Loading...

Major Indexes

Financial Summary


AutoZone Inc.

AutoZone Inc. (AZO)

$1147.86
0.31 (+0.03%)
Buy
A
Market Info
Financial Info
Financial Modelling
Symbol AZO
Price 1,147.86$
Beta 0.62
Volume Avrg. 0.35M
Market Cap 26.80B
Shares (2019) 25,498.00K
Last Div 0
Dividend Yield -
DCF Unlevered 2,553.17 Strong Buy
DCF Levered 3,372.00 Strong Buy
ROE -94.36% Strong Sell
ROA 16.34% Buy
Operating Margin 18.68% Buy
Debt / Equity -677.41% Strong Sell
P/E 17.02 Strong Buy
P/B -16.06 Strong Sell

Income Statement

Download AZO income statement Download AZO income statement Download AZO income statement
Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Earnings Per Share Basic 11.89--24.0428.2832.1636.7641.5245.0549.5964.78
Net Profit Margin 0.10--0.110.110.110.110.120.120.120.14
Earnings Per Share Diluted 11.73--23.4827.7931.5736.0340.7044.0748.7763.43
Revenue 6,816.82--8,603.869,147.539,475.3110,187.3410,635.6810,888.6811,221.0811,863.74
Weighted Average Shares Outstanding 55.28--38.7035.9433.2731.5629.8928.4326.9724.97
Gross Profit 3,416.45--4,432.044,740.944,934.915,327.035,608.745,739.625,973.756,365.00
Weighted Average Shares Outstanding (Diluted) 55.99--39.6336.5833.8832.2130.4929.0727.4225.50
Sales, General and Administrative Expense 2,240.39--2,803.142,967.843,104.683,373.983,548.343,659.554,162.894,148.86
Dividend per Share -----------
Operating Income 1,176.06--1,628.891,773.101,830.221,953.052,060.392,080.071,810.862,216.14
Gross Margin 0.50--0.520.520.520.520.530.530.530.54
Earnings before Tax 1,033.75--1,452.991,587.681,662.711,802.611,912.711,925.491,636.332,031.33
EBITDA Margin 0.20--0.210.220.220.220.220.220.190.22
Net Income 657.05--930.371,016.481,069.741,160.241,241.011,280.871,337.541,617.22
EBIT Margin 0.17--0.190.190.190.190.190.190.160.19
Net Income - Discounted ops -----------
Profit Margin 0.10--0.110.110.110.110.120.120.120.14
Preferred Dividends -----------
Free Cash Flow margin 0.00--0.000.000.000.000.000.000.000.00
R&D Expenses -----------
Interest Expense 142.32--178.55-188.32170.40153.01150.96159.33181.67193.67
Earnings Before Tax Margin 0.15---0.170.180.180.180.180.150.17
Consolidated Income 657.05--930.371,016.481,069.741,160.241,241.011,280.871,337.541,617.22
EBIT 1,176.06--1,628.891,773.101,830.221,953.052,060.392,080.071,810.862,216.14
EBITDA 1,356.49--1,848.792,008.592,088.352,229.202,365.772,411.492,164.332,594.26
Income Tax Expense 376.70--522.61571.20592.97642.37671.71644.62298.79414.11
Operating Expenses 2,240.39--2,803.142,967.843,104.683,373.983,548.343,659.554,162.894,148.86
Cost of Revenue 3,400.38--4,171.834,406.604,540.414,860.315,026.945,149.065,247.335,498.74
Net Income Com 657.05--930.371,016.481,069.741,160.241,241.011,280.871,337.541,617.22
Net Income - Non-Controlling int -----------

Balance Sheet Statement

Download AZO balance shet statement Download AZO balance sheet statement Download AZO balance sheet statement
Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Total current liabilities 2,706.75--3,655.594,169.154,541.094,712.874,690.324,766.305,028.685,512.14
Other Liabilities 588.01---183.83-202.92-227.89-259.06----
Long-term debt 2,726.90--3,718.304,013.274,162.894,624.884,924.125,081.245,005.935,206.34
Cash and cash equivalents 92.71--103.09142.19124.48175.31189.73293.27217.82176.30
Total debt 2,726.90--3,768.184,187.004,343.804,665.404,968.955,129.375,058.225,262.59
Cash and short-term investments 92.71--125.59158.60134.88184.10197.06311.84277.27244.26
Deferred revenue -----------
Inventories 2,207.50--2,627.982,861.013,140.103,421.643,631.923,882.093,943.674,319.11
Tax Liabilities 206.74--17.0517.1341.2058.0842.8434.0112.4125.30
Goodwill and Intangible Assets 302.64----------
Deposit Liabilities -----------
Tax assets 59.07--33.804.0745.1442.6236.8535.3134.6226.86
Total non-current liabilities 3,044.73--4,341.904,613.184,826.515,349.935,697.015,921.865,838.656,097.62
Total current assets 2,756.68--2,978.953,278.013,580.613,970.294,239.574,611.264,635.875,028.69
Total liabilities 5,751.48--7,813.668,579.419,139.729,803.7410,387.3310,688.1610,867.3311,609.76
Payables 2,118.75--2,926.743,307.533,609.203,864.174,095.854,168.944,409.374,864.91
Other comprehensive income -92.03----35.83-121.87468.28--
Short-term investments ---22.5016.4110.408.797.3318.5759.4467.96
Retained earnings (deficit) 136.94---1,033.20-1,378.94-1,529.12-1,418.74-1,602.19-1,642.39-1,208.82-1,305.35
Property, Plant & Equipment Net 2,354.36--2,855.933,071.363,310.473,505.633,733.254,031.024,218.404,398.75
Total non-current assets 3,044.73--3,286.693,614.083,937.254,132.064,360.214,648.534,711.114,867.23
Other Assets 135.01----------
Net Debt 2,634.19--3,665.094,044.814,219.314,490.104,779.224,836.104,840.405,086.29
Investments ---76.2082.1685.2588.4398.35100.87134.68138.93
Total shareholders equity -433.07---1,548.03-1,687.32-1,621.86-1,701.39-1,787.54-1,428.38-1,520.36-1,713.85
Total assets 5,318.40--6,265.646,892.097,517.868,102.358,599.799,259.789,346.989,895.91
Long-term investments ---53.7065.7574.8679.6491.0382.3075.2370.97
Receivables 126.51--161.38171.64200.90247.87287.68280.73258.14309.00
Short-term debt ---49.88173.73180.9140.5344.8348.1352.2956.25

Cash Flow Statement

Download AZO cash flow statement Download AZO cash flow statement Download AZO cash flow statement
Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Insurance (repayment) of debt -----------
Net Cash/Marketcap -0.00----------
Insurance (buybacks) of shares -----------
Depreciation & Amortization 180.43--219.90235.49258.12276.15305.38331.42353.48378.12
Dividend payments -----------
Operating Cash Flow 923.81--1,223.981,415.011,341.231,525.121,577.331,570.612,080.292,128.51
Acquisitions and disposals -------75.74----
Free Cash Flow 662.22--845.931,000.56892.011,034.541,078.541,016.781,558.501,632.46
Net cash flow / Change in cash -149.75--5.4939.10-17.7150.8214.43103.54-75.45176.30
Effect of forex changes on cash -2.94---0.30-1.600.58-9.69-4.270.85-1.72-4.10
Financing Cash Flow -806.90---843.43-847.02-911.56-896.70-1,052.80-914.33-1,632.15-1,674.09
Investment purchases and sales -2.14---1,366.15-1,393.84-1,102.15-1,274.74-1,462.16-1,074.37-1,626.90-2,007.29
Capital Expenditure -261.58--378.05414.45449.23490.58498.79553.83521.79496.05
Stock-based compensation 10.73--33.3637.3139.3940.9939.8338.2443.6743.26
Investing Cash Flow -----------

Retained Earning Schedule

Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Retained Earnings (Previous Year) -137---1,033-1,379-1,529-1,419-1,602-1,642-1,209
Net Income 657--9301,0161,0701,1601,2411,2811,3381,617
Stock Dividends -520-137--1,964-1,362-1,220-1,050-1,424-1,321-904-1,714
Dividend Paid -----------
Retained Earnings 137---1,033-1,379-1,529-1,419-1,602-1,642-1,209-1,305

PPE Schedule

Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Gross PPE -2,354--2,8563,0713,3103,5063,7334,0314,218
Annual Depreciation 2,616-2,354-2,478-199-210-295-271-256-334-316
Capital Expenditure -262--378414449491499554522496
Net PPE 2,354--2,8563,0713,3103,5063,7334,0314,2184,399

Intangible and Goodwill Schedule

Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Intangible and Goodwill (Previous Year) -303---------
New Purchases -2---1,366-1,394-1,102-1,275-1,462-1,074-1,627-2,007
Intangible and Goodwill 303----------

About


William C. Rhodes
Consumer Cyclical
Retail - Apparel & Specialty
New York Stock Exchange

AutoZone Inc is a retailer and distributor of automotive replacement parts in the United States. The company's store sell a diverse range of essentials and auto parts for cars, sport utility vehicles, vans and light trucks.