CARMAX INC

10-K & 10-Q Filings
12 mos ending Feb 29, 201212 mos ending Feb 28, 201312 mos ending Feb 28, 201412 mos ending Feb 28, 201512 mos ending Feb 29, 201612 mos ending Feb 28, 201712 mos ending Feb 28, 201812 mos ending Feb 28, 201912 mos ending Feb 29, 202012 mos ending Feb 28, 202112 mos ending Feb 28, 202212 mos ending Feb 28, 202312 mos ending Feb 29, 2024CAGR %YoY %Revenue (+)
$10003.60
11510.66
13143.05
14941.07
15671.68
15875.12
17120.21
18173.10
20319.99
18950.15
31900.41
29684.87
26536.04
8.47%-10.61%Cost of Revenue (-)
$8624.84
9498.46
10925.60
12381.19
13130.92
13691.82
14791.35
15692.51
17597.65
16571.02
28612.87
26884.67
23822.83
8.84%-11.39%Gross Profit (+)
$1378.76
1464.36
1648.70
1887.53
2018.76
2183.29
2328.86
2480.59
2722.34
2379.13
3287.54
2800.20
2713.21
5.80%-3.11%Selling, General & Administrative (-)
$940.79
1031.03
1155.21
1257.72
1351.93
1488.50
1617.05
1730.28
1940.07
1898.78
2325.22
2487.36
2286.38
7.68%-8.08%Depreciation & Amortization (-)
$
211.96
228.45
239.03
4.63%Operating Expenses (-)
$940.79
1031.03
1155.21
1257.72
1351.93
1488.50
1617.05
1730.28
1940.07
1898.78
2537.18
2715.81
2525.41
8.58%-7.01%Costs & Expenses (Total) (-)
$9565.62
10529.49
12080.81
13638.91
14482.85
15180.33
16408.40
17422.78
19537.71
18469.80
31150.05
29600.48
26348.24
8.81%-10.99%Operating Income/Loss (+)
$437.98
981.17
1062.24
1302.15
1188.83
694.79
711.81
750.32
782.27
480.35
750.37
84.40
187.80
-6.81%122.52%Non-operating Income/Expense (+)
$0.46
1.11
-1.50
-3.29
-12.56
-0.95
1.36
-0.41
5.69
8.28
-34.57
-9.40
-10.27
-9.25%Interest Expense (-)
$33.71
32.36
30.83
24.47
36.36
56.42
70.75
75.79
83.01
86.18
94.09
120.40
124.75
11.52%3.61%Earnings before Tax (+)
$666.91
701.35
797.32
969.33
1009.94
1006.40
1063.61
1112.81
1160.99
965.26
1492.35
636.80
641.60
-0.32%0.75%Tax Expense (-)
$253.12
267.07
304.74
371.97
386.52
379.44
399.50
270.39
272.55
218.34
341.05
152.04
162.39
-3.63%6.81%Income/Loss (Continuing Operations) (+)
$413.79
434.28
492.59
597.36
623.43
626.97
664.11
842.41
888.43
746.92
1151.30
484.76
479.20
1.23%-1.15%Net Income/Loss (+)
$413.80
434.28
492.59
597.36
623.43
626.97
664.11
842.41
888.43
746.92
1151.30
484.76
479.20
1.23%-1.15%Net Income/Loss (Common) (+)
$413.80
434.28
492.59
597.36
623.43
626.97
664.11
842.41
888.43
746.92
1151.30
484.76
479.20
1.23%-1.15%EPS (Basic)
$1.83
1.90
2.20
2.77
3.07
3.29
3.64
4.83
5.39
4.58
7.09
3.05
3.03
4.29%-0.66%EPS (Diluted)
$1.79
1.87
2.16
2.73
3.03
3.26
3.60
4.79
5.33
4.52
6.97
3.03
3.02
4.46%-0.33%Weighted Avg Shares (Basic)
226.28
228.09
223.59
215.62
203.28
190.34
182.66
174.46
164.84
163.18
162.41
158.80
158.22
-2.94%-0.37%Weighted Avg Shares (Diluted)
230.72
231.82
227.58
218.69
205.54
192.22
184.47
175.88
166.82
165.13
165.18
159.77
158.71
-3.07%-0.67%Cash
$442.66
673.65
887.20
321.73
381.22
418.77
443.92
487.61
539.25
628.73
650.82
785.65
1080.79
7.72%37.57%Receivables
$86.43
91.96
79.92
137.69
132.17
152.39
133.32
139.85
191.09
239.07
560.98
298.78
221.15
8.14%-25.98%Inventory
$1092.59
1517.81
1641.42
2086.87
1932.03
2260.56
2390.69
2519.45
2846.42
3157.16
5124.57
3726.14
3678.07
10.64%-1.29%Other Assets (Current)
$231.76
26.71
34.68
52.75
26.36
41.91
93.46
67.10
86.93
91.83
212.92
230.79
246.58
0.52%6.84%Assets (Current)
$1853.45
2310.13
2643.22
2599.04
2471.78
2873.63
3061.44
3214.01
3663.69
4116.80
6549.29
5041.37
5226.59
9.02%3.67%Securities & Long-term Investments
$
5895.92
7147.85
8435.50
9536.90
10596.10
11535.70
12428.50
13551.71
13489.82
15289.70
16341.79
17011.84
4.10%Property, Plant & Equipment (Net)
$1278.72
1428.97
1652.98
1862.54
2161.70
2518.39
2667.06
2828.06
3518.20
3487.22
3746.43
3976.59
4186.25
10.39%5.27%Goodwill & Intangibles
$
141.26
141.26
141.26
0.00%Other Assets
$5199.37
253.58
263.11
301.12
311.20
291.26
222.06
247.31
348.59
447.71
611.59
681.73
630.85
-16.12%-7.46%Assets (Non-current)
$6478.09
7578.47
9063.93
10599.16
12009.80
13405.75
14424.83
15503.87
17418.49
17424.74
19788.97
21141.37
21970.20
10.71%3.92%Assets (Total)
$8331.54
9888.60
11707.16
13198.20
14481.58
16279.36
17486.27
18717.87
21082.18
21541.54
26338.26
26182.74
27196.80
10.36%3.87%Accounts Payable
$456.93
484.76
632.52
706.67
689.68
762.52
808.50
913.17
1070.27
1215.02
1470.99
1305.56
1457.68
10.15%11.65%Debt (Current)
$0.94
0.35
0.58
10.79
0.43
0.06
0.13
1.13
40.27
9.93
11.20
111.86
313.28
62.23%180.07%Other Liabilities (Current)
$188.44
199.05
242.40
279.72
315.08
343.20
365.43
397.21
424.17
473.60
565.27
520.90
541.33
9.19%3.92%Liabilities (Current)
$646.31
684.17
875.50
997.17
1005.19
1105.79
1174.06
1311.51
1534.71
1698.55
2047.46
1938.31
2312.29
11.21%19.29%Debt (Non-current)
$
300.00
715.00
952.56
995.48
1163.80
2219.34
1322.41
3255.30
1909.36
1602.36
-16.08%Other Liabilities
$5012.12
6185.26
7514.66
8744.24
9856.60
11112.43
11999.89
12885.53
13559.26
14155.97
15800.06
16721.99
17208.41
10.83%2.91%Liabilities (Non-current)
$5012.12
6185.26
7514.66
9044.24
10571.60
12064.99
12995.36
14049.33
15778.60
15478.38
19055.37
18631.35
18810.77
11.65%0.96%Liabilities (Total)
$5658.43
6869.44
8390.16
10041.42
11576.79
13170.78
14169.42
15360.84
17313.31
17176.93
21102.83
20569.66
21123.06
11.60%2.69%Retained Earnings
$1744.52
1993.77
2214.22
1994.22
1746.80
1883.28
2047.24
2104.15
2488.42
2887.90
3524.07
3723.09
4126.91
7.44%10.85%AOCI
$-62.46
-59.81
-46.27
-65.39
-70.20
-56.55
-54.31
-68.01
-150.07
-118.69
-46.42
97.87
59.28
-39.43%Shareholder's Equity
$2673.11
3019.17
3317.00
3156.78
2904.79
3108.58
3316.85
3357.03
3768.88
4364.61
5235.44
5613.08
6073.74
7.08%8.21%Liabilities & Equity
$8331.54
9888.60
11707.16
13198.20
14481.58
16279.36
17486.27
18717.87
21082.18
21541.54
26338.26
26182.74
27196.80
10.36%3.87%Net Income/Loss
$413.80
434.28
492.59
597.36
623.43
626.97
664.11
842.41
888.43
746.92
1151.30
484.76
479.20
1.23%-1.15%Depreciation & Amortization
$82.81
95.28
101.91
115.17
137.36
168.88
179.94
182.25
215.81
242.16
273.19
265.22
260.41
10.02%-1.81%Increase/Decrease in Working Capital
$-706.18
1432.09
1408.62
1915.42
1169.45
1576.79
1269.13
1159.61
1727.08
638.96
4335.61
-34.38
796.00
2415.23%Share-based Compensation
$48.09
62.11
66.48
81.88
51.08
91.59
61.88
75.01
108.86
121.90
109.20
85.59
119.72
7.90%39.87%Adjustments to Reconcile Net Income
$-475.96
-1212.73
-1106.53
-1565.49
-772.32
-1095.11
-744.66
-679.44
-1125.04
-79.16
-3700.75
798.57
-20.59
-102.58%Net Cash (Operating)
$-62.16
-778.44
-613.16
-968.13
-148.89
-468.14
-80.55
162.97
-236.61
667.76
-2549.45
1283.33
458.62
-64.26%Capital Expenditure
$172.61
235.71
305.22
303.95
314.04
416.92
296.72
303.94
331.89
162.69
66.71
417.52
463.96
8.59%11.12%Net Cash (Investing)
$-219.40
-255.27
-336.68
-360.74
-378.80
-465.57
-326.79
-308.51
-389.36
-128.18
-523.75
-425.77
-467.00
-9.68%Increase/Decrease in Debt
$-0.06
-0.59
0.23
0.20
-0.36
-0.37
0.07
1.00
-5.24
-7.46
-11.92
-12.20
-16.67
-36.67%Increase/Decrease in Equity
$15.58
-140.01
-268.25
-835.71
-940.01
-521.59
-522.31
-863.66
-463.45
-105.09
-516.80
-336.62
-70.95
78.92%Interest Expenses
$33.74
32.60
30.99
33.04
43.53
Net Cash (Financing)
$683.10
1040.42
1128.38
728.58
537.48
934.73
413.45
186.02
686.98
-424.02
3104.87
-710.18
307.79
-6.43%143.34%Cash Taxes Paid
$223.81
244.34
287.00
346.87
319.98
Increase/Decrease in Cash
$401.54
6.71
178.54
-600.29
9.79
1.02
6.11
40.48
61.01
115.56
31.67
147.39
299.41
-2.42%103.14%Cash (Beginning)
$41.12
442.66
449.36
627.90
27.61
37.39
38.42
554.90
595.38
656.39
771.95
803.62
951.00
29.92%18.34%Cash (Ending)
$442.66
449.36
627.90
27.61
37.39
38.42
44.52
595.38
656.39
771.95
803.62
951.00
1250.41
9.04%31.48%NOPAT
$291.00
639.35
679.88
836.19
812.18
432.84
444.45
568.00
598.63
371.70
578.88
64.25
140.27
-5.90%118.33%Gross Margin %
13.78%
12.72%
12.54%
12.63%
12.88%
13.75%
13.60%
13.65%
13.40%
12.55%
10.31%
9.43%
10.22%
Operating Margin %
4.38%
8.52%
8.08%
8.72%
7.59%
4.38%
4.16%
4.13%
3.85%
2.53%
2.35%
0.28%
0.71%
NOPAT Margin %
2.91%
5.55%
5.17%
5.60%
5.18%
2.73%
2.60%
3.13%
2.95%
1.96%
1.81%
0.22%
0.53%
Net Margin %
4.14%
3.77%
3.75%
4.00%
3.98%
3.95%
3.88%
4.64%
4.37%
3.94%
3.61%
1.63%
1.81%
Tax Rate %
33.56%
34.84%
36.00%
35.78%
31.68%
37.70%
37.56%
24.30%
23.48%
22.62%
22.85%
23.88%
25.31%
ROA
3.49%
6.47%
5.81%
6.34%
5.61%
2.66%
2.54%
3.03%
2.84%
1.73%
2.20%
0.25%
0.52%
ROE
10.89%
21.18%
20.50%
26.49%
27.96%
13.92%
13.40%
16.92%
15.88%
8.52%
11.06%
1.14%
2.31%
ROIC
12.39%
20.44%
19.38%
23.47%
21.60%
9.80%
9.57%
11.68%
10.30%
6.13%
6.83%
0.87%
1.85%
Asset Turnover
1.20
1.16
1.12
1.13
1.08
0.98
0.98
0.97
0.96
0.88
1.21
1.13
0.98
Inventory Turnover
7.89
6.26
6.66
5.93
6.80
6.06
6.19
6.23
6.18
5.25
5.58
7.22
6.48
Equity Multiplier
3.12
3.28
3.53
4.18
4.99
5.24
5.27
5.58
5.59
4.94
5.03
4.66
4.48
Current Ratio
2.87
3.38
3.02
2.61
2.46
2.60
2.61
2.45
2.39
2.42
3.20
2.60
2.26
Quick Ratio
0.82
1.12
1.10
0.46
0.51
0.52
0.49
0.48
0.48
0.51
0.59
0.56
0.56
Debt/Equity Ratio
0.00
0.00
0.00
0.10
0.25
0.31
0.30
0.35
0.60
0.31
0.62
0.36
0.32
Interest Coverage Ratio
12.98
30.10
34.28
39.41
27.31
Working Capital/Sales
0.11
0.15
0.14
0.11
0.10
0.12
0.12
0.11
0.11
0.14
0.14
0.11
0.12
Total Payout
$18.22
173.20
299.01
868.55
983.89
521.95
522.25
862.66
468.69
112.55
528.73
348.82
87.63
13.98%-74.88%Payout Ratio %
6.26%
27.09%
43.98%
103.87%
121.14%
120.59%
117.50%
151.88%
78.29%
30.28%
91.34%
542.94%
62.47%