Stock Analysis on Net

AutoZone Inc. (NYSE:AZO)

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

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

AutoZone Inc., adjusted financial ratios

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Activity Ratio
Total Asset Turnover
Reported 1.09 1.06 1.01 0.88 1.20 1.20
Adjusted 1.10 1.07 1.03 0.90 1.02 1.05
Liquidity Ratio
Current Ratio
Reported 0.80 0.77 0.87 1.08 0.91 0.92
Adjusted 0.79 0.77 0.83 1.03 0.85 0.84
Solvency Ratios
Debt to Equity
Reported
Adjusted
Debt to Capital
Reported 2.21 2.22 1.48 1.18 1.47 1.42
Adjusted 1.54 1.47 1.27 1.11 1.31 1.32
Financial Leverage
Reported
Adjusted
Profitability Ratios
Net Profit Margin
Reported 14.48% 14.95% 14.84% 13.72% 13.63% 11.92%
Adjusted 14.75% 18.12% 15.07% 13.83% 14.19% 10.65%
Return on Equity (ROE)
Reported
Adjusted
Return on Assets (ROA)
Reported 15.82% 15.91% 14.95% 12.01% 16.34% 14.31%
Adjusted 16.24% 19.35% 15.58% 12.43% 14.50% 11.15%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. AutoZone Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. AutoZone Inc. adjusted current ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. AutoZone Inc. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. AutoZone Inc. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. AutoZone Inc. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

AutoZone Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Reported
Selected Financial Data (US$ in thousands)
Net sales 17,457,209 16,252,230 14,629,585 12,631,967 11,863,743 11,221,077
Total assets 15,985,878 15,275,043 14,516,199 14,423,872 9,895,913 9,346,980
Activity Ratio
Total asset turnover1 1.09 1.06 1.01 0.88 1.20 1.20
Adjusted
Selected Financial Data (US$ in thousands)
Net sales 17,457,209 16,252,230 14,629,585 12,631,967 11,863,743 11,221,077
Adjusted total assets2 15,848,576 15,217,496 14,151,256 14,049,029 11,604,464 10,718,675
Activity Ratio
Adjusted total asset turnover3 1.10 1.07 1.03 0.90 1.02 1.05

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 2023 Calculation
Total asset turnover = Net sales ÷ Total assets
= 17,457,209 ÷ 15,985,878 = 1.09

2 Adjusted total assets. See details »

3 2023 Calculation
Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 17,457,209 ÷ 15,848,576 = 1.10

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. AutoZone Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Reported
Selected Financial Data (US$ in thousands)
Current assets 6,779,426 6,627,984 6,415,303 6,811,872 5,028,685 4,635,869
Current liabilities 8,511,856 8,588,393 7,369,754 6,283,091 5,512,141 5,028,681
Liquidity Ratio
Current ratio1 0.80 0.77 0.87 1.08 0.91 0.92
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 6,728,126 6,622,484 6,091,403 6,464,872 4,632,285 4,189,569
Adjusted current liabilities3 8,468,501 8,552,697 7,337,336 6,250,735 5,477,831 5,008,656
Liquidity Ratio
Adjusted current ratio4 0.79 0.77 0.83 1.03 0.85 0.84

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 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 6,779,426 ÷ 8,511,856 = 0.80

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 6,728,126 ÷ 8,468,501 = 0.79

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. AutoZone Inc. adjusted current ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 7,956,167 6,432,397 5,545,874 5,736,724 5,386,249 5,160,233
Stockholders’ deficit (4,349,894) (3,538,913) (1,797,536) (877,977) (1,713,851) (1,520,355)
Solvency Ratio
Debt to equity1
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 11,130,469 9,513,777 8,415,284 8,462,130 7,518,061 7,012,848
Adjusted stockholders’ deficit3 (3,907,563) (3,026,881) (1,792,936) (866,278) (1,790,822) (1,696,046)
Solvency Ratio
Adjusted debt to equity4

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 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ deficit
= 7,956,167 ÷ -4,349,894 =

2 Adjusted total debt. See details »

3 Adjusted stockholders’ deficit. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ deficit
= 11,130,469 ÷ -3,907,563 =


Adjusted Debt to Capital

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 7,956,167 6,432,397 5,545,874 5,736,724 5,386,249 5,160,233
Total capital 3,606,273 2,893,484 3,748,338 4,858,747 3,672,398 3,639,878
Solvency Ratio
Debt to capital1 2.21 2.22 1.48 1.18 1.47 1.42
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 11,130,469 9,513,777 8,415,284 8,462,130 7,518,061 7,012,848
Adjusted total capital3 7,222,906 6,486,896 6,622,348 7,595,852 5,727,239 5,316,802
Solvency Ratio
Adjusted debt to capital4 1.54 1.47 1.27 1.11 1.31 1.32

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 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 7,956,167 ÷ 3,606,273 = 2.21

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 11,130,469 ÷ 7,222,906 = 1.54

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. AutoZone Inc. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Reported
Selected Financial Data (US$ in thousands)
Total assets 15,985,878 15,275,043 14,516,199 14,423,872 9,895,913 9,346,980
Stockholders’ deficit (4,349,894) (3,538,913) (1,797,536) (877,977) (1,713,851) (1,520,355)
Solvency Ratio
Financial leverage1
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 15,848,576 15,217,496 14,151,256 14,049,029 11,604,464 10,718,675
Adjusted stockholders’ deficit3 (3,907,563) (3,026,881) (1,792,936) (866,278) (1,790,822) (1,696,046)
Solvency Ratio
Adjusted financial leverage4

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 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ deficit
= 15,985,878 ÷ -4,349,894 =

2 Adjusted total assets. See details »

3 Adjusted stockholders’ deficit. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ deficit
= 15,848,576 ÷ -3,907,563 =


Adjusted Net Profit Margin

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 2,528,426 2,429,604 2,170,314 1,732,972 1,617,221 1,337,536
Net sales 17,457,209 16,252,230 14,629,585 12,631,967 11,863,743 11,221,077
Profitability Ratio
Net profit margin1 14.48% 14.95% 14.84% 13.72% 13.63% 11.92%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 2,574,278 2,944,326 2,205,310 1,746,565 1,682,940 1,195,232
Net sales 17,457,209 16,252,230 14,629,585 12,631,967 11,863,743 11,221,077
Profitability Ratio
Adjusted net profit margin3 14.75% 18.12% 15.07% 13.83% 14.19% 10.65%

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 2023 Calculation
Net profit margin = 100 × Net income ÷ Net sales
= 100 × 2,528,426 ÷ 17,457,209 = 14.48%

2 Adjusted net income. See details »

3 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Net sales
= 100 × 2,574,278 ÷ 17,457,209 = 14.75%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. AutoZone Inc. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 2,528,426 2,429,604 2,170,314 1,732,972 1,617,221 1,337,536
Stockholders’ deficit (4,349,894) (3,538,913) (1,797,536) (877,977) (1,713,851) (1,520,355)
Profitability Ratio
ROE1
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 2,574,278 2,944,326 2,205,310 1,746,565 1,682,940 1,195,232
Adjusted stockholders’ deficit3 (3,907,563) (3,026,881) (1,792,936) (866,278) (1,790,822) (1,696,046)
Profitability Ratio
Adjusted ROE4

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 2023 Calculation
ROE = 100 × Net income ÷ Stockholders’ deficit
= 100 × 2,528,426 ÷ -4,349,894 =

2 Adjusted net income. See details »

3 Adjusted stockholders’ deficit. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ deficit
= 100 × 2,574,278 ÷ -3,907,563 =


Adjusted Return on Assets (ROA)

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 2,528,426 2,429,604 2,170,314 1,732,972 1,617,221 1,337,536
Total assets 15,985,878 15,275,043 14,516,199 14,423,872 9,895,913 9,346,980
Profitability Ratio
ROA1 15.82% 15.91% 14.95% 12.01% 16.34% 14.31%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 2,574,278 2,944,326 2,205,310 1,746,565 1,682,940 1,195,232
Adjusted total assets3 15,848,576 15,217,496 14,151,256 14,049,029 11,604,464 10,718,675
Profitability Ratio
Adjusted ROA4 16.24% 19.35% 15.58% 12.43% 14.50% 11.15%

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 2023 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 2,528,426 ÷ 15,985,878 = 15.82%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 2,574,278 ÷ 15,848,576 = 16.24%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. AutoZone Inc. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.