Companies:
10,762
total market cap:
$132.625 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
EZCorp
EZPW
#5113
Rank
$1.56 B
Marketcap
๐บ๐ธ
United States
Country
$25.38
Share price
1.32%
Change (1 day)
72.42%
Change (1 year)
๐ณ Financial services
๐๏ธ Retail
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
EZCorp
Quarterly Reports (10-Q)
Financial Year FY2012 Q3
EZCorp - 10-Q quarterly report FY2012 Q3
Text size:
Small
Medium
Large
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXHANGE ACT OF 1934
For the quarterly period ended
June 30, 2012
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 No. 0-19424
EZCORP, INC.
(Exact name of registrant as specified in its charter)
Delaware
74-2540145
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
1901 Capital Parkway
Austin, Texas
78746
(Address of principal executive offices)
(Zip Code)
(512) 314-3400
Registrant’s telephone number, including area code:
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 has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
x
No
¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
x
Accelerated filer
¨
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
Smaller reporting company
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
¨
No
x
APPLICABLE ONLY TO CORPORATE ISSUERS:
The only class of voting securities of the registrant issued and outstanding is the Class B Voting Common Stock, par value $.01 per share, all of which is owned by an affiliate of the registrant. There is no trading market for the Class B Voting Common Stock.
As of
June 30, 2012
, 48,223,698 shares of the registrant’s Class A Non-voting Common Stock, par value $.01 per share, and 2,970,171 shares of the registrant’s Class B Voting Common Stock, par value $.01 per share, were outstanding.
EZCORP, I
NC
.
INDEX TO FORM 10-Q
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements and Supplementary Data (Unaudited)
Condensed Consolidated Balance Sheets as of June 30, 2012, June 30, 2011 and September 30, 2011 (audited)
1
Condensed Consolidated Statements of Operations for the Three Months and Nine Months Ended June 30, 2012 and 2011
2
Condensed Consolidated Statements of Comprehensive Income for the Three Months and Nine Months Ended June 30, 2012 and 2011
3
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2012 and 2011
4
Consolidated Statements of Stockholders’ Equity for the Nine Months Ended June 30, 2012 and 2011
5
Notes to Interim Condensed Consolidated Financial Statements
6
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
40
Item 3. Quantitative and Qualitative Disclosures about Market Risk
60
Item 4. Controls and Procedures
62
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
63
Item 1A. Risk Factors
63
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
63
Item 6. Exhibits
64
SIGNATURES
65
EXHIBIT INDEX
66
Table of Contents
I
TEM
1. F
INANCIAL
S
TATEMENTS
AND
S
UPPLEMENTARY
D
ATA
Condensed Consolidated Balance Sheets
June 30,
2012
June 30,
2011
September 30,
2011
(Unaudited)
(Unaudited)
(In thousands)
Assets:
Current assets:
Cash and cash equivalents
$
50,774
$
27,492
$
23,969
Cash, restricted
1,051
—
—
Pawn loans
147,503
134,633
145,318
Consumer loans, net
28,487
14,437
14,611
Pawn service charges receivable, net
26,092
24,372
26,455
Consumer loan fees receivable, net
25,729
6,884
6,775
Inventory, net
94,421
79,031
90,373
Deferred tax asset
18,226
16,150
18,125
Income tax receivable
9,898
3,099
—
Prepaid expenses and other assets
40,268
21,932
30,611
Total current assets
442,449
328,030
356,237
Investments in unconsolidated affiliates
125,309
114,777
120,319
Property and equipment, net
100,196
75,049
78,498
Goodwill
321,423
167,017
173,206
Intangible assets, net
78,666
20,192
19,790
Non-current consumer loans, net
50,587
—
—
Other assets, net
19,443
8,556
8,400
Total assets
$
1,138,073
$
713,621
$
756,450
Liabilities and stockholders’ equity:
Current liabilities:
Current maturities of long-term debt
$
31,126
$
—
$
—
Current capital lease obligations
395
—
—
Accounts payable and other accrued expenses
70,696
53,242
57,400
Customer layaway deposits
6,740
6,131
6,176
Income taxes payable
—
—
693
Total current liabilities
108,957
59,373
64,269
Long-term debt, less current maturities
175,740
26,500
17,500
Long-term capital lease obligations
764
—
—
Deferred tax liability
7,788
1,237
8,331
Deferred gains and other long-term liabilities
14,187
2,209
2,102
Total liabilities
307,436
89,319
92,202
Commitments and contingencies
Temporary equity:
Redeemable noncontrolling interest
44,864
—
—
Stockholders’ equity:
Class A Non-voting Common Stock, par value $.01 per share; authorized 54 million shares; issued and outstanding: 48,223,698 at June 30, 2012; 46,971,535 at June 30, 2011; and 47,228,610 at September 30, 2011
482
469
471
Class B Voting Common Stock, convertible, par value $.01 per share; 3 million shares authorized; issued and outstanding: 2,970,171
30
30
30
Additional paid-in capital
266,653
233,056
242,398
Retained earnings
527,231
385,730
422,095
Accumulated other comprehensive income (loss)
(8,623
)
5,017
(746
)
EZCORP, Inc. stockholders’ equity
785,773
624,302
664,248
Total liabilities and stockholders’ equity
$
1,138,073
$
713,621
$
756,450
See accompanying notes to interim condensed consolidated financial statements (unaudited).
1
Table of Contents
Condensed Consolidated Statements of Operations (Unaudited)
Three Months Ended
June 30,
Nine Months Ended
June 30,
2012
2011
2012
2011
(In thousands, except per share amounts)
Revenues:
Sales
$
117,932
$
115,345
$
409,401
$
363,658
Pawn service charges
56,163
48,365
172,399
144,944
Consumer loan fees
53,504
38,870
148,911
125,652
Other revenues
1,365
572
3,404
978
Total revenues
228,964
203,152
734,115
635,232
Cost of goods sold
72,453
69,128
244,463
219,258
Consumer loan bad debt
11,251
11,027
28,742
27,795
Net revenues
145,260
122,997
460,910
388,179
Operating expenses:
Operations
75,709
66,753
227,479
197,302
Administrative
22,697
14,379
63,761
56,250
Depreciation
6,215
4,458
16,805
12,670
Amortization
1,162
221
3,086
654
(Gain) loss on sale or disposal of assets
312
169
138
(2
)
Total operating expenses
106,095
85,980
311,269
266,874
Operating income
39,165
37,017
149,641
121,305
Interest income
(133
)
(21
)
(486
)
(35
)
Interest expense
1,030
586
4,180
1,186
Equity in net income of unconsolidated affiliates
(4,197
)
(4,099
)
(12,935
)
(12,157
)
Other
160
(103
)
(157
)
(160
)
Income before income taxes
42,305
40,654
159,039
132,471
Income tax expense
12,594
14,127
52,603
46,677
Net income
29,711
26,527
106,436
85,794
Net income attributable to redeemable noncontrolling interest
1,188
—
1,300
—
Net income attributable to EZCORP, Inc.
$
28,523
$
26,527
$
105,136
$
85,794
Net income per common share:
Basic
$
0.56
$
0.53
$
2.07
$
1.72
Diluted
$
0.56
$
0.53
$
2.06
$
1.71
Weighted average shares outstanding:
Basic
51,162
49,926
50,769
49,849
Diluted
51,340
50,385
51,042
50,292
See accompanying notes to interim condensed consolidated financial statements (unaudited).
2
Table of Contents
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Three Months Ended
June 30,
Nine Months Ended
June 30,
2012
2011
2012
2011
(In thousands)
(In thousands)
Net income
$
29,711
$
26,527
$
106,436
$
85,794
Other comprehensive income (loss):
Foreign currency translation gain (loss)
(8,513
)
2,445
(10,887
)
15,333
Unrealized holding gains (loss) arising during period
(108
)
748
(846
)
986
Income tax benefit (provision)
(948
)
(1,000
)
1,563
(4,927
)
Other comprehensive income (loss), net of tax
(9,569
)
2,193
(10,170
)
11,392
Comprehensive income
$
20,142
$
28,720
$
96,266
$
97,186
Attributable to redeemable noncontrolling interest:
Net income
1,188
—
1,300
—
Foreign currency translation gain (loss)
(2,789
)
—
(2,293
)
—
Comprehensive income (loss)
(1,601
)
—
(993
)
—
Comprehensive income attributable to EZCORP, Inc.
$
21,743
$
28,720
$
97,259
$
97,186
See accompanying notes to interim condensed consolidated financial statements (unaudited).
3
Table of Contents
Condensed Consolidated Statements of Cash Flows (Unaudited)
Nine Months Ended
June 30,
2012
2011
(In thousands)
Operating Activities:
Net income
$
106,436
$
85,794
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
19,891
13,324
Consumer loan loss provision
12,136
11,255
Deferred income taxes
(644
)
8,571
(Gain) loss on sale or disposal of assets
138
(2
)
Stock compensation
5,191
11,536
Income from investments in unconsolidated affiliates
(12,935
)
(12,157
)
Changes in operating assets and liabilities, net of business acquisitions:
Service charges and fees receivable, net
1,150
(984
)
Inventory, net
(874
)
(1,206
)
Prepaid expenses, other current assets, and other assets, net
(4,845
)
(4,845
)
Accounts payable and accrued expenses
(12,100
)
3,068
Customer layaway deposits
(182
)
(162
)
Deferred gains and other long-term liabilities
722
(275
)
Excess tax benefit from stock compensation
(1,582
)
(3,166
)
Income taxes receivable/payable
(8,370
)
(3,453
)
Net cash provided by operating activities
104,132
107,298
Investing Activities:
Loans made
(571,683
)
(466,137
)
Loans repaid
382,854
297,016
Recovery of pawn loan principal through sale of forfeited collateral
179,681
149,954
Additions to property and equipment
(33,193
)
(24,324
)
Acquisitions, net of cash acquired
(125,249
)
(64,823
)
Dividends from unconsolidated affiliates
5,560
7,274
Net cash used in investing activities
(162,030
)
(101,040
)
Financing Activities:
Proceeds from exercise of stock options
647
395
Excess tax benefit from stock compensation
1,582
3,166
Debt issuance cost
—
(2,397
)
Taxes paid related to net share settlement of equity awards
(1,153
)
(7,409
)
Change in restricted cash
(1,085
)
—
Proceeds from revolving line of credit
594,809
70,000
Payments on revolving line of credit
(502,575
)
(43,500
)
Proceeds from bank borrowings
343
—
Payments on bank borrowings and capital lease obligations
(8,164
)
(25,004
)
Net cash provided by (used) in financing activities
84,404
(4,749
)
Effect of exchange rate changes on cash and cash equivalents
299
129
Net increase in cash and cash equivalents
26,805
1,638
Cash and cash equivalents at beginning of period
23,969
25,854
Cash and cash equivalents at end of period
$
50,774
$
27,492
Non-cash Investing and Financing Activities:
Pawn loans forfeited and transferred to inventory
$
177,490
$
152,415
Issuance of common stock due to acquisitions
$
17,984
$
—
Contingent consideration
$
23,000
$
—
Deferred consideration
$
916
$
—
See accompanying notes to interim condensed consolidated financial statements (unaudited).
4
Table of Contents
Consolidated Statements of Stockholders’ Equity (Unaudited)
Common Stock
Additional
Paid In
Capital
Retained
Earnings
Accumulated
Other
Comprehensive Income
Total
Shareholders’
Equity
Redeemable
Noncontrolling
Interest
Shares
Par Value
(In thousands)
Balances at September 30, 2010
49,226
$
493
$
225,374
$
299,936
$
(6,375
)
$
519,428
—
Stock compensation
—
—
11,536
—
—
11,536
—
Stock options exercised
41
1
394
—
—
395
—
Release of restricted stock
675
—
—
—
—
—
—
Excess tax benefit from stock compensation
—
5
3,161
—
—
3,166
—
Taxes paid related to net share settlement of equity awards
—
—
(7,409
)
—
—
(7,409
)
—
Unrealized gain on available-for-sale securities
—
—
—
—
642
642
—
Foreign currency translation adjustment
—
—
—
—
10,750
10,750
—
Net income attributable to EZCORP, Inc.
—
—
—
85,794
—
85,794
—
Balances at June 30, 2011
49,942
$
499
$
233,056
$
385,730
$
5,017
$
624,302
$
—
Balances at September 30, 2011
50,199
$
501
$
242,398
$
422,095
$
(746
)
$
664,248
—
Stock compensation
—
—
5,191
—
—
5,191
—
Stock options exercised
201
2
645
—
—
647
—
Issuance of common stock due to acquisitions
635
7
17,992
—
—
17,999
—
Acquisition of redeemable noncontrolling interest
—
—
—
—
—
—
45,857
Release of restricted stock
159
—
—
—
—
—
—
Excess tax benefit from stock compensation
—
2
1,580
—
—
1,582
—
Taxes paid related to net share settlement of equity awards
—
—
(1,153
)
—
—
(1,153
)
—
Unrealized (loss) on available-for-sale securities
—
—
—
—
(550
)
(550
)
—
Foreign currency translation adjustment
—
—
—
—
(7,327
)
(7,327
)
(2,293
)
Net income attributable to EZCORP, Inc.
—
—
—
105,136
—
105,136
—
Net income attributable to redeemable noncontrolling interest
—
—
—
—
—
—
1,300
Balances at June 30, 2012
51,194
$
512
$
266,653
$
527,231
$
(8,623
)
$
785,773
$
44,864
See accompanying notes to interim condensed consolidated financial statements (unaudited).
5
Table of Contents
EZCORP, I
NC
.
AND
S
UBSIDIARIES
Notes to Interim Condensed Consolidated Financial Statements (Unaudited)
June 30, 2012
Note A: Significant Accounting Policies
Basis of Presentation
The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. Our management has included all adjustments it considers necessary for a fair presentation. These adjustments are of a normal, recurring nature except for those related to acquired businesses (described in Note B). The accompanying financial statements should be read with the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended
September 30, 2011
. The balance sheet at
September 30, 2011
has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. Our business is subject to seasonal variations and operating results for the three and nine-month periods ended
June 30, 2012
(the “current quarter” and “current nine-month period”) are not necessarily indicative of the results of operations for the full fiscal year.
The consolidated financial statements include the accounts of EZCORP, Inc. and its consolidated subsidiaries. All significant inter-company accounts and transactions have been eliminated in consolidation. We own
60%
of the outstanding equity interests in Prestaciones Finmart, S.A.P.I. de C.V., SOFOM, E.N.R. (“Crediamigo”) and
72%
of Ariste Holding Limited and its affiliates ("Cash Genie"), and therefore, include their results in our consolidated financial statements. We account for our investments in Albemarle & Bond Holdings, PLC and Cash Converters International Limited using the equity method.
With the exception of the policies described in the section below, there have been no changes in significant accounting policies as described in our Annual Report on Form 10-K for the year ended
September 30, 2011
.
Consumer Loans
We provide a variety of short-term consumer loans including payday loans, installment loans and auto title loans, and in Texas only, fee-based credit services to customers seeking loans. In Mexico, Crediamigo enters into agreements with employers that permit it to market long-term consumer loans to employees. Payments are withheld by the employers through payroll deductions and remitted to Crediamigo. With the exception of the consolidation of Crediamigo, there have been no changes to our consumer loans policy.
Revenue Recognition
We recognize consumer loan fees related to loans we directly originate based on the percentage of consumer loans made that we believe to be collectible. We earn credit service fees when we assist customers in obtaining consumer loans from unaffiliated lenders, and we recognize the fee revenue ratably over the life of the related loans. We reserve the percentage of interest and credit service fees we expect not to collect. Accrued fees related to defaulted loans reduce fee revenue upon loan default and increase fee revenue upon collection.
Allowance for Losses and Bad Debt Expense
See note K “Allowance for Losses and Credit Quality of Financing Receivables” for a discussion of the Company’s allowance for losses and bad debt expense on consumer loans.
Derivative Instruments and Hedging Activities
We record all derivative instruments according to Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 815-20-25, “Derivatives and Hedging – Recognition.” Accounting for changes in the fair value of derivatives is determined by the intended use of the derivative, whether it is designated as a hedge and whether the hedging relationship is effective in achieving offsetting changes for the risk being hedged. Derivatives designated to hedge the changes in the fair value of an asset, liability or firm commitment due to an identified risk in the hedged item, such as interest rate risk or foreign currency exchange rate risk are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a cash flow hedge. We may enter into derivative contracts that are intended to economically hedge certain of our risks, even though
6
Table of Contents
hedge accounting does not apply or we elect not to apply hedge accounting.
We acquire significant amounts of gold either through purchases or from forfeited pawn loan collateral and sell it to refiners. In our first fiscal quarter of
2012
, we began using derivate financial instruments in order to manage our commodity price risk associated with the forecasted sales of gold scrap. From time to time, we purchase put options related to the future market price of gold, and simultaneously, we sell a call option for the same future period for a premium to offset the cost of the put. The combined put and call options, or collar, has the effect of providing us protection from the future downward gold price movement but also limits the extent we can participate in future upward price movement. These collars are not designated as hedges as they do not meet the hedge accounting requirements FASB ASC 851-20-25. The fair value of the derivative instruments is recognized in “Prepaid expenses and other assets” in the consolidated balance sheets and changes in fair value are recognized in “Other” in our consolidated statements of operations.
Reclassifications
Previously, we reported segment information based primarily on product offerings. Beginning with the second quarter of fiscal
2012
, we redefined our reportable operating segments based on geography as our company is increasingly being organized and managed along geographic lines, with product offerings and channels based on local custom and regulation. For this reason, we concluded that segment reporting based on geography more closely aligns with our management organization and strategic direction. In connection with the new segment structure, we have changed the accountability for, and reporting of, certain items including administrative expenses, depreciation and amortization, interest and our equity in the net income of unconsolidated affiliates. When practical, these items are allocated to segments. Interest is also allocated to operating segments when debt is incurred at the local country level and is non-recourse to EZCORP, Inc. These items are now included in the segment’s measure of profit or loss (“segment contribution”). Expenses that cannot be allocated are included as corporate expenses.
In our second fiscal quarter of
2011
, we reclassified fees from our Product Protection Plan and Jewelry VIP Program as well as layaway fees from “Other” revenue to “Sales,” as fees from these products are incidental to sales of merchandise. Prior year figures have been reclassified to conform to this presentation and margins have been recalculated accordingly throughout management’s discussion and analysis.
Recently Issued Accounting Pronouncements
In July 2012, the FASB issued Accounting Standards Updates ("ASU") 2012-02,
Testing Indefinite-Lived Intangible Assets for Impairment.
This update amends FASB ASC 350 (Intangibles – Goodwill and Other) by allowing entities to first assess qualitative factors to determine whether it is necessary to perform a quantitative impairment test. The amendments in this update are effective for annual and interim impairment tests performed for fiscal years beginning on or after
September 15, 2012
. We do not anticipate the adoption of ASU 2012-02 will have a material effect on our financial position, results of operations or cash flows.
In
December 2011
, the FASB issued ASU 2011-11,
Disclosures about Offsetting Assets and Liabilities.
This update, which amends FASB ASC 210 (Balance Sheet), requires entities to disclose information about offsetting and related arrangements and the effect of those arrangements on its financial position. The amendments in ASU 2011-11 enhance disclosures required by FASB ASC 210 by requiring improved information about financial instruments and derivative instruments that are either offset in accordance with FASB ASC 210-20-45 or 815-10-45 or are subject to an enforceable master netting arrangement or similar agreement. ASU 2011-11 is effective for interim and annual periods beginning on or after
January 1, 2013
. Disclosures are required retrospectively for all comparative periods presented. Currently, we do not enter into any right of offset arrangements and we do not anticipate that the adoption of ASU 2011-11 will have a material effect on our financial position, results of operations or cash flows.
In
September 2011
, the FASB issued ASU 2011-08,
Testing Goodwill for Impairment.
This update amends FASB ASC 350 (Intangibles – Goodwill and Other) by allowing entities to first assess qualitative factors to determine whether it is necessary to perform the two-step quantitative goodwill impairment test. The amendments in this update are effective for annual and interim goodwill impairment tests performed for fiscal years beginning on or after
December 15, 2011
. We do not anticipate the adoption of ASU 2011-08 will have a material effect on our financial position, results of operations or cash flows.
Recently Adopted Accounting Pronouncements
In
May 2011
, the FASB issued ASU 2011-04,
Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. Generally Accepted Accounting Principles (“GAAP”) and International Financial Reporting Standards (“IFRS”).
This update amends FASB ASC 820 (Fair Value Measurement) by providing common principles and requirements for measuring fair value, as well as similar disclosure requirements between U.S. GAAP and IFRS. It changes certain fair value measurement principles, clarifies the application of existing fair value concepts, and expands disclosure requirements, particularly for Level 3 fair value measurements. ASU 2011-04 is effective for interim and annual periods beginning on or after
7
Table of Contents
December 15, 2011
. We adopted ASU 2011-04 in our interim period beginning
January 1, 2012
with no material effect on our financial position, results of operations or cash flows.
In
December 2011
, the FASB issued ASU 2011-12,
Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in ASU 2011-05.
This update supersedes certain content in ASU 2011-05
Presentation of Comprehensive Income
that requires entities to present on the face of the financial statements reclassification adjustments for items that are reclassified from other comprehensive income to net income in the statements where the components of net income and the components of other comprehensive income are presented. This update is effective for fiscal years, and interim periods within those years, beginning after
December 15, 2011
. All other requirements in ASU 2011-05, including the requirement to report comprehensive income in either a single continuous financial statement or in two separate but consecutive financial statements, were not affected by ASU 2011-12. This update is effective for fiscal years beginning on or after
December 15, 2011
. We early adopted this amended standard in our fiscal year beginning
October 1, 2011
with no effect on our financial position, results of operations or cash flows.
In
December 2010
, the FASB issued ASU 2010-29,
Disclosure of Supplementary Pro Forma Information for Business Combinations
. The amendments in this update specify that, when presenting comparative financial statements, entities should disclose revenue and earnings of the combined entity as though the business combinations that occurred during the current year had occurred as of the beginning of the comparable prior annual reporting period. ASU 2010-29 also expands the supplemental pro forma disclosures to include a description of the nature and amount of material, nonrecurring pro forma adjustments directly attributable to the business combination included in the reported pro forma revenue and earnings. The amendments are effective prospectively for material (on an individual or an aggregate basis) business combinations entered into in fiscal years beginning on or after
December 15, 2010
. We adopted this amended standard on
October 1, 2011
, resulting in no effect on our financial position, operations or cash flows.
Note B: Acquisitions
Crediamigo
On
January 30, 2012
, we acquired a
60%
interest in Crediamigo, a specialty consumer finance company, headquartered in Mexico City, with
45
loan servicing locations throughout the country, for total consideration of
$60.1 million
, net of cash acquired. This amount includes contingent consideration related to
two
earn out payments. If certain financial performance targets are achieved, during calendar years 2012 and 2013, we will make a payment to the sellers of
$12.0 million
dollars, each year, for a total amount of
$24.0 million
dollars. The purchase price above includes a fair value amount of
$23.0 million
attributable to the contingent consideration payments. This amount was calculated using a probability-weighted discounted cash flow approach, in which all outcomes were successful. The significant inputs used for the valuation are not observable in the market, and thus this fair value measurement represents a Level 3 measurement within the fair value hierarchy.
Pursuant to the Master Transaction Agreement, the sellers have a put option with respect to their remaining shares of Crediamigo. Each seller has the right to sell their Crediamigo shares to EZCORP, Inc., during the exercise period commencing on the
second
anniversary of the acquisition closing date and ending on the
fifth
anniversary of the acquisition closing date, with no more than
50%
of the seller’s shares being sold within a consecutive
twelve
-month period. Under the guidance in ASC 480-10-S99, securities that are redeemable for cash or other assets are to be classified outside of permanent equity; therefore, we have included the redeemable noncontrolling interest related to Crediamigo in temporary equity.
The fair value of the redeemable noncontrolling interest in Crediamigo was estimated by applying an income approach and a market approach. This fair value measurement is based on significant inputs that are not observable in the market and thus represents a Level 3 measurement. Key assumptions include discount rates ranging from
10%
to
18%
, representing discounts for lack of control and lack of marketability that market participants would consider when estimating the fair value of the noncontrolling interest. The fair market value of Crediamigo was determined using a multiple of future earnings.
The
nine-month period
ended
June 30, 2012
, includes
$18.2 million
in revenues and
$1.9 million
in income related to the Crediamigo acquisition. The purchase price allocation is preliminary as we continue to receive information regarding the acquired assets. We have recorded provisional amounts for certain assets and liabilities for which we have not yet received all information necessary to finalize our assessment.
Cash Genie
On April 14, 2012, we acquired a
72%
interest in Ariste Holding Limited and its affiliates, which provides online loans in the U.K under the name "Cash Genie." As this acquisition was individually immaterial, we present its related information, other than information related to the redeemable noncontrolling interest, on a combined basis.
8
Table of Contents
Pursuant to the acquisition agreement, the seller has a put option with respect to his remaining shares of Cash Genie. The seller has the right to sell his Cash Genie shares to EZCORP, Inc, during the exercise period commencing on the
second
anniversary of the acquisition closing date and ending on the
fourth
anniversary of the acquisition closing date, with no more than
50%
of the seller's shares being sold within a consecutive
12 month
period. Under the guidance in ASC 480-10-S99, securities that are redeemable for cash or other assets are to be classified outside of permanent equity; therefore, we have included the redeemable noncontrolling interest related to Cash Genie in temporary equity.
The fair value of the Cash Genie redeemable noncontrolling interest was estimated by applying an income and market approach. This fair value measurement is based on significant inputs that are not observable in the market and thus represents a Level 3 measurement. Key assumptions include discount rates ranging from
10%
to
18%
, representing discounts for lack of control and lack of marketability that market participants would consider when estimating the fair value of the noncontrolling interest. The fair market value of Cash Genie was determined using a multiple of future earnings.
Other
The
nine-month period
ended
June 30, 2012
, includes the acquisition of
48
locations in the U.S. and
one
in Canada. As these acquisitions, were individually immaterial, we present their related information on a combined basis.
The following tables provide information related to the acquisitions of domestic and foreign retail and financial services locations during the
nine months ended
June 30, 2012
and
2011
:
Nine Months Ended June 30,
2012
2011
Crediamigo
Other Acquisitions
Number of asset purchase acquisitions
0
6
7
Number of stock purchase acquisitions
1
4
3
U.S. stores acquired
0
48
32
Foreign stores acquired
45
1
0
Total stores acquired
45
49
32
Nine Months Ended June 30,
2012
2011
(In thousands)
Crediamigo
Other Acquisitions
Consideration:
Cash
$
45,001
$
91,843
$
65,844
Equity instruments
—
17,984
—
Deferred consideration
5,785
—
—
Contingent consideration
23,000
—
—
Fair value of total consideration transferred
73,786
109,827
65,844
Cash acquired
(13,641
)
(2,823
)
(1,051
)
Total purchase price
$
60,145
$
107,004
$
64,793
9
Table of Contents
Nine Months Ended June 30,
(In thousands)
2012
2011
Crediamigo
Other Acquisitions
Current assets:
Pawn loans, net
$
—
$
6,351
$
6,865
Consumer loans, net
8,658
3,640
710
Service charges and fees receivable, net
18,844
1,839
1,136
Inventory, net
—
5,596
4,396
Deferred tax asset
—
217
449
Prepaid expenses and other assets
3,543
204
200
Total current assets
31,045
17,847
13,756
Property and equipment, net
2,326
3,965
861
Goodwill
54,765
96,946
49,231
Non-current consumer loans, net
52,228
—
—
Intangible assets
57,900
3,960
2,367
Other assets
16,833
291
82
Total assets
$
215,097
$
123,009
$
66,297
Current liabilities:
Accounts payable and other accrued expenses
$
6,852
$
5,335
$
1,038
Customer layaway deposits
—
764
167
Current maturities of long-term debt
22,810
—
4
Other current liabilities
1,010
257
22
Total current liabilities
30,672
6,356
1,231
Deferred gains and other long-term liabilities
937
—
—
Long-term debt, less current maturities
86,872
—
—
Deferred tax liability
171
92
273
Total liabilities
118,652
6,448
1,504
Redeemable noncontrolling interest
36,300
9,557
—
Net assets acquired
$
60,145
$
107,004
$
64,793
Goodwill deductible for tax purposes
$
—
$
45,786
$
26,935
Indefinite lived intangible assets acquired:
Trade name
$
2,200
$
2,706
$
—
Definite lived intangible assets acquired:
Favorable lease asset
$
—
$
404
$
111
Non-compete agreements
$
300
$
400
$
658
Contractual relationship
$
55,400
$
450
$
—
Franchise license rights
$
—
$
—
$
1,598
All acquisitions were made as part of our continuing strategy to enhance and diversify our earnings. The factors contributing to the recognition of goodwill were based on several strategic and synergistic benefits we expect to realize from the acquisitions. These benefits include our initial entry into several markets and a greater presence in others, as well as the ability to further leverage our expense structure through increased scale. The purchase price allocation of assets acquired in the most recent twelve months is preliminary as we continue to receive information regarding the acquired assets. Transaction related expenses for the nine-month periods ended
June 30, 2012
and
2011
of approximately
$2.1 million
and
$0.8 million
, respectively, were expensed as incurred and recorded as administrative expenses. These amounts exclude costs related to transactions that did not close and future acquisitions. The results of all acquisitions have been consolidated with our results since their respective closing. Pro forma results of operations have not been presented because it is impracticable to do so, as historical audited financial statements in U.S. GAAP are not readily available.
10
Table of Contents
The amounts above for the
nine months ended
June 30, 2012
include the acquisition of a decision science model for the underwriting of consumer loans, a contractual relationship with an income tax return preparer to facilitate refund anticipation loans, an online lending business in the U.K. and
15
financial services stores in Hawaii and Texas, from FS Management, 1
st
Money Centers, Inc. and 1429 Funding, Inc., companies owned partially by Brent Turner, the former President of our eCommerce and Card Services division and a former executive officer, for total consideration of
$3.0 million
in cash and
387,924
shares of our Class A Non-Voting common stock. Mr. Turner received
$2.0 million
in cash and
167,811
shares of stock in connection with these acquisitions. The basic terms of the acquisitions were agreed prior to the commencement of Mr. Turner’s employment (and, thus, prior to Mr. Turner’s becoming an executive officer), subject to our completion of appropriate due diligence and the execution of appropriate definitive documentation. Even though the terms of the acquisitions were agreed to prior to Mr. Turner’s becoming an executive officer, we treated the transactions as related party transactions. Consequently, pursuant to our Policy for Review and Evaluation of Related Party Transactions, the Audit Committee reviewed and evaluated the terms of the acquisitions and concluded that the transactions were fair to, and in the best interest of the company and its stockholders.
Note C: Earnings per Share
We compute basic earnings per share on the basis of the weighted average number of shares of common stock outstanding during the period. We compute diluted earnings per share on the basis of the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method. Dilutive potential common shares include outstanding stock options and restricted stock awards.
Potential common shares are required to be excluded from the computation of diluted earnings per share if the assumed proceeds upon exercise or vest, as defined by FASB ASC 718-10-25, are greater than the cost to re-acquire the same number of shares at the average market price, and therefore the effect would be anti-dilutive.
Components of basic and diluted earnings per share and excluded anti-dilutive potential common shares are as follows:
Three Months Ended
June 30,
Nine Months Ended
June 30,
2012
2011
2012
2011
(In thousands, except per share amounts)
Net income attributable to EZCORP, Inc. (A)
$
28,523
$
26,527
$
105,136
$
85,794
Weighted average outstanding shares of common stock (B)
51,162
49,926
50,769
49,849
Dilutive effect of stock options and restricted stock
178
459
273
443
Weighted average common stock and common stock equivalents (C)
51,340
50,385
51,042
50,292
Basic earnings per share (A/B)
$
0.56
$
0.53
$
2.07
$
1.72
Diluted earnings per share (A/C)
$
0.56
$
0.53
$
2.06
$
1.71
Potential common shares excluded from the calculation of diluted earnings per share
117
—
36
6
Note D: Strategic Investments and Fair Value of Financial Instruments
At
June 30, 2012
, we owned
16,644,640
ordinary shares of Albemarle & Bond Holdings, PLC, representing almost
30%
of its total outstanding shares. Our total cost for those shares was approximately
$27.6 million
. Albemarle & Bond is primarily engaged in pawnbroking, retail jewelry sales, check cashing and lending in the United Kingdom. We account for the investment using the equity method. Since Albemarle & Bond’s fiscal year ends three months prior to ours, we report the income from this investment on a
three-month lag
. Albemarle & Bond files semi-annual financial reports for its fiscal periods ending
December 31
and
June 30
. The income reported for our year-to-date period ended
June 30, 2012
represents our percentage interest in the results of Albemarle & Bond’s operations from July 1, 2011 to March 31, 2012.
Conversion of Albemarle & Bond’s financial statements into U.S. GAAP resulted in no material differences from those reported by Albemarle & Bond following IFRS.
11
Table of Contents
In its functional currency of British pounds, Albemarle & Bond’s total assets increased
12%
from
December 31, 2010
to
December 31, 2011
and its net income for the six months ended
December 31, 2011
improved
16%
. Below is summarized financial information for Albemarle & Bond’s most recently reported results after translation to U.S. dollars (using the exchange rate as of
December 31
of each year for balance sheet items and average exchange rates for the income statement items for the periods indicated):
As of December 31,
2011
2010
(In thousands)
Current assets
$
134,387
$
121,519
Non-current assets
65,354
56,755
Total assets
$
199,741
$
178,274
Current liabilities
$
21,021
$
25,801
Non-current liabilities
62,169
53,497
Shareholders’ equity
116,551
98,976
Total liabilities and shareholders’ equity
$
199,741
$
178,274
Six Months Ended December 31,
2011
2010
(In thousands)
Gross revenues
$
99,804
$
76,424
Gross profit
58,165
46,745
Profit for the year (net income)
14,208
12,088
At
June 30, 2012
, we owned
124,418,000
shares, or approximately
33%
of the total ordinary shares of Cash Converters International Limited, which is a publicly traded company headquartered in Perth, Australia. We acquired the shares between
November 2009
and
May 2010
for approximately
$57.8 million
. Cash Converters franchises and operates a worldwide network of over
600
specialty financial services and retail stores that provide pawn loans, short-term unsecured loans and other consumer finance products, and buy and sell second-hand goods. Cash Converters has significant store concentrations in Australia and the United Kingdom.
We account for our investment in Cash Converters using the equity method. Since Cash Converters’ fiscal year ends three months prior to ours, we report the income from this investment on a
three-month lag
. Cash Converters files semi-annual financial reports for its fiscal periods ending
December 31
and
June 30
. Due to the
three-month lag
, income reported for our year-to-date period ended
June 30, 2012
represents our percentage interest in the results of Cash Converters’ operations from July 1, 2011 to March 31, 2012.
Conversion of Cash Converters’ financial statements into U.S. GAAP resulted in no material differences from those reported by Cash Converters following IFRS.
12
Table of Contents
In its functional currency of Australian dollars, Cash Converters’ total assets increased
17%
from
December 31, 2010
to
December 31, 2011
and its net income decreased
7%
for the six months ended
December 31, 2011
. Below is summarized financial information for Cash Converters’ most recently reported results after translation to U.S. dollars (using the exchange rate as of
December 31
of each year for balance sheet items and average exchange rates for the income statement items for the periods indicated):
As of December 31,
2011
2010
(In thousands)
Current assets
$
128,289
$
104,408
Non-current assets
121,835
109,336
Total assets
$
250,124
$
213,744
Current liabilities
$
33,290
$
30,844
Non-current liabilities
37,797
11,970
Shareholders’ equity
179,037
170,930
Total liabilities and shareholders’ equity
$
250,124
$
213,744
Six Months Ended December 31,
2011
2010
(In thousands)
Gross revenues
$
115,256
$
82,343
Gross profit
76,405
57,038
Profit for the year (net income)
13,668
13,528
The table below summarizes the recorded value and fair value of each of these strategic investments at the dates indicated. These fair values are considered Level 1 estimates within the fair value hierarchy of FASB ASC 820-10-50, and were calculated as (a) the quoted stock price on each company’s principal market multiplied by (b) the number of shares we owned multiplied by (c) the applicable foreign currency exchange rate at the dates indicated. We included no control premium for owning a large percentage of outstanding shares.
June 30,
September 30,
2012
2011
2011
(In thousands of U.S. dollars)
Albemarle & Bond:
Recorded value
$
51,156
$
46,457
$
48,361
Fair value
63,677
99,180
91,741
Cash Converters:
Recorded value
$
74,153
$
68,320
$
71,958
Fair value
80,894
94,911
53,600
In
August 2011
, legislation was proposed in Australia that would, among other things, limit the interest charged on certain consumer loans and prohibit loan extensions and refinancing. That legislation, as proposed, could have adversely affected, Cash Converters’ consumer loan business in Australia, which could have the effect of decreasing Cash Converters’ revenues and earnings. As of
September 30, 2011
, the fair value of our investment in Cash Converters (based on the market price of Cash Converters’ stock as of that date) was below our recorded value. In light of Cash Converters’ statements at that time regarding its ability to mitigate the potential impact of the proposed legislation, we considered this loss in value to be temporary. The Consumer Credit and Corporations Legislation Amendment (Enhancements) Bill 2011 was passed by the Australian House of Representatives in June 2012. The Bill incorporates amendments that increase permitted fees and charges for microlending. The Bill is expected to be approved by the Australian Senate in September and to go into effect on July 1, 2013. As of
June 30, 2012
, the fair value of our investment in Cash Converters was above our recorded value, further supporting our assessment of the loss in value of its stock to be temporary.
13
Table of Contents
Note E: Goodwill and Other Intangible Assets
The following table presents the balance of each major class of indefinite-lived intangible asset at the specified dates:
June 30,
September 30,
2012
2011
2011
(In thousands)
Pawn licenses
$
8,836
$
8,836
$
8,836
Trade name
9,621
4,870
4,870
Goodwill
321,423
167,017
173,206
Total
$
339,880
$
180,723
$
186,912
The following tables present the changes in the carrying value of goodwill, by segment, over the periods presented:
U.S. &
Canada
Latin
America
Other
International
Consolidated
(In thousands)
Balance at September 30, 2011
$
163,897
$
9,309
$
—
$
173,206
Acquisitions
57,653
54,765
39,293
151,711
Effect of foreign currency translation changes
(1
)
(2,752
)
(741
)
(3,494
)
Balance at June 30, 2012
$
221,549
$
61,322
$
38,552
$
321,423
U.S. &
Canada
Latin
America
Other
International
Consolidated
(In thousands)
Balance at September 30, 2010
$
110,255
$
7,050
$
—
$
117,305
Acquisitions
49,317
—
—
49,317
Effect of foreign currency translation changes
—
395
—
395
Balance at June 30, 2011
$
159,572
$
7,445
$
—
$
167,017
The following table presents the gross carrying amount and accumulated amortization for each major class of definite-lived intangible asset at the specified dates:
June 30,
September 30,
2012
2011
2011
Carrying
Amount
Accumulated
Amortization
Net Book
Value
Carrying
Amount
Accumulated
Amortization
Net Book
Value
Carrying
Amount
Accumulated
Amortization
Net Book
Value
(In thousands)
Real estate finders’ fees
$
1,373
$
(553
)
$
820
$
1,147
$
(465
)
$
682
$
1,157
$
(479
)
$
678
Non-compete agreements
4,356
(2,993
)
1,363
3,837
(2,472
)
1,365
3,722
(2,459
)
1,263
Favorable lease
1,159
(409
)
750
755
(289
)
466
755
(322
)
433
Franchise rights
1,559
(82
)
1,477
1,636
(17
)
1,619
1,547
(32
)
1,515
Deferred financing costs
7,512
(2,945
)
4,567
2,413
(113
)
2,300
2,411
(262
)
2,149
Contractual relationship
53,226
(2,299
)
50,927
—
—
—
—
—
—
Other
333
(28
)
305
66
(11
)
55
58
(12
)
46
Total
$
69,518
$
(9,309
)
$
60,209
$
9,854
$
(3,367
)
$
6,487
$
9,650
$
(3,566
)
$
6,084
The amortization of most definite-lived intangible assets is recorded as amortization expense. The favorable lease asset and
14
Table of Contents
other intangibles are amortized to operations expense (rent expense) over the related lease terms. The deferred financing costs are amortized to interest expense over the life of our credit agreement. The following table presents the amount and classification of amortization recognized as expense in each of the periods presented:
Three Months Ended
June 30,
Nine Months Ended
June 30,
2012
2011
2012
2011
(In thousands)
Amortization expense
$
1,162
$
221
$
3,086
$
654
Operations expense
49
28
103
76
Interest expense
569
252
1,164
464
Total expense from the amortization of definite-lived intangible assets
$
1,780
$
501
$
4,353
$
1,194
The following table presents our estimate of amortization expense for definite-lived intangible assets:
Fiscal Years Ended September 30,
Amortization expense
Operations expense
Interest expense
(In thousands)
2012
$
2,321
$
138
$
1,017
2013
6,063
136
2,112
2014
5,825
125
1,383
2015
5,558
113
442
2016
5,500
111
—
As acquisitions and dispositions occur in the future, amortization expense may vary from these estimates.
15
Table of Contents
Note F: Long-term Debt
The table presents our long-term debt instruments and balances under capital lease obligations outstanding at
June 30, 2012
and
2011
and
September 30, 2011
(in thousands):
June 30, 2012
June 30,
September 30,
Carrying
Amount
Debt Premium
2011
2011
Recourse to EZCORP:
Domestic line of credit up to $175,000 due 2015
$
114,700
$
—
$
26,500
$
17,500
Capital lease obligations
1,159
—
—
—
Non-recourse to EZCORP:
Secured foreign currency line of credit up to $3,700 due 2014
2,803
210
—
—
Secured foreign currency line of credit up to $71,800 due 2015
58,455
9,004
—
—
Secured foreign currency line of credit up to $21,975 due 2017
6,903
—
—
—
10% unsecured notes due 2013
1,570
—
—
—
16% unsecured notes due 2013
5,013
174
—
—
20% unsecured notes due 2013
11,725
1,511
—
—
10% unsecured notes due 2014
906
—
—
—
10% unsecured notes due 2015
402
—
—
—
18% secured notes due 2015
4,273
611
—
—
10% unsecured notes due 2016
116
—
—
—
Total long-term obligations
$
208,025
$
11,510
$
26,500
$
17,500
Less current portion
31,521
—
—
—
Total long-term and capital lease obligations
$
176,504
$
11,510
$
26,500
$
17,500
On
May 10, 2011
, we entered into a new senior secured credit agreement with a syndicate of
five
banks, replacing our previous credit agreement. Among other things, the new credit agreement provides for a
four
year
$175 million
revolving credit facility that we may, under the terms of the agreement, request to be increased to a total of
$225 million
. Upon entering the new credit agreement, we repaid and retired our
$17.5 million
outstanding debt. The new credit facility increases our available credit and provides greater flexibility to make investments and acquisitions both domestically and internationally.
Pursuant to the credit agreement, we may choose to pay interest to the lenders for outstanding borrowings at
LIBOR plus 200 to 275 basis points or the bank's base rate plus 100 to 175 basis points
, depending on our leverage ratio computed at the end of each calendar quarter. On the unused amount of the credit facility, we pay a
commitment fee of 37.5 to 50 basis points depending on our leverage ratio calculated at the end of each quarter
. Terms of the credit agreement require, among other things, that we meet certain financial covenants. At
June 30, 2012
, we were in compliance with all covenants. We expect the recorded value of our debt to approximate its fair value, as it is all variable rate debt and carries no pre-payment penalty, and would be considered a level 3 estimate within the fair value hierarchy.
Deferred financing costs related to our credit agreement are included in intangible assets, net on the balance sheet and are being amortized to interest expense over the term of the agreement.
On
January 30, 2012
, we acquired a
60%
ownership interest in Crediamigo, a specialty consumer finance company headquartered in Mexico City. Non-recourse debt amounts in the table above represent Crediamigo’s third party debt. All lines of credit are guaranteed by the Crediamigo loan portfolio. Interest on lines of credit due 2014 and 2015 is charged at the Mexican Interbank Equilibrium ("TIIE") plus a margin varying from
9%
to
20%
. The line of credit due 2014 requires
monthly payments
of
$0.1 million
with remaining principal due at maturity. The line of credit due 2015 requires
monthly payments
of
$0.8 million
increasing to
$1.9 million
on November 30, 2012, with the remaining principal due at maturity. Beginning
September 30, 2012
, the
18%
secured notes require
monthly payments
of
$0.1 million
with remaining principal due at maturity. The debt premium on Crediamigo’s debt was recorded at acquisition and is being amortized as a reduction of interest expense over the life of the debt. We expect the recorded value of our debt to approximate its fair value and would be considered level 3 estimates within the fair value hierarchy.
On June 29, 2012 Crediamigo renegotiated their revolving line of credit originally due 2016. The interest rate was decreased
16
Table of Contents
from
20%
to
14.5%
and the term was extended
6 months
, now being due at the end of April 2017. The maximum borrowing capacity was also raised from
$14.6 million
to
$22.0 million
. Due to the substantial improvement in the renegotiated terms, the remaining unamortized premium of
$2.8 million
, valued at acquisition, was accelerated and recognized as a reduction to interest expense in the current quarter.
Included in the amounts above are notes due to Crediamigo’s shareholders, which are presented in the table below (in thousands):
June 30, 2012
16% unsecured notes due 2013
$
5,013
10% unsecured notes due 2014
906
Secured foreign currency line of credit due 2015
10,284
Total debt to stockholders
$
16,203
Note G: Stock Compensation
Our net income includes the following compensation costs related to our stock compensation arrangements:
Three Months Ended
June 30,
Nine Months Ended
June 30,
2012
2011
2012
2011
(In thousands)
Gross compensation costs
$
1,953
$
1,508
$
5,191
$
11,536
Income tax benefits
(650
)
(499
)
(1,666
)
(3,952
)
Net compensation expense
$
1,303
$
1,009
$
3,525
$
7,584
Included in the compensation cost for the
nine months ended
June 30, 2011
is
$7.3 million
for the accelerated vesting of restricted stock upon the retirement of our former Chief Executive Officer on
October 31, 2010
, and a related
$2.5 million
income tax benefit. In the current quarter, stock option exercises resulted in the issuance of
5,400
shares for immaterial proceeds. In the nine-month period ended June 30, 2012, stock option exercises resulted in the issuance of
201,298
shares for total proceeds of
$0.6 million
. All options and restricted stock relate to our Class A Non-voting Common Stock.
Note H: Income Taxes
Income tax expense is provided at the U.S. tax rate on financial statement earnings, adjusted for the difference between the U.S. tax rate and the rate of tax in effect for non-U.S. earnings deemed to be permanently reinvested in the Company's non-U.S. operations. Deferred income taxes have not been provided for the potential remittance of non-U.S. undistributed earnings to the extent those earnings are deemed to be permanently reinvested, or to the extent such recognition would result in a deferred tax asset.
The current quarter’s effective tax rate is
29.8%
of pretax income compared to
34.7%
for the prior year quarter. For the current
nine-month period
, the effective tax rate is
33.1%
compared to
35.2%
in the prior
nine-month period
. The decrease in the effective tax rates is primarily due to the determination that the undistributed earnings of non-U.S. subsidiaries on which income taxes were previously recorded will not be repatriated in the foreseeable future, as well as the recognition of state net operating losses.
Note I: Contingencies
Currently and from time to time, we are defendants in various legal and regulatory actions. While we cannot determine the ultimate outcome of these actions, we believe their resolution will not have a material adverse effect on our financial condition, results of operations or liquidity. However, we cannot give any assurance as to their ultimate outcome.
17
Table of Contents
Note J: Operating Segment Information
Segment information is prepared on the same basis that our management reviews financial information for operational decision-making purposes. Previously, we reported segment information based primarily on product offerings. Beginning with the second quarter of fiscal
2012
, we redefined our reportable operating segments based on geography as our company is increasingly being organized and managed along geographic lines, with product offerings and channels based on local custom and regulation. As a result, we concluded that segment reporting based on geography more closely aligns with our management organization and strategic direction.
For periods ending after
January 1, 2012
, we will report segments as follows:
•
U.S. & Canada – All business activities in the United States and Canada
•
Latin America – All business activities in Mexico and other parts of Latin America
•
Other International – All business activities in the rest of the world (currently consisting of consumer loans online in the U.K. and our equity interests in the net income of Albemarle & Bond and Cash Converters International)
Concurrent with the change in reportable operating segments, we revised our prior period financial information to reflect comparable financial information for the new segment structure.
There are no inter-segment revenues, and the amounts below were determined in accordance with the same accounting principles used in our consolidated financial statements. The following tables present operating segment information for the three and
nine-month period
s ending
June 30, 2012
and
2011
, including the reclassifications discussed in Note A “Significant Accounting Policies.”
18
Table of Contents
Three Months Ended June 30, 2012
U.S. &
Canada
Latin
America
Other
International
Consolidated
(In thousands)
Revenues:
Merchandise sales
$
65,799
$
10,159
$
—
$
75,958
Jewelry scrapping sales
37,456
4,518
—
41,974
Pawn service charges
49,979
6,184
—
56,163
Consumer loan fees
39,243
10,381
3,880
53,504
Other revenues
649
558
158
1,365
Total revenues
193,126
31,800
4,038
228,964
Merchandise cost of goods sold
38,519
5,735
—
44,254
Jewelry scrapping cost of goods sold
24,415
3,784
—
28,199
Consumer loan bad debt
9,368
632
1,251
11,251
Net revenues
120,824
21,649
2,787
145,260
Operating expenses:
Store operations
65,975
8,792
942
75,709
Administrative
5,970
4,335
1,870
12,175
Depreciation
3,622
1,054
73
4,749
Amortization
142
999
21
1,162
(Gain) loss on sale or disposal of assets
93
(4
)
223
312
Interest, net
(1
)
22
(1
)
20
Equity in net income of unconsolidated affiliates
—
—
(4,197
)
(4,197
)
Other
614
(13
)
(441
)
160
Segment contribution
$
44,409
$
6,464
$
4,297
$
55,170
Corporate expenses:
Administrative
10,522
Depreciation
1,466
Interest, net
877
Income before taxes
42,305
Income tax expense
12,594
Net income
29,711
Net income attributable to redeemable noncontrolling interest
1,188
Net income attributable to EZCORP, Inc.
$
28,523
19
Table of Contents
Three Months Ended June 30, 2011
U.S. &
Canada
Latin
America
Other
International
Consolidated
(In thousands)
Revenues:
Merchandise sales
$
58,173
$
6,401
$
—
$
64,574
Jewelry scrapping sales
46,514
4,257
—
50,771
Pawn service charges
43,846
4,519
—
48,365
Consumer loan fees
38,870
—
—
38,870
Other revenues
566
6
—
572
Total revenues
187,969
15,183
—
203,152
Merchandise cost of goods sold
32,924
3,767
—
36,691
Jewelry scrapping cost of goods sold
28,951
3,486
—
32,437
Consumer loan bad debt
11,027
—
—
11,027
Net revenues
115,067
7,930
—
122,997
Operating expenses:
Store operations
61,347
5,406
—
66,753
Administrative
4,293
1,014
506
5,813
Depreciation
2,828
639
—
3,467
Amortization
117
104
—
221
Loss on sale or disposal of assets
157
12
—
169
Interest, net
20
2
—
22
Equity in net income of unconsolidated affiliates
—
—
(4,099
)
(4,099
)
Other
2
2
(107
)
(103
)
Segment contribution
$
46,303
$
751
$
3,700
$
50,754
Corporate expenses:
Administrative
8,566
Depreciation
991
Interest, net
543
Income before taxes
40,654
Income tax expense
14,127
Net income
26,527
Net income attributable to redeemable noncontrolling interest
—
Net income attributable to EZCORP, Inc.
$
26,527
20
Table of Contents
Nine Months Ended June 30, 2012
U.S. &
Canada
Latin
America
Other
International
Consolidated
(In thousands)
Revenues:
Merchandise sales
$
227,849
$
30,000
$
—
$
257,849
Jewelry scrapping sales
139,736
11,816
—
151,552
Pawn service charges
154,854
17,545
—
172,399
Consumer loan fees
127,061
17,764
4,086
148,911
Other revenues
2,444
802
158
3,404
Total revenues
651,944
77,927
4,244
734,115
Merchandise cost of goods sold
132,469
16,061
—
148,530
Jewelry scrapping cost of goods sold
87,102
8,831
—
95,933
Consumer loan bad debt
26,136
1,140
1,466
28,742
Net revenues
406,237
51,895
2,778
460,910
Operating expenses:
Store operations
203,190
23,001
1,288
227,479
Administrative
17,841
9,964
2,292
30,097
Depreciation
10,121
2,576
109
12,806
Amortization
414
2,651
21
3,086
(Gain) loss on sale or disposal of assets
(82
)
(3
)
223
138
Interest, net
3
1,755
(1
)
1,757
Equity in net income of unconsolidated affiliates
—
—
(12,935
)
(12,935
)
Other
345
3
(505
)
(157
)
Segment contribution
$
174,405
$
11,948
$
12,286
$
198,639
Corporate expenses:
Administrative
33,664
Depreciation
3,999
Interest, net
1,937
Income before taxes
159,039
Income tax expense
52,603
Net income
106,436
Net income attributable to redeemable noncontrolling interest
1,300
Net income attributable to EZCORP, Inc.
$
105,136
21
Table of Contents
Nine Months Ended June 30, 2011
U.S. &
Canada
Latin
America
Other
International
Consolidated
(In thousands)
Revenues:
Merchandise sales
$
196,898
$
17,329
$
—
$
214,227
Jewelry scrapping sales
138,068
11,363
—
149,431
Pawn service charges
133,355
11,589
—
144,944
Consumer loan fees
125,652
—
—
125,652
Other revenues
944
34
—
978
Total revenues
594,917
40,315
—
635,232
Merchandise cost of goods sold
112,605
10,036
—
122,641
Jewelry scrapping cost of goods sold
87,416
9,201
—
96,617
Consumer loan bad debt
27,795
—
—
27,795
Net revenues
367,101
21,078
—
388,179
Operating expenses:
Store operations
182,769
14,533
—
197,302
Administrative
14,103
3,030
558
17,691
Depreciation
8,194
1,723
—
9,917
Amortization
353
301
—
654
(Gain) loss on sale or disposal of assets
(15
)
13
—
(2
)
Interest, net
20
4
—
24
Equity in net income of unconsolidated affiliates
—
—
(12,157
)
(12,157
)
Other
5
3
(168
)
(160
)
Segment contribution
$
161,672
$
1,471
$
11,767
$
174,910
Corporate expenses:
Administrative
38,559
Depreciation
2,753
Interest, net
1,127
Income before taxes
132,471
Income tax expense
46,677
Net income
85,794
Net income attributable to redeemable noncontrolling interest
—
Net income attributable to EZCORP, Inc.
$
85,794
22
Table of Contents
The following table presents separately identified segment assets:
U.S. &
Canada
Latin
America
Other
International
Consolidated
(In thousands)
Assets at June 30, 2012:
Cash and cash equivalents
$
18,789
$
17,708
$
1,638
$
38,135
Pawn loans, net
134,064
13,439
—
147,503
Consumer loans, net
17,247
59,989
1,838
79,074
Service charges and fees receivable, net
30,555
20,721
545
51,821
Inventory, net
82,631
11,790
—
94,421
Property and equipment, net
57,532
20,338
1,400
79,270
Goodwill, net
221,549
61,322
38,552
321,423
Intangibles, net
17,597
56,541
2,830
76,968
Total separately identified recorded segment assets
$
579,964
$
261,848
$
46,803
$
888,615
Consumer loans outstanding from unaffiliated lenders
$
23,466
$
—
$
—
$
23,466
Assets at June 30, 2011:
Cash and cash equivalents
$
6,198
$
2,873
$
—
$
9,071
Pawn loans, net
124,810
9,823
—
134,633
Consumer loans, net
14,437
—
—
14,437
Service charges and fees receivable, net
29,732
1,524
—
31,256
Inventory, net
70,631
8,400
—
79,031
Property and equipment, net
49,366
12,939
—
62,305
Goodwill, net
159,572
7,445
—
167,017
Intangibles, net
16,953
942
—
17,895
Total separately identified recorded segment assets
$
471,699
$
43,946
$
—
$
515,645
Consumer loans outstanding from unaffiliated lenders
$
26,299
$
—
$
—
$
26,299
Assets at September 30, 2011:
Cash and cash equivalents
$
10,040
$
1,496
$
—
$
11,536
Pawn loans, net
134,457
10,861
—
145,318
Consumer loans, net
14,611
—
—
14,611
Service charges and fees receivable, net
31,567
1,663
—
33,230
Inventory, net
81,859
8,514
—
90,373
Property and equipment, net
51,469
12,769
—
64,238
Goodwill, net
163,897
9,309
—
173,206
Intangibles, net
16,775
867
—
17,642
Total separately identified recorded segment assets
$
504,675
$
45,479
$
—
$
550,154
Consumer loans outstanding from unaffiliated lenders
$
27,040
$
—
$
—
$
27,040
The following table reconciles separately identified recorded segment assets, as shown above, to our consolidated total assets:
June 30,
September 30,
2012
2011
2011
(In thousands)
Total separately identified recorded segment assets
$
888,615
$
515,645
$
550,154
Corporate assets
249,458
197,976
206,296
Total assets
$
1,138,073
$
713,621
$
756,450
23
Table of Contents
The following tables provide geographic information required by ASC 280-10-50-41:
Three Months Ended
June 30,
Nine Months Ended
June 30,
2012
2011
2012
2011
(In thousands)
Revenues:
U.S.
$
188,573
$
184,903
$
639,778
$
587,845
Mexico
31,800
15,183
77,927
40,315
Canada
4,553
3,066
12,166
7,072
U.K
4,038
—
4,244
—
Total
228,964
203,152
734,115
635,232
June 30,
September 30,
2012
2011
2011
(In thousands)
Long-lived assets:
U.S.
$
309,168
$
233,637
$
240,661
Mexico
138,202
21,326
7,888
Canada
10,133
7,295
22,945
U.K
42,782
—
—
Total
$
500,285
$
262,258
$
271,494
24
Table of Contents
Note K: Allowance for Losses and Credit Quality of Financing Receivables
We offer a variety of loan products and credit services to customers who do not have cash resources or access to credit to meet their cash needs. Our customers are considered to be in a higher risk pool with regard to creditworthiness when compared to those of typical financial institutions. As a result, our receivables do not have a credit risk profile that can easily be measured by the normal credit quality indicators used by the financial markets. We manage the risk through closely monitoring the performance of the portfolio and through our underwriting process. This process includes review of customer information, such as making a credit reporting agency inquiry, evaluating and verifying income sources and levels, verifying employment and verifying a telephone number where customers may be contacted. For auto title loans, we additionally inspect the automobile, title and reference to market values of used automobiles.
We consider consumer loans made by our wholly owned subsidiaries defaulted if they have not been repaid or renewed by the maturity date. If one payment of an installment loan is delinquent, that one payment is considered defaulted. If more than one installment payment is delinquent at any time, the entire installment loan is considered defaulted. Although defaulted loans may be collected later, we charge the loan principal to consumer loan bad debt upon default, leaving only active loans in the reported balance. Accrued fees related to defaulted loans reduce fee revenue upon loan default, and increase fee revenue upon collection.
Based on historical collection experience, the age of past-due loans and amounts we expect to receive through the sale of repossessed vehicles, we provide an allowance for losses on auto title loans.
The Crediamigo acquisition marked our initial entry into unsecured consumer lending in Mexico. Crediamigo consumer loans are considered defaulted once the customer is no longer employed, and therefore we are no longer entitled to payments via payroll withholdings. Once we receive notice that the customer’s employment has been terminated, we charge the loan principal to consumer loan bad debt, leaving only active loans in the reported balance. Accrued fees related to defaulted loans reduce fee revenue upon default, and increase fee revenue upon collection.
The accuracy of our allowance estimates is dependent upon several factors, including our ability to predict future default rates based on historical trends and expected future events. We base our estimates on observable trends and various other assumptions that we believe to be reasonable under the circumstances.
The following table presents changes in the allowance for credit losses as well as the recorded investment in our financing receivables by portfolio segment for the periods presented:
Description
Allowance
Balance at
Beginning
of Period
Charge-offs
Recoveries
Provision
Translation Adjustment
Allowance
Balance at
End of
Period
Financing
Receivable
at End of
Period
(In thousands)
Unsecured short-term consumer loans:
Three Months Ended June 30, 2012
$
2,118
$
(8,900
)
$
3,974
$
5,047
$
(12
)
$
2,227
$
17,640
Three Months Ended June 30, 2011
$
1,110
$
(4,747
)
$
1,505
$
3,796
$
—
$
1,664
$
13,753
Nine Months Ended June 30, 2012
$
2,404
$
(17,853
)
$
7,676
$
10,012
$
(12
)
$
2,227
$
17,640
Nine Months Ended June 30, 2011
$
750
$
(12,992
)
$
4,575
$
9,331
$
—
$
1,664
$
13,753
Secured short-term consumer loans:
Three Months Ended June 30, 2012
$
708
$
(5,410
)
$
4,836
$
462
$
—
$
596
$
4,267
Three Months Ended June 30, 2011
$
810
$
(2,800
)
$
2,074
$
489
$
—
$
573
$
2,921
Nine Months Ended June 30, 2012
$
538
$
(13,177
)
$
11,478
$
1,757
$
—
$
596
$
4,267
Nine Months Ended June 30, 2011
$
1,137
$
(9,682
)
$
7,646
$
1,472
$
—
$
573
$
2,921
Unsecured long-term consumer loans:
Three Months Ended June 30, 2012
$
166
$
(780
)
$
288
$
603
$
(10
)
$
267
$
60,256
Nine Months Ended June 30, 2012
$
—
$
(1,351
)
$
519
$
1,111
$
(12
)
$
267
$
60,256
The provisions presented in the table above include only principal and excludes items such as non-sufficient funds fees, repossession fees, auction fees and interest. In addition, all credit service expenses and fees related to loans made by our unaffiliated lenders are excluded, as we do not own the loans made in connection with our credit services and they are not recorded as assets on our balance sheets. Expected losses on credit services are accrued and reported in “Accounts payable and
25
Table of Contents
other accrued expenses” on our balance sheets.
Auto title loans are our only consumer loans (other than those made by Crediamigo) that remain as recorded investments when in delinquent or nonaccrual status. We consider an auto title loan past due if it has not been repaid or renewed by the maturity date. Based on experience, we establish a reserve on all auto title loans. On auto title loans
more than 90 days
past due, we reserve the percentage we estimate will not be recoverable through auction and reserve
100%
of loans for which we have not yet repossessed the underlying collateral.
No
fees are accrued on any auto title loans more than
90 days past due.
Consumer loans made by Crediamigo remain on the balance sheet as recorded investments when in delinquent status. We consider a consumer loan past due if it has not been repaid or renewed by the maturity date; however, it is not unusual to have a lag in payments due to the time it takes the government agencies to setup the initial payroll withholding. Only those consumer loans made to customers that are no longer employed are considered in nonaccrual status. We establish a reserve on all consumer loans, based on historical experience.
No
fees are accrued on any consumer loans made to customers that are no longer employed.
The following table presents an aging analysis of past due financing receivables by portfolio segment:
Days Past Due
Total
Current
Fair Value
Total
Financing
Allowance
Recorded
Investment
> 90 Days
&
1-30
31-60
61-90
>90
Past Due
Receivable
Adjustment
Receivable
Balance
Accruing
(In thousands)
Secured short-term consumer loans
June 30, 2012
Consumer loans
$
838
$
360
$
239
$
246
$
1,683
$
2,584
$
—
$
4,267
$
596
$
—
June 30, 2011
Consumer loans
$
575
$
382
$
245
$
285
$
1,487
$
1,434
$
—
$
2,921
$
573
$
—
September 30, 2011
Consumer loans
$
840
$
479
$
283
$
219
$
1,821
$
1,939
$
—
$
3,760
$
538
$
—
Unsecured long-term consumer loans: *
June 30, 2012
Consumer loans
$
2,645
$
23,532
$
403
$
4,282
$
30,862
$
36,555
$
(7,161
)
$
60,256
$
267
$
3,987
*
Unsecured long-term consumer loans amounts only existed in periods after the acquisition of Crediamigo.
Note L: Fair Value Measurements
In accordance with FASB ASC 820-10,
Fair Value Measurements and Disclosures
, our assets and liabilities, which are carried at fair value, are classified in one of the following three categories:
Level 1: Quoted market prices in active markets for identical assets or liabilities.
Level 2: Other observable inputs other than quoted market prices.
Level 3: Unobservable inputs that are not corroborated by market data.
26
Table of Contents
The tables below present our financial assets that are measured at fair value on a recurring basis as of
June 30, 2012
and
2011
and
September 30, 2011
:
June 30, 2012
Fair Value Measurements Using
Financial assets:
Level 1
Level 2
Level 3
(In thousands)
Marketable equity securities
$
4,520
$
4,520
$
—
$
—
June 30, 2011
Fair Value Measurements Using
Financial assets:
Level 1
Level 2
Level 3
(In thousands)
Marketable equity securities
$
5,422
$
5,422
$
—
$
—
September 30, 2011
Fair Value Measurements Using
Financial assets:
Level 1
Level 2
Level 3
(In thousands)
Marketable equity securities
$
5,366
$
5,366
$
—
$
—
We measure the value of our marketable equity securities under a Level 1 input. These assets are publicly traded equity securities for which market prices are readily available. There were
no
transfers of assets in or out of Level 1 fair value measurements in the periods presented.
Note M: Derivative Instruments and Hedging Activities
Our earnings and financial position are affected by changes in gold values. In fiscal year
2012
, we began using derivative financial instruments in order to manage our commodity price risk associated with the forecasted sales of gold scrap. These derivatives are not designated as hedges, and according to FASB ASC 815-20-25, “Derivatives and Hedging – Recognition,” changes in their fair value are recorded directly in earnings. As of
June 30, 2012
, we had no balance outstanding recorded on our balance sheet.
The table below presents the effect of our derivative financial instruments on the Condensed Consolidated Statements of Operations for three months and
nine months ended
June 30, 2012
and
2011
:
(Gains) Losses Recognized in Income
Three Months Ended June 30,
Nine Months Ended June 30,
Derivative Instrument
Location of (Gain) or Loss
2012
2011
2012
2011
(In thousands)
Non-designated derivatives:
Gold Collar
Other (income) expense
$
—
$
—
$
(151
)
$
—
Note N: Condensed Consolidating Financial Information
On
February 3, 2012
, we filed with the United States Securities and Exchange Commission a “shelf” registration statement on Form S-3 registering the offer and sale of an indeterminate amount of a variety of securities, including debt securities. Unless otherwise indicated in connection with a particular offering of debt securities, each of our domestic subsidiaries will fully and unconditionally guarantee on a joint and several basis our payment obligations under such debt securities.
In accordance with Rule 3-10(d) of Regulation S-X, the following presents condensed consolidating financial information as of
June 30, 2012
and
2011
and for the current and prior three and
nine-month period
s then ended and as of
September 30, 2011
for EZCORP, Inc. (the “Parent”), each of the Parent’s domestic subsidiaries (the “Subsidiary Guarantors”) on a combined basis and each of the Parent’s other subsidiaries (the “Other Subsidiaries”) on a combined basis. Eliminating entries presented are necessary to combine the groups of entities.
27
Table of Contents
Condens
ed Consolidating Balance Sheets
June 30, 2012
(Unaudited)
(In thousands)
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Eliminations
Consolidated
Assets:
Current assets:
Cash and cash equivalents
$
703
$
28,674
$
21,397
$
—
$
50,774
Cash, restricted
—
—
1,051
—
1,051
Pawn loans, net
—
134,064
13,439
—
147,503
Consumer loans, net
—
14,928
13,559
—
28,487
Pawn service charges receivable, net
—
24,041
2,051
—
26,092
Consumer loan fees receivable, net
—
6,026
19,703
—
25,729
Inventory, net
—
81,355
13,066
—
94,421
Deferred tax asset
12,747
5,479
—
—
18,226
Receivable from affiliates
202,619
83,050
—
(285,669
)
—
Federal income tax receivable
9,732
506
(340
)
—
9,898
Prepaid expenses and other assets
42
35,840
4,386
—
40,268
Total current assets
225,843
413,963
88,312
(285,669
)
442,449
Investments in unconsolidated affiliates
51,156
74,153
—
—
125,309
Investments in subsidiaries
135,412
72,946
—
(208,358
)
—
Property and equipment, net
—
69,911
30,285
—
100,196
Goodwill
—
221,519
99,904
—
321,423
Intangible assets, net
1,698
15,998
60,970
—
78,666
Non-current consumer loans, net
—
—
50,587
—
50,587
Other assets, net
—
8,633
10,810
—
19,443
Total assets
$
414,109
$
877,123
$
340,868
$
(494,027
)
$
1,138,073
Liabilities and stockholders’ equity:
Current liabilities:
Current maturities of long-term debt
$
—
$
—
$
31,126
$
—
$
31,126
Current capital lease obligations
—
395
—
—
395
Accounts payable and other accrued expenses
95
46,495
24,106
—
70,696
Customer layaway deposits
—
5,884
856
—
6,740
Intercompany payables
(170,788
)
371,474
84,983
(285,669
)
—
Federal income taxes payable
9,875
(6,168
)
(3,707
)
—
—
Total current liabilities
(160,818
)
418,080
137,364
(285,669
)
108,957
Long-term debt, less current maturities
114,700
—
61,040
—
175,740
Long-term capital lease obligations
—
764
—
—
764
Deferred tax liability
6,522
1,266
—
—
7,788
Deferred gains and other long-term liabilities
—
1,880
12,307
—
14,187
Total liabilities
(39,596
)
421,990
210,711
(285,669
)
307,436
Commitments and contingencies
Temporary equity:
Redeemable noncontrolling interest
—
—
44,864
—
44,864
Stockholders’ equity:
Class A Non-voting Common Stock, par value $.01 per share;
470
12
—
—
482
Class B Voting Common Stock, convertible, par value $.01 per share;
30
—
—
—
30
Additional paid-in capital
294,135
78,688
102,188
(208,358
)
266,653
Retained earnings
154,454
377,229
(4,452
)
—
527,231
Accumulated other comprehensive income (loss)
4,616
(796
)
(12,443
)
—
(8,623
)
EZCORP, Inc. stockholders’ equity
453,705
455,133
85,293
(208,358
)
785,773
Total liabilities and stockholders’ equity
$
414,109
$
877,123
$
340,868
$
(494,027
)
$
1,138,073
28
Table of Contents
June 30, 2011
(Unaudited)
(In thousands)
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Eliminations
Consolidated
Assets:
Current assets:
Cash and cash equivalents
$
—
$
23,377
$
4,115
$
—
$
27,492
Pawn loans, net
—
124,810
9,823
—
134,633
Consumer loans, net
—
12,423
2,014
—
14,437
Pawn service charges receivable, net
—
22,848
1,524
—
24,372
Consumer loan fees receivable, net
—
6,754
130
—
6,884
Inventory, net
—
70,326
8,705
—
79,031
Deferred tax asset
10,560
5,385
205
—
16,150
Receivable from affiliates
46,658
(46,658
)
—
—
—
Income taxes receivable
3,099
—
—
—
3,099
Prepaid expenses and other assets
42
17,757
4,133
—
21,932
Total current assets
60,359
237,022
30,649
—
328,030
Investments in unconsolidated affiliates
68,321
46,456
—
—
114,777
Investments in subsidiaries
76,999
9,145
—
(86,144
)
—
Property and equipment, net
—
56,522
18,527
—
75,049
Goodwill
—
159,572
7,445
—
167,017
Intangible assets, net
2,296
15,247
2,649
—
20,192
Other assets, net
—
7,207
1,349
—
8,556
Total assets
$
207,975
$
531,171
$
60,619
$
(86,144
)
$
713,621
Liabilities and stockholders’ equity:
Current liabilities:
Accounts payable and other accrued expenses
16
47,531
5,695
—
53,242
Customer layaway deposits
—
5,703
428
—
6,131
Intercompany payables
(216,982
)
169,742
47,240
—
—
Income taxes payable
8,879
(5,157
)
(3,722
)
—
—
Total current liabilities
(208,087
)
217,819
49,641
—
59,373
Long-term debt, less current maturities
26,500
—
—
—
26,500
Deferred tax liability
(345
)
1,571
11
—
1,237
Deferred gains and other long-term liabilities
(446
)
2,208
447
—
2,209
Total liabilities
(182,378
)
221,598
50,099
—
89,319
Commitments and contingencies
Temporary equity:
Redeemable noncontrolling interest
—
—
—
—
—
Stockholders’ equity:
Class A Non-voting Common Stock, par value $.01 per share;
458
11
—
—
469
Class B Voting Common Stock, convertible, par value $.01 per share;
30
(1
)
1
—
30
Additional paid-in capital
214,231
89,629
15,340
(86,144
)
233,056
Retained earnings
170,202
220,039
(4,511
)
—
385,730
Accumulated other comprehensive income (loss)
5,432
(105
)
(310
)
—
5,017
EZCorp, Inc. stockholders’ equity
390,353
309,573
10,520
(86,144
)
624,302
Total liabilities and stockholders’ equity
$
207,975
$
531,171
$
60,619
$
(86,144
)
$
713,621
29
Table of Contents
September 30, 2011
(Unaudited)
(In thousands)
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Eliminations
Consolidated
Assets:
Current assets:
Cash and cash equivalents
$
—
$
20,860
$
3,109
$
—
$
23,969
Pawn loans, net
—
134,457
10,861
—
145,318
Consumer loans, net
—
12,526
2,085
—
14,611
Pawn service charges receivable, net
—
24,792
1,663
—
26,455
Consumer loan fees receivable, net
—
6,642
133
—
6,775
Inventory, net
—
81,277
9,096
—
90,373
Deferred tax asset
12,728
5,397
—
—
18,125
Receivable from affiliates
66,450
(66,450
)
—
—
—
Income taxes receivable
—
—
—
—
—
Prepaid expenses and other assets
29
25,976
4,606
—
30,611
Total current assets
79,207
245,477
31,553
—
356,237
Investments in unconsolidated affiliates
71,958
48,361
—
—
120,319
Investments in subsidiaries
84,303
44,323
—
(128,626
)
—
Property and equipment, net
—
59,434
19,064
—
78,498
Deferred tax asset, non-current
—
—
—
—
—
Goodwill
—
163,897
9,309
—
173,206
Intangible assets, net
2,147
15,183
2,460
—
19,790
Other assets, net
—
7,036
1,362
2
8,400
Total assets
$
237,615
$
583,711
$
63,748
$
(128,624
)
$
756,450
Current liabilities:
Accounts payable and other accrued expenses
$
13
$
50,871
$
6,516
$
—
$
57,400
Customer layaway deposits
—
5,711
465
—
6,176
Intercompany payables
(199,190
)
178,375
20,761
54
—
Income taxes payable
9,552
(5,150
)
(3,709
)
—
693
Total current liabilities
(189,625
)
229,807
24,033
54
64,269
Long-term debt, less current maturities
17,500
—
—
—
17,500
Deferred tax liability
5,940
1,563
828
—
8,331
Deferred gains and other long-term liabilities
—
2,102
—
—
2,102
Total liabilities
(166,185
)
233,472
24,861
54
92,202
Commitments and contingencies
Temporary equity:
Redeemable noncontrolling interest
—
—
—
—
—
Stockholders’ equity:
Class A Non-voting Common Stock, par value $.01 per share;
461
12
—
(2
)
471
Class B Voting Common Stock, convertible, par value $.01 per share;
30
(1
)
1
—
30
Additional paid-in capital
221,526
98,980
50,568
(128,676
)
242,398
Retained earnings
174,860
251,418
(4,183
)
—
422,095
Accumulated other comprehensive income (loss)
6,923
(170
)
(7,499
)
—
(746
)
EZCorp, Inc. stockholders’ equity
403,800
350,239
38,887
(128,678
)
664,248
Total liabilities and stockholders’ equity
$
237,615
$
583,711
$
63,748
$
(128,624
)
$
756,450
30
Table of Contents
Condensed Consolidating Statements of Operations
Three Months Ended June 30, 2012
(Unaudited)
(In thousands)
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Eliminations
Consolidated
Revenues:
Sales
$
—
$
102,008
$
15,924
$
—
$
117,932
Pawn service charges
—
49,979
6,184
—
56,163
Consumer loan fees
—
36,171
17,333
—
53,504
Other revenues
—
2,006
952
(1,593
)
1,365
Total revenues
—
190,164
40,393
(1,593
)
228,964
Cost of goods sold
—
62,198
10,255
—
72,453
Consumer loan bad debt
—
8,710
2,541
—
11,251
Net revenues
—
119,256
27,597
(1,593
)
145,260
Operating expenses:
Operations
—
62,612
13,097
—
75,709
Administrative
—
16,200
8,090
(1,593
)
22,697
Depreciation
—
4,660
1,555
—
6,215
Amortization
—
118
1,044
—
1,162
Loss on sale or disposal of assets
—
93
219
—
312
Total operating expenses
—
83,683
24,005
(1,593
)
106,095
Operating income
—
35,573
3,592
—
39,165
Interest income
—
(287
)
(117
)
271
(133
)
Interest expense
877
15
409
(271
)
1,030
Equity in net income of unconsolidated affiliates
(2,247
)
(1,950
)
—
—
(4,197
)
Other
—
500
(340
)
—
160
Income before income taxes
1,370
37,295
3,640
—
42,305
Income tax expense
10,938
2
1,654
—
12,594
Net income
(9,568
)
37,293
1,986
—
29,711
Net income attributable to redeemable noncontrolling interest
—
—
1,188
—
1,188
Net income attributable to EZCORP, Inc.
$
(9,568
)
$
37,293
$
798
$
—
$
28,523
31
Table of Contents
Three Months Ended June 30, 2011
(Unaudited)
(In thousands)
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Eliminations
Consolidated
Revenues:
Sales
$
—
$
104,342
$
11,003
$
—
$
115,345
Pawn service charges
—
43,846
4,519
—
48,365
Consumer loan fees
—
36,390
2,480
—
38,870
Other revenues
14,121
327
245
(14,121
)
572
Total revenues
14,121
184,905
18,247
(14,121
)
203,152
Cost of goods sold
—
61,677
7,451
—
69,128
Consumer loan bad debt
—
10,311
716
—
11,027
Net revenues
14,121
112,917
10,080
(14,121
)
122,997
Operating expenses:
Operations
—
58,869
7,884
—
66,753
Administrative
—
13,109
1,270
—
14,379
Depreciation
—
3,641
817
—
4,458
Amortization
—
93
128
—
221
Loss on sale or disposal of assets
—
157
12
—
169
Total operating expenses
—
75,869
10,111
—
85,980
Operating income
14,121
37,048
(31
)
(14,121
)
37,017
Interest income
5,008
(65
)
(1
)
(4,963
)
(21
)
Interest expense
(7,108
)
2,668
63
4,963
586
Equity in net income of unconsolidated affiliates
(2,365
)
(1,734
)
—
—
(4,099
)
Other
—
(107
)
4
—
(103
)
Income before income taxes
18,586
36,286
(97
)
(14,121
)
40,654
Income tax expense
13,877
14,127
244
(14,121
)
14,127
Net income
4,709
22,159
(341
)
—
26,527
Net income attributable to redeemable noncontrolling interest
—
—
—
—
—
Net income attributable to EZCORP, Inc.
$
4,709
$
22,159
$
(341
)
$
—
$
26,527
32
Table of Contents
Nine Months Ended June 30, 2012
(Unaudited)
(In thousands)
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Eliminations
Consolidated
Revenues:
Sales
$
—
$
364,326
$
45,075
$
—
$
409,401
Pawn service charges
—
154,854
17,545
—
172,399
Consumer loan fees
—
118,821
30,090
—
148,911
Other revenues
20,139
3,841
1,628
(22,204
)
3,404
Total revenues
20,139
641,842
94,338
(22,204
)
734,115
Cost of goods sold
—
217,709
26,754
—
244,463
Consumer loan bad debt
—
24,211
4,531
—
28,742
Net revenues
20,139
399,922
63,053
(22,204
)
460,910
Operating expenses:
Operations
—
192,880
34,599
—
227,479
Administrative
—
51,021
14,805
(2,065
)
63,761
Depreciation
—
13,027
3,778
—
16,805
Amortization
—
345
2,741
—
3,086
(Gain) loss on sale or disposal of assets
—
(129
)
267
—
138
Total operating expenses
—
257,144
56,190
(2,065
)
311,269
Operating income
20,139
142,778
6,863
(20,139
)
149,641
Interest income
(3,525
)
(672
)
(274
)
3,985
(486
)
Interest expense
2,133
3,542
2,490
(3,985
)
4,180
Equity in net income of unconsolidated affiliates
(6,725
)
(6,210
)
—
—
(12,935
)
Other
—
166
(323
)
—
(157
)
Income before income taxes
28,256
145,952
4,970
(20,139
)
159,039
Income tax expense
48,662
20,141
3,939
(20,139
)
52,603
Net income
(20,406
)
125,811
1,031
—
106,436
Net income attributable to redeemable noncontrolling interest
—
—
1,300
—
1,300
Net income attributable to EZCORP, Inc.
$
(20,406
)
$
125,811
$
(269
)
$
—
$
105,136
33
Table of Contents
Nine Months Ended June 30, 2011
(Unaudited)
(In thousands)
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Eliminations
Consolidated
Revenues:
Sales
$
—
$
334,209
$
29,449
$
—
$
363,658
Pawn service charges
—
133,355
11,589
—
144,944
Consumer loan fees
—
119,600
6,052
—
125,652
Other revenues
46,658
681
297
(46,658
)
978
Total revenues
46,658
587,845
47,387
(46,658
)
635,232
Cost of goods sold
—
199,625
19,633
—
219,258
Consumer loan bad debt
—
25,875
1,920
—
27,795
Net revenues
46,658
362,345
25,834
(46,658
)
388,179
Operating expenses:
Operations
—
176,145
21,157
—
197,302
Administrative
—
52,827
3,423
—
56,250
Depreciation
—
10,462
2,208
—
12,670
Amortization
—
320
334
—
654
(Gain) loss on sale or disposal of assets
—
(132
)
130
—
(2
)
Total operating expenses
—
239,622
27,252
—
266,874
Operating income
46,658
122,723
(1,418
)
(46,658
)
121,305
Interest income
(15
)
(202
)
(1
)
183
(35
)
Interest expense
(6,511
)
7,691
189
(183
)
1,186
Equity in net income of unconsolidated affiliates
(6,797
)
(5,360
)
—
—
(12,157
)
Other
—
(168
)
8
—
(160
)
Income before income taxes
59,981
120,762
(1,614
)
(46,658
)
132,471
Income tax expense
46,108
46,677
550
(46,658
)
46,677
Net income
13,873
74,085
(2,164
)
—
85,794
Net income attributable to redeemable noncontrolling interest
—
—
—
—
—
Net income attributable to EZCORP, Inc.
$
13,873
$
74,085
$
(2,164
)
$
—
$
85,794
34
Table of Contents
Condensed Consolidating Statement of Comprehensive Income
Three Months Ended
June 30, 2012
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Consolidated
(In thousands)
Net income (loss)
$
(9,568
)
$
37,293
$
1,986
$
29,711
Other comprehensive income (loss):
Foreign currency translation gain (loss)
1,578
1,235
(11,326
)
(8,513
)
Unrealized holding loss arising during period
—
(108
)
—
(108
)
Income tax benefit (provision)
(553
)
(395
)
—
(948
)
Other comprehensive income (loss), net of tax
1,025
732
(11,326
)
(9,569
)
Comprehensive income (loss)
$
(8,543
)
$
38,025
$
(9,340
)
$
20,142
Attributable to redeemable noncontrolling interest:
Net income
—
—
1,188
1,188
Foreign currency translation gain (loss)
—
—
(2,789
)
(2,789
)
Comprehensive income (loss)
—
—
(1,601
)
(1,601
)
Comprehensive income (loss) attributable to EZCORP, Inc.
$
(8,543
)
$
38,025
$
(7,739
)
$
21,743
Three Months Ended
June 30, 2011
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Consolidated
(In thousands)
Net income (loss)
$
4,709
$
22,159
$
(341
)
$
26,527
Other comprehensive income (loss):
Foreign currency translation gain (loss)
1,045
1,063
337
2,445
Unrealized holding loss arising during period
—
748
—
748
Income tax provision
(366
)
(634
)
—
(1,000
)
Other comprehensive income (loss), net of tax
679
1,177
337
2,193
Comprehensive income (loss)
$
5,388
$
23,336
$
(4
)
$
28,720
Attributable to redeemable noncontrolling interest:
Net income
—
—
—
—
Foreign currency translation gain (loss)
—
—
—
—
Comprehensive income
—
—
—
—
Comprehensive income (loss) attributable to EZCORP, Inc.
$
5,388
$
23,336
$
(4
)
$
28,720
Nine Months Ended
June 30, 2012
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Consolidated
(In thousands)
Net income (loss)
$
(20,406
)
$
125,811
$
1,031
$
106,436
Other comprehensive income (loss):
Foreign currency translation adjustments
(3,551
)
(102
)
(7,234
)
(10,887
)
Unrealized holding loss arising during period
—
(846
)
—
(846
)
Income tax benefit
1,242
321
—
1,563
Other comprehensive income (loss), net of tax
(2,309
)
(627
)
(7,234
)
(10,170
)
Comprehensive income (loss)
$
(22,715
)
$
125,184
$
(6,203
)
$
96,266
Attributable to redeemable noncontrolling interest:
Net income
—
—
1,300
1,300
Foreign currency translation adjustments
—
—
(2,293
)
(2,293
)
Comprehensive income
—
—
(993
)
(993
)
Comprehensive income (loss) attributable to EZCORP, Inc.
$
(22,715
)
$
125,184
$
(5,210
)
$
97,259
35
Table of Contents
Nine Months Ended
June 30, 2011
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Consolidated
(In thousands)
Net Income (loss)
$
13,873
$
74,085
$
(2,164
)
$
85,794
Other comprehensive income (loss):
Foreign currency translation adjustments
11,354
1,736
2,243
15,333
Unrealized holding gains arising during period
—
986
—
986
Income tax provision
(3,974
)
(953
)
—
(4,927
)
Other comprehensive income, net of tax
7,380
1,769
2,243
11,392
Comprehensive income
$
21,253
$
75,854
$
79
$
97,186
Attributable to redeemable noncontrolling interest:
Net income
—
—
—
—
Foreign currency translation adjustments
—
—
—
—
Comprehensive income
—
—
—
—
Comprehensive income attributable to EZCORP, Inc.
$
21,253
$
75,854
$
79
$
97,186
36
Table of Contents
Condensed Consolidating Statement of Cash Flows
Nine Months Ended June 30, 2012
(In thousands)
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Consolidated
Operating Activities:
Net income (loss)
$
(20,406
)
$
125,811
$
1,031
$
106,436
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
—
13,372
6,519
19,891
Consumer loan loss provisions
—
7,609
4,527
12,136
Deferred income taxes
563
(379
)
(828
)
(644
)
Net (gain) loss on sale or disposal of assets
—
(129
)
267
138
Stock compensation
—
5,191
—
5,191
Income from investments in unconsolidated affiliates
(6,725
)
(6,210
)
—
(12,935
)
Changes in operating assets and liabilities, net of business acquisitions:
Service charges and fees receivable, net
—
2,651
(1,501
)
1,150
Inventory, net
—
761
(1,635
)
(874
)
Prepaid expenses, other current assets, and other assets, net
(13
)
(11,377
)
6,545
(4,845
)
Accounts payable and accrued expenses
(65,383
)
(48,709
)
101,992
(12,100
)
Customer layaway deposits
—
(582
)
400
(182
)
Deferred gains and other long-term liabilities
—
650
72
722
Excess tax benefit from stock compensation
(1,582
)
—
—
(1,582
)
Income taxes receivable/payable
(6,249
)
(3,102
)
981
(8,370
)
Net cash provided by (used in) operating activities
$
(99,795
)
$
85,557
$
118,370
$
104,132
Investing Activities:
Loans made
—
(461,023
)
(110,660
)
(571,683
)
Loans repaid
—
304,028
78,826
382,854
Recovery of pawn loan principal through sale of forfeited collateral
—
159,913
19,768
179,681
Additions to property and equipment
—
(21,427
)
(11,766
)
(33,193
)
Acquisitions, net of cash acquired
—
(62,504
)
(62,745
)
(125,249
)
Dividends from unconsolidated affiliates
2,222
3,338
—
5,560
Net cash provided by (used in) investing activities
$
2,222
$
(77,675
)
$
(86,577
)
$
(162,030
)
Financing Activities:
Proceeds from exercise of stock options
647
—
—
647
Excess tax benefit from stock compensation
1,582
—
—
1,582
Taxes paid related to net share settlement of equity awards
(1,153
)
—
—
(1,153
)
Change in restricted cash
—
—
(1,085
)
(1,085
)
Proceeds from revolving line of credit
590,700
—
4,109
594,809
Payments on revolving line of credit
(493,500
)
—
(9,075
)
(502,575
)
Proceeds from bank borrowings
—
—
343
343
Payments on bank borrowings and capital lease obligations
—
(68
)
(8,096
)
(8,164
)
Net cash provided by (used in) financing activities
$
98,276
$
(68
)
$
(13,804
)
$
84,404
Effect of exchange rate changes on cash and cash equivalents
—
—
299
299
Net increase in cash and cash equivalents
703
7,814
18,288
26,805
Cash and cash equivalents at beginning of period
—
20,860
3,109
23,969
Cash and cash equivalents at end of period
$
703
$
28,674
$
21,397
$
50,774
37
Table of Contents
Nine Months Ended June 30, 2011
(In thousands)
Parent
Subsidiary
Guarantors
Other
Subsidiaries
Consolidated
Operating Activities:
Net income
$
13,873
$
74,085
$
(2,164
)
85,794
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
—
10,782
2,542
13,324
Consumer loan loss provisions
—
9,296
1,959
11,255
Deferred income taxes
8,341
241
(11
)
8,571
Net (gain) loss on sale or disposal of assets
—
(132
)
130
(2
)
Stock compensation
—
11,536
—
11,536
Income from investments in unconsolidated affiliates
(6,797
)
(5,360
)
—
(12,157
)
Changes in operating assets and liabilities, net of business acquisitions:
Service charges and fees receivable, net
—
(545
)
(439
)
(984
)
Inventory, net
—
(292
)
(914
)
(1,206
)
Prepaid expenses, other current assets, and other assets, net
(2,115
)
713
(3,443
)
(4,845
)
Accounts payable and accrued expenses
(12,558
)
(4,157
)
19,783
3,068
Customer layaway deposits
—
(404
)
242
(162
)
Deferred gains and other long-term liabilities
(446
)
107
64
(275
)
Excess tax benefit from stock compensation
(3,166
)
—
—
(3,166
)
Income taxes receivable/payable
1,100
(3,195
)
(1,358
)
(3,453
)
Net cash provided by (used in) operating activities
$
(1,768
)
$
92,675
$
16,391
$
107,298
Investing Activities:
Loans made
—
(397,416
)
(68,721
)
(466,137
)
Loans repaid
—
251,111
45,905
297,016
Recovery of pawn loan principal through sale of forfeited collateral
—
134,668
15,286
149,954
Additions to property and equipment
—
(17,457
)
(6,867
)
(24,324
)
Acquisitions, net of cash acquired
—
(64,823
)
—
(64,823
)
Dividends from unconsolidated affiliates
4,116
3,158
—
7,274
Net cash provided by (used in) investing activities
$
4,116
$
(90,759
)
$
(14,397
)
$
(101,040
)
Financing Activities:
Proceeds from exercise of stock options
395
—
—
395
Excess tax benefit from stock compensation
3,166
—
—
3,166
Debt issuance cost
—
(2,397
)
—
(2,397
)
Taxes paid related to net share settlement of equity awards
(7,409
)
—
—
(7,409
)
Proceeds on revolving line of credit
70,000
—
—
70,000
Payments on revolving line of credit
(43,500
)
—
—
(43,500
)
Payments on bank borrowings
(25,000
)
(4
)
—
(25,004
)
Net cash used in financing activities
$
(2,348
)
$
(2,401
)
$
—
$
(4,749
)
Effect of exchange rate changes on cash and cash equivalents
—
—
129
129
Net (decrease) increase in cash and cash equivalents
—
(485
)
2,123
1,638
Cash and cash equivalents at beginning of period
—
23,862
1,992
25,854
Cash and cash equivalents at end of period
$
—
$
23,377
$
4,115
$
27,492
38
Table of Contents
Note O. Supplemental Consolidated Financial Information
Supplemental Consolidated Statements of Financial Position Information:
The following table provides information on amounts included in pawn service charges receivable, net, consumer loan fees, net, inventories, net and property and equipment, net:
June 30,
September 30,
2012
2011
2011
(In thousands)
Pawn service charges receivable:
Gross pawn service charges receivable
$
37,127
$
34,739
$
37,175
Allowance for uncollectible pawn service charges receivable
(11,035
)
(10,367
)
(10,720
)
Pawn service charges receivable, net
$
26,092
$
24,372
$
26,455
Consumer loan fees receivable:
Gross consumer loan fees receivable
$
30,097
$
7,381
$
7,346
Allowance for uncollectible consumer loan fees receivable
(4,368
)
(497
)
(571
)
Consumer loan fees receivable, net
$
25,729
$
6,884
$
6,775
Inventory:
Inventory, gross
$
100,970
$
87,066
$
99,854
Inventory reserves
(6,549
)
(8,035
)
(9,481
)
Inventory, net
$
94,421
$
79,031
$
90,373
Property and equipment:
Property and equipment, gross
$
245,487
$
200,728
$
207,392
Accumulated depreciation
(145,291
)
(125,679
)
(128,894
)
Property and equipment, net
$
100,196
$
75,049
$
78,498
Property and equipment at June 30, 2012 includes approximately
$1.2 million
of equipment leased under a capital lease. Amortization of equipment under capital leases is included with depreciation expense and was immaterial for the three and nine-month periods ended June 30, 2012. Future minimum lease payments related to capital leases are
$0.5 million
,
$0.5 million
and
$0.3 million
due within one, two and three years respectively, for a total of
$1.3 million
, of this amount
$0.2 million
represents interest, and the present value of net minimum lease payments as of June 30, 2012 was
$1.1 million
.
Other Supplemental Information:
June 30,
September 30,
2012
2011
2011
(In thousands)
Consumer loans:
Expected LOC losses
$
1,775
$
1,664
$
1,795
Maximum exposure for LOC losses
$
24,842
$
29,589
$
30,268
39
Table of Contents
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The
discussion in this section contains forward-looking statements that are based on our current expectations. Actual results could differ materially from those expressed or implied by the forward-looking statements due to a number of risks, uncertainties and other factors, including those identified in “Part II, Item 1A — Risk Factors” of this report and "Part I, Item 1A—Risk Factors" of our Annual Report on FOrm 10-K for the year ended September 30, 2011.
Overview
We are a leading provider of instant cash solutions. We provide collateralized, non-recourse loans, commonly known as pawn loans, and a variety of short-term consumer loans including payday loans, installment loans and auto title loans, and in Texas only, fee-based credit services to customers seeking loans. The acquisition of a
60%
interest in Crediamigo marks our initial entry into the unsecured lending market in Mexico. Crediamigo has approximately
170
payroll withholding agreements with Mexican employers, primarily federal, state and local governments and agencies, and provides long-term consumer loans to the agencies’ employees. In the current quarter, we acquired a 72% interest in Cash Genie, which offers short-term consumer loans online in the United Kingdom.
At
June 30, 2012
, we operated a total of
1,250
locations, consisting of
464
U.S. pawn stores (operating primarily as EZPAWN or Value Pawn) and
seven
retail stores (operating as Cash Converters),
223
pawn stores in Mexico (operating as Empeño Fácil or Empeñe su Oro),
443
U.S. financial services stores (operating primarily as EZMONEY),
32
financial services stores in Canada (operating as CASHMAX ),
36
financial and retail services stores in Canada (operating as Cash Converters) and
45
Crediamigo locations in Mexico. In addition, we are the franchisor for
12
franchised Cash Converters stores in Canada. We also own almost
30%
of Albemarle & Bond Holdings, PLC, one of the U.K.’s largest pawnbroking businesses with over
150
stores, and almost
33%
of Cash Converters International Limited, which franchises and operates a worldwide network of over 600 locations that buy and sell second-hand merchandise and offer financial services.
Our business consists of three reportable segments: The U.S. & Canada segment, which includes all business activities in the United States and Canada; Latin America segment, which includes our Empeño Fácil Pawn operations and Crediamigo financial services operations in Mexico; and Other International segment, which currently includes the Cash Genie online business in the U.K. and our equity interests in the net income of Albemarle & Bond and Cash Converters International.
The following tables present stores by segment:
Three Months Ended June 30, 2012
Company-owned Stores
U.S. &
Canada
Latin
America
Other
International
Consolidated
Franchises
Stores in operation:
Beginning of period
970
250
—
1,220
12
De novo
4
19
—
23
—
Acquired
9
—
—
9
—
Sold, combined, or closed
(1
)
(1
)
—
(2
)
—
End of period
982
268
—
1,250
12
Nine Months Ended June 30, 2012
Company-owned Stores
U.S. &
Canada
Latin
America
Other
International
Consolidated
Franchises
Stores in operation:
Beginning of period
933
178
—
1,111
13
De novo
12
46
—
58
—
Acquired
49
45
—
94
—
Sold, combined, or closed
(12
)
(1
)
—
(13
)
(1
)
End of period
982
268
—
1,250
12
40
Table of Contents
Three Months Ended June 30, 2011
Company-owned Stores
U.S. &
Canada
Latin
America
Other
International
Consolidated
Franchises
Stores in operation:
Beginning of period
910
147
—
1,057
—
De novo
1
8
—
9
—
Acquired
23
—
—
23
13
Sold, combined, or closed
(6
)
—
—
(6
)
(1
)
End of period
928
155
—
1,083
12
Nine Months Ended June 30, 2011
Company-owned Stores
U.S. &
Canada
Latin
America
Other
International
Consolidated
Franchises
Stores in operation:
Beginning of period
891
115
—
1,006
—
De novo
16
40
—
56
—
Acquired
32
—
—
32
13
Sold, combined, or closed
(11
)
—
—
(11
)
(1
)
End of period
928
155
—
1,083
12
Pawn and Retail Activities
We earn pawn service charge revenues on our pawn lending. While allowable service charges vary by state and loan size, a majority of our U.S. pawn loans earn
20%
per month. Our average U.S. pawn loan amount typically ranges between
$125
and
$145
but varies depending on the valuation of each item pawned. The total U.S. loan term ranges between
60
and
120
days, consisting of the primary term and grace period. In Mexico, pawn service charges range from
15%
to
21%
per month, including applicable taxes, with the majority of loans earning
21%
. The total Mexico pawn loan term is
40
days, consisting of the primary term and grace period. Individual loans are made in Mexican pesos and vary depending on the valuation of each item pawned, but typically average
$60
U.S. dollars.
In our pawn stores, retail stores in Pennsylvania and Virginia and certain financial services stores in Canada, we acquire inventory for retail sales through pawn loan forfeitures, purchases of customers’ second hand merchandise or purchases of new or refurbished merchandise from third party vendors. The gross profit on sales of inventory depends primarily on our assessment of the loan or purchase value at the time the property is either accepted as loan collateral or purchased. Margins achieved upon sale of inventory are a function of the assessment of value at the time the pawn loan was originated or, in the case of purchased merchandise, the purchase price.
We record a valuation allowance for obsolete or slow-moving inventory based on the type and age of merchandise. We generally establish a higher allowance percentage on general merchandise, as it is more susceptible to obsolescence, and establish a lower allowance percentage on jewelry, as it generally has greater inherent commodity value. At
June 30, 2012
, our total allowance was
6.5%
of gross inventory compared to
9.2%
at
June 30, 2011
and
9.5%
at
September 30, 2011
. Changes in the valuation allowance are charged to merchandise cost of goods sold.
Consumer Loan Activities
At
June 30, 2012
,
290
of our U.S. financial services stores and
25
of our U.S. pawn stores in Texas offered credit services to customers seeking short-term consumer loans from unaffiliated lenders. We do not participate in any of the loans made by the lenders, but earn a fee for helping customers obtain credit and for enhancing customers’ creditworthiness by providing letters of credit to the unaffiliated lenders. Customers may obtain two types of signature loans from the unaffiliated lenders. In all stores offering signature loan credit services, customers can obtain payday loans, with principal amounts up to
$1,500
but averaging about
$505
. Terms of these loans are generally less than
30
days, averaging about
16
days, with due dates corresponding with the customers’ next payday. We typically earn a fee of
22%
of the loan amount for our credit services offered in connection with payday loans. In the financial services stores offering credit services, customers can obtain longer-term unsecured installment loans from the unaffiliated lenders. There are two types of installment loans offered in connection with our credit
41
Table of Contents
services. All installment loans typically carry terms of about
five
months with
ten
equal installment payments, including principal amortization, due on customers’ paydays. Traditional installment loan principal amounts range from
$1,525
to
$3,000
, but average about
$2,145
, and with each semi-monthly or bi-weekly installment payment, we earn a fee of
11%
of the initial loan amount. Low dollar installment loan principal amounts range from
$100
to
$1,500
, but average about
$695
. With each semi-monthly or bi-weekly installment payment, we earn a fee of
13
-
14%
of the initial loan amount. At
June 30, 2012
, payday loans comprised
86%
of the balance of signature loans brokered through our credit services, and installment loans comprised the remaining
14%
.
Outside of Texas, we earn loan fee revenue on our consumer loans. In
20
U.S. pawn stores,
79
U.S. financial services stores and
67
Canadian financial services stores we offer payday loans subject to state or provincial law. The average payday loan amount is approximately
$440
and the term is generally less than
30
days, averaging about
17
days. We typically charge a fee of
15%
to
22%
of the loan amount. In
115
of our U.S. financial services stores and
three
U.S. pawn stores, we offer installment loans subject to state law. These installment loans carry a term of
four
to
seven
months, with a series of equal installment payments including principal amortization, due monthly, semi-monthly or on the customers’ paydays. Total interest and fees on these loans vary in accordance with state law and loan terms, but over the entire loan term, total approximately
45%
to
130%
of the original principal amount of the loan. We began offering installment loans rather than payday loans in Wisconsin in
January 2011
and in Missouri in
June 2011
. Installment loan principal amounts range from
$100
to
$3,000
, but average approximately
$555
.
At
June 30, 2012
,
399
of our U.S. financial services stores and
44
of our U.S. pawn stores offered auto title loans or, in Texas, credit services to assist customers in obtaining auto title loans from unaffiliated lenders. Auto title loans are
30
-day loans secured by the titles to customers’ automobiles. Loan principal amounts range from
$100
to
$10,000
, but average about
$825
. We earn a fee of
12.5%
to
25%
of auto title loan amounts. In the current quarter, in Texas, we began assisting customers in obtaining longer-term auto title installment loans from unaffiliated lenders. Auto installment loans typically carry terms of two to four months with up to four equal installments. Auto installment loan principal amounts range from $150 to $10,000, but average about $850, and with each installment payment, we earn a fee of 5-14% of the initial loan amount.
In Mexico, Crediamigo offers installment consumer loans with typical annual yields of around 70% and collects interest and principal through payroll deductions. The average loan is approximately $1,150 with a term of 32 months.
Acquisitions
In the current quarter, we acquired nine pawn stores located in the state of Minnesota and a 72% interest in Ariste Holding Limited and its affiliates, which provides online loans in the U.K under the name "Cash Genie," for total consideration of $43.7 million, net of cash acquired. In the prior year quarter we acquired 23 stores located in Florida, Iowa, Wisconsin, Utah and the Chicago metropolitan area for approximately $33.3 million, net of cash acquired. The results of all acquired stores have been consolidated with our results since their acquisition.
International Growth
With continued execution of the our geographic and product diversification strategy nearly 20% of our consolidated segment contribution in the quarter was attributable to areas outside the United States, up from 9% a year earlier. Total revenue in the Latin America and Other International segments combined more than doubled, with combined segment contribution increasing 142%. These year-over year increases are the result of continued strength in our Empeño Fácil business in Mexico, the acquisition of controlling interests in Crediamigo and Cash Genie, and our strategic investments in the United Kingdom and Australia.
Other
Included in the results for the nine-month period ended
June 30, 2011
is a pre-tax administrative expense charge of
$10.9 million
related to the
October 2010
retirement of our former Chief Executive Officer, including
$3.4 million
attributable to a cash payment and
$7.5 million
attributable to the vesting of restricted stock. The prior year quarter income tax expense reflects a
$3.8 million
tax benefit related to this charge.
42
Table of Contents
Critical Accounting Policies
With the exception of the derivative instruments and hedging activities and consumer loan policies as described in the section below, there have been no changes in critical accounting policies as described in our Annual Report on Form 10-K for the year ended
September 30, 2011
.
Consumer Loans
We provide a variety of short-term consumer loans including payday loans, installment loans and auto title loans, and in Texas only, fee-based credit services to customers seeking loans. In Mexico, Crediamigo enters into agreements with employers that permit it to market long-term consumer loans to employees. Payments are withheld by the employers through payroll deductions and remitted to Crediamigo. With the exception of the incorporation of Crediamigo, there have been no changes to our consumer loans revenue recognition, allowance for losses and bad debt expense policies.
Revenue Recognition
We recognize consumer loan fees related to loans we directly originate based on the percentage of consumer loans made that we believe to be collectible. We earn credit service fees when we assist customers in obtaining consumer loans from unaffiliated lenders, and we recognize the fee revenue ratably over the life of the related loans. We reserve the percentage of interest and credit service fees we expect not to collect. Accrued fees related to defaulted loans reduce fee revenue upon loan default and increase fee revenue upon collection.
Bad Debt Expense
We consider a consumer loan defaulted if it has not been repaid or renewed, when applicable, by the maturity date. If one payment of an installment loan is delinquent, that one payment is considered defaulted. If more than one installment payment is delinquent at any time, the entire installment loan is considered defaulted. We charge loan principal of loans we directly originate to consumer loan bad debt. In Texas, we issue letters of credit to enhance the creditworthiness of our customers, which assure the lenders that if borrowers default on the loans, we will pay the lenders, upon demand, the principal and accrued interest owed to the lenders by the borrowers plus any insufficient fund fees. We charge amounts paid under letters of credit to consumer loan bad debt. In Mexico, we consider consumer loans made by Crediamigo defaulted if the customer is no longer employed and therefore we are no longer entitled to receive payments via payroll withholdings. Once we receive notice that the customer’s employment has been terminated, we charge the loan principal to consumer loan bad debt, leaving only active loans in the reported balance. We record recoveries of defaulted loans as a reduction of bad debt at the time of collection. After attempting collection of bad debts internally, we occasionally sell them to an unaffiliated company as another method of recovery, and record the proceeds from such sales as a reduction of bad debt at the time of the sale.
Allowance for Losses
We provide an allowance for losses on consumer loans that have not yet matured and related fees receivable, based on recent loan default experience adjusted for seasonal variations, and if applicable, the age of past-due loans and amounts we expect to receive through the sale of repossessed vehicles. The allowance for losses we expect to incur under letters of credit includes all amounts we expect to pay to the lenders upon loan default, including loan principal, accrued interest and insufficient funds fees. We charge any changes in the principal valuation allowance to consumer loan bad debt. We record changes in the fee receivable valuation allowance to consumer loan fee revenue.
Derivative Instruments and Hedging Activities
We record all derivative instruments according to Financial Accounting Standards Board (“FASB”) ASC 815-20-25, “Derivatives and Hedging – Recognition.” Accounting for changes in the fair value of derivatives is determined by the intended use of the derivative, whether it is designated as a hedge and whether the hedging relationship is effective in achieving offsetting changes for the risk being hedged. Derivatives designated to hedge the changes in the fair value of an asset, liability, or firm commitment due to an identified risk in the hedged item, such as interest rate risk or foreign currency exchange rate risk are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a cash flow hedge. We may enter into derivative contracts that are intended to economically hedge certain of our risks, even though hedge accounting does not apply or we elect not to apply hedge accounting.
43
Table of Contents
We acquire significant amounts of gold either through purchases or from forfeited pawn loan collateral and sell it to refiners. In our first fiscal quarter of
2012
, we began using derivate financial instruments in order to manage our commodity price risk associated with the forecasted sales of gold scrap. From time to time, we purchase put options related to the future market price of gold, and simultaneously, we sell a call option for the same future period for a premium to offset the cost of the put. The combined put and call options, or collar, has the effect of providing us protection from the future downward gold price movement but also limits the extent we can participate in future upward price movement. These collars are not designated as hedges as they do not meet the hedge accounting requirements FASB ASC 851-20-25. The fair value of the derivative instruments is recognized in “Prepaid expenses and other assets” in the consolidated balance sheets and changes in fair value are recognized in “Other” in our consolidated statements of operations.
Reclassifications
Previously, we reported segment information based primarily on product offerings. Beginning with the second quarter of fiscal
2012
, we redefined our reportable operating segments based on geography as our company is increasingly being organized and managed along geographic lines, with product offerings and channels based on local custom and regulation. For this reason, we concluded that segment reporting based on geography more closely aligns with our management organization and strategic direction. In connection with the new segment structure, we have changed the accountability for, and reporting of, certain costs including administrative, depreciation and amortization. When practical, these costs are allocated to segments. Interest is also allocated to operating segments when debt is incurred at the local country level and is non-recourse to EZCORP. Expenses that cannot be allocated are included as corporate expenses.
In our second fiscal quarter of
2011
, we reclassified fees from our Product Protection Plan and Jewelry VIP Program as well as layaway fees from “Other” revenue to “Sales,” as fees from these products are incidental to sales of merchandise. Prior year figures have been reclassified to conform to this presentation and margins have been recalculated accordingly throughout management’s discussion and analysis.
Three Months Ended June 30, 2012
vs.
Three Months Ended June 30, 2011
The following table presents selected, unaudited, consolidated financial data for our three-month periods ended
June 30, 2012
and
2011
(the “current quarter” and “prior quarter," respectively):
Three Months Ended June 30,
Percentage
Change
2012
2011
(In thousands)
Revenues:
Sales
$
117,932
$
115,345
2.2
%
Pawn service charges
56,163
48,365
16.1
%
Consumer loan fees
53,504
38,870
37.6
%
Other
1,365
572
138.6
%
Total revenues
228,964
203,152
12.7
%
Cost of goods sold
72,453
69,128
4.8
%
Consumer loan bad debt
11,251
11,027
2.0
%
Net revenues
$
145,260
$
122,997
18.1
%
Net income attributable to EZCORP, Inc.
$
28,523
$
26,527
7.5
%
44
Table of Contents
Nine Months Ended June 30, 2012
vs.
Nine Months Ended June 30, 2011
The following table presents selected, unaudited, consolidated financial data for our nine-month periods ended
June 30, 2012
and
2011
(the “current
nine-month period
” and “prior
nine-month period
,” respectively):
Nine Months Ended June 30,
Percentage
Change
2012
2011
(In thousands)
Revenues:
Sales
$
409,401
$
363,658
12.6
%
Pawn service charges
172,399
144,944
18.9
%
Consumer loan fees
148,911
125,652
18.5
%
Other
3,404
978
248.1
%
Total revenues
734,115
635,232
15.6
%
Cost of goods sold
244,463
219,258
11.5
%
Consumer loan bad debt
28,742
27,795
3.4
%
Net revenues
$
460,910
$
388,179
18.7
%
Net income attributable to EZCORP, Inc.
$
105,136
$
85,794
22.5
%
Segment Results of Operations
Three Months Ended June 30, 2012 vs. Three Months Ended June 30, 2011
The following discussion compares our results of operations for the quarter ended
June 30, 2012
to the quarter ended
June 30, 2011
. It should be read with the accompanying unaudited financial statements and related notes.
In the current quarter, consolidated total revenues
increased
13%
, or
$25.8 million
, to
$229.0 million
, compared to the prior year quarter. The increase was primarily driven by a
16%
increase in pawn service charges, a
38%
increase in consumer loan fees, which includes consumer loan fees of $17.8 million and $3.9 million from Crediamigo and Cash Genie, respectively, and an
18%
increase in merchandise sales, partially offset by a
17%
decrease in jewelry scrapping sales. Net revenues of
$145.3 million
, increased
$22.3 million
, or
18%
, and store operations increased
$9.0 million
or
13%
. Administrative expenses of
$22.7 million
increased
$8.3 million
, $4.9 million of which result from the consolidation of Crediamigo and Cash Genie, neither of which are store-based operations, and therefore, the majority of their cost base is included in administrative expenses. After a
$2.7 million
increase
in depreciation and amortization, a
$0.3 million
increase
in interest, a
$1.5 million
decrease in income tax expense and the
$1.2 million
in net income attributable to the noncontrolling interest, net income attributable to EZCORP, Inc.
increased
8%
to
$28.5 million
.
45
Table of Contents
U.S. & Canada
The following table presents selected financial data for the U.S. & Canada segment:
Three Months Ended June 30,
2012
2011
(In thousands)
Merchandise sales
$
65,799
$
58,173
Jewelry scrapping sales
37,456
46,514
Pawn service charges
49,979
43,846
Consumer loan fees
39,243
38,870
Other revenues
649
566
Total revenues
193,126
187,969
Merchandise cost of goods sold
38,519
32,924
Jewelry scrapping cost of goods sold
24,415
28,951
Consumer loan bad debt
9,368
11,027
Net revenues
120,824
115,067
Operations expense:
Store operations
65,975
61,347
Administrative
5,970
4,293
Depreciation
3,622
2,828
Amortization
142
117
Loss on sale or disposal of assets
93
157
Interest
(1
)
20
Other
614
2
Segment contribution
$
44,409
$
46,303
Other data:
Gross margin on merchandise sales
41.5
%
43.4
%
Gross margin on jewelry scrapping sales
34.8
%
37.8
%
Gross margin on total sales
39.0
%
40.9
%
Average pawn loan balance per pawn store at period end
$
285
$
293
Average yield on pawn loan portfolio (a)
164
%
157
%
Pawn loan redemption rate
83
%
82
%
Consumer loan bad debt as a percentage of consumer loan fees
24
%
28
%
(a)
Average yield on pawn loan portfolio is calculated as pawn service charge revenues for the period divided by the average pawn loan balance during the period.
The U.S. & Canada segment total revenues
increased
$5.2 million
, or
3%
from the prior year quarter to
$193.1 million
. Same store total revenues decreased $9.4 million, or 5%, and new and acquired stores net of closed stores contributed $14.6 million. In the current quarter, we acquired 9 pawn stores in the U.S. for $11.3 million. As part of this acquisition, we began operations in the state of Minnesota, bringing the total number of states in which we operate to 24 at
June 30, 2012
.
Our current quarter pawn service charge revenue
increased
14%
, or
$6.1 million
, from the prior year quarter to
$50.0 million
. Same store pawn service charges increased $3.2 million, or 7%, with new and acquired stores net of closed stores contributing $2.9 million. The same store improvement was due to a 2% increase in average same store pawn loan balance coupled with a higher yield.
The current quarter merchandise sales gross profit
increased
$2.0 million
, or
8%
, from the prior year quarter to
$27.3 million
.
46
Table of Contents
This was due to an increase of $8.1 million in sales from new and acquired stores net of closed stores, partially offset by a 1%, or $0.5 million decrease in same store sales and a
1.9
percentage point
decrease
in gross margins. The decrease in gross margins is due to a shift in sales mix from jewelry sales to general merchandise. On a same store basis, general merchandise sales were up
9%
while jewelry sales were down
19%
.
Gross profit on jewelry scrapping sales
decreased
$4.5 million
, or
26%
, from the prior year quarter to
$13.0 million
. Jewelry scrapping revenues
decreased
$9.1 million
, or
19%
, due to a 28% decrease in gold volume partially offset by a 10% increase in proceeds realized per gram of gold jewelry scrapped. Same store jewelry scrapping sales decreased $12.0 million, or 26%, and new and acquired stores contributed $3.1 million. Jewelry scrapping sales include the sale of approximately $2.1 million of loose diamonds removed from scrap jewelry in the current quarter and $2.6 million in the prior year quarter. Scrap cost of goods
decreased
$4.5 million
, or
16%
, as a result of a 13% increase average cost per gram of jewelry scrapped and the decrease in volume.
Declining volume in both gold purchases and forfeited collateral from pawn loans resulted in the decline in gold scrapping volume in the quarter, continuing a trend that started in the prior year quarter. Although the percentage of our pawn balance represented by jewelry has remained relatively unchanged over time in dollar terms, volumes measured in grams have declined as prices have risen. Redemption rates for pawned jewelry have also risen gradually reaching 86% in the current quarter. Same store purchases of gold jewelry decreased 38% in the current quarter, also continuing a recent trend. As a result of fewer forfeited items and purchases, scrap sales decreased 26% in the quarter on a same store basis.
The current quarter’s consumer loan fees remained relatively constant at
$39.2 million
, a
1%
increase over the prior year quarter; however, net fees increased 7%, reflecting a significant improvement in bad debt performance. Consumer loan bad debt as a percentage of fees is
24%
in the current quarter compared to
28%
in the prior year quarter. The improvement in bad debt was due to continuing improvements in the store level execution of servicing the customer and the loan, as well as enhanced productivity measurement tools and enhanced use of technology in our collections department.
Total segment operations expense
increased
to
$76.4 million
(
40%
of revenues) in the current quarter from
$68.8 million
(
37%
of revenues) in the prior year quarter. Store operations expense increased
$4.6 million
, or
8%
, due to higher operating costs resulting from new and acquired stores. Administrative expenses increased
39%
, or
$1.7 million
, to
$6.0 million
mainly due to increased labor, benefits and additional investments made in infrastructure to support our growth. Depreciation and amortization
increase
d
28%
, or
$0.8 million
, from the prior year quarter to
$3.8 million
, mainly due to assets placed in service at new and acquired stores.
In the current quarter, U.S. & Canada delivered a segment contribution of
$44.4 million
, a
$1.9 million
decrease compared to the prior year quarter driven by the challenges related to jewelry merchandise sales and gold scrap sales; however, other elements of the business continued to show strength, offsetting to a large extent, the challenges in the gold and jewelry environment.
47
Table of Contents
Latin America
The following table presents selected financial data for the Latin America segment after translation to U.S. dollars from its functional currency of the Mexican peso:
Three Months Ended June 30,
2012
2011
(In thousands)
Merchandise sales
$
10,159
$
6,401
Jewelry scrapping sales
4,518
4,257
Pawn service charges
6,184
4,519
Consumer loan fees
10,381
—
Other revenues
558
6
Total revenues
31,800
15,183
Merchandise cost of goods sold
5,735
3,767
Jewelry scrapping cost of goods sold
3,784
3,486
Consumer loan bad debt
632
—
Net revenues
21,649
7,930
Operations expense:
Store operations
8,792
5,406
Administrative
4,335
1,014
Depreciation
1,054
639
Amortization
999
104
(Gain)/loss on sale or disposal of assets
(4
)
12
Interest, net
22
2
Other
(13
)
2
Segment contribution
$
6,464
$
751
Other data:
Gross margin on merchandise sales
43.5
%
41.1
%
Gross margin on jewelry scrapping sales
16.2
%
18.1
%
Gross margin on total sales
35.1
%
31.9
%
Average pawn loan balance per pawn store at period end
$
60
$
63
Average yield on pawn loan portfolio (a)
187
%
187
%
Pawn loan redemption rate
75
%
73
%
Consumer loan bad debt as a percentage of consumer loan fees
6
%
N/A
(a)
Average yield on pawn loan portfolio is calculated as pawn service charge revenues for the period divided by the average pawn loan balance during the period.
The average exchange rate used to translate Latin America’s current quarter results from Mexican pesos to U.S. dollars was 13.5 to
1
, 15% weaker than the prior year quarter’s rate of 11.7 to
1
. Total revenues
increased
109%
in U.S. dollars and 142% in peso terms. Operating expenses
increased
112% in U.S. dollars and 135% increase in peso terms. In the current quarter, we opened
19
de novo stores.
The Latin America segment total revenues
increased
$16.6 million
, or
109%
, in the current quarter to
$31.8 million
. Same store total revenues increased 4% to $15.8 million, and new and acquired stores contributed $16.0 million. The overall increase in total revenues was mostly due the inclusion of $10.4 million Crediamigo consumer loan fees, a $4.0 million increase in merchandise and jewelry scrapping sales and $1.7 million increase in pawn service charges.
Latin America’s pawn service charge revenues
increased
$1.7 million
, or
37%
, in the current quarter to
$6.2 million
. Same store pawn service charges increased 7% to $4.8 million and new and acquired stores contributed $1.3 million. The total increase
48
Table of Contents
was due to a 37% increase in outstanding pawn loan balance from the prior year quarter. On a same store basis the average pawn loan balance during the period increased 4%.
Merchandise gross profit increased
$1.8 million
or
68%
, from the prior year quarter to
$4.4 million
. The
increase
was due to a $1.1 million, or 17%, same store sales increase and $2.7 million in sales from new and acquired stores coupled with a
2.4
percentage point
increase
in gross margins to
43.5%
.
Gross profit on jewelry scrapping sales remained relatively constant at
$0.7 million
. Jewelry scrapping revenues increased
6%
to
$4.5 million
, as the 5% decrease in gold volume was mostly offset by an 8% increase in proceeds realized per gram of gold jewelry scrapped. Same store jewelry scrapping sales decreased $0.9 million, or 21%, and new and acquired stores contributed $1.1 million. Scrap cost of goods
increased
$0.3 million
or
9%
.
The Crediamigo acquisition marks our initial entry into the non-secured loan business in Mexico. In the current quarter, Crediamigo contributed total revenues of $10.8 million and net revenues of $10.2 million after bad debt as a percentage of consumer loan fees of
6%
.
Total segment operations expense
increased
to
$15.2 million
(
48%
of revenues) in the current quarter from
$7.2 million
(
47%
of revenues). Stores operations expenses increased
$3.4 million
, or
63%
, due to higher operating costs resulting from the addition of 68 Empeño Fácil stores since the prior year quarter and $1.5 million related to Crediamigo sales commissions. Segment administrative expenses increased
$3.3 million
from the prior year quarter to
$4.3 million
mainly due to Crediamigo administrative expenses and other acquisition costs. Depreciation and amortization increased $1.3 million from the prior year quarter to $2.1 million, mainly due to depreciation of assets placed in service at new stores and amortization of acquisition related intangible assets.
In the current quarter, Crediamigo refinanced a portion of its $92.2 million of third party debt at a lower interest rate. This refinancing led to a one-time reduction in interest expense of $2.8 million due to the acceleration of the amortization of the debt premium associated with the refinanced debt. The lower interest rate will result in reduced interest expense going forward. Crediamigo is continuing to refinance other portions of its debt at lower interest rates.
In the current quarter, Latin America's segment contribution increased
$5.7 million
to
$6.5 million
. Contribution margin
increased
15.4
percentage points to
20.3%
from the prior year quarter. For the current quarter Latin America's segment contribution represents 12% of consolidated segment contribution compared to 1% a year ago, this 11 percentage point increase makes Latin America our fastest growing segment.
49
Table of Contents
Other International
The following table presents selected financial data for the Other International segment:
Three Months Ended June 30,
2012
2011
(In thousands)
Consumer loan fees
$
3,880
$
—
Other revenues
158
Total revenues
4,038
—
Consumer loan bad debt
1,251
—
Net revenues
2,787
—
Operations expense:
Store operations
942
—
Administrative
1,870
506
Depreciation
73
—
Amortization
21
—
Loss on sale or disposal of assets
223
—
Interest
(1
)
—
Equity in net income of unconsolidated affiliates
(4,197
)
(4,099
)
Other
(441
)
(107
)
Segment contribution
$
4,297
$
3,700
Other data:
Consumer loan bad debt as a percent of consumer loan fees
32
%
N/A
On April 14, 2012, we acquired a 72% interest in Cash Genie, an online lending business in the U.K. Since acquisition, Cash Genie's consumer loan fees were
$3.9 million
, with bad debt as a percentage of fees at
32%
. After operations and administrative expenses, and other smaller items, Cash Genie broke even for the quarter.
Our equity in the net income of unconsolidated affiliates (Albemarle & Bond and Cash Converters International)
increased
2%
from the prior year quarter to
$4.2 million
. As we recognize their earnings on a three month lag, our current quarter equity in their net income represents our estimate of their earnings from January 1, 2012 to March 31, 2012.
In the current quarter, segment contribution from the Other International segment increased
$0.6 million
to
$4.3 million
. For the current quarter, the segment's contribution represents 8% of total contribution compared to 7% in the prior year quarter.
50
Table of Contents
Other Items
The following table reconciles our consolidated store operating income discussed above to net income, including items that affect our consolidated financial results but are not allocated among segments:
Three Months Ended June 30,
2012
2011
(In thousands)
Segment contribution
$
55,170
$
50,754
Administrative expenses
10,522
8,566
Depreciation and amortization
1,466
991
Interest, net
877
543
Consolidated income before income taxes
42,305
40,654
Income tax expense
12,594
14,127
Net income
29,711
26,527
Net income attributable to noncontrolling interest
1,188
—
Net income attributable to EZCORP, Inc.
$
28,523
$
26,527
Corporate expenses
increased
$2.7 million
, or
27%
, to
$12.9 million
mainly as a result of a
62%
increase
in interest expense due to greater utilization of our revolver, a
23%
increase
in administrative expenses due to continued investment in growth and profitability initiatives and a
48%
increase in depreciation due to new assets placed in service as a result of investment in infrastructure to support our globalization strategy.
Consolidated income before taxes
increased
$1.7 million
, or
4%
, to
$42.3 million
due to an
$5.7 million
and
$0.6 million
increase
in contribution from the Latin America and Other International segments respectively, partially offset by an
$1.9 million
decrease in contribution from the U.S. & Canada segment and a
$2.7 million
increase
in corporate expenses.
Income tax expense decreased
$1.5 million
, or
11%
, due to a 4.9 percentage points decrease in the quarter's effective tax rate from 35% to 30.1%, as our effective tax rate for the year was reduced from 35% to 33.5%, reflecting the success and growth of our business in areas outside of the United States.
In the current quarter, net income attributable to EZCORP, Inc.
increased
$2.0 million
, or
8%
, to
$28.5 million
, after a
$1.2 million
of net income attributable to the noncontrolling interest.
Nine Months Ended June 30, 2012
vs.
Nine Months Ended June 30, 2011
The following discussion compares our results of operations for the nine-month period ended
June 30, 2012
to the nine-month period ended
June 30, 2011
. It should be read with the accompanying unaudited financial statements and related notes.
In the current
nine-month period
, consolidated total revenues
increased
16%
, or
$98.9 million
, to
$734.1 million
, compared to the prior
nine-month period
. Same store total revenues increased $3.9 million, or 1%, and new and acquired stores contributed $95.0 million. Net income attributable to EZCORP, Inc.
increased
23%
to
$105.1 million
.
51
Table of Contents
U.S. & Canada
The following table presents selected financial data for the U.S. & Canada segment:
Nine Months Ended June 30,
2012
2011
(In thousands)
Merchandise sales
$
227,849
$
196,898
Jewelry scrapping sales
139,736
138,068
Pawn service charges
154,854
133,355
Consumer loan fees
127,061
125,652
Other revenues
2,444
944
Total revenues
651,944
594,917
Merchandise cost of goods sold
132,469
112,605
Jewelry scrapping cost of goods sold
87,102
87,416
Consumer loan bad debt
26,136
27,795
Net revenues
406,237
367,101
Operations expense:
Store operations
203,190
182,769
Administrative
17,841
14,103
Depreciation
10,121
8,194
Amortization
414
353
Gain on sale or disposal of assets
(82
)
(15
)
Interest, net
3
20
Other
345
5
Segment contribution
$
174,405
$
161,672
Other data:
Gross margin on merchandise sales
41.9
%
42.8
%
Gross margin on jewelry scrapping sales
37.7
%
36.7
%
Gross margin on total sales
40.3
%
40.3
%
Average pawn loan balance per pawn store at period end
$
285
$
293
Average yield on pawn loan portfolio (a)
160
%
159
%
Pawn loan redemption rate
83
%
82
%
Consumer loan bad debt as a percentage of consumer loan fees
21
%
22
%
(a)
Average yield on pawn loan portfolio is calculated as pawn service charge revenues for the period divided by the average pawn loan balance during the period.
The U.S. & Canada segment total revenues
increased
$57.0 million
, or
10%
, from the prior
nine-month period
to
$651.9 million
. Same store total revenues stayed relatively constant at $592.9 million. New and acquired stores total revenue for the
nine-month period
was $59.0 million. In the current
nine-month period
, we acquired 26 pawn stores,
seven
retail stores,
15
financial services stores in the U.S. and
one
retail store in Canada for $73.4 million. As part of these acquisitions, we began operations in the states of Pennsylvania, Virginia, Hawaii and Minnesota, bringing the total number of states in which we operate at
June 30, 2012
to 24.
Our current
nine-month period
pawn service charge revenue
increased
16%
, or
$21.5 million
, from the prior
nine-month period
to
$154.9 million
. Same store pawn service charges increased 10.3 million, or 8%, with new and acquired stores net of closed stores contributing $11.2 million. The same store improvement was due to a 6% increase in average same store pawn loan balance.
The current
nine-month period
merchandise sales gross profit
increased
$11.1 million
, or
13%
, from the prior
nine-month
52
Table of Contents
period
to
$95.4 million
. This was due to $30.1 million in sales from new and acquired stores net of closed stores, a $0.9 million increase in same store sales, partially offset by a 0.9 percentage point decrease in gross margins. The decrease in gross margins is primarily due to a shift in sales mix from jewelry sales to general merchandise. On a same store basis, general merchandise sales were up
8%
while jewelry sales were down
15%
.
Gross profit on jewelry scrapping sales
increased
$2.0 million
, or
4%
, from the prior
nine-month period
to
$52.6 million
. Jewelry scrapping revenues
increased
$1.7 million
, or
1%
, due to an 18% increase in proceeds realized per gram of gold jewelry scrapped mostly offset by a 17% decrease in gold volume. Same store jewelry scrapping sales decreased $11.6 million, or 8%, and new and acquired stores contributed $13.1 million. Jewelry scrapping sales include the sale of approximately $7.8 million of loose diamonds removed from scrap jewelry in the current period and $4.0 million in the prior year period. The increase in cost per gram was mostly offset by the decrease in volume, and as a result scrap cost of goods remained relatively constant at
$87.1 million
.
The current
nine-month period
consumer loan fees increased
$1.4 million
, or
1%
. Same store consumer loan fees remained relatively constant at $122.5 million, and consumer loan fees from new and acquired stores were $4.6 million. Consumer loan bad debt as a percentage of fees decreased
1.6
percentage points to
21%
.
Total segment operations expense
increased
to
$231.8 million
(
36%
of revenues) in the current
nine-month period
from
$205.4 million
(
35%
of revenues) in the prior
nine-month period
. The dollar increase was due to an
11%
, or
$20.4 million
, increase in store operations expenses due to operating costs resulting from new and acquired stores, a
27%
, or
$3.7 million
increase
in administrative expenses from the prior year period to
$17.8 million
mainly due to increased labor, benefits and additional investments made in infrastructure to support our growth, a
23%
, or
$2.0 million
increase
in depreciation and amortization from the prior year period to
$10.5 million
, mainly due to assets placed in service at new and acquired stores, and
$0.3 million
increase in other expenses.
In the current
nine-month period
U.S. & Canada delivered a segment contribution of
$174.4 million
, a
$12.7 million
increase compared to the prior
nine-month period
. While have experienced some challenges related to jewelry merchandise sales and gold scrap sales, other elements of the business have continued to show strength, offsetting to a large extent, the challenges in the gold and jewelry environment.
53
Table of Contents
Latin America
The following table presents selected financial data for the Latin America segment after translation to U.S. dollars from its functional currency of the Mexican peso:
Nine Months Ended June 30,
2012
2011
(In thousands)
Merchandise sales
$
30,000
$
17,329
Jewelry scrapping sales
11,816
11,363
Pawn service charges
17,545
11,589
Consumer loan fees
17,764
—
Other revenues
802
34
Total revenues
77,927
40,315
Merchandise cost of goods sold
16,061
10,036
Jewelry scrapping cost of goods sold
8,831
9,201
Consumer loan bad debt
1,140
—
Net revenues
51,895
21,078
Operations expense:
Store operations
23,001
14,533
Administrative
9,964
3,030
Depreciation
2,576
1,723
Amortization
2,651
301
(Gain)/loss on sale or disposal of assets
(3
)
13
Interest, net
1,755
4
Other
3
3
Segment contribution
$
11,948
$
1,471
Other data:
Gross margin on merchandise sales
46.5
%
42.1
%
Gross margin on jewelry scrapping sales
25.3
%
19.0
%
Gross margin on total sales
40.5
%
33.0
%
Average pawn loan balance per pawn store at period end
$
60
$
63
Average yield on pawn loan portfolio (a)
195
%
184
%
Pawn loan redemption rate
76
%
73
%
Consumer loan bad debt as a percentage of consumer loan fees
6
%
N/A
(a)
Average yield on pawn loan portfolio is calculated as pawn service charge revenues for the period divided by the average pawn loan balance during the period.
The average exchange rate used to translate Latin America’s results from Mexican pesos to U.S. dollars was
13.4
to
1
,
10%
higher than the prior year’s rate of
12.1
to
1
. Total revenues
increased
93%
in U.S. dollars and 111% in peso terms. Operating expenses
increased
104%
in U.S. dollars and 120% increase in peso terms. In the current
nine-month period
, we opened
46
de novo stores and on
January 30, 2012
acquired
60%
interest in Crediamigo, a specialty consumer finance company headquartered in Mexico City, with
45
loan servicing locations throughout the country. Crediamigo is included in our results for five months of the
nine-month period
.
The Latin America segment total revenues increased
$37.6 million
, or
93%
, in the current
nine-month period
to
$77.9 million
. Same store total revenues
increased
$3.6 million, or 9%, and new and acquired stores contributed $34.0 million. The overall increase in total revenues was mostly due to the
$17.8 million
Crediamigo consumer loan fees,
$13.1 million
54
Table of Contents
increase in merchandise and jewelry scrapping sales and a
$6.0 million
increase in pawn service charges.
Latin America’s pawn service charge revenues
increased
$6.0 million
, or
51%
, in the current
nine-month period
to
$17.5 million
. Same store pawn service charges increased approximately $1.8 million, or 15%, and new and acquired stores contributed $4.2 million. The total increase was due to a 37% increase in outstanding pawn loan balance coupled with a 11 percentage point increase in the pawn yield. The yield increased primarily due to a 3 percentage point increase in the loan redemption rate as we continued to focus on loan values.
Merchandise gross profit
increased
$6.6 million
, or
91%
, from the prior
nine-month period
to
$13.9 million
. The increase was due to a $4.1 million, or 24%, same store sales increase and $8.6 million in sales from new and acquired stores coupled with a
4.4
percentage point increase in gross margins to
46.5%
.
Gross profit on jewelry scrapping sales
increased
$0.8 million
, or
38%
, from the prior
nine-month period
to
$3.0 million
. Jewelry scrapping revenues increased
4%
to
$11.8 million
, as the 15% decrease in gold volume was offset by a 17% increase in proceeds realized per gram of gold jewelry scrapped. Same store jewelry scrapping sales decreased $2.4 million, or 21%, and new and acquired stores contributed $2.9 million. Scrap cost of goods decreased
$0.4 million
or
4.0%
, as the the decrease in volume, was partially offset by a 7% increase in cost per gram.
The Crediamigo acquisition marks our initial entry into the non-secured loan business in Mexico. In the current
nine-month period
Crediamigo contributed total revenues of $18.2 million and net revenues of $17.0 million after bad debt as a percentage of consumer loan fees of
6%
.
Total operations expense
increased
to
$39.9 million
(
51%
of revenues) in the current
nine-month period
from
$19.6 million
(
49%
of revenues). The dollar increase was due to a
58%
, or
$8.5 million
, increase in store operations expenses due to
higher
operating costs resulting from the addition of 68 Empeño Fácil stores since the end of the prior
nine-month period
and $2.8 million related to Crediamigo commissions, a
$6.9 million
increase
in administrative expenses from the prior
nine-month period
to
$10.0 million
, mainly due to Crediamigo administrative expenses and other acquisition costs, a $3.2 million increase in depreciation and amortization from the prior
nine-month period
to $5.3 million, mainly due to depreciation of assets placed in service at new stores and amortization of acquisition related intangible assets, as well as a
$1.8 million
increase
in net interest expense related to Crediamigo’s debt.
In June 2012, Crediamigo refinanced a portion of its $92.2 million of third party debt at a lower interest rate. This refinancing led to a one-time reduction in interest expense of $2.8 million due to the acceleration of the amortization of the debt premium associated with the refinanced debt. The lower interest rate will result in reduced interest expense going forward. Crediamigo is continuing to refinance other portions of its debt at lower interest rates.
In the current
nine-month period
, the
$30.8 million
greater net revenues were significantly offset by the
$20.3 million
higher operations expense, resulting in a
$10.5 million
increase in contribution for the Latin America segment. Contribution margin increased
11.7
percentage points to
15.3%
. For the current
nine-month period
Latin America's segment contribution represents 6% of consolidated segment contribution compared to 1% a year ago, this 5.0 percentage point increase makes Latin America our fastest growing segment.
55
Table of Contents
Other International
The following table presents selected financial data for the Other International segment:
Nine Months Ended June 30,
2012
2011
(In thousands)
Consumer loan fees
$
4,086
$
—
Other
158
—
Total revenues
4,244
—
Consumer loan bad debt
1,466
—
Net revenues
2,778
—
Operations expense:
Store operations
1,288
—
Administrative
2,292
558
Depreciation
109
—
Amortization
21
—
Loss on sale or disposal of assets
223
—
Interest, net
(1
)
—
Equity in net income of unconsolidated affiliates
(12,935
)
(12,157
)
Other
(505
)
(168
)
Segment contribution
$
12,286
$
11,767
Other data:
Consumer loan bad debt as a percent of consumer loan fees
36
%
N/A
In the first quarter of fiscal 2012 we began offering consumer loans online in the U.K. On April 14, we acquired a 72% interest in Cash Genie, an online lending business in the U.K. and consolidated with our existing U.K. operations. For the current
nine-month period
consumer loan fees were
$4.1 million
with bad debt as a percentage of fees at
36%
.
Our equity in the net income of unconsolidated affiliates
increased
$0.8 million
, or
6%
, from the prior
nine-month period
to
$12.9 million
. The increase is due to a strong performance from Albermarle & Bond offset by a slight decrease by Cash Converters International due to a series of one-time costs.
In the current
nine-month period
, operations expenses were $3.4 million, which include $2.9 million of Cash Genie expenses.
56
Table of Contents
Other Items
The following table reconciles our consolidated store operating income discussed above to net income, including items that affect our consolidated financial results but are not allocated among segments:
Nine Months Ended June 30,
2012
2011
(In thousands)
Segment contribution
$
198,639
$
174,910
Administrative expenses
33,664
38,559
Depreciation
3,999
2,753
Interest, net
1,937
1,127
Consolidated income before income taxes
159,039
132,471
Income tax expense
52,603
46,677
Net income
106,436
85,794
Net income attributable to noncontrolling interest
1,300
—
Net income attributable to EZCORP, Inc.
$
105,136
$
85,794
Corporate expenses
decreased
$2.8 million
, or
7%
, to
$39.6 million
as a result of a $4.9 million decrease in administrative expenses to
$33.7 million
. This decrease is primarily due to a pre-tax charge of
$10.9 million
related to the retirement of our former Chief Executive officer in the prior
nine-month period
. This charge included
$3.4 million
attributable to a cash payment and
$7.5 million
attributable to the accelerated vesting of restricted stock. Excluding this charge, administrative expenses increased
$6.0 million
, mostly related to an increase in professional fees associated with our continued investment in growth and profitability initiatives. In the current
nine-month period
interest expense increased
72%
due to greater utilization of our revolver and depreciation
increased
45%
due to assets placed in service as we continue to invest in the infrastructure to support our growth.
Consolidated income before taxes
increased
$26.6 million
, or
20%
, to
$159.0 million
mostly due to a
$12.7 million
,
$10.5 million
and
$0.5 million
increase
in contribution from the U.S. & Canada, Latin America and Other International segments respectively, partially offset by a
$2.8 million
decrease
in corporate expenses .
In the current
nine-month period
, income tax expense increased
$5.9 million
, or
13%
, to
$52.6 million
. The current
nine-month period
effective tax rate is
33.1%
compared to
35.2%
in the prior
nine-month period
. The decrease is primarily due to the determination that the undistributed earnings of non-U.S. subsidiaries on which income taxes were previously recorded will not be repatriated in the foreseeable future, as well as the recognition of state net operating losses.
In the current
nine-month period
, net income attributable to EZCORP, Inc.
increased
$19.3 million
, or
23%
, to
$105.1 million
, after
$1.3 million
of net income attributable to the noncontrolling interest.
Liquidity and Capital Resources
In the current nine-month period, our
$104.1 million
cash flow from operations consisted of (i) net income plus several non-cash items, aggregating to $130.2 million, net of (ii) $26.1 million of normal, recurring changes in operating assets and liabilities. In the prior nine-month period, our
$107.3 million
cash flow from operations consisted of (i) net income plus several non-cash items, aggregating to $118.3 million, net of (ii) $11.0 million of normal, recurring changes in operating assets and liabilities. The primary differences in cash flow from operations between the current and prior years were the contributions from acquisitions, organic growth throughout our other operations and revenue streams, and the decrease in stock compensation expense from the prior year which was primarily attributable to the retirement of our former CEO, net of higher taxes paid.
The
$162.0 million
of net cash used in investing activities during the current nine-month period was funded by cash flow from operations, cash on hand and borrowings on our line of credit facility. We received
$5.6 million
in dividends from our unconsolidated affiliates. We invested
$125.2 million
in cash to acquire
48
stores in the U.S., one store in Canada, a
60%
interest in Crediamigo, a decision science model for the underwriting of consumer loans and a 72% interest in Cash Genie. Other significant investments in the period were the
$33.2 million
in additions of property and equipment. Partially offsetting these investments was the $9.1 million of loans made in excess of customer loan repayments and the recovery of principal through the sale of forfeited pawn loan collateral. We also paid
$1.2 million
of withholding tax upon the net share settlement of restricted stock vesting, net of related tax benefits.
57
Table of Contents
The net effect of these and other smaller cash flows was a
$27.9 million
increase in cash on hand, providing a
$51.9 million
ending cash balance.
Below is a summary of our cash needs to meet future aggregate contractual obligations:
Payments due by Period
Contractual Obligations
Total
Less than
1 year
1-3 years
3-5 years
More than
5 years
(In thousands)
Long-term debt obligations*
$
195,356
$
17,974
$
157,541
$
19,841
$
—
Interest on long-term debt obligations
42,925
19,197
20,909
2,819
—
Operating lease obligations
201,136
51,747
78,976
42,020
28,393
Capital lease obligations
1,284
451
833
—
—
Total
$
440,701
$
89,369
$
258,259
$
64,680
$
28,393
* Excludes debt premium related to Crediamigo
In addition to the contractual obligations in the table above, we are obligated under letters of credit issued to unaffiliated lenders as part of our credit service operations. At
June 30, 2012
, our maximum exposure for losses on letters of credit, if all brokered loans defaulted and none was collected, was
$24.8 million
. Of that total, $4.7 million was secured by titles to customers’ automobiles. These amounts include principal, interest and insufficient funds fees.
In addition to the operating lease obligations in the table above, we are responsible for the maintenance, property taxes and insurance at most of our locations. In the fiscal year ended
September 30, 2011
, these collectively amounted to
$17.4 million
.
The operating lease obligations in the table above include expected rent for all our store locations through the end of their current lease terms. Of the
443
U.S. EZMONEY financial services stores, 159 adjoin an EZPAWN store. The lease agreements at approximately 94% of the remaining 284 free-standing EZMONEY stores contain provisions that limit our exposure for additional rent to only a few months if laws were enacted that had a significant negative effect on our operations at these stores.
In the remaining three months of the fiscal year ending
September 30, 2012
, we plan to open approximately
36
new stores for an aggregate investment of
$6.2 million
of capital expenditures plus the funding of working capital and start-up losses related to these store openings. We believe new stores will create a drag on earnings and liquidity until their second year of operations.
On
May 10, 2011
, we entered into a new senior secured credit agreement with a syndication of five banks, replacing our previous credit agreement. Among other things, the new credit agreement provides for a
four
year
$175 million
revolving credit facility that we may, under the terms of the agreement, request to be increased to a total of
$225 million
. Upon entering the new credit agreement, we repaid and retired all other outstanding debt. The new credit facility increases our available credit and provides greater flexibility to make investments and acquisitions both domestically and internationally. Terms of the credit agreement require, among other things, that we meet certain financial covenants. We were in compliance with all covenants at
June 30, 2012
and expect to remain in compliance based on our expected future performance. At
June 30, 2012
, we had borrowed
$114.7 million
, leaving $60.3 available on the facility.
We anticipate that cash flow from operations, cash on hand and availability under our revolving credit facility will be adequate to fund our contractual obligations, planned store growth, capital expenditures and working capital requirements during the coming year.
We have an effective “shelf” Registration Statement on Form S-4 covering an aggregate of
2.0 million
shares of our Class A Common Stock that we may offer from time to time in connection with future acquisitions of businesses, assets or securities. We have issued an aggregate of approximately
843,000
shares of Class A Common Stock in connection with acquisitions of several pawn stores and the acquisition of a 72% interest in Cash Genie, leaving approximately
1.2 million
shares covered by the registration statement and available for issuance in future acquisitions.
On
February 3, 2012
, we filed with the United States Securities and Exchange Commission a “shelf” registration statement on Form S-3 registering the offer and sale of an indeterminate amount of a variety of securities, including debt securities (and related guarantees), equity securities, warrants to purchase debt or equity securities, stock purchase contracts and stock purchase units. The proceeds of any offering and sale under that registration statement will be used for general corporate purposes, including debt reduction or refinancing, acquisitions, capital expenditures and working capital. Unless otherwise indicated in connection with a particular offering of debt securities, each of our domestic subsidiaries will fully and
58
Table of Contents
unconditionally guarantee on a joint and several basis our payment obligations under such debt securities. As of June 30, 2012, we had not issued any securities under this registration statement.
Off-Balance Sheet Arrangements
We issue letters of credit (“LOCs”) to enhance the creditworthiness of our credit service customers seeking signature loans and auto title loans from unaffiliated lenders. The LOCs assure the lenders that if borrowers default on the loans, we will pay the lenders, upon demand, the principal and accrued interest owed them by the borrowers plus any insufficient funds fees or late fees. We do not record on our balance sheet the loans related to our credit services as the loans are made by unaffiliated lenders. We do not consolidate the unaffiliated lenders’ results with our results as we do not have any ownership interest in the lenders, do not exercise control over them and do not otherwise meet the criteria for consolidation as prescribed by FASB ASC 810-10-25 regarding variable interest entities.
We include an allowance for Expected LOC Losses in “Accounts payable and other accrued expenses” on our balance sheet. At
June 30, 2012
, the allowance for Expected LOC Losses was
$1.8 million
. At that date, our maximum exposure for losses on letters of credit, if all brokered loans defaulted and none were collected, was
$24.8 million
. This amount includes principal, interest and insufficient funds fees.
We have no other off-balance sheet arrangements.
Seasonality
Historically, pawn service charges are highest in our fourth fiscal quarter (July through September) due to a higher average loan balance during the summer lending season. Merchandise sales are highest in the first and second fiscal quarters (October through March) due to the holiday season, jewelry sales surrounding Valentine’s Day and the impact of tax refunds in the United States. Jewelry scrapping sales are heavily influenced by the timing of decisions to scrap excess jewelry inventory. Jewelry scrapping sales generally are greatest during our fourth fiscal quarter (July through September). This results from relatively low jewelry merchandise sales in that quarter and the higher loan balance, leading to a higher dollar amount of loan forfeitures in the summer lending season providing more inventory available for sale.
Consumer loan fees are generally highest in our third and fourth fiscal quarters (April through September) due to a higher average loan balance during the summer lending season. Consumer loan bad debt, both in dollar terms and as a percentage of related fees, is highest in the third and fourth fiscal quarters and lowest in the second fiscal quarter due primarily to the impact of tax refunds.
The net effect of these factors is that net revenues and net income typically are strongest in the fourth fiscal quarter and weakest in the third fiscal quarter. Our cash flow typically is greatest in the second fiscal quarter due to a high level of loan redemptions and sales in the U.S. income tax refund season.
Use of Estimates and Assumptions
Management’s Discussion and Analysis of Financial Condition and Results of Operations is based upon our condensed consolidated financial statements, which have been prepared according to accounting principles generally accepted in the United States for interim financial information. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates and judgments, including those related to revenue recognition, inventory, loan loss allowances, long-lived and intangible assets, income taxes, contingencies and litigation. We base our estimates on historical experience, observable trends and various other assumptions that we believe are reasonable under the circumstances. We use this information to make judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from the estimates under different assumptions or conditions.
59
Table of Contents
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We are exposed to market risk related to interest rates, gold values and changes in foreign currency exchange rates.
Our earnings are affected by changes in interest rates as our debt has a variable rate. If interest rates average 50 basis points more than our current rate in the remaining three months of the fiscal year ending September 30, 2012, our interest expense during that period would increase by approximately $143,000. This amount is determined by considering the impact of the hypothetical interest rate change on our variable-rate debt at
June 30, 2012
.
Our earnings and financial position are affected by changes in gold values and the resulting impact on pawn lending, jewelry sales and jewelry cost of goods sold. The proceeds of scrap sales and our ability to sell jewelry inventory at an acceptable margin depend on gold values. The impact on our financial position and results of operations of a hypothetical change in gold values cannot be reasonably estimated. In the first quarter of fiscal 2012, we began using derivative financial instruments, in order to manage our commodity price risk associated with the forecasted sales of gold scrap. These derivatives are not designated as hedges as they do not meet the hedge accounting requirements of the Derivatives and Hedging topic of the FASB codification, and changes in their fair value are recorded directly in earnings. For further discussion, you should read “Part I, Item 1A—Risk Factors” of our Annual Report on Form 10-K for the year ended September 30, 2011.
Our earnings and financial position are affected by foreign exchange rate fluctuations related to our equity investments in Albemarle & Bond and Cash Converters International, our Empeño Fácil pawn operations and Crediamigo operations in Mexico, our operations in Canada and our Cash Genie operations in the U.K. Albemarle & Bond and Cash Genie's functional currency is the British pound, Cash Converters’ International functional currency is the Australian dollar, Empeño Fácil and Crediamigo’s functional currency is the Mexican peso and our Canada operations’ functional currency is the Canadian dollar. The impact on our results of operations and financial position of hypothetical changes in foreign currency exchange rates cannot be reasonably estimated due to the interrelationship of operating results and exchange rates.
The translation adjustment from Albemarle & Bond representing the weakening in the British pound during the quarter ended March 31, 2012 (included in our
June 30, 2012
results on a three-month lag) was a $0.8 million decrease to stockholders’ equity. The translation adjustment from Cash Genie also represents the weakening in the British pound, was a $0.6 million decrease to stockholders' equity. On June 30, 2012, the British pound weakened to £1.00 to $1.5615 U.S. from $1.5987 at March 31, 2012.
The translation adjustment from Cash Converters International representing the strengthening in the Australian dollar during the quarter ended December 31, 2011 (included in our
June 30, 2012
results on a three-month lag) was a $1.0 million increase to stockholders’ equity. On
June 30, 2012
, the Australian dollar weakened to $1.00 Australian dollar to $1.0159 U.S. from $1.0385 at March 31, 2012.
The translation adjustment from Latin America representing the weakening of the Mexican peso during the quarter ended
June 30, 2012
was a $6.4 million decrease to stockholders’ equity. We have currently assumed permanent reinvestment of earnings and capital in Mexico. Accumulated translation gains or losses related to any future repatriation of earnings or capital would impact our earnings in the period of repatriation. On
June 30, 2012
, the peso weakened to $1.00 Mexican peso to $0.0732 U.S. from $0.0778 at March 31, 2012.
The translation adjustment from our Canadian operations representing the weakening of the Canadian dollar during the quarter ended
June 30, 2012
was immaterial. On
June 30, 2012
, the Canadian dollar weakened to $1.00 Canadian dollar to $.9758 U.S. from $1.0027 at March 31, 2012.
We cannot predict the future valuation of foreign currencies or how further movements in them could affect our future earnings or financial position.
Forward-Looking Information
This Quarterly Report on Form 10-Q, including Management’s Discussion and Analysis of Financial Condition and Results of Operations, includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. We intend that all forward-looking statements be subject to the safe harbors created by these laws. All statements, other than statements of historical facts, regarding our strategy, future operations, financial position, future revenues, projected costs, prospects, plans and objectives are forward-looking statements. These statements are often, but not always, made with words or phrases like “may,” “should,” “could,” “will,” “predict,” “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “projection” and similar expressions. Such statements are only predictions of the outcome and timing of future events based on our current expectations and currently available information and, accordingly, are subject to substantial risks, uncertainties and assumptions. Actual results could differ materially from those expressed in the forward-looking statements due to a number of risks and uncertainties, many of which are beyond our control. In addition, we
60
Table of Contents
cannot predict all of the risks and uncertainties that could cause our actual results to differ from those expressed in the forward-looking statements. Accordingly, you should not regard any forward-looking statements as a representation that the expected results will be achieved. Important risk factors that could cause results or events to differ from current expectations are identified and described in “Part II, Item 1A—Risk Factors” of this Quarterly Report and “Part I, Item 1A—Risk Factors” of our Annual Report on Form 10-K for the year ended September 30, 2011.
We specifically disclaim any responsibility to publicly update any information contained in a forward-looking statement except as required by law. All forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary statement.
61
Table of Contents
Item 4. Controls and Procedures
This report includes the certifications of our Chief Executive Officer and Chief Financial Officer required by Rule 13a-14 of the Securities Exchange Act of 1934 (the “Exchange Act). See Exhibits 31.1 and 31.2. This Item 4 includes information concerning the controls and control evaluations referred to in those certifications.
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) are designed to ensure that information required to be disclosed in the reports we file or submit under the Securities Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures. Under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, our management evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of
June 30, 2012
. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of
June 30, 2012
.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting during the
third
quarter of fiscal 2012 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Inherent Limitations on Internal Controls
Notwithstanding the foregoing, management does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent or detect all errors and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system will be met. Limitations inherent in any control system include the following:
•
Judgments in decision-making can be faulty, and control and process breakdowns can occur because of simple errors or mistakes.
•
Controls can be circumvented by individuals, acting alone or in collusion with others, or by management override.
•
The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
•
Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with associated policies or procedures.
•
The design of a control system must reflect the fact that resources are constrained, and the benefits of controls must be considered relative to their costs.
Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.
62
Table of Contents
PART II
Item 1. Legal Proceedings
Currently and from time to time, we are defendants in various legal and regulatory actions. While we cannot determine the ultimate outcome of these actions, we believe their resolution will not have a material adverse effect on our financial condition, results of operations or liquidity. However, we cannot give any assurance as to their ultimate outcome.
Item 1A. Risk Factors
Important risk factors that could affect our operations and financial performance, or that could cause results or events to differ from current expectations, are described in Part I, Item 1A, “Risk Factors” of our Annual Report on Form 10-K for the year ended September 30, 2011. These factors are supplemented by those discussed under “Quantitative and Qualitative Disclosures about Market Risk” in Part I, Item 3 of this report and in Part II, Item 7A of our Annual Report on Form 10-K for the year ended September 30, 2011.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On April 2, 2012, we issued 108,402 of our Class A Non-voting common stock, par value of $0.01 per share, valued at $3.6 million to the Halbert Group, LLC. as partial compensation for a multi-year consulting arrangement involving our information technology systems. The shares are subject to transfer and vesting restrictions. The shares will vest, and those restrictions will lapse, pro rata on the first, second and third anniversaries of the date of grant, subject to the achievement of performance goals consistent with the IT multi-year plan. These securities were issued in an exempt private placement pursing to regulation D (Rule 506) under the Securities Act of 1933, as well as pursuant to Section 4(5) of such Act.
63
Table of Contents
Item 6. Exhibits
Exhibit No.
Description of Exhibit
31.1
Certification of Paul E. Rothamel, Chief Executive Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Stephen A. Stamp, Chief Financial Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certifications of Paul E. Rothamel, Chief Executive Officer, and Stephen A. Stamp, Chief Financial Officer , pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*
XBRL Instance Document
101.SCH*
XBRL Taxonomy Extension Schema Document
101.CAL*
XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB*
XBRL Taxonomy Label Linkbase Document
101.DEF*
XBRL Taxonomy Extension Definition Linkbase Document
101.PRE*
XBRL Taxonomy Extension Presentation Linkbase Document
*
Attached as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets at June 30, 2012, June 30, 2011 and September 30, 2011; (ii) Consolidated Statements of Income for the three and nine months ended June 30, 2012 and June 30, 2011; (iii) Consolidated Statements of Comprehensive Income for three and nine months ended June 30, 2012 and June 30, 2011 (iv) Consolidated Statements of Cash Flows for the nine months ended June 30, 2012 and June 30, 2011; and (v) Notes to Consolidated Financial Statements.
64
Table of Contents
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
EZCORP, INC.
Date:
August 8, 2012
/s/ Stephen A. Stamp
Stephen A. Stamp
Senior Vice President and
Chief Financial Officer
65
Table of Contents
EXHIBIT INDEX
Exhibit No.
Description of Exhibit
31.1
Certification of Paul E. Rothamel, Chief Executive Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Stephen A. Stamp, Chief Financial Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certifications of Paul E. Rothamel, Chief Executive Officer, and Stephen A. Stamp, Chief Financial Officer , pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*
XBRL Instance Document
101.SCH*
XBRL Taxonomy Extension Schema Document
101.CAL*
XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB*
XBRL Taxonomy Label Linkbase Document
101.DEF*
XBRL Taxonomy Extension Definition Linkbase Document
101.PRE*
XBRL Taxonomy Extension Presentation Linkbase Document
*
Attached as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets at June 30, 2012, June 30, 2011 and September 30, 2011; (ii) Consolidated Statements of Income for the three and nine months ended June 30, 2012 and June 30, 2011; (iii) Consolidated Statements of Comprehensive Income for the three and nine months ended June 30, 2012 and June 30, 2011 (iv) Consolidated Statements of Cash Flows for the nine months ended June 30, 2012 and June 30, 2011; and (v) Notes to Consolidated Financial Statements.
66