Solvency ratios also known as long-term debt ratios measure a company ability to meet long-term obligations.
Solvency Ratios (Summary)
Debt Ratios
Coverage Ratios
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).
The analysis of solvency metrics indicates a general trend toward increased leverage, characterized by a rise in debt-related ratios alongside fluctuating coverage capabilities over the six-year period ending August 2023.
- Capital and Asset Leverage
- Debt to capital ratios exhibited volatility, with a decline to 1.18 in 2020 followed by a significant increase to 2.22 in 2022 and 2.21 in 2023. When operating lease liabilities are included, the debt to capital ratio showed a more moderate but steady increase from 1.42 in 2018 to 1.64 in 2023. Regarding asset utilization, the debt to assets ratio reached a low of 0.38 in 2021 before climbing back to 0.50 in 2023. This upward movement is more pronounced when lease liabilities are included, where the ratio rose consistently from 0.55 in 2018 to a peak of 0.70 in 2023, suggesting that lease obligations represent a growing portion of the company's total financing.
- Debt Service Coverage
- The ability to service debt improved significantly between 2018 and 2022. The interest coverage ratio rose from 10.08 in 2018 to a peak of 16.58 in 2022, indicating strong earnings relative to interest expenses. However, a sharp contraction occurred in 2023, with the ratio falling to 10.95. A similar trajectory is observed in the fixed charge coverage ratio, which grew from 4.30 in 2018 to a high of 6.14 in 2022, before declining to 5.19 in 2023. Despite the recent decline, both coverage ratios remain well above 1.0, suggesting that the company maintains sufficient operating cash flow to meet its fixed financial obligations.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Debt to Equity
| Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Current portion of finance lease liabilities | 86,916) | 92,877) | 89,932) | 67,498) | 56,246) | 52,290) | |
| Long-term debt | 7,668,549) | 6,122,092) | 5,269,820) | 5,513,371) | 5,206,344) | 5,005,930) | |
| Finance lease liabilities, less current portion | 200,702) | 217,428) | 186,122) | 155,855) | 123,659) | 102,013) | |
| 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 | — | — | — | — | — | — | |
| Benchmarks | |||||||
| Debt to Equity, Competitors2 | |||||||
| Amazon.com Inc. | 0.39 | 0.59 | 0.54 | — | — | — | |
| Home Depot Inc. | 27.65 | — | 11.29 | — | — | — | |
| Lowe’s Cos. Inc. | — | — | 15.16 | — | — | — | |
| TJX Cos. Inc. | 0.53 | 0.56 | 1.04 | — | — | — | |
| Debt to Equity, Sector | |||||||
| Consumer Discretionary Distribution & Retail | 0.82 | 1.06 | 0.93 | — | — | — | |
| Debt to Equity, Industry | |||||||
| Consumer Discretionary | 1.34 | 1.51 | 1.50 | — | — | — | |
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 Click competitor name to see calculations.
The financial data indicates a capital structure characterized by consistently increasing total debt and a widening stockholders' deficit over the six-year period ending August 26, 2023. Total debt grew from 5.16 billion US dollars in 2018 to 7.96 billion US dollars in 2023, reflecting a sustained reliance on borrowed capital.
- Debt Accumulation Trends
- Total debt exhibited a general upward trajectory, with a minor contraction occurring in 2021. A significant acceleration in borrowing is observed between 2021 and 2023, during which debt levels rose from approximately 5.55 billion US dollars to 7.96 billion US dollars.
- Stockholders' Deficit Expansion
- The company maintained a negative equity position throughout the entire period. Although the deficit narrowed in 2020 to approximately 878 million US dollars, it expanded rapidly in subsequent years, reaching 4.35 billion US dollars by August 2023. This represents a substantial increase in the deficit relative to the 1.52 billion US dollars reported in 2018.
- Solvency and Leverage Analysis
- The coexistence of rising total debt and a deepening stockholders' deficit indicates a highly leveraged solvency profile. As stockholders' equity remains negative, the traditional debt-to-equity ratio does not provide a positive percentage, signifying that total liabilities exceed total assets. This pattern suggests a strategic capital allocation approach where debt is utilized to fund operations or shareholder returns beyond the value of the company's assets.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Debt to Equity (including Operating Lease Liability)
AutoZone Inc., debt to equity (including operating lease liability) calculation, comparison to benchmarks
| Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Current portion of finance lease liabilities | 86,916) | 92,877) | 89,932) | 67,498) | 56,246) | 52,290) | |
| Long-term debt | 7,668,549) | 6,122,092) | 5,269,820) | 5,513,371) | 5,206,344) | 5,005,930) | |
| Finance lease liabilities, less current portion | 200,702) | 217,428) | 186,122) | 155,855) | 123,659) | 102,013) | |
| Total debt | 7,956,167) | 6,432,397) | 5,545,874) | 5,736,724) | 5,386,249) | 5,160,233) | |
| Current portion of operating lease liabilities | 257,256) | 243,407) | 236,568) | 223,846) | —) | —) | |
| Operating lease liabilities, less current portion | 2,917,046) | 2,837,973) | 2,632,842) | 2,501,560) | —) | —) | |
| Total debt (including operating lease liability) | 11,130,469) | 9,513,777) | 8,415,284) | 8,462,130) | 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 equity (including operating lease liability)1 | — | — | — | — | — | — | |
| Benchmarks | |||||||
| Debt to Equity (including Operating Lease Liability), Competitors2 | |||||||
| Amazon.com Inc. | 0.77 | 1.06 | 0.96 | — | — | — | |
| Home Depot Inc. | 32.24 | — | 13.16 | — | — | — | |
| Lowe’s Cos. Inc. | — | — | 18.24 | — | — | — | |
| TJX Cos. Inc. | 2.00 | 2.08 | 2.66 | — | — | — | |
| Debt to Equity (including Operating Lease Liability), Sector | |||||||
| Consumer Discretionary Distribution & Retail | 1.31 | 1.67 | 1.46 | — | — | — | |
| Debt to Equity (including Operating Lease Liability), Industry | |||||||
| Consumer Discretionary | 1.69 | 1.90 | 1.87 | — | — | — | |
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 (including operating lease liability) = Total debt (including operating lease liability) ÷ Stockholders’ deficit
= 11,130,469 ÷ -4,349,894 = —
2 Click competitor name to see calculations.
The solvency profile is characterized by a consistent increase in total leverage and a persistent negative equity position over the six-year period. Total debt, including operating lease liabilities, has more than doubled, while the stockholders' deficit has widened significantly, indicating a capital structure heavily reliant on borrowed funds.
- Total Debt Trends
- A steady upward trajectory in total debt is observed, rising from 5.16 billion US dollars in 2018 to 11.13 billion US dollars in 2023. A notable increase occurred between August 2019 and August 2020, where debt rose by approximately 57%, jumping from 5.39 billion to 8.46 billion US dollars. Following a period of relative stability in 2021, debt continued to climb, reaching its peak at the end of the analyzed period.
- Stockholders' Equity Position
- The company has maintained a stockholders' deficit throughout the entire period, meaning liabilities exceed total assets. This deficit fluctuated between 2018 and 2021, showing a temporary reduction to 877.98 million US dollars in 2020. However, a sharp acceleration in the deficit occurred between 2021 and 2023, with the negative balance expanding from 1.80 billion US dollars to 4.35 billion US dollars.
- Debt to Equity Ratio Analysis
- Due to the negative equity balance, the debt to equity ratio remains negative across all reporting dates. The simultaneous increase in both total debt and the absolute value of the stockholders' deficit reflects an aggressive leverage strategy. The widening of the deficit in the latter years, coupled with the rise in total debt to 11.13 billion US dollars, indicates an increasing reliance on external financing to fund operations or capital allocations.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Debt to Capital
| Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Current portion of finance lease liabilities | 86,916) | 92,877) | 89,932) | 67,498) | 56,246) | 52,290) | |
| Long-term debt | 7,668,549) | 6,122,092) | 5,269,820) | 5,513,371) | 5,206,344) | 5,005,930) | |
| Finance lease liabilities, less current portion | 200,702) | 217,428) | 186,122) | 155,855) | 123,659) | 102,013) | |
| 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) | |
| 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 | |
| Benchmarks | |||||||
| Debt to Capital, Competitors2 | |||||||
| Amazon.com Inc. | 0.28 | 0.37 | 0.35 | — | — | — | |
| Home Depot Inc. | 0.97 | 1.04 | 0.92 | — | — | — | |
| Lowe’s Cos. Inc. | 1.72 | 1.24 | 0.94 | — | — | — | |
| TJX Cos. Inc. | 0.35 | 0.36 | 0.51 | — | — | — | |
| Debt to Capital, Sector | |||||||
| Consumer Discretionary Distribution & Retail | 0.45 | 0.51 | 0.48 | — | — | — | |
| Debt to Capital, Industry | |||||||
| Consumer Discretionary | 0.57 | 0.60 | 0.60 | — | — | — | |
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 Click competitor name to see calculations.
The financial trajectory from 2018 to 2023 exhibits a consistent increase in total debt alongside significant volatility in total capital, resulting in a heightened leverage profile.
- Total Debt Trends
- Total debt rose steadily from 5,160,233 thousand US dollars in 2018 to 7,956,167 thousand US dollars by 2023. A notable acceleration in borrowing is observed between 2021 and 2023, where total debt increased by approximately 43% over a two-year period.
- Total Capital Fluctuations
- Total capital demonstrated an inconsistent pattern, reaching a peak of 4,858,747 thousand US dollars in 2020 before experiencing a sharp decline to a period low of 2,893,484 thousand US dollars in 2022. A moderate recovery occurred in 2023, with capital increasing to 3,606,273 thousand US dollars.
- Debt to Capital Ratio Analysis
- The debt to capital ratio remained above 1.0 for the entire duration, indicating that total debt consistently exceeded total capital. The ratio fluctuated between 1.18 and 1.48 from 2018 to 2021, followed by a significant surge to 2.22 in 2022. The ratio remained nearly stagnant at 2.21 in 2023, reflecting a substantial increase in leverage compared to the 1.42 ratio reported in 2018.
The correlation between rising total debt and the contraction of total capital through 2022 drove the debt to capital ratio to its highest levels. Although total capital improved in the final year of the period, the solvency ratio remains elevated, indicating a structural shift toward higher debt reliance relative to total capital.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Debt to Capital (including Operating Lease Liability)
AutoZone Inc., debt to capital (including operating lease liability) calculation, comparison to benchmarks
| Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Current portion of finance lease liabilities | 86,916) | 92,877) | 89,932) | 67,498) | 56,246) | 52,290) | |
| Long-term debt | 7,668,549) | 6,122,092) | 5,269,820) | 5,513,371) | 5,206,344) | 5,005,930) | |
| Finance lease liabilities, less current portion | 200,702) | 217,428) | 186,122) | 155,855) | 123,659) | 102,013) | |
| Total debt | 7,956,167) | 6,432,397) | 5,545,874) | 5,736,724) | 5,386,249) | 5,160,233) | |
| Current portion of operating lease liabilities | 257,256) | 243,407) | 236,568) | 223,846) | —) | —) | |
| Operating lease liabilities, less current portion | 2,917,046) | 2,837,973) | 2,632,842) | 2,501,560) | —) | —) | |
| Total debt (including operating lease liability) | 11,130,469) | 9,513,777) | 8,415,284) | 8,462,130) | 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) | |
| Total capital (including operating lease liability) | 6,780,575) | 5,974,864) | 6,617,748) | 7,584,153) | 3,672,398) | 3,639,878) | |
| Solvency Ratio | |||||||
| Debt to capital (including operating lease liability)1 | 1.64 | 1.59 | 1.27 | 1.12 | 1.47 | 1.42 | |
| Benchmarks | |||||||
| Debt to Capital (including Operating Lease Liability), Competitors2 | |||||||
| Amazon.com Inc. | 0.43 | 0.51 | 0.49 | — | — | — | |
| Home Depot Inc. | 0.97 | 1.04 | 0.93 | — | — | — | |
| Lowe’s Cos. Inc. | 1.60 | 1.20 | 0.95 | — | — | — | |
| TJX Cos. Inc. | 0.67 | 0.68 | 0.73 | — | — | — | |
| Debt to Capital (including Operating Lease Liability), Sector | |||||||
| Consumer Discretionary Distribution & Retail | 0.57 | 0.63 | 0.59 | — | — | — | |
| Debt to Capital (including Operating Lease Liability), Industry | |||||||
| Consumer Discretionary | 0.63 | 0.65 | 0.65 | — | — | — | |
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
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 11,130,469 ÷ 6,780,575 = 1.64
2 Click competitor name to see calculations.
An analysis of the solvency metrics from August 2018 through August 2023 reveals a consistent increase in total leverage and a capital structure characterized by total debt exceeding total capital. Total debt, inclusive of operating lease liabilities, has more than doubled over the six-year period, rising from approximately US$ 5.16 billion to US$ 11.13 billion.
- Total Debt Trends
- A steady upward trajectory in total debt is observed, with a notable acceleration occurring between 2019 and 2020, where liabilities increased by approximately US$ 3.08 billion. Following this surge, debt levels continued to climb, reaching a peak of US$ 11.13 billion by August 2023.
- Total Capital Volatility
- Total capital exhibited significant fluctuations during the period. After remaining relatively stable between 2018 and 2019, there was a substantial increase to US$ 7.58 billion in 2020. This was followed by a two-year contraction, with capital falling to US$ 5.97 billion by 2022, before partially recovering to US$ 6.78 billion in 2023.
- Debt to Capital Ratio Analysis
- The debt to capital ratio consistently remained above 1.0 throughout the analyzed timeframe, indicating that total debt exceeds the company's total capital. While the ratio experienced a temporary decline to 1.12 in 2020, it has since trended upward, reaching 1.64 by August 2023. This progression suggests an increasing reliance on debt and a further erosion of the equity component within the total capital structure.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Debt to Assets
| Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Current portion of finance lease liabilities | 86,916) | 92,877) | 89,932) | 67,498) | 56,246) | 52,290) | |
| Long-term debt | 7,668,549) | 6,122,092) | 5,269,820) | 5,513,371) | 5,206,344) | 5,005,930) | |
| Finance lease liabilities, less current portion | 200,702) | 217,428) | 186,122) | 155,855) | 123,659) | 102,013) | |
| Total debt | 7,956,167) | 6,432,397) | 5,545,874) | 5,736,724) | 5,386,249) | 5,160,233) | |
| Total assets | 15,985,878) | 15,275,043) | 14,516,199) | 14,423,872) | 9,895,913) | 9,346,980) | |
| Solvency Ratio | |||||||
| Debt to assets1 | 0.50 | 0.42 | 0.38 | 0.40 | 0.54 | 0.55 | |
| Benchmarks | |||||||
| Debt to Assets, Competitors2 | |||||||
| Amazon.com Inc. | 0.15 | 0.19 | 0.18 | — | — | — | |
| Home Depot Inc. | 0.57 | 0.56 | 0.53 | — | — | — | |
| Lowe’s Cos. Inc. | 0.78 | 0.55 | 0.47 | — | — | — | |
| TJX Cos. Inc. | 0.12 | 0.12 | 0.20 | — | — | — | |
| Debt to Assets, Sector | |||||||
| Consumer Discretionary Distribution & Retail | 0.24 | 0.25 | 0.24 | — | — | — | |
| Debt to Assets, Industry | |||||||
| Consumer Discretionary | 0.34 | 0.35 | 0.36 | — | — | — | |
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 assets = Total debt ÷ Total assets
= 7,956,167 ÷ 15,985,878 = 0.50
2 Click competitor name to see calculations.
The solvency profile of the organization exhibits a fluctuating trend over the six-year period from 2018 to 2023, characterized by a mid-period improvement in leverage followed by a recent increase in the proportion of assets financed by debt.
- Total Debt Evolution
- A general upward trajectory in total debt is observed, rising from 5,160,233 thousand US dollars in 2018 to 7,956,167 thousand US dollars in 2023. While the increase was relatively gradual between 2018 and 2021, with a slight reduction occurring in 2021, a significant acceleration in borrowing is evident in 2022 and 2023, with the latter year marking the highest debt level in the analyzed period.
- Asset Expansion
- Total assets demonstrated consistent growth, increasing from 9,346,980 thousand US dollars in 2018 to 15,985,878 thousand US dollars in 2023. The most substantial expansion occurred between August 2019 and August 2020, where assets grew by approximately 46%, providing a significant buffer that temporarily reduced the company's leverage ratio.
- Debt to Assets Ratio Analysis
- The debt to assets ratio followed a U-shaped pattern over the period. Starting at 0.55 in 2018, the ratio declined to a period low of 0.38 by August 2021, driven primarily by the rapid growth of total assets outpacing the growth of debt. However, this trend reversed in the final two years, with the ratio climbing to 0.42 in 2022 and reaching 0.50 by August 2023. This recent increase indicates that debt accumulation has once again begun to outpace asset growth, shifting the solvency position back toward the levels observed at the start of the analysis period.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Debt to Assets (including Operating Lease Liability)
AutoZone Inc., debt to assets (including operating lease liability) calculation, comparison to benchmarks
| Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Current portion of finance lease liabilities | 86,916) | 92,877) | 89,932) | 67,498) | 56,246) | 52,290) | |
| Long-term debt | 7,668,549) | 6,122,092) | 5,269,820) | 5,513,371) | 5,206,344) | 5,005,930) | |
| Finance lease liabilities, less current portion | 200,702) | 217,428) | 186,122) | 155,855) | 123,659) | 102,013) | |
| Total debt | 7,956,167) | 6,432,397) | 5,545,874) | 5,736,724) | 5,386,249) | 5,160,233) | |
| Current portion of operating lease liabilities | 257,256) | 243,407) | 236,568) | 223,846) | —) | —) | |
| Operating lease liabilities, less current portion | 2,917,046) | 2,837,973) | 2,632,842) | 2,501,560) | —) | —) | |
| Total debt (including operating lease liability) | 11,130,469) | 9,513,777) | 8,415,284) | 8,462,130) | 5,386,249) | 5,160,233) | |
| Total assets | 15,985,878) | 15,275,043) | 14,516,199) | 14,423,872) | 9,895,913) | 9,346,980) | |
| Solvency Ratio | |||||||
| Debt to assets (including operating lease liability)1 | 0.70 | 0.62 | 0.58 | 0.59 | 0.54 | 0.55 | |
| Benchmarks | |||||||
| Debt to Assets (including Operating Lease Liability), Competitors2 | |||||||
| Amazon.com Inc. | 0.29 | 0.33 | 0.31 | — | — | — | |
| Home Depot Inc. | 0.66 | 0.64 | 0.62 | — | — | — | |
| Lowe’s Cos. Inc. | 0.87 | 0.66 | 0.56 | — | — | — | |
| TJX Cos. Inc. | 0.45 | 0.44 | 0.50 | — | — | — | |
| Debt to Assets (including Operating Lease Liability), Sector | |||||||
| Consumer Discretionary Distribution & Retail | 0.38 | 0.40 | 0.38 | — | — | — | |
| Debt to Assets (including Operating Lease Liability), Industry | |||||||
| Consumer Discretionary | 0.43 | 0.44 | 0.44 | — | — | — | |
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 assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 11,130,469 ÷ 15,985,878 = 0.70
2 Click competitor name to see calculations.
The analysis of solvency indicators reveals a consistent increase in financial leverage over the six-year period ending August 26, 2023. Total debt, including operating lease liabilities, exhibited a steady upward trajectory, rising from approximately 5.16 billion USD in 2018 to 11.13 billion USD in 2023.
- Debt and Asset Expansion
- A significant expansion of the balance sheet occurred in 2020, characterized by a sharp increase in both total debt and total assets. While total assets grew from 9.89 billion USD in 2019 to 14.42 billion USD in 2020, total debt rose more aggressively from 5.39 billion USD to 8.46 billion USD during the same interval.
- Debt to Assets Ratio Analysis
- The debt to assets ratio demonstrates a persistent upward trend, moving from 0.55 in 2018 to 0.70 by 2023. This progression indicates that a larger proportion of the total asset base is being financed through debt and lease obligations over time.
- Recent Solvency Trends
- The most accelerated increase in the leverage ratio is observed between 2021 and 2023, where the ratio climbed from 0.58 to 0.70. This shift suggests that in the most recent fiscal periods, the growth of liabilities has outpaced the growth of assets, resulting in a higher solvency risk profile.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Financial Leverage
| Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
|---|---|---|---|---|---|---|---|
| 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 | — | — | — | — | — | — | |
| Benchmarks | |||||||
| Financial Leverage, Competitors2 | |||||||
| Amazon.com Inc. | 2.61 | 3.17 | 3.04 | — | — | — | |
| Home Depot Inc. | 48.94 | — | 21.39 | — | — | — | |
| Lowe’s Cos. Inc. | — | — | 32.52 | — | — | — | |
| TJX Cos. Inc. | 4.45 | 4.74 | 5.28 | — | — | — | |
| Financial Leverage, Sector | |||||||
| Consumer Discretionary Distribution & Retail | 3.46 | 4.18 | 3.82 | — | — | — | |
| Financial Leverage, Industry | |||||||
| Consumer Discretionary | 3.95 | 4.32 | 4.22 | — | — | — | |
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 Click competitor name to see calculations.
The financial profile is characterized by a consistent expansion of total assets alongside a deepening stockholders' deficit, indicating a highly leveraged capital structure where liabilities exceed assets.
- Asset Growth Trend
- Total assets exhibited a steady upward trajectory, increasing from 9.35 billion USD in 2018 to 15.99 billion USD by 2023. A significant acceleration in growth was observed between 2019 and 2020, during which assets expanded from 9.90 billion USD to 14.42 billion USD, representing a substantial increase in the company's resource base.
- Equity Position and Deficit
- The stockholders' equity remained in a deficit position throughout the entire period. After a temporary reduction in the deficit during 2020, the negative balance widened significantly, moving from 1.52 billion USD in 2018 to 4.35 billion USD in 2023. This trend suggests a capital management strategy focused on returning value to shareholders—likely through aggressive share repurchases—at a rate that exceeds the accumulation of retained earnings.
- Financial Leverage Interpretation
- The financial leverage ratio is mathematically negative due to the persistent stockholders' deficit. This indicates that the company's assets are financed entirely by liabilities, as the equity base has been completely depleted. The widening deficit from 2021 through 2023, despite the growth in total assets, reflects an increasing reliance on debt and other liabilities to fund operations and shareholder distributions, resulting in an unconventional solvency profile where the leverage is driven by negative equity rather than traditional asset-to-equity ratios.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Interest Coverage
| Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
|---|---|---|---|---|---|---|---|
| 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) | |
| Add: Income tax expense | 639,188) | 649,487) | 578,876) | 483,542) | 414,112) | 298,793) | |
| Add: Interest expense, less capitalized interest | 318,426) | 197,686) | 200,754) | 206,854) | 192,200) | 180,163) | |
| Earnings before interest and tax (EBIT) | 3,486,040) | 3,276,777) | 2,949,944) | 2,423,368) | 2,223,533) | 1,816,492) | |
| Solvency Ratio | |||||||
| Interest coverage1 | 10.95 | 16.58 | 14.69 | 11.72 | 11.57 | 10.08 | |
| Benchmarks | |||||||
| Interest Coverage, Competitors2 | |||||||
| Amazon.com Inc. | 12.80 | -1.51 | 22.09 | — | — | — | |
| Home Depot Inc. | 14.90 | 17.14 | 13.60 | — | — | — | |
| Lowe’s Cos. Inc. | 8.79 | 13.49 | 9.88 | — | — | — | |
| TJX Cos. Inc. | 56.19 | 37.80 | 1.46 | — | — | — | |
| Interest Coverage, Sector | |||||||
| Consumer Discretionary Distribution & Retail | 13.19 | 7.64 | 15.91 | — | — | — | |
| Interest Coverage, Industry | |||||||
| Consumer Discretionary | 12.23 | 9.30 | 13.23 | — | — | — | |
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
Interest coverage = EBIT ÷ Interest expense
= 3,486,040 ÷ 318,426 = 10.95
2 Click competitor name to see calculations.
The company's capacity to service its debt obligations remained strong over the analyzed six-year period, characterized by an overall expansion in operating profitability that outpaced interest costs for the majority of the timeframe.
- Earnings Before Interest and Tax (EBIT)
- A consistent upward trajectory is observed in operating earnings, with EBIT increasing from $1,816,492 thousand in 2018 to $3,486,040 thousand in 2023. This steady growth indicates a sustained increase in the company's core ability to generate profit before the impact of financing costs and taxes.
- Interest Expense Trends
- Interest expenses remained relatively stable between 2018 and 2022, fluctuating within a narrow range between $180,163 thousand and $206,854 thousand. However, a significant escalation occurred in 2023, where interest expenses rose to $318,426 thousand, representing a substantial increase over the preceding five years.
- Interest Coverage Ratio Performance
- The interest coverage ratio demonstrated a strong positive trend from 2018 to 2022, rising from 10.08 to a peak of 16.58. This progression suggests a widening margin of safety and an enhanced ability to cover interest payments through operating profits. In 2023, the ratio experienced a contraction to 10.95, driven by the sharp rise in interest expenses which offset the concurrent growth in EBIT.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Fixed Charge Coverage
| Aug 26, 2023 | Aug 27, 2022 | Aug 28, 2021 | Aug 29, 2020 | Aug 31, 2019 | Aug 25, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Net income | 2,528,426) | 2,429,604) | 2,170,314) | 1,732,972) | 1,617,221) | 1,337,536) | |
| Add: Income tax expense | 639,188) | 649,487) | 578,876) | 483,542) | 414,112) | 298,793) | |
| Add: Interest expense, less capitalized interest | 318,426) | 197,686) | 200,754) | 206,854) | 192,200) | 180,163) | |
| Earnings before interest and tax (EBIT) | 3,486,040) | 3,276,777) | 2,949,944) | 2,423,368) | 2,223,533) | 1,816,492) | |
| Add: Operating lease cost | 437,762) | 401,000) | 371,109) | 355,230) | 332,700) | 315,600) | |
| Earnings before fixed charges and tax | 3,923,802) | 3,677,777) | 3,321,053) | 2,778,598) | 2,556,233) | 2,132,092) | |
| Interest expense, less capitalized interest | 318,426) | 197,686) | 200,754) | 206,854) | 192,200) | 180,163) | |
| Operating lease cost | 437,762) | 401,000) | 371,109) | 355,230) | 332,700) | 315,600) | |
| Fixed charges | 756,188) | 598,686) | 571,863) | 562,084) | 524,900) | 495,763) | |
| Solvency Ratio | |||||||
| Fixed charge coverage1 | 5.19 | 6.14 | 5.81 | 4.94 | 4.87 | 4.30 | |
| Benchmarks | |||||||
| Fixed Charge Coverage, Competitors2 | |||||||
| Amazon.com Inc. | 3.73 | 0.47 | 5.24 | — | — | — | |
| Home Depot Inc. | 9.07 | 9.94 | 8.97 | — | — | — | |
| Lowe’s Cos. Inc. | 5.77 | 8.02 | 6.05 | — | — | — | |
| TJX Cos. Inc. | 3.31 | 3.17 | 1.04 | — | — | — | |
| Fixed Charge Coverage, Sector | |||||||
| Consumer Discretionary Distribution & Retail | 4.61 | 2.82 | 5.29 | — | — | — | |
| Fixed Charge Coverage, Industry | |||||||
| Consumer Discretionary | 4.95 | 3.65 | 5.60 | — | — | — | |
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
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 3,923,802 ÷ 756,188 = 5.19
2 Click competitor name to see calculations.
An analysis of solvency metrics over the six-year period reveals a strong and consistent capacity to meet fixed obligations, characterized by steady growth in earnings that generally outpaced the rise in fixed charges until the final fiscal year.
- Earnings Before Fixed Charges and Tax
- A continuous upward trajectory is observed, with earnings increasing every year from 2,132,092 thousand US dollars in 2018 to 3,923,802 thousand US dollars in 2023. This represents a sustained expansion of the operational capital available to cover fixed costs.
- Fixed Charges
- Fixed charges exhibited a gradual increase between 2018 and 2022, rising from 495,763 thousand US dollars to 598,686 thousand US dollars. However, a significant acceleration in these costs occurred in 2023, where charges jumped to 756,188 thousand US dollars.
- Fixed Charge Coverage Ratio
- The coverage ratio demonstrated a strengthening trend for the majority of the period, improving from 4.30 in 2018 to a peak of 6.14 in 2022. This indicates a growing safety margin for the fulfillment of fixed obligations. A reversal of this trend occurred in 2023, with the ratio declining to 5.19. This contraction is directly attributable to the disproportionate increase in fixed charges relative to the growth in earnings during that specific year.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?