Free Trial

CarMax (KMX) Financials

CarMax logo
$38.12 +1.05 (+2.82%)
Closing price 03:59 PM Eastern
Extended Trading
$37.85 -0.26 (-0.69%)
As of 07:58 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for CarMax

Annual Income Statements for CarMax

This table shows CarMax's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 2/29/2016 2/28/2017 2/28/2018 2/28/2019 2/29/2020 2/28/2021 2/28/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
Net Income / (Loss) Attributable to Common Shareholders
623 627 664 842 888 747 1,082 466 459 524 261
Consolidated Net Income / (Loss)
623 627 664 842 888 747 1,151 485 479 501 247
Net Income / (Loss) Continuing Operations
623 627 664 842 888 747 1,082 466 459 524 261
Total Pre-Tax Income
1,010 1,006 1,064 1,113 1,161 965 1,492 637 642 669 383
Total Operating Income
1,059 1,064 1,133 1,189 782 480 750 84 188 207 -62
Total Gross Profit
2,411 2,552 2,750 2,919 2,722 2,379 3,288 2,800 2,713 2,898 2,807
Total Revenue
15,542 16,244 17,541 18,612 20,320 18,950 31,900 29,685 26,536 26,353 25,881
Operating Revenue
15,150 15,875 17,120 18,173 20,320 18,950 31,900 29,685 26,536 26,353 25,881
Total Cost of Revenue
13,131 13,692 14,791 15,693 17,598 16,571 28,613 26,885 23,823 23,456 23,075
Operating Cost of Revenue
13,131 13,692 14,791 15,693 17,598 16,571 28,613 26,885 23,823 23,456 23,075
Total Operating Expenses
1,352 1,489 1,617 1,730 1,940 1,899 2,537 2,716 2,525 2,691 2,868
Selling, General & Admin Expense
1,352 1,489 1,617 1,730 1,750 1,704 2,325 2,487 2,286 2,435 2,453
Depreciation Expense
- - - - 190 194 212 228 239 255 274
Impairment Charge
- - - - - - - - 0.00 0.00 141
Total Other Income / (Expense), net
-49 -57 -69 -76 367 485 673 534 433 485 459
Interest Expense
36 56 71 76 83 86 94 120 125 108 110
Interest & Investment Income
- - - - 456 563 802 663 568 582 563
Other Income / (Expense), net
-13 -0.95 1.36 -0.41 -5.69 8.28 35 -9.40 -10 12 7.07
Income Tax Expense
387 379 399 270 273 218 341 152 162 169 136
Basic Earnings per Share
$3.07 $3.29 $3.64 $4.83 $5.39 $4.58 $7.09 $3.05 $3.03 $3.22 $1.68
Weighted Average Basic Shares Outstanding
203.28M 190.34M 182.66M 174.46M 164.84M 163.18M 162.41M 158.80M 158.22M 155.33M 147.26M
Diluted Earnings per Share
$3.03 $3.26 $3.60 $4.79 $5.33 $4.52 $6.97 $3.03 $3.02 $3.21 $1.68
Weighted Average Diluted Shares Outstanding
205.54M 192.22M 184.47M 175.88M 166.82M 165.13M 165.18M 159.77M 158.71M 156.06M 147.61M
Weighted Average Basic & Diluted Shares Outstanding
193.83M 185.70M 182.40M 174.40M 162.57M 163.18M 160.54M 158.09M 157.39M 152.68M 141.82M

Quarterly Income Statements for CarMax

This table shows CarMax's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026
Net Income / (Loss) Attributable to Common Shareholders
119 82 30 152 133 125 113 210 95 62 -107
Consolidated Net Income / (Loss)
119 82 50 152 133 125 90 210 95 62 -121
Net Income / (Loss) Continuing Operations
119 82 30 152 133 125 113 210 95 62 -107
Total Pre-Tax Income
158 111 66 207 178 166 118 283 127 84 -111
Total Operating Income
52 -7.72 -56 91 86 37 -7.65 168 49 -60 -219
Total Gross Profit
697 613 586 792 760 678 668 894 718 590 605
Total Revenue
7,074 6,149 5,627 7,113 7,014 6,223 6,003 7,547 6,595 5,794 5,946
Operating Revenue
7,074 6,149 5,627 7,113 7,014 6,223 6,003 7,547 6,595 5,794 5,946
Total Cost of Revenue
6,377 5,536 5,040 6,322 6,253 5,546 5,335 6,653 5,877 5,204 5,341
Operating Cost of Revenue
6,377 5,536 5,040 6,322 6,253 5,546 5,335 6,653 5,877 5,204 5,341
Total Operating Expenses
645 621 642 700 674 640 676 725 668 650 824
Selling, General & Admin Expense
586 560 581 639 611 576 611 660 601 581 611
Depreciation Expense
59 61 61 62 64 65 65 66 67 69 72
Total Other Income / (Expense), net
106 118 101 115 92 129 149 115 78 144 123
Interest Expense
32 31 31 31 27 25 24 27 28 26 29
Interest & Investment Income
135 149 147 147 116 160 159 142 103 175 144
Other Income / (Expense), net
-2.63 0.89 7.97 0.42 -3.28 -5.37 20 -0.31 -3.62 4.47 6.53
Income Tax Expense
40 29 15 54 45 41 29 73 32 22 10
Basic Earnings per Share
$0.75 $0.52 $0.32 $0.97 $0.85 $0.81 $0.59 $1.38 $0.64 $0.43 ($0.77)
Weighted Average Basic Shares Outstanding
158.48M 158.45M 158.22M 157.16M 155.87M 154.58M 155.33M 152.14M 149.29M 145.55M 147.26M
Diluted Earnings per Share
$0.75 $0.52 $0.31 $0.97 $0.85 $0.81 $0.58 $1.38 $0.64 $0.43 ($0.77)
Weighted Average Diluted Shares Outstanding
159.24M 158.80M 158.71M 157.71M 156.53M 155.27M 156.06M 152.61M 149.64M 145.86M 147.61M
Weighted Average Basic & Diluted Shares Outstanding
158.67M 157.92M 157.39M 156.08M 154.92M 153.80M 152.68M 150.07M 146.85M 141.80M 141.82M

Annual Cash Flow Statements for CarMax

This table details how cash moves in and out of CarMax's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 2/29/2016 2/28/2017 2/28/2018 2/28/2019 2/29/2020 2/28/2021 2/28/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
Net Change in Cash & Equivalents
9.79 47 31 40 61 116 515 147 299 -290 104
Net Cash From Operating Activities
-117 -455 -81 163 -237 668 -2,549 1,283 459 624 1,985
Net Cash From Continuing Operating Activities
-117 -455 -81 163 -237 668 -2,549 1,283 459 624 1,985
Net Income / (Loss) Continuing Operations
623 627 664 842 888 747 1,151 485 479 501 247
Consolidated Net Income / (Loss)
623 627 664 842 888 747 1,151 485 479 501 247
Depreciation Expense
137 169 180 182 216 242 273 265 260 295 346
Non-Cash Adjustments To Reconcile Net Income
243 310 264 296 387 353 347 506 515 588 1,726
Changes in Operating Assets and Liabilities, net
-1,120 -1,562 -1,188 -1,157 -1,728 -675 -4,321 28 -796 -759 -334
Net Cash From Investing Activities
-379 -420 -302 -309 -389 -128 -524 -426 -467 -461 -540
Net Cash From Continuing Investing Activities
-379 -420 -302 -309 -389 -128 -41 -426 -467 -461 -540
Purchase of Property, Plant & Equipment
-316 -418 -297 -305 -332 -165 -309 -423 -465 -468 -541
Acquisitions
- - - - 0.00 0.00 242 0.00 0.00 0.00 0.00
Purchase of Investments
-11 -3.77 -6.84 -6.15 -59 -3.73 -25 -13 -6.19 -11 -10
Sale of Property, Plant & Equipment
1.54 1.23 0.10 0.69 0.00 1.85 0.26 5.19 1.35 0.33 0.42
Sale and/or Maturity of Investments
0.32 0.73 1.69 1.58 1.58 8.33 38 4.28 3.15 17 2.99
Other Investing Activities, net
-54 - - - - 0.00 0.00 0.00 0.00 0.00 7.54
Net Cash From Financing Activities
505 922 413 186 687 -424 3,105 -710 308 -454 -1,341
Net Cash From Continuing Financing Activities
505 922 413 186 687 -424 3,105 -710 308 -454 -1,341
Repayment of Debt
-10,169 -11,158 -13,482 -14,174 -10,652 -12,890 -18,399 -17,736 -12,141 -13,051 -15,291
Repurchase of Common Equity
-984 -564 -580 -905 -568 -230 -576 -334 -94 -428 -643
Issuance of Debt
11,611 12,585 14,402 15,208 11,786 12,560 22,013 17,355 12,515 12,968 14,599
Issuance of Common Equity
47 60 74 58 124 143 80 17 45 74 8.35
Other Financing Activities, net
- - -0.52 -0.89 -4.15 -7.42 -12 -12 -17 -17 -15

Quarterly Cash Flow Statements for CarMax

This table details how cash moves in and out of CarMax's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026
Net Change in Cash & Equivalents
290 35 -9.67 -336 339 -277 -16 1,305 884 -2,236 151
Net Cash From Operating Activities
124 210 310 -118 619 -23 146 1,575 1,353 -591 -353
Net Cash From Continuing Operating Activities
124 210 310 -118 619 -23 146 1,575 1,353 -591 -353
Net Income / (Loss) Continuing Operations
119 82 50 152 133 125 90 210 95 62 -121
Consolidated Net Income / (Loss)
119 82 50 152 133 125 90 210 95 62 -121
Depreciation Expense
64 67 67 69 73 75 77 80 84 88 94
Non-Cash Adjustments To Reconcile Net Income
145 111 119 156 172 127 133 813 468 72 374
Changes in Operating Assets and Liabilities, net
-203 -50 73 -496 242 -351 -154 473 707 -813 -700
Net Cash From Investing Activities
-75 -145 -110 -106 -110 -132 -113 -141 -131 -139 -129
Net Cash From Continuing Investing Activities
-75 -145 -110 -106 -110 -132 -113 -141 -131 -139 -129
Purchase of Property, Plant & Equipment
-73 -145 -110 -104 -109 -127 -128 -137 -131 -140 -133
Purchase of Investments
-2.01 -1.41 -1.55 -2.09 -1.00 -6.39 -1.26 -4.93 -0.84 -2.99 -1.25
Sale of Property, Plant & Equipment
0.08 0.05 0.05 0.00 0.13 0.02 0.18 0.05 0.30 0.04 0.03
Sale and/or Maturity of Investments
0.39 1.16 1.59 0.14 0.49 1.10 16 0.43 0.73 0.77 1.07
Other Investing Activities, net
- - - 0.00 - - - - - - 4.41
Net Cash From Financing Activities
240 -30 -210 -112 -171 -122 -49 -129 -338 -1,507 633
Net Cash From Continuing Financing Activities
240 -30 -210 -112 -171 -122 -49 -129 -338 -1,507 633
Repayment of Debt
-2,975 -2,776 -3,574 -3,690 -3,381 -2,760 -3,742 -4,010 -3,017 -3,945 -4,319
Repurchase of Common Equity
-0.21 -40 -50 -107 -106 -116 -99 -204 -181 -204 -54
Issuance of Debt
3,189 2,785 3,415 3,676 3,295 2,750 3,770 4,076 2,859 2,642 5,022
Issuance of Common Equity
27 0.90 16 8.21 22 5.07 38 8.33 0.02 - -0.00

Annual Balance Sheets for CarMax

This table presents CarMax's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 2/29/2016 2/28/2017 2/28/2018 2/28/2019 2/29/2020 2/28/2021 2/28/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
Total Assets
14,460 16,279 17,486 18,718 21,082 21,542 26,338 26,183 27,197 27,404 26,368
Total Current Assets
2,472 2,874 3,061 3,214 3,664 4,117 6,549 5,041 5,227 5,078 5,310
Cash & Equivalents
37 38 45 47 58 132 103 315 574 247 123
Restricted Cash
344 380 399 441 481 496 548 471 507 559 592
Note & Lease Receivable
- - - - - - - - - 0.00 100
Accounts Receivable
132 152 133 140 191 239 561 299 221 189 204
Inventories, net
1,932 2,261 2,391 2,519 2,846 3,157 5,125 3,726 3,678 3,935 4,137
Other Current Assets
26 42 93 67 87 92 213 231 247 148 154
Plant, Property, & Equipment, net
2,162 2,518 2,667 2,828 3,069 3,056 3,209 3,431 3,666 3,842 4,070
Total Noncurrent Assets
9,826 10,887 11,758 12,676 14,349 14,369 16,580 17,710 18,305 18,485 16,987
Noncurrent Note & Lease Receivables
9,537 10,596 11,536 12,428 - 13,490 15,290 16,342 17,012 17,243 15,952
Goodwill
- - - - - 0.65 141 141 141 141 0.00
Noncurrent Deferred & Refundable Income Taxes
162 151 63 61 90 164 121 81 99 140 78
Other Noncurrent Operating Assets
128 140 159 186 14,260 714 1,028 1,147 1,053 960 956
Total Liabilities & Shareholders' Equity
14,460 16,279 17,486 18,718 21,082 21,542 26,338 26,183 27,197 27,404 26,368
Total Liabilities
11,555 13,171 14,169 15,361 17,313 17,177 21,103 20,570 21,123 21,161 20,479
Total Current Liabilities
1,005 1,106 1,174 1,312 1,535 1,699 2,047 1,938 2,312 2,198 2,415
Short-Term Debt
316 343 366 396 433 453 576 579 797 543 762
Accounts Payable
442 495 530 593 737 799 938 827 934 978 1,118
Accrued Expenses
246 266 279 318 332 415 533 479 524 530 475
Current Deferred & Payable Income Tax Liabilities
2.03 1.40 0.00 3.78 1.39 0.22 0.00 0.00 0.00 88 2.02
Other Current Liabilities
- - - - 31 31 - 53 57 59 57
Total Noncurrent Liabilities
10,550 12,065 12,995 14,049 15,779 15,478 19,055 18,631 18,811 18,963 18,064
Long-Term Debt
9,920 11,340 12,262 13,777 14,944 14,620 18,175 17,775 17,960 18,137 17,261
Capital Lease Obligations
400 487 490 0.00 - - 523 524 496 482 465
Other Noncurrent Operating Liabilities
229 239 243 273 835 858 357 332 355 344 339
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,905 3,109 3,317 3,357 3,769 4,365 5,235 5,613 6,074 6,243 5,889
Total Preferred & Common Equity
2,905 3,109 3,317 3,357 3,769 4,365 5,235 5,613 6,074 6,243 5,889
Total Common Equity
2,905 3,109 3,317 3,357 3,769 4,365 5,235 5,613 6,074 6,243 5,889
Common Stock
1,228 1,282 1,324 1,321 1,431 1,595 1,758 1,792 1,888 1,968 1,881
Retained Earnings
1,747 1,883 2,047 2,104 2,488 2,888 3,524 3,723 4,127 4,272 4,042
Accumulated Other Comprehensive Income / (Loss)
-70 -57 -54 -68 -150 -119 -46 98 59 3.08 -34

Quarterly Balance Sheets for CarMax

This table presents CarMax's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/28/2023 5/31/2023 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 5/31/2025 8/31/2025 11/30/2025
Total Assets
26,183 26,962 27,300 27,173 27,197 27,242 27,296 27,297 27,386 27,080 25,562
Total Current Assets
5,041 5,364 5,386 5,110 5,227 4,970 4,859 4,819 5,453 5,542 4,198
Cash & Equivalents
315 264 521 605 574 219 525 272 263 540 205
Restricted Cash
471 506 535 484 507 536 573 541 584 619 567
Note & Lease Receivable
- - - - - - - - 638 922 0.00
Accounts Receivable
299 322 272 212 221 212 228 214 200 174 151
Inventories, net
3,726 4,081 3,839 3,639 3,678 3,773 3,398 3,665 3,624 3,150 3,128
Other Current Assets
231 190 219 170 247 230 136 127 143 138 147
Plant, Property, & Equipment, net
3,431 3,499 3,539 3,624 3,666 3,735 3,763 3,799 3,910 3,969 4,023
Total Noncurrent Assets
17,710 18,099 18,375 18,440 18,305 18,537 18,674 18,679 18,024 17,569 17,341
Noncurrent Note & Lease Receivables
16,342 16,745 17,000 17,082 17,012 17,268 17,414 17,413 16,803 16,386 16,151
Goodwill
141 141 141 141 141 141 141 141 141 141 141
Noncurrent Deferred & Refundable Income Taxes
81 100 112 121 99 100 127 133 141 106 73
Other Noncurrent Operating Assets
1,147 1,113 1,122 1,095 1,053 1,027 992 992 939 935 975
Total Liabilities & Shareholders' Equity
26,183 26,962 27,300 27,173 27,197 27,242 27,296 27,297 27,386 27,080 25,562
Total Liabilities
20,570 21,139 21,295 21,129 21,123 21,075 21,116 21,086 21,099 20,879 19,498
Total Current Liabilities
1,938 2,114 2,320 2,083 2,312 1,986 2,156 2,097 2,277 2,252 2,106
Short-Term Debt
579 569 820 759 797 536 572 525 808 798 739
Accounts Payable
827 967 932 763 934 911 1,008 986 980 913 887
Accrued Expenses
479 529 513 494 524 456 484 457 409 478 418
Current Deferred & Payable Income Tax Liabilities
0.00 49 0.10 11 0.00 25 34 70 79 4.87 4.08
Other Current Liabilities
53 - 55 56 57 58 58 60 - 58 57
Total Noncurrent Liabilities
18,631 19,025 18,974 19,046 18,811 19,089 18,960 18,989 18,822 18,627 17,392
Long-Term Debt
17,775 18,159 18,084 18,164 17,960 18,217 18,105 18,149 18,006 17,817 16,587
Capital Lease Obligations
524 519 517 509 496 485 473 481 471 464 462
Other Noncurrent Operating Liabilities
332 347 373 373 355 387 382 358 345 346 342
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
5,613 5,823 6,006 6,044 6,074 6,167 6,180 6,211 6,287 6,201 6,065
Total Preferred & Common Equity
5,613 5,823 6,006 6,044 6,074 6,167 6,180 6,211 6,287 6,201 6,065
Total Common Equity
5,613 5,823 6,006 6,044 6,074 6,167 6,180 6,211 6,287 6,201 6,065
Common Stock
1,792 1,810 1,857 1,866 1,888 1,912 1,934 1,930 1,974 1,947 1,896
Retained Earnings
3,723 3,951 4,070 4,118 4,127 4,193 4,237 4,266 4,321 4,275 4,196
Accumulated Other Comprehensive Income / (Loss)
98 61 79 61 59 62 9.06 15 -8.25 -21 -27

Annual Metrics And Ratios for CarMax

This table displays calculated financial ratios and metrics derived from CarMax's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 2/29/2016 2/28/2017 2/28/2018 2/28/2019 2/29/2020 2/28/2021 2/28/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
DEI Shares Outstanding
- - - - - - - - - - 141,796,641.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 141,796,641.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 1.84
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.19% 4.52% 7.99% 6.10% 9.18% -6.74% 68.34% -6.95% -10.61% -0.69% -1.79%
EBITDA Growth
6.73% 4.06% 6.71% 4.30% -27.61% -26.36% 44.79% -66.07% 27.70% 17.28% -43.30%
EBIT Growth
5.28% 1.58% 6.73% 4.78% -34.66% -37.08% 60.64% -88.05% 111.17% 23.25% -125.03%
NOPAT Growth
6.37% 1.39% 6.75% 27.23% -33.49% -37.91% 55.74% -88.90% 118.33% 10.45% -125.74%
Net Income Growth
4.36% 0.57% 5.92% 26.85% 5.46% -15.93% 54.14% -57.89% -1.15% 4.46% -50.60%
EPS Growth
10.99% 7.59% 10.43% 33.06% 11.27% -15.20% 54.20% -56.53% -0.33% 6.29% -47.66%
Operating Cash Flow Growth
87.94% -289.96% 82.31% 302.32% -245.18% 382.22% -481.79% 150.34% -64.26% 36.16% 217.86%
Free Cash Flow Firm Growth
57.33% -84.60% 59.09% 64.42% -540.04% 117.64% -2,723.68% 104.87% -283.75% 50.43% 552.95%
Invested Capital Growth
10.18% 12.92% 7.62% 6.57% 9.18% 1.08% 26.86% -0.64% 2.28% 1.46% -3.81%
Revenue Q/Q Growth
-18.67% 0.59% 1.52% -18.66% -3.61% 44.09% 8.59% -6.21% -0.36% 1.45% -0.22%
EBITDA Q/Q Growth
193.04% -14.68% 16.52% -10.73% -30.44% 10.38% 16.37% -14.49% -5.54% 14.60% -41.72%
EBIT Q/Q Growth
174.58% -17.04% 19.21% -12.17% -36.44% 15.25% 21.36% -35.23% -13.61% 33.45% -132.21%
NOPAT Q/Q Growth
175.96% -17.39% 17.13% -35.33% -38.02% 224.39% -6.50% -39.43% -17.19% 30.34% -135.66%
Net Income Q/Q Growth
-0.34% 1.88% -4.39% 9.12% 2.58% -0.66% -4.17% -15.78% -3.76% 8.59% -45.99%
EPS Q/Q Growth
1.68% 2.52% -3.23% 10.37% 3.29% -0.44% -3.99% -15.36% -4.13% 9.18% -44.55%
Operating Cash Flow Q/Q Growth
79.34% -539.27% 74.21% -28.27% -240.12% -10.93% -11.66% 7.37% 299.60% -20.73% -20.11%
Free Cash Flow Firm Q/Q Growth
77.50% -119.48% 49.95% -134.74% -13.28% 270.54% -25.83% 142.32% 63.55% -321.88% -43.29%
Invested Capital Q/Q Growth
-0.07% 2.88% 0.60% 1.13% -0.34% 2.63% 6.04% 2.53% -0.58% 0.19% 2.51%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
15.51% 15.71% 15.68% 15.69% 13.40% 12.55% 10.31% 9.43% 10.22% 11.00% 10.84%
EBITDA Margin
7.62% 7.58% 7.49% 7.37% 4.88% 3.86% 3.32% 1.21% 1.73% 1.95% 1.13%
Operating Margin
6.81% 6.55% 6.46% 6.39% 3.85% 2.53% 2.35% 0.28% 0.71% 0.79% -0.24%
EBIT Margin
6.73% 6.54% 6.47% 6.39% 3.82% 2.58% 2.46% 0.32% 0.75% 0.83% -0.21%
Profit (Net Income) Margin
4.01% 3.86% 3.79% 4.53% 4.37% 3.94% 3.61% 1.63% 1.81% 1.90% 0.96%
Tax Burden Percent
61.73% 62.30% 62.44% 75.70% 76.52% 77.38% 77.15% 76.12% 74.69% 74.78% 64.49%
Interest Burden Percent
96.53% 94.69% 93.76% 93.62% 149.50% 197.55% 190.12% 678.91% 323.92% 305.92% -700.21%
Effective Tax Rate
38.27% 37.70% 37.56% 24.30% 23.48% 22.62% 22.85% 23.88% 25.31% 25.22% 35.51%
Return on Invested Capital (ROIC)
5.21% 4.73% 4.59% 5.45% 3.36% 1.99% 2.71% 0.27% 0.59% 0.63% -0.17%
ROIC Less NNEP Spread (ROIC-NNEP)
4.89% 4.41% 4.23% 5.01% 5.39% 4.55% 6.18% 2.56% 2.45% 2.53% 1.42%
Return on Net Nonoperating Assets (RNNOA)
15.36% 16.12% 16.09% 19.80% 21.58% 16.38% 21.27% 8.67% 7.62% 7.49% 4.24%
Return on Equity (ROE)
20.57% 20.85% 20.67% 25.25% 24.94% 18.37% 23.99% 8.94% 8.20% 8.13% 4.08%
Cash Return on Invested Capital (CROIC)
-4.48% -7.40% -2.75% -0.91% -5.42% 0.91% -20.96% 0.92% -1.67% -0.81% 3.72%
Operating Return on Assets (OROA)
7.57% 6.92% 6.72% 6.57% 3.90% 2.29% 3.28% 0.36% 0.74% 0.80% -0.20%
Return on Assets (ROA)
4.51% 4.08% 3.93% 4.65% 4.46% 3.50% 4.81% 1.85% 1.80% 1.83% 0.92%
Return on Common Equity (ROCE)
20.57% 20.85% 20.67% 25.25% 24.94% 18.37% 23.99% 8.94% 8.20% 8.13% 4.08%
Return on Equity Simple (ROE_SIMPLE)
21.46% 20.17% 20.02% 25.09% 23.57% 17.11% 21.99% 8.64% 7.89% 8.02% 0.00%
Net Operating Profit after Tax (NOPAT)
654 663 707 900 599 372 579 64 140 155 -40
NOPAT Margin
4.21% 4.08% 4.03% 4.84% 2.95% 1.96% 1.81% 0.22% 0.53% 0.59% -0.15%
Net Nonoperating Expense Percent (NNEP)
0.32% 0.32% 0.35% 0.44% -2.03% -2.56% -3.46% -2.29% -1.87% -1.89% -1.59%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 0.61% -0.16%
Cost of Revenue to Revenue
84.49% 84.29% 84.32% 84.31% 86.60% 87.45% 89.69% 90.57% 89.78% 89.00% 89.16%
SG&A Expenses to Revenue
8.70% 9.16% 9.22% 9.30% 8.61% 8.99% 7.29% 8.38% 8.62% 9.24% 9.48%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
8.70% 9.16% 9.22% 9.30% 9.55% 10.02% 7.95% 9.15% 9.52% 10.21% 11.08%
Earnings before Interest and Taxes (EBIT)
1,046 1,063 1,134 1,189 777 489 785 94 198 219 -55
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,184 1,232 1,314 1,371 992 731 1,058 359 458 514 291
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.12 3.88 3.38 3.15 3.79 4.45 3.38 1.94 2.05 2.04 1.04
Price to Tangible Book Value (P/TBV)
3.12 3.88 3.38 3.15 3.79 4.45 3.47 1.99 2.10 2.09 1.04
Price to Revenue (P/Rev)
0.58 0.74 0.64 0.57 0.70 1.03 0.55 0.37 0.47 0.48 0.24
Price to Earnings (P/E)
14.52 19.26 16.86 12.54 16.06 26.01 16.33 23.41 27.20 24.36 23.42
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
6.89% 5.19% 5.93% 7.98% 6.23% 3.85% 6.12% 4.27% 3.68% 4.10% 4.27%
Enterprise Value to Invested Capital (EV/IC)
1.47 1.60 1.49 1.42 1.56 1.80 1.52 1.22 1.26 1.27 1.01
Enterprise Value to Revenue (EV/Rev)
1.24 1.47 1.36 1.30 1.43 1.79 1.14 0.98 1.16 1.18 0.92
Enterprise Value to EBITDA (EV/EBITDA)
16.31 19.35 18.16 17.69 29.33 46.35 34.31 80.78 66.85 60.59 82.05
Enterprise Value to EBIT (EV/EBIT)
18.45 22.42 21.05 20.40 37.48 69.32 46.25 309.20 154.73 142.22 0.00
Enterprise Value to NOPAT (EV/NOPAT)
29.54 35.95 33.75 26.94 48.62 91.12 62.71 451.43 218.50 200.85 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 148.79 0.00 50.72 0.00 22.60 66.83 49.83 12.04
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 198.70 0.00 133.18 0.00 0.00 26.59
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
3.66 3.91 3.96 4.22 4.08 3.45 3.68 3.36 3.17 3.07 3.14
Long-Term Debt to Equity
3.55 3.80 3.84 4.10 3.97 3.35 3.57 3.26 3.04 2.98 3.01
Financial Leverage
3.14 3.66 3.80 3.95 4.00 3.60 3.44 3.38 3.10 2.97 2.98
Leverage Ratio
4.56 5.11 5.26 5.42 5.59 5.24 4.99 4.84 4.57 4.43 4.43
Compound Leverage Factor
4.40 4.84 4.93 5.08 8.35 10.35 9.48 32.87 14.79 13.56 -31.04
Debt to Total Capital
78.55% 79.65% 79.82% 80.85% 80.32% 77.54% 78.64% 77.08% 76.02% 75.43% 75.84%
Short-Term Debt to Total Capital
2.33% 2.25% 2.22% 2.26% 2.26% 2.33% 2.35% 2.37% 3.15% 2.14% 3.13%
Long-Term Debt to Total Capital
76.22% 77.41% 77.59% 78.59% 78.05% 75.22% 76.29% 74.72% 72.87% 73.29% 72.72%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
21.45% 20.35% 20.18% 19.15% 19.68% 22.46% 21.36% 22.92% 23.98% 24.57% 24.16%
Debt to EBITDA
8.99 9.88 9.98 10.34 15.50 20.63 18.22 52.58 41.99 37.31 63.49
Net Debt to EBITDA
8.66 9.54 9.64 9.98 14.95 19.76 17.60 50.39 39.64 35.74 61.03
Long-Term Debt to EBITDA
8.72 9.60 9.70 10.05 15.06 20.01 17.67 50.97 40.25 36.25 60.87
Debt to NOPAT
16.27 18.36 18.54 15.75 25.69 40.55 33.30 293.84 137.26 123.69 -463.64
Net Debt to NOPAT
15.69 17.73 17.92 15.20 24.79 38.86 32.17 281.61 129.55 118.48 -445.71
Long-Term Debt to NOPAT
15.79 17.85 18.03 15.31 24.96 39.33 32.30 284.82 131.57 120.18 -444.53
Altman Z-Score
2.07 2.06 1.98 1.90 1.87 1.96 2.20 1.81 1.70 1.69 1.50
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.46 2.60 2.61 2.45 2.39 2.42 3.20 2.60 2.26 2.31 2.20
Quick Ratio
0.17 0.17 0.15 0.14 0.16 0.22 0.32 0.32 0.34 0.20 0.18
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-562 -1,037 -424 -151 -966 170 -4,472 218 -400 -198 898
Operating Cash Flow to CapEx
-37.18% -109.21% -27.15% 53.62% -71.29% 410.45% -827.01% 307.37% 98.85% 133.54% 367.17%
Free Cash Flow to Firm to Interest Expense
-15.45 -18.38 -6.00 -1.99 -11.64 1.98 -47.53 1.81 -3.21 -1.84 8.14
Operating Cash Flow to Interest Expense
-3.21 -8.07 -1.14 2.15 -2.85 7.75 -27.09 10.66 3.68 5.79 17.98
Operating Cash Flow Less CapEx to Interest Expense
-11.85 -15.46 -5.33 -1.86 -6.85 5.86 -30.37 7.19 -0.04 1.45 13.08
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.12 1.06 1.04 1.03 1.02 0.89 1.33 1.13 0.99 0.97 0.96
Accounts Receivable Turnover
115.18 114.17 122.79 136.26 122.80 88.11 79.75 69.05 102.07 128.59 131.65
Inventory Turnover
6.53 6.53 6.36 6.39 6.56 5.52 6.91 6.08 6.43 6.16 5.72
Fixed Asset Turnover
7.72 6.94 6.77 6.77 6.89 6.19 10.18 8.94 7.48 7.02 6.54
Accounts Payable Turnover
29.29 29.23 28.87 27.95 26.46 21.57 32.94 30.48 27.07 24.54 22.02
Days Sales Outstanding (DSO)
3.17 3.20 2.97 2.68 2.97 4.14 4.58 5.29 3.58 2.84 2.77
Days Inventory Outstanding (DIO)
55.86 55.88 57.39 57.10 55.65 66.12 52.82 60.08 56.72 59.23 63.84
Days Payable Outstanding (DPO)
12.46 12.49 12.64 13.06 13.80 16.92 11.08 11.98 13.49 14.87 16.58
Cash Conversion Cycle (CCC)
46.56 46.59 47.72 46.72 44.82 53.34 46.32 53.39 46.81 47.20 50.04
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
13,160 14,860 15,991 17,042 18,607 18,808 23,859 23,706 24,246 24,600 23,661
Invested Capital Turnover
1.24 1.16 1.14 1.13 1.14 1.01 1.50 1.25 1.11 1.08 1.07
Increase / (Decrease) in Invested Capital
1,215 1,700 1,132 1,051 1,565 201 5,051 -154 540 353 -938
Enterprise Value (EV)
19,309 23,827 23,873 24,248 29,103 33,869 36,300 29,003 30,648 31,117 23,894
Market Capitalization
9,054 12,076 11,198 10,562 14,265 19,425 17,676 10,910 12,476 12,761 6,121
Book Value per Share
$14.84 $16.61 $18.34 $19.74 $23.07 $26.85 $32.38 $35.52 $38.46 $40.59 $41.53
Tangible Book Value per Share
$14.84 $16.61 $18.34 $19.74 $23.07 $26.85 $31.51 $34.63 $37.57 $39.67 $41.53
Total Capital
13,541 15,278 16,435 17,530 19,146 19,437 24,510 24,492 25,327 25,406 24,376
Total Debt
10,636 12,170 13,118 14,173 15,378 15,072 19,275 18,878 19,253 19,163 18,487
Total Long-Term Debt
10,321 11,826 12,753 13,777 14,944 14,620 18,698 18,299 18,456 18,619 17,725
Net Debt
10,255 11,751 12,674 13,685 14,838 14,444 18,624 18,093 18,173 18,357 17,772
Capital Expenditures (CapEx)
314 417 297 304 332 163 308 418 464 468 541
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,401 1,692 1,809 1,811 2,023 2,242 4,427 2,897 2,631 2,617 2,943
Debt-free Net Working Capital (DFNWC)
1,782 2,111 2,253 2,299 2,562 2,871 5,078 3,683 3,712 3,423 3,658
Net Working Capital (NWC)
1,467 1,768 1,887 1,903 2,129 2,418 4,502 3,103 2,914 2,880 2,896
Net Nonoperating Expense (NNE)
30 36 43 58 -290 -375 -572 -421 -339 -346 -287
Net Nonoperating Obligations (NNO)
10,255 11,751 12,674 13,685 14,838 14,444 18,624 18,093 18,173 18,357 17,772
Total Depreciation and Amortization (D&A)
137 169 180 182 216 242 273 265 260 295 346
Debt-free, Cash-free Net Working Capital to Revenue
9.01% 10.42% 10.31% 9.73% 9.96% 11.83% 13.88% 9.76% 9.91% 9.93% 11.37%
Debt-free Net Working Capital to Revenue
11.47% 13.00% 12.84% 12.35% 12.61% 15.15% 15.92% 12.41% 13.99% 12.99% 14.13%
Net Working Capital to Revenue
9.44% 10.88% 10.76% 10.22% 10.48% 12.76% 14.11% 10.45% 10.98% 10.93% 11.19%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $3.64 $4.83 $5.39 $4.58 $7.09 $3.05 $3.03 $3.22 $1.68
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 182.66M 174.46M 164.84M 163.18M 162.41M 158.80M 158.22M 155.33M 147.26M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $3.60 $4.79 $5.33 $4.52 $6.97 $3.03 $3.02 $3.21 $1.68
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 184.47M 175.88M 166.82M 165.13M 165.18M 159.77M 158.71M 156.06M 147.61M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 178.68M 166.19M 162.57M 163.18M 160.54M 158.09M 157.39M 152.68M 141.82M
Normalized Net Operating Profit after Tax (NOPAT)
654 663 707 900 599 372 579 64 140 155 51
Normalized NOPAT Margin
4.21% 4.08% 4.03% 4.84% 2.95% 1.96% 1.81% 0.22% 0.53% 0.59% 0.20%
Pre Tax Income Margin
6.50% 6.20% 6.06% 5.98% 5.71% 5.09% 4.68% 2.15% 2.42% 2.54% 1.48%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
28.78 18.84 16.03 15.68 9.36 5.67 8.34 0.78 1.59 2.03 -0.50
NOPAT to Interest Expense
17.98 11.75 10.00 11.88 7.21 4.31 6.15 0.53 1.12 1.44 -0.36
EBIT Less CapEx to Interest Expense
20.14 11.45 11.84 11.67 5.36 3.78 5.07 -2.69 -2.13 -2.31 -5.39
NOPAT Less CapEx to Interest Expense
9.34 4.36 5.81 7.87 3.21 2.43 2.88 -2.93 -2.59 -2.90 -5.26
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
157.83% 90.01% 87.27% 107.40% 63.90% 30.78% 50.07% 68.89% 19.63% 85.60% 259.93%

Quarterly Metrics And Ratios for CarMax

This table displays calculated financial ratios and metrics derived from CarMax's official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026
DEI Shares Outstanding
- - - - - - - - - - 141,796,641.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 141,796,641.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -0.75
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-13.15% -5.49% -1.68% -7.46% -0.85% 1.22% 6.69% 6.09% -5.97% -6.90% -0.95%
EBITDA Growth
33.83% 917.98% -58.59% -38.25% 36.84% 79.79% 2,317.17% 53.76% -16.63% -69.56% -232.47%
EBIT Growth
184.36% 90.51% -186.76% -53.59% 66.70% 568.18% 119.32% 82.81% -44.80% -274.33% -1,841.16%
NOPAT Growth
288.65% 89.48% -161.84% -54.41% 63.99% 591.71% 86.45% 85.31% -42.41% -258.70% -2,541.07%
Net Income Growth
-5.77% 118.21% -27.16% -33.23% 11.95% 52.97% 78.77% 38.01% -28.18% -50.40% -234.29%
EPS Growth
-5.06% 116.67% -29.55% -32.64% 13.33% 55.77% 87.10% 42.27% -24.71% -46.91% -232.76%
Operating Cash Flow Growth
341.74% -82.23% 181.75% 36.48% 398.61% -111.11% -52.73% 1,438.64% 118.62% -2,429.89% -341.35%
Free Cash Flow Firm Growth
62.31% -88.56% -525.28% 70.53% 125.66% 89.18% 38.43% 117.56% -26.38% 1,136.82% 318.60%
Invested Capital Growth
3.52% 5.48% 2.28% 1.44% -0.57% 0.68% 1.46% 0.31% -0.46% -6.00% -3.81%
Revenue Q/Q Growth
-7.98% -13.08% -8.49% 26.42% -1.40% -11.27% -3.54% 25.71% -12.61% -12.14% 2.62%
EBITDA Q/Q Growth
-56.46% -47.43% -68.20% 748.29% -3.52% -30.92% -16.48% 176.23% -47.68% -74.78% -463.43%
EBIT Q/Q Growth
-74.93% -113.78% -600.61% 291.81% -9.95% -61.31% -61.86% 1,275.59% -72.81% -222.19% -280.97%
NOPAT Q/Q Growth
-73.53% -114.62% -648.40% 257.38% -4.80% -56.15% -120.62% 2,252.81% -70.41% -220.84% -243.14%
Net Income Q/Q Growth
-48.04% -30.88% -38.70% 203.25% -12.88% -5.55% -28.36% 134.11% -54.66% -34.77% -293.98%
EPS Q/Q Growth
-47.92% -30.67% -40.38% 212.90% -12.37% -4.71% -28.40% 137.93% -53.62% -32.81% -279.07%
Operating Cash Flow Q/Q Growth
167.01% 69.21% 47.38% -138.01% 626.05% -103.77% 726.83% 976.29% -14.09% -143.65% 40.20%
Free Cash Flow Firm Q/Q Growth
17.62% -61.38% 54.18% 51.62% 171.73% -168.04% -160.74% 113.79% 200.82% 858.21% -45.03%
Invested Capital Q/Q Growth
0.29% 0.07% -0.58% 1.66% -1.69% 1.32% 0.19% 0.51% -2.44% -4.31% 2.51%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
9.85% 9.97% 10.42% 11.13% 10.84% 10.89% 11.13% 11.84% 10.88% 10.18% 10.18%
EBITDA Margin
1.61% 0.97% 0.34% 2.26% 2.22% 1.73% 1.49% 3.28% 1.97% 0.56% -2.00%
Operating Margin
0.74% -0.13% -0.99% 1.29% 1.23% 0.60% -0.13% 2.23% 0.75% -1.04% -3.68%
EBIT Margin
0.70% -0.11% -0.85% 1.29% 1.18% 0.51% 0.20% 2.23% 0.69% -0.96% -3.57%
Profit (Net Income) Margin
1.68% 1.33% 0.89% 2.14% 1.89% 2.02% 1.50% 2.79% 1.45% 1.07% -2.03%
Tax Burden Percent
74.95% 74.17% 76.73% 73.77% 74.68% 75.35% 75.90% 74.31% 75.04% 74.17% 109.04%
Interest Burden Percent
318.97% -1,617.29% -136.78% 224.94% 214.99% 520.14% 969.89% 168.60% 278.33% -150.35% 52.07%
Effective Tax Rate
25.05% 25.83% 23.27% 26.23% 25.32% 24.65% 24.10% 25.69% 24.96% 25.83% 0.00%
Return on Invested Capital (ROIC)
0.62% -0.10% -0.84% 1.01% 0.98% 0.48% -0.10% 1.80% 0.61% -0.84% -2.77%
ROIC Less NNEP Spread (ROIC-NNEP)
1.06% 0.38% -0.33% 1.47% 1.35% 1.01% 0.42% 2.26% 0.94% -0.24% -2.59%
Return on Net Nonoperating Assets (RNNOA)
3.39% 1.20% -1.02% 4.52% 4.04% 3.03% 1.24% 6.70% 2.72% -0.68% -7.70%
Return on Equity (ROE)
4.01% 1.09% -1.87% 5.52% 5.02% 3.51% 1.14% 8.50% 3.33% -1.52% -10.47%
Cash Return on Invested Capital (CROIC)
-2.95% -4.62% -1.67% -1.18% 0.92% -0.19% -0.81% 0.56% 1.23% 6.65% 3.72%
Operating Return on Assets (OROA)
0.70% -0.11% -0.85% 1.24% 1.12% 0.49% 0.20% 2.18% 0.67% -0.95% -3.44%
Return on Assets (ROA)
1.68% 1.34% 0.89% 2.05% 1.80% 1.92% 1.45% 2.73% 1.40% 1.05% -1.95%
Return on Common Equity (ROCE)
4.01% 1.09% -1.87% 5.52% 5.02% 3.51% 1.14% 8.50% 3.33% -1.52% -10.47%
Return on Equity Simple (ROE_SIMPLE)
7.55% 8.24% 0.00% 6.54% 6.76% 7.42% 0.00% 8.88% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
39 -5.73 -43 67 64 28 -5.81 125 37 -45 -153
NOPAT Margin
0.55% -0.09% -0.76% 0.95% 0.92% 0.45% -0.10% 1.66% 0.56% -0.77% -2.58%
Net Nonoperating Expense Percent (NNEP)
-0.44% -0.49% -0.51% -0.46% -0.38% -0.53% -0.52% -0.46% -0.32% -0.60% -0.18%
Return On Investment Capital (ROIC_SIMPLE)
- -0.02% - - - 0.11% -0.02% 0.49% 0.15% -0.19% -0.63%
Cost of Revenue to Revenue
90.15% 90.03% 89.58% 88.87% 89.16% 89.11% 88.87% 88.16% 89.12% 89.82% 89.82%
SG&A Expenses to Revenue
8.28% 9.11% 10.32% 8.98% 8.71% 9.25% 10.17% 8.74% 9.11% 10.03% 10.28%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
9.11% 10.09% 11.41% 9.85% 9.62% 10.29% 11.25% 9.61% 10.14% 11.22% 13.86%
Earnings before Interest and Taxes (EBIT)
50 -6.84 -48 92 83 32 12 168 46 -56 -213
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
114 60 19 161 155 107 90 248 130 33 -119
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.15 1.68 2.05 1.79 2.14 2.09 2.04 1.57 1.48 0.94 1.04
Price to Tangible Book Value (P/TBV)
2.20 1.72 2.10 1.84 2.19 2.14 2.09 1.60 1.52 0.96 1.04
Price to Revenue (P/Rev)
0.48 0.38 0.47 0.43 0.51 0.50 0.48 0.37 0.35 0.22 0.24
Price to Earnings (P/E)
29.73 21.17 27.20 28.89 33.24 29.54 24.36 16.92 16.91 11.80 23.42
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.36% 4.72% 3.68% 3.46% 3.01% 3.39% 4.10% 5.91% 5.91% 8.47% 4.27%
Enterprise Value to Invested Capital (EV/IC)
1.28 1.17 1.26 1.20 1.29 1.28 1.27 1.14 1.12 0.98 1.01
Enterprise Value to Revenue (EV/Rev)
1.16 1.07 1.16 1.14 1.21 1.21 1.18 1.06 1.03 0.87 0.92
Enterprise Value to EBITDA (EV/EBITDA)
75.74 59.34 66.85 82.36 78.02 69.95 60.59 47.12 47.23 45.42 82.05
Enterprise Value to EBIT (EV/EBIT)
197.04 127.18 154.73 321.03 249.76 191.21 142.22 95.91 105.22 133.48 0.00
Enterprise Value to NOPAT (EV/NOPAT)
258.93 168.19 218.50 494.55 368.45 263.76 200.85 133.00 146.36 202.92 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
42.13 0.00 66.83 56.14 30.60 39.80 49.83 12.20 8.89 9.13 12.04
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 140.14 0.00 0.00 206.18 91.22 14.32 26.59
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
3.23 3.21 3.17 3.12 3.10 3.08 3.07 3.07 3.08 2.93 3.14
Long-Term Debt to Equity
3.10 3.09 3.04 3.03 3.01 3.00 2.98 2.94 2.95 2.81 3.01
Financial Leverage
3.20 3.12 3.10 3.08 2.99 2.99 2.97 2.96 2.91 2.88 2.98
Leverage Ratio
4.71 4.61 4.57 4.52 4.48 4.44 4.43 4.39 4.39 4.31 4.43
Compound Leverage Factor
15.02 -74.49 -6.25 10.17 9.63 23.12 43.00 7.40 12.22 -6.47 2.31
Debt to Total Capital
76.38% 76.27% 76.02% 75.73% 75.60% 75.51% 75.43% 75.41% 75.47% 74.58% 75.84%
Short-Term Debt to Total Capital
3.22% 2.98% 3.15% 2.11% 2.26% 2.07% 2.14% 3.16% 3.16% 3.10% 3.13%
Long-Term Debt to Total Capital
73.16% 73.29% 72.87% 73.62% 73.35% 73.45% 73.29% 72.25% 72.32% 71.48% 72.72%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
23.62% 23.73% 23.98% 24.27% 24.40% 24.49% 24.57% 24.59% 24.53% 25.42% 24.16%
Debt to EBITDA
47.01 40.47 41.99 53.64 47.81 42.74 37.31 32.13 33.22 35.60 63.49
Net Debt to EBITDA
44.46 38.21 39.64 51.53 45.07 40.93 35.74 30.72 31.20 34.05 61.03
Long-Term Debt to EBITDA
45.03 38.89 40.25 52.14 46.39 41.57 36.25 30.78 31.83 34.12 60.87
Debt to NOPAT
160.72 114.73 137.26 322.07 225.80 161.15 123.69 90.69 102.94 159.06 -463.64
Net Debt to NOPAT
151.98 108.30 129.55 309.42 212.86 154.31 118.48 86.71 96.68 152.16 -445.71
Long-Term Debt to NOPAT
153.94 110.24 131.57 313.10 219.05 156.74 120.18 86.89 98.63 152.45 -444.53
Altman Z-Score
1.70 1.61 1.67 1.63 1.67 1.66 1.67 1.64 1.61 1.51 1.48
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.32 2.45 2.26 2.50 2.25 2.30 2.31 2.39 2.46 1.99 2.20
Quick Ratio
0.34 0.39 0.34 0.22 0.35 0.23 0.20 0.48 0.73 0.17 0.18
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-789 -1,273 -583 -282 202 -138 -359 50 149 1,428 785
Operating Cash Flow to CapEx
169.23% 144.67% 281.97% -113.26% 567.57% -18.36% 114.86% 1,152.58% 1,031.85% -422.83% -265.64%
Free Cash Flow to Firm to Interest Expense
-24.97 -40.72 -18.56 -9.00 7.49 -5.42 -14.88 1.83 5.24 54.67 27.30
Operating Cash Flow to Interest Expense
3.93 6.72 9.85 -3.75 22.91 -0.92 6.06 58.20 47.57 -22.62 -12.29
Operating Cash Flow Less CapEx to Interest Expense
1.61 2.08 6.36 -7.07 18.88 -5.92 0.78 53.15 42.96 -27.97 -16.91
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.00 1.00 0.99 0.96 0.95 0.95 0.97 0.98 0.97 0.98 0.96
Accounts Receivable Turnover
80.05 115.99 102.07 97.17 103.61 121.96 128.59 129.82 131.29 142.25 131.65
Inventory Turnover
5.71 6.77 6.43 5.93 6.40 6.34 6.16 6.43 7.15 6.79 5.72
Fixed Asset Turnover
7.88 7.61 7.48 7.18 7.09 7.00 7.02 7.01 6.82 6.63 6.54
Accounts Payable Turnover
26.10 30.53 27.07 24.78 23.87 26.49 24.54 25.15 24.37 24.63 22.02
Days Sales Outstanding (DSO)
4.56 3.15 3.58 3.76 3.52 2.99 2.84 2.81 2.78 2.57 2.77
Days Inventory Outstanding (DIO)
63.95 53.88 56.72 61.59 57.05 57.55 59.23 56.75 51.04 53.74 63.84
Days Payable Outstanding (DPO)
13.98 11.96 13.49 14.73 15.29 13.78 14.87 14.51 14.98 14.82 16.58
Cash Conversion Cycle (CCC)
54.53 45.07 46.81 50.61 45.28 46.77 47.20 45.05 38.84 41.49 50.04
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
24,371 24,388 24,246 24,649 24,232 24,553 24,600 24,725 24,120 23,081 23,661
Invested Capital Turnover
1.13 1.12 1.11 1.06 1.07 1.06 1.08 1.09 1.09 1.09 1.07
Increase / (Decrease) in Invested Capital
828 1,267 540 350 -138 166 353 75 -112 -1,473 -938
Enterprise Value (EV)
31,288 28,488 30,648 29,541 31,249 31,351 31,117 28,280 27,127 22,693 23,894
Market Capitalization
12,923 10,145 12,476 11,058 13,196 13,009 12,761 9,842 9,207 5,677 6,121
Book Value per Share
$37.96 $38.09 $38.46 $39.18 $39.59 $40.09 $40.59 $41.18 $41.32 $41.30 $41.53
Tangible Book Value per Share
$37.07 $37.20 $37.57 $38.29 $38.69 $39.18 $39.67 $40.25 $40.38 $40.34 $41.53
Total Capital
25,427 25,476 25,327 25,405 25,330 25,366 25,406 25,572 25,280 23,853 24,376
Total Debt
19,421 19,432 19,253 19,238 19,150 19,155 19,163 19,285 19,079 17,789 18,487
Total Long-Term Debt
18,601 18,673 18,456 18,702 18,578 18,631 18,619 18,477 18,281 17,049 17,725
Net Debt
18,365 18,343 18,173 18,483 18,053 18,342 18,357 18,438 17,920 17,016 17,772
Capital Expenditures (CapEx)
73 145 110 104 109 127 127 137 131 140 133
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,830 2,697 2,631 2,765 2,178 2,433 2,617 3,137 2,929 2,059 2,943
Debt-free Net Working Capital (DFNWC)
3,886 3,786 3,712 3,520 3,275 3,246 3,423 3,984 4,088 2,831 3,658
Net Working Capital (NWC)
3,066 3,027 2,914 2,984 2,703 2,721 2,880 3,175 3,290 2,092 2,896
Net Nonoperating Expense (NNE)
-79 -88 -93 -85 -69 -97 -96 -85 -58 -107 -33
Net Nonoperating Obligations (NNO)
18,365 18,343 18,173 18,483 18,053 18,342 18,357 18,438 17,920 17,016 17,772
Total Depreciation and Amortization (D&A)
64 67 67 69 73 75 77 80 84 88 94
Debt-free, Cash-free Net Working Capital to Revenue
10.48% 10.13% 9.91% 10.65% 8.41% 9.37% 9.93% 11.71% 11.11% 7.94% 11.37%
Debt-free Net Working Capital to Revenue
14.40% 14.22% 13.99% 13.56% 12.64% 12.50% 12.99% 14.87% 15.50% 10.92% 14.13%
Net Working Capital to Revenue
11.36% 11.37% 10.98% 11.50% 10.44% 10.48% 10.93% 11.85% 12.48% 8.07% 11.19%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.75 $0.52 $0.32 $0.97 $0.85 $0.81 $0.59 $1.38 $0.64 $0.43 ($0.77)
Adjusted Weighted Average Basic Shares Outstanding
158.48M 158.45M 158.22M 157.16M 155.87M 154.58M 155.33M 152.14M 149.29M 145.55M 147.26M
Adjusted Diluted Earnings per Share
$0.75 $0.52 $0.31 $0.97 $0.85 $0.81 $0.58 $1.38 $0.64 $0.43 ($0.77)
Adjusted Weighted Average Diluted Shares Outstanding
159.24M 158.80M 158.71M 157.71M 156.53M 155.27M 156.06M 152.61M 149.64M 145.86M 147.61M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
158.67M 157.92M 157.39M 156.08M 154.92M 153.80M 152.68M 150.07M 146.85M 141.80M 141.82M
Normalized Net Operating Profit after Tax (NOPAT)
39 -5.73 -43 67 64 28 -5.81 125 37 -45 -153
Normalized NOPAT Margin
0.55% -0.09% -0.76% 0.95% 0.92% 0.45% -0.10% 1.66% 0.56% -0.77% -2.58%
Pre Tax Income Margin
2.24% 1.80% 1.16% 2.90% 2.54% 2.67% 1.97% 3.75% 1.93% 1.45% -1.86%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.57 -0.22 -1.52 2.93 3.06 1.26 0.51 6.20 1.60 -2.14 -7.39
NOPAT to Interest Expense
1.24 -0.18 -1.36 2.15 2.38 1.11 -0.24 4.62 1.30 -1.71 -5.33
EBIT Less CapEx to Interest Expense
-0.75 -4.86 -5.02 -0.38 -0.98 -3.74 -4.77 1.15 -3.01 -7.49 -12.02
NOPAT Less CapEx to Interest Expense
-1.08 -4.83 -4.86 -1.16 -1.66 -3.90 -5.52 -0.43 -3.31 -7.06 -9.96
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
2.85% 8.92% 19.63% 48.84% 72.63% 82.30% 85.60% 94.12% 115.15% 150.12% 259.93%

Financials Breakdown Chart

Key Financial Trends

CarMax (KMX) has shown a mix of margin stability and liquidity support from financing activity, even as quarterly profitability has fluctuated in the 2024–2026 period. Here are the most notable takeaways based on the last four years of quarterly statements.

  • Solid near-term liquidity: In the latest quarterly balance sheet (Q3 2026), current assets were about $4.20 billion with current liabilities around $2.11 billion, yielding a current ratio near 2.0, indicating a healthy ability to cover short-term obligations.
  • Financing activity supports cash position: In Q4 2026, Net Cash From Financing Activities was about $633 million, helping lift the net change in cash to a positive $151 million despite ongoing negative cash flow from operations.
  • Positive quarterly earnings in several quarters: CarMax demonstrated profitability in multiple recent quarters, including Q2 2026 net income of about $95.4 million (diluted EPS $0.64) and Q1 2026 net income of about $210.4 million (EPS $1.38), suggesting periods of solid profitability alongside tougher quarters.
  • Gross margin generally around 10–11%: Across recent quarters, gross margin has been in the low teens (roughly 10–11%), indicating a consistent gross profitability framework even as operating expenses swing with volume and mix.
  • Revenue shows cyclicality and fluctuation: Recent quarters illustrate variability (e.g., Q3 2025 revenue around $6.223 billion vs. Q4 2026 around $5.946 billion), highlighting sensitivity to demand and channel mix over time.
  • Leverage remains notable: Total liabilities (~$19.5 billion in many quarters) versus equity (~$6.0 billion) gives a debt-to-equity ratio around 3.2, indicating meaningful leverage that heights risk if cash flows deteriorate.
  • Inventories and asset base are large: Inventories typically run in the $3.0–3.3 billion range, and noncurrent assets are heavily weighted (e.g., large noncurrent note & lease receivables), which can impact working capital dynamics and depreciation schedules.
  • Recent quarter profitability deteriorated: In Q4 2026, Net Income attributable to common shareholders was -$106.6 million and Total Operating Income was -$219.1 million, signaling a meaningful quarterly earnings gap versus prior periods.
  • Operating cash flow turned negative in the latest quarter: Net cash from continuing operating activities in Q4 2026 was -$353.3 million, indicating higher cash burn from ongoing operations in that period.
  • Significant reliance on external financing to fund activity: The strong cash inflow from financing offset weaker CFO, underscoring vulnerability to funding conditions if financing markets tighten or if volumes deteriorate further.
05/14/26 08:25 PM ETAI Generated. May Contain Errors.

CarMax Financials - Frequently Asked Questions

According to the most recent income statement we have on file, CarMax's fiscal year ends in February. Their fiscal year 2026 ended on February 28, 2026.

CarMax's net income appears to be on a downward trend, with a most recent value of $247.29 million in 2026, falling from $623.43 million in 2016. The previous period was $500.56 million in 2025. See where experts think CarMax is headed by visiting CarMax's forecast page.

CarMax's total operating income in 2026 was -$61.83 million, based on the following breakdown:
  • Total Gross Profit: $2.81 billion
  • Total Operating Expenses: $2.87 billion

Over the last 10 years, CarMax's total revenue changed from $15.54 billion in 2016 to $25.88 billion in 2026, a change of 66.5%.

CarMax's total liabilities were at $20.48 billion at the end of 2026, a 3.2% decrease from 2025, and a 77.2% increase since 2016.

In the past 10 years, CarMax's cash and equivalents has ranged from $37.39 million in 2016 to $574.14 million in 2024, and is currently $122.83 million as of their latest financial filing in 2026.

Over the last 10 years, CarMax's book value per share changed from 14.84 in 2016 to 41.53 in 2026, a change of 179.8%.



Financial statements for NYSE:KMX last updated on 4/18/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners