Free Trial

Advance Auto Parts (AAP) Financials

Advance Auto Parts logo
$59.42 -0.62 (-1.03%)
Closing price 03:59 PM Eastern
Extended Trading
$59.37 -0.05 (-0.09%)
As of 06:49 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2026
Period end date 1/2/2016 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
Net Income / (Loss) Attributable to Common Shareholders
473 460 476 424 487 493 597 464 30 -336 44
Consolidated Net Income / (Loss)
473 460 476 424 487 493 597 464 30 -336 44
Net Income / (Loss) Continuing Operations
473 460 476 424 487 493 597 361 -30 -587 68
Total Pre-Tax Income
753 739 520 555 638 651 782 460 -47 -768 -91
Total Operating Income
826 788 570 604 677 750 822 525 39 -713 -43
Total Gross Profit
4,423 4,256 4,085 4,219 4,255 4,482 4,924 4,233 3,860 3,409 3,733
Total Revenue
9,737 9,568 9,374 9,581 9,709 10,106 10,998 9,149 9,209 9,094 8,601
Operating Revenue
9,737 9,568 9,374 9,581 9,709 10,106 10,998 9,149 9,209 9,094 8,601
Total Cost of Revenue
5,314 5,312 5,289 5,361 5,454 5,625 6,074 4,916 5,349 5,685 4,868
Operating Cost of Revenue
5,314 5,312 5,289 5,361 5,454 5,625 6,074 4,916 5,349 5,685 4,868
Total Operating Expenses
3,597 3,468 3,515 3,615 3,578 3,732 4,102 3,708 3,821 4,122 3,776
Selling, General & Admin Expense
3,597 3,468 3,515 3,615 3,578 3,732 4,102 3,708 3,805 3,813 3,572
Restructuring Charge
- - - - - - - 0.00 16 309 204
Total Other Income / (Expense), net
-73 -49 -50 -49 -39 -99 -40 -64 -86 -55 -48
Interest & Investment Income
-65 -60 -59 -57 -40 -47 -38 -51 -88 -81 -139
Other Income / (Expense), net
-7.48 11 8.85 7.58 11 -3.98 -2.08 -6.18 2.00 26 91
Income Tax Expense
279 279 45 131 151 158 186 100 -17 -181 -159
Net Income / (Loss) Discontinued Operations
- - - - - - - 104 60 251 -24
Basic Earnings per Share
$6.45 $6.22 $6.44 $5.75 $6.87 $7.17 $9.32 $7.70 $0.50 ($5.63) $0.73
Weighted Average Basic Shares Outstanding
73.19M 73.56M 73.85M 73.73M 70.87M 68.75M 64.03M 60.35M 59.40M 59.60M 59.90M
Diluted Earnings per Share
$6.40 $6.20 $6.42 $5.73 $6.84 $7.14 $9.25 $7.65 $0.50 ($5.61) $0.73
Weighted Average Diluted Shares Outstanding
73.73M 73.86M 74.11M 73.99M 71.17M 69.00M 64.51M 60.72M 59.60M 59.90M 60.60M
Weighted Average Basic & Diluted Shares Outstanding
73.40M 73.90M 73.80M 73.70M 69.24M 65.52M 61.10M 59.27M 59.55M 59.79M 60.10M
Cash Dividends to Common per Share
$0.24 $0.24 $0.24 $0.24 $0.24 $1.00 $3.25 $6.00 $2.25 $1.00 $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 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 7/15/2023 10/7/2023 12/30/2023 4/20/2024 7/13/2024 10/5/2024 12/28/2024 4/19/2025 7/12/2025 10/4/2025 4/25/2026
Net Income / (Loss) Attributable to Common Shareholders
79 -62 -35 40 45 -6.00 -415 24 15 -1.00 24
Consolidated Net Income / (Loss)
79 -62 -35 40 45 -6.00 -415 24 15 -1.00 24
Net Income / (Loss) Continuing Operations
79 -74 -83 17 31 -25 -647 24 15 -1.00 24
Total Pre-Tax Income
107 -98 -123 29 44 -17 -874 -131 21 -2.00 35
Total Operating Income
126 -79 -106 53 54 0.00 -871 -131 22 22 69
Total Gross Profit
1,140 818 440 1,204 950 908 -43 1,109 874 881 1,180
Total Revenue
2,686 2,218 887 2,772 2,178 2,148 857 2,583 2,010 2,036 2,614
Operating Revenue
2,686 2,218 887 2,772 2,178 2,148 857 2,583 2,010 2,036 2,614
Total Cost of Revenue
1,546 1,401 447 1,568 1,228 1,240 900 1,474 1,136 1,155 1,434
Operating Cost of Revenue
1,546 1,401 447 1,568 1,228 1,240 900 1,474 1,136 1,155 1,434
Total Operating Expenses
1,014 896 547 1,151 896 908 829 1,240 852 859 1,111
Selling, General & Admin Expense
1,014 896 531 1,151 889 895 520 1,122 823 826 1,079
Restructuring Charge
- - - 0.00 7.00 13 - 118 29 33 32
Total Other Income / (Expense), net
-19 -20 -17 -24 -10 -17 -2.56 0.00 -1.00 -24 -34
Interest & Investment Income
-21 -19 -18 -25 -19 -19 -19 -27 -19 -40 -65
Other Income / (Expense), net
1.68 -0.31 1.22 1.00 9.00 2.00 16 27 18 16 31
Income Tax Expense
28 -24 -41 12 13 8.00 -227 -155 6.00 -1.00 11
Basic Earnings per Share
$1.32 ($1.05) ($0.58) $0.67 $0.75 ($0.10) ($6.95) $0.40 $0.25 ($0.02) $0.40
Weighted Average Basic Shares Outstanding
59.45M 59.47M 59.43M 59.60M 59.60M 59.70M 59.65M 59.80M 59.90M 60M 60.10M
Diluted Earnings per Share
$1.32 ($1.04) ($0.59) $0.67 $0.75 ($0.10) ($6.93) $0.40 $0.25 ($0.02) $0.39
Weighted Average Diluted Shares Outstanding
59.60M 59.63M 59.61M 59.80M 59.90M 59.90M 59.90M 60.20M 60.50M 60M 60.90M
Weighted Average Basic & Diluted Shares Outstanding
59.47M 59.50M 59.55M 59.62M 59.67M 59.73M 59.79M 59.93M 59.98M 60.02M 60.30M
Cash Dividends to Common per Share
$0.25 $0.25 - $0.25 $0.25 $0.25 - $0.25 $0.25 $0.25 $0.25

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2026
Period end date 1/2/2016 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
Net Change in Cash & Equivalents
-14 44 412 350 -478 416 -239 -317 232 1,366 1,254
Net Cash From Operating Activities
703 523 601 811 867 970 1,107 737 287 85 -46
Net Cash From Continuing Operating Activities
703 523 601 811 867 970 1,107 623 142 141 -46
Net Income / (Loss) Continuing Operations
473 460 476 424 487 493 597 361 -30 -587 68
Consolidated Net Income / (Loss)
473 460 476 424 487 493 597 464 30 -336 44
Net Income / (Loss) Discontinued Operations
- - - - - - - 104 60 251 -24
Depreciation Expense
269 258 249 238 238 250 260 248 269 292 272
Non-Cash Adjustments To Reconcile Net Income
52 24 55 46 57 99 64 59 87 333 206
Changes in Operating Assets and Liabilities, net
-93 -219 -179 103 85 127 186 -45 -184 103 -592
Net Cash From Discontinued Operating Activities
- - - - - - - 114 145 -56 0.00
Net Cash From Investing Activities
-253 -262 -179 -192 -463 -267 -287 -424 -235 1,355 -239
Net Cash From Continuing Investing Activities
-253 -262 -179 -192 -463 -267 -287 -400 -219 -167 -239
Purchase of Property, Plant & Equipment
-235 -260 -190 -194 -270 -268 -290 -399 -226 -181 -252
Acquisitions
- - - - - - - - 0.00 0.00 0.00
Sale of Property, Plant & Equipment
0.27 2.21 11 1.89 8.71 0.91 2.33 1.14 7.00 14 21
Other Investing Activities, net
-19 -4.70 0.02 0.00 -202 -0.23 0.00 -1.90 0.00 0.00 -8.00
Net Cash From Discontinued Investing Activities
- - - - - - - -25 -16 1,522 0.00
Net Cash From Financing Activities
-459 -217 -15 -264 -882 -286 -1,064 -621 189 -75 1,538
Net Cash From Continuing Financing Activities
-459 -217 -15 -264 -882 -286 -1,064 -621 189 -75 1,538
Repayment of Debt
-1,045 -966 -543 0.00 -370 -1,107 3.02 -2,050 -5,006 -15 -352
Repurchase of Common Equity
-6.67 -18 -6.50 -281 -498 -470 -906 -618 0.00 0.00 0.00
Payment of Dividends
-18 -18 -18 -18 -17 -56 -161 -336 -209 -60 -60
Issuance of Debt
618 800 548 32 0.00 1,347 0.00 2,384 5,404 0.00 1,950
Issuance of Common Equity
5.17 4.53 4.08 3.20 3.33 - - - 0.00 0.00 0.00
Effect of Exchange Rate Changes
-4.21 0.26 4.47 -5.70 0.32 -0.47 5.47 -8.66 -9.00 1.00 1.00
Cash Interest Paid
62 55 54 45 41 34 36 46 74 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 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 7/15/2023 10/7/2023 12/30/2023 4/20/2024 7/13/2024 10/5/2024 12/28/2024 4/19/2025 7/12/2025 10/4/2025 4/25/2026
Net Change in Cash & Equivalents
-797 41 187 -52 28 12 1,378 -197 -15 1,517 -167
Net Cash From Operating Activities
215 196 259 3.00 85 70 -73 -156 50 -12 -19
Net Cash From Continuing Operating Activities
-633 139 170 -3.00 85 -6.80 59 -156 50 -12 -19
Net Income / (Loss) Continuing Operations
79 -122 -35 17 45 -62 -610 24 15 -1.00 24
Consolidated Net Income / (Loss)
79 -62 -35 40 45 -6.01 -415 24 15 -1.00 24
Depreciation Expense
70 44 63 83 73 50 75 89 57 68 74
Non-Cash Adjustments To Reconcile Net Income
12 8.82 6.93 -3.00 15 8.44 216 83 22 61 61
Changes in Operating Assets and Liabilities, net
-794 208 136 -100 -47 -2.56 378 -352 -44 -140 -178
Net Cash From Investing Activities
-54 -42 -50 -39 -41 -45 1,479 -27 -48 -62 -112
Net Cash From Continuing Investing Activities
-54 -29 -47 -36 -41 -37 -51 -27 -48 -62 -57
Purchase of Property, Plant & Equipment
-55 -29 -51 -46 -43 -37 -51 -42 -53 -64 -56
Sale of Property, Plant & Equipment
1.21 0.47 4.92 10 2.79 0.41 0.16 15 5.00 2.00 1.00
Other Investing Activities, net
- - - - - - - 0.00 - - -2.00
Net Cash From Discontinued Investing Activities
- - -3.72 -3.00 - - 1,530 0.00 - - -55
Net Cash From Financing Activities
739 -110 -15 -25 -17 -15 -17 -17 -15 1,591 -37
Net Cash From Continuing Financing Activities
-111 -110 -15 -25 -17 -15 -17 -17 -15 1,591 -37
Repayment of Debt
-1,462 -573 3.52 -1.00 -0.01 - 1.59 -2.00 1.00 -344 -7.00
Repurchase of Common Equity
-1.20 -0.43 -0.28 -3.00 -1.28 -0.98 -0.90 0.00 -1.00 -1.00 0.00
Payment of Dividends
-90 -15 -15 -22 -17 -15 -15 -15 -15 -15 -30
Issuance of Debt
1,441 478 - - - - - 0.00 - - 0.00
Issuance of Common Equity
0.96 0.99 - 1.00 0.84 1.21 - 0.00 - 1.00 0.00
Effect of Exchange Rate Changes
- -2.88 -6.56 9.00 1.33 1.02 -10 3.00 -2.00 - 1.00
Cash Interest Paid
- - - - - - - 39 - - 99

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2026
Period end date 1/2/2016 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
Total Assets
8,128 8,315 8,482 9,041 11,249 11,840 12,176 11,986 12,276 10,798 11,826
Total Current Assets
4,941 5,173 5,427 6,082 5,696 6,270 6,257 6,015 6,377 6,143 7,290
Cash & Equivalents
91 135 547 897 419 835 588 271 488 1,869 3,123
Accounts Receivable
598 641 606 625 689 750 754 684 610 544 380
Inventories, net
4,175 4,326 4,168 4,363 4,432 4,538 4,683 4,896 3,894 3,612 3,646
Other Current Assets
77 70 105 198 155 147 0.00 164 180 118 141
Plant, Property, & Equipment, net
1,435 1,446 1,394 1,369 1,433 1,463 0.00 1,690 1,556 1,334 1,269
Total Noncurrent Assets
1,752 1,696 1,661 1,589 4,120 4,107 0.00 4,281 4,343 3,321 3,267
Goodwill
989 991 994 990 992 994 0.00 990 601 598 600
Intangible Assets
687 641 598 551 710 681 0.00 621 419 406 400
Other Noncurrent Operating Assets
76 64 69 48 2,418 2,432 0.00 2,670 2,433 2,317 2,267
Total Liabilities & Shareholders' Equity
8,128 8,315 8,482 9,041 11,249 11,840 12,176 11,986 12,276 10,798 11,826
Total Liabilities
5,667 5,399 5,067 5,490 7,699 8,280 9,094 9,387 9,757 8,628 9,628
Total Current Liabilities
3,797 3,676 3,480 3,886 4,478 4,744 5,222 5,421 5,307 4,665 4,176
Accounts Payable
3,204 3,086 2,895 3,173 3,422 3,641 3,967 4,179 3,526 3,408 2,977
Accrued Expenses
553 554 534 623 536 607 774 629 616 784 756
Other Current Liabilities
40 35 52 90 520 496 0.00 427 396 473 443
Total Noncurrent Liabilities
1,870 1,723 1,587 1,604 3,222 3,536 500 3,966 4,449 3,963 5,452
Long-Term Debt
1,206 1,043 1,044 1,046 747 1,033 0.00 1,188 1,786 1,789 3,412
Capital Lease Obligations
- - - 0.00 2,017 2,014 0.00 2,278 - 1,897 1,812
Noncurrent Deferred & Payable Income Tax Liabilities
434 454 304 318 334 342 395 411 356 193 142
Other Noncurrent Operating Liabilities
229 226 239 240 123 146 105 89 2,123 84 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
2,461 2,916 3,415 3,551 3,549 3,560 -27 2,599 2,520 2,170 2,198
Total Preferred & Common Equity
2,461 2,916 3,415 3,551 3,549 3,560 3,082 2,599 2,520 2,170 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
2,461 2,916 3,415 3,551 3,549 3,560 -27 2,599 2,520 2,170 2,198
Common Stock
603 631 665 695 735 784 0.00 898 946 994 1,033
Retained Earnings
2,021 2,463 2,920 3,326 3,773 4,197 0.00 4,665 4,559 4,163 4,146
Treasury Stock
-120 -138 -145 -426 -924 -1,394 0.00 -2,919 -2,933 -2,940 -2,944
Accumulated Other Comprehensive Income / (Loss)
-44 -40 -25 -44 -35 -27 -27 -45 -52 -47 -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 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 10/8/2022 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
Total Assets
12,132 12,182 12,304 12,249 12,201 12,290 12,468 10,617 10,539 12,059 11,799
Total Current Assets
6,163 6,202 6,326 6,320 6,341 6,460 7,494 6,080 6,013 7,518 7,301
Cash & Equivalents
191 226 277 318 451 479 464 1,672 1,657 3,174 2,956
Accounts Receivable
846 782 794 868 825 848 669 494 492 483 402
Inventories, net
4,927 5,016 5,067 4,949 4,828 4,903 4,042 3,731 3,692 3,694 3,815
Other Current Assets
199 177 188 185 237 230 180 183 172 167 128
Plant, Property, & Equipment, net
1,664 1,694 1,689 1,663 1,611 1,580 1,480 1,265 1,263 1,269 1,253
Total Noncurrent Assets
4,306 4,286 4,289 4,265 4,249 4,250 3,495 3,272 3,263 3,272 3,245
Goodwill
990 991 992 990 990 990 600 600 600 599 600
Intangible Assets
626 612 606 599 584 577 410 404 404 401 399
Other Noncurrent Operating Assets
2,690 2,684 2,691 2,677 2,675 2,682 2,485 2,268 2,259 2,272 2,246
Total Liabilities & Shareholders' Equity
12,132 12,182 12,304 12,249 12,201 12,290 12,468 10,617 10,539 12,059 11,799
Total Liabilities
9,416 9,546 9,581 9,602 9,636 9,683 9,871 8,420 8,336 9,864 9,586
Total Current Liabilities
5,443 4,983 5,026 5,136 5,210 5,257 5,594 4,793 4,731 4,349 4,107
Accounts Payable
4,097 3,683 3,780 3,943 4,031 4,048 3,498 3,425 3,322 3,177 3,054
Accrued Expenses
681 718 685 714 668 695 642 663 703 761 630
Other Current Liabilities
479 466 466 479 510 513 458 406 406 411 423
Total Noncurrent Liabilities
3,973 4,563 4,555 4,466 4,427 4,426 4,277 3,627 3,605 5,515 5,479
Long-Term Debt
1,188 1,785 1,785 1,786 1,787 1,788 1,789 1,491 1,492 3,411 3,414
Capital Lease Obligations
2,252 2,269 2,250 2,210 2,191 2,177 2,018 1,881 1,854 1,850 1,813
Noncurrent Deferred & Payable Income Tax Liabilities
434 423 433 383 365 376 380 171 172 166 153
Other Noncurrent Operating Liabilities
100 86 87 88 84 86 90 84 87 88 99
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
2,716 2,636 2,723 2,647 2,565 2,607 2,598 2,197 2,203 2,195 2,213
Total Preferred & Common Equity
2,716 2,636 2,723 2,647 2,565 2,607 2,598 2,197 2,203 2,195 2,213
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
2,716 2,636 2,723 2,647 2,565 2,607 2,598 2,197 2,203 2,195 2,213
Common Stock
886 914 925 937 964 976 988 1,007 1,016 1,026 1,046
Retained Earnings
4,727 4,698 4,767 4,690 4,584 4,614 4,592 4,172 4,171 4,155 4,155
Treasury Stock
-2,843 -2,931 -2,933 -2,933 -2,937 -2,938 -2,939 -2,942 -2,943 -2,944 -2,952
Accumulated Other Comprehensive Income / (Loss)
-54 -44 -37 -48 -46 -45 -44 -40 -41 -42 -36

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2026
Period end date 1/2/2016 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
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.09% -1.74% -2.03% 2.21% 1.34% 4.09% 8.82% -16.81% 0.66% -1.25% 0.00%
EBITDA Growth
-4.54% -2.82% -21.64% 2.62% 9.03% 7.47% 8.46% -29.02% -59.54% -227.35% 0.00%
EBIT Growth
-4.27% -2.39% -27.50% 5.66% 12.51% 8.36% 9.97% -36.80% -92.13% -1,783.53% 0.00%
NOPAT Growth
-3.54% -5.64% 6.37% -11.49% 12.09% 9.85% 10.41% -34.45% -93.38% -1,934.30% 0.00%
Net Income Growth
-4.14% -2.91% 3.46% -10.86% 14.88% 1.26% 21.01% -22.16% -93.60% -1,229.27% 0.00%
EPS Growth
-4.62% -3.13% 3.55% -10.75% 19.37% 4.39% 29.55% -17.30% -93.46% -1,222.00% 0.00%
Operating Cash Flow Growth
-0.90% -25.52% 14.81% 34.99% 6.89% 11.86% 14.16% -33.46% -60.98% -70.55% 0.00%
Free Cash Flow Firm Growth
130.98% -49.17% 78.18% 55.79% -349.00% 141.17% 797.94% -186.62% 162.01% -154.35% 0.00%
Invested Capital Growth
1.18% 6.91% 2.32% -5.43% 59.32% -2.08% -96.60% 2,951.26% -55.26% 49.03% 0.00%
Revenue Q/Q Growth
-2.05% 0.52% -0.49% 0.72% 0.08% 2.56% 0.29% -17.41% -14.70% -18.82% 0.00%
EBITDA Q/Q Growth
-4.76% 0.93% -3.00% -0.74% 6.92% 0.99% -4.91% -18.17% -39.61% -186.05% 0.00%
EBIT Q/Q Growth
-5.79% 1.61% -3.82% -0.72% 8.82% 1.55% -7.22% -21.04% -82.89% -583.28% 0.00%
NOPAT Q/Q Growth
-5.21% 0.57% 35.93% -23.40% 7.59% 3.64% -6.47% -20.05% -85.19% -760.75% 0.00%
Net Income Q/Q Growth
-5.89% 1.67% 34.56% -23.62% 9.56% 3.37% -7.71% 0.47% -76.98% -865.57% 0.00%
EPS Q/Q Growth
-6.02% 1.81% 34.31% -23.40% 10.32% 3.78% -6.28% 0.92% -77.06% -868.49% 0.00%
Operating Cash Flow Q/Q Growth
2.01% -14.15% 20.82% -7.97% 3.44% 0.22% 1.99% 10.73% 1.79% -79.68% 0.00%
Free Cash Flow Firm Q/Q Growth
-7.67% -21.54% 72.22% -13.46% -18.96% -71.78% 704.72% -167.39% 40,747.43% -212.95% 0.00%
Invested Capital Q/Q Growth
-0.68% 1.18% 0.03% -0.94% 4.78% 54.90% -94.59% -2.75% -57.70% -16.89% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
45.42% 44.48% 43.58% 44.04% 43.82% 44.34% 44.77% 46.27% 41.92% 37.48% 43.40%
EBITDA Margin
11.17% 11.05% 8.84% 8.87% 9.55% 9.86% 9.82% 8.38% 3.37% -4.34% 3.72%
Operating Margin
8.48% 8.23% 6.08% 6.31% 6.97% 7.42% 7.48% 5.73% 0.42% -7.84% -0.50%
EBIT Margin
8.40% 8.35% 6.18% 6.39% 7.09% 7.38% 7.46% 5.67% 0.44% -7.55% 0.56%
Profit (Net Income) Margin
4.86% 4.80% 5.07% 4.42% 5.01% 4.88% 5.42% 5.08% 0.32% -3.69% 0.51%
Tax Burden Percent
62.88% 62.21% 91.40% 76.33% 76.35% 75.73% 76.25% 100.91% -63.03% 43.72% -48.35%
Interest Burden Percent
92.01% 92.50% 89.85% 90.75% 92.64% 87.28% 95.39% 88.76% -115.60% 111.79% -189.58%
Effective Tax Rate
37.12% 37.79% 8.60% 23.67% 23.65% 24.27% 23.75% 21.66% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
14.60% 13.24% 13.47% 12.12% 10.78% 9.74% 21.01% 13.31% 0.63% -14.99% -0.70%
ROIC Less NNEP Spread (ROIC-NNEP)
11.14% 10.24% 6.97% 0.55% 8.36% 6.45% 18.52% 16.27% 0.77% 1.59% 2.83%
Return on Net Nonoperating Assets (RNNOA)
6.61% 3.86% 1.55% 0.05% 2.94% 4.14% 12.77% 22.80% 0.53% 0.67% 2.70%
Return on Equity (ROE)
21.21% 17.10% 15.02% 12.17% 13.72% 13.87% 33.78% 36.11% 1.16% -14.32% 2.00%
Cash Return on Invested Capital (CROIC)
13.43% 6.56% 11.18% 17.70% -34.97% 11.84% 207.88% -174.00% 76.99% -54.37% 0.00%
Operating Return on Assets (OROA)
10.17% 9.72% 6.89% 6.98% 6.79% 6.46% 6.83% 4.29% 0.34% -5.96% 0.41%
Return on Assets (ROA)
5.88% 5.59% 5.66% 4.84% 4.80% 4.27% 4.97% 3.84% 0.25% -2.91% 0.37%
Return on Common Equity (ROCE)
21.21% 17.10% 15.02% 12.17% 13.72% 13.87% 33.78% 36.11% 1.16% -14.32% 2.00%
Return on Equity Simple (ROE_SIMPLE)
19.24% 15.76% 13.92% 11.94% 13.72% 13.85% 19.36% 17.87% 1.18% -15.47% 0.00%
Net Operating Profit after Tax (NOPAT)
519 490 521 461 517 568 627 411 27 -499 -30
NOPAT Margin
5.33% 5.12% 5.56% 4.81% 5.33% 5.62% 5.70% 4.49% 0.30% -5.49% -0.35%
Net Nonoperating Expense Percent (NNEP)
3.46% 3.00% 6.50% 11.57% 2.41% 3.29% 2.50% -2.96% -0.14% -16.58% -3.53%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 6.58% 0.63% -8.53% -0.41%
Cost of Revenue to Revenue
54.58% 55.52% 56.42% 55.96% 56.18% 55.66% 55.23% 53.73% 58.08% 62.52% 56.60%
SG&A Expenses to Revenue
36.94% 36.25% 37.50% 37.73% 36.85% 36.92% 37.29% 40.53% 41.32% 41.93% 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
36.94% 36.25% 37.50% 37.73% 36.85% 36.92% 37.29% 40.53% 41.49% 45.32% 43.90%
Earnings before Interest and Taxes (EBIT)
818 799 579 612 688 746 820 518 41 -687 48
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,088 1,057 828 850 927 996 1,080 767 310 -395 320
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.06 3.87 1.96 2.90 2.82 2.76 0.00 3.21 1.41 1.21 1.06
Price to Tangible Book Value (P/TBV)
12.73 8.79 3.67 5.13 5.41 5.22 0.00 8.44 2.37 2.24 1.94
Price to Revenue (P/Rev)
1.02 1.18 0.71 1.08 1.03 0.97 1.27 0.91 0.39 0.29 0.27
Price to Earnings (P/E)
21.08 24.57 14.08 24.33 20.53 19.95 23.43 17.94 119.28 0.00 52.74
Dividend Yield
0.18% 0.16% 0.27% 0.17% 0.17% 0.86% 1.45% 4.27% 5.87% 2.28% 2.59%
Earnings Yield
4.74% 4.07% 7.10% 4.11% 4.87% 5.01% 4.27% 5.57% 0.84% 0.00% 1.90%
Enterprise Value to Invested Capital (EV/IC)
3.10 3.19 1.84 2.83 2.09 2.09 68.33 1.96 1.81 1.11 1.03
Enterprise Value to Revenue (EV/Rev)
1.14 1.28 0.77 1.09 1.27 1.19 1.22 1.28 0.53 0.49 0.51
Enterprise Value to EBITDA (EV/EBITDA)
10.20 11.54 8.68 12.31 13.32 12.10 12.40 15.28 15.62 0.00 13.82
Enterprise Value to EBIT (EV/EBIT)
13.56 15.28 12.42 17.10 17.93 16.15 16.33 22.59 118.72 0.00 92.11
Enterprise Value to NOPAT (EV/NOPAT)
21.37 24.90 13.80 22.68 23.87 21.21 21.36 28.50 177.99 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
15.79 23.32 11.97 12.90 14.24 12.42 12.10 15.90 16.86 52.40 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
23.23 50.26 16.63 15.53 0.00 17.44 2.16 0.00 1.45 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.49 0.36 0.31 0.29 0.78 0.86 0.00 1.40 0.71 1.70 2.38
Long-Term Debt to Equity
0.49 0.36 0.31 0.29 0.78 0.86 0.00 1.33 0.71 1.70 2.38
Financial Leverage
0.59 0.38 0.22 0.09 0.35 0.64 0.69 1.40 0.69 0.42 0.96
Leverage Ratio
3.60 3.06 2.65 2.52 2.86 3.25 6.80 9.39 4.74 4.92 5.38
Compound Leverage Factor
3.32 2.83 2.38 2.28 2.65 2.83 6.49 8.34 -5.48 5.50 -10.20
Debt to Total Capital
32.91% 26.34% 23.42% 22.75% 43.79% 46.13% 0.00% 58.42% 41.48% 62.95% 70.39%
Short-Term Debt to Total Capital
0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.96% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
32.89% 26.34% 23.42% 22.75% 43.79% 46.13% 0.00% 55.46% 41.48% 62.95% 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
67.09% 73.66% 76.58% 77.25% 56.21% 53.87% 100.00% 41.58% 58.52% 37.05% 29.61%
Debt to EBITDA
1.11 0.99 1.26 1.23 2.98 3.06 0.00 4.76 5.76 -9.33 16.33
Net Debt to EBITDA
1.03 0.86 0.60 0.18 2.53 2.22 0.00 4.41 4.18 -4.60 6.57
Long-Term Debt to EBITDA
1.11 0.99 1.26 1.23 2.98 3.06 0.00 4.52 5.76 -9.33 16.33
Debt to NOPAT
2.32 2.13 2.00 2.27 5.35 5.37 0.00 8.88 65.62 -7.38 -173.55
Net Debt to NOPAT
2.15 1.85 0.95 0.32 4.54 3.90 0.00 8.23 47.70 -3.64 -69.80
Long-Term Debt to NOPAT
2.32 2.13 2.00 2.27 5.35 5.37 0.00 8.43 65.62 -7.38 -173.55
Altman Z-Score
3.10 3.35 2.88 3.22 2.44 2.43 2.15 2.04 1.60 1.52 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
1.30 1.41 1.56 1.57 1.27 1.32 1.20 1.11 1.20 1.32 1.75
Quick Ratio
0.18 0.21 0.33 0.39 0.25 0.33 0.26 0.18 0.21 0.52 0.84
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
478 243 433 674 -1,678 691 6,203 -5,373 3,332 -1,811 0.00
Operating Cash Flow to CapEx
299.66% 203.35% 336.29% 422.79% 331.62% 363.63% 385.30% 185.25% 131.37% 50.56% -19.91%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 -156.00 14.39 0.00 -725.30 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 80.60 20.19 0.00 99.43 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 56.29 14.64 0.00 45.75 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.21 1.16 1.12 1.09 0.96 0.88 0.92 0.76 0.76 0.79 0.73
Accounts Receivable Turnover
16.54 15.44 15.03 15.56 14.77 14.04 14.62 12.72 14.24 15.77 22.63
Inventory Turnover
1.31 1.25 1.25 1.26 1.24 1.25 1.32 1.03 1.22 1.52 1.34
Fixed Asset Turnover
6.79 6.64 6.60 6.93 6.93 6.98 0.00 0.00 5.67 6.29 6.78
Accounts Payable Turnover
1.69 1.69 1.77 1.77 1.65 1.59 1.60 1.21 1.39 1.64 1.64
Days Sales Outstanding (DSO)
22.07 23.63 24.29 23.46 24.71 25.99 24.96 28.69 25.64 23.15 16.13
Days Inventory Outstanding (DIO)
278.57 292.06 293.12 290.41 294.27 291.05 277.05 355.60 299.90 240.91 273.38
Days Payable Outstanding (DPO)
216.33 216.11 206.38 206.54 220.66 229.15 228.57 302.39 262.88 222.56 223.21
Cash Conversion Cycle (CCC)
84.31 99.58 111.03 107.32 98.32 87.89 73.44 81.90 62.65 41.50 66.29
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,577 3,824 3,913 3,700 5,895 5,772 196 5,980 2,675 3,987 4,299
Invested Capital Turnover
2.74 2.59 2.42 2.52 2.02 1.73 3.69 2.96 2.13 2.73 2.00
Increase / (Decrease) in Invested Capital
42 247 89 -213 2,195 -123 -5,576 5,784 -3,305 1,312 0.00
Enterprise Value (EV)
11,095 12,202 7,191 10,463 12,343 12,048 13,392 11,714 4,845 4,434 4,421
Market Capitalization
9,979 11,294 6,694 10,314 9,997 9,835 13,980 8,333 3,547 2,617 2,320
Book Value per Share
$33.60 $39.59 $46.22 $48.71 $51.24 $52.46 ($0.43) $43.87 $42.35 $36.33 $36.62
Tangible Book Value per Share
$10.71 $17.44 $24.67 $27.57 $26.67 $27.78 ($0.43) $16.67 $25.20 $19.52 $19.96
Total Capital
3,668 3,959 4,460 4,597 6,314 6,607 -27 6,251 4,306 5,856 7,422
Total Debt
1,207 1,043 1,044 1,046 2,764 3,047 0.00 3,652 1,786 3,686 5,224
Total Long-Term Debt
1,206 1,043 1,044 1,046 2,764 3,047 0.00 3,467 1,786 3,686 5,224
Net Debt
1,116 908 497 149 2,346 2,212 -588 3,381 1,298 1,817 2,101
Capital Expenditures (CapEx)
234 257 179 192 261 267 287 398 219 167 231
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,053 1,362 1,400 1,300 799 691 447 508 582 -391 -9.00
Debt-free Net Working Capital (DFNWC)
1,144 1,497 1,947 2,197 1,218 1,526 1,035 779 1,070 1,478 3,114
Net Working Capital (NWC)
1,143 1,497 1,947 2,197 1,218 1,526 1,035 594 1,070 1,478 3,114
Net Nonoperating Expense (NNE)
46 30 46 37 30 75 30 -53 -2.51 -164 -74
Net Nonoperating Obligations (NNO)
1,116 908 497 149 2,346 2,212 223 3,381 156 1,817 2,101
Total Depreciation and Amortization (D&A)
269 258 249 238 238 250 260 248 269 292 272
Debt-free, Cash-free Net Working Capital to Revenue
10.82% 14.23% 14.93% 13.57% 8.23% 6.84% 4.06% 5.55% 6.32% -4.30% -0.10%
Debt-free Net Working Capital to Revenue
11.75% 15.64% 20.77% 22.93% 12.54% 15.10% 9.41% 8.51% 11.61% 16.25% 36.21%
Net Working Capital to Revenue
11.74% 15.64% 20.77% 22.93% 12.54% 15.10% 9.41% 6.49% 11.61% 16.25% 36.21%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$6.45 $6.22 $6.44 $5.75 $6.87 $7.17 $9.62 $8.32 $0.00 ($5.63) $0.73
Adjusted Weighted Average Basic Shares Outstanding
73.19M 73.56M 73.85M 73.73M 70.87M 68.75M 64.03M 60.35M 0.00 59.65M 59.90M
Adjusted Diluted Earnings per Share
$6.40 $6.20 $6.42 $5.73 $6.84 $7.14 $9.55 $8.27 $0.00 ($5.61) $0.73
Adjusted Weighted Average Diluted Shares Outstanding
73.73M 73.86M 74.11M 73.99M 71.17M 69.00M 64.51M 60.72M 0.00 59.90M 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
73.32M 73.76M 73.98M 71.67M 69.24M 65.52M 61.10M 59.27M 0.00 59.79M 60.10M
Normalized Net Operating Profit after Tax (NOPAT)
519 490 521 461 517 568 627 411 38 -283 113
Normalized NOPAT Margin
5.33% 5.12% 5.56% 4.81% 5.33% 5.62% 5.70% 4.49% 0.42% -3.11% 1.31%
Pre Tax Income Margin
7.73% 7.72% 5.55% 5.80% 6.57% 6.44% 7.11% 5.03% -0.51% -8.45% -1.06%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 64.00 15.53 0.00 69.98 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 48.07 11.83 0.00 55.48 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 39.70 9.98 0.00 16.31 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 23.76 6.27 0.00 1.81 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
3.73% 3.86% 3.75% 4.20% 3.53% 11.43% 26.97% 72.40% 703.86% -20.54% 136.36%
Augmented Payout Ratio
5.14% 7.86% 5.12% 70.59% 105.90% 106.70% 178.86% 205.58% 752.69% -22.47% 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 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 7/15/2023 10/7/2023 12/30/2023 4/20/2024 7/13/2024 10/5/2024 12/28/2024 4/19/2025 7/12/2025 10/4/2025 4/25/2026
DEI Shares Outstanding
- - - - - - - - - - 60,100,000.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 60,100,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.40
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.77% -16.02% 89.62% -0.33% -0.11% -3.17% -3.40% -6.82% -7.71% -5.21% 1.20%
EBITDA Growth
-25.00% -115.14% -125.77% -5.47% -22.50% 249.29% -1,739.15% -110.95% -25.95% 55.88% 1,260.00%
EBIT Growth
-36.49% -147.53% -102.72% -12.89% -36.73% 103.54% -712.97% -292.59% -36.51% 1,800.00% 196.15%
NOPAT Growth
-39.28% -142.72% -107.25% -17.93% -43.92% 100.51% -718.81% -395.15% -58.70% 0.00% 151.60%
Net Income Growth
-45.58% -153.54% -154.61% -17.20% -42.74% 90.31% -1,080.76% -40.00% -66.67% 83.33% 0.00%
EPS Growth
-44.54% -154.17% -154.13% -17.28% -43.18% 90.38% -1,074.58% -40.30% -66.67% 80.00% -2.50%
Operating Cash Flow Growth
-40.74% 12.27% 2.00% 100.70% -60.48% -64.22% -128.35% -5,300.00% -41.18% -117.14% 87.82%
Free Cash Flow Firm Growth
85.95% 90.37% 155.50% 346.79% 255.07% 762.59% -159.49% 247.97% 267.07% -65.27% -113.34%
Invested Capital Growth
7.14% 2.86% -55.26% -7.41% -7.36% -24.15% 49.03% -31.12% -31.19% -10.74% 6.86%
Revenue Q/Q Growth
-21.40% -17.42% -60.00% 38.19% -21.23% -19.94% -60.10% 201.39% -22.18% 1.29% 0.00%
EBITDA Q/Q Growth
4.34% -117.77% -20.58% 1,476.26% -14.46% -65.76% -1,585.39% 98.08% 746.67% 9.28% 0.00%
EBIT Q/Q Growth
31.23% -161.80% -33.38% 241.00% -4.68% -96.54% -30,692.06% 87.84% 138.46% -5.00% 0.00%
NOPAT Q/Q Growth
32.30% -159.34% -35.45% 224.80% -9.59% -99.46% -216,348.39% 84.97% 117.14% -2.00% 0.00%
Net Income Q/Q Growth
62.61% -178.95% 43.38% 182.44% 12.44% -113.37% -6,796.86% 105.79% -37.50% -106.67% 0.00%
EPS Q/Q Growth
62.96% -178.79% 43.27% 182.72% 11.94% -113.33% -6,830.00% 105.77% -37.50% -108.00% 0.00%
Operating Cash Flow Q/Q Growth
156.31% -9.02% 31.93% -98.95% 3,066.89% -17.63% -204.54% -112.82% 132.05% -124.00% 0.00%
Free Cash Flow Firm Q/Q Growth
-56.50% 33.27% 1,500.72% 745.14% -1.66% 185.13% -225.76% 193.90% 6.19% -72.31% 0.00%
Invested Capital Q/Q Growth
-0.05% -3.82% -57.70% 1.22% 0.00% -21.26% -16.89% 5.25% -0.10% 2.15% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
42.46% 36.86% 49.61% 41.95% 41.53% 42.27% -4.99% 42.93% 43.48% 43.27% 45.14%
EBITDA Margin
7.37% -1.59% -4.78% 5.27% 5.72% 2.45% -91.08% -0.58% 4.83% 5.21% 6.66%
Operating Margin
4.69% -3.54% -12.00% 2.53% 2.67% 0.02% -101.69% -5.07% 1.09% 1.08% 2.64%
EBIT Margin
4.75% -3.56% -11.86% 2.49% 3.01% 0.13% -99.80% -4.03% 1.99% 1.87% 3.83%
Profit (Net Income) Margin
2.93% -2.80% -3.96% 1.17% 1.68% -0.28% -48.40% 0.93% 0.75% -0.05% 0.92%
Tax Burden Percent
73.59% 63.14% 28.50% 66.85% 72.46% 37.57% 47.46% -18.32% 71.43% 50.00% 68.57%
Interest Burden Percent
83.65% 124.56% 117.13% 70.64% 76.89% -572.57% 102.18% 125.96% 52.50% -5.26% 35.00%
Effective Tax Rate
26.41% 0.00% 0.00% 33.15% 27.54% 0.00% 0.00% 0.00% 28.57% 0.00% 31.43%
Return on Invested Capital (ROIC)
6.09% -4.29% -17.87% 3.00% 3.45% 0.03% -194.34% -6.15% 1.33% 1.44% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
5.70% -4.49% -15.64% 2.54% 3.26% -0.19% -174.54% -1.96% 1.30% 0.67% 0.00%
Return on Net Nonoperating Assets (RNNOA)
7.43% -5.95% -10.81% 3.64% 4.49% -0.21% -73.41% -2.27% 1.48% 0.60% 0.00%
Return on Equity (ROE)
13.52% -10.25% -28.68% 6.65% 7.93% -0.18% -267.74% -8.42% 2.81% 2.04% 0.00%
Cash Return on Invested Capital (CROIC)
-1.06% 0.13% 76.99% 9.13% 8.17% 28.83% -54.37% 24.65% 24.30% -2.64% -6.64%
Operating Return on Assets (OROA)
4.36% -3.15% -9.00% 2.30% 2.76% 0.12% -78.67% -3.14% 1.52% 1.31% 0.00%
Return on Assets (ROA)
2.69% -2.48% -3.01% 1.09% 1.54% -0.25% -38.15% 0.73% 0.57% -0.03% 0.00%
Return on Common Equity (ROCE)
13.52% -10.25% -28.68% 6.65% 7.93% -0.18% -267.74% -8.42% 2.81% 2.04% 0.00%
Return on Equity Simple (ROE_SIMPLE)
11.28% 4.88% 0.00% 0.84% -0.47% 1.69% 0.00% -16.01% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
93 -55 -75 58 52 0.28 -610 -92 16 15 47
NOPAT Margin
3.45% -2.48% -8.40% 1.69% 1.94% 0.01% -71.18% -3.55% 0.78% 0.76% 1.81%
Net Nonoperating Expense Percent (NNEP)
0.39% 0.20% -2.23% 0.47% 0.19% 0.21% -19.80% -4.19% 0.03% 0.77% 1.09%
Return On Investment Capital (ROIC_SIMPLE)
- - -1.73% - - - -10.42% -1.56% 0.27% 0.21% 0.64%
Cost of Revenue to Revenue
57.54% 63.14% 50.39% 58.05% 58.47% 57.73% 104.99% 57.07% 56.52% 56.73% 54.86%
SG&A Expenses to Revenue
37.77% 40.40% 59.81% 39.43% 38.86% 42.25% 60.65% 43.44% 40.95% 40.57% 41.28%
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
37.77% 40.40% 61.61% 39.43% 38.86% 42.25% 96.70% 48.01% 42.39% 42.19% 42.50%
Earnings before Interest and Taxes (EBIT)
128 -79 -105 85 81 2.80 -855 -104 40 38 100
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
198 -35 -42 179 153 53 -781 -15 97 106 174
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.52 1.14 1.41 1.82 1.44 0.88 1.21 0.87 1.70 1.67 1.58
Price to Tangible Book Value (P/TBV)
3.67 2.86 2.37 4.71 3.61 1.44 2.24 1.60 3.13 3.06 2.88
Price to Revenue (P/Rev)
0.37 0.28 0.39 0.41 0.33 0.20 0.29 0.21 0.43 0.42 0.00
Price to Earnings (P/E)
13.45 23.39 119.28 217.84 0.00 52.29 0.00 0.00 0.00 0.00 0.00
Dividend Yield
6.83% 9.35% 5.87% 1.28% 1.59% 2.60% 2.28% 3.14% 1.60% 1.64% 1.72%
Earnings Yield
7.43% 4.28% 0.84% 0.46% 0.00% 1.91% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.21 1.06 1.81 1.35 1.19 1.17 1.11 0.93 1.37 1.34 1.29
Enterprise Value to Revenue (EV/Rev)
0.71 0.62 0.53 0.73 0.64 0.50 0.49 0.44 0.66 0.67 0.00
Enterprise Value to EBITDA (EV/EBITDA)
10.22 13.04 15.62 19.70 19.49 12.27 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
16.52 28.09 118.72 76.32 119.64 39.64 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
21.51 36.46 177.99 90.18 214.27 74.58 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
30.60 23.73 16.86 12.18 13.34 13.53 52.40 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 821.33 1.45 14.17 13.98 3.52 0.00 3.08 4.59 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.52 1.51 0.71 1.55 1.52 1.47 1.70 1.67 1.66 2.40 2.36
Long-Term Debt to Equity
1.48 1.51 0.71 1.55 1.52 1.47 1.70 1.53 1.52 2.40 2.36
Financial Leverage
1.30 1.33 0.69 1.44 1.38 1.12 0.42 1.16 1.14 0.89 0.97
Leverage Ratio
4.43 4.55 4.74 4.69 4.61 4.71 4.92 4.79 4.75 5.12 5.08
Compound Leverage Factor
3.71 5.66 5.55 3.31 3.55 -26.98 5.03 6.04 2.49 -0.27 1.78
Debt to Total Capital
60.26% 60.15% 41.48% 60.80% 60.33% 59.44% 62.95% 62.56% 62.34% 70.56% 70.26%
Short-Term Debt to Total Capital
1.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.10% 5.13% 0.00% 0.00%
Long-Term Debt to Total Capital
58.88% 60.15% 41.48% 60.80% 60.33% 59.44% 62.95% 57.46% 57.21% 70.56% 70.26%
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
39.74% 39.85% 58.52% 39.20% 39.67% 40.56% 37.05% 37.44% 37.66% 29.44% 29.74%
Debt to EBITDA
5.29 7.78 5.76 9.56 10.68 8.29 -9.33 -6.71 -6.27 -9.69 0.00
Net Debt to EBITDA
4.93 7.16 4.18 8.48 9.38 7.28 -4.60 -3.65 -3.42 -3.84 0.00
Long-Term Debt to EBITDA
5.16 7.78 5.76 9.56 10.68 8.29 -9.33 -6.16 -5.76 -9.69 0.00
Debt to NOPAT
11.13 21.74 65.62 43.78 117.39 50.38 -7.38 -5.84 -5.60 -8.28 0.00
Net Debt to NOPAT
10.38 20.02 47.70 38.82 103.20 44.23 -3.64 -3.18 -3.06 -3.29 0.00
Long-Term Debt to NOPAT
10.87 21.74 65.62 43.78 117.39 50.38 -7.38 -5.37 -5.14 -8.28 0.00
Altman Z-Score
1.87 1.70 1.56 1.88 1.81 1.74 1.47 1.64 1.81 1.75 1.06
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
1.26 1.23 1.20 1.22 1.23 1.34 1.32 1.27 1.27 1.73 1.78
Quick Ratio
0.21 0.23 0.21 0.25 0.25 0.20 0.52 0.45 0.45 0.84 0.82
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-346 -231 3,230 545 536 1,528 -1,922 1,804 1,916 531 -241
Operating Cash Flow to CapEx
401.32% 679.42% 555.23% 6.90% 209.18% 190.25% -143.95% -577.78% 104.17% -19.35% -34.55%
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
0.92 0.89 0.76 0.92 0.92 0.91 0.79 0.78 0.77 0.70 0.00
Accounts Receivable Turnover
13.01 12.60 14.24 14.03 13.74 14.58 15.77 13.50 13.04 14.98 0.00
Inventory Turnover
1.29 1.28 1.22 1.38 1.37 1.48 1.52 1.31 1.28 1.40 0.00
Fixed Asset Turnover
6.80 6.49 5.67 6.82 6.90 7.13 6.29 6.19 6.15 6.28 0.00
Accounts Payable Turnover
1.62 1.57 1.39 1.76 1.74 1.79 1.64 1.50 1.49 1.62 0.00
Days Sales Outstanding (DSO)
28.05 28.97 25.64 26.02 26.57 25.04 23.15 27.04 27.98 24.37 0.00
Days Inventory Outstanding (DIO)
283.28 285.41 299.90 264.76 267.26 246.83 240.91 279.35 285.22 260.74 0.00
Days Payable Outstanding (DPO)
225.17 232.37 262.88 207.47 209.83 204.28 222.56 243.35 244.57 224.99 0.00
Cash Conversion Cycle (CCC)
86.17 82.02 62.65 83.31 84.00 67.59 41.50 63.04 68.64 60.12 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
6,576 6,325 2,675 6,092 6,092 4,797 3,987 4,196 4,192 4,282 4,484
Invested Capital Turnover
1.76 1.73 2.13 1.78 1.78 2.01 2.73 1.73 1.70 1.90 0.00
Increase / (Decrease) in Invested Capital
438 176 -3,305 -487 -484 -1,528 1,312 -1,896 -1,900 -515 288
Enterprise Value (EV)
7,984 6,700 4,845 8,195 7,237 5,636 4,434 3,905 5,738 5,748 5,768
Market Capitalization
4,131 3,022 3,547 4,667 3,751 2,293 2,617 1,906 3,749 3,661 3,497
Book Value per Share
$45.81 $44.51 $42.35 $43.07 $43.72 $43.53 $36.33 $36.74 $36.76 $36.59 $36.82
Tangible Book Value per Share
$18.92 $17.79 $25.20 $16.64 $17.43 $26.61 $19.52 $19.95 $20.01 $19.92 $20.20
Total Capital
6,853 6,642 4,306 6,543 6,572 6,405 5,856 5,868 5,849 7,456 7,440
Total Debt
4,130 3,996 1,786 3,978 3,965 3,807 3,686 3,671 3,646 5,261 5,227
Total Long-Term Debt
4,035 3,996 1,786 3,978 3,965 3,807 3,686 3,372 3,346 5,261 5,227
Net Debt
3,853 3,678 1,298 3,527 3,486 3,342 1,817 1,999 1,989 2,087 2,271
Capital Expenditures (CapEx)
54 29 47 39 41 37 51 27 48 62 55
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,118 867 582 680 724 1,436 -391 -86 -75 -5.00 238
Debt-free Net Working Capital (DFNWC)
1,395 1,185 1,070 1,131 1,203 1,900 1,478 1,586 1,582 3,169 3,194
Net Working Capital (NWC)
1,300 1,185 1,070 1,131 1,203 1,900 1,478 1,287 1,282 3,169 3,194
Net Nonoperating Expense (NNE)
14 7.03 -39 17 7.00 6.30 -195 -116 0.71 16 23
Net Nonoperating Obligations (NNO)
3,853 3,678 156 3,527 3,486 2,200 1,817 1,999 1,989 2,087 2,271
Total Depreciation and Amortization (D&A)
70 44 63 95 73 50 75 89 57 68 74
Debt-free, Cash-free Net Working Capital to Revenue
9.97% 8.03% 6.32% 6.03% 6.42% 12.82% -4.30% -0.97% -0.86% -0.06% 0.00%
Debt-free Net Working Capital to Revenue
12.44% 10.97% 11.61% 10.03% 10.67% 16.96% 16.25% 17.81% 18.11% 36.74% 0.00%
Net Working Capital to Revenue
11.59% 10.97% 11.61% 10.03% 10.67% 16.96% 16.25% 14.45% 14.67% 36.74% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.44 $0.00 ($0.58) $0.67 $0.75 ($0.10) ($6.95) $0.40 $0.25 ($0.02) $0.40
Adjusted Weighted Average Basic Shares Outstanding
59.45M 0.00 59.43M 59.56M 59.63M 59.68M 59.65M 59.80M 59.90M 60M 60.10M
Adjusted Diluted Earnings per Share
$1.43 $0.00 ($0.59) $0.67 $0.75 ($0.10) ($6.93) $0.40 $0.25 ($0.02) $0.39
Adjusted Weighted Average Diluted Shares Outstanding
59.60M 0.00 59.61M 59.84M 59.91M 59.90M 59.90M 60.20M 60.50M 60M 60.90M
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
59.47M 0.00 59.55M 59.62M 59.67M 59.73M 59.79M 59.93M 59.98M 60.02M 60.30M
Normalized Net Operating Profit after Tax (NOPAT)
93 -55 -75 58 52 0.28 -610 -9.10 36 39 69
Normalized NOPAT Margin
3.45% -2.48% -8.40% 1.69% 1.94% 0.01% -71.18% -0.35% 1.81% 1.89% 2.65%
Pre Tax Income Margin
3.98% -4.43% -13.89% 1.76% 2.31% -0.75% -101.98% -5.07% 1.04% -0.10% 1.34%
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
87.91% 150.41% 703.86% 662.44% -567.07% 157.21% -20.54% -17.61% -15.70% -18.30% 0.00%
Augmented Payout Ratio
142.00% 220.16% 752.69% 686.95% -610.87% 170.62% -22.47% -19.18% -16.88% -19.50% 0.00%

Financials Breakdown Chart

Key Financial Trends

Advance Auto Parts (NYSE: AAP) has shown a sharp turnaround in profitability and cash flow from the very weak 2024 period, but the balance sheet still carries meaningful leverage and working-capital pressure. The most recent Q1 2026 results were far better than the prior year, with a return to modest profit and much healthier liquidity. That said, the company is still operating in a low-margin business and has not yet shown consistently strong operating cash generation.

  • Profitability improved sharply year over year. In Q1 2026, revenue rose to $2.61 billion from $2.58 billion a year earlier, while net income improved to $24 million versus a $24 million profit in the restated Q1 2025 and far better than the losses seen in late 2024.
  • Operating income recovered from a loss to breakeven-plus territory. Q1 2026 operating income was $69 million, compared with a $131 million operating loss in Q1 2025.
  • Gross profit margin improved meaningfully. Gross profit was $1.18 billion in Q1 2026 versus $1.11 billion in Q1 2025, helped by a lower cost of revenue relative to sales.
  • Cash and equivalents increased substantially. Cash rose to $3.0 billion in Q1 2026 from $1.7 billion in Q1 2025 and $3.17 billion in Q3 2025, giving the company a stronger liquidity cushion.
  • Shares outstanding stayed relatively stable. Diluted weighted-average shares were 60.9 million in Q1 2026, close to prior periods, suggesting limited dilution pressure.
  • Inventory remains large. Inventory was $3.82 billion in Q1 2026, which is normal for an auto parts retailer but also ties up a lot of capital.
  • Capital spending remains controlled. Q1 2026 capex was $56 million, only modestly above Q1 2025 levels, indicating the company is not overinvesting aggressively.
  • Restructuring costs are still present. The company booked a $32 million restructuring charge in Q1 2026, which may support a turnaround but also shows the business is still being reshaped.
  • Operating cash flow was negative in Q1 2026. Net cash from operating activities came in at negative $19 million, pressured by a $178 million drag from operating assets and liabilities.
  • Debt and lease obligations remain significant. Q1 2026 shows $3.41 billion of long-term debt and $1.81 billion of capital lease obligations, versus only $2.21 billion of common equity.
  • Liquidity is offset by leverage. While cash is high, total liabilities were still $9.59 billion against $11.80 billion in assets, leaving a relatively thin equity base.
  • Profitability was highly volatile over the last four years. AAP posted strong results in 2023, then deteriorated badly in 2024 with large quarterly losses, before stabilizing again in 2025–2026. That history suggests execution risk remains high.
  • Recent operating cash generation has been inconsistent. Q1 2025 was deeply negative, Q2 2025 positive, Q3 2025 negative again, and Q1 2026 still slightly negative, showing the turnaround is not yet fully durable.

Bottom line: Advance Auto Parts appears to be in a recovery phase, with better margins, improved earnings, and a much stronger cash position than a year ago. However, investors should still watch leverage, working capital, and whether the company can turn operating cash flow consistently positive. The stock’s longer-term case depends on whether this early profitability improvement becomes sustained operating momentum.

06/10/26 06:08 PM 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 $473.40 million in 2015. The previous period was -$336 million in 2024. Check out Advance Auto Parts' forecast to explore projected trends and price targets.

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 $9.74 billion in 2015 to $8.60 billion in 2026, a change of -11.7%.

Advance Auto Parts' total liabilities were at $9.63 billion at the end of 2026, a 11.6% increase from 2024, and a 69.9% increase since 2015.

In the past 10 years, Advance Auto Parts' cash and equivalents has ranged from $90.78 million in 2015 to $3.12 billion in 2026, 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 33.60 in 2015 to 36.62 in 2026, a change of 9.0%.



Financial statements for NYSE:AAP last updated on 5/23/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners