AutoZone Third Quarter EPS up 10%; Adjusted EPS up 16%

May 25, 2005

MEMPHIS, Tenn., May 25 /PRNewswire-FirstCall/ -- AutoZone, Inc. (NYSE: AZO) today reported sales of $1.338 billion for its fiscal third quarter (12 weeks) ended May 7, 2005, down 1.6% from fiscal third quarter 2004. Same store sales, or sales for domestic stores open at least one year, were down 5% for the quarter. Operating margin increased 91 basis points from last year to 19.4%, while operating profit increased 3.2% over the prior year.

Net income for the quarter increased 3.1% over the same period last year to $147.8 million, and diluted earnings per share, reflecting net income and the benefit of the Company's share repurchase program, increased 10.5% to $1.86 per share from $1.68 per share reported in the year-ago quarter.

Under its ongoing share repurchase program, AutoZone repurchased 3.2 million shares of its common stock for $278.6 million during the third quarter, at an average price of $87 per share. Since 1998 cumulative share repurchases have totaled $4.0 billion, or 85.8 million shares at an average price of $46 per share.

For the quarter, gross profit, as a percentage of sales, was 50.3% (versus 49.7% last year) while operating expenses, as a percentage of sales, were 30.9% (versus 31.2% last year). The improvement in gross margin was largely due to the Company's ongoing category management initiatives as well as reduced sales of discretionary, lower margin, merchandise. The reduction in operating expenses has continued to be driven by a focused effort to reduce expenditures throughout the organization.

Last year's third quarter ended May 8, 2004, contained a $10.6 million non-recurring gain from warranty. Excluding last year's credit, operating profit increased 7.8% and diluted earnings per share increased 15.8% to $1.86 versus the year-ago quarter of $1.61.

The Company's gross per store inventory level (the reported balance sheet inventory, which is total inventory less supplier owned pay-on-scan inventory) as of May 7, 2005, was $458 thousand versus $447 thousand last year. Net inventory, defined as gross inventory less accounts payable, decreased on a per store level to $59 thousand from $74 thousand last year reflecting an increase in accounts payable to 87.2% of inventory from 83.5% of inventory in the prior year. The increase in gross inventory levels reflects the Company's efforts to invest in the right part at the right place to further enhance its industry-leading brand in the eyes of its customers.

"I'd like to thank all our AutoZoners across the country for delivering another record quarter of EPS. However, sales were considerably weaker this quarter than expected. This shortfall has challenged us to take a fresh look at our opportunities for driving profitable sales. While we are encouraged by many of the new initiatives we've implemented, such as the expansion of our inventory coverage at the store level through 'Project Got It,' we will be doing more going forward to grow sales profitably. Our financial model continues to be strong. We will maintain our disciplined approach to growing operating earnings and utilizing our capital effectively, while looking to leverage our industry-leading financial metrics," said Bill Rhodes, President and Chief Executive Officer.

During the quarter ended May 7, 2005, AutoZone opened 33 new stores, replaced 2 stores, and closed 2 stores in the U.S. while additionally opening 6 new stores in Mexico. As of May 7, 2005, the Company had 3,505 domestic stores and 73 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 morning, Wednesday, May 25, 2005, beginning at 10:00 a.m. (EDT) to discuss the third 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) 839-8923. 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 Wednesday, June 1, 2005, at 11:59 p.m. (EDT).

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. Management 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. Forward-looking statements typically use words such as "believe," "anticipate," "should," "intend," "plan," "will," "expect," "estimate," "project," "positioned," "strategy," and similar expressions. These are based on assumptions and assessments made by our management in light of experience and perception of historical trends, current conditions, expected future developments and other factors that we believe to be appropriate. These forward-looking statements are subject to a number of risks and uncertainties, including without limitation: competition; product demand; the economy; the ability to hire and retain qualified employees; consumer debt levels; inflation; raw material costs of our suppliers; gasoline prices; war and the prospect of war, including terrorist activity; availability of consumer transportation; construction delays; access to available and feasible financing; and our ability to continue to negotiate pay-on-scan and other arrangements with our vendors. Forward-looking statements are not guarantees of future performance and actual results; developments and business decisions may differ from those contemplated by such forward-looking statements, and such events could materially and adversely affect our business. Forward- looking statements speak only as of the date made. Except as required by applicable law, we undertake no obligation to update publicly any forward- looking statements, whether as a result of new information, future events or otherwise. 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 28, 2004, for more information related to those risks.



    AutoZone's 3rd Quarter Highlights - Fiscal 2005

    Condensed Consolidated Statements of Operations
    3rd Quarter
    (in thousands, except per share data)

                                         GAAP Results          Adjustments
                                     12 Weeks    12 Weeks   12 Weeks 12 Weeks
                                      Ended       Ended      Ended    Ended
                                      May 7,      May 8,     May 7,   May 8,
                                       2005        2004       2005     2004*

    Net sales                       $1,338,387  $1,360,022     $-        $-
    Cost of sales                      665,283     683,835      -      10,625
    Gross profit                       673,104     676,187      -     (10,625)
    Operating, SG&A expenses           413,642     424,866      -         -
    Operating profit  (EBIT)           259,462     251,321      -     (10,625)
    Interest expense, net               24,223      21,910      -         -
    Income before taxes                235,239     229,411      -     (10,625)
    Income taxes                        87,450      86,000      -      (3,983)
    Net income                        $147,789    $143,411     $-     $(6,642)
    Net income per share:
       Basic                             $1.88       $1.71     $-      $(0.08)
       Diluted                           $1.86       $1.68     $-      $(0.08)
    Weighted Average Shares
     outstanding:
       Basic                            78,521      83,897   78,521    83,897
       Diluted                          79,494      85,202   79,494    85,202



    Condensed Consolidated Statements of Operations
    3rd Quarter
    (in thousands, except per share data)
                                                          Adjusted
                                              12 Weeks Ended    12 Weeks Ended
                                                May 7, 2005       May 8, 2004*

    Net sales                                    $1,338,387        $1,360,022
    Cost of sales                                   665,283           694,460
    Gross profit                                    673,104           665,562
    Operating, SG&A expenses                        413,642           424,866
    Operating profit  (EBIT)                        259,462           240,696
    Interest expense, net                            24,223            21,910
    Income before taxes                             235,239           218,786
    Income taxes                                     87,450            82,017
    Net income                                     $147,789          $136,769
    Net income per share:
       Basic                                          $1.88             $1.63
       Diluted                                        $1.86             $1.61
    Weighted Average Shares outstanding:
       Basic                                         78,521            83,897
       Diluted                                       79,494            85,202

    * Fiscal 2004 cost of sales includes a $10.6 million pre-tax gain from
      warranty.



    Year-to-date 3rd Quarter, F2005
                                         GAAP Results          Adjustments
                                    36 Weeks    36 Weeks   36 Weeks 36 Weeks
                                      Ended       Ended      Ended    Ended
                                      May 7,      May 8,     May 7,   May 8,
                                       2005        2004       2005*    2004**

    Net sales                       $3,828,645  $3,801,298     $-        $-
    Cost of sales                    1,952,370   1,947,710      -      26,625
    Gross profit                     1,876,275   1,853,588      -     (26,625)
    Operating, SG&A expenses         1,251,781   1,218,637  (40,321)      -
    Operating profit  (EBIT)           624,494     634,951   40,321   (26,625)
    Interest expense, net               69,659      64,092      -         -
    Income before taxes                554,835     570,859   40,321   (26,625)
    Income taxes                       190,431     214,050   30,219    (9,983)
    Net income                        $364,404    $356,809  $10,102  $(16,642)
    Net income per share:
       Basic                             $4.59       $4.13    $0.13    $(0.19)
       Diluted                           $4.53       $4.06    $0.13    $(0.19)
    Weighted Average Shares
     outstanding:
       Basic                            79,308      86,432   79,308    86,432
       Diluted                          80,369      87,890   80,369    87,890



    Year-to-date 3rd Quarter, F2005
                                                           Adjusted
                                              36 Weeks Ended    36 Weeks Ended
                                                May 7, 2005*     May 8, 2004**

    Net sales                                    $3,828,645        $3,801,298
    Cost of sales                                 1,952,370         1,974,335
    Gross profit                                  1,876,275         1,826,963
    Operating, SG&A expenses                      1,211,460         1,218,637
    Operating profit  (EBIT)                        664,815           608,326
    Interest expense, net                            69,659            64,092
    Income before taxes                             595,156           544,234
    Income taxes                                    220,650           204,067
    Net income                                     $374,506          $340,167
    Net income per share:
       Basic                                          $4.72             $3.94
       Diluted                                        $4.66             $3.87
    Weighted Average Shares outstanding:
       Basic                                         79,308            86,432
       Diluted                                       80,369            87,890

    *  Fiscal year 2005 includes a non-cash adjustment, substantially all of
       which relates to prior years, of $25.4 million (net of tax)
       associated with accounting for leases and leasehold improvements.
       Additionally, fiscal year 2005 income taxes include a $15.3 million
       benefit primarily from the planned one-time repatriation from foreign
       subsidiaries.
    ** Fiscal 2004 cost of sales includes a $26.6 million pre-tax gain from
       warranty.



    Selected Balance Sheet Information
    (in thousands)
                                              May 7,     May 8,    August 28,
                                               2005       2004        2004

    Merchandise inventories                $1,639,190  $1,517,071  $1,561,479
    Current assets                          1,911,738   1,724,497   1,755,757
    Property and equipment, net             1,880,218   1,752,474   1,790,089
    Total assets                            4,168,502   3,869,600   3,912,565
    Accounts payable                        1,429,675   1,266,486   1,429,128
    Current liabilities                     1,816,585   1,670,559   1,751,051
    Debt                                    1,914,525   1,798,917   1,869,250
    Stockholders' equity                      298,746     260,141     171,393
    Working capital                            95,153      53,939       4,706



    Adjusted Debt/EBITDAR (Trailing 4 Qtrs)      May 7, 2005       May 8, 2004
    Net income                                     $573,797          $564,250
    Add:  Interest                                   98,371            90,790
          Taxes                                     316,081           340,000
    EBIT                                            988,249           995,040

    Add:  Depreciation                              130,719           107,063
          Rent expense                              146,924           115,958

    EBITDAR                                      $1,265,892        $1,218,061

    Debt                                         $1,914,525        $1,798,917
    Add:  Rent x 6*                                 752,382           695,747
    Adjusted debt                                $2,666,907        $2,494,664

    Adjusted debt to EBITDAR                            2.1               2.0

    * Excludes the impact from the cumulative lease accounting adjustment
      recorded in the second quarter of fiscal year 2005.



    Selected Cash Flow Information
    (in thousands)
                                           12 Weeks    12 Weeks    36 Weeks
                                             Ended       Ended       Ended
                                         May 7, 2005 May 8, 2004 May 7, 2005

    Depreciation                            $25,345     $24,499     $96,669
    Capital spending                        $68,161     $42,700    $186,939

    Cash flow before share repurchase:
    Net increase (decrease) in cash and
     cash equivalents                       $(2,761)     $7,267        $526
    Subtract increase in debt                13,025      11,972      45,275
    Subtract share repurchases             (278,558)   (132,640)   (308,558)
    Cash flow before share repurchases
     and changes in debt                   $262,772    $127,935    $263,809



    Selected Cash Flow Information
    (in thousands)
                                          36 Weeks   Trailing 4  Trailing 4
                                           Ended      Quarters    Quarters
                                        May 8, 2004 May 7, 2005 May 8, 2004

    Depreciation                            $72,841    $130,719    $107,063
    Capital spending                       $112,178    $259,631    $195,620

    Cash flow before share repurchase:
    Net increase (decrease) in cash and
     cash equivalents                       $(5,300)   $(10,424)     $4,071
    Subtract increase in debt               252,072     115,608     378,950
    Subtract share repurchases             (530,303)   (626,357)   (976,840)
    Cash flow before share repurchases
     and changes in debt                   $272,931    $500,325    $601,961



    Other Selected Financial Information
    (in thousands)
                                                May 7, 2005       May 8, 2004

    Cumulative share repurchases ($):            $3,983,472        $3,357,114

    Cumulative share repurchases (shares):           85,767            78,269
    Shares outstanding, end of quarter               77,317            83,381

                                                May 7, 2005       May 8, 2004

    Return on Equity (ROE)*                          205.2%            131.0%

                                                  Trailing 4       Trailing 4
                                                   Quarters         Quarters
                                                    May 7,            May 8,
                                                     2005              2004

    Return on Invested Capital (ROIC)*                24.5%             25.1%

    * Excludes the impact from the cumulative lease accounting adjustment and
      the one-time income tax benefit from the repatriation from foreign
      subsidiaries recorded in the second quarter of fiscal year 2005.



    AutoZone's 3rd Quarter Fiscal 2005
    Selected Operating Highlights

    Store Count & Square Footage

                                12 Weeks    12 Weeks    36 Weeks    36 Weeks
                                 Ended       Ended       Ended       Ended
                              May 7, 2005 May 8, 2004 May 7, 2005 May 8, 2004

    Domestic stores:
        Store count:
        Stores opened                  33          38          88         118
        Stores closed                   2           0           3           0
        Replacement stores              2           1           4           2
        Total domestic stores       3,505       3,337

        Stores with commercial
         sales                      2,052       2,199

        Square footage (in
         thousands):               22,236      21,171
        Square footage per
         store                      6,344       6,344
    Stores in Mexico:
        Stores opened                   6           5          10          11
        Total stores in Mexico         73          60          73          60

    Total stores chainwide:         3,578       3,397



    Sales Statistics (Domestic Stores Only):

                                12 Weeks    12 Weeks   Trailing 4  Trailing 4
                                 Ended       Ended      Quarters    Quarters
                              May 7, 2005 May 8, 2004 May 7, 2005 May 8, 2004
    Total retail sales ($ in
     thousands)                $1,122,259  $1,140,763  $4,750,163  $4,738,613
       % Increase vs. LY
        retail sales                  (2%)         4%          0%          3%*
    Total commercial sales ($
     in thousands)               $170,425    $179,712    $728,162    $729,608
       % Increase vs. LY
        commercial sales              (5%)        11%          0%         17%*

    Sales per average store ($
     in thousands)                   $370        $398      $1,601      $1,685
    Sales per average square
     foot                              58          63         252         265

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

                                12 Weeks    12 Weeks    36 Weeks    36 Weeks
                                 Ended       Ended       Ended       Ended
                              May 7, 2005 May 8, 2004 May 7, 2005 May 8, 2004
    Same store sales                  (5%)         2%         (3%)         2%



    Inventory Statistics (Total Stores):
                                                as of              as of
                                             May 7, 2005        May 8, 2004
    Accounts payable/inventory                       87%                83%


    ($ in thousands)
    Gross inventory**                         $1,639,190         $1,517,071
    Gross inventory**/store                         $458               $447

    Net inventory (net of payables)             $209,515           $250,585
    Net inventory/store                              $59                $74

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

                                                  Trailing 4       Trailing 4
                                                   Quarters         Quarters
    Inventory turns:                             May 7, 2005       May 8, 2004
          Based on average inventories               1.8 x              1.9 x
          Based on ending inventories                1.8 x              1.9 x
    Inventory turns, net of payables:
          Based on average inventories               9.8 x              9.3 x
          Based on ending inventories               13.8 x             11.6 x

SOURCE AutoZone, Inc.
05/25/2005
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)
CO: AutoZone, Inc.