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 Second Quarter 2005

ROANOKE, Va.--Aug. 1, 20050, 2005--Advance Auto Parts, Inc. , a leading retailer of automotive aftermarket parts, accessories, batteries and maintenance items, today announced record revenue and earnings for its second quarter ended July 16, 2005.

Earnings per diluted share for the second quarter were $0.90, a 28.6% increase compared to earnings per diluted share of $0.70 in last year's second quarter.

Net sales increased 12.6% in the quarter to $1.02 billion from $908.4 million in the second quarter last year. Same-store sales grew 9.0% in the quarter, comprised of 4.9% do-it-yourself (DIY) same-store sales and 27.1% do-it-for-me (DIFM) same-store sales.

"These results reflect our team's continued strong execution of our initiatives," President and Chief Executive Officer Michael Coppola said. "We continue to work hard to provide customers a more-complete shopping experience, and our recent rollout of factory-direct ordering and an improved local sourcing program are enhancing our ability to satisfy more of our customers' auto parts needs."

Second quarter gross margin increased to 47.1% of net sales, compared to 46.5% in the same quarter of last year, reflecting the positive impact of category management and supply-chain initiatives.

Selling, general and administrative (SG&A) expenses improved to 36.1% of net sales, compared to 36.4% in last year's second quarter, primarily as a result of the leverage gained from strong comparable-store sales.

Second quarter operating margin rose to 11.0% of net sales compared to 10.0% in the second quarter last year. This is the highest operating margin percentage in the Company's public history.

For the first half of the year, sales grew 12.3% to $2.28 billion. Comparable-store sales grew 9.1% over this time, comprised of a 5.0% increase in DIY same-store sales and a 27.2% increase in DIFM same-store sales. First half operating margin expanded to 10.2% of sales, compared to 8.9% last year, and earnings per diluted share increased 34.3% to $1.84 compared to $1.37 last year.

Store Information

During the quarter, the Company opened 36 new stores, closed three stores, relocated 13 existing stores, and converted 51 stores to the Company's innovative 2010 format. For the first half of the year, the Company has opened 62 new stores, closed six stores, relocated 32 stores, and converted 119 stores to the 2010 format. With the previously announced acquisition of 19 Lappen Auto Supply stores, the Company anticipates new-store openings to be at the higher end of its 150-175 range. As of July 16, 2005, the Company operated 2,708 stores, of which 1,333 were the Company's new 2010-format stores.

Stock Repurchase Authorization

In separate news, the Company's Board of Directors earlier today authorized a new $300 million stock repurchase program. This new authorization replaces the Company's prior $200 million stock buyback program, which was authorized in August 2004 and had been nearly completed. Under the $200 million authorization, Advance repurchased approximately 4.7 million shares of its common stock at an average price of approximately $40.50 per share.

"Our business continues to generate significant free cash flow," Chief Financial Officer Jeff Gray said, "and as a growing company within a growing industry, we continue to reinvest in our business to drive long-term growth. Our strong cash flow and financial flexibility are enabling us to accelerate our growth, while also returning capital to shareholders. Opportunistic share repurchases are among the ways we are driving higher return on capital, which is one of our four key financial objectives."

Stock Split

Advance's Board of Directors today approved a three-for-two split of the Company's common stock, which will be effected in the form of a 50% stock dividend. The Company anticipates the additional shares associated with this stock dividend will be distributed on or about September 23, 2005 to stockholders of record as of September 9, 2005. The Company's common stock will begin trading on a post-split basis on September 26, 2005, the first trading day following the distribution date.

Guidance

As a result of its strong second-quarter results, the Company is raising its earnings per diluted share guidance for fiscal 2005 to a range of $3.12 to $3.18 on a pre-split basis ($2.08 to $2.12 after the pending 3-for-2 split), representing an increase of 25% to 28% over last year's diluted EPS. For the third quarter, the Company is reiterating its guidance for earnings per diluted share to be in the range of $0.78 to $0.83 on a pre-split basis ($0.52 to $0.55 after the pending 3-for-2 split), representing an increase of 15% to 22% compared to last year's third quarter. For the fourth quarter, the Company is initiating a guidance range for earnings per diluted share of $0.50 to $0.54 on a pre-split basis ($0.33 to $0.36 after the pending 3-for-2 split), representing an increase of 16% to 26% compared to last year's fourth quarter.

"Our strong first half of 2005 leaves us even more convinced about our opportunities to sustain strong growth for the foreseeable future," Coppola continued. "As we continue to reinvest to grow the Company for the long run, we remain committed to our goal of achieving 11-12% annual operating margin by 2007."

Investor Conference Call

The Company will host a conference call on August 11, 2005, at 8:00 a.m. Eastern Daylight Time to discuss its quarterly results. To listen to the live call, please log on to http://www.advanceautoparts.com, or dial 866.800.8651. The call will be archived on the Company's website http://www.advanceautoparts.com until August 10, 2006.

Annual Investor Conference

Advance will host its annual investor conference next Wednesday, August 17, 2005, in Charlotte, NC. A webcast of management's presentations and a question-and-answer session will be available on the investor relations section of the Company's website, http://www.advanceautoparts.com.

Headquartered in Roanoke, Va., Advance Auto Parts is the second-largest retailer of automotive aftermarket parts, accessories, batteries and maintenance items in the United States, based on store count and sales. As of July 16, 2005, the Company operated 2,708 stores in 40 states, Puerto Rico, and the Virgin Islands. 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)

                                     July 16,   January 1,   July 17,
                                       2005       2005         2004
                                   ----------- ----------- -----------
Assets
------

Current assets:
   Cash and cash equivalents         $175,888     $56,321     $19,817
   Receivables, net                    94,380     101,969      99,262
   Inventories, net                 1,327,332   1,201,450   1,189,567
   Other current assets                31,380      17,687      27,734
                                   ----------- ----------- -----------
      Total current assets          1,628,980   1,377,427   1,336,380

Property and equipment, net           843,034     786,212     743,945
Assets held for sale                   16,912      18,298      20,290
Other assets, net                      19,805      20,025      25,332
                                   ----------- ----------- -----------
                                   $2,508,731  $2,201,962  $2,125,947
                                   =========== =========== ===========

Liabilities and Stockholders' Equity
------------------------------------

Current liabilities:
   Bank overdrafts                    $25,561     $20,184     $11,509
   Current portion of long-term debt   32,200      31,700      17,024
   Financed vendor accounts payable   120,825      56,896      40,236
   Accounts payable                   643,686     587,948     629,915
   Accrued expenses                   243,140     198,479     198,957
   Other current liabilities           75,053      65,918      74,745
                                   ----------- ----------- -----------
      Total current liabilities     1,140,465     961,125     972,386

Long-term debt                        421,950     438,300     317,976
Other long-term liabilities            75,899      80,222      75,837
Total stockholders' equity            870,417     722,315     759,748
                                   ----------- ----------- -----------
                                   $2,508,731  $2,201,962  $2,125,947
                                   =========== =========== ===========

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
                       Twelve Week Periods Ended
                    July 16, 2005 and July 17, 2004
                 (in thousands, except per share data)
                              (unaudited)

                                         July 16,  July 17,
                                          2005      2004
                                       ---------- ---------

Net Sales                              $1,023,146  $908,412

Cost of sales, including purchasing
 and warehousing costs                    541,096   486,110
                                       ----------- ---------
      Gross profit                        482,050   422,302

Selling, general and administrative
 expenses                                 369,530   331,055
                                       ----------- ---------
      Operating income                    112,520    91,247
                                       ----------- ---------
Other, net:
   Interest expense                        (7,575)   (4,531)
   Loss on extinguishment of debt               -      (168)
   Other income, net                        1,045        10
                                       ----------- ---------
      Total other, net                     (6,530)   (4,689)
                                       ----------- ---------

Income before provision for income
 taxes and income on discontinued
 operations                               105,990    86,558

Provision for income taxes                 40,061    33,329
                                       ----------- ---------

     Income from continuing operations     65,929    53,229

Discontinued operations:
     Income from operations of
      discontinued wholesale dealer
      network                                   -        10
     Provision for income taxes                 -         4
                                       ----------- ---------
     Income on discontinued
      operations                                -         6
                                       ----------- ---------
Net income                                $65,929   $53,235
                                       =========== =========

Net income per basic share from:
     Income from continuing operations      $0.91     $0.71
     Income on discontinued operations          -         -
                                       ----------- ---------
                                            $0.91     $0.71
                                       =========== =========

Net income per diluted share from:
     Income from continuing operations      $0.90     $0.70
     Income on discontinued operations          -         -
                                       ----------- ---------
                                            $0.90     $0.70
                                       =========== =========

Average common shares outstanding (a)      72,518    74,590
Dilutive effect of stock options            1,047     1,694
                                       ----------- ---------
Average common shares outstanding -
 assuming dilution                         73,565    76,284
                                       =========== =========

(a) Average common shares outstanding is calculated based on the
weighted average number of shares outstanding for the quarter. At July
16, 2005 and July 17, 2004, we had 72,975 and 74,867 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 Operations
                    Twenty-Eight Week Periods Ended
                    July 16, 2005 and July 17, 2004
                 (in thousands, except per share data)
                              (unaudited)

                                      July 16,      July 17,
                                        2005          2004
                                     ------------ -----------


Net sales                             $2,281,510  $2,031,330

Cost of sales, including
 purchasing and warehousing costs      1,198,529   1,088,130
                                     ------------ -----------

      Gross profit                     1,082,981     943,200

Selling, general and
 administrative expenses                 850,247     761,931
                                     ------------ -----------
      Operating income                   232,734     181,269
                                     ------------ -----------
Other, net:
   Interest expense                      (16,486)    (10,848)
   Loss on extinguishment of debt              -        (412)
   Other income, net                       1,365          35
                                     ------------ -----------
      Total other, net                   (15,121)    (11,225)
                                     ------------ -----------

Income before provision for income
 taxes and loss on discontinued
 operations                              217,613     170,044

Provision for income taxes                83,037      65,472
                                     ------------ -----------

     Income from continuing operations   134,576     104,572

Discontinued operations:
     Loss from operations of
      discontinued wholesale dealer
      network                                  -         (75)
     Benefit for income taxes                  -         (29)
                                     ------------ -----------
     Loss on discontinued
      operations                               -         (46)
                                     ------------ -----------

Net income                              $134,576    $104,526
                                     ============ ===========

Net income per basic share from:
     Income from continuing
      operations                           $1.87       $1.41
     Loss on discontinued operations           -           -
                                     ------------ -----------
                                           $1.87       $1.41
                                     ============ ===========

Net income per diluted share from:
     Income from continuing
      operations                           $1.84       $1.37
     Loss on discontinued
      operations                               -           -
                                     ------------ -----------
                                           $1.84       $1.37
                                     ============ ===========

Average common shares outstanding (a)     71,940      74,248
Dilutive effect of stock options           1,171       1,826
                                     ------------ -----------
Average common shares outstanding
 - assuming dilution                      73,111      76,074
                                  =============== ===========

(a) Average common shares outstanding is calculated based on the
weighted average number of shares outstanding for the quarter. At July
16, 2005 and July 17, 2004, we had 72,975 and 74,867 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
                    Twenty-Eight Week Periods Ended
                    July 16, 2005 and July 17, 2004
                            (in thousands)
                              (unaudited)

                                                    July 16,  July 17,
                                                      2005      2004
                                                   --------- ---------
Cash flows from operating activities:
 Net income                                        $134,576  $104,526
 Depreciation and amortization                       62,476    55,416
 (Benefit) provision for deferred income taxes       (6,297)    9,172
 Tax benefit related to exercise of stock options    27,998    10,979
 Other non-cash adjustments to net income             2,938     3,322
 Decrease (increase) in:
   Receivables, net                                   7,589   (14,463)
   Inventories, net                                (125,882)  (75,786)
   Other assets                                     (13,241)  (14,373)
 Increase in:
   Accounts payable                                  55,738    61,640
   Accrued expenses                                  42,370    20,082
   Other liabilities                                  2,740     3,250
                                                   --------- ---------
    Net cash provided by operating
     activities                                     191,005   163,765

Cash flows from investing activities:
 Purchases of property and equipment               (119,777)  (87,093)
 Proceeds from sales of property and
  equipment                                           2,874     5,468
                                                   --------- ---------
    Net cash used in investing activities          (116,903)  (81,625)

Cash flows from financing activities:
 Increase (decrease) in bank overdrafts               5,377   (19,576)
 Increase in financed vendor accounts
  payable                                            63,929    40,236
 Early extinguishment of debt                             -  (105,000)
 Net payments on credit facilities                  (15,850)   (5,000)
 Proceeds from exercise of stock options             26,784    10,204
 Repurchase of common stock                         (42,978)        -
 Other net financing activities                       8,203     5,326
                                                   --------- ---------
    Net cash used in financing activities            45,465   (73,810)
                                                   --------- ---------
Increase in cash and cash equivalents               119,567     8,330
Cash and cash equivalents, beginning of period       56,321    11,487
                                                   --------- ---------
Cash and cash equivalents, end of period           $175,888   $19,817
                                                   ========= =========

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
                    Twenty-Eight Week Periods Ended
                    July 16, 2005 and July 17, 2004
                            (in thousands)
                              (unaudited)

                                             July 16,  July 17,
                                               2005      2004
                                             --------- ---------

Cash flows from operating activities         $191,005  $163,765
Cash flows used in investing activities      (116,903)  (81,625)
                                             --------- ---------
                                               74,102    82,140

Increase in financed vendor accounts payable   63,929    40,236
                                             --------- ---------

   Free cash flow                            $138,031  $122,376
                                             ========= =========

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.