EX-99.1 2 q1fy25earningsrelease.htm EX-99.1 Document



carmaxlogoblue2019a.jpg

CARMAX REPORTS FIRST QUARTER FISCAL YEAR 2025 RESULTS
Announces the expansion of its asset-backed securitization program to enable incremental growth in finance income


Richmond, Va., June 21, 2024 – CarMax, Inc. (NYSE:KMX) today reported results for the first quarter ended May 31, 2024.

First Quarter Highlights:

•Retail used unit sales decreased 3.1% and comparable store used unit sales decreased 3.8% from the prior year’s first quarter; wholesale units declined 8.3% from the prior year’s first quarter, impacted by lower year-over-year seasonal appreciation.

•Delivered strong margins in retail, wholesale, and Extended Protection Plans (EPP). Gross profit per retail used unit of $2,347, in line with last year; gross profit per wholesale unit of $1,064 and EPP of $563 per retail unit, both first quarter records.

•Bought 314,000 vehicles from consumers and dealers, down 8.6% versus last year’s first quarter, impacted by lower year-over-year seasonal appreciation.
◦279,000 vehicles were purchased from consumers, down 13.7% from last year’s first quarter.
◦35,000 vehicles were purchased through dealers, up 70.8% from last year’s first quarter.

•SG&A of $638.6 million increased 14.1% from last year’s first quarter. Continued cost management efforts drove a decrease in SG&A when excluding the impact of the prior year’s $59.3 million legal settlement and previously communicated year-over-year dynamics of approximately $22 million.

•CarMax Auto Finance (CAF) income of $147.0 million, grew 7.0% from the prior year first quarter due to growth in CAF’s average managed receivables and net interest margin percentage.
◦In June 2024, CAF launched its inaugural non-prime public asset-backed securitization deal.

•Net earnings per diluted share of $0.97 versus $1.44 a year ago; last year’s first quarter included a $0.28 benefit in connection with a legal settlement.

•Accelerated the pace of share repurchases with over $100 million in shares of common stock repurchased during the first quarter of fiscal year 2025.





-more-
CarMax, Inc.
Page 2 of 13



CEO Commentary:

“I am encouraged by the trends we saw in the first quarter including continued year-over-year price declines, improvements in vehicle value stability, and ongoing growth in upper funnel demand. We delivered strong retail, wholesale, and EPP gross profit per unit, sourced a record 35,000 vehicles from dealers, continued to actively manage SG&A, and repurchased over $100 million in shares of common stock. As CAF advances to a full-spectrum credit model, we launched our first non-prime asset-backed securitization deal early in the second quarter as part of the expansion of our securitization program that will enable incremental growth in finance income,” said Bill Nash, president and chief executive officer. “I am proud of the durable actions we have taken to support our future growth and to further differentiate the value and experience we offer to consumers.”


First Quarter Business Performance Review:

Sales. Combined retail and wholesale used vehicle unit sales were 358,817, a decline of 5.3% from the prior year’s first quarter.

Total retail used vehicle unit sales decreased 3.1% to 211,132 compared to the prior year’s first quarter. Comparable store used unit sales decreased 3.8% from the prior year’s first quarter. Though average retail selling price declined year-over-year, we believe vehicle affordability challenges continued to impact our first quarter unit sales performance, with ongoing headwinds due to widespread inflationary pressures, higher interest rates, and tightened lending standards. Total retail used vehicle revenues decreased 5.4% compared with the prior year’s first quarter, driven by the decrease in retail used units sold, as well as the decrease in average retail selling price, which declined approximately $700 per unit or 2.7%.

Total wholesale vehicle unit sales declined 8.3% to 147,685 versus the prior year’s first quarter. Total wholesale revenues decreased 17.0% compared with the prior year’s first quarter due to a decrease in the average wholesale selling price of approximately $900 per unit or 10.3%, as well as the decrease in wholesale units sold.

We bought 314,000 vehicles from consumers and dealers, down 8.6% compared to last year’s first quarter, which was impacted by lower seasonal appreciation year-over-year. Of these vehicles, 279,000 were bought from consumers and 35,000 were bought through dealers, a decrease of 13.7% and an increase of 70.8%, respectively, from last year’s first quarter.

Other sales and revenues increased by 4.8% compared with the first quarter of fiscal 2024, representing an increase of $8.3 million, primarily reflecting an increase in EPP revenues resulting from stronger margins.

Online retail sales(1) accounted for 14% of retail unit sales, in line with the first quarter of last year. Revenue from online transactions(2), including retail and wholesale unit sales, was $2.1 billion, or approximately 30% of net revenues, consistent with last year’s first quarter.

Gross Profit. Total gross profit was $791.9 million, down 3.1% versus last year’s first quarter. Retail used vehicle gross profit decreased 3.7% and retail gross profit per used unit was $2,347, in line with last year’s first quarter.

Wholesale vehicle gross profit decreased 6.4% versus the prior year’s first quarter, reflecting lower wholesale unit volume. Gross profit per unit increased $22 from the prior year’s first quarter to $1,064.

Other gross profit increased 3.2% primarily reflecting an increase in EPP revenues resulting from stronger margins.

SG&A. Compared with the first quarter of fiscal 2024, SG&A expenses increased 14.1% or $78.7 million to $638.6 million. Excluding the prior year’s $59.3 million legal settlement, SG&A expenses increased 3.1% or
-more-
CarMax, Inc.
Page 3 of 13

$19.5 million. SG&A as a percent of gross profit increased to 80.6% in the first quarter compared to 68.5% in the prior year’s first quarter. Excluding the legal settlement, SG&A as a percent of gross profit was 75.7% in the prior year’s first quarter.

Continued cost management efforts in our stores and CECs as well as in non-CAF uncollectable receivables drove an SG&A decrease year-over-year when excluding the prior year’s legal settlement and the approximately $22 million combined impact from the retirement eligibility of certain senior executives on this year’s share-based compensation expense and lapping over the favorable non-CAF uncollectable receivables reserve adjustments in the prior year.

CarMax Auto Finance.(3) CAF income increased 7.0% to $147.0 million driven by growth in CAF’s average managed receivables and net interest margin percentage. This quarter’s provision was $81.2 million compared to $80.9 million in the prior year’s first quarter.

As of May 31, 2024, the allowance for loan losses was 2.79% of ending managed receivables, consistent with 2.78% as of February 29, 2024, as expanded Tier 2 originations within CAF’s portfolio offset the effect of the previously disclosed tightening of CAF’s underwriting standards.

CAF’s total interest margin percentage, which represents the spread between interest and fees charged to consumers and our funding costs, was 6.2% of average managed receivables, up from last year’s fourth quarter and the prior year’s first quarter. After the effect of 3-day payoffs, CAF financed 43.3% of units sold in the current quarter, up from 42.7% in the prior year’s first quarter. CAF’s weighted average contract rate was 11.4% in the quarter, up from 11.1% in the first quarter last year.

Expansion of Asset-Backed Securitization Program. Going forward, we plan to expand our current asset-backed securitization program from a single issuance to one that more broadly incorporates CAF’s receivables across distinct prime and non-prime segments. In June 2024, CAF launched its first non-prime securitization deal.

This strategy will enable us to efficiently fund incremental originations and support future CAF growth across the credit spectrum by creating additional funding capacity, driving additional finance income for the business over time. Our unique finance platform with a full-spectrum in-house lending operation coupled with a robust network of partner lenders will strengthen our competitive advantage.

Share Repurchase Activity. During the first quarter of fiscal year 2025, we repurchased 1.4 million shares of common stock for $104.0 million. As of May 31, 2024, we had $2.26 billion remaining available for repurchase under the outstanding authorization.

Location Openings. During the first quarter of fiscal 2025, we opened our second stand-alone reconditioning center in Richland, Mississippi. We are utilizing our stand-alone reconditioning and auction locations to balance capacity and drive efficiencies across the network.





(1)    An online retail unit sale is defined as a sale where the customer completes all four of these major transactional activities remotely: reserving the vehicle; financing the vehicle, if needed; trading-in or opting out of a trade in; and creating a remote sales order.
(2)    Revenue from online transactions is defined as revenue from retail sales that qualify for an online retail sale, as well as any EPP and third-party finance contribution, wholesale sales where the winning bid was an online bid, and all revenue earned by Edmunds.
(3)    Although CAF benefits from certain indirect overhead expenditures, we have not allocated indirect costs to CAF to avoid making subjective allocation decisions.
-more-
CarMax, Inc.
Page 4 of 13
Supplemental Financial Information
Amounts and percentage calculations may not total due to rounding.


Sales Components
Three Months Ended May 31
(In millions)20242023Change
Used vehicle sales$5,677.5 $6,001.5 (5.4)%
Wholesale vehicle sales1,256.4 1,514.4 (17.0)%
Other sales and revenues:
Extended protection plan revenues118.8 111.2 6.9 %
Third-party finance (fees)/income, net(1.7)0.3 (613.8)%
Advertising & subscription revenues (1)
34.7 31.4 10.5 %
Other27.7 28.3 (2.5)%
Total other sales and revenues179.5 171.2 4.8 %
Total net sales and operating revenues$7,113.4 $7,687.1 (7.5)%

(1)    Excludes intercompany revenues that have been eliminated in consolidation.

Unit Sales
Three Months Ended May 31
20242023Change
Used vehicles211,132217,924(3.1)%
Wholesale vehicles147,685161,048(8.3)%


Average Selling Prices
Three Months Ended May 31
20242023Change
Used vehicles$26,526 $27,258 (2.7)%
Wholesale vehicles$8,094 $9,024 (10.3)%


Vehicle Sales Changes
Three Months Ended May 31
20242023
Used vehicle units(3.1)%(9.6)%
Used vehicle revenues(5.4)%(14.4)%
Wholesale vehicle units(8.3)%(13.6)%
Wholesale vehicle revenues(17.0)%(28.5)%







-more-
CarMax, Inc.
Page 5 of 13
Comparable Store Used Vehicle Sales Changes (1)
Three Months Ended May 31
20242023
Used vehicle units(3.8)%(11.4)%
Used vehicle revenues(6.1)%(16.2)%


(1)    Stores are added to the comparable store base beginning in their fourteenth full month of operation. Comparable store calculations include results for a set of stores that were included in our comparable store base in both the current and corresponding prior year periods.


Used Vehicle Financing Penetration by Channel (Before the Impact of 3-day Payoffs) (1)
Three Months Ended May 31
20242023
CAF (2)
45.3 %45.5 %
Tier 2 (3)
18.7 %20.4 %
Tier 3 (4)
7.5 %6.7 %
Other (5)
28.5 %27.4 %
Total100.0 %100.0 %

(1)     Calculated as used vehicle units financed for respective channel as a percentage of total used units sold.
(2)    Includes CAF's Tier 2 and Tier 3 loan originations, which represent approximately 3% of total used units sold.
(3)     Third-party finance providers who generally pay us a fee or to whom no fee is paid.
(4)     Third-party finance providers to whom we pay a fee.
(5)     Represents customers arranging their own financing and customers that do not require financing.


Selected Operating Ratios
Three Months Ended May 31
(In millions)2024
% (1)
2023
% (1)
Net sales and operating revenues$7,113.4 100.0 $7,687.1 100.0 
Gross profit$791.9 11.1 $817.4 10.6 
CarMax Auto Finance income$147.0 2.1 $137.4 1.8 
Selling, general, and administrative expenses
$638.6 9.0 $559.8 7.3 
Interest expense$31.4 0.4 $30.5 0.4 
Earnings before income taxes$206.6 2.9 $307.2 4.0 
Net earnings$152.4 2.1 $228.3 3.0 



(1)Calculated as a percentage of net sales and operating revenues.


-more-
CarMax, Inc.
Page 6 of 13

Gross Profit (1)
Three Months Ended May 31
(In millions)20242023Change
Used vehicle gross profit$495.5 $514.6 (3.7)%
Wholesale vehicle gross profit157.1 167.8 (6.4)%
Other gross profit139.3 135.0 3.2 %
Total$791.9 $817.4 (3.1)%





(1)    Amounts are net of intercompany eliminations.


Gross Profit per Unit (1)
Three Months Ended May 31
20242023
$ per unit(2)
%(3)
$ per unit(2)
%(3)
Used vehicle gross profit per unit$2,347 8.7 $2,361 8.6 
Wholesale vehicle gross profit per unit$1,064 12.5 $1,042 11.1 
Other gross profit per unit$660 77.6 $619 78.8 



(1)    Amounts are net of intercompany eliminations. Those eliminations had the effect of increasing used vehicle gross profit per unit and wholesale vehicle gross profit per unit and decreasing other gross profit per unit by immaterial amounts.
(2)    Calculated as category gross profit divided by its respective units sold, except the other category, which is divided by total used units sold.
(3)    Calculated as a percentage of its respective sales or revenue.


SG&A Expenses (1)

Three Months Ended May 31
(In millions)20242023Change
Compensation and benefits:
Compensation and benefits, excluding share-based compensation expense
$328.1 $330.7 (0.8)%
Share-based compensation expense47.1 35.3 33.4 %
Total compensation and benefits (2)
$375.2 $366.0 2.5 %
Occupancy costs70.6 66.2 6.7 %
Advertising expense71.7 71.9 (0.2)%
Other overhead costs (3)
121.1 55.7 117.0 %
Total SG&A expenses$638.6 $559.8 14.1 %
SG&A as a % of gross profit80.6 %68.5 %12.1 %


(1)    Amounts are net of intercompany eliminations.
(2)    Excludes compensation and benefits related to reconditioning and vehicle repair service, which are included in cost of sales.
(3)    Includes IT expenses, non-CAF bad debt, insurance, travel, charitable contributions, preopening and relocation costs, and other administrative expenses.


-more-
CarMax, Inc.
Page 7 of 13

Components of CAF Income and Other CAF Information
Three Months Ended May 31
(In millions)2024
% (1)
2023
% (1)
Interest margin:
Interest and fee income$452.5 10.3 $400.5 9.4 
Interest expense(182.3)(4.2)(142.6)(3.4)
Total interest margin270.2 6.2 257.9 6.1 
Provision for loan losses(81.2)(1.9)(80.9)(1.9)
Total interest margin after provision for loan losses
189.0 4.3 177.0 4.2 
Total direct expenses(42.0)(1.0)(39.6)(0.9)
CarMax Auto Finance income$147.0 3.3 $137.4 3.2 
Total average managed receivables$17,551.2 $17,003.4 
Net loans originated$2,265.7 $2,340.4 
Net penetration rate43.3 %42.7 %
Weighted average contract rate11.4 %11.1 %
Ending allowance for loan losses$493.1 $535.4 
Warehouse facility information:
Ending funded receivables
$4,176.6 $4,241.6 
Ending unused capacity
$1,923.4 $1,358.4 


(1)Annualized percentage of total average managed receivables.


Earnings Highlights
Three Months Ended May 31
(In millions except per share data)20242023Change
Net earnings$152.4 $228.3 (33.2)%
Diluted weighted average shares outstanding
157.7 158.6 (0.5)%
Net earnings per diluted share$0.97 $1.44 (32.6)%



-more-
CarMax, Inc.
Page 8 of 13

Conference Call Information

We will host a conference call for investors at 9:00 a.m. ET today, June 21, 2024. Domestic investors may access the call at 1-800-225-9448 (international callers dial 1-203-518-9708). The conference I.D. for both domestic and international callers is 3171396. A live webcast of the call will be available on our investor information home page at investors.carmax.com.

A replay of the webcast will be available on the company’s website at investors.carmax.com through September 25, 2024, or via telephone (for approximately one week) by dialing 1-800-839-5204 (or 1-402-220-2697 for international access) and entering the conference ID 3171396.


Second Quarter Fiscal 2025 Earnings Release Date

We currently plan to release results for the second quarter ending August 31, 2024, on Thursday, September 26, 2024, before the opening of trading on the New York Stock Exchange. We plan to host a conference call for investors at 9:00 a.m. ET on that date. Information on this conference call will be available on our investor information home page at investors.carmax.com in early September 2024.


About CarMax

CarMax, the nation’s largest retailer of used autos, revolutionized the automotive retail industry by driving integrity, honesty and transparency in every interaction. The company offers a truly personalized experience with the option for customers to do as much, or as little, online and in-store as they want. During the fiscal year ended February 29, 2024, CarMax sold approximately 770,000 used vehicles and 550,000 wholesale vehicles at its auctions. In addition, CarMax Auto Finance originated more than $8 billion in receivables during fiscal 2024, adding to its more than $17 billion portfolio. CarMax has 245 store locations, nearly 30,000 associates, and is proud to have been recognized for 20 consecutive years as one of the Fortune 100 Best Companies to Work For®. CarMax is committed to making a positive impact on people, communities and the environment. Learn more in the 2024 Responsibility Report. For more information, visit www.carmax.com.


Forward-Looking Statements

We caution readers that the statements contained in this release that are not statements of historical fact, including statements about our future business plans, operations, challenges, opportunities or prospects, including without limitation any statements or factors regarding expected operating capacity, sales, inventory, market share, financial targets, revenue, margins, expenses, liquidity, loan originations, capital expenditures, share repurchase plans, debt obligations or earnings, are forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by the use of words such as “anticipate,” “believe,” “could,” “enable,” “estimate,” “expect,” “intend,” “may,” “outlook,” “plan,” “positioned,” “predict,” “should,” “target,” “will” and other similar expressions, whether in the negative or affirmative. Such forward-looking statements are based upon management’s current knowledge, expectations and assumptions and involve risks and uncertainties that could cause actual results to differ materially from anticipated results. Among the factors that could cause actual results and outcomes to differ materially from those contained in the forward-looking statements are the following:
-more-
CarMax, Inc.
Page 9 of 13


•Changes in the competitive landscape and/or our failure to successfully adjust to such changes.
•Changes in general or regional U.S. economic conditions, including inflationary pressures, climbing interest rates and the potential impact of international events.
•Changes in the availability or cost of capital and working capital financing, including changes related to the asset-backed securitization market.
•Events that damage our reputation or harm the perception of the quality of our brand.
•Significant changes in prices of new and used vehicles.
•A reduction in the availability of or access to sources of inventory or a failure to expeditiously liquidate inventory.
•Our inability to realize the benefits associated with our omni-channel platform.
•Factors related to geographic and sales growth, including the inability to effectively manage our growth.
•Our inability to recruit, develop and retain associates and maintain positive associate relations.
•The loss of key associates from our store, regional or corporate management teams or a significant increase in labor costs.
•Changes in economic conditions or other factors that result in greater credit losses for CAF’s portfolio of auto loans receivable than anticipated.
•The failure or inability to realize the benefits associated with our strategic investments.
•Changes in consumer credit availability provided by our third-party finance providers.
•Changes in the availability of extended protection plan products from third-party providers.
•The performance of the third-party vendors we rely on for key components of our business.
•Adverse conditions affecting one or more automotive manufacturers, and manufacturer recalls.
•The inaccuracy of estimates and assumptions used in the preparation of our financial statements, or the effect of new accounting requirements or changes to U.S. generally accepted accounting principles.
•The failure or inability to adequately protect our intellectual property.
•The occurrence of severe weather events.
•The failure or inability to meet our environmental goals or satisfy related disclosure requirements.
•Factors related to the geographic concentration of our stores.
•Security breaches or other events that result in the misappropriation, loss or other unauthorized disclosure of confidential customer, associate or corporate information.
•The failure of or inability to sufficiently enhance key information systems.
•Factors related to the regulatory and legislative environment in which we operate.
•The effect of various litigation matters.
•The volatility in the market price for our common stock.

For more details on factors that could affect expectations, see our Annual Report on Form 10-K for the fiscal year ended February 29, 2024, and our quarterly or current reports as filed with or furnished to the U.S. Securities and Exchange Commission. Our filings are publicly available on our investor information home page at investors.carmax.com. Requests for information may also be made to the Investor Relations Department by email to investor_relations@carmax.com or by calling (804) 747-0422 x7865. We undertake no obligation to update or revise any forward-looking statements after the date they are made, whether as a result of new information, future events or otherwise.

-more-
CarMax, Inc.
Page 10 of 13
Contacts:

Investors:    
    David Lowenstein, Vice President, Investor Relations    
    investor_relations@carmax.com, (804) 747-0422 x7865

Media:
    pr@carmax.com, (855) 887-2915

-more-
CarMax, Inc.
Page 11 of 13
CARMAX, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)

Three Months Ended May 31
(In thousands except per share data)2024
%(1)
2023
%(1)
SALES AND OPERATING REVENUES:
Used vehicle sales$5,677,476 79.8 $6,001,471 78.1 
Wholesale vehicle sales1,256,439 17.7 1,514,363 19.7 
Other sales and revenues179,482 2.5 171,229 2.2 
NET SALES AND OPERATING REVENUES7,113,397 100.0 7,687,063 100.0 
COST OF SALES:
Used vehicle cost of sales5,181,979 72.8 5,486,846 71.4 
Wholesale vehicle cost of sales1,099,311 15.5 1,346,538 17.5 
Other cost of sales40,212 0.6 36,289 0.5 
TOTAL COST OF SALES6,321,502 88.9 6,869,673 89.4 
GROSS PROFIT 791,895 11.1 817,390 10.6 
CARMAX AUTO FINANCE INCOME 146,970 2.1 137,358 1.8 
Selling, general, and administrative expenses
638,578 9.0 559,837 7.3 
Depreciation and amortization61,869 0.9 58,419 0.8 
Interest expense31,362 0.4 30,466 0.4 
Other expense (income)416 — (1,214)— 
Earnings before income taxes206,640 2.9 307,240 4.0 
Income tax provision54,200 0.8 78,942 1.0 
NET EARNINGS $152,440 2.1 $228,298 3.0 
WEIGHTED AVERAGE COMMON SHARES:
Basic157,161 158,116 
Diluted157,706 158,561 
NET EARNINGS PER SHARE:
Basic$0.97 $1.44 
Diluted$0.97 $1.44 

(1)    Percents are calculated as a percentage of net sales and operating revenues and may not total due to rounding.

-more-
CarMax, Inc.
Page 12 of 13
CARMAX, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

As of
May 31February 29May 31
(In thousands except share data)202420242023
ASSETS
CURRENT ASSETS:
Cash and cash equivalents$218,931 $574,142 $264,247 
Restricted cash from collections on auto loans receivable536,407 506,648 506,465 
Accounts receivable, net212,370 221,153 321,994 
Inventory3,772,885 3,678,070 4,081,220 
Other current assets229,714 246,581 189,742 
TOTAL CURRENT ASSETS 4,970,307 5,226,594 5,363,668 
Auto loans receivable, net17,268,321 17,011,844 16,744,865 
Property and equipment, net3,734,736 3,665,530 3,499,384 
Deferred income taxes100,104 98,790 99,770 
Operating lease assets509,043 520,717 541,908 
Goodwill141,258 141,258 141,258 
Other assets518,325 532,064 571,503 
TOTAL ASSETS $27,242,094 $27,196,797 $26,962,356 
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES:
Accounts payable$911,348 $933,708 $967,420 
Accrued expenses and other current liabilities456,277 523,971 528,596 
Accrued income taxes24,792 — 49,191 
Current portion of operating lease liabilities57,534 57,161 55,126 
Current portion of long-term debt21,550 313,282 12,305 
Current portion of non-recourse notes payable514,394 484,167 501,333 
TOTAL CURRENT LIABILITIES 1,985,895 2,312,289 2,113,971 
Long-term debt, excluding current portion1,591,366 1,602,355 1,906,496 
Non-recourse notes payable, excluding current portion16,626,011 16,357,301 16,252,958 
Operating lease liabilities, excluding current portion484,632 496,210 519,184 
Other liabilities387,320 354,902 346,579 
TOTAL LIABILITIES 21,075,224 21,123,057 21,139,188 
Commitments and contingent liabilities
SHAREHOLDERS’ EQUITY:
Common stock, $0.50 par value; 350,000,000 shares authorized; 156,352,956 and 157,611,939 shares issued and outstanding as of May 31, 2024 and February 29, 2024, respectively78,176 78,806 79,105 
Capital in excess of par value1,834,218 1,808,746 1,731,341 
Accumulated other comprehensive income61,678 59,279 61,330 
Retained earnings4,192,798 4,126,909 3,951,392 
TOTAL SHAREHOLDERS’ EQUITY 6,166,870 6,073,740 5,823,168 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $27,242,094 $27,196,797 $26,962,356 

-more-
CarMax, Inc.
Page 13 of 13
CARMAX, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
Three Months Ended May 31
(In thousands)20242023
OPERATING ACTIVITIES:  
Net earnings$152,440 $228,298 
Adjustments to reconcile net earnings to net cash used in operating activities:
Depreciation and amortization69,244 62,998 
Share-based compensation expense48,098 36,384 
Provision for loan losses81,226 80,890 
Provision for cancellation reserves24,343 24,070 
Deferred income tax benefit(2,036)(7,127)
Other2,545 2,976 
Net decrease (increase) in:
Accounts receivable, net8,783 (22,439)
Inventory(94,815)(355,078)
Other current assets32,881 30,923 
Auto loans receivable, net(337,703)(483,964)
Other assets(3,797)634 
Net (decrease) increase in:
Accounts payable, accrued expenses and other
  current liabilities and accrued income taxes(75,206)239,276 
Other liabilities(23,692)(23,126)
NET CASH USED IN OPERATING ACTIVITIES(117,689)(185,285)
INVESTING ACTIVITIES:  
Capital expenditures(103,914)(136,719)
Proceeds from disposal of property and equipment1 1,171 
Purchases of investments(2,093)(1,228)
Sales and returns of investments136 17 
NET CASH USED IN INVESTING ACTIVITIES(105,870)(136,759)
FINANCING ACTIVITIES:  
Proceeds from issuances of long-term debt— 98,600 
Payments on long-term debt(303,080)(201,377)
Cash paid for debt issuance costs(5,668)(3,608)
Payments on finance lease obligations(4,548)(3,785)
Issuances of non-recourse notes payable3,676,000 3,125,929 
Payments on non-recourse notes payable(3,376,447)(2,706,222)
Repurchase and retirement of common stock(106,850)(3,931)
Equity issuances8,209 989 
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES(112,384)306,595 
Decrease in cash, cash equivalents, and restricted cash(335,943)(15,449)
Cash, cash equivalents, and restricted cash at beginning of year1,250,410 951,004 
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD $914,467 $935,555 


# # #