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, 2022 ("fiscal 2022"), as well as our
unaudited interim consolidated financial statements and the accompanying notes
included in Item 1 of this Form 10-Q. Note references are to the notes to
unaudited interim 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. Our consolidated financial
statements include the financial results related to our Edmunds Holding Company
("Edmunds") business, which does not meet the definition of a reportable
segment. For purposes of our MD&A discussion, amounts related to that business
are discussed in combination with our CarMax Sales Operations segment. Separate
discussion of these amounts is not considered meaningful for the purpose of
gaining an understanding of our business, as the significant drivers of these
operations in total are consistent with those of our CarMax Sales Operations
segment. Where appropriate, specific amounts related to non-reportable segments
have been disclosed for informational purposes.

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 platform, which gives us the largest addressable
market in the used car industry, empowers our retail customers to buy a car on
their terms - online, in-store or an integrated combination 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 express 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, 2022, we operated 234 used car stores in 108 U.S. television
markets. As of that date, wholesale auctions previously held at many 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 40.2% of our retail used vehicle unit sales in the
first six months of fiscal 2023. As of August 31, 2022, CAF serviced
approximately 1.1 million customer accounts in its $16.35 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.

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

Revenues and Profitability
The sources of revenue and gross profit from the CarMax Sales Operations segment
and other non-reportable segments for the first six months of fiscal 2023 are as
follows:

      Net Sales and      Gross Profit
    Operating Revenues


[[Image Removed: kmx-20220831_g1.jpg]][[Image Removed: kmx-20220831_g2.jpg]]
A high-level summary of our financial results for the second quarter and first
six months of fiscal 2023 as compared to the second quarter and first six months
of fiscal 2022 is as follows (1):

                                                                 Change from Three                                 Change from Six
(Dollars in millions except per share  Three Months Ended           Months Ended          Six Months Ended           Months Ended
or per unit data)                        August 31, 2022          August 

31, 2021 August 31, 2022 August 31, 2021 Income statement information


 Net sales and operating revenues      $     8,144.8                         2.0  %       $   17,456.4                       11.3  %
 Gross profit                          $       737.1                        (9.6) %       $    1,612.5                       (7.3) %
 CAF income                            $       182.9                        (8.6) %       $      387.3                      (12.3) %
 Selling, general and administrative
expenses                               $       666.0                        16.0  %       $    1,322.8                       17.2  %
 Net earnings                          $       125.9                       (55.9) %       $      378.2                      (47.6) %
Unit sales information
 Used unit sales                             216,939                        (6.4) %            457,889                       (8.9) %
 Change in used unit sales in
comparable stores                               (8.3)    %                      N/A              (10.6)   %                      N/A
 Wholesale unit sales                        159,677                       (15.1) %            345,984                       (6.4) %

Per unit information


 Used gross profit per unit            $       2,282                         4.4  %       $      2,312                        5.3  %
 Wholesale gross profit per unit       $         881                       (12.3) %       $        961                       (5.3) %
 SG&A as a % of gross profit                    90.4     %                  20.0  %               82.0    %                  17.2  %

Per share information


 Net earnings per diluted share        $        0.79                       (54.1) %       $       2.35                      (46.0) %
Online sales metrics
Online retail sales (2)                           11     %                     2  %                 11    %                     3  %
Omni sales (3)                                    53     %                    (2) %                 54    %                    (2) %
Revenue from online transactions (4)              30     %                     2  %                 30    %                     4  %


(1)  Where applicable, amounts are net of intercompany eliminations.
(2)  An online retail sale is defined as a sale where the customer completes all
four of the following activities remotely: reserving the vehicle; financing the
vehicle, if needed; trading-in or opting out of a trade-in; and creating an
online sales order.
Page 32
--------------------------------------------------------------------------------

(3)  An omni sale is defined as a sale where customers complete at least one of
the four activities listed above online.
(4)  Revenue from online transactions is defined as revenue from retail sales
that qualify as an online retail sale, as well as any related EPP and
third-party finance contribution, wholesale sales where the winning bid was
taken from an online bid and all revenue earned by Edmunds.

Refer to "Results of Operations" for further details on our revenues and profitability.

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 used to fund the repurchase of common stock under
our share repurchase program, our store growth and the Edmunds acquisition,
which was completed during the second quarter of fiscal 2022.

Our current capital allocation strategy is to focus on our core business, including investing in digital capabilities and the strategic expansion of our store footprint, pursue new growth opportunities through investments, partnerships and acquisitions and return excess capital to shareholders. We believe we have the appropriate liquidity, access to capital and financial strength to support our operations and continue investing in our strategic initiatives for the foreseeable future.



Strategic Update and Future Outlook
Our omni-channel experience provides a common platform across all of CarMax that
leverages our scale, nationwide footprint and infrastructure and empowers our
customers to buy a vehicle on their terms. Customers are seeking
personalization, convenience and safety in how they shop for and buy a vehicle
more than ever. Our omni-channel platform empowers customers to buy a car on
their own terms, whether completely from home, in-store or through an integrated
combination of online and in-store experiences. Our diversified business model,
combined with our omni-channel experience, is a unique advantage in the used car
industry that firmly positions us to continue growing our market share while
creating shareholder value over the long-term.

We continue to focus our efforts on optimizing and enhancing the customer
experience. During the first quarter of fiscal 2023, we enabled online
self-progression for all of our retail customers. All customers are now eligible
to complete an online retail sale independently if they choose. In the second
quarter of fiscal 2023, online retail sales accounted for 11% of retail unit
sales, consistent with the previous quarter and up from 9% in the prior year
quarter. Omni sales represented approximately 53% of retail sales, down slightly
from the previous quarter as well as the prior year quarter. Online, omni and
in-person sales can vary from quarter to quarter depending on consumer
preferences and how they choose to interact with us. While we expect our online
and omni sales to grow over time, our goal is to provide the best experience
whether in-store, online or a combination of the two.

Revenue from online transactions was $2.4 billion, or approximately 30% of net
revenues in the second quarter of fiscal 2023, down slightly from 31% in the
previous quarter and up from 28% in the prior year quarter.

We purchased approximately 343,000 vehicles from consumers and dealers during
the second quarter of fiscal 2023, down 8% from the prior year quarter and up
approximately 50% from the second quarter of fiscal 2021. This reflects
customers' responsiveness to both our nation-wide online instant offer tool that
we launched last year and our offers. Of the vehicles purchased from dealers,
approximately 20,000 were purchased through MaxOffer, our digital appraisal
product for dealers, up 130% from the prior year quarter and up 18% from the
prior quarter. We leverage the Edmunds sales team to open new markets and sign
up new dealers for MaxOffer. For the second quarter of fiscal 2023, our
self-sufficiency rate remained above 70%. The success of our online instant
appraisal offer continues to strengthen our leadership position as the largest
used vehicle buyer from consumers.

Our investments in the near term will focus on our customer experience, vehicle
acquisition and marketing. Our plans to grow vehicle acquisition include
attracting new customers and pursuing partnerships as we expand our appraisal
offerings to dealers. As we continue enhancing our online experience and
offerings, we believe it is important to educate customers about our
omni-channel platform and to differentiate and elevate our brand. For fiscal
2023, we expect our marketing spend per unit to be at least as much as fiscal
2022. We believe we are well positioned to continue gaining market share through
our marketing strategies, which are focused on driving customer growth through
building awareness and affinity for the brand and acquiring in-market shoppers
and sellers.

In order to execute our long-term strategy, we plan to continue investing in
various strategic initiatives to increase innovation, specifically to enhance
the seamlessness of our online and in-store offerings to improve the customer
experience. Given the current macroeconomic environment, our nearer-term
priority will be on allocating resources toward those initiatives that will
Page 33
--------------------------------------------------------------------------------

further drive efficiency and effectiveness across our omni platform. We are also
focused on ensuring we are efficient in our spend, actively taking steps to
further align our expenses to our sales levels. This included reducing staffing
in our stores and CECs through attrition, pausing on a portion of the hiring and
contractor utilization in our corporate offices, and better aligning marketing
spend to sales.

We remain focused on several key initiatives to enhance the customer experience.
We are deploying a more sophisticated version of our finance-based shopping
product which will allow customers to shop by monthly payment across multiple
lenders and will provide access to credit terms on cars within our retail
inventory as well as automated payoff verification for trade-ins. As of the end
of the second quarter, this product was available to over 50% of our customers,
and we anticipate the nationwide rollout to be completed during the third
quarter of fiscal 2023. These tools seamlessly provide consumers with all the
information they need to secure the best financing option for them, creating a
differentiated experience in the industry. We are also focused on leveraging
data science, automation and artificial intelligence to improve efficiency and
effectiveness within our CECs. Over time, we anticipate these tools will enable
us to reduce associate time spent per customer as we enhance our ability to
provide live interactions at the highest value moments.

In addition, we are upgrading our auction experience to be even more user
friendly. We are testing a modernized vehicle detail page to be mobile friendly
and efficiently display the most relevant information dealers need to preview
our wholesale inventory, similar to how customers shop our retail inventory. We
are also testing AI-generated online vehicle condition photos and self-service
check-out capabilities. These tools will enable us to drive incremental
operational efficiencies as we continue to scale our wholesale volume, all while
providing an even better experience to our wholesale dealers.

For fiscal 2023, we would expect to require an increase beyond the 5% to 8%
range of gross profit growth to lever SG&A as a percentage of gross profit. This
is primarily driven by the timing of strategic investments and growth-related
costs, as well as heightened inflationary pressures. While we expect to remain
in investment mode over the next few years, we expect our leverage point to be
lower after fiscal 2023.

We expect our diversified model, the scale of our operations, our investments
and omni-channel strategy to provide a solid foundation for further growth. As a
result, we have set the following long-term targets, which were disclosed in our
Annual Report on Form 10-K for fiscal 2022:

•Sell between 2 million and 2.4 million vehicles through our combined retail and
wholesale channels by fiscal 2026.
•Generate between $33 billion and $45 billion in revenue by fiscal 2026.
•Grow our nationwide share of the age 0- to 10 used vehicle market to more than
5% by the end of calendar 2025.

These ranges include our assessment of macroeconomic factors that could result in ongoing volatility in consumer demand.



In calendar 2021, we estimate we sold approximately 4.0% of the age 0- to
10-year old vehicles sold on a nationwide basis, an increase from 3.5% in
calendar 2020. We estimate we sold approximately 4.9% of the age 0- to 10-year
old vehicles sold in the current comparable store markets in which we operate in
calendar 2021, an increase from 4.3% in 2020. Based on external data, we
continued to gain market share through July, the latest period for which title
data is available. We believe we are well positioned to deliver profitable
market share gains in any environment. 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, developing and retaining an engaged and skilled workforce.
•Improving efficiency in our stores and CECs and our logistics operations to
reduce waste.
•Leveraging data and advanced analytics to continuously improve the customer
experience as well as our processes and systems.
•Utilizing advertising to drive customer growth, educate customers about our
omni-channel platform and to differentiate and elevate our brand.

As of August 31, 2022, we had used car stores located in 108 U.S. television
markets, which covered approximately 86% 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 2023, we opened four stores, and during the
remainder of the fiscal year we plan to open six stores.

Page 34
--------------------------------------------------------------------------------

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 28, 2022.

CRITICAL ACCOUNTING ESTIMATES

For information on critical accounting policies, see "Critical Accounting Estimates" in the MD&A included in Item 7 of the Annual Report on Form 10-K for the fiscal year ended February 28, 2022.

RESULTS OF OPERATIONS - CARMAX SALES OPERATIONS AND OTHER NON-REPORTABLE SEGMENTS

NET SALES AND OPERATING REVENUES



                                                     Three Months Ended August 31                                        Six Months Ended August 31
(In millions)                                2022                  2021               Change                   2022                    2021                Change
Used vehicle sales                     $      6,284.1          $ 6,104.4                  2.9  %       $     13,298.6              $ 12,261.7                  8.5  %
Wholesale vehicle sales                       1,690.3            1,701.6                 (0.7) %              3,806.8                 3,075.9                 23.8  %
Other sales and revenues:
Extended protection plan revenues               109.8              113.0                 (2.9) %                226.3                   247.3                 (8.5) %
Third-party finance income/(fees), net            2.7                2.8                 (1.8) %                  6.1                    (1.8)               437.5  %
Advertising & subscription revenues
(1)                                              34.3               34.5                 (0.8) %                 68.7                    34.5                 98.7  %
Other                                            23.6               32.1                (26.4) %                 49.9                    68.3                (26.9) %
Total other sales and revenues                  170.4              182.4                 (6.6) %                351.0                   348.3                  0.8  %
Total net sales and operating revenues $      8,144.8          $ 7,988.4                  2.0  %       $     17,456.4              $ 15,686.0                 11.3  %


(1) Excludes intersegment sales and operating revenues that have been eliminated in consolidation. See Note 17 for further details.



UNIT SALES

                                                 Three Months Ended August 31                                     Six Months Ended August 31
                                        2022                  2021                Change                 2022                  2021               Change
Used vehicles                            216,939             231,797                 (6.4) %              457,889             502,596                (8.9) %
Wholesale vehicles                       159,677             188,098                (15.1) %              345,984             369,487                (6.4) %



AVERAGE SELLING PRICES

                                               Three Months Ended August 31                                   Six Months Ended August 31
                                        2022                 2021              Change                 2022                2021              Change
Used vehicles                     $       28,657          $ 26,141                 9.6  %       $      28,755          $ 24,197                18.8  %
Wholesale vehicles                $       10,179          $  8,701                17.0  %       $      10,619          $  7,997                32.8  %


COMPARABLE STORE USED VEHICLE SALES CHANGES



                                    Three Months Ended August 31 (1)                      Six Months Ended August 31 (1)
                                     2022                      2021                       2022                      2021
Used vehicle units                        (8.3) %                    6.2  %                   (10.6) %                   41.8  %
Used vehicle revenues                      0.4  %                   38.8  %                     6.0  %                   70.4  %



(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.
Page 35
--------------------------------------------------------------------------------

VEHICLE SALES CHANGES



                                        Three Months Ended August 31                           Six Months Ended August 31
                                       2022                       2021                      2022                       2021
Used vehicle units                          (6.4) %                     6.7  %                   (8.9) %                    42.6  %
Used vehicle revenues                        2.9  %                    39.1  %                    8.5  %                    70.9  %

Wholesale vehicle units                    (15.1) %                    41.4  %                   (6.4) %                    88.2  %
Wholesale vehicle revenues                  (0.7) %                   107.7  %                   23.8  %                   164.7  %



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)
                                    2022                       2021                       2022                       2021
CAF (2)                                  44.8  %                    47.1  %                    44.0  %                    46.9  %
Tier 2 (3)                               21.6  %                    21.6  %                    23.5  %                    22.2  %
Tier 3 (4)                                6.0  %                     7.2  %                     6.6  %                     8.7  %
Other (5)                                27.6  %                    24.1  %                    25.9  %                    22.2  %
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 2 and Tier 3 loan originations, which represent
approximately 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
                                           2022                              2021                     2022                           2021
Used car stores, beginning of
period                                        231                                 222                    230                            220
Store openings                                  3                                   3                      4                              5
Used car stores, end of period                234                                 225                    234                            225



During the first six months of fiscal 2023, we opened four stores, including our
entry into the New York metro market (Edison, NJ; Stockton, CA; Wayne, NJ; and
East Meadow, NY).

Used Vehicle Sales.  The 2.9% increase in used vehicle revenues in the second
quarter of fiscal 2023 was primarily driven by a 9.6% increase in average retail
selling price, partially offset by a 6.4% decrease in used unit sales. The
decrease in used units included an 8.3% decrease in comparable store used unit
sales. Comparable store sales saw a low single-digit decline in June and then
fell sharply through the end of the quarter, a trend that continued into
September. For the first six months of fiscal 2023, used vehicle revenues
increased 8.5%, driven by an 18.8% increase in average selling price, partially
offset by an 8.9% decrease in used unit sales. The decrease in used units
included a 10.6% decrease in comparable store used unit sales. Online retail
sales, as defined previously, accounted for 11% of used unit sales for both the
second quarter and first six months of fiscal 2023, compared with 9% and 8% for
the second quarter and first six months of fiscal 2022, respectively.

During the second quarter and first six months of fiscal 2023, we believe a
number of macroeconomic factors impacted our used unit sales performance,
including challenges to vehicle affordability that stem from broad inflation,
lapping stimulus benefits paid in the prior year, rising interest rates and low
consumer confidence.

The increase in average retail selling price in both the second quarter and first six months of fiscal 2023 reflected higher vehicle acquisition costs resulting from strong wholesale industry valuations.



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 comprised of 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,
Page 36
--------------------------------------------------------------------------------

although they can also be affected by changes in vehicle mix or the average age, mileage or condition of the vehicles being sold. During fiscal 2021, our wholesale auctions were moved to an online format and continue to operate completely online.



The 0.7% decrease in wholesale vehicle revenues in the second quarter of fiscal
2023 was primarily due to a 15.1% decrease in unit sales, partially offset by a
17.0% increase in average selling price. For the first six months of fiscal
2023, wholesale vehicle revenues increased 23.8%, driven by a 32.8% increase in
average selling price, partially offset by a 6.4% decrease in unit sales.
Wholesale volume was negatively impacted by our decision to shift some units
from wholesale to retail to meet consumer demand for lower priced vehicles. We
estimate that without this shift, our second quarter wholesale unit sales would
have decreased from the prior year quarter by less than 10%. Wholesale
performance during the second quarter was also impacted by depreciation of
approximately $2,500 and the fact that we intentionally slowed buys in reaction
to rapidly changing market conditions. This steep depreciation environment
continued into September. The increase in average selling price in both the
second quarter and first six months of fiscal 2023 was primarily due to
increased acquisition costs resulting from continued strong industry valuations.

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 income/(fees),
advertising and subscription revenues earned by our Edmunds business, and other
revenues, which are predominantly comprised of service department 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 decreased 6.6% in the second quarter of fiscal 2023,
reflecting the decline in new vehicle sales and EPP revenues. The decline in new
car sales was driven by the divestiture of our remaining new car franchise in
the third quarter of fiscal 2022. EPP revenues decreased 2.9%, largely
reflecting the combined effects of the decline in our retail unit sales, stable
penetration and increased margins.

Other sales and revenues increased 0.8% in the first six months of fiscal 2023,
reflecting the addition of Edmunds' revenue and an improvement in net
third-party finance income, partially offset by a decrease in EPP revenue and a
decline in new vehicle sales. Net third-party finance income improved as a
result of lower Tier 3 originations. The decline in new car sales was driven by
the divestiture of our remaining new car franchise in the third quarter of
fiscal 2022. EPP revenues decreased 8.5%, reflecting the decline in our retail
unit volume.

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.

Page 37
--------------------------------------------------------------------------------


GROSS PROFIT

                                        Three Months Ended August 31 (1)                               Six Months Ended August 31 (1)
(In millions)                     2022               2021               Change                  2022                  2021               Change
Used vehicle gross profit     $    495.0          $  506.5                 (2.3) %       $       1,058.5          $ 1,103.5                 (4.1) %
Wholesale vehicle gross            140.7             189.0                (25.6) %                 332.3              374.9                (11.3) %
profit
Other gross profit                 101.4             120.0                (15.4) %                 221.7              261.6                (15.2) %
Total                         $    737.1          $  815.5                 (9.6) %       $       1,612.5          $ 1,740.0                 (7.3) %


(1) Amounts are net of intercompany eliminations.



GROSS PROFIT PER UNIT

                                           Three Months Ended August 31 (1)                                      Six Months Ended August 31 (1)
                                        2022                              2021                               2022                              2021
                               $ per                              $ per                             $ per                              $ per
                              unit(2)               %(3)         unit(2)              %(3)         unit(2)               %(3)         unit(2)              %(3)
Used vehicle gross profit   $   2,282             7.9          $  2,185             8.3          $   2,312             8.0          $  2,196             9.0
Wholesale vehicle gross
profit                      $     881             8.3          $  1,005            11.1          $     961             8.7          $  1,015            12.2
Other gross profit          $     468            59.6          $    517            65.8          $     484            63.2          $    521            75.1



(1)   Amounts are net of intercompany eliminations. Those eliminations had the
effect of increasing used vehicle gross profit per unit and wholesale vehicle
gross profit per unit and decreasing other gross profit per unit by immaterial
amounts.
(2)   Calculated as category gross profit divided by its respective units sold,
except the other category, which is divided by total used units sold.
(3)   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. Gross profit
per used unit is consistent across our omni-channel platform.

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 generally have a lower cost per unit compared with vehicles purchased
at auction or through other channels, which may generate more gross profit per
unit. In any given period, our gross profit may also be impacted by the age mix
of vehicles sold, as older vehicles are generally more profitable. We monitor
macroeconomic factors and pricing elasticity and adjust our pricing accordingly
to optimize unit sales and profitability while also maintaining a competitively
priced inventory.

Used vehicle gross profit decreased 2.3% in the second quarter of fiscal 2023,
driven by the 6.4% decrease in total used unit sales, partially offset by the
$97 increase in used vehicle gross profit per unit. Used vehicle gross profit
decreased 4.1% in the first six months of fiscal 2023, driven by the 8.9%
decrease in total used unit sales, partially offset by the $116 increase in used
vehicle gross profit per unit. We continue to focus on striking the right
balance between covering cost increases, maintaining margin and passing along
efficiencies to consumers to support vehicle affordability.

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 decreased 25.6% in the second quarter of fiscal
2023, primarily driven by the 15.1% decrease in wholesale unit sales as well as
the $124 decrease in wholesale vehicle gross profit per unit. Wholesale vehicle
gross profit decreased 11.3% in the first six months of fiscal 2023, primarily
driven by the 6.4% decrease in wholesale unit sales as well as
Page 38
--------------------------------------------------------------------------------

the $54 decrease in wholesale vehicle gross profit per unit. Our decision to
source a higher mix of older vehicles for retail sale also impacted wholesale
vehicle gross profit per unit. When those vehicles cannot be reconditioned to
our standards for consumer sales, we shift them to wholesale, which often sell
at lower margins. Wholesale gross profit per unit was also impacted by steep
market depreciation, which continued into September.

Other Gross Profit.  Other gross profit includes profits related to EPP
revenues, net third-party finance income/(fees), advertising and subscription
profits earned by our Edmunds business, and other revenues. Other revenues are
predominantly comprised of service department operations, including used vehicle
reconditioning. We have no cost of sales related to EPP revenues or net
third-party finance income/(fees), as these represent revenues paid to us by
certain third-party providers. Third-party finance income is 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 decreased 15.4% in the second quarter of fiscal 2023,
primarily driven by a $12.5 million decline in service department margins as
well as a decrease in EPP revenues, as discussed above. The decline in service
department profits was driven by deleverage resulting from lower retail unit
sales as well as inflationary pressure.

Other gross profit decreased 15.2% in the first six months of fiscal 2023,
primarily driven by a $43.4 million decline in service department margins as
well as a decrease in EPP revenues, as discussed above, partially offset by the
inclusion of six months of Edmunds' margin in fiscal 2023 compared with three
months of Edmunds' margin in fiscal 2022. The decline in service department
profits was driven by deleverage resulting from lower retail unit sales as well
as inflationary pressure.
Page 39
--------------------------------------------------------------------------------

SG&A Expenses

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

Three Months Ended August 31, 2022 Six Months Ended August 31, 2022 [[Image Removed: kmx-20220831_g3.jpg]][[Image Removed: kmx-20220831_g4.jpg]]COMPONENTS OF SG&A EXPENSES COMPARED WITH PRIOR PERIOD (1)



                                                  Three Months Ended August 31                                    Six Months Ended August 31
(In millions except per unit data)          2022                2021             Change                 2022                     2021              

Change


Compensation and benefits:
Compensation and benefits, excluding
share-based compensation expense      $      333.8           $ 299.5                11.4  %       $      679.0               $   583.6                16.3  %
Share-based compensation expense              24.5              28.7               (14.5) %               46.8                    67.1               (30.3) %
Total compensation and benefits (2)   $      358.3           $ 328.2                 9.2  %       $      725.8               $   650.7                11.5  %
Occupancy costs                               68.8              55.1                25.0  %              134.7                   105.6                27.5  %
Advertising expense                           82.9              85.0                (2.5) %              171.8                   157.5                 9.1  %
Other overhead costs (3)                     156.0             106.0                47.2  %              290.5                   214.6                35.5  %
Total SG&A expenses                   $      666.0           $ 574.3                16.0  %       $    1,322.8               $ 1,128.4                17.2  %
SG&A as % of gross profit                     90.4   %          70.4  %             20.0  %               82.0   %                64.8  %             17.2  %



(1)   Amounts are net of intercompany eliminations.
(2)   Excludes compensation and benefits related to reconditioning and vehicle
repair service, which are included in cost of sales. See Note 11 for details of
share-based compensation expense by grant type.
(3) Includes IT expenses, non-CAF bad debt, preopening and relocation costs,
insurance, charitable contributions, travel and other administrative expenses.

SG&A expenses increased 16.0% in the second quarter of fiscal 2023. Factors
contributing to the net increase include the following:
•$50.0 million increase in other overhead costs, driven by investments to
advance our technology platforms and support our strategic and growth
initiatives. The change in other overhead costs was also negatively impacted by
a $14 million one-time change in accounting estimate made in the prior year
related to non-CAF uncollectible receivables.
•$34.3 million increase in compensation and benefits expense, excluding
share-based compensation expense, driven by increased staffing and wage
pressures in the prior year, partially offset by steps taken during the current
year to better align our staffing expenses with sales.
•$13.7 million increase in store occupancy costs driven by the 5.4% increase in
our store base since the beginning of last year's second quarter as well as
other growth- and capacity-related costs.
•$4.2 million decrease in stock-based compensation expense, primarily related to
cash-settled restricted stock units, as the expense associated with these units
was primarily driven by the change in the company's stock price during the
relevant periods.

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

SG&A expenses increased 17.2% in the first six months of fiscal 2023. Factors
contributing to the net increase include the following:
•$95.4 million increase in compensation and benefits expense, excluding
share-based compensation expense, driven by increased staffing and wage
pressures as well as the inclusion of Edmunds for six months in the current year
compared to three months in the prior year.
•$75.9 million increase in other overhead costs, driven by investments to
advance our technology platforms and support our strategic and growth
initiatives. Other overhead costs were also negatively impacted by a
year-over-year increase in non-CAF uncollectible receivables. This increase
reflects several factors including, but not limited to, ongoing DMV processing
delays, costs associated with our Love Your Car Guarantee program and field
execution opportunities stemming from the dynamic operating environment.
•$29.1 million increase in store occupancy costs driven by the 6.4% increase in
our store base since the beginning of the last fiscal year as well as other
growth- and capacity-related costs.
•$14.3 million increase in advertising expense driven by our previously
communicated investment in advertising spend as well as last year's lower level
of spend in the first quarter given our tight inventory position and robust
consumer demand.
•$20.3 million decrease in stock-based compensation expense, primarily related
to cash-settled restricted stock units, as the expense associated with these
units was primarily driven by the change in the company's stock price during the
relevant periods.

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 increased to $32.7 million and $61.5 million in the second
quarter and first six months of fiscal 2023, respectively, compared with
$22.4 million and $42.9 million in the second quarter and first six months of
fiscal 2022. The increase for both periods primarily reflected higher
outstanding debt balances in the current fiscal year, including the $700 million
term loan issued in October 2021, as well as higher interest rates.

Other Income. Other income of $4.0 million in the second quarter of fiscal 2023
was relatively consistent with $1.8 million in the second quarter of fiscal
2022. Other income decreased to $1.9 million in the first six months of fiscal
2023 compared with $27.4 million in the first six months of fiscal 2022. The
decrease for the six month period was primarily due to net gains on an equity
investment recorded during fiscal 2022.

Income Taxes.  The effective income tax rate was 24.9% in the second quarter of
fiscal 2023 and 25.0% in the first six months of fiscal 2023 versus 22.4% in the
second quarter of fiscal 2022 and 22.8% in the first six months of fiscal 2022.
The increase in the effective income tax rate for both periods was primarily
driven by the difference in excess tax benefit related to settlements of
share-based awards.

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 sought to originate loans in our core portfolio,
which excludes Tier 2 and Tier 3 origination, with an underlying risk profile
that we believe will, in the aggregate result in cumulative net losses in the 2%
to 2.5% range (excluding CECL-required recovery costs) 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 COVID-19) and
wholesale recovery rates. 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.

Page 41
--------------------------------------------------------------------------------

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 targeted originating approximately 5% of the total Tier 3 loan
volume. During the first quarter of fiscal 2022, we increased our Tier 3 loan
volume beyond our target of 5% of total Tier 3 loan volume to 10% by the end of
the first quarter of fiscal 2022. Additionally, in the second quarter of fiscal
2022, CAF began to originate loans in the Tier 2 space on a test basis. Any
future adjustments in Tier 2 and Tier 3 will consider the broader lending
environment along with the long-term sustainability of the change. These loans
have higher loss and delinquency rates than the remainder of the CAF portfolio,
as well as higher contract rates.

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 4 for additional information on CAF income and Note 5 for information on auto loans receivable, including credit quality.

SELECTED CAF FINANCIAL INFORMATION



                                              Three Months Ended August 31                                          Six Months Ended August 31
(In millions)                   2022                % (1)          2021               % (1)           2022                % (1)          2021               % (1)
Interest margin:
Interest and fee income      $  357.2             8.8           $ 324.1             8.8           $   703.9             8.8           $ 634.4             8.8
Interest expense                (62.5)           (1.5)            (60.6)           (1.7)             (111.3)           (1.4)           (126.4)           (1.8)
Total interest margin        $  294.7             7.3           $ 263.5             7.2           $   592.6             7.4           $ 508.0             7.0
Provision for loan losses    $  (75.5)           (1.9)          $ (35.5)           (1.0)          $  (133.3)           (1.7)          $ (11.1)

(0.2)


CarMax Auto Finance income   $  182.9             4.5           $ 200.0             5.4           $   387.3             4.8           $ 441.8             6.1


(1) Annualized percentage of total average managed receivables.

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



                                                Three Months Ended August 31                    Six Months Ended August 31
                                                  2022                  2021                  2022                       2021
Net loans originated (in millions)         $      2,334.0           $  2,372.4          $     4,780.8                $  4,855.8
Vehicle units financed                             89,443               99,671                184,106                   218,034
Net penetration rate (1)                             41.2   %             43.0  %                40.2   %                  43.4  %
Weighted average contract rate                        9.4   %              8.5  %                 9.2   %                   8.7  %
Weighted average credit score (2)                     709                  704                    706                       699
Weighted average loan-to-value (LTV) (3)             88.1   %             89.4  %                87.8   %                  89.8  %
Weighted average term (in months)                    66.3                 66.6                   66.3                      66.4



(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
5. 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.

Page 42
--------------------------------------------------------------------------------

LOAN PERFORMANCE INFORMATION



                                              As of and for the Three Months Ended        As of and for the Six Months Ended
                                                            August 31                                  August 31
(In millions)                                       2022                  2021                 2022                 2021
Total ending managed receivables              $   16,349.3            $ 14,984.4          $  16,349.3           $ 14,984.4
Total average managed receivables             $   16,176.2            $ 14,683.3          $  15,996.6           $ 14,416.0
Allowance for loan losses                     $      477.5            $    398.1          $     477.5           $    398.1
Allowance for loan losses as a percentage of
ending managed receivables                            2.92    %             2.66  %              2.92   %             2.66  %
Net credit losses on managed receivables      $       56.2            $     16.9          $      88.8           $     24.1
Annualized net credit losses as a percentage
of total average managed receivables                  1.39    %             0.46  %              1.11   %             0.34  %
Past due accounts as a percentage of ending
managed receivables                                   4.64    %             2.72  %              4.64   %             2.72  %
Average recovery rate (1)                             67.3    %             66.3  %              69.1   %             65.4  %



(1)  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 71%, and it is primarily affected by the
wholesale market environment.

•CAF Income (Decrease of $17.2 million, or 8.6%, and decrease of $54.4 million,
or 12.3%, in the second quarter and first six months of fiscal 2023,
respectively)
•The decrease in CAF income for both the second quarter and first six months of
fiscal 2023 reflects a year-over-year swing in the provision for loan losses as
discussed below.
•The increase in the provision for loan losses for both periods was partially
offset by increases in the total interest margin and average managed
receivables.

•Provision for Loan Losses
•The provision for loan losses resulted in expense of $75.5 million and
$133.3 million in the second quarter and first six months of fiscal 2023,
respectively, compared with expense of $35.5 million and $11.1 million in the
second quarter and first six months of fiscal 2022, respectively.
•The increase in the provision for both the second quarter and six month period
was primarily the result of a reduced provision coming out of the pandemic in
the prior year periods.
•The allowance for loan losses as a percentage of ending managed receivables was
2.92% as of August 31, 2022, compared with 2.66% as of August 31, 2021 and 2.77%
as of February 28, 2022. The increase in the allowance percentage from February
primarily reflected the effect of the previously disclosed expansion of Tier 2
and Tier 3 originations within CAF's portfolio.

•Total Interest Margin (Increased to 7.3% and 7.4% in the second quarter and
first six months of fiscal 2023, respectively, from 7.2% and 7.0% in the second
quarter and first six months of fiscal 2022)
•The increase in the total interest margin percentage for the second quarter was
primarily driven by a $9.4 million benefit related to swaps not designated as
hedges for accounting purposes.
•The increase in the total interest margin percentage for the first six months
of fiscal 2023 was primarily the result of lower funding costs as well as an
$18.6 million benefit related to swaps not designated as hedges for accounting
purposes.

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

•Loan Origination and Performance
•The decrease in net loan originations in the second quarter and first six
months of fiscal 2023 resulted from a decrease in used unit sales and the net
penetration rate, partially offset by an increase in the average amount
financed.
•CAF net penetration in the second quarter and first six months of fiscal 2023
declined from the prior year periods, largely reflecting an increase in the mix
of customers utilizing outside financing.
•The weighted average contract rate increased to 9.4% in the second quarter of
fiscal 2023, compared with 8.5% in the prior year quarter. The weighted average
contract rate increased to 9.2% in the first six months of fiscal 2023, compared
with 8.7% in the prior year period. The increases for both periods were
primarily due to higher rates charged to customers in response to the current
interest rate environment.
•The year-over-year increase in past due accounts as a percentage of ending
managed receivables in the second quarter and first six months of fiscal 2023
primarily reflected unusually low delinquency levels experienced in the prior
year periods as well as the impact of the expansion of Tier 2 and Tier 3
originations within CAF's portfolio.

PLANNED FUTURE ACTIVITIES



We anticipate opening a total of ten stores in fiscal 2023. During the first
half of fiscal 2023, we entered the New York City metro market by opening three
stores. We anticipate opening two more stores in this market in the next fiscal
year. We currently estimate capital expenditures will total approximately $500
million in fiscal 2023, an increase from $308.5 million in fiscal 2022. The
increase in planned capital spending in fiscal 2023 largely reflects long-term
growth capacity initiatives for our auction, sales and production facilities in
addition to continued investments in technology. We expect approximately 30% of
our capital expenditures in fiscal 2023 will be focused on investments in
technology.

FINANCIAL CONDITION



Liquidity and Capital Resources
Our primary ongoing cash requirements are to fund our existing operations, store
expansion and improvement, CAF and strategic growth initiatives. 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.

Our current capital allocation strategy is to focus on our core business, including investing in digital capabilities and the strategic expansion of our store footprint, pursue new growth opportunities through investments, partnerships and acquisitions and return excess capital to shareholders. We believe we have the appropriate liquidity, access to capital and financial strength to support our operations and continue investing in our strategic 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, net of cash on hand, was at the middle
of our targeted range for the second quarter of fiscal 2023. 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 2023, net cash
provided by operating activities totaled $479.6 million, compared with cash used
in operating activities of $1.39 billion in the prior year period. Our operating
cash flows are significantly impacted by changes in auto loans receivable, which
increased $804.9 million in the current year period compared with $1.18 billion
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 issuances of non-recourse notes payable were $654.4 million in the
current year period compared with $1.21 billion 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, 2022, total inventory was $4.67 billion, representing a decrease of $452.9 million compared with the balance as of the start of the fiscal year. The decrease was primarily due to a decrease in vehicle units reflecting the seasonal pattern in inventory levels.



Page 44
--------------------------------------------------------------------------------

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 inventory and auto loans receivable, as discussed
above, as well as timing-related changes in accounts receivable, 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 fiscal 2023, net cash used
in investing activities totaled $207.3 million compared with $380.2 million in
fiscal 2022. Capital expenditures were $204.5 million in the current year period
versus $137.8 million in the prior year period. Capital expenditures primarily
included store construction costs and store remodeling expenses as well as
investments in technology. 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.

As of August 31, 2022, 153 of our 234 used car stores were located on owned sites and 81 were located on leased sites, including 25 land-only leases and 56 land and building leases.



Financing Activities.  During the first six months of fiscal 2023, net cash used
in financing activities totaled $322.2 million compared with net cash provided
by financing activities of $1.77 billion in the prior year period. Included in
these amounts were net issuances of non-recourse notes payable of $654.4 million
compared with $1.21 billion 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 2023, cash used in financing activities
was impacted by stock repurchases of $325.2 million as well as net payments on
our long-term debt of $644.7 million. During the first six months of fiscal
2022, cash provided by financing activities was impacted by stock repurchases of
$355.5 million as well as net proceeds on our long-term debt of $867.2 million.

TOTAL DEBT AND CASH AND CASH EQUIVALENTS



(In thousands)                                                       As of 

August 31 As of February 28


      Debt Description (1)                 Maturity Date                  2022                 2022
Revolving credit facility (2)     June 2024                        $        605,450    $        1,243,500
Term loan (2)                     June 2024                                 300,000               300,000
Term loan (2)                     October 2026                              699,422               699,352
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                                      520,005               524,766
                                  Various dates through February
Non-recourse notes payable        2029                                   16,121,244            15,466,799
Total debt (3)                                                     $     18,746,121    $       18,734,417
Cash and cash equivalents                                          $         56,772    $          102,716


(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), or successor benchmark rate, the federal funds rate, or the prime rate,
depending on the type of borrowing.
(3)  Total debt excludes unamortized debt issuance costs. See Note 10 for
additional information.

Borrowings under our $2.00 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 loans 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, 2022, we were in compliance with these financial covenants.

See Note 10 for additional information on our revolving credit facility, term loans, 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
Page 45
--------------------------------------------------------------------------------

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, 2022, $13.12 billion and $3.00 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
2023, we funded a total of $3.15 billion in asset-backed term funding
transactions.  As of August 31, 2022, we had $2.40 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 10 for additional information on the warehouse facilities.



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. In April 2022, our board
of directors increased our share repurchase authorization by $2 billion. As of
August 31, 2022, a total of $4 billion of board authorizations for repurchases
was outstanding, with no expiration date, of which $2.45 billion remained
available for repurchase. See Note 11 for more information on share repurchase
activity.

Fair Value Measurements
We recognize money market securities, mutual fund investments, certain equity
investments and derivative instruments at fair value. See Note 7 for more
information on fair value measurements.

FORWARD-LOOKING STATEMENTS



We caution readers that the statements contained in this report that are not
statements of historical fact, including statements about our future business
plans, operations, capital structure, opportunities, or prospects, including
without limitation any statements or factors regarding expected operating
capacity, sales, inventory, market share, online purchases of vehicles from
consumers, gross profit per used unit, revenue, margins, expenditures,
liquidity, loan originations, CAF income, stock repurchases, indebtedness,
earnings, market conditions or expectations with regards to the continued impact
of the COVID-19 pandemic, 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," "positioned," "predict," "target," "should," "will" and other
similar expressions, whether in the negative or affirmative.  Such
forward-looking statements are based upon management's current knowledge,
expectations and assumptions and involve risks and uncertainties 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 the Coronavirus public health crisis 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, including the potential impact of Russia's invasion of Ukraine.

•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 and strategic investments.



Page 46
--------------------------------------------------------------------------------

•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.

•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 the 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 transactions.



•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   49   of this report, our Annual Report on Form 10-K
for the fiscal year ended February 28, 2022, 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. 7865.  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 47
--------------------------------------------------------------------------------

© Edgar Online, source Glimpses