XML 31 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
Share-Based Compensation (Tables)
6 Months Ended
Aug. 31, 2012
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Composition Of Share-Based Compensation Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Six Months Ended

 

 

August 31

August 31

(In thousands)

 

2012

2011

2012

2011

Cost of sales

 

$

682 

 

$

414 

 

$

1,097 

 

$

689 

 

CarMax Auto Finance income

 

 

651 

 

 

506 

 

 

1,129 

 

 

862 

 

Selling, general and administrative expenses

 

 

13,559 

 

 

10,638 

 

 

28,483 

 

 

25,241 

 

Share-based compensation expense, before income taxes

 

$

14,892 

 

$

11,558 

 

$

30,709 

 

$

26,792 

 

 

Composition Of Share-Based Compensation Expense-By Grant Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Six Months Ended

 

 

August 31

August 31

(In thousands)

 

2012

2011

2012

2011

Nonqualified stock options

 

$

5,528 

 

$

4,899 

 

$

14,241 

 

$

12,885 

 

Cash-settled restricted stock units

 

 

5,692 

 

 

3,520 

 

 

8,392 

 

 

6,867 

 

Stock-settled restricted stock units

 

 

2,844 

 

 

2,292 

 

 

7,023 

 

 

5,838 

 

Employee stock purchase plan

 

 

278 

 

 

265 

 

 

503 

 

 

489 

 

Stock grants to non-employee directors

 

 

550 

 

 

550 

 

 

550 

 

 

550 

 

Restricted stock

 

 

 ―

 

 

32 

 

 

 ―

 

 

163 

 

Share-based compensation expense, before income taxes

 

$

14,892 

 

$

11,558 

 

$

30,709 

 

$

26,792 

 

 

Stock Option Activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

Weighted

 

Remaining

 

Aggregate

 

Number of

Average

 

Contractual

 

Intrinsic

(Shares and intrinsic value in thousands)

Shares

Exercise Price

 

Life (Years)

 

Value

Outstanding as of February 29, 2012

 

12,578 

 

$

19.84 

 

 

 

 

 

 

 

 

 

Options granted

 

2,234 

 

 

31.60 

 

 

 

 

 

 

 

 

 

Options exercised

 

(792)

 

 

15.86 

 

 

 

 

 

 

 

 

 

Options forfeited or expired

 

(33)

 

 

24.70 

 

 

 

 

 

 

 

 

 

Outstanding as of August 31, 2012

 

13,987 

 

$

21.93 

 

 

 

3.8 

 

 

$

127,631 

 

Exercisable as of August 31, 2012

 

9,221 

 

$

18.61 

 

 

 

2.9 

 

 

$

112,031 

 

 

Outstanding Stock Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of August 31, 2012

 

 

 

 

 

 

Options Outstanding

 

Options Exercisable

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

Weighted

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

Remaining

Average

 

 

 

 

Average

(Shares in thousands)

Number of

Contractual

Exercise

 

Number of

Exercise

Range of Exercise Prices

Shares

Life (Years)

Price

 

Shares

Price

$

7.14 

-

$

10.75

 

 

482 

 

 

0.6 

 

$

7.15 

 

 

 

482 

 

$

7.15 

 

$

11.43 

 

 

 

 

 

2,196 

 

 

3.6 

 

$

11.43 

 

 

 

1,618 

 

$

11.43 

 

$

13.19 

-

$

14.81

 

 

2,044 

 

 

2.3 

 

$

13.83 

 

 

 

2,044 

 

$

13.83 

 

$

14.86 

-

$

19.82

 

 

2,033 

 

 

2.4 

 

$

19.22 

 

 

 

2,033 

 

$

19.22 

 

$

19.98 

-

$

25.12

 

 

1,304 

 

 

1.9 

 

$

24.78 

 

 

 

1,233 

 

$

24.84 

 

$

25.39 

-

$

30.24

 

 

1,851 

 

 

4.5 

 

$

25.56 

 

 

 

1,019 

 

$

25.41 

 

$

31.76 

-

$

32.05

 

 

2,189 

 

 

6.6 

 

$

31.76 

 

 

 

140 

 

$

31.77 

 

$

32.69 

-

$

33.11

 

 

1,888 

 

 

5.6 

 

$

32.70 

 

 

 

652 

 

$

32.70 

 

Total

 

 

 

 

 

 

13,987 

 

 

3.8 

 

$

21.93 

 

 

 

9,221 

 

$

18.61 

 

 

Assumptions Used To Estimate Option Values

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended August 31

 

 

2012

 

2011

Dividend yield

 

 

 

 

0.0 

%

 

 

 

 

0.0 

%

Expected volatility factor (1)  

 

32.4 

%

-

51.4 

%

 

34.8 

%

-

51.0 

%

Weighted average expected volatility

 

 

 

 

49.4 

%

 

 

 

 

49.3 

%

Risk-free interest rate (2)     

 

0.02 

%

-

2.0 

%

 

0.01 

%

-

3.5 

%

Expected term (in years) (3)  

 

 

 

 

4.7 

 

 

 

 

 

4.6 

 

 

 

(1)   Measured using historical daily price changes of our stock for a period corresponding to the term of the options and the implied volatility derived from the market prices of traded options on our stock.

(2)   Based on the U.S. Treasury yield curve in effect at the time of grant.

(3)   Represents the estimated number of years that options will be outstanding prior to exercise.

Expected Cash Settlement Range Upon Restricted Stock Unit Vesting

 

 

 

 

 

 

 

 

 

 

As of August 31, 2012

(In thousands)

 

Minimum (1)

Maximum (1)

Fiscal 2014

 

$

10,583 

 

$

28,220 

 

Fiscal 2015

 

 

11,497 

 

 

30,659 

 

Fiscal 2016

 

 

12,645 

 

 

33,721 

 

Total expected cash settlements

 

$

34,725 

 

$

92,600 

 

 

(1)   Net of estimated forfeitures.

 

Cash-Settled For Restricted Stock Unit [Member]
 
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Restricted Stock And Restricted Stock Unit Activity

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

Average

 

 

Number of

Grant Date

(Units in thousands)

 

Units

Fair Value

Outstanding as of February 29, 2012

 

1,915 

 

$

21.76 

 

Stock units granted

 

644 

 

$

31.76 

 

Stock units vested and converted

 

(780)

 

$

11.53 

 

Stock units cancelled

 

(58)

 

$

28.68 

 

Outstanding as of August 31, 2012

 

1,721 

 

$

29.90 

 

 

Stock-Settled Restricted Stock Units [Member]
 
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Restricted Stock And Restricted Stock Unit Activity

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

Average

 

 

Number of

Grant Date

(Units in thousands)

 

Units

Fair Value

Outstanding as of February 29, 2012

 

950 

 

$

31.12 

 

Stock units granted

 

347 

 

$

40.36 

 

Stock units vested and converted

 

(387)

 

$

16.67 

 

Stock units cancelled

 

(6)

 

$

40.77 

 

Outstanding as of August 31, 2012

 

904 

 

$

41.00