Attached files

file filename
8-K - 8-K - CARMAX INCkmx-20150619x8k.htm

 

 

 

 

 

 

 

 

CARMAX REPORTS RECORD FIRST QUARTER RESULTS

 

 

Richmond, Va., June 19, 2015 – CarMax, Inc. (NYSE:KMX) today reported record results for the first quarter ended May 31, 2015.

 

§

Net sales and operating revenues increased 7.1% to $4.01 billion. 

 

§

Used unit sales in comparable stores increased 4.9%.

 

§

Total used unit sales rose 9.3%.

 

§

Total wholesale unit sales increased 4.7%.

 

§

CarMax Auto Finance (CAF) income increased 15.3% to $109.1 million.

 

§

Net earnings grew 7.3% to $182.0 million.  Net earnings per diluted share rose 13.2% to $0.86.

 

“We had another great quarter, setting all-time records for quarterly sales and earnings,” said Tom Folliard, president and chief executive officer.  “Continued strong performances in our used, wholesale and CAF operations, along with the growth of our store base and our ongoing share repurchase program, contributed to our solid results.”

 

First Quarter Business Performance Review

 

Sales.  Total used vehicle unit sales grew 9.3% and comparable store used unit sales increased 4.9% versus the prior year’s first quarter.  Comparable store used unit sales benefited from a combination of factors, including improved conversion and continued growth in customer traffic. 

 

Wholesale vehicle unit sales grew 4.7% versus the first quarter of fiscal 2015.  Wholesale unit sales benefited from the growth of our store base, partially offset by a decline in our vehicle buy rate. 

 

Other sales and revenues increased 14.3% year-over-year.  Extended protection plan revenues rose 12.5% versus the prior year’s quarter, primarily due to the growth in our retail unit sales.  Net third-party finance fees were relatively flat compared with last year’s first quarter, reflecting the net effect of changes in mix among providers and the overall increase in units sold.  Vehicles financed by the Tier 3 providers and those included in the CAF loan origination test represented 14.5% of retail unit sales in the current quarter versus 16.1% in the corresponding prior year period.


 

 

Gross Profit.  Total gross profit increased 8.4% versus the first quarter of fiscal 2015, to $543.8 million.  Used vehicle gross profit rose 8.3%, primarily driven by the 9.3% increase in total used unit sales.  Used vehicle gross profit per unit was relatively flat at $2,200 compared with $2,220 in the prior year period.  Wholesale vehicle gross profit increased 3.3% versus the prior year’s first quarter, driven by the 4.7% increase in wholesale unit sales.  Wholesale vehicle gross profit per unit of $1,032 was similar to the $1,046 reported in the first quarter of fiscal 2015.  Other gross profit rose 18.7% largely due to the improvement in other sales and revenues. 

 

SG&A.  Compared with the first quarter of fiscal 2015, SG&A expenses increased 11.6% to $349.8 million.  The increase primarily reflected the 12% growth in our store base since the beginning of last year’s first quarter (representing the addition of 16 stores) and a $7.9 million increase in share-based compensation expense, as well as higher variable selling costs associated with our comparable store used unit sales growth.  SG&A per retail unit was $2,098 in the current quarter, up $51 year-over-year, of which $39 related to the increase in share-based compensation expense

 

CarMax Auto Finance.(1)  Compared with last year’s first quarter, CAF income increased 15.3% to $109.1 million.  The improvement was driven by an increase in average managed receivables and continued favorable loss experience, partially offset by a lower total interest margin percentage.  Average managed receivables grew 17.2% to $8.66 billion.  In recent quarters, we experienced better than anticipated loan charge-offs, which had a favorable effect on both the provision for loan losses and the ending allowance for loan losses.  The total interest margin, which reflects the spread between interest and fees charged to consumers and our funding costs, declined to 6.3% of average managed receivables in the current quarter from 6.7% in last year’s first quarter. 

 

Store Openings.  During the first quarter of fiscal 2016, we opened three stores, including two stores in new markets (Minneapolis and Gainesville).  We also opened our third store in the Philadelphia market.  Subsequent to the end of the quarter, we expanded our presence in the Denver market with two additional stores and we added a second store in the Providence market.

 

Share Repurchase Program.  During the first quarter of fiscal 2016, we repurchased 1.8 million shares of common stock for $119.9 million.  As of May 31, 2015, we had $2.25 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.


 

 

 

Supplemental Financial Information

Amounts and percentage calculations may not total due to rounding.

 

Sales Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions)

 

2015

2014

Change

Used vehicle sales

 

$

3,292.7 

 

$

3,060.3 

 

7.6 

%

New vehicle sales

 

 

60.0 

 

 

69.8 

 

(14.0)

%

Wholesale vehicle sales

 

 

576.6 

 

 

545.2 

 

5.8 

%

Other sales and revenues:

 

 

 

 

 

 

 

 

 

Extended protection plan revenues

 

 

71.7 

 

 

63.7 

 

12.5 

%

Service department sales

 

 

30.9 

 

 

28.3 

 

9.0 

%

Third-party finance fees, net

 

 

(17.0)

 

 

(17.2)

 

1.2 

%

Total other sales and revenues

 

 

85.6 

 

 

74.8 

 

14.3 

%

Total net sales and operating revenues

 

$

4,014.9 

 

$

3,750.2 

 

7.1 

%

 

 

 

 

Unit Sales

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

 

2015

 

2014

 

% Change

Used vehicles

 

164,510 

 

 

150,528 

 

9.3 

%

 

New vehicles

 

2,215 

 

 

2,597 

 

(14.7)

%

 

Wholesale vehicles

 

101,630 

 

 

97,098 

 

4.7 

%

 

 

 

 

Average Selling Prices

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

 

2015

 

2014

 

% Change

Used vehicles

$

19,851 

 

$

20,173 

 

(1.6)

%

 

New vehicles

$

26,997 

 

$

26,761 

 

0.9 

%

 

Wholesale vehicles

$

5,449 

 

$

5,450 

 

(0.0)

%

 

 

 

 

Vehicle Sales Changes

 

 

 

 

 

 

 

 

Three Months Ended May 31

 

2015

2014

 

Used vehicle units

 

9.3% 

 

9.8% 

 

Used vehicle revenues

 

7.6% 

 

13.3% 

 

 

 

 

 

 

 

Wholesale vehicle units

 

4.7% 

 

9.9% 

 

Wholesale vehicle revenues

 

5.8% 

 

11.1% 

 

 

 

 


 

 

Comparable Store Used Vehicle Sales Changes (1)

 

 

 

 

 

 

 

 

Three Months Ended May 31

 

2015

2014

 

Used vehicle units

 

4.9% 

 

3.4% 

 

Used vehicle revenues

 

3.4% 

 

6.6% 

 

 

 

 (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.

 

 

 

Selected Operating Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions)

2015

%  (1)

2014

%  (1)

Net sales and operating revenues

$

4,014.9 

 

100.0 

 

$

3,750.2 

 

100.0 

 

Gross profit

$

543.8 

 

13.5 

 

$

501.7 

 

13.4 

 

CarMax Auto Finance income

$

109.1 

 

2.7 

 

$

94.6 

 

2.5 

 

Selling, general, and administrative

 

 

 

 

 

 

 

 

 

 

expenses

$

349.8 

 

8.7 

 

$

313.4 

 

8.4 

 

Interest expense

$

7.1 

 

0.2 

 

$

7.6 

 

0.2 

 

Earnings before income taxes

$

296.0 

 

7.4 

 

$

275.0 

 

7.3 

 

Net earnings

$

182.0 

 

4.5 

 

$

169.7 

 

4.5 

 

 

 

 

(1)

Calculated as a percentage of net sales and operating revenues.

 

 

Gross Profit

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions)

2015

2014

Change

Used vehicle gross profit

$

361.9 

 

$

334.1 

 

 

8.3 

%

New vehicle gross profit

 

0.8 

 

 

1.8 

 

 

(55.4)

%

Wholesale vehicle gross profit

 

104.9 

 

 

101.6 

 

 

3.3 

%

Other gross profit

 

76.2 

 

 

64.2 

 

 

18.7 

%

Total

$

543.8 

 

$

501.7 

 

 

8.4 

%

 

 

 

 


 

 

Gross Profit per Unit

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

 

2015

2014

 

$ per unit(1)

%(2)

 

$ per unit(1)

%(2)

 

Used vehicle gross profit

$

2,200 

 

11.0 

 

$

2,220 

 

10.9 

 

New vehicle gross profit

$

371 

 

1.4 

 

$

709 

 

2.6 

 

Wholesale vehicle gross profit

$

1,032 

 

18.2 

 

$

1,046 

 

18.6 

 

Other gross profit

$

457 

 

89.1 

 

$

419 

 

85.8 

 

Total gross profit

$

3,262 

 

13.5 

 

$

3,277 

 

13.4 

 

 

 

 

(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.

 

 

SG&A Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions)

2015

2014

Change

Compensation and benefits (1)

$

201.8 

 

$

178.9 

 

 

12.8 

%

Store occupancy costs

 

65.3 

 

 

58.3 

 

 

12.0 

%

Advertising expense

 

33.7 

 

 

30.7 

 

 

9.8 

%

Other overhead costs (2)

 

49.0 

 

 

45.5 

 

 

7.7 

%

Total SG&A expenses

$

349.8 

 

$

313.4 

 

 

11.6 

%

SG&A per retail unit

$

2,098 

 

$

2,047 

 

$

51 

 

 

 

(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)

 

 

2015

 

%  (1)

 

 

2014

 

% (1)

 

Interest margin:

 

 

 

 

 

 

 

 

 

 

 

Interest and fee income

 

$

164.9 

 

7.6 

 

$

147.0 

 

8.0 

 

Interest expense

 

 

(28.1)

 

(1.3)

 

 

(23.1)

 

(1.2)

 

Total interest margin

 

 

136.8 

 

6.3 

 

 

123.9 

 

6.7 

 

Provision for loan losses

 

 

(13.6)

 

(0.6)

 

 

(15.8)

 

(0.9)

 

Total interest margin after provision

 

 

 

 

 

 

 

 

 

 

 

for loan losses

 

 

123.2 

 

5.7 

 

 

108.1 

 

5.8 

 

Total direct expenses

 

 

(14.1)

 

(0.7)

 

 

(13.5)

 

(0.7)

 

CarMax Auto Finance income

 

$

109.1 

 

5.0 

 

$

94.6 

 

5.1 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average managed receivables

 

$

8,664.6 

 

 

 

$

7,390.1 

 

 

 

Net loans originated

 

$

1,364.7 

 

 

 

$

1,236.3 

 

 

 

Net CAF penetration rate

 

 

42.2 

%

 

 

 

41.3 

%

 

 

Weighted average contract rate

 

 

7.4 

%

 

 

 

7.2 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance for loan losses

 

$

83.7 

 

 

 

$

75.4 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse facility information:

 

 

 

 

 

 

 

 

 

 

 

Ending funded receivables

 

$

1,089.0 

 

 

 

$

964.0 

 

 

 

Ending unused capacity

 

$

1,211.0 

 

 

 

$

836.0 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Annualized percentage of total average managed receivables.

 

 

Earnings Highlights

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In millions except per share data)

2015

2014

Change

Net earnings

$

182.0 

 

$

169.7 

 

 

7.3 

%

Diluted weighted average shares outstanding

 

211.7 

 

 

223.6 

 

 

(5.4)

%

Net earnings per diluted share

$

0.86 

 

$

0.76 

 

 

13.2 

%

 


 

 

Planned Store Openings

 

We currently plan to open the following stores within 12 months from May 31, 2015:

 

 

 

 

 

 

 

 

 

Location

Television Market

Market Status

Planned Opening Date

Cranston, Rhode Island (1)

Providence

Existing

Q2 Fiscal 2016

Parker, Colorado (1)

Denver

Existing

Q2 Fiscal 2016

Loveland, Colorado (1)

Denver

Existing

Q2 Fiscal 2016

Tallahassee, Florida

Tallahassee

New

Q2 Fiscal 2016

Richmond, Texas

Houston

Existing

Q3 Fiscal 2016

Gaithersburg, Maryland (2)

Washington/Baltimore

Existing

Q3 Fiscal 2016

Maplewood, Minnesota

Minneapolis/St Paul

Existing

Q3 Fiscal 2016

Norwood, Massachusetts

Boston

New

Q4 Fiscal 2016

Danvers, Massachusetts

Boston

Existing

Q4 Fiscal 2016

Bloomington, Illinois

Peoria/Bloomington

New

Q4 Fiscal 2016

Buford, Georgia

Atlanta

Existing

Q4 Fiscal 2016

O'Fallon, Illinois

St. Louis

Existing

Q4 Fiscal 2016

Pleasanton, California

San Francisco

New

Q1 Fiscal 2017

Santa Rosa, California

San Francisco

Existing

Q1 Fiscal 2017

Springfield, Illinois

Springfield

New

Q1 Fiscal 2017

 

(1)

Store opened in June 2015

(2)

Represents a store relocation being made in connection with the expiration of the lease on our Rockville, Maryland store.

 

 

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 $360 million in fiscal 2016.  We plan to open 14 stores and relocate one store whose lease is expiring in fiscal 2016 and between 13 and 16 stores 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 19, 2015.  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 84423648.  A live webcast of the call will be available on our investor information home page at investors.carmax.com

 

A webcast replay of the call will be available at investors.carmax.com through September 21, 2015.  A telephone replay also will be available through June 26, 2015, 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 84423648.


 

 

Second Quarter Fiscal 2016 Earnings Release Date

 

We currently plan to release results for the second quarter ending August 31, 2015, on Tuesday, September 22, 2015, 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 September 2015. 

 

 

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 11 consecutive years, is the nation’s largest retailer of used vehicles.  Headquartered in Richmond, Va., CarMax currently operates 150 used car stores in 75 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, 2015,  we retailed 582,282 used vehicles and sold 376,186 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.  You can identify these forward-looking statements by use of words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “outlook,” “plan,” “predict,” “should,” “will” and other similar expressions, whether in the negative or affirmative.  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.

·

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

·

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.

·

Changes in the availability of extended protection plan products from third-party providers.

·

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 stores.

 

For more details on factors that could affect expectations, see our Annual Report on Form 10-K for the fiscal year ended February 28, 2015, 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 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:

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

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

 

Media:

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

   

 


 

 

 

CARMAX, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In thousands except per share data)

 

2015

% (1)

 

2014

% (1)

SALES AND OPERATING REVENUES:

 

 

 

 

 

 

Used vehicle sales

$

3,292,658 
82.0 

$

3,060,341 
81.6 

New vehicle sales

 

60,048 
1.5 

 

69,789 
1.9 

Wholesale vehicle sales

 

576,625 
14.4 

 

545,245 
14.5 

Other sales and revenues

 

85,557 
2.1 

 

74,821 
2.0 

NET SALES AND OPERATING REVENUES

 

4,014,888 
100.0 

 

3,750,196 
100.0 

Cost of sales

 

3,471,094 
86.5 

 

3,248,465 
86.6 

GROSS PROFIT 

 

543,794 
13.5 

 

501,731 
13.4 

CARMAX AUTO FINANCE INCOME 

 

109,108 
2.7 

 

94,615 
2.5 

Selling, general and administrative expenses

 

349,779 
8.7 

 

313,446 
8.4 

Interest expense

 

7,103 
0.2 

 

7,601 
0.2 

Other expense

 

41 

 ―

 

277 

 ―

Earnings before income taxes

 

295,979 
7.4 

 

275,022 
7.3 

Income tax provision

 

114,005 
2.8 

 

105,369 
2.8 

NET EARNINGS 

$

181,974 
4.5 

$

169,653 
4.5 

WEIGHTED AVERAGE COMMON SHARES:

 

 

 

 

 

 

Basic

 

208,698 

 

 

220,268 

 

Diluted

 

211,652 

 

 

223,632 

 

NET EARNINGS PER SHARE:

 

 

 

 

 

 

Basic

$

0.87 

 

$

0.77 

 

Diluted

$

0.86 

 

$

0.76 

 

 

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

 


 

 

CARMAX, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

 

 

May 31

February 28

May 31

(In thousands except share data)

 

2015

2015

2014

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

351,698 

 

$

27,606 

 

$

532,191 

 

 

Restricted cash from collections on auto loan receivables

 

 

328,054 

 

 

294,122 

 

 

290,653 

 

 

Accounts receivable, net

 

 

103,663 

 

 

137,690 

 

 

97,810 

 

 

Inventory

 

 

1,844,077 

 

 

2,086,874 

 

 

1,681,800 

 

 

Deferred income taxes

 

 

9,245 

 

 

8,100 

 

 

8,080 

 

 

Other current assets

 

 

29,088 

 

 

44,646 

 

 

26,202 

 

 

TOTAL CURRENT ASSETS 

 

 

2,665,825 

 

 

2,599,038 

 

 

2,636,736 

 

 

Auto loan receivables, net

 

 

8,812,883 

 

 

8,435,504 

 

 

7,547,665 

 

 

Property and equipment, net

 

 

1,896,348 

 

 

1,862,538 

 

 

1,696,940 

 

 

Deferred income taxes

 

 

156,726 

 

 

167,638 

 

 

150,905 

 

 

Other assets

 

 

138,895 

 

 

133,483 

 

 

116,714 

 

 

TOTAL ASSETS 

 

$

13,670,677 

 

$

13,198,201 

 

$

12,148,960 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

446,453 

 

$

454,810 

 

$

433,115 

 

 

Accrued expenses and other current liabilities

 

 

184,277 

 

 

250,307 

 

 

159,298 

 

 

Accrued income taxes

 

 

59,089 

 

 

1,554 

 

 

94,816 

 

 

Short-term debt

 

 

781 

 

 

785 

 

 

1,242 

 

 

Current portion of long-term debt

 

 

 ―

 

 

10,000 

 

 

 ―

 

 

Current portion of finance and capital lease obligations

 

 

21,623 

 

 

21,554 

 

 

19,715 

 

 

Current portion of non-recourse notes payable

 

 

287,350 

 

 

258,163 

 

 

253,972 

 

 

TOTAL CURRENT LIABILITIES 

 

 

999,573 

 

 

997,173 

 

 

962,158 

 

 

Long-term debt, excluding current portion

 

 

300,000 

 

 

300,000 

 

 

 ―

 

 

Finance and capital lease obligations, excluding current portion

 

 

301,480 

 

 

306,284 

 

 

315,762 

 

 

Non-recourse notes payable, excluding current portion

 

 

8,574,773 

 

 

8,212,466 

 

 

7,373,003 

 

 

Other liabilities

 

 

220,185 

 

 

225,493 

 

 

168,665 

 

 

TOTAL LIABILITIES 

 

 

10,396,011 

 

 

10,041,416 

 

 

8,819,588 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

208,682,123 and 208,869,688 shares issued and outstanding

 

 

 

 

 

 

 

 

 

 

 

as of May 31, 2015 and February 28, 2015, respectively

 

 

104,341 

 

 

104,435 

 

 

109,242 

 

 

Capital in excess of par value

 

 

1,170,030 

 

 

1,123,520 

 

 

1,036,197 

 

 

Accumulated other comprehensive loss

 

 

(66,458)

 

 

(65,391)

 

 

(45,776)

 

 

Retained earnings

 

 

2,066,753 

 

 

1,994,221 

 

 

2,229,709 

 

 

TOTAL SHAREHOLDERS’ EQUITY 

 

 

3,274,666 

 

 

3,156,785 

 

 

3,329,372 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 

 

$

13,670,677 

 

$

13,198,201 

 

$

12,148,960 

 

 


 

 

 

CARMAX, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended May 31

(In thousands)

 

2015

 

2014

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net earnings

 

$

181,974 

 

$

169,653 

 

Adjustments to reconcile net earnings to net cash

 

 

 

 

 

 

 

provided by (used in) operating activities:

 

 

 

 

 

 

 

  Depreciation and amortization

 

 

32,066 

 

 

27,343 

 

  Share-based compensation expense

 

 

23,409 

 

 

15,388 

 

  Provision for loan losses

 

 

13,598 

 

 

15,847 

 

  Provision for cancellation reserves

 

 

20,330 

 

 

21,118 

 

Deferred income tax provision

 

 

10,475 

 

 

771 

 

Loss on disposition of assets and other

 

 

77 

 –

 

424 

 

Net decrease (increase) in:

 

 

 

 

 

 

 

Accounts receivable, net

 

 

34,027 

 

 

(17,887)

 

Inventory

 

 

242,797 

 

 

(40,376)

 

Other current assets

 

 

14,423 

 

 

664 

 

Auto loan receivables, net

 

 

(390,977)

 

 

(415,664)

 

Other assets

 

 

57 

 

 

3,467 

 

Net (decrease) increase in:

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other current

 

 

 

 

 

 

 

liabilities and accrued income taxes

 

 

(31,043)

 

 

40,424 

 

Other liabilities

 

 

(33,659)

 

 

(30,252)

 

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

 

 

117,554 

 

 

(209,080)

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Capital expenditures

 

 

(59,437)

 

 

(53,709)

 

Proceeds from sales of assets

 

 

1,419 

 

 

 ―

 

Increase in restricted cash from collections on auto loan receivables

 

 

(33,932)

 

 

(31,354)

 

Increase in restricted cash in reserve accounts

 

 

(2,972)

 

 

(3,259)

 

Release of restricted cash from reserve accounts

 

 

1,633 

 

 

 

Sales (purchases) of money market securities, net

 

 

82 

 

 

(3,035)

 

Purchases of trading securities

 

 

(3,942)

 

 

(2,798)

 

Sales of trading securities

 

 

72 

 

 

32 

 

NET CASH USED IN INVESTING ACTIVITIES

 

 

(97,077)

 

 

(94,119)

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

(Decrease) increase in short-term debt, net

 

 

(4)

 

 

660 

 

Proceeds from revolving line of credit and long-term debt

 

 

20,000 

 

 

 ―

 

Payments on revolving line of credit and long-term debt

 

 

(30,000)

 

 

 ―

 

Payments on finance and capital lease obligations

 

 

(4,652)

 

 

(4,204)

 

Issuances of non-recourse notes payable

 

 

3,047,805 

 

 

1,897,000 

 

Payments on non-recourse notes payable

 

 

(2,656,311)

 

 

(1,518,469)

 

Repurchase and retirement of common stock

 

 

(117,628)

 

 

(171,924)

 

Equity issuances, net

 

 

17,725 

 

 

120 

 

Excess tax benefits from share-based payment arrangements

 

 

26,680 

 

 

4,306 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

 

 

303,615 

 

 

207,489 

 

Increase (decrease) in cash and cash equivalents

 

 

324,092 

 

 

(95,710)

 

Cash and cash equivalents at beginning of year

 

 

27,606 

 

 

627,901 

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

 

$

351,698 

 

$

532,191