Advance Auto Parts Reports Second Quarter Fiscal 2016 Results
Advance Auto Parts, Inc. (NYSE: AAP), a leading automotive aftermarket parts provider in North America, serving both
professional installer and do-it-yourself customers, today announced its financial results for the second quarter ended
July 16, 2016. Second quarter GAAP earnings per diluted share (Diluted EPS) were $1.68. Second quarter Adjusted earnings per
diluted share (Adjusted EPS) were $1.90 which exclude $0.08 of amortization of acquired intangible assets and integration and
restructuring costs of $0.14, primarily associated with the acquisition of General Parts International, Inc. (General Parts).
|
|
|
|
|
|
|
|
|
|
Second Quarter Performance Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended |
|
Twenty-Eight Weeks Ended |
|
|
|
July 16,
2016 |
|
July 18,
2015 |
|
July 16,
2016 |
|
July 18,
2015 |
|
|
|
|
|
|
|
|
|
|
Sales (in millions) |
|
|
$ |
2,256.2 |
|
|
$ |
2,370.0 |
|
|
$ |
5,235.9 |
|
|
$ |
5,408.3 |
|
|
|
|
|
|
|
|
|
|
|
Comp Store Sales % |
|
|
|
(4.1 |
%) |
|
|
1.0 |
% |
|
|
(2.8 |
%) |
|
|
0.8 |
% |
|
|
|
|
|
|
|
|
|
|
Gross Profit (in millions) |
|
|
$ |
1,010.3 |
|
|
$ |
1,087.3 |
|
|
$ |
2,360.1 |
|
|
$ |
2,481.2 |
|
|
|
|
|
|
|
|
|
|
|
SG&A (in millions) |
|
|
$ |
793.6 |
|
|
$ |
830.2 |
|
|
$ |
1,872.5 |
|
|
$ |
1,961.6 |
|
Adjusted SG&A (in millions) (1) |
|
|
$ |
767.1 |
|
|
$ |
801.8 |
|
|
$ |
1,802.0 |
|
|
$ |
1,887.5 |
|
|
|
|
|
|
|
|
|
|
|
Operating Income (in millions) |
|
|
$ |
216.7 |
|
|
$ |
257.0 |
|
|
$ |
487.7 |
|
|
$ |
519.6 |
|
Adjusted Operating Income (in millions) (1) |
|
|
$ |
243.1 |
|
|
$ |
285.5 |
|
|
$ |
558.2 |
|
|
$ |
593.8 |
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
|
$ |
1.68 |
|
|
$ |
2.03 |
|
|
$ |
3.82 |
|
|
$ |
4.03 |
|
Adjusted EPS (1) |
|
|
$ |
1.90 |
|
|
$ |
2.27 |
|
|
$ |
4.41 |
|
|
$ |
4.65 |
|
|
|
|
|
|
|
|
|
|
|
Avg Diluted Shares (in thousands) |
|
|
|
73,835 |
|
|
|
73,682 |
|
|
|
73,842 |
|
|
|
73,665 |
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
Fiscal 2016 and 2015 include certain non-operational expenses. The Adjusted SG&A, Adjusted
Operating Income and Adjusted EPS for the twelve weeks ended July 16, 2016 and July 18, 2015, respectively, have been
reported on an adjusted basis to exclude General Parts integration, store consolidation costs and support center
restructuring costs of $17.0 million and $18.6 million, respectively, and General Parts amortization of acquired intangible
assets of $9.5 million and $9.8 million, respectively. The Adjusted SG&A, Adjusted Operating Income and Adjusted EPS for
the twenty-eight weeks ended July 16, 2016 and July 18, 2015, respectively, have been reported on an adjusted basis to
exclude General Parts integration, store consolidation costs and support center restructuring costs of $48.4 million and
$51.3 million, respectively, and General Parts amortization of acquired intangible assets of $22.1 million and $22.9 million,
respectively. For a better understanding of the Company's adjusted results, refer to the reconciliation of the financial
results reported on a GAAP basis to the adjusted basis in the accompanying financial tables in this press release.
|
|
|
|
|
“Our second quarter results were not acceptable and we are moving thoughtfully and swiftly to make the necessary changes across
a number of critical areas within the organization to alter the trajectory of the business and improve our operating performance,"
said Tom Greco, Chief Executive Officer. “There’s a heightened sense of urgency and accountability throughout the organization and
we are taking decisive actions to deliver near-term improvement with a focus on accelerating our commercial growth and improving
our execution.”
Greco continued, “I continue to be energized by the immense opportunity for improvement. The actions we need to take are well
within our control and we are focused on building the right foundation for the long term. We are hard at work constructing a
comprehensive strategic plan, which will help us reliably and consistently deliver industry leading performance and unparalleled
customer service going forward. We remain confident in our business, our people and the opportunity that lies ahead to create
long-term value."
Second Quarter 2016 Highlights
Total sales for the second quarter decreased 4.8% to $2.26 billion, as compared with total sales during the second quarter of
fiscal 2015 of $2.37 billion. The sales decline was driven by the comparable store sales decrease of 4.1%, the store closures in
2015 and the effect of Carquest consolidations. The sales decline was partially offset by new store and Worldpac branch
openings.
The Company's Gross Profit rate was 44.8% of sales during the second quarter as compared to 45.9% during the second quarter last
year. The 110 basis-point decrease in gross profit rate was primarily the result of supply chain expense deleverage due to the
comparable store sales decline and higher supply chain operating expenses.
On a GAAP basis, the Company's SG&A rate was 35.2% of sales during the second quarter as compared to 35.0% during the same
period last year. The 14 basis-point increase was driven primarily by fixed cost deleverage due to our comparable store sales
decline and higher self-insurance expense partially offset by lower incentive compensation costs and the Company's continued cost
reduction initiatives and expense reduction actions to offset lower sales. The Company's Adjusted SG&A rate was 34.0% of sales
during the second quarter as compared to 33.8% during the same period last year.
On a GAAP basis, the Company's operating income during the second quarter of $216.7 million decreased 15.7% versus the second
quarter of fiscal 2015. On a GAAP basis, the Operating Income rate was 9.6% during the second quarter as compared to 10.8% during
the second quarter of fiscal 2015. The Company's Adjusted Operating Income was $243.1 million during the second quarter, a decrease
of 14.8% versus the second quarter of fiscal 2015. As a percentage of sales, Adjusted Operating Income in the second quarter was
10.8% versus 12.0% during the second quarter of fiscal 2015.
Operating cash flow decreased approximately 41.7% to $192.9 million through the second quarter of fiscal 2016 from $330.8
million through the second quarter of fiscal 2015. Free cash flow was $55.0 million through the second quarter of fiscal 2016
compared to $216.3 million through the second quarter of fiscal 2015. Capital expenditures through the second quarter of fiscal
2016 were $137.9 million as compared to $114.5 million through the second quarter of fiscal 2015.
Store Information
As of July 16, 2016, the Company operated 5,066 stores and 126 Worldpac branches and served approximately 1,300
independently owned Carquest stores. The below table summarizes the changes in the number of the company-operated stores and
branches during the twenty-eight weeks ended July 16, 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
AAP
|
|
AI
|
|
CARQUEST (a) |
|
WORLDPAC |
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
January 2, 2016 |
|
4,102 |
|
184 |
|
885 |
|
122 |
|
5,293 |
New |
|
26 |
|
— |
|
4 |
|
4 |
|
34 |
Closed |
|
(8) |
|
(3) |
|
(4) |
|
— |
|
(15) |
Consolidated |
|
(3) |
|
— |
|
(117) |
|
— |
|
(120) |
Converted |
|
72 |
|
— |
|
(72) |
|
— |
|
— |
July 16, 2016 |
|
4,189 |
|
181 |
|
696 |
|
126 |
|
5,192 |
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Includes activity for stores acquired with B.W.P. Distributors, Inc. that operate under the
Carquest trade name.
|
|
|
|
Dividend
On August 9, 2016, the Company's Board of Directors declared a regular quarterly cash dividend of $0.06 per share to be
paid on October 7, 2016 to stockholders of record as of September 23, 2016.
Advance Names Robert Cushing to Lead Commercial Business
The Company also announced that Robert (Bob) B. Cushing, who currently serves as President, Worldpac, has been promoted to the
newly created position of Executive Vice President, Commercial. In this new role, Mr. Cushing will report to Tom Greco, Chief
Executive Officer, and will oversee all of the Company’s Commercial operations, including Autopart International and continue to
lead Worldpac.
“The consolidation of all of our Commercial operations under one leader will enable us to implement a more holistic Commercial
strategy and enhance our ability to serve customers,” said Greco. “Bob is uniquely qualified to lead this effort. He has a proven
track record of delivering results including establishing Worldpac as one of the premier import distributors of original equipment
and aftermarket parts to Commercial customers. Bob’s customer-focused approach, along with his expertise in developing an
integrated e-commerce platform and leveraging technology to more effectively meet customer demands will be critical as we work to
deliver improved results. We have valuable and distinctive commercial assets and I am excited that Bob will focus on using those
assets to our competitive advantage.”
Mr. Cushing joined Worldpac via the acquisition of Metrix Parts Warehouse, Inc. in 1999 and was named President in January 2008.
Prior to serving as President, Mr. Cushing served as Executive Vice President, Sales and Operations for the U.S. and Canada
Worldpac operations and its affiliates from 1999 to 2007. Prior to joining Worldpac, Mr. Cushing held executive-level sales,
marketing and operations positions with Metrix, Interco and Robert Bosch Corporation.
Investor Conference Call
The Company will host a conference call on Tuesday, August 16, 2016, at 8:30 a.m. Eastern time to discuss its quarterly results.
To listen to the live call, please log on to the Company's website, www.AdvanceAutoParts.com, or dial (866) 908-1AAP. The call will be archived on the Company's website until
August 16, 2017.
About Advance Auto Parts
Advance Auto Parts, Inc., a leading automotive aftermarket parts provider in North America, serves both professional installer
and do-it-yourself customers. As of July 16, 2016, Advance operated 5,066 stores and 126 Worldpac branches and served
approximately 1,300 independently owned Carquest branded stores in the United States, Puerto Rico, the U.S. Virgin Islands and
Canada. Advance employs approximately 74,000 Team Members. Additional information about the Company, employment opportunities,
customer services, and on-line shopping for parts, accessories and other offerings can be found on the Company's website at
www.AdvanceAutoParts.com.
Forward Looking Statements
Certain statements contained in this release are forward-looking statements, as that term is used in the Private Securities
Litigation Reform Act of 1995. Forward-looking statements address future events or developments, and typically use words such as
believe, anticipate, expect, intend, plan, forecast, outlook or estimate. These forward looking statements include, but are not
limited to, key assumptions for 2016 financial performance including adjusted operating income; statements regarding the benefits
and other effects of the acquisition of General Parts and the combined company’s plans, objectives and expectations; statements
regarding expected growth and future performance of Advance Auto Parts, Inc. (AAP), including store growth, capital expenditures,
comparable store sales, gross profit rate, SG&A, adjusted operating income, free cash flow, income tax rate, General Parts
integration costs and store consolidation costs, synergies, expenses to achieve synergies and adjusted operating income rate
targets; expectations regarding leadership changes and their impact on the company’s strategies, opportunities and results;
statements regarding enhancements to shareholder value; statements regarding strategic plans or initiatives, growth or
profitability; and all other statements that are not statements of historical facts. These forward-looking statements are subject
to significant risks, uncertainties and assumptions, and actual future events or results may differ materially from such
forward-looking statements. Such differences may result from, among other things, the risk that the benefits of the General Parts
acquisition, including synergies, may not be fully realized or may take longer to realize than expected; the possibility that the
General Parts acquisition may not advance AAP’s business strategy; the risk that AAP may experience difficulty integrating General
Parts’ employees, business systems and technology; the potential diversion of AAP’s management’s attention from AAP’s other
businesses resulting from the General Parts acquisition; the impact of the General Parts acquisition on third-party relationships,
including customers, wholesalers, independently owned and jobber stores and suppliers; AAP’s ability to attract, develop and retain
executives and other employees; changes in regulatory, social and political conditions, as well as general economic conditions;
competitive pressures; demand for AAP’s and General Parts' products; the market for auto parts; the economy in general; inflation;
consumer debt levels; the weather; business interruptions; information technology security; availability of suitable real estate;
dependence on foreign suppliers; and other factors disclosed in AAP’s 10-K for the fiscal year ended January 2, 2016 and other
filings made by AAP with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these
forward-looking statements. AAP intends these forward-looking statements to speak only as of the time of this communication and
does not undertake to update or revise them as more information becomes available.
|
|
|
|
Advance Auto Parts, Inc. and Subsidiaries |
Condensed Consolidated Balance Sheets |
(in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
July 16,
2016 |
|
January 2,
2016 |
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
104,827 |
|
$ |
90,782 |
Receivables, net |
|
|
|
657,483 |
|
|
597,788 |
Inventories, net |
|
|
|
4,421,274 |
|
|
4,174,768 |
Other current assets |
|
|
|
96,200 |
|
|
77,408 |
Total current assets |
|
|
|
5,279,784 |
|
|
4,940,746 |
|
|
|
|
|
|
Property and equipment, net |
|
|
|
1,431,922 |
|
|
1,434,577 |
Goodwill |
|
|
|
992,579 |
|
|
989,484 |
Intangible assets, net |
|
|
|
664,678 |
|
|
687,125 |
Other assets, net |
|
|
|
68,566 |
|
|
75,769 |
|
|
|
$ |
8,437,529 |
|
$ |
8,127,701 |
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Current portion of long-term debt |
|
|
$ |
404 |
|
$ |
598 |
Accounts payable |
|
|
|
3,219,718 |
|
|
3,203,922 |
Accrued expenses |
|
|
|
564,757 |
|
|
553,163 |
Other current liabilities |
|
|
|
56,354 |
|
|
39,794 |
Total current liabilities |
|
|
|
3,841,233 |
|
|
3,797,477 |
|
|
|
|
|
|
Long-term debt |
|
|
|
1,169,702 |
|
|
1,206,297 |
Deferred income taxes |
|
|
|
446,124 |
|
|
433,925 |
Other long-term liabilities |
|
|
|
231,573 |
|
|
229,354 |
Total stockholders' equity |
|
|
|
2,748,897 |
|
|
2,460,648 |
|
|
|
$ |
8,437,529 |
|
$ |
8,127,701 |
|
|
|
|
|
|
NOTE: These preliminary condensed consolidated balance sheets have been prepared on a basis consistent with our previously
prepared balance sheets filed with the Securities and Exchange Commission for our prior quarter and annual report, but do not
include the footnotes required by generally accepted accounting principles, or GAAP, for complete financial statements. The Company
retrospectively adopted ASU 2015-03 in the first quarter of 2016, which resulted in a reclassification of debt issuance costs from
Other assets, net to Long-term debt.
|
|
|
|
|
|
|
|
|
|
Advance Auto Parts, Inc. and Subsidiaries |
Condensed Consolidated Statements of Operations |
Twelve and Twenty-Eight Week Periods Ended |
July 16, 2016 and July 18, 2015 |
(in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2 2016 |
|
Q2 2015 |
|
YTD 2016 |
|
YTD 2015 |
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
$ |
2,256,155 |
|
|
$ |
2,370,037 |
|
|
$ |
5,235,933 |
|
|
$ |
5,408,270 |
|
Cost of sales |
|
|
|
1,245,898 |
|
|
|
1,282,748 |
|
|
|
2,875,787 |
|
|
|
2,927,057 |
|
Gross profit |
|
|
|
1,010,257 |
|
|
|
1,087,289 |
|
|
|
2,360,146 |
|
|
|
2,481,213 |
|
Selling, general and administrative expenses |
|
|
|
793,573 |
|
|
|
830,240 |
|
|
|
1,872,463 |
|
|
|
1,961,636 |
|
Operating income |
|
|
|
216,684 |
|
|
|
257,049 |
|
|
|
487,683 |
|
|
|
519,577 |
|
Other, net: |
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
(14,021 |
) |
|
|
(15,438 |
) |
|
|
(32,964 |
) |
|
|
(37,215 |
) |
Other income (expense), net |
|
|
|
6,244 |
|
|
|
(3,808 |
) |
|
|
9,367 |
|
|
|
(5,716 |
) |
Total other, net |
|
|
|
(7,777 |
) |
|
|
(19,246 |
) |
|
|
(23,597 |
) |
|
|
(42,931 |
) |
Income before provision for income taxes |
|
|
|
208,907 |
|
|
|
237,803 |
|
|
|
464,086 |
|
|
|
476,646 |
|
Provision for income taxes |
|
|
|
84,307 |
|
|
|
87,805 |
|
|
|
180,673 |
|
|
|
178,536 |
|
Net income |
|
|
$ |
124,600 |
|
|
$ |
149,998 |
|
|
$ |
283,413 |
|
|
$ |
298,110 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share (a) |
|
|
$ |
1.69 |
|
|
$ |
2.04 |
|
|
$ |
3.84 |
|
|
$ |
4.06 |
|
Diluted earnings per share (a) |
|
|
$ |
1.68 |
|
|
$ |
2.03 |
|
|
$ |
3.82 |
|
|
$ |
4.03 |
|
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding (a) |
|
|
|
73,576 |
|
|
|
73,183 |
|
|
|
73,476 |
|
|
|
73,148 |
|
Average diluted common shares outstanding (a) |
|
|
|
73,835 |
|
|
|
73,682 |
|
|
|
73,842 |
|
|
|
73,665 |
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Average common shares outstanding is calculated based on the weighted average number of shares
outstanding during the quarter. At July 16, 2016 and July 18, 2015, we had 73,613 and 73,204 shares outstanding,
respectively.
|
NOTE: These preliminary condensed consolidated statements of operations have been prepared on a basis consistent with
our previously prepared statements of operations filed with the Securities and Exchange Commission for our prior quarter and annual
report, with the exception of the footnotes required by GAAP for complete financial statements.
|
|
|
|
|
|
Advance Auto Parts, Inc. and Subsidiaries |
Condensed Consolidated Statements of Cash Flows |
Twenty-Eight Week Periods Ended
|
July 16, 2016 and July 18, 2015 |
(in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
July 16,
2016 |
|
July 18,
2015 |
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
Net income |
|
|
$ |
283,413 |
|
|
$ |
298,110 |
|
Depreciation and amortization |
|
|
|
139,265 |
|
|
|
145,860 |
|
Share-based compensation |
|
|
|
9,142 |
|
|
|
17,726 |
|
Provision (benefit) for deferred income taxes |
|
|
|
11,454 |
|
|
|
(8,481 |
) |
Excess tax benefit from share-based compensation |
|
|
|
(15,535 |
) |
|
|
(8,435 |
) |
Other non-cash adjustments to net income |
|
|
|
1,012 |
|
|
|
8,459 |
|
Increase in: |
|
|
|
|
|
Receivables, net |
|
|
|
(57,241 |
) |
|
|
(76,124 |
) |
Inventories, net |
|
|
|
(236,403 |
) |
|
|
(182,504 |
) |
Other assets |
|
|
|
(12,194 |
) |
|
|
(10,498 |
) |
Increase in: |
|
|
|
|
|
Accounts payable |
|
|
|
11,611 |
|
|
|
85,907 |
|
Accrued expenses |
|
|
|
51,488 |
|
|
|
55,741 |
|
Other liabilities |
|
|
|
6,893 |
|
|
|
5,055 |
|
Net cash provided by operating activities |
|
|
|
192,905 |
|
|
|
330,816 |
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
Purchases of property and equipment |
|
|
|
(137,920 |
) |
|
|
(114,535 |
) |
Business acquisitions, net of cash acquired |
|
|
|
(2,430 |
) |
|
|
(16,431 |
) |
Proceeds from sales of property and equipment |
|
|
|
1,293 |
|
|
|
477 |
|
Net cash used in investing activities |
|
|
|
(139,057 |
) |
|
|
(130,489 |
) |
Cash flows from financing activities: |
|
|
|
|
|
Increase in bank overdrafts |
|
|
|
13,656 |
|
|
|
9,880 |
|
Net borrowings (payments) on credit facilities |
|
|
|
(34,500 |
) |
|
|
(183,400 |
) |
Dividends paid |
|
|
|
(13,291 |
) |
|
|
(13,227 |
) |
Proceeds from the issuance of common stock, primarily for employee stock purchase
plan |
|
|
|
2,222 |
|
|
|
2,512 |
|
Tax withholdings related to the exercise of stock appreciation rights |
|
|
|
(12,489 |
) |
|
|
(9,589 |
) |
Excess tax benefit from share-based compensation |
|
|
|
15,535 |
|
|
|
8,435 |
|
Repurchase of common stock |
|
|
|
(12,179 |
) |
|
|
(1,734 |
) |
Other |
|
|
|
(224 |
) |
|
|
(207 |
) |
Net cash used in financing activities |
|
|
|
(41,270 |
) |
|
|
(187,330 |
) |
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
|
1,467 |
|
|
|
(3,132 |
) |
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
|
14,045 |
|
|
|
9,865 |
|
Cash and cash equivalents, beginning of period |
|
|
|
90,782 |
|
|
|
104,671 |
|
Cash and cash equivalents, end of period |
|
|
$ |
104,827 |
|
|
$ |
114,536 |
|
|
|
|
|
|
|
NOTE: These preliminary condensed consolidated statements of cash flows have been prepared on a consistent basis with
previously prepared statements of cash flows filed with the Securities and Exchange Commission for our prior quarter and annual
report, but do not include the footnotes required by GAAP for complete financial statements.
Reconciliation of Non-GAAP Financial Measures
The Company's financial results include certain financial measures not derived in accordance with generally accepted accounting
principles (“GAAP”). Non-GAAP financial measures should not be used as a substitute for GAAP financial measures, or considered
in isolation, for the purpose of analyzing our operating performance, financial position or cash flows. However, the Company has
presented these non-GAAP financial measures as management believes that the presentation of its financial results that exclude
non-cash charges related to the acquired General Parts intangibles and non-operational expenses associated with the integration of
General Parts, store consolidation costs and support center restructuring costs is more indicative of our base operations and
useful for investors. These measures assist in comparing the Company's current operating results with past and future periods and
with the operational performance of other companies in the Company's industry. The Company uses these measures in developing
internal budgets and forecasts and as a significant factor in evaluating management for compensation purposes.
The Company has included a reconciliation of this information to the most comparable GAAP measures in the following tables.
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Net Income and Adjusted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Week Periods Ended
(in thousands, except per share data)
|
|
Twenty-Eight Week Periods Ended
(in thousands, except per share data)
|
|
|
|
July 16, 2016 |
|
July 18, 2015 |
|
July 16, 2016 |
|
July 18, 2015 |
Net income (GAAP) |
|
|
$ |
124,600 |
|
|
$ |
149,998 |
|
|
$ |
283,413 |
|
|
$ |
298,110 |
|
SG&A adjustments (a) |
|
|
|
26,461 |
|
|
|
28,425 |
|
|
|
70,476 |
|
|
|
74,176 |
|
Provision for income taxes on adjustments (b) |
|
|
|
(10,055 |
) |
|
|
(10,801 |
) |
|
|
(26,781 |
) |
|
|
(28,187 |
) |
Adjusted net income |
|
|
$ |
141,006 |
|
|
$ |
167,622 |
|
|
$ |
327,108 |
|
|
$ |
344,099 |
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share (GAAP) |
|
|
$ |
1.68 |
|
|
$ |
2.03 |
|
|
$ |
3.82 |
|
|
$ |
4.03 |
|
SG&A adjustments, net of tax |
|
|
|
0.22 |
|
|
|
0.24 |
|
|
|
0.59 |
|
|
|
0.62 |
|
Adjusted EPS |
|
|
$ |
1.90 |
|
|
$ |
2.27 |
|
|
$ |
4.41 |
|
|
$ |
4.65 |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Selling, General and Administrative
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Week Periods Ended
(in thousands)
|
|
Twenty-Eight Week Periods Ended
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 16, 2016 |
|
July 18, 2015 |
|
July 16, 2016 |
|
July 18, 2015 |
SG&A (GAAP) |
|
|
$ |
793,573 |
|
|
$ |
830,240 |
|
|
$ |
1,872,463 |
|
|
$ |
1,961,636 |
|
SG&A adjustments (a) |
|
|
|
(26,461 |
) |
|
|
(28,425 |
) |
|
|
(70,476 |
) |
|
|
(74,176 |
) |
Adjusted SG&A |
|
|
$ |
767,112 |
|
|
$ |
801,815 |
|
|
$ |
1,801,987 |
|
|
$ |
1,887,460 |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Operating Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Week Periods Ended
(in thousands)
|
|
Twenty-Eight Week Periods Ended
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 16, 2016 |
|
July 18, 2015 |
|
July 16, 2016 |
|
July 18, 2015 |
Operating income (GAAP) |
|
|
$ |
216,684 |
|
|
$ |
257,049 |
|
|
$ |
487,683 |
|
|
$ |
519,577 |
|
SG&A adjustments (a) |
|
|
|
26,461 |
|
|
|
28,425 |
|
|
|
70,476 |
|
|
|
74,176 |
|
Adjusted operating income |
|
|
$ |
243,145 |
|
|
$ |
285,474 |
|
|
$ |
558,159 |
|
|
$ |
593,753 |
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
The adjustments to SG&A expenses for the twelve and twenty-eight weeks ended July 16, 2016
include General Parts integration, store consolidation costs and support center restructuring costs of $17,002 and $48,355
and General Parts amortization of acquired intangible assets of $9,459 and $22,121, respectively. The adjustments to SG&A
expenses for the twelve and twenty-eight weeks ended July 18, 2015 include General Parts integration and store consolidation
costs of $18,585 and $51,291 and General Parts amortization of acquired intangible assets of $9,839 and $22,885,
respectively.
|
(b)
|
|
The income tax impact of non-GAAP adjustments is calculated using the estimated tax rate in
effect for the respective non-GAAP adjustments.
|
|
|
|
|
|
|
Reconciliation of Free Cash Flow:
|
|
|
|
|
|
|
|
|
Twenty-Eight Week Periods Ended |
|
|
|
July 16,
2016 |
|
July 18,
2015 |
|
|
|
|
|
|
Cash flows from operating activities |
|
|
$ |
192,905 |
|
|
$ |
330,816 |
|
Purchases of property and equipment |
|
|
|
(137,920 |
) |
|
|
(114,535 |
) |
Free cash flow |
|
|
$ |
54,985 |
|
|
$ |
216,281 |
|
|
|
|
|
|
|
|
|
|
|
NOTE: Management uses free cash flow as a measure of our liquidity and believes it is a useful indicator to
stockholders of our ability to implement our growth strategies and service our debt. Free cash flow is a non-GAAP measure and
should be considered in addition to, but not as a substitute for, information contained in our condensed consolidated statement of
cash flows.
|
|
|
|
|
|
Adjusted Debt to EBITDAR:
|
|
|
|
|
|
(In thousands, except adjusted debt to EBITDAR ratio) |
|
|
Four Quarters Ended |
|
|
|
July 16,
2016 |
|
January 2,
2016 |
|
|
|
|
|
|
Total debt (a) |
|
|
$ |
1,170,106 |
|
$ |
1,206,895 |
Add: Capitalized lease obligation (rent expense * 6) |
|
|
|
3,199,722 |
|
|
3,190,728 |
Adjusted debt |
|
|
|
4,369,828 |
|
|
4,397,623 |
|
|
|
|
|
|
Operating income |
|
|
|
793,886 |
|
|
825,780 |
Add: Adjustments (b) |
|
|
|
124,123 |
|
|
127,059 |
Depreciation and amortization |
|
|
|
262,881 |
|
|
269,476 |
EBITDA |
|
|
|
1,180,890 |
|
|
1,222,315 |
Rent expense (less favorable lease amortization of $4,051 and $4,786,
respectively) |
|
|
|
533,287 |
|
|
531,788 |
EBITDAR |
|
|
$ |
1,714,177 |
|
$ |
1,754,103 |
|
|
|
|
|
|
Adjusted Debt to EBITDAR |
|
|
|
2.5 |
|
|
2.5 |
|
|
|
|
|
|
(a)
|
|
|
The Company retrospectively adopted ASU 2015-03 in the first quarter of 2016, which resulted in a
reclassification of debt issuance costs from Other assets, net to Long-term debt.
|
(b)
|
|
|
The adjustments to the four quarters ended July 16, 2016 include General Parts integration, store
closure and consolidation costs and support center restructuring costs of $124.1 million. The adjustments to Fiscal 2015
include General Parts integration, store closure and store consolidation costs and support center restructuring costs of
$127.1 million.
|
NOTE: Management believes its Adjusted Debt to EBITDAR ratio (“leverage ratio”) is a key financial metric and believes
its debt levels are best analyzed using this measure. The Company’s goal is to maintain a 2.5 times leverage ratio and investment
grade rating. Similar measures are utilized in the calculation of the financial covenants and ratios contained in the Company's
financing arrangements. The leverage ratio calculated by the Company is a non-GAAP measure and should not be considered a
substitute for debt to net earnings, net earnings or debt as determined in accordance with GAAP. The Company’s calculation of its
leverage ratio might not be calculated in the same manner as, and thus might not be comparable to, similarly titled measures by
other companies.
Advance Auto Parts, Inc.
Media Contact
Anna Gurney, 919-573-2608
anna.gurney@advanceautoparts.com
or
Investor Contact
Zaheed Mawani, 919-573-3848
zaheed.mawani@advanceautoparts.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20160816005413/en/