Free Trial
→ Crypto’s crashing…but we’re still profiting (From Crypto Swap Profits) (Ad) Buy AZO Stock  Free AZO Stock Alerts

AutoZone (AZO) Financials

AutoZone logo
$3,656.09 +40.85 (+1.13%)
Closing price 04/11/2025 03:59 PM Eastern
Extended Trading
$3,661.14 +5.05 (+0.14%)
As of 04/11/2025 07:17 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Compare
Annual Income Statements for AutoZone

Annual Income Statements for AutoZone

This table shows AutoZone's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders		 1,160 1,241 1,281 1,338 1,617 1,733 2,170 2,430 2,528 2,662
Consolidated Net Income / (Loss)		 1,160 1,241 1,281 1,338 1,617 1,733 2,170 2,430 2,528 2,662
Net Income / (Loss) Continuing Operations		 1,160 1,241 1,281 1,338 1,617 1,733 2,170 2,430 2,528 2,662
Total Pre-Tax Income 		1,803 1,913 1,925 1,636 2,031 2,217 2,749 3,079 3,168 3,337
Total Operating Income		 1,953 2,060 2,080 1,811 2,216 2,418 2,945 3,271 3,474 3,789
Total Gross Profit		 5,327 5,609 5,740 5,974 6,365 6,771 7,718 8,473 9,070 9,817
Total Revenue		 10,187 10,636 10,889 11,221 11,864 12,632 14,630 16,252 17,457 18,490
Operating Revenue		 10,187 10,636 10,889 11,221 11,864 12,632 14,630 16,252 17,457 18,490
Total Cost of Revenue		 4,860 5,027 5,149 5,247 5,499 5,861 6,912 7,780 8,387 8,673
Operating Cost of Revenue		 4,860 5,027 5,149 5,247 5,499 5,861 6,912 7,780 8,387 8,673
Total Operating Expenses		 3,374 3,548 3,660 4,163 4,149 4,353 4,773 5,202 5,596 6,028
Selling, General & Admin Expense		 3,374 3,548 3,660 4,163 4,149 4,353 4,773 5,202 5,596 6,028
Total Other Income / (Expense), net		 -150 -148 -155 -175 -185 -201 -195 -192 -306 -452
Interest & Investment Income		 -150 -148 -155 -175 -185 -201 -195 -192 -306 -452
Income Tax Expense		 642 672 645 299 414 484 579 649 639 675
Basic Earnings per Share		 $36.76 $41.52 $45.05 $49.59 $64.78 $73.62 $97.60 $120.83 $136.60 $153.82
Weighted Average Basic Shares Outstanding		 31.56M 29.89M 28.43M 26.97M 24.97M 23.54M 22.24M 20.11M 18.51M 17.31M
Diluted Earnings per Share		 $36.03 $40.70 $44.07 $48.77 $63.43 $71.93 $95.19 $117.19 $132.36 $149.55
Weighted Average Diluted Shares Outstanding		 32.21M 30.49M 29.07M 27.42M 25.50M 24.09M 22.80M 20.73M 19.10M 17.80M
Weighted Average Basic & Diluted Shares Outstanding		 31.60M 29.90M 28.40M 27M 23.83M 23.18M 20.97M 18.98M 17.68M 16.90M

Quarterly Income Statements for AutoZone

This table shows AutoZone's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Net Income / (Loss) Attributable to Common Shareholders		 810 539 477 648 865 593 515 652 902 565 488
Consolidated Net Income / (Loss)		 810 539 477 648 865 593 515 652 902 565 488
Net Income / (Loss) Continuing Operations		 810 539 477 648 865 593 515 652 902 565 488
Total Pre-Tax Income 		1,040 665 604 784 1,114 757 641 796 1,144 734 598
Total Operating Income		 1,104 723 670 858 1,222 849 743 900 1,297 841 707
Total Gross Profit		 2,756 1,995 1,930 2,146 3,000 2,214 2,080 2,266 3,258 2,268 2,128
Total Revenue		 5,348 3,985 3,691 4,091 5,691 4,190 3,859 4,235 6,205 4,280 3,952
Operating Revenue		 5,348 3,985 3,691 4,091 5,691 4,190 3,859 4,235 6,205 4,280 3,952
Total Cost of Revenue		 2,593 1,990 1,761 1,944 2,691 1,976 1,779 1,970 2,948 2,012 1,824
Operating Cost of Revenue		 2,593 1,990 1,761 1,944 2,691 1,976 1,779 1,970 2,948 2,012 1,824
Total Operating Expenses		 1,652 1,272 1,260 1,288 1,777 1,365 1,336 1,365 1,961 1,427 1,422
Selling, General & Admin Expense		 1,652 1,272 1,260 1,288 1,777 1,365 1,336 1,365 1,961 1,427 1,422
Total Other Income / (Expense), net		 -64 -58 -66 -74 -109 -91 -103 -104 -153 -108 -109
Interest & Investment Income		 -64 -58 -66 -74 -109 -91 -103 -104 -153 -108 -109
Income Tax Expense		 230 126 128 136 249 164 126 144 241 169 110
Basic Earnings per Share		 $41.45 $28.37 $25.48 $35.22 $47.53 $33.51 $29.74 $37.73 $52.84 $33.40 $29.06
Weighted Average Basic Shares Outstanding		 20.11M 19.01M 18.71M 18.39M 18.51M 17.71M 17.32M 17.27M 17.31M 16.91M 16.79M
Diluted Earnings per Share		 $40.17 $27.45 $24.64 $34.12 $46.15 $32.55 $28.89 $36.69 $51.42 $32.52 $28.29
Weighted Average Diluted Shares Outstanding		 20.73M 19.65M 19.34M 18.98M 19.10M 18.23M 17.83M 17.76M 17.80M 17.37M 17.25M
Weighted Average Basic & Diluted Shares Outstanding		 18.98M 18.77M 18.40M 18.16M 17.68M 17.29M 17.30M 17.08M 16.90M 16.78M 16.73M

Annual Cash Flow Statements for AutoZone

This table details how cash moves in and out of AutoZone's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents		 51 14 104 -75 -42 1,575 -579 -907 13 21
Net Cash From Operating Activities		 1,573 1,641 1,571 2,080 2,129 2,720 3,519 3,211 2,941 3,004
Net Cash From Continuing Operating Activities		 1,573 1,641 1,571 2,080 2,129 2,720 3,519 3,211 2,941 3,004
Net Income / (Loss) Continuing Operations		 1,160 1,241 1,281 1,338 1,617 1,733 2,170 2,430 2,528 2,662
Consolidated Net Income / (Loss)		 1,160 1,241 1,281 1,338 1,617 1,733 2,170 2,430 2,528 2,662
Depreciation Expense		 270 297 323 345 370 397 408 442 498 550
Amortization Expense		 6.23 7.98 8.37 8.39 8.16 11 13 11 9.26 12
Non-Cash Adjustments To Reconcile Net Income		 41 40 38 367 43 45 56 86 137 66
Changes in Operating Assets and Liabilities, net		 96 55 -80 22 90 534 872 242 -232 -286
Net Cash From Investing Activities		 -568 -506 -554 -522 -492 -498 -602 -648 -876 -1,287
Net Cash From Continuing Investing Activities		 -568 -506 -554 -522 -492 -498 -602 -648 -876 -1,287
Purchase of Property, Plant & Equipment		 -481 -489 -554 -522 -496 -458 -622 -672 -797 -1,073
Purchase of Investments		 -50 -130 -86 -105 -56 -136 -105 -88 -165 -266
Sale and/or Maturity of Investments		 46 120 83 70 53 84 95 54 58 41
Other Investing Activities, net		 1.74 2.65 2.95 -0.46 6.60 12 30 58 27 12
Net Cash From Financing Activities		 -945 -1,117 -914 -1,632 -1,674 -644 -3,500 -3,470 -2,060 -1,684
Net Cash From Continuing Financing Activities		 -945 -1,117 -914 -1,632 -1,674 -644 -3,500 -3,470 -2,060 -1,684
Repayment of Debt		 -390 -394 -497 -251 -555 -1,631 -310 -578 -899 -1,019
Repurchase of Common Equity		 -1,271 -1,452 -1,072 -1,592 -2,005 -931 -3,378 -4,360 -3,700 -3,141
Issuance of Debt		 650 650 600 170 750 1,850 0.00 1,353 2,356 2,300
Issuance of Common Equity		 67 80 55 90 189 68 188 114 182 176
Effect of Exchange Rate Changes		 - -4.27 0.85 -1.72 -4.10 -4.08 4.17 0.51 8.15 -13
Cash Interest Paid		 138 137 135 164 153 162 188 179 261 354
Cash Income Taxes Paid		 539 582 580 427 384 339 575 461 570 438

Quarterly Cash Flow Statements for AutoZone

This table details how cash moves in and out of AutoZone's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Net Change in Cash & Equivalents		 1.34 5.41 31 -26 2.14 5.93 21 -29 23 5.85 -3.11
Net Cash From Operating Activities		 1,228 794 354 725 1,068 830 434 669 1,070 812 584
Net Cash From Continuing Operating Activities		 1,228 794 354 725 1,068 830 434 669 1,070 812 584
Net Income / (Loss) Continuing Operations		 810 539 477 648 865 593 515 652 902 565 488
Consolidated Net Income / (Loss)		 810 539 477 648 865 593 515 652 902 565 488
Depreciation Expense		 141 109 114 116 158 120 125 129 175 133 138
Amortization Expense		 3.45 1.91 2.02 2.14 3.20 2.81 2.74 2.60 3.83 3.02 3.04
Non-Cash Adjustments To Reconcile Net Income		 37 100 33 3.01 0.70 21 9.05 1.35 35 26 30
Changes in Operating Assets and Liabilities, net		 237 43 -271 -44 41 93 -218 -115 -46 85 -76
Net Cash From Investing Activities		 -287 -114 -156 -209 -397 -271 -273 -372 -370 -266 -298
Net Cash From Continuing Investing Activities		 -287 -114 -156 -209 -397 -271 -273 -372 -370 -266 -298
Purchase of Property, Plant & Equipment		 -303 -114 -145 -171 -366 -235 -255 -235 -347 -247 -293
Purchase of Investments		 -20 -14 -12 -73 -66 -45 -11 -154 -55 -43 -25
Sale and/or Maturity of Investments		 16 4.89 -1.44 34 21 1.94 11 8.62 20 13 17
Other Investing Activities, net		 19 10 1.77 1.21 14 8.24 -17 8.54 12 12 2.86
Net Cash From Financing Activities		 -940 -676 -169 -544 -672 -552 -141 -326 -665 -538 -288
Net Cash From Continuing Financing Activities		 -940 -676 -169 -544 -672 -552 -141 -326 -665 -538 -288
Repayment of Debt		 -26 184 -301 -250 -532 -107 25 -285 -652 -34 9.74
Repurchase of Common Equity		 -1,000 -900 -900 -900 -1,000 -1,487 -222 -728 -704 -540 -326
Issuance of Common Equity		 16 41 32 82 28 41 57 56 22 36 28
Effect of Exchange Rate Changes		 0.37 1.36 2.21 1.47 3.10 -1.59 1.09 0.17 -12 -2.11 -0.84

Annual Balance Sheets for AutoZone

This table presents AutoZone's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets		 8,102 8,600 9,260 9,347 9,896 14,424 14,516 15,275 15,986 17,177
Total Current Assets		 3,970 4,240 4,611 4,636 5,029 6,812 6,415 6,628 6,779 7,307
Cash & Equivalents		 175 190 293 218 176 1,751 1,171 264 277 298
Accounts Receivable		 248 288 281 258 309 365 378 505 520 546
Inventories, net		 3,422 3,632 3,882 3,944 4,319 4,473 4,640 5,638 5,764 6,155
Other Current Assets		 122 130 155 216 224 223 226 221 218 308
Plant, Property, & Equipment, net		 5,379 3,733 4,031 4,218 4,399 4,509 4,857 5,170 5,597 6,184
Plant, Property & Equipment, gross		 5,379 12,660 6,873 14,583 7,713 16,273 8,807 9,453 10,338 11,305
Accumulated Depreciation		 - 2,597 2,842 3,073 3,314 3,627 3,950 4,283 4,741 5,122
Total Noncurrent Assets		 626 627 618 493 468 3,103 3,244 3,477 3,610 3,686
Goodwill		 392 392 392 303 303 303 303 303 303 303
Noncurrent Deferred & Refundable Income Taxes		 43 37 35 35 27 28 41 52 86 84
Other Noncurrent Operating Assets		 192 198 190 155 139 2,772 2,900 3,122 3,221 3,300
Total Liabilities & Shareholders' Equity		 8,102 8,600 9,260 9,347 9,896 14,424 14,516 15,275 15,986 17,177
Total Liabilities		 9,804 10,387 10,688 10,867 11,610 15,302 16,314 18,814 20,336 21,926
Total Current Liabilities		 4,713 4,690 4,766 5,029 5,512 6,283 7,370 8,588 8,512 8,714
Accounts Payable		 3,864 4,096 4,169 4,409 4,865 5,156 6,014 7,301 7,201 7,356
Accrued Expenses		 532 552 563 607 622 828 1,040 1,009 1,001 1,061
Current Deferred & Payable Income Tax Liabilities		 317 43 34 12 25 75 79 35 52 31
Other Current Liabilities		 - - - - 0.00 224 237 243 257 267
Total Noncurrent Liabilities		 5,091 5,697 5,922 5,839 6,098 9,019 8,944 10,226 11,824 13,212
Long-Term Debt		 4,625 4,924 5,081 5,006 5,206 5,513 5,270 6,122 7,669 9,024
Noncurrent Deferred & Payable Income Tax Liabilities		 0.00 285 371 285 312 354 337 534 536 447
Other Noncurrent Operating Liabilities		 466 488 470 548 579 3,151 3,337 3,570 3,619 3,740
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 -1,701 -1,788 -1,428 -1,520 -1,714 -878 -1,798 -3,539 -4,350 -4,750
Total Preferred & Common Equity		 -1,701 -1,788 -1,428 -1,520 -1,714 -878 -1,798 -3,539 -4,350 -4,750
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 -1,701 -1,788 -1,428 -1,520 -1,714 -878 -1,798 -3,539 -4,350 -4,750
Common Stock		 939 1,055 1,087 1,156 1,265 1,284 1,466 1,354 1,485 1,622
Retained Earnings		 -1,419 -1,602 -1,642 -1,209 -1,305 -1,451 -420 -1,330 -2,959 -4,425
Treasury Stock		 -972 -933 -618 -1,231 -1,404 -356 -2,536 -3,263 -2,685 -1,585
Accumulated Other Comprehensive Income / (Loss)		 -250 -308 -255 -236 -269 -354 -308 -301 -191 -362

Quarterly Balance Sheets for AutoZone

This table presents AutoZone's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Total Assets		 15,275 15,316 15,545 15,598 15,986 16,293 16,718 17,108 17,177 17,466 18,116
Total Current Assets		 6,628 6,633 6,795 6,709 6,779 6,957 7,157 7,289 7,307 7,421 7,803
Cash & Equivalents		 264 270 301 275 277 283 304 275 298 304 301
Accounts Receivable		 505 502 485 471 520 512 501 587 546 533 597
Inventories, net		 5,638 5,608 5,731 5,704 5,764 5,774 5,970 6,155 6,155 6,274 6,589
Other Current Assets		 221 254 277 259 218 387 382 272 308 309 316
Plant, Property, & Equipment, net		 5,170 5,195 5,236 5,334 5,597 5,713 5,907 6,049 6,184 6,281 6,449
Plant, Property & Equipment, gross		 9,453 9,571 9,724 9,937 10,338 10,550 10,848 11,076 11,305 11,489 11,760
Accumulated Depreciation		 4,283 4,377 4,488 4,603 4,741 4,837 4,940 5,027 5,122 5,208 5,311
Total Noncurrent Assets		 3,477 3,488 3,514 3,555 3,610 3,623 3,653 3,770 3,686 3,764 3,865
Goodwill		 303 303 303 303 303 303 303 303 303 303 303
Noncurrent Deferred & Refundable Income Taxes		 52 53 60 62 86 84 85 85 84 79 97
Other Noncurrent Operating Assets		 3,122 3,132 3,152 3,190 3,221 3,236 3,266 3,382 3,300 3,382 3,465
Total Liabilities & Shareholders' Equity		 15,275 15,316 15,545 15,598 15,986 16,293 16,718 17,108 17,177 17,466 18,116
Total Liabilities		 18,814 19,154 19,729 19,899 20,336 21,506 21,555 21,947 21,926 22,139 22,574
Total Current Liabilities		 8,588 8,709 8,615 8,465 8,512 8,786 8,773 9,193 8,714 8,889 9,267
Accounts Payable		 7,301 7,346 7,322 7,216 7,201 7,183 7,150 7,370 7,356 7,499 7,785
Accrued Expenses		 1,009 983 934 906 1,001 1,203 1,215 989 1,061 1,034 1,024
Current Deferred & Payable Income Tax Liabilities		 35 109 84 61 52 111 111 30 31 85 153
Other Current Liabilities		 243 272 275 282 257 289 297 303 267 270 306
Total Noncurrent Liabilities		 10,226 10,445 11,115 11,435 11,824 12,721 12,782 12,754 13,212 13,250 13,307
Long-Term Debt		 6,122 6,328 7,042 7,340 7,669 8,584 8,631 8,496 9,024 9,013 9,052
Capital Lease Obligations		 - 2,838 - 2,862 - 2,911 2,902 2,963 - 2,983 3,007
Noncurrent Deferred & Payable Income Tax Liabilities		 534 549 536 538 536 534 540 543 447 496 475
Other Noncurrent Operating Liabilities		 3,570 729 3,536 694 3,619 692 710 752 3,740 759 772
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 -3,539 -3,838 -4,184 -4,302 -4,350 -5,214 -4,837 -4,838 -4,750 -4,673 -4,458
Total Preferred & Common Equity		 -3,539 -3,838 -4,184 -4,302 -4,350 -5,214 -4,837 -4,838 -4,750 -4,673 -4,458
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 -3,539 -3,838 -4,184 -4,302 -4,350 -5,214 -4,837 -4,838 -4,750 -4,673 -4,458
Common Stock		 1,354 1,413 1,324 1,426 1,485 1,549 1,486 1,566 1,622 1,684 1,671
Retained Earnings		 -1,330 -791 -4,472 -3,824 -2,959 -2,366 -5,979 -5,327 -4,425 -3,860 -5,421
Treasury Stock		 -3,263 -4,163 -767 -1,676 -2,685 -4,186 -139 -874 -1,585 -2,090 -300
Accumulated Other Comprehensive Income / (Loss)		 -301 -297 -269 -227 -191 -210 -205 -203 -362 -407 -408

Annual Metrics and Ratios for AutoZone

This table displays calculated financial ratios and metrics derived from AutoZone's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics		 - - - - - - - - - -
Revenue Growth		 7.51% 4.40% 2.38% 3.05% 5.73% 6.48% 15.81% 11.09% 7.41% 5.92%
EBITDA Growth		 6.74% 6.13% 1.93% -10.25% 19.86% 8.93% 19.08% 10.67% 6.89% 9.29%
EBIT Growth		 6.71% 5.50% 0.95% -12.94% 22.38% 9.09% 21.79% 11.08% 6.21% 9.06%
NOPAT Growth		 6.76% 6.34% 3.51% 6.97% 19.20% 7.14% 22.97% 11.03% 7.45% 9.01%
Net Income Growth		 8.46% 6.96% 3.21% 4.42% 20.91% 7.16% 25.24% 11.95% 4.07% 5.30%
EPS Growth		 14.13% 12.96% 8.28% 10.66% 30.06% 13.40% 32.34% 23.11% 12.94% 12.99%
Operating Cash Flow Growth		 17.28% 4.33% -4.29% 32.45% 2.32% 27.79% 29.35% -8.74% -8.42% 2.15%
Free Cash Flow Firm Growth		 617.83% 240.85% -67.76% 61.91% 9.15% 35.31% 25.25% -11.87% -20.01% 1.83%
Invested Capital Growth		 8.79% -36.24% 14.01% -2.73% 1.48% -13.02% -20.23% 0.78% 31.17% 30.74%
Revenue Q/Q Growth		 2.42% 1.03% 1.06% 0.41% 3.76% 4.62% 2.58% 2.75% 2.00% 2.86%
EBITDA Q/Q Growth		 2.14% 1.80% 0.56% -4.90% 8.38% 9.50% 0.89% 1.94% 3.54% 2.15%
EBIT Q/Q Growth		 2.04% 1.68% 0.21% -6.04% 9.35% 10.88% 0.89% 1.86% 3.54% 2.00%
NOPAT Q/Q Growth		 2.11% 1.91% 0.84% -1.66% 10.82% 10.40% 1.79% 1.09% 3.36% 2.53%
Net Income Q/Q Growth		 2.42% 2.11% 0.56% -2.45% 11.36% 11.25% 2.13% 1.01% 2.22% 1.42%
EPS Q/Q Growth		 4.31% 3.91% 2.27% -0.45% 13.43% 13.17% 4.75% 4.46% 4.73% 3.65%
Operating Cash Flow Q/Q Growth		 14.88% -1.68% 1.00% 14.44% 0.85% 26.81% -3.53% -1.84% -5.16% 0.07%
Free Cash Flow Firm Q/Q Growth		 -3.86% 157.07% -6.44% 17.15% 8.71% 453.34% -0.34% -1.79% -3.45% 20.77%
Invested Capital Q/Q Growth		 68.88% 2.43% 4.61% -3.17% -2.13% -49.90% -55.09% -54.23% -45.94% -41.91%
Profitability Metrics		 - - - - - - - - - -
Gross Margin		 52.29% 52.74% 52.71% 53.24% 53.65% 53.60% 52.75% 52.13% 51.96% 53.09%
EBITDA Margin		 21.88% 22.24% 22.15% 19.29% 21.87% 22.37% 23.00% 22.92% 22.80% 23.53%
Operating Margin		 19.17% 19.37% 19.10% 16.14% 18.68% 19.14% 20.13% 20.12% 19.90% 20.49%
EBIT Margin		 19.17% 19.37% 19.10% 16.14% 18.68% 19.14% 20.13% 20.12% 19.90% 20.49%
Profit (Net Income) Margin		 11.39% 11.67% 11.76% 11.92% 13.63% 13.72% 14.84% 14.95% 14.48% 14.40%
Tax Burden Percent		 64.36% 64.88% 66.52% 81.74% 79.61% 78.18% 78.94% 78.91% 79.82% 79.78%
Interest Burden Percent		 92.30% 92.83% 92.57% 90.36% 91.66% 91.68% 93.37% 94.14% 91.18% 88.08%
Effective Tax Rate		 35.64% 35.12% 33.48% 18.26% 20.39% 21.82% 21.06% 21.09% 20.18% 20.22%
Return on Invested Capital (ROIC)		 28.34% 35.33% 43.88% 44.67% 53.60% 60.97% 89.65% 111.73% 103.46% 86.14%
ROIC Less NNEP Spread (ROIC-NNEP)		 26.76% 33.59% 41.72% 41.69% 50.60% 57.39% 85.73% 108.69% 99.77% 81.67%
Return on Net Nonoperating Assets (RNNOA)		 -98.17% -106.47% -123.54% -135.39% -153.60% -194.69% -251.89% -202.79% -167.56% -144.66%
Return on Equity (ROE)		 -69.83% -71.14% -79.66% -90.72% -100.01% -133.73% -162.24% -91.06% -64.10% -58.52%
Cash Return on Invested Capital (CROIC)		 19.92% 79.59% 30.79% 47.44% 52.12% 74.89% 112.16% 110.96% 76.49% 59.49%
Operating Return on Assets (OROA)		 25.04% 24.67% 23.29% 19.46% 23.03% 19.88% 20.35% 21.96% 22.23% 22.85%
Return on Assets (ROA)		 14.88% 14.86% 14.34% 14.38% 16.81% 14.25% 15.00% 16.31% 16.18% 16.06%
Return on Common Equity (ROCE)		 -69.83% -71.14% -79.66% -90.72% -100.01% -133.73% -162.24% -91.06% -64.10% -58.52%
Return on Equity Simple (ROE_SIMPLE)		 -68.19% -69.43% -89.67% -87.98% -94.36% -197.38% -120.74% -68.65% -58.13% -56.06%
Net Operating Profit after Tax (NOPAT)		 1,257 1,337 1,384 1,480 1,764 1,890 2,325 2,581 2,773 3,023
NOPAT Margin		 12.34% 12.57% 12.71% 13.19% 14.87% 14.96% 15.89% 15.88% 15.88% 16.35%
Net Nonoperating Expense Percent (NNEP)		 1.59% 1.73% 2.16% 2.98% 3.00% 3.58% 3.92% 3.04% 3.69% 4.47%
Cost of Revenue to Revenue		 47.71% 47.26% 47.29% 46.76% 46.35% 46.40% 47.25% 47.87% 48.04% 46.91%
SG&A Expenses to Revenue		 33.12% 33.36% 33.61% 37.10% 34.97% 34.46% 32.63% 32.01% 32.06% 32.60%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 33.12% 33.36% 33.61% 37.10% 34.97% 34.46% 32.63% 32.01% 32.06% 32.60%
Earnings before Interest and Taxes (EBIT)		 1,953 2,060 2,080 1,811 2,216 2,418 2,945 3,271 3,474 3,789
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 2,229 2,366 2,411 2,164 2,594 2,826 3,365 3,724 3,981 4,350
Valuation Ratios		 - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)		 2.20 2.07 1.36 1.82 2.28 2.20 2.28 2.59 2.55 2.94
Price to Earnings (P/E)		 19.33 17.75 11.58 15.23 16.71 16.03 15.37 17.35 17.62 20.41
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 5.17% 5.63% 8.64% 6.57% 5.98% 6.24% 6.51% 5.76% 5.68% 4.90%
Enterprise Value to Invested Capital (EV/IC)		 5.81 9.08 5.84 7.70 9.67 10.93 16.28 20.70 17.08 15.86
Enterprise Value to Revenue (EV/Rev)		 2.64 2.52 1.80 2.24 2.70 2.50 2.56 2.95 2.98 3.41
Enterprise Value to EBITDA (EV/EBITDA)		 12.06 11.31 8.13 11.62 12.36 11.16 11.13 12.89 13.05 14.50
Enterprise Value to EBIT (EV/EBIT)		 13.76 12.99 9.43 13.89 14.46 13.05 12.72 14.68 14.95 16.65
Enterprise Value to NOPAT (EV/NOPAT)		 21.38 20.02 14.18 17.00 18.17 16.69 16.12 18.60 18.73 20.87
Enterprise Value to Operating Cash Flow (EV/OCF)		 17.09 16.31 12.49 12.09 15.06 11.60 10.65 14.95 17.66 21.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 30.41 8.89 20.20 16.00 18.68 13.58 12.88 18.73 25.33 30.21
Leverage & Solvency		 - - - - - - - - - -
Debt to Equity		 -2.72 -2.75 -3.56 -3.29 -3.04 -6.28 -2.93 -1.73 -1.76 -1.90
Long-Term Debt to Equity		 -2.72 -2.75 -3.56 -3.29 -3.04 -6.28 -2.93 -1.73 -1.76 -1.90
Financial Leverage		 -3.67 -3.17 -2.96 -3.25 -3.04 -3.39 -2.94 -1.87 -1.68 -1.77
Leverage Ratio		 -4.69 -4.79 -5.55 -6.31 -5.95 -9.38 -10.82 -5.58 -3.96 -3.64
Compound Leverage Factor		 -4.33 -4.44 -5.14 -5.70 -5.45 -8.60 -10.10 -5.26 -3.61 -3.21
Debt to Total Capital		 158.20% 156.99% 139.10% 143.62% 149.07% 118.94% 151.77% 237.00% 231.07% 211.11%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 158.20% 156.99% 139.10% 143.62% 149.07% 118.94% 151.77% 237.00% 231.07% 211.11%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 -58.20% -56.99% -39.10% -43.62% -49.07% -18.94% -51.77% -137.00% -131.07% -111.11%
Debt to EBITDA		 2.07 2.08 2.11 2.31 2.01 1.95 1.57 1.64 1.93 2.07
Net Debt to EBITDA		 2.00 2.00 1.99 2.21 1.94 1.33 1.22 1.57 1.86 2.01
Long-Term Debt to EBITDA		 2.07 2.08 2.11 2.31 2.01 1.95 1.57 1.64 1.93 2.07
Debt to NOPAT		 3.68 3.68 3.67 3.38 2.95 2.92 2.27 2.37 2.77 2.99
Net Debt to NOPAT		 3.54 3.54 3.46 3.23 2.85 1.99 1.76 2.27 2.67 2.89
Long-Term Debt to NOPAT		 3.68 3.68 3.67 3.38 2.95 2.92 2.27 2.37 2.77 2.99
Altman Z-Score		 3.07 2.98 2.48 2.73 3.09 2.42 2.78 2.84 2.73 2.83
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - -
Current Ratio		 0.84 0.90 0.97 0.92 0.91 1.08 0.87 0.77 0.80 0.84
Quick Ratio		 0.09 0.10 0.12 0.09 0.09 0.34 0.21 0.09 0.09 0.10
Cash Flow Metrics		 - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 884 3,012 971 1,572 1,716 2,322 2,908 2,563 2,050 2,088
Operating Cash Flow to CapEx		 327.32% 335.74% 283.59% 398.69% 429.09% 594.25% 565.89% 477.57% 369.14% 280.05%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios		 - - - - - - - - - -
Asset Turnover		 1.31 1.27 1.22 1.21 1.23 1.04 1.01 1.09 1.12 1.12
Accounts Receivable Turnover		 45.40 39.72 38.31 41.65 41.84 37.50 39.37 36.80 34.05 34.69
Inventory Turnover		 1.48 1.43 1.37 1.34 1.33 1.33 1.52 1.51 1.47 1.46
Fixed Asset Turnover		 1.97 2.33 2.80 2.72 2.75 2.84 3.12 3.24 3.24 3.14
Accounts Payable Turnover		 1.30 1.26 1.25 1.22 1.19 1.17 1.24 1.17 1.16 1.19
Days Sales Outstanding (DSO)		 8.04 9.19 9.53 8.76 8.72 9.73 9.27 9.92 10.72 10.52
Days Inventory Outstanding (DIO)		 246.39 256.07 266.32 272.18 274.24 273.77 240.62 241.11 248.12 250.80
Days Payable Outstanding (DPO)		 280.62 288.98 292.93 298.35 307.81 312.03 294.94 312.36 315.58 306.31
Cash Conversion Cycle (CCC)		 -26.19 -23.72 -17.08 -17.41 -24.85 -28.53 -45.05 -61.34 -56.75 -44.98
Capital & Investment Metrics		 - - - - - - - - - -
Invested Capital		 4,622 2,947 3,360 3,268 3,316 2,885 2,301 2,319 3,042 3,977
Invested Capital Turnover		 2.30 2.81 3.45 3.39 3.60 4.07 5.64 7.04 6.51 5.27
Increase / (Decrease) in Invested Capital		 373 -1,675 413 -92 48 -432 -584 18 723 935
Enterprise Value (EV)		 26,875 26,760 19,615 25,158 32,053 31,540 37,460 48,010 51,935 63,075
Market Capitalization		 22,425 22,025 14,827 20,370 27,023 27,777 33,362 42,152 44,544 54,349
Book Value per Share		 ($55.11) ($61.15) ($50.96) ($57.51) ($69.87) ($37.59) ($83.43) ($181.60) ($239.58) ($278.03)
Tangible Book Value per Share		 ($67.80) ($74.56) ($64.94) ($68.96) ($82.21) ($50.54) ($97.48) ($197.13) ($256.25) ($295.75)
Total Capital		 2,923 3,137 3,653 3,486 3,492 4,635 3,472 2,583 3,319 4,275
Total Debt		 4,625 4,924 5,081 5,006 5,206 5,513 5,270 6,122 7,669 9,024
Total Long-Term Debt		 4,625 4,924 5,081 5,006 5,206 5,513 5,270 6,122 7,669 9,024
Net Debt		 4,450 4,734 4,788 4,788 5,030 3,763 4,098 5,858 7,391 8,726
Capital Expenditures (CapEx)		 481 489 554 522 496 458 622 672 797 1,073
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -918 -640 -448 -611 -660 -1,222 -2,126 -2,225 -2,009 -1,706
Debt-free Net Working Capital (DFNWC)		 -743 -451 -155 -393 -483 529 -954 -1,960 -1,732 -1,407
Net Working Capital (NWC)		 -743 -451 -155 -393 -483 529 -954 -1,960 -1,732 -1,407
Net Nonoperating Expense (NNE)		 97 96 103 143 147 157 154 151 245 360
Net Nonoperating Obligations (NNO)		 6,323 4,734 4,788 4,788 5,030 3,763 4,098 5,858 7,391 8,726
Total Depreciation and Amortization (D&A)		 276 305 331 353 378 408 421 453 507 562
Debt-free, Cash-free Net Working Capital to Revenue		 -9.01% -6.02% -4.12% -5.44% -5.56% -9.67% -14.53% -13.69% -11.51% -9.22%
Debt-free Net Working Capital to Revenue		 -7.29% -4.24% -1.42% -3.50% -4.08% 4.19% -6.52% -12.06% -9.92% -7.61%
Net Working Capital to Revenue		 -7.29% -4.24% -1.42% -3.50% -4.08% 4.19% -6.52% -12.06% -9.92% -7.61%
Earnings Adjustments		 - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $64.78 $73.62 $97.60 $120.83 $136.60 $153.82
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 0.00 0.00 24.97M 23.54M 22.24M 20.11M 18.51M 17.31M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $63.43 $71.93 $95.19 $117.19 $132.36 $149.55
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 0.00 0.00 25.50M 24.09M 22.80M 20.73M 19.10M 17.80M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 0.00 0.00 23.83M 23.18M 20.97M 18.98M 17.68M 16.90M
Normalized Net Operating Profit after Tax (NOPAT)		 1,257 1,337 1,384 1,480 1,764 1,890 2,325 2,581 2,773 3,023
Normalized NOPAT Margin		 12.34% 12.57% 12.71% 13.19% 14.87% 14.96% 15.89% 15.88% 15.88% 16.35%
Pre Tax Income Margin		 17.69% 17.98% 17.68% 14.58% 17.12% 17.55% 18.79% 18.95% 18.15% 18.05%
Debt Service Ratios		 - - - - - - - - - -
EBIT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios		 - - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 109.58% 117.04% 83.67% 119.03% 123.97% 53.72% 155.66% 179.45% 146.32% 117.97%

Quarterly Metrics and Ratios for AutoZone

This table displays calculated financial ratios and metrics derived from AutoZone's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 8.85% 8.62% 9.53% 5.83% 6.40% 5.15% 4.56% 3.54% 9.05% 2.13% 2.41%
EBITDA Growth		 6.02% -2.63% 7.75% 9.72% 10.90% 16.48% 10.85% 5.66% 6.62% 0.59% -2.67%
EBIT Growth		 5.73% -4.17% 6.90% 9.27% 10.75% 17.37% 10.94% 4.86% 6.07% -0.88% -4.91%
NOPAT Growth		 3.34% -0.50% 4.39% 13.29% 10.39% 13.47% 13.11% 3.97% 7.77% -2.60% -3.48%
Net Income Growth		 3.09% -2.87% 1.02% 9.31% 6.76% 10.04% 8.08% 0.62% 4.32% -4.81% -5.26%
EPS Growth		 14.22% 6.85% 10.49% 17.53% 14.89% 18.58% 17.25% 7.53% 11.42% -0.09% -2.08%
Operating Cash Flow Growth		 -4.67% 2.01% -2.03% -14.07% -13.03% 4.62% 22.47% -7.62% 0.21% -2.22% 34.47%
Free Cash Flow Firm Growth		 -40.52% -160.98% 229.39% -78.07% -73.11% 88.05% -205.18% -422.27% -61.12% -36.46% 89.70%
Invested Capital Growth		 0.78% 131.49% -49.92% 11.04% 31.17% 18.55% 149.95% 21.68% 30.74% 17.02% 14.24%
Revenue Q/Q Growth		 38.37% -25.49% -7.38% 10.83% 39.12% -26.37% -7.90% 9.75% 46.51% -31.03% -7.66%
EBITDA Q/Q Growth		 40.21% -33.16% -5.81% 24.31% 41.71% -29.80% -10.36% 18.49% 43.01% -33.78% -13.26%
EBIT Q/Q Growth		 40.49% -34.50% -7.34% 28.14% 42.40% -30.58% -12.42% 21.12% 44.05% -35.13% -15.98%
NOPAT Q/Q Growth		 37.38% -31.84% -9.87% 34.23% 33.87% -29.94% -10.16% 23.38% 38.76% -36.68% -10.98%
Net Income Q/Q Growth		 36.70% -33.42% -11.64% 35.92% 33.52% -31.38% -13.22% 26.54% 38.43% -37.38% -13.63%
EPS Q/Q Growth		 38.37% -31.67% -10.24% 38.47% 35.26% -29.47% -11.24% 27.00% 40.15% -36.76% -13.01%
Operating Cash Flow Q/Q Growth		 45.61% -35.38% -55.33% 104.45% 47.37% -22.26% -47.71% 54.21% 59.86% -24.15% -28.09%
Free Cash Flow Firm Q/Q Growth		 23.36% -371.67% 234.51% -95.14% 51.31% -220.75% -1,083.54% 85.10% 118.25% -523.81% 10.66%
Invested Capital Q/Q Growth		 -54.23% 118.18% -49.46% 120.04% -45.94% 97.19% 6.56% 7.12% -41.91% 76.50% 4.02%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 51.53% 50.05% 52.29% 52.47% 52.71% 52.84% 53.89% 53.49% 52.50% 53.00% 53.86%
EBITDA Margin		 23.34% 20.93% 21.29% 23.88% 24.32% 23.19% 22.57% 24.37% 23.78% 22.84% 21.45%
Operating Margin		 20.64% 18.14% 18.15% 20.99% 21.48% 20.25% 19.26% 21.25% 20.90% 19.65% 17.88%
EBIT Margin		 20.64% 18.14% 18.15% 20.99% 21.48% 20.25% 19.26% 21.25% 20.90% 19.65% 17.88%
Profit (Net Income) Margin		 15.15% 13.53% 12.91% 15.83% 15.20% 14.16% 13.35% 15.39% 14.54% 13.20% 12.35%
Tax Burden Percent		 77.90% 81.06% 78.85% 82.60% 77.65% 78.37% 80.40% 81.90% 78.90% 77.02% 81.60%
Interest Burden Percent		 94.20% 92.02% 90.21% 91.34% 91.11% 89.23% 86.19% 88.40% 88.19% 87.20% 84.60%
Effective Tax Rate		 22.10% 18.94% 21.15% 17.40% 22.35% 21.63% 19.60% 18.10% 21.10% 22.98% 18.40%
Return on Invested Capital (ROIC)		 113.12% 67.27% 63.10% 55.49% 108.65% 50.71% 61.71% 50.18% 86.87% 43.22% 39.80%
ROIC Less NNEP Spread (ROIC-NNEP)		 112.12% 66.57% 62.41% 54.83% 107.38% 50.00% 60.79% 49.38% 85.37% 42.49% 39.03%
Return on Net Nonoperating Assets (RNNOA)		 -209.18% -147.44% -127.72% -131.07% -180.34% -111.07% -121.09% -116.77% -151.22% -98.43% -96.52%
Return on Equity (ROE)		 -96.06% -80.17% -64.62% -75.58% -71.69% -60.36% -59.38% -66.60% -64.35% -55.22% -56.72%
Cash Return on Invested Capital (CROIC)		 110.96% -8.17% 134.39% 39.72% 76.49% 34.61% -20.41% 27.72% 59.49% 30.50% 30.30%
Operating Return on Assets (OROA)		 22.52% 20.19% 20.70% 23.85% 23.99% 22.63% 21.29% 23.36% 23.30% 21.63% 19.17%
Return on Assets (ROA)		 16.53% 15.06% 14.72% 18.00% 16.97% 15.83% 14.75% 16.91% 16.21% 14.53% 13.24%
Return on Common Equity (ROCE)		 -96.06% -80.17% -64.62% -75.58% -71.69% -60.36% -59.38% -66.60% -64.35% -55.22% -56.72%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -62.89% -57.80% -57.51% 0.00% -49.53% -54.18% -54.26% 0.00% -56.37% -58.48%
Net Operating Profit after Tax (NOPAT)		 860 586 528 709 949 665 598 737 1,023 648 577
NOPAT Margin		 16.08% 14.71% 14.31% 17.34% 16.68% 15.87% 15.48% 17.41% 16.49% 15.14% 14.59%
Net Nonoperating Expense Percent (NNEP)		 1.00% 0.71% 0.69% 0.67% 1.27% 0.71% 0.92% 0.79% 1.50% 0.72% 0.77%
Return On Investment Capital (ROIC_SIMPLE)		 - - - - - 10.59% 8.93% - - 8.85% 7.59%
Cost of Revenue to Revenue		 48.47% 49.95% 47.71% 47.53% 47.29% 47.16% 46.11% 46.51% 47.50% 47.00% 46.14%
SG&A Expenses to Revenue		 30.89% 31.91% 34.14% 31.48% 31.23% 32.59% 34.63% 32.24% 31.60% 33.34% 35.97%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 30.89% 31.91% 34.14% 31.48% 31.23% 32.59% 34.63% 32.24% 31.60% 33.34% 35.97%
Earnings before Interest and Taxes (EBIT)		 1,104 723 670 858 1,222 849 743 900 1,297 841 707
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 1,248 834 786 977 1,384 972 871 1,032 1,476 977 848
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)		 2.59 2.82 2.79 2.89 2.55 2.63 2.60 2.84 2.94 2.82 3.11
Price to Earnings (P/E)		 17.35 19.35 19.50 20.02 17.62 17.99 17.68 19.46 20.41 19.89 22.27
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 5.76% 5.17% 5.13% 5.00% 5.68% 5.56% 5.66% 5.14% 4.90% 5.03% 4.49%
Enterprise Value to Invested Capital (EV/IC)		 20.70 10.99 21.09 10.57 17.08 9.61 9.01 9.17 15.86 9.13 9.56
Enterprise Value to Revenue (EV/Rev)		 2.95 3.36 3.19 3.47 2.98 3.26 3.23 3.49 3.41 3.45 3.74
Enterprise Value to EBITDA (EV/EBITDA)		 12.89 15.02 14.35 15.46 13.05 14.00 13.70 14.74 14.50 14.71 16.11
Enterprise Value to EBIT (EV/EBIT)		 14.68 17.17 16.42 17.72 14.95 16.02 15.67 16.90 16.65 16.95 18.64
Enterprise Value to NOPAT (EV/NOPAT)		 18.60 21.57 20.74 22.16 18.73 20.22 19.71 21.29 20.87 21.32 23.39
Enterprise Value to Operating Cash Flow (EV/OCF)		 14.95 17.23 16.75 19.17 17.66 19.37 18.83 20.91 21.00 21.46 22.26
Enterprise Value to Free Cash Flow (EV/FCFF)		 18.73 0.00 10.47 28.00 25.33 30.14 0.00 36.31 30.21 32.29 33.65
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 -1.73 -2.39 -1.68 -2.37 -1.76 -2.20 -2.38 -2.47 -1.90 -2.57 -2.71
Long-Term Debt to Equity		 -1.73 -2.39 -1.68 -2.37 -1.76 -2.20 -2.38 -2.37 -1.90 -2.57 -2.71
Financial Leverage		 -1.87 -2.22 -2.05 -2.39 -1.68 -2.22 -1.99 -2.36 -1.77 -2.32 -2.47
Leverage Ratio		 -5.58 -4.99 -4.05 -3.92 -3.96 -3.49 -3.58 -3.58 -3.64 -3.41 -3.75
Compound Leverage Factor		 -5.26 -4.60 -3.65 -3.58 -3.61 -3.12 -3.08 -3.16 -3.21 -2.98 -3.17
Debt to Total Capital		 237.00% 172.02% 246.40% 172.90% 231.07% 183.01% 172.25% 167.94% 211.11% 163.82% 158.64%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.02% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 237.00% 172.02% 246.40% 172.90% 231.07% 183.01% 172.25% 160.92% 211.11% 163.82% 158.64%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 -137.00% -72.02% -146.40% -72.90% -131.07% -83.01% -72.25% -67.94% -111.11% -63.82% -58.64%
Debt to EBITDA		 1.64 2.48 1.87 2.65 1.93 2.79 2.74 2.81 2.07 2.75 2.78
Net Debt to EBITDA		 1.57 2.40 1.79 2.58 1.86 2.72 2.67 2.74 2.01 2.68 2.71
Long-Term Debt to EBITDA		 1.64 2.48 1.87 2.65 1.93 2.79 2.74 2.69 2.07 2.75 2.78
Debt to NOPAT		 2.37 3.56 2.71 3.80 2.77 4.03 3.95 4.06 2.99 3.99 4.04
Net Debt to NOPAT		 2.27 3.45 2.59 3.70 2.67 3.93 3.84 3.96 2.89 3.89 3.94
Long-Term Debt to NOPAT		 2.37 3.56 2.71 3.80 2.77 4.03 3.95 3.89 2.99 3.99 4.04
Altman Z-Score		 2.37 2.47 2.12 2.29 2.27 2.21 1.89 2.05 2.35 2.23 2.19
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 0.77 0.76 0.79 0.79 0.80 0.79 0.82 0.79 0.84 0.83 0.84
Quick Ratio		 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.10 0.09 0.10
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 842 -2,288 3,077 150 226 -273 -3,236 -482 88 -373 -333
Operating Cash Flow to CapEx		 405.23% 693.71% 244.74% 423.30% 291.63% 352.66% 169.99% 284.76% 308.62% 328.62% 199.43%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 1.09 1.11 1.14 1.14 1.12 1.12 1.11 1.10 1.12 1.10 1.07
Accounts Receivable Turnover		 36.80 37.61 37.94 37.58 34.05 34.85 36.17 33.99 34.69 35.55 34.00
Inventory Turnover		 1.51 1.55 1.52 1.50 1.47 1.47 1.43 1.42 1.46 1.45 1.39
Fixed Asset Turnover		 3.24 3.30 3.34 3.32 3.24 3.24 3.20 3.16 3.14 3.10 3.02
Accounts Payable Turnover		 1.17 1.19 1.20 1.18 1.16 1.15 1.16 1.15 1.19 1.19 1.17
Days Sales Outstanding (DSO)		 9.92 9.71 9.62 9.71 10.72 10.47 10.09 10.74 10.52 10.27 10.74
Days Inventory Outstanding (DIO)		 241.11 235.93 239.45 242.58 248.12 248.10 254.50 257.14 250.80 252.49 261.86
Days Payable Outstanding (DPO)		 312.36 307.35 304.81 308.46 315.58 316.69 314.74 316.26 306.31 307.68 311.40
Cash Conversion Cycle (CCC)		 -61.34 -61.72 -55.74 -56.17 -56.75 -58.12 -50.15 -48.37 -44.98 -44.91 -38.80
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 2,319 5,059 2,557 5,626 3,042 5,998 6,391 6,846 3,977 7,019 7,301
Invested Capital Turnover		 7.04 4.57 4.41 3.20 6.51 3.19 3.99 2.88 5.27 2.85 2.73
Increase / (Decrease) in Invested Capital		 18 2,874 -2,549 559 723 939 3,834 1,220 935 1,021 910
Enterprise Value (EV)		 48,010 55,607 53,912 59,447 51,935 57,666 57,570 62,766 63,075 64,084 69,801
Market Capitalization		 42,152 46,710 47,171 49,519 44,544 46,455 46,342 51,082 54,349 52,393 58,042
Book Value per Share		 ($181.60) ($202.19) ($222.97) ($233.81) ($239.58) ($294.83) ($279.74) ($279.62) ($278.03) ($276.43) ($265.63)
Tangible Book Value per Share		 ($197.13) ($218.14) ($239.10) ($250.26) ($256.25) ($311.95) ($297.25) ($297.11) ($295.75) ($294.34) ($283.66)
Total Capital		 2,583 5,329 2,858 5,901 3,319 6,281 6,695 7,121 4,275 7,323 7,602
Total Debt		 6,122 9,167 7,042 10,203 7,669 11,494 11,532 11,959 9,024 11,996 12,060
Total Long-Term Debt		 6,122 9,167 7,042 10,203 7,669 11,494 11,532 11,459 9,024 11,996 12,060
Net Debt		 5,858 8,897 6,741 9,928 7,391 11,211 11,228 11,684 8,726 11,691 11,759
Capital Expenditures (CapEx)		 303 114 145 171 366 235 255 235 347 247 293
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -2,225 -2,346 -2,121 -2,031 -2,009 -2,112 -1,920 -1,678 -1,706 -1,772 -1,766
Debt-free Net Working Capital (DFNWC)		 -1,960 -2,076 -1,820 -1,756 -1,732 -1,829 -1,616 -1,403 -1,407 -1,468 -1,465
Net Working Capital (NWC)		 -1,960 -2,076 -1,820 -1,756 -1,732 -1,829 -1,616 -1,903 -1,407 -1,468 -1,465
Net Nonoperating Expense (NNE)		 50 47 52 61 84 72 83 86 121 83 89
Net Nonoperating Obligations (NNO)		 5,858 8,897 6,741 9,928 7,391 11,211 11,228 11,684 8,726 11,691 11,759
Total Depreciation and Amortization (D&A)		 144 111 116 118 162 123 128 132 179 136 141
Debt-free, Cash-free Net Working Capital to Revenue		 -13.69% -14.16% -12.56% -11.87% -11.51% -11.96% -10.77% -9.34% -9.22% -9.54% -9.46%
Debt-free Net Working Capital to Revenue		 -12.06% -12.53% -10.77% -10.26% -9.92% -10.35% -9.06% -7.81% -7.61% -7.90% -7.84%
Net Working Capital to Revenue		 -12.06% -12.53% -10.77% -10.26% -9.92% -10.35% -9.06% -10.59% -7.61% -7.90% -7.84%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $41.45 $28.37 $25.48 $35.22 $47.53 $33.51 $29.74 $37.73 $52.84 $33.40 $29.06
Adjusted Weighted Average Basic Shares Outstanding		 20.11M 19.01M 18.71M 18.39M 18.51M 17.71M 17.32M 17.27M 17.31M 16.91M 16.79M
Adjusted Diluted Earnings per Share		 $40.17 $27.45 $24.64 $34.12 $46.15 $32.55 $28.89 $36.69 $51.42 $32.52 $28.29
Adjusted Weighted Average Diluted Shares Outstanding		 20.73M 19.65M 19.34M 18.98M 19.10M 18.23M 17.83M 17.76M 17.80M 17.37M 17.25M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 18.98M 18.77M 18.40M 18.16M 17.68M 17.29M 17.30M 17.08M 16.90M 16.78M 16.73M
Normalized Net Operating Profit after Tax (NOPAT)		 860 586 528 709 949 665 598 737 1,023 648 577
Normalized NOPAT Margin		 16.08% 14.71% 14.31% 17.34% 16.68% 15.87% 15.48% 17.41% 16.49% 15.14% 14.59%
Pre Tax Income Margin		 19.44% 16.70% 16.37% 19.17% 19.57% 18.07% 16.60% 18.79% 18.43% 17.14% 15.13%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 179.45% 180.64% 152.99% 149.58% 146.32% 165.98% 137.68% 130.92% 117.97% 83.30% 88.17%

Frequently Asked Questions About AutoZone's Financials

When does AutoZone's financial year end?

According to the most recent income statement we have on file, AutoZone's fiscal year ends in August. Their fiscal year 2024 ended on August 31, 2024.

How has AutoZone's net income changed over the last 9 years?

AutoZone's net income appears to be on an upward trend, with a most recent value of $2.66 billion in 2024, rising from $1.16 billion in 2015. The previous period was $2.53 billion in 2023.

What is AutoZone's operating income?
AutoZone's total operating income in 2024 was $3.79 billion, based on the following breakdown:
  • Total Gross Profit: $9.82 billion
  • Total Operating Expenses: $6.03 billion
How has AutoZone revenue changed over the last 9 years?

Over the last 9 years, AutoZone's total revenue changed from $10.19 billion in 2015 to $18.49 billion in 2024, a change of 81.5%.

How much debt does AutoZone have?

AutoZone's total liabilities were at $21.93 billion at the end of 2024, a 7.8% increase from 2023, and a 123.7% increase since 2015.

How much cash does AutoZone have?

In the past 9 years, AutoZone's cash and equivalents has ranged from $175.31 million in 2015 to $1.75 billion in 2020, and is currently $298.17 million as of their latest financial filing in 2024.

How has AutoZone's book value per share changed over the last 9 years?

Over the last 9 years, AutoZone's book value per share changed from -55.11 in 2015 to -278.03 in 2024, a change of 404.5%.

Remove Ads

Related Companies

This page (NYSE:AZO) was last updated on 4/13/2025 by MarketBeat.com Staff
From Our Partners
Trump to redistribute trillions of dollars
Trump’s Final Reset Inside the shocking plot to re-engineer America’s financial system…and why you need to ...
Porter & Company | Sponsored
“Fed Proof” Your Bank Account with THESE 4 Simple Steps
Starting as soon as a few months from now, the United States government will make a sweeping change to bank ac...
Weiss Ratings | Sponsored
Elon Musk Confirms: Tesla’s Optimus is Replacing Workers… and Heading to Mars
Elon Musk just confirmed Tesla’s robot will go to Mars. But on Earth, it may trigger a trillion-dollar tech sh...
InvestorPlace | Sponsored
DOGE tax surprise
Elon Musk's DOGE agents have some very strange plans for the IRS... Recently, it emerged that our tax auth...
Altimetry | Sponsored
Amazon Shocker
Jeff Bezos quietly backing world-changing tech (not AI) The Amazon founder is quietly advancing a radical t...
Stansberry Research | Sponsored
Collect $7k per month from Tesla’s SECRET dividend
Tesla doesn't pay a traditional dividend.... But I just discovered a secret backdoor to collect a secret 69...
Investors Alley | Sponsored
Real Americans Don’t Wait on Wall Street’s Next Move
What's happening in the markets right now should concern every freedom-loving American who's worked hard and s...
Premier Gold Co | Sponsored
Caught on Camera: Elon Musk’s “Area 51”
You won’t believe what tech legend Jeff Brown found in what he calls Elon Musk’s “Area 51.” (Click here to see...
Brownstone Research | Sponsored