KMX CarMax Group

Achieved over 50% earnings growth driven by gains across the business

CarMax, Inc. (NYSE:KMX) today reported results for the third quarter ended November 30, 2024.

Third Quarter Highlights:(1)

• Retail used unit sales increased 5.4% and comparable store used unit sales increased 4.3%; wholesale units increased 6.3%.
• Total gross profit of $677.6 million increased 10.6% driven by unit volumes and strong unit margin performance.
  • Gross profit per retail used unit of $2,306, in line with the prior year’s third quarter
  • Gross profit per wholesale unit of $1,015, up $54 per unit
  • Extended Protection Plans (EPP) margin per retail unit of $573, an increase of $53 per unit
  • Service margin growth of $60 per retail unit
• Bought 270,000 vehicles from consumers and dealers, an increase of 7.9%
  • 237,000 vehicles were purchased from consumers, up 4.1%
  • 33,000 vehicles were purchased through dealers, up 46.7%
• SG&A of $575.8 million increased 2.8%. Ongoing cost management efforts supported strong leverage in SG&A as a percent of gross profit.
• CarMax Auto Finance (CAF) income of $159.9 million, an increase of 7.6%, due to growth in CAF’s net interest margin percentage and average managed receivables. The provision for loan losses reflected performance largely in line with expectations set at the end of this year’s second quarter.
• Net earnings per diluted share of $0.81 increased 55.8% from $0.52 a year ago.
• Repurchased $114.8 million in shares of common stock in the third quarter of fiscal year 2025.

(1) Comparisons to the prior year’s third quarter unless otherwise stated

CEO Commentary:

“I am pleased with the positive momentum that we are driving across our diversified business model. Our solid execution and a more stable environment for vehicle valuations enabled us to deliver robust EPS growth driven by increases in unit sales and buys, solid margins, growth in CAF income, and ongoing management of SG&A,” said Bill Nash, president and chief executive officer. “Our associates and our best-in-class omni-channel experiences are key differentiators that enable our success. We are excited to leverage the capabilities we have built to drive growth as we access the largest total addressable market within our industry.”

Third Quarter Business Performance Review:

Sales. Combined retail and wholesale used vehicle unit sales were 320,256, an increase of 5.8% from the prior year’s third quarter.

Total retail used vehicle unit sales increased 5.4% to 184,243 compared to the prior year’s third quarter. Comparable store used unit sales increased 4.3% from the prior year’s third quarter. Total retail used vehicle revenues increased 1.2% compared with the prior year’s third quarter, driven by the increase in retail used units sold, partially offset by the decrease in average retail selling price, which declined approximately $1,100 per unit or 3.9%.

Total wholesale vehicle unit sales increased 6.3% to 136,013 versus the prior year’s third quarter. Total wholesale revenues increased 0.3% compared with the prior year’s third quarter, driven by the increase in wholesale units sold, partially offset by the decrease in the average wholesale selling price of approximately $500 per unit or 5.7%.

We bought 270,000 vehicles from consumers and dealers, up 7.9% compared to last year’s third quarter. Of these vehicles, 237,000 were bought from consumers and 33,000 were bought through dealers, an increase of 4.1% and 46.7%, respectively, from last year’s third quarter.

Other sales and revenues increased by 9.7% compared with the third quarter of fiscal 2024, representing an increase of $14.6 million, primarily reflecting an increase in EPP revenues resulting from stronger margins.

Online retail sales(2) accounted for 15% of retail unit sales, compared to 14% in the third quarter of last year. Revenue from online transactions(3), including retail and wholesale unit sales, was $2.0 billion, or approximately 32% of net revenues, up from 31% in last year’s third quarter.

Gross Profit. Total gross profit was $677.6 million, up 10.6% versus last year’s third quarter. Retail used vehicle gross profit increased 6.8% and retail gross profit per used unit was $2,306, in line with last year’s third quarter.

Wholesale vehicle gross profit increased 12.3% versus the prior year’s third quarter. Gross profit per unit increased $54 from the prior year’s third quarter to $1,015.

Other gross profit increased 24.6% primarily reflecting growth in EPP revenues resulting from stronger margins as well as service gross profit driven by cost coverage measures, increased efficiencies, and positive retail unit growth.

SG&A. Compared with the third quarter of fiscal 2024, SG&A expenses increased 2.8% or $15.8 million to $575.8 million, primarily driven by an increase in compensation and benefits due to year-over-year corporate bonus accrual dynamics. Partially offsetting this was a decrease in advertising spend due to timing. SG&A as a percent of gross profit decreased 640 basis points to 85.0% in the third quarter compared to 91.4% in the prior year’s third quarter, driven by the growth in gross profit and ongoing cost management efforts in the stores and customer experience centers.

CarMax Auto Finance.(4) CAF income increased 7.6% to $159.9 million driven by growth in CAF’s net interest margin percentage and average managed receivables. This quarter’s provision for loan losses was $72.6 million compared to $68.3 million in the prior year’s third quarter.

As of November 30, 2024, the allowance for loan losses of $478.9 million was 2.70% of ending managed receivables, down from 2.82% as of August 31, 2024. The allowance for loan losses was down from 2.92% a year ago, due to 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 the prior year’s third quarter but consistent with this year’s second quarter. After the effect of 3-day payoffs, CAF financed 43.1% of units sold in the current quarter, down slightly from 44.0% in the prior year’s third quarter. CAF’s weighted average contract rate was 11.2% in the quarter, down from 11.3% in the third quarter last year.

Share Repurchase Activity. During the third quarter of fiscal year 2025, we repurchased 1.5 million shares of common stock for $114.8 million. As of November 30, 2024, we had $2.04 billion remaining available for repurchase under the outstanding authorization.

Location Openings. During the third quarter of fiscal 2025, we opened one new store location in Alliance, Texas.

(2)

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.

(3)

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.

(4)

Although CAF benefits from certain indirect overhead expenditures, we have not allocated indirect costs to CAF to avoid making subjective allocation decisions.

Supplemental Financial Information

Amounts and percentage calculations may not total due to rounding.

Sales Components

 

Three Months Ended November 30

 

Nine Months Ended November 30

(In millions)

 

2024

 

 

2023

 

 

Change

 

 

2024

 

 

2023

 

 

Change

Used vehicle sales

$

4,888.9

 

$

4,832.1

 

 

1.2

%

 

$

16,243.4

 

$

16,424.7

 

 

(1.1

)%

Wholesale vehicle sales

 

1,168.6

 

 

1,165.2

 

 

0.3

%

 

 

3,579.5

 

 

4,001.5

 

 

(10.5

)%

Other sales and revenues:

 

 

 

 

 

 

 

 

 

 

 

Extended protection plan revenues

 

105.5

 

 

90.8

 

 

16.1

%

 

 

345.7

 

 

303.8

 

 

13.8

%

Third-party finance income/(fees), net

 

1.0

 

 

(1.2

)

 

183.7

%

 

 

0.8

 

 

(2.4

)

 

133.5

%

Advertising & subscription revenues (1)

 

36.1

 

 

36.7

 

 

(1.5

)%

 

 

105.1

 

 

101.6

 

 

3.5

%

Other

 

23.3

 

 

25.0

 

 

(6.9

)%

 

 

75.7

 

 

80.2

 

 

(5.7

)%

Total other sales and revenues

 

165.9

 

 

151.3

 

 

9.7

%

 

 

527.3

 

 

483.2

 

 

9.1

%

Total net sales and operating revenues

$

6,223.4

 

$

6,148.5

 

 

1.2

%

 

$

20,350.3

 

$

20,909.4

 

 

(2.7

)%

(1)

Excludes intercompany revenues that have been eliminated in consolidation.

Unit Sales

 

Three Months Ended November 30

 

Nine Months Ended November 30

 

2024

 

2023

 

Change

 

2024

 

2023

 

Change

Used vehicles

184,243

 

174,766

 

5.4

%

 

606,395

 

593,515

 

2.2

%

Wholesale vehicles

136,013

 

127,900

 

6.3

%

 

425,156

 

430,785

 

(1.3

)%

Average Selling Prices

 

Three Months Ended November 30

 

Nine Months Ended November 30

 

 

2024

 

 

2023

 

Change

 

 

2024

 

 

2023

 

Change

Used vehicles

$

26,153

 

$

27,228

 

(3.9

)%

 

$

26,315

 

$

27,331

 

(3.7

)%

Wholesale vehicles

$

8,177

 

$

8,674

 

(5.7

)%

 

$

8,012

 

$

8,887

 

(9.8

)%

Vehicle Sales Changes

 

Three Months Ended November 30

 

Nine Months Ended November 30

 

2024

2023

 

2024

2023

Used vehicle units

5.4

%

(2.9

)%

 

2.2

%

(7.0

)%

Used vehicle revenues

1.2

%

(7.2

)%

 

(1.1

)%

(11.2

)%

 

 

 

 

 

 

Wholesale vehicle units

6.3

%

7.7

%

 

(1.3

)%

(7.3

)%

Wholesale vehicle revenues

0.3

%

1.1

%

 

(10.5

)%

(19.3

)%

Comparable Store Used Vehicle Sales Changes (1)

 

Three Months Ended November 30

 

Nine Months Ended November 30

 

2024

2023

 

2024

2023

Used vehicle units

4.3

%

(4.1

)%

 

1.3

%

(8.5

)%

Used vehicle revenues

0.5

%

(8.3

)%

 

(2.2

)%

(12.7

)%

(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 November 30

 

Nine Months Ended November 30

 

2024

2023

 

2024

2023

CAF (2)

45.7

%

46.5

%

 

45.2

%

46.1

%

Tier 2 (3)

17.9

%

18.0

%

 

18.1

%

18.9

%

Tier 3 (4)

6.5

%

6.9

%

 

6.9

%

6.7

%

Other (5)

29.9

%

28.6

%

 

29.8

%

28.3

%

Total

100.0

%

100.0

%

 

100.0

%

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 2% 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 November 30

 

Nine Months Ended November 30

(In millions)

2024

% (1)

 

2023

% (1)

 

2024

% (1)

 

2023

% (1)

Net sales and operating revenues

$

6,223.4

100.0

 

$

6,148.5

100.0

 

$

20,350.3

100.0

 

$

20,909.4

100.0

Gross profit

$

677.6

10.9

 

$

612.9

10.0

 

$

2,230.0

11.0

 

$

2,127.0

10.2

CarMax Auto Finance income

$

159.9

2.6

 

$

148.7

2.4

 

$

422.4

2.1

 

$

421.0

2.0

Selling, general, and administrative expenses

$

575.8

9.3

 

$

560.0

9.1

 

$

1,824.9

9.0

 

$

1,705.5

8.2

Interest expense

$

25.4

0.4

 

$

31.3

0.5

 

$

83.8

0.4

 

$

93.3

0.4

Earnings before income taxes

$

166.5

2.7

 

$

110.6

1.8

 

$

551.0

2.7

 

$

576.1

2.8

Net earnings

$

125.4

2.0

 

$

82.0

1.3

 

$

410.7

2.0

 

$

428.9

2.1

(1)

Calculated as a percentage of net sales and operating revenues.

Gross Profit (1)

 

Three Months Ended November 30

 

Nine Months Ended November 30

(In millions)

 

2024

 

 

2023

 

Change

 

 

2024

 

 

2023

 

Change

Used vehicle gross profit

$

424.8

 

$

397.9

 

6.8

%

 

$

1,399.1

 

$

1,364.6

 

2.5

%

Wholesale vehicle gross profit

 

138.1

 

 

122.9

 

12.3

%

 

 

433.1

 

 

427.3

 

1.3

%

Other gross profit

 

114.7

 

 

92.1

 

24.6

%

 

 

397.8

 

 

335.1

 

18.7

%

Total

$

677.6

 

$

612.9

 

10.6

%

 

$

2,230.0

 

$

2,127.0

 

4.8

%

(1)

Amounts are net of intercompany eliminations.

Gross Profit per Unit (1)

 

Three Months Ended November 30

 

Nine Months Ended November 30

 

2024

2023

 

2024

2023

 

$ per unit(2)

%(3)

$ per unit(2)

%(3)

 

$ per unit(2)

%(3)

$ per unit(2)

%(3)

Used vehicle gross profit per unit

$

2,306

8.7

$

2,277

8.2

 

$

2,307

8.6

$

2,299

8.3

Wholesale vehicle gross profit per unit

$

1,015

11.8

$

961

10.5

 

$

1,019

12.1

$

992

10.7

Other gross profit per unit

$

623

69.2

$

527

60.9

 

$

656

75.4

$

564

69.3

(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 November 30

 

Nine Months Ended November 30

(In millions)

 

2024

 

 

 

2023

 

 

Change

 

 

2024

 

 

 

2023

 

 

Change

Compensation and benefits:

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits, excluding share-based compensation expense

$

311.8

 

 

$

286.3

 

 

8.9

%

 

$

961.1

 

 

$

922.7

 

 

4.2

%

Share-based compensation expense

 

22.3

 

 

 

19.9

 

 

11.7

%

 

 

101.5

 

 

 

86.5

 

 

17.3

%

Total compensation and benefits (2)

$

334.1

 

 

$

306.2

 

 

9.1

%

 

$

1,062.6

 

 

$

1,009.2

 

 

5.3

%

Occupancy costs

 

73.5

 

 

 

70.3

 

 

4.5

%

 

 

218.8

 

 

 

204.2

 

 

7.1

%

Advertising expense

 

53.8

 

 

 

63.3

 

 

(15.0

)%

 

 

188.6

 

 

 

201.5

 

 

(6.4

)%

Other overhead costs (3)

 

114.4

 

 

 

120.2

 

 

(4.8

)%

 

 

354.9

 

 

 

290.6

 

 

22.2

%

Total SG&A expenses

$

575.8

 

 

$

560.0

 

 

2.8

%

 

$

1,824.9

 

 

$

1,705.5

 

 

7.0

%

SG&A as a % of gross profit

 

85.0

%

 

 

91.4

%

 

(6.4

)%

 

 

81.8

%

 

 

80.2

%

 

1.6

%

(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.

Components of CAF Income and Other CAF Information

 

Three Months Ended November 30

 

Nine Months Ended November 30

(In millions)

 

2024

 

% (1)

 

2023

 

% (1)

 

 

2024

 

% (1)

 

2023

 

% (1)

Interest margin:

 

 

 

 

 

 

 

 

 

Interest and fee income

$

469.2

 

10.6

 

$

426.9

 

9.8

 

 

$

1,386.2

 

10.5

 

$

1,244.3

 

9.6

 

Interest expense

 

(193.2

)

(4.3

)

 

(170.2

)

(3.9

)

 

 

(569.2

)

(4.3

)

 

(464.8

)

(3.6

)

Total interest margin

 

276.0

 

6.2

 

 

256.7

 

5.9

 

 

 

817.0

 

6.2

 

 

779.5

 

6.0

 

Provision for loan losses

 

(72.6

)

(1.6

)

 

(68.3

)

(1.6

)

 

 

(266.4

)

(2.0

)

 

(239.0

)

(1.8

)

Total interest margin after provision for loan losses

 

203.4

 

4.6

 

 

188.4

 

4.3

 

 

 

550.6

 

4.2

 

 

540.5

 

4.2

 

Total direct expenses

 

(43.5

)

(1.0

)

 

(39.7

)

(0.9

)

 

 

(128.2

)

(1.0

)

 

(119.5

)

(0.9

)

CarMax Auto Finance income

$

159.9

 

3.6

 

$

148.7

 

3.4

 

 

$

422.4

 

3.2

 

$

421.0

 

3.2

 

 

 

 

 

 

 

 

 

 

 

Total average managed receivables

$

17,771.7

 

 

$

17,508.9

 

 

 

$

17,683.9

 

 

$

17,276.0

 

 

Net loans originated

$

1,942.8

 

 

$

1,953.4

 

 

 

$

6,368.3

 

 

$

6,491.0

 

 

Net penetration rate

 

43.1

%

 

 

44.0

%

 

 

 

42.8

%

 

 

43.1

%

 

Weighted average contract rate

 

11.2

%

 

 

11.3

%

 

 

 

11.3

%

 

 

11.1

%

 

 

 

 

 

 

 

 

 

 

 

Ending allowance for loan losses

$

478.9

 

 

$

511.9

 

 

 

$

478.9

 

 

$

511.9

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse facility information:

 

 

 

 

 

 

 

 

 

Ending funded receivables

$

3,937.6

 

 

$

4,529.6

 

 

 

$

3,937.6

 

 

$

4,529.6

 

 

Ending unused capacity

$

2,162.4

 

 

$

1,070.4

 

 

 

$

2,162.4

 

 

$

1,070.4

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized percentage of total average managed receivables.

Earnings Highlights

 

Three Months Ended November 30

 

Nine Months Ended November 30

(In millions except per share data)

 

2024

 

 

2023

 

Change

 

 

2024

 

 

2023

 

Change

Net earnings

$

125.4

 

$

82.0

 

53.0

%

 

$

410.7

 

$

428.9

 

(4.3

)%

Diluted weighted average shares outstanding

 

155.3

 

 

158.8

 

(2.2

)%

 

 

156.5

 

 

158.9

 

(1.5

)%

Net earnings per diluted share

$

0.81

 

$

0.52

 

55.8

%

 

$

2.62

 

$

2.70

 

(3.0

)%

Conference Call Information

We will host a conference call for investors at 9:00 a.m. ET today, December 19, 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 April 9, 2025, or via telephone (for approximately one week) by dialing 1-800-839-2456 (or 1-402-220-7216 for international access) and entering the conference ID 3171396.

Fourth Quarter Fiscal 2025 Earnings Release Date

We currently plan to release results for the fourth quarter ending February 28, 2025, on Thursday, April 10, 2025, 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 late March 2025.

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 over 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:

• 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, fluctuating 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.

CARMAX, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(UNAUDITED)

 

 

Three Months Ended November 30

 

Nine Months Ended November 30

(In thousands except per share data)

 

2024

%(1)

 

2023

 

%(1)

 

 

2024

 

%(1)

 

 

2023

 

 

%(1)

SALES AND OPERATING REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

Used vehicle sales

$

4,888,858

78.6

$

4,832,077

 

78.6

 

$

16,243,415

 

79.8

 

$

16,424,691

 

 

78.6

Wholesale vehicle sales

 

1,168,639

18.8

 

1,165,204

 

19.0

 

 

3,579,543

 

17.6

 

 

4,001,542

 

 

19.1

Other sales and revenues

 

165,874

2.7

 

151,257

 

2.5

 

 

527,339

 

2.6

 

 

483,204

 

 

2.3

NET SALES AND OPERATING REVENUES

 

6,223,371

100.0

 

6,148,538

 

100.0

 

 

20,350,297

 

100.0

 

 

20,909,437

 

 

100.0

COST OF SALES:

 

 

 

 

 

 

 

 

 

 

 

 

Used vehicle cost of sales

 

4,464,016

71.7

 

4,434,165

 

72.1

 

 

14,844,310

 

72.9

 

 

15,060,045

 

 

72.0

Wholesale vehicle cost of sales

 

1,030,564

16.6

 

1,042,303

 

17.0

 

 

3,146,465

 

15.5

 

 

3,574,200

 

 

17.1

Other cost of sales

 

51,145

0.8

 

59,207

 

1.0

 

 

129,514

 

0.6

 

 

148,174

 

 

0.7

TOTAL COST OF SALES

 

5,545,725

89.1

 

5,535,675

 

90.0

 

 

18,120,289

 

89.0

 

 

18,782,419

 

 

89.8

GROSS PROFIT

 

677,646

10.9

 

612,863

 

10.0

 

 

2,230,008

 

11.0

 

 

2,127,018

 

 

10.2

CARMAX AUTO FINANCE INCOME

 

159,885

2.6

 

148,659

 

2.4

 

 

422,435

 

2.1

 

 

421,004

 

 

2.0

Selling, general, and administrative expenses

 

575,764

9.3

 

559,962

 

9.1

 

 

1,824,904

 

9.0

 

 

1,705,493

 

 

8.2

Depreciation and amortization

 

64,507

1.0

 

60,623

 

1.0

 

 

190,277

 

0.9

 

 

177,859

 

 

0.9

Interest expense

 

25,418

0.4

 

31,265

 

0.5

 

 

83,801

 

0.4

 

 

93,316

 

 

0.4

Other expense (income)

 

5,370

0.1

 

(886

)

—

 

 

2,505

 

—

 

 

(4,730

)

 

—

Earnings before income taxes

 

166,472

2.7

 

110,558

 

1.8

 

 

550,956

 

2.7

 

 

576,084

 

 

2.8

Income tax provision

 

41,031

0.7

 

28,555

 

0.5

 

 

140,266

 

0.7

 

 

147,148

 

 

0.7

NET EARNINGS

$

125,441

2.0

$

82,003

 

1.3

 

$

410,690

 

2.0

 

$

428,936

 

 

2.1

WEIGHTED AVERAGE COMMON SHARES:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

154,582

 

 

158,446

 

 

 

 

155,874

 

 

 

 

158,347

 

 

 

Diluted

 

155,265

 

 

158,799

 

 

 

 

156,504

 

 

 

 

158,866

 

 

 

NET EARNINGS PER SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.81

 

$

0.52

 

 

 

$

2.63

 

 

 

$

2.71

 

 

 

Diluted

$

0.81

 

$

0.52

 

 

 

$

2.62

 

 

 

$

2.70

 

 

 

(1)

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

CARMAX, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

 

 

As of

 

 

November 30

 

February 29

 

November 30

(In thousands except share data)

 

2024

 

 

2024

 

 

2023

ASSETS

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash and cash equivalents

$

271,910

 

$

574,142

 

$

605,375

 

Restricted cash from collections on auto loans receivable

 

541,153

 

 

506,648

 

 

483,570

 

Accounts receivable, net

 

213,593

 

 

221,153

 

 

212,406

 

Inventory

 

3,665,163

 

 

3,678,070

 

 

3,638,946

 

Other current assets

 

126,817

 

 

246,581

 

 

169,653

 

TOTAL CURRENT ASSETS

 

4,818,636

 

 

5,226,594

 

 

5,109,950

 

Auto loans receivable, net

 

17,412,940

 

 

17,011,844

 

 

17,081,891

 

Property and equipment, net

 

3,799,312

 

 

3,665,530

 

 

3,623,697

 

Deferred income taxes

 

133,258

 

 

98,790

 

 

121,219

 

Operating lease assets

 

504,979

 

 

520,717

 

 

533,387

 

Goodwill

 

141,258

 

 

141,258

 

 

141,258

 

Other assets

 

486,743

 

 

532,064

 

 

561,848

 

TOTAL ASSETS

$

27,297,126

 

$

27,196,797

 

$

27,173,250

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

Accounts payable

$

985,891

 

$

933,708

 

$

762,594

 

Accrued expenses and other current liabilities

 

456,541

 

 

523,971

 

 

494,365

 

Accrued income taxes

 

69,816

 

 

—

 

 

10,581

 

Current portion of operating lease liabilities

 

60,338

 

 

57,161

 

 

56,410

 

Current portion of long-term debt

 

15,020

 

 

313,282

 

 

312,744

 

Current portion of non-recourse notes payable

 

509,686

 

 

484,167

 

 

446,544

 

TOTAL CURRENT LIABILITIES

 

2,097,292

 

 

2,312,289

 

 

2,083,238

 

Long-term debt, excluding current portion

 

1,589,454

 

 

1,602,355

 

 

1,605,638

 

Non-recourse notes payable, excluding current portion

 

16,559,771

 

 

16,357,301

 

 

16,558,053

 

Operating lease liabilities, excluding current portion

 

481,344

 

 

496,210

 

 

509,141

 

Other liabilities

 

358,055

 

 

354,902

 

 

372,815

 

TOTAL LIABILITIES

 

21,085,916

 

 

21,123,057

 

 

21,128,885

 

 

 

 

 

 

 

 

Commitments and contingent liabilities

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

Common stock, $0.50 par value; 350,000,000 shares authorized; 153,908,030 and 157,611,939 shares issued and outstanding as of November 30, 2024 and February 29, 2024, respectively

 

76,954

 

 

78,806

 

 

79,011

 

Capital in excess of par value

 

1,853,489

 

 

1,808,746

 

 

1,786,924

 

Accumulated other comprehensive income

 

14,827

 

 

59,279

 

 

60,667

 

Retained earnings

 

4,265,940

 

 

4,126,909

 

 

4,117,763

 

TOTAL SHAREHOLDERS’ EQUITY

 

6,211,210

 

 

6,073,740

 

 

6,044,365

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

$

27,297,126

 

$

27,196,797

 

$

27,173,250

 

 

 

 

 

 

 

CARMAX, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

Nine Months Ended November 30

(In thousands)

 

2024

 

 

 

2023

 

OPERATING ACTIVITIES:

 

 

 

Net earnings

$

410,690

 

 

$

428,936

 

Adjustments to reconcile net earnings to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

217,332

 

 

 

193,528

 

Share-based compensation expense

 

107,121

 

 

 

90,479

 

Provision for loan losses

 

266,406

 

 

 

238,952

 

Provision for cancellation reserves

 

75,007

 

 

 

62,587

 

Deferred income tax benefit

 

(19,961

)

 

 

(28,290

)

Other

 

6,186

 

 

 

8,534

 

Net decrease (increase) in:

 

 

 

Accounts receivable, net

 

19,872

 

 

 

86,377

 

Inventory

 

12,907

 

 

 

87,196

 

Other current assets

 

127,978

 

 

 

91,793

 

Auto loans receivable, net

 

(667,502

)

 

 

(979,052

)

Other assets

 

(13,936

)

 

 

(8,775

)

Net increase (decrease) in:

 

 

 

Accounts payable, accrued expenses and other

current liabilities and accrued income taxes

 

6,695

 

 

 

(60,365

)

Other liabilities

 

(70,733

)

 

 

(62,921

)

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

478,062

 

 

 

148,979

 

INVESTING ACTIVITIES:

 

 

 

Capital expenditures

 

(340,322

)

 

 

(355,442

)

Proceeds from disposal of property and equipment

 

153

 

 

 

1,299

 

Purchases of investments

 

(9,478

)

 

 

(4,641

)

Sales and returns of investments

 

1,722

 

 

 

1,562

 

NET CASH USED IN INVESTING ACTIVITIES

 

(347,925

)

 

 

(357,222

)

FINANCING ACTIVITIES:

 

 

 

Proceeds from issuances of long-term debt

 

34,400

 

 

 

134,600

 

Payments on long-term debt

 

(344,231

)

 

 

(242,989

)

Cash paid for debt issuance costs

 

(16,861

)

 

 

(15,576

)

Payments on finance lease obligations

 

(13,146

)

 

 

(12,177

)

Issuances of non-recourse notes payable

 

9,721,000

 

 

 

9,099,929

 

Payments on non-recourse notes payable

 

(9,491,659

)

 

 

(8,430,615

)

Repurchase and retirement of common stock

 

(329,581

)

 

 

(44,287

)

Equity issuances

 

35,367

 

 

 

28,430

 

NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES

 

(404,711

)

 

 

517,315

 

(Decrease) increase in cash, cash equivalents, and restricted cash

 

(274,574

)

 

 

309,072

 

Cash, cash equivalents, and restricted cash at beginning of year

 

1,250,410

 

 

 

951,004

 

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD

$

975,836

 

 

$

1,260,076

 

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20241219036663/en/

Investors: David Lowenstein, Vice President, Investor Relations investor_relations@carmax.com, (804) 747-0422 x7865 Media: pr@carmax.com, (855) 887-2915