EVA is registered trademark of Stern Stewart.
Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.
Paying user area
Try for free
AutoZone Inc. pages available for free this week:
- Balance Sheet: Assets
- Cash Flow Statement
- Analysis of Profitability Ratios
- DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
- Common Stock Valuation Ratios
- Operating Profit Margin since 2005
- Price to Earnings (P/E) since 2005
- Price to Operating Profit (P/OP) since 2005
- Price to Book Value (P/BV) since 2005
- Price to Sales (P/S) since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to AutoZone Inc. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Economic Profit
12 months ended: | Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | |
---|---|---|---|---|---|---|---|
Net operating profit after taxes (NOPAT)1 | |||||||
Cost of capital2 | |||||||
Invested capital3 | |||||||
Economic profit4 |
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 NOPAT. See details »
2 Cost of capital. See details »
3 Invested capital. See details »
4 2023 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= – × =
Net Operating Profit after Taxes (NOPAT)
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 Elimination of deferred tax expense. See details »
2 Addition of increase (decrease) in allowance for credit losses.
3 Addition of increase (decrease) in LIFO reserve. See details »
4 Addition of increase (decrease) in accrued sales and warranty returns.
5 Addition of increase (decrease) in equity equivalents to net income.
6 2023 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= × =
7 2023 Calculation
Tax benefit of interest expense, less capitalized interest = Adjusted interest expense, less capitalized interest × Statutory income tax rate
= × 21.00% =
8 Addition of after taxes interest expense to net income.
9 2023 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= × 21.00% =
10 Elimination of after taxes investment income.
- Net Income Trend
- Net income has exhibited consistent growth over the six-year period under review. Starting at approximately $1.34 billion in 2018, it increased to about $1.62 billion in 2019 and continued to rise steadily each year. The upward trajectory continued through 2020 and 2021, reaching around $2.17 billion. In 2022, net income rose further to nearly $2.43 billion and reached approximately $2.53 billion in 2023. This indicates robust profitability with a consistent positive trend, though the growth rate appears to moderate slightly in the last year.
- Net Operating Profit After Taxes (NOPAT) Trend
- NOPAT also demonstrated an overall upward trend but with some variation in growth momentum toward the end of the period. In 2018, it stood at about $1.35 billion, growing significantly to around $1.87 billion in 2019. It continued to increase, reaching $2.07 billion in 2020 and $2.39 billion in 2021. The peak was observed in 2022 with approximately $3.18 billion, marking the highest value in the dataset. However, in 2023, NOPAT decreased to about $2.80 billion, indicating a decline after several years of growth.
- Comparative Insights
- Both net income and NOPAT revealed general growth patterns from 2018 to 2022, reflecting improving operational efficiency and profitability. The divergence in 2023, where net income continued to increase but NOPAT declined, may suggest variations in operating performance metrics, tax impacts, or extraordinary items affecting operational profit. The decline in NOPAT, despite rising net income, could warrant further analysis of underlying factors to assess operational challenges or changes in cost structures.
Cash Operating Taxes
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).
- Income Tax Expense
- The income tax expense has shown a consistent upward trend over the six-year period. Starting at approximately 299 million US dollars in 2018, it increased steadily each year, reaching about 649 million in 2022. There was a slight decrease in 2023, with the expense falling marginally to around 639 million dollars. This general increase suggests rising taxable income or changes in tax rates or policies affecting the company.
- Cash Operating Taxes
- Cash operating taxes exhibited a more volatile pattern compared to income tax expense. Beginning at roughly 484 million dollars in 2018, there was a decline in 2019 to approximately 421 million. This was followed by a rebound in 2020 to nearly 495 million and a significant jump in 2021 to about 675 million dollars. The subsequent year, 2022, saw a reduction to around 527 million, but in 2023, cash operating taxes increased sharply to approximately 755 million dollars, the highest in the observed timeframe. These fluctuations may indicate changes in operational profitability, timing of tax payments, or adjustments in tax planning strategies.
Invested 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 Addition of capitalized operating leases.
2 Elimination of deferred taxes from assets and liabilities. See details »
3 Addition of allowance for doubtful accounts receivable.
4 Addition of LIFO reserve. See details »
5 Addition of accrued sales and warranty returns.
6 Addition of equity equivalents to stockholders’ deficit.
7 Removal of accumulated other comprehensive income.
8 Subtraction of construction in progress.
9 Subtraction of marketable debt securities.
- Total Reported Debt & Leases
- The total reported debt and leases exhibit a generally upward trend over the six-year period. Starting at approximately $7.0 billion in fiscal year 2018, the amount increased steadily year over year, reaching about $11.1 billion in fiscal year 2023. There is a noticeable acceleration in the increase from 2021 to 2023, suggesting enhanced leverage or increased reliance on debt and lease obligations.
- Stockholders’ Deficit
- The stockholders’ deficit shows a fluctuating but overall deepening negative position during the timeframe. Initially, the deficit increased from roughly -$1.52 billion in 2018 to nearly -$1.71 billion in 2019, then improved to around -$0.88 billion in 2020, indicating some recovery. However, from 2020 onwards, the deficit worsened significantly, reaching approximately -$4.35 billion by 2023. This trend reflects a substantial erosion of equity, which may signal challenges in profitability or asset valuation.
- Invested Capital
- Invested capital increased considerably from 2018 to 2020, rising from about $5.3 billion to $7.6 billion, indicating growing investment or capital expenditures during this period. However, in 2021 and 2022, invested capital declined to around $6.6 billion and $6.4 billion respectively, before slightly rebounding to about $7.0 billion in 2023. This pattern suggests a period of reduced capital investment or asset base contraction followed by a modest recovery.
Overall, the financial data indicates increasing leverage alongside a deteriorating equity position, with invested capital showing volatility. The rise in debt and leases coupled with a deepening stockholders’ deficit points to increasing financial risk, while fluctuations in invested capital reveal shifts in the company’s capital deployment strategy over the years.
Cost of Capital
AutoZone Inc., cost of capital calculations
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | ÷ | = | × | = | |||||||||
Long-term debt and finance lease liabilities3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Total: |
Based on: 10-K (reporting date: 2023-08-26).
1 US$ in thousands
2 Equity. See details »
3 Long-term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | ÷ | = | × | = | |||||||||
Long-term debt and finance lease liabilities3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Total: |
Based on: 10-K (reporting date: 2022-08-27).
1 US$ in thousands
2 Equity. See details »
3 Long-term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | ÷ | = | × | = | |||||||||
Long-term debt and finance lease liabilities3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Total: |
Based on: 10-K (reporting date: 2021-08-28).
1 US$ in thousands
2 Equity. See details »
3 Long-term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | ÷ | = | × | = | |||||||||
Long-term debt and finance lease liabilities3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Total: |
Based on: 10-K (reporting date: 2020-08-29).
1 US$ in thousands
2 Equity. See details »
3 Long-term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | ÷ | = | × | = | |||||||||
Long-term debt and finance lease liabilities3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
Total: |
Based on: 10-K (reporting date: 2019-08-31).
1 US$ in thousands
2 Equity. See details »
3 Long-term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | ÷ | = | × | = | |||||||||
Long-term debt and finance lease liabilities3 | ÷ | = | × | × (1 – 25.90%) | = | ||||||||
Operating lease liability4 | ÷ | = | × | × (1 – 25.90%) | = | ||||||||
Total: |
Based on: 10-K (reporting date: 2018-08-25).
1 US$ in thousands
2 Equity. See details »
3 Long-term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Economic Spread Ratio
Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
---|---|---|---|---|---|---|---|
Selected Financial Data (US$ in thousands) | |||||||
Economic profit1 | |||||||
Invested capital2 | |||||||
Performance Ratio | |||||||
Economic spread ratio3 | |||||||
Benchmarks | |||||||
Economic Spread Ratio, Competitors4 | |||||||
Amazon.com Inc. | |||||||
Home Depot Inc. | |||||||
Lowe’s Cos. Inc. | |||||||
TJX Cos. Inc. |
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 Economic profit. See details »
2 Invested capital. See details »
3 2023 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × ÷ =
4 Click competitor name to see calculations.
Economic Profit Margin
Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
---|---|---|---|---|---|---|---|
Selected Financial Data (US$ in thousands) | |||||||
Economic profit1 | |||||||
Net sales | |||||||
Performance Ratio | |||||||
Economic profit margin2 | |||||||
Benchmarks | |||||||
Economic Profit Margin, Competitors3 | |||||||
Amazon.com Inc. | |||||||
Home Depot Inc. | |||||||
Lowe’s Cos. Inc. | |||||||
TJX Cos. Inc. |
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 Economic profit. See details »
2 2023 Calculation
Economic profit margin = 100 × Economic profit ÷ Net sales
= 100 × ÷ =
3 Click competitor name to see calculations.