Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549
 
FORM 10-Q
 
[ X ]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended August 31, 2017
 
OR
 
 [    ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
 
Commission File Number:  1-31420
 
CARMAX, INC.
(Exact name of registrant as specified in its charter)
 
VIRGINIA
 
54-1821055
(State or other jurisdiction of
 
(I.R.S. Employer
incorporation or organization)
 
Identification No.)
 
12800 TUCKAHOE CREEK PARKWAY, RICHMOND, VIRGINIA
23238
(Address of principal executive offices)
(Zip Code)
 
(804) 747-0422
(Registrant's telephone number, including area code)
 
N/A
(Former name, former address and former fiscal year, if changed since last report)
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x
 
No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).   
Yes x
 
No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. 
Large accelerated filer x
 
Accelerated filer ¨
Non-accelerated filer ¨ (Do not check if a smaller reporting company)
Smaller reporting company ¨
 
 
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes ¨
 
No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class
 
Outstanding as of September 29, 2017
Common Stock, par value $0.50
 
182,330,049

Page 1



CARMAX, INC. AND SUBSIDIARIES
 
TABLE OF CONTENTS
 
 
Page
No.
PART I.
FINANCIAL INFORMATION 
 
 
 
 
 
 
Item 1.
Financial Statements:
 
 
 
 
 
 
 
Consolidated Statements of Earnings (Unaudited) –
 
 
 
Three and Six Months Ended August 31, 2017 and 2016
 
 
 
 
 
 
Consolidated Statements of Comprehensive Income (Unaudited) –
 
 
 
Three and Six Months Ended August 31, 2017 and 2016
 
 
 
 
 
 
Consolidated Balance Sheets (Unaudited) –
 
 
 
August 31, 2017 and February 28, 2017
 
 
 
 
 
 
Consolidated Statements of Cash Flows (Unaudited) –
 
 
 
Six Months Ended August 31, 2017 and 2016
 
 
 
 
 
 
Notes to Consolidated Financial Statements (Unaudited)
 
 
 
 
 
Item 2.
Management's Discussion and Analysis of Financial Condition and
 
 
 
Results of Operations
 22
 
 
 
 
 
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
 
 
 
 
 
Item 4.
Controls and Procedures
 
 
 
 
PART II.
OTHER INFORMATION
 
 
 
 
 
 
Item 1.
Legal Proceedings
 
 
 
 
 
Item 1A.
Risk Factors
 
 
 
 
 
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
 
 
 
 
 
Item 6.
Exhibits
 
 
 
 
SIGNATURES
 
 


Page 2



PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

CARMAX, INC. AND SUBSIDIARIES
Consolidated Statements of Earnings
(Unaudited)
 
 
 
 
Three Months Ended August 31
 
Six Months Ended August 31
(In thousands except per share data)
2017
%(1)
 
2016
%(1)
 
2017
%(1)
 
2016
%(1)
SALES AND OPERATING REVENUES:
 
 
 
 
 
 
 
 
 
 
 
Used vehicle sales
$
3,694,200

84.2

 
$
3,300,814

82.6

 
$
7,537,573

84.4

 
$
6,729,788

82.8

Wholesale vehicle sales
547,767

12.5

 
560,402

14.0

 
1,101,157

12.3

 
1,128,143

13.9

Other sales and revenues
144,673

3.3

 
136,032

3.4

 
290,244

3.3

 
265,703

3.3

NET SALES AND OPERATING REVENUES
4,386,640

100.0

 
3,997,248

100.0

 
8,928,974

100.0

 
8,123,634

100.0

Cost of sales
3,782,635

86.2

 
3,451,886

86.4

 
7,676,031

86.0

 
7,005,635

86.2

GROSS PROFIT 
604,005

13.8

 
545,362

13.6

 
1,252,943

14.0

 
1,117,999

13.8

CARMAX AUTO FINANCE INCOME 
107,936

2.5

 
95,969

2.4

 
217,299

2.4

 
196,727

2.4

Selling, general and administrative expenses
405,062

9.2

 
366,126

9.2

 
808,565

9.1

 
746,356

9.2

Interest expense
16,836

0.4

 
13,904

0.3

 
33,674

0.4

 
24,992

0.3

Other income
(189
)

 
(435
)

 
(282
)

 
(1,051
)

Earnings before income taxes
290,232

6.6

 
261,736

6.5

 
628,285

7.0

 
544,429

6.7

Income tax provision
108,808

2.5

 
99,374

2.5

 
235,159

2.6

 
206,707

2.5

NET EARNINGS 
$
181,424

4.1

 
$
162,362

4.1

 
$
393,126

4.4

 
$
337,722

4.2

WEIGHTED AVERAGE COMMON SHARES:
 
 
 
 
 
 
 
 
 
 
 
Basic
182,868

 
 
191,539



 
184,034

 

 
192,534

 
Diluted
184,696

 
 
193,623



 
185,778

 

 
194,437

 
NET EARNINGS PER SHARE:
 
 
 
 
 
 
 
 

 
 
 
Basic
$
0.99

 
 
$
0.85



 
$
2.14

 

 
$
1.75

 
Diluted
$
0.98

 
 
$
0.84



 
$
2.12

 

 
$
1.74

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









See accompanying notes to consolidated financial statements.

Page 3



CARMAX, INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(Unaudited)
 
 
 
 
Three Months Ended August 31
Six Months Ended August 31
(In thousands)
2017
 
2016
2017
 
2016
NET EARNINGS
$
181,424

 
$
162,362

$
393,126

 
$
337,722

Other comprehensive (loss) income, net of taxes:
 
 
 

 

Net change in retirement benefit plan unrecognized actuarial losses
275

 
248

549

 
497

Net change in cash flow hedge unrecognized losses
(1,673
)
 
(5
)
(3,621
)
 
3,117

Other comprehensive (loss) income, net of taxes
(1,398
)
 
243

(3,072
)
 
3,614

TOTAL COMPREHENSIVE INCOME
$
180,026

 
$
162,605

$
390,054

 
$
341,336

 
  
 




































See accompanying notes to consolidated financial statements.

Page 4



CARMAX, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)
 
As of August 31
 
As of February 28
(In thousands except share data)
2017
 
2017
ASSETS
 

 
 

CURRENT ASSETS:
 

 
 

Cash and cash equivalents
$
25,765

 
$
38,416

Restricted cash from collections on auto loan receivables
404,276

 
380,353

Accounts receivable, net
99,733

 
152,388

Inventory
2,231,769

 
2,260,563

Other current assets
41,792

 
41,910

TOTAL CURRENT ASSETS 
2,803,335

 
2,873,630

Auto loan receivables, net
11,172,330

 
10,596,076

Property and equipment, net
2,602,323

 
2,518,393

Deferred income taxes
150,684

 
150,962

Other assets
147,061

 
140,295

TOTAL ASSETS 
$
16,875,733

 
$
16,279,356

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 

 
 
CURRENT LIABILITIES:
 

 
 
Accounts payable
$
568,036

 
$
494,989

Accrued expenses and other current liabilities
251,933

 
266,128

Accrued income taxes
14,898

 
1,404

Short-term debt
271

 
62

Current portion of finance and capital lease obligations
9,302

 
9,491

Current portion of non-recourse notes payable
357,117

 
333,713

TOTAL CURRENT LIABILITIES 
1,201,557

 
1,105,787

Long-term debt, excluding current portion
815,770

 
952,562

Finance and capital lease obligations, excluding current portion
493,200

 
486,645

Non-recourse notes payable, excluding current portion
10,925,034

 
10,387,231

Other liabilities
239,186

 
238,551

TOTAL LIABILITIES 
13,674,747

 
13,170,776

 
 
 
 
Commitments and contingent liabilities


 


SHAREHOLDERS’ EQUITY:
 
 
 
Common stock, $0.50 par value; 350,000,000 shares authorized; 181,903,784 and 186,548,602 shares issued and outstanding as of August 31, 2017 and February 28, 2017, respectively
90,952

 
93,274

Capital in excess of par value
1,193,799

 
1,188,578

Accumulated other comprehensive loss
(59,627
)
 
(56,555
)
Retained earnings
1,975,862

 
1,883,283

TOTAL SHAREHOLDERS’ EQUITY 
3,200,986

 
3,108,580

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 
$
16,875,733

 
$
16,279,356






See accompanying notes to consolidated financial statements.

Page 5






CARMAX, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)
 
Six Months Ended August 31
(In thousands)
2017
 
2016
OPERATING ACTIVITIES:
 
 
 
Net earnings
$
393,126

 
$
337,722

Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:
 
 
 
Depreciation and amortization
88,078

 
83,013

Share-based compensation expense
36,585

 
60,561

Provision for loan losses
61,465

 
62,349

Provision for cancellation reserves
34,488

 
35,893

Deferred income tax provision
2,271

 
6,728

Other
1,013

 
302

Net decrease (increase) in:
 
 
 
Accounts receivable, net
52,655

 
37,594

Inventory
28,794

 
13,226

Other current assets
(1,063
)
 
(16,993
)
Auto loan receivables, net
(637,719
)
 
(656,835
)
Other assets
83

 
732

Net increase (decrease) in:
 
 
 
Accounts payable, accrued expenses and other
 
 
 
  current liabilities and accrued income taxes
66,939

 
52,946

Other liabilities
(45,618
)
 
(50,247
)
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
81,097

 
(33,009
)
INVESTING ACTIVITIES:
 
 
 
Capital expenditures
(155,110
)
 
(214,587
)
Proceeds from disposal of property and equipment
96

 
2

Increase in restricted cash from collections on auto loan receivables
(23,923
)
 
(36,834
)
Increase in restricted cash in reserve accounts
(11,409
)
 
(7,114
)
Release of restricted cash from reserve accounts
8,396

 
2,434

Purchases of money market securities, net
(2,132
)
 
(3,439
)
Purchases of trading securities
(1,344
)
 
(2,863
)
Sales of trading securities
370

 
244

NET CASH USED IN INVESTING ACTIVITIES
(185,056
)
 
(262,157
)
FINANCING ACTIVITIES:
 
 
 
Increase (decrease) in short-term debt, net
209

 
(67
)
Proceeds from issuances of long-term debt
1,552,000

 
1,310,800

Payments on long-term debt
(1,689,000
)
 
(1,225,800
)
Cash paid for debt issuance costs
(7,623
)
 
(9,009
)
Payments on finance and capital lease obligations
(4,475
)
 
(5,916
)
Issuances of non-recourse notes payable
4,987,000

 
4,844,000

Payments on non-recourse notes payable
(4,425,923
)
 
(4,107,206
)
Repurchase and retirement of common stock
(344,785
)
 
(266,025
)
Equity issuances
23,905

 
33,026

NET CASH PROVIDED BY FINANCING ACTIVITIES
91,308

 
573,803

(Decrease) increase in cash and cash equivalents
(12,651
)
 
278,637

Cash and cash equivalents at beginning of year
38,416

 
37,394

CASH AND CASH EQUIVALENTS AT END OF PERIOD
$
25,765

 
$
316,031














See accompanying notes to consolidated financial statements.

Page 6



CARMAX, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Unaudited)

1.    Background
 
CarMax, Inc. (“we,” “our,” “us,” “CarMax” and “the company”), including its wholly owned subsidiaries, is the largest retailer of used vehicles in the United States. We operate in two reportable segments:  CarMax Sales Operations and CarMax Auto Finance (“CAF”).  Our CarMax Sales Operations segment consists of all aspects of our auto merchandising and service operations, excluding financing provided by CAF.  Our CAF segment consists solely of our own finance operation that provides financing to customers buying retail vehicles from CarMax.
 
We deliver an unrivaled customer experience by offering a broad selection of high quality used vehicles and related products and services at low, no-haggle prices using a customer-friendly sales process in an attractive, modern sales facility, as well as through carmax.com and our mobile apps.  We provide customers with a range of related products and services, including the appraisal and purchase of vehicles directly from consumers; the financing of retail vehicle purchases through CAF and third-party finance providers; the sale of extended protection plan (“EPP”) products, which include extended service plans (“ESPs”) and guaranteed asset protection (“GAP”); and vehicle repair service.  Vehicles purchased through the appraisal process that do not meet our retail standards are sold to licensed dealers through on-site wholesale auctions.
 
2.    Accounting Policies
 
Basis of Presentation and Use of Estimates.  The accompanying interim unaudited consolidated financial statements include the accounts of CarMax and our wholly owned subsidiaries.  All significant intercompany balances and transactions have been eliminated in consolidation.  These consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) for interim financial information.  Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements.  In the opinion of management, such interim consolidated financial statements reflect all normal recurring adjustments considered necessary to present fairly the financial position and the results of operations and cash flows for the interim periods presented.  The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full fiscal year.  These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and footnotes included in our Annual Report on Form 10-K for the fiscal year ended February 28, 2017.
 
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent assets and liabilities.  Actual results could differ from those estimates.  Certain prior year amounts have been reclassified to conform to the current year’s presentation.  Amounts and percentages may not total due to rounding.

In connection with our adoption of the Financial Accounting Standards Board's (“FASB”) Accounting Standards Update (“ASU”) 2016-09 during the current fiscal year, cash flows related to excess tax benefits from share-based payment arrangements are now classified as operating activities, rather than financing activities, in the consolidated statements of cash flows. Prior period amounts have been reclassified to conform to the current year's presentation, resulting in an increase in cash provided by operating activities and a decrease in cash provided by financing activities of $6.8 million for the six months ended August 31, 2016. The requirements of this pronouncement related to the tax consequences of share-based payments were applied prospectively and resulted in $2.2 million and $4.6 million recorded as a reduction to the income tax provision during the three and six months ended August 31, 2017, respectively.
 
Cash and Cash Equivalents.  Cash equivalents of approximately $0.5 million as of August 31, 2017, and $0.3 million as of February 28, 2017, consisted of highly liquid investments with original maturities of three months or less.
 
Restricted Cash from Collections on Auto Loan Receivables.  Cash equivalents totaling $404.3 million as of August 31, 2017, and $380.4 million as of February 28, 2017, consisted of collections of principal, interest and fee payments on auto loan receivables that are restricted for payment to the term securitization and warehouse facility investors pursuant to the applicable agreements.
 
Financing and Securitization Transactions.  We maintain a revolving funding program composed of three warehouse facilities (“warehouse facilities”) that we use to fund auto loan receivables originated by CAF. We typically elect to fund these receivables through a term securitization or alternative funding arrangement at a later date.  We sell the auto loan receivables to one of three wholly owned, bankruptcy-remote, special purpose entities that transfer an undivided percentage ownership interest in the receivables, but not the receivables themselves, to entities formed by third-party investors.  These entities issue asset-backed

Page 7



commercial paper or utilize other funding sources supported by the transferred receivables, and the proceeds are used to finance the related receivables.
 
We typically use term securitizations to provide long-term funding for most of the auto loan receivables initially funded through the warehouse facilities.  In these transactions, a pool of auto loan receivables is sold to a bankruptcy-remote, special purpose entity that, in turn, transfers the receivables to a special purpose securitization trust.  The securitization trust issues asset-backed securities, secured or otherwise supported by the transferred receivables, and the proceeds from the sale of the asset-backed securities are used to finance the securitized receivables.
 
We are required to evaluate term securitization trusts for consolidation.  In our capacity as servicer, we have the power to direct the activities of the trusts that most significantly impact the economic performance of the trusts.  In addition, we have the obligation to absorb losses (subject to limitations) and the rights to receive any returns of the trusts, which could be significant.  Accordingly, we are the primary beneficiary of the trusts and are required to consolidate them.
 
We recognize transfers of auto loan receivables into the warehouse facilities and term securitizations (“funding vehicles”) as secured borrowings, which result in recording the auto loan receivables and the related non-recourse notes payable on our consolidated balance sheets.
 
These receivables can only be used as collateral to settle obligations of the related funding vehicles.  The funding vehicles and investors have no recourse to our assets beyond the related receivables, the amounts on deposit in reserve accounts and the restricted cash from collections on auto loan receivables.  We have not provided financial or other support to the funding vehicles that was not previously contractually required, and there are no additional arrangements, guarantees or other commitments that could require us to provide financial support to the funding vehicles.
 
See Notes 4 and 10 for additional information on auto loan receivables and non-recourse notes payable.

Auto Loan Receivables, Net.  Auto loan receivables include amounts due from customers related to retail vehicle sales financed through CAF.  The receivables are presented net of an allowance for estimated loan losses.  The allowance for loan losses represents an estimate of the amount of net losses inherent in our portfolio of managed receivables as of the applicable reporting date and expected to become evident during the following 12 months.  The allowance for loan losses is primarily based on the composition of the portfolio of managed receivables, historical loss trends and forecasted forward loss curves. For receivables that have less than 12 months of performance history, the estimate also takes into account the credit grades of the receivables and historical losses by credit grade to supplement actual loss data in estimating future performance. Once the receivables have 12 months of performance history, the estimate reflects actual loss experience of those receivables to date along with forward loss curves to predict future performance. The forward loss curves are constructed using historical performance data and show the average timing of losses over the course of a receivable’s life.

We also consider recent trends in delinquencies and defaults, recovery rates and the economic environment in assessing the models used in estimating the allowance for loan losses, and may adjust the allowance for loan losses to reflect factors that may not be captured in the models.  In addition, we periodically consider whether the use of additional metrics would result in improved model performance and revise the models when appropriate. The provision for loan losses is the periodic expense of maintaining an adequate allowance.
 
An account is considered delinquent when the related customer fails to make a substantial portion of a scheduled payment on or before the due date.  In general, accounts are charged-off on the last business day of the month during which the earliest of the following occurs:  the receivable is 120 days or more delinquent as of the last business day of the month, the related vehicle is repossessed and liquidated, or the receivable is otherwise deemed uncollectible.  For purposes of determining impairment, auto loans are evaluated collectively, as they represent a large group of smaller-balance homogeneous loans, and therefore, are not individually evaluated for impairment.  See Note 4 for additional information on auto loan receivables.
 
Interest income and expenses related to auto loans are included in CAF income.  Interest income on auto loan receivables is recognized when earned based on contractual loan terms.  All loans continue to accrue interest until repayment or charge-off.  Direct costs associated with loan originations are not considered material, and thus, are expensed as incurred.  See Note 3 for additional information on CAF income.
 
Property and Equipment.  Property and equipment is stated at cost less accumulated depreciation and amortization of $1.11 billion and $1.04 billion as of August 31, 2017 and February 28, 2017, respectively.
 

Page 8



Other Assets.  Other assets includes amounts classified as restricted cash on deposit in reserve accounts and restricted investments.  The restricted cash on deposit in reserve accounts is for the benefit of holders of non-recourse notes payable, and these funds are not expected to be available to the company or its creditors.  In the event that the cash generated by the related receivables in a given period was insufficient to pay the interest, principal and other required payments, the balances on deposit in the reserve accounts would be used to pay those amounts.  Restricted cash on deposit in reserve accounts is invested in money market securities or bank deposit accounts and was $55.8 million as of August 31, 2017, and $52.8 million as of February 28, 2017.
 
Restricted investments includes money market securities primarily held to satisfy certain insurance program requirements, as well as mutual funds held in a rabbi trust established to fund informally our executive deferred compensation plan.  Restricted investments totaled $75.2 million as of August 31, 2017, and $70.8 million as of February 28, 2017.

Revenue Recognition.    We recognize revenue when the earnings process is complete, generally either at the time of sale to a customer or upon delivery to a customer.  As part of our customer service strategy, we guarantee the retail vehicles we sell with a 5-day, money-back guarantee.  We record a reserve for estimated returns based on historical experience and trends.
 
We also sell ESP and GAP products on behalf of unrelated third parties, who are the primary obligors, to customers who purchase a retail vehicle.  The ESPs we currently offer on all used vehicles provide coverage up to 60 months (subject to mileage limitations), while GAP covers the customer for the term of their finance contract. We recognize revenue, on a net basis, at the time of sale. We also record a reserve for estimated contract cancellations.  Periodically, we may receive additional revenue based upon the level of underwriting profits of the third parties who administer the products.  These additional amounts are recognized as revenue when received.  The reserve for cancellations is evaluated for each product and is based on forecasted forward cancellation curves utilizing historical experience, recent trends and credit mix of the customer base.  Our risk related to contract cancellations is limited to the revenue that we receive.  Cancellations fluctuate depending on the volume of EPP sales, customer financing default or prepayment rates, and shifts in customer behavior, including those related to changes in the coverage or term of the product.  The current portion of estimated cancellation reserves is recognized as a component of accrued expenses and other current liabilities with the remaining amount recognized in other liabilities.  See Note 7 for additional information on cancellation reserves.
 
Customers applying for financing who are not approved or are conditionally approved by CAF are generally evaluated by other third-party finance providers.  These providers generally either pay us or are paid a fixed, pre-negotiated fee per contract.  We recognize these fees at the time of sale.
 
We collect sales taxes and other taxes from customers on behalf of governmental authorities at the time of sale.  These taxes are accounted for on a net basis and are not included in net sales and operating revenues or cost of sales.
 
Derivative Instruments and Hedging Activities.  We enter into derivative instruments to manage certain risks arising from both our business operations and economic conditions that result in the future known receipt or payment of uncertain cash amounts, the values of which are impacted by interest rates.  We recognize the derivatives at fair value as either current assets or current liabilities on the consolidated balance sheets, and where applicable, such contracts covered by master netting agreements are reported net.  Gross positive fair values are netted with gross negative fair values by counterparty.  The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether we have elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting.  We may enter into derivative contracts that are intended to economically hedge certain risks, even though hedge accounting may not apply or we do not elect to apply hedge accounting.  See Note 5 for additional information on derivative instruments and hedging activities.
 
Recent Accounting Pronouncements.
Effective in Future Periods.
In May 2014, the FASB issued an accounting pronouncement (FASB ASU 2014-09) related to revenue recognition. This ASU, along with subsequent ASUs issued to clarify certain provisions and the effective date of ASU 2014-09, provides a single, comprehensive revenue recognition model for all contracts with customers. The standard contains principles that an entity will apply to determine the measurement of revenue and the timing of when it is recognized. The entity will recognize revenue to reflect the transfer of goods or services to customers at an amount that the entity expects to be entitled to in exchange for those goods or services. This standard will become effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. We will adopt this standard for our fiscal year beginning March 1, 2018 and plan to apply the modified retrospective transition method with a cumulative effect adjustment, if any, recognized at the date of adoption.

While we continue to assess all potential impacts of this standard, we generally do not expect adoption of the standard to have a material impact on our consolidated financial statements. We primarily sell products and recognize revenue at the point of sale

Page 9



or delivery to customers, at which point the earnings process is deemed to be complete. Our performance obligations are clearly identifiable and we do not anticipate significant changes to the assessment of such performance obligations or the timing of our revenue recognition upon adoption of the new standard. Our primary business processes are consistent with the principles contained in the ASU, and we do not expect significant changes to those processes, our internal controls or systems. The standard is expected to have an impact on the way we account for sales returns on our consolidated balance sheets. We are still evaluating the impact of the new standard on our financial statement disclosures.

In February 2016, the FASB issued an accounting pronouncement (FASB ASU 2016-02) related to the accounting for leases. This pronouncement requires lessees to record most leases on their balance sheet while also disclosing key information about those lease arrangements. Under the new guidance, lease classification as either a finance lease or an operating lease will affect the pattern and classification of expense recognition in the income statement. The classification criteria to distinguish between finance and operating leases are generally consistent with the classification criteria to distinguish between capital and operating leases under existing lease accounting guidance. This pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2018. We expect to adopt the new standard for our fiscal year beginning March 1, 2019. A modified retrospective transition approach is required for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with practical expedients available for election as a package.

We expect that this standard will have a material effect on our consolidated balance sheets as a result of recognizing new right-of-use assets and lease liabilities for existing operating leases. To date, we have not completed our comprehensive analysis of those leases and are unable to quantify the impact at this time. We are still evaluating the impact of the standard on our sale-leaseback transactions currently accounted for as direct financings. We believe that the majority of our leases will maintain their current lease classification under the new standard. As a result, we do not expect the new standard to have a material effect on our expense recognition pattern or, in turn, our consolidated statements of operations. We are continuing to evaluate the full impact of the new standard, as well as its impacts on our business processes, systems, and internal controls.

In August 2017, the FASB issued an accounting pronouncement (FASB ASU 2017-12) related to the accounting for derivatives and hedging. The pronouncement expands and refines hedge accounting for both nonfinancial and financial risk components and aligns the recognition and presentation of the effects of the hedging instrument and the hedged item in the financial statements. It also includes certain targeted improvements to simplify the application of current guidance related to hedge accounting. The pronouncement is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. We are currently in the process of evaluating the effects of this pronouncement on our consolidated financial statements, including potential early adoption.

3.    CarMax Auto Finance
 
CAF provides financing to qualified retail customers purchasing vehicles from CarMax.  CAF provides us the opportunity to capture additional profits, cash flows and sales while managing our reliance on third-party finance sources.  Management regularly analyzes CAF's operating results by assessing profitability, the performance of the auto loan receivables including trends in credit losses and delinquencies, and CAF direct expenses.  This information is used to assess CAF's performance and make operating decisions, including resource allocation.

We typically use securitizations to fund loans originated by CAF, as discussed in Note 2.  CAF income primarily reflects the interest and fee income generated by the auto loan receivables less the interest expense associated with the debt issued to fund these receivables, a provision for estimated loan losses and direct CAF expenses.

CAF income does not include any allocation of indirect costs.  Although CAF benefits from certain indirect overhead expenditures, we have not allocated indirect costs to CAF to avoid making subjective allocation decisions.  Examples of indirect costs not allocated to CAF include retail store expenses and corporate expenses.  In addition, except for auto loan receivables, which are disclosed in Note 4, CAF assets are not separately reported nor do we allocate assets to CAF because such allocation would not be useful to management in making operating decisions.





Page 10



Components of CAF Income

Three Months Ended August 31
 
Six Months Ended August 31
(In millions)
2017
 
(1)
 
2016
 
(1)
 
2017
 
(1)
 
2016
 
(1)
Interest margin:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fee income
$
213.6

 
7.7

 
$
190.2

 
7.6

 
$
420.3

 
7.7

 
$
374.3

 
7.6

Interest expense
(52.2
)
 
(1.9
)
 
(41.8
)
 
(1.7
)
 
(101.2
)
 
(1.8
)
 
(81.2
)
 
(1.6
)
Total interest margin
161.4

 
5.8

 
148.4

 
5.9

 
319.1

 
5.8

 
293.1

 
5.9

Provision for loan losses
(32.9
)
 
(1.2
)
 
(35.7
)
 
(1.4
)
 
(61.5
)
 
1.1

 
(62.3
)
 
(1.3
)
Total interest margin after provision for loan losses
128.5

 
4.6

 
112.7

 
4.5

 
257.6

 
4.7

 
230.8

 
4.7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payroll and fringe benefit expense
(8.8
)
 
(0.3
)
 
(7.7
)
 
(0.3
)
 
(17.3
)
 
(0.3
)
 
(15.4
)
 
(0.3
)
Other direct expenses
(11.8
)
 
(0.4
)
 
(9.0
)
 
(0.4
)
 
(23.0
)
 
(0.4
)
 
(18.7
)
 
(0.4
)
Total direct expenses
(20.6
)
 
(0.7
)
 
(16.7
)
 
(0.7
)
 
(40.3
)
 
(0.7
)
 
(34.1
)
 
(0.7
)
CarMax Auto Finance income
$
107.9

 
3.9

 
$
96.0

 
3.8

 
$
217.3

 
4.0

 
$
196.7

 
4.0

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total average managed receivables
$
11,112.0

 
 

 
$
10,049.8

 


 
$
10,970.8

 
 
 
$
9,897.4

 
 

(1)  
Annualized percentage of total average managed receivables.     
 
4.    Auto Loan Receivables
 
Auto loan receivables include amounts due from customers related to retail vehicle sales financed through CAF and are presented net of an allowance for estimated loan losses.  We generally use warehouse facilities to fund auto loan receivables originated by CAF until we elect to fund them through a term securitization or alternative funding arrangement.  The majority of the auto loan receivables serve as collateral for the related non-recourse notes payable of $11.30 billion as of August 31, 2017 and $10.74 billion as of February 28, 2017. See Notes 2 and 10 for additional information on securitizations and non-recourse notes payable.

Auto Loan Receivables, Net
 
As of August 31
 
As of February 28
(In millions)
2017
 
2017
Term securitizations
$
8,885.4

 
$
8,784.7

Warehouse facilities
2,061.0

 
1,624.0

Overcollateralization (1)
241.8

 
211.4

Other managed receivables (2)
64.6

 
61.2

Total ending managed receivables
11,252.8

 
10,681.3

Accrued interest and fees
46.9

 
38.5

Other
2.1

 
(0.1
)
Less allowance for loan losses
(129.5
)
 
(123.6
)
Auto loan receivables, net
$
11,172.3

 
$
10,596.1


(1)  
Represents receivables restricted as excess collateral for the warehouse facilities and term securitizations.
(2)
Other managed receivables includes receivables not funded through the warehouse facilities or term securitizations.

Credit Quality.  When customers apply for financing, CAF’s proprietary scoring models rely on the customers’ credit history and certain application information to evaluate and rank their risk.  We obtain credit histories and other credit data that includes information such as number, age, type of and payment history for prior or existing credit accounts.  The application information that is used includes income, collateral value and down payment.  The scoring models yield credit grades that represent the relative likelihood of repayment.  Customers assigned a grade of “A” are determined to have the highest probability of repayment, and customers assigned a lower grade are determined to have a lower probability of repayment.  For loans that are approved, the credit grade influences the terms of the agreement, such as the required loan-to-value ratio and interest rate.


Page 11



CAF uses a combination of the initial credit grades and historical performance to monitor the credit quality of the auto loan receivables on an ongoing basis.  We validate the accuracy of the scoring models periodically.  Loan performance is reviewed on a recurring basis to identify whether the assigned grades adequately reflect the customers’ likelihood of repayment.

Ending Managed Receivables by Major Credit Grade
 
As of August 31
 
As of February 28
(In millions)
2017 (1)
 
% (2)
 
2017 (1)
 
% (2)
A
$
5,513.2

 
49.0
 
$
5,223.4

 
48.9
B
3,986.6

 
35.4
 
3,739.4

 
35.0
C and other
1,753.0

 
15.6
 
1,718.5

 
16.1
Total ending managed receivables
$
11,252.8

 
100.0
 
$
10,681.3

 
100.0

(1)  
Classified based on credit grade assigned when customers were initially approved for financing.
(2)  
Percent of total ending managed receivables.

Allowance for Loan Losses
 
Three Months Ended August 31
Six Months Ended August 31
(In millions)
2017
 
% (1)
 
2016
 
% (1)
2017
 
% (1)
 
2016
 
% (1)
Balance as of beginning of period
$
129.8

 
1.18
 
$
104.0

 
1.05
$
123.6

 
1.16
 
$
94.9

 
0.99
Charge-offs
(60.4
)
 
 
 
(55.9
)
 

(114.5
)
 
 
 
(101.7
)
 
 
Recoveries
27.2

 
 
 
25.9

 

58.9

 
 
 
54.2

 
 
Provision for loan losses
32.9

 
 
 
35.7

 

61.5

 
 
 
62.3

 
 
Balance as of end of period
$
129.5

 
1.15
 
$
109.7

 
1.08
$
129.5

 
1.15
 
$
109.7

 
1.08

(1)  
Percent of total ending managed receivables.
 
The allowance for loan losses represents an estimate of the amount of net losses inherent in our portfolio of managed receivables as of the applicable reporting date and anticipated to occur during the following 12 months.  The allowance is primarily based on the composition of the portfolio of managed receivables, historical loss trends and forecasted forward loss curves.  We also take into account recent trends in delinquencies and defaults, recovery rates and the economic environment.  The provision for loan losses is the periodic expense of maintaining an adequate allowance.

Past Due Receivables
 
As of August 31
 
As of February 28
(In millions)
2017
 
% (1)
 
2017
 
% (1)
Total ending managed receivables
$
11,252.8

 
100.0
 
$
10,681.3

 
100.0
Delinquent loans:
 
 
 
 
 
 
 
31-60 days past due
$
239.4

 
2.1
 
$
211.0

 
2.0
61-90 days past due
115.1

 
1.0
 
93.5

 
0.9
Greater than 90 days past due
30.5

 
0.3
 
26.5

 
0.2
Total past due
$
385.0

 
3.4
 
$
331.0

 
3.1

(1)  
Percent of total ending managed receivables.
 

Page 12



5.    Derivative Instruments and Hedging Activities
 
We use derivatives to manage certain risks arising from both our business operations and economic conditions, particularly with regard to issuances of debt.  Primary exposures include LIBOR and other rates used as benchmarks in our securitizations and other debt financing.  We enter into derivative instruments to manage exposures related to the future known receipt or payment of uncertain cash amounts, the values of which are impacted by interest rates, and designate these derivative instruments as cash flow hedges for accounting purposes.  Our derivative instruments are used to manage (i) differences in the amount of our known or expected cash receipts and our known or expected cash payments principally related to the funding of our auto loan receivables, and (ii) exposure to variable interest rates associated with our term loan, as further discussed in Note 10.
 
For the derivatives associated with our securitization program, the effective portion of changes in the fair value is initially recorded in accumulated other comprehensive loss (“AOCL”).  For the majority of these derivatives, the amounts are subsequently reclassified into CAF income in the period that the hedged forecasted transaction affects earnings, which occurs as interest expense is recognized on those future issuances of debt. During the next 12 months, we estimate that an additional $4.6 million will be reclassified from AOCL as a decrease to CAF income.
 
As of August 31, 2017 and February 28, 2017, we had interest rate swaps outstanding with a combined notional amount of $2.21 billion and $2.03 billion, respectively, that were designated as cash flow hedges of interest rate risk.
 
Fair Values of Derivative Instruments
 
As of August 31, 2017
 
As of February 28, 2017
(In thousands)
Assets (1)
 
Liabilities (2)
 
Assets (1)
 
Liabilities (2)
Derivatives designated as accounting hedges:
 
 
 
 
 
 
 
Interest rate swaps
$
233

 
$
(4,388
)
 
$
2,997

 
$
(509
)

(1)  
Reported in other current assets on the consolidated balance sheets.
(2)  
Reported in accounts payable on the consolidated balance sheets.
 
Effect of Derivative Instruments on Comprehensive Income
 
Three Months Ended
Six Months Ended
 
August 31
August 31
(In thousands)
2017
 
2016
2017
 
2016
Derivatives designated as accounting hedges:
 
 
 
 
 
 
Loss recognized in AOCL (1)
$
(3,712
)
 
$
(3,129
)
$
(7,938
)
 
$
(798
)
Loss reclassified from AOCL into CAF income (1)
$
(952
)
 
$
(3,120
)
$
(1,965
)
 
$
(5,933
)

(1) 
Represents the effective portion.
 
6.    Fair Value Measurements
 
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants in the principal market or, if none exists, the most advantageous market, for the specific asset or liability at the measurement date (referred to as the “exit price”).  The fair value should be based on assumptions that market participants would use, including a consideration of nonperformance risk.
 
We assess the inputs used to measure fair value using the three-tier hierarchy.  The hierarchy indicates the extent to which inputs used in measuring fair value are observable in the market.
 
Level 1
Inputs include unadjusted quoted prices in active markets for identical assets or liabilities that we can access at the measurement date.
 
Level 2
Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets in active markets, quoted prices from identical or similar assets in inactive markets and observable inputs such as interest rates and yield curves.
 

Page 13



Level 3
Inputs that are significant to the measurement that are not observable in the market and include management's judgments about the assumptions market participants would use in pricing the asset or liability (including assumptions about risk).

Our fair value processes include controls that are designed to ensure that fair values are appropriate.  Such controls include model validation, review of key model inputs, analysis of period-over-period fluctuations and reviews by senior management.

Valuation Methodologies
 
Money Market Securities.  Money market securities are cash equivalents, which are included in cash and cash equivalents, restricted cash from collections on auto loan receivables or other assets.  They consist of highly liquid investments with original maturities of three months or less and are classified as Level 1.
 
Mutual Fund Investments.  Mutual fund investments consist of publicly traded mutual funds that primarily include diversified equity investments in large-, mid- and small-cap domestic and international companies or investment grade debt securities.  The investments, which are included in other assets, are held in a rabbi trust established to fund informally our executive deferred compensation plan and are classified as Level 1.

Derivative Instruments.  The fair values of our derivative instruments are included in either other current assets or accounts payable.  As described in Note 5, as part of our risk management strategy, we utilize derivative instruments to manage differences in the amount of our known or expected cash receipts and our known or expected cash payments principally related to the funding of our auto loan receivables as well as to manage exposure to variable interest rates on our term loan.  Our derivatives are not exchange-traded and are over-the-counter customized derivative instruments.  All of our derivative exposures are with highly rated bank counterparties.
 
We measure derivative fair values assuming that the unit of account is an individual derivative instrument and that derivatives are sold or transferred on a stand-alone basis.  We estimate the fair value of our derivatives using quotes determined by the derivative counterparties and third-party valuation services.  Quotes from third-party valuation services and quotes received from bank counterparties project future cash flows and discount the future amounts to a present value using market-based expectations for interest rates and the contractual terms of the derivative instruments.  The models do not require significant judgment and model inputs can typically be observed in a liquid market; however, because the models include inputs other than quoted prices in active markets, all derivatives are classified as Level 2.
 
Our derivative fair value measurements consider assumptions about counterparty and our own nonperformance risk.  We monitor counterparty and our own nonperformance risk and, in the event that we determine that a party is unlikely to perform under terms of the contract, we would adjust the derivative fair value to reflect the nonperformance risk.

Items Measured at Fair Value on a Recurring Basis
 
As of August 31, 2017
(In thousands)
Level 1
 
Level 2
 
Total
Assets:
 
 
 
 
 
Money market securities
$
346,842

 
$

 
$
346,842

Mutual fund investments
18,496

 

 
18,496

Derivative instruments

 
233

 
233

Total assets at fair value
$
365,338

 
$
233

 
$
365,571

 
 
 
 
 
 
Percent of total assets at fair value
99.9
%
 
0.1
 %
 
100.0
 %
Percent of total assets
2.2
%
 
 %
 
2.2
 %
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
Derivative instruments
$

 
$
(4,388
)
 
$
(4,388
)
Total liabilities at fair value
$

 
$
(4,388
)
 
$
(4,388
)
 
 
 
 
 
 
Percent of total liabilities
%
 
 %
 
 %

Page 14



 
As of February 28, 2017
(In thousands)
Level 1
 
Level 2
 
Total
Assets:
 
 
 
 
 
Money market securities
$
397,994

 
$

 
$
397,994

Mutual fund investments
16,519

 

 
16,519

Derivative instruments

 
2,997

 
2,997

Total assets at fair value
$
414,513

 
$
2,997

 
$
417,510

 
 
 
 
 
 
Percent of total assets at fair value
99.3
%
 
0.7
%
 
100.0
%
Percent of total assets
2.5
%
 
%
 
2.6
%
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
Derivative instruments
$

 
$
(509
)
 
$
(509
)
Total liabilities at fair value
$

 
$
(509
)
 
$
(509
)
 
 
 
 
 
 
Percent of total liabilities
%
 
%
 
%

There were no transfers between Levels 1 and 2 for the three and six months ended August 31, 2017. As of August 31, 2017 and February 28, 2017 we had no Level 3 assets.

Fair Value of Financial Instruments

The carrying value of our cash and cash equivalents, accounts receivable, other restricted cash deposits and accounts payable approximates fair value due to the short-term nature and/or variable rates associated with these financial instruments. Auto loan receivables are presented net of an allowance for estimated loan losses. We believe that the carrying value of our revolving credit facility and term loan approximates fair value due to the variable rates associated with these obligations. The fair value of our senior unsecured notes, which are not carried at fair value on our consolidated balance sheets, was determined using Level 2 inputs based on quoted market prices. The carrying value and fair value of the senior unsecured notes as of August 31, 2017 and February 28, 2017, respectively, are as follows:
(In thousands)
As of August 31, 2017
 
As of February 28, 2017
Carrying value
$
500,000

 
$
500,000

Fair value
$
519,348

 
$
499,518

 
7.    Cancellation Reserves
 
We recognize revenue for EPP products, on a net basis, at the time of sale. We also record a reserve for estimated contract cancellations.  Cancellations of these services may result from early termination by the customer, or default or prepayment on the finance contract.  The reserve for cancellations is evaluated for each product, and is based on forecasted forward cancellation curves utilizing historical experience, recent trends and credit mix of the customer base. 
Cancellation Reserves
 
Three Months Ended August 31
Six Months Ended August 31
(In millions)
2017
 
2016
2017
 
2016
Balance as of beginning of period
$
109.0

 
$
112.5

$
108.2

 
$
110.2

Cancellations
(16.6
)
 
(16.4
)
(32.9
)
 
(32.8
)
Provision for future cancellations
17.4

 
17.2

34.5

 
35.9

Balance as of end of period
$
109.8

 
$
113.3

$
109.8

 
$
113.3

 
The current portion of estimated cancellation reserves is recognized as a component of accrued expenses and other current liabilities with the remaining amount recognized in other liabilities. As of August 31, 2017 and February 28, 2017, the current portion of cancellation reserves was $57.5 million and $56.4 million, respectively.
 

Page 15



8.    Income Taxes
 
We had $30.5 million of gross unrecognized tax benefits as of August 31, 2017, and $30.0 million as of February 28, 2017.  There were no significant changes to the gross unrecognized tax benefits as reported for the year ended February 28, 2017, as all activity was related to positions taken on tax returns previously filed or intended to be filed in the current fiscal year.
 
9.    Retirement Benefit Plans
 
We have two frozen noncontributory defined benefit plans: our pension plan (the “pension plan”) and our unfunded, nonqualified plan (the “restoration plan”), which restores retirement benefits for certain associates who are affected by Internal Revenue Code limitations on benefits provided under the pension plan. No additional benefits have accrued under these plans since they were frozen; however, we have a continuing obligation to fund the pension plan and will continue to recognize net periodic pension expense for both plans for benefits earned prior to being frozen. We use a fiscal year end measurement date for both the pension plan and the restoration plan.

Net Pension Expense
 
Three Months Ended August 31
 
Pension Plan
 
Restoration Plan
 
Total
(In thousands)
2017
 
2016
 
2017
 
2016
 
2017
 
2016
Net pension expense
$
52

 
$
84

 
$
117

 
$
120

 
$
169

 
$
204

 
Six Months Ended August 31
 
Pension Plan
 
Restoration Plan
 
Total
(In thousands)
2017
 
2016
 
2017
 
2016
 
2017
 
2016
Net pension expense
$
104

 
$
166

 
$
234

 
$
240

 
$
338

 
$
406


Net pension expense includes actuarial loss amortization of $0.5 million and $0.4 million for the three months ended August 31, 2017 and 2016, respectively and $0.9 million and $0.8 million for the six months ended August 31, 2017 and 2016, respectively. We made no contributions to the pension plan during the six months ended August 31, 2017. Subsequent to the end of the quarter, we made a $6.0 million contribution to the pension plan. We do not expect to make any additional contributions during the remainder of fiscal 2018.  The expected long-term rate of return on plan assets for the pension plan was 7.75% as of February 28, 2017.

10.    Debt

 
As of August 31
 
As of February 28
(In thousands)
2017
 
2017
Revolving credit facility
$
18,271

 
$
155,062

Term loan
300,000

 
300,000

3.86% Senior notes due 2023
100,000

 
100,000

4.17% Senior notes due 2026
200,000

 
200,000

4.27% Senior notes due 2028
200,000

 
200,000

Finance and capital lease obligations
502,502

 
496,136

Non-recourse notes payable
11,303,502

 
10,742,425

Total debt
12,624,275

 
12,193,623

Less: current portion
(366,690
)
 
(343,266
)
Less: unamortized debt issuance costs
(23,581
)
 
(23,919
)
Long-term debt, net
$
12,234,004

 
$
11,826,438


Revolving Credit Facility.    We have a $1.20 billion unsecured revolving credit facility (the “credit facility”) with various financial institutions that expires in August 2020. Borrowings under the credit facility are available for working capital and general corporate purposes.  Borrowings accrue interest at variable rates based on LIBOR, the federal funds rate, or the prime rate, depending on the type of borrowing, and we pay a commitment fee on the unused portions of the available funds.  Borrowings under the credit

Page 16



facility are either due “on demand” or at maturity depending on the type of borrowing.  Borrowings with “on demand” repayment terms are presented as short-term debt, while amounts due at maturity are presented as long-term debt with expected repayments within the next 12 months presented as a component of current portion of long-term debt.  As of August 31, 2017, the unused capacity of $1.18 billion was fully available to us.
 
Term Loan.    We have a $300 million term loan that expires in August 2020.  The term loan accrues interest at variable rates based on the LIBOR rate, the federal funds rate, or the prime rate, and interest is payable monthly.  As of August 31, 2017, $300 million remained outstanding and was classified as long-term debt, as no repayments are scheduled to be made within the next 12 months.  Borrowings under the term loan are available for working capital and general corporate purposes.  We have entered into an interest rate derivative contract, which will expire in November 2017, to manage our exposure to variable interest rates associated with this term loan.

Senior Notes. We have senior unsecured notes with outstanding principal totaling $500 million as of August 31, 2017, which are due in 2023, 2026 and 2028. These notes were classified as long-term debt as no repayments are scheduled to be made within the next 12 months. Borrowings under these notes are available for working capital and general corporate purposes. Interest on the notes is payable semi-annually.
 
Finance and Capital Lease Obligations.  Finance and capital lease obligations relate primarily to stores subject to sale-leaseback transactions that did not qualify for sale accounting, and therefore, are accounted for as financings.  The leases were structured at varying interest rates and generally have initial lease terms ranging from 15 to 20 years with payments made monthly.  Payments on the leases are recognized as interest expense and a reduction of the obligations.  We have not entered into any new sale-leaseback transactions since fiscal 2009. In the event the leases are modified or extended beyond their original lease term, the related obligation is increased based on the present value of the revised future lease payments, with a corresponding increase to the assets subject to these transactions. Upon modification, the amortization of the obligation is reset, resulting in more of the lease payments being applied to interest expense in the initial years following the modification. See Note 14 for additional information on finance and capital lease obligations.
 
Non-Recourse Notes Payable.  The non-recourse notes payable relate to auto loan receivables funded through term securitizations and our warehouse facilities.  The timing of principal payments on the non-recourse notes payable is based on the timing of principal collections and defaults on the related auto loan receivables. The current portion of non-recourse notes payable represents principal payments that are due to be distributed in the following period.
 
As of August 31, 2017, $9.24 billion of non-recourse notes payable was outstanding related to term securitizations.  These notes payable accrue interest predominantly at fixed rates and have scheduled maturities through October 2023, but may mature earlier, depending upon the repayment rate of the underlying auto loan receivables. 
 
As of August 31, 2017, $2.06 billion of non-recourse notes payable was outstanding related to our warehouse facilities. As of August 31, 2017, the combined limit of our warehouse facilities was $2.90 billion, and the unused warehouse capacity totaled $839.0 million.  Of the combined limit, $1.50 billion will expire in February 2018 and $1.30 billion will expire in August 2018.  Subsequent to the end of the quarter, the limit on the remaining $100.0 million facility was increased to $140.0 million and the expiration date was extended from November 2017 to September 2018. The return requirements of warehouse facility investors could fluctuate significantly depending on market conditions.  At renewal, the cost, structure and capacity of the facilities could change.  These changes could have a significant impact on our funding costs.
 
See Notes 2 and 4 for additional information on the related auto loan receivables.
 
Capitalized Interest.    We capitalize interest in connection with the construction of certain facilities.  For the six months ended August 31, 2017 and 2016, we capitalized interest of $3.7 million and $5.3 million, respectively.
 
Financial Covenants.  The credit facility, term loan and senior note agreements contain representations and warranties, conditions and covenants.  We must also meet financial covenants in conjunction with certain of the sale-leaseback transactions.  Our securitization and warehouse facility agreements contain representations and warranties, financial covenants and performance triggers.  As of August 31, 2017, we were in compliance with all financial covenants and our term securitizations and warehouse facilities were in compliance with the related performance triggers.
 

Page 17



11.    Stock and Stock-Based Incentive Plans
 
(A) Share Repurchase Program
As of August 31, 2017, our board of directors has authorized the repurchase of up to $4.55 billion of our common stock. At that date, $1.25 billion was available for repurchase, with no expiration date, under the board's outstanding authorization.

Common Stock Repurchases
 
Three Months Ended
 
Six Months Ended
 
August 31
 
August 31
 
2017
 
2016
 
2017
 
2016
Number of shares repurchased (in thousands)
2,453.1

 
2,365.2

 
5,487.8

 
4,934.7

Average cost per share
$
63.78

 
$
53.18

 
$
61.69

 
$
52.25

Available for repurchase, as of end of period (in millions)
$
1,251.8

 
$
1,890.2

 
$
1,251.8

 
$
1,890.2


(B) Share-Based Compensation

Composition of Share-Based Compensation Expense
 
Three Months Ended
 
Six Months Ended
 
August 31
 
August 31
(In thousands)
2017
 
2016
 
2017
 
2016
Cost of sales
$
1,076

 
$
1,054

 
$
1,303

 
$
2,414

CarMax Auto Finance income
848

 
747

 
1,668

 
1,651

Selling, general and administrative expenses
16,316

 
27,679

 
34,409

 
57,262

Share-based compensation expense, before income taxes
$
18,240

 
$
29,480

 
$
37,380

 
$
61,327

 
Composition of Share-Based Compensation Expense – By Grant Type
 
Three Months Ended
 
Six Months Ended
 
August 31
 
August 31
(In thousands)
2017
 
2016
 
2017
 
2016
Nonqualified stock options
$
5,916

 
$
15,090

 
$
16,286

 
$
28,221

Cash-settled restricted stock units (RSUs)
9,785

 
9,085

 
12,903

 
21,461

Stock-settled market stock units (MSUs)
2,543

 
3,698

 
6,164

 
7,348

Stock-settled performance stock units (PSUs)
(863
)
 
199

 
490

 
2,332

Employee stock purchase plan
381

 
355

 
795

 
765

Restricted stock awards (RSAs)
478

 
1,053

 
742

 
1,200

Share-based compensation expense, before income taxes
$
18,240

 
$
29,480

 
$
37,380

 
$
61,327



Page 18



(C) Stock Incentive Plan Information

Share/Unit Activity
 
Six Months Ended August 31, 2017
 
Equity Classified
 
Liability Classified
(Shares/units in thousands)
Options
MSUs
PSUs
RSAs
 
RSUs
Outstanding as of February 28, 2017
7,753

504

149

50

 
1,406

Granted
1,932

159

74

29

 
628

Exercised or vested and converted
(621
)
(223
)

(28
)
 
(463
)
Cancelled
(18
)
(5
)


 
(58
)
Outstanding as of August 31, 2017
9,046

435

223

51

 
1,513

 
 
 
 
 
 
 
Weighted average grant date fair value per share/unit:
 
 
 
 
 
 
 
 
 
 
 
 
 
Granted
$
16.11

$
73.59

$
58.38

$
62.35

 
$
58.39

Ending outstanding
$
15.48

$
73.72

$
60.10

$
58.06

 
$
59.34

 
 
 
 
 
 
 
 
As of August 31, 2017
 
 
Unrecognized compensation (in millions)
$
47.6

$
15.0

$
3.9

$
2.1

 
 

In the second quarter of fiscal 2017, in connection with the retirement of our former CEO, Thomas J. Folliard, the board of directors modified certain equity awards previously granted to him. This modification effectively provided Mr. Folliard retirement treatment under the terms of the awards, notwithstanding that he was younger than 55 years old. The modification resulted in the recognition of additional share-based compensation expense of $10.9 million. In addition, the awards granted to Mr. Folliard in April 2016 effectively provided him retirement treatment, thus full expense recognition of $3.5 million occurred at the grant date.

12.    Net Earnings Per Share
 
Basic net earnings per share is computed by dividing net earnings available for basic common shares by the weighted average number of shares of common stock outstanding.  Diluted net earnings per share is computed by dividing net earnings available for diluted common shares by the sum of weighted average number of shares of common stock outstanding and dilutive potential common stock.   Diluted net earnings per share is calculated using the “if-converted” treasury stock method.

Basic and Dilutive Net Earnings Per Share Reconciliations
 
Three Months Ended
Six Months Ended
 
August 31
August 31
(In thousands except per share data)
2017
 
2016
2017
 
2016
Net earnings
$
181,424

 
$
162,362

$
393,126

 
$
337,722

 
 
 
 
 
 
 
Weighted average common shares outstanding
182,868

 
191,539

184,034

 
192,534

Dilutive potential common shares:
 
 
 
 
 
 
Stock options
1,465

 
1,599

1,337

 
1,423

Stock-settled stock units and awards
363

 
485

407

 
480

Weighted average common shares and dilutive potential common shares
184,696

 
193,623

185,778

 
194,437

 
 
 
 
 
 
 
Basic net earnings per share
$
0.99

 
$
0.85

$
2.14

 
$
1.75

Diluted net earnings per share
$
0.98

 
$
0.84

$
2.12

 
$
1.74

 

Page 19



Certain options to purchase shares of common stock were outstanding and not included in the calculation of diluted net earnings per share because their inclusion would have been antidilutive.  On a weighted average basis, for the three months ended August 31, 2017 and 2016, options to purchase 3,130,285 shares and 2,964,494 shares of common stock, respectively, were not included. For the six months ended August 31, 2017 and 2016, weighted average options to purchase 2,854,557 shares and 2,802,204 shares, respectively, were not included.

13.    Accumulated Other Comprehensive Loss
 
Changes in Accumulated Other Comprehensive Loss By Component
 
 
 
 
 
Total
 
Net
 
 
 
Accumulated
 
Unrecognized
 
Net
 
Other
 
Actuarial
 
Unrecognized
 
Comprehensive
(In thousands, net of income taxes)
Losses
 
Hedge Losses
 
Loss
Balance as of February 28, 2017
$
(55,521
)
 
$
(1,034
)
 
$
(56,555
)
Other comprehensive loss before reclassifications

 
(4,813
)
 
(4,813
)
Amounts reclassified from accumulated other comprehensive loss
549

 
1,192

 
1,741

Other comprehensive income (loss)
549

 
(3,621
)
 
(3,072
)
Balance as of August 31, 2017
$
(54,972
)
 
$
(4,655
)
 
$
(59,627
)
 
Changes In and Reclassifications Out of Accumulated Other Comprehensive Loss
 
Three Months Ended August 31
 
Six Months Ended August 31
(In thousands)
2017
 
2016
 
2017
 
2016
Retirement Benefit Plans (Note 9):
 
 
 
 
 
 
 
Actuarial loss amortization reclassifications recognized in net pension expense:
 
 
 
 
 
 
 
Cost of sales
$
187

 
$
160

 
$
372

 
$
317

CarMax Auto Finance income
11

 
9

 
22

 
18

Selling, general and administrative expenses
255

 
217

 
513

 
438

Total amortization reclassifications recognized in net pension expense
453

 
386

 
907

 
773

Tax expense
(178
)
 
(138
)
 
(358
)
 
(276
)
Amortization reclassifications recognized in net pension expense, net of tax
275

 
248

 
549

 
497

Net change in retirement benefit plan unrecognized actuarial losses, net of tax
275

 
248

 
549

 
497

 
 
 
 
 
 
 
 
Cash Flow Hedges (Note 5):
 
 
 
 
 
 
 
Effective portion of changes in fair value
(3,712
)
 
(3,129
)
 
(7,938
)
 
(798
)
Tax benefit
1,461

 
1,231

 
3,125

 
315

Effective portion of changes in fair value, net of tax
(2,251
)
 
(1,898
)
 
(4,813
)
 
(483
)
Reclassifications to CarMax Auto Finance income
952

 
3,120

 
1,965

 
5,933

Tax expense
(374
)
 
(1,227
)
 
(773
)
 
(2,333
)
Reclassification of hedge losses, net of tax
578

 
1,893

 
1,192

 
3,600

Net change in cash flow hedge unrecognized losses, net of tax
(1,673
)
 
(5
)
 
(3,621
)
 
3,117

Total other comprehensive (loss) income, net of tax
$
(1,398
)
 
$
243

 
$
(3,072
)
 
$
3,614

 

Page 20



Changes in the funded status of our retirement plans and the effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges are recognized in accumulated other comprehensive loss.  The cumulative balances are net of deferred taxes of $35.8 million as of August 31, 2017, and $33.8 million as of February 28, 2017.
  
14.    Supplemental Cash Flow Information

Supplemental disclosures of cash flow information:

 
Six Months Ended August 31
(In thousands)
2017
 
2016
Non-cash investing and financing activities:
 

 
 

Decrease in accrued capital expenditures
$
(2,864
)
 
$
(11,589
)
Increase in finance and capital lease obligations
$
10,245

 
$
31,117


15.    Contingent Liabilities
 
LitigationCarMax entities are defendants in three proceedings asserting wage and hour claims with respect to CarMax sales consultants in California. The asserted claims include failure to pay minimum wage, provide meal periods and rest breaks, pay statutory/contractual wages, reimburse for work-related expenses and provide accurate itemized wage statements; unfair competition; and Private Attorney General Act claims. On September 4, 2015, Craig Weiss et al., v. CarMax Auto Superstores California, LLC, and CarMax Auto Superstores West Coast, Inc., a putative class action, was filed in the Superior Court of California, County of Placer. The Weiss lawsuit seeks civil penalties, fines, cost of suit, and the recovery of attorneys’ fees. On June 29, 2016, Ryan Gomez et al. v. CarMax Auto Superstores California, LLC, and CarMax Auto Superstores West Coast, Inc., a putative class action, was filed in the Superior Court of the State of California, Los Angeles. The Gomez lawsuit seeks declaratory relief, unspecified damages, restitution, statutory penalties, interest, cost and attorneys’ fees. On September 7, 2016, James Rowland v. CarMax Auto Superstores California, LLC, and CarMax Auto Superstores West Coast, Inc., a putative class action, was filed in the U.S. District Court, Eastern District of California, Sacramento Division. The Rowland lawsuit seeks unspecified damages, restitution, statutory penalties, interest, cost and attorneys’ fees. We are unable to make a reasonable estimate of the amount or range of loss that could result from an unfavorable outcome in these matters.

On April 25, 2017, the Company met with representatives from multiple California municipality district attorney offices as part of an informal inquiry by those offices into the handling, storage and disposal of certain types of hazardous waste at our store locations in those municipalities. The meeting followed our ongoing dialogue with the Orange County, California District Attorney’s office regarding these matters, which was disclosed in “Legal Proceedings” in Item 3 of the Annual Report on Form 10-K for the fiscal year ended February 28, 2017. We are unable to make a reasonable estimate of the amount or range of loss that could result from an unfavorable outcome in these matters.

We are involved in various other legal proceedings in the normal course of business.  Based upon our evaluation of information currently available, we believe that the ultimate resolution of any such proceedings will not have a material adverse effect, either individually or in the aggregate, on our financial condition, results of operations or cash flows.
 
Other Matters.  In accordance with the terms of real estate lease agreements, we generally agree to indemnify the lessor from certain liabilities arising as a result of the use of the leased premises, including environmental liabilities and repairs to leased property upon termination of the lease.  Additionally, in accordance with the terms of agreements entered into for the sale of properties, we generally agree to indemnify the buyer from certain liabilities and costs arising subsequent to the date of the sale, including environmental liabilities and liabilities resulting from the breach of representations or warranties made in accordance with the agreements.  We do not have any known material environmental commitments, contingencies or other indemnification issues arising from these arrangements.
As part of our customer service strategy, we guarantee the used vehicles we retail with at least a 30-day limited warranty.  A vehicle in need of repair within this period will be repaired free of charge.  As a result, each vehicle sold has an implied liability associated with it.  Accordingly, based on historical trends, we record a provision for estimated future repairs during the guarantee period for each vehicle sold.  The liability for this guarantee was $6.5 million as of August 31, 2017, and $6.3 million as of February 28, 2017, and is included in accrued expenses and other current liabilities.
 


Page 21



ITEM 2.
MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is provided as a supplement to, and should be read in conjunction with, our audited consolidated financial statements, the accompanying notes and the MD&A included in our Annual Report on Form 10-K for the fiscal year ended February 28, 2017 (“fiscal 2017”), as well as our consolidated financial statements and the accompanying notes included in Item 1 of this Form 10-Q.  Note references are to the notes to consolidated financial statements included in Item 1.  All references to net earnings per share are to diluted net earnings per share.  Certain prior year amounts have been reclassified to conform to the current year’s presentation.  Amounts and percentages may not total due to rounding.

OVERVIEW
 
CarMax is the nation’s largest retailer of used vehicles.  We operate in two reportable segments:  CarMax Sales Operations and CarMax Auto Finance (“CAF”).  Our CarMax Sales Operations segment consists of all aspects of our auto merchandising and service operations, excluding financing provided by CAF.  Our CAF segment consists solely of our own finance operation that provides financing to customers buying retail vehicles from CarMax.
 
CarMax Sales Operations
Our sales operations segment consists of retail sales of used vehicles and related products and services, such as wholesale vehicle sales; the sale of extended protection plan (“EPP”) products, which include extended service plans (“ESPs”) and guaranteed asset protection (“GAP”); and vehicle repair service. We offer low, no-haggle prices; a broad selection of CarMax Quality Certified used vehicles; value-added EPP products; and superior customer service. Our website and related mobile apps are tools for communicating the CarMax consumer offer in detail, sophisticated search engines for finding the right vehicle and sales channels for customers who prefer to conduct part of the shopping and sales process online. 
 
Our customers finance the majority of the retail vehicles purchased from us, and availability of on-the-spot financing is a critical component of the sales process.  We provide financing to qualified retail customers through CAF and our arrangements with industry-leading third-party finance providers.  All of the finance offers, whether by CAF or our third-party providers, are backed by a 3-day payoff option. 
 
As of August 31, 2017, we operated 179 used car stores in 88 U.S. television markets.  As of that date, we also conducted wholesale auctions at 73 used car stores and we operated 2 new car franchises. 
 
CarMax Auto Finance
In addition to third-party finance providers, we provide vehicle financing through CAF, which offers financing solely to customers buying retail vehicles from CarMax.  CAF allows us to manage our reliance on third-party finance providers and to leverage knowledge of our business to provide qualifying customers a competitive financing option.  As a result, we believe CAF enables us to capture additional profits, cash flows and sales.  CAF income primarily reflects the interest and fee income generated by the auto loan receivables less the interest expense associated with the debt issued to fund these receivables, a provision for estimated loan losses and direct expenses.  CAF income does not include any allocation of indirect costs.  After the effect of 3-day payoffs and vehicle returns, CAF financed 42.7% of our retail used vehicle unit sales in the first six months of fiscal 2018.  As of August 31, 2017, CAF serviced approximately 859,000 customer accounts in its $11.25 billion portfolio of managed receivables. 
 
Management regularly analyzes CAF’s operating results by assessing the competitiveness of our consumer offer, profitability, the performance of the auto loan receivables, including trends in credit losses and delinquencies, and CAF direct expenses.
 
Revenues and Profitability -- Three and Six Months Ended August 31, 2017
During the second quarter of fiscal 2018, net sales and operating revenues increased 9.7% and net earnings increased 11.7%. The 16.7% increase in earnings per share reflected the increase in net earnings and the effect of our ongoing share repurchase program.
 
Our primary source of revenue and net income is the retail sale of used vehicles.  During the second quarter of fiscal 2018, we sold 186,019 used vehicles, representing 84.2% of our net sales and operating revenues and 67.1% of our gross profit.  Compared with the prior year period, used vehicle revenues grew 11.9% and used vehicle gross profits improved 12.0%, primarily due to an 11.1% increase in total used unit sales, which included a 5.3% increase in comparable store used units.


Page 22



Wholesale sales are also a significant contributor to our revenues and net income.  During the second quarter of fiscal 2018, we sold 105,508 wholesale vehicles, representing 12.5% of our net sales and operating revenues and 16.6% of our gross profit.  Compared with the prior year period, wholesale vehicle revenues fell 2.3%, primarily due to a decrease in wholesale vehicle average selling prices, while wholesale vehicle gross profits increased 9.6%, primarily due to a 9.2% increase in wholesale vehicle gross profit per unit.
 
During the second quarter of fiscal 2018, other sales and revenues, which include revenues earned on the sale of EPP products, net third-party finance fees, and service department and new vehicle sales, represented 3.3% of our net sales and operating revenues and 16.3% of our gross profit. Compared with the prior year period, other sales and revenues increased 6.4% and other gross profit rose 6.9%, primarily reflecting improvements in EPP revenues, which benefited from the increase in our used unit sales, partially offset by a reduction in net third-party finance fees.
 
Income from our CAF segment totaled $107.9 million in the second quarter of fiscal 2018, up 12.5% compared with the prior year period.  The increase in CAF income was primarily due to an increase in average managed receivables and a decline in the provision for loan losses, partially offset by a decrease in interest margin as a percentage of average managed receivables.

Selling, general and administrative (“SG&A”) expenses increased 10.6% to $405.1 million, primarily reflecting the 12% increase in our store base since the beginning of the second quarter of fiscal 2017, as well as higher variable costs associated with our comparable store unit growth and a $15.8 million year-over-year increase in the accrual for the company's incentive pay. These increases were partially offset by an $11.4 million decrease in share-based compensation expense.

During the first six months of fiscal year 2018, net sales and operating revenues increased 9.9%, net earnings increased 16.4% and net earnings per share increased 21.8%.
 
Liquidity
Our primary ongoing sources of liquidity include funds provided by operations, proceeds from securitization transactions, and borrowings under our revolving credit facility or through other financing sources.  During the first six months of fiscal 2018, net cash provided by operations totaled $81.1 million. This amount, combined with $561.1 million of net issuances of non-recourse notes payable, resulted in $642.2 million of adjusted net cash provided by operating activities (a non-GAAP measure). This liquidity was primarily used to fund the 5.5 million common shares repurchased under our share repurchase program, our store growth and the reduction of our outstanding revolving credit borrowings.

When considering cash provided by operating activities, management does not include increases in auto loan receivables that have been funded with non-recourse notes payable, which are separately reflected as cash provided by financing activities.  For a reconciliation of adjusted net cash provided by operating activities to net cash provided by operating activities, the most directly comparable GAAP financial measure, see “Reconciliation of Adjusted Net Cash from Operating Activities” included in “FINANCIAL CONDITION – Liquidity and Capital Resources.”
 
Future Outlook
Over the long term, we believe the primary driver for earnings growth will be vehicle unit sales growth from both new stores and stores included in our comparable store base.  We also believe that increased used vehicle unit sales will drive increased sales of wholesale vehicles and ancillary products and, over time, increased CAF income.  To expand our vehicle unit sales at new and existing stores, we will need to continue delivering an unrivaled customer experience in stores and online, which will require investments in our information technology infrastructure and other strategic initiatives. We also will need to continue hiring and developing the associates necessary to drive our success, while managing the risks posed by an evolving competitive environment.  In addition, to support our store growth plans, we will need to continue procuring suitable real estate at favorable terms. While in any individual period conditions may vary, over the long term we would expect to begin leveraging our SG&A expenses when comparable store used unit sales growth is in the mid-single digit range. In the near term, while we are investing more heavily in strategic initiatives, we believe the SG&A leverage point is likely at the higher end of this range.
 
We are continuing the national rollout of our retail concept, and as of August 31, 2017, we had used car stores located in 88 U.S. television markets, which covered approximately 72% of the U.S. population.  During the first six months of fiscal 2018, we opened six stores, and during the remainder of the fiscal year, we plan to open nine stores.  In fiscal 2019, we plan to open between 13 and 16 stores.   For a detailed list of stores we plan to open in the 12 months following August 31, 2017, see the table included in “PLANNED FUTURE ACTIVITIES.”

A significant portion of our used vehicle inventory is sourced from local, regional and online wholesale auto auctions. Wholesale vehicle prices are influenced by a variety of factors, including the supply of vehicles available at auction relative to dealer demand. Industry sources predict that there will be a continued influx in off-lease vehicles in coming years, which has and could continue

Page 23



to increase the volume of late-model vehicles available at auction relative to dealer demand. This has and could continue to reduce wholesale auction prices and our vehicle acquisition costs. It could also impact CAF recovery rates.
 
For additional information about risks and uncertainties facing our Company, see “Risk Factors,” included in Part I. Item 1A of the Annual Report on Form 10-K for the fiscal year ended February 28, 2017.

CRITICAL ACCOUNTING POLICIES

Allowance for Loan Losses. The allowance for loan losses represents an estimate of the amount of net losses inherent in our portfolio of managed receivables as of the applicable reporting date. Such losses are expected to become evident during the following 12 months.  Because net loss performance can vary substantially over time, estimating net losses requires assumptions about matters that are uncertain.

The allowance for loan losses is estimated using a combination of analytical models and management judgment. These models are primarily based on the composition of the portfolio of managed receivables (including month of origination and actual prior performance of the receivables), historical loss trends and forecasted forward loss curves.  For receivables that have less than 12 months of performance history, the estimate also takes into account the credit grades of the receivables and historical losses by credit grade to supplement actual loss data in estimating future performance. Once the receivables have 12 months of performance history, the estimate reflects actual loss experience of those receivables to date along with forward loss curves to predict future performance. The forward loss curves are constructed using historical performance data and show the average timing of losses over the course of a receivable’s life.

Estimates from these models rely on historical performance information and may not fully reflect losses inherent in the present portfolio. Therefore, management also considers recent trends in delinquencies and defaults, recovery rates and the economic environment in assessing the models used in estimating the allowance for loan losses, and may adjust the allowance for loan losses to reflect factors that may not be captured in the models.  In addition, management periodically considers whether the use of additional metrics would result in improved model performance and revises the models when appropriate.

Determining the appropriateness of the allowance for loan losses requires management to exercise judgment about matters that are inherently uncertain, including the timing and distribution of net losses that could materially affect the allowance for loan losses and, therefore, net income. To the extent that actual performance differs from our estimates, additional provision for credit losses may be required that would reduce net income. A 10% change in the estimated loss rates would have changed the allowance for loan losses by approximately $13 million as of August 31, 2017.

See Notes 2 and 4 for additional information on the allowance for loan losses.
 
The aforementioned discussion on allowance for loan losses should be read in conjunction with “Critical Accounting Policies” in MD&A included in Item 7 of the Annual Report on Form 10-K for the fiscal year ended February 28, 2017. There have been no significant changes to our critical accounting policies during the six months ended August 31, 2017.

RESULTS OF OPERATIONS – CARMAX SALES OPERATIONS
 
NET SALES AND OPERATING REVENUES
 
Three Months Ended August 31
Six Months Ended August 31
(In millions)
2017
 
2016
 
Change
2017
 
2016
 
Change
Used vehicle sales
$
3,694.2

 
$
3,300.8

 
11.9
 %
$
7,537.6

 
$
6,729.8

 
12.0
 %
Wholesale vehicle sales
547.8

 
560.4

 
(2.3
)%
1,101.2

 
1,128.1

 
(2.4
)%
Other sales and revenues:
 

 
 

 
 

 

 
 

 
 

Extended protection plan revenues
85.5

 
75.1

 
13.9
 %
177.4

 
151.3

 
17.3
 %
Third-party finance fees, net
(11.6
)
 
(8.3
)
 
(40.3
)%
(23.0
)
 
(20.2
)
 
(14.0
)%
Other
70.8

 
69.2

 
2.2
 %
135.8

 
134.6

 
0.9
 %
Total other sales and revenues
144.7

 
136.0

 
6.4
 %
290.2

 
265.7

 
9.2
 %
Total net sales and operating revenues
$
4,386.6

 
$
3,997.2

 
9.7
 %
$
8,929.0

 
$
8,123.6

 
9.9
 %
 

Page 24



UNIT SALES
 
Three Months Ended August 31
 
Six Months Ended August 31
 
2017
 
2016
 
Change
 
2017
 
2016
 
Change
Used vehicles
186,019

 
167,412

 
11.1
%
 
381,292

 
338,488

 
12.6
%
Wholesale vehicles
105,508

 
105,108

 
0.4
%
 
208,951

 
208,570

 
0.2
%
 
AVERAGE SELLING PRICES
 
Three Months Ended August 31
 
Six Months Ended August 31
 
2017
 
2016
 
Change
 
2017
 
2016
 
Change
Used vehicles
$
19,667

 
$
19,530

 
0.7
 %
 
$
19,570

 
$
19,696

 
(0.6
)%
Wholesale vehicles
$
4,957

 
$
5,119

 
(3.2
)%
 
$
5,034

 
$
5,193

 
(3.1
)%

COMPARABLE STORE USED VEHICLE SALES CHANGES
 
Three Months Ended August 31
 
Six Months Ended August 31
 
2017
 
2016
 
2017
 
2016
Used vehicle units
5.3
%
 
3.1
%
 
6.8
%
 
1.6
%
Used vehicle revenues
6.0
%
 
0.9
%
 
6.1
%
 
0.6
%
 
Stores are added to the comparable store base beginning in their fourteenth full month of operation. We do not remove renovated stores from our comparable store base. 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.

VEHICLE SALES CHANGES
 
Three Months Ended August 31
 
Six Months Ended August 31
 
2017
 
2016
 
2017
 
2016
Used vehicle units
11.1
 %
 
7.0
 %
 
12.6
 %
 
5.4
 %
Used vehicle reve