AGÕæÈ˹ٷ½

STOCK TITAN

Advance Auto Parts Reports Second Quarter 2025 Results and Reaffirms Full Year Sales, Operating Margin and Free Cash Flow Guidance

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags
  • Returned to Profitability in Second Quarter 2025
  • Completed Offering of $1.95 Billion of Senior Notes
  • Entered new $1.0 Billion Asset-Backed Revolving Credit Facility to Replace Prior Facility

RALEIGH, N.C.--(BUSINESS WIRE)-- Advance Auto Parts, Inc. (NYSE: AAP), a leading automotive aftermarket parts provider in North America that serves both professional installer and do-it-yourself customers, announced its financial results for the second quarter ended July 12, 2025.

"The Advance team delivered solid second-quarter results, with both sales and operating margin at the upper end of our expectations. I want to thank the team for their dedication and hard work throughout the quarter," said Shane O'Kelly, president and chief executive officer. "Our comparable sales performance was fueled by growth in the Pro business, and we are encouraged by the early signs of stabilization in our DIY business. Our strategic plan is designed to establish a strong foundation for consistently delivering exceptional customer service, and I am pleased with the progress being made by the team. Q2 also marked an important milestone with Advance returning to profitability. Over the past year, we have taken decisive actions aimed at creating long-term value for our shareholders, and we remain focused on positioning the Company for sustained, profitable growth."

Second Quarter 2025 Results (1,2)

Second quarter 2025 net sales totaled $2.0 billion, compared with $2.2 billion in the second quarter of the prior year. Comparable store sales for the second quarter 2025 increased 0.1%.

The Company's second quarter 2025 gross profit was $0.9 billion, or 43.5% of net sales compared with $1.0 billion, or 43.6% in the second quarter of the prior year. Adjusted gross profit was $0.9 billion, or 43.8% of net sales compared with $1.0 billion, or 43.6% in the second quarter of the prior year. The margin expansion was driven by savings associated with the footprint optimization activity completed in March. These savings were partially offset by the reversal of previously capitalized inventory costs.

The Company's second quarter 2025 selling, general and administrative (SG&A) expenses were $0.9 billion, or 42.4% of net sales compared with $0.9 billion, or 41.1% in the second quarter of the prior year. Adjusted SG&A expenses were $0.8 billion, or 40.7% of net sales in the second quarter of 2025 compared with $0.9 billion, or 40.8% in the second quarter of 2024. The reduction in SG&A expenses was primarily related to operation of fewer stores compared to last year.

The Company's second quarter 2025 operating income was $22 million, or 1.1% of net sales, compared with operating income of $54 million, or 2.5% in the second quarter of the prior year. Adjusted operating income was $61 million, or 3.0% of net sales, compared with adjusted operating income of $62 million, or 2.8% in the second quarter of 2024.

The Company's second quarter 2025 effective tax rate was 28.6%, compared with an effective tax rate of 29.5% in the second quarter of 2024. The Company's diluted earnings per share for the quarter was $0.25, compared with $0.51 in the second quarter of 2024. The Company's adjusted diluted earnings per share was $0.69 compared with adjusted diluted earnings per share of $0.62 in the second quarter of 2024.

Net cash used in operating activities was $106 million through the second quarter of 2025 versus $39 million of cash provided by operating activities in the same period of the prior year. Free cash flow through the second quarter of 2025 was an outflow of $201 million compared with an outflow of $48 million in the same period of the prior year.

____________________

(1) All comparisons are based on continuing operations for the same time period in the prior year. The Company calculates comparable store sales based on the change in store sales starting once a location has been open for approximately one year and by including e-commerce sales and excluding sales fulfilled by distribution centers to independently owned Carquest locations. The Company includes sales from relocated stores in comparable store sales from the original date of opening. Comparable store sales is intended only as supplemental information and is not a substitute for Net sales presented in accordance with accounting principles generally accepted in the United States of America ("GAAP").

(2) Comparative financial information related to results from continuing operations has been recast to reflect the presentation of our former Worldpac, Inc. business (“Worldpac�) as discontinued operations. Refer to the Company’s Annual Report on Form 10-K for 2024, filed with the Securities and Exchange Commission (“SEC�) on February 26, 2025.

Capital Allocation

On August 5, 2025, the Company declared a regular cash dividend of $0.25 per share to be paid on October 24, 2025, to all common stockholders of record as of October 10, 2025.

Full Year 2025 Guidance (53 weeks)

The Company has revised adjusted diluted EPS guidance to account for higher net interest expense related to its recent senior notes offering. Other guidance items remain unchanged, as shown in the table below. Full year 2025 guidance assumes current tariffs remain in place for the remainder of 2025.

Ìý

Ìý

As of August 14, 2025

($ in millions, except per share data)

Ìý

Low

Ìý

High

Net sales from continuing operations (1)

Ìý

$8,400

Ìý

$8,600

Comparable store sales (52 weeks) (2)

Ìý

0.5%

Ìý

1.5%

Adjusted operating income margin from continuing operations (4)

Ìý

2.00%

Ìý

3.00%

Adjusted diluted EPS from continuing operations (3,4)

Ìý

$1.20

Ìý

$2.20

Capital expenditures

Ìý

Approx. $300

Free cash flow (4)

Ìý

$(85)

Ìý

$(25)

Ìý

Ìý

Ìý

Ìý

Ìý

New store growth

Ìý

Ìý

Store openings

Ìý

30 new stores

Market hub openings

Ìý

10 new market hubs

(1)

Includes approximately $100 to $120 million of net sales in the 53rd week.

(2)

The Company calculates comparable store sales based on the change in store sales starting once a location has been open for approximately one year and by including e-commerce sales and excluding sales fulfilled by distribution centers to independently owned Carquest locations. The Company includes sales from relocated stores in comparable store sales from the original date of opening.

(3)

Reduction in guidance driven by approximately $0.30 of incremental net interest expense related to the recent debt offering.

(4)

Adjusted operating income margin from continuing operations, Adjusted diluted EPS from continuing operations and Free cash flow are non-GAAP measures. For a better understanding of the Company's non-GAAP adjustments, refer to the reconciliation of non-GAAP financial measures in the accompanying financial tables. The Company is not able to provide a reconciliation of these forward-looking non-GAAP measures because it is unable to predict with reasonable accuracy the value of certain adjustments and as a result, the comparable GAAP measures are unavailable without unreasonable efforts.

Investor Conference Call

The Company will detail its results for the second quarter ended July 12, 2025, via a webcast scheduled to begin at 8 a.m. Eastern Time on Thursday, August 14, 2025. The webcast will be accessible via the Investor Relations page of the Company's website ().

To join by phone, please pre-register online for dial-in and passcode information. Upon registering, participants will receive a confirmation with call details and a registrant ID. While registration is open through the live call, the Company suggests registering a day in advance or at minimum 10 minutes before the start of the call. A replay of the conference call will be available on the Company's Investor Relations website for one year.

About Advance Auto Parts

Advance Auto Parts, Inc. is a leading automotive aftermarket parts provider that serves both professional installers and do-it-yourself customers. As of July 12, 2025, Advance operated 4,292 stores primarily within the United States, with additional locations in Canada, Puerto Rico and the U.S. Virgin Islands. The Company also served 842 independently owned Carquest branded stores across these locations in addition to Mexico and various Caribbean islands. Additional information about Advance, including employment opportunities, customer services and online shopping for parts, accessories and other offerings can be found at .

Forward-Looking Statements

Certain statements herein are “forward-looking statements� within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are usually identifiable by words such as “anticipate,� “believe,� “could,� “estimate,� “expect,� “forecast, “guidance,� “intend,� “likely,� “may,� “plan,� “position,� “possible,� “potential,� “probable,� “project,� “should,� “strategy,� “target,� “will,� or similar language. All statements other than statements of historical fact are forward-looking statements, including, but not limited to, statements about the Company’s strategic initiatives, restructuring and asset optimization plans, financial objectives, including with respect to the Company's reorganized debt capital structure, operational plans and objectives, statements about the benefits of the Company's Worldpac sale and use of proceeds therefrom, statements regarding expectations for economic conditions, future business and financial performance, including with respect to tariffs, as well as statements regarding underlying assumptions related thereto. Forward-looking statements reflect the Company’s views based on historical results, current information and assumptions related to future developments. Except as may be required by law, the Company undertakes no obligation to update any forward-looking statements made herein. Forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those projected or implied by the forward-looking statements. They include, among others, the Company’s ability to hire, train and retain qualified employees, the timing and implementation of strategic initiatives, risks associated with the Company’s restructuring and asset optimization plans, risks relating to incurrence of indebtedness and increased leverage, risks relating to the Company's credit ratings or perceived creditworthiness, deterioration of general macroeconomic conditions, geopolitical factors including increased tariffs and trade restrictions, the highly competitive nature of the industry, demand for the Company’s products and services, risks relating to the impairment of assets, including intangible assets such as goodwill, access to financing on favorable terms, complexities in the Company’s inventory and supply chain and challenges with transforming and growing its business. Please refer to “Item 1A. Risk Factors� of the Company’s most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC�), as updated by the Company’s subsequent filings with the SEC, for a description of these and other risks and uncertainties that could cause actual results to differ materially from those projected or implied by the forward-looking statements.

Advance Auto Parts, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(In millions) (unaudited)

Assets

July 12, 2025(1)

Ìý

December 28, 2024(1)

Current assets:

Ìý

Cash and cash equivalents

$

1,657

Ìý

$

1,869

Receivables, net

Ìý

492

Ìý

Ìý

544

Inventories, net

Ìý

3,692

Ìý

Ìý

3,612

Other current assets

Ìý

172

Ìý

Ìý

118

Total current assets

Ìý

6,013

Ìý

Ìý

6,143

Property and equipment, net

Ìý

1,263

Ìý

Ìý

1,334

Operating lease right-of-use assets

Ìý

2,173

Ìý

Ìý

2,243

Goodwill

Ìý

600

Ìý

Ìý

598

Other intangible assets, net

Ìý

404

Ìý

Ìý

406

Other assets

Ìý

86

Ìý

Ìý

74

Total assets

$

10,539

Ìý

$

10,798

Liabilities and Stockholders� Equity

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Accounts payable

Ìý

3,322

Ìý

Ìý

3,408

Accrued expenses

Ìý

703

Ìý

Ìý

784

Current portion of long-term debt

Ìý

300

Ìý

Ìý

�

Other current liabilities

Ìý

406

Ìý

Ìý

473

Total current liabilities

Ìý

4,731

Ìý

Ìý

4,665

Long-term debt

Ìý

1,492

Ìý

Ìý

1,789

Operating lease liabilities

Ìý

1,854

Ìý

Ìý

1,897

Deferred income taxes

Ìý

172

Ìý

Ìý

193

Other long-term liabilities

Ìý

87

Ìý

Ìý

84

Total liabilities

Ìý

8,336

Ìý

Ìý

8,628

Total stockholders' equity

Ìý

2,203

Ìý

Ìý

2,170

Total liabilities and stockholders� equity

$

10,539

Ìý

$

10,798

(1)

This condensed consolidated balance sheet has been prepared on a basis consistent with the Company's previously prepared balance sheets filed with the Securities and Exchange Commission ("SEC"), but does not include the footnotes required by accounting principles generally accepted in the United States of America (“G´¡´¡±Êâ€�).

Ìý

Advance Auto Parts, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(In millions, except per share data) (unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Twelve Weeks Ended

Ìý

Twenty-Eight Weeks Ended

Ìý

July 12, 2025(1)

Ìý

July 13, 2024(1)

Ìý

July 12, 2025(1)

Ìý

July 13, 2024(1)

Net sales

$

2,010

Ìý

Ìý

$

2,178

Ìý

Ìý

$

4,593

Ìý

Ìý

$

4,950

Ìý

Cost of sales

Ìý

1,136

Ìý

Ìý

Ìý

1,228

Ìý

Ìý

Ìý

2,609

Ìý

Ìý

Ìý

2,797

Ìý

Gross profit

Ìý

874

Ìý

Ìý

Ìý

950

Ìý

Ìý

Ìý

1,984

Ìý

Ìý

Ìý

2,153

Ìý

Selling, general and administrative expenses, exclusive of restructuring and related expenses

Ìý

823

Ìý

Ìý

Ìý

889

Ìý

Ìý

Ìý

1,945

Ìý

Ìý

Ìý

2,039

Ìý

Restructuring and related expenses

$

29

Ìý

Ìý

Ìý

7

Ìý

Ìý

$

148

Ìý

Ìý

Ìý

8

Ìý

Selling, general and administrative expenses

Ìý

852

Ìý

Ìý

Ìý

896

Ìý

Ìý

Ìý

2,093

Ìý

Ìý

Ìý

2,047

Ìý

Operating (loss) income

Ìý

22

Ìý

Ìý

Ìý

54

Ìý

Ìý

Ìý

(109

)

Ìý

Ìý

106

Ìý

Other, net:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense

Ìý

(19

)

Ìý

Ìý

(19

)

Ìý

Ìý

(46

)

Ìý

Ìý

(43

)

Other income, net

Ìý

18

Ìý

Ìý

Ìý

9

Ìý

Ìý

Ìý

45

Ìý

Ìý

Ìý

10

Ìý

Total other, net

Ìý

(1

)

Ìý

Ìý

(10

)

Ìý

Ìý

(1

)

Ìý

Ìý

(33

)

(Loss) income before income taxes

Ìý

21

Ìý

Ìý

Ìý

44

Ìý

Ìý

Ìý

(110

)

Ìý

Ìý

73

Ìý

Income tax (benefit) expense

Ìý

6

Ìý

Ìý

Ìý

13

Ìý

Ìý

Ìý

(149

)

Ìý

Ìý

25

Ìý

Net income from continuing operations

Ìý

15

Ìý

Ìý

Ìý

31

Ìý

Ìý

Ìý

39

Ìý

Ìý

Ìý

48

Ìý

Net income from discontinued operations

Ìý

�

Ìý

Ìý

Ìý

14

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

37

Ìý

Net income

$

15

Ìý

Ìý

$

45

Ìý

Ìý

$

39

Ìý

Ìý

$

85

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic earnings per common share from continuing operations

$

0.25

Ìý

Ìý

$

0.51

Ìý

Ìý

$

0.65

Ìý

Ìý

$

0.81

Ìý

Basic earnings per common share from discontinued operations

Ìý

�

Ìý

Ìý

Ìý

0.24

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.62

Ìý

Basic earnings per common share

$

0.25

Ìý

Ìý

$

0.75

Ìý

Ìý

$

0.65

Ìý

Ìý

$

1.43

Ìý

Basic weighted-average common shares outstanding

Ìý

59.9

Ìý

Ìý

Ìý

59.6

Ìý

Ìý

Ìý

59.9

Ìý

Ìý

Ìý

59.6

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted earnings per common share from continuing operations

$

0.25

Ìý

Ìý

$

0.51

Ìý

Ìý

$

0.65

Ìý

Ìý

$

0.80

Ìý

Diluted earnings per common share from discontinued operations

Ìý

�

Ìý

Ìý

Ìý

0.24

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.62

Ìý

Diluted earnings per common share

$

0.25

Ìý

Ìý

$

0.75

Ìý

Ìý

$

0.65

Ìý

Ìý

$

1.42

Ìý

Diluted weighted-average common shares outstanding

Ìý

60.5

Ìý

Ìý

59.9

Ìý

Ìý

Ìý

60.3

Ìý

Ìý

Ìý

59.9

Ìý

(1)

These preliminary condensed consolidated statements of operations have been prepared on a basis consistent with the Company's previously prepared statements of operations filed with the SEC, but do not include the footnotes required by GAAP.

Ìý

Advance Auto Parts, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(In millions) (unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Twenty-Eight Weeks Ended

Ìý

July 12, 2025(1)

Ìý

July 13, 2024(1)

Cash flows from operating activities:

Ìý

Ìý

Ìý

Net income

$

39

Ìý

Ìý

$

85

Ìý

Net income from discontinued operations

Ìý

�

Ìý

Ìý

Ìý

37

Ìý

Net income from continuing operations

Ìý

39

Ìý

Ìý

Ìý

48

Ìý

Adjustments to reconcile net income to net cash used in operating activities:

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

146

Ìý

Ìý

Ìý

151

Ìý

Share-based compensation

Ìý

20

Ìý

Ìý

Ìý

25

Ìý

Loss (gain) on sale and impairment of long-lived assets, net

Ìý

11

Ìý

Ìý

Ìý

(16

)

Provision for deferred income taxes

Ìý

(21

)

Ìý

Ìý

14

Ìý

Other, net

Ìý

3

Ìý

Ìý

Ìý

2

Ìý

Net change in:

Ìý

Ìý

Ìý

Receivables, net

Ìý

54

Ìý

Ìý

Ìý

(41

)

Inventories, net

Ìý

(73

)

Ìý

Ìý

(56

)

Operating lease right of use assets

Ìý

62

Ìý

Ìý

Ìý

(9

)

Other assets

Ìý

(65

)

Ìý

Ìý

(16

)

Accounts payable

Ìý

(90

)

Ìý

Ìý

(117

)

Accrued expenses

Ìý

(83

)

Ìý

Ìý

36

Ìý

Operating lease liabilities

Ìý

(109

)

Ìý

Ìý

26

Ìý

Other liabilities

Ìý

�

Ìý

Ìý

Ìý

(8

)

Net cash (used in) provided by operating activities of continuing operations

Ìý

(106

)

Ìý

Ìý

39

Ìý

Net cash provided by operating activities of discontinued operations

Ìý

�

Ìý

Ìý

Ìý

49

Ìý

Net cash (used in) provided by operating activities

Ìý

(106

)

Ìý

Ìý

88

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Purchases of property and equipment

Ìý

(95

)

Ìý

Ìý

(87

)

Proceeds from sales of property and equipment

Ìý

20

Ìý

Ìý

Ìý

12

Ìý

Net cash used in investing activities of continuing operations

Ìý

(75

)

Ìý

Ìý

(75

)

Net cash used in investing activities of discontinued operations

Ìý

�

Ìý

Ìý

Ìý

(5

)

Net cash used in investing activities

Ìý

(75

)

Ìý

Ìý

(80

)

Cash flows from financing activities:

Ìý

Ìý

Ìý

Dividends paid

Ìý

(30

)

Ìý

Ìý

(30

)

Purchase of noncontrolling interest

Ìý

�

Ìý

Ìý

Ìý

(9

)

Proceeds from the issuance of common stock

Ìý

2

Ìý

Ìý

Ìý

2

Ìý

Repurchases of common stock

Ìý

(3

)

Ìý

Ìý

(5

)

Other, net

Ìý

(1

)

Ìý

Ìý

(1

)

Net cash used in financing activities

Ìý

(32

)

Ìý

Ìý

(43

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Twenty-Eight Weeks Ended

Ìý

July 12, 2025(1)

Ìý

July 13, 2024(1)

Effect of exchange rate changes on cash

Ìý

1

Ìý

Ìý

Ìý

11

Ìý

Ìý

Ìý

Net decrease in cash and cash equivalents

Ìý

(212

)

Ìý

Ìý

(24

)

Cash and cash equivalents, beginning of period

Ìý

1,869

Ìý

Ìý

Ìý

503

Ìý

Cash and cash equivalents, end of period

$

1,657

Ìý

Ìý

$

479

Ìý

Ìý

Ìý

Ìý

Non-cash transactions of continuing operations:

Ìý

Ìý

Ìý

Accrued purchases of property and equipment

$

15

Ìý

Ìý

$

5

Ìý

Ìý

Ìý

Ìý

Ìý

Summary of cash and cash equivalents:

Ìý

Ìý

Ìý

Cash and cash equivalents of continuing operations, end of period

$

1,657

Ìý

Ìý

$

419

Ìý

Cash and cash equivalents of discontinued operations, end of period

Ìý

�

Ìý

Ìý

Ìý

60

Ìý

Cash and cash equivalents, end of period

$

1,657

Ìý

Ìý

$

479

Ìý

(1)

This condensed consolidated statement of cash flows has been prepared on a basis consistent with the Company's previously prepared statements of operations filed with the SEC, but does not include the footnotes required by GAAP.

Reconciliation of Non-GAAP Financial Measures

The Company uses certain non-GAAP financial measures described below to supplement the Company's unaudited condensed consolidated financial statements prepared and presented in accordance with GAAP and to understand and evaluate the Company's core operating performance. These non-GAAP financial measures, which may be different than similarly titled measures used by other companies, are presented as the Company believes that such non-GAAP financial measures provide useful information about our financial performance, enhance the overall understanding of our past performance and future prospects, and allow for greater transparency with respect to important metrics used by management for financial and operational decision-making. The Company is presenting these non-GAAP metrics to provide investors insight to the information used by our management to evaluate our business and financial performance. The Company believes that these measures provide investors increased comparability of our core financial performance over multiple periods with other companies in our industry. The Company's Non-GAAP financial measures reflect results from continuing operations, including Adjusted Net (loss) Income, Adjusted Diluted (loss) Earnings Per Share (“Adjusted Diluted EPS�), Adjusted Gross Profit, Adjusted Gross Profit Margin, Adjusted Selling, General and Administrative expense (“Adjusted SG&A�), Adjusted SG&A Margin, Adjusted Operating (loss) Income, Adjusted Operating (loss) Income Margin, Free Cash Flow and Adjusted Net Debt to Adjusted EBITDAR and should not be used as a substitute for GAAP financial measures, or considered in isolation, for the purpose of analyzing operating performance, financial position or cash flows.

The Company has presented these non-GAAP financial measures as the Company believes that the presentation of the financial results that exclude (1) transformation expenses under the Company’s turnaround plan, inclusive of the Worldpac divestiture and (2) other significant expenses, are useful and indicative of the Company's base operations because the expenses vary from period to period in terms of size, nature and significance. The income tax impact of these non-GAAP adjustments is also adjusted for using the estimated tax rate in effect for the respective non-GAAP adjustments. These measures assist in comparing the Company’s current operating results with past periods and with the operational performance of other companies in the industry. The disclosure of these measures allows investors to evaluate the Company’s performance using the same measures management uses in developing internal budgets and forecasts and in evaluating management’s compensation. Included below is a description of the expenses the Company has determined are not normal, recurring cash operating expenses necessary to operate the Company’s business and the rationale for why providing these measures is useful to investors as a supplement to the GAAP measures.

Transformation Expenses

Expenses incurred in connection with the Company's turnaround plan and specific transformative activities related to asset optimization that the Company does not view to be normal cash operating expenses. These expenses primarily include:

  • Restructuring and other related expenses: Expenses relating to strategic initiatives, including severance expense, retention bonuses offered to store-level employees to help facilitate the closing of stores, incremental reserves related to the collectibility of receivables resulting from contract terminations with certain independents associated with the 2024 Restructuring Plan and third-party professionals assisting in the development and execution of the strategic initiatives.
  • Impairment and write-down of long-lived assets: Expenses relating to the impairment of operating lease ROU assets and property and equipment, incremental depreciation as a result of accelerating long-lived assets over a shorter useful life, depreciation of long-lived assets and ROU asset amortization after store closure, and incremental lease abandonment expenses as a result of accelerating ROU asset amortization for leases the Company expects to exit before the end of the contractual term, net of gains on lease terminations, in connection with the 2024 Restructuring Plan and Other Restructuring Plan.
  • Distribution network optimization: Expenses primarily relating to the conversion of the stores and distribution centers to market hubs, including, realized losses on liquidated inventory, temporary labor, nonrecurring professional service fees and team member severance.

Other Expenses

Expenses incurred by the Company that are not viewed as normal cash operating expenses and vary from period to period in terms of size, nature, and significance. These expenses primarily include:

  • Other professional service fees: Expenses relating to nonrecurring services rendered by third-party vendors engaged to perform a strategic business review, including the Company’s transformation initiatives.
  • Worldpac post transaction-related expenses: Expenses primarily relating to non-recurring separation activities provided by third-party professionals subsequent to the sale of Worldpac.
  • Executive turnover: Expenses associated with executive level reorganization, including expenses for executive severance, the hiring search for leadership positions and certain compensation benefits.
  • Material weakness remediation: Incremental expenses associated with the remediation of the Company’s previously disclosed material weaknesses in internal control over financial reporting.
  • Cybersecurity incident: Expenses related to the response and remediation of a cybersecurity incident.
  • Other tax adjustments: Certain tax items that are unrelated to the fiscal year in which they are recorded are excluded in order to provide a clearer understanding of the Company's ongoing Non-GAAP tax rate and after-tax earnings.

Reconciliation of Diluted Earnings Per Share (GAAP) and Adjusted Diluted (Loss) Earnings Per Share (Non-GAAP)

Ìý

Ìý

Twelve Weeks Ended

Ìý

Twenty-Eight Weeks Ended

(in millions, except per share data)

Classification

July 12, 2025

Ìý

July 13, 2024

Ìý

July 12, 2025

Ìý

July 13, 2024

Net income from continuing operations (GAAP)

Ìý

$

15

Ìý

Ìý

$

31

Ìý

Ìý

$

39

Ìý

Ìý

$

48

Ìý

Cost of sales adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Transformation expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Distribution network optimization

Restructuring

Ìý

6

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

�

Ìý

Selling, general and administrative adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Transformation expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Restructuring and other related expenses (1)

Restructuring

Ìý

7

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

71

Ìý

Ìý

Ìý

2

Ìý

Impairment and write-down of long-lived assets (2)

Restructuring

Ìý

13

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

58

Ìý

Ìý

Ìý

�

Ìý

Distribution network optimization

Restructuring

Ìý

6

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

9

Ìý

Ìý

Ìý

5

Ìý

Other expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other professional service fees

Non-restructuring (5)

Ìý

4

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

8

Ìý

Ìý

Ìý

�

Ìý

Worldpac post transaction-related expenses

Restructuring

Ìý

3

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

�

Ìý

Executive turnover

Restructuring

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

1

Ìý

Material weakness remediation

Non-restructuring

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

2

Ìý

Cybersecurity incident

Non-restructuring

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

Other income adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

TSA services

Ìý

Ìý

(3

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(7

)

Ìý

Ìý

�

Ìý

Provision for income taxes on adjustments (3)

Ìý

Ìý

(9

)

Ìý

Ìý

(2

)

Ìý

Ìý

(39

)

Ìý

Ìý

(2

)

Other tax (benefit) expense adjustments (4)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(126

)

Ìý

Ìý

�

Ìý

Adjusted net income (Non-GAAP)

Ìý

$

42

Ìý

Ìý

$

37

Ìý

Ìý

$

30

Ìý

Ìý

$

57

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted earnings per share from continuing operations (GAAP)

Ìý

$

0.25

Ìý

Ìý

$

0.51

Ìý

Ìý

$

0.65

Ìý

Ìý

$

0.80

Ìý

Adjustments, net of tax

Ìý

Ìý

0.44

Ìý

Ìý

Ìý

0.11

Ìý

Ìý

Ìý

(0.15

)

Ìý

Ìý

0.15

Ìý

Adjusted diluted earnings per share (Non-GAAP)

Ìý

$

0.69

Ìý

Ìý

$

0.62

Ìý

Ìý

$

0.50

Ìý

Ìý

$

0.95

Ìý

(1)

Restructuring and other related expenses for the twelve weeks ended July 12, 2025 includes $5 million of nonrecurring services rendered by third-party vendors assisting with the 2024 Restructuring Plan and $2 million of other related expenses associated with location closures, including the transfer of assets. Restructuring and other related expenses for the twenty-eight weeks ended5 July 12, 2025 includes $35 million of nonrecurring services rendered by third-party vendors assisting with the 2024 Restructuring Plan, $15 million of severance and other labor related costs, $7 million for reserves on independent loans and $14 million of other related expenses associated with location closures, including the transfer of assets.

(2)

The Company recorded incremental accelerated depreciation and amortization for property and equipment and ROU assets of $13 million for the twelve weeks ended July 12, 2025. The Company recorded incremental accelerated depreciation and amortization for property and equipment and ROU assets of $49 million and impairment charges for ROU assets and property and equipment of $9 million, net of gains on sale, for the twenty-eight weeks ended July 12, 2025.

(3)

The income tax impact of non-GAAP adjustments is calculated using the estimated tax rate in effect for the respective non-GAAP adjustments.

(4)

Income tax (benefit) expenses included a discrete non-recurring tax benefit associated with capital loss deductions effectuated in the first quarter of fiscal 2025. The benefit has been excluded from Non-GAAP results in order to provide a clearer understanding of ongoing Non-GAAP tax rate and after-tax earnings.

(5)

Other professional service fees in fiscal 2024 were classified as restructuring and related expenses based on the underlying activity to which they related.

Reconciliation of Adjusted Gross Profit

Ìý

Twelve Weeks Ended

Ìý

Twenty-Eight Weeks Ended

(in millions)

July 12, 2025

Ìý

July 13, 2024

Ìý

July 12, 2025

Ìý

July 13, 2024

Gross Profit (GAAP)

$

874

Ìý

Ìý

$

950

Ìý

Ìý

$

1,984

Ìý

Ìý

$

2,153

Ìý

Gross Profit adjustments

Ìý

6

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

�

Ìý

Adjusted Gross Profit (Non-GAAP)

$

880

Ìý

Ìý

$

950

Ìý

Ìý

$

1,990

Ìý

Ìý

$

2,153

Ìý

Gross Profit Margin (GAAP) (1)

Ìý

43.5

%

Ìý

Ìý

43.6

%

Ìý

Ìý

43.2

%

Ìý

Ìý

43.5

%

Adjusted Gross Profit Margin (Non-GAAP) (1)

Ìý

43.8

%

Ìý

Ìý

43.6

%

Ìý

Ìý

43.3

%

Ìý

Ìý

43.5

%

(1)

Ìý

These GAAP and Non-GAAP measures are calculated as a percentage of Net sales.

Reconciliation of Adjusted Selling, General and Administrative Expenses

Ìý

Twelve Weeks Ended

Ìý

Twenty-Eight Weeks Ended

(in millions)

July 12, 2025

Ìý

July 13, 2024

Ìý

July 12, 2025

Ìý

July 13, 2024

Selling, general and administrative ("SG&A") expenses (GAAP)

$

852

Ìý

Ìý

$

896

Ìý

Ìý

$

2,093

Ìý

Ìý

$

2,047

Ìý

SG&A adjustments

Ìý

(33

)

Ìý

Ìý

(8

)

Ìý

Ìý

(157

)

Ìý

Ìý

(11

)

Adjusted SG&A (Non-GAAP)

$

819

Ìý

Ìý

$

888

Ìý

Ìý

$

1,936

Ìý

Ìý

$

2,036

Ìý

SG&A Margin (GAAP) (1)

Ìý

42.4

%

Ìý

Ìý

41.1

%

Ìý

Ìý

45.6

%

Ìý

Ìý

41.4

%

Adjusted SG&A Margin (Non-GAAP) (1)

Ìý

40.7

%

Ìý

Ìý

40.8

%

Ìý

Ìý

42.2

%

Ìý

Ìý

41.1

%

(1)

These GAAP and Non-GAAP measures are calculated as a percentage of Net sales.

Reconciliation of Adjusted Operating Income

Twelve Weeks Ended

Ìý

Twenty-Eight Weeks Ended

(in millions)

July 12, 2025

Ìý

July 13, 2024

Ìý

July 12, 2025

Ìý

July 13, 2024

Operating (Loss) Income (GAAP)

$

22

Ìý

Ìý

$

54

Ìý

Ìý

$

(109

)

Ìý

$

106

Ìý

Gross Profit adjustments

Ìý

6

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

�

Ìý

SG&A adjustments

Ìý

33

Ìý

Ìý

Ìý

8

Ìý

Ìý

Ìý

157

Ìý

Ìý

Ìý

11

Ìý

Adjusted Operating Income (Non-GAAP)

$

61

Ìý

$

62

Ìý

Ìý

$

54

Ìý

Ìý

$

117

Ìý

Operating (Loss) Income Margin (GAAP) (1)

Ìý

1.1

%

Ìý

Ìý

2.5

%

Ìý

Ìý

(2.4

)%

Ìý

Ìý

2.1

%

Adjusted Operating Income Margin (Non-GAAP) (1)

Ìý

3.0

%

Ìý

Ìý

2.8

%

Ìý

Ìý

1.2

%

Ìý

Ìý

2.4

%

(1)

These GAAP and Non-GAAP measures are calculated as a percentage of Net sales.

Reconciliation of Free Cash Flow

Ìý

Ìý

Ìý

Ìý

Twenty-Eight Weeks Ended

(in millions)

July 12, 2025

Ìý

July 13, 2024

Cash flows (used in) provided by operating activities of continuing operations

$

(106

)

Ìý

$

39

Ìý

Purchases of property and equipment

Ìý

(95

)

Ìý

Ìý

(87

)

Free cash flow

$

(201

)

Ìý

$

(48

)

Reconciliation of Adjusted Net Debt to Adjusted EBITDAR(1)

Ìý

Four Quarters Ended

(In millions, except adjusted debt to adjusted EBITDAR ratio)

July 12, 2025

Total Debt (GAAP)

$

1,792

Ìý

Add: Operating lease liabilities

Ìý

2,252

Ìý

Less: Cash & cash equivalents

Ìý

(1,657

)

Adjusted Net Debt (Non-GAAP)

$

2,387

Ìý

Ìý

Ìý

Net loss from continuing operations (GAAP)

$

(596

)

Depreciation and amortization

Ìý

288

Ìý

Interest expense

Ìý

85

Ìý

Other income, net

Ìý

(61

)

Income tax benefit

Ìý

(355

)

Rent expense

Ìý

607

Ìý

Share-based compensation

Ìý

35

Ìý

Other charges (2)

Ìý

25

Ìý

Transformation related charges

Ìý

846

Ìý

Adjusted EBITDAR (Non-GAAP)

$

874

Ìý

Ìý

Ìý

Debt to Net Loss from continuing operations (GAAP)

Ìý

(3.0

)

Adjusted Net Debt to Adjusted EBITDAR (Non-GAAP)

Ìý

2.7

Ìý

(1)

Management believes its Adjusted Net Debt to Adjusted EBITDAR ratio (“leverage ratio�) is a key financial metric for debt securities, as reviewed by rating agencies, and believes its debt levels are best analyzed using this measure. The Company’s goal is to maintain an investment grade rating. The Company's credit rating could impact the Company's ability to obtain additional funding. A negative change in the Company's investment rating, could negatively impact future performance and limit growth opportunities. The leverage ratio calculated by the Company is a Non-GAAP measure and should not be considered a substitute for debt to net income, as determined in accordance with GAAP. The Company adjusts the calculation to remove rent expense, deduct available cash & cash equivalents and to add back the Company’s existing operating lease liabilities related to their right-of-use assets to provide a more meaningful comparison with the Company’s peers and to account for differences in debt structures and leasing arrangements. The Company’s calculation of its leverage ratio may not be calculated in the same manner as other companies, and thus may not be comparable to similarly titled measures used by other companies.

(2)

The adjustments to the four quarters ended July 12, 2025, include expenses associated with the Company's material weakness remediation efforts and executive turnover.

Store Information

During the twenty-eight weeks ended July 12, 2025, 18 stores were opened and 514 were closed, resulting in a total of 4,292 stores as of July 12, 2025, compared with a total of 4,788 stores as of December 28, 2024.

The below table summarizes the changes in the number of company-operated stores during the twelve and twenty-eight weeks ended July 12, 2025:

Ìý

Twelve Weeks Ended

Ìý

AAP

Ìý

CARQUEST

Total

April 19, 2025

Ìý

4,051

Ìý

Ìý

234

4,285

Ìý

New

Ìý

5

Ìý

Ìý

3

8

Ìý

Closed

Ìý

(1

)

Ìý

�

(1

)

Relocated

�

Ìý

Ìý

�

�

Ìý

July 12, 2025

Ìý

4,055

Ìý

Ìý

237

Ìý

4,292

Ìý

Twenty-Eight Weeks Ended

AAP

Ìý

CARQUEST

Ìý

Total

December 28, 2024

Ìý

4,507

Ìý

Ìý

281

Ìý

Ìý

4,788

Ìý

New

Ìý

14

Ìý

Ìý

4

Ìý

Ìý

18

Ìý

Closed

Ìý

(467

)

Ìý

(47

)

Ìý

(514

)

Relocated

Ìý

1

Ìý

Ìý

(1

)

Ìý

�

Ìý

July 12, 2025

Ìý

4,055

Ìý

Ìý

237

Ìý

Ìý

4,292

Ìý

Ìý

Investor Relations Contact:

Lavesh Hemnani

T: (919) 227-5466

E: [email protected]

Media Contact:

Nicole Ducouer

T: (984) 389-7207

E: [email protected]

Source: Advance Auto Parts, Inc.

Advance Auto Parts Inc

NYSE:AAP

AAP Rankings

AAP Latest News

AAP Latest SEC Filings

AAP Stock Data

3.56B
59.34M
0.97%
125.94%
15.75%
Auto Parts
Retail-auto & Home Supply Stores
United States
RALEIGH