Go Pro

Advance Auto Parts (AAP) Financials

Advance Auto Parts logo
$42.49 -1.69 (-3.82%)
Closing price 09/8/2026 03:59 PM Eastern
Extended Trading
$42.56 +0.07 (+0.16%)
As of 09/8/2026 07:55 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Advance Auto Parts

Annual Income Statements for Advance Auto Parts

This table shows Advance Auto Parts' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026 1/3/2026
Net Income / (Loss) Attributable to Common Shareholders
460 476 424 487 493 597 464 30 -336 44 44
Consolidated Net Income / (Loss)
460 476 424 487 493 597 464 30 -336 44 44
Net Income / (Loss) Continuing Operations
460 476 424 487 493 597 361 -30 -587 68 68
Total Pre-Tax Income
739 520 555 638 651 782 460 -47 -768 -91 -91
Total Operating Income
788 570 604 677 750 822 525 39 -713 -43 -43
Total Gross Profit
4,256 4,085 4,219 4,255 4,482 4,924 4,233 3,860 3,409 3,733 3,733
Total Revenue
9,568 9,374 9,581 9,709 10,106 10,998 9,149 9,209 9,094 8,601 8,601
Operating Revenue
9,568 9,374 9,581 9,709 10,106 10,998 9,149 9,209 9,094 8,601 8,601
Total Cost of Revenue
5,312 5,289 5,361 5,454 5,625 6,074 4,916 5,349 5,685 4,868 4,868
Operating Cost of Revenue
5,312 5,289 5,361 5,454 5,625 6,074 4,916 5,349 5,685 4,868 4,868
Total Operating Expenses
3,468 3,515 3,615 3,578 3,732 4,102 3,708 3,821 4,122 3,776 3,776
Selling, General & Admin Expense
3,468 3,515 3,615 3,578 3,732 4,102 3,708 3,805 3,813 3,572 3,572
Restructuring Charge
- - - - - - 0.00 16 309 204 204
Total Other Income / (Expense), net
-49 -50 -49 -39 -99 -40 -64 -86 -55 -48 -48
Interest & Investment Income
-60 -59 -57 -40 -47 -38 -51 -88 -81 -139 -139
Other Income / (Expense), net
11 8.85 7.58 11 -3.98 -2.08 -6.18 2.00 26 91 91
Income Tax Expense
279 45 131 151 158 186 100 -17 -181 -159 -159
Net Income / (Loss) Discontinued Operations
- - - - - - 104 60 251 -24 -24
Basic Earnings per Share
$6.22 $6.44 $5.75 $6.87 $7.17 $9.32 $7.70 $0.50 ($5.63) $0.73 $0.73
Weighted Average Basic Shares Outstanding
73.56M 73.85M 73.73M 70.87M 68.75M 64.03M 60.35M 59.40M 59.60M 59.90M 59.90M
Diluted Earnings per Share
$6.20 $6.42 $5.73 $6.84 $7.14 $9.25 $7.65 $0.50 ($5.61) $0.73 $0.73
Weighted Average Diluted Shares Outstanding
73.86M 74.11M 73.99M 71.17M 69.00M 64.51M 60.72M 59.60M 59.90M 60.60M 60.60M
Weighted Average Basic & Diluted Shares Outstanding
73.90M 73.80M 73.70M 69.24M 65.52M 61.10M 59.27M 59.55M 59.79M 60.10M 60.10M
Cash Dividends to Common per Share
$0.24 $0.24 $0.24 $0.24 $1.00 $3.25 $6.00 - - - $1.00

Quarterly Income Statements for Advance Auto Parts

This table shows Advance Auto Parts' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/30/2023 4/20/2024 7/13/2024 10/5/2024 12/28/2024 4/19/2025 7/12/2025 10/4/2025 1/3/2026 4/25/2026 7/18/2026
Net Income / (Loss) Attributable to Common Shareholders
-35 40 45 -6.00 -415 24 15 -1.00 6.00 24 55
Consolidated Net Income / (Loss)
-35 40 45 -6.00 -415 24 15 -1.00 6.00 24 55
Net Income / (Loss) Continuing Operations
-83 17 31 -25 -647 24 15 -1.00 30 24 55
Total Pre-Tax Income
-123 29 44 -17 -874 -131 21 -2.00 21 35 75
Total Operating Income
-106 53 54 0.00 -871 -131 22 22 44 69 101
Total Gross Profit
440 1,204 950 908 -43 1,109 874 881 869 1,180 923
Total Revenue
887 2,772 2,178 2,148 857 2,583 2,010 2,036 1,972 2,614 2,000
Operating Revenue
887 2,772 2,178 2,148 857 2,583 2,010 2,036 1,972 2,614 2,000
Total Cost of Revenue
447 1,568 1,228 1,240 900 1,474 1,136 1,155 1,103 1,434 1,077
Operating Cost of Revenue
447 1,568 1,228 1,240 900 1,474 1,136 1,155 1,103 1,434 1,077
Total Operating Expenses
547 1,151 896 908 829 1,240 852 859 825 1,111 822
Selling, General & Admin Expense
531 1,151 889 895 520 1,122 823 826 801 1,079 812
Restructuring Charge
- 0.00 7.00 13 - 118 29 33 24 32 10
Total Other Income / (Expense), net
-17 -24 -10 -17 -2.56 0.00 -1.00 -24 -23 -34 -26
Interest & Investment Income
-18 -25 -19 -19 -19 -27 -19 -40 -53 -65 -48
Other Income / (Expense), net
1.22 1.00 9.00 2.00 16 27 18 16 30 31 22
Income Tax Expense
-41 12 13 8.00 -227 -155 6.00 -1.00 -9.00 11 20
Basic Earnings per Share
($0.58) $0.67 $0.75 ($0.10) ($6.95) $0.40 $0.25 ($0.02) $0.10 $0.40 $0.91
Weighted Average Basic Shares Outstanding
59.43M 59.60M 59.60M 59.70M 59.65M 59.80M 59.90M 60M 59.90M 60.10M 60.30M
Diluted Earnings per Share
($0.59) $0.67 $0.75 ($0.10) ($6.93) $0.40 $0.25 ($0.02) $0.10 $0.39 $0.90
Weighted Average Diluted Shares Outstanding
59.61M 59.80M 59.90M 59.90M 59.90M 60.20M 60.50M 60M 60.60M 60.90M 61M
Weighted Average Basic & Diluted Shares Outstanding
59.55M 59.62M 59.67M 59.73M 59.79M 59.93M 59.98M 60.02M 60.10M 60.30M 60.40M

Annual Cash Flow Statements for Advance Auto Parts

This table details how cash moves in and out of Advance Auto Parts' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026 1/3/2026
Net Change in Cash & Equivalents
44 412 350 -478 416 -239 -317 232 1,366 1,254 1,254
Net Cash From Operating Activities
523 601 811 867 970 1,107 737 287 85 -46 -46
Net Cash From Continuing Operating Activities
523 601 811 867 970 1,107 623 142 141 -46 -46
Net Income / (Loss) Continuing Operations
460 476 424 487 493 597 361 -30 -587 68 68
Consolidated Net Income / (Loss)
460 476 424 487 493 597 464 30 -336 44 44
Net Income / (Loss) Discontinued Operations
- - - - - - 104 60 251 -24 -24
Depreciation Expense
258 249 238 238 250 260 248 269 292 272 272
Non-Cash Adjustments To Reconcile Net Income
24 55 46 57 99 64 59 87 333 206 206
Changes in Operating Assets and Liabilities, net
-219 -179 103 85 127 186 -45 -184 103 -592 -592
Net Cash From Discontinued Operating Activities
- - - - - - 114 145 -56 0.00 0.00
Net Cash From Investing Activities
-262 -179 -192 -463 -267 -287 -424 -235 1,355 -239 -239
Net Cash From Continuing Investing Activities
-262 -179 -192 -463 -267 -287 -400 -219 -167 -239 -239
Purchase of Property, Plant & Equipment
-260 -190 -194 -270 -268 -290 -399 -226 -181 -252 -252
Acquisitions
- - - - - - - 0.00 0.00 0.00 0.00
Sale of Property, Plant & Equipment
2.21 11 1.89 8.71 0.91 2.33 1.14 7.00 14 21 21
Other Investing Activities, net
-4.70 0.02 0.00 -202 -0.23 0.00 -1.90 0.00 0.00 -8.00 -8.00
Net Cash From Discontinued Investing Activities
- - - - - - -25 -16 1,522 0.00 0.00
Net Cash From Financing Activities
-217 -15 -264 -882 -286 -1,064 -621 189 -75 1,538 1,538
Net Cash From Continuing Financing Activities
-217 -15 -264 -882 -286 -1,064 -621 189 -75 1,538 1,538
Repayment of Debt
-966 -543 0.00 -370 -1,107 3.02 -2,050 -5,006 -15 -352 -352
Repurchase of Common Equity
-18 -6.50 -281 -498 -470 -906 -618 0.00 0.00 0.00 0.00
Payment of Dividends
-18 -18 -18 -17 -56 -161 -336 -209 -60 -60 -60
Issuance of Debt
800 548 32 0.00 1,347 0.00 2,384 5,404 0.00 1,950 1,950
Issuance of Common Equity
4.53 4.08 3.20 3.33 - - - 0.00 0.00 0.00 0.00
Effect of Exchange Rate Changes
0.26 4.47 -5.70 0.32 -0.47 5.47 -8.66 -9.00 1.00 1.00 1.00
Cash Interest Paid
55 54 45 41 34 36 46 74 76 76 76

Quarterly Cash Flow Statements for Advance Auto Parts

This table details how cash moves in and out of Advance Auto Parts' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/30/2023 4/20/2024 7/13/2024 10/5/2024 12/28/2024 4/19/2025 7/12/2025 10/4/2025 1/3/2026 4/25/2026 7/18/2026
Net Change in Cash & Equivalents
187 -52 28 12 1,378 -197 -15 1,517 -51 -167 164
Net Cash From Operating Activities
259 3.00 85 70 -73 -156 50 -12 72 -19 271
Net Cash From Continuing Operating Activities
170 -3.00 85 -6.80 59 -156 50 -12 72 -19 271
Net Income / (Loss) Continuing Operations
-35 17 45 -62 -610 24 15 -1.00 30 24 56
Consolidated Net Income / (Loss)
-35 40 45 -6.01 -415 24 15 -1.00 6.00 24 56
Depreciation Expense
63 83 73 50 75 89 57 68 58 74 56
Non-Cash Adjustments To Reconcile Net Income
6.93 -3.00 15 8.44 216 83 22 61 49 61 -3.00
Changes in Operating Assets and Liabilities, net
136 -100 -47 -2.56 378 -352 -44 -140 -65 -178 162
Net Cash From Investing Activities
-50 -39 -41 -45 1,479 -27 -48 -62 -102 -112 -76
Net Cash From Continuing Investing Activities
-47 -36 -41 -37 -51 -27 -48 -62 -102 -57 -76
Purchase of Property, Plant & Equipment
-51 -46 -43 -37 -51 -42 -53 -64 -93 -56 -76
Net Cash From Financing Activities
-15 -25 -17 -15 -17 -17 -15 1,591 -21 -37 -29
Net Cash From Continuing Financing Activities
-15 -25 -17 -15 -17 -17 -15 1,591 -21 -37 -29
Repayment of Debt
3.52 -1.00 -0.01 - 1.59 -2.00 1.00 -344 -7.00 -7.00 -29
Effect of Exchange Rate Changes
-6.56 9.00 1.33 1.02 -10 3.00 -2.00 - - 1.00 -2.00
Cash Interest Paid
- - - - - 39 - - - 99 1.00

Annual Balance Sheets for Advance Auto Parts

This table presents Advance Auto Parts' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026 1/3/2026
Total Assets
8,315 8,482 9,041 11,249 11,840 12,176 11,986 12,276 10,798 11,826 11,826
Total Current Assets
5,173 5,427 6,082 5,696 6,270 6,257 6,015 6,377 6,143 7,290 7,290
Cash & Equivalents
135 547 897 419 835 588 271 488 1,869 3,123 3,123
Accounts Receivable
641 606 625 689 750 754 684 610 544 380 380
Inventories, net
4,326 4,168 4,363 4,432 4,538 4,683 4,896 3,894 3,612 3,646 3,646
Other Current Assets
70 105 198 155 147 0.00 164 180 118 141 141
Plant, Property, & Equipment, net
1,446 1,394 1,369 1,433 1,463 0.00 1,690 1,556 1,334 1,269 1,269
Total Noncurrent Assets
1,696 1,661 1,589 4,120 4,107 0.00 4,281 4,343 3,321 3,267 3,267
Goodwill
991 994 990 992 994 0.00 990 601 598 600 600
Intangible Assets
641 598 551 710 681 0.00 621 419 406 400 400
Other Noncurrent Operating Assets
64 69 48 2,418 2,432 0.00 2,670 2,433 2,317 2,267 2,267
Total Liabilities & Shareholders' Equity
8,315 8,482 9,041 11,249 11,840 12,176 11,986 12,276 10,798 11,826 11,826
Total Liabilities
5,399 5,067 5,490 7,699 8,280 9,094 9,387 9,757 8,628 9,628 9,628
Total Current Liabilities
3,676 3,480 3,886 4,478 4,744 5,222 5,421 5,307 4,665 4,176 4,176
Accounts Payable
3,086 2,895 3,173 3,422 3,641 3,967 4,179 3,526 3,408 2,977 2,977
Accrued Expenses
554 534 623 536 607 774 629 616 784 756 756
Other Current Liabilities
35 52 90 520 496 0.00 427 396 473 443 443
Total Noncurrent Liabilities
1,723 1,587 1,604 3,222 3,536 500 3,966 4,449 3,963 5,452 5,452
Long-Term Debt
1,043 1,044 1,046 747 1,033 0.00 1,188 1,786 1,789 3,412 3,412
Capital Lease Obligations
- - 0.00 2,017 2,014 0.00 2,278 - 1,897 1,812 1,812
Noncurrent Deferred & Payable Income Tax Liabilities
454 304 318 334 342 395 411 356 193 142 142
Other Noncurrent Operating Liabilities
226 239 240 123 146 105 89 2,123 84 86 86
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,916 3,415 3,551 3,549 3,560 -27 2,599 2,520 2,170 2,198 2,198
Total Preferred & Common Equity
2,916 3,415 3,551 3,549 3,560 3,082 2,599 2,520 2,170 2,198 2,198
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,916 3,415 3,551 3,549 3,560 -27 2,599 2,520 2,170 2,198 2,198
Common Stock
631 665 695 735 784 0.00 898 946 994 1,033 1,033
Retained Earnings
2,463 2,920 3,326 3,773 4,197 0.00 4,665 4,559 4,163 4,146 4,146
Treasury Stock
-138 -145 -426 -924 -1,394 0.00 -2,919 -2,933 -2,940 -2,944 -2,944
Accumulated Other Comprehensive Income / (Loss)
-40 -25 -44 -35 -27 -27 -45 -52 -47 -37 -37

Quarterly Balance Sheets for Advance Auto Parts

This table presents Advance Auto Parts' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 4/22/2023 7/15/2023 10/7/2023 4/20/2024 7/13/2024 10/5/2024 4/19/2025 7/12/2025 10/4/2025 4/25/2026 7/18/2026
Total Assets
12,182 12,304 12,249 12,201 12,290 12,468 10,617 10,539 12,059 11,799 12,019
Total Current Assets
6,202 6,326 6,320 6,341 6,460 7,494 6,080 6,013 7,518 7,301 7,473
Cash & Equivalents
226 277 318 451 479 464 1,672 1,657 3,174 2,956 3,120
Accounts Receivable
782 794 868 825 848 669 494 492 483 402 390
Inventories, net
5,016 5,067 4,949 4,828 4,903 4,042 3,731 3,692 3,694 3,815 3,844
Other Current Assets
177 188 185 237 230 180 183 172 167 128 119
Plant, Property, & Equipment, net
1,694 1,689 1,663 1,611 1,580 1,480 1,265 1,263 1,269 1,253 1,276
Total Noncurrent Assets
4,286 4,289 4,265 4,249 4,250 3,495 3,272 3,263 3,272 3,245 3,270
Goodwill
991 992 990 990 990 600 600 600 599 600 599
Intangible Assets
612 606 599 584 577 410 404 404 401 399 398
Other Noncurrent Operating Assets
2,684 2,691 2,677 2,675 2,682 2,485 2,268 2,259 2,272 2,246 2,273
Total Liabilities & Shareholders' Equity
12,182 12,304 12,249 12,201 12,290 12,468 10,617 10,539 12,059 11,799 12,019
Total Liabilities
9,546 9,581 9,602 9,636 9,683 9,871 8,420 8,336 9,864 9,586 9,762
Total Current Liabilities
4,983 5,026 5,136 5,210 5,257 5,594 4,793 4,731 4,349 4,107 4,276
Accounts Payable
3,683 3,780 3,943 4,031 4,048 3,498 3,425 3,322 3,177 3,054 3,126
Accrued Expenses
718 685 714 668 695 642 663 703 761 630 733
Other Current Liabilities
466 466 479 510 513 458 406 406 411 423 417
Total Noncurrent Liabilities
4,563 4,555 4,466 4,427 4,426 4,277 3,627 3,605 5,515 5,479 5,486
Long-Term Debt
1,785 1,785 1,786 1,787 1,788 1,789 1,491 1,492 3,411 3,414 3,387
Capital Lease Obligations
2,269 2,250 2,210 2,191 2,177 2,018 1,881 1,854 1,850 1,813 1,824
Noncurrent Deferred & Payable Income Tax Liabilities
423 433 383 365 376 380 171 172 166 153 171
Other Noncurrent Operating Liabilities
86 87 88 84 86 90 84 87 88 99 104
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,636 2,723 2,647 2,565 2,607 2,598 2,197 2,203 2,195 2,213 2,257
Total Preferred & Common Equity
2,636 2,723 2,647 2,565 2,607 2,598 2,197 2,203 2,195 2,213 2,257
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,636 2,723 2,647 2,565 2,607 2,598 2,197 2,203 2,195 2,213 2,257
Common Stock
914 925 937 964 976 988 1,007 1,016 1,026 1,046 1,055
Retained Earnings
4,698 4,767 4,690 4,584 4,614 4,592 4,172 4,171 4,155 4,155 4,195
Treasury Stock
-2,931 -2,933 -2,933 -2,937 -2,938 -2,939 -2,942 -2,943 -2,944 -2,952 -2,953
Accumulated Other Comprehensive Income / (Loss)
-44 -37 -48 -46 -45 -44 -40 -41 -42 -36 -40

Annual Metrics And Ratios for Advance Auto Parts

This table displays calculated financial ratios and metrics derived from Advance Auto Parts' official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026 1/3/2026
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.74% -2.03% 2.21% 1.34% 4.09% 8.82% -16.81% 0.66% -1.25% -5.42% 0.00%
EBITDA Growth
-2.82% -21.64% 2.62% 9.03% 7.47% 8.46% -29.02% -59.54% -227.35% 181.01% 0.00%
EBIT Growth
-2.39% -27.50% 5.66% 12.51% 8.36% 9.97% -36.80% -92.13% -1,783.53% 106.99% 0.00%
NOPAT Growth
-5.64% 6.37% -11.49% 12.09% 9.85% 10.41% -34.45% -93.38% -1,934.30% 93.97% 0.00%
Net Income Growth
-2.91% 3.46% -10.86% 14.88% 1.26% 21.01% -22.16% -93.60% -1,229.27% 113.10% 0.00%
EPS Growth
-3.13% 3.55% -10.75% 19.37% 4.39% 29.55% -17.30% -93.46% -1,222.00% 113.01% 0.00%
Operating Cash Flow Growth
-25.52% 14.81% 34.99% 6.89% 11.86% 14.16% -33.46% -60.98% -70.55% -154.12% 0.00%
Free Cash Flow Firm Growth
-49.17% 78.18% 55.79% -349.00% 141.17% 797.94% -186.62% 162.01% -154.35% 81.11% 0.00%
Invested Capital Growth
6.91% 2.32% -5.43% 59.32% -2.08% -96.60% 2,951.26% -55.26% 49.03% 7.83% 0.00%
Revenue Q/Q Growth
0.52% -0.49% 0.72% 0.08% 2.56% 0.29% -17.41% -14.70% -18.82% -0.28% 0.00%
EBITDA Q/Q Growth
0.93% -3.00% -0.74% 6.92% 0.99% -4.91% -18.17% -39.61% -186.05% 158.92% 0.00%
EBIT Q/Q Growth
1.61% -3.82% -0.72% 8.82% 1.55% -7.22% -21.04% -82.89% -583.28% 105.77% 0.00%
NOPAT Q/Q Growth
0.57% 35.93% -23.40% 7.59% 3.64% -6.47% -20.05% -85.19% -760.75% 95.26% 0.00%
Net Income Q/Q Growth
1.67% 34.56% -23.62% 9.56% 3.37% -7.71% 0.47% -76.98% -865.57% 111.68% 0.00%
EPS Q/Q Growth
1.81% 34.31% -23.40% 10.32% 3.78% -6.28% 0.92% -77.06% -868.49% 111.59% 0.00%
Operating Cash Flow Q/Q Growth
-14.15% 20.82% -7.97% 3.44% 0.22% 1.99% 10.73% 1.79% -79.68% 75.96% 0.00%
Free Cash Flow Firm Q/Q Growth
-21.54% 72.22% -13.46% -18.96% -71.78% 704.72% -167.39% 40,747.43% -212.95% -185.33% 0.00%
Invested Capital Q/Q Growth
1.18% 0.03% -0.94% 4.78% 54.90% -94.59% -2.75% -57.70% -16.89% 0.40% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
44.48% 43.58% 44.04% 43.82% 44.34% 44.77% 46.27% 41.92% 37.48% 43.40% 43.40%
EBITDA Margin
11.05% 8.84% 8.87% 9.55% 9.86% 9.82% 8.38% 3.37% -4.34% 3.72% 3.72%
Operating Margin
8.23% 6.08% 6.31% 6.97% 7.42% 7.48% 5.73% 0.42% -7.84% -0.50% -0.50%
EBIT Margin
8.35% 6.18% 6.39% 7.09% 7.38% 7.46% 5.67% 0.44% -7.55% 0.56% 0.56%
Profit (Net Income) Margin
4.80% 5.07% 4.42% 5.01% 4.88% 5.42% 5.08% 0.32% -3.69% 0.51% 0.51%
Tax Burden Percent
62.21% 91.40% 76.33% 76.35% 75.73% 76.25% 100.91% -63.03% 43.72% -48.35% -48.35%
Interest Burden Percent
92.50% 89.85% 90.75% 92.64% 87.28% 95.39% 88.76% -115.60% 111.79% -189.58% -189.58%
Effective Tax Rate
37.79% 8.60% 23.67% 23.65% 24.27% 23.75% 21.66% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
13.24% 13.47% 12.12% 10.78% 9.74% 21.01% 13.31% 0.63% -14.99% -0.73% -0.70%
ROIC Less NNEP Spread (ROIC-NNEP)
10.24% 6.97% 0.55% 8.36% 6.45% 18.52% 16.27% 0.77% 1.59% 3.06% 2.83%
Return on Net Nonoperating Assets (RNNOA)
3.86% 1.55% 0.05% 2.94% 4.14% 12.77% 22.80% 0.53% 0.67% 2.74% 2.70%
Return on Equity (ROE)
17.10% 15.02% 12.17% 13.72% 13.87% 33.78% 36.11% 1.16% -14.32% 2.01% 2.00%
Cash Return on Invested Capital (CROIC)
6.56% 11.18% 17.70% -34.97% 11.84% 207.88% -174.00% 76.99% -54.37% -8.26% 0.00%
Operating Return on Assets (OROA)
9.72% 6.89% 6.98% 6.79% 6.46% 6.83% 4.29% 0.34% -5.96% 0.42% 0.41%
Return on Assets (ROA)
5.59% 5.66% 4.84% 4.80% 4.27% 4.97% 3.84% 0.25% -2.91% 0.39% 0.37%
Return on Common Equity (ROCE)
17.10% 15.02% 12.17% 13.72% 13.87% 33.78% 36.11% 1.16% -14.32% 2.01% 2.00%
Return on Equity Simple (ROE_SIMPLE)
15.76% 13.92% 11.94% 13.72% 13.85% 19.36% 17.87% 1.18% -15.47% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
490 521 461 517 568 627 411 27 -499 -30 -30
NOPAT Margin
5.12% 5.56% 4.81% 5.33% 5.62% 5.70% 4.49% 0.30% -5.49% -0.35% -0.35%
Net Nonoperating Expense Percent (NNEP)
3.00% 6.50% 11.57% 2.41% 3.29% 2.50% -2.96% -0.14% -16.58% -3.78% -3.53%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - 6.58% 0.63% -8.53% -0.41% -0.41%
Cost of Revenue to Revenue
55.52% 56.42% 55.96% 56.18% 55.66% 55.23% 53.73% 58.08% 62.52% 56.60% 56.60%
SG&A Expenses to Revenue
36.25% 37.50% 37.73% 36.85% 36.92% 37.29% 40.53% 41.32% 41.93% 41.53% 41.53%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
36.25% 37.50% 37.73% 36.85% 36.92% 37.29% 40.53% 41.49% 45.32% 43.90% 43.90%
Earnings before Interest and Taxes (EBIT)
799 579 612 688 746 820 518 41 -687 48 48
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,057 828 850 927 996 1,080 767 310 -395 320 320
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.87 1.96 2.90 2.82 2.76 0.00 3.21 1.41 1.21 1.05 1.06
Price to Tangible Book Value (P/TBV)
8.79 3.67 5.13 5.41 5.22 0.00 8.44 2.37 2.24 1.92 1.94
Price to Revenue (P/Rev)
1.18 0.71 1.08 1.03 0.97 1.27 0.91 0.39 0.29 0.27 0.27
Price to Earnings (P/E)
24.57 14.08 24.33 20.53 19.95 23.43 17.94 119.28 0.00 52.27 52.74
Dividend Yield
0.16% 0.27% 0.17% 0.17% 0.86% 1.45% 4.27% 5.87% 2.28% 2.61% 2.59%
Earnings Yield
4.07% 7.10% 4.11% 4.87% 5.01% 4.27% 5.57% 0.84% 0.00% 1.91% 1.90%
Enterprise Value to Invested Capital (EV/IC)
3.19 1.84 2.83 2.09 2.09 68.33 1.96 1.81 1.11 1.02 1.03
Enterprise Value to Revenue (EV/Rev)
1.28 0.77 1.09 1.27 1.19 1.22 1.28 0.53 0.49 0.51 0.51
Enterprise Value to EBITDA (EV/EBITDA)
11.54 8.68 12.31 13.32 12.10 12.40 15.28 15.62 0.00 13.75 13.82
Enterprise Value to EBIT (EV/EBIT)
15.28 12.42 17.10 17.93 16.15 16.33 22.59 118.72 0.00 91.68 92.11
Enterprise Value to NOPAT (EV/NOPAT)
24.90 13.80 22.68 23.87 21.21 21.36 28.50 177.99 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
23.32 11.97 12.90 14.24 12.42 12.10 15.90 16.86 52.40 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
50.26 16.63 15.53 0.00 17.44 2.16 0.00 1.45 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.36 0.31 0.29 0.78 0.86 0.00 1.40 0.71 1.70 2.38 2.38
Long-Term Debt to Equity
0.36 0.31 0.29 0.78 0.86 0.00 1.33 0.71 1.70 2.38 2.38
Financial Leverage
0.38 0.22 0.09 0.35 0.64 0.69 1.40 0.69 0.42 0.90 0.96
Leverage Ratio
3.06 2.65 2.52 2.86 3.25 6.80 9.39 4.74 4.92 5.18 5.38
Compound Leverage Factor
2.83 2.38 2.28 2.65 2.83 6.49 8.34 -5.48 5.50 -9.82 -10.20
Debt to Total Capital
26.34% 23.42% 22.75% 43.79% 46.13% 0.00% 58.42% 41.48% 62.95% 70.39% 70.39%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.96% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
26.34% 23.42% 22.75% 43.79% 46.13% 0.00% 55.46% 41.48% 62.95% 70.39% 70.39%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
73.66% 76.58% 77.25% 56.21% 53.87% 100.00% 41.58% 58.52% 37.05% 29.61% 29.61%
Debt to EBITDA
0.99 1.26 1.23 2.98 3.06 0.00 4.76 5.76 -9.33 16.33 16.33
Net Debt to EBITDA
0.86 0.60 0.18 2.53 2.22 0.00 4.41 4.18 -4.60 6.57 6.57
Long-Term Debt to EBITDA
0.99 1.26 1.23 2.98 3.06 0.00 4.52 5.76 -9.33 16.33 16.33
Debt to NOPAT
2.13 2.00 2.27 5.35 5.37 0.00 8.88 65.62 -7.38 -173.55 -173.55
Net Debt to NOPAT
1.85 0.95 0.32 4.54 3.90 0.00 8.23 47.70 -3.64 -69.80 -69.80
Long-Term Debt to NOPAT
2.13 2.00 2.27 5.35 5.37 0.00 8.43 65.62 -7.38 -173.55 -173.55
Altman Z-Score
3.35 2.88 3.22 2.44 2.43 2.15 2.04 1.60 1.52 1.69 1.69
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.41 1.56 1.57 1.27 1.32 1.20 1.11 1.20 1.32 1.75 1.75
Quick Ratio
0.21 0.33 0.39 0.25 0.33 0.26 0.18 0.21 0.52 0.84 0.84
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
243 433 674 -1,678 691 6,203 -5,373 3,332 -1,811 -342 0.00
Operating Cash Flow to CapEx
203.35% 336.29% 422.79% 331.62% 363.63% 385.30% 185.25% 131.37% 50.56% -19.91% -19.91%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 -156.00 14.39 0.00 -725.30 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 80.60 20.19 0.00 99.43 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 56.29 14.64 0.00 45.75 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.16 1.12 1.09 0.96 0.88 0.92 0.76 0.76 0.79 0.76 0.73
Accounts Receivable Turnover
15.44 15.03 15.56 14.77 14.04 14.62 12.72 14.24 15.77 18.62 22.63
Inventory Turnover
1.25 1.25 1.26 1.24 1.25 1.32 1.03 1.22 1.52 1.34 1.34
Fixed Asset Turnover
6.64 6.60 6.93 6.93 6.98 0.00 0.00 5.67 6.29 6.61 6.78
Accounts Payable Turnover
1.69 1.77 1.77 1.65 1.59 1.60 1.21 1.39 1.64 1.52 1.64
Days Sales Outstanding (DSO)
23.63 24.29 23.46 24.71 25.99 24.96 28.69 25.64 23.15 19.61 16.13
Days Inventory Outstanding (DIO)
292.06 293.12 290.41 294.27 291.05 277.05 355.60 299.90 240.91 272.10 273.38
Days Payable Outstanding (DPO)
216.11 206.38 206.54 220.66 229.15 228.57 302.39 262.88 222.56 239.37 223.21
Cash Conversion Cycle (CCC)
99.58 111.03 107.32 98.32 87.89 73.44 81.90 62.65 41.50 52.33 66.29
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,824 3,913 3,700 5,895 5,772 196 5,980 2,675 3,987 4,299 4,299
Invested Capital Turnover
2.59 2.42 2.52 2.02 1.73 3.69 2.96 2.13 2.73 2.08 2.00
Increase / (Decrease) in Invested Capital
247 89 -213 2,195 -123 -5,576 5,784 -3,305 1,312 312 0.00
Enterprise Value (EV)
12,202 7,191 10,463 12,343 12,048 13,392 11,714 4,845 4,434 4,401 4,421
Market Capitalization
11,294 6,694 10,314 9,997 9,835 13,980 8,333 3,547 2,617 2,300 2,320
Book Value per Share
$39.59 $46.22 $48.71 $51.24 $52.46 ($0.43) $43.87 $42.35 $36.33 $36.62 $36.62
Tangible Book Value per Share
$17.44 $24.67 $27.57 $26.67 $27.78 ($0.43) $16.67 $25.20 $19.52 $19.96 $19.96
Total Capital
3,959 4,460 4,597 6,314 6,607 -27 6,251 4,306 5,856 7,422 7,422
Total Debt
1,043 1,044 1,046 2,764 3,047 0.00 3,652 1,786 3,686 5,224 5,224
Total Long-Term Debt
1,043 1,044 1,046 2,764 3,047 0.00 3,467 1,786 3,686 5,224 5,224
Net Debt
908 497 149 2,346 2,212 -588 3,381 1,298 1,817 2,101 2,101
Capital Expenditures (CapEx)
257 179 192 261 267 287 398 219 167 231 231
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,362 1,400 1,300 799 691 447 508 582 -391 -9.00 -9.00
Debt-free Net Working Capital (DFNWC)
1,497 1,947 2,197 1,218 1,526 1,035 779 1,070 1,478 3,114 3,114
Net Working Capital (NWC)
1,497 1,947 2,197 1,218 1,526 1,035 594 1,070 1,478 3,114 3,114
Net Nonoperating Expense (NNE)
30 46 37 30 75 30 -53 -2.51 -164 -74 -74
Net Nonoperating Obligations (NNO)
908 497 149 2,346 2,212 223 3,381 156 1,817 2,101 2,101
Total Depreciation and Amortization (D&A)
258 249 238 238 250 260 248 269 292 272 272
Debt-free, Cash-free Net Working Capital to Revenue
14.23% 14.93% 13.57% 8.23% 6.84% 4.06% 5.55% 6.32% -4.30% -0.10% -0.10%
Debt-free Net Working Capital to Revenue
15.64% 20.77% 22.93% 12.54% 15.10% 9.41% 8.51% 11.61% 16.25% 36.21% 36.21%
Net Working Capital to Revenue
15.64% 20.77% 22.93% 12.54% 15.10% 9.41% 6.49% 11.61% 16.25% 36.21% 36.21%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$6.22 $6.44 $5.75 $6.87 $7.17 $9.62 $8.32 $0.00 ($5.63) $0.73 $0.73
Adjusted Weighted Average Basic Shares Outstanding
73.56M 73.85M 73.73M 70.87M 68.75M 64.03M 60.35M 0.00 59.65M 59.90M 59.90M
Adjusted Diluted Earnings per Share
$6.20 $6.42 $5.73 $6.84 $7.14 $9.55 $8.27 $0.00 ($5.61) $0.73 $0.73
Adjusted Weighted Average Diluted Shares Outstanding
73.86M 74.11M 73.99M 71.17M 69.00M 64.51M 60.72M 0.00 59.90M 60.60M 60.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
73.76M 73.98M 71.67M 69.24M 65.52M 61.10M 59.27M 0.00 59.79M 60.10M 60.10M
Normalized Net Operating Profit after Tax (NOPAT)
490 521 461 517 568 627 411 38 -283 113 113
Normalized NOPAT Margin
5.12% 5.56% 4.81% 5.33% 5.62% 5.70% 4.49% 0.42% -3.11% 1.31% 1.31%
Pre Tax Income Margin
7.72% 5.55% 5.80% 6.57% 6.44% 7.11% 5.03% -0.51% -8.45% -1.06% -1.06%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 64.00 15.53 0.00 69.98 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 48.07 11.83 0.00 55.48 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 39.70 9.98 0.00 16.31 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 23.76 6.27 0.00 1.81 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
3.86% 3.75% 4.20% 3.53% 11.43% 26.97% 72.40% 703.86% -20.54% 136.36% 136.36%
Augmented Payout Ratio
7.86% 5.12% 70.59% 105.90% 106.70% 178.86% 205.58% 752.69% -22.47% 136.36% 136.36%

Quarterly Metrics And Ratios for Advance Auto Parts

This table displays calculated financial ratios and metrics derived from Advance Auto Parts' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/30/2023 4/20/2024 7/13/2024 10/5/2024 12/28/2024 4/19/2025 7/12/2025 10/4/2025 1/3/2026 4/25/2026 7/18/2026
DEI Shares Outstanding
- - - - - - - - 60,022,245.00 60,100,000.00 60,300,000.00
DEI Adjusted Shares Outstanding
- - - - - - - - 60,022,245.00 60,100,000.00 60,300,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.10 0.40 0.91
Growth Metrics
- - - - - - - - - - -
Revenue Growth
89.62% -0.33% -0.11% -3.17% -3.40% -6.82% -7.71% -5.21% -1.20% 1.20% -0.50%
EBITDA Growth
-125.77% -5.47% -22.50% 249.29% -1,739.15% -110.95% -25.95% 55.88% 118.06% 1,260.00% 84.54%
EBIT Growth
-102.72% -12.89% -36.73% 103.54% -712.97% -292.59% -36.51% 1,800.00% 109.18% 196.15% 207.50%
NOPAT Growth
-107.25% -17.93% -43.92% 100.51% -718.81% -395.15% -58.70% 0.00% 110.95% 151.60% 371.33%
Net Income Growth
-154.61% -17.20% -42.74% 90.31% -1,080.76% -40.00% -66.67% 83.33% 101.45% 0.00% 266.67%
EPS Growth
-154.13% -17.28% -43.18% 90.38% -1,074.58% -40.30% -66.67% 80.00% 101.44% -2.50% 260.00%
Operating Cash Flow Growth
2.00% 100.70% -60.48% -64.22% -128.35% -5,300.00% -41.18% -117.14% 198.63% 87.82% 442.00%
Free Cash Flow Firm Growth
155.50% 346.79% 255.07% 762.59% -159.49% 247.97% 267.07% -65.27% 86.79% -113.34% -104.28%
Invested Capital Growth
-55.26% -7.41% -7.36% -24.15% 49.03% -31.12% -31.19% -10.74% 7.83% 6.86% 3.72%
Revenue Q/Q Growth
-60.00% 38.19% -21.23% -19.94% -60.10% 201.39% -22.18% 1.29% -3.14% 0.00% -23.49%
EBITDA Q/Q Growth
-20.58% 1,476.26% -14.46% -65.76% -1,585.39% 98.08% 746.67% 9.28% 24.53% 0.00% 2.87%
EBIT Q/Q Growth
-33.38% 241.00% -4.68% -96.54% -30,692.06% 87.84% 138.46% -5.00% 94.74% 0.00% 23.00%
NOPAT Q/Q Growth
-35.45% 224.80% -9.59% -99.46% -216,348.39% 84.97% 117.14% -2.00% 308.16% 0.00% 56.54%
Net Income Q/Q Growth
43.38% 182.44% 12.44% -113.37% -6,796.86% 105.79% -37.50% -106.67% 700.00% 0.00% 129.17%
EPS Q/Q Growth
43.27% 182.72% 11.94% -113.33% -6,830.00% 105.77% -37.50% -108.00% 600.00% 0.00% 130.77%
Operating Cash Flow Q/Q Growth
31.93% -98.95% 3,066.89% -17.63% -204.54% -112.82% 132.05% -124.00% 700.00% 0.00% 1,526.32%
Free Cash Flow Firm Q/Q Growth
1,500.72% 745.14% -1.66% 185.13% -225.76% 193.90% 6.19% -72.31% -146.95% 0.00% 65.96%
Invested Capital Q/Q Growth
-57.70% 1.22% 0.00% -21.26% -16.89% 5.25% -0.10% 2.15% 0.40% 0.00% -3.03%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
49.61% 41.95% 41.53% 42.27% -4.99% 42.93% 43.48% 43.27% 44.07% 45.14% 46.15%
EBITDA Margin
-4.78% 5.27% 5.72% 2.45% -91.08% -0.58% 4.83% 5.21% 6.69% 6.66% 8.95%
Operating Margin
-12.00% 2.53% 2.67% 0.02% -101.69% -5.07% 1.09% 1.08% 2.23% 2.64% 5.05%
EBIT Margin
-11.86% 2.49% 3.01% 0.13% -99.80% -4.03% 1.99% 1.87% 3.75% 3.83% 6.15%
Profit (Net Income) Margin
-3.96% 1.17% 1.68% -0.28% -48.40% 0.93% 0.75% -0.05% 0.30% 0.92% 2.75%
Tax Burden Percent
28.50% 66.85% 72.46% 37.57% 47.46% -18.32% 71.43% 50.00% 28.57% 68.57% 73.33%
Interest Burden Percent
117.13% 70.64% 76.89% -572.57% 102.18% 125.96% 52.50% -5.26% 28.38% 35.00% 60.98%
Effective Tax Rate
0.00% 33.15% 27.54% 0.00% 0.00% 0.00% 28.57% 0.00% -42.86% 31.43% 26.67%
Return on Invested Capital (ROIC)
-17.87% 3.00% 3.45% 0.03% -194.34% -6.15% 1.33% 1.44% 6.62% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-15.64% 2.54% 3.26% -0.19% -174.54% -1.96% 1.30% 0.67% 3.72% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-10.81% 3.64% 4.49% -0.21% -73.41% -2.27% 1.48% 0.60% 3.33% 0.00% 0.00%
Return on Equity (ROE)
-28.68% 6.65% 7.93% -0.18% -267.74% -8.42% 2.81% 2.04% 9.95% 0.00% 0.00%
Cash Return on Invested Capital (CROIC)
76.99% 9.13% 8.17% 28.83% -54.37% 24.65% 24.30% -2.64% -8.26% -6.64% -3.65%
Operating Return on Assets (OROA)
-9.00% 2.30% 2.76% 0.12% -78.67% -3.14% 1.52% 1.31% 2.85% 0.00% 0.00%
Return on Assets (ROA)
-3.01% 1.09% 1.54% -0.25% -38.15% 0.73% 0.57% -0.03% 0.23% 0.00% 0.00%
Return on Common Equity (ROCE)
-28.68% 6.65% 7.93% -0.18% -267.74% -8.42% 2.81% 2.04% 9.95% 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.84% -0.47% 1.69% 0.00% -16.01% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-75 58 52 0.28 -610 -92 16 15 63 47 74
NOPAT Margin
-8.40% 1.69% 1.94% 0.01% -71.18% -3.55% 0.78% 0.76% 3.19% 1.81% 3.70%
Net Nonoperating Expense Percent (NNEP)
-2.23% 0.47% 0.19% 0.21% -19.80% -4.19% 0.03% 0.77% 2.90% 1.09% 0.93%
Return On Investment Capital (ROIC_SIMPLE)
-1.73% - - - -10.42% -1.56% 0.27% 0.21% 0.85% 0.64% 0.99%
Cost of Revenue to Revenue
50.39% 58.05% 58.47% 57.73% 104.99% 57.07% 56.52% 56.73% 55.93% 54.86% 53.85%
SG&A Expenses to Revenue
59.81% 39.43% 38.86% 42.25% 60.65% 43.44% 40.95% 40.57% 40.62% 41.28% 40.60%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
61.61% 39.43% 38.86% 42.25% 96.70% 48.01% 42.39% 42.19% 41.84% 42.50% 41.10%
Earnings before Interest and Taxes (EBIT)
-105 85 81 2.80 -855 -104 40 38 74 100 123
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-42 179 153 53 -781 -15 97 106 132 174 179
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.41 1.82 1.44 0.88 1.21 0.87 1.70 1.67 1.05 1.58 1.42
Price to Tangible Book Value (P/TBV)
2.37 4.71 3.61 1.44 2.24 1.60 3.13 3.06 1.92 2.88 2.54
Price to Revenue (P/Rev)
0.39 0.41 0.33 0.20 0.29 0.21 0.43 0.42 0.27 0.00 0.00
Price to Earnings (P/E)
119.28 217.84 0.00 52.29 0.00 0.00 0.00 0.00 52.27 0.00 0.00
Dividend Yield
5.87% 1.28% 1.59% 2.60% 2.28% 3.14% 1.60% 1.64% 2.61% 1.72% 1.88%
Earnings Yield
0.84% 0.46% 0.00% 1.91% 0.00% 0.00% 0.00% 0.00% 1.91% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.81 1.35 1.19 1.17 1.11 0.93 1.37 1.34 1.02 1.29 1.22
Enterprise Value to Revenue (EV/Rev)
0.53 0.73 0.64 0.50 0.49 0.44 0.66 0.67 0.51 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
15.62 19.70 19.49 12.27 0.00 0.00 0.00 0.00 13.75 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
118.72 76.32 119.64 39.64 0.00 0.00 0.00 0.00 91.68 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
177.99 90.18 214.27 74.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
16.86 12.18 13.34 13.53 52.40 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
1.45 14.17 13.98 3.52 0.00 3.08 4.59 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.71 1.55 1.52 1.47 1.70 1.67 1.66 2.40 2.38 2.36 2.31
Long-Term Debt to Equity
0.71 1.55 1.52 1.47 1.70 1.53 1.52 2.40 2.38 2.36 2.31
Financial Leverage
0.69 1.44 1.38 1.12 0.42 1.16 1.14 0.89 0.90 0.97 0.91
Leverage Ratio
4.74 4.69 4.61 4.71 4.92 4.79 4.75 5.12 5.18 5.08 5.06
Compound Leverage Factor
5.55 3.31 3.55 -26.98 5.03 6.04 2.49 -0.27 1.47 1.78 3.08
Debt to Total Capital
41.48% 60.80% 60.33% 59.44% 62.95% 62.56% 62.34% 70.56% 70.39% 70.26% 69.78%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 5.10% 5.13% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
41.48% 60.80% 60.33% 59.44% 62.95% 57.46% 57.21% 70.56% 70.39% 70.26% 69.78%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
58.52% 39.20% 39.67% 40.56% 37.05% 37.44% 37.66% 29.44% 29.61% 29.74% 30.22%
Debt to EBITDA
5.76 9.56 10.68 8.29 -9.33 -6.71 -6.27 -9.69 16.33 0.00 0.00
Net Debt to EBITDA
4.18 8.48 9.38 7.28 -4.60 -3.65 -3.42 -3.84 6.57 0.00 0.00
Long-Term Debt to EBITDA
5.76 9.56 10.68 8.29 -9.33 -6.16 -5.76 -9.69 16.33 0.00 0.00
Debt to NOPAT
65.62 43.78 117.39 50.38 -7.38 -5.84 -5.60 -8.28 -173.55 0.00 0.00
Net Debt to NOPAT
47.70 38.82 103.20 44.23 -3.64 -3.18 -3.06 -3.29 -69.80 0.00 0.00
Long-Term Debt to NOPAT
65.62 43.78 117.39 50.38 -7.38 -5.37 -5.14 -8.28 -173.55 0.00 0.00
Altman Z-Score
1.56 1.88 1.81 1.74 1.47 1.64 1.81 1.75 1.70 1.06 1.04
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.20 1.22 1.23 1.34 1.32 1.27 1.27 1.73 1.75 1.78 1.75
Quick Ratio
0.21 0.25 0.25 0.20 0.52 0.45 0.45 0.84 0.84 0.82 0.82
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
3,230 545 536 1,528 -1,922 1,804 1,916 531 -249 -241 -82
Operating Cash Flow to CapEx
555.23% 6.90% 209.18% 190.25% -143.95% -577.78% 104.17% -19.35% 76.60% -34.55% 356.58%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.76 0.92 0.92 0.91 0.79 0.78 0.77 0.70 0.76 0.00 0.00
Accounts Receivable Turnover
14.24 14.03 13.74 14.58 15.77 13.50 13.04 14.98 18.62 0.00 0.00
Inventory Turnover
1.22 1.38 1.37 1.48 1.52 1.31 1.28 1.40 1.34 0.00 0.00
Fixed Asset Turnover
5.67 6.82 6.90 7.13 6.29 6.19 6.15 6.28 6.61 0.00 0.00
Accounts Payable Turnover
1.39 1.76 1.74 1.79 1.64 1.50 1.49 1.62 1.52 0.00 0.00
Days Sales Outstanding (DSO)
25.64 26.02 26.57 25.04 23.15 27.04 27.98 24.37 19.61 0.00 0.00
Days Inventory Outstanding (DIO)
299.90 264.76 267.26 246.83 240.91 279.35 285.22 260.74 272.10 0.00 0.00
Days Payable Outstanding (DPO)
262.88 207.47 209.83 204.28 222.56 243.35 244.57 224.99 239.37 0.00 0.00
Cash Conversion Cycle (CCC)
62.65 83.31 84.00 67.59 41.50 63.04 68.64 60.12 52.33 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,675 6,092 6,092 4,797 3,987 4,196 4,192 4,282 4,299 4,484 4,348
Invested Capital Turnover
2.13 1.78 1.78 2.01 2.73 1.73 1.70 1.90 2.08 0.00 0.00
Increase / (Decrease) in Invested Capital
-3,305 -487 -484 -1,528 1,312 -1,896 -1,900 -515 312 288 156
Enterprise Value (EV)
4,845 8,195 7,237 5,636 4,434 3,905 5,738 5,748 4,401 5,768 5,297
Market Capitalization
3,547 4,667 3,751 2,293 2,617 1,906 3,749 3,661 2,300 3,497 3,206
Book Value per Share
$42.35 $43.07 $43.72 $43.53 $36.33 $36.74 $36.76 $36.59 $36.62 $36.82 $37.43
Tangible Book Value per Share
$25.20 $16.64 $17.43 $26.61 $19.52 $19.95 $20.01 $19.92 $19.96 $20.20 $20.90
Total Capital
4,306 6,543 6,572 6,405 5,856 5,868 5,849 7,456 7,422 7,440 7,468
Total Debt
1,786 3,978 3,965 3,807 3,686 3,671 3,646 5,261 5,224 5,227 5,211
Total Long-Term Debt
1,786 3,978 3,965 3,807 3,686 3,372 3,346 5,261 5,224 5,227 5,211
Net Debt
1,298 3,527 3,486 3,342 1,817 1,999 1,989 2,087 2,101 2,271 2,091
Capital Expenditures (CapEx)
47 39 41 37 51 27 48 62 94 55 76
Debt-free, Cash-free Net Working Capital (DFCFNWC)
582 680 724 1,436 -391 -86 -75 -5.00 -9.00 238 77
Debt-free Net Working Capital (DFNWC)
1,070 1,131 1,203 1,900 1,478 1,586 1,582 3,169 3,114 3,194 3,197
Net Working Capital (NWC)
1,070 1,131 1,203 1,900 1,478 1,287 1,282 3,169 3,114 3,194 3,197
Net Nonoperating Expense (NNE)
-39 17 7.00 6.30 -195 -116 0.71 16 57 23 19
Net Nonoperating Obligations (NNO)
156 3,527 3,486 2,200 1,817 1,999 1,989 2,087 2,101 2,271 2,091
Total Depreciation and Amortization (D&A)
63 95 73 50 75 89 57 68 58 74 56
Debt-free, Cash-free Net Working Capital to Revenue
6.32% 6.03% 6.42% 12.82% -4.30% -0.97% -0.86% -0.06% -0.10% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
11.61% 10.03% 10.67% 16.96% 16.25% 17.81% 18.11% 36.74% 36.21% 0.00% 0.00%
Net Working Capital to Revenue
11.61% 10.03% 10.67% 16.96% 16.25% 14.45% 14.67% 36.74% 36.21% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.58) $0.67 $0.75 ($0.10) ($6.95) $0.40 $0.25 ($0.02) $0.10 $0.40 $0.91
Adjusted Weighted Average Basic Shares Outstanding
59.43M 59.56M 59.63M 59.68M 59.65M 59.80M 59.90M 60M 59.90M 60.10M 60.30M
Adjusted Diluted Earnings per Share
($0.59) $0.67 $0.75 ($0.10) ($6.93) $0.40 $0.25 ($0.02) $0.10 $0.39 $0.90
Adjusted Weighted Average Diluted Shares Outstanding
59.61M 59.84M 59.91M 59.90M 59.90M 60.20M 60.50M 60M 60.60M 60.90M 61M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
59.55M 59.62M 59.67M 59.73M 59.79M 59.93M 59.98M 60.02M 60.10M 60.30M 60.40M
Normalized Net Operating Profit after Tax (NOPAT)
-75 58 52 0.28 -610 -9.10 36 39 48 69 81
Normalized NOPAT Margin
-8.40% 1.69% 1.94% 0.01% -71.18% -0.35% 1.81% 1.89% 2.41% 2.65% 4.07%
Pre Tax Income Margin
-13.89% 1.76% 2.31% -0.75% -101.98% -5.07% 1.04% -0.10% 1.06% 1.34% 3.75%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
703.86% 662.44% -567.07% 157.21% -20.54% -17.61% -15.70% -18.30% 136.36% 0.00% 0.00%
Augmented Payout Ratio
752.69% 686.95% -610.87% 170.62% -22.47% -19.18% -16.88% -19.50% 136.36% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Advance Auto Parts (NYSE:AAP) showed a meaningful improvement in profitability during Q2 2026, although revenue remained essentially flat and leverage continues to require attention. Q2 revenue was $2.0 billion, down slightly from $2.01 billion in Q2 2025 and below Q1 2026 revenue of $2.614 billion, reflecting the company’s seasonal sales pattern. Compared with the prior-year quarter, however, gross profit increased to $923 million from $874 million, lifting the gross margin to approximately 46.2% from 43.5%.

Operating income improved to $101 million in Q2 2026, compared with $22 million in Q2 2025 and $69 million in Q1 2026. Selling, general and administrative expense declined to $812 million from $823 million year over year, while restructuring charges fell to $10 million from $29 million. Net income attributable to common shareholders rose to $55 million, or $0.90 per diluted share, from $15 million, or $0.25 per diluted share, in the prior-year quarter. These results suggest that cost controls and restructuring actions are beginning to support earnings, even without meaningful revenue growth.

Cash generation also improved sharply in the latest quarter. Operating cash flow was $271 million in Q2 2026, compared with $50 million in Q2 2025 and negative $19 million in Q1 2026. The improvement was primarily driven by a $162 million benefit from changes in operating assets and liabilities. This working-capital contribution is encouraging, but investors should monitor whether it persists because cash flow can be volatile when driven by changes in payables, inventory and other operating balances.

The balance sheet has strengthened in liquidity terms. Cash and equivalents increased to $3.12 billion at the end of Q2 2026 from $1.66 billion a year earlier, while total current assets rose to $7.47 billion from $6.01 billion. With current liabilities of $4.28 billion, the current ratio was approximately 1.75. However, total liabilities increased to $9.76 billion from $8.34 billion, and long-term debt rose to $3.39 billion from $1.49 billion. Including capital lease obligations, long-term financing commitments totaled approximately $5.21 billion.

  • Profitability rebounded: Q2 operating income increased to $101 million from $22 million year over year, while net income rose to $55 million from $15 million.
  • Gross margin expanded: Gross margin improved to approximately 46.2% from 43.5%, indicating better merchandise economics, pricing or cost management.
  • Operating expenses moderated: SG&A declined year over year and restructuring charges fell, helping more gross profit reach the operating-income line.
  • Operating cash flow strengthened: Q2 operating cash flow of $271 million was substantially higher than the $50 million generated in Q2 2025.
  • Liquidity improved: Cash increased by approximately $1.46 billion year over year to $3.12 billion, providing greater flexibility to fund operations and meet obligations.
  • Near-term balance-sheet coverage is adequate: Current assets exceeded current liabilities by approximately $3.20 billion at the end of Q2 2026.
  • Revenue growth remains limited: Q2 revenue was broadly unchanged year over year, while the sequential decline from Q1 reflects normal seasonality but leaves earnings gains dependent on margin improvement.
  • Working-capital gains require monitoring: The Q2 cash-flow improvement included a $162 million operating-capital benefit, while inventory rose to $3.84 billion from $3.69 billion a year earlier.
  • Leverage remains elevated: Long-term debt and capital lease obligations totaled approximately $5.21 billion, considerably above the company’s $2.26 billion of common equity.
  • Financing costs continue to pressure earnings: The income statement reported a negative $48 million interest and investment income line in Q2, contributing to $26 million of total other expense.

Overall, the latest statements point to an operational recovery rather than a broad-based sales recovery. Improving margins, lower restructuring costs and stronger operating cash flow are constructive for AAP, but the company still needs to demonstrate consistent revenue growth and sustain cash generation while managing its debt and lease obligations. Investors should also account for the presence of restated and calculated historical figures in the supplied data when comparing periods.

09/09/26 03:37 AM ETAI Generated. May Contain Errors.

Advance Auto Parts Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Advance Auto Parts' fiscal year ends in January. Their fiscal year 2026 ended on January 3, 2026.

Advance Auto Parts' net income appears to be on a downward trend, with a most recent value of $44 million in 2026, falling from $459.62 million in 2016. The previous period was $44 million in 2025. Find out what analysts predict for Advance Auto Parts in the coming months.

Advance Auto Parts' total operating income in 2026 was -$43 million, based on the following breakdown:
  • Total Gross Profit: $3.73 billion
  • Total Operating Expenses: $3.78 billion

Over the last 10 years, Advance Auto Parts' total revenue changed from $9.57 billion in 2016 to $8.60 billion in 2026, a change of -10.1%.

Advance Auto Parts' total liabilities were at $9.63 billion at the end of 2026, which was unchanged from 2025, and a 78.3% increase since 2016.

In the past 10 years, Advance Auto Parts' cash and equivalents has ranged from $135.18 million in 2016 to $3.12 billion in 2025, and is currently $3.12 billion as of their latest financial filing in 2026.

Over the last 10 years, Advance Auto Parts' book value per share changed from 39.59 in 2016 to 36.62 in 2026, a change of -7.5%.



Financial statements for NYSE:AAP last updated on 9/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners