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

18 September 2000

CarMax Group Reports Record Second Quarter Earnings
    RICHMOND, Va., Sept. 18 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 rose 26 percent for the quarter ended
August 31, 2000, to $673.6 million from $535.7 million in last year's second
quarter.  Comparable store sales rose 18 percent.  For the six-month period,
total sales for the CarMax Group rose 27 percent to $1.30 billion from
$1.02 billion, and comparable store sales rose 16 percent.
    Net earnings for the CarMax Group rose 403 percent to $16.3 million in
this year's second quarter from $3.2 million in the second quarter of last
fiscal year.  The net earnings attributed to the CarMax Group stock were
$4.1 million, an increase of 432 percent from $775,000 in last year's second
quarter.  The remainder of the CarMax Group's net earnings are attributed to
the Inter-Group Interest held by the Circuit City Group and thus to the
Circuit City Group shares.  Net earnings per CarMax Group share rose
400 percent to 15 cents from 3 cents per share in last year's second quarter.
    Net earnings for the CarMax Group rose 406 percent to $30.2 million in the
first six months of this fiscal year from $6.0 million in the same period last
year.  The net earnings attributed to the CarMax Group stock were
$7.7 million, an increase of 439 percent from $1.4 million in the first half
of last year.  The remainder of the CarMax Group's net earnings are attributed
to the Inter-Group Interest held by the Circuit City Group and thus to the
Circuit City Group shares.  Net earnings per CarMax Group share rose
367 percent to 28 cents from 6 cents per share in the first six months of last
year.
    "CarMax has produced an improved sales trend throughout the fiscal year,"
said W. Austin Ligon, president of CarMax.  "The especially strong growth in
used cars, which is our predominant business and the more profitable of our
two categories, has enabled us to consistently increase our earnings
expectations.  We believe that CarMax has developed a distinct offer in the
marketplace and that our focus over the past year on executing that offer in
our existing stores has been the primary contributor to our improved results.
We also believe that our enhanced Web site is generating significant increases
in consumer traffic for our store locations.
    "The higher-than-anticipated sales for the used-car business and continued
improvements in inventory management produced a gross profit margin of
13.4 percent in this year's second quarter compared with 11.9 percent in the
same period last year," said Ligon.  "Leverage from the sales growth, more
efficient advertising expenditures and the continued success of our hub and
satellite operating strategy led to a better expense ratio of 9.1 percent in
this year's second quarter compared with 10.4 percent in last year's second
quarter."  CarMax's second quarter operating margin before interest and taxes
rose to 4.3 percent this year from 1.5 percent last year.

    CarMax Group Operating Ratios

                                    Quarter Ended            Six Months Ended
                                      August 31,                 August 31,
                                   2000        1999          2000        1999
    Net Sales and
     Operating Revenues           100.0%      100.0%        100.0%      100.0%
    Gross Profit Margin            13.4%       11.9%         13.5%       12.3%
    SG & A Ratio                    9.1%       10.4%          9.3%       10.9%
    Operating Margin Before
     Interest and Taxes             4.3%        1.5%          4.2%        1.4%

    For the quarter, the CarMax business produced pretax earnings of
$26.2 million, a 403 percent increase from pretax earnings of $5.2 million in
last year's second quarter.  The pretax profit margin was 3.9 percent this
year compared with 1.0 percent in the same period last year.

    CarMax is the nation's leading specialty retailer of used cars.  With
headquarters in Richmond, Va., the company currently operates 40 locations.
CarMax operates 22 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 http://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 OPERATIONS (Unaudited)
                           PERIODS ENDED AUGUST 31
                 (Amounts in thousands except per share data)

                                Three Months                   Six Months
                             2000          1999            2000          1999

    NET SALES AND
     OPERATING
     REVENUES         $ 3,179,781   $ 2,958,394     $ 6,254,632   $ 5,649,376
    Cost of sales,
     buying and
     warehousing        2,477,990     2,290,111       4,869,579     4,378,366
    Appliance exit costs   28,326            --          28,326            --

    GROSS PROFIT          673,465       668,283       1,356,727     1,271,010

    Selling, general
     and administrative
     expenses             572,298       542,913       1,151,504     1,072,494
    Appliance exit costs    1,670            --           1,670            --
    Interest expense        3,583         5,262           9,804        10,594

    EARNINGS FROM CONTINUING
     OPERATIONS BEFORE
     INCOME TAXES          95,914       120,108         193,749       187,922

    Provision for
     income taxes          36,447        45,641          73,624        71,411

    EARNINGS FROM
     CONTINUING OPERATIONS 59,467        74,467         120,125       116,511

    Discontinued operations:
      Loss from discontinued
       operations of Divx,
       less income
       tax benefit             --            --              --       (16,215)
      Loss on disposal of
       Divx, less income
       tax benefit             --            --              --      (114,025)

    LOSS FROM
     DISCONTINUED OPERATIONS   --            --              --      (130,240)

    NET EARNINGS
     (LOSS)           $    59,467   $    74,467     $   120,125   $   (13,729)

    Net earnings (loss) attributed to:
      Circuit City Group common stock:
        Continuing
         operations   $    55,341   $    73,692     $   112,464   $   115,090
        Discontinued
         operations   $        --   $        --     $        --   $  (130,240)
      CarMax Group
       common stock   $     4,126   $       775     $     7,661   $     1,421

    Weighted average common shares:
      Circuit City
       Group basic        203,770       201,315         203,318       200,890
      Circuit City
       Group diluted      205,494       204,551         205,686       204,011

      CarMax Group basic   25,550        23,522          25,534        23,336
      CarMax Group
       diluted             26,956        25,673          26,937        25,571

    NET EARNINGS (LOSS) PER SHARE:
      Circuit City Group basic:
        Continuing
         operations     $    0.27     $    0.37       $    0.55     $    0.57
        Discontinued
         operations     $      --     $      --       $      --     $   (0.65)
        Net earnings    $    0.27     $    0.37       $    0.55     $   (0.08)

      Circuit City Group diluted:
        Continuing
         operations     $    0.27     $    0.36       $    0.55     $    0.56
        Discontinued
         operations     $      --     $      --       $      --     $   (0.64)
        Net earnings    $    0.27     $    0.36       $    0.55     $   (0.08)

      CarMax Group
       basic            $    0.16     $    0.03       $    0.30     $    0.06
      CarMax Group
       diluted          $    0.15     $    0.03       $    0.28     $    0.06


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

                                                               August 31
                                                          2000          1999
    ASSETS
    Current Assets:
    Cash and cash equivalents                      $   432,700   $   241,492
    Net accounts receivable                            614,540       556,168
    Inventory                                        1,846,749     1,791,767
    Prepaid expenses and other current assets           38,144        71,912
    Total Current Assets                             2,932,133     2,661,339

    Property and equipment, net                        954,960     1,005,894
    Other assets                                        46,359        49,509

    TOTAL ASSETS                                   $ 3,933,452   $ 3,716,742

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current Liabilities:
    Current installments of long-term debt         $   132,318   $   177,760
    Accounts payable                                 1,017,295     1,041,555
    Short-term debt                                      2,470         5,487
    Accrued expenses and other current liabilities     164,252       141,093
    Deferred income taxes                               63,791        13,242
    Total Current Liabilities                        1,380,126     1,379,137

    Long-term debt, excluding current installments     118,393       250,585
    Deferred revenue and other liabilities             110,202       137,844
    Deferred income taxes                               18,689        28,263
    TOTAL LIABILITIES                                1,627,410     1,795,829

    STOCKHOLDERS' EQUITY                             2,306,042     1,920,913

    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY     $ 3,933,452   $ 3,716,742


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

                                 Three Months                  Six Months
                             2000          1999            2000          1999

    NET SALES AND
     OPERATING
     REVENUES         $   673,561   $   535,727     $ 1,299,302   $ 1,021,790
    Cost of sales         583,012       471,947       1,123,291       896,014

    GROSS PROFIT           90,549        63,780         176,011       125,776

    Selling, general
     and administrative
     expenses              61,348        55,918         120,792       111,822

    Interest expense        2,958         2,647           6,486         4,330

    EARNINGS BEFORE
     INCOME TAXES          26,243         5,215          48,733         9,624

    Provision for
     income taxes           9,972         1,982          18,518         3,658

    NET EARNINGS       $   16,271   $     3,233     $    30,215   $     5,966

    Net earnings attributed to:
      Circuit City Group
       common stock    $   12,145   $     2,458     $    22,554   $     4,545
      CarMax Group
       common stock    $    4,126   $       775     $     7,661   $     1,421

    Weighted average common shares:
      Basic                25,550        23,522          25,534        23,336
      Diluted              26,956        25,673          26,937        25,571

    NET EARNINGS PER SHARE:
      Basic             $    0.16     $    0.03       $    0.30     $    0.06
      Diluted           $    0.15     $    0.03       $    0.28     $    0.06


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

                                                               August 31
                                                          2000          1999

    ASSETS

    Current Assets:
    Cash and cash equivalents                      $     6,890   $    35,710
    Net accounts receivable                            110,733       143,559
    Inventory                                          287,603       286,022
    Prepaid expenses and other current assets            3,019         1,027
    Total Current Assets                               408,245       466,318
    Property and equipment, net                        198,794       225,527
    Other assets                                        36,754        40,565

    TOTAL ASSETS                                   $   643,793   $   732,410

    LIABILITIES AND GROUP EQUITY

    Current Liabilities:
    Current installments of long-term debt         $    80,889   $   104,713
    Accounts payable                                    76,987       100,418
    Short-term debt                                      1,513         4,452
    Accrued expenses and other current liabilities      20,321        14,599
    Deferred income taxes                               10,732         8,259
    Total Current Liabilities                          190,442       232,441

    Long-term debt, excluding current installments      63,761       139,731
    Deferred revenue and other liabilities               7,097         6,057
    Deferred income taxes                                6,121         5,220
    TOTAL LIABILITIES                                  267,421       383,449

    GROUP EQUITY                                       376,372       348,961

    TOTAL LIABILITIES AND GROUP EQUITY             $   643,793   $   732,410