UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Form 10-Q

(Mark One)

x    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended July 13, 2002

OR

¨    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                          to                         .

Commission file number 001-16797

ADVANCE AUTO PARTS, INC.

(Exact name of registrant as specified in its charter)

Delaware (State or other jurisdiction of incorporation or organization)	54-2049910 (I.R.S. Employer Identification No.)
5673 Airport Road Roanoke, Virginia (Address of Principal Executive Offices)	24012 (Zip Code)

(540) 362-4911

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report).

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

As of August 9, 2002, the registrant had outstanding 35,665,405 shares of Common Stock, par value $0.0001 per share (the only class of common equity of the registrant outstanding).

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

Twelve and Twenty-Eight Week Periods Ended July 13, 2002

TABLE OF CONTENTS

		Page
	PART I.    FINANCIAL INFORMATION
Item 1.	Condensed Consolidated Financial Statements of Advance Auto Parts, Inc. and Subsidiaries:
	Condensed Consolidated Balance Sheets as of July 13, 2002 and December 29, 2001	1
	Condensed Consolidated Statements of Operations for the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001	2
	Condensed Consolidated Statements of Cash Flows for the Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001	3
	Notes to the Condensed Consolidated Financial Statements	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	14
Item 3.	Quantitative and Qualitative Disclosures About Market Risks	23
	PART II.    OTHER INFORMATION
Item 1.	Legal Proceedings	24
Item 4.	Submission of Matters to a Vote of Security Holders	24
Item 6.	Exhibits and Reports on Form 8-K	25
	(1) Exhibits	25
	(2) Current Reports on Form 8-K	25
SIGNATURE		S-1

PART I.    FINANCIAL INFORMATION

ITEM 1.    CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

July 13, 2002 and December 29, 2001

(in thousands, except per share data)

	July 13, 2002			December 29, 2001
	(unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	39,544		$	18,117
Receivables, net		118,101			93,704
Inventories		1,074,653			982,000
Other current assets		49,970			42,027
Total current assets		1,282,268			1,135,848
Property and equipment, net of accumulated depreciation of $285,305 and $239,204		715,697			711,282
Assets held for sale		46,200			60,512
Other assets, net		25,933			42,973
	$	2,070,098		$	1,950,615
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Bank overdrafts	$	—		$	34,748
Current portion of long-term debt		11,549			23,715
Accounts payable		585,119			429,041
Accrued expenses		209,192			176,218
Other current liabilities		39,676			30,027
Total current liabilities		845,536			693,749
Long-term debt		762,270			932,022
Other long-term liabilities		35,400			36,273
Commitments and contingencies
Stockholders' equity:
Preferred stock, nonvoting, $0.0001 par value, 10,000 shares authorized; no shares issued or outstanding		—			—
Common stock, voting, $0.0001 par value, 100,000 shares authorized; 35,665 and 32,692 issued and outstanding		4			3
Additional paid-in capital		606,245			496,538
Stockholder subscription receivables		(2,100	)		(2,676	)
Accumulated deficit		(177,257	)		(205,294	)
Total stockholders' equity		426,892			288,571
	$	2,070,098		$	1,950,615

The accompanying notes to the condensed consolidated financial statements are an integral part of these balance sheets.

1

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

For the Twelve and Twenty-Eight Week Periods Ended

July 13, 2002 and July 14, 2001

(in thousands, except per share data)

(unaudited)

	Twelve Week Periods Ended						Twenty-Eight Week Periods Ended
	July 13, 2002			July 14, 2001			July 13, 2002			July 14, 2001
Net sales	$	792,717		$	607,478		$	1,796,804		$	1,336,837
Cost of sales, including purchasing and warehousing costs		443,703			350,250			1,011,282			768,159
Gross profit		349,014			257,228			785,522			568,678
Selling, general and administrative expenses		284,135			220,849			661,724			506,408
Expenses associated with merger and integration		7,520			—			17,743			—
Expenses associated with merger related restructuring		109			—			451			—
Operating income		57,250			36,379			105,604			62,270
Other, net:
Interest expense		(19,120	)		(13,443	)		(46,718	)		(33,074	)
Other income, net		377			395			650			569
Total other, net		(18,743	)		(13,048	)		(46,068	)		(32,505	)
Income before provision for income taxes and extraordinary item		38,507			23,331			59,536			29,765
Provision for income taxes		14,942			9,207			23,100			11,768
Income before extraordinary item		23,565			14,124			36,436			17,997
Extraordinary item, loss on debt extinguishment, net of $4,834 and $5,325 income taxes, respectively		(7,624	)		—			(8,399	)		—
Net income	$	15,941		$	14,124		$	28,037		$	17,997
Income before extraordinary item per share:
Basic	$	0.67		$	0.50		$	1.06		$	0.64
Diluted		0.64			0.49			1.02			0.63
Extraordinary item, loss on debt extinguishment, net of tax, per share:
Basic	$	(0.22	)	$	—		$	(0.25	)	$	—
Diluted		(0.20	)		—			(0.23	)		—
Net income per share:
Basic	$	0.45		$	0.50		$	0.81		$	0.64
Diluted		0.44			0.49			0.79			0.63
Average common shares outstanding		35,386			28,289			34,498			28,285
Dilutive effect of stock options		1,156			245			1,212			475
Average common shares outstanding—assuming dilution		36,542			28,534			35,710			28,760

The accompanying notes to the condensed consolidated financial statements are an integral part of these statements.

2

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Twenty-Eight Week Periods Ended

July 13, 2002 and July 14, 2001

(in thousands)

(unaudited)

	Twenty-Eight Week Periods Ended
	July 13, 2002			July 14, 2001
Cash flows from operating activities:
Net income	$	28,037		$	17,997
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		48,983			37,069
Amortization of stock option compensation		—			1,342
Amortization of deferred debt issuance costs		2,193			1,717
Amortization of bond discount		7,296			5,855
Loss on disposal of property and equipment, net		1,310			806
Impairment of assets held for sale		—			1,600
Provision for deferred income taxes		23,031			6,179
Tax benefit related to exercise of stock options		4,965			—
Extraordinary loss on extinguishment of debt, net of tax		8,399			—
Net (increase) decrease in:
Receivables, net		(24,397	)		(1,121	)
Inventories		(101,427	)		15,207
Other assets		(18,005	)		(8,952	)
Net increase (decrease) in:
Accounts payable		156,078			13,187
Accrued expenses		40,589			17,172
Other liabilities		4,852			(5,442	)
Net cash provided by operating activities		181,904			102,616
Cash flows from investing activities:
Purchases of property and equipment		(46,638	)		(31,048	)
Acquisition, net of cash acquired		—			(21,472	)
Proceeds from sales of property and equipment		9,410			1,381
Net cash used in investing activities		(37,228	)		(51,139	)
Cash flows from financing activities:
Decrease in bank overdrafts		(34,748	)		(13,599	)
Payment of note payable		—			(784	)
Early extinguishment of debt		(429,214	)		—
Borrowings under credit facilities		286,700			171,400
Payments on credit facilities		(46,700	)		(208,601	)
Payment of debt related costs		(8,098	)		—
Proceeds from (repurchases of) stock transactions under subscription plan		576			(790	)
Proceeds from issuance of common stock, net of related expenses		88,695			—
Proceeds from exercise of stock options		16,089			—
Other		3,451			2,508
Net cash used in financing activities		(123,249	)		(49,866	)
Net increase in cash and cash equivalents		21,427			1,611
Cash and cash equivalents, beginning of period		18,117			18,009
Cash and cash equivalents, end of period	$	39,544		$	19,620

The accompanying notes to the condensed consolidated financial statements  are an integral part of these statements.

3

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS –(CONTINUED)

For the Twenty-Eight Week Periods Ended  
 July 13, 2002 and July 14, 2001

(in thousands)

(unaudited)

	Twenty-Eight Week Periods Ended
	July 13, 2002		July 14, 2001
Supplemental cash flow information:
Interest paid	$	35,025	$	23,271
Income tax payments, net		133		1,241
Non-cash transactions:
Accrued purchases of property and equipment		7,816		4,717
Accrued equity issuance costs		42		—
Equity transactions under the stockholder subscription and employee stock option plans		—		864

The accompanying notes to the condensed consolidated financial statements are an integral part of these statements.

4

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001

(in thousands, except for per share data and per store data)

1.    Basis of Presentation:

The accompanying condensed consolidated financial statements include the accounts of Advance Auto Parts, Inc. and its wholly owned subsidiaries, or the Company. All significant intercompany balances and transactions have been eliminated in consolidation.

The condensed consolidated balance sheet as of July 13, 2002, the condensed consolidated statements of operations for the twelve and twenty-eight week periods ended July 13, 2002 and July 14, 2001 and the condensed consolidated statements of cash flows for the twenty-eight week periods ended July 13, 2002 and July 14, 2001, have been prepared by the Company and have not been audited. In the opinion of management, all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation of the financial position of the Company, the results of its operations and cash flows have been made.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These financial statements should be read in conjunction with the financial statements and notes thereto included in the Company’s consolidated financial statements for the fiscal year ended December 29, 2001.

The results of operations for the twenty-eight week periods are not necessarily indicative of the operating results to be expected for the full fiscal year.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Change in Accounting Method

Effective December 31, 2000, the Company changed its method of accounting for unrestricted cooperative advertising funds received from certain vendors to recognize these payments as a reduction to the cost of inventory acquired from these vendors. Previously, these funds were accounted for as a reduction to selling, general and administrative expenses as advertising expense was incurred. The new method was adopted to better align the reporting of these payments with the Company’s and the vendors’ use of these payments as reductions to the price of inventory acquired from the vendors. The effect of the change for the twelve and twenty-eight weeks ended July 14, 2001 was to decrease income from continuing operations by $2,329 and $3,407, or $0.08 and $0.12 per diluted share, respectively.

Earnings Per Share of Common Stock

Basic earnings per share of common stock has been computed based on the weighted-average number of common shares outstanding during the period. Diluted earnings per share of common stock reflects the increase in the weighted-average number of common shares outstanding assuming the exercise of outstanding stock options, calculated using the treasury stock method.

5

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

For the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001

(in thousands, except for per share data and per store data)

Recent Accounting Pronouncements

In August 2001, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 143, “Accounting for Asset Retirement Obligations”. SFAS No. 143 establishes accounting standards for recognition and measurement of an asset retirement obligation and an associated asset retirement cost and is effective for fiscal years beginning after June 15, 2002. The Company does not expect SFAS No. 143 to have a material impact on its financial statements.

In August 2001, the FASB also issued SFAS No. 144, “Accounting for the Impairment and Disposal of Long-Lived Assets”. This statement replaces both SFAS No. 121, “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of” and Accounting Principles Board (APB) Opinion No. 30, “Reporting the Results of Operations – Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring Events and Transactions”. SFAS No. 144 retains the basic provisions from both SFAS No. 121 and APB No. 30 but includes changes to improve financial reporting and comparability among entities. The provisions of SFAS No. 144 are effective for fiscal years beginning after December 15, 2001. The Company adopted SFAS No. 144 during the first quarter of fiscal 2002 with no material impact on its financial position or the results of its operations.

In April 2002, the FASB issued SFAS No. 145, “Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections”. As a result of rescinding FASB Statement No. 4, “Reporting Gains Losses from Extinguishment of Debt”, gains and losses from extinguishment of debt should be classified as extraordinary items only if they meet the criteria in APB No. 30. This statement also amends FASB Statement No. 13, “Accounting for Leases”, to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are similar to sale-leaseback transactions. Additional amendments include changes to other existing authoritative pronouncements to make various technical corrections, clarify meanings or describe their applicability under changed conditions. The Company will adopt the provisions of SFAS No. 145 during the first quarter of fiscal 2003. For the twelve and twenty-eight week periods ended June 13, 2002, the Company recorded extraordinary losses on the extinguishment of debt, net of tax, of $7,624 and $8,399, respectively. Accordingly, reclassifications of these losses to income from continuing operations will be made throughout fiscal 2003 to maintain comparability for the reported periods.

In June 2002, the FASB issued SFAS No. 146, “Accounting for Cost Associated with Exit or Disposal Activities”. This statement nullifies Emerging Issues Task Force Issue No. 94-3, “Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring)”. This statement requires that a liability for costs associated with an exit or disposal activity be recognized when the liability is incurred instead of at the date an entity commits to an exit plan. The statement is effective for exit and disposal activities entered into after December 31, 2002. The Company does not expect adopting this statement will have a material impact on its financial position or the results of its operations.

Reclassifications

Certain 2001 amounts have been reclassified to conform with their 2002 presentation.

2.    Discount Acquisition:

On November 28, 2001, the Company acquired 100% of the outstanding common stock of Discount Auto Parts, Inc., or Discount. Discount’s shareholders received $7.50 per share in cash plus 0.2577 shares of Advance common stock for each share of Discount common stock. The Company issued 4,310 shares of Advance common

6

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

For the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001

(in thousands, except for per share data and per store data)

stock to the former Discount shareholders, which represented 13.2% of the Company’s total shares outstanding immediately following the acquisition.

In accordance with SFAS No. 141, the acquisition has been accounted for under the purchase method of accounting and was effective for accounting purposes on December 2, 2001. The purchase price has been allocated to the assets acquired and liabilities assumed based upon their respective fair values. The initial purchase price allocation resulted in excess fair value over the purchase price of $75,724, and was allocated proportionately as a reduction to certain noncurrent assets, primarily property and equipment. During the twenty-eight weeks ended July 13, 2002, the Company reduced the excess fair value by $16,614 due to purchase accounting adjustments made to primarily adjust the fair market value of certain inventory and property and equipment and the related deferred income tax effects.

Total acquisition costs related to the transaction were approximately $9,350. During the first and second quarters of fiscal 2002, the Company also incurred $17,743 of merger and integration expenses. These expenses represent non-recurring costs associated with integrating the Discount operations.

The following unaudited pro forma information presents the results of operations of the Company as if the acquisition had taken place December 31, 2000:

	Twelve Weeks Ended July 14, 2001		Twenty-Eight Weeks Ended July 14, 2001
Net sales	$	765,970	$	1,718,141
Income before extraordinary item		19,207		28,253
Income before extraordinary item per basic share	$	0.60	$	0.87
Income before extraordinary item per diluted share	$	0.58	$	0.85

The proforma amounts give effect to certain adjustments, including changes in interest expense, depreciation and amortization and related income tax effects. These amounts are based on certain assumptions and estimates and do not reflect any benefit from efficiencies, which might be achieved from combined operations. The proforma results of operations have been prepared for comparative purposes only.

3.    Closed Store and Restructuring Liabilities:

The Company’s restructuring activities relate to the ongoing analysis of the profitability of store locations and the settlement of restructuring activities undertaken as a result of mergers and acquisitions, including the fiscal 1998 merger with Western Auto Supply Company, or Western, and the fiscal 2001 acquisitions of Carport Auto Parts, Inc., or Carport, and Discount. The Company recognizes a provision for future obligations at the time a decision is made to close a facility, primarily store locations. The provision for closed facilities includes the present value of the remaining lease obligations, reduced by the present value of estimated revenues from subleases, and management’s estimate of future costs of insurance, property tax and common area maintenance. The Company uses

7

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

For the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001

(in thousands, except for per share data and per store data)

discount rates ranging from 6.5 % to 7.7 %. Expenses associated with the ongoing restructuring program are included in selling, general and administrative expenses in the accompanying condensed consolidated statements of operations. From time to time these estimates require revisions that affect the amount of the recorded liability. The effect of these changes in estimates is netted with new provisions and included in selling, general and administrative expenses in the accompanying condensed consolidated statements of operations.

Closed Store

During the first and second quarters of fiscal 2002, the Company closed or relocated seven of the 12 stores included in the fiscal 2001 restructuring activities and made the decision to close or relocate 34 additional stores not meeting profitability objectives, of which 19 have been closed or relocated as of July 13, 2002. In addition to its ongoing restructuring activities, the Company has closed substantially all of the Advance Auto Parts stores that were identified in overlapping markets with certain Discount Auto Parts stores at December 29, 2001.

In connection with the Western merger and the Discount acquisition, the Company assumed the restructuring reserves related to the acquired operations. As of July 13, 2002, these restructuring reserves relate primarily to ongoing lease obligations for closed store locations.

A reconciliation of activity with respect to these restructuring accruals is as follows:

	Other Exit Costs
Balance, December 29, 2001	$	9,643
New provisions		2,078
Change in estimates		127
Reserves utilized		(3,213	)
Balance, July 13, 2002 (unaudited)	$	8,635

As of July 13, 2002, these accruals represent the current value required for certain facility exit costs, which will be settled over the remaining terms of the underlying lease agreements. This liability, along with those associated with mergers and acquisitions, is recorded in accrued expenses (current portion) and other long-term liabilities (long-term portion) in the accompanying condensed consolidated balance sheets.

Restructuring Associated with Mergers and Acquisitions

As a result of the Western merger, the Company established restructuring reserves in connection with the decision to close certain retail stores, to relocate certain Western administrative functions, to exit certain facility leases and to terminate certain team members of Western. Additionally, the Carport acquisition resulted in restructuring reserves for closing certain acquired stores not expected to meet long-term profitability objectives and the termination of certain administrative team members. At July 13, 2002, the remaining liabilities associated with these activities primarily relate to the settlement of facility exit costs.

As of the date of the Discount acquisition, management formalized a plan to close certain Discount Auto Parts stores in overlapping markets or stores not meeting the Company’s profitability objectives, to relocate certain Discount administrative functions to the Company’s headquarters and to terminate certain management, administrative and support team members of Discount. As of July 13, 2002, 105 stores have been closed, 103 of which were closed during the first and second quarters of fiscal 2002. The Company expects to finalize its plan for termination of team members and closure of Discount Auto Parts stores within one year from the date of the Discount acquisition and to complete the terminations and closures by the end of fiscal 2002. Additionally, changes to the established liabilities

8

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

For the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001

(in thousands, except for per share data and per store data)

for severance, relocation, store and other facility exit costs, primarily including lease settlements, may result in an adjustment to the purchase price.

A reconciliation of activity with respect to these restructuring accruals is as follows:

	Severance			Relocation			Other Exit Costs			Total
Balance, December 29, 2001	$	8,455		$	611		$	4,903		$	13,969
Purchase accounting adjustments		—			—			(1,106	)		(1,106	)
Reserves utilized		(2,873	)		(174	)		(904	)		(3,951	)
Balance, July 13, 2002 (unaudited)	$	5,582		$	437		$	2,893		$	8,912

Severance and relocation liabilities will be settled through the end of fiscal 2002. Other exit cost liabilities will primarily be settled over the remaining terms of the underlying lease agreements.

4.    Receivables:

Receivables consist of the following:

	July 13, 2002			December 29, 2001
	(unaudited)
Trade:
Wholesale	$	11,424		$	8,965
Retail		22,389			19,857
Vendor		75,824			55,179
Installment		16,282			15,430
Related parties		896			812
Employees		635			683
Other		1,623			2,668
Total receivables		129,073			103,594
Less—Allowance for doubtful accounts		(10,972	)		(9,890	)
Receivables, net	$	118,101		$	93,704

9

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

For the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001

(in thousands, except for per share data and per store data)

5.    Inventories, net:

Inventories are stated at the lower of cost or market. Inventory quantities are tracked through a perpetual inventory system. The Company uses a cycle counting program to ensure the accuracy of the perpetual inventory quantities and establishes reserves for estimated shrink based on historical accuracy of the cycle counting program. Cost is determined using the last-in, first-out (“LIFO”) method. An actual valuation of inventory under the LIFO method can be made only at the end of each fiscal year based on the inventory levels and costs at that time. Accordingly, interim LIFO calculations must be based on management’s estimates of expected fiscal year-end inventory levels and costs. The Company capitalizes certain purchasing and warehousing costs into inventory. Purchasing and warehousing costs included in inventory at July 13, 2002 and December 29, 2001 were $67,037 and $69,398, respectively. The nature of the Company’s inventory is such that the risk of obsolescence is minimal. In addition, the Company has historically been able to return excess items to the vendor for credit. The Company provides reserves where less than full credit will be received for such returns and where the Company anticipates that items will be sold at retail for prices that are less than recorded cost. Inventories consist of the following:

	July 13, 2002		December 29, 2001
	(unaudited)
Inventories at FIFO	$	1,018,887	$	935,181
Adjustments to state inventories at LIFO		55,766		46,819
Inventories at LIFO	$	1,074,653	$	982,000

6.    Assets Held for Sale:

The Company applies SFAS No. 144, “Accounting for the Impairment and Disposal of Long-Lived Assets,” which requires that long-lived assets and certain identifiable intangible assets to be disposed of be reported at the lower of the carrying amount or the fair market value less selling costs. At July 13, 2002 and December 29, 2001, the Company’s assets held for sale were $46,200 and $60,512, respectively, primarily consisting of real property acquired in the Western merger and Discount acquisition.

10

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

For the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001

(in thousands, except for per share data and per store data)

7.    Debt:

Long-term debt consists of the following:

	July 13, 2002			December 29, 2001
Senior Debt:
Tranche A, Senior Secured Term Loan at variable interest rates (5.38% at July 13, 2002), due November 2006	$	90,014		$	180,000
Tranche B, Senior Secured Term Loan at variable interest rates (7.00% at December 29, 2001), repaid		—			305,000
Tranche C, Senior Secured Term Loan at variable interest
rates (4.38% at July 13, 2002), due November 2007		250,000			—
Revolving facility at variable interest rates (5.38% at July 13, 2002), due November 2006		—			10,000
McDuffie County Authority taxable industrial development revenue bonds, issued December 31,1997, interest due monthly at an adjustable rate established by the Remarketing Agent (2.00% at July 13, 2002), principal due on November 1, 2002		10,000			10,000
Subordinated Debt:
Subordinated notes payable, interest due semi-annually at 10.25%, due April 2008		167,450			169,450
Subordinated notes payable, interest due semi-annually at 10.25%, due April 2008, face amount of $200,000 less unamortized discount of $12,022 and $14,087 at July 13, 2002 and December 29, 2001, respectively		169,348			185,913
Discount debentures, interest at 12.875%, due April 2009, face amount of $112,000 less unamortized discount of $8,543 and $16,626 at July 13, 2002 and December 29, 2001, respectively (subordinate to substantially all other liabilities)		87,007			95,374
		773,819			955,737
Less: Current portion of long-term debt		(11,549	)		(23,715	)
Long-term debt, excluding current portion	$	762,270		$	932,022

During the second quarter of fiscal 2002, the Company repaid a portion of its Tranche A and B term loans and refinanced the remaining Tranche B term loan under the existing credit facility. The Company also repurchased and retired a portion of the subordinated notes and the discount debentures at prices ranging from 100 to 107 percent on the total face value purchased of $37,080. In conjunction with the extinguishments of this debt, the Company wrote-off deferred financing costs in accordance with Emerging Issues Task Force Issue No. 96-19, “Debtor’s Accounting for a Modification or Exchange of Debt Instruments”. The write-off of these costs and the premiums paid are classified as an extraordinary loss of $7,624, net of $4,834 income taxes, in the accompanying condensed consolidated statements of operations.

Through the refinancing the Company also amended its bank credit facility, or the Credit Facility, and closed on a new $250 million Tranche C term loan. The proceeds from the Tranche C were used to refinance the Tranche B term loan. The Tranche B term loan was initially issued for $305 million in fiscal 2001 and had a balance of $265 million prior to the refinancing.

11

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

For the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001

(in thousands, except for per share data and per store data)

Under the amended credit facility, the Tranche C term loan requires scheduled repayments of $2.1 million semi-annually beginning November 30, 2003 through maturity on November 30, 2007. The amended Tranche A term loan amortization schedule reflects required repayments of $1.5 million on May 31, 2003, $7.8 million on November 30, 2003, $12.4 million in May and November 2004 and $14.0 million each May and November during 2005 and 2006 through maturity on November 30, 2006.

Interest on the Tranche C term loan is based, at the Company’s option, on either an adjusted LIBOR rate plus 2.5% per annum, or an alternative base rate plus 1.5% per annum. These initial margins can step down to 2.25% and 1.25% per annum, respectively, if the Company’s leverage ratio is less than 2.00 to 1.00. The amended credit facility carried forward the prepayment provisions, covenant requirements and guarantees from the previous credit agreement entered into in November 2001.

8.    Other Related-party Transactions:

In September 2001, the Company loaned a member of the Board of Directors $1,300. This loan was evidenced by a full recourse promissory note secured by a stock pledge agreement that granted the Company a security interest in all of the Company’s shares owned by the board member. In June 2002, the board member repaid the loan in full.

The following table presents the related party transactions with Sears, Roebuck and Co., or Sears, included in the condensed consolidated statements of operations for the twelve and twenty-eight week periods ended July 13, 2002 and July 14, 2001 and the condensed consolidated balance sheets as of July 13, 2002 and December 29, 2001:

	Twelve Week Periods Ended				Twenty-Eight Week Periods Ended
	July 13, 2002		July 14, 2001		July 13, 2002		July 14, 2001
	(unaudited)		(unaudited)		(unaudited)		(unaudited)
Net sales to Sears	$	1,676	$	1,856	$	3,693	$	3,879
Credit card fees expense		61		93		138		194

	July 13, 2002		December 29, 2001
	(unaudited)
Receivables from Sears	$	896	$	812
Payables to Sears		1,322		1,220

12

ADVANCE AUTO PARTS, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

For the Twelve and Twenty-Eight Week Periods Ended July 13, 2002 and July 14, 2001

(in thousands, except for per share data and per store data)

9.    Segment and Related Information:

The Company has the following operating segments: Advance, Retail and Wholesale. Advance has no operations but holds certain assets and liabilities. Retail consists of the retail operations of the Company, operating under the trade names “Advance Auto Parts”, “Discount Auto Parts” and “Western Auto” in the United States and “Western Auto” in Puerto Rico and the Virgin Islands. Wholesale consists of the wholesale operations, including distribution services to independent dealers and franchisees primarily operating under the “Western Auto” trade name.

	Twelve Week Periods Ended July 13, 2002 (unaudited)
	Advance			Retail		Wholesale			Eliminations			Totals
Net sales	$	—		$	774,906	$	17,811		$	—		$	792,717
(Loss) income before (benefit) provision for income taxes and extraordinary item		(2,838	)		41,108		237			—			38,507
Segment assets(a)		16,900			2,042,480		35,058			(24,340	)		2,070,098
	July 14, 2001 (unaudited)
	Advance			Retail		Wholesale			Eliminations			Totals
Net sales	$	—		$	586,796	$	20,682		$	—		$	607,478
(Loss) income before (benefit) provision for income taxes		(2,578	)		25,723		186			—			23,331
Segment assets(a)		12,670			1,320,627		44,721			(17,110	)		1,360,908
	Twenty-Eight Week Periods Ended July 13, 2002 (unaudited)
	Holding			Retail		Wholesale			Eliminations			Totals
Net sales	$	—		$	1,742,222	$	54,582		$	—		$	1,796,804
(Loss) income before (benefit) provision for income taxes and extraordinary item		(6,623	)		64,960		1,199			—			59,536
Segment assets(a)		16,900			2,042,480		35,058			(24,340	)		2,070,098
	July 14, 2001 (unaudited)
	Holding			Retail		Wholesale			Eliminations			Totals
Net sales	$	—		$	1,275,582	$	61,255		$	—		$	1,336,837
(Loss) income before (benefit) provision for income taxes		(5,908	)		37,391		(1,718	)		—			29,765
Segment assets(a)		12,670			1,320,627		44,721			(17,110	)		1,360,908

(a) Excludes investment in and equity in net earnings or losses of subsidiaries.

10.    Subsequent Event:

On July 23, 2002, the Company announced that it had received bankruptcy court approval to acquire certain assets of Trak Auto Corporation, or Trak, including the leases on approximately 55 stores in Virginia, Washington, D.C. and Maryland. The closing of the acquisition occurred July 26, 2002, although the transfer and conversion of these stores will take place over the next three or four months. The acquisition will be accounted for under the purchase method of accounting and, accordingly, the results of operations for Trak will be included in the Company’s financial records from the date each store is transferred.

13

ITEM 2.     MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

Certain statements in this Form 10-Q are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are usually identified by the use of words such as “will,” “anticipates,” “believes,” “estimates,” “expects,” “projects,” “forecasts,” “plans,” “intends,” “should” or similar expressions. Advance intends those forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are included in this Form 10-Q for purposes of complying with these safe harbor provisions.

These forward-looking statements reflect current views about Advance’s plans, strategies and prospects, which are based on the information currently available and on current assumptions.

Although Advance believes that its plans, intentions and expectations as reflected in or suggested by those forward-looking statements are reasonable, Advance can give no assurance that the plans, intentions or expectations will be achieved. Listed below and discussed elsewhere in Advance’s annual report on Form 10-K for the year ended December 29, 2001 are some important risks, uncertainties and contingencies which could cause Advance’s actual results, performances or achievements to be materially different from the forward-looking statements made in this Form 10-Q. These risks, uncertainties and contingencies include, but are not limited to, the following: Advance’s ability to expand its business; the implementation of Advance’s business strategies and goals; integration of Advance’s previous and future acquisitions; a decrease in demand for products; competitive pricing and other competitive pressures; Advance’s relationships with its vendors; deterioration in general economic conditions; and Advance’s ability to meet debt obligations and adhere to the restrictions and covenants imposed under our debt instruments.

Advance assumes no obligations to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. In evaluating forward-looking statements, you should consider these risks and uncertainties, together with the other risks described from time to time in Advance’s reports and documents filed with the Securities and Exchange Commission, and you should not place undue reliance on those statements.

Advance Auto Parts, Inc., or Advance, conducts all of its operations through its wholly owned subsidiary, Advance Stores Company, Incorporated and its subsidiaries, or the Company. The Company was formed in 1929 and operated as a retailer of general merchandise until the 1980’s. In the 1980’s, the Company sharpened its marketing focus to target sales of automotive parts and accessories to “do-it-yourself,” or DIY, customers and accelerated its growth strategy. From the 1980’s through the present, the Company has grown significantly through new store openings and strategic acquisitions. Additionally, in 1996, the Company began to aggressively expand its sales to “do-it-for-me,” or DIFM, customers by implementing a commercial delivery program that supplies parts and accessories to third party professional installers and repair providers.

At July 13, 2002, the Company had 2,367 stores, of which 1,869 operated under the “Advance Auto Parts” trade name in 37 states in the Northeastern, Southeastern and Midwestern regions of the United States and 458 stores operating under the “Discount Auto Parts” trade name in the Southeastern region of the United States. In addition, the Company had 40 stores operating under the “Western Auto” trade name primarily located in Puerto Rico and the Virgin Islands. The Company is the second largest specialty retailer of automotive parts, accessories and maintenance items to DIY customers in the United States, based on store count and sales. The Company is currently the largest specialty retailer of automotive products in the majority of the states in which the Company operates, based on store count.

The Company’s combined operations are conducted in two operating segments, retail and wholesale. The retail segment consists of the Company’s retail operations operating under the trade names “Advance Auto Parts” and “Discount Auto Parts” in the United States and “Western Auto” in Puerto Rico, the Virgin Islands and one store in California. The Company’s wholesale segment includes a wholesale distribution network, which includes distribution services of automotive parts and accessories to approximately 450 independently owned dealer stores in 44 states, the majority of which operate under the “Western Auto” trade name.

14

On November 28, 2001, Advance acquired Discount Auto Parts, Inc., or Discount, for $7.50 per share in cash (or approximately $128.5 million in the aggregate) plus 0.2577 shares of Advance’s common stock for each share of Discount’s common stock. The acquisition has been accounted for under the purchase method of accounting. Accordingly, the purchase price has been allocated to the assets acquired and liabilities assumed based on their respective fair values. The initial purchase price allocation resulted in excess fair value over the purchase price of $75.7 million, and was allocated proportionately as a reduction to certain noncurrent assets, primarily property and equipment. During the first and second quarters of 2002, the Company reduced the excess fair value by $16.6 million due to purchase accounting adjustments made to primarily adjust the fair market value of certain inventory and property and equipment and the related deferred income tax effects.

During the second quarter of fiscal 2002, the Company recorded a $7.6 million extraordinary loss on extinguishment of debt as a result of writing off deferred debt issuance costs associated with the Company’s partial repayment of its Tranche A and B term loans and refinancing of its Tranche B term loan under its existing credit facility and repurchasing a portion of its outstanding bonds. Additionally, the loss included bank fees associated with the establishment of a Tranche C term loan, which replaced the Tranche B term loan under the senior credit facility.

On July 23, 2002, the Company announced that it had received bankruptcy court approval to acquire certain assets of Trak Auto Corporation, or Trak, including the leases on approximately 55 stores in Virginia, Washington, D.C. and Maryland. The closing of the acquisition occurred on July 26, 2002, although the transfer and conversion of these stores will take place over the next three or four months. The acquisition will be accounted for under the purchase method of accounting and, accordingly, the results of operations for Trak will be included in the Company’s financial results from the date each store is transferred.

Critical Accounting Policies

The Advance financial statements have been prepared in accordance with accounting policies generally accepted in the United States of America. Advance’s discussion and analysis of the financial condition and results of operations are based on these financial statements. The preparation of these financial statements requires the application of these accounting policies in addition to certain estimates and judgments by our management. Advance’s estimates and judgments are based on currently available information, historical results and other assumptions we believe are reasonable. Actual results could differ from these estimates.

The following critical accounting policies are used in the preparation of the financial statements discussed above.

Vendor Incentives

The Company receives incentives from vendors related to cooperative advertising allowances, volume rebates and other miscellaneous agreements. Many of the incentives are under long-term agreements (terms in excess of one year), while others are negotiated on an annual basis. Certain vendors require the Company to use certain cooperative advertising allowances exclusively for advertising. These restricted cooperative advertising allowances are recognized as a reduction to selling, general and administrative expenses as advertising expenditures are incurred. Unrestricted cooperative advertising revenue, rebates and other miscellaneous incentives are earned based on purchases and/or the sale of the product. Amounts received or receivable from vendors that are not yet earned are reflected as deferred revenue in the condensed consolidated balance sheets included elsewhere in this filing. The Company records unrestricted cooperative advertising and volume rebates earned as a reduction of inventory and recognizes the incentives as a reduction to cost of sales as the inventory is sold. Short-term incentives are recognized as a reduction to cost of sales over the course of the annual agreement and are not recorded as reductions to inventory.

The Company recognizes other incentives earned related to long-term agreements as a reduction to cost of sales over the life of the agreement based on the timing of purchases. These incentives are not recorded as reductions to inventory. The amounts earned under long-term arrangements not recorded as a reduction of inventory are based on

15

estimates of total purchases that will be made over the life of the contracts and the amount of incentives that will be earned. The incentives are generally recognized based on the cumulative purchases as a percentage of the total estimated purchases over the life of the contract. The Company’s margins could be impacted positively or negatively if actual purchases or results differ from our estimates, but over the life of the contract would be the same.

Inventory

Minimal inventory shrink reserves are recorded related to Advance Auto Parts stores as a result of an extensive and frequent cycle counting program. Estimates related to these shrink reserves depend on the effectiveness of the cycle counting programs. The Company evaluates the effectiveness of these programs on an on-going basis and believes they provide reasonable assurance that minimal shrink reserves are needed.

Minimal reserves for potential excess and obsolete inventories are recorded as well. The nature of the Company’s inventory is such that the risk of obsolescence is minimal. In addition, the Company has historically been able to return excess items to the vendor for credit. The Company does provide reserves where less than full credit will be received for such returns and where we anticipate that items will be sold at retail prices that are less than recorded cost. Future changes by vendors in their policies or willingness to accept returns of excess inventory could require us to revise our estimates of required reserves for excess and obsolete inventory.

Warranties

The Company records accruals for future warranty claims related to warranty programs for batteries, tires, roadside assistance and Craftsman products. These accruals are based on current sales of the warranted products and historical claim experience. If claims experience differs from historical levels, revisions in estimates may be required.

Restructuring and Closed Store Liabilities

The Company recognizes a provision for future obligations at the time a decision is made to close a store location and includes future minimum lease payments, common area maintenance and taxes. Additionally, the Company makes certain assumptions related to potential subleases and lease buyouts that reduce the recorded amount of the accrual. These assumptions are based on knowledge of the market and the relevant experience. However, the inability to enter into the subleases or obtain buyouts within the estimated timeframe may result in adjustments to these reserves.

Contingencies

The Company accrues for obligations, including estimated legal costs, when it is probable and the amount of loss is reasonably estimable. As facts concerning contingencies become known, these estimates may require adjustment. Estimates that are particularly sensitive to future changes include, tax, environmental and legal matters, which are subject to change as events evolve and as additional information becomes available during the administrative and litigation process.

The following discussion of the consolidated historical results of operations and financial condition of the Company should be read in conjunction with the unaudited condensed consolidated financial statements of the Company and the notes thereto included elsewhere in this Form 10-Q. The Company’s first quarter consists of 16 weeks and its other three quarters consist of 12 weeks each.

16

Results of Operations

The following tables set forth the statement of operations data for Advance are expressed in dollars and as a percentage of net sales for the periods indicated.

	Twelve Week Periods Ended (dollars in thousands) (unaudited)						Twenty-Eight Week Periods Ended (dollars in thousands) (unaudited)
	July 13, 2002			July 14, 2001			July 13, 2002			July 14, 2001
Net sales	$	792,717		$	607,478		$	1,796,804		$	1,336,837
Cost of sales		443,703			350,250			1,011,282			768,159
Gross profit		349,014			257,228			785,522			568,678
Selling, general and administrative expenses		284,135			220,849			661,724			506,408
Operating income, as adjusted		64,879			36,379			123,798			62,270
Expenses associated with merger and integration		7,520			—			17,743			—
Expenses associated with merger related restructuring		109			—			451			—
Operating income		57,250			36,379			105,604			62,270
Interest expense		(19,120	)		(13,443	)		(46,718	)		(33,074	)
Other income, net		377			395			650			569
Provision for income taxes		14,942			9,207			23,100			11,768
Income before extraordinary item		23,565			14,124			36,436			17,997
Extraordinary item, loss on debt extinguishment, net of $4,834 and $5,325 income taxes, respectively		(7,624	)		—			(8,399	)		—
Net income	$	15,941		$	14,124		$	28,037		$	17,997
	Twelve Week Periods Ended (unaudited)						Twenty-Eight Week Periods Ended (unaudited)
	July 13, 2002			July 14, 2001			July 13, 2002			July 14, 2001
Net sales		100.0	%		100.0	%		100.0	%		100.0	%
Cost of sales		56.0			57.7			56.3			57.5
Gross profit		44.0			42.3			43.7			42.5
Selling, general and administrative expenses		35.8			36.3			36.8			37.9
Operating income, as adjusted		8.2			6.0			6.9			4.6
Expenses associated with merger and integration		0.9			—			1.0			—
Expenses associated with merger related restructuring		0.0			—			0.0			—
Operating income		7.3			6.0			5.9			4.6
Interest expense		(2.4	)		(2.2	)		(2.6	)		(2.5	)
Other income, net		0.0			0.0			0.0			0.0
Provision for income taxes		1.9			1.5			1.3			0.9
Income before extraordinary item		3.0			2.3			2.0			1.2
Extraordinary item, loss on debt extinguishment, net of $4,834 and $5,325 income taxes, respectively		(1.0	)		—			(0.5	)		—
Net income		2.0	%		2.3	%		1.5	%		1.2	%

17

Net Sales

Net sales consist primarily of comparable store net sales, new store net sales, service net sales, net sales to the wholesale dealer network and finance charges on installment sales. Comparable store net sales is calculated based on the change in net sales starting once a store has been open for 13 complete accounting periods (each period represents four weeks). Relocations are included in comparable store net sales from the original date of opening. Additionally, the stores acquired in the Discount acquisition will be included in the comparable store net sales calculation following 13 complete accounting periods after the acquisition date. The Company does not include net sales from the 40 Western Auto retail stores, which operate service bays, in the comparable store net sales calculation.

Cost of Sales

The Company’s cost of sales includes merchandise costs and warehouse and distribution expenses as well as service labor costs for the Western Auto Stores. Gross profit as a percentage of net sales may be affected by variations in among other things, the Company’s product mix, price changes in response to competitive factors, fluctuations in merchandise costs and vendor programs. The Company seeks to avoid fluctuation in merchandise costs by entering into long-term purchasing agreements with vendors in exchange for pricing certainty.

Selling, General and Administrative Expenses

Selling, general and administrative expenses are comprised of store payroll, store occupancy (including rent), net advertising expenses, other store expenses and general and administrative expenses, including salaries and related benefits of corporate employees, administrative office expenses, data processing, professional expenses and other related expenses.

Twelve Weeks Ended July 13, 2002 Compared to Twelve Weeks Ended July 14, 2001

Net sales for the twelve weeks ended July 13, 2002 were $792.7 million, an increase of $185.2 million, or 30.5%, over net sales for the twelve weeks ended July 14, 2001. Net sales for the retail segment increased $188.1 million, or 32.1%. The net sales increase for the retail segment was due to an increase in the comparable store sales of 5.0%, sales from Discount Auto Parts stores and contributions from new stores opened within the last year. The comparable store sales increase was a result of growth in both the DIY and DIFM market segments, as well as the continued maturation of new stores. Net sales for the wholesale segment decreased $2.9 million due to the decline in the number of dealer stores the Company serviced and lower average sales to each dealer.

During the twelve weeks ended July 13, 2002, the Company opened 11 new stores, relocated seven stores and closed 23 stores (nine of which were related to the Discount acquisition), bringing the total number of retail stores to 2,367. As of July 13, 2002, the Company had 1,411 stores participating in its commercial delivery program, as a result of adding 45 net programs during the twelve week period ended July 13, 2002.

Gross profit for the twelve weeks ended July 13, 2002 was $349.0 million or 44.0% of net sales, as compared to $257.2 million or 42.3% of net sales in the twelve weeks ended July 14, 2001. The increase in gross profit percentage over the comparable prior year quarter reflects the positive impact in purchasing synergies as a result of renegotiating vendor contracts in conjunction with the Discount acquisition and a positive shift in product mix due to our merchandising and marketing initiatives. The gross profit for the retail segment was $345.8 million or 44.6% of net sales for the twelve week period ended July 13, 2002, as compared to $253.7 million, or 43.2% of net sales for the twelve week period ended July 14, 2001.

Selling, general and administrative expenses, before merger and integration expenses and merger related restructuring, increased to $284.1 million or 35.8% of net sales for the twelve week period ended July 13, 2002, from $220.9 million or 36.3% of net sales for the twelve week period ended July 14, 2001. The decrease in selling, general and administrative expenses as a percentage of sales reflects of the Company’s ability to leverage its existing infrastructure against a higher store base, and lower rent expense as a result of owning a higher percentage of stores both following the Discount acquisition.

18

Operating income, as adjusted for merger and integration expenses and merger related restructuring, was $64.9 million in the twelve week period ended July 13, 2002 or 8.2% of net sales, as compared to $36.4 million or 6.0% of net sales in the twelve week period ended July 14, 2001. Merger and integration expenses of $7.5 million include non-recurring expenses associated with integrating the Discount operations. Merger related restructuring expenses primarily relate to lease costs associated with Advance Auto Parts stores in overlapping markets closed as a result of the Discount acquisition.

Interest expense in the twelve weeks ended July 13, 2002 was $19.1 million or 2.4% of net sales, as compared to $13.4 million or 2.2% of net sales in the twelve week period ended July 14, 2001. Interest expense reflects the overall increase in average borrowings offset by more favorable interest rates during the twelve weeks ended July 13, 2002 as compared to the twelve weeks ended July 14, 2001. This increase in borrowings is a result of the additional debt entered into in conjunction with the Discount acquisition.

During the twelve weeks ended July 13, 2002, the Company recorded $7.6 million in a loss on extinguishment of debt, net of tax. This loss reflects the ratable portion of the deferred loan costs associated with the Company’s partial repayment of its Tranche A and B term loans and refinancing of its Tranche B term loan under its existing credit facility and a partial repurchase and retirement of outstanding bonds at a premium during the second quarter of fiscal 2002.

Income tax expense for the twelve weeks ended July 13, 2002 was $14.9 million compared to $9.2 million in the twelve weeks ended July 14, 2001. The Company’s effective income tax rate decreased to 38.8% for the twelve weeks ended July 13, 2002, as compared to 39.5% for the twelve weeks ended July 14, 2001. The decrease was primarily due to increases in pre-tax income, which reduced the impact of certain permanent differences on the effective rate.

The Company recorded net income of $28.2 million, or $0.77 per diluted share, before the non-recurring merger and integration expenses and the extraordinary loss on the extinguishments of debt for the twelve weeks ended July 13, 2002, as compared to $14.1 million, or $0.49 per diluted share, for the twelve week period ended July 14, 2001. After merger and integration expenses and the extraordinary loss, the Company recorded net income of $15.9 million, or $0.44 per diluted share, for the twelve weeks ended July 13, 2002. As a percentage of sales, net income for the twelve week period ended July 13, 2002 was 2.0% as compared to 2.3% for the twelve week period ended July 14, 2001.

Twenty-Eight Weeks Ended July 13, 2002 Compared to Twenty-Eight Weeks Ended July 14, 2001

Net sales for the twenty-eight weeks ended July 13, 2002 were $1,796.8 million, an increase of $460.0 million, or 34.4%, over net sales for the twenty-eight weeks ended July 14, 2001. Net sales for the retail segment increased $466.6 million, or 36.6%. The net sales increase for the retail segment was due to an increase in the comparable store sales of 6.5%, sales from Discount Auto Parts stores and contributions from new stores opened within the last year. The comparable store sales increase was a result of growth in both the DIY and DIFM market segments, as well as the continued maturation of new stores. Net sales for the wholesale segment decreased $6.7 million due to the decline in the number of dealer stores the Company serviced and lower average sales to each dealer.

During the twenty-eight weeks ended July 13, 2002, the Company opened 28 new stores, relocated 19 stores and closed 145 stores (128 of which were related to the Discount acquisition), bringing the total number of retail stores to 2,367. As of July 13, 2002, the Company had 1,411 stores participating in its commercial delivery program, as a result of adding 41 net programs during the twenty-eight week period ended July 13, 2002.

Gross profit for the twenty-eight weeks ended July 13, 2002 was $785.5 million or 43.7% of net sales, as compared to $568.7 million or 42.5% of net sales in the twenty-eight weeks ended July 14, 2001. The increase in gross profit percentage reflects the positive impact in purchasing synergies as a result of renegotiating vendor contracts in conjunction with the Discount acquisition, and the leveraging of logistics costs realized from our recent supply chain initiatives. Additionally, gross profit for the twenty-eight weeks ended July 14, 2001 includes an $8.3 million gain from a settlement reached between the Company and a vendor. The gross profit for the retail segment was $777.0 million or 44.6% of net sales for the twenty-eight week period ended July 13, 2002, as compared to $552.2

19

million, excluding the $8.3 million gain recorded as a result of a vendor settlement or 43.3% of net sales for the twenty-eight week period ended July 14, 2001.

Selling, general and administrative expenses, before merger and integration expenses and merger related restructuring, increased to $661.7 million or 36.8% of net sales for the twenty-eight week period ended July 13, 2002, from $506.4 million or 37.9% of net sales for the twenty-eight week period ended July 14, 2001. The decrease in selling, general and administrative expenses as a percentage of sales reflects the Company’s ability to leverage its existing infrastructure against a higher store base, and lower rent expense as a result of owning a higher percentage of stores both following the Discount acquisition.

Operating income, as adjusted for merger and integration expenses and merger related restructuring, was $123.8 million in the twenty-eight week period ended July 13, 2002 or 6.9% of net sales, as compared to $62.3 million or 4.6% of net sales in the twenty-eight week period ended July 14, 2001. Merger and integration expenses of $17.7 million include non-recurring expenses associated with integrating the Discount operations. Merger related restructuring expenses primarily relate to lease costs associated with Advance Auto Parts stores in overlapping markets closed as a result of the Discount acquisition.

Interest expense in the twenty-eight weeks ended July 13, 2002 was $46.7 million or 2.6% of net sales, as compared to $33.1 million or 2.5% of net sales in the twenty-eight week period ended July 14, 2001. Interest expense reflects the overall increase in average borrowings offset by more favorable interest rates during the twenty-eight weeks ended July 13, 2002 as compared to the twenty-eight weeks ended July 14, 2001. This increase in borrowings is a result of the additional debt entered into in conjunction with the Discount acquisition.

During the twenty-eight weeks ended July 13, 2002, the Company recorded $8.4 million in a loss on extinguishment of debt, net of tax. This loss reflects the ratable portion of the deferred loan costs associated with the Company’s partial repayment of its Tranch A and B term loans and refinancing of its Tranche B term loan under its existing credit facility and the repurchase and retirement of outstanding bonds at a premium.

Income tax expense for the twenty-eight weeks ended July 13, 2002 was $23.1 million compared to $11.8 million in the twenty-eight weeks ended July 14, 2001. The Company’s effective income tax rate decreased to 38.8% for the twenty-eight weeks ended July 13, 2002, as compared to 39.5% for the twenty-eight weeks ended July 14, 2001.The decrease was primarily due to increases in pre-tax income, which reduced the impact of certain permanent differences on the effective rate.

The Company recorded net income of $47.6 million, or $1.33 per diluted share before the non-recurring merger and integration expenses and the extraordinary loss on the extinguishment of debt, for the twenty-eight weeks ended July 13, 2002, as compared to $18.0 million, or $0.63 per diluted share, for the twenty-eight week period ended July 14, 2001. After merger and integration expenses and the extraordinary loss, the Company recorded net income of $28.0 million, or $0.79 per diluted share, for the twenty-eight weeks ended July 13, 2002. As a percentage of sales, net income for the twenty-eight week period ended July 13, 2002 was 1.5% as compared to 1.2% for the twenty-eight week period ended July 14, 2001.

Liquidity and Capital Resources

Advance and the Company believe they will have sufficient liquidity to fund debt service obligations and implement their growth strategy over the next 24 months. As of July 13, 2002, the Company had outstanding indebtedness consisting of $336.8 million of senior subordinated notes, $87.0 million of senior discount debentures, borrowings of $340.0 million under the amended credit facility and $10.0 million of indebtedness under the McDuffie County Development Authority Taxable Industrial Bonds.

During second quarter, the Company amended its credit agreement in addition to repaying a portion of and refinancing the Tranche B term loan. For the twenty-eight week period ended July 13, 2002, the Company repaid $189.2 million in debt with free cash flow generated during the period and equity offering proceeds. In conjunction with the

20

refinancing of the Tranche B term loan the Company entered into a Tranche C term loan for $250.0 million.

Under the amended credit facility, the Tranche C term loan requires scheduled repayments of $2.1 million semi-annually beginning November 30, 2003 through maturity on November 30, 2007. The amended Tranche A term loan amortization schedule reflects required repayments of $1.5 million on May 31, 2003, $7.8 million on November 30, 2003, $12.4 million in May and November 2004 and $14.0 million each May and November during 2005 and 2006 through maturity on November 30, 2006.

Interest on the Tranche C term loan is based, at the Company’s option, on either and adjusted LIBOR rate plus 2.5% per annum, or an alternative base rate plus 1.5% per annum. These initial margins can step down to 2.25% and 1.25% per annum, respectively, if the Company’s leverage ratio is less than 2.00 to 1.00. The amended credit facility carried forward the prepayment provisions, covenant requirements and guarantees from the previous credit agreement entered into November in 2001. For a full discussion of the other terms of the credit facility, see section “Long Term Debt” in Item 7. of Advance’s annual report on Form 10-K for the year ended December 29, 2001.

The Company was in compliance with the above covenants under the amended credit facility as of July 13, 2002. As of July 13, 2002, $132.9 million was available under the amended credit facility. The Company intends to use borrowings under this facility, as well as internally generated funds, for store expansion, including new store openings and store acquisitions, and funding of working capital, including among other things the Company’s restructuring program.

For the twenty-eight weeks ended July 13, 2002, net cash provided by operating activities was $181.9 million. Of this amount, $28.0 million was provided by net income and $72.4 million was provided as a result of a net decrease in working capital and other. Significant non-cash items added back for operating cash purposes include depreciation and amortization of $49.0 million, amortization of bond discounts and deferred debt issuance costs of $9.5 million and provision for deferred income taxes of $23.0 million. Net cash used for investing activities was $37.2 million and was comprised primarily of capital expenditures. Net cash used in financing activities was $123.2 million and was comprised primarily of $189.2 million in net payments on the credit facility and payments to repurchase and retire outstanding bonds and a decrease in bank overdrafts of $34.7 million, all offset by $88.7 million in net proceeds from the equity offering during the first quarter of fiscal 2002.

The Company’s primary capital requirements have been the funding of its continued store expansion program, store relocations and remodels, inventory requirements, the construction and upgrading of distribution centers, the development and implementation of proprietary information systems, and strategic acquisitions. The Company has financed its growth through a combination of internally generated funds, borrowings under the credit facility and the issuances of debt and equity securities.

The Company’s new stores, if leased require capital expenditures of approximately $120,000 per store and an inventory investment of approximately $150,000 per store, net of vendor payables. A portion of the inventory investment is held at a distribution facility. Pre-opening expenses, consisting primarily of store set-up costs and training of new store employees, average approximately $25,000 per store and are expensed when incurred.

The Company’s future capital requirements will depend on the number of new stores the Company opens and the timing of these within a given year. The Company expects to open or acquire between 100 and 125 stores during fiscal 2002, of which 28 have been opened as of July 13, 2002. Subsequent to July 13, 2002, the Company announced the acquisition of 55 Trak Auto stores, in which the Company will assume the existing leases and anticipates paying up to approximately $16.0 million for inventory and fixtures. These stores will be considered part of the 100 to 125 new stores to be opened during fiscal 2002.

Historically, the Company has negotiated extended payment terms from suppliers to help finance inventory growth, and the Company believes that it will be able to continue financing much of its inventory growth through such extended payment terms. The Company anticipates that inventory levels will continue to increase primarily as a result of new store openings.

As part of normal operations, the Company continually monitors store performance, which results in the

21

Company’s closing certain store locations that do not meet profitability objectives. During the first and second quarters of fiscal 2002, the Company closed or relocated seven of the 12 stores included in the fiscal 2001 restructuring activities and decided to close or relocate 34 additional stores that are not meeting profitability objectives, 19 of which were closed or relocated at July 13, 2002. As part of the Company’s integration of Discount, the Company closed substantially all Advance Auto Parts stores that were identified in overlapping markets with certain Discount Auto Parts stores at December 29, 2001 and closed 103 Discount Auto Parts stores during the first and second quarters of fiscal 2002.

The Western merger, Carport acquisition and Discount acquisition also resulted in restructuring reserves recorded in purchase accounting for the closure of certain stores, severance and relocation costs and other facility exit costs. In addition, the Company assumed certain restructuring and deferred compensation liabilities previously recorded by Western and Discount. At July 13, 2002, the restructuring reserves had a remaining balance of $17.5 million. At July 13, 2002, the total liability for the assumed restructuring and deferred compensation plans was $1.5 million and $3.1 million, respectively, of which $0.9 million and $0.7 million, respectively, is recorded as a current liability. The classification for deferred compensation is determined by payment terms elected by plan participants, primarily former Western employees, which can be changed upon 12 months’ notice.

Seasonality

The Company’s business is somewhat seasonal in nature, with the highest sales occurring in the spring and summer months. In addition, the Company’s business is affected by weather conditions. While unusually heavy precipitation tends to soften sales as elective maintenance is deferred during such periods, extremely hot and cold weather tends to enhance sales by causing parts to fail.

New Accounting Pronouncements

In April 2002, the FASB issued SFAS No. 145, “Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections”. As a result of rescinding FASB Statement No. 4, “Reporting Gains Losses from Extinguishment of Debt”, gains and losses from extinguishment of debt should be classified as extraordinary items only if they meet the criteria in APB No. 30. This statement also amends FASB Statement No. 13, “Accounting for Leases”, to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are similar to sale-leaseback transactions. Additional amendments include changes to other existing authoritative pronouncements to make various technical corrections, clarify meanings or describe their applicability under changed conditions. The Company will adopt the provisions of SFAS No. 145 during the first quarter of fiscal 2003. For the twelve and twenty-eight week periods ended June 13, 2002, the Company recorded extraordinary losses on the extinguishment of debt, net of tax, of $7,624 and $8,399, respectively. Accordingly, reclassifications of these losses to income from continuing operations will be made throughout fiscal 2003 to maintain comparability for the reported periods.

In June 2002, the FASB issued SFAS No. 146, “Accounting for Cost Associated with Exit or Disposal Activities”. This statement nullifies Emerging Issues Task Force Issue No. 94-3, “Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring).” This statement requires that a liability for costs associated with an exit or disposal activity be recognized when the liability is incurred instead of at the date an entity commits to an exit plan. The statement is effective for exit and disposal activities entered into after December 31, 2002. The Company does not expect adopting this statement will have a material impact on its financial position or results of its operations.

22

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

Advance currently utilizes no material derivative financial instruments that expose it to significant market risk. Advance is exposed to cash flow and fair value risk due to changes in interest rates with respect to its long-term debt. While Advance cannot predict the impact that interest rate movements will have on its debt, exposure to rate changes is managed through the use of fixed and variable rate debt. Advance’s exposure to interest rate risk decreased during the first and second quarters of fiscal 2002 primarily due to the refinancing of it’s variable rate debt.

Advance’s fixed rate debt consists primarily of outstanding balances on the debentures and senior subordinated notes. Advance’s variable rate debt relates to borrowings under the amended credit facility and the McDuffie County industrial revenue bond. Advance’s variable rate debt is primarily vulnerable to movements in the LIBOR, Prime, Federal Funds and Base CD rates.

The table below presents principal cash flows and related weighted average interest rates on the Advance’s long-term debt at July 13, 2002 by expected maturity dates. Expected maturity dates approximate contract terms. Fair values included herein have been determined based on quoted market prices. Weighted average variable rates are based on implied forward rates in the yield curve at July 13, 2002. Implied forward rates should not be considered a predictor of actual future interest rates.

	Fiscal 2002			Fiscal 2003			Fiscal 2004			Fiscal 2005			Fiscal 2006			Thereafter			Total			Fair Market Value
	(dollars in thousands)
Long-term debt:
Fixed rate	$	—		$	—		$	—		$	—		$	—		$	444,370		$	444,370		$	459,900
Weighted average interest rate		—			—			—			—			—			10.8	%		10.8	%
Variable rate	$	10,000		$	11,436		$	29,003		$	32,079		$	32,079		$	235,417		$	350,014		$	350,014
Weighted average interest rate		4.5	%		4.8	%		6.3	%		7.3	%		7.7	%		7.9	%		6.3	%

23

PART II.    OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

In November 1997, Joe C. Proffitt, Jr., on behalf of himself and all others in the states of Alabama, California, Georgia, Kentucky, Michigan, North Carolina, Ohio, South Carolina, Tennessee, Texas, Virginia and West Virginia who purchased batteries from Advance from November 1, 1991 to November 5, 1997, filed a class action complaint and motion of class certification against us in the circuit court for Jefferson County, Tennessee, alleging the sale by Advance of used, old or out-of-warranty automotive batteries as new. The complaint seeks compensatory and punitive damages. In September 2001, the court granted Advance’s motion for summary judgment against the plaintiff and dismissed all claims against Advance. The period for appeal has expired and no further action is expected on this case.

ITEM 4.    SUBMISSION OF MATTER TO A VOTE OF SECURITY HOLDERS.

(a) Advance held its annual meeting of stockholders on May 23, 2002.

(b) Not applicable.

(c) (1) Election of nominees to Advance’s Board of Directors. All nominees were elected as indicated by the following vote counts:

Nominee	Votes For	Votes Against	Votes Withheld
Nicholas F. Taubman	33,591,496	0	285,722
Garnett E. Smith	33,606,885	0	270,333
Lawrence P. Castellani	33,606,885	0	270,333
Mark J. Doran	33,589,732	0	287,486
Peter J. Fontaine	33,589,489	0	287,729
Paul J. Liska	33,606,887	0	270,331
Stephen M. Peck	33,611,371	0	265,847
Glenn Richter	33,605,058	0	272,160
John M. Roth	33,606,887	0	270,331
William L. Salter	33,606,887	0	270,331
Ronald P. Spogli	33,606,656	0	270,562

(2) For the approval of the 2001 executive stock option plan. The grant of stock options under the plan was approved with 25,721,760 votes for, 3,909,097 votes against, 10,376 votes withheld and 4,235,985 broker non-votes.

(3) For the approval of the employee stock purchase plan. The plan was approved with 29,156,561 votes for, 475,484 votes against, 9,188 votes withheld and 4,235,985 broker non-votes.

(4) For the ratification of the appointment of Deloitte & Touche LLP as Advance’s independent public accountants for 2002. The ratification was approved with 33,744,852 votes for, 123,779 votes against, 8,587 votes withheld and 0 broker non-votes.

(d) Not applicable.

24

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

(1)  Exhibits:

10.47	Amendment and Restatement Agreement dated as of June 28, 2002, among Advance Stores Company, Inc., Advance Auto Parts, Inc., the Lenders and JPMorgan Chase Bank, as administrative agent.
10.48	Reaffirmation Agreement dated as of July 1, 2002, among Advance Stores Company, Inc., Advance Auto Parts, Inc. and JPMorgan Chase Bank, as administrative agent.
10.49	Amended and Restated Credit Agreement dated June 28, 2002, among Advance Stores Company, Inc., Advance Auto Parts, Inc., the Lenders and JPMorgan Chase Bank, as administrative agent.
99.1	Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(2)  Reports on Form 8-K.

(a) Advance filed a Current Report on Form 8-K on July 3, 2002, disclosing the refinancing of a portion of the Company’s senior credit facility.

25

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

ADVANCE AUTO PARTS, INC. a Delaware corporation
By:	/s/    JIMMIE L. WADE
	Jimmie L. Wade President and Chief Financial Officer (as principal executive and accounting officer)

August 14, 2002

S-1