AUTOZONE Fourth Quarter EPS up 11%

Sep 21, 2004

MEMPHIS, Tenn., Sept. 21 /PRNewswire-FirstCall/ -- AutoZone, Inc. (NYSE: AZO) today reported sales of $1.836 billion for its fourth fiscal quarter (16 weeks) ended August 28, 2004, an increase of 0.3% from fiscal 2003. Same store sales, or sales for domestic stores open at least one year, decreased 3% for the quarter. Gross profit, as a percentage of sales, for the quarter improved by 1.6 percentage points while operating expenses, as a percentage of sales, increased by 1.5 percentage points. This resulted in an operating margin of 19.8%, up 0.1 percentage points from last year. Operating profit increased 1.0% over the prior year.

Net income for the quarter increased by 0.9% over the same period last year to $209 million, and diluted earnings per share, reflecting net income and the benefit of the company share repurchase program, increased 11.2% to $2.53 per share from $2.27 per share reported in the year-ago quarter.

Return on invested capital for the trailing four quarters increased to 25.1% from 23.4% the previous year.

For the fiscal year ended August 28, 2004, sales were $5.637 billion, an increase of 3.3% from the prior year, while same store sales were flat. Operating profit increased 8.8% on an operating margin of 17.7%. Year-to-date net income increased 9.4% to $566 million, while diluted earnings per share for the period increased 22.8% to $6.56 from $5.34.

Under its ongoing share repurchase program, AutoZone repurchased 3.9 million shares of its common stock for $318 million during the fourth quarter. During the fiscal year ended August 28, 2004 share repurchases totaled $848 million, or 10.2 million shares at an average price of $83.20 per share.

For the quarter, gross profit, as a percentage of sales, was 49.2% while operating expenses, as a percentage of sales, were 29.4%. AutoZone has adopted the accounting required by the Emerging Issues Task Force Issue 02-16, "Accounting by a Customer (including a Reseller) for Cash Consideration Received from a Vendor" (EITF Issue 02-16), effective January 1, 2003. As a result, both this year's and last year's fourth quarters were affected by this change in classification. For the sixteen weeks ended August 28, 2004 and August 30, 2003, this resulted in a change in classification of vendor funding from operating expenses to cost of goods sold of $52.7 million and $37.0 million, respectively. Additionally, during this year's fourth quarter the Company experienced a gain from warranty negotiations of $15.5 million or $0.12 per share while last year's fourth quarter reflected a gain from warranty negotiations of $8.7 million or $0.06 per share as well as $4.6 million or $0.03 per share gain from the reversal of a restructuring reserve the Company established back in fiscal 2001 primarily for the closure of AutoZone stores. Excluding the impact of these events, gross margin for the quarter would have been 45.5% (versus 45.5% last year) and operating selling, general and administrative expenses as a percent of sales would have been 26.5% (versus 26.1% last year). The opening of 84 new AutoZone stores and the Company's initiative to refresh 71 additional stores during the quarter contributed to the increase in operating selling, general and administrative expenses as a percent of sales.

The Company reduced its gross inventory levels (the reported balance sheet inventory, which is total inventory less supplier owned Pay On Scan inventory) per store as of August 28, 2004, to $448 thousand from $462 thousand last year. Net inventory, defined as gross inventory less accounts payable, declined on a per store level to $38 thousand from $46 thousand last year. As of August 28, 2004, the Company achieved $147 million in Pay On Scan inventory.

During the quarter ended August 28, 2004, AutoZone opened 77 new stores, closed 1 store, re-opened 7 stores under the AutoZone brand formerly operated as ABC Auto Parts, a regional auto parts chain, and replaced 2 stores in the U.S. while additionally opening 3 new stores in Mexico. As of August 28, 2004, the Company had 3,420 domestic stores and 63 stores in Mexico. AutoZone is the nation's leading retailer of automotive parts and accessories. Each store carries an extensive product line for cars, sport utility vehicles, vans and light trucks, including new and remanufactured automotive hard parts, maintenance items, accessories, and non-automotive products. Many domestic stores also have a commercial sales program that provides commercial credit and prompt delivery of parts and other products to local, regional and national repair garages, dealers and service stations. AutoZone also sells the ALLDATA brand diagnostic and repair software. On the web, AutoZone sells diagnostic and repair information and auto and light truck parts through http://www.autozone.com . AutoZone does not derive revenue from automotive repair or installation.

AutoZone will host a one-hour conference call this afternoon, Tuesday, September 21, 2004, beginning at 4:00 p.m. (CDT) to discuss the fourth quarter results. Investors may listen to the conference call live and review supporting slides on the AutoZone corporate website, http://www.autozoneinc.com by clicking "Investor Relations," "Conference Calls". The call will also be available by dialing (210) 234-0004. A replay of the call and slides will be available on AutoZone's website. In addition, a replay of the call will be available by dialing (402) 220-4124 through Tuesday, September 28, 2004, at 10:59 p.m. (CDT).

This release includes certain financial information not derived in accordance with generally accepted accounting principles ("GAAP"). This information should not be considered a substitute for any measures derived in accordance with GAAP. The Company believes that this information is useful to investors as it indicates more clearly the Company's comparative year-to-year operating results. The financial impact of the adoption of EITF Issue 02-16 was identified as an "adjustment" for comparative purposes. The Company's management uses comparative information regarding the adoption of EITF Issue 02-16 to analyze and compare the Company's underlying operating results. Management also manages the Company's debt levels to a ratio of adjusted debt to EBITDAR, as shown on the attached tables. This is important information for the Company's management of its debt levels. We have included a reconciliation of this information to the most comparable GAAP measures in the accompanying reconciliation tables.

Certain statements contained in this press release are forward-looking statements. These statements discuss, among other things, business strategies and future performance. These forward-looking statements are subject to risks, uncertainties and assumptions, including, without limitation, competition, product demand, the economy, inflation, gasoline prices, consumer debt levels, war and the prospect of war, including terrorist activity, and the availability of commercial transportation. Actual results may materially differ from anticipated results. Please refer to the Risk Factors section of AutoZone's Form 10-K for the fiscal year ended August 30, 2003, for more information related to those risks. AutoZone undertakes no obligation to publicly release any revisions to any forward-looking statements contained in this press release to reflect events or circumstances occurring after the date of this release or to reflect the occurrence of unanticipated events.


    AutoZone's 4th Quarter Highlights - Fiscal 2004

    Condensed Consolidated Statements of Operations
    4th Quarter
    (in thousands, except per share data)

                                          GAAP Results         Adjustments
                                      16 Weeks    16 Weeks  16 Weeks 16 Weeks
                                       Ended       Ended      Ended    Ended
                                     August 28,  August 30,  August   August
                                        2004        2003    28, 2004 30, 2003

    Net sales                        $1,835,728  $1,829,347     $-       $-
    Cost of Sales                       932,737     958,550   68,135   38,295
    Gross profit                        902,991     870,797  (68,135) (38,295)
    Operating SG&A expenses             539,236     510,707  (52,666) (32,400)
    Operating profit  (EBIT)            363,755     360,090  (15,469)  (5,895)
    Interest expense, net                28,713      26,699      -        -
    Income before taxes                 335,042     333,391  (15,469)  (5,895)
    Taxes                               125,650     125,950   (5,801)  (2,227)
    Net income                         $209,392    $207,441  $(9,668) $(3,668)
    Net income per share:
       Basic                              $2.56       $2.32   $(0.12)  $(0.04)
       Diluted                            $2.53       $2.27   $(0.12)  $(0.04)
    Weighted Average Shares
     outstanding:
       Basic                             81,755      89,504
       Diluted                           82,887      91,320

    *Adjusted Statement of Operations for F2003 and F2004 excludes EITF Issue
    02-16 impact.

    Additionally, gains from warranty reserve reversal were excluded in both
    Fiscal 2004 and Fiscal 2003.  F2004 excludes a $15.5MM gain while F2003
    excludes a $8.7MM gain.

    F2003 also excludes the income deferral of $7.4MM to the Balance Sheet due
    to EITF Issue 02-16, and a $4.6 million Operating SG&A credit due to
    Restructuring Accrual reversal.


    AutoZone's 4th Quarter Highlights - Fiscal 2004

    Condensed Consolidated Statements of Operations
    4th Quarter
    (in thousands, except per share data)
                                                        *Adjusted
                                              16 Weeks Ended    16 Weeks Ended
                                             August 28, 2004   August 30, 2003

    Net sales                                    $1,835,728        $1,829,347
    Cost of Sales                                 1,000,872           996,845
    Gross profit                                    834,856           832,502
    Operating SG&A expenses                         486,570           478,307
    Operating profit  (EBIT)                        348,286           354,195
    Interest expense, net                            28,713            26,699
    Income before taxes                             319,573           327,496
    Taxes                                           119,849           123,723
    Net income                                     $199,724          $203,773
    Net income per share:
        Basic                                         $2.44             $2.28
        Diluted                                       $2.41             $2.23
    Weighted Average Shares outstanding:
        Basic                                        81,755            89,504
        Diluted                                      82,887            91,320

    *Adjusted Statement of Operations for F2003 and F2004 excludes EITF Issue
    02-16 impact.

    Additionally, gains from warranty reserve reversal were excluded in both
    Fiscal 2004 and Fiscal 2003.  F2004 excludes a $15.5MM gain while F2003
    excludes a $8.7MM gain.

    F2003 also excludes the income deferral of $7.4MM to the Balance Sheet due
    to EITF Issue 02-16, and a $4.6 million Operating SG&A credit due to
    Restructuring Accrual reversal.


    Full Year

                                         GAAP Results          Adjustments
                                     52 Weeks   52 Weeks   52 Weeks  52 Weeks
                                      Ended       Ended     Ended     Ended
                                    August 28,  August 30,  August    August
                                       2004        2003    28, 2004  30, 2003

    Net sales                       $5,637,025  $5,457,123      $-       $-
    Cost of Sales                    2,880,446   2,942,114   180,340   51,295
    Gross profit                     2,756,579   2,515,009  (180,340) (51,295)
    Operating SG&A expenses          1,757,873   1,597,212  (138,246) (43,300)
    Operating profit  (EBIT)           998,706     917,797   (42,094)  (7,995)
    Interest expense, net               92,804      84,790       -        -
    Income before taxes                905,902     833,007   (42,094)  (7,995)
    Taxes                              339,700     315,403   (15,785)  (3,027)
    Net income                        $566,202    $517,604  $(26,309) $(4,968)
    Net income per share:
       Basic                             $6.66       $5.45    $(0.31)  $(0.05)
       Diluted                           $6.56       $5.34    $(0.30)  $(0.05)
    Weighted Average Shares
     outstanding:
       Basic                            84,993      94,906
       Diluted                          86,350      96,963

    *Adjusted Statement of Operations for F2003 and F2004 excludes EITF Issue
    02-16 impact.

    Additionally, Fiscal 2004 excludes a $42MM gain from warranty, and F2003
    excludes an $8.7MM gain from warranty.

    F2003 excludes both a one time gain from the sale of TruckPro and reversal
    of restructuring accrual.


    Full Year
                                                        *Adjusted
                                              52 Weeks Ended    52 Weeks Ended
                                             August 28, 2004   August 30, 2003

    Net sales                                    $5,637,025        $5,457,123
    Cost of Sales                                 3,060,786         2,993,409
    Gross profit                                  2,576,239         2,463,714
    Operating SG&A expenses                       1,619,627         1,553,912
    Operating profit  (EBIT)                        956,612           909,802
    Interest expense, net                            92,804            84,790
    Income before taxes                             863,808           825,012
    Taxes                                           323,915           312,376
    Net income                                     $539,893          $512,636
    Net income per share:
        Basic                                         $6.35             $5.40
        Diluted                                       $6.25             $5.29
    Weighted Average Shares outstanding:
        Basic                                        84,993            94,906
        Diluted                                      86,350            96,963

    *Adjusted Statement of Operations for F2003 and F2004 excludes EITF Issue
    02-16 impact.

    Additionally, Fiscal 2004 excludes a $42MM gain from warranty, and F2003
    excludes an $8.7MM gain from warranty.

    F2003 excludes both a one time gain from the sale of TruckPro and reversal
    of restructuring accrual.


    Selected Balance Sheet Information
    (in thousands)
                                             August 28, 2004   August 30, 2003

    Merchandise inventories                      $1,561,479        $1,511,316
    Current assets                                1,755,757         1,671,354
    Property and equipment, net                   1,790,089         1,715,753
    Total assets                                  3,912,565         3,766,826
    Accounts payable                              1,429,128         1,360,482
    Current liabilities                           1,818,115         1,761,926
    Debt                                          1,869,250         1,546,845
    Stockholders' equity                            171,393           373,758
    Working capital                                 (62,358)          (90,572)


    Adjusted Debt / EBITDAR (Trailing 4
     Qtrs)                                   August 28, 2004   August 30, 2003

    Net income                                      566,202           517,604
    Add:  Interest                                   92,804            84,790
          Taxes                                     339,700           315,403
    EBIT                                            998,706           917,797

    Add:   Depreciation                             106,891           109,748
           Rent Expense                             116,937           110,665
    EBITDAR                                       1,222,534         1,138,210

    Debt                                          1,869,250         1,546,845
    Add : Rent x 6                                  701,622           663,990
    Adjusted Debt                                 2,570,872         2,210,835

    Adjusted Debt to EBITDAR                            2.1               1.9


    Selected Cash Flow Information
    (in thousands)
                                       16 Weeks  16 Weeks   52 Weeks  52 Weeks
                                        Ended     Ended      Ended     Ended
                                      August 28, August 30,  August    August
                                         2004      2003     28, 2004  30, 2003

    Depreciation                        $34,050   $34,222  $106,891  $109,748
    Capital spending                    $72,692   $83,442  $184,870  $182,242

    Cash flow before share repurchase:
    Net increase (decrease) in cash
     and cash equivalents              $(10,951)   $9,372  $(16,250)  $22,796
    Subtract increase in debt            70,333   126,878   322,405   352,328
    Subtract share repurchases         (317,799) (446,537) (848,102) (891,095)
    Cash flow before share repurchases
     and changes in debt               $236,515  $329,031  $509,447  $561,563


    Other Selected Financial Information
    (in thousands)
                                             August 28, 2004   August 30, 2003

    Cumulative share repurchases ($):            $3,674,913        $2,826,811

    Cumulative share repurchases (shares):           82,214            72,020
    Shares outstanding, end of quarter               79,628            88,708

                                             August 28, 2004   August 30, 2003

    Return on Equity (ROE)                           207.7%             97.4%

                                                Trailing 4        Trailing 4
                                             Quarters August   Quarters August
                                                 28, 2004          30, 2003

    Return on Invested Capital (ROIC)                 25.1%             23.4%


    AutoZone's 4th Quarter Fiscal 2004
    Selected Operating Highlights

    Store Count & Square Footage
                                         16 Weeks 16 Weeks 52 Weeks 52 Weeks
                                           Ended    Ended    Ended    Ended
                                          August   August   August   August
                                         28, 2004 30, 2003 28, 2004 30, 2003
    Domestic stores:
          Store count:
          Stores opened                        84       68      202      160
          Stores closed                         1        1        1        9
          Replacement stores                    2        2        4        6
          Total domestic stores             3,420    3,219    3,420    3,219

          Stores with commercial sales      2,009    1,941    2,009    1,941

          Square footage (in thousands):   21,689   20,500   21,689   20,500
          Square footage per store          6,342    6,368    6,342    6,368
    Stores in Mexico:
          Stores opened                         3        6       14       10
          Total stores in Mexico               63       49       63       49

    Total Stores Chainwide:                 3,483    3,268    3,483    3,268


    Sales Statistics (Domestic Stores Only):

                            16 Weeks                 52 Weeks
                             Ended   16 Weeks Ended   Ended   52 Weeks Ended
                           August 28,  August 30,   August 28,  August 30,
                              2004        2003         2004        2003
    Total Retail Sales
     ($ in thousands)      $1,540,854  $1,552,065   $4,727,402  $4,638,361
       % Increase vs. LY
        Retail Sales              (1%)         3% *         2%          2% *
    Total Commercial Sales
     ($ in thousands)        $239,715    $228,843     $740,480    $670,010
       % Increase vs. LY
        Commercial Sales           5%         25% *        11%         29% *

    Sales per average
     store ($ in
     thousands)                  $527        $559       $1,647      $1,689
    Sales per average
     square foot                   83          88          259         264


                                16 Weeks   16 Weeks      52 Weeks   52 Weeks
                                 Ended       Ended        Ended       Ended
                               August 28,  August 30,   August 28,  August 30,
                                  2004        2003         2004        2003
    Same store sales -
     rolling 13 periods           (3%)         3% *         0%          3% *

    * For comparison purposes, excludes 53rd week in fiscal 2002.


    Inventory Statistics (Total Stores):
                                                 as of              as of
                                            August 28, 2004    August 30, 2003

    Accounts payable/inventory                       92%                90%


    ($ in thousands)
    Gross Inventory**                         $1,561,479         $1,511,316
    Gross Inventory** / Store                       $448               $462

    Net Inventory (net of payables)             $132,351           $150,834
    Net Inventory  / Store                           $38                $46

    ** Gross inventory excludes Pay On
     Scan inventory. This is the
     reported balance sheet number.


                                               Trailing 4       Trailing 4
                                                Quarters          Quarters
    Inventory turns:                        August 28, 2004    August 30, 2003
          Based on average inventories            1.9 x              2.0 x
          Based on ending inventories             1.8 x              1.9 x
    Inventory turns, net of payables:
          Based on average inventories            9.7 x              7.7 x
          Based on ending inventories            21.8 x             19.5 x

SOURCE AutoZone, Inc.
09/21/2004
CONTACT: Financial, Brian Campbell, +1-901-495-7005, or brian.campbell@autozone.com , or Media, Ray Pohlman, +1-901-495-7962, or ray.pohlman@autozone.com , both of AutoZone, Inc.
Web site: http://www.autozone.com
http://www.autozoneinc.com
(AZO)