Free cash flow margin exhibited extreme volatility, swinging from 13.6% to 0.9% quarterly, while over $3.3 billion was allocated to share repurchases in fiscal 2025.
AutoZone, Inc. (AZO) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | 1.32B | 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 % | -219.72% | 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 | 2.57B | 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 | 464.13M | 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 | 67.47M | 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 | -137.08M | 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 | -638.8M | 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 | -79.29M | -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 | -20.34M | -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 | -552.71M | -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 | 0 | 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 | -667.5M | -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 | -651.98M | -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 | 3.21% | 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 | 8.28M | 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 | -642.9M | -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) | 48.3M | -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) | -690.23M | -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 | -741.69M | -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 | -974K | -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 | -18.07M | -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 | 665.62M | 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 % | 3.27% | 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 % | -62.82% | -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 | 39.47 | 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) | 0.26x | 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 |
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.
Key Metrics
Top Statement Risk
Working Capital Volatility
Metrics are mathematically derived from official filings.
Earnings Quality Appears Deteriorating
Based on reported figures, AutoZone's operating cash flow conversion ratio fell sharply to 0.80x in 2026Q2 from a trailing average above 1.2x, a divergence suggesting that recent net income may include accrual-based gains not translating into cash.
The most recent quarterly data shows operating cash flow of $373.4 million against net income of $468.9 million, indicating a significant disconnect where reported earnings are not fully supported by cash generation. This deterioration from prior quarters, where conversion was consistently above 1.0x, warrants further investigation into whether changes in inventory accounting, receivables, or payables timing are artificially inflating profitability metrics.
FCF Margin Volatility Undermines Stability
As reported in financial statements, AutoZone's free cash flow margin exhibited extreme quarterly volatility, swinging from a robust 13.6% in 2026Q1 to a mere 0.9% in 2026Q2, highlighting the instability in underlying cash generation despite consistent net income.
The FCF trajectory is erratic, driven largely by swings in working capital and the timing of capital expenditures, rather than a smooth operational progression. When compared to the relatively stable net income trend, this FCF volatility suggests the company's cash flow is highly sensitive to inventory and payables management cycles, creating an unpredictable cash profile for investors.
Working Capital Swings Drive Cash Flow
According to recent SEC filings, AutoZone's working capital change swung from a $174.9 million source of cash in 2026Q1 to a $254.2 million use of cash in 2026Q2, indicating that short-term liquidity is heavily influenced by inventory and payables management.
The massive negative working capital adjustment in 2026Q2 was the primary factor behind the quarter's weak operating cash flow, masking the underlying business cash generation. This pattern suggests that the company's aggressive inventory expansion or vendor payment timing can create significant quarter-to-quarter noise, potentially obscuring the true trajectory of cash earnings.
Aggressive Buybacks Define Capital Policy
Based on AutoZone's reported figures, the company allocated over $3.3 billion to share repurchases across the four quarters of fiscal 2025, a capital deployment strategy that prioritizes EPS accretion over strengthening the balance sheet or pursuing growth.
The complete absence of dividend payments and minimal acquisition activity confirms that management's sole focus for excess cash is share count reduction. This relentless buyback program, executed even as working capital consumes cash, indicates a high conviction in the stock's value but also suggests limited reinvestment into the business, potentially sacrificing long-term growth for short-term financial metrics.
Cash Flow Obscured by Accounting and Leverage
Analysts should note that AutoZone's aggressive share repurchases have resulted in negative stockholders' equity, rendering traditional return metrics misleading and potentially masking the true leverage and financial risk inherent in its capital structure.
The cash flow statement does not fully reflect the impact of its financing strategy, which relies on maintaining high leverage to fund buybacks. Additionally, the volatile working capital swings, likely exacerbated by its inventory-heavy model and vendor terms, mean that reported operating cash flow can diverge significantly from core operational cash generation, complicating the assessment of sustainable earnings power.