The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Advance Auto Parts Reports Record EPS of $0.94 for First Quarter 2005

Same-Store Sales Grew 9.2% for the Quarter

ROANOKE, Va., May 18 -- Advance Auto Parts, Inc. , a leading automotive aftermarket retailer of parts, accessories, batteries and maintenance items, today announced record revenue and earnings for its first quarter ended April 23, 2005.

Earnings per diluted share for the first quarter were $0.94, a 38% increase compared to earnings per diluted share of $0.68 for the first quarter last year.

Net sales increased 12.1% in the quarter to $1.26 billion compared to $1.12 billion in the first quarter last year. Same-store sales grew 9.2% in the quarter, comprised of 5.1% do-it-yourself (DIY) same-store sales and 27.2% do-it-for-me (DIFM) same-store sales.

"Our team once again produced strong sales and earnings growth during the quarter," said President and Chief Executive Officer Michael Coppola. "We are seeing strong demand from both our retail and commercial customers. We continue to focus on having the newest, most vibrant stores in our industry, with the right people, parts, and prices available to serve our customers' automotive needs."

First quarter gross margin improved to 47.8% of net sales, compared to 46.4% in the same quarter last year, primarily reflecting the positive impact of a more-favorable mix of higher-margin categories, as well as the impact of category management and supply-chain initiatives.

Selling, general and administrative (SG&A) expenses improved to 38.2% of net sales, compared to 38.4% in the first quarter last year, primarily as a result of the leverage caused by our higher comp-store sales.

First quarter operating margin rose to 9.6% of net sales compared to 8.0% in the first quarter last year.

Store Openings

During the first quarter, the Company opened 26 new stores, closed three stores, relocated 19 existing stores, and converted 68 stores to Advance's 2010 format. The Company continues to expect an acceleration in store openings, with 150-175 new stores planned for 2005. In addition, the Company celebrated its entry into New Mexico, with the grand opening of its Clovis, NM store last month. This expands Advance's footprint to 40 states in the continental United States (in addition to its stores in Puerto Rico and the Virgin Islands). The Company operated 2,675 stores as of April 23, 2005, of which 1,266 were the Company's new 2010-format stores.

Guidance

As a result of its strong first-quarter results, the Company is raising its earnings per diluted share guidance for fiscal 2005 to a range of $3.04 to $3.14, representing an increase of 22% to 26% over fiscal 2004. For the second quarter, the Company is reiterating its earnings per diluted share guidance in the range of $0.82 to $0.88, representing an increase of 17% to 26% over earnings per diluted share of $0.70 in the second quarter last year. For the third quarter, the Company is initiating earnings per diluted share guidance in the range of $0.78 to $0.83, representing an increase of 15% to 22% over earnings per diluted share of $0.68 in the third quarter last year.

Mr. Coppola continued: "Our performance reflects continued execution toward achieving our four key goals: 1) Improving sales per store, 2) Expanding our operating margin, 3) Generating strong free cash flow, and 4) Improving our return on invested capital. We continue to see tremendous opportunity to drive improved performance, by continuing to implement our strategic initiatives and leveraging positive industry dynamics."

"We remain committed to our goal of increasing our annual earnings per share 20% or more over the next several years," Mr. Coppola said. "Our philosophy of investing for the long term is paying off, and we will continue to invest in our people, brand, and business to sustain our growth. We are pleased by our strong start to 2005, and believe we are well positioned to continue growing our market share."

Annual Meeting Announcements

The Company's Annual Meeting of Stockholders was held earlier today. At the meeting, stockholders:

    * Elected the following board nominees to the Company's Board of
      Directors:

          -- John C. Brouillard
          -- Lawrence P. Castellani
          -- Michael N. Coppola
          -- Darren R. Jackson
          -- William S. Oglesby
          -- Gilbert T. Ray
          -- Carlos A. Saladrigas
          -- William L. Salter
          -- Francesca Spinelli, Ph.D.
          -- Nicholas F. Taubman

    * Ratified the audit committee's appointment of Deloitte & Touche LLP as
      the Company's independent registered public accounting firm for 2005.

The Company's planned CEO transition from Larry Castellani to Mike Coppola also officially took place. Mr. Castellani continues to serve as the Company's Chairman of the Board.

"It has been my privilege to lead this fine company for the past five years," Mr. Castellani said. "I can't think of a more able successor than Mike Coppola to drive Advance Auto Parts to even greater success in the years ahead. It has been a pleasure to work with such a dedicated and talented team, and I will continue to do so on a strategic basis as non-executive Chairman of the Board. I thank each and every member of our team for their hard work and determination to serve our customers better than anyone."

About Advance Auto Parts

Headquartered in Roanoke, Va., Advance Auto Parts is the second-largest automotive aftermarket retailer of parts, accessories, batteries and maintenance items, in the United States, based on sales and store count. The Company serves both the do-it-yourself and professional installer markets.

                       -Financial Tables To Follow-

                Advance Auto Parts, Inc. and Subsidiaries
                  Condensed Consolidated Balance Sheets
                              (in thousands)
                               (unaudited)

                                         April 23,    January 1,  April 24,
                                            2005        2005        2004

                  Assets

  Current assets:
     Cash and cash equivalents           $  131,688  $   56,321  $   12,867
     Receivables, net                        91,233     101,969      94,299
     Inventories, net                     1,309,297   1,201,450   1,174,001
     Other current assets                    26,284      17,687      24,254
        Total current assets              1,558,502   1,377,427   1,305,421

  Property and equipment, net               810,342     786,212     710,503
  Assets held for sale                       17,407      18,298      21,113
  Other assets, net                          20,132      20,025      26,243
                                         $2,406,383  $2,201,962  $2,063,280

   Liabilities and Stockholders' Equity

  Current liabilities:
     Bank overdrafts                     $   21,588  $   20,184  $   26,942
     Current portion of long-term debt       31,950      31,700       5,615
     Financed vendor accounts payable        95,431      56,896      32,526
     Accounts payable                       676,626     587,948     603,148
     Accrued expenses                       240,146     198,479     187,646
     Other current liabilities               70,101      65,918      66,658
        Total current liabilities         1,135,842     961,125     922,535

  Long-term debt                            430,125     438,300     374,385
  Other long-term liabilities                80,928      80,222      77,468
  Total stockholders' equity                759,488     722,315     688,892
                                         $2,406,383  $2,201,962  $2,063,280

  NOTE:  These preliminary condensed consolidated balance sheets have been
         prepared on a basis consistent with our previously prepared balance
         sheets filed with the Securities and Exchange Commission for our
         prior quarter and annual reports, but do not include the footnotes
         required by generally  accepted accounting principles for complete
         financial statements.

                Advance Auto Parts, Inc. and Subsidiaries
             Condensed Consolidated Statements of Operations
                        Sixteen Week Periods Ended
                    April 23, 2005 and April 24, 2004
                  (in thousands, except per share data)
                               (unaudited)

                                               April 23,         April 24,
                                                 2005              2004

  Net sales                                  $ 1,258,364       $ 1,122,918

  Cost of sales, including purchasing
   and warehousing costs                         657,433           602,020

       Gross profit                              600,931           520,898

  Selling, general and administrative
   expenses                                      480,717           430,876

       Operating income                          120,214            90,022

  Other, net:
     Interest expense                             (8,911)           (6,317)
     Loss on extinguishment of debt                  -                (244)
     Other income, net                               320                25
       Total other, net                           (8,591)           (6,536)

  Income before provision for income taxes
   and loss on discontinued operations           111,623            83,486

  Provision for income taxes                      42,976            32,143

      Income from continuing operations           68,647            51,343

  Discontinued operations:
      Loss from operations of discontinued
       wholesale distribution network                -                 (85)
      Benefit for income taxes                       -                 (33)
      Loss on discontinued operations                -                 (52)

  Net income                                  $   68,647        $   51,291

  Net income per basic share from:
      Income from continuing operations       $     0.96        $     0.69
      Loss on discontinued operations                -                 -
                                              $     0.96        $     0.69

  Net income per diluted share from:
      Income from continuing operations       $     0.94        $     0.68
      Loss on discontinued operations                -                 -
                                              $     0.94        $     0.68

  Average common shares outstanding (a)           71,507            73,992
  Dilutive effect of stock options                 1,263             1,924
  Average common shares outstanding -
   assuming dilution                              72,770            75,916

  (a) Average common shares outstanding is calculated based on the weighted
      average number of shares outstanding for the quarter.  At April 23,
      2005 and April 24, 2004, we had 71,625 and 74,148 shares outstanding,
      respectively.

  Note:  These preliminary condensed consolidated statements of operations
         have been prepared on a basis consistent with our previously
         prepared statements of operations filed with the Securities and
         Exchange Commission for our prior quarter and annual reports, but
         do not include the footnotes required by generally accepted
         accounting principles for complete financial statements.

                Advance Auto Parts, Inc. and Subsidiaries
             Condensed Consolidated Statements of Cash Flows
                        Sixteen Week Periods Ended
                    April 23, 2005 and April 24, 2004
                              (in thousands)
                               (unaudited)

                                                 April 23,         April 24,
                                                   2005               2004
  Cash flows from operating activities:
   Net income                                  $   68,647        $   51,291
   Depreciation and amortization                   35,010            31,338
   (Benefit) provision for deferred
    income taxes                                   (2,640)            3,077
   Other non-cash adjustments to net income         5,432             4,404
   Decrease (increase) in:
     Receivables, net                              10,736            (9,500)
     Inventories, net                            (107,847)          (60,220)
     Other assets                                  (8,558)          (11,211)
   Increase in:
     Accounts payable                              88,678            34,873
     Accrued expenses                              40,791            12,755
     Other liabilities                              3,957             4,233
       Net cash provided by operating
        activities                                134,206            61,040

  Cash flows from investing activities:
   Purchases of property and equipment            (59,497)          (32,005)
   Proceeds from sales of property and
    equipment                                       1,414             2,497
       Net cash used in investing activities      (58,083)          (29,508)

  Cash flows from financing activities:
   Increase (decrease) in bank overdrafts           1,404            (4,143)
   Increase in financed vendor accounts
    payable                                        38,535            32,526
   Early extinguishment of debt                       -             (60,000)
   Net payments on credit facilities               (7,925)           (5,000)
   Proceeds from exercise of stock options          6,999             3,089
   Repurchase of common stock                     (42,978)              -
   Other net financing activities                   3,209             3,376
       Net cash used in financing activities         (756)          (30,152)

  Increase in cash and cash equivalents            75,367             1,380
  Cash and cash equivalents, beginning
   of period                                       56,321            11,487
  Cash and cash equivalents, end of period     $  131,688        $   12,867

  NOTE:  These preliminary condensed consolidated statements of cash flows
         have been prepared on a consistent basis with previously prepared
         statements of cash flows filed with the Securities and Exchange
         Commission for our prior quarter and annual reports, but do not
         include the footnotes required by generally accepted accounting
         principles for complete financial statements.

                Advance Auto Parts, Inc. and Subsidiaries
                     Supplemental Financial Schedules
                        Sixteen Week Periods Ended
                    April 23, 2005 and April 24, 2004
                              (in thousands)
                               (unaudited)

                                                 April 23,        April 24,
                                                   2005             2004

  Cash flows from operating activities          $ 134,206        $  61,040
  Cash flows used in investing activities         (58,083)         (29,508)
                                                   76,123           31,532

  Increase in financed vendor accounts payable     38,535           32,526

     Free cash flow                             $ 114,658        $  64,058

  Note:  Management uses free cash flow as a measure of our liquidity and
         believes it is a useful indicator to stockholders of our ability to
         implement our growth strategies and service our debt. Free cash
         flow is a non-GAAP measure and should be considered in addition to,
         but not as a substitute for, information contained in our condensed
         consolidated statement of cash flows.