Attached files

file filename
8-K - 8-K - CARMAX INCkmx-20140620x8k.htm

 

 

 

 

 

 

 

 

 

 

 

CARMAX REPORTS RECORD QUARTERLY RESULTS

 

 

Richmond, Va., June 20, 2014 – CarMax, Inc. (NYSE:KMX) today reported record results for the first quarter ended May 31, 2014.

 

§

Net sales and operating revenues increased 13.3% to $3.75 billion. 

 

§

Used unit sales in comparable stores increased 3.4%.

 

§

Total used unit sales rose 9.8%.

 

§

Total wholesale unit sales increased 9.9%.

 

§

CarMax Auto Finance (CAF) income increased 8.7% to $94.6 million.

 

§

Net earnings grew 15.7% to $169.7 million.  Net earnings per diluted share rose 18.8% to $0.76.

 

“We had another great quarter, hitting an all-time record level of quarterly sales and earnings,” said Tom Folliard, president and chief executive officer.  “The improvement was broad-based, with contributions from our retail and wholesale operations, as well as from CAF.” 

 

First Quarter Business Performance Review

 

Sales.  Total used vehicle unit sales grew 9.8% and comparable store used unit sales grew 3.4% versus the prior year’s first quarter.  This growth was on top of increases of 22.1% in total used units and 16.7% in comparable store used units in last year’s first quarter.  This year’s comparable store used unit sales growth was driven by improved customer traffic.  The percentage of retail vehicles financed by third-party subprime providers (those who purchase financings at a discount), combined with those financed under the previously announced CAF loan origination test, declined from 21.3% in the first quarter of fiscal 2014 to 16.1% in this year’s first quarter. 

 

Wholesale vehicle unit sales grew 9.9% versus the first quarter of fiscal 2014.  Wholesale unit sales benefited from increased appraisal traffic and a stronger wholesale vehicle buy rate, as well as the addition of new stores.

-more-


 

 

 

 

Other sales and revenues increased 13.0% year-over-year.  Extended protection plan revenues (which includes extended service plan (ESP) and guaranteed asset protection revenues) declined $0.9 million versus the prior year level reflecting an increase in the cancellation reserves for the underlying products and a modest reduction in the ESP penetration rate, partially offset by the growth in total retail sales.  Net third-party finance fees improved $8.6 million versus last year’s first quarter primarily due to the reduction in the percentage of sales financed by third-party subprime providers. 

 

Gross Profit.  Total gross profit increased 12.0% to $501.7 million.  Used vehicle gross profit rose 9.9%, driven by the increase in total used unit sales, while used vehicle gross profit per unit remained comparable with the prior year period.  Wholesale vehicle gross profit increased 17.5% versus the prior year’s quarter, reflecting the combination of the 9.9% increase in wholesale unit sales and an improvement in wholesale vehicle gross profit per unit, which rose 6.8% or $67 per unit.  Strong industry wholesale pricing contributed to the strong wholesale gross profit per unit.  Other gross profit rose 13.4%, reflecting the improvement in net third-party finance fees. 

 

SG&A.  Selling, general and administrative expenses increased 8.0% to $313.4 million, primarily reflecting the 14.4% increase in our store base since the beginning of last year’s first quarter (representing the addition of 17 stores).  The SG&A expense benefited from a $6.5 million decrease in share-based compensation expense compared with the first quarter of fiscal 2014.  SG&A per retail unit declined $39 to $2,047.

 

CarMax Auto Finance.(1)  CAF income increased 8.7% to $94.6 million, driven by an increase in average managed receivables, partly offset by a lower total interest margin.  Average managed receivables grew 20.1% to $7.39 billion as CAF loan originations have grown in recent years.  The total interest margin, which reflects the spread between interest and fees charged to consumers and our funding costs, declined to 6.7% of average managed receivables in the current quarter from 7.2% in last year’s first quarter. 

 

We continued our test to originate loans for customers who typically would be financed by our third-party subprime providers.  During the first quarter of fiscal 2015, we originated $20.5 million of loans in this test, representing 0.8% of retail unit sales.  As of May 31, 2014, a total of $29.6 million of loans had been originated in this test.

 

Superstore Openings.  During the first quarter of fiscal 2015, we opened four stores, including three stores in new markets (Rochester, New York; Dothan, Alabama; and Spokane, Washington) and one in an existing market (Harrisburg/Lancaster, Pennsylvania).   Subsequent to the end of the quarter, we opened our first store in the Madison, Wisconsin market. 

 

Share Repurchase Program.  During the first quarter, we repurchased 3.8 million shares of common stock for $174.1 million pursuant to our share repurchase program.  As of May 31, 2014, we had $1.11 billion remaining available for repurchase under the program. 

 

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

 

 

-more-


 

 

 

 

Supplemental Financial Information

Amounts and percentage calculations may not total due to rounding.

 

Sales Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions)

 

2014

2013

Change

Used vehicle sales

 

$

3,060.3 

 

$

2,701.8 

 

13.3 

%

New vehicle sales

 

 

69.8 

 

 

52.4 

 

33.1 

%

Wholesale vehicle sales

 

 

545.2 

 

 

490.7 

 

11.1 

%

Other sales and revenues:

 

 

 

 

 

 

 

 

 

Extended protection plan revenues

 

 

63.7 

 

 

64.6 

 

(1.4)

%

Service department sales

 

 

28.3 

 

 

27.4 

 

3.5 

%

Third-party finance fees, net

 

 

(17.2)

 

 

(25.8)

 

33.2 

%

Total other sales and revenues

 

 

74.8 

 

 

66.2 

 

13.0 

%

Total net sales and operating revenues

 

$

3,750.2 

 

$

3,311.1 

 

13.3 

%

 

 

 

 

 

Unit Sales

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

 

2014

 

2013

 

% Change

Used vehicles

 

150,528 

 

 

137,154 

 

9.8 

%

New vehicles

 

2,597 

 

 

1,949 

 

33.2 

%

Wholesale vehicles

 

97,098 

 

 

88,356 

 

9.9 

%

 

 

 

Average Selling Prices

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

 

2014

 

2013

 

% Change

Used vehicles

$

20,173 

 

$

19,540 

 

3.2 

%

New vehicles

$

26,761 

 

$

26,788 

 

(0.1)

%

Wholesale vehicles

$

5,450 

 

$

5,388 

 

1.2 

%

 

 

 

Vehicle Sales Changes

 

 

 

 

 

 

 

Three Months Ended May 31

 

2014

2013

Used vehicle units

 

9.8% 

 

22.1% 

Used vehicle revenues

 

13.3% 

 

23.5% 

 

 

 

 

 

Wholesale vehicle units

 

9.9% 

 

5.8% 

Wholesale vehicle revenues

 

11.1% 

 

4.9% 

 

 

 

 

-more-


 

 

 

 

Comparable Store Used Vehicle Sales Changes (1)

 

 

 

 

 

 

 

Three Months Ended May 31

 

 

2014

2013

Used vehicle units

 

3.4% 

 

16.7% 

Used vehicle revenues

 

6.6% 

 

18.1% 

 

 

 (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 applicable periods.

 

 

Selected Operating Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions)

2014

%  (1)

2013

%  (1)

Net sales and operating revenues

$

3,750.2 

 

100.0 

 

$

3,311.1 

 

100.0 

 

Gross profit

$

501.7 

 

13.4 

 

$

448.1 

 

13.5 

 

CarMax Auto Finance income

$

94.6 

 

2.5 

 

$

87.0 

 

2.6 

 

Selling, general, and administrative

 

 

 

 

 

 

 

 

 

 

expenses

$

313.4 

 

8.4 

 

$

290.2 

 

8.8 

 

Interest expense

$

7.6 

 

0.2 

 

$

7.9 

 

0.2 

 

Earnings before income taxes

$

275.0 

 

7.3 

 

$

237.3 

 

7.2 

 

Net earnings

$

169.7 

 

4.5 

 

$

146.7 

 

4.4 

 

 

 

 

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

 

Gross Profit

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions)

2014

2013

Change

Used vehicle gross profit

$

334.1 

 

$

303.9 

 

 

9.9 

%

New vehicle gross profit

 

1.8 

 

 

1.1 

 

 

71.4 

%

Wholesale vehicle gross profit

 

101.6 

 

 

86.5 

 

 

17.5 

%

Other gross profit

 

64.2 

 

 

56.6 

 

 

13.4 

%

Total

$

501.7 

 

$

448.1 

 

 

12.0 

%

 

 

 

Gross Profit per Unit

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

 

2014

2013

 

$ per unit(1)

%(2)

 

$ per unit(1)

%(2)

 

Used vehicle gross profit

$

2,220 

 

10.9 

 

$

2,216 

 

11.2 

 

New vehicle gross profit

$

709 

 

2.6 

 

$

551 

 

2.0 

 

Wholesale vehicle gross profit

$

1,046 

 

18.6 

 

$

979 

 

17.6 

 

Other gross profit

$

419 

 

85.8 

 

$

407 

 

85.5 

 

Total gross profit

$

3,277 

 

13.4 

 

$

3,221 

 

13.5 

 

 

 

 

(1)Calculated as category gross profit divided by each category’s respective units sold, except the other and total categories, which are calculated by dividing their respective gross profit by total retail units sold.

(2)Calculated as a percentage of its respective sales or revenue.

 

 

 

 

-more-


 

 

 

SG&A Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions)

2014

2013

Change

Compensation and benefits (1)

$

178.9 

 

$

172.1 

 

 

4.0 

%

Store occupancy costs

 

58.3 

 

 

52.5 

 

 

11.0 

%

Advertising expense

 

30.7 

 

 

27.1 

 

 

13.3 

%

Other overhead costs (2)

 

45.5 

 

 

38.5 

 

 

18.2 

%

Total SG&A expenses

$

313.4 

 

$

290.2 

 

 

8.0 

%

SG&A per retail unit

$

2,047 

 

$

2,086 

 

$

(39)

 

 

 

(1)Excludes compensation and benefits related to reconditioning and vehicle repair service, which are included in cost of sales.

(2)Includes IT expenses, insurance, non-CAF bad debt, travel, preopening and relocation costs, charitable contributions and other administrative expenses.

 

Components of CAF Income and Other CAF Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions)

 

 

2014

 

%  (1)

 

 

2013

 

% (1)

 

Interest margin:

 

 

 

 

 

 

 

 

 

 

 

Interest and fee income

 

$

147.0 

 

8.0 

 

$

133.5 

 

8.7 

 

Interest expense

 

 

(23.1)

 

(1.2)

 

 

(22.8)

 

(1.5)

 

Total interest margin

 

 

123.9 

 

6.7 

 

 

110.7 

 

7.2 

 

Provision for loan losses

 

 

(15.8)

 

(0.9)

 

 

(11.3)

 

(0.7)

 

Total interest margin after provision

 

 

 

 

 

 

 

 

 

 

 

for loan losses

 

 

108.1 

 

5.8 

 

 

99.4 

 

6.5 

 

Total direct expenses

 

 

(13.5)

 

(0.7)

 

 

(12.4)

 

(0.8)

 

CarMax Auto Finance income

 

$

94.6 

 

5.1 

 

$

87.0 

 

5.7 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average managed receivables

 

$

7,390.1 

 

 

 

$

6,152.5 

 

 

 

Net loans originated

 

$

1,236.3 

 

 

 

$

1,120.2 

 

 

 

Net CAF penetration rate

 

 

41.3 

%

 

 

 

41.5 

%

 

 

Weighted average contract rate

 

 

7.2 

%

 

 

 

7.0 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance for loan losses

 

$

75.4 

 

 

 

$

60.9 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse facility information:

 

 

 

 

 

 

 

 

 

 

 

Ending funded receivables

 

$

964.0 

 

 

 

$

941.0 

 

 

 

Ending unused capacity

 

$

836.0 

 

 

 

$

759.0 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Annualized percentage of total average managed receivables.

 

Earnings Highlights

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions except per share data)

2014

2013

Change

Net earnings

$

169.7 

 

$

146.7 

 

 

15.7 

%

Diluted weighted average shares outstanding

 

223.6 

 

 

228.6 

 

 

(2.2)

%

Net earnings per diluted share

$

0.76 

 

$

0.64 

 

 

18.8 

%

 

 

-more-


 

 

 

 

Planned Superstore Openings

 

We currently plan to open the following superstores within 12 months from May 31, 2014:

 

 

 

 

 

 

 

 

 

Location

Television Market

Market Status

Planned Opening Date

Madison, Wisconsin (1)

Madison

New

Q2 Fiscal 2015

Fort Worth, Texas

Dallas

Existing

Q2 Fiscal 2015

Lynchburg, Virginia

Roanoke/Lynchburg

New

Q2 Fiscal 2015

Milwaukie, Oregon

Portland

New

Q2 Fiscal 2015

Beaverton, Oregon

Portland

New

Q3 Fiscal 2015

Saltillo, Mississippi

Tupelo

New

Q3 Fiscal 2015

Reno, Nevada

Reno

New

Q3 Fiscal 2015

Raleigh, North Carolina

Raleigh

Existing

Q3 Fiscal 2015

Warrensville Heights, Ohio

Cleveland

New

Q4 Fiscal 2015

Brooklyn Park, Minnesota

Minneapolis/St Paul

New

Q1 Fiscal 2016

Parker, Colorado

Denver

Existing

Q1 Fiscal 2016

Sicklerville, New Jersey

Philadelphia

Existing

Q1 Fiscal 2016

Gainesville, Florida

Gainesville

New

Q1 Fiscal 2016

 

 

 

 

 

(1)Opened in June 2014.

 

 

Normal construction, permitting or other scheduling delays could shift the opening dates of any of these stores into a later period.  We currently estimate total capital expenditures will be approximately

$325 million in fiscal 2015.  We plan to open 13 superstores in fiscal 2015 and between 10 and 15 superstores in each of the following two fiscal years. 

 

 

Conference Call Information

 

We will host a conference call for investors at 9:00 a.m. ET today, June 20, 2014.  Domestic investors may access the call at 1-888-298-3261 (international callers dial 1-706-679-7457).  The conference I.D. for both domestic and international callers is 53258654.  A live webcast of the call will be available on our investor information home page at investor.carmax.com and at www.streetevents.com

 

A webcast replay of the call will be available at investor.carmax.com through September 22, 2014.  A telephone replay also will be available through June 27, 2014, and may be accessed by dialing
1-855-859-2056 (international callers dial 1‑404‑537‑3406).  The conference I.D. for both domestic and international callers is 53258654.

 

Second Quarter Fiscal 2015 Earnings Release Date

 

We currently plan to release results for the second quarter ending August 31, 2014, on Tuesday, September 23, 2014, 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 investor.carmax.com in September 2014. 

 

 

 

-more-


 

 

 

 

About CarMax

 

CarMax, a member of the Fortune 500 and the S&P 500, and one of the Fortune “100 Best Companies to Work For,” for ten consecutive years, is the nation’s largest retailer of used vehicles.  Headquartered in Richmond, Va., CarMax currently operates 136 used car superstores in 68 markets.  The CarMax consumer offer features low, no-haggle prices, a broad selection of CarMax Quality Certified used vehicles and superior customer service.  During the fiscal year ended February 28, 2014, the company retailed 526,929 used vehicles and sold 342,576 wholesale vehicles at our in-store auctions.  For more information, access the CarMax website at www.carmax.com.

 

Forward-Looking Statements

 

We caution readers that the statements contained in this release about our future business plans, operations, opportunities or prospects, including without limitation any statements or factors regarding expected sales, margins or earnings, are forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  Such forward-looking statements are based upon management’s current knowledge and assumptions about future events 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.

·

Changes in the availability or cost of capital and working capital financing, including changes related to the asset-backed securitization market.

·

Changes in consumer credit availability provided by our third-party financing providers.

·

Events that damage our reputation or harm the perception of the quality of our brand.

·

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.

·

Security breaches or other events that result in the misappropriation, loss or other unauthorized disclosure of confidential customer or associate information.

·

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.

·

Factors related to the regulatory and legislative environment in which we operate.

·

Factors related to geographic growth, including the inability to acquire or lease suitable real estate at favorable terms or to effectively manage our growth.

·

The failure of key information systems.

·

The effect of various litigation matters.

·

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.

·

Factors related to seasonal fluctuations in our business.

·

The occurrence of severe weather events.

·

Factors related to the geographic concentration of our superstores.

 

 

 

 

 

 

-more-


 

 

 

For more details on factors that could affect expectations, see our Annual Report on Form 10-K for the fiscal year ended February 28, 2014, 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 investor.carmax.com.  Requests for information may also be made to the Investor Relations Department by email to investor_relations@carmax.com or by calling 1-804-747-0422 ext. 4391.  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. 

 

 

Contacts:

 

Investors and Financial Media:

Katharine Kenny, Vice President, Investor Relations, (804) 935-4591

Celeste Gunter, Manager, Investor Relations, (804) 935-4597

 

General Media:

Trina Lee, Director, Public Relations, (855) 887-2915

Catherine Gryp, Manager, Public Relations, (855) 887-2915

 

 

   

 

 

-more-


 

 

 

 

 

CARMAX, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In thousands except per share data)

 

2014

% (1)

 

2013

% (1)

SALES AND OPERATING REVENUES:

 

 

 

 

 

 

Used vehicle sales

$

3,060,341 
81.6 

$

2,701,755 
81.6 

New vehicle sales

 

69,789 
1.9 

 

52,427 
1.6 

Wholesale vehicle sales

 

545,245 
14.5 

 

490,659 
14.8 

Other sales and revenues

 

74,821 
2.0 

 

66,216 
2.0 

NET SALES AND OPERATING REVENUES

 

3,750,196 
100.0 

 

3,311,057 
100.0 

Cost of sales

 

3,248,465 
86.6 

 

2,862,961 
86.5 

GROSS PROFIT 

 

501,731 
13.4 

 

448,096 
13.5 

CARMAX AUTO FINANCE INCOME 

 

94,615 
2.5 

 

87,019 
2.6 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

313,446 
8.4 

 

290,189 
8.8 

Interest expense

 

7,601 
0.2 

 

7,878 
0.2 

Other (expense) income

 

(277)

 ―

 

241 

 ―

Earnings before income taxes

 

275,022 
7.3 

 

237,289 
7.2 

Income tax provision

 

105,369 
2.8 

 

90,638 
2.7 

NET EARNINGS 

$

169,653 
4.5 

$

146,651 
4.4 

WEIGHTED AVERAGE COMMON SHARES:

 

 

 

 

 

 

Basic

 

220,268 

 

 

224,618 

 

Diluted

 

223,632 

 

 

228,552 

 

NET EARNINGS PER SHARE:

 

 

 

 

 

 

Basic

$

0.77 

 

$

0.65 

 

Diluted

$

0.76 

 

$

0.64 

 

 

(1)Calculated as a percentage of net sales and operating revenues and sums may not equal totals due to rounding.

 

 

-more-


 

 

 

 

CARMAX, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

 

 

May 31

February 28

May 31

(In thousands except share data)

 

2014

2014

2013

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

532,191 

 

$

627,901 

 

$

725,267 

 

 

Restricted cash from collections on auto loan receivables

 

 

290,653 

 

 

259,299 

 

 

240,715 

 

 

Accounts receivable, net

 

 

97,810 

 

 

79,923 

 

 

70,452 

 

 

Inventory

 

 

1,681,800 

 

 

1,641,424 

 

 

1,398,200 

 

 

Deferred income taxes

 

 

8,080 

 

 

7,866 

 

 

4,737 

 

 

Other current assets

 

 

26,202 

 

 

26,811 

 

 

15,402 

 

 

TOTAL CURRENT ASSETS 

 

 

2,636,736 

 

 

2,643,224 

 

 

2,454,773 

 

 

Auto loan receivables, net

 

 

7,547,665 

 

 

7,147,848 

 

 

6,310,446 

 

 

Property and equipment, net

 

 

1,696,940 

 

 

1,652,977 

 

 

1,444,128 

 

 

Deferred income taxes

 

 

150,905 

 

 

152,199 

 

 

138,158 

 

 

Other assets

 

 

116,714 

 

 

110,909 

 

 

102,949 

 

 

TOTAL ASSETS 

 

$

12,148,960 

 

$

11,707,157 

 

$

10,450,454 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

433,115 

 

$

427,492 

 

$

316,640 

 

 

Accrued expenses and other current liabilities

 

 

159,298 

 

 

202,588 

 

 

109,714 

 

 

Accrued income taxes

 

 

94,816 

 

 

2,438 

 

 

58,965 

 

 

Short-term debt

 

 

1,242 

 

 

582 

 

 

972 

 

 

Current portion of finance and capital lease obligations

 

 

19,715 

 

 

18,459 

 

 

16,830 

 

 

Current portion of non-recourse notes payable

 

 

253,972 

 

 

223,938 

 

 

207,113 

 

 

TOTAL CURRENT LIABILITIES 

 

 

962,158 

 

 

875,497 

 

 

710,234 

 

 

Finance and capital lease obligations, excluding current portion

 

 

315,762 

 

 

315,925 

 

 

332,965 

 

 

Non-recourse notes payable, excluding current portion

 

 

7,373,003 

 

 

7,024,506 

 

 

6,160,242 

 

 

Other liabilities

 

 

168,665 

 

 

174,232 

 

 

171,631 

 

 

TOTAL LIABILITIES 

 

 

8,819,588 

 

 

8,390,160 

 

 

7,375,072 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.50 par value; 350,000,000 shares authorized;

 

 

 

 

 

 

 

 

 

 

 

218,483,173 and 221,685,984 shares issued and outstanding

 

 

 

 

 

 

 

 

 

 

 

as of May 31, 2014 and February 28, 2014, respectively

 

 

109,242 

 

 

110,843 

 

 

112,073 

 

 

Capital in excess of par value

 

 

1,036,197 

 

 

1,038,209 

 

 

990,778 

 

 

Accumulated other comprehensive loss

 

 

(45,776)

 

 

(46,271)

 

 

(57,510)

 

 

Retained earnings

 

 

2,229,709 

 

 

2,214,216 

 

 

2,030,041 

 

 

TOTAL SHAREHOLDERS’ EQUITY 

 

 

3,329,372 

 

 

3,316,997 

 

 

3,075,382 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 

 

$

12,148,960 

 

$

11,707,157 

 

$

10,450,454 

 

 

 

-more-


 

 

 

 

 

CARMAX, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In thousands)

 

2014

 

2013

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net earnings

 

$

169,653 

 

$

146,651 

 

Adjustments to reconcile net earnings to net cash

 

 

 

 

 

 

 

used in operating activities:

 

 

 

 

 

 

 

  Depreciation and amortization

 

 

27,343 

 

 

24,335 

 

  Share-based compensation expense

 

 

15,388 

 

 

22,941 

 

  Provision for loan losses

 

 

15,847 

 

 

11,299 

 

  Provision for cancellation reserves

 

 

21,118 

 

 

9,123 

 

Deferred income tax provision

 

 

771 

 

 

6,695 

 

Loss (gain) on disposition of assets and other

 

 

424 

 –

 

(178)

 

Net (increase) decrease in:

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(17,887)

 

 

21,509 

 

Inventory

 

 

(40,376)

 

 

119,613 

 

Other current assets

 

 

664 

 

 

7,293 

 

Auto loan receivables, net

 

 

(415,664)

 

 

(425,827)

 

Other assets

 

 

3,467 

 

 

(2,592)

 

Net increase (decrease) in:

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other current

 

 

 

 

 

 

 

liabilities and accrued income taxes

 

 

40,424 

 

 

533 

 

Other liabilities

 

 

(30,252)

 

 

(18,974)

 

NET CASH USED IN OPERATING ACTIVITIES

 

 

(209,080)

 

 

(77,579)

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Capital expenditures

 

 

(53,709)

 

 

(42,045)

 

Proceeds from sales of assets

 

 

 ―

 

 

4,610 

 

Increase in restricted cash from collections on auto loan receivables

 

 

(31,354)

 

 

(16,428)

 

Increase in restricted cash in reserve accounts

 

 

(3,259)

 

 

(2,812)

 

Release of restricted cash from reserve accounts

 

 

 

 

10,011 

 

(Purchases) sales of money market securities, net

 

 

(3,035)

 

 

1,313 

 

Purchases of trading securities

 

 

(2,798)

 

 

(1,161)

 

Sales of trading securities

 

 

32 

 

 

 ―

 

NET CASH USED IN INVESTING ACTIVITIES

 

 

(94,119)

 

 

(46,512)

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Increase in short-term debt, net

 

 

660 

 

 

617 

 

Payments on finance and capital lease obligations

 

 

(4,204)

 

 

(3,796)

 

Issuances of non-recourse notes payable

 

 

1,897,000 

 

 

1,774,000 

 

Payments on non-recourse notes payable

 

 

(1,518,469)

 

 

(1,261,735)

 

Repurchase and retirement of common stock

 

 

(171,924)

 

 

(130,215)

 

Equity issuances, net

 

 

120 

 

 

11,204 

 

Excess tax benefits from share-based payment arrangements

 

 

4,306 

 

 

9,919 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

 

 

207,489 

 

 

399,994 

 

(Decrease) increase in cash and cash equivalents

 

 

(95,710)

 

 

275,903 

 

Cash and cash equivalents at beginning of year

 

 

627,901 

 

 

449,364 

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

 

$

532,191 

 

$

725,267 

 

 

 

 

# # #