UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            -------------------------

                                    FORM 10-Q


[X]         Quarterly  report  pursuant to Section 13 or 15(d) of the Securities
            Exchange Act of 1934 For the quarterly period ended August 31, 2004
                                       
                                       OR
[ ]         Transition  report pursuant to Section 13 or 15(d) of the Securities
            Exchange Act of 1934 For the transition period from to 
                         

                         Commission file number: 1-5767

                            CIRCUIT CITY STORES, INC.
             (Exact name of registrant as specified in its charter)

                 Virginia                                       54-0493875
      (State or other jurisdiction of                        (I.R.S. Employer
      incorporation or organization)                        Identification No.)

            9950 Mayland Drive
            Richmond, Virginia                                     23233
(Address of principal executive offices)                        (Zip Code)

                                 (804) 527- 4000
              (Registrant's telephone number, including area code)

                                       N/A
              (Former name, former address, and former fiscal year,
                          if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes |X| No

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2). Yes |X| No ___ 

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.

              Class                           Outstanding at September 30, 2004
   Common Stock, par value $0.50                           195,410,959


A Table of Contents  is  included on Page 2 and an Exhibit  Index is included on
Page 28.






                   CIRCUIT CITY STORES, INC. AND SUBSIDIARIES

                                TABLE OF CONTENTS

                                                                                                                    Page
                                                                                                                     No.

PART I.  FINANCIAL INFORMATION

                  Item 1.      Financial Statements:

                               Consolidated Statements of Operations -
                               Three Months and Six Months Ended August 31, 2004 and 2003                             3

                               Consolidated Balance Sheets -
                               August 31, 2004 and February 29, 2004                                                  4

                               Consolidated Statements of Cash Flows -
                               Six Months Ended August 31, 2004 and 2003                                              5

                               Notes to Consolidated Financial Statements                                             6

                  Item 2.      Management's Discussion and Analysis of Financial Condition
                               and Results of Operations                                                             13

                  Item 3.      Quantitative and Qualitative Disclosures about Market Risk                            22

                  Item 4.      Controls and Procedures                                                               23

PART II.          OTHER INFORMATION

                  Item 1.      Legal Proceedings                                                                     23

                  Item 2.      Unregistered Sales of Equity Securities and Use of Proceeds                           24

                  Item 4.      Submission of Matters to a Vote of Security Holders                                   24

                  Item 6.      Exhibits                                                                              25

SIGNATURES                                                                                                           27

EXHIBIT INDEX                                                                                                        28



                                  Page 2 of 29


                          PART I. FINANCIAL INFORMATION



ITEM 1.  FINANCIAL STATEMENTS

                   Circuit City Stores, Inc. and Subsidiaries
                Consolidated Statements of Operations (Unaudited)
                  (Amounts in thousands except per share data)

                                                                 Three Months Ended                    Six Months Ended
                                                                      August 31                            August 31
                                                              2004               2003                2004             2003     
                                                           ------------      ------------       ------------      -------------
Net sales and operating revenues                             $2,345,026      $   2,155,700        $4,411,614         $4,089,020
Cost of sales, buying and warehousing                         1,767,491          1,668,325         3,353,644          3,153,335
                                                           ------------      -------------      ------------      -------------
Gross profit                                                    577,535            487,375         1,057,970            935,685

Finance income                                                        -              8,769             5,564             16,787
Selling, general and administrative expenses                    586,177            544,591         1,074,122          1,039,133
Stock-based compensation expense                                  8,443             12,131            14,397             19,646
Interest expense                                                    799                303             1,149              1,310
                                                           ------------      -------------      ------------      -------------
Loss from continuing operations
     before income taxes                                        (17,884)           (60,881)          (26,134)          (107,617)
Income tax benefit                                               (6,468)           (21,570)           (9,484)           (40,217)
                                                           ------------      -------------      ------------      -------------
Net loss from continuing operations                             (11,416)           (39,311)          (16,650)           (67,400)
Net loss from discontinued operation                               (507)           (90,314)           (1,214)          (108,921)
                                                           ------------      -------------      ------------      -------------
Net loss                                                   $    (11,923)     $    (129,625)     $    (17,864)     $    (176,321)
                                                           ============      =============      ============      =============

Weighted average common shares:
    Basic                                                       195,350            206,177           197,390            206,003
                                                           ============      =============      ============      =============
    Diluted                                                     195,350            206,177           197,390            206,003
                                                           ============      =============      ============      =============
Net loss per share: 
                  
    Basic:
       Continuing operations                               $      (0.06)     $      (0.19)      $      (0.08)     $       (0.33)
       Discontinued operation                                         -             (0.44)             (0.01)             (0.53)
                                                           ------------      ------------       ------------      -------------
                                                           $      (0.06)     $      (0.63)      $      (0.09)     $       (0.86)
                                                           ============      ============       ============      =============
    Diluted:
       Continuing operations                               $      (0.06)     $      (0.19)      $      (0.08)     $       (0.33)
       Discontinued operation                                         -             (0.44)             (0.01)             (0.53)
                                                           ------------      ------------       ------------      -------------
                                                           $      (0.06)     $      (0.63)      $      (0.09)     $       (0.86)
                                                           ============      ============       ============      =============


    Cash dividends paid per share                          $     0.0175      $      0.0175      $     0.0350      $      0.0350
                                                           ============      =============      ============      =============

See accompanying notes to consolidated financial statements.





                                  Page 3 of 29




                   Circuit City Stores, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                    (Amounts in thousands except share data)

                                                                                         Aug. 31, 2004         Feb. 29, 2004
                                                                                          (Unaudited)
ASSETS
Current assets:
Cash and cash equivalents                                                               $      953,808        $     783,471
Accounts receivable, net of allowance for doubtful accounts
     of $380 and $547                                                                           68,026              154,039
Retained interests in securitized receivables                                                        -              425,678
Merchandise inventory                                                                        1,636,993            1,517,256
Prepaid expenses and other current assets                                                       46,885               38,617
                                                                                        --------------        -------------

Total current assets                                                                         2,705,712            2,919,061

Property and equipment, net                                                                    640,322              585,903
Deferred income taxes                                                                           75,827               98,934
Goodwill                                                                                       208,316                    -
Other intangible assets                                                                         31,696                    -
Other assets                                                                                    19,995               29,102
                                                                                        --------------        -------------

TOTAL ASSETS                                                                                $3,681,868           $3,633,000
                                                                                            ==========           ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable                                                                            $1,090,658        $     879,635
Accrued expenses and other current liabilities                                                 174,697              131,512
Accrued income taxes                                                                            33,065               71,163
Deferred income taxes                                                                           25,650               90,210
Short-term debt                                                                                  3,850                    -
Current installments of long-term debt                                                          13,434                1,115
Liabilities of discontinued operation                                                                -                3,068
                                                                                        --------------        -------------

Total current liabilities                                                                    1,341,354            1,176,703

Long-term debt, excluding current installments                                                  11,979               22,691
Accrued straight-line rent                                                                     101,779               98,470
Other liabilities                                                                              127,018              111,175
                                                                                        --------------        -------------

TOTAL LIABILITIES                                                                            1,582,130            1,409,039
                                                                                         -------------        -------------

Stockholders' equity:
Common stock, $0.50 par value;
     525,000,000 shares authorized; 195,183,368 shares
     issued and outstanding at August 31, 2004
     (203,899,395 at February 29, 2004)                                                         97,592              101,950
Capital in excess of par value                                                                 818,167              922,600
Retained earnings                                                                            1,174,472            1,199,411
Accumulated other comprehensive income                                                           9,507                    -
                                                                                        --------------        -------------

TOTAL STOCKHOLDERS' EQUITY                                                                   2,099,738            2,223,961
                                                                                        --------------        -------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                  $3,681,868           $3,633,000
                                                                                            ==========           ==========

See accompanying notes to consolidated financial statements.



                                  Page 4 of 29


                   Circuit City Stores, Inc. and Subsidiaries
                Consolidated Statements of Cash Flows (Unaudited)
                             (Amounts in thousands)


                                                                                                  Six Months Ended
                                                                                                      August 31
                                                                                             2004                  2003    
                                                                                       ---------------        -------------
Operating Activities:
Net loss                                                                                 $    (17,864)            $(176,321)
Adjustments to reconcile net loss to net cash provided by (used in)
    operating activities of continuing operations:
    Net loss from discontinued operation                                                        1,214               108,921
    Depreciation and amortization                                                              72,304                97,719
    Stock option expense                                                                        9,796                12,247
    Amortization of restricted stock awards                                                     4,152                 6,808
    Loss (gain) on dispositions of property and equipment                                         895                   (14)
    Provision for deferred income taxes                                                       (64,371)              (13,604)
    Changes in operating assets and liabilities:
       Decrease in accounts receivable, net                                                    22,179                20,679
       Decrease (increase) in retained interests in securitized receivables                    32,867              (128,689)
       Increase in merchandise inventory                                                      (23,570)             (144,696)
       Increase in prepaid expenses and other current assets                                   (3,627)              (42,014)
       Decrease in other assets                                                                10,523                 3,775
       Increase in accounts payable                                                           186,474               223,179
       Decrease in accrued expenses and other current liabilities,
           and accrued income taxes                                                           (44,467)              (51,450)
       Increase in accrued straight-line rent and other liabilities                             2,822                 3,144
                                                                                         -------------         ------------
Net cash provided by (used in) operating activities of
    continuing operations                                                                     189,327               (80,316)
                                                                                         -------------         ------------
Investing Activities:
--------------------
Proceeds from the sale of the private-label finance operation                                 475,857                     -
Acquisitions, net of cash acquired of $30,615                                                (268,668)                    -
Purchases of property and equipment                                                          (116,291)              (85,698)
Proceeds from sales of property and equipment                                                  37,413                12,055
                                                                                         -------------         ------------
Net cash provided by (used in) investing activities of
    continuing operations                                                                     128,311               (73,643)
                                                                                          ------------         ------------
Financing Activities:
--------------------
Proceeds from short-term debt                                                                   3,790                     -
Principal payments on long-term debt                                                          (16,877)                 (668)
Repurchase and retirement of common stock                                                    (140,605)              (13,941)
Issuances of common stock, net                                                                 16,652                  (555)
Dividends paid                                                                                 (7,075)               (7,300) 
                                                                                          ------------          ------------
Net cash used in financing activities of continuing operations                               (144,115)              (22,464)
                                                                                         -------------         ------------
Net cash used in discontinued bankcard finance operation                                       (4,282)              (75,175)
Effect of exchange rate changes on cash                                                         1,096                     -
                                                                                         -------------         ------------
Increase (decrease) in cash and cash equivalents                                              170,337              (251,598)
Cash and cash equivalents at beginning of year                                                783,471               884,670
                                                                                         -------------         ------------
Cash and cash equivalents at end of period                                               $    953,808         $     633,072
                                                                                         =============         ============

See accompanying notes to consolidated financial statements. See Note 13 for
supplemental cash flow information.



                                  page 5 of 29


                   CIRCUIT CITY STORES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

1.   Basis of Presentation

     The consolidated  financial statements of the company conform to accounting
     principles  generally  accepted  in the United  States of  America.  In the
     opinion of management,  the  accompanying  unaudited  financial  statements
     contain  all   adjustments,   which  consist  only  of  normal,   recurring
     adjustments,  necessary for a fair presentation. Due to the seasonal nature
     of the company's business,  interim results are not necessarily  indicative
     of results for the entire fiscal year. The company's consolidated financial
     statements  included in this report should be read in conjunction  with the
     notes to the audited financial statements  incorporated by reference in the
     company's fiscal 2004 Annual Report on Form 10-K.

     On May 12, 2004, the company  acquired a controlling  interest in InterTAN,
     Inc. and on May 19, 2004,  completed its  acquisition of 100 percent of the
     common stock of InterTAN for cash  consideration  of $259.3 million,  which
     includes  transaction  costs and is net of cash acquired of $30.6  million.
     InterTAN is a leading consumer  electronics  retailer of both private-label
     and internationally  branded products with headquarters in Barrie, Ontario,
     Canada.  InterTAN  operates retail consumer  electronics  outlets under the
     RadioShack(R) name in Canada under a licensing  agreement with a subsidiary
     of  RadioShack  Corporation.  In  addition  to  enabling  Circuit  City  to
     accelerate the offering of private-label  merchandise to its customers, the
     acquisition  of  InterTAN  gives  Circuit  City its first  presence  in the
     Canadian market. See Note 3 for additional discussion of the acquisition.

     On May 25,  2004,  the  company  completed  the  sale of its  private-label
     finance  operation,  comprised of its  private-label  and  co-branded  Visa
     credit  card  programs,   to  Chase  Card   Services,   formerly  Bank  One
     Corporation.  Results from the private-label  finance operation,  including
     transition and transaction costs of approximately $6 million related to the
     sale of the  operation,  are included in finance  income.  The company also
     entered  into a Consumer  Credit Card Program  Agreement  under which Chase
     Card Services is offering  private-label and co-branded credit cards to new
     and existing customers of the company. The company is compensated under the
     program  agreement  primarily  based on the number of new accounts  opened.
     After the sale date, the earnings  contribution  from the program agreement
     has been included in net sales and operating  revenues on the  consolidated
     statement of operations.  See Note 4 and Note 13 for additional  discussion
     concerning the sale of the private-label finance operation.

     On November  18,  2003,  the  company  completed  the sale of its  bankcard
     finance   operation,   which  included  Visa  and  MasterCard  credit  card
     receivables  and related cash reserves.  Results from the bankcard  finance
     operation are presented as results from discontinued operation.  See Note 2
     for  additional  discussion  concerning  the sale of the  bankcard  finance
     operation.

     Certain prior year amounts have been reclassified to conform to the current
     presentation.

2.   Discontinued Operation

     On November  18,  2003,  the  company  completed  the sale of its  bankcard
     finance  operation  to  FleetBoston  Financial.  Results  from the bankcard
     finance operation are presented as results from discontinued operation. The
     sale  agreement  included  a  transition  services  agreement  under  which
     employees  of the  company's  finance  operation  continued  to service the
     bankcard  accounts  until final  conversion  of the  bankcard  portfolio to
     FleetBoston,   which  occurred  on  April  2,  2004.   Through  that  date,
     FleetBoston  was  obligated to reimburse  the company for  operating  costs
     incurred during the transition period. The company incurred severance costs
     ratably through the final conversion date.

     The after-tax loss from the discontinued bankcard finance operation totaled
     $0.5 million for the three months ended August 31, 2004,  and $90.3 million
     for the  same  period  last  fiscal  year.  The  after-tax  loss  from  the
     discontinued  bankcard finance  operation  totaled $1.2 million for the six
     months ended August 31,


                                  Page 6 of 29


     2004, and $108.9  million for the same period last fiscal year.  Cash flows
     related  to  the  discontinued   operation  have  been  segregated  on  the
     consolidated statements of cash flows.

3.   Acquisition

     On May 12, 2004, the company  acquired a controlling  interest in InterTAN,
     Inc. and on May 19, 2004,  completed its  acquisition of 100 percent of the
     common stock of InterTAN.  This  acquisition  was  accounted  for using the
     purchase  method in  accordance  with  Statement  of  Financial  Accounting
     Standards  No.  141,  "Business  Combinations."  Accordingly,  the  company
     recorded  the net  assets at their  estimated  fair  values,  and  included
     operating  results in the consolidated  financial  statements since May 12,
     2004.  The  company   allocated  the  purchase  price  to  the  assets  and
     liabilities  using  available  information.  The purchase price  allocation
     includes  goodwill of $191.7 million and identifiable  intangible assets of
     $28.0 million.  Goodwill is not deductible for tax purposes. Under SFAS No.
     142,  "Goodwill and Intangible  Assets," goodwill is not amortized,  but is
     reviewed for  impairment at least  annually.  The  identifiable  intangible
     assets  consist of  contract-based  intangibles  and will be amortized on a
     straight-line basis over their estimated useful lives, which range from 4.5
     years to 20 years. The identifiable  intangible assets will be reviewed for
     impairment at least annually. The company has elected the fourth quarter to
     complete its annual goodwill and identifiable  intangible assets impairment
     test.  See Note 9 and Note 13 for  additional  discussion  of goodwill  and
     other intangible assets.

     Selected  historical  and pro  forma  financial  information  assuming  the
     acquisition  had been  consummated  at the  beginning of fiscal 2003 was as
     follows:



                                                                  Three Months Ended                   Six Months Ended
                                                                        August 31                          August 31
                                                                 2004             2003               2004            2003
     (Amounts in millions except per share data)                                Pro Forma          Pro Forma       Pro Forma
     ------------------------------------------------------------------------------------        ---------------------------
     Net sales and operating revenues.......................     $2,345.0        $2,256.4         $4,490.9         $4,278.2
     Net loss from continuing operations....................     $   11.4        $   39.7         $   16.4         $   69.0
     Net loss per share from continuing
       operations...........................................     $   0.06        $   0.19         $   0.08         $   0.34
     Net loss...............................................     $   11.9        $  130.0         $   17.6         $  177.9
     Net loss per share.....................................     $   0.06        $   0.63         $   0.09         $   0.86




     After  Circuit  City's  March 31, 2004  announcement  of its  agreement  to
     acquire InterTAN,  RadioShack Corporation asserted early termination of its
     licensing and certain other  agreements  with  InterTAN.  On April 5, 2004,
     RadioShack  filed suit  against  InterTAN  in Tarrant  County,  Texas,  and
     amended  that  suit on  April  27,  2004.  InterTAN  disputes  the  various
     termination  scenarios  alleged by RadioShack  and is vigorously  defending
     against those claims.  On May 11, 2004,  InterTAN  asserted a  counterclaim
     seeking a declaration  under U.S. federal trademark law that the use of the
     RadioShack marks is proper.  Circuit City was added as a necessary party to
     that  litigation  and removed the matter to Federal  Court in the  Northern
     District  of Texas.  On May 12,  2004,  Circuit  City filed its own suit in
     Federal Court in the Northern District of Texas seeking a declaration under
     U.S.  federal  trademark law that the use of the marks in Canada is proper.
     InterTAN has  cross-claimed  against  RadioShack based on federal trademark
     law and remedies for business disparagement.

     Circuit City believes that RadioShack is not entitled to early  termination
     of the  agreements  and  that  InterTAN  has  substantial  defenses  to the
     RadioShack claims. Circuit City intends to vigorously pursue its claims and
     defend the claims in the RadioShack litigation.  Circuit City believes that
     this  litigation  will not have a material  adverse effect on the company's
     financial condition or results of operations.


                                  Page 7 of 29


4.   Finance Income

     Finance  income  includes  the  results  from the  company's  private-label
     finance   operation,   including   transition  and  transaction   costs  of
     approximately $6 million related to the sale of the operation to Chase Card
     Services, through May 25, 2004, the date the company completed the sale.

     For the three and six months ended August 31, 2004 and 2003, the components
     of pretax finance income were as follows:




                                                                       Three Months Ended                   Six Months Ended
                                                                            August 31                           August 31
     (Amounts in millions)                                            2004            2003               2004            2003  
     -------------------------------------------------------------------------------------              -----------------------
     Securitization income......................................     $  -             $29.2              $28.1            $57.6
     Less: Payroll and fringe benefit expenses..................        -               7.5                7.6             15.5
             Other direct expenses..............................        -              12.9               14.9             25.3
                                                                     ----------------------             -----------------------
     Finance income.............................................     $  -             $ 8.8              $ 5.6            $16.8
                                                                     ======================             =======================


     Securitization  income  primarily  is  comprised of the gain on the sale of
     receivables  generated by the company's  private-label  finance  operation,
     income from retained  interests in the credit card  receivables  and income
     related to servicing the receivables, as well as the impact of increases or
     decreases in the fair value of the retained interests.  Finance income does
     not  include  any  allocation  of  indirect  costs or income.  The  company
     presents  information  on the  performance  of its finance  operation  on a
     direct basis to avoid making  arbitrary  decisions  regarding  the periodic
     indirect  benefits  or costs that could be  attributed  to this  operation.
     Examples of indirect  costs not included  are  corporate  expenses  such as
     human resources,  administrative services, marketing,  information systems,
     accounting,  legal, treasury and executive payroll, as well as retail store
     expenses.

5.   Stock-Based Compensation

     Effective December 1, 2003, the company adopted the fair value based method
     of accounting for stock-based compensation in accordance with SFAS No. 123,
     "Accounting  for Stock-Based  Compensation."  The adoption of this standard
     was applied using the retroactive restatement method as defined in SFAS No.
     148, "Accounting for Stock-Based Compensation - Transition and Disclosure."
     The following  table sets forth the effect of the  retroactive  restatement
     for  adoption  of SFAS No. 123 and the  presentation  of  results  from the
     bankcard finance operation as results from discontinued operation.


                                  Page 8 of 29





     (Amounts in thousands                                              Three Months Ended                Six Months Ended 
     except per share data)                                               August 31, 2003                  August 31, 2003 
     Net loss from continuing operations:
       Previously reported......................................             $124,245                            $168,169
       Restated for bankcard operation sale.....................             $ 33,931                            $ 59,248 
                                                                                                                        -
       Restated for bankcard operation sale and
          adoption of SFAS No. 123..............................             $ 39,311                            $ 67,400

     Net loss per share from continuing operations:
       Basic:
          Previously reported...................................             $   0.60                            $   0.82
          Restated for bankcard operation sale..................             $   0.16                            $   0.29
          Restated for bankcard operation sale and
             adoption of SFAS No. 123...........................             $   0.19                            $   0.33

       Diluted:
          Previously reported...................................             $   0.60                            $   0.82
          Restated for bankcard operation sale..................             $   0.16                            $   0.29
          Restated for bankcard operation sale and
             adoption of SFAS No. 123...........................             $   0.19                            $   0.33



     The fair value of each stock option  granted by the company is estimated on
     the  grant  date  using the  Black-Scholes  option-pricing  model  with the
     following weighted average assumptions.




                                                               Three Months Ended                  Six Months Ended
                                                                    August 31                          August 31
                                                             2004             2003               2004             2003 
     -------------------------------------------------------------------------------------      -----------------------
     Expected dividend yield..........................       0.6%            1.0%                0.6%             1.1%
     Expected stock volatility........................        65%             76%                 65%              76%
     Risk-free interest rates.........................         4%              2%                  4%               3%
     Expected lives (in years)........................         4               5                   4                5


     Using these  assumptions in the  Black-Scholes  model, the weighted average
     fair value of  options  granted  was $6.43 per option for the three  months
     ended August 31, 2004, and $6.38 per option for the six months ended August
     31, 2004. The weighted  average fair value of options granted was $4.21 per
     option for the three months ended August 31, 2003, and $3.58 per option for
     the six months ended August 31, 2003.

6.   Comprehensive Loss

     The components of the company's  comprehensive loss consist of the net loss
     and other comprehensive  income. Other comprehensive income is comprised of
     foreign  currency  translation  adjustments and is recorded net of deferred
     income taxes directly to stockholders' equity.

     The components of comprehensive loss, net of taxes, were as follows:





                                                                       Three Months Ended                   Six Months Ended
                                                                            August 31                           August 31
     (Amounts in millions)                                            2004            2003                2004              2003
     ---------------------------------------------------------------------------------------            ------------------------
     Net loss...................................................     $(11.9)        $(129.6)             $(17.9)        $(176.3)
     Foreign currency translation...............................        6.2                -                9.5               -
                                                                   -------------------------            -----------------------
     Comprehensive loss.........................................     $ (5.7)        $(129.6)             $ (8.4)        $(176.3)
                                                                   ========================             ========================



                                  page 9 of 29


7.   Net Loss per Share

     For the three and six months ended August 31, 2004 and 2003,  no options or
     restricted  stock were included in the  calculation of diluted net loss per
     share  because  the  company  reported a loss from  continuing  operations.
     Options to  purchase  18.0  million  shares of common  stock with  exercise
     prices ranging from $3.10 to $27.21 and restricted  stock  amounting to 2.4
     million  shares were  outstanding  at August 31, 2004.  Options to purchase
     20.2 million shares of common stock with exercise prices ranging from $5.61
     to $27.21 per share and  restricted  stock  amounting to 3.6 million shares
     were outstanding at August 31, 2003.

8.   Restricted Cash

     The sale of the private-label  finance  operation  eliminated the company's
     obligation to restrict cash for settlement  obligations.  During the second
     quarter  of fiscal  2005,  the  company  settled  the  remaining  liquidity
     restrictions  on the  cash of  First  North  American  National  Bank,  the
     company's wholly owned national bank subsidiary, as part of the liquidation
     of that subsidiary. As a result, the company did not have any cash and cash
     equivalents held by the company's regulated  subsidiaries and not available
     for  general  corporate   purposes  at  August  31,  2004.  Cash  and  cash
     equivalents held by the company's regulated  subsidiaries and not available
     for general corporate purposes were $61.6 million at February 29, 2004.

9.   Goodwill and Other Intangible Assets

     The changes in the carrying  amount of goodwill by  reportable  segment for
     the three months ended August 31, 2004 were as follows:



                                                                     Domestic                             International
     (Amounts in millions)                                       Retail Operation                       Retail Operation
     -------------------------------------------------------------------------------------------------------------------
     Balance at May 31, 2004.................................         $ 5.4                                     $176.2
     Purchase price allocation adjustment....................          (2.9)                                      19.2
     Goodwill resulting from acquisition.....................             -                                        3.0
     Changes in foreign currency exchange rates..............             -                                        7.4
                                                                     ------                                     ------
     Balance at August 31, 2004..............................         $ 2.5                                     $205.8
                                                                     ======                                     ======


     Acquired intangible assets at August 31, 2004, were as follows:


 

                                                                        At August 31, 2004
                                                                               Weighted
                                                             Gross              Average
                                                           Carrying          Amortization                 Accumulated
     (Dollar amounts in millions)                           Amount         Period (in years)              Amortization
     -----------------------------------------------------------------------------------------------------------------
     Dealer-relationship contracts................            $13.7               20.0                         $0.2
     Vendor contract..............................             10.6               10.0                          0.2
     Employment agreements........................              5.3                4.5                          0.3
     Other........................................              2.9                2.9                          0.2
                                                             ------                                          ------
     Total........................................            $32.5                                            $0.9
                                                              =====                                          ======


     Amortization expense for amortizing  intangible assets for the three months
     ended  August 31,  2004 was $0.9  million.  The  company did not record any
     amortization  expense  in the  first  quarter  of  fiscal  2005.  Estimated
     amortization   expense   for  fiscal  2005  is  $2.8   million.   Estimated
     amortization  expense  for the next five  fiscal  years is $3.8  million in
     2006, $3.6 million in 2007, $3.0 million in 2008, $2.5 million in 2009, and
     $1.7 million in 2010. These  amortization  expense estimates are subject to
     fluctuations in foreign currency exchange rates. See Note 3 and Note 13 for
     additional discussion of goodwill and other intangible assets.

                                 Page 10 of 29


10.  Common Stock Repurchased

     In January 2003, the company's board of directors authorized the repurchase
     of up to $200 million of common stock. In June 2004, the board authorized a
     $200  million  increase  in  its  stock  repurchase  authorization  for  an
     aggregate  authorization  of $400  million.  During the three  months ended
     August 31, 2004,  the company  repurchased  and retired  approximately  5.3
     million shares under that authorization at a cost of $69.6 million. For the
     six months ended August 31, 2004, the company  repurchased and retired 11.1
     million shares under that authorization at a cost of $140.6 million.  As of
     August 31, 2004, the company had repurchased and retired approximately 20.3
     million  shares of common stock at a cost of $225.0  million.  Based on the
     market value of the common stock at August 31, 2004,  the remaining  $175.0
     million   authorized   would  allow  the  company  to   repurchase   up  to
     approximately 7 percent of the 195.2 million shares then outstanding.

11.  Pension Plans

     The company  provides a  noncontributory  defined  benefit  pension plan to
     eligible  employees.  Plan benefits generally are based on years of service
     and average  compensation.  The company  also has an unfunded  nonqualified
     benefit  restoration  plan that  restores  retirement  benefits  for senior
     executives  who are  affected  by  Internal  Revenue  Code  limitations  on
     benefits provided under the company's pension plan.

     The components of the net pension expense for the plans were as follows:





                                                                  Three Months Ended                   Six Months Ended
                                                                        August 31                          August 31
     (Amounts in thousands)                                      2004             2003               2004            2003  
     -----------------------------------------------------------------------------------         --------------------------
     Service cost...........................................     $ 3,817         $ 3,968           $ 7,633          $ 7,936
     Interest cost.........................................        3,906           3,316             7,814            6,632
     Expected return on plan assets........................       (4,101)         (3,630)           (8,203)          (7,259)
     Amortization of prior service cost....................          119             119               238              237
     Amortization of recognized actuarial loss.............        1,255             818             2,510            1,636
                                                               -------------------------         --------------------------
     Net pension expense...................................      $ 4,996         $ 4,591           $ 9,992          $ 9,182
                                                               =========================         ==========================



     Circuit  City made no  contributions  to its defined  benefit  pension plan
     during  the first  half of fiscal  2005.  The  company  intends to make any
     contributions  to the defined  benefit pension plan that would be necessary
     to meet ERISA minimum funding standards and any additional contributions as
     needed to ensure that the fair value of plan assets at February  28,  2005,
     exceeds the accumulated benefit obligation.  The company does not currently
     expect  to make a  contribution  in fiscal  2005.  The  company's  expected
     contribution  for the  restoration  plan is equal to the  expected  benefit
     payments for the plan, which was $463,000 as of February 29, 2004.

12.  Segment Information

     The company has two reportable segments:  its domestic retail operation and
     its international  retail operation.  The company identified these segments
     based on its management  reporting structure and the nature of the products
     and services offered by each segment. The domestic retail operation segment
     is  primarily  engaged  in the  business  of  selling  brand-name  consumer
     electronics,  personal  computers and entertainment  software in the United
     States. The international  retail operation segment is primarily engaged in
     the business of selling private-label and internationally  branded consumer
     electronics products in Canada. Prior to the second quarter of fiscal 2005,
     the company had a third  reportable  segment,  its finance  operation.  The
     company  completed  the  sale  of  its  private-label   finance  operation,
     comprised of its private-label and Visa co-branded credit card programs, to
     Chase Card Services on May 25, 2004. Results from the private-label finance
     operation,  including  transition and transaction costs of approximately $6
     million  related  to the sale of the  operation,  are  included  in finance
     income. See Note 4 for additional discussion of finance income. The company
     has entered into an ongoing  arrangement under which Chase Card Services is
     offering  private-label  and  co-branded  credit  cards to new and existing
     customers of the


                                 Page 11 of 29


     company and providing  credit card services to all  cardholders.  After the
     sale  date,  the  earnings  contribution  from  that  arrangement  has been
     included in net sales and operating revenues on the consolidated  statement
     of  operations  and  is  included  in the  domestic  retail  segment.  This
     contribution amounted to $6.6 million in this fiscal year's second quarter.

     The  accounting  policies for the company's  segments are the same as those
     set forth in Note 14 below and Note 2 to the company's audited consolidated
     financial statements incorporated by reference in the company's fiscal 2004
     Annual Report on Form 10-K.

     Revenue by reportable  segment and the  reconciliation  to the consolidated
     statements of operations were as follows:
 



 
                                                                     Three Months Ended              Six Months Ended
                                                                            August 31                       August 31
     (Amounts in millions)                                            2004           2003              2004           2003   
     ----------------------------------------------------------------------------------------      --------------------------
     Domestic retail operation.................................     $2,227.2         $2,155.7        $4,272.1        $4,089.0
     International retail operation............................        117.8                -           139.5               -
     Finance operation.........................................            -             29.2            28.1            57.6
                                                                  ---------------------------      --------------------------
     Total revenue.............................................      2,345.0          2,184.9         4,439.7         4,146.6
     Less: securitization income*..............................            -             29.2            28.1            57.6
                                                                  ---------------------------      --------------------------
     Net sales and operating revenues .........................     $2,345.0         $2,155.7        $4,411.6        $4,089.0
                                                                    =========================        ========================

     *Securitization  income is  included in finance  income,  which is reported
     separately  from net sales and  operating  revenues  on the  statements  of
     operations.

     The loss or earnings  from  continuing  operations  before  income taxes by
     reportable segment and the reconciliation to the consolidated statements of
     operations were as follows:

                                                                     Three Months Ended                Six Months Ended
                                                                            August 31                     August 31
     (Amounts in millions)                                            2004          2003             2004            2003 
     -------------------------------------------------------------------------------------         -----------------------
     Domestic retail operation.................................     $(23.4)        $(69.7)           $(37.8)       $(124.4)
     International retail operation............................        5.5              -               6.1              -
     Finance operation*........................................          -            8.8               5.6           16.8
                                                                  -----------------------          -----------------------
     Loss from continuing operations before income
         taxes.................................................     $(17.9)       $ (60.9)           $(26.1)       $(107.6)
                                                                    =====================            =====================

     *Results from the finance  operation do not include certain indirect costs.
     See Note 4 to the  consolidated  financial  statements in this report for a
     discussion of the indirect costs excluded.


     Total  assets  by  reportable   segment  and  the   reconciliation  to  the
     consolidated balance sheets were as follows:
    

                                                               At August 31         At February 29
     (Amounts in millions)                                            2004                 2004        
     ----------------------------------------------------------------------------   -------------------
     Domestic retail operation................................      $3,284.1              $3,031.7
     International retail operation...........................         397.8                     -
     Finance operation........................................             -                 601.3
                                                                  ----------            ----------
     Total assets.............................................      $3,681.9              $3,633.0
                                                                    ========              ========

     Goodwill and intangible assets by reportable segment were as follows:

                                                                  At August 31         At February 29
     (Amounts in millions)                                            2004                 2004        
     ---------------------------------------------------------------------------    -------------------
     Domestic retail operation................................      $    5.2              $   -
     International retail operation...........................         234.8                  -   
                                                                    --------              ------
     Total goodwill and intangible assets.....................        $240.0              $   -   
                                                                      ======              ======



                                 Page 12 of 29



13.  Supplemental Consolidated Statement of Cash Flows Information

     The following table summarizes  supplemental  cash flow information for the
     six months ended August 31, 2004.




                                                                                     Six Months Ended
     (Amounts in thousands)                                                           August 31, 2004     
     -----------------------------------------------------------------------------------------------------
     Supplemental schedule of non-cash investing and financing
       activities:
       Capital lease obligation..................................................         $  2,754
                                                                                          ========

     Acquisition of InterTAN:
       Fair value of assets acquired:
          Cash and cash equivalents.............................................          $ 30,615
          Merchandise inventory.................................................            88,837
          Property and equipment, net...........................................            42,614
          Goodwill..............................................................           191,735
          Other intangible assets...............................................            28,000
          Other assets..........................................................             7,634
                                                                                          ---------
          Total fair value of assets acquired...................................           389,435

       Less:
          Liabilities assumed...................................................            93,002
          Cash acquired.........................................................            30,615
          Stock options issued..................................................             6,498
                                                                                          ---------
       Acquistion of InterTAN, net of cash acquired.............................          $259,320
                                                                                          ========

     Other acquisitions:
       Fair value of assets acquired............................................          $ 13,413
       Less: liabilities assumed................................................             4,065
                                                                                          ---------
       Other acquisitions.......................................................          $  9,348
                                                                                          =========


14.  Foreign Currency Translation

     The local  currency of InterTAN,  the Canadian  dollar,  is its  functional
     currency.  For reporting  purposes,  assets and  liabilities are translated
     into U.S.  dollars using the exchange  rates in effect at the balance sheet
     date,  income  and  expense  items are  translated  using  monthly  average
     exchange  rates.  The  effects of  exchange  rate  changes on net assets of
     InterTAN are recorded in equity as part of accumulated other  comprehensive
     income. See Note 6 for additional discussion of other comprehensive income.
     Gains and  losses  from  foreign  currency  transactions  are  included  in
     selling,  general and administrative expenses in the consolidated statement
     of operations.

ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

On May 12, 2004, we acquired a controlling interest in InterTAN, Inc. and on May
19,  2004,  completed  the  acquisition  of 100  percent of the common  stock of
InterTAN for cash  consideration of $259.3 million,  which includes  transaction
costs  and is net of cash  acquired  of $30.6  million.  InterTAN  is a  leading
consumer electronics retailer of both private-label and internationally  branded
products with headquarters in Barrie,  Ontario,  Canada. In addition to enabling
us to accelerate the offering of private-label merchandise to our customers, the
acquisition of InterTAN gives us our first presence in the Canadian market.

On May 25, 2004, we completed the sale of our private-label  finance  operation,
comprised of our  private-label  and co-branded  Visa credit card  programs,  to
Chase Card Services, formerly Bank One Corporation. Results


                                 Page 13 of 29


from the private-label  finance operation,  including transition and transaction
costs of  approximately  $6 million  related to the sale of the  operation,  are
included in finance income.  We also entered into a Consumer Credit Card Program
Agreement  under  which  Chase  Card  Services  is  offering  private-label  and
co-branded  credit cards to new and existing  customers.  As part of the program
agreement,  we plan to jointly develop and introduce new features,  products and
services  to drive  additional  sales.  We are  compensated  under  the  program
primarily  based on the number of new accounts  opened.  Chase Card  Services is
obligated to offer special  promotional  financing  terms to our  customers.  We
determine the frequency,  volume and,  subject to certain  limits,  the terms of
these  promotions.  Chase Card Services is compensated  for these  promotions in
accordance with a negotiated fee schedule.  The program agreement has an initial
seven-year term with automatic three-year renewals.  The agreement has customary
representations, warranties, covenants, events of default and termination rights
for an agreement of this type.  After the sale date,  the earnings  contribution
from the program agreement has been included in net sales and operating revenues
on the  consolidated  statement  of  operations.  See  Note 4 and Note 12 to the
consolidated  financial  statements  in this  report for  additional  discussion
concerning the sale of the private-label finance operation.

On November 18, 2003, we completed the sale of our bankcard  finance  operation,
which  included Visa and  MasterCard  credit card  receivables  and related cash
reserves.  Results from the bankcard finance  operation are presented as results
from discontinued operation. See Note 2 to the consolidated financial statements
in this report for  additional  discussion  concerning  the sale of the bankcard
finance operation.

CRITICAL ACCOUNTING POLICIES

For  a  discussion  of  our  critical  accounting  policies,   see  Management's
Discussion and Analysis of Results of Operations and Financial Condition,  which
is  incorporated  by  reference  in our fiscal 2004 Annual  Report on Form 10-K.
These policies relate to the  calculation of the value of retained  interests in
securitization  transactions,   the  calculation  of  the  liability  for  lease
termination  costs,  accounting  for pension plans,  accounting for  stock-based
compensation  expense  and  accounting  for  cash  consideration  received  from
vendors.

During the first  quarter  of fiscal  2005,  we  recognized  goodwill  and other
intangible  assets  related to our  acquisition  of InterTAN.  We have added the
following critical accounting policy.

Accounting for Goodwill and Other Intangible Assets

We account for goodwill and other intangible assets in accordance with Statement
of  Financial  Accounting  Standards  No. 142,  "Goodwill  and Other  Intangible
Assets." SFAS No. 142 requires that  goodwill and other  intangible  assets with
indefinite  useful  lives no longer be  amortized,  but  instead  evaluated  for
impairment on an annual  basis,  or more  frequently if certain  events occur or
circumstances  exist. We will evaluate the goodwill  balance in the last quarter
of the fiscal year.  Through the impairment  test,  goodwill,  other  intangible
assets,  and tangible assets and liabilities are divided among reporting  units.
If the fair value of those reporting units is less than the carrying value, then
the implied fair value of the goodwill of the reporting unit must be compared to
the carrying value of that goodwill.  In the instance that the fair value of the
goodwill is less than the carrying value,  goodwill is deemed to be impaired and
an  impairment  loss,  equal to the excess of the fair  value over the  carrying
value, must be recorded.

The  performance  of the  goodwill  impairment  test is subject  to  significant
judgement  in  determining  the  fair  value  of  reporting  units,  due  to the
estimation of future cash flows, discount rates, and other assumptions.  Changes
in these estimates and assumptions  could have a significant  impact on the fair
value and/or goodwill impairment of each reporting unit.

RESULTS OF OPERATIONS

Our  operations,  in common  with other  retailers  in  general,  are subject to
seasonal  influences.  Historically,  we have realized more of our net sales and
net earnings in the fourth  quarter,  which includes the majority of the holiday
selling  season,  than in any other  fiscal  quarter.  The net  earnings for any
particular   quarter  are  seasonally   disproportionate   to  net  sales  since
administrative and certain operating expenses remain relatively


                                 Page 14 of 29


constant during the year. Therefore, quarterly results should not be relied upon
as necessarily indicative of results for the entire fiscal year.


Net Sales and Operating Revenues 

Total sales for the second quarter of fiscal 2005 increased 8.8 percent to $2.35
billion from $2.16  billion in last fiscal  year's  second  quarter.  Comparable
store  merchandise  sales increased 2.9 percent for the second quarter of fiscal
2005.  Total sales for the first six months of fiscal 2005 increased 7.9 percent
to $4.41  billion  from $4.09  billion  for the first six months of last  fiscal
year. Comparable store merchandise sales increased 4.5 percent for the first six
months of fiscal 2005.  Comparable store merchandise  sales include  merchandise
sales from domestic  stores that have been open for 12 full calendar  months and
from all relocated stores, as well as web originated  merchandise sales. Circuit
City acquired  InterTAN in May 2004.  Comparable store merchandise sales for the
current  fiscal year's  second  quarter and first six months and total sales for
the same periods of last fiscal year reflect domestic sales only.

Sales by segment  for the three and six months  ended  August 31,  2004 and 2003
were as follows.




                                                                     Three Months Ended                Six Months Ended
                                                                            August 31                     August 31
(Dollar amounts in billions)                                          2004          2003             2004            2003 
------------------------------------------------------------------------------------------        ------------------------
Domestic segment sales.........................................       $2.23         $2.16            $4.27          $4.09
International segment sales....................................        0.12             -             0.14              -
                                                                     --------------------          ----------------------
Total sales....................................................       $2.35         $2.16            $4.41          $4.09
                                                                      ===================            ====================


The percent of merchandise  sales represented by each major product category for
the three and six  months  ended  August  31,  2004 and  2003,  is shown  below.
International  segment sales have been included in sales by merchandise category
since  completion of the  acquisition in May 2004, but had no material impact on
the percentages for the second quarter or six months ended August 31, 2004.




                                                                 Three Months Ended                Six Months Ended
                                                                      August 31                        August 31
                                                                2004             2003            2004             2003
--------------------------------------------------------------------------------------         -----------------------
Video.....................................................      40%              39%             41%               39%
Information technology....................................      37               36              35                35
Audio.....................................................      13               14              13                14
Entertainment.............................................      10               11              11                12      
                                                              ----------------------           --------------------------
Total.....................................................     100%            100%             100%              100%
                                                              ======================           ==========================


In the video  category,  we  produced  a  single-digit  comparable  store  sales
increase,  led by  sales  of new  technology  televisions  and  digital  imaging
products.  Video  category  sales reflect  triple-digit  comparable  store sales
growth in plasma and LCD televisions and double-digit growth in sales of digital
televisions  and  digital  imaging  products.   Double-digit  declines  in  tube
television  and DVD player sales and a single-digit  decline in camcorder  sales
partly offset the growth in other video products.

A single-digit  comparable  store sales increase in the  information  technology
category  reflects  single-digit  comparable store sales growth in both personal
computer hardware and accessories.  In personal computer hardware,  double-digit
comparable  store sales growth in notebooks  was partly  offset by  double-digit
declines in desktop  computers and  single-digit  declines in printers.  Monitor
sales were relatively unchanged from the prior year.

Comparable  store  sales  in  the  audio  category  were  relatively  unchanged.
Double-digit comparable store sales growth in portable audio products, driven by
digital audio products such as MP3 players,  and  single-digit  growth in mobile
audio  products,   driven  by  satellite  radio,  were  offset  by  double-digit
comparable store sales declines in home audio products.


                                 Page 15 of 29


Comparable store sales in the entertainment  category were relatively  unchanged
reflecting a double-digit  decline in video game products offset by single-digit
comparable store sales growth in music software. Comparable store sales of video
software were relatively unchanged.

The following table provides the numbers of our domestic segment stores:





                                                         Aug. 31, 2004       Feb. 29, 2004         Aug. 31, 2003
------------------------------------------------------------------------     ---------------       -------------
Superstores.......................................            604                 599                   612
Mall-based stores.................................              5                   5                    13
                                                             ----                ----                  ----
Total domestic segment stores.....................            609                 604                   625
                                                             ====                ====                  ====



In fiscal 2005,  in our domestic  retail  operation  segment,  we expect to open
approximately  60  Superstores,  of  which  slightly  less  than  half  will  be
relocations. In the second quarter of fiscal 2005, we opened two Superstores and
relocated a total of nine  Superstores.  For the first half of fiscal  2005,  we
opened  four new  Superstores,  and  relocated  ten  Superstores,  of which  one
Superstore was a replacement for a Superstore we closed in late fiscal 2004.

The following  table  provides the numbers of  international  segment stores and
dealer outlets:

                                                        August 31, 2004
-----------------------------------------------------------------------
Company-operated stores...........................            515
Dealer outlets....................................            390
Rogers Wireless stores............................             84
Battery Plus stores...............................             27
                                                           ------
Total international segment stores................          1,016
                                                          =======

Company-operated  stores  operate  under the  trade  name  "RadioShack."  Dealer
outlets are  independent  retail  businesses  that operate under their own trade
names  but are  permitted,  under  dealer  agreements,  to  purchase  any of the
products sold by company-operated  stores.  Rogers Wireless stores are dedicated
primarily to the sale of wireless services,  including related hardware, offered
by  Rogers  Wireless,  Inc.  Battery  Plus  stores  retail  batteries  and other
specialty consumer electronics products.

Our domestic  retail  operation  sells extended  warranty  programs on behalf of
unrelated third parties that are the primary obligors. Because the third parties
are the primary  obligors  under  these  contracts,  commission  revenue for the
unrelated-third-party extended warranty plans is recognized at the time of sale.
For our domestic retail operation  segment,  the total extended warranty revenue
included in total  sales was $91.7  million,  or 4.1 percent of domestic  retail
sales, in the second quarter of fiscal 2005, compared with $77.8 million, or 3.6
percent of sales,  in last fiscal year's second quarter.  The domestic  extended
warranty revenue  included in total sales was $169.0 million,  or 4.0 percent of
domestic  retail sales,  in the first half of fiscal 2005,  compared with $150.2
million,  or 3.7 percent of sales, in last fiscal year's second half. We believe
that the increase  primarily  is due to better  store-level  execution.  For our
international  retail  operation  segment,  we are the  primary  obligor for our
extended warranty programs.  Accordingly,  extended warranty revenue is deferred
at point of sale and recognized as revenue over the life of the contract and was
immaterial for the three and six months ended August 31, 2004.

Gross Profit Margin

The gross  profit  margin was 24.6  percent  of sales in the  second  quarter of
fiscal 2005, compared with 22.6 percent in the same period last fiscal year. For
the first six months of fiscal 2005, the gross profit margin was 24.0 percent of
sales,  compared  with 22.9  percent for the same period last fiscal  year.  The
inclusion  of the  international  segment  contributed  77 basis  points to this
year's  second  quarter  gross profit  margin.  The increase in the gross profit
margin  of our  domestic  segment  of 125 basis  points  reflects  stability  in
merchandise  margins for the quarter;  the increase in extended  warranty sales,
which carry higher than average gross profit margins;  the increased  efficiency
of our product service and distribution operations; and the inclusion of credit


                                 Page 16 of 29


revenues in net sales and operating  revenues in the  consolidated  statement of
operations. The inclusion of credit revenues contributed 23 basis points to this
year's second quarter gross profit margin.

Finance Income

We completed the sale of our private-label  finance operation,  comprised of our
private-label  and co-branded Visa credit card programs,  to Chase Card Services
on May 25, 2004.  Results from the  private-label  finance operation through the
date of the sale, including transition and transaction costs of approximately $6
million  related to the sale of the operation,  are included in finance  income.
See Note 1, Note 4 and Note 12 to the consolidated  financial statements in this
report  for  additional  discussion  concerning  the  sale of our  private-label
finance operation.

For the three and six months ended August 31, 2004 and 2003,  the  components of
pretax finance income were as follows:




                                                                       Three Months Ended                   Six Months Ended
                                                                            August 31                           August 31
(Amounts in millions)                                                 2004            2003               2004              2003
--------------------------------------------------------------------------------------------             ----------------------
Securitization income...........................................     $  -             $29.2               $28.1             $57.6
Less: Payroll and fringe benefit expenses.......................        -               7.5                 7.6              15.5
        Other direct expenses...................................        -              12.9                14.9              25.3
                                                                     ----------------------              ------------------------
Finance income..................................................     $  -             $ 8.8               $ 5.6             $16.8
                                                                     ======================               ======================


Finance income is reduced by payroll,  fringe  benefits and other costs directly
associated  with  the  management  and   securitization   of  the  private-label
receivables.  Payroll and fringe benefit expenses generally vary with the amount
of  serviced  receivables.   Other  direct  expenses  include  third-party  data
processing fees,  rent,  credit promotion  expenses,  Visa fees,  transition and
transaction costs related to the sale of the private-label finance operation and
other  operating  expenses.  Finance  income does not include any  allocation of
indirect costs or income.  Examples of indirect costs not included are corporate
expenses  such  as  human   resources,   administrative   services,   marketing,
information systems, accounting,  legal, treasury and executive payroll, as well
as retail store expenses.

Selling, General and Administrative Expenses





                                                  Three Months Ended August 31                  Six Months Ended August 31
                                                 2004                 2003                     2004                   2003
                                                      % of                    % of                     % of                  % of
(Dollar amounts in millions)                 $(a)     Sales          $        Sales        $(b)        Sales        $         Sales
------------------------------------------------------------------------------------   --------------------------------------------
Store expenses..........................     $520.7   22.2%        $480.7     22.3%       $  971.9     22.0%     $  923.3     22.6%
General and administrative
     expenses...........................       48.6    2.1           42.0      1.9            84.5      1.9          78.2      1.9
Remodel expenses........................          -      -           18.2      0.8             0.1        -          29.5      0.7
Relocation expenses.....................       16.5    0.7            4.0      0.2            18.4      0.4           9.1      0.2
Pre-opening expenses....................        3.6    0.1            1.4      0.1             4.5      0.1           3.1      0.1
Interest income.........................       (3.2)  (0.1)          (1.7)    (0.1)           (5.3)    (0.1)         (4.1)    (0.1)
                                          ------------------------------------------   --------------------------------------------
Total  .................................     $586.2   25.0%        $544.6     25.3%       $1,074.1     24.3%     $1,039.1     25.4%
                                          =========================================    ============================================


(a) Includes  international  segment store expenses of $31.7 million and general
and administrative expenses of $8.6 million.
(b) Includes  international  segment store expenses of $38.3 million and general
and administrative expenses of $10.0 million.

Selling, general and administrative expenses were 25.0 percent of total sales in
the second  quarter of this fiscal  year,  compared  with 25.3  percent of total
sales in the same period last year. The inclusion of the  international  segment
increased this year's second quarter expense-to-sales ratio by 49 basis points.

The year-over-year  improvement in the domestic segment's expense-to-sales ratio
of 75 basis points was primarily driven by


                                 Page 17 of 29


o leverage from the comparable stores sales growth;

o a reduction of  approximately 50 basis points in rent and occupancy costs as a
  percent of sales,  largely  resulting  from the closure of 19  underperforming
  stores in February 2004;
o a reduction of  approximately  30 basis  points in payroll and fringe  benefit
  costs as a percent of sales; and
o a  reduction  of  approximately  30 basis  points in  relocation  and  remodel
  expenses as a percent of sales, which reflects the large number of stores that
  were refixtured in last year's second quarter.

These  improvements  were partly offset by an increase of approximately 20 basis
points in advertising expense as a percent of sales.

This year's second quarter expenses  included $16.5 million of relocation costs,
including   accelerated   depreciation  of  assets  related  to  planned  future
relocations,  related to the  relocation of nine  Superstores.  Expenses in last
year's second quarter  included  $22.2 million of remodel and relocation  costs,
including costs related to the refixturing of 208 Superstores, the relocation of
one Superstore and the full remodel of three Superstores, as well as accelerated
depreciation  on  assets  to be taken  out of  service  as a result of the store
remodeling and relocation program.

We  anticipate  that capital  expenditures,  net of  sale-leasebacks  and tenant
improvement  allowances,  will total  approximately  $155 million in the current
fiscal  year.  These  estimates  include  approximately  $55 million  related to
domestic  store  openings,  $50  million  related to  domestic  relocations  and
remodels  and $50 million  related to other  items such as  domestic  management
information  systems and our  international  segment.  We project that  expenses
related  to  domestic   Superstore   relocations  and  one  remodel  will  total
approximately  $47  million  in  fiscal  2005.  We  incurred  $18.4  million  or
approximately 39 percent of the anticipated  remodel and relocation  expenses in
the six months ended August 31, 2004.


Interest Expense

Interest expense was $0.8 million for the second quarter of this fiscal year and
$0.3 million for the second quarter of the prior fiscal year.  Interest  expense
was $1.1 million for the six months ended August 31, 2004,  and $1.3 million for
the six months ended August 31, 2003.  Interest expense for the first six months
of last fiscal year reflects  interest  paid as a result of completed  audits of
prior year income tax returns.

Income Taxes

The effective  income tax rate applicable to results from continuing  operations
was 36.2 percent for the three  months  ended August 31, 2004,  and 35.4 percent
for the three  months  ended  August 31,  2003.  The  effective  income tax rate
applicable to results from  continuing  operations  was 36.3 percent for the six
months ended  August 31, 2004,  and 37.4 percent for the six months ended August
31, 2003.  The estimated  effective  income tax rate  applicable to results from
continuing  operations for our domestic retail operation segment for fiscal 2005
is  expected  to be 36.7  percent.  The  estimated  effective  income  tax  rate
applicable to results from continuing  operations for our  international  retail
operation  segment  for  fiscal  2005  is  expected  to  be  38.5  percent.  The
consolidated  effective  income tax rate  applicable to results from  continuing
operations will be the weighted average of our segments' rates.

Net Loss from Continuing Operations 

The net loss from continuing operations was $11.4 million, or 6 cents per share,
in the second  quarter  ended August 31, 2004,  compared  with the net loss from
continuing  operations of $39.3  million,  or 19 cents per share,  in the second
quarter of last fiscal year. The  international  segment's  results  reduced the
fiscal 2005 second quarter net loss from continuing  operations by $3.4 million,
or 2 cents per share.

For  the six  months  ended  August  31,  2004,  the net  loss  from  continuing
operations was $16.7 million,  or 8 cents per share,  compared with the net loss
from continuing operations of $67.4 million, or 33 cents per share, for the same
period last fiscal year. The  international  segment's  results  reduced the net
loss from continuing  operations for the first six months of fiscal 2005 by $3.8
million, or 2 cents per share.


                                 Page 18 of 29


Net Loss from Discontinued Operation

On November 18, 2003, we completed the sale of our bankcard finance operation to
FleetBoston Financial. Results from the bankcard finance operation are presented
as results from discontinued operation. The sale agreement included a transition
services  agreement under which employees of our finance operation  continued to
service the bankcard  accounts until final conversion of the bankcard  portfolio
to FleetBoston,  which occurred on April 2, 2004. Through that date, FleetBoston
reimbursed us for operating  costs  incurred  during the transition  period.  We
incurred severance costs ratably through the final conversion date.

The after-tax loss from the discontinued bankcard finance operation totaled $0.5
million for the three  months  ended  August 31,  2004,  which is  comprised  of
post-closing adjustments related to the sale of the operation, and $90.3 million
for the same period last fiscal year. The after-tax  loss from the  discontinued
bankcard finance  operation totaled $1.2 million for the six months ended August
31, 2004, and $108.9 million for the same period last fiscal year.

Operations Outlook

Our  attention  is focused  on  building  value for  shareholders  by  providing
superior consumer electronics  solutions to families.  We remain focused on four
basic areas: 1) driving store revenue growth, 2) growing Web-based revenues,  3)
stabilizing gross margins and 4) bringing our overall cost and expense structure
in line with our current level of revenues. We believe we have the right plan in
place to combine profitable revenue growth with improved in-store execution, and
we have the resources to execute that plan.

Growing store revenues  requires a focused team effort among numerous  functions
including store operations,  merchandising, Circuit City Direct, marketing, real
estate and  finance.  An  important  component  of driving  sales  growth is the
ongoing store  revitalization  plan, which incorporates opening new locations in
vibrant trade areas, relocating stores to better locations within existing trade
areas and, to a lesser  extent,  improving the  performance  of existing  stores
through remodeling activities designed to improve the shopping experience.  From
the beginning of fiscal 2001 through  August 31, 2004,  145  Superstores,  or 24
percent of our 604 Superstores,  had been newly constructed,  relocated or fully
remodeled to provide a contemporary shopping experience with easy product access
and  more  powerful  merchandising  displays.  We  expect  that  ratio  to reach
approximately  30  percent  by the end of this  fiscal  year.  At the end of the
second quarter, we had 31 relocated stores that have been open for more than six
months. In their first full six months following grand opening,  these 31 stores
have averaged sales changes that were  approximately 25 percentage points better
than the sales  pace of the  remainder  of the store  base  during the same time
periods and an internal rate of return of approximately 15 percent.  We continue
to anticipate that as we add stores to the relocation  base, the average results
from  relocated  stores  will  vary.  Although  we do not  have a  statistically
significant  base of stores for which we can measure the  performance  after the
first six months,  a preliminary  assessment of these stores  indicated  that on
average,  in addition to their initial sales lift in the first six months,  they
produced comparable store sales changes that are relatively  consistent with the
rest  of the  chain.  In  fiscal  2005,  we  expect  to  open  approximately  60
Superstores,  of which  slightly  less than half  will be  relocations.  We have
signed  leases on all the sites we expect to open this  fiscal  year and plan to
open   approximately  30  of  the  stores  in  this  year's  third  quarter  and
approximately 16 of the stores in this year's fourth quarter.

We have  developed  a marketing  program to further  energize  the Circuit  City
brand. This year's campaign is designed to have one consistent message that will
resonate with our customers in the media, online and in-store.  Beginning in the
third quarter we will launch this campaign in conjunction  with traffic building
programs,  targeted  marketing to the  Hispanic  community  and a  rewards-based
program tied to our Circuit City credit cards.

Our Circuit City Direct  organization  is focused on  continuing to drive strong
Web-originated  sales growth. In September,  we launched our next generation Web
site at www.circuitcity.com. The new site features more intuitive navigation and
includes triple the previous product  selection with more than one million items
for sale. In addition to new features,  the new site maintains and improves many
of the capabilities of the previous site


                                 Page 19 of 29


including our in-store pick up option; on-line credit applications and financing
through  Chase Card  Services;  and  integration  and  cross-marketing  with our
Superstores.  Our acquisition of the assets of MusicNow reflects our belief that
there is a  significant  Internet-based  opportunity  to drive sales through the
delivery of licensed content.

We have many ongoing activities throughout the company that we expect to benefit
the gross profit margin. These activities include
o expanding  our  own-brand  product  assortments  as we head  into the  holiday
  season, especially through integrating InterTAN products;
o reducing the cost of acquisition  of products  through  increased  competition
  among vendors in certain product areas;
o examining the balance of products within each product  category,  particularly
  between price points and across vendors;
o rationalizing the number of items offered in low-volume stores;
o expanding the use of markdown optimization tools; 
o improving inventory forecasting; and
o focusing on selling attachments and services.

We were pleased with the year-over-year  improvement in our selling, general and
administrative expenses as a percentage of sales for the six months ended August
31, 2004. During fiscal 2004, we implemented  improvements such as consolidating
districts, regions and divisions; centralizing indirect procurement; rightsizing
corporate missions; and closing  under-performing stores. We continue to believe
that reducing our expense  structure is an integral  component of building a new
Circuit  City  and  will  continue  to  focus  on  driving   additional  expense
reductions.

FINANCIAL CONDITION

Liquidity and Capital Resources

At August 31, 2004, we had cash and cash equivalents of $953.8 million, compared
with $783.5  million at February  29, 2004.  The higher cash  balance  primarily
reflects  the  net  cash  proceeds  of  $470.0  million  from  the  sale  of the
private-label  finance operation partly offset by acquisition costs for InterTAN
of $259.3 million,  net of cash acquired.  During the first six months of fiscal
2005, we also used $140.6  million of cash to repurchase  common stock under our
stock repurchase authorization.

At August 31, 2003,  we had cash and cash  equivalents  of $633.1  million.  The
year-over-year change in the cash balance largely reflects the net cash proceeds
of $470.0 million from the sale of the  private-label  finance operation and the
net  cash  proceeds  of $282  million  from  the  sale of the  bankcard  finance
operation,  partly offset by acquisition  costs for InterTAN of $259.3  million,
net of cash acquired. Since the end of the second quarter of fiscal 2004 through
August 31, 2004, we also used $211.1 million of cash to repurchase  common stock
under our stock repurchase authorization.

Operating  Activities.  For the six  months  ended  August  31,  2004,  net cash
provided by operating activities was $189.3 million, compared with net cash used
in  operating  activities  of $80.3  million for the six months ended August 31,
2003. The increase in net cash provided by operating activities is primarily due
to changes in retained  interests in  securitized  receivables  and  merchandise
inventory.

Retained interests in securitized  receivables decreased by $32.9 million in the
first six months of fiscal 2005,  compared with an increase of $128.7 million in
the first six months of last fiscal year.  The current year decrease  relates to
the  sale of the  private-label  finance  operation.  The  prior  year  increase
reflects  the   completion   of  a  $500  million   private-label   credit  card
securitization transaction to replace a maturing term securitization.

Merchandise  inventory  increased  by $23.6  million  in the first six months of
fiscal 2005, compared with an increase of $144.7 million in the first six months
of last fiscal year. The change in inventory reflects the


                                 Page 20 of 29


beginning of our increased focus on working capital management,  by more closely
matching  the  timing of  merchandise  receipt  into  distribution  centers  and
deployment  to stores with  expected  sales levels,  and  selectively  adjusting
merchandise  display  quantities  in some  stores to  reflect  those  individual
store's sales.

Investing  Activities.  For the six  months  ended  August  31,  2004,  net cash
provided by investing  activities was $128.3 million compared with net cash used
in  investing  activities  of $73.6  million for the six months ended August 31,
2003. The increase in net cash provided by investing activities is primarily due
to cash proceeds of $475.9  million from the sale of the  private-label  finance
operation offset by net acquisition costs for InterTAN of $259.3 million.

Financing Activities. For the six months ended August 31, 2004, net cash used in
financing  activities  was  $144.1  million,  compared  with  net  cash  used in
financing  activities of $22.5 million for the six months ended August 31, 2003.
The change  primarily  reflects  $140.6 million used to repurchase  common stock
during the first six months of this fiscal year compared with $13.9 million used
during the same period last fiscal year. Based on the market value of the common
stock at August 31, 2004,  the  remaining  $175.0  million,  of the $400 million
total stock  repurchase  authorization,  would allow for the repurchase of up to
approximately 7 percent of the 195.2 million shares then outstanding.

We have a $500 million  revolving credit facility secured by inventory.  On July
8, 2004, the credit agreement was amended to include InterTAN as a borrower. The
amended  credit  agreement  established a $400 million  borrowing  limit for our
domestic  retail   operation  and  a  $100  million   borrowing  limit  for  our
international  retail operation.  At August 31, 2004,  short-term  borrowings on
this facility  were $3.8 million and  outstanding  letters of credit  related to
this  facility  were  $99.6  million,   leaving  $396.6  million  available  for
borrowing.  We were in  compliance  with all  covenants  under this  facility at
August 31, 2004.

We  expect  that  available  cash  resources,   our  existing  credit  facility,
sale-leaseback  transactions,  landlord  reimbursements  and cash  generated  by
operations will be sufficient to fund capital  expenditures  and working capital
for the foreseeable future.

FORWARD-LOOKING STATEMENTS

The provisions of the Private  Securities  Litigation Reform Act of 1995 provide
companies  with a "safe  harbor" when making  forward-looking  statements.  This
"safe harbor"  encourages  companies to provide  prospective  information  about
their  companies  without fear of  litigation.  We wish to take advantage of the
"safe harbor"  provisions  of the Act. Our  statements  that are not  historical
facts, including statements about management's  expectations for fiscal 2005 and
beyond,   are   forward-looking   statements  and  involve   various  risks  and
uncertainties.

Forward-looking statements are estimates and projections reflecting our judgment
and involve a number of risks and uncertainties  that could cause actual results
to differ  materially  from those suggested by the  forward-looking  statements.
Although  we  believe  that  the  estimates  and  projections  reflected  in the
forward-looking  statements are  reasonable,  our  expectations  may prove to be
incorrect. The retail industry, and the specialty retail industry in particular,
are dynamic by nature and have  undergone  significant  changes in recent years.
Our ability to anticipate and successfully respond to the continuing  challenges
of our industry is key to achieving  our  expectations.  Important  factors that
could cause actual  results to differ  materially  from estimates or projections
contained in our forward-looking statements include

o    changes  in the  amount  and  degree of  promotional  intensity  exerted by
     current  competitors and potential new competition from  competitors  using
     either similar or alternative  methods or channels of distribution  such as
     online and telephone shopping services and mail order;
o    changes in general  economic  conditions  including,  but not  limited  to,
     consumer  credit  availability,  consumer  credit  delinquency  and default
     rates, interest rates,  inflation,  personal discretionary spending levels,
     trends in  consumer  retail  spending,  both in general  and in our product
     categories, and consumer sentiment about the economy in general;


                                 Page 21 of 29


o    the  presence  or absence of, or consumer  acceptance  of, new  products or
     product  features in the merchandise  categories we sell and changes in our
     merchandise sales mix;
o    significant changes in retail prices for products we sell;
o    changes in  availability  or cost of  financing  for  working  capital  and
     capital  expenditures,  including  financing to support  development of our
     business;
o    lack of availability or access to sources of inventory;
o    inability to liquidate excess inventory should excess inventory develop;
o    failure  to  successfully  implement  sales and  profitability  improvement
     programs   for  our  Circuit   City   Superstores,   including   our  store
     revitalization plan;
o    our ability to continue to generate  strong  sales  growth  through our Web
     site;
o    the cost and timeliness of new store openings and relocations;
o    consumer  reaction to new store  locations  and changes in our store design
     and merchandise;
o    our  ability  and the  ability  of  Chase  Card  Services  to  successfully
     integrate  our retail  business  with the third party  credit card  program
     being offered by Chase Card Services; 
o    future  levels of sales  activity  and the  acceptance  of the  Chase  Card
     Services  third  party  credit  program,   including  the  related  rewards
     component, by consumers on an ongoing basis;
o    our ability to attract and retain an effective  management  team or changes
     in the costs or availability of a suitable work force to manage and support
     our service-driven operating strategies;
o    changes in production or  distribution  costs or costs of materials for our
     advertising;
o    availability of appropriate  real estate  locations for relocations and new
     stores;
o    successful implementation of our customer service initiatives;  
o    the imposition of new  restrictions  or  regulations  regarding the sale of
     products  and/or  services  we sell,  changes in tax rules and  regulations
     applicable to us or our  competitors,  the imposition of new  environmental
     restrictions,  regulations  or  laws  or  the  discovery  of  environmental
     conditions  at current or future  locations,  or any failure to comply with
     such laws or any adverse change in such laws;
 o   our ability to integrate and operate  InterTAN  successfully and to realize
     the  anticipated  benefits  of  the  transaction,   including  successfully
     introducing  InterTAN's products in our domestic  Superstores and realizing
     inventory purchasing synergies;
o    timely  production and delivery of  private-label  merchandise and level of
     consumer demand for those  products;  
o    reduced investment returns in our pension plan;
o    changes in our anticipated  cash flow; 
o    adverse results in significant  litigation  matters,  including the outcome
     and impact on InterTAN of litigation  instituted by RadioShack  Corporation
     to terminate  InterTAN's right to use the RadioShack(R)  name in Canada and
     related rights to purchase merchandise through RadioShack;
o    currency exchange rate  fluctuations  between Canadian and U.S. dollars and
     other currencies; and
o    the regulatory and trade environment in the U.S. and Canada.

We  believe  our  forward-looking  statements  are  reasonable;  however,  undue
reliance should not be placed on forward-looking statements,  which are based on
current expectations.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a result of the  acquisition of InterTAN,  we are exposed to market risk from
potential changes in the U.S./Canadian currency exchange rates as they relate to
inventory purchases and the translation of InterTAN's financial results.

Inventory Purchases

A portion of  InterTAN's  purchases are from vendors  requiring  payment in U.S.
dollars. Accordingly,  there is risk that the value of the Canadian dollar could
fluctuate  relative to the U.S. dollar from the time the goods are ordered until
payment is made.  InterTAN's  management  monitors  the  foreign  exchange  risk
associated  with its U.S. dollar open orders on a regular basis by reviewing the
amount of such open  orders,  exchange  rates,  including  forecasts  from major
financial institutions, local news and other economic factors. At August 31,


                                 Page 22 of 29


2004, U.S. dollar open purchase orders totaled approximately $30.6 million. A 10
percent  decline in the value of the Canadian dollar would result in an increase
in product cost of approximately  $3.1 million for those orders. The incremental
cost of such a decline in currency  values,  if incurred,  would be reflected in
higher cost of sales in future periods. In these circumstances, management would
take product-pricing action, where appropriate.

Translation of Financial Results

Fluctuations  in the  value  of the  Canadian  dollar  have a direct  effect  on
reported  consolidated  results due to the  acquisition  of InterTAN.  We do not
hedge against the possible  impact of this risk. A 10 percent  adverse change in
the foreign  currency  exchange rate would not have a significant  impact on our
results of operations or financial position.

ITEM 4.  CONTROLS AND PROCEDURES

Under the supervision and with the  participation  of the company's  management,
including the chief executive officer and chief financial  officer,  the company
has evaluated the effectiveness of its "disclosure  controls and procedures," as
that term is defined in Rule 13a-15(e) of the  Securities  Exchange Act of 1934,
as amended, as of the end of the period covered by this Quarterly Report on Form
10-Q.  Based  upon  their  evaluation,  the chief  executive  officer  and chief
financial  officer  concluded  that  the  company's   disclosure   controls  and
procedures  are  effective.  There  were no changes  in the  company's  internal
control over financial reporting in the quarter ended August 31, 2004, that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
company's internal control over financial reporting.

                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

On March 31, 2004,  Circuit City announced a public tender offer to purchase the
stock of InterTAN.  Circuit City completed the acquisition and InterTAN became a
wholly owned  subsidiary  of Circuit City on May 19, 2004.  Among other  things,
InterTAN  operates retail consumer  electronics  outlets under the RadioShack(R)
name in Canada  under a licensing  agreement  with a  subsidiary  of  RadioShack
Corporation.  InterTAN also operates under two other  agreements with RadioShack
and  its  subsidiaries   ("RadioShack"):   a  merchandising   agreement  and  an
advertising agreement.

After the March 31, 2004 announcement,  RadioShack asserted early termination of
all three  agreements  under a variety of theories  and on a variety of proposed
termination dates.  RadioShack asserts that InterTAN failed to pay an annual fee
in material  breach of the  advertising  agreement  and,  alternatively,  that a
"without cause" termination of the advertising agreement triggers termination of
the other agreements.

On April 5, 2004,  RadioShack  filed suit  against  InterTAN in Tarrant  County,
Texas,  and amended that suit on April 27, 2004.  InterTAN  disputes the various
termination  scenarios alleged by RadioShack and is vigorously defending against
those  claims.  On May 11,  2004,  InterTAN  asserted a  counterclaim  seeking a
declaration  under U.S.  federal  trademark  law that the use of the  RadioShack
marks is proper.  Circuit City was added as a necessary party to that litigation
and removed the matter to Federal  Court in the Northern  District of Texas.  On
May 12, 2004,  Circuit City filed its own suit in Federal  Court in the Northern
District of Texas seeking a declaration  under U.S.  federal  trademark law that
the use of the marks in Canada is proper.  InterTAN  has  cross-claimed  against
RadioShack   based  on  federal   trademark   law  and   remedies  for  business
disparagement.

Circuit City believes that  RadioShack is not entitled to early  termination  of
the  agreements  and that InterTAN has  substantial  defenses to the  RadioShack
claims.  Circuit  City  intends to  vigorously  pursue its claims and defend the
claims in the RadioShack litigation.  Circuit City believes that this litigation
will not have a material adverse effect on the company's  financial condition or
results of operations.



                                 Page 23 of 29


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table provides information about common stock repurchases by or on
behalf of the company during the quarter ended August 31, 2004:


 

                                                                                                                     Maximum Dollar
                                                                                                  Total Number          Value of
                                                                                                   of Shares            Shares that
                                                                                   Average        Purchased as           May Yet Be
                                                           Total Number             Price        Part of Publicly        Purchased
                                                            of Shares               Paid            Announced           Under the
(Amounts in millions except per share data)                  Purchased            per Share          Program             Program*
----------------------------------------------------------------------------------------------------------------------------------
June 1 - June 30, 2004..............................           0.8                 $12.71                0.8               $234.6
July 1 - July 31, 2004..............................           3.7                 $13.05                3.7               $186.4
August 1 - August 31, 2004..........................           0.8                 $13.95                0.8               $175.0
                                                               ---                                       ---
Total Fiscal 2005 Second Quarter....................           5.3                 $13.14                5.3
                                                               ===                                       ===


*In January 2003, the company  announced that the board of directors  authorized
the repurchase of up to $200 million of common stock.  In June 2004, the company
announced a $200 million increase in its stock repurchase authorization, raising
the total repurchase capacity to $400 million. There is no expiration date under
either authorization.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS



              (a)          The annual meeting of the company's  shareholders was
                           held June 15, 2004.

              (b)(i)       At  the  annual  meeting,  the  shareholders  of  the
                           company elected James F. Hardymon,  Allen B. King and
                           Carolyn Y. Woo as directors for a three-year term and
                           E. V. Goings and J.  Patrick  Spainhour  as directors
                           for a one-year  term.  The elections were approved by
                           the following votes:


                                   Directors                 For                  Withheld   
                           -------------------------   ----------------         -------------
                           E. V. Goings                  165,362,771             16,656,507
                           James F. Hardymon             165,399,633             16,619,645
                           Allen B. King                 163,334,736             18,684,542
                           J. Patrick Spainhour          170,353,571             11,665,707
                           Carolyn Y. Woo                170,397,223             11,622,055

                  (ii)     At  the  annual  meeting,  the  shareholders  of  the
                           company  voted in favor of a proposal  to approve the
                           Amended and Restated  1984 Circuit City Stores,  Inc.
                           Employee  Stock  Purchase  Plan.  This  proposal  was
                           approved by the following votes:

                                                                                              Broker
                                 For                 Against              Abstain            Non-Votes
                           ---------------      ----------------       --------------        ---------
                             128,023,716            14,692,176            3,142,375          36,161,011

                  (iii)    At  the  annual  meeting,  the  shareholders  of  the
                           company  voted in favor of a  proposal  to approve an
                           amendment to the 2000  Non-Employee  Directors  Stock
                           Incentive  Plan.  This  proposal  was approved by the
                           following votes:


                                 Page 24 of 29


                                                                                              Broker
                                  For                 Against              Abstain          Non-Votes
                            ---------------        -------------       --------------        ---------
                              118,634,721            24,011,636            3,211,910        36,161,011

                  (iv)     At  the  annual  meeting,  the  shareholders  of  the
                           company voted to ratify the  appointment  of KPMG LLP
                           as the company's independent auditors for fiscal year
                           2005. This ratification was approved by the following
                           votes:
                          

                                                                                          Broker
                               For                   Against            Abstain          Non-Votes
                           --------------         --------------       ------------      ---------
                            176,139,291             4,919,960            960,027             0


ITEM 6.  EXHIBITS

3.1            Amended and Restated  Articles of  Incorporation  of the company,
               effective  February 3, 1997, as amended  through October 1, 2002,
               filed as Exhibit 3(i) to the company's  Quarterly  Report on Form
               10-Q for the quarter ended  November 30, 2002 (File No.  1-5767),
               are expressly incorporated herein by this reference.

3.2            Bylaws of the  company,  as amended and  restated  June 17, 2003,
               filed as  Exhibit 3 (iii) to the  company's  Quarterly  Report on
               Form 10-Q for the quarter  ended May 31, 2003 (File No.  1-5767),
               are expressly incorporated herein by this reference.

4.1            Third Amended and Restated Rights Agreement,  dated as of October
               1, 2002,  between the  company  and Wells  Fargo Bank  Minnesota,
               N.A., as Rights Agent,  filed as Exhibit 1 to the company's  Form
               8-A/A filed on October 1, 2002 (File No.  1-5767),  is  expressly
               incorporated herein by this reference.

10.1           Amended and Restated  Credit  Agreement  dated as of July 8, 2004
               among Circuit City Stores, Inc., the Lenders party thereto, Fleet
               National Bank, Fleet Retail Group Inc., Fleet  Securities,  Inc.,
               Bank of America, N.A. Congress Financial  Corporation  (Central),
               General  Electric  Capital  Corporation,  Bank One, NA,  JPMorgan
               Chase  Bank,  National  City  Business  Credit,   Inc.,  The  CIT
               Group/Business Credit, Inc. and Wells Fargo Foothill,  LLC, filed
               herewith.*

10.2           Circuit City Stores,  Inc. 2003 Stock  Incentive Plan, as Amended
               and Restated, Effective August 17, 2004, filed herewith.**

10.3           InterTAN, Inc. Amended and Restated 1996 Stock Option Plan, filed
               herewith.**

10.4           The 1984 Circuit City Stores,  Inc.  Employee Stock Purchase Plan
               as  Amended  and  Restated   Effective  August  17,  2004,  filed
               herewith.**

10.5           Circuit City  Stores,  Inc.  2000  Non-Employee  Directors  Stock
               Incentive  Plan,  as Amended and Restated,  Effective  August 17,
               2004, filed herewith.**

10.6           Circuit City Stores,  Inc. Restricted Stock Unit Deferral Program
               Under the Circuit City Stores,  Inc. 2000 Non-Employee  Directors
               Stock Incentive Plan, filed herewith.**

10.7           Amendment to Program  Agreement  dated as of May 25, 2004 between
               Circuit City Stores,  Inc. and Bank One,  Delaware,  N.A.,  filed
               herewith.

10.8           Amendment #2 to Program Agreement,  effective as of May 25, 2004,
               between Circuit City Stores,  Inc. and Bank One, Delaware,  N.A.,
               filed herewith.*

10.9           Form of Non-Qualified Stock Option Grant Letter, filed as Exhibit
               10.2 to the company's Form 8-K filed on October 4, 2004 (File No.
               1-5767), is expressly incorporated herein by this reference.**

10.10          Form of Restricted  Stock Grant Letter,  filed as Exhibit 10.3 to
               the  company's  Form 8-K  filed on  October  4,  2004  (File  No.
               1-5767), is expressly incorporated herein by this reference.**


                                 Page 25 of 29


10.11          Form of  Performance  Restricted  Stock  Grant  Letter,  filed as
               Exhibit 10.4 to the  company's  Form 8-K filed on October 4, 2004
               (File  No.  1-5767),  is  expressly  incorporated  herein by this
               reference.**

31.1           Rule   13a-14(a)/15d-14(a)   Certification   of  CEO  under  Rule
               13a-14(a) of the Securities Exchange Act of 1934, filed herewith.

31.2           Rule   13a-14(a)/15d-14(a)   Certification   of  CFO  under  Rule
               13a-14(a) of the Securities Exchange Act of 1934, filed herewith.

32.1           Section  1350  Certification  of  CEO  under  Section  906 of the
               Sarbanes-Oxley Act of 2002, filed herewith.

32.2           Section  1350  Certification  of  CFO  under  Section  906 of the
               Sarbanes-Oxley Act of 2002, filed herewith.

*              Portions of these exhibits have been omitted and filed separately
               with  the  SEC  pursuant  to the  company's  application  for the
               confidential  treatment  of the omitted  information  pursuant to
               Rule 24b-A of the Exchange Act.

**             Indicates   management    contracts,    compensatory   plans   or
               arrangements of the company required to be filed as an exhibit.



                                 Page 26 of 29


                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the company
has duly  caused  this  report  to be signed  on its  behalf by the  undersigned
thereunto duly authorized.


                             CIRCUIT CITY STORES, INC.
                             (Registrant)



                             By:   /s/ W. Alan McCollough                
                                  --------------------------------------
                                  W. Alan McCollough
                                  Chairman, President and
                                  Chief Executive Officer



                             By:   /s/ Michael E. Foss                   
                                  --------------------------------------
                                  Michael E. Foss
                                  Senior Vice President and
                                  Chief Financial Officer



                             By:   /s/ Philip J. Dunn                    
                                  --------------------------------------
                                  Philip J. Dunn
                                  Senior Vice President, Treasurer,
                                  Corporate Controller and
                                  Chief Accounting Officer




October 8, 2004


                                 Page 27 of 29


                                  EXHIBIT INDEX

3.1     Amended and Restated Articles of Incorporation of the company, effective
        February 3, 1997, as amended through  October 1, 2002,  filed as Exhibit
        3(i) to the  company's  Quarterly  Report on Form  10-Q for the  quarter
        ended November 30, 2002 (File No.  1-5767),  are expressly  incorporated
        herein by this reference.

3.2     Bylaws of the company,  as amended and restated June 17, 2003,  filed as
        Exhibit 3 (iii) to the company's  Quarterly  Report on Form 10-Q for the
        quarter ended May 31, 2003 (File No. 1-5767), are expressly incorporated
        herein by this reference.

4.1     Third  Amended and  Restated  Rights  Agreement,  dated as of October 1,
        2002, between he company and Wells Fargo Bank Minnesota, N.A., as Rights
        Agent,  filed as Exhibit 1 to the company's  Form 8-A/A filed on October
        1, 2002 (File No.  1-5767),  is  expressly  incorporated  herein by this
        reference.

10.1    Amended and  Restated  Credit  Agreement  dated as of July 8, 2004 among
        Circuit City Stores,  Inc.,  the Lenders party  thereto,  Fleet National
        Bank, Fleet Retail Group Inc., Fleet Securities,  Inc., Bank of America,
        N.A. Congress Financial Corporation (Central),  General Electric Capital
        Corporation,  Bank One, NA, JPMorgan Chase Bank,  National City Business
        Credit,  Inc.,  The CIT  Group/Business  Credit,  Inc.  and Wells  Fargo
        Foothill, LLC, filed herewith.*

10.2    Circuit City Stores,  Inc.  2003 Stock  Incentive  Plan,  as Amended and
        Restated, Effective August 17, 2004, filed herewith.**

10.3    InterTAN,  Inc.  Amended and  Restated  1996 Stock  Option  Plan,  filed
        herewith.**

10.4    The 1984 Circuit City  Stores,  Inc.  Employee  Stock  Purchase  Plan as
        Amended and Restated Effective August 17, 2004, filed herewith.**

10.5    Circuit City Stores,  Inc. 2000  Non-Employee  Directors Stock Incentive
        Plan,  as  Amended  and  Restated,  Effective  August  17,  2004,  filed
        herewith.**

10.6    Circuit City Stores,  Inc.  Restricted Stock Unit Deferral Program Under
        the  Circuit  City  Stores,  Inc.  2000  Non-Employee   Directors  Stock
        Incentive Plan, filed herewith.**

10.7    Amendment to Program  Agreement dated as of May 25, 2004 between Circuit
        City Stores, Inc. and Bank One, Delaware, N.A., filed herewith.

10.8    Amendment #2 to Program Agreement, effective as of May 25, 2004, between
        Circuit City Stores, Inc. and Bank One, Delaware, N.A., filed herewith.*

10.9    Form of Non-Qualified  Stock Option Grant Letter,  filed as Exhibit 10.2
        to the company's Form 8-K filed on October 4, 2004 (File No. 1-5767), is
        expressly incorporated herein by this reference.**

10.10   Form of  Restricted  Stock Grant  Letter,  filed as Exhibit  10.3 to the
        company's  Form 8-K filed on  October  4, 2004  (File  No.  1-5767),  is
        expressly incorporated herein by this reference.**

10.11   Form of Performance Restricted Stock Grant Letter, filed as Exhibit 10.4
        to the company's Form 8-K filed on October 4, 2004 (File No. 1-5767), is
        expressly incorporated herein by this reference.**

31.1    Rule  13a-14(a)/15d-14(a)  Certification  of CEO under Rule 13a-14(a) of
        the Securities Exchange Act of 1934, filed herewith.

31.2    Rule  13a-14(a)/15d-14(a)  Certification  of CFO under Rule 13a-14(a) of
        the Securities Exchange Act of 1934, filed herewith.


                                 Page 28 of 29


32.1    Section   1350   Certification   of  CEO  under   Section   906  of  the
        Sarbanes-Oxley Act of 2002, filed herewith.

32.2    Section   1350   Certification   of  CFO  under   Section   906  of  the
        Sarbanes-Oxley Act of 2002, filed herewith.

*       Portions of these exhibits have been omitted and filed  separately  with
        the SEC  pursuant  to the  company's  application  for the  confidential
        treatment  of the  omitted  information  pursuant  to Rule  24b-A of the
        Exchange Act. 

**      Indicates  management  contracts,  compensatory plans or arrangements of
        the company required to be filed as an exhibit.


                                 Page 29 of 29