Advance Auto Parts, Inc. Financial Ratios — AAP Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	21.91	28.67	43.43	37.21	26.4	20.5	17.67	13.57	13.72	12.37	13.56	10.02	0.65	-6.92	0.85
Return on Assets (%)	11.26	9.38	7.7	7.3	5.88	5.59	5.66	4.84	4.8	4.27	4.96	3.84	0.25	-2.91	0.39
Return on Capital (%)	19.16	21.94	23.95	20.21	16	14.76	14.17	11.21	9.48	7.67	8.22	6.19	1.33	- -	- -
Return on Invested Capital (%)	29.22	23.59	17.17	16.3	13.7	12.49	12.04	9.93	9.29	8.66	9.42	6.35	1.65	- -	- -
Gross Margin (%)	49.74	49.93	50.08	45.24	45.42	44.48	43.58	44.04	43.82	44.34	44.77	46.27	41.92	37.49	43.4
EBITDA Margin (%)	13.62	13.65	13.37	11.54	11.25	10.93	8.74	8.79	9.43	9.89	9.84	8.45	3.52	-1.23	5.03
Operating Margin (%)	10.77	10.59	10.17	8.65	8.48	8.23	6.08	6.31	6.97	7.42	7.48	5.73	0.6	-4.44	1.87
Incremental Operating Margin (%)	32.5	-21.21	1.04	5.71	24.27	22.55	112.12	16.47	56.76	18.3	8.13	16.1	-781.06	- -	-114.6
Pretax Margin (%)	10.26	10.06	9.65	7.94	7.73	7.72	5.55	5.8	6.57	6.44	7.11	5.03	-0.51	-8.45	-1.06
Profit Margin (%)	6.4	6.25	6.03	5.02	4.86	4.8	5.07	4.42	5.01	4.88	5.42	5.08	0.33	-3.69	0.51
Net Income to Common Margin (%)	6.4	6.25	6.03	5.02	4.86	4.8	5.07	4.42	5.01	4.88	5.42	5.08	0.33	-3.69	0.51
Effective Tax Rate (%)	37.67	37.88	37.46	36.8	37.12	37.79	8.6	23.67	23.65	24.27	23.75	21.66	6.63	- -	- -
Dvd Payout Ratio (%)	4.7	4.54	4.49	3.56	3.73	3.86	3.75	4.2	3.53	11.43	26.97	93.26	-696.67	-10.22	88.24
Sustainable Growth Rate (%)	20.88	27.37	41.48	35.88	25.42	19.71	17	13	13.23	10.96	9.9	0.68	5.18	-7.62	0.1

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	416	605	1,054	1,637	1,207	1,043	1,044	1,046	2,764	3,047	3,372	3,652	3,826	3,686	5,224
ST Debt	1	1	1	1	1	- -	- -	- -	- -	- -	- -	185	- -	- -	- -
LT Debt	415	604	1,053	1,636	1,206	1,043	1,044	1,046	2,764	3,047	3,372	3,467	3,826	3,686	5,224
Total Debt/EBITDA	0.49	0.71	1.21	1.44	1.1	1	1.27	1.24	3.02	3.05	3.12	4.72	11.81	-32.91	12.06
Net Debt/EBITDA	0.43	0.01	-0.07	1.35	1.02	0.87	0.61	0.18	0.36	0.2	0.4	1.43	4.01	0.71	0.67
Total Debt/EBIT	0.63	0.92	1.6	1.92	1.46	1.32	1.83	1.73	4.08	4.06	4.1	6.96	69.57	-9.12	32.45
Net Debt/EBIT	0.54	0.01	-0.09	1.8	1.35	1.15	0.87	0.25	0.49	0.26	0.53	2.1	23.61	0.2	1.8
EBITDA to Interest Expense	27.16	25.02	23.71	15.48	16.74	17.46	13.94	14.89	22.95	21.33	28.64	15.2	3.68	-1.38	3.12
EBITDA-CapEx/Interest Expense	18.5	17.01	18.36	12.37	13.16	13.13	10.71	11.46	11.13	15.62	20.97	7.32	1.11	-3.62	1.3
EBIT to Interest Expense	21.48	19.42	18.03	11.6	12.63	13.15	9.7	10.68	16.97	15.99	21.76	10.32	0.62	-4.99	1.16
Interest Expense	31	34	37	73	65	60	59	57	40	47	38	51	88	81	139
Common Equity/Total Assets	54.42	15.49	19.57	19.66	24.87	29.62	34.43	36.79	33.54	35.45	37.77	38.92	37.14	47.76	43.79
Long-Term Debt/Equity (%)	48.96	49.93	69.43	81.7	49.02	35.76	30.58	29.45	77.89	85.62	107.79	133.37	151.85	169.86	237.67
Long-Term Debt/Capital (%)	17.26	45.79	49.13	51.1	37.37	29.75	26.34	23.92	42.29	42.07	42.27	41.68	45.63	41.68	50.22
Long-Term Debt/Total Assets (%)	11.36	13.1	18.92	20.55	14.84	12.54	12.31	11.57	24.58	25.74	27.65	28.92	31.17	34.14	44.17
Total Debt/Equity (%)	49.06	49.98	69.49	81.73	49.05	35.77	30.58	29.45	77.89	85.62	107.79	140.49	151.85	169.86	237.67
Total Debt/Capital (%)	17.29	45.84	49.17	51.12	37.39	29.75	26.34	23.92	42.29	42.07	42.27	43.91	45.63	41.68	50.22
Total Debt/Total Assets (%)	11.38	13.11	18.93	20.56	14.85	12.55	12.31	11.57	24.58	25.74	27.65	30.46	31.17	34.14	44.17
Net Debt to Equity	42.23	0.58	-3.88	76.5	45.36	31.14	14.56	4.2	9.26	5.56	13.84	42.42	51.53	-3.69	13.15
Net Debt/Capital (%)	15.25	0.97	-5.72	49.47	35.58	26.94	14.55	4.29	5.37	3.09	5.87	13.7	16.44	-1.15	3.97
EBITDA	841	847	868	1,136	1,095	1,046	819	842	916	1,000	1,082	773	324	-112	433
EBITDA-CapEx	572	576	672	908	861	786	630	649	444	732	793	372	98	-293	181
Operating Income (Loss)	665	657	660	852	826	788	570	604	677	750	822	525	55	-404	161

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.03	0.23	0.4	0.03	0.02	0.04	0.16	0.23	0.09	0.18	0.12	0.05	0.09	0.4	0.75
Current Ratio	1.05	1.24	1.44	1.3	1.3	1.41	1.56	1.57	1.27	1.32	1.21	1.11	1.2	1.32	1.75
Quick Ratio	0.09	0.32	0.5	0.19	0.18	0.21	0.33	0.39	0.25	0.33	0.27	0.18	0.21	0.52	0.84
CFO/Avg Current Liab	0.41	0.29	0.2	0.22	0.19	0.14	0.17	0.22	0.21	0.21	0.22	0.14	0.05	0.02	-0.01
Common Equity/Total Assets	54.42	15.49	19.57	19.66	24.87	29.62	34.43	36.79	33.54	35.45	37.77	38.92	37.14	47.76	43.79
Long-Term Debt/Equity (%)	48.96	49.93	69.43	81.7	49.02	35.76	30.58	29.45	77.89	85.62	107.79	133.37	151.85	169.86	237.67
Long-Term Debt/Capital (%)	17.26	45.79	49.13	51.1	37.37	29.75	26.34	23.92	42.29	42.07	42.27	41.68	45.63	41.68	50.22
Long-Term Debt/Total Assets (%)	11.36	13.1	18.92	20.55	14.84	12.54	12.31	11.57	24.58	25.74	27.65	28.92	31.17	34.14	44.17
Total Debt/Equity (%)	49.06	49.98	69.49	81.73	49.05	35.77	30.58	29.45	77.89	85.62	107.79	140.49	151.85	169.86	237.67
Total Debt/Capital (%)	17.29	45.84	49.17	51.12	37.39	29.75	26.34	23.92	42.29	42.07	42.27	43.91	45.63	41.68	50.22
Total Debt/Total Assets (%)	11.38	13.11	18.93	20.56	14.85	12.55	12.31	11.57	24.58	25.74	27.65	30.46	31.17	34.14	44.17
CFO/Total Liabilities	29.52	20.14	13.47	11.9	12.4	9.69	11.86	14.77	11.26	11.71	12.21	7.85	2.94	0.99	-0.48
CFO/CapEx	3.09	2.53	2.79	3.1	2.99	2.02	3.17	4.19	1.84	3.62	3.82	1.84	1.27	0.47	-0.18
Altman's Z-Score	4.3	3.18	3.39	3.77	3.75	3.99	3.44	3.78	2.84	2.78	3.05	2.31	1.74	1.76	1.87

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	646.83	49.84	25.27	22.7	16.33	15.23	14.91	15.5	14.97	14.45	15.31	14.45	18.82	21.7	21.86
Days Sales Outstanding	0.56	7.32	14.44	16.08	22.36	23.97	24.48	23.55	24.39	25.26	23.83	25.25	19.39	16.82	16.7
Inventory Turnover	1.59	1.43	1.33	1.66	1.31	1.25	1.25	1.26	1.24	1.25	1.32	1.03	1.22	1.51	1.34
Days Inventory Outstanding	229.92	255.62	273.9	219.85	278.57	292.06	293.12	290.41	294.27	291.05	276.34	354.73	299.9	240.94	272.1
Accounts Payable Turnover	2.2	1.83	1.66	2.57	1.76	1.74	1.72	1.83	1.68	1.62	1.64	1.27	1.13	1.56	1.54
Accounts Payable Turnover Days	165.61	199.31	220.2	142.21	207.06	210.14	212.71	199.33	217.88	224.92	222.79	286.89	323.53	234.2	237.71
Cash Conversion Cycle	64.87	63.63	68.15	93.72	93.86	105.89	104.89	114.63	100.78	91.4	77.38	93.09	-4.24	23.57	51.09
Inventory to Cash Days	-229.36	-248.29	-259.46	-203.77	-256.21	-268.1	-268.63	-266.86	-269.89	-265.79	-252.51	-329.48	-280.51	-224.12	-255.4
Inventories	2,043	2,309	2,557	3,937	4,175	4,326	4,168	4,363	4,432	4,538	4,659	4,896	3,894	3,612	3,646
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	2,043	2,309	2,557	3,937	4,175	4,326	4,168	4,363	4,432	4,538	4,659	4,896	3,894	3,612	3,646

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	5,265	5,288	8,072	11,617	11,016	12,441	7,362	11,609	11,350	10,828	15,359	8,873	3,627	2,821	2,354
- Cash & Cash Equivalents	58	598	1,112	105	91	135	547	897	419	835	601	271	488	1,869	3,123
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	416	605	1,054	1,637	1,207	1,043	1,044	1,046	2,764	3,047	3,372	3,652	3,826	3,686	5,224
Enterprise Value	5,624	5,295	8,013	13,149	12,132	13,349	7,859	11,758	13,696	13,041	18,130	12,254	6,965	4,638	4,455
Total Capital	2,406	1,320	2,143	3,202	3,228	3,506	3,964	4,372	6,537	7,244	7,978	8,317	8,385	8,843	10,403
Total Debt/Capital (%)	17.29	45.84	49.17	51.12	37.39	29.75	26.34	23.92	42.29	42.07	42.27	43.91	45.63	41.68	50.22
Total Debt / EV	0.07	0.11	0.13	0.12	0.1	0.08	0.13	0.09	0.2	0.23	0.19	0.3	0.55	0.79	1.17
EV/Sales	0.91	0.85	1.23	1.34	1.25	1.4	0.84	1.23	1.41	1.29	1.65	1.34	0.76	0.51	0.52
EV/EBITDA	6.69	6.25	9.23	11.57	11.08	12.76	9.59	13.96	14.96	13.04	16.75	15.85	21.5	- -	10.29
EV/EBIT	8.46	8.06	12.14	15.44	14.69	16.95	13.78	19.46	20.23	17.39	22.05	23.36	126.64	- -	27.67
EV/Cash Flow to Firm	6.63	7.5	14.1	17.41	16.31	23.81	12.01	13.77	15.26	12.97	15.96	15.78	20.3	31.57	- -
EV/Free Cash Flow to Firm	5.04	5.42	10.49	13.36	12.4	16.28	9.31	11.22	10	10.24	12.72	10.41	12.24	14.14	43.62
Diluted Market Cap	5,366	5,358	8,125	11,693	11,098	12,491	7,388	11,651	11,398	10,869	15,474	8,927	3,638	2,833	2,382
Diluted Enterprise Value	5,725	5,365	8,067	13,226	12,214	13,399	7,885	11,800	13,744	13,081	18,245	12,308	6,976	4,650	4,483
EV per Share	74.37	72.45	109.87	180.29	165.76	181.46	106.43	159.48	193.26	189.69	283.15	203.05	117.2	77.75	74.38
TTM Sales	6,170	6,205	6,494	9,844	9,737	9,568	9,374	9,581	9,709	10,106	10,998	9,149	9,209	9,094	8,601
TTM EBITDA	841	847	868	1,136	1,095	1,046	819	842	916	1,000	1,082	773	324	-112	433
TTM Operating Income	665	657	660	852	826	788	570	604	677	750	822	525	55	-404	161
TTM Cash Flow to Firm	848	706	568	755	744	561	655	854	897	1,005	1,136	776	343	147	-150
TTM Free Cash Flow to Firm	1,116	977	764	984	979	820	844	1,048	1,369	1,273	1,425	1,177	569	328	102

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	4.89	5.6	10.97	12.47	11.84	15.95	9.35	11.6	8.51	8.78	11.08	7.85	7.09	10.65	11.56
EV/EBIT	8.46	8.06	12.14	15.44	14.69	16.95	13.78	19.46	20.23	17.39	22.05	23.36	126.64	- -	27.67
Enterprise Value	5,624	5,295	8,013	13,149	12,132	13,349	7,859	11,758	13,696	13,041	18,130	12,254	6,965	4,638	4,455
Low Price	49.5	60.87	71.48	109.29	142.63	131.59	78.81	99.71	130.09	71.33	143.15	138.52	47.73	35.59	28.89
EV/Sales	0.91	0.85	1.23	1.34	1.25	1.4	0.84	1.23	1.41	1.29	1.65	1.34	0.76	0.51	0.52
EV/EBITDA	6.69	6.25	9.23	11.57	11.08	12.76	9.59	13.96	14.96	13.04	16.75	15.85	21.5	- -	10.29
Price/Earnings	13.34	13.64	20.6	23.52	23.27	27.07	15.48	27.39	23.31	21.96	25.74	19.11	120.9	- -	53.5
Price/Earnings Average	12.01	14.34	15.86	19.34	25.3	24.89	19.04	24.22	23.08	19.59	21.52	24.76	180.07	-10.37	65.62
Price/Earnings High	13.86	17.55	20.84	24.13	31.11	28.46	27.57	32.38	26.57	23.77	26.08	31.78	313.44	-15.72	95.3
Price/Earnings Low	9.48	11.48	13.31	16.14	22.05	21.06	12.24	17.34	18.93	9.95	15.36	18	94.56	-6.32	39.33
Price/Book Value	2.65	7.4	7.41	7.42	5.45	5.05	2.52	3.49	3.01	2.58	3.33	1.9	0.8	0.55	0.45
Price/Book Value Average	2.38	7.78	5.71	6.1	5.93	4.64	3.1	3.09	2.98	2.3	2.79	2.46	1.18	0.68	0.56
Price/Book Value High	2.75	9.52	7.5	7.61	7.29	5.31	4.49	4.13	3.43	2.79	3.38	3.16	2.06	1.02	0.81
Price/Book Value Low	1.88	6.22	4.79	5.09	5.17	3.93	1.99	2.21	2.44	1.17	1.99	1.79	0.62	0.41	0.33
Price/Tangible Book Value	7.11	4.78	6.37	44.79	14.05	9.69	4.04	5.78	6.15	5.75	10.35	8.98	2.42	2.42	1.96
Price/Tangible Book Value Average	6.4	5.03	4.91	36.82	15.28	8.91	4.96	5.11	6.08	5.12	8.66	11.64	3.6	2.99	2.41
Price/Tangible Book Value High	7.39	6.15	6.45	45.94	18.79	10.18	7.19	6.83	7	6.22	10.49	14.94	6.27	4.53	3.5
Price/Tangible Book Value Low	5.06	4.02	4.12	30.73	13.31	7.54	3.19	3.66	4.99	2.6	6.18	8.46	1.89	1.82	1.44
Price/Sales	0.85	0.85	1.24	1.18	1.13	1.3	0.79	1.21	1.17	1.07	1.4	0.97	0.39	0.31	0.27
Price/Sales Average	0.77	0.9	0.96	0.97	1.23	1.2	0.97	1.07	1.16	0.96	1.17	1.26	0.59	0.38	0.34
Price/Sales High	0.89	1.1	1.26	1.21	1.51	1.37	1.4	1.43	1.33	1.16	1.41	1.61	1.02	0.58	0.49
Price/Sales Low	0.61	0.72	0.8	0.81	1.07	1.01	0.62	0.77	0.95	0.49	0.83	0.91	0.31	0.23	0.2
Price/Cash Flow	6.35	7.72	14.8	16.38	15.68	23.77	12.25	14.31	13.09	11.17	13.87	12.05	12.64	33.18	-51.18
Price/Cash Flow Average	5.72	8.11	11.4	13.47	17.05	21.86	15.07	12.66	12.96	9.96	11.6	15.61	18.82	40.99	-62.76
Price/Cash Flow High	6.6	9.93	14.97	16.8	20.96	25	21.82	16.92	14.92	12.09	14.06	20.04	32.76	62.15	-91.15
Price/Cash Flow Low	4.52	6.49	9.56	11.24	14.86	18.5	9.69	9.06	10.63	5.06	8.28	11.35	9.88	24.97	-37.62
Price/Free Cash Flow Average	4.4	5.89	8.44	10.25	12.87	14.67	11.49	10.25	8.43	7.83	9.26	10.17	10.56	13.16	14.18
Price/Free Cash Flow High	5.08	7.21	11.09	12.79	15.83	16.78	16.64	13.71	9.71	9.51	11.23	13.06	18.38	19.94	20.59
Price/Free Cash Flow Low	3.48	4.71	7.08	8.56	11.22	12.41	7.39	7.34	6.92	3.98	6.61	7.4	5.55	8.01	8.5
EV/Sales Average	0.83	0.9	0.95	1.13	1.34	1.29	1.02	1.09	1.4	1.17	1.42	1.63	0.95	0.58	0.58
EV/Sales High	0.94	1.1	1.25	1.37	1.63	1.46	1.45	1.45	1.57	1.38	1.67	1.98	1.38	0.78	0.73
EV/Sales Low	0.66	0.72	0.79	0.97	1.19	1.11	0.67	0.78	1.19	0.7	1.09	1.28	0.67	0.43	0.45
EV/EBITDA Average	6.06	6.57	7.09	9.75	11.95	11.8	11.65	12.36	14.83	11.87	14.43	19.25	26.98	-47.33	11.52
EV/EBITDA High	6.93	8.04	9.34	11.83	14.47	13.37	16.6	16.47	16.69	13.93	16.94	23.47	39.33	-63.39	14.54
EV/EBITDA Low	4.88	5.26	5.94	8.36	10.55	10.12	7.71	8.9	12.63	7.12	11.03	15.19	19.06	-35.18	8.85
EV/EBIT Average	7.67	8.47	9.32	13.01	15.86	15.68	16.75	17.24	20.06	15.83	18.99	28.36	158.92	-13.12	30.98
EV/EBIT High	8.77	10.36	12.27	15.79	19.19	17.76	23.86	22.96	22.57	18.58	22.29	34.58	231.66	-17.57	39.09
EV/EBIT Low	6.17	6.78	7.81	11.16	13.99	13.44	11.08	12.41	17.08	9.49	14.51	22.38	112.27	-9.75	23.8
Last Price	69.63	72.35	110.68	159.28	150.51	169.12	99.69	157.46	160.16	157.51	239.88	147.03	61.03	47.29	39.3
High Price	72.32	93.08	111.94	163.36	201.24	177.83	177.5	186.15	182.56	170.5	243.05	244.55	158.22	88.56	70
Enterprise Value Average	5,098	5,567	6,155	11,082	13,093	12,346	9,549	10,416	13,582	11,872	15,613	14,879	8,740	5,301	4,988
Enterprise Value High	5,827	6,810	8,105	13,446	15,845	13,990	13,605	13,874	15,284	13,934	18,333	18,140	12,742	7,099	6,294
Enterprise Value Low	4,101	4,456	5,154	9,503	11,555	10,588	6,317	7,501	11,565	7,116	11,936	11,741	6,175	3,940	3,832

Shares Outstanding	73	73	73	73	73	74	74	72	69	66	62	59	60	59	60
Diluted Weighted Avg Shares	77	74	73	73	74	74	74	74	71	69	65	61	60	60	61
Basic Weighted Avg Shares	76	73	73	73	73	74	74	74	71	69	64	60	59	60	60
Revenue per Share	81.6	84.89	89.04	134.97	133.04	130.06	126.94	129.94	137	147.01	171.77	151.59	154.95	152.46	143.59
EBITDA per Share	11.12	11.59	11.9	15.58	14.96	14.22	11.1	11.43	12.92	14.55	16.9	12.81	5.45	-1.88	7.23
Operating Income per Share	8.79	8.99	9.05	11.68	11.28	10.71	7.72	8.2	9.56	10.91	12.84	8.69	0.93	-6.77	2.69
Basic EPS, GAAP	5.22	5.3	5.37	6.77	6.47	6.25	6.44	5.75	6.87	7.17	9.32	7.7	0.5	-5.63	0.73
Basic EPS from Cont Ops	5.22	5.3	5.37	6.77	6.47	6.25	6.44	5.75	6.87	7.17	9.32	5.97	-0.5	-9.84	1.14
Diluted EPS, GAAP	5.12	5.23	5.34	6.73	6.42	6.22	6.42	5.73	6.84	7.14	9.25	7.65	0.5	-5.61	0.73
Diluted EPS from Cont Ops	5.12	5.23	5.34	6.73	6.42	6.22	6.42	5.73	6.84	7.14	9.25	5.94	-0.5	-9.8	1.12
Dividend per Share	0.25	0.24	0.24	0.24	0.24	0.24	0.24	0.24	0.24	0.82	2.51	5.57	3.52	1.01	1
Cash Flow per Share	10.96	9.38	7.48	9.72	9.6	7.11	8.14	11	12.23	14.1	17.29	12.2	4.83	1.43	-0.77
Free Cash Flow per Basic Share	7.41	5.67	4.79	6.59	6.39	3.59	5.57	8.37	5.58	10.21	12.77	5.57	1.03	-1.61	-4.97
Cash & Equivalents per Share	0.77	8.18	15.25	1.44	1.24	1.84	7.41	12.16	5.91	12.15	9.39	4.49	8.21	31.33	52.14
Book Value per Share	26.31	9.78	14.93	21.46	27.61	33.48	39.54	45.11	53.24	61.04	71.93	77.3	76.71	86.46	86.46
Tangible Book Value per Share	9.79	15.12	17.37	3.56	10.71	17.46	24.69	27.26	26.06	27.42	23.17	16.37	25.23	19.55	20

Advance Auto Parts, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)