e10vq
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2005
or
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934 |
Commission File No. 1-14771
MICROFINANCIAL INCORPORATED
(Exact name of registrant as specified in its charter)
|
|
|
Massachusetts
|
|
04-2962824 |
(State or other jurisdiction of
|
|
(I.R.S. Employer Identification No.) |
Incorporation or Organization) |
|
|
10 M Commerce Way, Woburn, MA 01801
(Address of Principal Executive Offices)
(781) 994-4800
(Registrants Telephone Number, Including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed
by Section 13 or 15(b) of the Securities and 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. þ Yes o No
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule
12b-2 of the Exchange Act). o Yes þ No
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act). o Yes þ No
As of October 28, 2005, 13,713,899 shares of the registrants common stock were outstanding.
MICROFINANCIAL INCORPORATED
TABLE OF CONTENTS
MICROFINANCIAL INCORPORATED
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
September 30, |
|
|
|
2004 |
|
|
2005 |
|
ASSETS
|
Cash and cash equivalents |
|
$ |
9,709 |
|
|
$ |
28,842 |
|
Net investment in leases and loans: |
|
|
|
|
|
|
|
|
Receivables due in installments |
|
|
59,679 |
|
|
|
31,442 |
|
Estimated residual value |
|
|
9,502 |
|
|
|
4,878 |
|
Initial direct costs |
|
|
453 |
|
|
|
128 |
|
Less: |
|
|
|
|
|
|
|
|
Advance lease payments and deposits |
|
|
(25 |
) |
|
|
(33 |
) |
Unearned income |
|
|
(6,313 |
) |
|
|
(3,117 |
) |
Allowance for credit losses |
|
|
(14,963 |
) |
|
|
(9,266 |
) |
|
|
|
|
|
|
|
Net investment in leases and loans |
|
$ |
48,333 |
|
|
$ |
24,032 |
|
|
|
|
|
|
|
|
|
|
Investment in service contracts, net |
|
|
4,777 |
|
|
|
2,156 |
|
Investment in rental contracts, net |
|
|
1,785 |
|
|
|
2,984 |
|
|
Property and equipment, net |
|
|
754 |
|
|
|
765 |
|
Other assets |
|
|
2,412 |
|
|
|
1,485 |
|
Deferred income taxes |
|
|
3,500 |
|
|
|
4,580 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
71,270 |
|
|
$ |
64,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
Notes payable |
|
$ |
34 |
|
|
$ |
19 |
|
Subordinated notes payable |
|
|
4,589 |
|
|
|
2,851 |
|
Capitalized lease obligations |
|
|
41 |
|
|
|
|
|
Accounts payable |
|
|
2,474 |
|
|
|
1,148 |
|
Dividends payable |
|
|
|
|
|
|
686 |
|
Other liabilities |
|
|
2,039 |
|
|
|
2,293 |
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
9,177 |
|
|
$ |
6,997 |
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock, $.01 par value; 5,000,000 shares authorized;
no shares issued at December 31, 2004 and September 30, 2005 |
|
|
|
|
|
|
|
|
Common stock, $.01 par value; 25,000,000 shares authorized; 13,410,646
shares issued at December 31, 2004 and 13,726,900 shares at September 30, 2005 |
|
|
134 |
|
|
|
137 |
|
Additional paid-in capital |
|
|
45,244 |
|
|
|
43,941 |
|
Retained earnings |
|
|
19,186 |
|
|
|
13,947 |
|
Treasury stock, at cost (225,480) shares at December 31, 2004 and 14,251
shares at September 30, 2005) |
|
|
(2,420 |
) |
|
|
(139 |
) |
Unearned compensation |
|
|
(51 |
) |
|
|
(39 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
$ |
62,093 |
|
|
$ |
57,847 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
71,270 |
|
|
$ |
64,844 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
3
MICROFINANCIAL INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income on financing leases and loans |
|
$ |
2,560 |
|
|
$ |
832 |
|
|
$ |
9,962 |
|
|
$ |
3,442 |
|
Rental income |
|
|
7,548 |
|
|
|
6,469 |
|
|
|
24,177 |
|
|
|
19,330 |
|
Income on service contracts |
|
|
1,376 |
|
|
|
792 |
|
|
|
4,671 |
|
|
|
2,818 |
|
Loss and damage waiver fees |
|
|
961 |
|
|
|
681 |
|
|
|
3,127 |
|
|
|
2,251 |
|
Service fees and other |
|
|
1,780 |
|
|
|
595 |
|
|
|
6,078 |
|
|
|
2,559 |
|
|
|
|
|
|
Total revenues |
|
|
14,225 |
|
|
|
9,369 |
|
|
|
48,015 |
|
|
|
30,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
7,235 |
|
|
|
4,461 |
|
|
|
21,359 |
|
|
|
16,699 |
|
Provision for credit losses |
|
|
10,295 |
|
|
|
1,576 |
|
|
|
37,885 |
|
|
|
8,870 |
|
Depreciation and amortization |
|
|
3,161 |
|
|
|
2,465 |
|
|
|
11,391 |
|
|
|
7,414 |
|
Interest |
|
|
559 |
|
|
|
203 |
|
|
|
2,016 |
|
|
|
986 |
|
|
|
|
|
|
Total expenses |
|
|
21,250 |
|
|
|
8,705 |
|
|
|
72,651 |
|
|
|
33,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision /(benefit) for income taxes |
|
|
(7,025 |
) |
|
|
664 |
|
|
|
(24,636 |
) |
|
|
(3,569 |
) |
Provision (benefit) for income taxes |
|
|
(2,810 |
) |
|
|
310 |
|
|
|
(9,856 |
) |
|
|
(1,032 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
($ |
4,215 |
) |
|
$ |
354 |
|
|
($ |
14,780 |
) |
|
($ |
2,537 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share basic |
|
($ |
0.32 |
) |
|
$ |
0.03 |
|
|
($ |
1.12 |
) |
|
($ |
0.19 |
) |
|
|
|
|
|
Net income (loss) per common share diluted |
|
($ |
0.32 |
) |
|
$ |
0.03 |
|
|
($ |
1.12 |
) |
|
($ |
0.19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used to compute: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per share |
|
|
13,183,916 |
|
|
|
13,710,683 |
|
|
|
13,182,050 |
|
|
|
13,518,351 |
|
|
|
|
|
|
Diluted net income (loss) per share |
|
|
13,183,916 |
|
|
|
13,910,948 |
|
|
|
13,182,050 |
|
|
|
13,518,351 |
|
|
|
|
|
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
4
MICROFINANCIAL INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
September 30, |
|
|
|
2004 |
|
|
2005 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Cash received from customers |
|
$ |
67,561 |
|
|
$ |
43,772 |
|
Cash paid to suppliers and employees |
|
|
(21,698 |
) |
|
|
(16,541 |
) |
Cash received (paid) for income taxes |
|
|
20 |
|
|
|
(48 |
) |
Interest paid |
|
|
(2,168 |
) |
|
|
(413 |
) |
Interest received |
|
|
14 |
|
|
|
276 |
|
|
|
|
Net cash provided by operating activities |
|
|
43,729 |
|
|
|
27,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Investment in lease contracts |
|
|
(329 |
) |
|
|
(4,119 |
) |
Investment in inventory |
|
|
(89 |
) |
|
|
(13 |
) |
Investment in direct costs |
|
|
0 |
|
|
|
(33 |
) |
Investment in fixed assets |
|
|
(76 |
) |
|
|
(271 |
) |
|
|
|
Net cash used in investing activities |
|
|
(494 |
) |
|
|
(4,436 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from secured debt |
|
|
11,322 |
|
|
|
214 |
|
Repayment of secured debt |
|
|
(58,593 |
) |
|
|
(135 |
) |
Proceeds from issuance of subordinated debt |
|
|
1,500 |
|
|
|
|
|
Repayment of subordinated debt |
|
|
|
|
|
|
(1,500 |
) |
Decrease in restricted cash |
|
|
2,276 |
|
|
|
|
|
Repayment of capital leases |
|
|
(122 |
) |
|
|
(41 |
) |
Payment of dividends |
|
|
|
|
|
|
(2,015 |
) |
|
|
|
Net cash used in financing activities |
|
|
(43,517 |
) |
|
|
(3,477 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents: |
|
|
(282 |
) |
|
|
19,133 |
|
Cash and cash equivalents, beginning of period |
|
|
6,533 |
|
|
|
9,709 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
6,251 |
|
|
$ |
28,842 |
|
|
|
|
(continued on following page)
The
accompanying notes are an integral part of the condensed consolidated
financial statements.
5
MICROFINANCIAL INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
September 30, |
|
|
|
2004 |
|
|
2005 |
|
Reconciliation of net loss to net cash provided
by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
($ |
14,780 |
) |
|
($ |
2,537 |
) |
Adjustments to reconcile net loss to
cash provided by operating activities: |
|
|
|
|
|
|
|
|
Amortization of unearned income, net of initial direct costs |
|
|
(9,962 |
) |
|
|
(3,442 |
) |
Depreciation and amortization |
|
|
11,391 |
|
|
|
7,414 |
|
Provision for credit losses |
|
|
37,885 |
|
|
|
8,870 |
|
Recovery of equipment cost and residual value |
|
|
30,967 |
|
|
|
16,611 |
|
Share based compensation expense |
|
|
|
|
|
|
930 |
|
Amortization of unearned compensation |
|
|
24 |
|
|
|
12 |
|
Non-cash interest expense (amortization of debt discount) |
|
|
147 |
|
|
|
572 |
|
Change in assets and liabilities: |
|
|
|
|
|
|
|
|
Current taxes payable |
|
|
20 |
|
|
|
(48 |
) |
Deferred income taxes |
|
|
(9,856 |
) |
|
|
(1,032 |
) |
Other assets |
|
|
(565 |
) |
|
|
802 |
|
Accounts payable |
|
|
195 |
|
|
|
(1,326 |
) |
Other liabilities |
|
|
(1,737 |
) |
|
|
220 |
|
|
|
|
Net cash provided by operating activities |
|
$ |
43,729 |
|
|
$ |
27,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash activities: |
|
|
|
|
|
|
|
|
Treasury stock issued for option exercises |
|
$ |
|
|
|
$ |
2,018 |
|
Treasury stock issued for warrants exercised |
|
$ |
|
|
|
$ |
222 |
|
Subordinated debt converted to equity |
|
$ |
|
|
|
$ |
779 |
|
Fair market value of warrants issued |
|
$ |
784 |
|
|
$ |
|
|
Fair market value of restricted stock issued |
|
|
|
|
|
$ |
63 |
|
6
MICROFINANCIAL INCORPORATED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(A) Nature of Business:
MicroFinancial Incorporated (the Company) which operates primarily through its wholly-owned
subsidiaries, Leasecomm Corporation and TimePayment Corp. LLC, is a specialized commercial finance
company that primarily leases and rents equipment and provides other financing services in amounts
generally ranging from $500 to $15,000 and an average lease term of 44 months. Leasecomm
historically financed contracts with an average amount financed of approximately $1,900, while the
average amount financed by TimePayment is approximately $6,900. The Company primarily sources its
originations through a network of independent sales organizations and other dealer-based
origination networks nationwide. The Company funds its operations through cash provided by
operating activities, borrowings under its credit facilities, the issuance of subordinated debt and
on balance sheet securitizations.
(B) Summary of Significant Accounting Policies:
Basis of Presentation:
The accompanying unaudited condensed consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of America and the
rules and regulations of the Securities and Exchange Commission for interim financial statements.
Accordingly, the interim statements do not include all of the information and disclosures required
for the annual financial statements. In the opinion of the Companys management, the condensed
consolidated financial statements contain all adjustments, consisting only of normal, recurring
adjustments considered necessary for a fair presentation of these interim results. These financial
statements should be read in conjunction with the consolidated financial statements and notes
included in the Companys Annual Report on Form 10-K for the year ended December 31, 2004. The
results for the quarter and nine months ended September 30, 2005 are not necessarily indicative of
the results that may be expected for the full year ended December 31, 2005. The Company adopted
the provisions of SFAS 123(R) on January 1, 2005, as discussed more fully below.
The balance sheet at December 31, 2004 has been derived from the audited financial statements
included in the Companys Annual Report on Form 10-K for the year ended December 31, 2004.
Allowance for Credit Losses:
The Company maintains an allowance for credit losses on its investment in leases, service
contracts, rental contracts and loans at an amount that it believes is sufficient to provide
adequate protection against losses in its portfolio. Given the nature of the microticket market
and the individual size of each transaction, the business does not warrant the creation of a formal
credit review committee to review individual transactions. Rather, we developed a sophisticated,
risk-adjusted pricing model and have automated the credit scoring, approval and collection
processes. We believe that with the proper risk-adjusted pricing model, we can grant credit to a
wide range of applicants provided we have priced appropriately for the associated risk inherent in
the transaction. As a result of approving a wide range of credits, we experience a relatively high
level of delinquency and write-offs in our portfolio. During periods where we are making credit
decisions and funding new transactions, it is important for us to periodically review the credit
scoring and approval process to ensure that the automated system is making appropriate credit
decisions. Given the nature of the microticket market and the individual size of each
transaction, the business does not warrant evaluating transactions individually for the purpose of
developing and determining the adequacy of the allowance for credit losses. As such, transactions
in our portfolio are not re-graded subsequent to the initial extension of credit, nor is the
reserve allocated to specific transactions. Rather, we view the impaired contracts to have common
characteristics and maintain a general allowance against our entire portfolio utilizing historical
statistics for recovery and timing of recovery as the basis for the amount.
The Company has adopted a consistent, systematic procedure for establishing and maintaining an
appropriate reserve for credit losses for the microticket transactions. Management reviews, on a
static pool basis, the collection experience on various months of originations. In addition
management also reviews, on a static pool basis, the recoveries made on written off accounts. The
results of these static pool analyses reflect the Companys actual collection experiences given the
fact that the Company obtains additional recourse in many instances in the form of
7
MICROFINANCIAL INCORPORATED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
personal guaranties from the borrowers, as well as, in some instances, limited recourse from
the dealer. In addition, management considers current delinquency statistics, current economic
conditions, and other relevant factors. The combination of historical experience and the review of
current factors provides the basis for the analysis to determine the adequacy of the reserves. The
Company takes charge-offs against its receivables when such receivables are 360 days past due and
no contact has been made with the lessee for 12 months.
The following table sets forth the Companys allowance for credit losses as of December 31,
2004 and September 30, 2005 and the related provision, charge-offs and recoveries for the nine
months ended September 30, 2005.
|
|
|
|
|
|
|
|
|
Balance of allowance for credit losses at December 31, 2004 |
|
|
|
|
|
$ |
14,963 |
|
|
|
|
|
|
|
|
|
|
Provision for credit losses |
|
|
|
|
|
|
8,870 |
|
Charge-offs |
|
|
(19,395 |
) |
|
|
|
|
Recoveries |
|
|
4,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs, net of recoveries |
|
|
|
|
|
|
(14,567 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance of allowance for credit losses at September 30, 2005 |
|
|
|
|
|
$ |
9,266 |
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Share:
Basic net income (loss) per common share is computed based on the weighted-average number of
common shares outstanding during the period. Diluted net income (loss) per common share gives
effect to all potentially dilutive common shares outstanding during the period. The computation of
diluted net income (loss) per share does not assume the issuance of common shares that have an
antidilutive effect on net income per common share. All stock options, common stock warrants, and
unvested restricted stock were excluded from the computation of diluted net income (loss) per share
for the three and nine month periods ended September 30, 2004 and for the nine month period ended
September 30, 2005, because their inclusion would have had an antidilutive effect on net income
(loss) per share. At September 30, 2004, 1,675,000 options, 663,035 warrants, and 17,500 shares of
restricted stock were excluded from the computation of diluted net income (loss) per share. For
the nine month period ended September 30, 2005, 1,242,500 options, 335,957 warrants, and 12,500
shares of restricted stock were excluded from the computation of diluted net income (loss) per
share.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For three months ended |
|
|
For nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
Net income (loss) |
|
($ |
4,215 |
) |
|
$ |
354 |
|
|
($ |
14,780 |
) |
|
($ |
2,537 |
) |
Shares used in computation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
outstanding used in computation
of net income (loss) per common share |
|
|
13,183,916 |
|
|
|
13,710,683 |
|
|
|
13,182,050 |
|
|
|
13,518,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive effect of common stock
options |
|
|
|
|
|
|
200,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computation of net
income (loss) per common share
assuming dilution |
|
|
13,183,916 |
|
|
|
13,910,948 |
|
|
|
13,182,050 |
|
|
|
13,518,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share basic |
|
($ |
0.32 |
) |
|
$ |
0.03 |
|
|
($ |
1.12 |
) |
|
($ |
0.19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share diluted |
|
($ |
0.32 |
) |
|
$ |
0.03 |
|
|
($ |
1.12 |
) |
|
($ |
0.19 |
) |
|
|
|
|
|
8
MICROFINANCIAL INCORPORATED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Stock Options
Under the 1998 Equity Incentive Plan (the 1998 Plan) which was adopted on July 9, 1998 the
Company had reserved 4,120,380 shares of the Companys common stock for issuance pursuant to the
1998 Plan. No options were granted during the nine months ended September 30, 2005. A total of
1,242,500 options were outstanding at September 30, 2005 of which 1,080,500 were vested.
On February 4, 2004, one non-employee director was granted 25,000 shares of restricted stock.
The restricted stock vested 20% upon grant, and vests 5% on the first day of each quarter after the
grant date. As vesting occurs, compensation expense is recognized and unearned compensation on the
balance sheet is reduced. As of September 30, 2005, 12,500 shares were fully vested, and $39,375
had been amortized from unearned compensation to compensation expense.
On July 14, 2005, the non-employee directors were granted a total of 13,912 shares of
restricted stock in accordance with the Companys Board of Directors compensation package. The
restricted shares vested fully on the date of issuance.
Stock-based Employee Compensation
Prior to 2005, the Company accounted for stock-based employee compensation plans under the
recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to
Employees, and related Interpretations. The current period amortization of unearned compensation
expense relating to the restricted stock awards was reflected in net income (loss). In 2004, no
other stock-based employee compensation cost was reflected in net income (loss), as either all
options granted under those plans had an exercise price equal to the market value of the underlying
common stock on the date of grant or options granted that result in variable compensation costs had
an exercise price greater than the fair market value of the underlying common stock.
Effective January 1, 2005, the Company adopted the fair value recognition provisions for FASB
Statement No. 123(R), Accounting for Stock-Based Compensation (SFAS 123(R)). Under the modified
prospective method of adoption selected by the Company under the provisions of SFAS 123(R),
compensation cost was recognized during the nine months ended September 30, 2005 for stock options.
Results for prior years have not been restated. The following table illustrates the effect on net
income (loss) and earnings per share if the Company had applied the fair value based method to all
outstanding and unvested awards in each period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
Net income (loss), as reported |
|
($ |
4,215 |
) |
|
$ |
354 |
|
|
($ |
14,780 |
) |
|
($ |
2,537 |
) |
Add: Stock-based employee compensation
expense included in reported net income, net of
related tax effects |
|
|
4 |
|
|
|
79 |
|
|
|
24 |
|
|
|
934 |
|
Deduct: Total stock-based employee compensation
expense determined under fair value based method
for all awards, net of related tax effects |
|
|
(198 |
) |
|
|
(79 |
) |
|
|
(679 |
) |
|
|
(934 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Proforma net income (loss) |
|
($ |
4,409 |
) |
|
$ |
354 |
|
|
($ |
15,435 |
) |
|
($ |
2,537 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported basic and diluted |
|
($ |
0.32 |
) |
|
$ |
0.03 |
|
|
($ |
1.12 |
) |
|
($ |
0.19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proforma basic and diluted |
|
($ |
0.33 |
) |
|
$ |
0.03 |
|
|
($ |
1.17 |
) |
|
($ |
0.19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
9
MICROFINANCIAL INCORPORATED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The following summarizes the stock option activity for the nine months ended September 30,
2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
Shares |
|
|
Price Per Share |
|
|
Exercise Price |
|
Outstanding at December 31, 2004 |
|
|
1,675,000 |
|
|
$ |
0.86 to $13.544 |
|
|
$ |
7.139 |
|
Exercised |
|
|
(432,500 |
) |
|
$ |
0.86 to $1.585 |
|
|
$ |
1.250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2005 |
|
|
1,242,500 |
|
|
$ |
1.585 to $13.544 |
|
|
$ |
9.189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Information relating to stock options at September 30, 2005, summarized by exercise price, is
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding |
|
Exercisable |
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
Aggregate |
|
|
Average |
|
|
|
|
|
Aggregate |
Exercise Price |
|
Shares |
|
Life (Years) |
|
Intrinsic Value |
|
|
Exercise Price |
|
Shares |
|
Intrinsic Value |
$12.3125
|
|
|
359,391 |
|
|
|
3.41 |
|
|
$ |
2,321,176 |
|
|
$ |
12.3125 |
|
|
|
359,391 |
|
|
$ |
2,321,176 |
|
$13.5440
|
|
|
40,609 |
|
|
|
3.41 |
|
|
$ |
288,479 |
|
|
$ |
13.5440 |
|
|
|
40,609 |
|
|
$ |
288,479 |
|
$9.7813
|
|
|
350,000 |
|
|
|
4.41 |
|
|
$ |
1,907,883 |
|
|
$ |
9.7813 |
|
|
|
350,000 |
|
|
$ |
1,907,883 |
|
$13.1000
|
|
|
90,000 |
|
|
|
5.39 |
|
|
$ |
538,208 |
|
|
$ |
13.1000 |
|
|
|
72,000 |
|
|
$ |
493,357 |
|
$6.7000
|
|
|
235,000 |
|
|
|
6.42 |
|
|
$ |
875,455 |
|
|
$ |
6.7000 |
|
|
|
141,000 |
|
|
$ |
627,409 |
|
$1.5850
|
|
|
167,500 |
|
|
|
7.16 |
|
|
$ |
179,929 |
|
|
$ |
1.5850 |
|
|
|
117,500 |
|
|
$ |
129,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1.585 to $13.544
|
|
|
1,242,500 |
|
|
|
4.91 |
|
|
$ |
6,111,130 |
|
|
$ |
9.8453 |
|
|
|
1,080,500 |
|
|
$ |
5,768,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In March 2005, the Companys Board of Directors elected to allow for the immediate vesting of
all of the President and CEOs in the money options. This resulted in the acceleration of vesting
for 70,000 options with an exercise price of $1.585 and 80,000 options with an exercise price of
$0.86. As a result of that acceleration, which was permitted under the terms of the 1998 Plan, the
Company recognized additional compensation expense of $566,000 for the nine months ended September
30, 2005. In addition, the Companys Board of Directors elected to allow the cashless exercise of
all options exercised during the nine months ended September 30, 2005. As a result of the
circumstances of the exercises, all awards made under the 1998 Plan have been classified as
share-based liability awards. During the three and nine months ended September 30, 2005, the total
share based employee compensation cost recognized was $79,000 and $930,000 respectively.
In accordance with SFAS 123(R), for share-based liability awards, the Company must recognize
compensation cost equal to the greater of (a) the grant date fair value or (b) the fair value of
the modified liability when it is settled. As of September 30, 2005, a minimum of $424,000 of
total unrecognized compensation costs related to non-vested awards is expected to be recognized
over a weighted average period of 2 years. In addition, the Company will also recognize any
additional incremental compensation cost as it is incurred. For the three months ended September
30, 2005, the Company recognized a reduction of $2,000 in compensation expense due to the change in
the fair value of the share-based liability awards outstanding. For the nine months ended
September 30, 2005, the Company recognized an additional $39,000 in compensation expense due to the
change in the fair value of the share-based liability awards outstanding.
10
MICROFINANCIAL INCORPORATED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The Company estimates the fair value of stock options using a Black-Scholes valuation model,
consistent with the provisions of SFAS 123(R), Securities and Exchange Commission (SEC) Staff
Accounting Bulletin No. 107 and the companys prior period pro forma disclosures of net earnings,
including stock-based compensation (determined under a fair value method as prescribed by SFAS
123). Key input assumptions used to estimate the fair value of stock options include the grant
price of the award, the expected option term, volatility of the companys stock, the risk-free rate
and the Companys dividend yield.
There were no options granted during the nine months ended September 30, 2004 and 2005,
respectively. The fair values as of September 30, 2005, of the remaining unvested options
classified as liability instruments per SFAS 123(R) were estimated using the following key input
assumptions at September 30, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original grant date |
|
11/25/2002 |
|
|
2/28/2002 |
|
|
2/20/01 |
|
|
2/24/2000 |
|
|
2/25/1999 |
|
|
2/25/1999 |
|
Exercise price |
|
$ |
1.59 |
|
|
$ |
6.70 |
|
|
$ |
13.10 |
|
|
$ |
9.78 |
|
|
$ |
13.54 |
|
|
$ |
12.31 |
|
Expected life (in years) |
|
|
3.75 |
|
|
|
3.75 |
|
|
|
3.25 |
|
|
|
2.75 |
|
|
|
2.25 |
|
|
|
2.00 |
|
Annualized volatility |
|
|
81 |
% |
|
|
81 |
% |
|
|
81 |
% |
|
|
81 |
% |
|
|
81 |
% |
|
|
81 |
% |
Dividend yield |
|
|
5.13 |
% |
|
|
5.13 |
% |
|
|
5.13 |
% |
|
|
5.13 |
% |
|
|
5.13 |
% |
|
|
5.13 |
% |
Risk free rate |
|
|
4.050 |
% |
|
|
4.050 |
% |
|
|
3.910 |
% |
|
|
3.910 |
% |
|
|
3.820 |
% |
|
|
3.820 |
% |
The expected life represents the average period of time that the options are expected to be
outstanding given consideration to vesting schedules; annualized volatility is based on historical
volatilities of the Companys common stock; dividend yield represents the current dividend yield
expressed as a constant percentage of the stock price and the risk free rate is based on the U.S.
Treasury yield curve in effect on the measurement date for periods corresponding to the expected
life of the option. At each subsequent reporting date, the Company is required to remeasure the
fair value of its share-based liability awards.
Notes Payable:
The Company had borrowings outstanding under its respective credit facilities, securitization,
and long-term debt agreements with the following terms:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts outstanding as of |
|
|
|
Interest |
|
|
December 31, |
|
|
September 30, |
|
(dollars in thousands) |
|
Rate |
|
|
2004 |
|
|
2005 |
|
Revolving credit facility |
|
prime + 1.5% |
|
$ |
34 |
|
|
$ |
19 |
|
Subordinated notes |
|
|
7.75%-13.0 |
% |
|
|
5,152 |
|
|
|
2,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,186 |
|
|
$ |
2,870 |
|
|
|
|
|
|
|
|
On September 29, 2004, the Company entered into a three-year senior secured revolving line of
credit with CIT Commercial Services, a unit of CIT Group (CIT), whereby it may borrow a maximum
of $30.0 million based upon qualified lease receivables. Outstanding borrowings with respect to the
revolving line of credit bear interest based at Prime plus 1.5% for Prime Rate Loans, or the
prevailing rate per annum as offered in the London Interbank Offered Rate (LIBOR) plus 4.0% for
LIBOR Loans. If the LIBOR Loans are not renewed upon their maturity they automatically convert
into prime rate loans. The prime rates at December 31, 2004, and September 30, 2005 were 5.25% and
6.75% respectively. The 90-day LIBOR rate at December 31, 2004 and September 30, 2005 were 2.56%
and 4.065% respectively.
In May 2005, one of the Companys lenders elected to exercise the warrants that had been
issued in connection with a $2.0 million subordinated note. The lender exercised 110,657 warrants
at $2.00 per share and 191,685 warrants at $2.91 per share. In lieu of paying cash for the
transaction the lender converted $779,117 of the subordinated note that was outstanding from debt
to equity.
11
MICROFINANCIAL INCORPORATED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Dividends:
During the fourth quarter of 2002, the Board of Directors suspended the future payment of
dividends to comply with the Companys then-existing banking agreements. The Company paid no
dividends for the years ended December 31, 2003 and December 31, 2004, respectively. The Company
resumed paying dividends in 2005 and has paid a dividend of $.05 per share in the months of
February, May and August during the year.
The Companys Board of Directors declared a dividend of $0.05 per share on September 16, 2005,
payable on November 15, 2005 to holders of record of MFI common stock at the close of business on
October 31, 2005. Future dividend payments are subject to ongoing quarterly review and evaluation
by the Board of Directors. The decision as to the amount and timing of future dividends paid by
the Company, if any, will be made at the discretion of the Companys Board of Directors in light of
the financial condition, capital requirements, earnings and prospects of the Company and any
restrictions under the Companys credit facilities or subordinated debt agreements, as well as
other factors the Board of Directors may deem relevant, and there can be no assurance as to the
amount and timing of future dividends.
New Accounting Pronouncements:
On December 16, 2004, the FASB issued FASB Statement No. 153, Exchanges of Non-monetary Assets
- An Amendment of APB Opinion No. 29 (SFAS 153). APB Opinion No. 29, Accounting for Non-monetary
Transactions (APB 29) required that non-monetary exchanges be accounted for at fair value, subject
to certain exceptions. SFAS 153 has removed the exception for non-monetary exchanges of similar
productive assets, and replaced it with an exception for exchanges that lack commercial substance.
The provisions of SFAS 153 are effective prospectively for all non-monetary asset exchanges in
fiscal periods beginning after June 15, 2004. The Company has determined that the adoption of this
Statement will not have a material impact on its results of operations of consolidated financial
position.
Reclassification of Prior Year Balances:
Certain reclassifications have been made to prior years condensed consolidated financial
statements to conform to the current presentation.
Commitments and Contingencies:
Please refer to Part II Other Information, Item 1 Legal Proceedings for information about
pending litigation of the Company.
The Company accepts lease applications on a daily basis and as a result has a pipeline of
applications that have been approved, where a lease has not been originated. The Companys
commitment to lend, however, does not become binding until all of the steps in the lease
origination process have been completed, including but not limited to, the receipt of a complete
and accurate lease document and all required supporting information and successful verification
with the lessee. Since the Company funds on the same day a lease is successfully verified, at any
given time, the Company has no firm outstanding commitments to lend.
Other:
During the third quarter, the Company sold Transaction Enabling Systems, a limited liability
company that was acquired by Leasecomm Corporation in January of 2001. The sale consisted of
approximately 1,100 rental contracts each with monthly payments of $25. The sale allowed the
Company to release a previously disputed liability of approximately $1 million. The terms and
conditions of the sale provide that the Company will be allowed to share in a percentage of the
monthly payments on any existing Transaction Enabling Systems contracts as well as any new
contracts generated by the buyer.
12
ITEM 2 Managements Discussion and Analysis of Financial Condition and Results of Operations
MicroFinancial incurred net losses of $22.1 million, $15.7 million, and $10.2 million for the
years ended December 31, 2002, 2003 and 2004, respectively. The net losses incurred by the Company
during the third and fourth quarters of 2002 caused the Company to be in default under certain debt
covenants in its credit facility and securitization agreements. In addition, as of September 30,
2002, the Companys credit facility failed to renew and consequently, the Company was forced to
suspend substantially all new origination activity as of October 11, 2002. MicroFinancial has taken
certain steps in an effort to improve its financial position. In June 2004, MicroFinancial secured
a $10.0 million credit facility, comprised of a one-year $8.0 million line of credit and a $2.0
million three-year subordinated note, which enabled the Company to resume contract originations. In
conjunction with raising new capital, the Company also inaugurated a new wholly owned operating
subsidiary, TimePayment Corp. LLC. On September 29, 2004, MicroFinancial secured a three-year,
$30.0 million, senior secured revolving line of credit from CIT Commercial Services, a unit of CIT
Group. This line of credit replaced the previous one year, $8 million line of credit obtained in
June 2004 under more favorable terms and conditions including, but not limited to, pricing at prime
plus 1.5% or LIBOR plus 4%. In addition, it retired the existing outstanding debt with the former
bank group.
The Company has also continued to follow the cost reduction initiatives that have been ongoing
for the past several quarters, including a reduction in headcount from 136 at December 31, 2003 to
103 at December 31, 2004. During the nine months ended September 2005, the employee headcount was
further reduced to 89 in a continued effort to maintain an infrastructure that is aligned with
current business conditions. In addition, during the nine months ended September 30, 2005, the
Company has begun to actively increase its industry presence with a more focused and targeted sales
and marketing effort. The Company continues to invest capital to build an infrastructure to
support new sales and marketing initiatives, and has brought in new sales and marketing management
to spearhead the effort.
MicroFinancial, through its wholly owned subsidiaries, may periodically finance its lease and
service contracts, together with unguaranteed residuals, through securitizations using special
purpose vehicles. MFI Finance Corporation I (MFI I) and MFI Finance Corporation II, LLC (MFI
II) are special purpose entities that the Company had set up in the past to facilitate these
securitizations. The assets of such special purpose vehicles and cash collateral or other accounts
created in connection with the financings in which they participate are not available to pay
creditors of Leasecomm Corporation, TimePayment Corp. LLC, MicroFinancial Incorporated, or other
affiliates. While Leasecomm Corporation generally does not sell its interests in leases, service
contracts or loans to third parties after origination, the Company does, from time to time,
contribute certain leases, service contracts, or loans to special-purpose entities for purposes of
obtaining financing in connection with the related receivables. The contribution of such assets
under the terms of such financings are intended to constitute true sales of such assets for
bankruptcy purposes (meaning that such assets are legally isolated). However, the special purpose
entities to which such assets are contributed are required under generally accepted accounting
principles to be consolidated in the financial statements of the Company. As a result, such assets
and the related liability remain on the balance sheet and do not receive gain on sale treatment.
The Company does not currently have any securitizations outstanding nor are any of the Companys
assets currently attributed to MFI I or MFI II. It is expected that the Company will use
securitizations as a means of re-financing outstanding debt when the need arises in the future.
13
Three months ended September 30, 2005 as compared to the three months ended September 30, 2004.
Results of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
2004 |
|
|
Change |
|
|
2005 |
|
|
|
(dollars in thousands) |
|
Income on financing leases and loans |
|
$ |
2,560 |
|
|
|
(67.5 |
)% |
|
$ |
832 |
|
Rental income |
|
|
7,548 |
|
|
|
(14.3 |
)% |
|
|
6,469 |
|
Income on service contracts |
|
|
1,376 |
|
|
|
(42.4 |
)% |
|
|
792 |
|
Service fees, waiver fees and other |
|
|
2,741 |
|
|
|
(53.4 |
)% |
|
|
1,276 |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
14,225 |
|
|
|
(34.1 |
)% |
|
$ |
9,369 |
|
|
|
|
|
|
|
|
|
|
|
The Companys lease contracts are accounted for as financing leases. At origination, the
Company records the gross lease receivable, the estimated residual value of the leased equipment,
initial direct costs incurred and the unearned lease income. Unearned lease income is the amount
by which the gross lease receivable plus the estimated residual value exceeds the cost of the
equipment. Unearned lease income and initial direct costs incurred are amortized over the related
lease term using the interest method. Rental income from monthly billings is recognized on a
monthly basis as the customer continues to rent the equipment. Income on service contracts from
monthly billings is recognized as the related services are provided. Other revenues such as loss
and damage waiver fees, service fees relating to the leases, contracts and loans, and rental
revenues are recognized as they are earned.
Total revenues for the three months ended September 30, 2005 were $9.4 million, a decrease of
$4.9 million, or 34.1%, from the three months ended September 30, 2004. The decrease was primarily
due to a decrease of $1.7 million, or 67.5%, in income on financing leases and loans; $1.1 million
or 14.3% in rental income; $1.5 million or 53.4% in service fees, loss and damage waiver fees and
other income, and $584,000, or 42.4% in service contract income. The overall decrease in revenue
can be attributed to the decrease in the overall size of the Companys portfolio of leases, rentals
and service contracts outstanding during the period. The shrinking portfolio is a direct result of
the Company being forced to suspend virtually all new originations in October 2002, as a result of
its lenders not renewing the revolving credit facility on September 30, 2002. Revenues are
expected to continue to decline until such time as new originations begin to outpace the rate of
attrition of contracts in the existing portfolio.
Selling, General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
September 30, |
|
|
|
2004 |
|
|
Change |
|
|
2005 |
|
|
|
(dollars in thousands) |
|
Selling, general and administrative |
|
$ |
7,235 |
|
|
|
(38.3 |
)% |
|
$ |
4,461 |
|
As a percent of revenue |
|
|
57.9 |
% |
|
|
|
|
|
|
47.6 |
% |
The Companys selling, general and administrative (SG&A) expenses include costs of
maintaining corporate functions including accounting, finance, collections, legal, human resources,
information systems and communications. SG&A expenses also include commissions, service fees and
other marketing costs associated with the Companys portfolio of leases and rental contracts. SG&A
expenses decreased by $2.8 million, or 38.3%, for the three months ended September 30, 2005, as
compared to the three months ended September 30, 2004. The decrease was primarily driven by a
reduction in collection expense of $721,000, debt closing expenses and bank charges of $611,000,
personnel-related expenses of $172,000, insurance expense of $126,000, legal and professional fees
of $135,000, and a reduction of $108,000 in sales programs. The expense reductions were achieved
as management continued to align the Companys infrastructure with the current business conditions.
The decrease in personnel-related expenses achieved through reductions in headcount was offset by
the recognition of $79,000 of additional compensation expense recognized as a result of the
adoption of SFAS 123(R) as of January 1, 2005. Also included in the SG&A expense reduction was a
credit of approximately $700,000 relating to the favorable settlement of a disputed liability
related to a previous acquisition.
14
Provision for Credit Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
September 30, |
|
|
|
2004 |
|
|
Change |
|
|
2005 |
|
|
|
(dollars in thousands) |
|
Provision for credit losses |
|
$ |
10,295 |
|
|
|
(84.7 |
)% |
|
$ |
1,576 |
|
As a percent of revenue |
|
|
72.4 |
% |
|
|
|
|
|
|
16.8 |
% |
The Company maintains an allowance for credit losses on its investment in leases, service
contracts, rental contracts and loans at an amount that it believes is sufficient to provide
adequate protection against losses in its portfolio. The Companys provision for credit losses
decreased by $8.7 million, or 84.7%, for the three months ended September 30, 2005, as compared to
the three months ended September 30, 2004. The provision was based on the Companys historical
policy of providing a provision for credit losses based upon the dealer fundings and revenue
recognized in any period, as well as taking into account actual and expected losses in the
portfolio as a whole and the relationship of the allowance to the net investment in leases, service
contracts, rental contracts and loans.
Depreciation and Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
2004 |
|
|
Change |
|
|
2005 |
|
|
|
(dollars in thousands) |
|
Depreciation fixed assets |
|
$ |
174 |
|
|
|
(66.1 |
)% |
|
$ |
59 |
|
Depreciation and amortization rentals |
|
|
2,033 |
|
|
|
(23.3 |
)% |
|
|
1,559 |
|
Depreciation and amortization contracts |
|
|
954 |
|
|
|
(11.2 |
)% |
|
|
847 |
|
Total depreciation and amortization |
|
|
3,161 |
|
|
|
(22.0 |
)% |
|
|
2,465 |
|
|
|
|
|
|
|
|
|
|
|
As a percent of revenue |
|
|
22.2 |
% |
|
|
|
|
|
|
26.3 |
% |
Depreciation and amortization expenses consist primarily of the depreciation taken
against fixed assets and rental equipment, and the amortization of the Companys investment in
service contracts. The Companys investment in fixed assets is recorded at cost and amortized over
the expected life of the service period of the asset. The Companys accounting policy for recording
and depreciating rental equipment under operating leases depends upon the source of the rental
contract. Certain rental contracts are originated as a result of the renewal provisions of the
lease agreement whereby at the end of lease term, the customer may elect to continue to rent the
leased equipment on a month-to-month basis. These contracts are recorded at their residual value
and depreciated over a term of 12 months. This term represents our estimated life of a previously
leased piece of equipment and is based upon our historical experience. In the event the contract
terminates prior to the end of the 12 month period, the remaining net book value is expensed as an
impairment charge.
15
The Company also offers a financial product where the customer may acquire a new piece of
equipment and sign a rental agreement, which allows the customer, assuming the contract is current
and no event of default exists, to terminate the contract at any time by returning the equipment
and providing the company with 30 days notice. These contracts are recorded at acquisition cost
and an average contract life of 36 months is assigned to these schedules. This term is an estimate
of the expected term under which the renter will continue to make payments and is based upon our
historical experience. In the event that the contract terminates prior to the end of the 36 month
period, the remaining net book value is expensed as an impairment charge. Service contracts are
recorded at cost and amortized over their estimated life of 84 months. In a typical service
contract acquisition, a homeowner will purchase a home security system and simultaneously sign a
contract with the security dealer for the monitoring of that system for a monthly fee. The
security dealer will then sell the rights to that monthly payment to the Company. We perform all
of the processing, billing, collection and administrative work on these transactions. The service
contract is recorded at cost. The estimated life of 84 months for service contracts is based upon
the standard expected life of such contracts in the security monitoring industry and has also
proven to be accurate based upon our own historical performance of various monitoring portfolios.
In the event the contract terminates prior to the 84 month term, the remaining net book value is
expensed as an impairment charge at that time. Depreciation and amortization related to rental
contracts decreased by $474,000 or 23.3%, and depreciation and amortization related to service
contracts decreased by $107,000 or 11.2% for the three months ended September 30, 2005, as compared
to the three months ended September 30, 2004. The decrease in depreciation and amortization can be
attributed to the decrease in the overall size of the Companys portfolio of leases, rentals and
service contracts as well as the fact that a greater percentage of the contracts are fully
depreciated. Depreciation related to the Companys property and equipment decreased by $115,000 or
59.0% for the three months ended September 30, 2005, as compared to the three months ended
September 30, 2004.
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
2004 |
|
Change |
|
2005 |
|
|
(dollars in thousands) |
Interest |
|
$ |
559 |
|
|
|
(63.6 |
)% |
|
$ |
203 |
|
As a percent of revenue |
|
|
3.9 |
% |
|
|
|
|
|
|
2.0 |
% |
The Company pays interest on borrowings under the senior credit facility, subordinated
debt and the on balance sheet securitizations where applicable. Interest expense decreased by
$356,000, or 63.6%, for the three months ended September 30, 2005, as compared to the three months
ended September 30, 2004. This decrease resulted primarily from the Companys decreased level of
borrowings. At September 30, 2005, the Company had notes payable of $19,000 ($113,000 net of a
discount of $94,000) and subordinated notes payable of $2.9 million, compared to notes payable of
$11.4 million (including $11.3 million of borrowings on the senior credit facility, net of a
discount of $139,000, and $250,000 of term notes) and subordinated notes payable of $4.4 million
($4.7 million net of a discount of $366,000).
Provision (Benefit) for Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
2004 |
|
Change |
|
2005 |
|
|
(dollars in thousands) |
Provision (benefit) for income tax |
|
|
($2,810 |
) |
|
|
(111.0 |
)% |
|
$ |
310 |
|
As a percent of revenue |
|
|
19.8 |
% |
|
|
|
|
|
|
3.3 |
% |
The process for determining the provision for income taxes, deferred tax assets and
liabilities and any necessary valuation allowance recorded against net deferred tax assets,
involves summarizing temporary differences resulting from the different treatment of items, for
example, leases, for tax and accounting purposes. These differences result in deferred tax assets
and liabilities, which are recorded on the balance sheet. Management must then assess the
likelihood that deferred tax assets will be recovered from future taxable income or tax carry-back
availability and to the extent management believes recovery is more likely than not, whether a
valuation allowance is deemed necessary. Provision (benefit) for income taxes increased by $3.1
million, or 111.0%, for the three months ended
16
September 30, 2005, as compared to the three months ended September 30, 2004. This increase
resulted primarily from the Company returning to a taxable position as well as a change in the
Companys estimated effective tax rate from 40.0% for the three months ended September 30, 2004 to
46.8% for the three months ended September 30, 2005. The change in the effective tax rate is due to
compensation expense recognized as a result of the acceleration of certain options held by the
Companys Chief Executive Officer. Under the Internal Revenue Service Code, deductions for
remuneration in excess of $1.0 million which is not performance based is disallowed for publicly
traded companies.
Other Operating Data
Dealer fundings were $1.6 million, for the three months ended September 30, 2005, an increase
of $1.4 million or 700%, compared to the three months ended September 30, 2004. The Company was
forced to suspend virtually all originations from October 2002 until June 2004 when the Company was
able to secure a limited amount of new financing. During the third quarter of 2004, the Company
focused its efforts on securing a larger, lower price line of credit and restarting its origination
business with a few select vendors. During the three months ended September 30, 2005, the Company
has continued to concentrate on its business development efforts, which include increasing the size
of the vendor base and sourcing a larger number of applications from those vendors. Receivables
due in installments, estimated residual values, loans receivable, gross investment in service
contracts, and gross investment in rental equipment also decreased from $90.0 million for the year
ended December 31, 2004 to $53.8 million in September 2005. Net cash provided by operating
activities decreased by $4.4 million, or 34.9%, to $8.3 million during the three months ended
September 30, 2005.
17
Nine months ended September 30, 2005 as compared to the nine months ended September 30, 2004.
Results of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
2004 |
|
|
Change |
|
|
2005 |
|
|
|
(dollars in thousands) |
|
Income on financing leases and loans |
|
$ |
9,962 |
|
|
|
(65.4 |
)% |
|
$ |
3,442 |
|
Rental income |
|
|
24,177 |
|
|
|
(20.0 |
)% |
|
|
19,330 |
|
Income on service contracts |
|
|
4,671 |
|
|
|
(39.6 |
)% |
|
|
2,818 |
|
Service fees, waiver fees and other |
|
|
9,205 |
|
|
|
(47.7 |
)% |
|
|
4,810 |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
48,015 |
|
|
|
(36.7 |
)% |
|
$ |
30,400 |
|
|
|
|
|
|
|
|
|
|
|
The Companys lease contracts are accounted for as financing leases. At origination, the
Company records the gross lease receivable, the estimated residual value of the leased equipment,
initial direct costs incurred and the unearned lease income. Unearned lease income is the amount
by which the gross lease receivable plus the estimated residual value exceeds the cost of the
equipment. Unearned lease income and initial direct costs incurred are amortized over the related
lease term using the interest method. Rental income from monthly billings is recognized on a
monthly basis as the customer continues to rent the equipment. Income on service contracts from
monthly billings is recognized as the related services are provided. Other revenues such as loss
and damage waiver fees, service fees relating to the leases, contracts and loans, and rental
revenues are recognized as they are earned.
Total revenues for the nine months ended September 30, 2005 were $30.4 million, a decrease of
$17.6 million, or 36.7%, from the nine months ended September 30, 2004. The decrease was primarily
due to a decrease of $6.5 million, or 65.4%, in income on financing leases and loans, $4.4 million
or 47.7% in service fees, waiver fees and other income, $1.9 million, or 39.6% in service contract
income, and $4.8 million or 20.0% in rental income. The overall decrease in revenue can be
attributed to the decrease in the overall size of the Companys portfolio of leases, rentals and
service contracts outstanding during the period. The smaller portfolio size is a direct result of
the Company being forced to suspend virtually all new originations in October 2002 as a result of
its lenders not renewing the revolving credit facility on September 30, 2002. Revenue is expected
to continue to decline until such time as new originations begin to outpace the rate of attrition
of contracts in the existing portfolio.
Selling, General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
2004 |
|
Change |
|
2005 |
|
|
(dollars in thousands) |
Selling, general and administrative |
|
$ |
21,359 |
|
|
|
(21.8 |
)% |
|
$ |
16,699 |
|
As a percent of revenue |
|
|
44.5 |
% |
|
|
|
|
|
|
54.9 |
% |
The Companys selling, general and administrative (SG&A) expenses include costs of
maintaining corporate functions including accounting, finance, collections, legal, human resources,
information systems and communications. SG&A expenses also include commissions, service fees and
other marketing costs associated with the Companys portfolio of leases and rental contracts. SG&A
expenses decreased by $4.6 million, or 21.8%, for the nine months ended September 30, 2005, as
compared to the nine months ended September 30, 2004. The decrease was primarily driven by a
reduction in debt closing expense and bank charges of approximately $1.3 million, a $788,000
reduction in collection expense, a $656,000 reduction in sales program expenses and inventory
services related to the existing portfolio, a $460,000 reduction in professional and legal fees,
and a $510,000 reduction in insurance expense. Also included in the SG&A expense reduction was a
credit of approximately $700,000 relating to the favorable settlement of a disputed liability
related to a previous acquisition. Despite a reduction in headcount to 89 as of September 30,
2005, personnel-related expenses remained relatively flat at $6.9 million. The decrease in
headcount was offset by the recognition of $930,000 of additional compensation expense recognized
as a result of the acceleration of vesting of 150,000 options as well as a cashless exercise of the
vested shares and the adoption of SFAS 123(R) as of January 1, 2005. The acceleration was approved
by the Board and permitted under the 1998 Plan. The decrease in headcount was also offset by
$264,000 in compensation and benefits expenses resulting from an accrual associated with employment
agreements between the Company and two former employees.
18
Provision for Credit Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
2004 |
|
Change |
|
2005 |
|
|
(dollars in thousands) |
Provision for credit losses |
|
$ |
37,885 |
|
|
|
(76.6 |
)% |
|
$ |
8,870 |
|
As a percent of revenue |
|
|
78.9 |
% |
|
|
|
|
|
|
29.2 |
% |
The Company maintains an allowance for credit losses on its investment in leases, service
contracts, rental contracts and loans at an amount that it believes is sufficient to provide
adequate protection against losses in its portfolio. The Companys provision for credit losses
decreased by $29.0 million, or 76.6%, for the nine months ended September 30, 2005, as compared to
the nine months ended September 30, 2004, while net charge-offs decreased 74.5% to $14.6 million.
The provision was based on the Companys historical policy of providing a provision for credit
losses based upon the dealer fundings and revenue recognized in any period, as well as taking into
account actual and expected losses in the portfolio as a whole and the relationship of the
allowance to the net investment in leases, service contracts, rental contracts and loans.
Depreciation and Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
2004 |
|
|
Change |
|
|
2005 |
|
|
|
(dollars in thousands) |
|
Depreciation fixed assets |
|
$ |
649 |
|
|
|
(57.9 |
)% |
|
$ |
273 |
|
Depreciation and amortization rentals |
|
|
7,622 |
|
|
|
(40.7 |
)% |
|
|
4,521 |
|
Depreciation and amortization contracts |
|
|
3,120 |
|
|
|
(16.0 |
)% |
|
|
2,620 |
|
Total depreciation and amortization |
|
|
11,391 |
|
|
|
(34.9 |
)% |
|
|
7,414 |
|
|
|
|
|
|
|
|
|
|
|
As a percent of revenue |
|
|
23.7 |
% |
|
|
|
|
|
|
24.4 |
% |
|
Depreciation and amortization expenses consist primarily of the depreciation taken
against fixed assets and rental equipment, and the amortization of the Companys investment in
service contracts. The Companys investment in fixed assets is recorded at cost and amortized over
the expected life of the service period of the asset. The Companys accounting policy for recording
and depreciating rental equipment under operating leases depends upon the source of the rental
contract. Certain rental contracts are originated as a result of the renewal provisions of the
lease agreement whereby at the end of lease term, the customer may elect to continue to rent the
leased equipment on a month-to-month basis. These contracts are recorded at their residual value
and depreciated over a term of 12 months. This term represents our estimated life of a previously
leased piece of equipment and is based upon our historical experience. In the event the contract
terminates prior to the end of the 12 month period, the remaining net book value is expensed as an
impairment charge.
The Company also offers a financial product where the customer may acquire a new piece of
equipment and sign a rental agreement, which allows the customer, assuming the contract is current
and no event of default exists, to terminate the contract at any time by returning the equipment
and providing the company with 30 days notice. These contracts are recorded at acquisition cost
and an average contract life of 36 months is assigned to these schedules. This term is an estimate
of the expected term under which the renter will continue to make payments and is based upon our
historical experience. In the event that the contract terminates prior to the end of the 36 month
period, the remaining net book value is expensed as an impairment charge. Service contracts are
recorded at cost and amortized over their estimated life of 84 months. In a typical service
contract acquisition, a homeowner will purchase a home security system and simultaneously sign a
contract with the security dealer for the monitoring of that system for a monthly fee. The
security dealer will then sell the rights to that monthly payment to the Company. We perform all
of the processing, billing, collection and administrative work on these transactions. The service
contract is recorded at cost. The estimated life of 84 months for service contracts is based upon
the standard expected life of such contracts in the security monitoring industry and has also
proven to be accurate based upon our own historical performance of various monitoring portfolios.
In the event the contract terminates prior to the 84 month term, the remaining net book value is
expensed as an impairment charge at that time. Depreciation and amortization related to rental
contracts decreased by $3.1 million or 40.7% and depreciation and amortization related
19
to service contracts decreased by $500,000 million, or 16.0%, for the nine months ended
September 30, 2005, as compared to the nine months ended September 30, 2004. The decrease in
depreciation and amortization can be attributed to the decrease in the overall size of the
Companys portfolio of leases, rental and service contracts as well as the fact that a greater
percentage of the contracts are fully depreciated. Depreciation related to the Companys property
and equipment decreased by $376,000 or 57.9%, for the nine months ended September 30, 2005, as
compared to the nine months ended September 30, 2004.
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
2004 |
|
Change |
|
2004 |
|
|
(dollars in thousands) |
Interest |
|
$ |
2,016 |
|
|
|
(51.1 |
)% |
|
$ |
986 |
|
As a percent of revenue |
|
|
4.2 |
% |
|
|
|
|
|
|
3.2 |
% |
The Company pays interest on borrowings under the senior credit facility, subordinated
debt and the on balance sheet securitizations where applicable. Interest expense decreased by $1.1
million, or 52.2%, for the nine months ended September 30, 2005, as compared to the nine months
ended September 30, 2004. This decrease resulted primarily from the Companys decreased level of
borrowings. At September 30, 2005, the Company had notes payable of $19,000 and subordinated notes
payable of $2.8 million ($2.9 million net of a discount of $22,000), compared to notes payable of
$11.4 million (including $11.3 million of borrowings on the senior credit facility, net of a
discount of $139,000, and $250,000 of term notes) and subordinated notes payable of $4.4 million
($4.8 million net of a discount of $366,000) at September 30, 2004.
Benefit for Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
2004 |
|
Change |
|
2005 |
|
|
(dollars in thousands) |
Benefit for income tax |
|
|
($9,856 |
) |
|
|
(89.5 |
)% |
|
|
($1,032 |
) |
As a percent of revenue |
|
|
20.5 |
% |
|
|
|
|
|
|
3.4 |
% |
The process for determining the provision for income taxes, deferred tax assets and
liabilities and any necessary valuation allowance recorded against net deferred tax assets,
involves summarizing temporary differences resulting from the different treatment of items, for
example, leases, for tax and accounting purposes. These differences result in deferred tax assets
and liabilities, which are recorded on the balance sheet. Management must then assess the
likelihood that deferred tax assets will be recovered from future taxable income or tax carry-back
availability and to the extent management believes recovery is more likely than not, whether a
valuation allowance is deemed necessary. Provision (benefit) for income taxes increased by $8.8
million, or 89.5%, for the nine months ended September 30, 2005, as compared to the nine months
ended September 30, 2004. This increase resulted primarily from a reduction in the pre-tax loss
for the nine months ended September 30, 2005 as well as a change in the Companys estimated
effective tax rate from (40.0%) for the nine months ended September 30, 2004 to (28.9%) for the
nine months ended September 30, 2005. The change in the effective tax rate is primarily due to the
Company recognizing a corporate tax deduction associated with the exercise of employee stock
options. Under the Internal Revenue Service Code, deductions for remuneration in excess of $1.0
million which is not performance based is disallowed for publicly traded companies.
Other Operating Data
Dealer fundings were $4.2 million for the nine months ended September 30, 2005, an increase of
$3.8 million, or 1340%, compared to the nine months ended September 30, 2004. The Company was
forced to suspend virtually all originations from October 2002 until June 2004 when the Company was
able to secure a limited amount of new financing. During the third quarter of 2004, the Company
focused its efforts on securing a larger, lower priced line of credit and restarting its
origination business with a few select vendors. During the nine months ended September 30, 2005,
the Company has continued to concentrate on its business development efforts, which include
increasing the size of the vendor base and sourcing a larger number of applications from those
vendors. Receivables due in installments, estimated residual values, loans receivable, gross
investment in service contracts, and gross investment
20
in rental equipment also decreased from $90.0 million for the year ended December 31, 2004 to
$59.8 million at September 30, 2005. Net cash provided by operating activities decreased by $16.7
million, or 38.1%, to $27.0 million during the nine months ended September 30, 2005.
Critical Accounting Policies
In response to the SECs release No. 33-8040, Cautionary Advice regarding Disclosure About
Critical Accounting Policies, Management identified the most critical accounting principles upon
which our financial status depends. The Company determined the critical principles by considering
accounting policies that involve the most complex or subjective decisions or assessments. The
Company identified its most critical accounting policies to be those related to revenue
recognition, maintaining the allowance for credit losses, determining provisions for income taxes
and accounting for stock options. These accounting policies are discussed below as well as within
the notes to the consolidated financial statements.
Revenue Recognition
The Companys lease contracts are accounted for as financing leases. At origination, the
Company records the gross lease receivable, the estimated residual value of the leased equipment,
initial direct costs incurred and the unearned lease income. Unearned lease income is the amount
by which the gross lease receivable plus the estimated residual value exceeds the cost of the
equipment. Unearned lease income and initial direct costs incurred are amortized over the related
lease term using the interest method. Amortization of unearned lease income and initial direct
costs is suspended if, in the opinion of management, full payment of the contractual amount due
under the lease agreement is doubtful. In conjunction with the origination of leases, the Company
may retain a residual interest in the underlying equipment upon termination of the lease. The
value of such interests is estimated at inception of the lease and evaluated periodically for
impairment. At the end of the lease term, contractually, the lessee has the option to either buy
the equipment at a price quoted by the Company, return the equipment or continue to rent the
equipment on a month-to month basis. If the lessee continues to rent the equipment, the Company
records an investment in rental contracts at estimated residual value and recognizes revenue and
depreciation based on the methodology described below. Other revenues such as loss and damage
waiver fees, and service fees relating to the leases, contracts and loans are recognized as they
are earned.
The Companys investments in cancelable service contracts are recorded at cost and amortized
over the expected life of the service period. Income on service contracts from monthly billings is
recognized as the related services are provided. The Company periodically evaluates whether events
or circumstances have occurred that may affect the estimated useful life or recoverability of the
investment in service contracts. The Companys investment in rental contracts is either recorded
at estimated residual value and depreciated using the straight-line method over a period of 12
months or at the acquisition cost and depreciated using the straight line method over a period of
36 months. Rental income from monthly billings is recognized on a monthly basis as the customer
continues to rent the equipment. The Company periodically evaluates whether events or
circumstances have occurred that may affect the estimated useful life or recoverability of the
investment in rental contracts. Loans are reported at their outstanding principal balance.
Interest income on loans is recognized as it is earned.
Allowance for Credit Losses
The Company maintains an allowance for credit losses on its investment in leases, service
contracts, rental contracts and loans at an amount that it believes is sufficient to provide
adequate protection against losses in its portfolio. The allowance is determined principally on
the basis of the historical loss experience of the Company and the level of recourse provided by
such lease, service contract, rental contract or loan, if any, and reflects managements judgment
of additional loss potential considering current economic conditions and the nature and
characteristics of the underlying lease portfolio. The Company determines the necessary periodic
provision for credit losses taking into account actual and expected losses in the portfolio as a
whole and the relationship of the allowance to the net investment in leases, service contracts,
rental contracts and loans. The resulting charge is included in the provision for credit losses.
21
Leases, service contracts, rental contracts and loans are charged against the allowance for
credit losses and are put on non-accrual when they are deemed to be uncollectible. Generally, the
Company deems leases, service contracts, rental contracts and loans to be uncollectible when one of
the following occurs: (i) the obligor files for bankruptcy; (ii) the obligor dies, and the
equipment is returned; or (iii) when an account has become 360 days delinquent without contact with
the lessee. Historically, the typical monthly payment under the Companys leases has been between
$30 and $50 per month. As a result of these small monthly payments, the Companys experience is
that lessees will pay past due amounts later in the process because of the small amount necessary
to bring an account current (at 360 days past due, a lessee may only owe lease payments of between
$360 and $600).
The Company has developed and regularly updates proprietary credit scoring systems designed to
improve its risk-based pricing. The Company uses credit scoring in most, but not all, of its
extensions of credit. In addition, the Company employs collection procedures and a legal process
to resolve any credit problems.
Income taxes
Significant management judgment is required in determining the provision for income taxes,
deferred tax assets and liabilities and any necessary valuation allowance recorded against net
deferred tax assets. The process involves summarizing temporary differences resulting from the
different treatment of items, for example, leases, for tax and accounting purposes. In addition,
the calculation of the Companys tax liabilities involves dealing with estimates in the application
of complex tax regulations in a multitude of jurisdictions. Differences between the basis of
assets and liabilities result in deferred tax assets and liabilities, which are recorded on the
balance sheet. Management must then assess the likelihood that deferred tax assets will be
recovered from future taxable income or tax carry-back availability and to the extent management
believes recovery is more likely than not, whether a valuation allowance is deemed necessary.
Stock Option Accounting
As of January 1, 2005, the Company adopted SFAS 123(R), which requires the measurement of
compensation cost for all outstanding unvested share-based awards at fair value and recognition of
compensation over the service period for awards expected to vest. The estimation of stock awards
that will ultimately vest requires judgment, and to the extent actual results differ from our
estimates, such amounts will be recorded as a cumulative adjustment in the period estimates are
revised. Actual results may differ substantially from these estimates. The Company estimates the
fair value of stock options using a Black-Scholes valuation model, consistent with the provisions
of SFAS 123(R), Securities and Exchange Commission (SEC) Staff Accounting Bulletin No. 107 and the
Companys prior period pro forma disclosures of net earnings, including stock-based compensation
(determined under a fair value method as prescribed by SFAS 123). Key input assumptions used to
estimate the fair value of stock options include the grant price of the award, the expected option
term, volatility of the Companys stock, the risk-free rate and the Companys dividend yield.
Estimates of fair value are not intended to predict actual future events or the value ultimately
realized by employees who receive equity awards, and subsequent events are not indicative of the
reasonableness of the original estimates of fair value made by the Company under SFAS 123(R).
Exposure to Credit Losses
The following table sets forth certain information as of December 31, 2004 and September 30,
2005 with respect to delinquent leases, service contracts and loans. The percentages in the table
below represent the aggregate on such date of the actual amounts not paid on each invoice by the
number of days past due, rather than the entire balance of a delinquent receivable, over the
cumulative amount billed at such date from the date of origination on all leases, service
contracts, and loans in the Companys portfolio. For example, if a receivable is 90 days past due,
the portion of the receivable that is over 30 days past due will be placed in the 31-60 days past
due category, the portion of the receivable which is over 60 days past due will be placed in the
61-90 days past due category and the portion of the receivable which is over 90 days past due will
be placed in the over 90 days past due category. The Company historically used this methodology of
calculating its delinquencies because of its experience that lessees who miss a payment do not
necessarily default on the entire lease. Accordingly, the Company includes only the amount past
due rather than the entire lease receivable in each category.
22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, |
|
As of September 30, |
(dollars in thousands) |
|
2004 |
|
2005 |
Cumulative amounts billed |
|
$303,695
|
|
$239,109
|
|
31-60 days past due |
|
$ |
1,858 |
|
|
|
0.6 |
% |
|
$ |
1,145 |
|
|
|
0.5 |
% |
61-90 days past due |
|
|
1,818 |
|
|
|
0.6 |
% |
|
|
1,210 |
|
|
|
0.5 |
% |
Over 90 days past due |
|
|
29,673 |
|
|
|
9.8 |
% |
|
|
17,715 |
|
|
|
7.4 |
% |
|
|
|
|
|
Total past due |
|
$ |
33,349 |
|
|
|
11.0 |
% |
|
$ |
20,070 |
|
|
|
8.4 |
% |
|
|
|
|
|
Alternatively, the amounts in the table below represent the balance of delinquent receivables
on an exposure basis for all leases, rental contracts, and service contracts in the Companys
portfolio as of December 31, 2004 and June 30, 2005. An exposure basis aging classifies the entire
receivable based on the invoice that is the most delinquent. For example, in the case of a rental
or service contract, if a receivable is 90 days past due, all amounts billed and unpaid are placed
in the over 90 days past due category. In the case of lease receivables, where the minimum
contractual obligation of the lessee is booked as a receivable at the inception of the lease, if a
receivable is 90 days past due, the entire receivable, including all amounts billed and unpaid as
well as the minimum contractual obligation yet to be billed, will be placed in the over 90 days
past due category.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
December 31, 2004 |
|
September 30, 2005 |
Current |
|
$ |
19,945 |
|
|
|
33.40 |
% |
|
$ |
8,667 |
|
|
|
27.54 |
% |
31-60 days past due |
|
|
1,079 |
|
|
|
1.80 |
% |
|
|
681 |
|
|
|
2.17 |
% |
61-90 days past due |
|
|
987 |
|
|
|
1.70 |
% |
|
|
721 |
|
|
|
2.29 |
% |
Over 90 days past due |
|
|
37,668 |
|
|
|
63.10 |
% |
|
|
21,373 |
|
|
|
68.00 |
% |
|
|
|
|
|
Gross receivables due in installments |
|
$ |
59,679 |
|
|
|
100.00 |
% |
|
$ |
31,442 |
|
|
|
100.00 |
% |
|
|
|
|
|
Liquidity and Capital Resources
General
The Companys lease and finance business is capital-intensive and requires access to
substantial short-term and long-term credit to fund new leases originations. Since inception, the
Company has funded its operations primarily through borrowings under its credit facilities, its
on-balance sheet securitizations, the issuance of subordinated debt and an initial public offering
completed in February of 1999. The Company will continue to require significant additional capital
to maintain and expand its volume of leases, and contracts funded, as well as to fund any future
acquisitions of leasing companies or portfolios. In the near term, the Company expects to finance
the business utilizing its cash on hand as well as its line of credit. Additionally, the Companys
uses of cash include the payment of interest expenses, repayment of borrowings under its credit
facilities and securitizations, payment of selling, general and administrative expenses, income
taxes and capital expenditures.
For the nine months ended September 30, 2004 and September 30, 2005, respectively, the
Companys primary source of liquidity was cash provided by operating activities. The Company
generated cash flow from operations of $27.0 million for the nine months ended September 30, 2005
and $43.7 million for the nine months ended September 30, 2004. At September 30, 2005, the Company
also had approximately $3.0 million outstanding under its revolving credit facilities and long term
debt instruments, with a borrowing capacity of approximately $7.6 million available, as described
in more detail below.
The Company used net cash in investing activities of $4.4 million for the nine months ended
September 30, 2005 and $494,000 for the nine months ended September 30, 2004. Investing activities
primarily relate to the origination of new leases and contracts as well as capital expenditures.
23
Net cash used in financing activities was $3.5 million for the nine months ended September 30,
2005 and $43.5 million for the nine months ended September 30, 2004. Financing activities include
net borrowings and repayments on our various financing sources.
The Company believes that cash flows from its existing portfolio and available borrowings on
the existing credit facility will be sufficient to support the Companys operations and lease
origination activity for the foreseeable future.
Borrowings
The Company utilizes its credit facilities to fund the origination and acquisition of leases
that satisfy the eligibility requirements established pursuant to each facility.
Borrowings outstanding under the Companys revolving credit facilities and long-term debt
consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
As of |
|
|
|
December 31, 2004 |
|
|
September 30, 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum |
|
|
|
Amounts |
|
|
Interest |
|
|
Amounts |
|
|
Interest |
|
|
Unused |
|
|
Facility |
|
(dollars in thousands) |
|
Outstanding |
|
|
Rate |
|
|
Outstanding |
|
|
Rate |
|
|
Capacity |
|
|
Amount |
|
Revolving credit facility (1) |
|
$ |
34 |
|
|
Prime + 1.5% |
|
$ |
113 |
|
|
Prime + 1.5% |
|
$ |
29,887 |
|
|
$ |
30,000 |
|
Subordinated notes (2) |
|
|
5,152 |
|
|
|
7.75%-13.0 |
% |
|
|
2,873 |
|
|
|
7.75%-13.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,186 |
|
|
|
|
|
|
$ |
2,986 |
|
|
|
|
|
|
$ |
29,887 |
|
|
$ |
30,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The unused capacity is subject to lease eligibility and the borrowing
base formula. Amounts shown exclude debt discounts associated with warrants |
|
(2) |
|
Subordinated notes are generally one-time fundings, without any ability for
the Company to draw down additional amounts. Amounts shown exclude debt discounts
associated with warrants |
On September 29, 2004, the Company entered into a three-year senior secured revolving
line of credit with CIT Commercial Services, a unit of CIT Group (CIT), whereby it may borrow a
maximum of $30.0 million based upon qualified lease receivables. Outstanding borrowings with
respect to the revolving line of credit bear interest based at Prime plus 1.5% for Prime Rate
Loans, or the prevailing rate per annum as offered in the London Interbank Offered Rate (LIBOR)
plus 4.0% for LIBOR Loans. If the LIBOR Loans are not renewed upon their maturity they
automatically convert into Prime Rate Loans. The prime rates at December 31, 2004, and September
30, 2005 were 5.25% and 6.75% respectively. The 90-day LIBOR rates at December 31, 2004 and
September 30, 2005 were 2.56% and 4.065% respectively. As of September 30, 2005, based on lease
eligibility and the borrowing base formula, the Company had $7.6 million in borrowing capacity
available on the CIT line of credit.
Financial Covenants
The Companys secured revolving line of credit with CIT has financial covenants that it must
comply with in order to obtain funding through the facility and to avoid an event of default. Some
of the critical financial covenants under the CIT line of credit as of September 30, 2005 include:
|
|
|
Consolidated tangible capital funds not less than $42.5 million |
|
|
|
|
Allowance for credit losses of at least 9.0% of gross lease installments |
|
|
|
|
Maximum leverage ratio of not more than 3:1 |
As of September 30, 2005, management believes that the Company was in compliance with all
covenants in its borrowing relationships.
24
Contractual Obligations and Commercial Commitments
The Company has entered into various agreements, such as long term debt agreements, capital
lease agreements and operating lease agreements that require future payments be made. Long term
debt agreements include all debt outstanding under the senior credit facility, securitizations,
subordinated notes, demand notes and other notes payable.
At September 30, 2005, the repayment schedules for outstanding long term debt, minimum lease
payments under non-cancelable operating leases and future minimum lease payments under capital
leases were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving |
|
|
|
|
|
|
For the period ended |
|
Credit |
|
Long-Term |
|
Operating |
|
|
December 31, |
|
Facility(1) |
|
Debt |
|
Leases |
|
Total |
2005 |
|
$ |
112 |
|
|
$ |
273 |
|
|
$ |
292 |
|
|
$ |
677 |
|
2006 |
|
|
|
|
|
|
2,600 |
|
|
|
237 |
|
|
|
2,837 |
|
2007 |
|
|
|
|
|
|
|
|
|
|
237 |
|
|
|
237 |
|
2008 |
|
|
|
|
|
|
|
|
|
|
237 |
|
|
|
237 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
237 |
|
|
|
237 |
|
2010 |
|
|
|
|
|
|
|
|
|
|
237 |
|
|
|
237 |
|
Thereafter |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
112 |
|
|
$ |
2,873 |
|
|
$ |
1,477 |
|
|
$ |
4,462 |
|
|
|
|
|
|
|
(1) |
|
The Companys obligation to repay the revolving credit facility in the
current year is subject to lease collateral availability and the borrowing base formula.
The credit facility expires on September 29, 2007. |
Commitments
The Company accepts lease applications on a daily basis and as a result has a pipeline of
applications that have been approved, where a lease has not been originated. The Companys
commitment to lend, however, does not become binding until all of the steps in the lease
origination process have been completed, including but not limited to, the receipt of a complete
and accurate lease document and all required supporting information and successful verification
with the lessee. Since the Company funds on the same day a lease is successfully verified, at any
given time, the Company has no firm outstanding commitments to lend.
Other
The Company is currently undergoing an audit of its 1997 through 2002 tax years. As part of
the audit, the Internal Revenue Service Agent has proposed several adjustments to the annual tax
returns, which if final, would require the Company to pay the IRS an amount between $8.0 and $10.0
million. Such payments would be offset by an adjustment to the deferred tax asset such that the
amount would likely be recoverable in future periods. The Company has several defenses to these
adjustments and will file a formal response under the appeals process challenging these
adjustments. However, the Company can give no assurance that it will be successful in any appeal
procedure.
25
Note on Forward-Looking Information
Statements in this document that are not historical facts are forward-looking statements made
pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. In
addition, words such as believes anticipates expects and similar expressions are intended to
identify forward-looking statements. The Company cautions that a number of important factors could
cause actual results to differ materially from those expressed in any forward-looking statements
made by or on behalf of the Company. Such statements contain a number of risks and uncertainties,
including but not limited to: the Companys need for additional financing in order to originate new
leases and contracts; the Companys dependence on point-of-sale authorization systems and expansion
into new markets; the Companys significant capital requirements; risks associated with economic
downturns; higher interest rates; intense competition; change in regulatory environment; the
availability of qualified personnel, the ultimate outcome of the IRS tax audit, and risks
associated with acquisitions. Readers should not place undue reliance on forward-looking
statements, which reflect the managements view only as of the date hereof. The Company undertakes
no obligation to publicly revise these forward-looking statements to reflect subsequent events or
circumstances. The Company cannot assure that it will be able to anticipate or respond timely to
changes which could adversely affect its operating results in one or more fiscal quarters. Results
of operations in any past period should not be considered indicative of results to be expected in
future periods. Fluctuations in operating results may result in fluctuations in the price of the
Companys common stock. Statements relating to past dividend payments or the Companys current
dividend policy should not be construed as a guarantee that any future dividends will be paid. For
a more complete description of the prominent risks and uncertainties inherent in the Companys
business, see the risk factors described in the Companys most recent Annual Report on Form 10-K
and other documents filed from time to time with the Securities and Exchange Commission.
26
ITEM 3 Quantitative and Qualitative Disclosures about Market Risk
Market-Rate-Sensitive Instruments and Risk Management
The following discussion about the Companys risk management activities includes
forward-looking statements that involve risk and uncertainties. Actual results could differ
materially from those projected in the forward-looking statements.
In the normal course of operations, the Company also faces risks that are either non-financial
or non-quantifiable. Such risks principally include credit risk, and legal risk, and are not
represented in the analysis that follows.
Interest Rate Risk Management
The implicit yield to the Company on all of its leases, contracts and loans is on a fixed
interest rate basis due to the leases, contracts and loans having scheduled payments that are fixed
at the time of origination of the lease. When the Company originates or acquires leases,
contracts, and loans it bases its pricing in part on the spread it expects to achieve between the
implicit yield rate to the Company on each lease and the effective interest cost it will pay when
it finances such leases, contracts and loans through its credit facility. Increases in interest
rates during the term of each lease, contract or loan could narrow or eliminate the spread, or
result in a negative spread. The Company has adopted a policy designed to protect itself against
interest rate volatility during the term of each lease, contract or loan.
Given the relatively short average life of the Companys leases, contracts and loans, the
Companys goal is to maintain a blend of fixed and variable interest rate obligations. Currently,
given the restrictions imposed by the Companys senior lender on the Companys ability to prepay
its fixed rate debt, the Company is limited in its ability to manage the blend of fixed rate and
variable rate interest obligations. As of September 30, 2005, the Companys outstanding fixed-rate
indebtedness outstanding under the Companys securitizations and subordinated debt represented
96.2% of the Companys total outstanding indebtedness of $3.0 million.
The Company maintains an investment portfolio in accordance with its Investment Policy Guidelines.
The primary objectives of the investment guidelines are to preserve capital, maintain sufficient
liquidity to meet our operating needs, and to maximize return. The Company minimizes investment
risk by limiting the amount invested in any single issuance and by focusing on conservative
investment choices with short terms and high credit quality standards. The Company does not use
derivative financial instruments nor does it invest for speculative trading purposes.
ITEM 4 Controls and Procedures
Disclosure controls and procedures: As of the end of the period covered by this report, the
Company carried out an evaluation, under the supervision and with the participation of the
Companys management, including the Companys Chief Executive Officer and Chief Financial Officer,
of the effectiveness of the design and operation of the Companys disclosure controls and
procedures pursuant to the Exchange Act Rule 13a-15. Based upon the evaluation, the Companys
Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure
controls and procedures are effective. Disclosure controls and procedures are controls and
procedures that are designed to ensure that information required to be disclosed in Company reports
filed or submitted under the Exchange Act is recorded, processed, summarized and reported within
the time periods specified in the Securities and Exchange Commissions rules and forms.
Internal Controls: During the fiscal quarter ended September 30, 2005, no changes were made
to the Companys internal control over financial reporting that materially affected, or are
reasonably likely to materially affect, the Companys internal control over financial reporting.
27
Part II. Other Information
ITEM 1 Legal Proceedings
Management believes, after consultation with counsel, that the allegations against the
Company included in the lawsuits described below are subject to substantial legal defenses, and
the Company is vigorously defending each of the allegations. The Company also is subject to
claims and suits arising in the ordinary course of business. At this time, it is not possible to
estimate the ultimate loss or gain, if any, related to these lawsuits, nor if any such loss will
have a material adverse effect on the Companys results of operations or financial position.
A. In October 2002, the Company was served with a Complaint in an action in the United States
District Court for the Southern District of New York filed by approximately 170 present and former
lessees asserting individual claims. The Complaint contains claims for violation of RICO (18
U.S.C. § 1964), fraud, unfair and deceptive acts and practices, unlawful franchise offerings, and
intentional infliction of mental anguish. The claims purportedly arise from Leasecomms dealer
relationships with Themeware, E-Commerce Exchange, Cardservice International, Inc., and Online
Exchange for the leasing of websites and virtual terminals. The Complaint asserts that the Company
is responsible for the conduct of its dealers in trade shows, infomercials and web page
advertisements, seminars, direct mail, telemarketing, all which are alleged to constitute unfair
and deceptive acts and practices. Further, the Complaint asserts that Leasecomms lease contracts
as well as its collection practices and late fees are unconscionable. The Complaint seeks
restitution, compensatory and treble damages, and injunctive relief. The Company filed a Motion to
Dismiss the Complaint on January 31, 2003. By decision dated September 30, 2003, the court
dismissed the complaint with leave to file an amended complaint. An Amended Complaint was filed in
November 2003. The Company filed a Motion to Dismiss the Amended Complaint, which was denied by
the United States District Court in September 2004. The Company has filed an answer to the Amended
Complaint denying the Plaintiffs allegations and asserting counterclaims. Because of the
uncertainties inherent in litigation, the Company cannot predict whether the outcome will have a
material adverse effect.
B. On August 22, 2002 plaintiff Aaron Cobb filed a Complaint against Leasecomm Corporation and
MicroFinancial, Inc. and another Entity known as Galaxy Mall, Inc. alleging breach of contract;
Fraud, Suppression and Deceit; Unjust Enrichment; Conspiracy; Conversion; Theft by Deception; and
violation of Alabama Usury Laws. The Complaint was filed on behalf of Aaron Cobb individually, and
on behalf of a class of persons and entities similarly situated in the State of Alabama. More
specifically, the Plaintiff purports to represent a class of persons and small business in the
State of Alabama who allegedly were induced to purchase services and/or goods from any of the
Defendants named in the Complaint. The case is venued in Bullock County, Alabama. On March 31,
2003 the trial court entered an Order denying the Companys Motion to Dismiss. An appeal of the
Order was filed with the Alabama Supreme Court on May 12, 2003. On February 20, 2004, the Alabama
Supreme Court overruled the Companys application for rehearing. On February 24, 2004, Plaintiff
filed a First Amended Class Action Complaint in which Plaintiff added Electronic Commerce
International (ECI) as an additional party defendant. No new allegations were asserted against
the Company in the Amended Complaint. On March 31, 2004 the Company filed an answer to the Amended
Complaint denying the Plaintiffs allegations. The Company and Galaxy Mall also filed certain
procedural motions. The motions were scheduled to be heard in September 2004, however, the parties
reached an agreement on settlement terms before that hearing. On April 14, 2005, the Court
entered an Order Granting Preliminary Approval of the proposed class settlement. Notice of the
settlement was distributed to all the class members in accordance with the Courts instructions.
Upon expiration of the notice period, the parties sought and the court granted a Final Order
approving the settlement on July 7, 2005. This Order became final on August 19, 2005 after the
42-day appeal period expired. The settlement was not material to the company and no cash was paid
to the plaintiffs as part of the settlement.
C. In March 2003, a purported class action was filed in Superior Court in Massachusetts
against Leasecomm and one of its dealers. The class sought to be certified is a nationwide class
(excluding certain residents of the State of Texas) who signed identical or substantially similar
lease agreements with Leasecomm covering the same product. After the Company had filed a motion to
dismiss, but before the motion to dismiss was heard by the Court, plaintiffs filed an Amended
Complaint. The Amended Complaint asserted claims against the Company for declaratory relief,
absence of consideration, unconscionability, and violation of Massachusetts General Laws Chapter
93A, Section 11. The Company filed a motion to dismiss the Amended Complaint. The Court allowed
the Companys motion to dismiss the Amended Complaint in March 2004. In May 2004, a purported class
action on
28
behalf of the same named plaintiffs and asserting the same claims was filed in Cambridge
District Court. The Company has filed a Motion to Dismiss the Complaint, which was heard in August
2004, and denied by the District Court. On September 16, 2004, the Company filed an Answer and
Counterclaims to the Amended Complaint denying the plaintiffs allegations. On March 2, 2005, the
plaintiffs filed a motion for leave to file an amended complaint. In plaintiffs proposed amended
complaint plaintiffs seek to add a claim for usury against the Company. On April 26, 2005, the
Court allowed the plaintiffs motion to amend the complaint. On July 1, 2005, the Company filed an
Answer, Affirmative Defenses and Counterclaims to the Amended Complaint denying the plaintiffs
allegations. Because of the uncertainties inherent in litigation, the Company cannot predict
whether the outcome will have a material adverse effect.
D. In October 2003, the Company was served with a purported class action complaint, which was
filed in United States District Court for the District of Massachusetts alleging violations of the
federal securities laws. The purported class would consist of all persons who purchased Company
securities between February 5, 1999 and October 30, 2002. The Complaint asserts that during this
period the Company made a series of materially false or misleading statements about the Companys
business, prospects and operations, including with respect to certain lease provisions, the
Companys course of dealings with its vendor/dealers, and the Companys reserves for credit losses.
In April 2004, an Amended Class Action Complaint was filed which added additional defendants and
expanded upon the prior allegations with respect to the Company. The Company has filed a Motion to
Dismiss the Amended Complaint, which is awaiting decision by the Court. Because of the
uncertainties inherent in litigation, the Company cannot predict whether the outcome will have a
material adverse effect.
ITEM 5 Other Information:
On August 1, 2005, the Company was notified by the New York Stock Exchange that it was not in
compliance with the NYSEs continued listing standards. The Company was considered below
criteria by the NYSE since over a consecutive 30 day period, its total market capitalization and
its stockholders equity were each less than $75 million. The Company described this notice in its
current report on Form 8-K filed with Securities and Exchange Commission on August 4, 2005. In
accordance with the continued listing criteria set forth by the New York Stock Exchange, the
Company presented a plan to the NYSE Listing and Compliance Committee within the 45 day required
timeframe demonstrating how it intended to comply with the continued listing standards.
The Company was notified on October 31, 2005 that the New York Stock Exchanges Listings and
Compliance Committee has accepted the Companys proposed continued listing plan. As a result of
the Exchanges decision to accept the plan, the Companys listing will continue, subject to
quarterly monitoring by the Committee to ensure compliance with the criteria set forth in the plan.
Failure to achieve the goals and objectives outlined in the plan, or to meet the minimum continued
listing requirements within the required timeframes, could subject the Company to NYSE trading
suspension and delisting.
During the third quarter, the Company sold Transaction Enabling Systems, a limited liability
company that was acquired by Leasecomm Corporation in January of 2001. The sale consisted of
approximately 1,100 rental contracts each with monthly payments of $25. The sale allowed the
Company to release a previously disputed liability of approximately $1 million. The terms and
conditions of the sale provide that the Company will be allowed to share in a percentage of the
monthly payments on any existing Transaction Enabling Systems contracts as well as any new
contracts generated by the buyer.
29
ITEM 6 Exhibits
|
|
|
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 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.2*
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
30
SIGNATURES
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.
|
|
|
|
|
|
|
MicroFinancial Incorporated |
|
|
|
|
|
|
|
|
|
By: /s/ Richard F. Latour |
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
By: /s/ James R. Jackson Jr. |
|
|
|
|
Vice President and Chief Financial Officer
|
|
|
Date:
November 14, 2005
31