|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
January 3, 2015 | December 28, 2013 | December 29, 2012 | |||||||||
Self-insurance reserves, beginning of period | $ | 98,475 | $ | 94,548 | $ | 98,944 | |||||
Additions to self-insurance reserves | 159,752 | 120,782 | 105,670 | ||||||||
Acquired reserves | 41,673 | 4,195 | — | ||||||||
Reserves utilized | (162,867 | ) | (121,050 | ) | (110,066 | ) | |||||
Self-insurance reserves, end of period | $ | 137,033 | $ | 98,475 | $ | 94,548 | |||||
• | Significant decrease in the market price of a long-lived asset (asset group); |
• | Significant changes in how assets are used or are planned to be used; |
• | Significant adverse change in legal factors or business climate, including adverse regulatory action; |
• | Significant negative industry trends; |
• | An accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset (asset group); |
• | Significant changes in technology; |
• | A current-period operating or cash flow loss combined with a history of operating or cash flow losses, or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset (asset group); or |
• | A current expectation that, more likely than not, a long-lived asset (asset group) will be sold or otherwise disposed of significantly before the end of its previously estimated useful life. |
Cost of Sales | SG&A | ||||
| Total cost of merchandise sold including: | | Payroll and benefit costs for store and corporate | ||
- | Freight expenses associated with moving | Team Members; | |||
merchandise inventories from our vendors to | | Occupancy costs of store and corporate facilities; | |||
our distribution center, | | Depreciation and amortization related to store and | |||
- | Vendor incentives, and | corporate assets; | |||
- | Cash discounts on payments to vendors; | | Advertising; | ||
| Inventory shrinkage; | | Costs associated with our Commercial delivery | ||
| Defective merchandise and warranty costs; | program, including payroll and benefit costs, | |||
| Costs associated with operating our distribution | and transportation expenses associated with moving | |||
network, including payroll and benefit costs, | merchandise inventories from our stores and branches to | ||||
occupancy costs and depreciation; and | our customer locations; | ||||
| Freight and other handling costs associated with | | Self-insurance costs; | ||
moving merchandise inventories through our | | Professional services; | |||
supply chain | | Other administrative costs, such as credit card | |||
- | From our distribution centers to our store and | service fees, supplies, travel and lodging; | |||
branch locations and customers, and | | Closed store expense; | |||
- | From certain of our larger stores which stock a | | Impairment charges; | ||
wider variety and greater supply of inventory (“HUB | | GPI acquisition-related expenses and integration costs; | |||
stores”) to our stores after the customer has | and | ||||
special-ordered the merchandise. | | BWP acquisition-related expenses and integration costs. | |||
|
|||
January 3, 2015 | December 28, 2013 | ||||||
Inventories at FIFO, net | $ | 3,814,123 | $ | 2,424,795 | |||
Adjustments to state inventories at LIFO | 122,832 | 131,762 | |||||
Inventories at LIFO, net | $ | 3,936,955 | $ | 2,556,557 | |||
January 3, 2015 | December 28, 2013 | December 29, 2012 | |||||||||
Inventory reserves, beginning of period | $ | 37,523 | $ | 31,418 | $ | 30,786 | |||||
Additions to inventory reserves | 92,773 | 65,466 | 72,852 | ||||||||
Reserves utilized | (80,857 | ) | (59,361 | ) | (72,220 | ) | |||||
Inventory reserves, end of period | $ | 49,439 | $ | 37,523 | $ | 31,418 | |||||
|
|||
Total Consideration | $ | 2,080,804 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed | ||||
Cash and cash equivalents | $ | 25,176 | ||
Receivables | 255,997 | |||
Inventory | 1,159,886 | |||
Other current assets | 118,871 | |||
Property, plant and equipment | 162,545 | |||
Intangible assets | 756,571 | |||
Other assets | 1,741 | |||
Accounts payable | (704,006 | ) | ||
Accrued and other current liabilities | (136,784 | ) | ||
Long-term liabilities | (356,584 | ) | ||
Total identifiable net assets | 1,283,413 | |||
Goodwill | 797,391 | |||
Total acquired net assets | $ | 2,080,804 | ||
December 28, 2013 | ||||
(52 weeks) | ||||
Pro forma: | ||||
Net sales | $ | 9,456,405 | ||
Net income | $ | 428,562 | ||
Basic earnings per share | $ | 5.88 | ||
Diluted earnings per share | $ | 5.84 | ||
• | additional amortization expense that would have been recognized assuming fair value adjustments to the existing GPI assets acquired and liabilities assumed, including favorable and unfavorable lease values and other intangible assets; |
• | adjustment of interest expense to reflect the additional borrowings of the Company in conjunction with the acquisition and removal of GPI historical debt; |
• | elimination of the GPI recognition of a deferred gain in 2013 of $6,385 for the twelve months ended December 31, 2013 from a sale leaseback transaction as the deferred values were subsequently removed in purchase accounting; and |
• | elimination of acquisition-related transaction fees incurred by the Company of $26,970 for the fifty-two weeks ended December 28, 2013. |
|
|||
Closed Store Lease Obligations | Severance | Relocation and Other Exit Costs | Total | ||||||||||||||
For the year ended January 3, 2015: | |||||||||||||||||
Balance, December 28, 2013 | $ | 11,212 | $ | — | $ | — | $ | 11,212 | |||||||||
Reserves acquired with GPI | 3,455 | — | — | 3,455 | |||||||||||||
Reserves established | 11,138 | 8,038 | 7,053 | 26,229 | |||||||||||||
Change in estimates | 1,053 | (1,307 | ) | — | (254 | ) | |||||||||||
Cash payments | (7,588 | ) | (927 | ) | (5,237 | ) | (13,752 | ) | |||||||||
Balance, January 3, 2015 | $ | 19,270 | $ | 5,804 | $ | 1,816 | $ | 26,890 | |||||||||
|
|||
January 3, 2015 | December 28, 2013 | ||||||
(53 weeks ended) | (52 weeks ended) | ||||||
Goodwill, beginning of period | $ | 199,835 | $ | 76,389 | |||
Acquisitions | 798,043 | 123,446 | |||||
Changes in foreign currency exchange rates | (2,452 | ) | — | ||||
Goodwill, end of period | $ | 995,426 | $ | 199,835 | |||
January 3, 2015 | December 28, 2013 | |||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | |||||||||||||||||||
Amortized intangible assets: | ||||||||||||||||||||||||
Customer relationships | $ | 362,483 | $ | (40,609 | ) | $ | 321,874 | $ | 33,601 | $ | (10,309 | ) | $ | 23,292 | ||||||||||
Acquired technology | 8,850 | (8,569 | ) | 281 | 8,850 | (6,381 | ) | 2,469 | ||||||||||||||||
Favorable leases | 56,342 | (11,939 | ) | 44,403 | — | — | — | |||||||||||||||||
Non-compete and other | 56,780 | (14,596 | ) | 42,184 | 6,085 | (2,524 | ) | 3,561 | ||||||||||||||||
484,455 | (75,713 | ) | 408,742 | 48,536 | (19,214 | ) | 29,322 | |||||||||||||||||
Unamortized intangible assets: | ||||||||||||||||||||||||
Brands, trademark and tradenames | 339,383 | — | 339,383 | 20,550 | — | 20,550 | ||||||||||||||||||
Total intangible assets | $ | 823,838 | $ | (75,713 | ) | $ | 748,125 | $ | 69,086 | $ | (19,214 | ) | $ | 49,872 | ||||||||||
Fiscal Year | Amount | |||
2015 | $ | 52,115 | ||
2016 | 48,312 | |||
2017 | 45,959 | |||
2018 | 42,948 | |||
2019 | 32,187 | |||
Thereafter | 187,221 | |||
|
|||
January 3, 2015 | December 28, 2013 | |||||||
Trade | $ | 360,922 | $ | 145,670 | ||||
Vendor | 222,476 | 138,336 | ||||||
Other | 12,579 | 6,884 | ||||||
Total receivables | 595,977 | 290,890 | ||||||
Less: Allowance for doubtful accounts | (16,152 | ) | (13,295 | ) | ||||
Receivables, net | $ | 579,825 | $ | 277,595 | ||||
|
|||
January 3, 2015 | December 28, 2013 | ||||||
Revolving facility at variable interest rates (2.45% and 1.47% at January 3, 2015 and December 28, 2013, respectively) due December 5, 2018 | $ | 93,400 | $ | — | |||
Term loan at variable interest rates (1.72% and 1.67% at January 3, 2015 and December 28, 2013, respectively) due January 2, 2019 | 490,000 | — | |||||
5.75% Senior Unsecured Notes (net of unamortized discount of $746 and $865 at January 3, 2015 and December 28, 2013, respectively) due May 1, 2020 | 299,254 | 299,135 | |||||
4.50% Senior Unsecured Notes (net of unamortized discount of $72 and $80 at January 3, 2015 and December 28, 2013, respectively) due January 15, 2022 | 299,928 | 299,920 | |||||
4.50% Senior Unsecured Notes (net of unamortized discount of $1,271 and $1,387 at January 3, 2015 and December 28, 2013) due December 1, 2023 | 448,729 | 448,613 | |||||
Other | 5,582 | 5,916 | |||||
1,636,893 | 1,053,584 | ||||||
Less: Current portion of long-term debt | (582 | ) | (916 | ) | |||
Long-term debt, excluding current portion | $ | 1,636,311 | $ | 1,052,668 | |||
Fiscal Year | Amount | |||
2015 | $ | 582 | ||
2016 | — | |||
2017 | 35,000 | |||
2018 | 163,400 | |||
2019 | 385,000 | |||
Thereafter | 1,052,911 | |||
$ | 1,636,893 | |||
|
|||
• | Level 1 – Unadjusted quoted prices that are available in active markets for identical assets or liabilities at the measurement date. |
• | Level 2 – Inputs other than quoted prices that are observable for assets and liabilities at the measurement date, either directly or indirectly. These inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are less active, and inputs other than quoted prices that are observable for the asset or liability or corroborated by other observable market data. |
• | Level 3 – Unobservable inputs for assets or liabilities that are not able to be corroborated by observable market data and reflect the use of a reporting entity’s own assumptions. These values are generally determined using pricing models for which the assumptions utilize management’s estimates of market participant assumptions. |
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Fair Value | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||||
As of December 28, 2013: | |||||||||||||||
Contingent consideration related to business acquisitions | $ | 9,475 | $ | — | $ | — | $ | 9,475 | |||||||
January 3, 2015 | December 28, 2013 | ||||||
Carrying Value | $ | 1,636,311 | $ | 1,052,668 | |||
Fair Value | $ | 1,728,000 | $ | 1,086,000 | |||
|
|||
Original Useful Lives | January 3, 2015 | December 28, 2013 | |||||||||
Land and land improvements | 0 - 10 years | $ | 438,638 | $ | 418,207 | ||||||
Buildings | 30 - 40 years | 460,187 | 445,820 | ||||||||
Building and leasehold improvements | 3 - 30 years | 394,259 | 336,685 | ||||||||
Furniture, fixtures and equipment | 3 - 20 years | 1,402,563 | 1,244,456 | ||||||||
Vehicles | 2 - 13 years | 37,051 | 18,291 | ||||||||
Construction in progress | 71,691 | 75,985 | |||||||||
2,804,389 | 2,539,444 | ||||||||||
Less - Accumulated depreciation | (1,372,359 | ) | (1,255,474 | ) | |||||||
Property and equipment, net | $ | 1,432,030 | $ | 1,283,970 | |||||||
|
|||
January 3, 2015 | December 28, 2013 | ||||||||
Payroll and related benefits | $ | 116,198 | $ | 101,576 | |||||
Warranty reserves | 47,972 | 39,512 | |||||||
Capital expenditures | 29,780 | 20,714 | |||||||
Self-insurance reserves | 58,899 | 45,504 | |||||||
Taxes payable | 87,473 | 82,179 | |||||||
Other | 180,351 | 139,140 | |||||||
Total accrued expenses | $ | 520,673 | $ | 428,625 | |||||
January 3, 2015 | December 28, 2013 | December 29, 2012 | ||||||||||
Warranty reserves, beginning of period | $ | 39,512 | $ | 38,425 | $ | 38,847 | ||||||
Reserves acquired with GPI | 4,490 | — | — | |||||||||
Additions to warranty reserves | 52,306 | 42,380 | 40,766 | |||||||||
Reserves utilized | (48,336 | ) | (41,293 | ) | (41,188 | ) | ||||||
Warranty reserves, end of period | $ | 47,972 | $ | 39,512 | $ | 38,425 | ||||||
|
|||
January 3, 2015 | December 28, 2013 | |||||||
Deferred income taxes | $ | 89,173 | $ | 135,754 | ||||
Other | 37,273 | 18,876 | ||||||
Total other current liabilities | $ | 126,446 | $ | 154,630 | ||||
January 3, 2015 | December 28, 2013 | |||||||
Deferred income taxes | $ | 360,903 | $ | 91,957 | ||||
Self-insurance reserves | 78,134 | 52,971 | ||||||
Deferred rent | 55,153 | 47,851 | ||||||
Unfavorable leases | 45,259 | — | ||||||
Other | 40,620 | 38,337 | ||||||
Total other long-term liabilities | $ | 580,069 | $ | 231,116 | ||||
|
|||
|
|||
2014 | 2013 | 2012 | ||||||||||
Numerator | ||||||||||||
Net income applicable to common shares | $ | 493,825 | $ | 391,758 | $ | 387,670 | ||||||
Participating securities’ share in earnings | (1,555 | ) | (895 | ) | (870 | ) | ||||||
Net income applicable to common shares | $ | 492,270 | $ | 390,863 | $ | 386,800 | ||||||
Denominator | ||||||||||||
Basic weighted average common shares | 72,932 | 72,930 | 73,091 | |||||||||
Dilutive impact of share-based awards | 482 | 484 | 971 | |||||||||
Diluted weighted average common shares | 73,414 | 73,414 | 74,062 | |||||||||
Basic earnings per common share | ||||||||||||
Net income applicable to common stockholders | $ | 6.75 | $ | 5.36 | $ | 5.29 | ||||||
Diluted earnings per common share | ||||||||||||
Net income applicable to common stockholders | $ | 6.71 | $ | 5.32 | $ | 5.22 | ||||||
|
|||
Current | Deferred | Total | ||||||||||
2014 | ||||||||||||
Federal | $ | 204,743 | $ | 45,389 | $ | 250,132 | ||||||
State | 19,359 | 4,830 | 24,189 | |||||||||
Foreign | 14,999 | (1,751 | ) | 13,248 | ||||||||
$ | 239,101 | $ | 48,468 | $ | 287,569 | |||||||
2013 | ||||||||||||
Federal | $ | 202,784 | $ | (1,898 | ) | $ | 200,886 | |||||
State | 25,287 | (339 | ) | 24,948 | ||||||||
Foreign | 8,806 | — | 8,806 | |||||||||
$ | 236,877 | $ | (2,237 | ) | $ | 234,640 | ||||||
2012 | ||||||||||||
Federal | $ | 185,564 | $ | 21,940 | $ | 207,504 | ||||||
State | 20,116 | 4,953 | 25,069 | |||||||||
Foreign | 3,831 | — | 3,831 | |||||||||
$ | 209,511 | $ | 26,893 | $ | 236,404 | |||||||
January 3, 2015 | December 28, 2013 | December 29, 2012 | ||||||||||
Income before provision for income taxes at statutory U.S. federal income tax rate (35%) | $ | 273,488 | $ | 219,239 | $ | 218,426 | ||||||
State income taxes, net of federal income tax benefit | 15,723 | 16,216 | 16,295 | |||||||||
Other, net | (1,642 | ) | (815 | ) | 1,683 | |||||||
$ | 287,569 | $ | 234,640 | $ | 236,404 | |||||||
January 3, 2015 | December 28, 2013 | |||||||
Deferred income tax assets | $ | 151,997 | $ | 101,979 | ||||
Valuation allowance | (5,084 | ) | (1,557 | ) | ||||
Deferred income tax liabilities | (593,264 | ) | (321,778 | ) | ||||
Net deferred income tax liabilities | $ | (446,351 | ) | $ | (221,356 | ) | ||
January 3, 2015 | December 28, 2013 | |||||||
Current deferred income tax assets (liabilities): | ||||||||
Inventory valuation differences | $ | (156,703 | ) | $ | (178,201 | ) | ||
Accrued medical and workers compensation | 14,250 | 9,370 | ||||||
Accrued expenses not currently deductible for tax | 48,684 | 28,501 | ||||||
Other, net | 5,119 | 5,612 | ||||||
Total current deferred income tax assets (liabilities) | $ | (88,650 | ) | $ | (134,718 | ) | ||
Long-term deferred income tax assets (liabilities): | ||||||||
Property and equipment | $ | (181,511 | ) | $ | (143,577 | ) | ||
Share-based compensation | 13,721 | 10,733 | ||||||
Accrued medical and workers compensation | 30,424 | 20,532 | ||||||
Net operating loss carryforwards | 7,233 | 3,426 | ||||||
Straight-line rent | 21,431 | 20,784 | ||||||
Intangible assets | (255,050 | ) | (10,961 | ) | ||||
Other, net | 6,051 | 12,425 | ||||||
Total long-term deferred income tax assets (liabilities) | $ | (357,701 | ) | $ | (86,638 | ) | ||
January 3, 2015 | December 28, 2013 | December 29, 2012 | ||||||||||
Unrecognized tax benefits, beginning of period | $ | 18,458 | $ | 16,708 | $ | 24,711 | ||||||
Increases related to prior period tax positions | — | — | 702 | |||||||||
Decreases related to prior period tax positions | (4,841 | ) | (1,313 | ) | (9,629 | ) | ||||||
Increases related to current period tax positions | 4,329 | 3,678 | 3,985 | |||||||||
Settlements | (2,345 | ) | — | (1,111 | ) | |||||||
Expiration of statute of limitations | (1,568 | ) | (615 | ) | (1,950 | ) | ||||||
Unrecognized tax benefits, end of period | $ | 14,033 | $ | 18,458 | $ | 16,708 | ||||||
|
|||
Fiscal Year | Amount | |||
2015 | $ | 460,655 | ||
2016 | 439,530 | |||
2017 | 402,581 | |||
2018 | 363,154 | |||
2019 | 317,982 | |||
Thereafter | 1,262,623 | |||
$ | 3,246,525 | |||
January 3, 2015 | December 28, 2013 | December 29, 2012 | ||||||||||
Minimum facility rentals | $ | 463,345 | $ | 328,581 | $ | 300,552 | ||||||
Contingency facility rentals | 488 | 578 | 907 | |||||||||
Equipment rentals | 8,230 | 5,333 | 5,027 | |||||||||
Vehicle rentals | 53,300 | 29,100 | 18,401 | |||||||||
525,363 | 363,592 | 324,887 | ||||||||||
Less: Sub-lease income | (9,966 | ) | (5,983 | ) | (4,600 | ) | ||||||
$ | 515,397 | $ | 357,609 | $ | 320,287 | |||||||
|
|||
|
|||
|
|||
2014 | 2013 | 2012 | ||||||||||
Share-based compensation expense | $ | 21,705 | $ | 13,191 | $ | 15,236 | ||||||
Deferred income tax benefit | 8,013 | 4,991 | 5,774 | |||||||||
Proceeds from the issuance of common stock, primarily exercise of stock options | 6,578 | 3,611 | 8,495 | |||||||||
Tax withholdings related to the exercise of stock appreciation rights | (7,102 | ) | (21,856 | ) | (26,677 | ) | ||||||
Excess tax benefit from share-based compensation | 10,487 | 16,320 | 23,099 | |||||||||
Black-Scholes Option Valuation Assumptions | 2014 | 2013 | 2012 | ||||||
Risk-free interest rate (1) | 1.2 | % | 1.1 | % | 0.5 | % | |||
Expected dividend yield | 0.2 | % | 0.3 | % | 0.3 | % | |||
Expected stock price volatility (2) | 27.0 | % | 26.9 | % | 33.2 | % | |||
Expected life of awards (in months) (3) | 49 | 49 | 49 | ||||||
(1) | The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate having term consistent with the expected life of the award. |
(2) | Expected volatility is determined using a blend of historical and implied volatility. |
(3) | The expected life of the Company's awards represents the estimated period of time until exercise and is based on historical experience of previously granted awards. |
Number of Awards | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value | ||||||||||
Outstanding at December 28, 2013 | 1,090 | $ | 61.79 | ||||||||||
Granted | — | — | |||||||||||
Exercised | (243 | ) | 54.88 | ||||||||||
Forfeited | (21 | ) | 67.71 | ||||||||||
Outstanding at January 3, 2015 | 826 | $ | 63.68 | 3.54 | $ | 78,332 | |||||||
Vested and expected to vest | 823 | $ | 63.64 | 3.54 | $ | 78,107 | |||||||
Outstanding and exercisable | 714 | $ | 61.92 | 3.32 | $ | 69,033 | |||||||
Number of Awards | Weighted-Average Grant Date Fair Value | ||||||
Nonvested at December 28, 2013 | 210 | $ | 91.44 | ||||
Granted | 190 | 139.43 | |||||
Vested | (94 | ) | 87.93 | ||||
Forfeited | (23 | ) | 103.75 | ||||
Nonvested at January 3, 2015 | 283 | $ | 123.89 | ||||
Number of Awards | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value | |||||||||
Outstanding at December 28, 2013 | 520 | $ | 78.21 | |||||||||
Granted | 303 | 141.57 | ||||||||||
Change in units based on performance | (48 | ) | 90.57 | |||||||||
Exercised | (39 | ) | 35.18 | |||||||||
Forfeited | (107 | ) | 68.97 | |||||||||
Outstanding at January 3, 2015 | 629 | $ | 112.01 | 5.47 | $ | 29,285 | ||||||
Vested and expected to vest | 533 | $ | 108.17 | 4.97 | $ | 26,864 | ||||||
Outstanding and exercisable | 92 | $ | 36.91 | 1.84 | $ | 11,152 | ||||||
Number of Awards | Weighted-Average Grant Date Fair Value | ||||||
Nonvested at December 28, 2013 | 182 | $ | 75.36 | ||||
Granted | 19 | 123.32 | |||||
Change in units based on performance | 6 | 104.87 | |||||
Vested | (2 | ) | 74.43 | ||||
Forfeited | (10 | ) | 76.09 | ||||
Nonvested at January 3, 2015 | 195 | $ | 81.98 | ||||
|
|||
Unrealized Gain (Loss) on Hedging Arrangements | Unrealized Gain (Loss) on Postretirement Plan | Currency Translation | Accumulated Other Comprehensive Income (Loss) | |||||||||||||
Balance, December 31, 2011 | $ | (254 | ) | $ | 3,058 | $ | — | $ | 2,804 | |||||||
Fiscal 2012 activity | 254 | (391 | ) | — | (137 | ) | ||||||||||
Balance, December 29, 2012 | $ | — | $ | 2,667 | $ | — | $ | 2,667 | ||||||||
Fiscal 2013 activity | — | 1,016 | — | 1,016 | ||||||||||||
Balance, December 28, 2013 | $ | — | $ | 3,683 | $ | — | $ | 3,683 | ||||||||
Fiscal 2014 activity | — | (752 | ) | (15,268 | ) | (16,020 | ) | |||||||||
Balance, January 3, 2015 | $ | — | $ | 2,931 | $ | (15,268 | ) | $ | (12,337 | ) | ||||||
|
|||
2014 | 2013 | 2012 | |||||||
Percentage of Sales, by Product Group | |||||||||
Parts and Batteries | 69 | % | 67 | % | 65 | % | |||
Accessories | 13 | % | 14 | % | 14 | % | |||
Chemicals | 8 | % | 10 | % | 10 | % | |||
Oil | 8 | % | 9 | % | 10 | % | |||
Other | 2 | % | — | % | 1 | % | |||
Total | 100 | % | 100 | % | 100 | % | |||
|
|||
Advance Auto Parts, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Assets | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 9 | $ | 65,345 | $ | 39,326 | $ | (9 | ) | $ | 104,671 | ||||||||
Receivables, net | — | 549,151 | 30,674 | — | 579,825 | ||||||||||||||
Inventories, net | — | 3,771,816 | 165,139 | — | 3,936,955 | ||||||||||||||
Other current assets | 4,102 | 113,003 | 3,383 | (899 | ) | 119,589 | |||||||||||||
Total current assets | 4,111 | 4,499,315 | 238,522 | (908 | ) | 4,741,040 | |||||||||||||
Property and equipment, net of accumulated depreciation | 2 | 1,421,325 | 10,703 | — | 1,432,030 | ||||||||||||||
Assets held for sale | — | 615 | — | — | 615 | ||||||||||||||
Goodwill | — | 940,817 | 54,609 | — | 995,426 | ||||||||||||||
Intangible assets, net | — | 689,745 | 58,380 | — | 748,125 | ||||||||||||||
Other assets, net | 12,963 | 36,762 | 683 | (5,286 | ) | 45,122 | |||||||||||||
Investment in subsidiaries | 2,057,761 | 280,014 | — | (2,337,775 | ) | — | |||||||||||||
Intercompany note receivable | 1,047,911 | — | — | (1,047,911 | ) | — | |||||||||||||
Due from intercompany, net | — | — | 211,908 | (211,908 | ) | — | |||||||||||||
$ | 3,122,748 | $ | 7,868,593 | $ | 574,805 | $ | (3,603,788 | ) | $ | 7,962,358 | |||||||||
Liabilities and Stockholders' Equity | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Current portion of long-term debt | $ | — | $ | 582 | $ | — | $ | — | $ | 582 | |||||||||
Accounts payable | — | 2,845,043 | 250,322 | — | 3,095,365 | ||||||||||||||
Accrued expenses | 4,884 | 498,505 | 17,284 | — | 520,673 | ||||||||||||||
Other current liabilities | — | 115,497 | 11,857 | (908 | ) | 126,446 | |||||||||||||
Total current liabilities | 4,884 | 3,459,627 | 279,463 | (908 | ) | 3,743,066 | |||||||||||||
Long-term debt | 1,047,911 | 588,400 | — | — | 1,636,311 | ||||||||||||||
Other long-term liabilities | — | 570,027 | 15,328 | (5,286 | ) | 580,069 | |||||||||||||
Intercompany note payable | — | 1,047,911 | — | (1,047,911 | ) | — | |||||||||||||
Due to intercompany, net | 67,041 | 144,867 | — | (211,908 | ) | — | |||||||||||||
Commitments and contingencies | |||||||||||||||||||
Stockholders' equity | 2,002,912 | 2,057,761 | 280,014 | (2,337,775 | ) | 2,002,912 | |||||||||||||
$ | 3,122,748 | $ | 7,868,593 | $ | 574,805 | $ | (3,603,788 | ) | $ | 7,962,358 | |||||||||
Advance Auto Parts, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net sales | $ | — | $ | 9,530,953 | $ | 527,595 | $ | (214,687 | ) | $ | 9,843,861 | ||||||||
Cost of sales, including purchasing and warehousing costs | — | 5,231,421 | 373,514 | (214,687 | ) | 5,390,248 | |||||||||||||
Gross profit | — | 4,299,532 | 154,081 | — | 4,453,613 | ||||||||||||||
Selling, general and administrative expenses | 14,504 | 3,541,370 | 102,370 | (56,341 | ) | 3,601,903 | |||||||||||||
Operating (loss) income | (14,504 | ) | 758,162 | 51,711 | 56,341 | 851,710 | |||||||||||||
Other, net: | |||||||||||||||||||
Interest expense | (52,946 | ) | (20,334 | ) | (128 | ) | — | (73,408 | ) | ||||||||||
Other income (expense), net | 67,470 | (9,140 | ) | 1,103 | (56,341 | ) | 3,092 | ||||||||||||
Total other, net | 14,524 | (29,474 | ) | 975 | (56,341 | ) | (70,316 | ) | |||||||||||
Income before provision for income taxes | 20 | 728,688 | 52,686 | — | 781,394 | ||||||||||||||
Provision for income taxes | 296 | 277,769 | 9,504 | — | 287,569 | ||||||||||||||
(Loss) income before equity in earnings of subsidiaries | (276 | ) | 450,919 | 43,182 | — | 493,825 | |||||||||||||
Equity in earnings of subsidiaries | 494,101 | 43,182 | — | (537,283 | ) | — | |||||||||||||
Net income | $ | 493,825 | $ | 494,101 | $ | 43,182 | $ | (537,283 | ) | $ | 493,825 | ||||||||
Advance Auto Parts, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net income | $ | 493,825 | $ | 494,101 | $ | 43,182 | $ | (537,283 | ) | $ | 493,825 | ||||||||
Other comprehensive loss: | |||||||||||||||||||
Changes in net unrecognized other postretirement benefit costs | — | (752 | ) | — | — | (752 | ) | ||||||||||||
Currency translation | — | — | (15,268 | ) | — | (15,268 | ) | ||||||||||||
Equity in other comprehensive loss of subsidiaries | (16,020 | ) | (15,268 | ) | — | 31,288 | — | ||||||||||||
Other comprehensive loss | (16,020 | ) | (16,020 | ) | (15,268 | ) | 31,288 | (16,020 | ) | ||||||||||
Comprehensive income | $ | 477,805 | $ | 478,081 | $ | 27,914 | $ | (505,995 | ) | $ | 477,805 | ||||||||
Advance Auto Parts, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net cash provided by operating activities | $ | — | $ | 666,566 | $ | 42,425 | $ | — | $ | 708,991 | |||||||||
Cash flows from investing activities: | |||||||||||||||||||
Purchases of property and equipment | — | (224,894 | ) | (3,552 | ) | — | (228,446 | ) | |||||||||||
Business acquisitions, net of cash acquired | — | (2,059,987 | ) | (796 | ) | — | (2,060,783 | ) | |||||||||||
Proceeds from sales of property and equipment | — | 974 | 18 | — | 992 | ||||||||||||||
Net cash used in investing activities | — | (2,283,907 | ) | (4,330 | ) | — | (2,288,237 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Increase in bank overdrafts | — | 16,228 | — | (9 | ) | 16,219 | |||||||||||||
Borrowings under credit facilities | — | 2,238,200 | — | — | 2,238,200 | ||||||||||||||
Payments on credit facilities | — | (1,654,800 | ) | — | — | (1,654,800 | ) | ||||||||||||
Dividends paid | — | (17,580 | ) | — | — | (17,580 | ) | ||||||||||||
Proceeds from the issuance of common stock, primarily exercise of stock options | — | 6,578 | — | — | 6,578 | ||||||||||||||
Tax withholdings related to the exercise of stock appreciation rights | — | (7,102 | ) | — | — | (7,102 | ) | ||||||||||||
Excess tax benefit from share-based compensation | — | 10,487 | — | — | 10,487 | ||||||||||||||
Repurchase of common stock | — | (5,154 | ) | — | — | (5,154 | ) | ||||||||||||
Contingent consideration related to business acquisitions | — | (10,047 | ) | — | — | (10,047 | ) | ||||||||||||
Other | — | (890 | ) | — | — | (890 | ) | ||||||||||||
Net cash provided by financing activities | — | 575,920 | — | (9 | ) | 575,911 | |||||||||||||
Effect of exchange rate changes on cash | — | — | (4,465 | ) | — | (4,465 | ) | ||||||||||||
Net (decrease) increase in cash and cash equivalents | — | (1,041,421 | ) | 33,630 | (9 | ) | (1,007,800 | ) | |||||||||||
Cash and cash equivalents, beginning of period | 9 | 1,106,766 | 5,696 | — | 1,112,471 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 9 | $ | 65,345 | $ | 39,326 | $ | (9 | ) | $ | 104,671 | ||||||||
|
|||
2014 | First | Second | Third | Fourth | ||||||||||||
(16 weeks) | (12 weeks) | (12 weeks) | (13 weeks) | |||||||||||||
Net sales | $ | 2,969,499 | $ | 2,347,697 | $ | 2,289,456 | $ | 2,237,209 | ||||||||
Gross profit | 1,353,122 | 1,062,108 | 1,034,442 | 1,003,941 | ||||||||||||
Net income | 147,726 | 139,488 | 122,177 | 84,434 | ||||||||||||
Basic earnings per share | 2.02 | 1.91 | 1.67 | 1.15 | ||||||||||||
Diluted earnings per share | 2.01 | 1.89 | 1.66 | 1.15 | ||||||||||||
2013 | First | Second | Third | Fourth | ||||||||||||
(16 weeks) | (12 weeks) | (12 weeks) | (12 weeks) | |||||||||||||
Net sales | $ | 2,015,304 | $ | 1,549,553 | $ | 1,520,144 | $ | 1,408,813 | ||||||||
Gross profit | 1,008,206 | 779,223 | 762,940 | 701,777 | ||||||||||||
Net income | 121,790 | 116,871 | 103,830 | 49,267 | ||||||||||||
Basic earnings per share | 1.66 | 1.60 | 1.42 | 0.68 | ||||||||||||
Diluted earnings per share | 1.65 | 1.59 | 1.42 | 0.67 | ||||||||||||
|
|||
Allowance for doubtful accounts receivable: | Balance at Beginning of Period | Charges to Expenses | Deductions | Other | Balance at End of Period | ||||||||||||||||
December 29, 2012 | $ | 4,056 | $ | 4,127 | $ | (2,264 | ) | (1) | $ | — | $ | 5,919 | |||||||||
December 28, 2013 | 5,919 | 11,955 | (4,995 | ) | (1) | 416 | (2) | 13,295 | |||||||||||||
January 3, 2015 | 13,295 | 17,182 | (14,325 | ) | (1) | — | 16,152 | ||||||||||||||
(1) | Accounts written off during the period. These amounts did not impact the Company’s statement of operations for any year presented. |
(2) | Reserves assumed in the acquisition of B.W.P. Distributors, Inc. |
|
|||
• | Significant decrease in the market price of a long-lived asset (asset group); |
• | Significant changes in how assets are used or are planned to be used; |
• | Significant adverse change in legal factors or business climate, including adverse regulatory action; |
• | Significant negative industry trends; |
• | An accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset (asset group); |
• | Significant changes in technology; |
• | A current-period operating or cash flow loss combined with a history of operating or cash flow losses, or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset (asset group); or |
• | A current expectation that, more likely than not, a long-lived asset (asset group) will be sold or otherwise disposed of significantly before the end of its previously estimated useful life. |
Cost of Sales | |||||
| Total cost of merchandise sold including: | ||||
- | Freight expenses associated with moving | ||||
merchandise inventories from our vendors to | |||||
our distribution center, | |||||
- | Vendor incentives, and | ||||
- | Cash discounts on payments to vendors; | ||||
| Inventory shrinkage; | ||||
| Defective merchandise and warranty costs; | ||||
| Costs associated with operating our distribution | ||||
network, including payroll and benefit costs, | |||||
occupancy costs and depreciation; and | |||||
| Freight and other handling costs associated with | ||||
moving merchandise inventories through our | |||||
supply chain | |||||
- | From our distribution centers to our store and | ||||
branch locations and customers, and | |||||
- | From certain of our larger stores which stock a | ||||
wider variety and greater supply of inventory (“HUB | |||||
stores”) to our stores after the customer has | |||||
special-ordered the merchandise. | |||||
SG&A | |||||
| Payroll and benefit costs for store and corporate | ||||
Team Members; | |||||
| Occupancy costs of store and corporate facilities; | ||||
| Depreciation and amortization related to store and | ||||
corporate assets; | |||||
| Advertising; | ||||
| Costs associated with our Commercial delivery | ||||
program, including payroll and benefit costs, | |||||
and transportation expenses associated with moving | |||||
merchandise inventories from our stores and branches to | |||||
our customer locations; | |||||
| Self-insurance costs; | ||||
| Professional services; | ||||
| Other administrative costs, such as credit card | ||||
service fees, supplies, travel and lodging; | |||||
| Closed store expense; | ||||
| Impairment charges; | ||||
| GPI acquisition-related expenses and integration costs; | ||||
and | |||||
| BWP acquisition-related expenses and integration costs. | ||||
|
|||
January 3, 2015 | December 28, 2013 | December 29, 2012 | |||||||||
Self-insurance reserves, beginning of period | $ | 98,475 | $ | 94,548 | $ | 98,944 | |||||
Additions to self-insurance reserves | 159,752 | 120,782 | 105,670 | ||||||||
Acquired reserves | 41,673 | 4,195 | — | ||||||||
Reserves utilized | (162,867 | ) | (121,050 | ) | (110,066 | ) | |||||
Self-insurance reserves, end of period | $ | 137,033 | $ | 98,475 | $ | 94,548 | |||||
|
|||
January 3, 2015 | December 28, 2013 | ||||||
Inventories at FIFO, net | $ | 3,814,123 | $ | 2,424,795 | |||
Adjustments to state inventories at LIFO | 122,832 | 131,762 | |||||
Inventories at LIFO, net | $ | 3,936,955 | $ | 2,556,557 | |||
January 3, 2015 | December 28, 2013 | December 29, 2012 | |||||||||
Inventory reserves, beginning of period | $ | 37,523 | $ | 31,418 | $ | 30,786 | |||||
Additions to inventory reserves | 92,773 | 65,466 | 72,852 | ||||||||
Reserves utilized | (80,857 | ) | (59,361 | ) | (72,220 | ) | |||||
Inventory reserves, end of period | $ | 49,439 | $ | 37,523 | $ | 31,418 | |||||
|
|||
Total Consideration | $ | 2,080,804 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed | ||||
Cash and cash equivalents | $ | 25,176 | ||
Receivables | 255,997 | |||
Inventory | 1,159,886 | |||
Other current assets | 118,871 | |||
Property, plant and equipment | 162,545 | |||
Intangible assets | 756,571 | |||
Other assets | 1,741 | |||
Accounts payable | (704,006 | ) | ||
Accrued and other current liabilities | (136,784 | ) | ||
Long-term liabilities | (356,584 | ) | ||
Total identifiable net assets | 1,283,413 | |||
Goodwill | 797,391 | |||
Total acquired net assets | $ | 2,080,804 | ||
December 28, 2013 | ||||
(52 weeks) | ||||
Pro forma: | ||||
Net sales | $ | 9,456,405 | ||
Net income | $ | 428,562 | ||
Basic earnings per share | $ | 5.88 | ||
Diluted earnings per share | $ | 5.84 | ||
|
|||
Closed Store Lease Obligations | Severance | Relocation and Other Exit Costs | Total | ||||||||||||||
For the year ended January 3, 2015: | |||||||||||||||||
Balance, December 28, 2013 | $ | 11,212 | $ | — | $ | — | $ | 11,212 | |||||||||
Reserves acquired with GPI | 3,455 | — | — | 3,455 | |||||||||||||
Reserves established | 11,138 | 8,038 | 7,053 | 26,229 | |||||||||||||
Change in estimates | 1,053 | (1,307 | ) | — | (254 | ) | |||||||||||
Cash payments | (7,588 | ) | (927 | ) | (5,237 | ) | (13,752 | ) | |||||||||
Balance, January 3, 2015 | $ | 19,270 | $ | 5,804 | $ | 1,816 | $ | 26,890 | |||||||||
|
|||
January 3, 2015 | December 28, 2013 | ||||||
(53 weeks ended) | (52 weeks ended) | ||||||
Goodwill, beginning of period | $ | 199,835 | $ | 76,389 | |||
Acquisitions | 798,043 | 123,446 | |||||
Changes in foreign currency exchange rates | (2,452 | ) | — | ||||
Goodwill, end of period | $ | 995,426 | $ | 199,835 | |||
January 3, 2015 | December 28, 2013 | |||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | |||||||||||||||||||
Amortized intangible assets: | ||||||||||||||||||||||||
Customer relationships | $ | 362,483 | $ | (40,609 | ) | $ | 321,874 | $ | 33,601 | $ | (10,309 | ) | $ | 23,292 | ||||||||||
Acquired technology | 8,850 | (8,569 | ) | 281 | 8,850 | (6,381 | ) | 2,469 | ||||||||||||||||
Favorable leases | 56,342 | (11,939 | ) | 44,403 | — | — | — | |||||||||||||||||
Non-compete and other | 56,780 | (14,596 | ) | 42,184 | 6,085 | (2,524 | ) | 3,561 | ||||||||||||||||
484,455 | (75,713 | ) | 408,742 | 48,536 | (19,214 | ) | 29,322 | |||||||||||||||||
Unamortized intangible assets: | ||||||||||||||||||||||||
Brands, trademark and tradenames | 339,383 | — | 339,383 | 20,550 | — | 20,550 | ||||||||||||||||||
Total intangible assets | $ | 823,838 | $ | (75,713 | ) | $ | 748,125 | $ | 69,086 | $ | (19,214 | ) | $ | 49,872 | ||||||||||
Fiscal Year | Amount | |||
2015 | $ | 52,115 | ||
2016 | 48,312 | |||
2017 | 45,959 | |||
2018 | 42,948 | |||
2019 | 32,187 | |||
Thereafter | 187,221 | |||
|
|||
January 3, 2015 | December 28, 2013 | |||||||
Trade | $ | 360,922 | $ | 145,670 | ||||
Vendor | 222,476 | 138,336 | ||||||
Other | 12,579 | 6,884 | ||||||
Total receivables | 595,977 | 290,890 | ||||||
Less: Allowance for doubtful accounts | (16,152 | ) | (13,295 | ) | ||||
Receivables, net | $ | 579,825 | $ | 277,595 | ||||
|
|||
January 3, 2015 | December 28, 2013 | ||||||
Revolving facility at variable interest rates (2.45% and 1.47% at January 3, 2015 and December 28, 2013, respectively) due December 5, 2018 | $ | 93,400 | $ | — | |||
Term loan at variable interest rates (1.72% and 1.67% at January 3, 2015 and December 28, 2013, respectively) due January 2, 2019 | 490,000 | — | |||||
5.75% Senior Unsecured Notes (net of unamortized discount of $746 and $865 at January 3, 2015 and December 28, 2013, respectively) due May 1, 2020 | 299,254 | 299,135 | |||||
4.50% Senior Unsecured Notes (net of unamortized discount of $72 and $80 at January 3, 2015 and December 28, 2013, respectively) due January 15, 2022 | 299,928 | 299,920 | |||||
4.50% Senior Unsecured Notes (net of unamortized discount of $1,271 and $1,387 at January 3, 2015 and December 28, 2013) due December 1, 2023 | 448,729 | 448,613 | |||||
Other | 5,582 | 5,916 | |||||
1,636,893 | 1,053,584 | ||||||
Less: Current portion of long-term debt | (582 | ) | (916 | ) | |||
Long-term debt, excluding current portion | $ | 1,636,311 | $ | 1,052,668 | |||
Fiscal Year | Amount | |||
2015 | $ | 582 | ||
2016 | — | |||
2017 | 35,000 | |||
2018 | 163,400 | |||
2019 | 385,000 | |||
Thereafter | 1,052,911 | |||
$ | 1,636,893 | |||
|
|||
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Fair Value | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||||
As of December 28, 2013: | |||||||||||||||
Contingent consideration related to business acquisitions | $ | 9,475 | $ | — | $ | — | $ | 9,475 | |||||||
January 3, 2015 | December 28, 2013 | ||||||
Carrying Value | $ | 1,636,311 | $ | 1,052,668 | |||
Fair Value | $ | 1,728,000 | $ | 1,086,000 | |||
|
|||
Original Useful Lives | January 3, 2015 | December 28, 2013 | |||||||||
Land and land improvements | 0 - 10 years | $ | 438,638 | $ | 418,207 | ||||||
Buildings | 30 - 40 years | 460,187 | 445,820 | ||||||||
Building and leasehold improvements | 3 - 30 years | 394,259 | 336,685 | ||||||||
Furniture, fixtures and equipment | 3 - 20 years | 1,402,563 | 1,244,456 | ||||||||
Vehicles | 2 - 13 years | 37,051 | 18,291 | ||||||||
Construction in progress | 71,691 | 75,985 | |||||||||
2,804,389 | 2,539,444 | ||||||||||
Less - Accumulated depreciation | (1,372,359 | ) | (1,255,474 | ) | |||||||
Property and equipment, net | $ | 1,432,030 | $ | 1,283,970 | |||||||
|
|||
January 3, 2015 | December 28, 2013 | ||||||||
Payroll and related benefits | $ | 116,198 | $ | 101,576 | |||||
Warranty reserves | 47,972 | 39,512 | |||||||
Capital expenditures | 29,780 | 20,714 | |||||||
Self-insurance reserves | 58,899 | 45,504 | |||||||
Taxes payable | 87,473 | 82,179 | |||||||
Other | 180,351 | 139,140 | |||||||
Total accrued expenses | $ | 520,673 | $ | 428,625 | |||||
January 3, 2015 | December 28, 2013 | December 29, 2012 | ||||||||||
Warranty reserves, beginning of period | $ | 39,512 | $ | 38,425 | $ | 38,847 | ||||||
Reserves acquired with GPI | 4,490 | — | — | |||||||||
Additions to warranty reserves | 52,306 | 42,380 | 40,766 | |||||||||
Reserves utilized | (48,336 | ) | (41,293 | ) | (41,188 | ) | ||||||
Warranty reserves, end of period | $ | 47,972 | $ | 39,512 | $ | 38,425 | ||||||
|
|||
January 3, 2015 | December 28, 2013 | |||||||
Deferred income taxes | $ | 89,173 | $ | 135,754 | ||||
Other | 37,273 | 18,876 | ||||||
Total other current liabilities | $ | 126,446 | $ | 154,630 | ||||
January 3, 2015 | December 28, 2013 | |||||||
Deferred income taxes | $ | 360,903 | $ | 91,957 | ||||
Self-insurance reserves | 78,134 | 52,971 | ||||||
Deferred rent | 55,153 | 47,851 | ||||||
Unfavorable leases | 45,259 | — | ||||||
Other | 40,620 | 38,337 | ||||||
Total other long-term liabilities | $ | 580,069 | $ | 231,116 | ||||
|
|||
2014 | 2013 | 2012 | ||||||||||
Numerator | ||||||||||||
Net income applicable to common shares | $ | 493,825 | $ | 391,758 | $ | 387,670 | ||||||
Participating securities’ share in earnings | (1,555 | ) | (895 | ) | (870 | ) | ||||||
Net income applicable to common shares | $ | 492,270 | $ | 390,863 | $ | 386,800 | ||||||
Denominator | ||||||||||||
Basic weighted average common shares | 72,932 | 72,930 | 73,091 | |||||||||
Dilutive impact of share-based awards | 482 | 484 | 971 | |||||||||
Diluted weighted average common shares | 73,414 | 73,414 | 74,062 | |||||||||
Basic earnings per common share | ||||||||||||
Net income applicable to common stockholders | $ | 6.75 | $ | 5.36 | $ | 5.29 | ||||||
Diluted earnings per common share | ||||||||||||
Net income applicable to common stockholders | $ | 6.71 | $ | 5.32 | $ | 5.22 | ||||||
|
|||
Current | Deferred | Total | ||||||||||
2014 | ||||||||||||
Federal | $ | 204,743 | $ | 45,389 | $ | 250,132 | ||||||
State | 19,359 | 4,830 | 24,189 | |||||||||
Foreign | 14,999 | (1,751 | ) | 13,248 | ||||||||
$ | 239,101 | $ | 48,468 | $ | 287,569 | |||||||
2013 | ||||||||||||
Federal | $ | 202,784 | $ | (1,898 | ) | $ | 200,886 | |||||
State | 25,287 | (339 | ) | 24,948 | ||||||||
Foreign | 8,806 | — | 8,806 | |||||||||
$ | 236,877 | $ | (2,237 | ) | $ | 234,640 | ||||||
2012 | ||||||||||||
Federal | $ | 185,564 | $ | 21,940 | $ | 207,504 | ||||||
State | 20,116 | 4,953 | 25,069 | |||||||||
Foreign | 3,831 | — | 3,831 | |||||||||
$ | 209,511 | $ | 26,893 | $ | 236,404 | |||||||
January 3, 2015 | December 28, 2013 | December 29, 2012 | ||||||||||
Income before provision for income taxes at statutory U.S. federal income tax rate (35%) | $ | 273,488 | $ | 219,239 | $ | 218,426 | ||||||
State income taxes, net of federal income tax benefit | 15,723 | 16,216 | 16,295 | |||||||||
Other, net | (1,642 | ) | (815 | ) | 1,683 | |||||||
$ | 287,569 | $ | 234,640 | $ | 236,404 | |||||||
January 3, 2015 | December 28, 2013 | |||||||
Deferred income tax assets | $ | 151,997 | $ | 101,979 | ||||
Valuation allowance | (5,084 | ) | (1,557 | ) | ||||
Deferred income tax liabilities | (593,264 | ) | (321,778 | ) | ||||
Net deferred income tax liabilities | $ | (446,351 | ) | $ | (221,356 | ) | ||
January 3, 2015 | December 28, 2013 | |||||||
Current deferred income tax assets (liabilities): | ||||||||
Inventory valuation differences | $ | (156,703 | ) | $ | (178,201 | ) | ||
Accrued medical and workers compensation | 14,250 | 9,370 | ||||||
Accrued expenses not currently deductible for tax | 48,684 | 28,501 | ||||||
Other, net | 5,119 | 5,612 | ||||||
Total current deferred income tax assets (liabilities) | $ | (88,650 | ) | $ | (134,718 | ) | ||
Long-term deferred income tax assets (liabilities): | ||||||||
Property and equipment | $ | (181,511 | ) | $ | (143,577 | ) | ||
Share-based compensation | 13,721 | 10,733 | ||||||
Accrued medical and workers compensation | 30,424 | 20,532 | ||||||
Net operating loss carryforwards | 7,233 | 3,426 | ||||||
Straight-line rent | 21,431 | 20,784 | ||||||
Intangible assets | (255,050 | ) | (10,961 | ) | ||||
Other, net | 6,051 | 12,425 | ||||||
Total long-term deferred income tax assets (liabilities) | $ | (357,701 | ) | $ | (86,638 | ) | ||
January 3, 2015 | December 28, 2013 | December 29, 2012 | ||||||||||
Unrecognized tax benefits, beginning of period | $ | 18,458 | $ | 16,708 | $ | 24,711 | ||||||
Increases related to prior period tax positions | — | — | 702 | |||||||||
Decreases related to prior period tax positions | (4,841 | ) | (1,313 | ) | (9,629 | ) | ||||||
Increases related to current period tax positions | 4,329 | 3,678 | 3,985 | |||||||||
Settlements | (2,345 | ) | — | (1,111 | ) | |||||||
Expiration of statute of limitations | (1,568 | ) | (615 | ) | (1,950 | ) | ||||||
Unrecognized tax benefits, end of period | $ | 14,033 | $ | 18,458 | $ | 16,708 | ||||||
|
|||
Fiscal Year | Amount | |||
2015 | $ | 460,655 | ||
2016 | 439,530 | |||
2017 | 402,581 | |||
2018 | 363,154 | |||
2019 | 317,982 | |||
Thereafter | 1,262,623 | |||
$ | 3,246,525 | |||
January 3, 2015 | December 28, 2013 | December 29, 2012 | ||||||||||
Minimum facility rentals | $ | 463,345 | $ | 328,581 | $ | 300,552 | ||||||
Contingency facility rentals | 488 | 578 | 907 | |||||||||
Equipment rentals | 8,230 | 5,333 | 5,027 | |||||||||
Vehicle rentals | 53,300 | 29,100 | 18,401 | |||||||||
525,363 | 363,592 | 324,887 | ||||||||||
Less: Sub-lease income | (9,966 | ) | (5,983 | ) | (4,600 | ) | ||||||
$ | 515,397 | $ | 357,609 | $ | 320,287 | |||||||
|
|||
2014 | 2013 | 2012 | ||||||||||
Share-based compensation expense | $ | 21,705 | $ | 13,191 | $ | 15,236 | ||||||
Deferred income tax benefit | 8,013 | 4,991 | 5,774 | |||||||||
Proceeds from the issuance of common stock, primarily exercise of stock options | 6,578 | 3,611 | 8,495 | |||||||||
Tax withholdings related to the exercise of stock appreciation rights | (7,102 | ) | (21,856 | ) | (26,677 | ) | ||||||
Excess tax benefit from share-based compensation | 10,487 | 16,320 | 23,099 | |||||||||
Black-Scholes Option Valuation Assumptions | 2014 | 2013 | 2012 | ||||||
Risk-free interest rate (1) | 1.2 | % | 1.1 | % | 0.5 | % | |||
Expected dividend yield | 0.2 | % | 0.3 | % | 0.3 | % | |||
Expected stock price volatility (2) | 27.0 | % | 26.9 | % | 33.2 | % | |||
Expected life of awards (in months) (3) | 49 | 49 | 49 | ||||||
(1) | The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate having term consistent with the expected life of the award. |
(2) | Expected volatility is determined using a blend of historical and implied volatility. |
(3) | The expected life of the Company's awards represents the estimated period of time until exercise and is based on historical experience of previously granted awards. |
Number of Awards | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value | ||||||||||
Outstanding at December 28, 2013 | 1,090 | $ | 61.79 | ||||||||||
Granted | — | — | |||||||||||
Exercised | (243 | ) | 54.88 | ||||||||||
Forfeited | (21 | ) | 67.71 | ||||||||||
Outstanding at January 3, 2015 | 826 | $ | 63.68 | 3.54 | $ | 78,332 | |||||||
Vested and expected to vest | 823 | $ | 63.64 | 3.54 | $ | 78,107 | |||||||
Outstanding and exercisable | 714 | $ | 61.92 | 3.32 | $ | 69,033 | |||||||
Number of Awards | Weighted-Average Grant Date Fair Value | ||||||
Nonvested at December 28, 2013 | 210 | $ | 91.44 | ||||
Granted | 190 | 139.43 | |||||
Vested | (94 | ) | 87.93 | ||||
Forfeited | (23 | ) | 103.75 | ||||
Nonvested at January 3, 2015 | 283 | $ | 123.89 | ||||
Number of Awards | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value | |||||||||
Outstanding at December 28, 2013 | 520 | $ | 78.21 | |||||||||
Granted | 303 | 141.57 | ||||||||||
Change in units based on performance | (48 | ) | 90.57 | |||||||||
Exercised | (39 | ) | 35.18 | |||||||||
Forfeited | (107 | ) | 68.97 | |||||||||
Outstanding at January 3, 2015 | 629 | $ | 112.01 | 5.47 | $ | 29,285 | ||||||
Vested and expected to vest | 533 | $ | 108.17 | 4.97 | $ | 26,864 | ||||||
Outstanding and exercisable | 92 | $ | 36.91 | 1.84 | $ | 11,152 | ||||||
Number of Awards | Weighted-Average Grant Date Fair Value | ||||||
Nonvested at December 28, 2013 | 182 | $ | 75.36 | ||||
Granted | 19 | 123.32 | |||||
Change in units based on performance | 6 | 104.87 | |||||
Vested | (2 | ) | 74.43 | ||||
Forfeited | (10 | ) | 76.09 | ||||
Nonvested at January 3, 2015 | 195 | $ | 81.98 | ||||
|
|||
Unrealized Gain (Loss) on Hedging Arrangements | Unrealized Gain (Loss) on Postretirement Plan | Currency Translation | Accumulated Other Comprehensive Income (Loss) | |||||||||||||
Balance, December 31, 2011 | $ | (254 | ) | $ | 3,058 | $ | — | $ | 2,804 | |||||||
Fiscal 2012 activity | 254 | (391 | ) | — | (137 | ) | ||||||||||
Balance, December 29, 2012 | $ | — | $ | 2,667 | $ | — | $ | 2,667 | ||||||||
Fiscal 2013 activity | — | 1,016 | — | 1,016 | ||||||||||||
Balance, December 28, 2013 | $ | — | $ | 3,683 | $ | — | $ | 3,683 | ||||||||
Fiscal 2014 activity | — | (752 | ) | (15,268 | ) | (16,020 | ) | |||||||||
Balance, January 3, 2015 | $ | — | $ | 2,931 | $ | (15,268 | ) | $ | (12,337 | ) | ||||||
|
|||
2014 | 2013 | 2012 | |||||||
Percentage of Sales, by Product Group | |||||||||
Parts and Batteries | 69 | % | 67 | % | 65 | % | |||
Accessories | 13 | % | 14 | % | 14 | % | |||
Chemicals | 8 | % | 10 | % | 10 | % | |||
Oil | 8 | % | 9 | % | 10 | % | |||
Other | 2 | % | — | % | 1 | % | |||
Total | 100 | % | 100 | % | 100 | % | |||
|
|||
Advance Auto Parts, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Assets | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 9 | $ | 65,345 | $ | 39,326 | $ | (9 | ) | $ | 104,671 | ||||||||
Receivables, net | — | 549,151 | 30,674 | — | 579,825 | ||||||||||||||
Inventories, net | — | 3,771,816 | 165,139 | — | 3,936,955 | ||||||||||||||
Other current assets | 4,102 | 113,003 | 3,383 | (899 | ) | 119,589 | |||||||||||||
Total current assets | 4,111 | 4,499,315 | 238,522 | (908 | ) | 4,741,040 | |||||||||||||
Property and equipment, net of accumulated depreciation | 2 | 1,421,325 | 10,703 | — | 1,432,030 | ||||||||||||||
Assets held for sale | — | 615 | — | — | 615 | ||||||||||||||
Goodwill | — | 940,817 | 54,609 | — | 995,426 | ||||||||||||||
Intangible assets, net | — | 689,745 | 58,380 | — | 748,125 | ||||||||||||||
Other assets, net | 12,963 | 36,762 | 683 | (5,286 | ) | 45,122 | |||||||||||||
Investment in subsidiaries | 2,057,761 | 280,014 | — | (2,337,775 | ) | — | |||||||||||||
Intercompany note receivable | 1,047,911 | — | — | (1,047,911 | ) | — | |||||||||||||
Due from intercompany, net | — | — | 211,908 | (211,908 | ) | — | |||||||||||||
$ | 3,122,748 | $ | 7,868,593 | $ | 574,805 | $ | (3,603,788 | ) | $ | 7,962,358 | |||||||||
Liabilities and Stockholders' Equity | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Current portion of long-term debt | $ | — | $ | 582 | $ | — | $ | — | $ | 582 | |||||||||
Accounts payable | — | 2,845,043 | 250,322 | — | 3,095,365 | ||||||||||||||
Accrued expenses | 4,884 | 498,505 | 17,284 | — | 520,673 | ||||||||||||||
Other current liabilities | — | 115,497 | 11,857 | (908 | ) | 126,446 | |||||||||||||
Total current liabilities | 4,884 | 3,459,627 | 279,463 | (908 | ) | 3,743,066 | |||||||||||||
Long-term debt | 1,047,911 | 588,400 | — | — | 1,636,311 | ||||||||||||||
Other long-term liabilities | — | 570,027 | 15,328 | (5,286 | ) | 580,069 | |||||||||||||
Intercompany note payable | — | 1,047,911 | — | (1,047,911 | ) | — | |||||||||||||
Due to intercompany, net | 67,041 | 144,867 | — | (211,908 | ) | — | |||||||||||||
Commitments and contingencies | |||||||||||||||||||
Stockholders' equity | 2,002,912 | 2,057,761 | 280,014 | (2,337,775 | ) | 2,002,912 | |||||||||||||
$ | 3,122,748 | $ | 7,868,593 | $ | 574,805 | $ | (3,603,788 | ) | $ | 7,962,358 | |||||||||
Advance Auto Parts, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net sales | $ | — | $ | 9,530,953 | $ | 527,595 | $ | (214,687 | ) | $ | 9,843,861 | ||||||||
Cost of sales, including purchasing and warehousing costs | — | 5,231,421 | 373,514 | (214,687 | ) | 5,390,248 | |||||||||||||
Gross profit | — | 4,299,532 | 154,081 | — | 4,453,613 | ||||||||||||||
Selling, general and administrative expenses | 14,504 | 3,541,370 | 102,370 | (56,341 | ) | 3,601,903 | |||||||||||||
Operating (loss) income | (14,504 | ) | 758,162 | 51,711 | 56,341 | 851,710 | |||||||||||||
Other, net: | |||||||||||||||||||
Interest expense | (52,946 | ) | (20,334 | ) | (128 | ) | — | (73,408 | ) | ||||||||||
Other income (expense), net | 67,470 | (9,140 | ) | 1,103 | (56,341 | ) | 3,092 | ||||||||||||
Total other, net | 14,524 | (29,474 | ) | 975 | (56,341 | ) | (70,316 | ) | |||||||||||
Income before provision for income taxes | 20 | 728,688 | 52,686 | — | 781,394 | ||||||||||||||
Provision for income taxes | 296 | 277,769 | 9,504 | — | 287,569 | ||||||||||||||
(Loss) income before equity in earnings of subsidiaries | (276 | ) | 450,919 | 43,182 | — | 493,825 | |||||||||||||
Equity in earnings of subsidiaries | 494,101 | 43,182 | — | (537,283 | ) | — | |||||||||||||
Net income | $ | 493,825 | $ | 494,101 | $ | 43,182 | $ | (537,283 | ) | $ | 493,825 | ||||||||
Advance Auto Parts, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net income | $ | 493,825 | $ | 494,101 | $ | 43,182 | $ | (537,283 | ) | $ | 493,825 | ||||||||
Other comprehensive loss: | |||||||||||||||||||
Changes in net unrecognized other postretirement benefit costs | — | (752 | ) | — | — | (752 | ) | ||||||||||||
Currency translation | — | — | (15,268 | ) | — | (15,268 | ) | ||||||||||||
Equity in other comprehensive loss of subsidiaries | (16,020 | ) | (15,268 | ) | — | 31,288 | — | ||||||||||||
Other comprehensive loss | (16,020 | ) | (16,020 | ) | (15,268 | ) | 31,288 | (16,020 | ) | ||||||||||
Comprehensive income | $ | 477,805 | $ | 478,081 | $ | 27,914 | $ | (505,995 | ) | $ | 477,805 | ||||||||
Advance Auto Parts, Inc. | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net cash provided by operating activities | $ | — | $ | 666,566 | $ | 42,425 | $ | — | $ | 708,991 | |||||||||
Cash flows from investing activities: | |||||||||||||||||||
Purchases of property and equipment | — | (224,894 | ) | (3,552 | ) | — | (228,446 | ) | |||||||||||
Business acquisitions, net of cash acquired | — | (2,059,987 | ) | (796 | ) | — | (2,060,783 | ) | |||||||||||
Proceeds from sales of property and equipment | — | 974 | 18 | — | 992 | ||||||||||||||
Net cash used in investing activities | — | (2,283,907 | ) | (4,330 | ) | — | (2,288,237 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Increase in bank overdrafts | — | 16,228 | — | (9 | ) | 16,219 | |||||||||||||
Borrowings under credit facilities | — | 2,238,200 | — | — | 2,238,200 | ||||||||||||||
Payments on credit facilities | — | (1,654,800 | ) | — | — | (1,654,800 | ) | ||||||||||||
Dividends paid | — | (17,580 | ) | — | — | (17,580 | ) | ||||||||||||
Proceeds from the issuance of common stock, primarily exercise of stock options | — | 6,578 | — | — | 6,578 | ||||||||||||||
Tax withholdings related to the exercise of stock appreciation rights | — | (7,102 | ) | — | — | (7,102 | ) | ||||||||||||
Excess tax benefit from share-based compensation | — | 10,487 | — | — | 10,487 | ||||||||||||||
Repurchase of common stock | — | (5,154 | ) | — | — | (5,154 | ) | ||||||||||||
Contingent consideration related to business acquisitions | — | (10,047 | ) | — | — | (10,047 | ) | ||||||||||||
Other | — | (890 | ) | — | — | (890 | ) | ||||||||||||
Net cash provided by financing activities | — | 575,920 | — | (9 | ) | 575,911 | |||||||||||||
Effect of exchange rate changes on cash | — | — | (4,465 | ) | — | (4,465 | ) | ||||||||||||
Net (decrease) increase in cash and cash equivalents | — | (1,041,421 | ) | 33,630 | (9 | ) | (1,007,800 | ) | |||||||||||
Cash and cash equivalents, beginning of period | 9 | 1,106,766 | 5,696 | — | 1,112,471 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 9 | $ | 65,345 | $ | 39,326 | $ | (9 | ) | $ | 104,671 | ||||||||
|
|||
2014 | First | Second | Third | Fourth | ||||||||||||
(16 weeks) | (12 weeks) | (12 weeks) | (13 weeks) | |||||||||||||
Net sales | $ | 2,969,499 | $ | 2,347,697 | $ | 2,289,456 | $ | 2,237,209 | ||||||||
Gross profit | 1,353,122 | 1,062,108 | 1,034,442 | 1,003,941 | ||||||||||||
Net income | 147,726 | 139,488 | 122,177 | 84,434 | ||||||||||||
Basic earnings per share | 2.02 | 1.91 | 1.67 | 1.15 | ||||||||||||
Diluted earnings per share | 2.01 | 1.89 | 1.66 | 1.15 | ||||||||||||
2013 | First | Second | Third | Fourth | ||||||||||||
(16 weeks) | (12 weeks) | (12 weeks) | (12 weeks) | |||||||||||||
Net sales | $ | 2,015,304 | $ | 1,549,553 | $ | 1,520,144 | $ | 1,408,813 | ||||||||
Gross profit | 1,008,206 | 779,223 | 762,940 | 701,777 | ||||||||||||
Net income | 121,790 | 116,871 | 103,830 | 49,267 | ||||||||||||
Basic earnings per share | 1.66 | 1.60 | 1.42 | 0.68 | ||||||||||||
Diluted earnings per share | 1.65 | 1.59 | 1.42 | 0.67 | ||||||||||||
|
|||
Allowance for doubtful accounts receivable: | Balance at Beginning of Period | Charges to Expenses | Deductions | Other | Balance at End of Period | ||||||||||||||||
December 29, 2012 | $ | 4,056 | $ | 4,127 | $ | (2,264 | ) | (1) | $ | — | $ | 5,919 | |||||||||
December 28, 2013 | 5,919 | 11,955 | (4,995 | ) | (1) | 416 | (2) | 13,295 | |||||||||||||
January 3, 2015 | 13,295 | 17,182 | (14,325 | ) | (1) | — | 16,152 | ||||||||||||||
(1) | Accounts written off during the period. These amounts did not impact the Company’s statement of operations for any year presented. |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||