Stock Analysis on Net

AutoZone Inc. (NYSE:AZO)

$22.49

This company has been moved to the archive! The financial data has not been updated since December 18, 2023.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

AutoZone Inc., adjusted current assets

US$ in thousands

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
As Reported
Current assets
Adjustments
Add: Allowance for credit losses
Add: LIFO reserve1
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2023-08-26), 10-K (reporting date: 2022-08-27), 10-K (reporting date: 2021-08-28), 10-K (reporting date: 2020-08-29), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-25).

1 LIFO reserve. See details »


Current Assets
The current assets of the company show an overall upward trend over the period from 2018 to 2023. Starting at approximately 4.64 billion USD in 2018, the value increased to over 6.77 billion USD by 2023. There was a significant rise observed particularly between 2019 and 2020, reaching about 6.81 billion USD, followed by a slight decline in 2021 to around 6.42 billion USD. The values then recovered and showed moderate growth in the subsequent years.
Adjusted Current Assets
Adjusted current assets also exhibit a similar pattern to the current assets, increasing steadily from about 4.19 billion USD in 2018 to nearly 6.73 billion USD in 2023. A notable jump happened between 2019 and 2020, with values rising from approximately 4.63 billion to 6.46 billion USD. Although there was a minor decrease in 2021 to roughly 6.09 billion USD, the adjusted current assets rebounded in 2022 and 2023, reaching slightly over 6.72 billion USD.
Comparative Insights
The adjusted current assets values are consistently slightly lower than the current assets throughout the years, suggesting adjustments for items such as inventory valuation or other current asset components that may be more conservatively reported. Both metrics indicate growth and resilience, despite minor fluctuations in 2021, implying improved liquidity and asset management over the examined timeframe.

Adjustments to Total Assets

AutoZone Inc., adjusted total assets

US$ in thousands

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for credit losses
Add: LIFO reserve2
Less: Deferred tax assets3
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2023-08-26), 10-K (reporting date: 2022-08-27), 10-K (reporting date: 2021-08-28), 10-K (reporting date: 2020-08-29), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-25).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 LIFO reserve. See details »

3 Deferred tax assets. See details »


The analysis of the annual financial data reveals the following trends and insights:

Total Assets
Total assets have exhibited a consistent upward trend from 2018 to 2023. Starting at approximately $9.3 billion in 2018, total assets increased to nearly $16.0 billion by 2023. This reflects an overall growth of around 71% over the six-year period, averaging steady expansion in the asset base year over year.
Adjusted Total Assets
Adjusted total assets, which may represent total assets after certain adjustments or revaluations, also show consistent growth across the same timeframe. Beginning at approximately $10.7 billion in 2018, adjusted total assets increased to about $15.8 billion in 2023. The growth pattern mirrors that of total assets, with a total increase of nearly 48% during the period. The gap between adjusted and total assets narrows over time, indicating adjustments becoming less significant or the measures converging.
Overall Trends and Insights
Both total and adjusted total assets demonstrate steady expansion, suggesting sustained investment or accumulation of resources by the company. The regular increases year-over-year indicate effective asset growth management. The difference between the adjusted and total asset values consistently remains positive but diminishes proportionally, potentially reflecting changes in accounting policies or asset revaluation practices.

Adjustments to Current Liabilities

AutoZone Inc., adjusted current liabilities

US$ in thousands

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
As Reported
Current liabilities
Adjustments
Less: Current accrued sales and warranty returns
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2023-08-26), 10-K (reporting date: 2022-08-27), 10-K (reporting date: 2021-08-28), 10-K (reporting date: 2020-08-29), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-25).


Current Liabilities
The current liabilities exhibited a consistent upward trend over the six-year period. Starting at approximately 5.03 billion USD in the year ending August 2018, the figure rose each year, reaching a peak of around 8.59 billion USD by August 2022. In the most recent year ending August 2023, current liabilities showed a slight decrease to approximately 8.51 billion USD. This suggests a general increase in the company's short-term obligations, with a minor reduction in the final year observed.
Adjusted Current Liabilities
Adjusted current liabilities closely mirror the trend of current liabilities, with values slightly lower by a small margin each year. Beginning at about 5.01 billion USD in 2018, the adjusted figure consistently increased annually to roughly 8.55 billion USD in 2022. In 2023, a decrease similar to current liabilities was noted, with the amount reducing to approximately 8.47 billion USD. This parallel movement indicates that adjustments made to current liabilities did not significantly alter the overall trajectory of short-term obligations.
Overall Trends and Insights
Throughout the analyzed period, both current and adjusted current liabilities grew substantially, nearly doubling over five years before leveling off and slightly declining in the most recent year. The growth suggests expanding operational or financing activities requiring increased short-term funding or obligations. The slight decline at the end of the period could indicate improved liquidity management or a strategic reduction in short-term debt. The close alignment between current and adjusted current liabilities implies that adjustments applied are consistent and do not significantly distort the underlying liability trends.

Adjustments to Total Liabilities

AutoZone Inc., adjusted total liabilities

US$ in thousands

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2
Less: Accrued sales and warranty returns
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2023-08-26), 10-K (reporting date: 2022-08-27), 10-K (reporting date: 2021-08-28), 10-K (reporting date: 2020-08-29), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-25).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


The analysis of the annual financial data reveals a consistent upward trend in both total liabilities and adjusted total liabilities over the examined periods.

Total Liabilities
This financial metric has increased steadily from approximately $10.87 billion in 2018 to around $20.34 billion in 2023. The growth demonstrates a continuous accumulation of obligations, rising by nearly 87% over the six-year period. This upward trajectory indicates an expanding scale of liabilities, which may reflect increased borrowing or other financial obligations.
Adjusted Total Liabilities
Similarly, adjusted total liabilities follow a comparable increasing pattern, beginning at about $12.41 billion in 2018 and reaching close to $19.76 billion in 2023. The adjusted liabilities consistently remain higher than the unadjusted totals, suggesting the inclusion of additional considerations or accounting adjustments. The increase over the years, though steady, is proportionally smaller than that of total liabilities, showing an approximate 59% rise, which may reflect changes in the calculation or classification methodologies.

Overall, the data depicts a significant expansion in the company's liabilities over the analysis period. This growth trend necessitates careful management to ensure that the increasing debt levels remain sustainable relative to the company's operational capacity and financial health.


Adjustments to Stockholders’ Equity

AutoZone Inc., adjusted stockholders’ deficit

US$ in thousands

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
As Reported
Stockholders’ deficit
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Allowance for credit losses
Add: LIFO reserve2
Add: Accrued sales and warranty returns
After Adjustment
Adjusted stockholders’ deficit

Based on: 10-K (reporting date: 2023-08-26), 10-K (reporting date: 2022-08-27), 10-K (reporting date: 2021-08-28), 10-K (reporting date: 2020-08-29), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-25).

1 Net deferred tax assets (liabilities). See details »

2 LIFO reserve. See details »


The financial data indicates a consistently negative stockholders’ equity position over the six-year period analyzed. Both the reported stockholders’ deficit and the adjusted stockholders’ deficit remain in substantial negative territory throughout.

Stockholders’ Deficit
The stockholders’ deficit shows considerable fluctuations. Initially, it was at -1,520,355 thousand US dollars in 2018 and increased in magnitude to -1,713,851 thousand in 2019. A noticeable improvement occurred in 2020 with the deficit nearly halving to -877,977 thousand. However, this improvement was short-lived as the deficit widened again in 2021 to -1,797,536 thousand, followed by a sharp increase in 2022 to -3,538,913 thousand, and further deteriorating to -4,349,894 thousand in 2023.
Adjusted Stockholders’ Deficit
A similar trend is observed in the adjusted stockholders’ deficit, which also remained negative over the entire time frame. From -1,696,046 thousand in 2018, it slightly worsened in 2019 to -1,790,822 thousand, then improved sharply to -866,278 thousand in 2020. Post 2020, the adjusted deficit increased to -1,792,936 thousand in 2021 before escalating again to -3,026,881 thousand in 2022 and further to -3,907,563 thousand in 2023.

Overall, the data reveals a pattern of volatility, with a temporary improvement around 2020, but a marked and sustained deterioration in the company's net equity position from 2021 onwards. This decline could be indicative of increased liabilities, reduced assets, or accumulated losses during the latter years. The widening deficits suggest financial challenges that may require strategic attention to restore stockholders’ equity to a healthier range.


Adjustments to Capitalization Table

AutoZone Inc., adjusted capitalization table

US$ in thousands

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
As Reported
Current portion of finance lease liabilities
Long-term debt
Finance lease liabilities, less current portion
Total reported debt
Stockholders’ deficit
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current portion of operating lease liabilities2
Add: Operating lease liabilities, less current portion3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Allowance for credit losses
Add: LIFO reserve5
Add: Accrued sales and warranty returns
Adjusted stockholders’ deficit
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2023-08-26), 10-K (reporting date: 2022-08-27), 10-K (reporting date: 2021-08-28), 10-K (reporting date: 2020-08-29), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-25).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current portion of operating lease liabilities. See details »

3 Operating lease liabilities, less current portion. See details »

4 Net deferred tax assets (liabilities). See details »

5 LIFO reserve. See details »


Total Reported Debt
The total reported debt shows a generally increasing trend over the period analyzed. Starting at approximately 5.16 billion US dollars in 2018, the debt slightly increased each year, peaking at nearly 7.96 billion US dollars in 2023. There was a minor decline between 2020 and 2021, but overall the debt burden grew significantly by over 54% from 2018 to 2023.
Stockholders’ Deficit
The stockholders’ deficit remained negative throughout the period, indicating liabilities exceeded equity consistently. The deficit deepened from about -1.52 billion in 2018 to nearly -4.35 billion in 2023. Fluctuations are present; notably, the deficit narrowed in 2020 but widened substantially again afterward, reaching its highest negative value in 2023. This points to ongoing financial challenges in equity capital.
Total Reported Capital
Total reported capital showed irregular movement. It started at 3.64 billion in 2018, increased to a peak of approximately 4.86 billion in 2020, then declined sharply in the following two years to approximately 2.89 billion in 2022, before rising again to 3.61 billion in 2023. The trend indicates volatility in reported capital with no consistent growth or decline pattern.
Adjusted Total Debt
Adjusted total debt figures follow a similar upward trajectory to reported debt but at higher absolute values. Starting from about 7.01 billion in 2018, the adjusted debt increased steadily each year, reaching approximately 11.13 billion in 2023. This adjustment amplifies the apparent leverage and emphasizes that debt levels have substantially grown over the six-year span.
Adjusted Stockholders’ Deficit
The adjusted stockholders’ deficit remains negative throughout, mirroring the reported deficit trend but with slightly larger absolute values. After a moderate improvement in 2020, the deficit deepened again, moving from around -1.70 billion in 2018 to nearly -3.91 billion in 2023. Despite some cyclical improvement, the overall movement reflects worsening equity positions under adjusted measures.
Adjusted Total Capital
Adjusted total capital shows general growth over the period, beginning at approximately 5.32 billion in 2018 and rising to about 7.22 billion by 2023. There is a peak in 2020 around 7.60 billion followed by a slight dip over the next two years. This trend signifies moderate strengthening of capital when considering adjustments, contrasting with more volatile reported capital figures.

Adjustments to Reported Income

AutoZone Inc., adjusted net income

US$ in thousands

Microsoft Excel
12 months ended: Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance for credit losses
Add: Increase (decrease) in LIFO reserve2
Add: Increase (decrease) in accrued sales and warranty returns
Add: Other comprehensive income (loss)
After Adjustment
Adjusted net income

Based on: 10-K (reporting date: 2023-08-26), 10-K (reporting date: 2022-08-27), 10-K (reporting date: 2021-08-28), 10-K (reporting date: 2020-08-29), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-25).

1 Deferred income tax expense (benefit). See details »

2 Increase (decrease) in LIFO reserve. See details »


The financial data reveals a consistent upward trend in both net income and adjusted net income over the analyzed six-year period.

Net income
Net income increased steadily from 1,337,536 thousand US dollars in 2018 to 2,528,426 thousand US dollars in 2023. This represents a significant growth trajectory with the highest year-over-year increase observed between 2020 and 2021, where net income rose by approximately 25.3%. Following this, the growth continued but at a somewhat moderated pace from 2021 to 2023.
Adjusted net income
Adjusted net income also exhibited a consistent upward movement, rising from 1,195,232 thousand US dollars in 2018 to a peak of 2,944,326 thousand US dollars in 2022 before a slight decline to 2,574,278 thousand US dollars in 2023. The adjusted figure shows more volatility compared to net income, particularly evident with the sharp increase between 2021 and 2022 followed by a noticeable decrease the subsequent year.
Comparative insights
Adjusted net income generally tracks above net income throughout the period, which may indicate the exclusion of certain expenses or one-time items that impact the reported net income. The fluctuations in adjusted net income suggest that non-recurring adjustments had a variable but notable effect on reported profitability, especially in the latest years assessed.