AUSTIN, Texas, April 19, 2012 /PRNewswire/ -- EZCORP, Inc.
(Nasdaq: EZPW), a leading provider of instant cash solutions for
consumers, today announced results for its second fiscal quarter
ended March 31, 2012. For the quarter, net income was
$37.3 million, a 17% increase over
the prior year's quarter, and diluted earnings per share were
$0.73, a 16% increase over the prior
year. During the quarter, the Company completed the acquisition of
60% of Crediamigo, one of the largest and fastest growing providers
of payroll deduction loans in Mexico. Since the end of the quarter, the
Company has completed the acquisition of 72% of Cash Genie, a
leading provider of online loans in the United Kingdom. The Company incurred costs
associated with acquisitions of $2.0
million ($0.03 per share) in
the quarter.
(Logo:
http://photos.prnewswire.com/prnh/20090713/EZCORPLOGO)
The Company also announced it is revising its fiscal 2012
earnings guidance to a range of $2.85 to
$2.95 per share, about 6% lower than the previous guidance.
The mid-point of this range represents an increase of 13% over
fiscal 2011 earnings per share, non-GAAP, and 19% on a GAAP basis.
This revision in guidance is due to slightly slower than
expected growth rates in the U.S. pawn business for both loans and
sales (including scrap sales) as a result of customers' using a
greater proportion of general merchandise instead of gold to
satisfy their immediate cash needs. The effect of this shift will
be to slow inventory turns, place downward pressure on margin rates
and delay income into next year. The Company expects to continue to
grow its same store loan balances and sales in the low-to-mid
single digits for the rest of fiscal 2012.
Commenting on the quarter's results, EZCORP's President and
Chief Executive Officer, Paul
Rothamel, said "While we are very pleased with consolidated
net income growth of 17% for the quarter and 15% for the first
half, particularly given the strategic transactions we recently
closed, we expect earnings growth in the back half of the year to
be slightly slower than we originally expected. Nevertheless, the
fundamentals of all our cash solutions businesses, including our
inventory and loan yields, remain strong and we are filling the
pipeline with new stores, new products, and additional talent."
Consolidated Financials – Three months ended March 31, 2012 versus the prior year
quarter:
- Net income of $37.3 million, up
17%.
- Diluted earnings per share of $0.73, up 16%.
- Total revenues of $256.3 million,
up 20%.
- Net revenues of $161.6 million,
up 23%.
- Consolidated operating income of $55.7
million, up 24%.
- Combined loan balances (pawn and consumer loans, including CSO)
at quarter end were $219.1 million,
up 57%. Excluding Crediamigo, loan balances were $156.5M, up 12%.
- Cash and cash equivalents at quarter-end were $47.5 million, with debt of $132.4 million. Crediamigo had third party debt
outstanding of $94.6 million, all of
which is non-recourse to EZCORP.
Key Operating Segment Metrics – Three months ended
March 31, 2012 versus the prior year
quarter:
- U.S. & Canada:
- Total revenue was $229.4 million,
up 14% in total and 4% on a same store basis.
- Total sales increased 16% to $134.9
million, with margin improving 90 basis points to 41%.
Same store sales were up 2%.
- Pawn service charges increased 17% to $50.5 million, up 9% on a same store basis.
- Consumer loan fees increased 6% to $42.8
million, up 3% on a same store basis.
- Consumer loan bad debt as a percentage of fees improved 45 bps
to 14%.
- Segment contribution increased 16% to $64.9 million.
- Pawn loan balance was $108.8
million at quarter end, up 12% in total and 6% on a same
store basis.
- Combined loan balances (pawn and consumer loans, including CSO)
at quarter end were $142.9 million,
up 9%.
- Latin America :
- Total revenue was $26.7 million,
up 110% in total and 9% on a same store basis.
- Total sales increased 47% to $13.3
million. Same store sales were up 4%.
- Pawn service charges increased 61% to $5.9 million, up 20% on a same store basis.
- Consumer loan fees were $7.4
million.
- Consumer loan bad debt as a percentage of fees was 7%.
- Segment contribution increased to $1.3
million, with an improvement in margin from -1% to 5%.
- Crediamigo recorded net revenue of $6.9
million and net income attributable to EZCORP of
$0.2 million for the two months ended
March 31, 2012.
Growth Drivers
- U.S. & Canada:
- Acquired 15 stores during the quarter and opened eight new de
novo locations, bringing the total number of Company-owned stores
to 970 at quarter end. In the first half of fiscal 2012, the
Company has added 48 stores (40 acquired and eight de novo) in the
U.S. and Canada, and is now a
leader in 48 markets across the U.S. and Canada. The Company
now offers instant cash solutions in 24 U.S. states and, including
franchises, five Canadian provinces.
- On April 13, completed the
acquisition of nine pawn stores in the Minneapolis metropolitan area, where the
Company had not previously had a presence. The Company now
operates pawn shops in 19 U.S. states, up six from this time last
year.
- Converted nine CASHMAX stores to the Cash Converters
brand. At quarter end, 35 of the 67 Company-owned stores in
Canada operated under the Cash
Converters brand, with an additional 12 Cash Converters stores
managed by franchisees.
- Latin America:
- Empeno Facil opened 13 stores during the quarter and 27 for the
first half, bringing total store count to 205. Of these, 153
are full size, full service stores.
- Empeno Facil opened its first store in Monterrey, Mexico and now operates in 30 of 55
principal metro areas in Mexico
and in 17 of 31 Mexican states primarily in the central and
southern part of the country.
- On January 30, 2012, the Company
closed its acquisition of a 60% interest in Crediamigo, marking
EZCORP's first entry into unsecured lending in Mexico.
Crediamigo offers loans with typical APRs of around 85% and
collects interest and principal through payroll deductions. The
average loan is approximately $1,200
with a term of 27 months. Crediamigo has approximately 170
payroll withholding agreements with Mexican employers, primarily
government and state agencies, with potential access to over 3
million employees. At March 31,
2012, Crediamigo's loan portfolio totaled $68.4 million and the company had $94.6 million of third party debt (non-recourse
to EZCORP).
- Other International:
- On April 13, the Company acquired
72% of the shares in Artiste Holding Limited, which provides online
loans in the U.K. under the name "Cash Genie." Cash Genie
significantly accelerates EZCORP's online strategy in the U.K., and
EZCORP's existing U.K. online lending operations, most of which are
outsourced, will be rolled into Cash Genie. Founded in 2009
and based in Ipswich, England,
Cash Genie is one of the top 10 largest online lenders in the
U.K. It currently has back office and collections functions
based in the Philippines, and
expects to launch online lending in Finland in May. The company offers
unsecured 30-day cash advance loans from $120 to $1,200 with an average loan of
$230. The company has 300,000
customers with almost 70,000 loans outstanding and a net loan
balance of $17.6 million at the end
of February.
Company Outlook
Commenting on the Company's outlook, Mr. Rothamel stated: "We
believe that we are well positioned to continue our very strong
growth. The consumer demand for our products in the U.S.,
Mexico, and Canada, as well as the rest of the world is
expanding. The combination of our large and rapidly growing U.S.
businesses, accelerated growth in Mexico through Empeno Facil and Crediamigo,
our U.K. investments in Cash Genie and Albemarle & Bond, and
our Cash Converters investments in Australia, the U.K. and Canada position us well for rapid, diversified
growth around the world."
About EZCORP
EZCORP is a leading provider of instant cash solutions for
consumers. Through more than 1,200 company-operated pawn,
buy/sell and personal financial services stores in the U.S.,
Mexico and Canada, we provide a variety of instant cash
solutions, including pawn loans, consumer loans, and fee-based
credit services to customers seeking loans. At our pawn and
buy/sell stores, we also sell merchandise, primarily collateral
forfeited from pawn lending operations and used merchandise
purchased from customers.
EZCORP owns controlling interests in Prestaciones Finmart,
S.A.P.I. de C.V., SOFOM, E.N.R. (doing business under the name
"Crediamigo"), a leading provider of payroll deduction loans in
Mexico, and in Artiste Holding
Limited (doing business under the name "Cash Genie"), a leading
provider of online loans in the U.K. The company also has
significant investments in Albemarle & Bond Holdings PLC
(ABM.L), one of the U.K.'s largest pawnbroking businesses with over
170 full-line stores offering pawnbroking, jewelry retailing, gold
buying and financial services; and in Cash Converters International
Limited (CCV.L and CCV.ASX), which franchises and operates a
worldwide network of over 600 stores that provide personal
financial services and sell pre-owned merchandise.
Special Note Regarding Forward-Looking Statements
This announcement contains certain forward-looking statements
regarding the Company's expected operating and financial
performance for future periods, including expected future earnings
and growth rates. These statements are based on the Company's
current expectations. Actual results for future periods may
differ materially from those expressed or implied by these
forward-looking statements due to a number of uncertainties and
other factors, including changes in the regulatory environment,
changing market conditions in the overall economy and the industry,
fluctuations in gold prices or the desire of our customers to pawn
or sell their gold items, and consumer demand for the Company's
services and merchandise. For a discussion of these and other
factors affecting the Company's business and prospects, see the
Company's annual, quarterly and other reports filed with the
Securities and Exchange Commission.
Use of Non-GAAP Financial Measures
In addition to reporting financial results in accordance with
generally accepted accounting principles (GAAP), the Company has
provided non-GAAP net income and non-GAAP earnings per share for
fiscal 2011. The only difference between the presented
non-GAAP measures and the most closely comparable GAAP measures is
the exclusion of a one-time charge related to the retirement of the
Company's former Chief Executive Officer and the related tax
benefit included in the quarter ended December 31, 2010. The Company's management
uses these non-GAAP financial measures to understand its financial
performance from period to period. Management does not
believe that the excluded one-time charge is reflective of
underlying operating performance. The non-GAAP financial
measures are not meant to be considered in isolation or as a
substitute for the corresponding GAAP measures, but rather are
provided to facilitate an enhanced understanding of the Company's
actual and expected performance and to enable more meaningful
period-to-period comparisons. A reconciliation of the
non-GAAP financial measures to the most closely comparable GAAP
financial measures is provided in the accompanying financial
schedules.
EZCORP Investor Relations
(512) 314-2220
Investor_Relations@ezcorp.com
www.ezcorp.com
|
|
|
|
|
|
|
|
EZCORP,
Inc.
|
Highlights of Consolidated Statements of
Operations (Unaudited)
|
(in
thousands, except per share data and percents)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended March 31,
|
|
Six
Months Ended March 31,
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
Revenues:
|
|
|
|
|
|
|
|
Merchandise sales
|
$
94,997
|
|
$
77,773
|
|
$
181,891
|
|
$
149,653
|
Jewelry scrapping sales
|
53,175
|
|
47,995
|
|
109,578
|
|
98,660
|
Pawn service charges
|
56,444
|
|
46,769
|
|
116,236
|
|
96,579
|
Consumer loan fees
|
50,319
|
|
40,472
|
|
95,407
|
|
86,782
|
Other
|
1,343
|
|
245
|
|
2,039
|
|
406
|
Total
revenues
|
256,278
|
|
213,254
|
|
505,151
|
|
432,080
|
Cost of
goods sold:
|
|
|
|
|
|
|
|
Cost of merchandise
sales
|
55,880
|
|
44,639
|
|
104,276
|
|
85,950
|
Cost of jewelry scrapping
sales
|
32,310
|
|
31,925
|
|
67,734
|
|
64,180
|
Total cost
of goods sold
|
88,190
|
|
76,564
|
|
172,010
|
|
150,130
|
Bad
debt:
|
|
|
|
|
|
|
|
Consumer loan bad debt
|
6,466
|
|
5,740
|
|
17,491
|
|
16,768
|
Net
revenue
|
161,622
|
|
130,950
|
|
315,650
|
|
265,182
|
|
|
|
|
|
|
|
|
Operations
expense
|
77,269
|
|
66,045
|
|
151,770
|
|
130,549
|
Administrative expense
|
21,353
|
|
15,733
|
|
41,064
|
|
41,871
|
Depreciation and amortization
|
7,259
|
|
4,466
|
|
12,514
|
|
8,645
|
(Gain) /
loss on sales / disposal of assets
|
27
|
|
(178)
|
|
(174)
|
|
(171)
|
Operating income
|
55,714
|
|
44,884
|
|
110,476
|
|
84,288
|
|
|
|
|
|
|
|
|
Interest
income
|
(314)
|
|
(11)
|
|
(353)
|
|
(14)
|
Interest
expense
|
2,560
|
|
300
|
|
3,150
|
|
600
|
Equity in
net income of unconsolidated affiliates
|
(4,577)
|
|
(4,691)
|
|
(8,738)
|
|
(8,058)
|
Other
|
802
|
|
4
|
|
(317)
|
|
(57)
|
Income
before income taxes
|
57,243
|
|
49,282
|
|
116,734
|
|
91,817
|
Income tax
expense
|
19,870
|
|
17,444
|
|
40,009
|
|
32,550
|
Net
income
|
37,373
|
|
31,838
|
|
76,725
|
|
59,267
|
Attributable to noncontrolling interest
|
112
|
|
-
|
|
112
|
|
-
|
Net income
attributable to EZCORP, Inc.
|
$
37,261
|
|
$
31,838
|
|
$
76,613
|
|
$
59,267
|
|
|
|
|
|
|
|
|
Net income
per share, diluted
|
$
0.73
|
|
$
0.63
|
|
$
1.51
|
|
$
1.18
|
Weighted
average shares, diluted
|
51,069
|
|
50,362
|
|
50,887
|
|
50,243
|
EZCORP,
Inc.
|
Highlights of Consolidated Balance
Sheets
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March
31, (unaudited)
|
|
September 30,
|
|
|
|
|
2012
|
|
2011
|
|
2011
|
Assets:
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash and
cash equivalents
|
$
47,499
|
|
$
59,785
|
|
$
23,969
|
|
|
Pawn
loans
|
122,305
|
|
106,525
|
|
145,318
|
|
|
Consumer
loans, net
|
23,998
|
|
11,948
|
|
14,611
|
|
|
Pawn
service charges receivable, net
|
22,296
|
|
19,976
|
|
26,455
|
|
|
Consumer
Loan fees receivable, net
|
24,551
|
|
6,026
|
|
6,775
|
|
|
Inventory,
net
|
87,891
|
|
70,275
|
|
90,373
|
|
|
Deferred
tax asset
|
18,228
|
|
23,319
|
|
18,125
|
|
|
Federal
income tax receivable
|
2,391
|
|
1,427
|
|
-
|
|
|
Prepaid
expenses and other assets
|
34,443
|
|
20,045
|
|
30,611
|
|
|
|
Total
current assets
|
383,602
|
|
319,326
|
|
356,237
|
|
|
|
|
|
|
|
|
|
|
Investments in unconsolidated affiliates
|
120,056
|
|
112,364
|
|
120,319
|
|
Property
and equipment, net
|
95,046
|
|
70,105
|
|
78,498
|
|
Goodwill
|
320,692
|
|
143,404
|
|
173,206
|
|
Intangible
assets, net
|
38,904
|
|
16,122
|
|
19,790
|
|
Non-current consumer loans, net
|
52,740
|
|
-
|
|
-
|
|
Other
assets, net
|
18,129
|
|
7,572
|
|
8,400
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
$
1,029,169
|
|
$
668,893
|
|
$
756,450
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders'
equity:
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts
payable and other accrued expenses
|
$
75,865
|
|
$
44,754
|
|
$
57,400
|
|
|
Current
maturities of long-term debt
|
7,224
|
|
10,000
|
|
-
|
|
|
Customer
layaway deposits
|
7,193
|
|
6,844
|
|
6,176
|
|
|
Federal
income taxes payable
|
-
|
|
-
|
|
693
|
|
|
|
Total
current liabilities
|
90,282
|
|
61,598
|
|
64,269
|
|
|
|
|
|
|
|
|
|
|
Long-term
debt, less current maturities
|
125,131
|
|
10,000
|
|
17,500
|
|
Deferred
tax liability
|
9,507
|
|
1,192
|
|
8,331
|
|
Deferred
gains and other long-term liabilities
|
14,423
|
|
2,314
|
|
2,102
|
|
|
|
Total
liabilities
|
239,343
|
|
75,104
|
|
92,202
|
|
|
|
|
|
|
|
|
|
|
EZCORP,
Inc. stockholders' equity
|
755,718
|
|
593,789
|
|
664,248
|
|
Noncontrolling interest
|
34,108
|
|
-
|
|
-
|
|
|
|
Total
stockholders' equity
|
789,826
|
|
593,789
|
|
664,248
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholders' equity
|
$
1,029,169
|
|
$
668,893
|
|
$
756,450
|
EZCORP,
Inc.
|
Operating Segment Results
(Unaudited)
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended March 31, 2012
|
|
|
|
U.S.
& Canada
|
|
Latin
America
|
|
Other
International
|
|
Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
|
Merchandise sales
|
$
85,498
|
|
$
9,499
|
|
$
-
|
|
$
94,997
|
|
Jewelry
scrapping sales
|
49,414
|
|
3,761
|
|
-
|
|
53,175
|
|
Pawn
service charges
|
50,505
|
|
5,939
|
|
-
|
|
56,444
|
|
Consumer
loan fees
|
42,806
|
|
7,383
|
|
130
|
|
50,319
|
|
Other
|
1,219
|
|
124
|
|
-
|
|
1,343
|
|
|
Total
revenues
|
229,442
|
|
26,706
|
|
130
|
|
256,278
|
|
|
|
|
|
|
|
|
|
-
|
Merchandise cost of goods sold
|
50,499
|
|
5,381
|
|
-
|
|
55,880
|
Jewelry
scrapping cost of goods sold
|
29,537
|
|
2,773
|
|
-
|
|
32,310
|
Consumer
loan bad debt
|
5,878
|
|
508
|
|
80
|
|
6,466
|
|
Net
revenues
|
143,528
|
|
18,044
|
|
50
|
|
161,622
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Store
operations
|
68,890
|
|
8,211
|
|
168
|
|
77,269
|
Administrative
|
5,424
|
|
4,334
|
|
2
|
|
9,760
|
Depreciation
|
3,382
|
|
842
|
|
14
|
|
4,238
|
Amortization
|
142
|
|
1,555
|
|
-
|
|
1,697
|
Loss on
sale/disposal of assets
|
25
|
|
2
|
|
-
|
|
27
|
Interest,
net
|
-
|
|
1,769
|
|
-
|
|
1,769
|
Equity in
net income of unconsolidated affiliates
|
-
|
|
-
|
|
(4,577)
|
|
(4,577)
|
Other
|
791
|
|
11
|
|
-
|
|
802
|
Segment
contribution
|
$
64,874
|
|
$
1,320
|
|
$
4,443
|
|
$
70,637
|
Corporate
expenses
|
|
|
|
|
|
|
13,394
|
Income
before taxes
|
|
|
|
|
|
|
57,243
|
Income tax
expense
|
|
|
19,870
|
Net
income
|
|
|
|
|
|
|
$
37,373
|
Net income
attributable to noncontrolling interest
|
|
|
|
|
|
112
|
Net income
attributable to EZCORP, Inc.
|
|
|
|
|
|
|
$
37,261
|
EZCORP,
Inc.
|
Operating Segment Results
(Unaudited)
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended March 31, 2011
|
|
|
|
U.S.
& Canada
|
|
Latin
America
|
|
Other
International
|
|
Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
|
Merchandise sales
|
$
72,420
|
|
$
5,353
|
|
$
-
|
|
$
77,773
|
|
Jewelry
scrapping sales
|
44,351
|
|
3,644
|
|
-
|
|
47,995
|
|
Pawn
service charges
|
43,073
|
|
3,696
|
|
-
|
|
46,769
|
|
Consumer
loan fees
|
40,472
|
|
-
|
|
-
|
|
40,472
|
|
Other
|
220
|
|
25
|
|
-
|
|
245
|
|
|
Total
revenues
|
200,536
|
|
12,718
|
|
-
|
|
213,254
|
|
|
|
|
|
|
|
|
|
-
|
Merchandise cost of goods sold
|
41,484
|
|
3,155
|
|
-
|
|
44,639
|
Jewelry
scrapping cost of goods sold
|
28,848
|
|
3,077
|
|
-
|
|
31,925
|
Consumer
loan bad debt
|
5,740
|
|
-
|
|
-
|
|
5,740
|
|
Net
revenues
|
124,464
|
|
6,486
|
|
-
|
|
130,950
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Store
operations
|
61,196
|
|
4,849
|
|
-
|
|
66,045
|
Administrative
|
4,407
|
|
1,079
|
|
27
|
|
5,513
|
Depreciation
|
2,764
|
|
578
|
|
-
|
|
3,342
|
Amortization
|
121
|
|
100
|
|
-
|
|
221
|
Gain on
sale/disposal of assets
|
(178)
|
|
-
|
|
-
|
|
(178)
|
Interest,
net
|
-
|
|
1
|
|
-
|
|
1
|
Equity in
net income of unconsolidated affiliates
|
-
|
|
-
|
|
(4,691)
|
|
(4,691)
|
Other
|
3
|
|
1
|
|
-
|
|
4
|
Segment
contribution
|
$
56,151
|
|
$
(122)
|
|
$
4,664
|
|
$
60,693
|
Corporate
expenses
|
|
|
|
|
|
|
11,411
|
Income
before taxes
|
|
|
|
|
|
|
49,282
|
Income tax
expense
|
|
|
17,444
|
Net
income
|
|
|
|
|
|
|
$
31,838
|
Net income
attributable to noncontrolling interest
|
|
|
|
|
|
-
|
Net income
attributable to EZCORP, Inc.
|
|
|
|
|
|
|
$
31,838
|
EZCORP,
Inc.
|
Operating Segment Results
(Unaudited)
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
Months Ended March 31, 2012
|
|
|
|
U.S.
& Canada
|
|
Latin
America
|
|
Other
International
|
|
Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
|
Merchandise sales
|
$
162,050
|
|
$
19,841
|
|
$
-
|
|
$
181,891
|
|
Jewelry
scrapping sales
|
102,280
|
|
7,298
|
|
-
|
|
109,578
|
|
Pawn
service charges
|
104,875
|
|
11,361
|
|
-
|
|
116,236
|
|
Consumer
loan fees
|
87,818
|
|
7,383
|
|
206
|
|
95,407
|
|
Other
|
1,795
|
|
244
|
|
-
|
|
2,039
|
|
|
Total
revenues
|
458,818
|
|
46,127
|
|
206
|
|
505,151
|
|
|
|
|
|
|
|
|
|
-
|
Merchandise cost of goods sold
|
93,950
|
|
10,326
|
|
-
|
|
104,276
|
Jewelry
scrapping cost of goods sold
|
62,687
|
|
5,047
|
|
-
|
|
67,734
|
Consumer
loan bad debt
|
16,768
|
|
508
|
|
215
|
|
17,491
|
|
Net
revenues
|
285,413
|
|
30,246
|
|
(9)
|
|
315,650
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Store
operations
|
137,215
|
|
14,209
|
|
346
|
|
151,770
|
Administrative
|
11,871
|
|
5,629
|
|
422
|
|
17,922
|
Depreciation
|
6,499
|
|
1,522
|
|
36
|
|
8,057
|
Amortization
|
272
|
|
1,652
|
|
-
|
|
1,924
|
(Gain)/loss on sale/disposal of assets
|
(175)
|
|
1
|
|
-
|
|
(174)
|
Interest,
net
|
4
|
|
1,733
|
|
-
|
|
1,737
|
Equity in
net income of unconsolidated affiliates
|
-
|
|
-
|
|
(8,738)
|
|
(8,738)
|
Other
|
(269)
|
|
16
|
|
(64)
|
|
(317)
|
Segment
contribution
|
$
129,996
|
|
$
5,484
|
|
$
7,989
|
|
$
143,469
|
Corporate
expenses
|
|
|
|
|
|
|
26,735
|
Income
before taxes
|
|
|
|
|
|
|
116,734
|
Income tax
expense
|
|
|
40,009
|
Net
income
|
|
|
|
|
|
|
$
76,725
|
Net income
attributable to noncontrolling interest
|
|
|
|
|
|
112
|
Net income
attributable to EZCORP, Inc.
|
|
|
|
|
|
|
$
76,613
|
EZCORP,
Inc.
|
Operating Segment Results
(Unaudited)
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
Months Ended March 31, 2011
|
|
|
|
U.S.
& Canada
|
|
Latin
America
|
|
Other
International
|
|
Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
|
Merchandise sales
|
$
138,725
|
|
$
10,928
|
|
$
-
|
|
$
149,653
|
|
Jewelry
scrapping sales
|
91,554
|
|
7,106
|
|
-
|
|
98,660
|
|
Pawn
service charges
|
89,509
|
|
7,070
|
|
-
|
|
96,579
|
|
Consumer
loan fees
|
86,782
|
|
-
|
|
-
|
|
86,782
|
|
Other
|
378
|
|
28
|
|
-
|
|
406
|
|
|
Total
revenues
|
406,948
|
|
25,132
|
|
-
|
|
432,080
|
|
|
|
|
|
|
|
|
|
-
|
Merchandise cost of goods sold
|
79,681
|
|
6,269
|
|
-
|
|
85,950
|
Jewelry
scrapping cost of goods sold
|
58,465
|
|
5,715
|
|
-
|
|
64,180
|
Consumer
loan bad debt
|
16,768
|
|
-
|
|
-
|
|
16,768
|
|
Net
revenues
|
252,034
|
|
13,148
|
|
-
|
|
265,182
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses:
|
|
|
|
|
|
|
|
Store
operations
|
121,422
|
|
9,127
|
|
-
|
|
130,549
|
Administrative
|
9,810
|
|
2,016
|
|
52
|
|
11,878
|
Depreciation
|
5,366
|
|
1,084
|
|
-
|
|
6,450
|
Amortization
|
236
|
|
197
|
|
-
|
|
433
|
(Gain)/loss on sale/disposal of assets
|
(172)
|
|
1
|
|
-
|
|
(171)
|
Interest,
net
|
-
|
|
2
|
|
-
|
|
2
|
Equity in
net income of unconsolidated affiliates
|
-
|
|
-
|
|
(8,058)
|
|
(8,058)
|
Other
|
3
|
|
1
|
|
(61)
|
|
(57)
|
Segment
contribution
|
$
115,369
|
|
$
720
|
|
$
8,067
|
|
$
124,156
|
Corporate
expenses
|
|
|
|
|
|
|
32,339
|
Income
before taxes
|
|
|
|
|
|
|
91,817
|
Income tax
expense
|
|
|
32,550
|
Net
income
|
|
|
|
|
|
|
$
59,267
|
Net income
attributable to noncontrolling interest
|
|
|
|
|
|
-
|
Net income
attributable to EZCORP, Inc.
|
|
|
|
|
|
|
$
59,267
|
EZCORP,
Inc.
|
Store
Count Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended March 31, 2012
|
|
|
|
Company-owned Stores
|
|
Franchises
|
|
|
|
U.S. &
Canada
|
|
Latin
America
|
|
Other
International
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
of period
|
|
950
|
|
192
|
|
-
|
|
1,142
|
|
12
|
|
De
novo
|
|
8
|
|
13
|
|
|
|
21
|
|
-
|
|
Acquired
|
|
15
|
|
45
|
|
|
|
60
|
|
-
|
|
Sold,
combined or closed
|
|
(3)
|
|
|
|
|
|
(3)
|
|
-
|
End of
period
|
|
970
|
|
250
|
|
-
|
|
1,220
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months
Ended March 31, 2012
|
|
|
|
Company-owned Stores
|
|
Franchises
|
|
|
|
U.S. &
Canada
|
|
Latin
America
|
|
Other
International
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
of period
|
|
933
|
|
178
|
|
-
|
|
1,111
|
|
13
|
|
De
novo
|
|
8
|
|
27
|
|
|
|
35
|
|
-
|
|
Acquired
|
|
40
|
|
45
|
|
|
|
85
|
|
-
|
|
Sold,
combined or closed
|
|
(11)
|
|
|
|
|
|
(11)
|
|
(1)
|
End of
period
|
|
970
|
|
250
|
|
-
|
|
1,220
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Results
(Unaudited)
|
(in
thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
following tables provide a reconciliation of the differences
between the reported or projected non-GAAP financial measures for
the periods indicated and the most comparable GAAP financial
measures. The non-GAAP financial measures presented may not
be directly comparable to similarly titled measures reported by
other companies and their usefulness for such purposes are
therefore limited. EZCORP management believes presentation of
the non-GAAP financial measures enhances investors' ability to
analyze the Company's operating results. However, non-GAAP
financial measures are not an alternative to GAAP financial
measures and should be read only in conjunction with financial
measures presented on a GAAP basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
Months Ended March 31, 2012
|
|
Six
Months Ended March 31, 2011
|
|
|
|
|
|
|
|
Non-GAAP
|
|
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
|
|
Net
revenue
|
$
315,650
|
|
-
|
|
$
315,650
|
|
$
265,182
|
|
-
|
|
$
265,182
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations
expense
|
151,770
|
|
-
|
|
151,770
|
|
130,549
|
|
-
|
|
130,549
|
|
|
Administrative expense
|
41,064
|
|
-
|
|
41,064
|
|
41,871
|
|
(10,945)
|
|
30,926
|
|
|
Depreciation and amortization
|
12,514
|
|
-
|
|
12,514
|
|
8,645
|
|
-
|
|
8,645
|
|
|
(Gain) /
loss on sale/disposal of assets
|
(174)
|
|
-
|
|
(174)
|
|
(171)
|
|
-
|
|
(171)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
110,476
|
|
-
|
|
110,476
|
|
84,288
|
|
10,945
|
|
95,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
(353)
|
|
-
|
|
(353)
|
|
(14)
|
|
-
|
|
(14)
|
|
|
Interest
expense
|
3,150
|
|
-
|
|
3,150
|
|
600
|
|
-
|
|
600
|
|
|
Equity in
net income of unconsolidated affiliates
|
(8,738)
|
|
-
|
|
(8,738)
|
|
(8,058)
|
|
-
|
|
(8,058)
|
|
|
Other
|
(317)
|
|
-
|
|
(317)
|
|
(57)
|
|
-
|
|
(57)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
before income taxes
|
116,734
|
|
-
|
|
116,734
|
|
91,817
|
|
10,945
|
|
102,762
|
|
|
Income tax
expense
|
40,009
|
|
-
|
|
40,009
|
|
32,550
|
|
3,831
|
|
36,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
76,725
|
|
-
|
|
76,725
|
|
59,267
|
|
7,114
|
|
66,381
|
|
|
Attributable to noncontrolling interest
|
112
|
|
-
|
|
112
|
|
-
|
|
-
|
|
-
|
|
|
Net income
attributable to EZCORP, Inc.
|
$
76,613
|
|
$
-
|
|
$
76,613
|
|
$
59,267
|
|
$
7,114
|
|
$
66,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
per share, diluted
|
$
1.51
|
|
$
-
|
|
$
1.51
|
|
$
1.18
|
|
$
0.14
|
|
$
1.32
|
|
|
Weighted
average shares, diluted
|
50,887
|
|
-
|
|
50,887
|
|
50,243
|
|
-
|
|
50,243
|
|
SOURCE EZCORP, Inc.