Free cash flow generation remains volatile, with margins swinging from 0.9% to 13.6% as the company prioritizes aggressive share repurchases that reached $728.1 million in 2024Q3.
| Metric | TTM | Aug'25 | Aug'24 | Aug'23 | Aug'22 | Aug'21 | Aug'20 | Aug'19 | Aug'18 | Aug'17 | Aug'16 | Aug'15 | Aug'14 | Aug'13 | Aug'12 | Aug'11 | Aug'10 | Aug'09 | Aug'08 | Aug'07 | Aug'06 | Aug'05 | Aug'04 | Aug'03 | Aug'02 | Aug'01 | Aug'00 | Aug'99 | Aug'98 | Aug'97 | Aug'96 |
|---|
| Cash from Operations | 2.27B | 3.12B | 3B | 2.94B | 3.21B | 3.52B | 2.72B | 2.13B | 2.08B | 1.57B | 1.58B | 1.53B | 1.34B | 1.42B | 1.22B | 1.29B | 1.2B | 923.81M | 921.1M | 845.19M | 822.75M | 648.08M | 638.38M | 698.25M | 739.09M | 458.94M | 512.96M | 307.4M | 367.1M | 177.5M | 179.1M |
| Operating CF Margin % | - | 16.46% | 16.25% | 16.85% | 19.76% | 24.05% | 21.53% | 17.94% | 18.54% | 14.42% | 14.83% | 14.97% | 14.16% | 15.47% | 14.23% | 16% | 16.25% | 13.55% | 14.12% | 13.7% | 13.83% | 11.35% | 11.32% | 12.8% | 13.88% | 9.53% | 11.44% | 7.47% | 11.32% | 6.6% | 7.99% |
| Operating CF Growth % | -130.7% | 3.77% | 2.15% | -8.42% | -8.74% | 29.35% | 27.79% | 2.32% | 32.45% | -0.43% | 3.42% | 13.71% | -5.21% | 15.61% | -5.23% | 7.97% | 29.49% | 0.29% | 8.98% | 2.73% | 26.95% | 1.52% | -8.58% | -5.53% | 61.04% | -10.53% | 66.87% | -16.26% | 106.82% | -0.89% | -0.56% |
| Net Income | 2.48B | 2.5B | 2.66B | 2.53B | 2.43B | 2.17B | 1.73B | 1.62B | 1.34B | 1.28B | 1.24B | 1.16B | 1.07B | 1.02B | 930.37M | 848.97M | 738.31M | 657.05M | 641.61M | 595.67M | 569.27M | 571.02M | 566.2M | 517.6M | 428.15M | 175.53M | 267.59M | 244.8M | 227.9M | 195M | 167.2M |
| Depreciation & Amortization | 661.54M | 613.2M | 549.75M | 497.58M | 442.22M | 407.68M | 397.47M | 369.96M | 345.08M | 323.05M | 297.4M | 269.92M | 251.27M | 227.25M | 211.83M | 196.21M | 192.08M | 180.43M | 169.51M | 161.13M | 141.02M | 137.94M | 111.12M | 109.75M | 118.25M | 131.33M | 126.8M | 128.5M | 96.6M | 77.8M | 63.5M |
| Stock-Based Compensation | 106.6M | 124.72M | 106.25M | 93.09M | 70.61M | 56.11M | 44.84M | 43.26M | 43.67M | 38.24M | 39.83M | 40.99M | 39.39M | 37.31M | 33.36M | 26.63M | 19.12M | 19.14M | 18.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 37.63M | 115.39M | -254.39M | -25.71M | 185.59M | -34.43M | 51.08M | 35.05M | -124.26M | 74.9M | 45.02M | 35.97M | -14.7M | 19.7M | 25.56M | 44.67M | -9.02M | 46.32M | 67.47M | 24.84M | 36.31M | -16.63M | 44.5M | 65.7M | 28.48M | -46.98M | 39.34M | 42.9M | 20.2M | -7.8M | 6.1M |
| Other Non-Cash Items | -555.05M | 76.84M | -28.01M | 53.26M | 11.28M | 12.86M | 10.73M | 1.37M | 320.22M | -9.39M | -108.47M | -41.66M | -16.91M | -58.51M | -54.98M | -25.98M | -15.76M | -4.76M | -8.3M | 26K | 6.76M | 51.62M | -17.75M | 37.4M | 42.16M | 170.32M | 4.05M | 100K | -20.5M | -2.9M | 7.2M |
| Working Capital Changes | -458.49M | -311.06M | -31.91M | -205.86M | 71.83M | 906.01M | 483.03M | 61.66M | 158.04M | -137.06M | 62.55M | 59.66M | 12.45M | 172.78M | 77.83M | 201.05M | 271.52M | 25.64M | 32.43M | 63.52M | 69.38M | -95.87M | -65.69M | -32.2M | 122.05M | 28.74M | 75.18M | -108.9M | 42.9M | -84.6M | -64.9M |
| Change in Receivables | -97.13M | -118.61M | -38.28M | -6.67M | -125.73M | -11.04M | -58.56M | -48.51M | 7.53M | 7.79M | -41.45M | -36.47M | -27.96M | -8.2M | -21.28M | -14.61M | 782K | -56.82M | -11.14M | 20.49M | 37.9M | -42.48M | -26.1M | -27.47M | -12.88M | 10.56M | 7.76M | 20.4M | -15.3M | -5M | -7.6M |
| Change in Inventory | -803.96M | -893.91M | -453.1M | -89.18M | -990.69M | -138.52M | -184.17M | -394.15M | -188.78M | -236.81M | -227.52M | -266.78M | -276.83M | -232.85M | -167.91M | -155.42M | -96.08M | -76.34M | -137.84M | -160.78M | -182.79M | -124.57M | -119.54M | -135.73M | -168.15M | -164.16M | 20.71M | -201.6M | -47.3M | -153.6M | -158.7M |
| Change in Payables | 53.8M | 657.41M | 244.13M | -183.68M | 1.22B | 1.03B | 531.13M | 464.18M | 319.61M | 82.61M | 271.2M | 291.52M | 285.09M | 356.94M | 197.41M | 342.83M | 349.12M | 169.42M | 175.73M | 186.23M | 0 | 0 | 0 | 0 | 285.33M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.15B | -1.4B | -1.29B | -876.18M | -648.1M | -601.78M | -497.88M | -491.85M | -521.86M | -553.6M | -505.83M | -567.91M | -447.97M | -527.29M | -374.76M | -318.99M | -307.45M | -263.72M | -243.15M | -228.72M | -268.32M | -282.77M | -193.72M | -167.8M | -64.51M | -122.14M | -242.35M | -428.3M | -437.2M | -295.4M | -279.5M |
| Capital Expenditures | -1.09B | -1.33B | -1.07B | -796.66M | -672.39M | -621.77M | -457.74M | -496.05M | -522.25M | -553.83M | -498.79M | -490.58M | -449.23M | -414.45M | -378.05M | -121.02M | -315.4M | -272.25M | -243.59M | -224.47M | -263.58M | -283.48M | -184.87M | -182.24M | -117.24M | -169.3M | -249.66M | -428.3M | -437.2M | -297.5M | -288.2M |
| CapEx % of Revenue | 5.47% | 7.01% | 5.8% | 4.56% | 4.14% | 4.25% | 3.62% | 4.18% | 4.65% | 5.09% | 4.69% | 4.82% | 4.74% | 4.53% | 4.39% | 1.5% | 4.28% | 3.99% | 3.73% | 3.64% | 4.43% | 4.96% | 3.28% | 3.34% | 2.2% | 3.51% | 5.57% | 10.4% | 13.48% | 11.05% | 12.85% |
| Acquisitions | 0 | 0 | 0 | 98M | 672.39M | 621.77M | 457.74M | 496.05M | 522.25M | 553.83M | 498.79M | -75.74M | 449.23M | -116.08M | 378.05M | 121.02M | 315.4M | 272.25M | 0 | 3.45M | 9.85M | -3.09M | -11.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 29.89M | 39.82M | 11.59M | -70.96M | -614.4M | -591.78M | -445.97M | -489.45M | -486.97M | -550.88M | -496.14M | 1.74M | -445.03M | 9.77M | -371.48M | -318.3M | -303.91M | -261.58M | 4.01M | 0 | 0 | 3.8M | 2.59M | 14.44M | 52.73M | 47.15M | 7.31M | 0 | 0 | 2.1M | 8.7M |
| Cash from Financing | -1.11B | -1.75B | -1.68B | -2.06B | -3.47B | -3.5B | -643.64M | -1.67B | -1.63B | -914.33M | -1.05B | -896.7M | -911.56M | -847.02M | -843.43M | -973.77M | -883.49M | -806.9M | -522.68M | -621.38M | -537.68M | -367.35M | -460.91M | -530.21M | -675.37M | -336.48M | -269.56M | 120.2M | 72.1M | 118.6M | 98.6M |
| Debt Issued (Net) | -30.66M | -327.55M | 1.29B | 1.48B | 786.22M | -309.85M | 267.84M | 151.39M | -128.8M | 110M | 263.58M | 268.81M | 124.14M | 391.11M | 391.98M | 419.42M | 164.99M | 459.86M | 297.59M | 72.94M | -1.99M | -4.7M | 322.4M | 329.8M | -27.25M | -21.85M | 354.3M | 342.8M | 73M | 104M | 80.9M |
| Equity Issued (Net) | -1.07B | -1.41B | -2.96B | -3.52B | -4.25B | -3.19B | -862.51M | -1.82B | -1.5B | -1.02B | -1.37B | -1.2B | -1.06B | -1.29B | -1.29B | -1.41B | -1.07B | -1.26B | -822.13M | -702.93M | -539.81M | -362.31M | -814.55M | -845.79M | -643.31M | -317.69M | -634.47M | -223M | -1M | 14.6M | 17.7M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -1.18B | -1.58B | -3.14B | -3.7B | -4.36B | -3.38B | -930.9M | -2B | -1.59B | -1.07B | -1.45B | -1.27B | -1.1B | -1.39B | -1.36B | -1.47B | -1.12B | -1.3B | -849.2M | -761.89M | -578.07M | -426.85M | -848.1M | -891.1M | -698.98M | -366.1M | -639.92M | -234.6M | -28.7M | 0 | 0 |
| Other Financing | -9.42M | -13.38M | -4.2M | -18.17M | -10.66M | 0 | -48.97M | -9.4M | -1.05M | -7.36M | 55.8M | 39.18M | 21.48M | 52.03M | 52.11M | 17.77M | 22.25M | -6.61M | 1.86M | 8.61M | 4.13M | -349K | 31.24M | -14.22M | -4.81M | 3.06M | 10.61M | 400K | 100K | 0 | 0 |
| Net Change in Cash | -14.9M | -26.37M | 21.12M | 12.67M | -906.96M | -579.48M | 1.57B | -41.52M | -75.45M | 103.54M | 14.43M | 50.82M | -17.71M | 39.1M | 5.49M | -674K | 5.57M | -149.75M | 155.81M | -4.9M | 16.75M | -2.04M | -16.25M | 244K | -788K | 317K | 1.05M | -700K | 1.9M | 118.6M | -2.5M |
| Free Cash Flow | 1.18B | 1.79B | 1.93B | 2.14B | 2.54B | 2.9B | 2.26B | 1.63B | 1.56B | 1.02B | 1.09B | 1.04B | 892.01M | 1B | 845.93M | 1.17B | 880.85M | 651.56M | 677.51M | 620.72M | 559.17M | 364.61M | 453.51M | 516.01M | 621.85M | 289.64M | 263.3M | -120.9M | -70.1M | -120M | -101.1M |
| FCF Margin % | 5.89% | 9.45% | 10.45% | 12.28% | 15.62% | 19.8% | 17.91% | 13.76% | 13.88% | 9.34% | 10.23% | 10.25% | 9.41% | 10.94% | 9.83% | 14.5% | 11.96% | 9.56% | 10.39% | 10.06% | 9.4% | 6.38% | 8.05% | 9.46% | 11.68% | 6.01% | 5.87% | -2.94% | -2.16% | -4.46% | -4.51% |
| FCF Growth % | -41.23% | -7.32% | -9.92% | -15.54% | -12.36% | 28.04% | 38.59% | 4.78% | 53.23% | -6.59% | 4.21% | 17.1% | -10.85% | 18.28% | -27.73% | 32.88% | 35.19% | -3.83% | 9.15% | 11.01% | 53.36% | -19.6% | -12.11% | -17.02% | 114.7% | 10% | 317.79% | -72.47% | 41.58% | -18.69% | -29.62% |
| FCF per Share | 69.83 | 103.80 | 108.49 | 112.24 | 122.45 | 127.06 | 93.90 | 64.02 | 56.81 | 34.98 | 35.70 | 32.43 | 26.33 | 27.35 | 21.35 | 26.84 | 17.87 | 11.64 | 10.61 | 8.89 | 7.37 | 4.59 | 5.25 | 5.30 | 5.81 | 2.55 | 1.91 | -0.81 | -0.46 | -0.79 | -0.67 |
| FCF Conversion (FCF/Net Income) | 0.47x | 1.25x | 1.13x | 1.16x | 1.32x | 1.62x | 1.57x | 1.32x | 1.56x | 1.23x | 1.27x | 1.31x | 1.25x | 1.39x | 1.32x | 1.52x | 1.62x | 1.41x | 1.44x | 1.42x | 1.45x | 1.13x | 1.13x | 1.35x | 1.73x | 2.61x | 1.92x | 1.26x | 1.61x | 0.91x | 1.07x |
| Interest Paid | 0 | 413.03M | 353.82M | 260.87M | 178.56M | 187.95M | 161.86M | 153.37M | 163.97M | 135.33M | 136.73M | 137.63M | 166.48M | 174.04M | 161.8M | 155.53M | 150.75M | 132.91M | 107.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 313.49M | 437.55M | 570.25M | 461.23M | 574.85M | 339.49M | 383.87M | 427.16M | 579.92M | 582.38M | 539.15M | 556.97M | 498.59M | 443.67M | 405.65M | 420.57M | 299.02M | 313.88M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aggressive share repurchase reliance
According to quarterly financial data, AutoZone's operating cash flow to net income ratio has fluctuated significantly, ranging from 0.80 to 1.78, which suggests that the company's reported earnings are subject to meaningful timing differences related to inventory procurement and working capital management cycles.
The variability in the OCF/NI ratio indicates that while net income remains robust, the actual cash generation is heavily influenced by the timing of inventory payments. Investors should monitor whether this volatility reflects structural changes in vendor terms or merely seasonal fluctuations in the hub-and-spoke replenishment cycle.
As reported in recent financial statements, AutoZone's free cash flow margins have exhibited notable instability, swinging from a low of 0.9% in 2026Q2 to a high of 13.6% in 2026Q1, highlighting the sensitivity of cash generation to periodic spikes in capital expenditure and working capital requirements.
The inconsistent FCF trajectory suggests that the company's ability to generate excess cash is frequently interrupted by the capital-intensive nature of its store expansion and mega-hub rollout. This pattern implies that free cash flow may not be a reliable indicator of short-term operational health.
Based on the provided cash flow tables, AutoZone's capital expenditure as a percentage of revenue has trended between 5.6% and 7.9%, indicating a sustained commitment to infrastructure investment that appears necessary to maintain the competitive advantage of its sophisticated hub-and-spoke distribution network.
The consistent level of capital intensity suggests that management views ongoing investment in logistics as a non-discretionary requirement for market share retention. This high level of spending may limit the company's flexibility to pivot capital allocation if the commercial segment's growth fails to meet expectations.
Data from recent filings reveals that AutoZone consistently prioritizes share repurchases over other capital uses, with quarterly buybacks reaching as high as $728.1 million, a strategy that appears to be the primary driver of EPS growth despite the company's constrained cash flow profile.
The reliance on debt-funded share repurchases to drive shareholder value warrants further investigation, particularly given the company's negative stockholders' equity position. This approach suggests a management focus on financial engineering that may leave the balance sheet vulnerable during periods of sustained economic contraction.
As indicated by the quarterly cash flow statements, working capital changes have been highly erratic, with swings between a $254.2 million outflow and a $217.3 million inflow, suggesting that the company's reliance on vendor financing creates significant quarter-to-quarter liquidity variance.
The company's ability to effectively manage its accounts payable to inventory ratio is central to its self-funding model. Any disruption in these vendor terms could force a rapid shift in cash usage, potentially impacting the company's ability to sustain its aggressive share repurchase program.
Quick answers to the most common questions about buying AZO stock.
AutoZone, Inc. (AZO) generated $3.12B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
AutoZone, Inc. (AZO) generated $1.79B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
AutoZone, Inc. (AZO) spent $1.33B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, AutoZone, Inc. (AZO) spent $1.58B on share repurchases. This shows the company's commitment to returning capital to its equity investors.