EX-99.1 2 exhibit991_q2x2016.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1
News Release
Advance Auto Parts
5008 Airport Road
 
Roanoke, VA 24012
 
 
 
Anna Gurney
 
Media Contact
 
t: 919-573-2608
 
e: anna.gurney@advanceautoparts.com
 
 
 
Zaheed Mawani
 
Investor Contact
 
t: 919-573-3848
 
e: zaheed.mawani@advanceautoparts.com

Advance Auto Parts Reports Second Quarter Fiscal 2016 Results

ROANOKE, Va., August 16, 2016 - Advance Auto Parts, Inc. (NYSE: AAP), a leading automotive aftermarket parts provider in North America, serving both professional installer and do-it-yourself customers, today announced its financial results for the second quarter ended July 16, 2016. Second quarter GAAP earnings per diluted share (Diluted EPS) were $1.68. Second quarter Adjusted earnings per diluted share (Adjusted EPS) were $1.90 which exclude $0.08 of amortization of acquired intangible assets and integration and restructuring costs of $0.14, primarily associated with the acquisition of General Parts International, Inc. (General Parts).

Second Quarter Performance Summary
 
 
 
 
 
 
 
 
 
 
 
Twelve Weeks Ended
 
Twenty-Eight Weeks Ended
 
 
July 16,
2016
 
July 18,
2015
 
July 16,
2016
 
July 18,
2015
 
 
 
 
 
 
 
 
 
Sales (in millions)
 
$
2,256.2

 
$
2,370.0

 
$
5,235.9

 
$
5,408.3

 
 
 
 
 
 
 
 
 
Comp Store Sales %
 
(4.1
%)
 
1.0
%
 
(2.8
%)
 
0.8
%
 
 
 
 
 
 
 
 
 
Gross Profit (in millions)
 
$
1,010.3

 
$
1,087.3

 
$
2,360.1

 
$
2,481.2

 
 
 
 
 
 
 
 
 
SG&A (in millions)
 
$
793.6

 
$
830.2

 
$
1,872.5

 
$
1,961.6

Adjusted SG&A (in millions) (1)
 
$
767.1

 
$
801.8

 
$
1,802.0

 
$
1,887.5

 
 
 
 
 
 
 
 
 
Operating Income (in millions)
 
$
216.7

 
$
257.0

 
$
487.7

 
$
519.6

Adjusted Operating Income (in millions) (1)
 
$
243.1

 
$
285.5

 
$
558.2

 
$
593.8

 
 
 
 
 
 
 
 
 
Diluted EPS
 
$
1.68

 
$
2.03

 
$
3.82

 
$
4.03

Adjusted EPS (1)
 
$
1.90

 
$
2.27

 
$
4.41

 
$
4.65

 
 
 
 
 
 
 
 
 
Avg Diluted Shares (in thousands)
 
73,835

 
73,682

 
73,842

 
73,665


(1) 
Fiscal 2016 and 2015 include certain non-operational expenses. The Adjusted SG&A, Adjusted Operating Income and Adjusted EPS for the twelve weeks ended July 16, 2016 and July 18, 2015, respectively, have been reported on an adjusted basis to exclude General Parts integration, store consolidation costs and support center restructuring costs of $17.0 million and $18.6 million, respectively, and General Parts amortization of acquired intangible assets of $9.5 million and $9.8 million, respectively. The Adjusted SG&A, Adjusted Operating Income and Adjusted EPS for the twenty-eight weeks ended July 16, 2016 and July 18, 2015, respectively, have been reported on an adjusted basis to exclude General Parts integration, store consolidation costs and support center restructuring costs of $48.4 million and $51.3 million, respectively, and General Parts amortization of acquired intangible assets of $22.1 million and $22.9 million, respectively. For a better understanding of the Company's adjusted results, refer to the reconciliation of the financial results reported on a GAAP basis to the adjusted basis in the accompanying financial tables in this press release.







    
“Our second quarter results were not acceptable and we are moving thoughtfully and swiftly to make the necessary changes across a number of critical areas within the organization to alter the trajectory of the business and improve our operating performance," said Tom Greco, Chief Executive Officer. “There’s a heightened sense of urgency and accountability throughout the organization and we are taking decisive actions to deliver near-term improvement with a focus on accelerating our commercial growth and improving our execution.”

Greco continued, “I continue to be energized by the immense opportunity for improvement. The actions we need to take are well within our control and we are focused on building the right foundation for the long term. We are hard at work constructing a comprehensive strategic plan, which will help us reliably and consistently deliver industry leading performance and unparalleled customer service going forward. We remain confident in our business, our people and the opportunity that lies ahead to create long-term value."
    
Second Quarter 2016 Highlights

Total sales for the second quarter decreased 4.8% to $2.26 billion, as compared with total sales during the second quarter of fiscal 2015 of $2.37 billion. The sales decline was driven by the comparable store sales decrease of 4.1%, the store closures in 2015 and the effect of Carquest consolidations. The sales decline was partially offset by new store and Worldpac branch openings.

The Company's Gross Profit rate was 44.8% of sales during the second quarter as compared to 45.9% during the second quarter last year. The 110 basis-point decrease in gross profit rate was primarily the result of supply chain expense deleverage due to the comparable store sales decline and higher supply chain operating expenses.

On a GAAP basis, the Company's SG&A rate was 35.2% of sales during the second quarter as compared to 35.0% during the same period last year. The 14 basis-point increase was driven primarily by fixed cost deleverage due to our comparable store sales decline and higher self-insurance expense partially offset by lower incentive compensation costs and the Company's continued cost reduction initiatives and expense reduction actions to offset lower sales. The Company's Adjusted SG&A rate was 34.0% of sales during the second quarter as compared to 33.8% during the same period last year.

On a GAAP basis, the Company's operating income during the second quarter of $216.7 million decreased 15.7% versus the second quarter of fiscal 2015. On a GAAP basis, the Operating Income rate was 9.6% during the second quarter as compared to 10.8% during the second quarter of fiscal 2015. The Company's Adjusted Operating Income was $243.1 million during the second quarter, a decrease of 14.8% versus the second quarter of fiscal 2015. As a percentage of sales, Adjusted Operating Income in the second quarter was 10.8% versus 12.0% during the second quarter of fiscal 2015.

Operating cash flow decreased approximately 41.7% to $192.9 million through the second quarter of fiscal 2016 from $330.8 million through the second quarter of fiscal 2015. Free cash flow was $55.0 million through the second quarter of fiscal 2016 compared to $216.3 million through the second quarter of fiscal 2015. Capital expenditures through the second quarter of fiscal 2016 were $137.9 million as compared to $114.5 million through the second quarter of fiscal 2015.









Store Information
    
As of July 16, 2016, the Company operated 5,066 stores and 126 Worldpac branches and served approximately 1,300 independently owned Carquest stores. The below table summarizes the changes in the number of the company-operated stores and branches during the twenty-eight weeks ended July 16, 2016.

 
 
AAP
 
AI
 
CARQUEST (a)
 
WORLDPAC
 
Total
 
 
 
 
 
 
 
 
 
 
 
January 2, 2016
 
4,102

 
184

 
885

 
122

 
5,293

New
 
26

 

 
4

 
4

 
34

Closed
 
(8
)
 
(3
)
 
(4
)
 

 
(15
)
Consolidated
 
(3
)
 

 
(117
)
 

 
(120
)
Converted
 
72

 

 
(72
)
 

 

July 16, 2016
 
4,189

 
181

 
696

 
126

 
5,192


(a) Includes activity for stores acquired with B.W.P. Distributors, Inc. that operate under the Carquest trade name.

Dividend

On August 9, 2016, the Company's Board of Directors declared a regular quarterly cash dividend of $0.06 per share to be paid on October 7, 2016 to stockholders of record as of September 23, 2016.

Advance Names Robert Cushing to Lead Commercial Business

The Company also announced that Robert (Bob) B. Cushing, who currently serves as President, Worldpac, has been promoted to the newly created position of Executive Vice President, Commercial. In this new role, Mr. Cushing will report to Tom Greco, Chief Executive Officer, and will oversee all of the Company’s Commercial operations, including Autopart International and continue to lead Worldpac.
“The consolidation of all of our Commercial operations under one leader will enable us to implement a more holistic Commercial strategy and enhance our ability to serve customers,” said Greco. “Bob is uniquely qualified to lead this effort. He has a proven track record of delivering results including establishing Worldpac as one of the premier import distributors of original equipment and aftermarket parts to Commercial customers. Bob’s customer-focused approach, along with his expertise in developing an integrated e-commerce platform and leveraging technology to more effectively meet customer demands will be critical as we work to deliver improved results. We have valuable and distinctive commercial assets and I am excited that Bob will focus on using those assets to our competitive advantage.”
Mr. Cushing joined Worldpac via the acquisition of Metrix Parts Warehouse, Inc. in 1999 and was named President in January 2008. Prior to serving as President, Mr. Cushing served as Executive Vice President, Sales and Operations for the U.S. and Canada Worldpac operations and its affiliates from 1999 to 2007. Prior to joining Worldpac, Mr. Cushing held executive-level sales, marketing and operations positions with Metrix, Interco and Robert Bosch Corporation.








Investor Conference Call
The Company will host a conference call on Tuesday, August 16, 2016, at 8:30 a.m. Eastern time to discuss its quarterly results. To listen to the live call, please log on to the Company's website, www.AdvanceAutoParts.com, or dial (866) 908-1AAP. The call will be archived on the Company's website until August 16, 2017.

About Advance Auto Parts

Advance Auto Parts, Inc., a leading automotive aftermarket parts provider in North America, serves both professional installer and do-it-yourself customers. As of July 16, 2016, Advance operated 5,066 stores and 126 Worldpac branches and served approximately 1,300 independently owned Carquest branded stores in the United States, Puerto Rico, the U.S. Virgin Islands and Canada. Advance employs approximately 74,000 Team Members. Additional information about the Company, employment opportunities, customer services, and on-line shopping for parts, accessories and other offerings can be found on the Company's website at www.AdvanceAutoParts.com.

Forward Looking Statements

Certain statements contained in this release are forward-looking statements, as that term is used in the Private Securities Litigation Reform Act of 1995. Forward-looking statements address future events or developments, and typically use words such as believe, anticipate, expect, intend, plan, forecast, outlook or estimate. These forward looking statements include, but are not limited to, key assumptions for 2016 financial performance including adjusted operating income; statements regarding the benefits and other effects of the acquisition of General Parts and the combined company’s plans, objectives and expectations; statements regarding expected growth and future performance of Advance Auto Parts, Inc. (AAP), including store growth, capital expenditures, comparable store sales, gross profit rate, SG&A, adjusted operating income, free cash flow, income tax rate, General Parts integration costs and store consolidation costs, synergies, expenses to achieve synergies and adjusted operating income rate targets; expectations regarding leadership changes and their impact on the company’s strategies, opportunities and results; statements regarding enhancements to shareholder value; statements regarding strategic plans or initiatives, growth or profitability; and all other statements that are not statements of historical facts. These forward-looking statements are subject to significant risks, uncertainties and assumptions, and actual future events or results may differ materially from such forward-looking statements. Such differences may result from, among other things, the risk that the benefits of the General Parts acquisition, including synergies, may not be fully realized or may take longer to realize than expected; the possibility that the General Parts acquisition may not advance AAP’s business strategy; the risk that AAP may experience difficulty integrating General Parts’ employees, business systems and technology; the potential diversion of AAP’s management’s attention from AAP’s other businesses resulting from the General Parts acquisition; the impact of the General Parts acquisition on third-party relationships, including customers, wholesalers, independently owned and jobber stores and suppliers; AAP’s ability to attract, develop and retain executives and other employees; changes in regulatory, social and political conditions, as well as general economic conditions; competitive pressures; demand for AAP’s and General Parts' products; the market for auto parts; the economy in general; inflation; consumer debt levels; the weather; business interruptions; information technology security; availability of suitable real estate; dependence on foreign suppliers; and other factors disclosed in AAP’s 10-K for the fiscal year ended January 2, 2016 and other filings made by AAP with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements. AAP intends these forward-looking statements to speak only as of the time of this communication and does not undertake to update or revise them as more information becomes available.







Advance Auto Parts, Inc. and Subsidiaries
 
Condensed Consolidated Balance Sheets
 
(in thousands)
 
(unaudited)
 
 
 
 
 
 
 
 
 
July 16,
2016
 
January 2,
2016
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
Cash and cash equivalents
 
$
104,827

 
$
90,782

 
Receivables, net
 
657,483

 
597,788

 
Inventories, net
 
4,421,274

 
4,174,768

 
Other current assets
 
96,200

 
77,408

 
Total current assets
 
5,279,784

 
4,940,746

 
 
 
 
 
 
 
Property and equipment, net
 
1,431,922

 
1,434,577

 
Goodwill
 
992,579

 
989,484

 
Intangible assets, net
 
664,678

 
687,125

 
Other assets, net
 
68,566

 
75,769

 
 
 
$
8,437,529

 
$
8,127,701

 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
Current portion of long-term debt
 
$
404

 
$
598

 
Accounts payable
 
3,219,718

 
3,203,922

 
Accrued expenses
 
564,757

 
553,163

 
Other current liabilities
 
56,354

 
39,794

 
Total current liabilities
 
3,841,233

 
3,797,477

 
 
 
 
 
 
 
Long-term debt
 
1,169,702

 
1,206,297

 
Deferred income taxes
 
446,124

 
433,925

 
Other long-term liabilities
 
231,573

 
229,354

 
Total stockholders' equity
 
2,748,897

 
2,460,648

 
 
 
$
8,437,529

 
$
8,127,701

 
 
 
 
 
 
 

NOTE: These preliminary condensed consolidated balance sheets have been prepared on a basis consistent with our previously prepared balance sheets filed with the Securities and Exchange Commission for our prior quarter and annual report, but do not include the footnotes required by generally accepted accounting principles, or GAAP, for complete financial statements. The Company retrospectively adopted ASU 2015-03 in the first quarter of 2016, which resulted in a reclassification of debt issuance costs from Other assets, net to Long-term debt.




Advance Auto Parts, Inc. and Subsidiaries
 
Condensed Consolidated Statements of Operations
 
Twelve and Twenty-Eight Week Periods Ended
 
July 16, 2016 and July 18, 2015
 
(in thousands, except per share data)
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
Q2 2016
 
Q2 2015
 
YTD 2016
 
YTD 2015
 
 
 
 
 
 
 
 
 
 
 
Net sales
 
$
2,256,155

 
$
2,370,037

 
$
5,235,933

 
$
5,408,270

 
Cost of sales
 
1,245,898

 
1,282,748

 
2,875,787

 
2,927,057

 
Gross profit
 
1,010,257

 
1,087,289

 
2,360,146

 
2,481,213

 
Selling, general and administrative expenses
 
793,573

 
830,240

 
1,872,463

 
1,961,636

 
Operating income
 
216,684

 
257,049

 
487,683

 
519,577

 
Other, net:
 
 
 
 
 
 
 
 
 
Interest expense
 
(14,021
)
 
(15,438
)
 
(32,964
)
 
(37,215
)
 
Other income (expense), net
 
6,244

 
(3,808
)
 
9,367

 
(5,716
)
 
Total other, net
 
(7,777
)
 
(19,246
)
 
(23,597
)
 
(42,931
)
 
Income before provision for income taxes
 
208,907

 
237,803

 
464,086

 
476,646

 
Provision for income taxes
 
84,307

 
87,805

 
180,673

 
178,536

 
Net income
 
$
124,600

 
$
149,998

 
$
283,413

 
$
298,110

 
 
 
 
 
 
 
 
 
 
 
Basic earnings per share (a)
 
$
1.69

 
$
2.04

 
$
3.84

 
$
4.06

 
Diluted earnings per share (a)
 
$
1.68

 
$
2.03

 
$
3.82

 
$
4.03

 
 
 
 
 
 
 
 
 
 
 
Average common shares outstanding (a)
 
73,576

 
73,183

 
73,476

 
73,148

 
Average diluted common shares outstanding (a)
 
73,835

 
73,682

 
73,842

 
73,665

 

(a) 
Average common shares outstanding is calculated based on the weighted average number of shares outstanding during the quarter. At July 16, 2016 and July 18, 2015, we had 73,613 and 73,204 shares outstanding, respectively.

NOTE: These preliminary condensed consolidated statements of operations have been prepared on a basis consistent with our previously prepared statements of operations filed with the Securities and Exchange Commission for our prior quarter and annual report, with the exception of the footnotes required by GAAP for complete financial statements.






Advance Auto Parts, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
Twenty-Eight Week Periods Ended
July 16, 2016 and July 18, 2015
(in thousands)
(unaudited)
 
 
 
 
 
 
 
July 16,
2016
 
July 18,
2015
 
 
 
 
 
Cash flows from operating activities:
 
 
 
 
Net income
 
$
283,413

 
$
298,110

Depreciation and amortization
 
139,265

 
145,860

Share-based compensation
 
9,142

 
17,726

Provision (benefit) for deferred income taxes
 
11,454

 
(8,481
)
Excess tax benefit from share-based compensation
 
(15,535
)
 
(8,435
)
Other non-cash adjustments to net income
 
1,012

 
8,459

Increase in:
 
 
 
 
Receivables, net
 
(57,241
)
 
(76,124
)
Inventories, net
 
(236,403
)
 
(182,504
)
Other assets
 
(12,194
)
 
(10,498
)
Increase in:
 
 
 
 
Accounts payable
 
11,611

 
85,907

Accrued expenses
 
51,488

 
55,741

Other liabilities
 
6,893

 
5,055

Net cash provided by operating activities
 
192,905

 
330,816

 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
Purchases of property and equipment
 
(137,920
)
 
(114,535
)
Business acquisitions, net of cash acquired
 
(2,430
)
 
(16,431
)
Proceeds from sales of property and equipment
 
1,293

 
477

Net cash used in investing activities
 
(139,057
)
 
(130,489
)
Cash flows from financing activities:
 
 
 
 
Increase in bank overdrafts
 
13,656

 
9,880

Net borrowings (payments) on credit facilities
 
(34,500
)
 
(183,400
)
Dividends paid
 
(13,291
)
 
(13,227
)
Proceeds from the issuance of common stock, primarily for employee stock purchase plan
 
2,222

 
2,512

Tax withholdings related to the exercise of stock appreciation rights
 
(12,489
)
 
(9,589
)
Excess tax benefit from share-based compensation
 
15,535

 
8,435

Repurchase of common stock
 
(12,179
)
 
(1,734
)
Other
 
(224
)
 
(207
)
Net cash used in financing activities
 
(41,270
)
 
(187,330
)
 
 
 
 
 
Effect of exchange rate changes on cash
 
1,467

 
(3,132
)
 
 
 
 
 
Net increase in cash and cash equivalents
 
14,045

 
9,865

Cash and cash equivalents, beginning of period
 
90,782

 
104,671

Cash and cash equivalents, end of period
 
$
104,827

 
$
114,536

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




Reconciliation of Non-GAAP Financial Measures

The Company's financial results include certain financial measures not derived in accordance with generally accepted accounting principles (“GAAP”). Non-GAAP financial measures should not be used as a substitute for GAAP financial measures, or considered in isolation, for the purpose of analyzing our operating performance, financial position or cash flows. However, the Company has presented these non-GAAP financial measures as management believes that the presentation of its financial results that exclude non-cash charges related to the acquired General Parts intangibles and non-operational expenses associated with the integration of General Parts, store consolidation costs and support center restructuring costs is more indicative of our base operations and useful for investors. These measures assist in comparing the Company's current operating results with past and future periods and with the operational performance of other companies in the Company's industry. The Company uses these measures in developing internal budgets and forecasts and as a significant factor in evaluating management for compensation purposes.
 
The Company has included a reconciliation of this information to the most comparable GAAP measures in the following tables.

Reconciliation of Adjusted Net Income and Adjusted EPS:
 
 
Twelve Week Periods Ended
(in thousands, except per share data)
 
Twenty-Eight Week Periods Ended
(in thousands, except per share data)
 
 
July 16, 2016
 
July 18, 2015
 
July 16, 2016
 
July 18, 2015
Net income (GAAP)
 
$
124,600

 
$
149,998

 
$
283,413

 
$
298,110

SG&A adjustments (a)
 
26,461

 
28,425

 
70,476

 
74,176

Provision for income taxes on adjustments (b)
 
(10,055
)
 
(10,801
)
 
(26,781
)
 
(28,187
)
Adjusted net income
 
$
141,006

 
$
167,622

 
$
327,108

 
$
344,099

 
 
 
 
 
 
 
 
 
Diluted earnings per common share (GAAP)
 
$
1.68

 
$
2.03

 
$
3.82

 
$
4.03

SG&A adjustments, net of tax
 
0.22

 
0.24

 
0.59

 
0.62

Adjusted EPS
 
$
1.90

 
$
2.27

 
$
4.41

 
$
4.65



Reconciliation of Adjusted Selling, General and Administrative Expenses:
 
 
Twelve Week Periods Ended
(in thousands)
 
Twenty-Eight Week Periods Ended
(in thousands)
 
 
July 16, 2016
 
July 18, 2015
 
July 16, 2016
 
July 18, 2015
SG&A (GAAP)
 
$
793,573

 
$
830,240

 
$
1,872,463

 
$
1,961,636

SG&A adjustments (a)
 
(26,461
)
 
(28,425
)
 
(70,476
)
 
(74,176
)
Adjusted SG&A
 
$
767,112

 
$
801,815

 
$
1,801,987

 
$
1,887,460



Reconciliation of Adjusted Operating Income:
 
 
Twelve Week Periods Ended
(in thousands)
 
Twenty-Eight Week Periods Ended
(in thousands)
 
 
July 16, 2016
 
July 18, 2015
 
July 16, 2016
 
July 18, 2015
Operating income (GAAP)
 
$
216,684

 
$
257,049

 
$
487,683

 
$
519,577

SG&A adjustments (a)
 
26,461

 
28,425

 
70,476

 
74,176

Adjusted operating income
 
$
243,145

 
$
285,474

 
$
558,159

 
$
593,753


(a)
The adjustments to SG&A expenses for the twelve and twenty-eight weeks ended July 16, 2016 include General Parts integration, store consolidation costs and support center restructuring costs of $17,002 and $48,355 and General Parts amortization of acquired intangible assets of $9,459 and $22,121, respectively. The adjustments to SG&A expenses for the twelve and twenty-eight weeks ended July 18, 2015 include General Parts integration and store consolidation costs of $18,585 and $51,291 and General Parts amortization of acquired intangible assets of $9,839 and $22,885, respectively.
(b)
The income tax impact of non-GAAP adjustments is calculated using the estimated tax rate in effect for the respective non-GAAP adjustments.







Reconciliation of Free Cash Flow:
 
 
 
 
 
 
Twenty-Eight Week Periods Ended
 
 
July 16,
2016
 
July 18,
2015
 
 
 
 
 
Cash flows from operating activities
 
$
192,905

 
$
330,816

Purchases of property and equipment
 
(137,920
)
 
(114,535
)
Free cash flow
 
$
54,985

 
$
216,281


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

Adjusted Debt to EBITDAR:
 
 
 
 
(In thousands, except adjusted debt to EBITDAR ratio)
 
Four Quarters Ended
 
 
July 16,
2016
 
January 2,
2016
 
 
 
 
 
Total debt (a)
 
$
1,170,106

 
$
1,206,895

Add: Capitalized lease obligation (rent expense * 6)
 
3,199,722

 
3,190,728

Adjusted debt
 
4,369,828

 
4,397,623

 
 
 
 
 
Operating income
 
793,886

 
825,780

Add: Adjustments (b)
 
124,123

 
127,059

 Depreciation and amortization
 
262,881

 
269,476

EBITDA
 
1,180,890

 
1,222,315

Rent expense (less favorable lease amortization of $4,051 and $4,786, respectively)
 
533,287

 
531,788

EBITDAR
 
$
1,714,177

 
$
1,754,103

 
 
 
 
 
Adjusted Debt to EBITDAR
 
2.5

 
2.5


(a) 
The Company retrospectively adopted ASU 2015-03 in the first quarter of 2016, which resulted in a reclassification of debt issuance costs from Other assets, net to Long-term debt.
(b) 
The adjustments to the four quarters ended July 16, 2016 include General Parts integration, store closure and consolidation costs and support center restructuring costs of $124.1 million. The adjustments to Fiscal 2015 include General Parts integration, store closure and store consolidation costs and support center restructuring costs of $127.1 million.

NOTE: Management believes its Adjusted Debt to EBITDAR ratio (“leverage ratio”) is a key financial metric and believes its debt levels are best analyzed using this measure. The Company’s goal is to maintain a 2.5 times leverage ratio and investment grade rating. Similar measures are utilized in the calculation of the financial covenants and ratios contained in the Company's financing arrangements. The leverage ratio calculated by the Company is a non-GAAP measure and should not be considered a substitute for debt to net earnings, net earnings or debt as determined in accordance with GAAP. The Company’s calculation of its leverage ratio might not be calculated in the same manner as, and thus might not be comparable to, similarly titled measures by other companies.