e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the Quarterly Period Ended June 30, 2007
|
|
Commission File No. 000-19424 |
EZCORP, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
(State or other jurisdiction of incorporation or organization)
|
|
74-2540145
(I.R.S. Employer Identification No.) |
1901 Capital Parkway
Austin, Texas 78746
(Address of principal executive offices)
Registrants telephone number: (512) 314-3400
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 þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer,
or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in
Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer o Accelerated filer þ Non-accelerated filer o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
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 one record holder who is an
affiliate of the registrant. There is no trading market for the Class B Voting Common Stock.
As of June 30, 2007, 38,329,337 shares of the registrants Class A Non-voting Common Stock, par
value $.01 per share and 2,970,171 shares of the registrants Class B Voting Common Stock, par
value $.01 per share were outstanding.
EZCORP, INC.
INDEX TO FORM 10-Q
PART I
Item 1. Financial Statements
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
June 30, |
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
September 30, |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
2006 |
|
|
|
(In thousands) |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
31,686 |
|
|
$ |
22,731 |
|
|
$ |
29,939 |
|
Pawn loans |
|
|
58,053 |
|
|
|
48,932 |
|
|
|
50,304 |
|
Payday loans, net |
|
|
4,514 |
|
|
|
1,966 |
|
|
|
2,443 |
|
Pawn service charges receivable, net |
|
|
8,150 |
|
|
|
7,037 |
|
|
|
8,234 |
|
Signature loan fees receivable, net |
|
|
5,439 |
|
|
|
3,708 |
|
|
|
4,380 |
|
Inventory, net |
|
|
33,641 |
|
|
|
32,937 |
|
|
|
35,616 |
|
Deferred tax asset |
|
|
7,344 |
|
|
|
8,365 |
|
|
|
7,150 |
|
Federal income taxes receivable |
|
|
|
|
|
|
|
|
|
|
35 |
|
Prepaid expenses and other assets |
|
|
5,197 |
|
|
|
3,340 |
|
|
|
3,907 |
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
154,024 |
|
|
|
129,016 |
|
|
|
142,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in unconsolidated affiliate |
|
|
21,250 |
|
|
|
17,870 |
|
|
|
19,275 |
|
Property and equipment, net |
|
|
31,895 |
|
|
|
27,283 |
|
|
|
29,447 |
|
Deferred tax asset, non-current |
|
|
4,536 |
|
|
|
3,669 |
|
|
|
3,749 |
|
Goodwill |
|
|
16,211 |
|
|
|
631 |
|
|
|
768 |
|
Other assets, net |
|
|
3,448 |
|
|
|
2,614 |
|
|
|
2,611 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
231,364 |
|
|
$ |
181,083 |
|
|
$ |
197,858 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and other accrued expenses |
|
$ |
21,658 |
|
|
$ |
18,517 |
|
|
$ |
22,579 |
|
Customer layaway deposits |
|
|
1,888 |
|
|
|
1,734 |
|
|
|
1,890 |
|
Federal income taxes payable |
|
|
1,255 |
|
|
|
752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
24,801 |
|
|
|
21,003 |
|
|
|
24,469 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred gains and other long-term liabilities |
|
|
2,977 |
|
|
|
3,339 |
|
|
|
3,249 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, par value $.01 per share;
Authorized 5 million shares; none issued
and outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
Class A Non-voting Common Stock, par value
$.01 per share; Authorized 50 million
shares; 38,356,436 issued and 38,329,337
outstanding at June 30, 2007; 36,735,471
issued and 36,708,372 outstanding at June
30, 2006; 37,542,240 issued and 37,515,141
outstanding at September 30, 2006 |
|
|
383 |
|
|
|
363 |
|
|
|
375 |
|
Class B Voting Common Stock, convertible,
par value $.01 per share; 3 million shares
authorized; 2,970,171 issued and
outstanding |
|
|
30 |
|
|
|
30 |
|
|
|
30 |
|
Additional paid-in capital |
|
|
130,236 |
|
|
|
121,070 |
|
|
|
124,572 |
|
Retained earnings |
|
|
70,692 |
|
|
|
34,805 |
|
|
|
43,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
201,341 |
|
|
|
156,268 |
|
|
|
168,950 |
|
Treasury stock, at cost (27,099 shares) |
|
|
(35 |
) |
|
|
(35 |
) |
|
|
(35 |
) |
Accumulated other comprehensive income |
|
|
2,280 |
|
|
|
508 |
|
|
|
1,225 |
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
203,586 |
|
|
|
156,741 |
|
|
|
170,140 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
231,364 |
|
|
$ |
181,083 |
|
|
$ |
197,858 |
|
|
|
|
|
|
|
|
|
|
|
See Notes to Interim Condensed Consolidated Financial Statements (unaudited).
1
Condensed Consolidated Statements of Operations (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
|
|
|
(In thousands, except per share amounts) |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
42,676 |
|
|
$ |
40,640 |
|
|
$ |
141,688 |
|
|
$ |
130,598 |
|
Pawn service charges |
|
|
16,978 |
|
|
|
15,021 |
|
|
|
51,496 |
|
|
|
46,988 |
|
Signature loan fees |
|
|
27,024 |
|
|
|
17,821 |
|
|
|
74,132 |
|
|
|
49,949 |
|
Other |
|
|
315 |
|
|
|
304 |
|
|
|
1,007 |
|
|
|
962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
86,993 |
|
|
|
73,786 |
|
|
|
268,323 |
|
|
|
228,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
25,421 |
|
|
|
23,698 |
|
|
|
85,618 |
|
|
|
77,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
61,572 |
|
|
|
50,088 |
|
|
|
182,705 |
|
|
|
150,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations |
|
|
31,595 |
|
|
|
27,544 |
|
|
|
94,087 |
|
|
|
82,095 |
|
Signature loan bad debt |
|
|
10,142 |
|
|
|
5,531 |
|
|
|
19,086 |
|
|
|
12,062 |
|
Administrative |
|
|
8,033 |
|
|
|
6,830 |
|
|
|
23,528 |
|
|
|
20,347 |
|
Depreciation and amortization |
|
|
2,495 |
|
|
|
2,143 |
|
|
|
7,194 |
|
|
|
6,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
52,265 |
|
|
|
42,048 |
|
|
|
143,895 |
|
|
|
120,906 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
9,307 |
|
|
|
8,040 |
|
|
|
38,810 |
|
|
|
29,895 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(618 |
) |
|
|
(193 |
) |
|
|
(1,499 |
) |
|
|
(283 |
) |
Interest expense |
|
|
67 |
|
|
|
43 |
|
|
|
214 |
|
|
|
396 |
|
Equity in net income of unconsolidated affiliate |
|
|
(720 |
) |
|
|
(557 |
) |
|
|
(2,185 |
) |
|
|
(1,745 |
) |
Gain on sale / disposal of assets |
|
|
(155 |
) |
|
|
(70 |
) |
|
|
(131 |
) |
|
|
(62 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
10,733 |
|
|
|
8,817 |
|
|
|
42,411 |
|
|
|
31,589 |
|
Income tax expense |
|
|
3,971 |
|
|
|
3,209 |
|
|
|
15,692 |
|
|
|
11,498 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,762 |
|
|
$ |
5,608 |
|
|
$ |
26,719 |
|
|
$ |
20,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.16 |
|
|
$ |
0.14 |
|
|
$ |
0.65 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.16 |
|
|
$ |
0.13 |
|
|
$ |
0.62 |
|
|
$ |
0.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
41,282 |
|
|
|
39,657 |
|
|
|
40,943 |
|
|
|
39,174 |
|
Diluted |
|
|
43,482 |
|
|
|
42,557 |
|
|
|
43,393 |
|
|
|
41,923 |
|
See Notes to Interim Condensed Consolidated Financial Statements (unaudited).
2
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
Operating Activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
26,719 |
|
|
$ |
20,091 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
7,194 |
|
|
|
6,402 |
|
Payday loan loss provision |
|
|
3,316 |
|
|
|
1,490 |
|
Deferred taxes |
|
|
(787 |
) |
|
|
2,512 |
|
Net gain on sale or disposal of assets |
|
|
(131 |
) |
|
|
(62 |
) |
Share-based compensation |
|
|
2,726 |
|
|
|
1,099 |
|
Income from investment in unconsolidated affiliate |
|
|
(2,185 |
) |
|
|
(1,745 |
) |
Changes in operating assets and liabilities, net of business acquisitions: |
|
|
|
|
|
|
|
|
Service charges and fees receivable, net |
|
|
(432 |
) |
|
|
2,045 |
|
Inventory, net |
|
|
407 |
|
|
|
(387 |
) |
Prepaid expenses, other current assets, and other assets, net |
|
|
(1,160 |
) |
|
|
(1,145 |
) |
Accounts payable and accrued expenses |
|
|
(951 |
) |
|
|
(460 |
) |
Customer layaway deposits |
|
|
(79 |
) |
|
|
46 |
|
Deferred gains and other long-term liabilities |
|
|
(272 |
) |
|
|
(258 |
) |
Excess tax benefit from stock-based compensation |
|
|
(895 |
) |
|
|
|
|
Federal income taxes |
|
|
2,756 |
|
|
|
138 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
36,226 |
|
|
|
29,766 |
|
|
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
Pawn loans made |
|
|
(150,656 |
) |
|
|
(139,049 |
) |
Pawn loans repaid |
|
|
80,530 |
|
|
|
76,385 |
|
Recovery of pawn loan principal through sale of forfeited collateral |
|
|
69,824 |
|
|
|
65,271 |
|
Payday loans made |
|
|
(32,708 |
) |
|
|
(16,361 |
) |
Payday loans repaid |
|
|
27,427 |
|
|
|
14,538 |
|
Additions to property and equipment |
|
|
(9,234 |
) |
|
|
(6,684 |
) |
Acquisitions, net of cash acquired |
|
|
(23,201 |
) |
|
|
(1,590 |
) |
Dividends from unconsolidated affiliate |
|
|
1,274 |
|
|
|
969 |
|
Proceeds from sale of assets |
|
|
200 |
|
|
|
98 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(36,544 |
) |
|
|
(6,423 |
) |
|
|
|
|
|
|
|
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
Proceeds from exercise of stock options and warrants |
|
|
1,453 |
|
|
|
2,220 |
|
Excess tax benefit from stock-based compensation |
|
|
895 |
|
|
|
|
|
Debt issuance costs |
|
|
(283 |
) |
|
|
|
|
Net payments on bank borrowings |
|
|
|
|
|
|
(7,000 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
2,065 |
|
|
|
(4,780 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in cash and equivalents |
|
|
1,747 |
|
|
|
18,563 |
|
Cash and equivalents at beginning of period |
|
|
29,939 |
|
|
|
4,168 |
|
|
|
|
|
|
|
|
Cash and equivalents at end of period |
|
$ |
31,686 |
|
|
$ |
22,731 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash Investing and Financing Activities: |
|
|
|
|
|
|
|
|
Pawn loans forfeited and transferred to inventory |
|
$ |
66,521 |
|
|
$ |
66,834 |
|
Issuance of common stock to 401(k) plan |
|
$ |
27 |
|
|
$ |
44 |
|
Foreign currency translation adjustment |
|
$ |
(1,055 |
) |
|
$ |
254 |
|
See Notes to Interim Condensed Consolidated Financial Statements (unaudited).
3
EZCORP, Inc. and Subsidiaries
Notes to Interim Condensed Consolidated Financial Statements (Unaudited)
June 30, 2007
Note A: Basis of Presentation
The accompanying unaudited 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. 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 C). 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, 2006. The balance sheet at September 30, 2006 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.
Certain prior period balances have been reclassified to conform to the current presentation.
Our business is subject to seasonal variations, and operating results for the three and nine-month
periods ended June 30, 2007 (the current quarter and current year-to-date period) are not
necessarily indicative of the results of operations for the full fiscal year.
Note B: Significant Accounting Policies
CONSOLIDATION: The consolidated financial statements include the accounts of EZCORP, Inc. and its
wholly owned subsidiaries. All significant inter-company accounts and transactions have been
eliminated in consolidation. We account for our interest in Albemarle & Bond Holdings, plc using
the equity method.
STOCK SPLIT: In November 2006, our Board of Directors approved a three-for-one stock split of our
two classes of common stock to shareholders of record as of November 27, 2006. The additional
shares were distributed on December 11, 2006. All shares and amounts per share in this report have
been adjusted to reflect the split.
PAWN LOAN AND SALES REVENUE RECOGNITION: We record pawn service charges using the interest method
for all pawn loans we believe to be collectible. We base our estimate of collectible loans on
several factors, including recent redemption rates, historical trends in redemption rates and the
amount of loans due in the following two to three months. Unexpected variations in any of these
factors could change our estimate of collectible loans, affecting our earnings and financial
condition. If a pawn loan is not repaid, we value the forfeited collateral (inventory) at the
lower of cost (pawn loan principal) or market (net realizable value) of the property. We record
sales revenue and the related cost when this inventory is sold.
CREDIT SERVICE REVENUE RECOGNITION: We earn credit service fees when we assist customers in
obtaining loans from unaffiliated lenders. We accrue the percentage of credit service fees we
expect to collect. Accrued fees related to defaulted loans reduce credit service fee revenue upon
loan default, and increase credit service fee revenue upon collection. Credit service revenue is
included in Signature loan fees on our statements of operations.
CREDIT SERVICE BAD DEBT: We issue letters of credit to enhance the creditworthiness of our credit
service customers seeking loans from unaffiliated lenders. The letters of credit assure the
lenders that if borrowers default on the loans, we will pay the lenders, upon demand, the principal
and accrued interest owed it by the borrowers plus any insufficient funds fee. Although amounts
paid under letters of credit may be collected later, we charge those amounts to signature loan bad
debt upon default. We record recoveries under the letters of credit as a reduction of bad debt at
the time of collection.
The majority of our credit service customers obtain short-term loans with a single maturity date.
These short-term loans, with maturity dates averaging about 17 days, are considered defaulted if
they have not been repaid or renewed by the maturity date. Other credit service customers obtain
installment loans with a series of payments due over as
4
much as a five-month period. 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 loan is considered defaulted.
CREDIT SERVICE ALLOWANCE FOR LOSSES: We also provide an allowance for losses we expect to incur
under letters of credit for loans that have not yet matured. The allowance is based on recent loan
default experience adjusted for seasonal variations. It includes all amounts we expect to pay to
the unaffiliated lenders upon loan default, including loan principal, accrued interest and
insufficient funds fees, net of the amounts we expect to collect from borrowers (Expected LOC
Losses). Changes in the allowance are charged to signature loan bad debt expense. We include the
balance of Expected LOC Losses in Accounts payable and other accrued expenses on our balance
sheet. At June 30, 2007, the allowance for Expected LOC Losses was $1.4 million. At that date,
our maximum exposure for losses on letters of credit, if all brokered loans defaulted and none was
collected, was $22.8 million. This amount includes principal, interest and insufficient funds
fees. Based on the expected loss and collection percentages, we also provide an allowance for the
credit service fees we expect not to collect, and charge changes in this allowance to signature
loan fee revenue.
PAYDAY LOAN REVENUE RECOGNITION: We accrue fees on the percentage of payday loans we believe to be
collectible using the interest method. Accrued fees related to defaulted loans reduce fee revenue
upon loan default, and increase fee revenue upon collection. Payday loan fee revenue is included
in Signature loan fees on our statements of operations.
PAYDAY LOAN BAD DEBT: We consider a loan defaulted if it has not been repaid or renewed by the
maturity date. Although defaulted loans may be collected later, we charge the loan principal to
signature loan bad debt upon default, leaving only active loans in the reported balance. We record
collections of principal as a reduction of signature loan bad debt when collected.
PAYDAY LOAN ALLOWANCE FOR LOSSES: We also provide an allowance for losses on payday loans that
have not yet matured and related fees receivable, based on recent loan default experience adjusted
for seasonal variations. We charge any changes in the principal valuation allowance to signature
loan bad debt. We record changes in the fee receivable valuation allowance to signature loan fee
revenue.
INVENTORY: If a pawn loan is not redeemed, we record the forfeited collateral at cost. We do not
record loan loss allowances or charge-offs on the principal portion of pawn loans, as they are
fully collateralized. In order to state inventory at the lower of cost (specific identification)
or market (net realizable value), we record an allowance for shrinkage and excess, obsolete or slow
moving inventory. The allowance is based on the type and age of merchandise and recent sales
trends and margins. At June 30, 2007, the inventory valuation allowance was $3.8 million, or 10.2%
of gross inventory. We record changes in the inventory valuation allowance as cost of goods sold.
INTANGIBLE ASSETS: Goodwill and other intangible assets having indefinite lives are not subject to
amortization. They are tested for impairment each July 1st, or more frequently if
events or changes in circumstances indicate that they might be impaired. We recognized no
impairment of our intangible assets in the current or prior year-to-date periods. We amortize
intangible assets with definite lives over their estimated useful lives.
PROPERTY AND EQUIPMENT: Property and equipment is shown net of accumulated depreciation of $82.4
million at June 30, 2007.
VALUATION OF TANGIBLE LONG-LIVED ASSETS: We assess the impairment of tangible long-lived assets
whenever events or changes in circumstances indicate that the net recorded amount may not be
recoverable. The following factors could trigger an impairment review: significant
underperformance relative to historical or projected future cash flows; significant changes in the
manner of use of the assets or the strategy for the overall business; or significant negative
industry trends. When we determine that the net recorded amount of tangible long-lived assets may
not be recoverable, we measure impairment based on the excess of the assets net recorded amount
over the estimated fair value. No impairment of tangible long-lived assets was recognized in the
current or prior year-to-date periods.
INCOME TAXES: We calculate the provision for federal income taxes based on our estimate of the
effective tax rate for the full fiscal year. As part of the process of preparing the financial
statements, we estimate income taxes in each jurisdiction in which we operate. This involves
estimating the actual current tax liability and assessing
5
temporary differences in recognition of income for tax and accounting purposes. These differences
result in deferred tax assets and liabilities that we include in our balance sheet. We must then
assess the likelihood that the deferred tax assets will be recovered from future taxable income.
If we determined we would not be able to realize all or part of our net deferred tax assets in the
future, an increase to the valuation allowance would be charged to the income tax provision in that
period. Likewise, if we determined we would be able to realize our deferred tax assets in the
future in excess of the net recorded amount, a decrease to the valuation allowance would decrease
the tax provision in that period. We assess the need for a deferred tax asset valuation allowance
quarterly. Our valuation allowance was $0.4 million at June 30, 2007.
SHARE-BASED COMPENSATION: We account for share-based compensation in accordance with the fair
value recognition provisions of SFAS No. 123(R), Share-based Payment. We estimate the grant-date
fair value of options using the Black-Scholes-Merton option-pricing model and amortize that fair
value to compensation expense on a straight-line basis over the options vesting periods.
SEGMENTS: We account for our operations in accordance with SFAS No. 131, Disclosures about
Segments of an Enterprise and Related Information. Prior to October 1, 2006, we had a single
reportable segment. Effective October 1, 2006, we reorganized our operations and internal
reporting to manage it as two separate segments. See Note K for further discussion and separate
data for each segment.
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS: In June 2006, the Financial Accounting Standards Board
(FASB) issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48). To
be recognized in the financial statements, FIN 48 requires that a tax position is
more-likely-than-not to be sustained in an audit, based on the technical merits of the position.
In making the determination of sustainability, we must presume the appropriate taxing authority
with full knowledge of all relevant information will audit our tax positions. FIN 48 also
prescribes how the benefit should be measured, including the consideration of any penalties and
interest. It requires that the new standard be applied to the balances of tax assets and
liabilities as of the beginning of the period of adoption and that a corresponding adjustment be
made to the opening balance of retained earnings. We must adopt FIN 48 in the fiscal year ending
September 30, 2008. We do not expect FIN 48 to have a material effect on our financial position or
results of operations. It will not impact our cash flows.
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. Among other
requirements, SFAS No. 157 defines fair value, establishes a framework for measuring fair value and
expands disclosure about the use of fair value to measure assets and liabilities. We must adopt
SFAS No. 157 in our fiscal year ending September 30, 2009. We are currently evaluating the impact,
if any, of SFAS No. 157 on our financial position and results of operations. It will not impact
our cash flows.
6
Note C: Acquisitions
On June 18, 2007, we completed the acquisition of fifteen pawnshops and one signature loan store
from Jumping Jack Cash, a competitor in Colorado for $23.2 million of cash and direct transaction
costs. The purchase price was allocated as follows (in thousands):
|
|
|
|
|
Current assets: |
|
|
|
|
Pawn loans |
|
$ |
4,144 |
|
Payday loans, net |
|
|
106 |
|
Pawn service charges receivable, net |
|
|
529 |
|
Signature loan fees receivable, net |
|
|
14 |
|
Inventory, net |
|
|
1,735 |
|
Deferred tax asset |
|
|
194 |
|
Prepaid expenses and other assets |
|
|
217 |
|
|
|
|
|
Total current assets |
|
|
6,939 |
|
|
|
|
|
|
Property and equipment |
|
|
423 |
|
Non-compete agreement |
|
|
500 |
|
Goodwill |
|
|
15,443 |
|
Other assets, net |
|
|
20 |
|
|
|
|
|
Total assets |
|
$ |
23,325 |
|
|
|
|
|
|
Liabilities: |
|
|
|
|
Accrued liabilities |
|
$ |
(47 |
) |
Customer deposits |
|
|
(77 |
) |
|
|
|
|
Total liabilities |
|
|
(124 |
) |
|
|
|
|
Net assets acquired |
|
$ |
23,201 |
|
|
|
|
|
We acquired three pawnshops in the fiscal year ended September 30, 2006. One was acquired in
December 2005 for $1.6 million, and the other two were acquired in August 2006 for $0.6 million.
The results of all acquired stores have been consolidated with our results since their acquisition.
Pro forma results of operations have not been presented because the acquisitions were not
material.
Note D: 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, warrants and restricted stock awards.
Components of basic and diluted earnings per share are as follows (in thousands, except per share
amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Net income (A) |
|
$ |
6,762 |
|
|
$ |
5,608 |
|
|
$ |
26,719 |
|
|
$ |
20,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average outstanding shares of common stock (B) |
|
|
41,282 |
|
|
|
39,657 |
|
|
|
40,943 |
|
|
|
39,174 |
|
Dilutive effect of stock options, warrants, and restricted stock |
|
|
2,200 |
|
|
|
2,900 |
|
|
|
2,450 |
|
|
|
2,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common stock and common stock equivalents (C) |
|
|
43,482 |
|
|
|
42,557 |
|
|
|
43,393 |
|
|
|
41,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share (A/B) |
|
$ |
0.16 |
|
|
$ |
0.14 |
|
|
$ |
0.65 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share (A/C) |
|
$ |
0.16 |
|
|
$ |
0.13 |
|
|
$ |
0.62 |
|
|
$ |
0.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anti-dilutive options, warrants and restricted stock grants have been excluded from the
computation of diluted earnings per share because the assumed proceeds upon exercise, as defined by
SFAS No. 123(R), were greater than
7
the cost to re-acquire the same number of shares at the average market price, and therefore the
effect would be anti-dilutive.
Note E: Investment in Unconsolidated Affiliate
At June 30, 2007, we owned 13,276,666 common shares of Albemarle & Bond Holdings, plc (A&B), or
approximately 28.4% of the total outstanding shares. The investment is accounted for using the
equity method. Since A&Bs fiscal year ends three months prior to ours, we report the income from
this investment on a three-month lag. A&B files interim and annual financial reports for its
fiscal periods ending December 31 and June 30. The income reported for our current year-to-date
period ended June 30, 2007 represents our percentage interest in the results of A&Bs operations
from July 1, 2006 to March 31, 2007.
Below is summarized financial information for A&Bs most recently reported results (using average
exchange rates for the periods indicated):
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
|
(in thousands) |
Turnover (gross revenues) |
|
$ |
32,853 |
|
|
$ |
26,391 |
|
Gross profit |
|
|
23,631 |
|
|
|
18,207 |
|
Profit after tax (net income) |
|
|
5,148 |
|
|
|
4,134 |
|
On July 11, 2007, we purchased 3,022,209 additional shares of A&Bs common stock as part of a
private placement of stock by A&B. The purchase increased our ownership percentage to 29.95% of
the outstanding shares of A&B. Because we include A&Bs earnings in our financial statements on a
three-month lag as described above, our incremental share of A&Bs results of operations will first
be reflected in our results in the quarter ending December 31, 2007. For further discussion, see
Note L, Subsequent Event.
Note F: Contingencies
Currently and from time to time, we are defendants in legal and regulatory actions. While we
cannot determine the ultimate outcome of these actions, after consultation with counsel, 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.
In May 2007, the State of Texas filed suit against EZCORP, Inc. and its Texas affiliates in state
district court in Bexar County alleging violations of the Texas Identity Theft statute, Deceptive
Trade Practices Act, and a provision of the Business and Commerce Code by allegedly failing to
safeguard and properly dispose of customers sensitive personal information. In late May 2007, we
voluntarily entered into an Agreed Temporary Injunction regarding the safeguarding and disposal of
the information and are in the process of negotiating a resolution. We have reviewed and enhanced
our information security polices to address the States concerns.
Note G: Comprehensive Income
Comprehensive income includes net income and other revenues, expenses, gains and losses that are
excluded from net income but are included as a component of total stockholders equity.
Comprehensive income for the current quarter and current year-to-date period ended June 30, 2007
was $6.8 million and $27.8 million. For the comparable 2006 periods, comprehensive income was $5.7
million and $19.8 million, respectively. The difference between comprehensive income and net
income results from the effect of foreign currency translation adjustments determined in accordance
with SFAS No. 52, Foreign Currency Translation. At June 30, 2007, the accumulated balance of
foreign currency activity excluded from net income was $3.5 million, net of tax of $1.2 million.
The net $2.3 million is presented as Accumulated other comprehensive income in the current
quarter balance sheet.
Note H: Long-term Debt
While we had no debt at June 30, 2007 and 2006, we have a $40.0 million revolving credit facility
secured by our assets, which matures October 1, 2009. For any borrowed funds, we may choose a
Eurodollar rate plus 100 to 200 basis points (depending on the leverage ratio) or the agent banks
base rate. On the unused amount of the revolving
8
facility, we pay a commitment fee of 25 to 30 basis points depending on the leverage ratio
calculated at the end of each quarter. Terms of the agreement require, among other things, that we
meet certain financial covenants. Payment of dividends and additional debt are allowed but
restricted.
Note I: 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, 2007 |
|
|
June 30, 2006 |
|
|
September 30, 2006 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pawn licenses |
|
$ |
1,549 |
|
|
$ |
1,549 |
|
|
$ |
1,549 |
|
Goodwill |
|
|
16,211 |
|
|
|
631 |
|
|
|
768 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
17,760 |
|
|
$ |
2,180 |
|
|
$ |
2,317 |
|
|
|
|
|
|
|
|
|
|
|
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, 2007 |
|
|
June 30, 2006 |
|
|
September 30, 2006 |
|
|
|
Carrying |
|
|
Accumulated |
|
|
Carrying |
|
|
Accumulated |
|
|
Carrying |
|
|
Accumulated |
|
|
|
Amount |
|
|
Amortization |
|
|
Amount |
|
|
Amortization |
|
|
Amount |
|
|
Amortization |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License application fees |
|
$ |
345 |
|
|
$ |
(281 |
) |
|
$ |
345 |
|
|
$ |
(250 |
) |
|
$ |
345 |
|
|
$ |
(257 |
) |
Real estate finders fees |
|
|
556 |
|
|
|
(323 |
) |
|
|
556 |
|
|
|
(306 |
) |
|
|
556 |
|
|
|
(311 |
) |
Non-compete agreements |
|
|
898 |
|
|
|
(293 |
) |
|
|
388 |
|
|
|
(272 |
) |
|
|
398 |
|
|
|
(277 |
) |
Customer list |
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,819 |
|
|
$ |
(897 |
) |
|
$ |
1,289 |
|
|
$ |
(828 |
) |
|
$ |
1,299 |
|
|
$ |
(845 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total amortization expense from definite-lived intangible assets for the current quarter and
year-to-date periods ended June 30, 2007 was approximately $17,000 and $52,000. For the comparable
2006 periods, amortization expense was approximately $17,000 and $51,000. We estimate amortization
expense will be $62,000 in the remaining three months of fiscal 2007. The expected increase from
prior quarters is primarily due to the amortization of intangible assets acquired from Jumping Jack
Cash. The following table presents our estimate of amortization expense for definite-lived
intangible assets for the next four full fiscal years (in thousands):
|
|
|
|
|
Fiscal Year |
|
Amortization Expense |
2008 |
|
$ |
168 |
|
2009 |
|
$ |
159 |
|
2010 |
|
$ |
144 |
|
2011 |
|
$ |
138 |
|
As acquisitions and dispositions occur in the future, amortization expense may vary from these
estimates.
Note J: Common Stock, Warrants, Options, and Share-based Compensation
Our income includes the following share-based compensation expense, determined in accordance with
the fair value provisions of SFAS No. 123(R):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(in thousands) |
|
Gross compensation cost |
|
$ |
1,061 |
|
|
$ |
206 |
|
|
$ |
2,726 |
|
|
$ |
1,099 |
|
Income tax benefit |
|
|
(322 |
) |
|
|
(7 |
) |
|
|
(858 |
) |
|
|
(116 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation cost, net of tax benefit |
|
$ |
739 |
|
|
$ |
199 |
|
|
$ |
1,868 |
|
|
$ |
983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
Stock option and warrant exercises resulted in the issuance of 49,846 shares of Class A
Non-voting Common Stock in the current quarter for total proceeds of $0.2 million. For the current
year-to-date period, 812,347 shares of Common Stock were issued for total proceeds of $1.5 million.
In September 2006, the Compensation Committee of our Board of Directors approved an award of
675,000 shares of restricted stock to our Chairman of the Board, and 945,000 shares of restricted
stock to our Chief Executive Officer. The award was effective October 2, 2006. The cumulative
market value of the two grants on the award date was $21 million, and 20% of the shares will vest
every two years for a ten-year period if certain company performance requirements are achieved. If
the bi-annual performance requirements are not met, the unvested shares will be added to subsequent
vesting dates. In the event that the performance requirements for vesting are not achieved for any
vesting date by the end of our fiscal year ending September 30, 2016, all unvested shares will be
forfeited and cancelled.
In September 2006, the Compensation Committee of our Board of Directors approved an award of
137,250 shares of restricted stock to key individuals. The award was effective October 2, 2006.
The shares will vest October 2, 2010, and the market value of the restricted stock on the award
date was $1.8 million.
In November 2006, our Board of Directors approved a three-for-one stock split of our two classes of
common stock to shareholders of record as of November 27, 2006. The additional shares were
distributed on December 11, 2006. Shares and amounts per share in this report have been adjusted
retroactively to reflect the split.
On June 1, 2007, the Compensation Committee of our Board of Directors granted to a new independent
board member a non-qualified option to acquire 1,666 shares of our Class A Non-voting Common Stock.
The option vests in one year and has an exercise price of $15.05 per share.
10
Note K: Operating Segment Information
Prior to October 1, 2006, we had a single reportable segment. Effective October 1, 2006, we
reorganized our business and internal reporting to manage it as two reportable segments with
operating results reported separately for each segment. The two reportable segments are:
|
|
|
EZPAWN Operations: This segment offers pawn loans and related sales in all 298 of our
pawn stores and offers signature loans in seven EZMONEY stores and 80 of our pawn stores. |
|
|
|
|
EZMONEY Operations: This segment offers signature loans in 383 of our EZMONEY stores. |
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EZPAWN |
|
|
EZMONEY |
|
|
|
|
|
|
Operations |
|
|
Operations |
|
|
Consolidated |
|
|
|
(in thousands) |
|
Three Months Ended June 30, 2007: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
42,676 |
|
|
$ |
|
|
|
$ |
42,676 |
|
Pawn service charges |
|
|
16,978 |
|
|
|
|
|
|
|
16,978 |
|
Signature loan fees |
|
|
808 |
|
|
|
26,216 |
|
|
|
27,024 |
|
Other |
|
|
315 |
|
|
|
|
|
|
|
315 |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
60,777 |
|
|
|
26,216 |
|
|
|
86,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
25,421 |
|
|
|
|
|
|
|
25,421 |
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
35,356 |
|
|
|
26,216 |
|
|
|
61,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Operations expense |
|
|
21,613 |
|
|
|
9,982 |
|
|
|
31,595 |
|
Signature loan bad debt |
|
|
570 |
|
|
|
9,572 |
|
|
|
10,142 |
|
|
|
|
|
|
|
|
|
|
|
Total store operating expenses |
|
|
22,183 |
|
|
|
19,554 |
|
|
|
41,737 |
|
|
|
|
|
|
|
|
|
|
|
Store operating income |
|
$ |
13,173 |
|
|
$ |
6,662 |
|
|
$ |
19,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2006: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
40,640 |
|
|
$ |
|
|
|
$ |
40,640 |
|
Pawn service charges |
|
|
15,021 |
|
|
|
|
|
|
|
15,021 |
|
Signature loan fees |
|
|
838 |
|
|
|
16,983 |
|
|
|
17,821 |
|
Other |
|
|
304 |
|
|
|
|
|
|
|
304 |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
56,803 |
|
|
|
16,983 |
|
|
|
73,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
23,698 |
|
|
|
|
|
|
|
23,698 |
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
33,105 |
|
|
|
16,983 |
|
|
|
50,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Operations expense |
|
|
20,747 |
|
|
|
6,797 |
|
|
|
27,544 |
|
Signature loan bad debt |
|
|
406 |
|
|
|
5,125 |
|
|
|
5,531 |
|
|
|
|
|
|
|
|
|
|
|
Total store operating expenses |
|
|
21,153 |
|
|
|
11,922 |
|
|
|
33,075 |
|
|
|
|
|
|
|
|
|
|
|
Store operating income |
|
$ |
11,952 |
|
|
$ |
5,061 |
|
|
$ |
17,013 |
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EZPAWN |
|
|
EZMONEY |
|
|
|
|
|
|
Operations |
|
|
Operations |
|
|
Consolidated |
|
|
|
(in thousands) |
|
Nine Months Ended June 30, 2007: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
141,688 |
|
|
$ |
|
|
|
$ |
141,688 |
|
Pawn service charges |
|
|
51,496 |
|
|
|
|
|
|
|
51,496 |
|
Signature loan fees |
|
|
2,554 |
|
|
|
71,578 |
|
|
|
74,132 |
|
Other |
|
|
1,007 |
|
|
|
|
|
|
|
1,007 |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
196,745 |
|
|
|
71,578 |
|
|
|
268,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
85,618 |
|
|
|
|
|
|
|
85,618 |
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
111,127 |
|
|
|
71,578 |
|
|
|
182,705 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Operations expense |
|
|
64,926 |
|
|
|
29,161 |
|
|
|
94,087 |
|
Signature loan bad debt |
|
|
1,070 |
|
|
|
18,016 |
|
|
|
19,086 |
|
|
|
|
|
|
|
|
|
|
|
Total store operating expenses |
|
|
65,996 |
|
|
|
47,177 |
|
|
|
113,173 |
|
|
|
|
|
|
|
|
|
|
|
Store operating income |
|
$ |
45,131 |
|
|
$ |
24,401 |
|
|
$ |
69,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, 2006: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
130,598 |
|
|
$ |
|
|
|
$ |
130,598 |
|
Pawn service charges |
|
|
46,988 |
|
|
|
|
|
|
|
46,988 |
|
Signature loan fees |
|
|
2,237 |
|
|
|
47,712 |
|
|
|
49,949 |
|
Other |
|
|
962 |
|
|
|
|
|
|
|
962 |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
180,785 |
|
|
|
47,712 |
|
|
|
228,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
77,696 |
|
|
|
|
|
|
|
77,696 |
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
103,089 |
|
|
|
47,712 |
|
|
|
150,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Operations expense |
|
|
63,401 |
|
|
|
18,694 |
|
|
|
82,095 |
|
Signature loan bad debt |
|
|
920 |
|
|
|
11,142 |
|
|
|
12,062 |
|
|
|
|
|
|
|
|
|
|
|
Total store operating expenses |
|
|
64,321 |
|
|
|
29,836 |
|
|
|
94,157 |
|
|
|
|
|
|
|
|
|
|
|
Store operating income |
|
$ |
38,768 |
|
|
$ |
17,876 |
|
|
$ |
56,644 |
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles store operating income, as shown above, to our consolidated
income before income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(in thousands) |
|
Consolidated store operating income |
|
$ |
19,835 |
|
|
$ |
17,013 |
|
|
$ |
69,532 |
|
|
$ |
56,644 |
|
Administrative expenses |
|
|
8,033 |
|
|
|
6,830 |
|
|
|
23,528 |
|
|
|
20,347 |
|
Depreciation and amortization |
|
|
2,495 |
|
|
|
2,143 |
|
|
|
7,194 |
|
|
|
6,402 |
|
Interest income |
|
|
(618 |
) |
|
|
(193 |
) |
|
|
(1,499 |
) |
|
|
(283 |
) |
Interest expense |
|
|
67 |
|
|
|
43 |
|
|
|
214 |
|
|
|
396 |
|
Equity in net income of unconsolidated affiliate |
|
|
(720 |
) |
|
|
(557 |
) |
|
|
(2,185 |
) |
|
|
(1,745 |
) |
Gain on sale / disposal of assets |
|
|
(155 |
) |
|
|
(70 |
) |
|
|
(131 |
) |
|
|
(62 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated income before income taxes |
|
$ |
10,733 |
|
|
$ |
8,817 |
|
|
$ |
42,411 |
|
|
$ |
31,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
The following table presents separately identified segment assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EZPAWN |
|
|
EZMONEY |
|
|
|
|
|
|
Operations |
|
|
Operations |
|
|
Consolidated |
|
|
|
(in thousands) |
|
Assets at June 30, 2007: |
|
|
|
|
|
|
|
|
|
|
|
|
Pawn loans |
|
$ |
58,053 |
|
|
$ |
|
|
|
$ |
58,053 |
|
Payday loans, net |
|
|
487 |
|
|
|
4,027 |
|
|
|
4,514 |
|
Inventory, net |
|
|
33,641 |
|
|
|
|
|
|
|
33,641 |
|
|
|
|
|
|
|
|
|
|
|
Total separately identified recorded segment assets |
|
$ |
92,181 |
|
|
$ |
4,027 |
|
|
$ |
96,208 |
|
|
|
|
|
|
|
|
|
|
|
Brokered loans outstanding from unaffiliated lenders |
|
$ |
486 |
|
|
$ |
21,023 |
|
|
$ |
21,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets at June 30, 2006: |
|
|
|
|
|
|
|
|
|
|
|
|
Pawn loans |
|
$ |
48,932 |
|
|
$ |
|
|
|
$ |
48,932 |
|
Payday loans, net |
|
|
487 |
|
|
|
1,479 |
|
|
|
1,966 |
|
Inventory, net |
|
|
32,937 |
|
|
|
|
|
|
|
32,937 |
|
|
|
|
|
|
|
|
|
|
|
Total separately identified recorded segment assets |
|
$ |
82,356 |
|
|
$ |
1,479 |
|
|
$ |
83,835 |
|
|
|
|
|
|
|
|
|
|
|
Brokered loans outstanding from unaffiliated lenders |
|
$ |
508 |
|
|
$ |
15,396 |
|
|
$ |
15,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets at September 30, 2006: |
|
|
|
|
|
|
|
|
|
|
|
|
Pawn loans |
|
$ |
50,304 |
|
|
$ |
|
|
|
$ |
50,304 |
|
Payday loans, net |
|
|
489 |
|
|
|
1,954 |
|
|
|
2,443 |
|
Inventory, net |
|
|
35,616 |
|
|
|
|
|
|
|
35,616 |
|
|
|
|
|
|
|
|
|
|
|
Total separately identified recorded segment assets |
|
$ |
86,409 |
|
|
$ |
1,954 |
|
|
$ |
88,363 |
|
|
|
|
|
|
|
|
|
|
|
Brokered loans outstanding from unaffiliated lenders |
|
$ |
553 |
|
|
$ |
17,657 |
|
|
$ |
18,210 |
|
Brokered loans are not recorded as an asset on our balance sheet, as we do not own a
participation in the loans made by independent lenders. We monitor the principal balance of these
loans, as our credit service fees and bad debt are directly related to their volume due to the
letters of credit we issue on these loans. The balance shown above is the gross principal balance
of the loans outstanding.
Note L: Subsequent Event
On July 11 2007, Albemarle & Bond announced its acquisition of a 26-store competitor in the United
Kingdom. In conjunction with that transaction, Albemarle & Bond issued to the seller and sold in a
private placement a total of 7,346,335 newly issued shares of its common stock. On July 11, 2007,
we purchased 3,022,209 of those additional shares for $13.4 million. The purchase increased our
ownership percentage to 29.95% of A&Bs outstanding shares. Because we include A&Bs earnings in
our financial statements on a three-month lag as described in Note E, Investment in Unconsolidated
Affiliate, our incremental share of A&Bs results of operations will first be reflected in our
results in the quarter ending December 31, 2007.
13
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
The discussion in this section contains forward-looking statements that involve risks and
uncertainties. Our actual results could differ materially from those forward-looking statements.
Factors that could cause or contribute to these differences include, but are not limited to, those
discussed in this section and throughout this report.
Third Quarter Ended June 30, 2007 vs. Third Quarter Ended June 30, 2006
The following table presents selected, unaudited, consolidated financial data for our three-month
periods ended June 30, 2007 and 2006 (current quarter and prior year quarter):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Percentage |
|
|
|
2007 |
|
|
2006 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
|
|
|
|
Net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
42,676 |
|
|
$ |
40,640 |
|
|
|
5.0 |
% |
Pawn service charges |
|
|
16,978 |
|
|
|
15,021 |
|
|
|
13.0 |
% |
Signature loan fees |
|
|
27,024 |
|
|
|
17,821 |
|
|
|
51.6 |
% |
Other |
|
|
315 |
|
|
|
304 |
|
|
|
3.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
86,993 |
|
|
|
73,786 |
|
|
|
17.9 |
% |
Cost of goods sold |
|
|
25,421 |
|
|
|
23,698 |
|
|
|
7.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
61,572 |
|
|
$ |
50,088 |
|
|
|
22.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,762 |
|
|
$ |
5,608 |
|
|
|
20.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, 2007 vs. Nine Months Ended June 30, 2006
The following table presents selected, unaudited, consolidated financial data for our nine-month
periods ended June 30, 2007 and 2006 (current year-to-date and prior year-to-date periods):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, |
|
|
Percentage |
|
|
|
2007 |
|
|
2006 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
|
|
|
|
Net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
141,688 |
|
|
$ |
130,598 |
|
|
|
8.5 |
% |
Pawn service charges |
|
|
51,496 |
|
|
|
46,988 |
|
|
|
9.6 |
% |
Signature loan fees |
|
|
74,132 |
|
|
|
49,949 |
|
|
|
48.4 |
% |
Other |
|
|
1,007 |
|
|
|
962 |
|
|
|
4.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
268,323 |
|
|
|
228,497 |
|
|
|
17.4 |
% |
Cost of goods sold |
|
|
85,618 |
|
|
|
77,696 |
|
|
|
10.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
182,705 |
|
|
$ |
150,801 |
|
|
|
21.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
26,719 |
|
|
$ |
20,091 |
|
|
|
33.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
14
Consolidated signature loan data (combined payday loan and credit service activities) are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(Dollars in thousands) |
|
Fee revenue |
|
$ |
27,024 |
|
|
$ |
17,821 |
|
|
$ |
74,132 |
|
|
$ |
49,949 |
|
Bad debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net defaults, including interest on brokered loans |
|
|
8,692 |
|
|
|
4,520 |
|
|
|
17,353 |
|
|
|
11,342 |
|
Insufficient funds fees, net of collections |
|
|
318 |
|
|
|
273 |
|
|
|
775 |
|
|
|
790 |
|
Change in valuation allowance |
|
|
1,059 |
|
|
|
669 |
|
|
|
758 |
|
|
|
(198 |
) |
Other related costs |
|
|
73 |
|
|
|
69 |
|
|
|
200 |
|
|
|
128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net bad debt |
|
|
10,142 |
|
|
|
5,531 |
|
|
|
19,086 |
|
|
|
12,062 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee revenue less bad debt |
|
$ |
16,882 |
|
|
$ |
12,290 |
|
|
$ |
55,046 |
|
|
$ |
37,887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average signature loan balance outstanding during period (a) |
|
$ |
23,779 |
|
|
$ |
15,845 |
|
|
$ |
22,222 |
|
|
$ |
15,299 |
|
Signature loan balance at end of period (a) |
|
$ |
26,023 |
|
|
$ |
17,870 |
|
|
$ |
26,023 |
|
|
$ |
17,870 |
|
Participating stores at end of period |
|
|
470 |
|
|
|
370 |
|
|
|
470 |
|
|
|
370 |
|
Signature loan bad debt, as a percent of fee revenue |
|
|
37.5 |
% |
|
|
31.0 |
% |
|
|
25.7 |
% |
|
|
24.1 |
% |
Net default rate (a)(b) |
|
|
6.1 |
% |
|
|
5.0 |
% |
|
|
4.6 |
% |
|
|
4.5 |
% |
|
|
|
(a) |
|
Signature loan balances include payday loans (net of valuation allowance) recorded on
our balance sheet and the principal portion of active brokered loans outstanding from
unaffiliated lenders, the balance of which is not included on our balance sheet. |
|
(b) |
|
Principal defaults net of collections, as a percentage of signature loans made and
renewed. |
15
Overview
We lend or provide credit services to individuals who do not have cash resources or access to
credit to meet their short-term cash needs. We offer pawn loans in 295 domestic pawn stores,
including fifteen acquired in the current quarter, and three Mexico pawn stores open at June 30,
2007. Pawn loans are non-recourse loans collateralized by tangible personal property. At these
stores, we also sell merchandise, primarily collateral forfeited from our pawn lending operations,
to customers looking for good value. In 390 EZMONEY stores and 80 of our domestic pawn stores open
June 30, 2007, we offer short-term non-collateralized loans, often called payday loans, or
fee-based credit services to customers seeking loans (collectively, signature loans).
We manage our business as two segments. The EZPAWN Operations segment offers pawn related
activities in all 298 pawn stores, and offers signature loans in 80 pawn stores and seven EZMONEY
stores. The EZMONEY Operations segment offers signature loans in 383 EZMONEY stores, and accounts
for approximately 97% of our consolidated signature loan revenues. The following tables present
store data by operating segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2007 |
|
|
|
EZPAWN |
|
|
EZMONEY |
|
|
|
|
|
|
Operations |
|
|
Operations |
|
|
Consolidated |
|
Stores in operation: |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of period |
|
|
289 |
|
|
|
362 |
|
|
|
651 |
|
New openings |
|
|
1 |
|
|
|
20 |
|
|
|
21 |
|
Acquired |
|
|
15 |
|
|
|
1 |
|
|
|
16 |
|
Sold, combined, or closed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period |
|
|
305 |
|
|
|
383 |
|
|
|
688 |
|
|
|
|
|
|
|
|
|
|
|
Average number of stores during the period |
|
|
293 |
|
|
|
369 |
|
|
|
662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, 2007 |
|
|
|
EZPAWN |
|
|
EZMONEY |
|
|
|
|
|
|
Operations |
|
|
Operations |
|
|
Consolidated |
|
Stores in operation: |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of period |
|
|
287 |
|
|
|
327 |
|
|
|
614 |
|
New openings |
|
|
3 |
|
|
|
57 |
|
|
|
60 |
|
Acquired |
|
|
15 |
|
|
|
1 |
|
|
|
16 |
|
Sold, combined, or closed |
|
|
|
|
|
|
(2 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
End of period |
|
|
305 |
|
|
|
383 |
|
|
|
688 |
|
|
|
|
|
|
|
|
|
|
|
Average number of stores during the period |
|
|
290 |
|
|
|
348 |
|
|
|
638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Composition of ending stores: |
|
|
|
|
|
|
|
|
|
|
|
|
EZPAWN United States |
|
|
295 |
|
|
|
|
|
|
|
295 |
|
EZPAWN Mexico |
|
|
3 |
|
|
|
|
|
|
|
3 |
|
EZMONEY signature loan stores adjoining EZPAWNs |
|
|
7 |
|
|
|
159 |
|
|
|
166 |
|
EZMONEY signature loan stores free standing |
|
|
|
|
|
|
224 |
|
|
|
224 |
|
|
|
|
|
|
|
|
|
|
|
Total stores in operation |
|
|
305 |
|
|
|
383 |
|
|
|
688 |
|
|
|
|
|
|
|
|
|
|
|
Total stores offering signature loans |
|
|
87 |
|
|
|
383 |
|
|
|
470 |
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2006 |
|
|
|
EZPAWN |
|
|
EZMONEY |
|
|
|
|
|
|
Operations |
|
|
Operations |
|
|
Consolidated |
|
Stores in operation: |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of period |
|
|
288 |
|
|
|
256 |
|
|
|
544 |
|
New openings |
|
|
|
|
|
|
25 |
|
|
|
25 |
|
Acquired |
|
|
|
|
|
|
|
|
|
|
|
|
Sold, combined, or closed |
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
End of period |
|
|
287 |
|
|
|
281 |
|
|
|
568 |
|
|
|
|
|
|
|
|
|
|
|
Average number of stores during the period |
|
|
288 |
|
|
|
263 |
|
|
|
550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, 2006 |
|
|
|
EZPAWN |
|
|
EZMONEY |
|
|
|
|
|
|
Operations |
|
|
Operations |
|
|
Consolidated |
|
Stores in operation: |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of period |
|
|
287 |
|
|
|
227 |
|
|
|
514 |
|
New openings |
|
|
|
|
|
|
55 |
|
|
|
55 |
|
Acquired |
|
|
1 |
|
|
|
|
|
|
|
1 |
|
Sold, combined, or closed |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
End of period |
|
|
287 |
|
|
|
281 |
|
|
|
568 |
|
|
|
|
|
|
|
|
|
|
|
Average number of stores during the period |
|
|
288 |
|
|
|
244 |
|
|
|
532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Composition of ending stores: |
|
|
|
|
|
|
|
|
|
|
|
|
EZPAWN United States |
|
|
280 |
|
|
|
|
|
|
|
280 |
|
EZPAWN Mexico |
|
|
|
|
|
|
|
|
|
|
|
|
EZMONEY signature loan stores adjoining EZPAWNs |
|
|
7 |
|
|
|
158 |
|
|
|
165 |
|
EZMONEY signature loan stores free standing |
|
|
|
|
|
|
123 |
|
|
|
123 |
|
|
|
|
|
|
|
|
|
|
|
Total stores in operation |
|
|
287 |
|
|
|
281 |
|
|
|
568 |
|
|
|
|
|
|
|
|
|
|
|
Total stores offering signature loans |
|
|
89 |
|
|
|
281 |
|
|
|
370 |
|
We earn pawn service charge revenue on our pawn lending. While allowable service charges vary
by state and loan size, a majority of our pawn loans are in amounts that allow 20% per month, or
240% annually. Our average pawn loan amount typically ranges between $80 and $90 but varies
depending on the valuation of each item pawned. The total loan term, consisting of the primary
term and grace period, ranges between 60 and 120 days.
Between August and November 2005, we reduced the total loan term on new pawn loans from 90 days to
60 days in 215 of our pawn stores. Forty-three stores had previously made the change. We estimate
this change reduced our pawn portfolio approximately 15% for the loans in these stores that were
between 60 and 90 days old, with very little or no impact on pawn service charge revenues. This
change also created a one-time doubling of forfeitures in the prior year-to-date period as loans
made 90 and 60 days earlier simultaneously forfeited for a 30-day period, resulting in a higher
level of inventory available for sale (beginning inventory plus forfeitures and purchases). We
experienced this doubling of forfeitures as loans in these 215 stores matured in the first two
quarters of fiscal 2006.
In our pawnshops, we acquire inventory for retail sales through pawn loan forfeitures and, to a
lesser extent, through purchases of customers merchandise. The gross profit on sales of inventory
depends primarily on our assessment of the resale value at the time the property is either accepted
as loan collateral or purchased. Improper assessment of the resale value in the lending or
purchasing process can result in lower margins or reduced marketability of the merchandise.
At June 30, 2007, 254 of our 383 EZMONEY stores and 50 of our 298 pawn stores offered credit
services to customers seeking 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. We also offer a free service to all
credit service customers to improve or establish their credit histories by reporting their payments
to an external credit-reporting agency.
17
In connection with our credit services, the unaffiliated lenders offer customers two types of
loans. In all 254 EZMONEY stores offering credit services, customers can obtain short-term loans,
with principal amounts up to $1,500 but averaging $550. Terms of these short-term loans are
generally less than 30 days, averaging about 17 days, with due dates corresponding with the
customers next payday. We typically earn a fee of 20% of the loan amount for our short-term loan
credit services. In 13 EZMONEY stores offering credit services, customers can obtain longer-term
installment loans from the unaffiliated lenders. The installment loans typically carry terms of
about five months with ten equal installment payments due on customers paydays. Installment loan
principal amounts range from $1,525 to $3,000, but average about $2,000. With each installment
payment, we earn a fee of 10% of the initial loan amount. At June 30, 2007, short-term loans
comprised 99% of the balance of loans brokered through our credit services, and installment loans
comprised the remaining 1%.
We earn payday loan fee revenue on our payday loans. In 166 stores, we make payday loans subject
to state law. The average payday loan amount is approximately $440 and the term is generally less
than 30 days, averaging about 19 days. We typically charge a fee of 15% to 22% of the loan amount
for a 7 to 23-day period. Through December 2005, we also marketed and serviced payday loans made
by County Bank of Rehoboth Beach in some of our stores. We could purchase a 90% participation in
the County Bank loans we marketed. As of December 31, 2005, County Bank discontinued its payday
loan program. Most of our stores previously marketing County Bank loans now provide credit
services to customers in obtaining loans from unaffiliated lenders.
On June 18, 2007, we completed the acquisition of fifteen pawnshops and one payday loan store from
Jumping Jack Cash, a competitor in Colorado for $23.2 million of cash and direct transaction costs.
Results of the acquired stores are included in our consolidated results from the date of
acquisition. Because the stores were acquired near the end of the current quarter, their impact on
the current quarter and year-to-date operating results were not significant. The acquisition had a
more material impact on the balance of assets and liabilities. The purchase price was allocated as
presented in Note C, Acquisitions, in the Condensed Consolidated Financial Statements filed with
this quarterly report.
In the current quarter, the EZPAWN Operations segment contributed $1.2 million greater store
operating income compared to the prior year quarter, primarily from an increase in pawn service
charges. Our EZMONEY Operations segment contributed $1.6 million greater store operating income,
comprised of higher fees net of bad debt, somewhat offset by higher operating costs primarily at
new stores. After an increase in administrative expenses and less material changes in other items,
our consolidated net income improved to $6.8 million in the current quarter from $5.6 million in
the prior year quarter.
18
Results of Operations
Third Quarter Ended June 30, 2007 vs. Third Quarter Ended June 30, 2006
The following discussion compares our results of operations for the quarter ended June 30, 2007
(the current quarter) to the quarter ended June 30, 2006 (the prior year quarter). The
discussion should be read with the accompanying financial statements and related notes.
EZPAWN Operations Segment
The following table presents selected financial data for the EZPAWN Operations segment:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
42,676 |
|
|
$ |
40,640 |
|
Pawn service charges |
|
|
16,978 |
|
|
|
15,021 |
|
Signature loan fees |
|
|
808 |
|
|
|
838 |
|
Other |
|
|
315 |
|
|
|
304 |
|
|
|
|
|
|
|
|
Total revenues |
|
|
60,777 |
|
|
|
56,803 |
|
Cost of goods sold |
|
|
25,421 |
|
|
|
23,698 |
|
|
|
|
|
|
|
|
Net revenues |
|
|
35,356 |
|
|
|
33,105 |
|
Store operating expenses: |
|
|
|
|
|
|
|
|
Operations expense |
|
|
21,613 |
|
|
|
20,747 |
|
Signature loan bad debt |
|
|
570 |
|
|
|
406 |
|
|
|
|
|
|
|
|
Total store operating expenses |
|
|
22,183 |
|
|
|
21,153 |
|
|
|
|
|
|
|
|
Store operating income |
|
$ |
13,173 |
|
|
$ |
11,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other data: |
|
|
|
|
|
|
|
|
Gross margin on sales |
|
|
40 |
% |
|
|
42 |
% |
Annualized inventory turnover |
|
|
3.4x |
|
|
|
3.0x |
|
Average pawn loan balance per pawn store at quarter end |
|
$ |
195 |
|
|
$ |
175 |
|
Average inventory per pawn store at quarter end |
|
$ |
113 |
|
|
$ |
118 |
|
Average yield on pawn loan portfolio (a) |
|
|
136 |
% |
|
|
136 |
% |
Pawn loan redemption rate |
|
|
78 |
% |
|
|
77 |
% |
Average signature loan balance per store offering signature loans at quarter end (b) |
|
$ |
11 |
|
|
$ |
11 |
|
|
|
|
(a) |
|
Average yield on pawn loan portfolio is calculated as annualized pawn service charge revenue for the
period divided by the average pawn loan balance during the period. |
|
(b) |
|
Signature loan balances include payday loans (net of valuation allowance) recorded on our balance sheet
and the principal portion of active brokered loans outstanding from unaffiliated lenders, the balance of
which is not included on our balance sheet. |
Our current quarter pawn service charge revenue increased 13%, or $2.0 million from the prior
year quarter to $17.0 million. This was due to a 13% higher average pawn loan balance, with the
average loan yield unchanged. In the last two years, we have periodically raised our loan values
on gold jewelry in response to increases in gold market values and similar changes by our
competitors. This contributed about $1.2 million to the increase in pawn service charges in the
current quarter. The ending pawn loan balance was 19% higher than the balance at June 30, 2006,
indicating the year over year improvement in pawn service charges is likely to increase in the
fourth fiscal quarter ending September 30, 2007. Eleven percentage points of the increase in the
pawn loan balance was due to same store loan growth, with the remaining increase from the Jumping
Jack Cash acquisition and three new Mexico pawn locations.
In the current quarter, 93% ($15.8 million) of recorded pawn service charge revenue was collected
in cash, and $1.2 million resulted from an increase in pawn service charges receivable. In the
comparable prior year quarter, 97% ($14.6 million) of recorded pawn service charge revenue was
collected in cash, and $0.4 million resulted from an increase in pawn service charges receivable.
The accrual of pawn service charges is dependent on the size of the loan portfolio and our estimate
of collectible loans in the portfolio at the end of each quarter.
19
The table below summarizes our sales volume, gross profit and gross margins:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Dollars in millions) |
|
|
|
|
|
|
|
|
|
|
Merchandise sales |
|
$ |
30.6 |
|
|
$ |
29.6 |
|
Jewelry scrapping sales |
|
|
12.1 |
|
|
|
11.0 |
|
|
|
|
|
|
|
|
Total sales |
|
$ |
42.7 |
|
|
$ |
40.6 |
|
|
|
|
|
|
|
|
|
|
Gross profit on merchandise sales |
|
$ |
12.9 |
|
|
$ |
12.7 |
|
Gross profit on jewelry scrapping sales |
|
$ |
4.4 |
|
|
$ |
4.2 |
|
|
|
|
|
|
|
|
|
|
Gross margin on merchandise sales |
|
|
42.0 |
% |
|
|
43.0 |
% |
Gross margin on jewelry scrapping sales |
|
|
36.4 |
% |
|
|
38.1 |
% |
Overall gross margin |
|
|
40.4 |
% |
|
|
41.7 |
% |
The current quarters merchandise gross profit increased $0.2 million from the prior year quarter
to $12.9 million. This was due to a $1.0 million, or 3.4% increase in merchandise sales, partially
offset by a one percentage point decrease in margins. More aggressive discounting of electronics
and other non-jewelry merchandise led to the decreased margins in the current quarter.
The current quarters gross profit on jewelry scrapping sales increased $0.2 million from the prior
year quarter to $4.4 million. This was due to a $1.1 million increase in jewelry scrapping sales
on 3% less volume and a 1.7 percentage point decrease in margins. The jewelry scrapping sales
include the current quarter sale of approximately $0.7 million of loose diamonds removed from
scrapped jewelry. The proceeds refiners pay us for jewelry has increased in the last year in
response to higher gold values. We also increased the amount we loan on jewelry and pay to
purchase jewelry from customers, increasing the cost of these items. These factors net effect on
gross profit from jewelry scrapping sales in the quarter was minimal. Future changes in gold
prices would similarly affect the proceeds, cost, and margins on jewelry scrapping.
Merchandise and jewelry scrapping sales volume is heavily dependent on inventory available for
sale, or beginning inventory on hand plus pawn loan forfeitures and inventory purchases. Excluding
the inventory acquired late in the quarter as part of the Jumping Jack Cash acquisition, inventory
available for sale in the current quarter was 1% lower than in the prior year quarter. Including
the inventory acquired from Jumping Jack Cash, the current quarters ending inventory was 2% above
the prior year ending balance. We expect this higher inventory balance, combined with forfeitures
from the 19% higher ending pawn loan balance to fuel an increase in sales in the quarter ending
September 30, 2007.
Selected signature loan data for the EZPAWN Operations segment are as follows:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
Fee revenue |
|
$ |
808 |
|
|
$ |
838 |
|
Net bad debt |
|
|
570 |
|
|
|
406 |
|
|
|
|
|
|
|
|
Fee revenue less bad debt |
|
$ |
238 |
|
|
$ |
432 |
|
|
|
|
|
|
|
|
Signature loan bad debt, as a percent of fee revenue |
|
|
70.5 |
% |
|
|
48.4 |
% |
The segments signature loan contribution, or fee revenue less bad debt, decreased $0.2 million in
the current quarter compared to the prior year quarter, primarily due to an increase in signature
loan bad debt from 48.4% of fees in the prior year quarter to 70.5% in the current quarter.
20
Operations expense improved to 61% of net revenues ($21.6 million) in the current quarter from 63%
of net revenues ($20.7 million) in the prior year quarter, as operating expenses grew at a slower
pace than the segments net revenues.
In the current quarter, the $2.3 million greater net revenue from pawn activities, partially offset
by the $0.9 million higher operations expenses and $0.2 million lower contribution from signature
loans resulted in a $1.2 million overall increase in store operating income from the EZPAWN
Operations segment compared to the prior year quarter. For the quarter, EZPAWN Operations made up
66% of consolidated store operating income compared to 70% in the prior year quarter. This
relative reduction is due to the more rapid growth in the EZMONEY Operations segment.
EZMONEY Operations Segment
The following table presents selected financial data for the EZMONEY Operations segment:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
Signature loan fees |
|
$ |
26,216 |
|
|
$ |
16,983 |
|
Signature loan bad debt |
|
|
9,572 |
|
|
|
5,125 |
|
|
|
|
|
|
|
|
Fee revenue less bad debt |
|
|
16,644 |
|
|
|
11,858 |
|
|
|
|
|
|
|
|
|
|
Operations expense |
|
|
9,982 |
|
|
|
6,797 |
|
|
|
|
|
|
|
|
Store operating income |
|
$ |
6,662 |
|
|
$ |
5,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other data: |
|
|
|
|
|
|
|
|
Signature loan bad debt as a percent of signature loan fees |
|
|
36.5 |
% |
|
|
30.2 |
% |
Average signature loan balance per store offering signature loans at quarter end (a) |
|
$ |
65 |
|
|
$ |
60 |
|
|
|
|
(a) |
|
Signature loan balances include payday loans (net of valuation allowance) recorded on our
balance sheet and the principal portion of active brokered loans outstanding from unaffiliated
lenders, the balance of which is not included on our balance sheet. |
The segments signature loan contribution, or fees less bad debt, increased $4.8 million, or
40% compared to the prior year quarter. The primary cause of the increased contribution was the
higher average loan balances at existing stores and the addition of new stores, resulting in a 54%
current quarter increase in signature loan fee revenue. Signature loan bad debt increased to 36.5%
of related fees in the current quarter, compared to 30.2% in the prior year quarter. Early in the
current quarter, we revised some of our underwriting criteria to optimize our loan growth. The
result was stronger than normal loan growth as well as a higher level of bad debt. Later in the
quarter, we refined our underwriting criteria specifically for new customers to ensure future bad
debt results are more in line with our prior levels. As a result, we saw our bad debt return to
expected levels in the month of June.
Operations expense increased $3.2 million in the current quarter to $10.0 million, or 38% of
segment revenues from 40% in the prior year quarter. The increase was mostly from additional
labor, rent and other costs at new stores that have not yet matured. In the current quarter,
operations expense was $27,100 per average store, compared to $25,900 in the prior year quarter.
Stores adjoining an EZPAWN location, which generally have lower operating costs, now comprise a
smaller percentage of the total EZMONEY stores.
In the current quarter, the $4.8 million increase in signature loan fees net of bad debt and $3.2
million greater operations expense resulted in a $1.6 million net increase in store operating
income from the EZMONEY Operations segment. For the quarter, EZMONEY Operations made up 34% of
consolidated store operating income compared to 30% in the prior year quarter. The relative
increase is due to the more rapid growth in the EZMONEY Operations segment compared to the EZPAWN
Operations segment.
21
Other Items
The items discussed below affect our consolidated financial results, but are not allocated between
segments.
Administrative expenses in the current quarter were $8.0 million compared to $6.8 million in the
prior year quarter, an improvement of 0.6 of a percentage point to 13.0% when measured as a percent
of net revenue. The dollar increase was due primarily to a $0.9 million increase in stock
compensation and a $0.6 million increase in professional fees and services.
Depreciation and amortization expense was $2.5 million in the current quarter, compared to $2.1
million in the prior year quarter. Depreciation on assets placed in service, primarily related to
new EZMONEY stores, exceeded the reduction from assets that became fully depreciated or were
retired.
We earned $0.6 million of interest income on our invested cash in the current quarter, for an
annualized rate of return of 5.1%. In the comparable prior year quarter, we earned $0.2 million of
interest income on a smaller amount of invested cash, yielding 3.9%.
Throughout the current and prior year quarters, we had no debt. Our $0.1 million interest expense
in each period was mostly amortization of deferred financing costs and the commitment fee on our
line of credit.
The current quarter income tax expense was $4.0 million (37.0% of pretax income) compared to $3.2
million (36.4% of pretax income) for the prior year quarter. The increase in effective tax rate
between these periods is due primarily to a legislative change increasing our expected taxes in
Texas.
Consolidated operating income for the current quarter improved $1.3 million over the prior year
quarter to $9.3 million. Contributing to this were the $1.2 million and $1.6 million increases in
store operating income in our EZPAWN and EZMONEY Operations segments, partially offset by the $1.2
million increase in administrative expenses and higher depreciation. After a $0.4 million
improvement in net interest and a $0.8 million increase in income taxes and other smaller items,
net income improved to $6.8 million in the current quarter from $5.6 million in the prior year
quarter.
22
Nine Months Ended June 30, 2007 vs. Nine Months Ended June 30, 2006
The following discussion compares our results of operations for the nine months ended June 30, 2007
to the nine months ended June 30, 2006. The discussion should be read with the accompanying
financial statements and related notes.
EZPAWN Operations Segment
The following table presents selected financial data for the EZPAWN Operations segment:
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
141,688 |
|
|
$ |
130,598 |
|
Pawn service charges |
|
|
51,496 |
|
|
|
46,988 |
|
Signature loan fees |
|
|
2,554 |
|
|
|
2,237 |
|
Other |
|
|
1,007 |
|
|
|
962 |
|
|
|
|
|
|
|
|
Total revenues |
|
|
196,745 |
|
|
|
180,785 |
|
Cost of goods sold |
|
|
85,618 |
|
|
|
77,696 |
|
|
|
|
|
|
|
|
Net revenues |
|
|
111,127 |
|
|
|
103,089 |
|
Store operating expenses: |
|
|
|
|
|
|
|
|
Operations expense |
|
|
64,926 |
|
|
|
63,401 |
|
Signature loan bad debt |
|
|
1,070 |
|
|
|
920 |
|
|
|
|
|
|
|
|
Total store operating expenses |
|
|
65,996 |
|
|
|
64,321 |
|
|
|
|
|
|
|
|
Store operating income |
|
$ |
45,131 |
|
|
$ |
38,768 |
|
|
|
|
|
|
|
|
Other data: |
|
|
|
|
|
|
|
|
Gross margin on sales |
|
|
40 |
% |
|
|
41 |
% |
Annualized inventory turnover |
|
|
3.4 |
x |
|
|
3.2 |
x |
Average pawn loan balance per pawn store at period end |
|
$ |
195 |
|
|
$ |
175 |
|
Average inventory per pawn store at period end |
|
$ |
113 |
|
|
$ |
118 |
|
Average yield on pawn loan portfolio (a) |
|
|
142 |
% |
|
|
137 |
% |
Pawn loan redemption rate |
|
|
78 |
% |
|
|
77 |
% |
Average signature loan balance per store offering signature loans at period end (b) |
|
$ |
11 |
|
|
$ |
11 |
|
|
|
|
(a) |
|
Average yield on pawn loan portfolio is calculated as annualized pawn
service charge revenue for the period divided by the average pawn loan
balance during the period. |
|
(b) |
|
Signature loan balances include payday loans (net of valuation
allowance) recorded on our balance sheet and the principal portion of
active brokered loans outstanding from unaffiliated lenders, the
balance of which is not included on our balance sheet. |
Our current year-to-date pawn service charge revenue increased 10%, or $4.5 million from the
prior year to $51.5 million. This was due to a five percentage point increase in loan yields to
142%, coupled with a 6% higher average pawn loan balance. In the last two years, we have
periodically raised our loan values on gold jewelry in response to increases in gold market values
and similar changes by our competitors. This contributed about $2.8 million to the increase in
pawn service charges in the current year-to-date period. The higher yield resulted largely from
the fiscal 2006 mid-year conversion of most of our pawn stores from offering 90-day loan terms to
offering 60-day terms.
In the current year-to-date period, $51.6 million of recorded pawn service charge revenue was
collected in cash, offset by a $0.1 million decrease in pawn service charges receivable. In the
comparable prior year period, 105% ($49.4 million) of recorded pawn service charge revenue was
collected in cash, offset by a $2.4 million decrease in pawn service charges receivable. While we
seasonally expect to see a moderate change in the accrued pawn service charges between September 30
and June 30 each year, the decrease was larger in the prior year-to-date period primarily due to
shortening the loan term in most of our pawn stores in that period. The accrual of pawn service
charges is dependent on the size of the loan portfolio and our estimate of collectible loans in the
portfolio at the end of each quarter.
23
The table below summarizes our sales volume, gross profit and gross margins:
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Dollars in millions) |
|
|
|
|
|
|
|
|
|
|
Merchandise sales |
|
$ |
108.0 |
|
|
$ |
104.3 |
|
Jewelry scrapping sales |
|
|
33.7 |
|
|
|
26.3 |
|
|
|
|
|
|
|
|
Total sales |
|
$ |
141.7 |
|
|
$ |
130.6 |
|
|
|
|
|
|
|
|
|
|
Gross profit on merchandise sales |
|
$ |
44.1 |
|
|
$ |
43.9 |
|
Gross profit on jewelry scrapping sales |
|
$ |
12.0 |
|
|
$ |
9.0 |
|
|
|
|
|
|
|
|
|
|
Gross margin on merchandise sales |
|
|
40.8 |
% |
|
|
42.1 |
% |
Gross margin on jewelry scrapping sales |
|
|
35.6 |
% |
|
|
34.3 |
% |
Overall gross margin |
|
|
39.6 |
% |
|
|
40.5 |
% |
The current year-to-date merchandise gross profit increased $0.2 million from the prior
year-to-date period to $44.1 million. This was due to a $3.1 million, or 3% increase in same store
merchandise sales and a $0.6 million increase in other store sales, mostly offset by a 1.3
percentage point decrease in margins. In the prior year period, we benefited from the doubling of
loan forfeitures due to the reduction of loan terms in the majority of our stores. This provided a
greater amount of fresh inventory to fuel sales at a better margin. More aggressive discounting of
electronics and jewelry also led to lower margins in the current year-to-date period.
The gross profit on jewelry scrapping sales increased $3.0 million from the prior year-to-date
period to $12.0 million. This was due to a $7.4 million increase in jewelry scrapping sales on 10%
more volume, and a 1.3 percentage point improvement in margins. The jewelry scrapping sales
include the current year sale of approximately $1.2 million of loose diamonds removed from scrapped
jewelry. The proceeds refiners pay us for jewelry has increased in the last year in response to
higher gold values. We also increased the amount we loan on jewelry and pay to purchase jewelry
from customers, increasing the cost of these items. These factors had a $1.7 million positive net
effect on the gross profit from jewelry scrapping sales. Future changes in gold prices would
similarly affect the proceeds, cost, and margins on jewelry scrapping.
Selected signature loan data for the EZPAWN Operations segment are as follows:
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
Fee revenue |
|
$ |
2,554 |
|
|
$ |
2,237 |
|
Net bad debt |
|
|
1,070 |
|
|
|
920 |
|
|
|
|
|
|
|
|
Fee revenue less bad debt |
|
$ |
1,484 |
|
|
$ |
1,317 |
|
|
|
|
|
|
|
|
Signature loan bad debt, as a percent of fee revenue |
|
|
41.9 |
% |
|
|
41.1 |
% |
The segments signature loan contribution, or fee revenue less bad debt, increased $0.2 million, or
13% in the current year-to-date period compared to the prior year period. A 17% increase in same
store fee revenues, primarily from higher average loan balances, drove the growth in signature loan
contribution. Bad debt as a percent of fee revenues increased slightly from 41.1% of fees in the
prior year-to-date period to 41.9% in the current year-to-date period, partially offsetting the fee
growth.
Operations expense improved to 58% of net revenues ($64.9 million) in the current year-to-date
period from 62% of net revenues ($63.4 million) in the prior year-to-date period. Included in the
current year-to-date period are a $0.6 million reduction in health benefit claims, a $0.4 million
reduction in workers compensation expense, and a $0.3 million reversal of a loss contingency.
24
In the current year-to-date period, the $7.7 million greater net revenue from pawn activities, $0.2
million greater contribution from signature loans, and $1.5 million higher operations expenses
resulted in a $6.4 million overall increase in store operating income from the EZPAWN Operations
segment compared to the prior year-to-date period. For the current year-to-date period, EZPAWN
Operations made up 65% of consolidated store operating income compared to 68% in the prior
year-to-date period. The relative reduction is due to the more rapid growth in the EZMONEY
Operations segment.
EZMONEY Operations Segment
The following table presents selected financial data for the EZMONEY Operations segment:
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
Signature loan fees |
|
$ |
71,578 |
|
|
$ |
47,712 |
|
Signature loan bad debt |
|
|
18,016 |
|
|
|
11,142 |
|
|
|
|
|
|
|
|
Fee revenue less bad debt |
|
|
53,562 |
|
|
|
36,570 |
|
|
|
|
|
|
|
|
|
|
Operations expense |
|
|
29,161 |
|
|
|
18,694 |
|
|
|
|
|
|
|
|
Store operating income |
|
$ |
24,401 |
|
|
$ |
17,876 |
|
|
|
|
|
|
|
|
Other data: |
|
|
|
|
|
|
|
|
Signature loan bad debt as a percent of signature loan fees |
|
|
25.2 |
% |
|
|
23.4 |
% |
Average signature loan balance per store offering signature loans at period end (a) |
|
$ |
65 |
|
|
$ |
60 |
|
|
|
|
(a) |
|
Signature loan balances include payday loans (net of valuation
allowance) recorded on our balance sheet and the principal portion of
active brokered loans outstanding from unaffiliated lenders, the
balance of which is not included on our balance sheet. |
The segments signature loan contribution, or fees less bad debt, increased $17.0 million, or
46% compared to the prior year-to-date period. The primary cause of the increased contribution was
the higher average loan balances at existing stores and the addition of new stores, resulting in a
50% increase in the current year-to-date signature loan fee revenue. Signature loan bad debt
increased $6.9 million, to 25.2% of related fees in the current year-to-date period compared to
23.4% in the prior year period. Early in the current quarter, we revised some of our underwriting
criteria to optimize our loan growth. The result was stronger than normal loan growth as well as a
higher level of bad debt. Later in the quarter, we refined our underwriting criteria specifically
for new customers to ensure future bad debt results are more in line with our prior trends. As a
result, we saw our bad debt return to expected levels in the month of June.
Operations expense increased $10.5 million in the current year-to-date period to $29.2 million, or
41% of segment revenues from 39% in the prior year period. The increase was mostly from additional
labor, rent and other costs at new stores that have not yet matured. In the current year-to-date
period, operations expense was $83,800 per average store, compared to $76,500 per average store in
the prior year-to-date period. Stores adjoining an EZPAWN location, which generally have lower
operating costs, now comprise a smaller percentage of the total EZMONEY stores.
In the current year-to-date period, the $17.0 million increase in signature loan fees net of bad
debt and $10.5 million greater operations expense resulted in a $6.5 million net increase in store
operating income from the EZMONEY Operations segment. For the current year-to-date period, EZMONEY
Operations made up 35% of consolidated store operating income compared to 32% in the prior year
period. The relative increase is due to the more rapid growth in the EZMONEY Operations segment
compared to the EZPAWN Operations segment.
25
Other Items
The items discussed below affect our consolidated financial results, but are not allocated between
segments.
Administrative expenses in the current year-to-date period were $23.5 million compared to $20.3
million in the prior year-to-date period. This is an improvement of 0.6 of a percentage point to
12.9% when measured as a percent of net revenue. The dollar increase was due primarily to a $1.7
million increase in stock compensation, a $0.8 million increase in professional fees and a $0.5
million increase in administrative labor and benefits.
Depreciation and amortization expense was $7.2 million in the current year, compared to $6.4
million in the prior year. Depreciation on assets placed in service, primarily related to new
EZMONEY stores, exceeded the reduction from assets that became fully depreciated or were retired.
We earned $1.5 million of interest income on our invested cash in the current year-to-date period
for an annualized rate of return of 5.0%. In the comparable prior year period, we earned $0.3
million of interest income on our invested cash, yielding a 3.8% annualized rate of return.
With no debt in the current year-to-date period, our $0.2 million interest expense was comprised
mostly of the amortization of deferred financing costs and the commitment fee on our line of
credit. Interest expense in the prior year-to-date period was $0.4 million. In that period, we
had an average debt balance of $2.1 million.
The current year-to-date income tax expense was $15.7 million (37.0% of pretax income) compared to
$11.5 million (36.4% of pretax income) for the prior year period. The increase in effective tax
rate between these periods is due primarily to a legislative change increasing our expected taxes
in Texas.
Consolidated operating income for the current year-to-date period improved $8.9 million over the
prior year-to-date period to $38.8 million. Contributing to this were the $6.4 million and $6.5
million increases in store operating income in our EZPAWN and EZMONEY Operations segments,
partially offset by the $3.2 million increase in administrative expenses. After a $1.4 million
improvement in net interest and a $4.2 million increase in income taxes and other smaller items,
net income improved to $26.7 million in the current year-to-date period from $20.1 million in the
prior year-to-date period.
Liquidity and Capital Resources
In the current year-to-date period, our $36.2 million cash flow from operations consisted of (a)
net income plus several non-cash items, aggregating to $36.9 million, net of (b) $0.6 million of
changes in operating assets and liabilities. The changes in operating assets and liabilities were
of a normal, recurring nature. In the prior year-to-date period, our $29.8 million cash flow from
operations consisted of net income plus several non-cash items, primarily depreciation and the
change in deferred taxes. The primary differences in cash flow from operations between the two
periods were an increase in the gross profit on sales of inventory and an increase in collected
signature loan fees and pawn service charges, net of higher operating expenditures and cash taxes
paid.
The $36.5 million of cash used in investing activities during the current year-to-date period were
funded primarily by cash flow from operations. Our most significant year-do-date investment was
the $23.2 million acquisition of 15 pawn stores and one payday loan store from Jumping Jack Cash.
Other significant investments were the $9.2 million in additions to property and equipment and
funding the $5.3 million of payday loans net of repayments. Partially offsetting these was $1.3
million of dividends received from an unconsolidated affiliate and $2.3 million received from the
exercise of employee stock options and related excess tax benefits. The net effect of these and
other smaller cash flows was a $1.7 million increase in cash on hand, providing a $31.7 million
ending cash balance.
26
Below is a summary of our cash needs to meet future aggregate contractual obligations (in
millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments due by Period |
|
|
|
|
|
|
|
Less than 1 |
|
|
|
|
|
|
|
|
|
|
More than |
|
Contractual Obligations |
|
Total |
|
|
year |
|
|
1-3 years |
|
|
3-5 years |
|
|
5 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt obligations |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Interest on long-term debt obligations |
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease obligations |
|
|
135.3 |
|
|
|
20.0 |
|
|
|
35.1 |
|
|
|
28.9 |
|
|
|
51.3 |
|
Purchase obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
135.5 |
|
|
$ |
20.1 |
|
|
$ |
35.2 |
|
|
$ |
28.9 |
|
|
$ |
51.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2007,
our maximum exposure for losses on letters of credit, if all brokered loans defaulted and none was
collected, was $22.8 million. This amount includes 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, 2006, these collectively amounted to $6.7 million.
On July 11, 2007, subsequent to the current quarter-end, we invested $13.4 million in additional
common shares of Albemarle & Bond, as described in Note L, Subsequent Event in the financial
statements filed as part of this Form 10-Q.
In the remaining three months of the fiscal year ending September 30, 2007, we plan to open 45 new
signature loan stores and one new pawn store for an expected capital expenditure of approximately
$2.6 million, plus the funding of working capital and start-up losses at these stores. We believe
these new stores will create a drag on earnings and liquidity in their first six to nine months of
operations before turning profitable.
While we had no debt outstanding at June 30, 2007, we have a $40 million revolving credit facility
secured by our assets, which matures October 1, 2009. Under the terms of the agreement, we could
borrow the full $40 million at June 30, 2007. Terms of the agreement require, among other things,
that we meet certain financial covenants. Payment of dividends and additional debt are allowed but
restricted. The interest amount shown in the table above reflects the commitment fee we anticipate
paying through the maturity of the credit agreement, assuming we remain debt-free.
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.
Seasonality
Historically, fee and service charge revenues are highest in our fourth fiscal quarter (July
through September) due to a higher average loan balance during the summer lending season.
Merchandise sales generally are highest in the first and second fiscal quarters (October through
March) due to the holiday season, jewelry sales surrounding Valentines Day, and the impact of tax
refunds. Jewelry scrapping sales are heavily influenced by the timing of decisions to scrap excess
jewelry inventory. The majority of jewelry scrapping sales generally occurs during our fourth
fiscal quarter (July through September) due to low jewelry merchandise sales in that quarter. The
net effect of these factors is that net revenues and net income typically are highest in the fourth
fiscal quarter, with the first fiscal quarter being second highest. Our cash flow typically is
greatest in the second fiscal quarter due to a high level of loan redemptions and sales in the
income tax refund season.
27
Use of Estimates and Assumptions
Managements Discussion and Analysis of Financial Condition and Results of Operations is based on
our condensed consolidated financial statements. We prepared those statements according to
accounting principles generally accepted in the United States for interim financial information.
We must 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, allowance for losses on signature loans, long-lived and intangible assets, income taxes,
contingencies and litigation. We base our estimates on historical experience, observable trends
and 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.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
The following discussion about our market risk disclosures involves forward-looking statements.
Actual results could differ materially from those projected in the forward-looking statements. We
are exposed to market risk related to changes in foreign currency exchange rates and gold values.
We also are exposed to regulatory risk in relation to our credit services, payday loans and pawn
operations. We do not use derivative financial instruments.
Our earnings and financial position may be affected by changes in gold values and the resulting
impact on pawn lending and jewelry sales. The proceeds of scrap sales and our ability to sell
excess 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. For further discussion, you should read Risk Factors in Part I, Item 1A of
our Annual Report on Form 10-K for the year ended September 30, 2006.
Our earnings and financial position are affected by foreign currency exchange rate fluctuations
related to our equity investment in A&B. A&Bs functional currency is the U.K. pound. The impact
on our results of operations and financial position of a hypothetical change in the exchange rate
between the U.S. dollar and the U.K. pound cannot be reasonably estimated due to the
interrelationship of operating results and exchange rates. The translation adjustment representing
the strengthening in the U.K. pound during the quarter ended March 31, 2007 (included in our June
30, 2007 results on a three-month lag as described above) was a $23,000 increase, net of tax
effect, to stockholders equity. On June 30, 2007, the U.K. pound strengthened to £1.00 to $2.0039
U.S. from $1.9625 U.S. at March 31, 2007. We cannot assure the future valuation of the U.K. pound
or how further movements in the pound could affect our future earnings or financial position.
Similar to the discussion above regarding the U.K. pound, fluctuations in the exchange rate for the
Mexican peso also affect our earnings and financial position due to our pawn operations in Mexico.
Currently these operations are not material. The translation adjustment representing the
strengthening in the Mexican peso during the quarter ended June 30, 2007 was a $3,000 increase, net
of tax effect, to stockholders equity.
Forward-Looking Information
This Quarterly Report on Form 10-Q, including Managements 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, as amended, and Section 21E of the Securities Exchange
Act of 1934, as amended. We intend that all forward-looking statements be subject to the safe
harbors created by these laws. All statements other than statements of historical information are
forward-looking and may contain information about financial results, economic conditions, trends,
planned store openings and known uncertainties. These statements are often, but not always, made
with words or phrases like may, should, could, predict, potential, believe, expect,
anticipate, seek, estimate, intend, plan, projection, outlook, expect, will, and
similar expressions. All forward-looking statements are based on current expectations regarding
important risk factors. Many of these risks and uncertainties are beyond our control, and in many
cases, we cannot predict all of the risks and uncertainties that could cause our actual results to
differ materially from those expressed in the forward-looking statements. Actual results could
differ materially from those expressed in the forward-looking statements, and you should not regard
them 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 described in Part II, Item
1A, Risk Factors, of this
28
Quarterly Report and in the section entitled Risk Factors in our Annual Report on Form 10-K for
the year ended September 30, 2006. These factors are not intended to be an all-encompassing list
of risks and uncertainties that may affect our operations, performance, development and results.
You are cautioned not to overly rely on these forward-looking statements, which are current only as
of the date of this report. We undertake no obligation to release publicly the results of any
revisions to these forward-looking statements that may be made to reflect events or circumstances
after the date of this report, including without limitation, changes in our business strategy or
planned capital expenditures, store growth plans or to reflect unanticipated events.
Item 4. Controls and Procedures
(a) Evaluation of Disclosure Controls and Procedures
Under the supervision and with the participation of our Chief Executive Officer and Chief Financial
Officer, we have evaluated the effectiveness of the design and operation of our disclosure controls
and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of
1934) as of June 30, 2007. Based upon that evaluation, our Chief Executive Officer and Chief
Financial Officer concluded that, as of June 30, 2007, our disclosure controls and procedures are
effective to ensure that information required to be disclosed in reports we file or submit under
the Exchange Act is recorded, processed, summarized and reported within the time periods specified
in SEC rules and forms. Disclosure controls and procedures include those controls and procedures
that are designed to ensure that information required to be disclosed in the reports that we file
or submit under the Exchange Act is accumulated and communicated to our management, including our
Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required
disclosures.
(b) Changes in Internal Controls
There were no changes in our internal controls that occurred during the last fiscal quarter that
have materially affected, or are reasonably likely to materially affect, our internal control over
financial reporting.
29
PART II
Item 1. Legal Proceedings
See Note F, Contingencies, in the Notes to the Interim Condensed Consolidated Financial
Statements included in this filing.
Item 1A. Risk Factors
Important risk factors 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, 2006. 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, 2006.
Item 6. Exhibits
|
|
|
Exhibit |
|
|
Number |
|
Description |
|
|
|
10.105
|
|
First Amendment to Fourth Amended and Restated Credit Agreement
between the Company and Wells Fargo Bank Texas, N.A., as the Agent
and Issuing Bank, re: $40 million credit facility. |
|
|
|
31.1
|
|
Certification of Chief Executive Officer Pursuant to Section 302
of the Sarbanes-Oxley Act of 2002 |
|
|
|
31.2
|
|
Certification of Chief Financial Officer Pursuant to Section 302
of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.1
|
|
Certification of Chief Executive Officer Pursuant to Section 906
of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.2
|
|
Certification of Chief Financial Officer Pursuant to Section 906
of the Sarbanes-Oxley Act of 2002 |
30
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.
(Registrant)
|
|
|
Date: August 6, 2007 |
By: |
/s/ Dan N. Tonissen
|
|
|
|
(Signature) |
|
|
|
|
|
|
|
Dan N. Tonissen
Senior Vice President, Chief Financial Officer & Director |
|
|
31
EXHIBIT INDEX
|
|
|
|
|
Exhibit |
|
|
|
|
Number |
|
Description |
|
|
10.105
|
|
First Amendment to Fourth Amended and Restated Credit Agreement
between the Company and Wells Fargo Bank Texas, N.A., as the Agent
and Issuing Bank, re: $40 million credit facility. |
|
|
|
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer Pursuant to Section 302
of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer Pursuant to Section 302
of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer Pursuant to Section 906
of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.2
|
|
Certification of Chief Financial Officer Pursuant to Section 906
of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
|
|
|
32