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 29, 2020 ("fiscal 2020"), 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 and most profitable 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 competitive, no-haggle prices; a broad selection of CarMax Quality
Certified used vehicles; value-added EPP products; and superior customer
service. Our omni-channel experience, which gives us the largest addressable
market in the used car industry, empowers customers to buy a car on their terms
- online, in-store or a seamless integration of both. Customers can choose to
complete the car-buying experience in-person at one of our stores; or buy the
car online and receive delivery through contactless curbside pickup, available
nationwide, or home delivery, available to most customers.

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, 2020, we operated 220 used car stores in 106 U.S. television
markets, as well as 2 new car franchises.  As of that date, wholesale auctions
previously held at 74 of our used car stores were being conducted virtually.

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 loans receivable 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 40.1% of our retail used vehicle unit sales in the
first six months of fiscal 2021. As of August 31, 2020, CAF serviced
approximately 1,027,000 customer accounts in its $13.38 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 loans receivable, including trends in credit losses and delinquencies, and
CAF direct expenses.

Impact of COVID-19
In March 2020, the World Health Organization declared the outbreak of the novel
coronavirus ("COVID-19") as a global pandemic. In the following weeks, many U.S.
states and localities issued shelter-in-place orders impacting the operations of
our stores and consumer demand. We followed mandates from public health
officials and government agencies, including implementation of enhanced cleaning
measures and social distancing guidelines and, in many localities, the closing
of stores and wholesale auctions. As a result of these store closures and lower
consumer demand, we announced in April 2020 that more than 15,000 associates had
been placed on furlough. During the first six months of fiscal 2021, we spent
approximately
Page 27
--------------------------------------------------------------------------------

$30 million supporting associates impacted by COVID-19, store closures and furloughs. This included providing associates with at least 14 days of pay continuity upon store closure or quarantine, along with continuing medical benefits for associates who were furloughed. During the second quarter of fiscal 2021, we began to call back associates from furlough and by the end of July 2020, we no longer had any associates on furlough.



We have implemented robust plans to reduce the risk of exposure and further
spread of the virus in our stores and continue to follow the mandates of public
health officials and government agencies. We also launched contactless curbside
pickup nationwide to better serve our customers in alignment with enhanced
safety practices. In addition, we quickly shifted our wholesale business from
in-person to online auctions, and we continue to keep our appraisal lanes open
for customers who want or need to sell their cars. During the second quarter of
fiscal 2021, we completed the rollout of our omni-channel experience, which
gives us the largest addressable market in the used car industry. This offering
gives customers the option to seamlessly do as much, or as little, online and
in-person as they prefer.

At the peak of the COVID-19 pandemic in early April, due to the mandates of
public health officials and government agencies, approximately half of our
stores were closed or under limited operations. Limited operations means the
stores could sell cars but were limited to appointment-only, curbside pickup,
home delivery or some combination of all three. As a result, used vehicle sales
were down more than 75% during that period. Further, pricing and margin was
pressured by sharp declines in industry wholesale valuations due to a steep
depreciation environment. During this period, we reduced inventory levels to
align with sales.

Since hitting a trough in early April, we have seen our sales improve as stores
reopened, occupancy restrictions eased and customers re-engaged in car buying.
As of August 31, 2020, all of our stores were open, but many continue to run
under occupancy restrictions. We experienced negative comparable used unit sales
in the first quarter of fiscal 2021, which continued into June when we
experienced high single digit negative comparable used unit sales. The June
results were more than offset by mid single digit positive comparable used unit
sales in both July and August, a trend that continued through September. As
demand increased during the second quarter, we were able to build our saleable
inventory by more than 50% and successfully ramped up to target levels in
September.

The impact of COVID-19 on CAF loan origination volume has been consistent with
our retail and wholesale sales performance noted above. As the pandemic
escalated, we saw an increase in delinquencies and greater demand for payment
extensions. In response, we implemented a variety of measures to support our
customers through this difficult time and to maximize the long-term
collectability of the portfolio. This included temporarily suspending
repossessions, waiving late fees, and providing loan payment extensions where
appropriate. In addition to pausing our in-house Tier 3 lending, we also made
temporary underwriting adjustments focused on preserving CAF's high-quality
portfolio and tested certain loan routing to our third-party providers.

Payment extensions spiked in April and have declined significantly since then as
customers have exhibited the ability and willingness to pay. During the first
six months of fiscal 2021, delinquency rates were lower year-over-year. During
the back half of the second quarter of fiscal 2021, we ceased CAF's underwriting
adjustments noted above, and in September we resumed our in-house Tier 3
lending.

In response to COVID-19, we took several measures in the first quarter of fiscal
2021 to enhance our liquidity position and provide additional financial
flexibility. This included drawing down additional funds on our revolving credit
facility, pausing our stock repurchase program, pausing our store expansion
strategy and remodels, reducing inventory levels and aligning other operating
expenses to the lower sales volume. In addition to the temporary furlough
mentioned above, we also implemented a hiring freeze, reduced advertising
spending and reduced labor hours. As of the end of the second quarter, we are
actively hiring nationwide and have resumed our store expansion strategy with
plans to open between eight and ten stores in fiscal 2022. Subsequent to the end
of the second quarter, we used our cash on hand to fully pay down the
outstanding balance on our revolving credit facility and resumed our share
repurchase program.

During the first quarter of fiscal 2021, new legislation was enacted, and new
IRS guidance was issued to provide relief to businesses in response to the
COVID-19 pandemic. We have evaluated the tax provisions included in legislation
such as the Coronavirus Aid, Relief, and Economic Security Act (CARES Act), as
well as recent IRS guidance. While the most significant impacts to the company
include the employee retention tax credit and payroll tax deferral provisions of
the CARES Act, we do not expect recent IRS guidance or the CARES Act to have a
material impact on our results of operations.

The COVID-19 pandemic remains a rapidly evolving situation. We continue to
actively monitor developments that may cause us to take further actions that
alter our business operations as may be required by federal, state or local
authorities or that we determine are in the best interests of our associates,
customers and shareholders. The duration and severity of the COVID-19
Page 28
--------------------------------------------------------------------------------

outbreak are uncertain, and we are unable to determine the full impact that
social distancing protocols, or potential subsequent outbreaks, will ultimately
have on our operations or consumer demand. As such, the full impact on our
revenues, profitability, financial position and liquidity remains uncertain at
this time.

Revenues and Profitability
The sources of revenue and gross profit from the CarMax Sales Operations segment
for the first six months of fiscal 2021 are as follows:

Net Sales and Gross Profit

Operating Revenues




[[Image Removed: kmx-20200831_g1.jpg]][[Image Removed: kmx-20200831_g2.jpg]]
A high-level summary of our financial results for the second quarter and first
half of fiscal 2021 as compared to the second quarter and first half of fiscal
2020 is as follows:
                                       Three Months           Change from
                                          Ended              Three Months                                      Change from
(Dollars in millions except per share   August 31,               Ended              Six Months Ended         Six Months Ended
or per unit data)                          2020             August 31, 2019         August 31, 2020          August 31, 2019
Income statement information
 Net sales and operating revenues     $   5,372.2                     3.3  %       $       8,600.9                    (18.6) %
 Gross profit                         $     752.1                     8.5  %       $       1,106.3                    (22.9) %
 CAF income                           $     147.2                    29.0  %       $         198.1                    (13.9) %
 Selling, general and administrative
expenses                              $     490.2                     2.0  %       $         863.9                    (11.0) %
 Net earnings                         $     296.7                    27.0  %       $         301.7                    (39.7) %
Unit sales information
 Used unit sales                          217,330                     3.9  %               352,358                    (18.7) %
 Change in used unit sales in
comparable stores                             1.2  %                     N/A                 (21.0) %                      N/A
 Wholesale unit sales                     132,980                     5.1  %               196,275                    (20.6) %
Per unit information
 Used gross profit per unit           $     2,214                     1.4  %       $         2,108                     (4.2) %
 Wholesale gross profit per unit      $     1,086                    17.0  %       $         1,051                      6.8  %
 SG&A per used vehicle unit           $     2,256                    (1.9) %       $         2,452                      9.5  %

Per share information


 Net earnings per diluted share       $      1.79                    27.9  %       $          1.83                    (38.8) %



Net earnings per diluted share during the first half of fiscal 2021 included a
one-time benefit of $0.18 in connection with our receipt of settlement proceeds
in April 2020 related to a previously disclosed class action lawsuit. Refer to
"Results of Operations" for further details on our revenues and profitability.
Page 29
--------------------------------------------------------------------------------

Liquidity


Our primary ongoing sources of liquidity include funds provided by operations,
proceeds from non-recourse funding vehicles, and borrowings under our revolving
credit facility or through other financing sources. In addition to funding our
operations, this liquidity was historically used to fund the repurchase of
common stock under our share repurchase program and our store growth. Our
current capital allocation strategy is to remain focused on growing the business
while maintaining the appropriate amount of caution given the uncertainty that
remains in the economic environment.

As noted above, in response to the COVID-19 situation, we took certain measures
in the first quarter of fiscal 2021 to enhance our liquidity position and
provide additional financial flexibility, including drawing down additional
funds on our revolving credit facility, pausing our stock repurchase program,
pausing our store expansion strategy and remodels and actively aligning
operating expenses to the current state of the business, including the
previously discussed furlough. We strengthened our overall financial position by
selling through inventory and quickly aligning costs to lower sales volumes. As
demand increased during the second quarter, we were able to build our saleable
inventory by more than 50% and successfully ramped up to target levels in
September. Subsequent to the end of the second quarter, we fully paid down the
outstanding balance on our revolving credit facility and resumed our store
expansion strategy and share repurchase program. Given the turnaround in our
business, the strength of the credit markets and our solid balance sheet, we
believe we have the appropriate liquidity, access to capital and financial
strength to support our operations and continue investing in our omni and
digital initiatives for the foreseeable future.

Future Outlook
The COVID-19 situation has created an unprecedented and challenging time. As
discussed above, we have taken several steps to ensure a strong liquidity
position and enable our stores to operate amidst the current health and safety
concerns. We will continue to monitor the COVID-19 situation and make any
further decisions necessary to position the company for a strong recovery as we
emerge from this crisis.

We recognize the current environment has accelerated a shift in consumer buying
behavior. Customers are seeking safety, personalization and convenience more
than ever in how they shop for and buy a vehicle. Our omni-channel experience
empowers customers to buy a car on their own terms, whether completely from
home, in-store or through a seamlessly integrated combination of online and
in-store experiences. The current environment creates an opportunity for us to
use our unique consumer offering to capitalize on our current position and grow
market share. We completed our omni-channel rollout in the second quarter of
fiscal 2021 and are now focusing our efforts on optimizing this customer
experience with new enhancements.

In the near term, our strategic investments will focus on our customer
experience, vehicle acquisition and marketing. As we go forward, we plan to
focus on clearly differentiating our brand from digital-only and traditional
dealer brands by demonstrating the benefits of our omni-channel offering. As a
result, we plan to increase our year-over-year marketing spend in the second
half of fiscal 2021. We also continue to focus on driving effectiveness through
our centralized CECs, improving our core buying channels and opening new buying
channels and modernizing our wholesale auction platforms. While it is still a
relatively new capability for us and still maturing, our CECs are quickly
becoming more effective than our previous model. Approximately 70% of our
customers interacted with our CECs during the second quarter. Additionally,
approximately 50% of our customers chose to progress their sale remotely, which
is up from 42% prior to COVID-19. We have taken decisive actions since the start
of the COVID-19 pandemic that have supported our ability to appropriately manage
costs. We will continue to act on opportunities to become leaner, more agile and
a more cost-effective organization over the long term.

Our long-term strategy continues to be focused on completing the rollout of our
retail concept and optimizing our omni-channel experience, with the goal of
increasing our share of used vehicle unit sales in each of the markets in which
we operate. At the same time, we are identifying and investing in new
initiatives that we believe will also be solid contributors to our earnings
growth. We believe, over the long term, used vehicle unit sales are the primary
driver for earnings growth. We also believe increased used vehicle unit sales
will drive increased sales of wholesale vehicles and ancillary products and,
over time, increased CAF income.

Page 30
--------------------------------------------------------------------------------

In calendar 2019, we estimate we sold approximately 4.7% of the age 0- to
10-year old vehicles sold in the comparable store markets in which we were
operating and approximately 3.5% of the age 0- to 10-year old vehicles sold on a
nationwide basis. Our strategy to increase our market share includes focusing
on:

•Delivering a customer-driven, omni-channel buying and selling experience that
is a unique and powerful integration of our in-store and online capabilities.
•Opening stores in new markets and expanding our presence in existing markets.
•Hiring and developing an engaged and skilled workforce.
•Improving efficiency in our stores and our logistics operations to drive out
waste.
•Leveraging data and advanced analytics to continuously improve the customer
experience as well as our processes and systems.

In order to execute our long-term strategy, we have invested in various
strategic initiatives to increase innovation, specifically with regards to
customer-facing and customer-enabling technologies. We continue to make
improvements to our website and enhance customer experiences, such as finance
pre-approval, online appraisal, home delivery and curbside pick-up. We are also
developing and implementing tools that help our associates be more efficient and
effective. Additionally, we have centralized customer support in our CECs, which
we believe provides a more seamless integration between the online and in-store
experience for our customers. Our use of data is a core component of these
initiatives and continues to be a strategic asset for us as we leverage data to
enhance the customer experience and increase operational efficiencies. While in
any individual period conditions may vary, in periods of elevated investment in
our strategic initiatives, we would expect to leverage our SG&A expenses when
comparable store used unit sales growth is in the range of 5% to 8% on an annual
basis.

As of August 31, 2020, we had used car stores located in 106 U.S. television
markets, which covered approximately 78% of the U.S. population. The format and
operating models utilized in our stores are continuously evaluated and may
change or evolve over time based upon market and consumer expectations. During
the first six months of fiscal 2021, we opened four stores. In response to
COVID-19, we paused our store expansion strategy in the first quarter of fiscal
2021. We are resuming new store growth and anticipate opening between eight and
ten stores in fiscal 2022.

While we execute both our short- and long-term strategy, there are trends and
factors that could impact our strategic approach or our results in the short and
medium term. 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 29, 2020.

CRITICAL ACCOUNTING POLICIES

For information on critical accounting policies, see "Critical Accounting Policies" in the MD&A included in Item 7 of the Annual Report on Form 10-K for the fiscal year ended February 29, 2020 and Part I, Item 2 of the Quarterly Report on Form 10-Q for the period ended May 31, 2020.




Page 31
--------------------------------------------------------------------------------

RESULTS OF OPERATIONS - CARMAX SALES OPERATIONS

NET SALES AND OPERATING REVENUES


                                                  Three Months Ended August 31                                                             Six Months Ended August 31
(In millions)                             2020                  2019               Change               2020               2019                Change
Used vehicle sales                  $      4,389.2          $ 4,346.3                  1.0  %       $ 7,175.4          $  8,887.0                (19.3) %
Wholesale vehicle sales                      819.1              678.3                 20.8  %         1,161.9             1,340.7                (13.3) %
Other sales and revenues:
Extended protection plan revenues            119.4              113.3                  5.4  %           192.8               224.6                (14.2) %
Third-party finance fees, net                (15.4)             (10.3)               (49.6) %           (26.2)              (25.8)                (1.4) %
Other                                         59.9               73.6                (18.6) %            97.0               141.0                (31.2) %
Total other sales and revenues               163.9              176.6                 (7.2) %           263.6               339.8                (22.4) %
Total net sales and operating
revenues                            $      5,372.2          $ 5,201.2                  3.3  %       $ 8,600.9          $ 10,567.5                (18.6) %



UNIT SALES
                                                Three Months Ended August 31                                                              Six Months Ended August 31
                                       2020                   2019               Change               2020                2019                Change
Used vehicles                           217,330              209,091                 3.9  %          352,358             433,359                (18.7) %
Wholesale vehicles                      132,980              126,513                 5.1  %          196,275             247,281                (20.6) %



AVERAGE SELLING PRICES
                                               Three Months Ended August 31                                                          Six Months Ended August
                                                                                                                                               31
                                        2020                 2019              Change              2020              2019              Change
Used vehicles                     $       19,991          $ 20,581                (2.9) %       $ 20,127          $ 20,306                (0.9) %
Wholesale vehicles                $        5,891          $  5,090                15.7  %       $  5,639          $  5,150                 9.5  %


COMPARABLE STORE USED VEHICLE SALES CHANGES


                                     Three Months Ended August 31 (1)                                          Six Months Ended August
                                                                                                                       31 (1)
                                      2020                      2019                       2020                      2019
Used vehicle units                          1.2  %                    3.2  %                   (21.0) %                    6.3  %
Used vehicle revenues                      (1.6) %                    6.3  %                   (21.6) %                    7.9  %



(1)  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
                                       2020                      2019                       2020                      2019
Used vehicle units                           3.9  %                    6.2  %                   (18.7) %                   9.6  %
Used vehicle revenues                        1.0  %                    9.3  %                   (19.3) %                  11.1  %

Wholesale vehicle units                      5.1  %                    4.7  %                   (20.6) %                   5.6  %
Wholesale vehicle revenues                  20.8  %                    8.0  %                   (13.3) %                   7.6  %



Page 32

--------------------------------------------------------------------------------

USED VEHICLE FINANCING PENETRATION BY CHANNEL (BEFORE THE IMPACT OF 3-DAY
PAYOFFS)
                                    Three Months Ended August 31 (1)                                           Six Months Ended August 31
                                                                                                                          (1)
                                    2020                        2019                        2020                       2019
CAF (2)                                   45.7  %                     46.8  %                    42.8  %                    46.5  %
Tier 2 (3)                                22.3  %                     19.7  %                    24.7  %                    20.0  %
Tier 3 (4)                                11.1  %                      9.6  %                    12.4  %                    10.6  %
Other (5)                                 20.9  %                     23.9  %                    20.1  %                    22.9  %
Total                                    100.0  %                    100.0  %                   100.0  %                   100.0  %



(1)   Calculated as used vehicle units financed for respective channel as a
percentage of total used units sold.
(2)  Includes CAF's Tier 3 loan originations, which represent less than 1% of
total used units sold.
(3)   Third-party finance providers who generally pay us a fee or to whom no fee
is paid.
(4)   Third-party finance providers to whom we pay a fee.
(5)   Represents customers arranging their own financing and customers that do
not require financing.

CHANGE IN USED CAR STORE BASE


                                              Three Months Ended August 31                                                  Six Months Ended August 31
                                          2020                              2019                   2020                    2019
Used car stores, beginning of
period                                       220                                 206                   216                    203
Store openings                                 -                                   3                     4                      6
Used car stores, end of period               220                                 209                   220                    209



During the first six months of fiscal 2021, we opened four stores, all in existing television markets (Tampa, FL; Philadelphia, PA; New Orleans, LA; and Los Angeles, CA).



Used Vehicle Sales.  The 1.0% increase in used vehicle revenues in the second
quarter of fiscal 2021 was primarily due to a 3.9% increase in used unit sales.
The increase in used units included a 1.2% increase in comparable store used
unit sales and sales from newer stores not yet included in the comparable store
base. The comparable store used unit sales performance reflected strong
conversion, continued support from financing, growth in web initiated selling
opportunities, and solid execution by our associates in our stores and our
customer experience centers. A strengthening used car environment also benefited
the quarter, and though inventory availability was a headwind to sales, we
returned to targeted inventory levels in September.

The 19.3% decrease in used vehicle revenues in the first six months of fiscal
2021 was primarily due to an 18.7% decrease in used unit sales. The decrease in
used units included a 21.0% decrease in comparable store used unit sales. This
reflected the combined effects of COVID-19 related store closures and
restrictions on operations, as well as reduced customer traffic resulting from
the economic impact of the pandemic and nationwide shelter-in-place orders,
primarily during the first quarter of fiscal 2021. We experienced negative
comparable used unit sales in the first quarter of fiscal 2021, which continued
through June. This was partially offset by positive comparable used unit sales
in both July and August.

The decrease in average retail selling price in the second quarter of fiscal
2021 reflected shifts in the mix of our sales by both vehicle age and class. The
decrease in average retail selling price in the first six months of fiscal 2021
reflected shifts in the mix of our sales by both vehicle age and class,
partially offset by higher vehicle acquisition costs.

Wholesale Vehicle Sales. Vehicles sold at our wholesale auctions are, on
average, approximately 10 years old with more than 100,000 miles and are
primarily vehicles purchased through our appraisal process that do not meet our
retail standards. Our wholesale auction prices usually reflect trends in the
general wholesale market for the types of vehicles we sell, although they can
also be affected by changes in vehicle mix or the average age, mileage or
condition of the vehicles being sold.

The 20.8% increase in wholesale vehicle revenues in the second quarter of fiscal
2021 was primarily due to a 5.1% increase in unit sales as well as a 15.7%
increase in average selling price. The wholesale unit growth was largely driven
by a record appraisal buy rate, partially offset by lower appraisal traffic.
Additionally, wholesale unit sales benefited from an extra auction day in the
quarter.

Page 33
--------------------------------------------------------------------------------

The 13.3% decrease in wholesale vehicle revenues in the first six months of
fiscal 2021 was primarily due to a 20.6% decline in unit sales, partially offset
by a 9.5% increase in average selling price. The wholesale unit decrease was
largely driven by lower appraisal traffic, partially offset by an increase in
our appraisal buy rate.

The increase in average selling price in both the second quarter and first six
months of fiscal 2021 was primarily due to increased acquisition costs driven by
market appreciation.

Other Sales and Revenues.  Other sales and revenues include revenue from the
sale of ESPs and GAP (collectively reported in EPP revenues, net of a reserve
for estimated contract cancellations), net third-party finance fees, and other
revenues, which are predominantly comprised of service department and new
vehicle sales. The fees we pay to the Tier 3 providers are reflected as an
offset to finance fee revenues received from the Tier 2 providers. The mix of
our retail vehicles financed by CAF, Tier 2 and Tier 3 providers, or customers
that arrange their own financing, may vary from quarter to quarter depending on
several factors, including the credit quality of applicants, changes in
providers' credit decisioning and external market conditions. Changes in
originations by one tier of credit providers may also affect the originations
made by providers in other tiers.

Other sales and revenues declined 7.2% in the second quarter of fiscal 2021,
reflecting a decrease in other revenues, including new car and service
department sales, and an increase in net third-party finance fees, partially
offset by growth in EPP revenues. EPP revenues increased 5.4%, largely
reflecting the growth in our used unit sales as well as a year-over-year
increase of $1.7 million related to profit-sharing revenue.

Other sales and revenues declined 22.4% in the first six months of fiscal 2021,
reflecting decreases in other revenues, including new car and service department
sales, and EPP revenues. EPP revenues declined 14.2%, largely reflecting the
reduction in our used unit sales, partially offset by a year-over-year increase
of $5.1 million related to profit-sharing revenue. The new car and service
department sales declines reflected both store closures and reduced customer
traffic.

Seasonality.  Historically, our business has been seasonal.  Our stores
typically experience their strongest traffic and sales in the spring and summer,
with an increase in traffic and sales in February and March, coinciding with
federal income tax refund season. Sales are typically slowest in the fall.

GROSS PROFIT
                                           Three Months Ended August 31                                                           Six Months Ended August 31
(In millions)                       2020                 2019              Change               2020               2019               Change
Used vehicle gross profit     $        481.2          $  456.4                 5.4  %       $   742.7          $   953.2                (22.1) %
Wholesale vehicle gross                144.4             117.4                23.0  %           206.3              243.3                (15.2) %
profit
Other gross profit                     126.5             119.7                 5.8  %           157.3              239.3                (34.2) %
Total                         $        752.1          $  693.5                 8.5  %       $ 1,106.3          $ 1,435.8                (22.9) %



GROSS PROFIT PER UNIT
                                            Three Months Ended August 31                                                                                          Six Months Ended August 31
                                       2020                                                2019                                               2020                                              2019
                               $ per                             $ per                             $ per                             $ per
                              unit(1)              %(2)         unit(1)              %(2)         unit(1)              %(2)         unit(1)             

%(2)


Used vehicle gross profit   $  2,214            11.0          $  2,183            10.5          $  2,108            10.4          $  2,200

10.7


Wholesale vehicle gross
profit                      $  1,086            17.6          $    928            17.3          $  1,051            17.8          $    984             18.1
Other gross profit          $    583            77.3          $    572            67.8          $    447            59.7          $    552             70.4
Total gross profit          $  3,461            14.0          $  3,317            13.3          $  3,140            12.9          $  3,313             13.6



(1)   Calculated as category gross profit divided by its respective units sold,
except the other and total categories, which are divided by total used units
sold.
(2)   Calculated as a percentage of its respective sales or revenue.

Used Vehicle Gross Profit.    We target a dollar range of gross profit per used
unit sold. The gross profit dollar target for an individual vehicle is based on
a variety of factors, including its probability of sale and its mileage relative
to its age; however, it is not primarily based on the vehicle's selling
price. Our ability to quickly adjust appraisal offers to be consistent with the
broader market trade-in trends and the pace of our inventory turns reduce our
exposure to the inherent continual fluctuation in used vehicle values and
contribute to our ability to manage gross profit dollars per unit.
Page 34
--------------------------------------------------------------------------------

We systematically adjust individual vehicle prices based on proprietary pricing
algorithms in order to appropriately balance sales trends, inventory turns and
gross profit achievement. Other factors that may influence gross profit include
the wholesale and retail vehicle pricing environments, vehicle reconditioning
and logistics costs, and the percentage of vehicles sourced directly from
consumers through our appraisal process. Vehicles purchased directly from
consumers typically generate more gross profit per unit compared with vehicles
purchased at auction or through other channels.

Used vehicle gross profit increased 5.4% in the second quarter of fiscal 2021,
reflecting the 3.9% increase in total used unit sales and strong execution,
which contributed to the $31 increase in used vehicle gross profit per unit.
Used vehicle gross profit declined 22.1% in the first six months of fiscal 2021,
reflecting the 18.7% decline in total used unit sales as well as the $92 decline
in used vehicle gross profit per unit. During the first quarter of fiscal 2021,
our used vehicle gross profit per unit was pressured by pricing adjustments made
to better align inventory levels with sales in response to COVID-19. We believe
we can manage to a targeted gross profit per unit dollar range, subject to
future changes to our business or pricing strategy. With regard to the COVID-19
pandemic, we believe significant pressures on gross profit per unit are behind
us; however, gross profit per unit performance is largely dependent on sales
trends and ongoing economic recovery.

Wholesale Vehicle Gross Profit.    Our wholesale gross profit per unit reflects
the demand for older, higher mileage vehicles, which are the mainstay of our
auctions, as well as strong dealer attendance and resulting high dealer-to-car
ratios at our auctions. The frequency of our auctions, which are generally held
weekly or bi-weekly, minimizes the depreciation risk on these vehicles. Our
ability to adjust appraisal offers in response to the wholesale pricing
environment is a key factor that influences wholesale gross profit.

Wholesale vehicle gross profit increased 23.0% in the second quarter of fiscal
2021, reflecting the 5.1% increase in wholesale unit sales, robust appreciation
in the market and strong execution, which contributed to the $158 increase in
wholesale gross profit per unit. Wholesale vehicle gross profit decreased 15.2%
in the first six months of fiscal 2021, driven by the 20.6% decrease in
wholesale unit sales, partially offset by a $67 increase in wholesale gross
profit per unit. Wholesale gross profit per unit was under significant pressure
early in the current year's first quarter, reflecting sharp declines in industry
wholesale valuations; however, wholesale gross profit per unit had fully
recovered by the end of the first quarter. During the second quarter of fiscal
2021, performance was supported by strong appreciation in the market. By the end
of the quarter, depreciation had returned to the wholesale market.

Other Gross Profit.  Other gross profit includes profits related to EPP
revenues, net third-party finance fees and other revenues. Other revenues are
predominantly comprised of service department operations, including used vehicle
reconditioning, and new vehicle sales. We have no cost of sales related to EPP
revenues or net third-party finance fees, as these represent revenues paid to us
by certain third-party providers. Third-party finance fees are reported net of
the fees we pay to third-party Tier 3 finance providers. Accordingly, changes in
the relative mix of the components of other gross profit can affect the
composition and amount of other gross profit.

Other gross profit increased 5.8% in the second quarter of fiscal 2021,
reflecting the increase in EPP revenues, partially offset by the increase in net
third-party finance fees. The increase was also due to an increase in service
department profits, reflecting improved overhead leverage resulting from our
growth in used unit sales as well as the employee retention tax credit enacted
as part of the CARES Act. Other gross profit decreased 34.2% in the first six
months of fiscal 2021, reflecting a decline in service department profits and
EPP revenues. Service results in the first six months of fiscal 2021 reflected
the overhead deleverage resulting from our decline in used car sales, as well as
pay continuity for our technicians and other service personnel during periods of
reduced vehicle reconditioning activity in the first quarter. Service results
for the six-month period also continued to be adversely affected by the increase
in our post-sale warranty period from 30 to 90 days implemented in May 2019.

Impact of Inflation.  Historically, inflation has not had a significant impact
on results. Profitability is primarily affected by our ability to achieve
targeted unit sales and gross profit dollars per vehicle rather than by changes
in average retail prices. However, we believe higher vehicle acquisition prices
have adversely impacted, and could impact in the future, our comparable store
used unit sales growth. Changes in average vehicle selling prices can also
impact CAF income, to the extent the average amount financed also changes.


Page 35
--------------------------------------------------------------------------------

SG&A Expenses

COMPONENTS OF SG&A EXPENSES AS A PERCENTAGE OF TOTAL SG&A EXPENSES

Three Months Ended August 31, 2020 Six Months Ended August 31, 2020 [[Image Removed: kmx-20200831_g3.jpg]][[Image Removed: kmx-20200831_g4.jpg]] COMPONENTS OF SG&A EXPENSES COMPARED WITH PRIOR PERIOD


                                               Three Months Ended August 31                                                    Six Months Ended August 

31


(In millions except per unit data)         2020               2019           Change            2020             2019               Change
Compensation and benefits:
Compensation and benefits, excluding
share-based compensation expense      $     239.3          $ 227.5             5.2  %       $ 430.5          $ 457.4               (5.9)     %
Share-based compensation expense             34.3             21.9            56.6  %          58.0             62.8               (7.7)     %

Total compensation and benefits (1) $ 273.6 $ 249.4

   9.7  %       $ 488.5          $ 520.2               (6.1)     %
Store occupancy costs                       101.1             96.7             4.5  %         195.7            193.3                1.2      %
Advertising expense                          50.5             46.8             7.7  %          85.0             88.8               (4.3)     %
Other overhead costs (2)                     65.0             87.9           (26.0) %          94.7            168.2              (43.7)     %
Total SG&A expenses                   $     490.2          $ 480.8             2.0  %       $ 863.9          $ 970.5              (11.0)     %

SG&A per used vehicle unit (3) $ 2,256 $ 2,300 $ (44) $ 2,452 $ 2,239 $ 213





(1)   Excludes compensation and benefits related to reconditioning and vehicle
repair service, which are included in cost of sales. See Note 10 for details of
share-based compensation expense by grant type.
(2)   Includes IT expenses, preopening and relocation costs, insurance, non-CAF
bad debt, travel, charitable contributions and other administrative expenses.
(3)   Calculated as total SG&A expenses divided by total used vehicle units.

SG&A expenses increased 2.0% in the second quarter of fiscal 2021. This increase
reflected increased costs as a result of the 7% growth in our store base since
the beginning of last year's second quarter (representing the addition of 14
stores) and continued spend in omni-channel and core strategic initiatives,
partially offset by actions taken during the early stages of the COVID-19
pandemic to reduce costs, including aligning staffing and other overhead costs
to the business and pausing our store expansion. The increase also included the
following:
•$12.4 million increase in share-based compensation expense. The increase in
share-based compensation expense was primarily related to cash-settled
restricted stock units, as the expense associated with these units was driven by
the change in the company's stock price during the relevant periods.
•$3.7 million increase in advertising expense. We plan to increase our
year-over-year advertising expense during the remainder of the current year.
•$22.9 million decrease in other overhead costs, driven by the factors listed
above as well as reduced self-insurance loss and litigation-related expenses.


Page 36
--------------------------------------------------------------------------------

SG&A expenses decreased 11.0% in the first six months of fiscal 2021. This
decrease reflected a reduction in costs associated with our decline in sales
volume and actions taken in response to the COVID-19 pandemic to reduce costs,
as noted above, partially offset by an increase in costs as a result of the 8%
growth in our store base since the beginning of fiscal 2020 (representing the
addition of 17 stores) and continued spend in omni-channel and core strategic
initiatives. The decrease also included the following:
•$40.3 million one-time benefit, representing our receipt of settlement proceeds
in a class action lawsuit related to the economic loss associated with vehicles
containing Takata airbags.
•$4.8 million decrease in share-based compensation expense. The decrease in
share-based compensation expense was primarily related to cash-settled
restricted stock units, as the expense associated with these units was driven by
the change in the company's stock price during the relevant periods.
•$3.8 million decrease in advertising expense. We plan to increase our
year-over-year advertising expense during the remainder of the current year.

Interest Expense.  Interest expense includes the interest related to short- and
long-term debt, financing obligations and finance lease obligations. It does not
include interest on the non-recourse notes payable, which is reflected within
CAF income.

Interest expense remained relatively flat at $22.5 million in the second quarter
of fiscal 2021 compared with $21.1 million in the second quarter of fiscal 2020.
Interest expense increased to $46.4 million in the first six months of fiscal
2021 from $38.9 million in the first six months of fiscal 2020. The increase
primarily reflected increased expense for our financing obligations as well as a
higher outstanding average revolver balance in the current year period,
partially offset by lower interest rates.

Income Taxes.  The effective income tax rate was 23.6% in the second quarter of
fiscal 2021 and 23.1% in the first six months of fiscal 2021 versus 23.5% in the
second quarter of fiscal 2020 and 23.8% in the first six months of fiscal 2020.

RESULTS OF OPERATIONS - CARMAX AUTO FINANCE



CAF income primarily reflects interest and fee income generated
by CAF's portfolio of auto loans receivable less the interest expense associated
with the debt issued to fund these receivables, a provision for estimated loan
losses and direct CAF expenses. Total interest margin reflects the spread
between interest and fees charged to consumers and our funding costs. Changes in
the interest margin on new originations affect CAF income over time. Increases
in interest rates, which affect CAF's funding costs, or other competitive
pressures on consumer rates, could result in compression in the interest margin
on new originations. Changes in the allowance for loan losses as a percentage of
ending managed receivables reflect the effect of changes in loss and delinquency
experience and economic factors on our outlook for net losses expected to occur
over the remaining contractual life of the loans receivable.

CAF's managed portfolio is composed primarily of loans originated over the past
several years. Trends in receivable growth and interest margins primarily
reflect the cumulative effect of changes in the business over a multi-year
period. Historically, we have strived to originate loans with an underlying risk
profile that we believe will, in the aggregate and excluding CAF's Tier 3
originations, result in cumulative net losses in the 2% to 2.5% range over the
life of the loans. Actual loss performance of the loans may fall outside of this
range based on various factors, including intentional changes in the risk
profile of originations, economic conditions (including the effects of the
COVID-19 outbreak) and wholesale recovery rates. Based on underwriting
adjustments made during the first quarter of fiscal 2021, in response to higher
anticipated losses related to COVID-19, we targeted new loans toward the higher
end of this range. In the second quarter of fiscal 2021, we ceased the
underwriting adjustments made during the previous quarter and loans originated
continued to be targeted at the higher end, or slightly above, this range.
Current period originations reflect current trends in both our retail sales and
the CAF business, including the volume of loans originated, current interest
rates charged to consumers, loan terms and average credit scores.  Loans
originated in a given fiscal period impact CAF income over time, as we recognize
income over the life of the underlying auto loan.

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.



See Note 3 for additional information on CAF income and Note 4 for information
on auto loans receivable, including credit quality.
Page 37
--------------------------------------------------------------------------------

SELECTED CAF FINANCIAL INFORMATION


                                              Three Months Ended August 31                                                                                       Six Months Ended August 31
(In millions)                   2020                % (1)          2019               % (1)          2020                % (1)          2019               % (1)
Interest margin:
Interest and fee income      $  280.1             8.5           $ 275.7             8.5           $  562.6             8.5           $ 541.9             8.4
Interest expense                (81.3)           (2.5)            (90.6)           (2.8)            (165.9)           (2.5)           (178.0)           (2.8)
Total interest margin        $  198.8             6.0           $ 185.1             5.7           $  396.7             6.0           $ 363.9

5.7


Provision for loan losses    $  (26.0)           (0.8)          $ (45.5)           (1.4)          $ (148.0)           (2.2)          $ (83.7)

(1.3)


CarMax Auto Finance income   $  147.2             4.5           $ 114.1             3.5           $  198.1             3.0           $ 230.1             3.6



(1)   Annualized percentage of total average managed receivables.

CAF ORIGINATION INFORMATION (AFTER THE IMPACT OF 3-DAY PAYOFFS)


                                                                                                            Six Months Ended August
                                                Three Months Ended August 31                                          31
                                                  2020                  2019                2020                  2019
Net loans originated (in millions)         $      1,790.6           $  1,772.6          $  2,782.9          $    3,598.9
Vehicle units financed                             92,648               88,285             141,344               181,243
Net penetration rate (1)                             42.6   %             42.2  %             40.1  %               41.8    %
Weighted average contract rate                        8.2   %              8.6  %              8.3  %                8.7    %
Weighted average credit score (2)                     710                  708                 709                   706
Weighted average loan-to-value (LTV) (3)             91.6   %             94.7  %             92.1  %               94.5    %
Weighted average term (in months)                    65.8                 66.2                65.9                  66.2



(1)   Vehicle units financed as a percentage of total used units sold.
(2)   The credit scores represent FICO® scores and reflect only receivables with
obligors that have a FICO® score at the time of application. The FICO® score
with respect to any receivable with co-obligors is calculated as the average of
each obligor's FICO® score at the time of application. FICO® scores are not a
significant factor in our primary scoring model, which relies on information
from credit bureaus and other application information as discussed in Note
4. FICO® is a federally registered servicemark of Fair Isaac Corporation.
(3)   LTV represents the ratio of the amount financed to the total collateral
value, which is measured as the vehicle selling price plus applicable taxes,
title and fees.

LOAN PERFORMANCE INFORMATION
                                                 As of and for the Three Months Ended                              As of and for the Six
                                                               August 31                                          Months Ended August 31
(In millions)                                          2020                  2019                2020                   2019
Total ending managed receivables                 $   13,379.0            $ 

13,131.5 $ 13,379.0 $ 13,131.5 Total average managed receivables

$   13,218.8            $ 

13,012.1 $ 13,313.6 $ 12,859.7 Allowance for loan losses (1)

$      432.5            $  

150.4 $ 432.5 $ 150.4 Allowance for loan losses as a percentage of ending managed receivables

                               3.23    %             1.15  %             3.23  %                1.15     %
Net credit losses on managed receivables         $       30.7            $  

42.1 $ 75.3 $ 71.5 Annualized net credit losses as a percentage of total average managed receivables

                        0.93    %             1.29  %             1.13  %                1.11     %
Past due accounts as a percentage of ending
managed receivables                                      2.62    %             3.55  %             2.62  %                3.55     %
Average recovery rate (2)                                57.3    %             48.6  %             52.0  %                48.9     %



(1)  The allowance for loan losses as of August 31, 2020, includes a $202.0
million increase as a result of our adoption of CECL during the first quarter of
fiscal 2021.
(2)  The average recovery rate represents the average percentage of the
outstanding principal balance we receive when a vehicle is repossessed and
liquidated, generally at our wholesale auctions. While in any individual period
conditions may vary, over the past 10 fiscal years, the annual recovery rate has
ranged from a low of 46% to a high of 60%, and it is primarily affected by the
wholesale market environment.
Page 38
--------------------------------------------------------------------------------

•CAF Income (Increase of $33.1 million, or 29.0% in the second quarter of fiscal
2021)
•The increase in CAF income reflects a decrease in the provision for loan
losses, as well as increases in the total interest margin percentage and average
managed receivables.
•The increase in net loan originations resulted from our used vehicle sales
growth as well as an increase in CAF's net penetration rate, partially offset by
a decrease in the average amount financed.

•CAF Income (Decrease of $31.9 million or 13.9% in the first six months of
fiscal 2021)
•The decrease in CAF income reflects an increase in the provision for loan
losses, partially offset by improvement in the total interest margin percentage.
•The decrease in net loan originations resulted from our used vehicle sales
decline as well as a decline in CAF's net penetration rate.

•Provision for Loan Losses (Decrease of $19.5 million in the second quarter of
fiscal 2021)
•The decrease in the provision for loan losses was primarily due to favorable
loss experience in comparison to our loss expectations set at the end of the
first quarter, resulting in a $29.6 million favorable adjustment for receivables
then outstanding.
•This adjustment was more than offset by a $55.6 million increase to the
provision related to our estimate of lifetime losses on originations during the
second quarter.
•While we experienced some loss favorability during the second quarter, this
favorability was tempered by economic adjustment factors applied to the
provision. The allowance for loan losses as of August 31, 2020 reflects the
unpredictability of the current environment and the highly uncertain consumer
situation.

•Provision for Loan Losses (Increase of $64.3 million in the first six months of
fiscal 2021)
•The provision included $93.7 million, which largely reflected our initial
estimate of lifetime losses on loans originated in each quarter of the current
fiscal year.
•The provision also included a net increase of $54.3 million in our estimate of
lifetime losses on loans existing at the beginning of each quarter during the
current fiscal year, largely resulting from COVID-19 turmoil and worsened
economic factors.
•In connection with our adoption of CECL during the first quarter of fiscal
2021, we recorded a $202.0 million increase in the allowance for loan losses on
the first quarter opening balance sheet, with a corresponding decrease of
$153.3 million, net of tax, in retained earnings.

•Total interest margin (Increased to 6.0% of average managed receivables for
both the second quarter and first six months of fiscal 2021 from 5.7% for both
the second quarter and first six months of fiscal 2020)
•The increase in the total interest margin percentage for both the second
quarter and first six months of fiscal 2021 was the result of lower funding
costs.

Tier 3 Loan Originations.  CAF also originates a small portion of auto loans to
customers who typically would be financed by our Tier 3 finance providers, in
order to better understand the performance of these loans, mitigate risk and add
incremental profits. Historically, CAF has targeted originating approximately 5%
of the total Tier 3 loan volume; however, this rate may vary over time based on
market conditions. During the first quarter of fiscal 2021, we paused our CAF
Tier 3 lending given the current economic outlook and uncertainty surrounding
the COVID-19 outbreak. Subsequent to the end of the second quarter, we resumed
our Tier 3 lending program. A total of $146.1 million and $167.5 million in CAF
Tier 3 receivables were outstanding as of August 31, 2020 and February 29, 2020,
respectively. These loans have higher loss and delinquency rates than the
remainder of the CAF portfolio, as well as higher contract rates. As of
August 31, 2020 and February 29, 2020, approximately 10% of the total allowance
for loan losses related to the outstanding CAF Tier 3 loan balances.

PLANNED FUTURE ACTIVITIES

In the first quarter of fiscal 2021, we paused our store expansion strategy in response to the COVID-19 situation. We are resuming new store growth and anticipate opening between eight and ten stores in fiscal 2022.



Page 39
--------------------------------------------------------------------------------

FINANCIAL CONDITION



Liquidity and Capital Resources
Historically, our primary ongoing cash requirements have been to fund our
existing operations, store expansion and improvement and CAF. Since fiscal 2013,
we have also elected to use cash for our share repurchase program.  Our primary
ongoing sources of liquidity include funds provided by operations, proceeds from
non-recourse funding vehicles and borrowings under our revolving credit facility
or through other financing sources.

During the first quarter of fiscal 2021, in response to the COVID-19 crisis, we
took immediate and proactive measures to bolster our liquidity position and
provide additional financial flexibility to improve our ability to meet our
short-term liquidity needs. Those measures included drawing down additional
funds on our revolving credit facility, pausing our stock repurchase program,
pausing our store expansion strategy and actively aligning operating expenses to
the current state of the business. We strengthened our overall financial
position by selling through inventory and quickly aligning costs to lower sales
volumes. As demand increased during the second quarter, we were able to build
our saleable inventory by more than 50% and successfully ramped up to target
levels in September. Subsequent to the end of the second quarter, we fully paid
down the outstanding balance on our revolving credit facility and resumed our
store expansion strategy and share repurchase program. Our current capital
allocation strategy is to remain focused on growing the business while
maintaining an appropriate amount of caution given the uncertainty that remains
in the economic environment. Given the turnaround in our business, the strength
of the credit markets and our solid balance sheet, we believe we have the
appropriate liquidity, access to capital and financial strength to support our
operations and continue investing in our omni and digital initiatives for the
foreseeable future.
We currently target an adjusted debt-to-total capital ratio in a range of 35% to
45%. Our adjusted debt to capital ratio was modestly below our targeted range
for the second quarter of fiscal 2021, when netting out our accumulated cash of
approximately $712 million. In calculating this ratio, we utilize total debt
excluding non-recourse notes payable, finance lease liabilities, a multiple of
eight times rent expense and total shareholders' equity. Generally, we expect to
use our revolving credit facility and other financing sources, together with
stock repurchases, to maintain this targeted ratio; however, in any period, we
may be outside this range due to seasonal, market, strategic or other factors.

Operating Activities.  During the first six months of fiscal 2021, net cash
provided by operating activities totaled $889.8 million, compared with cash used
in operating activities of $125.5 million in the prior year period. Our
operating cash flows are significantly impacted by changes in auto loans
receivable, which decreased $188.6 million in the current year period compared
with an increase of $721.2 million in the prior year period.

The majority of the changes in auto loans receivable are accompanied by changes
in non-recourse notes payable, which are issued to fund auto loans originated by
CAF. Net payments on non-recourse notes payable were $230.9 million in the
current year period compared with net issuances of $606.1 million in the prior
year period and are separately reflected as cash from financing activities. Due
to the presentation differences between auto loans receivable and non-recourse
notes payable on the consolidated statements of cash flows, fluctuations in
these amounts can have a significant impact on our operating and financing cash
flows without affecting our overall liquidity, working capital or cash flows.

As of August 31, 2020, total inventory was $2.82 billion, representing a
decrease of $21.5 million compared with the balance as of the start of the
fiscal year. The decrease was primarily due to a decline in vehicle units
reflecting the seasonal pattern in inventory levels. The decrease in units was
partially offset by an increase in the average carrying cost of inventory as a
result of higher acquisition costs, driven by market appreciation.

The change in net cash provided by (used in) operating activities for the first
six months of the current fiscal year compared with the prior year period
reflected the changes in auto loans receivable and inventory, as discussed
above, and timing-related changes to other current assets and accounts payable,
partially offset by a decrease in net earnings when excluding non-cash expenses,
which include depreciation and amortization, share-based compensation expense
and the provisions for loan losses and cancellation reserves.

Investing Activities. During the first six months of the fiscal year, net cash
used in investing activities totaled $92.4 million in fiscal 2021 compared with
$178.9 million in fiscal 2020. Capital expenditures were $92.0 million in the
current year period versus $171.3 million in the prior year period. Capital
expenditures primarily included store construction costs and store remodeling
expenses. We maintain a multi-year pipeline of sites to support our store
growth, so portions of capital spending in one year may relate to stores that we
open in subsequent fiscal years. In response to COVID-19, we paused our store
expansion and remodel strategy during the first quarter of fiscal 2021.

Page 40
--------------------------------------------------------------------------------

As of August 31, 2020, 141 of our 220 used car stores were located on owned sites and 79 were located on leased sites, including 23 land-only leases and 56 land and building leases.



Financing Activities.  During the first six months of fiscal 2021, net cash used
in financing activities totaled $86.0 million compared with net cash provided by
financing activities of $346.6 million in the prior year period. Included in
these amounts were net payments on non-recourse notes payable of $230.9 million
compared with net issuances of non-recourse notes payable of $606.1 million in
the prior year period. Non-recourse notes payable are typically used to fund
changes in auto loans receivable (see "Operating Activities").

During the first six months of fiscal 2021, cash used in financing activities
was impacted by stock repurchases of $54.2 million as well as net borrowings on
our long-term debt of $117.4 million. During the first six months of fiscal
2020, cash provided by financing activities was impacted by stock repurchases of
$341.9 million as well as net borrowings on our long-term debt of $8.6 million.

TOTAL DEBT AND CASH AND CASH EQUIVALENTS
(In thousands)                                                       As of 

August 31 As of February 29


      Debt Description (1)                 Maturity Date                  2020                 2020
Revolving credit facility (2) (4) June 2024                        $        575,838    $          452,740
Term loan                         June 2024                                 300,000               300,000
3.86% Senior notes                April 2023                                100,000               100,000
4.17% Senior notes                April 2026                                200,000               200,000
4.27% Senior notes                April 2028                                200,000               200,000
                                  Various dates through February
Financing obligations             2059                                      533,165               536,739

Non-recourse notes payable Various dates through May 2027 13,382,375

            13,613,272
Total debt (3)                                                           15,291,378            15,402,751
Cash and cash equivalents                                          $        711,561    $           58,211


(1) Interest is payable monthly, with the exception of our senior notes, which are payable semi-annually.


 (2)  Borrowings accrue interest at variable rates based on the Eurodollar rate
(LIBOR), the federal funds rate, or the prime rate, depending on the type of
borrowing.
(3)  Total debt excludes unamortized debt issuance costs. See Note 9 for
additional information.
(4)  On September 16, 2020, we fully paid down the outstanding borrowings under
this facility with cash on hand.

Borrowings under our $1.45 billion unsecured revolving credit facility are
available for working capital and general corporate purposes, and the unused
portion is fully available to us. The credit facility, term loan and senior note
agreements contain representations and warranties, conditions and covenants.  If
these requirements are not met, all amounts outstanding or otherwise owed could
become due and payable immediately and other limitations could be placed on our
ability to use any available borrowing capacity.  As of August 31, 2020, we were
in compliance with these financial covenants.

See Note 9 for additional information on our revolving credit facility, term loan, senior notes and financing obligations.



CAF auto loans receivable are primarily funded through our warehouse facilities
and asset-backed term funding transactions. These non-recourse funding vehicles
are structured to legally isolate the auto loans receivable, and we would not
expect to be able to access the assets of our non-recourse funding vehicles,
even in insolvency, receivership or conservatorship proceedings. Similarly, the
investors in the non-recourse notes payable 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 loans receivable. We do, however,
continue to have the rights associated with the interest we retain in these
non-recourse funding vehicles.

As of August 31, 2020, $11.13 billion and $2.25 billion of non-recourse notes
payable were outstanding related to asset-backed term funding transactions and
our warehouse facilities, respectively. During the first six months of fiscal
2021, we funded a total of $2.50 billion in asset-backed term funding
transactions.  As of August 31, 2020, we had $1.25 billion of unused capacity in
our warehouse facilities.

We have periodically increased our warehouse facility limit over time, as our
store base, sales and CAF loan originations have grown. See Note 9 for
additional information on the warehouse facilities.
Page 41
--------------------------------------------------------------------------------

We generally repurchase the receivables funded through our warehouse facilities
when we enter into an asset-backed term funding transaction. If our
counterparties were to refuse to permit these repurchases it could impact our
ability to execute on our funding program. Additionally, the agreements related
to the warehouse facilities include various representations and warranties,
covenants and performance triggers.  If these requirements are not met, we could
be unable to continue to fund receivables through the warehouse facilities. In
addition, warehouse facility investors could charge us a higher rate of interest
and could have us replaced as servicer. Further, we could be required to deposit
collections on the related receivables with the warehouse facility agents on a
daily basis and deliver executed lockbox agreements to the warehouse facility
agents.

The timing and amount of stock repurchases are determined based on stock price,
market conditions, legal requirements and other factors. Shares repurchased are
deemed authorized but unissued shares of common stock. As of August 31, 2020, a
total of $2 billion of board authorizations for repurchases was outstanding,
with no expiration date, of which $1.51 billion remained available for
repurchase. In March 2020, our current stock repurchase program was suspended.
The repurchase authorization remained effective and the program resumed in
September 2020. See Note 10 for more information on share repurchase activity.

Fair Value Measurements
We recognize money market securities, mutual fund investments and derivative
instruments at fair value. See Note 6 for more information on fair value
measurements.

FORWARD-LOOKING STATEMENTS
We caution readers that the statements contained in this report about our future
business plans, operations, capital structure, opportunities, or prospects,
including without limitation any statements or factors regarding expected
operating capacity, sales, market share, margins, expenditures, CAF income,
stock repurchases, indebtedness, tax rates, earnings, or market conditions are
forward-looking statements made pursuant to the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995.  You can identify these
forward-looking statements by the use of words such as "anticipate," "believe,"
"could," "estimate," "expect," "intend," "may," "outlook," "plan," "predict,"
"should," "will" and other similar expressions, whether in the negative or
affirmative.  Such forward-looking statements are based upon management's
current knowledge and assumptions about future events and involve risks and
uncertainties that could cause actual results to differ materially from
anticipated results. We disclaim any intent or obligation to update these
statements. Among the factors that could cause actual results and outcomes to
differ materially from those contained in the forward-looking statements are the
following:

•The effect and consequences of COVID-19 on matters including U.S. and local
economies; our business operations and continuity; the availability of corporate
and consumer financing; the health and productivity of our associates; the
ability of third-party providers to continue uninterrupted service; and the
regulatory environment in which we operate.
•Changes in general or regional U.S. economic conditions.
•Changes in the availability or cost of capital and working capital financing,
including changes related to the asset-backed securitization market.
•Changes in the competitive landscape and/or our failure to successfully adjust
to such changes.
•Events that damage our reputation or harm the perception of the quality of our
brand.
•Our inability to realize the benefits associated with our omni-channel
initiatives.
•Our inability to recruit, develop and retain associates and maintain positive
associate relations.
•The loss of key associates from our store, regional or corporate management
teams or a significant increase in labor costs.
•Security breaches or other events that result in the misappropriation, loss or
other unauthorized disclosure of confidential customer, associate or corporate
information.
•Significant changes in prices of new and used vehicles.
•Changes in economic conditions or other factors that result in greater credit
losses for CAF's portfolio of auto loans receivable than anticipated.
•A reduction in the availability of or access to sources of inventory or a
failure to expeditiously liquidate inventory.
•Changes in consumer credit availability provided by our third-party finance
providers.
•Changes in the availability of extended protection plan products from
third-party providers.
Page 42
--------------------------------------------------------------------------------

•Factors related to the regulatory and legislative environment in which we
operate.
•Factors related to geographic and sales growth, including the inability to
effectively manage our growth.
•The failure of or inability to sufficiently enhance key information systems.
•The performance of third-party vendors we rely on for key components of our
business.
•The effect of various litigation matters.
•Adverse conditions affecting one or more automotive manufacturers, and
manufacturer recalls.
•The failure or inability to realize the benefits associated with our strategic
investments.
•The inaccuracy of estimates and assumptions used in the preparation of our
financial statements, or the effect of new accounting requirements or changes to
U.S. generally accepted accounting principles.
•The volatility in the market price for our common stock.
•The failure or inability to adequately protect our intellectual property.
•The occurrence of severe weather events.
•Factors related to the geographic concentration of our stores.

For more details on factors that could affect expectations, see Part II, Item
1A, "Risk Factors" on Page 45 of this report, our Annual Report on Form 10-K for
the fiscal year ended February 29, 2020, and our quarterly or current reports as
filed with or furnished to the U.S. Securities and Exchange Commission
("SEC"). Our filings are publicly available on our investor information home
page at investors.carmax.com. Requests for information may also be made to our
Investor Relations Department by email to investor_relations@carmax.com or by
calling 1-804-747-0422, ext. 4391.  We undertake no obligation to update or
revise any forward-looking statements after the date they are made, whether as a
result of new information, future events or otherwise.

Page 43
--------------------------------------------------------------------------------

© Edgar Online, source Glimpses