The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

CarMax Group Reports Record Second Quarter Earnings

    RICHMOND, Va.--Sept. 19, 2001--

    This release originally crossed the wire at 7:55 a.m. ET this morning. Due to Business Wire error, the release did not post on the www.businesswire.com web site. The original release follows.

    In a separate release, Circuit City Stores, Inc. today reported second quarter results for the company, including record results for the CarMax Group .
    Total sales for the CarMax Group were $851.4 million in the second quarter, up 26 percent from $673.6 million in last year's second quarter. Comparable store sales increased 27 percent. Net earnings for the CarMax business rose 68 percent to $27.4 million in this year's second quarter from $16.3 million in the second quarter of last year. Net earnings per CarMax Group share rose 67 percent to 25 cents from 15 cents in last year's second quarter. The net earnings attributed to the CarMax Group stock were $8.0 million, an increase of 95 percent from $4.1 million in last year's second quarter. The remainder of the CarMax Group's net earnings is attributed to the Circuit City Group stock.
    For the six months, the CarMax Group's total sales rose 27 percent to $1.65 billion in fiscal 2002 from $1.30 billion in the first six months of last year. Comparable store sales rose 27 percent. Net earnings for the CarMax business increased 79 percent to $54.0 million in the first six months of this year from $30.2 million in the same period last year. Net earnings per CarMax Group share also rose 79 percent to 50 cents in the first half of this year versus 28 cents in last year's first half. The net earnings attributed to the CarMax Group stock were $14.9 million, an increase of 94 percent from $7.7 million in last year's first half.
    For the quarter and the six months, net earnings attributed to the CarMax Group stock grew faster than total net earnings and net earnings per CarMax Group share because of the impact of the sale of CarMax Group stock by Circuit City Stores, Inc. during the quarter. Because both the earnings allocation and the outstanding CarMax shares were adjusted to reflect the impact of the sale, net earnings per CarMax Group share were not diluted by the sale.
    In the public offering, Circuit City Stores, Inc. sold 9,516,800 CarMax Group shares that had previously been reserved for the Circuit City Group, reducing the Circuit City Group's retained interest in the CarMax Group during the quarter. With the impact of the offering, 70.7 percent of the CarMax Group's second quarter earnings and 72.5 percent of the CarMax Group's first-half earnings were allocated to the Circuit City Group. For the same periods last year, 74.6 percent of the CarMax Group's earnings were allocated to the Circuit City Group. At the end of the second quarter, the Circuit City Group retained a 64.6 percent interest in the CarMax Group shares.
    "CarMax delivered consistently strong sales and earnings growth throughout the first half of the fiscal year," said W. Austin Ligon, president of CarMax. "Higher-than-anticipated sales were led by used-car sales growth driven by strong store traffic, better in-store execution and modest increases in average retails.
    "The second quarter's 12.7 percent gross profit margin compares with 13.4 percent in the same period last year," said Ligon. "In our used-car business, we target average gross margin dollars per unit. Because we experienced higher average retails in used cars while also achieving our target gross margin dollars, the gross margin declined modestly on a percentage basis. These higher average retails also added to the expense leverage from our sales growth, more than offsetting the decline in gross margin. We also continued in the second quarter to benefit from increased yield spreads from our finance operation resulting from the lower cost of funds. Both these factors contributed to an expense ratio of 7.3 percent compared with 9.1 percent in last year's second quarter." CarMax's second quarter operating margin before interest and taxes rose to 5.4 percent this year from 4.3 percent last year.

Operating Ratios - CarMax Group

                               Second Quarter Ended  Six Months Ended
                                     August 31           August 31
                                     ---------           ---------
                                   2001     2000       2001    2000
                                   ----     ----       ----    ----
Net Sales and Operating Revenues  100.0%   100.0%     100.0%  100.0%
Gross Profit Margin                12.7%    13.4%      12.9%   13.5%
Expense Ratio                       7.3%     9.1%       7.3%    9.3%
Operating Profit Margin             5.4%     4.3%       5.6%    4.2%


    For the quarter, the CarMax business produced pretax earnings of $44.2 million, a 68 percent increase from pretax earnings of $26.2 million in last year's second quarter. The pretax profit margin was 5.2 percent this year compared with 3.9 percent in the same period last year.
    "We have seen our used-car sales rebound strongly since the events of September 11, but have seen a slowdown in new-car sales," said Ligon. "Because our sales are heavily weighted toward and our profits driven by used-car sales, we are very comfortable with the current analyst consensus estimate of 20 cents per CarMax Group share for the second half of the fiscal year. If used-car sales trends continue as strong as we have seen following September 11, we would expect to outperform those estimates." CarMax previously announced expectations for net earnings of 16 cents to 18 cents per CarMax Group share for the second half of the fiscal year.

    Conference Call Information

    Circuit City Stores, Inc. will host a conference call for interested investors at 10:00 a.m. Eastern Time today to discuss the release of second quarter results for both the Circuit City Group and the CarMax Group . The conference call will begin with a discussion of the CarMax Group's results, followed by a discussion of the Circuit City Group's results.
    Domestic investors may access the call at 1-888-381-5777 (passcode: Circuit City). International investors should dial 1-712-271-0067 (passcode: Circuit City). A live Web cast of the conference call will be available on the CarMax's investor information home page or at www.streetevents.com. To access the investor information home page, log onto http://investor.CarMax.com.
& nbsp;   A replay of the call will be available beginning at approximately 12 noon Eastern Time today and will run through midnight, September 24. Domestic investors may access the recording at 1-800-677-0672 and international investors at 1-402-998-1110. No access code is required. A replay of the call also will be available on CarMax's investor information home page by the end of business today.
    CarMax is the nation's leading specialty retailer of used cars. With headquarters in Richmond, Va., the company currently operates 40 retail units in 37 locations, including 33 used-car superstores. CarMax also operates 20 new-car franchises, most of which are integrated or co-located with its used-car superstores. For more information, access the CarMax Web site at www.CarMax.com.
    CarMax is a subsidiary of Circuit City Stores, Inc. Circuit City Stores, Inc. has two series of common stock, one of which is the CarMax Group stock, which tracks the performance of the CarMax operations, and the other of which is the Circuit City Group stock, which tracks the performance of the Circuit City operations and the retained interest in the CarMax Group. A portion of the earnings of the CarMax Group is attributed to the CarMax Group stock; the balance is attributed to the Circuit City Group stock.

    This release contains forward-looking statements, which are subject to risks and uncertainties. Additional discussion of factors that could cause actual results to differ materially from management's projections, forecasts, estimates and expectations is contained in the Circuit City Stores, Inc. SEC filings.
                       CIRCUIT CITY STORES, INC.
            CONSOLIDATED STATEMENTS OF EARNINGS (Unaudited)
                        PERIODS ENDED AUGUST 31
             (Amounts in thousands except per share data)

                             Three Months             Six Months
                             ------------             ----------
                           2001        2000        2001       2000
                           ----        ----        ----       ----

NET SALES AND OPERATING
REVENUES               $ 2,887,915 $ 3,179,781 $ 5,566,389 $ 6,254,632
Cost of sales, buying 
 and warehousing         2,282,845   2,477,990   4,394,966   4,869,579
Appliance exit costs             -      28,326           -      28,326
                       ----------- ----------- ----------- -----------

GROSS PROFIT               605,070     673,465   1,171,423   1,356,727

Selling, general and
 administrative expenses   579,465     572,298   1,115,459   1,151,504
Appliance exit costs             -       1,670           -       1,670
Interest expense             1,654       3,583       4,646       9,804
                       ----------- ----------- ----------- -----------
EARNINGS BEFORE INCOME 
TAXES                       23,951      95,914      51,318     193,749

Provision for income 
taxes                        9,101      36,447      19,501      73,624
                       ----------- ----------- ----------- -----------
NET EARNINGS           $    14,850 $    59,467 $    31,817 $   120,125
                       =========== =========== =========== ===========

Net earnings attributed to:
  Circuit City Group 
   common stock        $     6,822 $    55,341 $    16,957 $   112,464
                       =========== =========== =========== ===========
  CarMax Group common 
   stock               $     8,028 $     4,126 $    14,860 $     7,661
                       =========== =========== =========== ===========

Weighted average common 
shares:
  Circuit City Group 
   basic                   205,329     203,770     205,229     203,318
                       =========== =========== =========== ===========
  Circuit City Group 
   diluted                 206,924     205,494     206,304     205,686
                       =========== =========== =========== ===========

  CarMax Group basic        29,877      25,550      27,905      25,534
                       =========== =========== =========== ===========
  CarMax Group diluted      32,028      26,956      29,866      26,937
                       =========== =========== =========== ===========

NET EARNINGS PER SHARE:
  Circuit City Group:
    Basic              $      0.03 $      0.27 $      0.08 $      0.55
                       =========== =========== =========== ===========
    Diluted            $      0.03 $      0.27 $      0.08 $      0.55
                       =========== =========== =========== ===========

  CarMax Group:
    Basic              $      0.27 $      0.16 $      0.53 $      0.30
                       =========== =========== =========== ===========
    Diluted            $      0.25 $      0.15 $      0.50 $      0.28
                       =========== =========== =========== ===========


                       CIRCUIT CITY STORES, INC.
                CONSOLIDATED BALANCE SHEETS (Unaudited)
                        (Amounts in thousands)

                                                 August 31
                                                 ---------
                                           2001              2000     
                                      --------------    --------------
ASSETS

Current Assets:                  
Cash and cash equivalents             $      823,654    $      432,700
Net accounts receivable                      600,600           614,540
Inventory                                  1,560,461         1,846,749
Prepaid expenses and other current 
 assets                                       41,692            38,144
                                      --------------    --------------
Total Current Assets                       3,026,407         2,932,133

Property and equipment, net                  898,222           954,960
Other assets                                  34,251            46,359
                                      --------------    --------------
TOTAL ASSETS                          $    3,958,880    $    3,933,452
                                      ==============    ==============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:                  
Current installments of long-term 
 debt                                 $      102,441    $      132,318
Accounts payable                             947,405         1,017,295
Short-term debt                                1,570             2,470
Accrued expenses and other current 
 liabilities                                 153,670           164,252
Deferred income taxes                        103,017            63,791
                                      --------------    --------------
Total Current Liabilities                  1,308,103         1,380,126

Long-term debt, excluding current 
 installments                                 15,528           118,393
Deferred revenue and other liabilities        85,880           110,202
Deferred income taxes                         11,649            18,689
                                      --------------    --------------
TOTAL LIABILITIES                          1,421,160         1,627,410

STOCKHOLDERS' EQUITY                       2,537,720         2,306,042
                                      --------------    --------------

TOTAL LIABILITIES AND STOCKHOLDERS' 
EQUITY                                $    3,958,880    $    3,933,452
                                      ==============    ==============
    

                             CARMAX GROUP
                  STATEMENTS OF EARNINGS (Unaudited)
                       PERIODS ENDED AUGUST 31 
             (Amounts in thousands except per share data)

                             Three Months             Six Months
                             ------------             ----------
                           2001        2000        2001       2000
                           ----        ----        ----       ----
NET SALES AND
  OPERATING REVENUES    $ 851,363   $ 673,561  $ 1,648,183 $ 1,299,302

Cost of sales             742,837     583,012    1,435,697   1,123,291
                        ---------   ---------  ----------- -----------
GROSS PROFIT              108,526      90,549      212,486     176,011

Selling, general and
 administrative expenses   62,262      61,348      120,812     120,792

Interest expense            2,086       2,958        4,637       6,486
                        ---------   ---------  ----------- -----------

EARNINGS BEFORE INCOME 
  TAXES                    44,178      26,243       87,037      48,733

Provision for income 
 taxes                     16,787       9,972       33,074      18,518
                        ---------   ---------  ----------- -----------
NET EARNINGS            $  27,391   $  16,271  $    53,963 $    30,215
                        =========   =========  =========== ===========

Net earnings attributed to:
   Circuit City Group
     common stock       $  19,363   $  12,145  $    39,103 $    22,554
                        =========   =========  =========== ===========
   CarMax Group
     common stock       $   8,028   $   4,126  $    14,860 $     7,661
                        =========   =========  =========== ===========

Weighted average common 
 shares:
   Basic                   29,877      25,550       27,905      25,534
                        =========   =========  =========== ===========
   Diluted                 32,028      26,956       29,866      26,937
                        =========   =========  =========== ===========

NET EARNINGS PER SHARE:
   Basic                $    0.27   $    0.16  $      0.53 $      0.30
                        =========   =========  =========== ===========
   Diluted              $    0.25   $    0.15  $      0.50 $      0.28
                        =========   =========  =========== ===========


                             CARMAX GROUP
                      BALANCE SHEETS (Unaudited)
                        (Amounts in thousands)

                                                 August 31
                                                 ---------
                                           2001              2000     
                                      --------------    --------------
ASSETS

Current Assets:
Cash and cash equivalents             $       24,557    $        6,890
Net accounts receivable                      160,624           110,733
Inventory                                    386,903           287,603
Prepaid expenses and other current 
 assets                                        1,958             3,019
                                      --------------    --------------
Total Current Assets                         574,042           408,245

Property and equipment, net                   96,630           198,794
Other assets                                  23,781            36,754
                                      --------------    --------------
TOTAL ASSETS                          $      694,453    $      643,793
                                      ==============    ==============

LIABILITIES AND GROUP EQUITY

Current Liabilities:
Current installments of long-term 
 debt                                 $       87,782    $       80,889
Accounts payable                              99,176            76,987
Short-term debt                                1,359             1,513
Accrued expenses and other current 
 liabilities                                  24,450            20,321
Deferred income taxes                         21,351            10,732
                                      --------------    --------------
Total Current Liabilities                    234,118           190,442

Long-term debt, excluding current 
 installments                                    826            63,761
Deferred revenue and other 
 liabilities                                   6,971             7,097
Deferred income taxes                          3,527             6,121
                                      --------------    --------------
TOTAL LIABILITIES                            245,442           267,421

GROUP EQUITY                                 449,011           376,372
                                      --------------    --------------

TOTAL LIABILITIES AND GROUP EQUITY    $      694,453    $      643,793
                                      ==============    ==============