# EDGAR Filing Document

**Accession Number:** 0001158449
**File Stem:** 0001628280-25-047275
**Filing Date:** 2025-10
**Character Count:** 49551
**Document Hash:** b366f6b4fd54ba4f8e07392e627ac244
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001628280-25-047275.hdr.sgml**: 20251030

**ACCESSION NUMBER**: 0001628280-25-047275

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20251030

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251030

**DATE AS OF CHANGE**: 20251030

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** ADVANCE AUTO PARTS INC
- **CENTRAL INDEX KEY:** 0001158449
- **STANDARD INDUSTRIAL CLASSIFICATION:** RETAIL-AUTO & HOME SUPPLY STORES [5531]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 542049910
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0103

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-16797
- **FILM NUMBER:** 251432055

**BUSINESS ADDRESS:**
- **STREET 1:** 4200 SIX FORKS ROAD
- **CITY:** RALEIGH
- **STATE:** NC
- **ZIP:** 27609
- **BUSINESS PHONE:** 5403624911

**MAIL ADDRESS:**
- **STREET 1:** 4200 SIX FORKS ROAD
- **CITY:** RALEIGH
- **STATE:** NC
- **ZIP:** 27609

?xml version='1.0' encoding='ASCII'? aap-20251030

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 8-K** 

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported): October 30, 2025**

![aap-20250226.jpg](aap-20251030_g1.jpg)

**ADVANCE AUTO PARTS, INC.** 

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-16797** | **54-2049910** |
| (State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |

---

&nbsp;&nbsp;&nbsp;&nbsp;**4200 Six Forks Road, Raleigh, North Carolina 27609** 

(Address of principal executive offices) (Zip Code)

**(540) 362-4911** 

(Registrant's telephone number, including area code)

**Not Applicable**

(Former name or former address, if changed since last report)

**Securities Registered Pursuant to Section 12(b) of the Act:**

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading symbol** | **Name of each exchange on which registered** |
| **Common Stock, $0.0001 par value** | **AAP** | **New York Stock Exchange** |

---

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

------

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**INFORMATION TO BE INCLUDED IN THE REPORT**

**Item 2.02 Results of Operations and Financial Condition.** 

On October 30, 2025, Advance Auto Parts, Inc. (the "Company") issued a press release setting forth its financial results for its third quarter ended October 4, 2025. The press release is furnished as Exhibit 99.1 to this Report and is hereby incorporated by reference in this Item 2.02.

As provided in General Instruction B.2 of Form 8-K, the information and exhibit contained in this Item 2.02 shall not be deemed to be "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

------

**Item 9.01 Financial Statements and Exhibits.** 

(d) Exhibits.

---

| | |
|:---|:---|
| **Exhibit No.** | **Exhibit Description** |
| <u>[99.1](aapexhibit991_q3x2025.htm)</u> | <u>[Press Release, dated](aapexhibit991_q3x2025.htm)[October 30](aapexhibit991_q3x2025.htm)[, 2025, issued by Advance Auto Parts, Inc.](aapexhibit991_q3x2025.htm)</u> |
| 101.1 | Pursuant to Rule 406 of Regulation S-T, the cover page to this Current Report on Form 8-K is formatted in Inline XBRL. |
| 104.1 | Cover Page Interactive Data File (embedded within the Inline XBRL document included in Exhibit 101.1) |

---

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | |
|:---|:---|
| | ADVANCE AUTO PARTS, INC. |
| October 30, 2025 | /s/ Ryan P. Grimsland |
| | Ryan P. Grimsland |
| | Executive Vice President, Chief Financial Officer |

---

## Exhibit 99.1

![logo.jpg](logo.jpg)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Exhibit 99.1

**Advance Auto Parts Reports Third Quarter 2025 Results**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• 3.0% comparable store sales growth and 4.4% adjusted operating income margin**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Reaffirms midpoint of full year comparable sales growth and adjusted operating margin guidance**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Ended the quarter with a strong liquidity position; Over $3 billion of cash on the balance sheet** 

**RALEIGH, N.C.,** October 30, 2025 - 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 third quarter ended October 4, 2025.

"We delivered our strongest quarterly performance in over two years, thanks to the team's determination, commitment to our turnaround objectives, and their dedication to serving our customers," said Shane O'Kelly, president and chief executive officer. "Our comparable sales performance was led by growth in the Pro channel. The DIY channel also delivered positive comparable sales growth in the quarter. We continue to make progress on our strategic priorities, and based on our updated guidance we are on track to deliver approximately 200-basis points of annual margin expansion in the first year of our turnaround. Our initiatives are geared toward delivering sustained, profitable growth and we remain committed to advancing our strategic priorities to create shareholder value over the long-term."

**Third Quarter 2025 Results** <sup>(1,2)</sup>

Third quarter 2025 net sales totaled $2.0 billion, compared with $2.1 billion in the third quarter of the prior year. Comparable store sales for the third quarter 2025 increased 3.0%.

The Company's third quarter 2025 gross profit was $0.9 billion, or 43.3% of net sales compared with $0.9 billion, or 42.3% in the third quarter of the prior year. Adjusted gross profit was $0.9 billion, or 44.8% of net sales compared with $0.9 billion, or 42.3% in the third quarter of the prior year. The margin expansion was driven by savings associated with the footprint optimization activity completed in March and reduction in product costs driven by strategic sourcing initiatives.

The Company's third quarter 2025 selling, general and administrative (SG&A) expenses were $0.9 billion, or 42.2% of net sales compared with $0.9 billion, or 42.3% in the third quarter of the prior year. Adjusted SG&A expenses were $0.8 billion, or 40.4% of net sales in the third quarter of 2025 compared with $0.9 billion, or 41.5% in the third quarter of 2024. The reduction in SG&A expenses was primarily related to operation of fewer stores compared to last year.

The Company's third quarter 2025 operating income was $22 million, or 1.1% of net sales, compared with break-even operating income, or 0.0% in the third quarter of the prior year. Adjusted operating income was $90 million, or 4.4% of net sales, compared with adjusted operating income of $16 million, or 0.7% in the third quarter of 2024.

<sup>(1)</sup> *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").*

<sup>(2)</sup> *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.*

![logo.jpg](logo.jpg)

------

The Company's diluted earnings (loss) per share for the quarter was $(0.02), compared with $(0.42) in the third quarter of 2024. The Company's adjusted diluted earnings (loss) per share was $0.92 compared with adjusted diluted earnings per share of $(0.05) in the third quarter of 2024.

Net cash used in operating activities was $118 million through the third quarter of 2025 versus $81 million of cash provided by operating activities in the same period of the prior year. Free cash flow through the third quarter of 2025 was an outflow of $277 million compared with an outflow of $49 million in the same period of the prior year. Free cash flow through the third quarter of 2025 includes approximately $130 million of cash charges related to restructuring and other related expenses.

**Capital Allocation**

On October 27, 2025, the Company declared a regular cash dividend of $0.25 per share to be paid on January 23, 2026, to all common stockholders of record as of January 9, 2026.

**Full Year 2025 Guidance (53 weeks)**

The Company has updated full year guidance to reflect operating assumptions for the fourth quarter of 2025 along with reaffirming the midpoint of its prior full year comparable store sales and adjusted operating income margin expectations. Full year 2025 guidance assumes current tariffs remain in place for the remainder of 2025.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of October 30, 2025** | **As of October 30, 2025** | **Prior Guidance** | **Prior Guidance** |
| *($ in millions, except per share data)* | **Low** | **High** | **Low** | **High** |
| &nbsp;&nbsp;&nbsp;&nbsp;Net sales from continuing operations <sup>(1)</sup> | $8550 | $8600 | $8400 | $8600 |
| &nbsp;&nbsp;&nbsp;&nbsp;Comparable store sales (52 weeks) <sup>(2)</sup> | 0.7% | 1.3% | 0.5% | 1.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted operating income margin from continuing operations <sup>(3)</sup> | 2.4% | 2.6% | 2.0% | 3.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted diluted EPS from continuing operations <sup>(3)</sup> | $1.75 | $1.85 | $1.20 | $2.20 |
| &nbsp;&nbsp;&nbsp;&nbsp;Capital expenditures | Approx. $250 | Approx. $250 | Approx. $300 | Approx. $300 |
| &nbsp;&nbsp;&nbsp;&nbsp;Free cash flow <sup>(3)</sup> | ($90) - ($80) | ($90) - ($80) | ($85) - ($25) | ($85) - ($25) |
| New store growth |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Store openings | 30 new stores | 30 new stores | 30 new stores | 30 new stores |
| &nbsp;&nbsp;&nbsp;&nbsp;Market hub openings | 14 new market hubs | 14 new market hubs | 10 new market hubs | 10 new market hubs |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>*Includes approximately $100 to $120 million of net sales in the 53rd week.*

<sup>(2)</sup> *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.*

<sup>(3)&nbsp;&nbsp;&nbsp;&nbsp;</sup>*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 third quarter ended October 4, 2025, via a webcast scheduled to begin at 8 a.m. Eastern Time on Thursday, October 30, 2025. The webcast will be accessible via the Investor Relations page of the Company's website (<u>ir.AdvanceAutoParts.com</u>).

![logo.jpg](logo.jpg)

------

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 October 4, 2025, Advance operated 4,297 stores primarily within the United States, with additional locations in Canada, Puerto Rico and the U.S. Virgin Islands. The Company also served 814 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 <u>www.AdvanceAutoParts.com</u>.

---

| | |
|:---|:---|
| **Investor Relations Contact:** | **Media Contact:** |
| Lavesh Hemnani | Nicole Ducouer |
| T: (919) 227-5466 | T: (984) 389-7207 |
| E: <u>invrelations@advance-auto.com</u> | E: <u>AAPcommunications@advance-auto.com</u> |

---

**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.

![logo.jpg](logo.jpg)

------

---

| | | |
|:---|:---|:---|
| **Advance Auto Parts, Inc. and Subsidiaries** | **Advance Auto Parts, Inc. and Subsidiaries** | **Advance Auto Parts, Inc. and Subsidiaries** |
| **Condensed Consolidated Balance Sheets** | **Condensed Consolidated Balance Sheets** | **Condensed Consolidated Balance Sheets** |
| *(In millions) (unaudited)* | *(In millions) (unaudited)* | *(In millions) (unaudited)* |
| **<u>Assets</u>** | **October 4, 2025**<sup>(1)</sup> | **December 28, 2024**<sup>(1)</sup> |
| **Current assets:** |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $3174 | $1869 |
| &nbsp;&nbsp;&nbsp;Receivables, net | 483 | 544 |
| &nbsp;&nbsp;&nbsp;Inventories, net | 3694 | 3612 |
| &nbsp;&nbsp;&nbsp;Other current assets | 167 | 118 |
| &nbsp;&nbsp;&nbsp;**Total current assets** | 7518 | 6143 |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 1269 | 1334 |
| &nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 2184 | 2243 |
| &nbsp;&nbsp;&nbsp;Goodwill | 599 | 598 |
| &nbsp;&nbsp;&nbsp;Other intangible assets, net | 401 | 406 |
| &nbsp;&nbsp;&nbsp;Other assets | 88 | 74 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total assets** | $12059 | $10798 |
| **<u>Liabilities and Stockholders' Equity</u>** |  |  |
| **Current liabilities:** |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | 3177 | 3408 |
| &nbsp;&nbsp;&nbsp;Accrued expenses | 761 | 784 |
| &nbsp;&nbsp;&nbsp;Other current liabilities | 411 | 473 |
| &nbsp;&nbsp;&nbsp;**Total current liabilities** | 4349 | 4665 |
| &nbsp;&nbsp;&nbsp;Long-term debt | 3411 | 1789 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities | 1850 | 1897 |
| &nbsp;&nbsp;&nbsp;Deferred income taxes | 166 | 193 |
| &nbsp;&nbsp;&nbsp;Other long-term liabilities | 88 | 84 |
| &nbsp;&nbsp;&nbsp;**Total liabilities** | 9864 | 8628 |
| &nbsp;&nbsp;&nbsp;**Total stockholders' equity** | 2195 | 2170 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities and stockholders' equity** | $12059 | $10798 |

---

<sup>(1)</sup> *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 ("GAAP").*

![logo.jpg](logo.jpg)

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Advance Auto Parts, Inc. and Subsidiaries** | **Advance Auto Parts, Inc. and Subsidiaries** | **Advance Auto Parts, Inc. and Subsidiaries** | **Advance Auto Parts, Inc. and Subsidiaries** | **Advance Auto Parts, Inc. and Subsidiaries** |
| **Condensed Consolidated Statements of Operations** | **Condensed Consolidated Statements of Operations** | **Condensed Consolidated Statements of Operations** | **Condensed Consolidated Statements of Operations** | **Condensed Consolidated Statements of Operations** |
| *(In millions, except per share data) (unaudited)* | *(In millions, except per share data) (unaudited)* | *(In millions, except per share data) (unaudited)* | *(In millions, except per share data) (unaudited)* | *(In millions, except per share data) (unaudited)* |
|  | **Twelve Weeks Ended** | **Twelve Weeks Ended** | **Forty Weeks Ended** | **Forty Weeks Ended** |
|  | **October 4, 2025**<sup>(1)</sup> | **October 5, 2024**<sup>(1)</sup> | **October 4, 2025**<sup>(1)</sup> | **October 5, 2024**<sup>(1)</sup> |
| **Net sales** | $2036 | $2148 | $6628 | $7098 |
| &nbsp;&nbsp;&nbsp;**Cost of sales** | 1155 | 1240 | 3764 | 4037 |
| Gross profit | 881 | 908 | 2864 | 3061 |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative expenses, exclusive of restructuring and related expenses | 826 | 895 | 2771 | 2933 |
| &nbsp;&nbsp;&nbsp;Restructuring and related expenses | 33 | 13 | 180 | 21 |
| **Selling, general and administrative expenses** | 859 | 908 | 2951 | 2954 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating (loss) income | 22 |  | (87) | 107 |
| **Other, net:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (40) | (19) | (86) | (62) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other income, net | 16 | 2 | 61 | 12 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other, net | (24) | (17) | (25) | (50) |
| **(Loss) income before income taxes** | (2) | (17) | (112) | 57 |
| **Income tax (benefit) expense** | (1) | 8 | (150) | 34 |
| Net income (loss) from continuing operations | (1) | (25) | 38 | 23 |
| Net income from discontinued operations |  | 19 |  | 56 |
| **Net income (loss)** | $(1) | $(6) | $38 | $79 |
| Basic earnings (loss) per common share from continuing operations | $(0.02) | $(0.42) | $0.63 | $0.38 |
| Basic earnings per common share from discontinued operations |  | 0.32 |  | 0.95 |
| **Basic earnings (loss) per common share** | $(0.02) | $(0.10) | $0.63 | $1.33 |
| Basic weighted-average common shares outstanding | 60.0 | 59.7 | 59.9 | 59.6 |
| Diluted earnings (loss) per common share from continuing operations | $(0.02) | $(0.42) | $0.63 | $0.38 |
| Diluted earnings per common share from discontinued operations |  | 0.32 |  | 0.94 |
| **Diluted earnings (loss) per common share** | $(0.02) | $(0.10) | $0.63 | $1.32 |
| Diluted weighted-average common shares outstanding | 60.0 | 59.9 | 60.5 | 59.9 |

---

<sup>(1)</sup> *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.* 

![logo.jpg](logo.jpg)

------

---

| | | |
|:---|:---|:---|
| **Advance Auto Parts, Inc. and Subsidiaries** | **Advance Auto Parts, Inc. and Subsidiaries** | **Advance Auto Parts, Inc. and Subsidiaries** |
| **Condensed Consolidated Statements of Cash Flows** | **Condensed Consolidated Statements of Cash Flows** | **Condensed Consolidated Statements of Cash Flows** |
| *(In millions) (unaudited)* | *(In millions) (unaudited)* | *(In millions) (unaudited)* |
|  | **Forty Weeks Ended** | **Forty Weeks Ended** |
|  | **October 4, 2025**<sup>(1)</sup> | **October 5, 2024**<sup>(1)</sup> |
| **Cash flows from operating activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Net income | $38 | $79 |
| &nbsp;&nbsp;&nbsp;Net income from discontinued operations |  | 56 |
| &nbsp;&nbsp;&nbsp;Net income from continuing operations | 38 | 23 |
| &nbsp;&nbsp;&nbsp;Adjustments to reconcile net income to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 214 | 217 |
| &nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 29 | 34 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on sale and impairment of long-lived assets, net | 23 | (14) |
| &nbsp;&nbsp;&nbsp;&nbsp;Expected future credit losses, net | 50 | 23 |
| &nbsp;&nbsp;&nbsp;&nbsp;Provision for deferred income taxes | (27) | 24 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other, net | 14 | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net change in: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Receivables, net | 46 | (84) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories, net | (75) | (152) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease right of use assets | 41 | (43) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other assets | (57) | (3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | (270) | (25) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | (37) | 31 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (108) | 47 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | 1 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash (used in) provided by operating activities of continuing operations | (118) | 81 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities of discontinued operations |  | 77 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash (used in) provided by operating activities | (118) | 158 |
| **Cash flows from investing activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Purchases of property and equipment | (159) | (130) |
| &nbsp;&nbsp;&nbsp;Proceeds from sales of property and equipment | 22 | 14 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities of continuing operations | (137) | (116) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities of discontinued operations |  | (8) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (137) | (124) |
| **Cash flows from financing activities:** |  |  |
| &nbsp;&nbsp;Proceeds from issuance of long-term debt | 1950 |  |
| &nbsp;&nbsp;Repayment of long-term debt | (300) |  |
| &nbsp;&nbsp;Debt issuance costs | (42) |  |
| &nbsp;&nbsp;&nbsp;Dividends paid | (45) | (45) |

---

![logo.jpg](logo.jpg)

------

---

| | | |
|:---|:---|:---|
| | **Forty Weeks Ended** | **Forty Weeks Ended** |
| | **October 4, 2025**<sup>(1)</sup> | **October 5, 2024**<sup>(1)</sup> |
| &nbsp;&nbsp;&nbsp;Proceeds from the issuance of common stock | 3 | 3 |
| &nbsp;&nbsp;&nbsp;Repurchases of common stock | (4) | (6) |
| &nbsp;&nbsp;&nbsp;Other, net | (3) | (10) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) financing activities | 1559 | (58) |
| **Effect of exchange rate changes on cash** | 1 | 12 |
| **Net increase (decrease) in cash and cash equivalents** | 1305 | (12) |
| Cash and cash equivalents, beginning of period | 1869 | 503 |
| Cash and cash equivalents, end of period | $3174 | $491 |
| Non-cash transactions of continuing operations: |  |  |
| Accrued purchases of property and equipment | $23 | $9 |
| Transfers of property and equipment from (to) assets related to discontinued operations to (from) continuing operations |  | 7 |
| Accrued debt issuance costs | 4 |  |
| **Summary of cash and cash equivalents:** |  |  |
| **Cash and cash equivalents of continuing operations**, end of period | $3174 | $464 |
| **Cash and cash equivalents of discontinued operations**, end of period |  | 27 |
| **Cash and cash equivalents**, end of period | $3174 | $491 |

---

<sup>(1)</sup> *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.* 

![logo.jpg](logo.jpg)

------

**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.

*<u>Transformation Expenses</u>*

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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *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.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *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.

![logo.jpg](logo.jpg)

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *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.

*<u>Other Expenses</u>*

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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *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.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Worldpac post transaction-related expenses:* Expenses primarily relating to non-recurring separation activities provided by third-party professionals subsequent to the sale of Worldpac.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Executive turnover:* Expenses associated with executive level reorganization, including expenses for executive severance, the hiring search for leadership positions and certain compensation benefits.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Material weakness remediation:* Incremental expenses associated with the remediation of the Company's previously disclosed material weaknesses in internal control over financial reporting.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Cybersecurity incident:* Expenses related to the response and remediation of a cybersecurity incident.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*• Other:* Includes a non-cash charge related to expected future credit losses on vendor receivables due from a vendor that filed voluntary petitions for Chapter 11 bankruptcy protection.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *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.

![logo.jpg](logo.jpg)

------

**<u>Reconciliation of Diluted Earnings (loss) Per Share (GAAP) and Adjusted Diluted (Loss) Earnings Per Share (Non-GAAP)</u>**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Twelve Weeks Ended** | **Twelve Weeks Ended** | **Forty Weeks Ended** | **Forty Weeks Ended** |
| *(in millions, except per share data)* | **Classification** | **October 4, 2025** | **October 5, 2024** | **October 4, 2025** | **October 5, 2024** |
| Net income (loss) from continuing operations (GAAP) |  | $(1) | $(25) | $38 | $23 |
| **Cost of sales adjustments:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Transformation expenses: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Distribution network optimization | Restructuring | 4 |  | 9 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Expected future credit loss related to vendor receivables<sup>(1)</sup> | Non-restructuring | 28 |  | 28 |  |
| **Selling, general and administrative adjustments:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Transformation expenses: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring and other related expenses <sup>(2)</sup> | Restructuring | 7 | 4 | 78 | 5 |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment and write-down of long-lived assets <sup>(3)</sup> | Restructuring | 18 |  | 76 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Distribution network optimization | Restructuring | 6 | 9 | 15 | 14 |
| &nbsp;&nbsp;&nbsp;Other expenses: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other professional service fees | Non-restructuring <sup>(6)</sup> | 3 |  | 12 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Worldpac post transaction-related expenses | Restructuring | 2 |  | 7 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Executive turnover | Restructuring |  |  | 4 | 2 |
| &nbsp;&nbsp;&nbsp;&nbsp;Material weakness remediation | Non-restructuring |  | 1 | 1 | 4 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cybersecurity incident | Non-restructuring |  | 2 |  | 3 |
| &nbsp;&nbsp;&nbsp;**Other income adjustments:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;TSA services |  | (1) |  | (8) |  |
| &nbsp;&nbsp;Losses on extinguishment of debts |  | 9 |  | 9 |  |
| &nbsp;&nbsp;Provision for income taxes on adjustments <sup>(4)</sup> |  | (19) | (4) | (58) | (7) |
| &nbsp;&nbsp;Other tax (benefit) expense adjustments <sup>(5)</sup> |  |  | 10 | (126) | 10 |
| &nbsp;&nbsp;Adjusted net income (loss) (Non-GAAP) |  | $56 | $(3) | $85 | $54 |
| Diluted earnings (loss) per share from continuing operations (GAAP) |  | $(0.02) | $(0.42) | $0.63 | $0.38 |
| Adjustments, net of tax |  | 0.94 | 0.37 | 0.77 | 0.52 |
| Adjusted diluted earnings (loss) per share (Non-GAAP) <sup>(7)</sup> |  | $0.92 | $(0.05) | $1.40 | $0.90 |

---

*(1) Reflects a charge for expected future credit losses related to vendor receivables due from a vendor that filed petitions for Chapter 11 bankruptcy protection on September 28, 2025.*

*(2) Restructuring and other related expenses for the* twelve weeks ended *October 4, 2025 includes $2 million of nonrecurring services rendered by third-party vendors assisting with the 2024 Restructuring Plan and $5 million of other related expenses associated with location closures, including the transfer of assets. Restructuring and other related expenses for the forty weeks ended October 4, 2025 includes $37 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 $19 million of other related expenses associated with location closures, including the transfer of assets.* 

*(3) The Company recorded incremental accelerated depreciation and amortization for property and equipment and ROU assets of $7 million and impairment charges for ROU assets and property and equipment of $11 million net of gains on sales, for the* twelve weeks ended *October 4, 2025. The Company recorded incremental accelerated depreciation and amortization for property and equipment and ROU assets of $55 million and impairment charges for ROU assets and property and equipment of $21 million, net of gains on sale, for the forty weeks ended October 4, 2025.<br>(4) The income tax impact of non-GAAP adjustments is calculated using the estimated tax rate in effect for the respective non-GAAP adjustments.*

![logo.jpg](logo.jpg)

------

*(5) 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.*

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

*(7) Refer to the reconciliation of diluted weighted-average common shares outstanding (GAAP) to adjusted diluted weighted-average common shares outstanding (Non-GAAP) which is the denominator utilized to calculate adjusted diluted earnings (loss) per share (Non-GAAP). Adjusted diluted weighted-average common shares outstanding (Non-GAAP) includes the dilutive impact of share-based awards as such shares are considered dilutive in consideration of the Company's Non-GAAP earnings for the period.*

---

| | | | | |
|:---|:---|:---|:---|:---|
| **<u>Reconciliation of Adjusted Diluted Weighted-Average Common Shares Outstanding</u>** | **<u>Reconciliation of Adjusted Diluted Weighted-Average Common Shares Outstanding</u>** | **<u>Reconciliation of Adjusted Diluted Weighted-Average Common Shares Outstanding</u>** | **<u>Reconciliation of Adjusted Diluted Weighted-Average Common Shares Outstanding</u>** | **<u>Reconciliation of Adjusted Diluted Weighted-Average Common Shares Outstanding</u>** |
| | **Twelve Weeks Ended** | **Twelve Weeks Ended** | **Forty Weeks Ended** | **Forty Weeks Ended** |
| *(shares in millions)* | **October 4, 2025** | **October 5, 2024** | **October 4, 2025** | **October 5, 2024** |
| Diluted Weighted-Average Common Shares Outstanding (GAAP) | 60.0 | 59.9 | 60.5 | 59.9 |
| Dilutive impact of share-based awards | 0.9 |  |  |  |
| Adjusted Diluted Weighted-Average Common Shares Outstanding (Non-GAAP) | 60.9 | 59.9 | $60.5 | 59.9 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **<u>Reconciliation of Adjusted Gross Profit</u>** | **<u>Reconciliation of Adjusted Gross Profit</u>** | **<u>Reconciliation of Adjusted Gross Profit</u>** | **<u>Reconciliation of Adjusted Gross Profit</u>** | **<u>Reconciliation of Adjusted Gross Profit</u>** |
| | **Twelve Weeks Ended** | **Twelve Weeks Ended** | **Forty Weeks Ended** | **Forty Weeks Ended** |
| *(in millions)* | **October 4, 2025** | **October 5, 2024** | **October 4, 2025** | **October 5, 2024** |
| Gross Profit (GAAP) | $881 | $908 | $2864 | $3061 |
| Gross Profit adjustments | 32 |  | 37 |  |
| Adjusted Gross Profit (Non-GAAP) | $913 | $908 | $2901 | $3061 |
| Gross Profit Margin (GAAP) <sup>(1)</sup> | 43.3% | 42.3% | 43.2% | 43.1% |
| Adjusted Gross Profit Margin (Non-GAAP) <sup>(1)</sup> | 44.8% | 42.3% | 43.8% | 43.1% |

---

<sup>(1)</sup> *These GAAP and Non-GAAP measures are calculated as a percentage of Net sales.* 

---

| | | | | |
|:---|:---|:---|:---|:---|
| **<u>Reconciliation of Adjusted Selling, General and Administrative Expenses</u>** | **<u>Reconciliation of Adjusted Selling, General and Administrative Expenses</u>** | **<u>Reconciliation of Adjusted Selling, General and Administrative Expenses</u>** | **<u>Reconciliation of Adjusted Selling, General and Administrative Expenses</u>** | **<u>Reconciliation of Adjusted Selling, General and Administrative Expenses</u>** |
| | **Twelve Weeks Ended** | **Twelve Weeks Ended** | **Forty Weeks Ended** | **Forty Weeks Ended** |
| *(in millions)* | **October 4, 2025** | **October 5, 2024** | **October 4, 2025** | **October 5, 2024** |
| Selling, general and administrative ("SG&A") expenses (GAAP) | $859 | $908 | $2951 | $2954 |
| SG&A adjustments | (36) | (16) | (193) | (28) |
| Adjusted SG&A (Non-GAAP) | $823 | $892 | $2758 | $2926 |
| SG&A Margin (GAAP) <sup>(1)</sup> | 42.2% | 42.3% | 44.5% | 41.6% |
| Adjusted SG&A Margin (Non-GAAP) <sup>(1)</sup> | 40.4% | 41.5% | 41.6% | 41.2% |

---

<sup>(1)</sup> *These GAAP and Non-GAAP measures are calculated as a percentage of Net sales.* 

![logo.jpg](logo.jpg)

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| **<u>Reconciliation of Adjusted Operating Income</u>** | **<u>Reconciliation of Adjusted Operating Income</u>** | **<u>Reconciliation of Adjusted Operating Income</u>** | **<u>Reconciliation of Adjusted Operating Income</u>** | **<u>Reconciliation of Adjusted Operating Income</u>** |
| | **Twelve Weeks Ended** | **Twelve Weeks Ended** | **Forty Weeks Ended** | **Forty Weeks Ended** |
| *(in millions)* | **October 4, 2025** | **October 5, 2024** | **October 4, 2025** | **October 5, 2024** |
| Operating (Loss) Income (GAAP) | $22 | $— | $(87) | $107 |
| Gross Profit adjustments | 32 |  | 37 |  |
| SG&A adjustments | 36 | 16 | 193 | 28 |
| Adjusted Operating Income (Non-GAAP) | $90 | $16 | $143 | $135 |
| Operating (Loss) Income Margin (GAAP) <sup>(1)</sup> | 1.1% | —% | (1.3)% | 1.5% |
| Adjusted Operating Income Margin (Non-GAAP) <sup>(1)</sup> | 4.4% | 0.7% | 2.2% | 1.9% |

---

<sup>(1)</sup> *These GAAP and Non-GAAP measures are calculated as a percentage of Net sales.* 

---

| | | |
|:---|:---|:---|
| **<u>Reconciliation of Free Cash Flow</u>** | | |
| | **Forty Weeks Ended** | **Forty Weeks Ended** |
| *(in millions)* | **October 4, 2025** | **October 5, 2024** |
| Cash flows (used in) provided by operating activities of continuing operations <sup>(1)</sup> | $(118) | $81 |
| Purchases of property and equipment | (159) | (130) |
| Free cash flow | $(277) | $(49) |

---

<sup>(1)</sup> *Includes approximately $130 million of cash charges related to restructuring and other related expenses.*

---

| | |
|:---|:---|
| **<u>Reconciliation of Adjusted Net Debt to Adjusted EBITDAR</u>**<sup>(1)</sup> | |
| |<br>**Four Quarters Ended** |
| *(In millions, except adjusted debt to adjusted EBITDAR ratio)* | **October 4, 2025** |
| Total Debt (GAAP) | $3411 |
| &nbsp;&nbsp;&nbsp;Add: Operating lease liabilities | 2252 |
| &nbsp;&nbsp;&nbsp;Less: Cash & cash equivalents | (3174) |
| Adjusted Net Debt (Non-GAAP) | $2489 |
| Net loss from continuing operations (GAAP) | $(571) |
| &nbsp;&nbsp;Depreciation and amortization | 289 |
| &nbsp;&nbsp;&nbsp;Interest expense | 105 |
| &nbsp;&nbsp;Other income, net | (74) |
| &nbsp;&nbsp;Income tax benefit | (366) |
| &nbsp;&nbsp;Rent expense | 597 |
| &nbsp;&nbsp;Share-based compensation | 40 |
| &nbsp;&nbsp;Transformation and other charges <sup>(2)</sup> | 928 |
| Adjusted EBITDAR (Non-GAAP) | $948 |
| **Debt to Net Loss from continuing operations (GAAP)** | (6.0) |
| **Adjusted Net Debt to Adjusted EBITDAR (Non-GAAP)** | 2.6 |

---

![logo.jpg](logo.jpg)

------

<sup>(1)</sup> *Management believes its Adjusted Net Debt to Adjusted EBITDAR ratio ("net 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 net 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 net 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.*

<sup>(2)</sup> *The adjustments to the four quarters ended October 4, 2025, include expenses associated with our transformation and restructuring and related activities, in addition to other items, including a charge for expected future credit losses related to vendor receivables due from a vendor that filed petitions for Chapter 11 bankruptcy protection on September 28, 2025, the Company's material weakness remediation efforts, professional fees and executive turnover.*

**<u>Store Information</u>**

During the forty weeks ended October 4, 2025, 26 stores were opened and 517 were closed, resulting in a total of 4,297 stores as of October 4, 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 forty weeks ended October 4, 2025:

---

| | | | |
|:---|:---|:---|:---|
| | **Twelve Weeks Ended** | **Twelve Weeks Ended** | **Twelve Weeks Ended** |
| | **AAP** | **CARQUEST** | **Total** |
| **July 12, 2025** | **4055** | **237** | **4292** |
| &nbsp;&nbsp;&nbsp;&nbsp;New | 8 |  | 8 |
| &nbsp;&nbsp;&nbsp;&nbsp;Closed | (3) |  | (3) |
| &nbsp;&nbsp;&nbsp;&nbsp;Converted | 1 | (1) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Relocated |  |  |  |
| **October 4, 2025** | **4061** | **236** | **4297** |

---

---

| | | | |
|:---|:---|:---|:---|
| | **Forty Weeks Ended** | **Forty Weeks Ended** | **Forty Weeks Ended** |
| | **AAP** | **CARQUEST** | **Total** |
| **December 28, 2024** | **4507** | **281** | **4788** |
| &nbsp;&nbsp;&nbsp;&nbsp;New | 22 | 4 | 26 |
| &nbsp;&nbsp;&nbsp;&nbsp;Closed | (470) | (47) | (517) |
| &nbsp;&nbsp;&nbsp;&nbsp;Converted | 1 | (1) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Relocated | 1 | (1) |  |
| **October 4, 2025** | **4061** | **236** | **4297** |

---

![logo.jpg](logo.jpg)