Advance Auto Parts Inc
NYSE:AAP

Watchlist Manager
Advance Auto Parts Inc Logo
Advance Auto Parts Inc
NYSE:AAP
Watchlist
Price: 52.47 USD -0.06% Market Closed
Market Cap: 3.1B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
-22%
5Y
-12%
10Y
-13%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Advance Auto Parts Inc

Revenue
8.6B USD
Cost of Revenue
-5.4B USD
Gross Profit
3.2B USD
Operating Expenses
-3.6B USD
Operating Income
-369.1m USD
Other Expenses
-7.7m USD
Net Income
-376.8m USD

Income Statement
Advance Auto Parts Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Apr-2002 Jul-2002 Oct-2002 Dec-2002 Apr-2003 Jul-2003 Oct-2003 Jan-2004 Apr-2004 Jul-2004 Oct-2004 Jan-2005 Apr-2005 Jul-2005 Oct-2005 Dec-2005 Apr-2006 Jul-2006 Oct-2006 Dec-2006 Apr-2007 Jul-2007 Oct-2007 Dec-2007 Apr-2008 Jul-2008 Oct-2008 Jan-2009 Apr-2009 Jul-2009 Oct-2009 Jan-2010 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Dec-2011 Apr-2012 Jul-2012 Oct-2012 Dec-2012 Apr-2013 Jul-2013 Oct-2013 Dec-2013 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Dec-2016 Apr-2017 Jul-2017 Oct-2017 Dec-2017 Apr-2018 Jul-2018 Oct-2018 Dec-2018 Apr-2019 Jul-2019 Oct-2019 Dec-2019 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Dec-2022 Apr-2023 Jul-2023 Oct-2023 Dec-2023 Apr-2024 Jul-2024 Oct-2024 Dec-2024 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
61
70
76
78
77
69
57
48
38
25
22
21
20
23
26
30
32
34
35
36
36
37
36
34
35
36
36
34
34
29
27
26
23
22
23
25
27
31
31
33
31
31
31
31
34
35
35
35
37
50
58
66
73
72
70
69
65
63
61
60
60
59
59
59
59
58
57
57
57
54
50
45
40
37
42
45
47
46
41
37
38
39
41
45
51
68
78
86
88
83
81
81
81
84
84
105
Revenue
2 420
N/A
2 792
+15%
2 978
+7%
3 097
+4%
3 204
+3%
3 206
+0%
3 241
+1%
3 362
+4%
3 494
+4%
3 611
+3%
3 692
+2%
3 743
+1%
3 770
+1%
3 906
+4%
4 021
+3%
4 150
+3%
4 265
+3%
4 400
+3%
4 484
+2%
4 564
+2%
4 617
+1%
4 692
+2%
4 754
+1%
4 812
+1%
4 844
+1%
4 902
+1%
4 968
+1%
4 998
+1%
5 142
+3%
5 300
+3%
5 387
+2%
5 461
+1%
5 413
-1%
5 560
+3%
5 655
+2%
5 799
+3%
5 925
+2%
5 993
+1%
6 055
+1%
6 113
+1%
6 170
+1%
6 230
+1%
6 211
0%
6 203
0%
6 205
+0%
6 263
+1%
6 352
+1%
6 414
+1%
6 494
+1%
7 448
+15%
8 246
+11%
9 016
+9%
9 844
+9%
9 913
+1%
9 935
+0%
9 941
+0%
9 737
-2%
9 679
-1%
9 565
-1%
9 518
0%
9 568
+1%
9 479
-1%
9 486
+0%
9 420
-1%
9 374
0%
9 357
0%
9 420
+1%
9 513
+1%
9 581
+1%
9 659
+1%
9 664
+0%
9 701
+0%
9 709
+0%
9 455
-3%
9 624
+2%
9 854
+2%
10 106
+3%
10 739
+6%
10 887
+1%
10 966
+1%
10 998
+0%
11 042
+0%
11 058
+0%
11 078
+0%
11 155
+1%
11 198
+0%
11 219
+0%
11 297
+1%
9 209
-18%
11 276
+22%
13 541
+20%
12 969
-4%
9 094
-30%
11 677
+28%
8 737
-25%
8 625
-1%
Gross Profit
Cost of Revenue
(1 358)
(1 601)
(1 694)
(1 732)
(1 770)
(1 744)
(1 748)
(1 821)
(1 889)
(1 949)
(1 988)
(2 009)
(2 017)
(2 072)
(2 127)
(2 192)
(2 250)
(2 321)
(2 360)
(2 391)
(2 415)
(2 446)
(2 473)
(2 506)
(2 586)
(2 566)
(2 609)
(2 631)
(2 743)
(2 804)
(2 824)
(2 840)
(2 768)
(2 827)
(2 859)
(2 917)
(2 964)
(2 984)
(3 025)
(3 067)
(3 101)
(3 138)
(3 126)
(3 118)
(3 107)
(3 137)
(3 176)
(3 201)
(3 242)
(3 851)
(4 366)
(4 864)
(5 390)
(5 418)
(5 415)
(5 423)
(5 314)
(5 300)
(5 263)
(5 261)
(5 312)
(5 302)
(5 327)
(5 301)
(5 289)
(5 270)
(5 309)
(5 342)
(5 354)
(5 400)
(5 413)
(5 443)
(5 451)
(5 328)
(5 409)
(5 526)
(5 622)
(5 941)
(5 996)
(6 022)
(6 067)
(6 091)
(6 122)
(6 146)
(6 190)
(6 284)
(6 334)
(6 604)
(5 349)
(6 764)
(8 020)
(7 528)
(5 686)
(7 160)
(5 493)
(5 376)
Gross Profit
1 062
N/A
1 192
+12%
1 284
+8%
1 365
+6%
1 434
+5%
1 462
+2%
1 492
+2%
1 541
+3%
1 605
+4%
1 661
+4%
1 704
+3%
1 734
+2%
1 753
+1%
1 833
+5%
1 893
+3%
1 958
+3%
2 014
+3%
2 079
+3%
2 124
+2%
2 173
+2%
2 201
+1%
2 245
+2%
2 281
+2%
2 306
+1%
2 259
-2%
2 337
+3%
2 360
+1%
2 367
+0%
2 399
+1%
2 496
+4%
2 563
+3%
2 622
+2%
2 644
+1%
2 733
+3%
2 796
+2%
2 882
+3%
2 961
+3%
3 009
+2%
3 029
+1%
3 046
+1%
3 069
+1%
3 092
+1%
3 085
0%
3 086
+0%
3 098
+0%
3 126
+1%
3 176
+2%
3 214
+1%
3 252
+1%
3 597
+11%
3 880
+8%
4 151
+7%
4 454
+7%
4 494
+1%
4 520
+1%
4 518
0%
4 423
-2%
4 379
-1%
4 302
-2%
4 258
-1%
4 256
0%
4 177
-2%
4 160
0%
4 119
-1%
4 085
-1%
4 087
+0%
4 111
+1%
4 170
+1%
4 226
+1%
4 259
+1%
4 251
0%
4 259
+0%
4 258
0%
4 127
-3%
4 215
+2%
4 328
+3%
4 485
+4%
4 798
+7%
4 890
+2%
4 944
+1%
4 931
0%
4 951
+0%
4 935
0%
4 932
0%
4 965
+1%
4 914
-1%
4 885
-1%
4 693
-4%
3 860
-18%
4 512
+17%
5 520
+22%
5 441
-1%
3 409
-37%
4 518
+33%
3 244
-28%
3 249
+0%
Operating Income
Operating Expenses
(951)
(1 070)
(1 133)
(1 212)
(1 203)
(1 252)
(1 270)
(1 279)
(1 306)
(1 356)
(1 385)
(1 405)
(1 425)
(1 475)
(1 513)
(1 560)
(1 606)
(1 661)
(1 712)
(1 763)
(1 798)
(1 834)
(1 862)
(1 889)
(1 842)
(1 910)
(1 924)
(1 935)
(1 984)
(2 068)
(2 128)
(2 178)
(2 185)
(2 254)
(2 280)
(2 324)
(2 376)
(2 420)
(2 423)
(2 409)
(2 404)
(2 389)
(2 401)
(2 430)
(2 441)
(2 489)
(2 514)
(2 531)
(2 591)
(2 885)
(3 122)
(3 355)
(3 602)
(3 636)
(3 645)
(3 646)
(3 597)
(3 545)
(3 508)
(3 475)
(3 468)
(3 480)
(3 533)
(3 530)
(3 515)
(3 495)
(3 485)
(3 526)
(3 570)
(3 582)
(3 565)
(3 549)
(3 504)
(3 499)
(3 504)
(3 550)
(3 684)
(3 807)
(3 916)
(3 997)
(4 029)
(4 123)
(4 191)
(4 254)
(4 211)
(4 339)
(4 334)
(4 356)
(3 805)
(4 369)
(5 420)
(5 297)
(3 813)
(4 931)
(3 703)
(3 618)
Selling, General & Administrative
(950)
(1 070)
(1 133)
(1 212)
(1 203)
(1 252)
(1 270)
(1 279)
(1 306)
(1 356)
(1 385)
(1 405)
(1 425)
(1 475)
(1 513)
(1 560)
(1 606)
(1 664)
(1 712)
(1 763)
(1 798)
(1 834)
(1 862)
(1 889)
(1 842)
(1 910)
(1 924)
(1 935)
(1 984)
(2 068)
(2 128)
(2 178)
(2 185)
(2 249)
(2 275)
(2 319)
(2 376)
(2 420)
(2 423)
(2 409)
(2 404)
(2 388)
(2 400)
(2 429)
(2 441)
(2 489)
(2 514)
(2 531)
(2 592)
(2 885)
(3 122)
(3 355)
(3 602)
(3 636)
(3 645)
(3 646)
(3 597)
(3 545)
(3 508)
(3 475)
(3 468)
(3 480)
(3 533)
(3 530)
(3 515)
(3 495)
(3 485)
(3 526)
(3 570)
(3 582)
(3 565)
(3 549)
(3 504)
(3 499)
(3 504)
(3 550)
(3 685)
(3 807)
(3 916)
(3 997)
(4 030)
(4 123)
(4 191)
(4 254)
(4 211)
(4 339)
(4 334)
(4 356)
(3 805)
(4 369)
(5 420)
(5 297)
(3 813)
(4 931)
(3 703)
(3 618)
Other Operating Expenses
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
(5)
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
110
N/A
122
+11%
151
+23%
153
+2%
232
+52%
210
-9%
223
+6%
262
+18%
299
+14%
306
+2%
319
+4%
329
+3%
329
+0%
359
+9%
380
+6%
398
+5%
408
+3%
417
+2%
412
-1%
410
-1%
403
-2%
412
+2%
419
+2%
417
-1%
416
0%
426
+2%
436
+2%
432
-1%
415
-4%
428
+3%
435
+2%
444
+2%
459
+3%
479
+4%
516
+8%
558
+8%
585
+5%
589
+1%
606
+3%
637
+5%
666
+5%
703
+6%
684
-3%
656
-4%
657
+0%
637
-3%
662
+4%
683
+3%
660
-3%
712
+8%
758
+6%
797
+5%
852
+7%
859
+1%
875
+2%
871
0%
826
-5%
834
+1%
794
-5%
782
-1%
788
+1%
696
-12%
626
-10%
589
-6%
570
-3%
592
+4%
625
+6%
644
+3%
656
+2%
676
+3%
687
+2%
710
+3%
754
+6%
628
-17%
711
+13%
778
+9%
800
+3%
991
+24%
975
-2%
947
-3%
902
-5%
828
-8%
745
-10%
678
-9%
754
+11%
575
-24%
551
-4%
336
-39%
55
-84%
143
+160%
100
-30%
144
+44%
(404)
N/A
(413)
-2%
(459)
-11%
(369)
+20%
Pre-Tax Income
Interest Income Expense
(61)
(70)
(76)
(78)
(77)
(69)
(57)
(48)
(38)
(25)
(22)
(21)
(20)
(23)
(26)
(30)
(32)
(34)
(35)
(36)
(36)
(37)
(36)
(35)
(35)
(36)
(36)
(35)
(34)
(29)
(27)
(26)
(23)
(22)
(23)
(25)
(27)
(31)
(31)
(33)
(31)
(31)
(31)
(31)
(34)
(35)
(35)
(35)
(37)
(50)
(58)
(66)
(73)
(72)
(70)
(69)
(65)
(63)
(61)
(60)
(60)
(59)
(59)
(59)
(63)
(58)
(57)
(57)
(62)
(54)
(50)
(45)
(42)
(37)
(42)
(45)
(54)
(46)
(41)
(37)
(36)
(40)
(41)
(45)
(55)
(68)
(79)
(86)
(95)
(83)
(106)
(105)
(87)
(108)
(84)
(105)
Non-Reccuring Items
(32)
(12)
(32)
(14)
(52)
(52)
(32)
(50)
(58)
(1)
(1)
(0)
(3)
(3)
(3)
0
0
0
3
1
1
2
2
1
0
0
0
0
0
0
0
0
(5)
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(16)
(37)
(52)
(63)
(69)
(75)
(77)
(81)
(71)
(102)
(98)
(116)
(117)
(69)
(63)
(46)
(24)
(15)
(47)
1
(9)
(9)
(16)
0
0
0
(309)
(427)
(463)
(539)
Total Other Income
1
1
1
1
(1)
(1)
(1)
(1)
0
0
0
0
0
1
2
(0)
3
0
(1)
1
2
1
1
1
1
1
0
(1)
(1)
(1)
(0)
1
1
1
(1)
(2)
(1)
(1)
0
(0)
0
0
0
1
1
1
2
2
3
2
2
2
3
1
(3)
(3)
(7)
(2)
8
4
11
13
10
13
13
5
4
9
13
5
6
(3)
2
(3)
(4)
(1)
3
7
5
6
3
0
(1)
(8)
(3)
5
7
11
9
5
14
17
32
49
54
75
Pre-Tax Income
18
N/A
42
+132%
45
+6%
62
+38%
102
+66%
88
-13%
133
+50%
163
+23%
204
+25%
281
+38%
297
+6%
308
+4%
306
-1%
334
+9%
353
+6%
368
+4%
379
+3%
384
+1%
380
-1%
376
-1%
370
-2%
377
+2%
386
+2%
385
0%
383
0%
391
+2%
401
+2%
397
-1%
381
-4%
399
+5%
408
+2%
419
+3%
432
+3%
458
+6%
492
+7%
532
+8%
557
+5%
557
0%
575
+3%
604
+5%
633
+5%
672
+6%
653
-3%
626
-4%
624
0%
603
-3%
629
+4%
650
+3%
626
-4%
665
+6%
702
+6%
732
+4%
781
+7%
788
+1%
801
+2%
800
0%
753
-6%
769
+2%
740
-4%
726
-2%
739
+2%
650
-12%
577
-11%
543
-6%
520
-4%
535
+3%
557
+4%
560
+1%
555
-1%
565
+2%
574
+2%
588
+2%
638
+9%
507
-21%
593
+17%
630
+6%
651
+3%
837
+28%
822
-2%
847
+3%
806
-5%
743
-8%
679
-9%
610
-10%
649
+6%
514
-21%
471
-8%
252
-46%
(47)
N/A
64
N/A
8
-88%
56
+603%
(768)
N/A
(899)
-17%
(951)
-6%
(937)
+1%
Net Income
Tax Provision
(7)
(17)
(17)
(24)
(40)
(34)
(51)
(63)
(78)
(108)
(114)
(118)
(118)
(129)
(135)
(141)
(144)
(144)
(143)
(141)
(139)
(144)
(147)
(146)
(144)
(147)
(149)
(148)
(143)
(149)
(153)
(158)
(161)
(172)
(185)
(199)
(211)
(210)
(216)
(227)
(239)
(254)
(248)
(237)
(236)
(227)
(236)
(242)
(235)
(247)
(261)
(274)
(288)
(293)
(297)
(297)
(279)
(285)
(282)
(274)
(279)
(241)
(206)
(190)
(189)
(200)
(213)
(216)
(137)
(116)
(96)
(81)
(151)
(119)
(140)
(153)
(158)
(201)
(198)
(200)
(190)
(173)
(156)
(142)
(147)
(118)
(109)
(55)
17
(12)
(4)
(29)
181
336
356
366
Income from Continuing Operations
11
25
27
38
62
54
81
100
125
173
183
189
188
205
218
227
235
240
237
235
231
233
239
239
238
244
251
249
238
250
255
260
270
286
307
332
346
346
358
376
395
419
405
389
388
376
393
408
392
418
440
459
494
494
505
503
473
484
459
452
460
409
371
353
332
335
344
343
418
449
478
507
487
388
453
477
493
635
624
646
616
570
522
469
502
396
362
197
(30)
52
4
27
(587)
(563)
(596)
(572)
Net Income (Common)
11
N/A
20
+78%
21
+9%
35
+62%
65
+88%
58
-11%
86
+48%
102
+20%
125
+22%
171
+37%
181
+6%
187
+3%
188
+0%
205
+9%
218
+6%
227
+4%
235
+3%
240
+2%
237
-1%
235
-1%
231
-2%
233
+1%
239
+2%
239
+0%
238
0%
244
+3%
251
+3%
248
-1%
237
-4%
248
+5%
253
+2%
259
+2%
269
+4%
285
+6%
305
+7%
331
+8%
345
+4%
345
0%
357
+4%
375
+5%
394
+5%
418
+6%
404
-3%
388
-4%
387
0%
375
-3%
392
+5%
407
+4%
391
-4%
417
+7%
440
+5%
458
+4%
492
+7%
493
+0%
503
+2%
501
0%
472
-6%
483
+2%
458
-5%
451
-1%
458
+1%
408
-11%
370
-9%
353
-5%
476
+35%
504
+6%
535
+6%
555
+4%
424
-24%
430
+1%
437
+2%
444
+2%
487
+10%
388
-20%
453
+17%
477
+5%
493
+3%
635
+29%
624
-2%
646
+4%
616
-5%
570
-7%
522
-8%
469
-10%
502
+7%
396
-21%
362
-9%
197
-46%
30
-85%
52
+77%
41
-21%
84
+103%
(336)
N/A
(312)
+7%
(382)
-22%
(377)
+1%
EPS (Diluted)
0.13
N/A
0.18
+38%
0.19
+6%
0.32
+68%
0.59
+84%
0.52
-12%
0.76
+46%
0.89
+17%
1.12
+26%
1.52
+36%
1.6
+5%
1.66
+4%
1.66
N/A
1.88
+13%
1.97
+5%
2.04
+4%
2.13
+4%
2.19
+3%
2.22
+1%
2.21
0%
2.16
-2%
2.19
+1%
2.24
+2%
2.31
+3%
2.28
-1%
2.55
+12%
2.62
+3%
2.57
-2%
2.49
-3%
2.6
+4%
2.65
+2%
2.72
+3%
2.83
+4%
3.08
+9%
3.53
+15%
3.9
+10%
3.95
+1%
4.23
+7%
4.61
+9%
5.02
+9%
5.11
+2%
5.62
+10%
5.44
-3%
5.24
-4%
5.22
0%
5.08
-3%
5.4
+6%
5.55
+3%
5.35
-4%
5.7
+7%
5.99
+5%
6.23
+4%
6.73
+8%
6.7
0%
6.84
+2%
6.81
0%
6.37
-6%
6.55
+3%
6.21
-5%
6.11
-2%
6.2
+1%
5.52
-11%
5
-9%
4.77
-5%
6.43
+35%
6.79
+6%
7.21
+6%
7.47
+4%
5.72
-23%
5.95
+4%
6.06
+2%
6.28
+4%
6.84
+9%
5.59
-18%
6.53
+17%
6.88
+5%
7.14
+4%
9.61
+35%
9.57
0%
10.21
+7%
9.47
-7%
9.23
-3%
8.79
-5%
7.75
-12%
8.22
+6%
6.66
-19%
6.07
-9%
3.31
-45%
0.5
-85%
0.88
+76%
0.69
-22%
1.4
+103%
-5.62
N/A
-5.17
+8%
-6.31
-22%
-6.27
+1%

See Also

Summary
AAP intrinsic value, competitors valuation, and company profile.
DCF Valuation
AAP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AAP stock valuation using valuation multiples.
Wall Street Estimates
AAP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AAP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.