EXHIBIT 99.4

DISCOUNT AUTO PARTS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

	May 29 2001			November 27 2001
	(In thousands)
ASSETS
Current assets:
Cash	$	9,669		$	9,377
Inventories		242,718			240,529
Prepaid expenses and other current assets		14,391			14,633
Total current assets		266,778			264,539
Property and equipment		507,255			515,897
Less allowances for depreciation and amortization		(122,742	)		(134,798	)
		384,513			381,099
Other assets		4,638			4,525
Total assets	$	655,929		$	650,163
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Trade accounts payable	$	96,442		$	79,141
Other current liabilities		25,286			24,204
Current maturities of long-term debt		1,200			1,200
Total current liabilities		122,928			104,545
Deferred gain on sale/leaseback		5,966			5,812
Deferred income taxes		13,273			13,331
Long-term debt		192,900			195,989
Stockholders’ equity:
Preferred stock		—			—
Common stock		167			167
Additional paid-in capital		142,429			142,917
Retained earnings		178,266			187,402
Total stockholders’ equity		320,862			330,486
Total liabilities and stockholders’ equity	$	655,929		$	650,163

See accompanying notes.

DISCOUNT AUTO PARTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

	Twenty-six Weeks Ended
	November 28 2000			November 27 2001
	(In thousands, except per share amounts)
Net sales	$	328,024		$	338,545
Cost of sales, including distribution costs		200,736			203,945
Gross profit		127,288			134,600
Selling, general and administrative expenses		106,727			113,394
Merger related expenses		—			1,264
Income from operations		20,561			19,942
Other income, net		120			221
Interest expense		(11,541	)		(5,892	)
Income before income taxes		9,140			14,271
Income taxes		3,290			5,135
Net income	$	5,850		$	9,136
Net income per share:
Basic net income per common share	$	0.35		$	0.55
Diluted net income per common share	$	0.35		$	0.54
Average common shares outstanding		16,696			16,708
Dilutive effect of stock options		—			187
Average common shares outstanding—assuming dilution		16,696			16,895

See accompanying notes.

2

DISCOUNT AUTO PARTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

	Twenty-Six Weeks Ended
	November 28 2000			November 27 2001
	(in thousands)
Operating activities
Net income	$	5,850		$	9,136
Adjustments to reconcile net income to net cash used in operating activities:
Deferred income tax benefit		185			(2	)
Depreciation and amortization		12,328			12,391
Gain on disposals of property and equipment		(14	)		(198	)
Amortization of deferred gain on sale/leaseback		—			(154	)
Changes in operating assets and liabilities:
Decrease in inventories		5,187			2,189
Increase in prepaid expenses and other current assets		(2,728	)		89
Decrease (increase) in other assets		(1,115	)		(160	)
Decrease in trade accounts payable		(37,338	)		(17,301	)
Decrease in other current liabilities		47			(1,141	)
Net cash (used in) provided by operating activities		(17,598	)		4,849
Investing activities
Proceeds from sales of property and equipment		744			1,258
Purchases of property and equipment		(20,757	)		(9,765	)
Net cash used in investing activities		(20,013	)		(8,507	)
Financing activities
Proceeds from short-term borrowings and long-term debt		60,236			39,108
Payments of short-term borrowings and long-term debt		(29,608	)		(36,019	)
Proceeds from other issuances of common stock		20			277
Net cash provided by financing activities		30,648			3,366
Net decrease in cash		(6,963	)		(292	)
Cash at beginning of period		12,612			9,669
Cash at end of period	$	5,649		$	9,377

See accompanying notes.

3

DISCOUNT AUTO PARTS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

November 27, 2001

1.    BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements of Discount Auto Parts, Inc. (the Company) have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. For further information, refer to the financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended May 29, 2001.

Operating results for the twenty-six-week period ended November 27, 2001 are not necessarily indicative of the results that may be expected for the entire fiscal year.

2.    SALE/LEASEBACK TRANSACTION

On February 27, 2001, the Company completed a sale/leaseback transaction. Under the terms of the transaction, the Company sold 101 properties, including land, buildings, and improvements, for a net price of approximately $62.2 million. The stores were leased back from the purchaser under non-cancelable operating leases with lease terms of 22.5 years each. The sale of the properties generated a gain for financial reporting purposes, net of expenses incurred, of $6.0 million, which gain has been deferred and is being amortized over the lease term.

3.    LONG-TERM DEBT

Long-term debt consists of the following (in thousands):

	May 29, 2001			November 27, 2001
Revolving credit agreements	$	140,500		$	144,789
Senior term notes		50,000			50,000
Senior secured notes		3,600			2,400
		194,100			197,189
Less current maturities		(1,200	)		(1,200	)
	$	192,900		$	195,989

Effective July 29, 1999, the Company entered into a five year $265 million unsecured revolving credit agreement (the Revolver). The rate of interest payable under the Revolver is a function of LIBOR or the prime rate of the lead agent bank, at the option of the Company. During the term of the Revolver, the Company is also obligated to pay a fee, which fluctuates based on the Company’s debt-to-capitalization ratio, for the unused portion of the Revolver.

Effective August 8, 1997, the Company issued $50 million of senior term notes (the Notes). The Notes provide for interest at a fixed rate of 7.46%, payable semi-annually, with semi-annual principal payments of $7.1 million, beginning July 15, 2004.

4

DISCOUNT AUTO PARTS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)—(Continued)

November 27, 2001

3.    LONG-TERM DEBT — CONTINUED

At May 29, 2001 and November 27, 2001, the Company’s weighted average interest rate on its borrowings under the revolving credit agreement was 7.1% and 3.4%, respectively.

As of November 27, 2001, the Company had approximately $120.2 million of available borrowings.

As of November 27, 2001, the Company has outstanding a senior secured note of $2.4 million. The note provides for interest at a fixed rate of 9.8%, payable quarterly, with annual principal payments of $1.2 million due on May 31. The note is collateralized by a first mortgage on certain store properties, equipment and fixtures.

The Company’s debt agreements contain various restrictions, including the maintenance of certain financial ratios and restrictions on dividends, with which the Company is in compliance.

4.    PENDING MERGER

On August 7, 2001, the Company entered into a definitive agreement with Advance Holding Corporation, Advance Auto Parts, Inc., Advance Stores Company, Incorporated and AAP Acquisition Corporation (collectively, Advance) under which the Company will be acquired by Advance in a merger transaction. Terms of the agreement call for each share of Discount Auto Parts common stock to be exchanged for $7.50 in cash and 0.2577 shares of common stock of Advance Auto Parts, Inc., a holding company which has been formed to own and operate the combined companies. The transaction has been approved by the boards of directors of both companies and is subject to approval by shareholders of the Company, and other customary closing conditions. The Hart-Scott-Rodino Antitrust Improvements Act of 1976 waiting period expired September 18, 2001. The transaction closed on November 28, 2001.

As a result of the above described transaction, the Company incurred expenses in the first twenty-six weeks of fiscal 2002 of approximately $1.3 million.

5.    COMPREHENSIVE INCOME

Comprehensive income for the periods presented equals net income.

5