EZCORP INC - Quarter Report: 2015 December (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended December 31, 2015
or
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File No. 0-19424
EZCORP, INC.
(Exact name of registrant as specified in its charter)
Delaware | 74-2540145 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
2500 Bee Cave Road, Rollingwood, Texas | 78746 |
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (512) 314-3400
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ¨ | Accelerated filer | x |
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
APPLICABLE ONLY TO CORPORATE ISSUERS:
The only class of voting securities of the registrant issued and outstanding is the Class B Voting Common Stock, par value $.01 per share, all of which is owned by an affiliate of the registrant. There is no trading market for the Class B Voting Common Stock.
As of December 31, 2015, 51,924,627 shares of the registrant’s Class A Non-voting Common Stock, par value $.01 per share, and 2,970,171 shares of the registrant’s Class B Voting Common Stock, par value $.01 per share, were outstanding.
EZCORP, Inc.
INDEX TO FORM 10-Q
PART I — FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
EZCORP, Inc. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share and per share amounts) | |||||||||||
December 31, 2015 | December 31, 2014 | September 30, 2015 | |||||||||
(Unaudited) | |||||||||||
Assets: | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 22,781 | $ | 77,599 | $ | 59,124 | |||||
Restricted cash | 16,157 | 60,218 | 15,137 | ||||||||
Pawn loans | 157,905 | 150,930 | 159,964 | ||||||||
Consumer loans, net | 32,175 | 61,347 | 36,533 | ||||||||
Pawn service charges receivable, net | 31,342 | 30,241 | 30,852 | ||||||||
Consumer loan fees and interest receivable, net | 12,827 | 13,199 | 19,802 | ||||||||
Inventory, net | 132,980 | 132,659 | 124,084 | ||||||||
Prepaid income taxes | 5,929 | 36,580 | 7,945 | ||||||||
Income taxes receivable | 35,131 | 16,243 | 37,230 | ||||||||
Prepaid expenses and other current assets | 25,296 | 34,075 | 21,076 | ||||||||
Total current assets | 472,523 | 613,091 | 511,747 | ||||||||
Investment in unconsolidated affiliate | 53,404 | 99,219 | 56,182 | ||||||||
Property and equipment, net | 69,963 | 104,353 | 75,594 | ||||||||
Restricted cash, non-current | 2,667 | 4,310 | 2,883 | ||||||||
Goodwill | 326,201 | 337,498 | 327,460 | ||||||||
Intangible assets, net | 40,443 | 49,523 | 41,263 | ||||||||
Non-current consumer loans, net | 71,502 | 78,362 | 75,824 | ||||||||
Deferred tax asset, net | 73,655 | 28,189 | 69,121 | ||||||||
Other assets, net | 35,482 | 77,352 | 42,985 | ||||||||
Total assets (1)(3) | $ | 1,145,840 | $ | 1,391,897 | $ | 1,203,059 | |||||
Liabilities, temporary equity and stockholders’ equity: | |||||||||||
Current liabilities: | |||||||||||
Current maturities of long-term debt | $ | 75,586 | $ | 74,832 | $ | 74,345 | |||||
Current capital lease obligations | — | 258 | — | ||||||||
Accounts payable and other accrued expenses | 87,219 | 81,417 | 107,871 | ||||||||
Other current liabilities | 6,470 | 6,000 | 15,384 | ||||||||
Customer layaway deposits | 10,138 | 5,133 | 10,470 | ||||||||
Total current liabilities | 179,413 | 167,640 | 208,070 | ||||||||
Long-term debt, less current maturities | 281,545 | 374,600 | 297,166 | ||||||||
Deferred gains and other long-term liabilities | 5,917 | 8,446 | 6,157 | ||||||||
Total liabilities (2)(4) | 466,875 | 550,686 | 511,393 | ||||||||
Commitments and contingencies | |||||||||||
Temporary equity: | |||||||||||
Class A Non-voting Common Stock, subject to possible redemption at $10.06 per share; 1,168,456 shares issued and outstanding at redemption value as of December 31, 2015 and September 30, 2015; and none as of December 31, 2014 | 11,696 | — | 11,696 | ||||||||
Redeemable noncontrolling interest | 2,379 | 18,550 | 3,235 | ||||||||
Total temporary equity | 14,075 | 18,550 | 14,931 | ||||||||
Stockholders’ equity: | |||||||||||
Class A Non-voting Common Stock, par value $.01 per share; shares authorized: 100 million as of December 31, 2015 and 2014 and September 30, 2015; issued and outstanding: 50,756,171 as of December 31, 2015; 50,680,358 as of December 31, 2014; and 50,726,289 as of September 30, 2015 | 508 | 506 | 507 | ||||||||
Class B Voting Common Stock, convertible, par value $.01 per share; 3 million shares authorized; issued and outstanding: 2,970,171 | 30 | 30 | 30 | ||||||||
Additional paid-in capital | 309,562 | 329,443 | 307,080 | ||||||||
Retained earnings | 415,663 | 521,198 | 423,137 | ||||||||
Accumulated other comprehensive loss | (60,873 | ) | (28,516 | ) | (54,019 | ) | |||||
EZCORP, Inc. stockholders’ equity | 664,890 | 822,661 | 676,735 | ||||||||
Total liabilities, temporary equity and stockholders’ equity | $ | 1,145,840 | $ | 1,391,897 | $ | 1,203,059 |
See accompanying notes to interim condensed consolidated financial statements.
1
Assets and Liabilities of Consolidated Variable Interest Entities (See Note 12)
(1) Our consolidated assets as of December 31, 2015 and 2014 and September 30, 2015 include the following assets of our consolidated variable interest entities:
December 31, 2015 | December 31, 2014 | September 30, 2015 | |||||||||
(Unaudited) | |||||||||||
(in thousands) | |||||||||||
Restricted cash | $ | 1,565 | $ | 1,903 | $ | 1,361 | |||||
Consumer loans, net | 8,581 | 16,810 | 5,846 | ||||||||
Consumer loan fees and interest receivable, net | 3,703 | 3,579 | 6,399 | ||||||||
Non-current consumer loans, net | 20,623 | 36,297 | 27,162 | ||||||||
Total assets | $ | 34,472 | $ | 58,589 | $ | 40,768 |
(2) Our consolidated liabilities as of December 31, 2015 and 2014 and September 30, 2015 include the following liabilities of our consolidated variable interest entities:
December 31, 2015 | December 31, 2014 | September 30, 2015 | ||||||||||
(Unaudited) | ||||||||||||
(in thousands) | ||||||||||||
Accounts payable and other accrued expenses | $ | 5,142 | $ | 3,007 | $ | 4,313 | ||||||
Current maturities of long-term debt | 40,715 | 50,043 | 42,017 | * | ||||||||
Long-term debt, less current maturities | 20,741 | 63,125 | 31,247 | * | ||||||||
Total liabilities | $ | 66,598 | $ | 116,175 | $ | 77,577 |
* This amount has been revised from the originally filed amount due to a reclassification error between current and non-current amounts as of September 30, 2015. The consolidated amounts previously reported in the balance sheet were correct.
Assets and Liabilities of Grupo Finmart Securitization Trust (See Note 12)
(3) Our consolidated assets as of December 31, 2015 and 2014 and September 30, 2015 include the following assets of Grupo Finmart's securitization trust that can only be used to settle its liabilities:
December 31, 2015 | December 31, 2014 | September 30, 2015 | |||||||||
(Unaudited) | |||||||||||
(in thousands) | |||||||||||
Restricted cash | $ | 10,360 | $ | 22,457 | $ | 12,033 | |||||
Consumer loans, net* | 38,996 | 35,069 | 36,845 | ||||||||
Consumer loan fees and interest receivable, net | 7,056 | 4,937 | 6,067 | ||||||||
Restricted cash, non-current | 194 | 123 | 197 | ||||||||
Total assets | $ | 56,606 | $ | 62,586 | $ | 55,142 |
* This amount includes current and non-current portions.
(4) Our consolidated liabilities as of December 31, 2015 and 2014 and September 30, 2015 include the following liabilities for which the creditors of Grupo Finmart's securitization trust do not have recourse to the general credit of EZCORP, Inc.:
December 31, 2015 | December 31, 2014 | September 30, 2015 | |||||||||
(Unaudited) | |||||||||||
(in thousands) | |||||||||||
Long-term debt, less current maturities | $ | 40,080 | $ | 46,110 | $ | 40,493 |
See accompanying notes to interim condensed consolidated financial statements.
2
EZCORP, Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||
Three Months Ended December 31, | |||||||
2015 | 2014 | ||||||
(Unaudited) | |||||||
(in thousands, except per share amounts) | |||||||
Revenues: | |||||||
Merchandise sales | $ | 108,584 | $ | 109,639 | |||
Jewelry scrapping sales | 9,621 | 18,534 | |||||
Pawn service charges | 66,594 | 64,927 | |||||
Consumer loan fees and interest | 13,188 | 18,971 | |||||
Other revenues | 467 | 655 | |||||
Total revenues | 198,454 | 212,726 | |||||
Merchandise cost of goods sold | 66,259 | 72,478 | |||||
Jewelry scrapping cost of goods sold | 8,076 | 14,675 | |||||
Consumer loan bad debt | 12,603 | 8,515 | |||||
Net revenues | 111,516 | 117,058 | |||||
Operating expenses: | |||||||
Operations | 85,606 | 80,087 | |||||
Administrative | 19,983 | 12,552 | |||||
Depreciation and amortization | 8,059 | 8,008 | |||||
Loss on sale or disposal of assets | 33 | 256 | |||||
Restructuring | 1,692 | 22 | |||||
Total operating expenses | 115,373 | 100,925 | |||||
Operating (loss) income | (3,857 | ) | 16,133 | ||||
Interest expense | 9,192 | 12,034 | |||||
Interest income | (140 | ) | (531 | ) | |||
Equity in net income of unconsolidated affiliate | (2,055 | ) | (2,194 | ) | |||
Other expense | 870 | 759 | |||||
(Loss) income from continuing operations before income taxes | (11,724 | ) | 6,065 | ||||
Income tax (benefit) expense | (3,696 | ) | 3,264 | ||||
(Loss) income from continuing operations, net of tax | (8,028 | ) | 2,801 | ||||
(Loss) income from discontinued operations, net of tax | (238 | ) | 6,877 | ||||
Net (loss) income | (8,266 | ) | 9,678 | ||||
Net loss from continuing operations attributable to redeemable noncontrolling interest | (792 | ) | (1,934 | ) | |||
Net (loss) income attributable to EZCORP, Inc. | $ | (7,474 | ) | $ | 11,612 | ||
Basic (loss) earnings per share attributable to EZCORP, Inc.: | |||||||
Continuing operations | $ | (0.13 | ) | $ | 0.09 | ||
Discontinued operations | — | 0.13 | |||||
Basic earnings (loss) per share | $ | (0.13 | ) | $ | 0.22 | ||
Diluted (loss) earnings per share attributable to EZCORP, Inc.: | |||||||
Continuing operations | $ | (0.13 | ) | $ | 0.09 | ||
Discontinued operations | — | 0.13 | |||||
Diluted (loss) earnings per share | $ | (0.13 | ) | $ | 0.22 | ||
Weighted-average shares outstanding: | |||||||
Basic | 54,895 | 53,650 | |||||
Diluted | 54,895 | 53,698 | |||||
Net (loss) income from continuing operations attributable to EZCORP, Inc. | $ | (7,236 | ) | $ | 4,735 | ||
(Loss) income from discontinued operations attributable to EZCORP, Inc. | (238 | ) | 6,877 | ||||
Net (loss) income attributable to EZCORP, Inc. | $ | (7,474 | ) | $ | 11,612 |
See accompanying notes to interim condensed consolidated financial statements.
3
EZCORP, Inc. CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS | |||||||
Three Months Ended December 31, | |||||||
2015 | 2014 | ||||||
(Unaudited) | |||||||
(in thousands) | |||||||
Net (loss) income | $ | (8,266 | ) | $ | 9,678 | ||
Other comprehensive loss: | |||||||
Foreign currency translation loss, net of income tax benefit for our investment in unconsolidated affiliate of $2,603 and $419 for the three months ended December 31, 2015 and 2014, respectively | (6,940 | ) | (21,102 | ) | |||
Cash flow hedges: | |||||||
Amounts reclassified from accumulated other comprehensive loss | 22 | 352 | |||||
Other comprehensive loss, net of tax | (6,918 | ) | (20,750 | ) | |||
Comprehensive loss | $ | (15,184 | ) | $ | (11,072 | ) | |
Attributable to redeemable noncontrolling interest: | |||||||
Net loss | (792 | ) | (1,934 | ) | |||
Foreign currency translation loss | (65 | ) | (2,402 | ) | |||
Amounts reclassified from accumulated other comprehensive loss | 1 | 86 | |||||
Comprehensive loss attributable to redeemable noncontrolling interest | (856 | ) | (4,250 | ) | |||
Comprehensive loss attributable to EZCORP, Inc. | $ | (14,328 | ) | $ | (6,822 | ) |
See accompanying notes to interim condensed consolidated financial statements.
4
EZCORP, Inc. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
Three Months Ended December 31, | |||||||
2015 | 2014 | ||||||
(Unaudited) | |||||||
(in thousands) | |||||||
Operating activities: | |||||||
Net (loss) income | $ | (8,266 | ) | $ | 9,678 | ||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | |||||||
Depreciation and amortization | 8,090 | 9,030 | |||||
Amortization of debt discount and consumer loan premium, net | 2,362 | 1,982 | |||||
Consumer loan loss provision | 9,691 | 7,590 | |||||
Deferred income taxes | (4,534 | ) | 1,498 | ||||
Restructuring | 1,692 | — | |||||
Amortization of deferred financing costs | 833 | 1,633 | |||||
Amortization of prepaid commissions | 4,023 | 3,013 | |||||
Other adjustments | (1,966 | ) | (176 | ) | |||
Loss on sale or disposal of assets | 33 | 324 | |||||
Stock compensation expense (benefit) | 833 | (2,458 | ) | ||||
Income from investment in unconsolidated affiliate | (2,055 | ) | (2,194 | ) | |||
Changes in operating assets and liabilities: | |||||||
Service charges and fees receivable | 6,381 | (3,361 | ) | ||||
Inventory | (2,107 | ) | 509 | ||||
Prepaid expenses, other current assets and other assets | (5,739 | ) | (7,824 | ) | |||
Accounts payable and other accrued expenses and deferred gains and other long-term liabilities | (12,707 | ) | (13,955 | ) | |||
Customer layaway deposits | (310 | ) | (2,895 | ) | |||
Restricted cash | 147 | (933 | ) | ||||
Prepaid income taxes and income taxes receivable | 4,074 | 3,903 | |||||
Payments of restructuring charges | (4,943 | ) | (2,285 | ) | |||
Dividends from unconsolidated affiliate | — | 2,407 | |||||
Net cash (used in) provided by operating activities | (4,468 | ) | 5,486 | ||||
Investing activities: | |||||||
Loans made | (173,162 | ) | (223,748 | ) | |||
Loans repaid | 106,372 | 166,771 | |||||
Recovery of pawn loan principal through sale of forfeited collateral | 58,566 | 69,886 | |||||
Additions to property and equipment | (1,166 | ) | (8,954 | ) | |||
Investment in unconsolidated affiliate | — | (12,140 | ) | ||||
Proceeds from sale of assets | 27 | — | |||||
Net cash used in investing activities | (9,363 | ) | (8,185 | ) | |||
Financing activities: | |||||||
Payout of deferred and contingent consideration | (8,915 | ) | (6,000 | ) | |||
Proceeds from settlement of forward currency contracts | 3,557 | 2,313 | |||||
Change in restricted cash | (1,261 | ) | (795 | ) | |||
Proceeds from bank borrowings, net of debt issuance costs | 14,302 | 66,560 | |||||
Payments on bank borrowings and capital lease obligations | (29,358 | ) | (34,650 | ) | |||
Net cash (used in) provided by financing activities | (21,675 | ) | 27,428 | ||||
Effect of exchange rate changes on cash and cash equivalents | (837 | ) | (2,455 | ) | |||
Net (decrease) increase in cash and cash equivalents | (36,343 | ) | 22,274 | ||||
Cash and cash equivalents at beginning of period | 59,124 | 55,325 | |||||
Cash and cash equivalents at end of period | $ | 22,781 | $ | 77,599 | |||
Non-cash investing activities: | |||||||
Pawn loans forfeited and transferred to inventory | $ | 65,629 | $ | 66,699 |
5
See accompanying notes to interim condensed consolidated financial statements.
6
EZCORP, Inc. CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY | ||||||||||||||||||||||
Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | EZCORP, Inc. Stockholders’ Equity | ||||||||||||||||||
Shares | Par Value | |||||||||||||||||||||
(Unaudited, except balances as of September 30, 2015 and 2014) | ||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Balances as of September 30, 2014 | 53,585 | $ | 536 | $ | 332,264 | $ | 509,586 | $ | (10,082 | ) | $ | 832,304 | ||||||||||
Stock compensation | — | (2,458 | ) | — | — | (2,458 | ) | |||||||||||||||
Release of restricted stock | 65 | — | — | — | — | — | ||||||||||||||||
Excess tax benefit from stock compensation | — | — | (167 | ) | — | — | (167 | ) | ||||||||||||||
Taxes paid related to net share settlement of equity awards | — | — | (196 | ) | — | — | (196 | ) | ||||||||||||||
Amounts reclassified from accumulated other comprehensive loss | — | — | — | — | 266 | 266 | ||||||||||||||||
Foreign currency translation adjustment | — | — | — | — | (18,700 | ) | (18,700 | ) | ||||||||||||||
Net income attributable to EZCORP, Inc. | — | — | — | 11,612 | — | 11,612 | ||||||||||||||||
Balances as of December 31, 2014 | 53,650 | $ | 536 | $ | 329,443 | $ | 521,198 | $ | (28,516 | ) | $ | 822,661 | ||||||||||
Balances as of September 30, 2015 | 53,696 | $ | 537 | $ | 307,080 | $ | 423,137 | $ | (54,019 | ) | $ | 676,735 | ||||||||||
Stock compensation | — | — | 2,608 | — | — | 2,608 | ||||||||||||||||
Release of restricted stock | 30 | 1 | — | — | — | 1 | ||||||||||||||||
Excess tax benefit from stock compensation | — | — | (85 | ) | — | — | (85 | ) | ||||||||||||||
Taxes paid related to net share settlement of equity awards | — | — | (41 | ) | — | — | (41 | ) | ||||||||||||||
Amounts reclassified from accumulated other comprehensive loss | — | — | — | — | 21 | 21 | ||||||||||||||||
Foreign currency translation adjustment | — | — | — | — | (6,875 | ) | (6,875 | ) | ||||||||||||||
Net loss attributable to EZCORP, Inc. | — | — | — | (7,474 | ) | — | (7,474 | ) | ||||||||||||||
Balances as of December 31, 2015 | 53,726 | $ | 538 | $ | 309,562 | $ | 415,663 | $ | (60,873 | ) | $ | 664,890 |
See accompanying notes to interim condensed consolidated financial statements.
7
EZCORP, Inc.
Notes to Interim Condensed Consolidated Financial Statements (Unaudited)
December 31, 2015
NOTE 1: ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Description of Business
We are a leading provider of pawn loans in the United States and Mexico and consumer loans in Mexico. In the United States and Mexico, we offer pawn loans, which are non-recourse loans collateralized by tangible property, and we sell merchandise, primarily collateral forfeited from pawn lending operations and used merchandise purchased from customers.
Through our 94%-owned subsidiary, Prestaciones Finmart, S.A.P.I. de C.V., SOFOM, E.N.R. ("Grupo Finmart"), headquartered in Mexico City, we offer unsecured installment loans to employees of various Mexican employers (principally federal, state and local government agencies), which are repaid through payroll deductions.
We also own approximately 32% of Cash Converters International Limited ("Cash Converters International"), based in Australia and publicly-traded on the Australian Stock Exchange, which franchises and operates a worldwide network of over 700 locations that provide pawn loans, short-term unsecured loans and other consumer finance products, and buy and sell second-hand goods, with significant store concentration in Australia and the United Kingdom.
Basis of Presentation
The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. Our management has included all adjustments it considers necessary for a fair presentation. These adjustments are of a normal, recurring nature except for those related to discontinued operations described in Note 2.
The accompanying financial statements should be read in conjunction with the condensed consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended September 30, 2015. The balance sheet as of September 30, 2015 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. Our business is subject to seasonal variations, and operating results for the three-months ended December 31, 2015 (the "current quarter" and "current three-month period") are not necessarily indicative of the results of operations for the full fiscal year.
These condensed consolidated financial statements include the accounts of EZCORP, Inc. ("EZCORP") and its consolidated subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.
To determine if we hold a controlling financial interest in an entity, we first evaluate if we are required to apply the variable interest entity ("VIE") model to the entity; otherwise, the entity is evaluated under the voting interest model. Where we hold current or potential rights that give us the power to direct the activities of a VIE that most significantly impact the VIE's economic performance combined with a variable interest that gives us the right to receive potentially significant benefits or the obligation to absorb potentially significant losses, we have a controlling financial interest in that VIE. Rights held by others to remove the party with power over the VIE are not considered unless one party can exercise those rights unilaterally. Grupo Finmart has completed several transfers of consumer loans to various securitization trusts. We consolidate those securitization entities under the VIE model as described in Note 12.
We account for our investment in our unconsolidated affiliate Cash Converters International Limited ("Cash Converters International") using the equity method.
Recasting of Certain Prior Period Information
Certain reclassifications of prior period amounts have been made to conform to the current period presentation. These reclassifications, other than those pertaining to the recasting of prior period segment information and discontinued operations discussed in our Annual Report on Form 10-K for the year ended September 30, 2015 and the adoption of Financial Accounting Standards Board ("FASB") Accounting Standards Updates ("ASU") discussed below, primarily include the removal of historical corporate overhead allocations totaling $4.3 million for the three-month period ended December 31, 2014 from segment level "Operations" expense and including them in corporate "Administrative" expense. These allocations were reclassified to provide greater clarity into the results of our operating segment operations. These changes primarily impacted Note 8 with no net impact on our consolidated financial position, results of operations or cash flows.
8
Use of Estimates and Assumptions
The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates and judgments, including those related to revenue recognition, inventory, loan loss allowances, long-lived and intangible assets, share-based compensation, income taxes, contingencies and litigation. We base our estimates on historical experience, observable trends and various other assumptions that we believe are reasonable under the circumstances. We use this information to make judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from the estimates under different assumptions or conditions.
There have been no changes in significant accounting policies as described in our Annual Report on Form 10-K for the year ended September 30, 2015, other than those described below.
Recently Adopted Accounting Policies
Deferred Tax Assets
In November 2015, the FASB issued ASU 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes. This ASU requires reporting entities to classify deferred income taxes as non-current on the condensed consolidated balance sheets. Deferred income taxes were previously required to be classified as current or non-current on the condensed consolidated balance sheets. The provisions of this ASU are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. Early adoption is permitted. A reporting entity should apply the amendment prospectively or retrospectively. We early adopted ASU 2015-17 during the current quarter on a retrospective basis. The impact of adopting ASU 2015-17 on our condensed consolidated financial statements was the reclassification of current "Deferred tax asset, net" to non-current "Deferred tax asset, net" as of December 31, 2015 and 2014 and September 30, 2015 of $43.8 million, $17.6 million and $44.1 million, respectively, within the condensed consolidated balance sheets. Other than these reclassifications, the adoption of ASU 2015-17 did not have an impact on our consolidated financial position, results of operations or cash flows.
Debt Issuance Costs
In April 2015, the FASB issued ASU 2015-03, Interest — Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. This ASU requires reporting entities to record costs paid to third parties that are directly related to issuing debt, and that otherwise would not be incurred, as a deduction to the corresponding debt for presentation purposes. In addition, in August 2015, FASB issued ASU 2015-15, Interest — Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements-Amendments to SEC Paragraphs Pursuant to Staff Announcement at the June 18, 2015 EITF Meeting. Given the absence of authoritative guidance within ASU 2015-03 for debt issuance costs related to line-of-credit arrangements, ASU 2015-15 states the SEC staff would not object to an entity deferring and presenting debt issuance costs as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. The provisions of each ASU are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. Early adoption is permitted for each. A reporting entity may apply each amendment retrospectively. We early adopted ASU 2015-03 during the current quarter on a retrospective basis. The impact of adopting ASU 2015-03 on our condensed consolidated financial statements was the reclassification of debt issuance costs included in "Intangible assets, net" to "Long-term debt less current maturities" as of December 31, 2015 and 2014 and September 30, 2015 of $8.4 million, $12.6 million and $9.2 million, respectively, within the condensed consolidated balance sheets. Other than these reclassifications and additional disclosures, the adoption of ASU 2015-03 did not have an impact on our consolidated financial position, results of operations or cash flows.
Reporting Discontinued Operations
In April 2014, the FASB issued ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360) — Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity. This ASU provides guidance for the reporting of discontinued operations if (1) a component or group of components of an entity meets the criteria in FASB ASC Paragraph 205-20-45-1E to be classified as held for sale; (2) the component of an entity or group of components of an entity is disposed of by sale; or (3) the component of an entity or group of components of an entity is disposed of other than by sale (for example, by abandonment or in a distribution to owners in a spinoff). Among other disclosures, ASU 2014-08 requires an entity to present, for each comparative period, the assets and liabilities of a disposal group that includes a discontinued operation separately in the asset and liability sections, respectively, of the statement of financial position. ASU 2014-08 is effective prospectively for (1) all disposals of components that occur within annual periods beginning on or after December 15, 2014, and interim periods within those years; and (2) all businesses or nonprofit activities that, on acquisition, are classified as held for sale that occur within annual periods beginning on or after December 15, 2014,
9
and interim periods within those years. There was no impact of adopting ASU 2014-08 on our consolidated financial position, results of operations or cash flows.
Recently Issued Accounting Pronouncements
In January 2016, the FASB issued ASU 2016-01, Financial Instruments — Overall (Subtopic 828-10): Recognition and Measurement of Financial Assets and Financial Liabilities. This ASU makes targeted improvements to the accounting for, and presentation and disclosure of, financial assets and liabilities. The ASU further requires separate presentation of financial assets and financial liabilities by measurement category on the balance sheet or the accompanying notes to the financial statements. The provisions of this ASU are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. Early adoption is permitted based upon guidance issued within the ASU. A reporting entity should apply the amendment prospectively, with a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. We have not completed the process of evaluating the impact that will result from adopting ASU 2016-01. Therefore we are unable to disclose the impact that adopting ASU 2016-01 will have on our financial position, results of operations and cash flows when such statement is adopted.
10
NOTE 2: DISCONTINUED OPERATIONS AND RESTRUCTURING
Discontinued Operations
During the fourth quarter of fiscal 2015, in the context of a transformational change in strategy following an intensive six-month review of all Company activities, we implemented a plan that included exiting our U.S. financial services business ("USFS"). During the fourth quarter of fiscal 2014, as part of our new strategy to concentrate on an integrated, customer-centric financial services model that is focused on our core businesses of pawn and unsecured payroll lending, we implemented a plan to exit our online lending businesses in the United States (EZOnline) and the United Kingdom (Cash Genie). These costs are included under "Income from discontinued operations, net of tax" in our condensed consolidated statements of operations.
The following table summarizes the pre-tax charges (gains), inclusive of the charges presented in the accrued lease termination costs, severance costs and other costs rollforward below, pertaining to the above discontinued operations:
Three Months Ended December 31, 2015 | Three Months Ended December 31, 2014 | ||||||
(in thousands) | |||||||
Other (a) | $ | 1,530 | $ | — |
(a) | Includes estimated costs related to employee severance and accelerated amortization of prepaid expenses and other assets. |
Accrued lease termination costs, severance costs and other costs related to discontinued operations are included under "Accounts payable and other accrued expenses" in our condensed consolidated balance sheets and are primarily expected to be paid during fiscal 2016. Changes in these amounts during the three-month periods ended December 31, 2015 and 2014 are summarized as follows:
Three Months Ended December 31, 2015 | Three Months Ended December 31, 2014 | ||||||
(in millions) | |||||||
Beginning balance (a) | $ | 16.9 | $ | 8.9 | |||
Charged to expense | 1.5 | — | |||||
Cash payments | (9.5 | ) | (0.7 | ) | |||
Other (b) | 0.1 | (0.4 | ) | ||||
Ending balance | $ | 9.0 | $ | 7.8 |
(a) | Beginning balance includes a $10.5 million charge associated with the settlement of outstanding issues with the U.S. Consumer Financial Protection Bureau. |
(b) | Includes adjustments due to foreign currency effects and other individually immaterial adjustments. |
Total revenue included in "(Loss) income from discontinued operations, net of tax" in our condensed consolidated statements of operations for the three-month periods ended December 31, 2015 and 2014 was $2.1 million and $41.4 million, respectively. All revenue, expense and income reported in these condensed consolidated financial statements have been adjusted to reflect reclassification of all discontinued operations.
Restructuring
Fiscal 2015
During the fourth quarter of fiscal 2015, in the context of a transformational change in strategy following an intensive six-month review of all Company activities, we implemented a plan that included streamlining our structure and operating model to improve overall efficiency and reduce costs. The costs of streamlining our structure and operating model are included under "Restructuring" expenses in our condensed consolidated statements of operations and are allocated to certain of our segments as presented in Note 8.
11
The following table summarizes the pre-tax charges, inclusive of the charges presented in the changes in the balance of restructuring costs rollforward below:
Three Months Ended December 31, 2015 | |||
(in thousands) | |||
Other (a) | $ | 550 | |
Asset disposals | 323 | ||
Lease termination costs | 819 | ||
$ | 1,692 |
(a) | Includes costs related to employee severance and other. |
Accrued lease termination costs, severance costs and other costs related to restructuring are included under "Accounts payable and other accrued expenses" in our condensed consolidated balance sheets. Changes in these amounts during the three-month period ended December 31, 2015 are summarized as follows:
Three Months Ended December 31, 2015 | |||
(in thousands) | |||
Beginning balance | $ | 8,076 | |
Charged to expense | 1,376 | ||
Cash payments | (2,042 | ) | |
Other (a) | (692 | ) | |
Ending balance | $ | 6,718 |
(a) | Includes other individually immaterial adjustments. |
The above amount includes accrued lease termination costs of $6.4 million that we expect to be offset by future sublease payments through 2029. The remaining other amounts accrued are expected to be paid during fiscal 2016.
Fiscal 2014
During the fourth quarter of fiscal 2014, we conducted a company-wide operational review to realign our organization to streamline operations and create synergies and efficiencies. Restructuring charges related to this action are considered corporate costs and therefore are not allocated to specific segments. Changes in these amounts during the three-month periods ended December 31, 2015 and 2014 are summarized as follows:
Three Months Ended December 31, 2015 | Three Months Ended December 31, 2014 | ||||||
(in thousands) | |||||||
Beginning balance | $ | 2,901 | $ | 6,121 | |||
Charged to expense | — | 22 | |||||
Cash payments | (2,901 | ) | (2,285 | ) | |||
Ending Balance | $ | — | $ | 3,858 |
12
NOTE 3: EARNINGS PER SHARE
Components of basic and diluted (loss) earnings per share and excluded anti-dilutive potential common shares are as follows:
Three Months Ended December 31, | |||||||
2015 | 2014 | ||||||
(in thousands, except per share amounts) | |||||||
Net (loss) income from continuing operations attributable to EZCORP (A) | $ | (7,236 | ) | $ | 4,735 | ||
Income from discontinued operations, net of tax (B) | (238 | ) | 6,877 | ||||
Net (loss) income attributable to EZCORP (C) | $ | (7,474 | ) | $ | 11,612 | ||
Weighted-average outstanding shares of common stock (D) | 54,895 | 53,650 | |||||
Dilutive effect of restricted stock | — | 48 | |||||
Weighted-average common stock and common stock equivalents (E) | 54,895 | 53,698 | |||||
Basic (loss) earnings per share attributable to EZCORP: | |||||||
Continuing operations (A / D) | $ | (0.13 | ) | $ | 0.09 | ||
Discontinued operations (B / D) | — | 0.13 | |||||
Basic (loss) earnings per share (C / D) | $ | (0.13 | ) | $ | 0.22 | ||
Diluted (loss) earnings per share attributable to EZCORP: | |||||||
Continuing operations (A / E) | $ | (0.13 | ) | $ | 0.09 | ||
Discontinued operations (B / E) | — | 0.13 | |||||
Diluted (loss) earnings per share (C / E) | $ | (0.13 | ) | $ | 0.22 | ||
Potential common shares excluded from the calculation of diluted (loss) earnings per share: | |||||||
Restricted stock | 194 | — | |||||
Warrants | 14,317 | 14,317 | |||||
Total potential common shares excluded | 14,511 | 14,317 |
13
NOTE 4: STRATEGIC INVESTMENTS
As of December 31, 2015, we owned 151,948,000 shares, or approximately 32%, of our unconsolidated affiliate Cash Converters International. The following tables present summary financial information for Cash Converters International’s most recently reported results as of December 31, 2015 after translation to U.S. dollars:
June 30, | |||||||
2015 | 2014 | ||||||
(in thousands) | |||||||
Current assets | $ | 186,472 | $ | 207,415 | |||
Non-current assets | 151,287 | 178,764 | |||||
Total assets | $ | 337,759 | $ | 386,179 | |||
Current liabilities | $ | 86,374 | $ | 95,242 | |||
Non-current liabilities | 51,044 | 60,441 | |||||
Shareholders’ equity: | |||||||
Equity attributable to owners of the parent | 200,340 | 233,788 | |||||
Noncontrolling interest | 1 | (3,292 | ) | ||||
Total liabilities and shareholders’ equity | $ | 337,759 | $ | 386,179 |
Fiscal Year Ended June 30, | |||||||
2015 | 2014 | ||||||
(in thousands) | |||||||
Gross revenues | $ | 313,748 | $ | 304,432 | |||
Gross profit | 197,873 | 195,325 | |||||
(Loss) profit attributable to: | |||||||
Owners of the parent | $ | (17,980 | ) | $ | 22,206 | ||
Noncontrolling interest | (169 | ) | (2,809 | ) | |||
(Loss) profit for the year | $ | (18,149 | ) | $ | 19,397 |
14
NOTE 5: LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS
The following table presents our long-term debt instruments and balances under capital lease obligations outstanding as of December 31, 2015 and 2014 and September 30, 2015:
December 31, 2015 | December 31, 2014 | September 30, 2015 | |||||||||||||||||||||
Carrying Amount | Debt (Discount) and (Issuance Costs) | Carrying Amount | Debt (Discount) Premium and (Issuance Costs) | Carrying Amount | Debt (Discount) and (Issuance Costs) | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Recourse to EZCORP: | |||||||||||||||||||||||
2.125% Cash convertible senior notes due 2019 | $ | 190,089 | $ | (39,911 | ) | $ | 179,796 | $ | (50,204 | ) | $ | 187,471 | $ | (42,529 | ) | ||||||||
Cash convertible senior notes due 2019 embedded derivative | 7,777 | — | 45,163 | — | 10,505 | — | |||||||||||||||||
Capital lease obligations | — | — | 258 | — | — | — | |||||||||||||||||
Non-recourse to EZCORP*: | |||||||||||||||||||||||
8.2% Secured foreign currency debt up to $14 million due 2016 (a) (b) | 502 | (151 | ) | 2,839 | (592 | ) | 938 | (204 | ) | ||||||||||||||
14.5% Secured foreign currency debt up to $17 million due 2017 (a) | 17,300 | — | 20,360 | — | 17,567 | — | |||||||||||||||||
5.8% Consumer loans facility due 2019 (b) | 40,080 | (1,962 | ) | 46,110 | (3,365 | ) | 40,493 | (2,196 | ) | ||||||||||||||
8.5% Unsecured notes due 2015 | — | — | 12,238 | (266 | ) | 12,330 | (42 | ) | |||||||||||||||
10% Unsecured notes due 2015 | — | — | 1,632 | — | 1,500 | — | |||||||||||||||||
11% Unsecured notes due 2015 | — | — | 4,483 | — | 3,868 | — | |||||||||||||||||
17% Secured notes due 2015 consolidated from VIEs | — | — | 1,768 | — | — | — | |||||||||||||||||
10% Unsecured notes due 2016 | 2,069 | — | 108 | — | 1,885 | — | |||||||||||||||||
12% Secured notes due 2016 | 2,884 | — | 3,507 | 114 | 2,928 | — | |||||||||||||||||
13% Unsecured notes due 2016 | — | — | — | — | 1,171 | — | |||||||||||||||||
13.5% Unsecured notes due 2016 | 5,767 | — | — | — | — | — | |||||||||||||||||
15% Unsecured notes due 2016 | 3,810 | — | — | — | 233 | — | |||||||||||||||||
15% Secured notes due 2016 consolidated from VIEs | 4,221 | — | 8,486 | — | 5,397 | — | |||||||||||||||||
18% Unsecured notes due 2016 | 5,767 | — | — | — | — | — | |||||||||||||||||
20% Unsecured notes due 2016 | 2,307 | — | — | — | — | — | |||||||||||||||||
10% Unsecured notes due 2017 | 173 | — | — | — | — | — | |||||||||||||||||
11% Secured notes due 2017 consolidated from VIEs (c) | 46,469 | — | 86,541 | — | 56,113 | — | |||||||||||||||||
14.5% Secured notes due 2017 consolidated from VIEs | 10,766 | — | 16,373 | — | 11,754 | — | |||||||||||||||||
12.4% Secured notes due 2020 | 17,150 | (238 | ) | 20,028 | (400 | ) | 17,358 | (268 | ) | ||||||||||||||
Total | 357,131 | (42,262 | ) | 449,690 | (54,713 | ) | 371,511 | (45,239 | ) | ||||||||||||||
Less current portion | 75,586 | — | 75,090 | 114 | 74,345 | — | |||||||||||||||||
Total long-term debt and capital lease obligations | $ | 281,545 | $ | (42,262 | ) | $ | 374,600 | $ | (54,827 | ) | $ | 297,166 | $ | (45,239 | ) |
* | Even though Grupo Finmart debt may be non-recourse to EZCORP, a default on more than $25 million of such debt could constitute an event of default under our Cash Convertible Notes (described below). See "Part II, Item 1A — Risk Factors." |
(a) | Maximum amounts of debt are translated from Mexican pesos to United States dollars as of December 31, 2015. |
(b) | Interest is charged at the Mexican Interbank Equilibrium rate (“TIIE”) plus an applicable margin. The rate presented is as of December 31, 2015. |
(c) | Grupo Finmart has entered into foreign exchange forward contracts to mitigate the VIE's currency risk, as described in Notes 11 and 12, and EZCORP has guaranteed the future cash outflows of the forward contracts. |
2.125% Cash Convertible Senior Notes Due 2019
In June 2014 ("Original Issuance Date"), we issued $200 million aggregate principal amount of 2.125% Cash Convertible Senior Notes due 2019 (the “Cash Convertible Notes”). We granted the initial purchasers the option to purchase up to an additional $30 million aggregate principal amount of Cash Convertible Notes. That option was exercised in full on June 27, 2014, and we issued an additional $30 million principal amount of Cash Convertible Notes on July 2, 2014. All of the Cash
15
Convertible Notes were issued pursuant to an indenture dated June 23, 2014 (the "Indenture") by and between us and Wells Fargo Bank, National Association, as the trustee. The Cash Convertible Notes were issued in a private offering under Rule 144A under the Securities Act of 1933. The Cash Convertible Notes pay interest semi-annually in arrears at a rate of 2.125% per annum on June 15 and December 15 of each year, commencing December 15, 2014, and will mature on June 15, 2019 (the "Maturity Date").
Prior to December 15, 2018, the Cash Convertible Notes will be convertible only upon the occurrence of certain events and during certain periods, and thereafter, at any time prior to the close of business on the second scheduled trading day immediately preceding the Maturity Date. At maturity, the holders of the Cash Convertible Notes will be entitled to receive cash equal to the principal amount of the Cash Convertible Notes plus unpaid accrued interest.
The Cash Convertible Notes are unsubordinated unsecured obligations and rank senior in right of payment to any of our indebtedness that is expressly subordinated in right of payment to the Cash Convertible Notes, equal in right of payment with all of our other unsecured unsubordinated indebtedness, and effectively junior to all debt or other obligations (including trade payables) of our wholly-owned subsidiaries. The Indenture governing the Cash Convertible Notes does not contain any financial covenants.
We incurred transaction costs of approximately $8.8 million related to the issuance of the Cash Convertible Notes, which we recorded as deferred financing costs and have included as a deduction to the corresponding debt liability. Deferred financing costs are being amortized to interest expense using the effective interest method over the expected term of the Cash Convertible Notes.
Under the terms of our Cash Convertible Notes, payment of dividends requires a conversion rate adjustment equal to the conversion rate in effect immediately prior to the open of business on the ex-dividend date for such dividend multiplied by the last reported sale price of the Class A Non-voting Common Stock (“Class A Common Stock”) on the trading day immediately preceding the ex-dividend date for such dividend, divided by the difference between the last reported sale price of the Class A Common Stock on the trading day immediately preceding the ex-dividend date for such dividend and the amount in cash per share we distribute to all or substantially all holders of Class A Common Stock. Should we pay dividends in the future, our certificate of incorporation provides that cash dividends on common stock, when declared, must be declared and paid at the same per share amounts on both classes of stock. Any future determination to pay cash dividends will be at the discretion of our Board of Directors.
Cash Convertible Notes Embedded Derivative
We account for the cash conversion feature of the Cash Convertible Notes as a separate derivative instrument (the “Cash Convertible Notes Embedded Derivative”), which had a fair value of $46.5 million on the issuance date that was recognized as the original issue discount of the Cash Convertible Notes. This original issue discount is being amortized to interest expense over the term of the Cash Convertible Notes using the effective interest method. As of December 31, 2015 and 2014 and September 30, 2014, the Cash Convertible Notes Embedded Derivative was recorded as a non-current liability under "Long-term debt, less current maturities" in our condensed consolidated balance sheets, and will be marked to market in subsequent reporting periods. The classification of the Cash Convertible Notes Embedded Derivative liability as current or non-current on the condensed consolidated balance sheets corresponds with the classification of the net balance of the Cash Convertible Notes as discussed below.
The Cash Convertible Notes are convertible into cash, subject to satisfaction of certain conditions and during the periods described below, based on an initial "Conversion Rate" of 62.2471 shares of Class A Common Stock per $1,000 principal amount of Cash Convertible Notes (equivalent to an initial "Conversion Price" of approximately $16.065 per share of our Class A Common Stock). Upon conversion of a note, we will pay cash based on a daily conversion value calculated on a proportionate basis for each trading day in the applicable 80 trading day observation period as described in the Indenture. The conversion rate will not be adjusted for any accrued and unpaid interest.
Holders may surrender their Cash Convertible Notes for conversion into cash prior to December 15, 2018 only under the following circumstances (the “Early Conversion Conditions”): (1) during any fiscal quarter commencing after the fiscal quarter ending on September 30, 2014 (and only during such fiscal quarter), if the last reported sale price of our Class A Common Stock for at least 20 trading days (whether or not consecutive) during a period of 30 consecutive trading days ending on the last trading day of the immediately preceding fiscal quarter is greater than or equal to 130% of the conversion price on each applicable trading day; (2) during the five business day period after any five consecutive trading day period (the “measurement period”) in which the trading price, as defined in the Indenture, per $1,000 principal amount of notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of our Class A Common Stock and the conversion rate on such trading day; or (3) upon the occurrence of specified corporate events, as defined in the Indenture. On or
16
after December 15, 2018 until the close of business on the second scheduled trading day immediately preceding the Maturity Date, holders may convert their notes into cash at any time, regardless of the foregoing circumstances.
If a holder elects to convert its Cash Convertible Notes in connection with certain make-whole fundamental changes, as that term is defined in the Indenture, that occur prior to the Maturity Date, we will in certain circumstances increase the conversion rate for Cash Convertible Notes converted in connection with such make-whole fundamental changes by a specified number of shares of Class A Common Stock. In addition, the conversion rate is subject to customary anti-dilution adjustments (for example, certain dividend distributions or tender or exchange offer of our Class A Common Stock).
Upon the occurrence of a fundamental change, as defined in the Indenture, holders may require us to repurchase for cash all or any portion of the then outstanding Cash Convertible Notes at a repurchase price equal to 100% of the principal amount of the notes to be repurchased, plus accrued and unpaid interest.
Impact of Early Conversion Conditions on Financial Statements
As of December 31, 2015, the Cash Convertible Notes were not convertible because the Early Conversion Conditions described above had not been met. Accordingly, the net balance of the Cash Convertible Notes was classified as a non-current liability in our condensed consolidated balance sheets as of December 31, 2015 and 2014 and September 30, 2015. The classification of the Cash Convertible Notes as current or non-current in the condensed consolidated balance sheets is evaluated at each balance sheet date and may change from time to time depending on whether any of the Early Conversion Conditions has been met.
If any of the Early Conversion Conditions is met in any future fiscal quarter, we would classify our net liability under the Cash Convertible Notes as a current liability in the condensed consolidated balance sheets as of the end of that fiscal quarter. If none of the Early Conversion Conditions have been met in a future fiscal quarter prior to the one year period immediately preceding the Maturity Date, we would classify our net liability under the Cash Convertible Notes as a non-current liability in the condensed consolidated balance sheets as of the end of that fiscal quarter. If the note holders elect to convert their Cash Convertible Notes prior to maturity, any unamortized discount and transaction costs will be expensed at the time of conversion. If the entire outstanding principal amount had been converted on December 31, 2015, we would have recorded an expense of $39.9 million associated with the conversion, comprised of $33.9 million of unamortized debt discount and $6.0 million of unamortized debt issuance costs. As of December 31, 2015, none of the note holders had elected to convert their Cash Convertible Notes.
Cash Convertible Notes Hedges
In connection with the issuance of the Cash Convertible Notes, we purchased cash-settled call options (the “Cash Convertible Notes Hedges”) in privately negotiated transactions with certain of the initial purchasers or their affiliates (in this capacity, the “Option Counterparties”). The Cash Convertible Notes Hedges provide us with the option to acquire, on a net settlement basis, approximately 14.3 million shares of our Class A Common Stock at a strike price of $16.065, which is equal to the number of shares of our Class A Common Stock that notionally underlie the Cash Convertible Notes and corresponds to the Conversion Price of the Cash Convertible Notes. The Cash Convertible Notes Hedges have an expiration date that is the same as the Maturity Date of the Cash Convertible Notes, subject to earlier exercise. The Cash Convertible Notes Hedges have customary anti-dilution provisions similar to the Cash Convertible Notes. If we exercise the Cash Convertible Notes Hedges, the aggregate amount of cash we will receive from the option counterparties to the Cash Convertible Notes Hedges will cover the aggregate amount of cash that we would be required to pay to the holders of the converted Cash Convertible Notes, less the principal amount thereof. As of December 31, 2015, we have not purchased any shares under the Cash Convertible Notes Hedges.
The aggregate cost of the Cash Convertible Notes Hedges was $46.5 million (or $21.3 million net of the total proceeds from the Warrants sold, as discussed below). The Cash Convertible Notes Hedges are accounted for as a derivative asset and are recorded in the condensed consolidated balance sheets at their estimated fair value under "Other assets, net." The Cash Convertible Notes Embedded Derivative liability and the Cash Convertible Notes Hedges asset will be adjusted to fair value each reporting period and unrealized gains and losses will be reflected in the condensed consolidated statements of operations. The Cash Convertible Notes Embedded Derivative and the Cash Convertible Notes Hedges are designed to have similar fair values. Accordingly, the changes in the fair values of these instruments are expected to offset and not have a net impact on the condensed consolidated statements of operations.
The classification of the Cash Convertible Notes Hedges asset as current or long-term on the condensed consolidated balance sheets corresponds with the classification of the Cash Convertible Notes, which is evaluated at each balance sheet date and may change from time to time depending on whether any of the Early Conversion Conditions has been met.
17
Cash Convertible Notes Warrants
In connection with the issuance of the Cash Convertible Notes, we also sold net-share-settled warrants (the “Warrants”) in privately negotiated transactions with the Option Counterparties for the purchase of up to approximately 14.3 million shares of our Class A Common Stock at a strike price of $20.83 per share, for total proceeds of $25.1 million, net of issuance costs, which was recorded as an increase in stockholders' equity. The Warrants have customary anti-dilution provisions similar to the Cash Convertible Notes. As a result of the Warrants, we will experience dilution to our diluted earnings per share if our average closing stock price exceeds $20.83 for any fiscal quarter. The Warrants expire on various dates from September 2019 through February 2020 and must be settled in net shares of our Class A Common Stock. Therefore, upon expiration of the Warrants, we will issue shares of Class A Common Stock to the purchasers of the Warrants that represent the value by which the price of the Class A Common Stock exceeds the strike price stipulated within the particular warrant agreement. As of December 31, 2015, there were 14.3 million warrants outstanding.
Cash Convertible Notes Interest Expense
Total interest expense attributable to the Cash Convertible Notes for the three-month periods ended December 31, 2015 and 2014 was $3.7 million and $3.6 million, respectively, comprised of contractual interest expense of $1.2 million and 1.3 million, respectively, and debt discount and deferred financing cost amortization of $2.5 million and $2.3 million, respectively. The effective interest rate approximates 8% after inclusion of deferred financing costs upon adoption of ASU 2015-03, from the effective interest rate of approximately 7% during fiscal 2015.
As of December 31, 2015, the remaining unamortized issuance discount and costs will be amortized over the next three years assuming no early conversion.
Non-Recourse Debt to EZCORP
Non-recourse debt amounts in the table above represent Grupo Finmart’s third-party debt including secured notes consolidated from VIEs. Amounts due in Mexican pesos are translated each reporting period. Effective interest rates approximate stated rates.
Secured Foreign Currency Debt, Secured Notes not Consolidated from VIEs and Unsecured Notes
Foreign currency debt and secured notes (not including secured notes consolidated from VIEs, which are discussed below) are guaranteed by Grupo Finmart's loan portfolio or collateralized cash at Grupo Finmart’s option. As of December 31, 2015 and 2014, Grupo Finmart’s secured foreign currency debt and notes, excluding secured notes consolidated from VIEs, were guaranteed by consumer loans totaling $37.0 million and $8.7 million, respectively, included in “Consumer loans, net” and “Non-current consumer loans, net” in our condensed consolidated balance sheets, and collateralized cash totaling $2.4 million and $34.1 million, respectively, included in “Restricted cash” and “Restricted cash, non-current” in our condensed consolidated balance sheets. All unsecured notes are collateralized with Grupo Finmart’s assets.
During the three-month period ended December 31, 2015, Grupo Finmart issued $6.1 million of 13.5% unsecured notes due September 2016, $6.1 million of 18% unsecured notes due September 2016 and $2.3 million of 20% unsecured notes due March 2016.
During the three-month period ended December 31, 2015, Grupo Finmart repaid the remaining $12.3 million 8.5% unsecured notes due 2015, $1.5 million 10% unsecured notes due 2015, $3.9 million 11% unsecured notes due 2015 and $1.2 million 13% unsecured notes due 2016 outstanding as of September 30, 2015.
Notes Consolidated from VIEs
During the year ended September 30, 2014, Grupo Finmart entered into three separate agreements with third party investors and variable interest entities (“VIEs”) to securitize selected loans providing asset backed financing for operations. The VIEs issued promissory notes to the third party first beneficiaries of the VIEs. The debt described below is collateralized by all of the assets of the VIEs as presented in our condensed consolidated balance sheets described in Note 12.
The secured notes consolidated from VIEs contain certain prepayment clauses. Where the collections on consumer loans held by the VIEs are greater than anticipated in future reporting periods, we expect an accelerated repayment of the secured notes. See “Assets and Liabilities of Consolidated Variable Interest Entities” included in our condensed consolidated balance sheets.
During the three-month period ended December 31, 2015, the VIEs repaid a net $11.8 million of outstanding debt, including the impact of foreign exchange effects, of its notes outstanding as of September 30, 2015.
18
NOTE 6: TEMPORARY EQUITY
The following table provides a summary of the activity in our temporary equity balances during the three-month periods ended December 31, 2015 and 2014:
Common Stock, Subject to Possible Redemption | Redeemable Noncontrolling Interest | Total Temporary Equity | |||||||||
(in thousands) | |||||||||||
Balance as of September 30, 2014 | $ | — | $ | 22,800 | $ | 22,800 | |||||
Net loss attributable to redeemable noncontrolling interest | — | (1,934 | ) | (1,934 | ) | ||||||
Foreign currency translation adjustment attributable to redeemable noncontrolling interest | — | (2,402 | ) | (2,402 | ) | ||||||
Amounts reclassified from accumulated other comprehensive loss | — | 86 | 86 | ||||||||
Balance as of December 31, 2014 | $ | — | $ | 18,550 | $ | 18,550 | |||||
Balances as of September 30, 2015 | $ | 11,696 | $ | 3,235 | $ | 14,931 | |||||
Net loss attributable to redeemable noncontrolling interest | — | (792 | ) | (792 | ) | ||||||
Foreign currency translation adjustment attributable to redeemable noncontrolling interest | — | (65 | ) | (65 | ) | ||||||
Amounts reclassified from accumulated other comprehensive loss | — | 1 | 1 | ||||||||
Balances as of December 31, 2015 | $ | 11,696 | $ | 2,379 | $ | 14,075 |
Common Stock, Subject to Possible Redemption
On February 19, 2015, we completed the acquisition of 12 pawn stores in Central Texas doing business under the "Cash Pawn" brand. The aggregate purchase price for the acquisition was $16.5 million, comprised of $5.0 million cash and 1,168,456 shares of our Class A Non-voting Common Stock (the "Shares"), valued at $10.01 per share less a $0.2 million Holding Period Adjustment discussed below. The Shares were issued in an unregistered private placement transaction pursuant to Section 4(a)(2) of the Securities Act of 1933 to a small number of related individuals and entities (the "Sellers") who were either "accredited investors" or "sophisticated investors."
On the first anniversary of the closing date, the Sellers have the right to require us to repurchase the Shares for an aggregate price of $11.8 million (the "Put Option"). The Sellers may terminate the Put Option, in whole or in part, at any time. The Sellers are required to hold the Shares for a period of six months following the termination of the Put Option or such later date when we are in compliance with Rule 144(c) (the "Holding Period"). If the trading price of the Class A Non-voting Common Stock at the end of the Holding Period is less than $10.06 per share (the average closing sales price of the stock on The Nasdaq Stock Market for the five trading days immediately preceding the closing), then we will make an additional cash payment to the Sellers equal to the aggregate deficit, but such payment will not exceed $1.0 million. If the trading price of the Class A Non-voting Common Stock at the end of the Holding Period is more than $10.06 per share, then we will receive from the Sellers (either in cash or by returning a portion of the Shares) an amount equal to 50% of the aggregate excess, but such payment will not exceed $1.0 million (the "Holding Period Adjustment"). As of December 31, 2015, the Sellers had not terminated the Put Option in whole or in part.
The Put Option is not accounted for separately from the Shares and does not require bifurcation. The Shares are accounted for as common stock, subject to possible redemption under FASB ASC 480 Distinguishing Liabilities from Equity and are included in temporary equity in our condensed consolidated balance sheet as of December 31, 2015. The Holding Period Adjustment is accounted for as a contingent consideration asset under FASB ASC 805 Business Combinations, will be adjusted to fair value in subsequent reporting periods, and is recorded in our condensed consolidated balance sheet at its estimated fair value under "Other assets, net" as of December 31, 2015. See Note 10 for additional information regarding the Holding Period Adjustment.
Grupo Finmart
On January 30, 2012, we acquired a 60% interest in Grupo Finmart. On June 30, 2014, we acquired an additional 16% of the ordinary shares outstanding of Grupo Finmart, increasing our ownership percentage to 76%. On August 31, 2015, we acquired an additional 18% of the outstanding ordinary shares of Grupo Finmart, increasing our ownership percentage to 94%. The holders of the remaining 6% of the outstanding ordinary shares of Grupo Finmart have the right, exercisable once in fiscal 2016
19
and once in fiscal 2017, to require us to purchase their remaining shares at a purchase price based on an independent valuation of the business.
NOTE 7: CONTINGENCIES
We are involved in various claims, suits, investigations and legal proceedings, including those described below. We are unable to determine the ultimate outcome of any current litigation or regulatory actions. An unfavorable outcome could have a material adverse effect on our financial condition, results of operations or liquidity. We have not recorded a liability for any of these matters as of December 31, 2015 because we do not believe at this time that any loss is probable or that the amount of any probable loss can be reasonably estimated. The following is a description of significant proceedings.
Shareholder derivative litigation — On July 28, 2014, Lawrence Treppel, a purported holder of Class A Non-voting Common Stock, filed a derivative action in the Court of Chancery of the State of Delaware styled Treppel v. Cohen, et al. (C.A. No. 9962-VCP). The complaint, as originally filed and as amended on September 23, 2014, names as defendants Phillip E. Cohen, the beneficial owner of all of our outstanding Class B Voting Common Stock; several current and former members of our Board of Directors (Joseph J. Beal, Sterling B. Brinkley, John Farrell, Pablo Lagos Espinosa, William C. Love, Thomas C. Roberts and Paul E. Rothamel); three entities controlled by Mr. Cohen (MS Pawn Limited Partnership, the record holder of our Class B Voting Common Stock; MS Pawn Corporation, the general partner of MS Pawn Limited Partnership; and Madison Park LLC); and EZCORP, Inc., as nominal defendant. The amended complaint asserts the following claims:
• | Claims against the current and former Board members for breach of fiduciary duties and waste of corporate assets in connection with the Board’s decision to enter into advisory services agreements with Madison Park from October 2004 to June 2014 (Counts I and II, respectively); |
• | Claims against Mr. Cohen and MS Pawn Limited Partnership for aiding and abetting the breaches of fiduciary duties relating to the advisory services agreements with Madison Park (Count III); and |
• | Claims against Mr. Cohen and Madison Park for unjust enrichment for payments under the advisory services agreements (Count IV). |
The plaintiff seeks (a) recovery for the Company in the amount of the damages the Company has sustained as a result of the alleged breach of fiduciary duties, waste of corporate assets and aiding and abetting, (b) disgorgement by Mr. Cohen and Madison Park of the benefits they received as a result of the related party transactions and (c) reimbursement of costs and expenses, including reasonable attorney’s fees.
On November 13, 2014, pursuant to the parties’ stipulation, the Court dismissed the action as to Mr. Brinkley, Mr. Rothamel and Mr. Lagos.
The remaining defendants filed motions to dismiss, and a hearing on those motions was held before the Court on September 8, 2015. Prior to that hearing, the plaintiff proposed a dismissal without prejudice for the claims against Mr. Beal, Mr. Love and Mr. Farrell. Those defendants continued to seek a dismissal with prejudice that would bind all potential plaintiffs. On January 15, 2016, the Court issued an opinion dismissing the action as to Mr. Beal, Mr. Love and Mr. Farrell with prejudice only as to the plaintiff.
On January 25, 2016, the Court issued a separate opinion granting in part and denying in part the motions to dismiss filed by the remaining defendants. Specifically, the Court granted the motion to dismiss Count IV (unjust enrichment) for failure to state a claim. The Court also dismissed Count III (aiding and abetting) as to Mr. Cohen, but interpreted Count I (breach of fiduciary duty) to state a claim against Mr. Cohen and MS Pawn, as well as Mr. Roberts. The Court otherwise denied the motions to dismiss, including the motion to dismiss Count III (aiding and abetting) against MS Pawn.
On February 4, 2016, the remaining defendants filed an Application for Certification of Interlocutory Appeal, and the Court has set a hearing on the application for February 22, 2016.
We intend to continue to defend vigorously against the claims asserted in this lawsuit. Although the lawsuit does not seek relief against the Company, we have certain indemnification obligations to the other defendants (including Madison Park and Mr. Cohen), which obligations include the payment of attorney’s fees in advance of the outcome. We cannot predict the outcome of this lawsuit, or the amount of time and expense that will be required to resolve it.
Federal securities litigation (SDNY) — On August 22, 2014, Jason Close, a purported holder of Class A Non-voting Common Stock, for himself and on behalf of other similarly situated holders of Class A Non-voting Common Stock, filed a lawsuit in the United States District Court for the Southern District of New York styled Close v. EZCORP, Inc., et al. (Case No. 1:14-cv-06834-ALC). The complaint names as defendants EZCORP, Inc., Paul E. Rothamel (our former chief executive officer) and
20
Mark Kuchenrither (our former chief financial officer and former chief operating officer) and asserts violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934. In general, the complaint alleges that the implementation of certain strategic and growth initiatives were less successful than represented by the defendants, that certain of the Company’s business units and investments were not performing as well as represented by the defendants and that, as a result, the defendants’ disclosures and statements about the Company’s business and operations were materially false and misleading at all relevant times.
On October 17, 2014, the Automotive Machinists Pension Plan, also purporting to be the holder of Class A Non-voting Common Stock and acting for itself and on behalf of other similarly situated holders of Class A Non-voting Common Stock, filed a lawsuit in the United Stated District Court for the Southern District of New York styled Automotive Machinists Pension Plan v. EZCORP, Inc., et al. (Case No. 1:14-cv-8349-ALC). The complaint names EZCORP, Inc., Mr. Rothamel and Mr. Kuchenrither as defendants, but also names Mr. Cohen and MS Pawn Limited Partnership. The complaint likewise asserts violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as well as Rule 10b-5 promulgated thereunder, alleging generally that (1) EZCORP and the officer defendants (Mr. Rothamel and Mr. Kuchenrither) issued false and misleading statements and omissions concerning the business and prospects, and compliance history, of the Company’s online lending operations in the U.K. and the nature of the Company’s consulting relationship with entities owned by Mr. Cohen and the process the Board of Directors used in agreeing to it, and (2) Mr. Cohen and MS Pawn Limited Partnership, as controlling persons of EZCORP, participated in the preparation and dissemination of the Company’s disclosures and controlled the Company’s business strategy and activities.
On October 21, 2014, the plaintiff in the Automotive Machinists Pension Plan action filed a motion to consolidate the Close action and the Automotive Machinists Pension Plan action and to appoint the Automotive Machinists Pension Plan as the lead plaintiff. On November 18, 2014, the court consolidated the two lawsuits under the caption In Re EZCORP, Inc. Securities Litigation (Case No. 1:14-cv-06834-ALC), and on January 16, 2015, appointed the lead plaintiff and lead counsel.
On March 13, 2015, the lead plaintiff filed a Consolidated Amended Class Action Complaint (the "Amended Complaint"). The Amended Complaint asserts violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as well as Rule 10b-5 promulgated thereunder, alleging generally that:
• | EZCORP and the officer defendants (Mr. Rothamel and Mr. Kuchenrither) issued false and misleading statements and omissions regarding the Company's online lending operations in the U.K. (Cash Genie) and Cash Genie's compliance history; |
• | EZCORP and the officer defendants issued false and misleading statements and omissions regarding the nature of the Company's consulting relationship with Madison Park LLC (as entity owned by Mr. Cohen) and the process the Board of Directors used in agreeing to it; |
• | EZCORP's financial statements were false and misleading, and violated GAAP and SEC rules and regulations, by failing to properly recognize impairment charges with respect to the Company's investment in Albemarle & Bond; and |
• | Mr. Cohen and MS Pawn Limited Partnership, as controlling persons of EZCORP, were aware of and controlled the Company's alleged false and misleading statements and omissions. |
The defendants have filed motions to dismiss, and the parties have submitted their respective supporting and opposing briefs. That motion is pending before the Court.
We cannot predict the outcome of the litigation, but we intend to continue to defend vigorously against all allegations and claims.
Federal Securities Litigation (WDT) — On July 20, 2015, Wu Winfred Huang, a purported holder of Class A Non-voting Common Stock, for himself and on behalf of other similarly situated holders of Class A Non-voting Common Stock, filed a lawsuit in the United States District Court for the Western District of Texas styled Huang v. EZCORP, Inc., et al. (Case No. 1:15-cv-00608-SS). The complaint names as defendants EZCORP, Inc., Stuart I. Grimshaw (our chief executive officer) and Mark E. Kuchenrither (our former chief financial officer) and asserts violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 and Rule 10b-5 promulgated thereunder. The original complaint related to the Company’s announcement on July 17, 2015 that it will restate the financial statements for fiscal 2014 and the first quarter of fiscal 2015, and alleged generally that the Company issued materially false or misleading statements concerning the Company, its finances, business operations and prospects and that the Company misrepresented the financial performance of the Grupo Finmart business.
On August 14, 2015, a substantially identical lawsuit, styled Rooney v. EZCORP, Inc., et al. (Case No. 1:15-cv-00700-SS) was also filed in the United States District Court for the Western District of Texas. On September 28, 2015, the plaintiffs in these 2 lawsuits filed an agreed stipulation to be appointed co-lead plaintiffs and agreed that their two actions should be
21
consolidated. On November 3, 2015, the Court entered an order consolidating the two actions under the caption In re EZCORP, Inc. Securities Litigation (Master File No. 1:15-cv-00608-SS), and appointed the two plaintiffs as co-lead plaintiffs, with their respective counsel appointed as co-lead counsel.
On January 11, 2016, the plaintiffs filed an Amended Class Action Complaint (the "Amended Complaint"). In the Amended Complaint, the plaintiffs seek to represent a class of purchasers of our Class A Common Stock between November 6, 2015 and October 20, 2015. The Amended Complaint asserts that the Company and Mr. Kuchenrither violated Section 10(b) of the Securities Exchange Act and Rule 10b-5, issued materially false or misleading statements throughout the proposed class period concerning the Company and its internal controls, specifically regarding the financial performance of Grupo Finmart. The plaintiffs also allege that Mr. Kuchenrither, as a controlling person of the Company, violated Section 20(a) of the Securities Exchange Act. The Amended Complaint does not assert any claims against Mr. Grimshaw. Under the Court’s current scheduling order, we have until February 29, 2016 to respond to the Amended Complaint, and we intend to file a motion to dismiss the claims.
This case is in the very early stages. We cannot predict the outcome of the litigation, but we intend to defend vigorously against all allegations and claims.
SEC Investigation — On October 23, 2014, we received a notice from the Fort Worth Regional Office of the SEC that it was conducting an investigation into certain matters involving EZCORP, Inc. The notice was accompanied by a subpoena, directing us to produce a variety of documents, including all minutes and materials related to Board of Directors and Board committee meetings since January 1, 2009 and all documents and communications relating to our historical advisory services relationship with Madison Park (the business advisory firm owned by Mr. Cohen) and LPG Limited (a business advisory firm owned by Lachlan P. Given, our current Executive Chairman of the Board). The SEC has also issued subpoenas to current and former members of our Board of Directors requesting production of similar documents, as well as to certain third parties, and has conducted interviews with certain individuals. We continue to cooperate fully with the SEC in its investigation.
NOTE 8: SEGMENT INFORMATION
We currently report our segments as follows:
• | U.S. Pawn — All pawn activities in the United States |
• | Mexico Pawn — All pawn activities in Mexico and other parts of Latin America |
• | Grupo Finmart — All payroll lending activities in Mexico and other parts of Latin America |
• | Other International — Our equity interest in the net income of Cash Converters International and consumer finance activities in Canada |
22
There are no inter-segment revenues, and the amounts below were determined in accordance with the same accounting principles used in our condensed consolidated financial statements. The following tables present operating segment information for the three-month periods ended December 31, 2015 and 2014, including reclassifications discussed in Note 1 and adjustments to reflect reclassification of all discontinued operations discussed in Note 2.
Three Months Ended December 31, 2015 | |||||||||||||||||||||||||||
U.S. Pawn | Mexico Pawn | Grupo Finmart | Other International | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Merchandise sales | $ | 91,994 | $ | 16,586 | $ | — | $ | 4 | $ | 108,584 | $ | — | $ | 108,584 | |||||||||||||
Jewelry scrapping sales | 9,600 | — | — | 21 | 9,621 | — | 9,621 | ||||||||||||||||||||
Pawn service charges | 58,621 | 7,973 | — | — | 66,594 | — | 66,594 | ||||||||||||||||||||
Consumer loan fees and interest | — | — | 10,814 | 2,374 | 13,188 | — | 13,188 | ||||||||||||||||||||
Other revenues | 193 | 191 | 83 | — | 467 | — | 467 | ||||||||||||||||||||
Total revenues | 160,408 | 24,750 | 10,897 | 2,399 | 198,454 | — | 198,454 | ||||||||||||||||||||
Merchandise cost of goods sold | 55,461 | 10,798 | — | — | 66,259 | — | 66,259 | ||||||||||||||||||||
Jewelry scrapping cost of goods sold | 8,060 | — | — | 16 | 8,076 | — | 8,076 | ||||||||||||||||||||
Consumer loan bad debt | — | — | 11,991 | 612 | 12,603 | — | 12,603 | ||||||||||||||||||||
Net revenues | 96,887 | 13,952 | (1,094 | ) | 1,771 | 111,516 | — | 111,516 | |||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||
Operations | 63,545 | 11,193 | 9,588 | 1,280 | 85,606 | — | 85,606 | ||||||||||||||||||||
Administrative | — | — | — | — | — | 19,983 | 19,983 | ||||||||||||||||||||
Depreciation and amortization | 3,560 | 801 | 517 | 51 | 4,929 | 3,130 | 8,059 | ||||||||||||||||||||
Loss on sale or disposal of assets | 7 | 26 | — | — | 33 | — | 33 | ||||||||||||||||||||
Interest expense | 86 | 40 | 5,065 | — | 5,191 | 4,001 | 9,192 | ||||||||||||||||||||
Interest income | (1 | ) | — | (131 | ) | — | (132 | ) | (8 | ) | (140 | ) | |||||||||||||||
Equity in net income of unconsolidated affiliate | — | — | — | (2,055 | ) | (2,055 | ) | — | (2,055 | ) | |||||||||||||||||
Restructuring | 891 | 328 | — | 204 | 1,423 | 269 | 1,692 | ||||||||||||||||||||
Other expense (income) | — | 128 | 768 | (3 | ) | 893 | (23 | ) | 870 | ||||||||||||||||||
Segment contribution (loss) | $ | 28,799 | $ | 1,436 | $ | (16,901 | ) | $ | 2,294 | $ | 15,628 | ||||||||||||||||
Loss from continuing operations before income taxes | $ | 15,628 | $ | (27,352 | ) | $ | (11,724 | ) |
23
Three Months Ended December 31, 2014 | |||||||||||||||||||||||||||
U.S. Pawn | Mexico Pawn | Grupo Finmart | Other International | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Merchandise sales | $ | 89,442 | $ | 19,580 | $ | — | $ | 617 | $ | 109,639 | $ | — | $ | 109,639 | |||||||||||||
Jewelry scrapping sales | 17,007 | 1,407 | — | 120 | 18,534 | — | 18,534 | ||||||||||||||||||||
Pawn service charges | 57,035 | 7,892 | — | — | 64,927 | — | 64,927 | ||||||||||||||||||||
Consumer loan fees and interest | — | — | 16,315 | 2,656 | 18,971 | — | 18,971 | ||||||||||||||||||||
Other revenues | 184 | 240 | 56 | 175 | 655 | — | 655 | ||||||||||||||||||||
Total revenues | 163,668 | 29,119 | 16,371 | 3,568 | 212,726 | — | 212,726 | ||||||||||||||||||||
Merchandise cost of goods sold | 58,617 | 13,484 | — | 377 | 72,478 | — | 72,478 | ||||||||||||||||||||
Jewelry scrapping cost of goods sold | 13,333 | 1,261 | — | 81 | 14,675 | — | 14,675 | ||||||||||||||||||||
Consumer loan bad debt | — | — | 7,740 | 775 | 8,515 | — | 8,515 | ||||||||||||||||||||
Net revenues | 91,718 | 14,374 | 8,631 | 2,335 | 117,058 | — | 117,058 | ||||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||
Operations | 59,507 | 10,520 | 8,288 | 1,772 | 80,087 | — | 80,087 | ||||||||||||||||||||
Administrative | — | — | — | — | — | 12,552 | 12,552 | ||||||||||||||||||||
Depreciation and amortization | 3,452 | 1,244 | 566 | 191 | 5,453 | 2,555 | 8,008 | ||||||||||||||||||||
Loss on sale or disposal of assets | — | 256 | — | — | 256 | — | 256 | ||||||||||||||||||||
Restructuring | — | — | — | — | — | 22 | 22 | ||||||||||||||||||||
Interest expense | 8 | 1 | 8,281 | — | 8,290 | 3,744 | 12,034 | ||||||||||||||||||||
Interest income | (16 | ) | — | (481 | ) | — | (497 | ) | (34 | ) | (531 | ) | |||||||||||||||
Equity in net income of unconsolidated affiliate | — | — | — | (2,194 | ) | (2,194 | ) | — | (2,194 | ) | |||||||||||||||||
Other expense | — | 438 | 174 | 3 | 615 | 144 | 759 | ||||||||||||||||||||
Segment contribution (loss) | $ | 28,767 | $ | 1,915 | $ | (8,197 | ) | $ | 2,563 | $ | 25,048 | ||||||||||||||||
Income from continuing operations before income taxes | $ | 25,048 | $ | (18,983 | ) | $ | 6,065 |
NOTE 9: ALLOWANCE FOR LOSSES AND CREDIT QUALITY OF CONSUMER LOANS
Grupo Finmart customers obtain installment loans with a series of payments due over the stated term, which can be as long as four years. We recognize consumer loan interest related to loans we originate based on the percentage of consumer loans made that we believe to be collectible, and reserve the percentage of interest we expect not to collect, over the period in which payments are expected to be received under the effective interest method.
Loans to Grupo Finmart customers whose employment is continuing are referred to as “in-payroll” loans, while loans to Grupo Finmart customers whose employment is discontinued are referred to as “out-of-payroll” loans. A customer is generally considered to have discontinued their employment if they are no longer employed by the employer that is responsible for the payroll withholding. We do not reclassify non-performing loans to performing status if there are subsequent collections on the non-performing loans. We establish reserves for Grupo Finmart loans as follows:
• | We reserve 100% of non-performing loans, which for this purpose we consider to be: |
◦ | Out-of-payroll loans for which Grupo Finmart is not receiving payments; and |
◦ | In-payroll loans for which Grupo Finmart has not received any payments for 180 consecutive days. |
• | We also establish additional reserves on loan principal and accrued interest reserves for performing loans based on historical experience. |
24
When we reserve 100% of a Grupo Finmart loan, we charge the loan principal to consumer loan bad debt expense, reduce interest revenue by the amount of unpaid interest theretofore accrued on the loan and cease accruing interest revenue. Future collections are recorded as a reduction of consumer loan bad debt expense (in the case of written-off principal) and an increase in consumer loan fee revenue (in the case of written-off accrued interest) after principal has been recovered. Long-term unsecured consumer loan bad debt expense is included in "Consumer loan bad debt" expense in our condensed consolidated statements of operations.
Grupo Finmart provides an allowance for losses on performing, in-payroll loans and related interest receivable based on historical collection experience. Changes in the principal valuation allowance are charged to "Consumer loan bad debt" expense and changes in the interest receivable valuation allowance are charged to "Consumer loan fees and interest" in our condensed consolidated statements of operations.
25
The following table presents changes in the allowance for credit losses, as well as the recorded investment in our financing receivables by portfolio segment for the periods presented and excludes items such as non-sufficient funds fees, repossession fees, auction fees and interest:
Description | Allowance Balance at Beginning of Period | Charge-offs | Recoveries | Provision (Benefit) | Translation Adjustment | Allowance Balance at End of Period (a) | Financing Receivable at End of Period (a) | |||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||
Unsecured short-term consumer loans: (b) | ||||||||||||||||||||||||||||
Three Months Ended December 31, 2015 | $ | 11,498 | $ | (3,077 | ) | $ | 1,641 | $ | (818 | ) | $ | (252 | ) | $ | 8,992 | $ | 11,149 | |||||||||||
Three Months Ended December 31, 2014 | 14,645 | (9,051 | ) | 3,291 | 4,996 | (513 | ) | 13,368 | 31,159 | |||||||||||||||||||
Secured short-term consumer loans: (c) | ||||||||||||||||||||||||||||
Three Months Ended December 31, 2015 | $ | 2,004 | $ | (2,229 | ) | $ | 436 | $ | (211 | ) | $ | — | $ | — | $ | — | ||||||||||||
Three Months Ended December 31, 2014 | 1,049 | (14,437 | ) | 12,989 | 1,533 | — | 1,134 | 7,866 | ||||||||||||||||||||
Unsecured long-term consumer loans: | ||||||||||||||||||||||||||||
Three Months Ended December 31, 2015 | $ | 50,645 | $ | (744 | ) | $ | — | $ | 11,802 | $ | (545 | ) | $ | 61,158 | $ | 162,678 | ||||||||||||
Three Months Ended December 31, 2014 | 38,087 | (167 | ) | — | 7,612 | (3,350 | ) | 42,182 | 157,368 |
(a) | Portions of these amounts are included in "Consumer loans, net" and "Non-current consumer loans, net" in our condensed consolidated balance sheets. |
(b) | No aging allowance disclosure provided for these amounts as our policy is to charge-off all amounts on the first day after the due date. |
(c) | As a result of our discontinuance of USFS, our secured short-term consumer loan balance was reduced to zero as of December 31, 2015. As such, no further aging allowance disclosure has been provided for these amounts. Refer to Note 2 for further detail on discontinued operations. |
The following table presents an aging analysis of past due financing receivables held by Grupo Finmart:
Days Past Due | Total Past Due | Current Receivable | Translation Adjustment | Total Financing Receivable | Allowance Balance | Recorded Investment > 90 Days Accruing | |||||||||||||||||||||||||||||||||
1-30 | 31-60 | 61-90 | >90 | ||||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||||||
Unsecured long-term consumer loans: | |||||||||||||||||||||||||||||||||||||||
December 31, 2015 | |||||||||||||||||||||||||||||||||||||||
Performing loans | $ | 10,360 | $ | 7,883 | $ | 5,446 | $ | 3,921 | $ | 27,610 | $ | 78,914 | $ | 270 | $ | 106,794 | $ | 5,274 | $ | 3,921 | |||||||||||||||||||
Non-performing loans | 885 | 1,053 | 927 | 51,122 | 53,987 | 1,897 | — | 55,884 | 55,884 | — | |||||||||||||||||||||||||||||
$ | 11,245 | $ | 8,936 | $ | 6,373 | $ | 55,043 | $ | 81,597 | $ | 80,811 | $ | 270 | $ | 162,678 | $ | 61,158 | $ | 3,921 | ||||||||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||||||||||||||||
Performing loans | $ | 5,068 | $ | 4,231 | $ | 1,740 | $ | 1,337 | $ | 12,376 | $ | 107,414 | $ | 1,387 | $ | 121,177 | $ | 5,989 | $ | 1,337 | |||||||||||||||||||
Non-performing loans | 1,684 | 2,010 | 1,412 | 28,293 | 33,399 | 2,794 | (2 | ) | 36,191 | 36,193 | — | ||||||||||||||||||||||||||||
$ | 6,752 | $ | 6,241 | $ | 3,152 | $ | 29,630 | $ | 45,775 | $ | 110,208 | $ | 1,385 | $ | 157,368 | $ | 42,182 | $ | 1,337 | ||||||||||||||||||||
September 30, 2015 | |||||||||||||||||||||||||||||||||||||||
Performing loans | $ | 6,783 | $ | 6,179 | $ | 6,776 | $ | 5,766 | $ | 25,504 | $ | 87,272 | $ | — | $ | 112,776 | $ | 5,128 | $ | 5,766 | |||||||||||||||||||
Non-performing loans | 553 | 701 | 613 | 41,670 | 43,537 | 1,980 | — | 45,517 | 45,517 | — | |||||||||||||||||||||||||||||
$ | 7,336 | $ | 6,880 | $ | 7,389 | $ | 47,436 | $ | 69,041 | $ | 89,252 | $ | — | $ | 158,293 | $ | 50,645 | $ | 5,766 |
NOTE 10: FAIR VALUE MEASUREMENTS
In accordance with FASB ASC 820-10, our assets and liabilities discussed below are classified in one of the following three categories based on the inputs used to develop their fair values:
• | Level 1: Quoted market prices in active markets for identical assets or liabilities |
• | Level 2: Other observable market-based inputs or unobservable inputs that are corroborated by market data |
• | Level 3: Unobservable inputs that are not corroborated by market data |
26
Recurring Fair Value Measurements
The tables below present our financial assets (liabilities) that were measured at fair value on a recurring basis as of December 31, 2015 and 2014 and September 30, 2015:
December 31, 2015 | Fair Value Measurements Using | |||||||||||||||
Financial assets (liabilities) | Level 1 | Level 2 | Level 3 | |||||||||||||
(in thousands) | ||||||||||||||||
Foreign currency forwards | $ | 9,499 | $ | — | $ | 9,499 | $ | — | ||||||||
Cash Convertible Notes Hedges | 7,777 | — | 7,777 | — | ||||||||||||
Cash Convertible Notes Embedded Derivative | (7,777 | ) | — | (7,777 | ) | — | ||||||||||
Phantom share-based awards | (2,099 | ) | — | — | (2,099 | ) | ||||||||||
Contingent consideration | (2,601 | ) | — | — | (2,601 | ) | ||||||||||
Net financial assets (liabilities) | $ | 4,799 | $ | — | $ | 9,499 | $ | (4,700 | ) | |||||||
December 31, 2014 | Fair Value Measurements Using | |||||||||||||||
Financial assets (liabilities) | Level 1 | Level 2 | Level 3 | |||||||||||||
(in thousands) | ||||||||||||||||
Foreign currency forwards | $ | 9,987 | $ | — | $ | 9,987 | $ | — | ||||||||
Cash Convertible Notes Hedges | 45,163 | — | 45,163 | — | ||||||||||||
Cash Convertible Notes Embedded Derivative | (45,163 | ) | — | (45,163 | ) | — | ||||||||||
Contingent consideration | (3,440 | ) | — | — | (3,440 | ) | ||||||||||
Net financial assets (liabilities) | $ | 6,547 | $ | — | $ | 9,987 | $ | (3,440 | ) | |||||||
September 30, 2015 | Fair Value Measurements Using | |||||||||||||||
Financial assets (liabilities) | Level 1 | Level 2 | Level 3 | |||||||||||||
(in thousands) | ||||||||||||||||
Foreign currency forwards | $ | 14,169 | $ | — | $ | 14,169 | $ | — | ||||||||
Holding Period Adjustment | 4 | — | 4 | — | ||||||||||||
Cash Convertible Notes Hedges | 10,505 | — | 10,505 | — | ||||||||||||
Cash Convertible Notes Embedded Derivative | (10,505 | ) | — | (10,505 | ) | — | ||||||||||
Phantom share-based awards | (3,932 | ) | — | — | (3,932 | ) | ||||||||||
Contingent consideration | (2,601 | ) | — | — | (2,601 | ) | ||||||||||
Net financial assets (liabilities) | $ | 7,640 | $ | — | $ | 14,173 | $ | (6,533 | ) |
Grupo Finmart measured the value of the forward currency forwards using Level 2 inputs such as estimations of expected cash flows, appropriately risk-adjusted discount rates and available observable inputs (term of the forward, notional amount, discount rates based on local and foreign rate curves, and a credit value adjustment to consider the likelihood of nonperformance). Forward contracts are recorded in the condensed consolidated balance sheets under “Other assets, net.”
We measured the fair value of the Holding Period Adjustment using an option pricing model based on observable Level 1 and Level 2 inputs such as conversion price of underlying shares, current share price, implied volatility, risk free interest rate and other factors. The Holding Period Adjustment is recorded in the condensed consolidated balance sheets under "Other assets, net" and had no value as of December 31, 2015.
We measured the fair value of the Cash Convertible Notes Hedges and the Cash Convertible Notes Embedded Derivative using an option pricing model based on observable Level 1 and Level 2 inputs such as conversion price of underlying shares, current share price, implied volatility, risk free interest rate and other factors. The Cash Convertible Notes Hedges are recorded in the condensed consolidated balance sheets under “Other assets, net.” The Cash Convertible Notes Embedded Derivative is recorded in the condensed consolidated balance sheets under “Long-term debt, less current maturities.”
On April 26, 2013, Grupo Finmart purchased 100% of the outstanding shares of Fondo ACH, S.A. de C.V., a specialty consumer finance company. The total purchase price was performance-based and will be determined over a period of four
27
years from the date of purchase. Total contingent consideration due on January 2, 2017 is based on interest income generated by the acquired portfolios and new loans made through Fondo ACH's contractual relationships. We used an income approach to measure the fair value of the contingent consideration using a probability-weighted discounted cash flow approach. Some of the significant inputs used for the valuation are not observable in the market and are thus Level 3 inputs. Contingent consideration is recorded in the condensed consolidated balance sheets under "Deferred gains and other long-term liabilities." Significant increases or decreases in the underlying assumptions used to value the contingent consideration could significantly increase or decrease the fair value estimates recorded in the condensed consolidated balance sheets. During the three-month period ended December 31, 2015, we recorded no valuation adjustment to the $2.6 million balance of the contingent consideration liability.
During fiscal 2015, we granted awards to employees based upon underlying shares that were not issued, and therefore we accounted for these as phantom share-based awards under FASB ASC 718-30. These awards are recorded in the condensed consolidated balance sheets under “Accounts payable and other accrued expenses” for unvested share-based payment awards. The fair value of fiscal 2015 phantom share-based awards that were estimated using the Monte Carlo simulation model incorporated the closing share price of our Class A Common Stock on the date of grant (considered, for this purpose, to be October 1, 2014), as well as the following assumptions, which we consider to be Level 3 inputs under the fair value hierarchy:
Expected volatility of EZCORP, Inc. Class A Common Stock | 49.7 | % |
Risk-free interest rate | 1.9 | % |
Expected term in years | 6 | |
Cost of equity | 11.5 | % |
Dividend yield | — |
During the three-month period ended December 31, 2015, we settled and released $0.1 million of phantom share-based awards, expensed an additional $0.2 million of phantom share-based awards and reclassified $1.9 million of phantom share-based awards from liability awards to equity awards recorded in the condensed consolidated balance sheets under "Additional paid-in capital," leaving a $2.1 million balance in phantom share-based awards as of December 31, 2015.
There were no transfers in or out of Level 1 or Level 2 for financial assets or liabilities measured at fair value on a recurring basis during the periods presented.
28
Financial Assets, Temporary Equity and Financial Liabilities Not Measured at Fair Value
Our financial assets, temporary equity and financial liabilities as of December 31, 2015 and 2014 and September 30, 2015 that are not measured at fair value in our condensed consolidated balance sheets are as follows:
Carrying Value | Estimated Fair Value | |||||||||||||||||||
December 31, 2015 | December 31, 2015 | Fair Value Measurement Using | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 22,781 | $ | 22,781 | $ | 22,781 | $ | — | $ | — | ||||||||||
Restricted cash | 16,157 | 16,157 | 16,157 | — | — | |||||||||||||||
Pawn loans | 157,905 | 157,905 | — | — | 157,905 | |||||||||||||||
Consumer loans, net | 32,175 | 32,715 | — | — | 32,715 | |||||||||||||||
Pawn service charges receivable, net | 31,342 | 31,342 | — | — | 31,342 | |||||||||||||||
Consumer loan fees and interest receivable, net | 12,827 | 12,827 | — | — | 12,827 | |||||||||||||||
Investment in unconsolidated affiliate | 53,404 | 58,773 | 58,773 | — | — | |||||||||||||||
Restricted cash, non-current | 2,667 | 2,667 | 2,667 | — | — | |||||||||||||||
Non-current consumer loans, net | 71,502 | 72,789 | — | — | 72,789 | |||||||||||||||
$ | 400,760 | $ | 407,956 | $ | 100,378 | $ | — | $ | 307,578 | |||||||||||
Temporary equity: | ||||||||||||||||||||
Common Stock, subject to possible redemption | $ | 11,696 | $ | 11,639 | $ | — | $ | — | $ | 11,639 | ||||||||||
Redeemable noncontrolling interest | 2,379 | 5,467 | — | — | 5,467 | |||||||||||||||
$ | 14,075 | $ | 17,106 | $ | — | $ | — | $ | 17,106 | |||||||||||
Financial liabilities: | ||||||||||||||||||||
Cash Convertible Notes | $ | 190,089 | $ | 156,400 | $ | — | $ | 156,400 | $ | — | ||||||||||
Foreign currency debt | 17,802 | * | 18,720 | — | 18,720 | — | ||||||||||||||
Consumer loans facility due 2019 | 40,080 | 39,694 | — | 39,694 | — | |||||||||||||||
Foreign currency unsecured notes | 19,893 | * | 20,521 | — | 20,521 | — | ||||||||||||||
Foreign currency secured notes | 20,034 | * | 21,814 | — | 21,814 | — | ||||||||||||||
Secured notes consolidated from VIEs | 61,456 | * | 55,090 | — | 55,090 | — | ||||||||||||||
$ | 349,354 | $ | 312,239 | $ | — | $ | 312,239 | $ | — |
29
Carrying Value | Estimated Fair Value | |||||||||||||||||||
December 31, 2014 | December 31, 2014 | Fair Value Measurement Using | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 77,599 | $ | 77,599 | $ | 77,599 | $ | — | $ | — | ||||||||||
Restricted cash | 60,218 | 60,218 | 60,218 | — | — | |||||||||||||||
Pawn loans | 150,930 | 150,930 | — | — | 150,930 | |||||||||||||||
Consumer loans, net | 61,347 | 61,936 | — | — | 61,936 | |||||||||||||||
Pawn service charges receivable, net | 30,241 | 30,241 | — | — | 30,241 | |||||||||||||||
Consumer loan fees and interest receivable, net | 13,199 | 13,199 | — | — | 13,199 | |||||||||||||||
Investment in unconsolidated affiliate | 99,219 | 123,932 | 123,932 | — | — | |||||||||||||||
Restricted cash, non-current | 4,310 | 4,310 | 4,310 | — | — | |||||||||||||||
Non-current consumer loans, net | 78,362 | 79,615 | — | — | 79,615 | |||||||||||||||
$ | 575,425 | $ | 601,980 | $ | 266,059 | $ | — | $ | 335,921 | |||||||||||
Temporary equity: | ||||||||||||||||||||
Redeemable noncontrolling interest | $ | 18,550 | $ | 44,771 | $ | — | $ | — | $ | 44,771 | ||||||||||
Financial liabilities: | ||||||||||||||||||||
Cash Convertible Notes | $ | 179,796 | $ | 185,461 | $ | — | $ | 185,461 | $ | — | ||||||||||
Foreign currency debt | 23,199 | * | 23,952 | — | 23,952 | — | ||||||||||||||
Consumer loans facility due 2019 | 46,110 | 49,604 | — | 49,604 | — | |||||||||||||||
Foreign currency unsecured notes | 18,461 | * | 18,787 | — | 18,787 | — | ||||||||||||||
Foreign currency secured notes | 23,535 | * | 23,957 | — | 23,957 | — | ||||||||||||||
Secured notes consolidated from VIEs | 113,168 | * | 111,523 | — | 111,523 | — | ||||||||||||||
$ | 404,269 | $ | 413,284 | $ | — | $ | 413,284 | $ | — |
30
Carrying Value | Estimated Fair Value | |||||||||||||||||||
September 30, 2015 | September 30, 2015 | Fair Value Measurement Using | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 59,124 | $ | 59,124 | $ | 59,124 | $ | — | $ | — | ||||||||||
Restricted cash | 15,137 | 15,137 | 15,137 | — | — | |||||||||||||||
Pawn loans | 159,964 | 159,964 | — | — | 159,964 | |||||||||||||||
Consumer loans, net | 36,533 | 37,559 | — | — | 37,559 | |||||||||||||||
Pawn service charges receivable, net | 30,852 | 30,852 | — | — | 30,852 | |||||||||||||||
Consumer loan fees and interest receivable, net | 19,802 | 19,802 | — | — | 19,802 | |||||||||||||||
Investment in unconsolidated affiliate | 56,182 | 56,182 | 56,182 | — | — | |||||||||||||||
Restricted cash, non-current | 2,883 | 2,883 | 2,883 | — | — | |||||||||||||||
Non-current consumer loans, net | 75,824 | 77,644 | — | — | 77,644 | |||||||||||||||
$ | 456,301 | $ | 459,147 | $ | 133,326 | $ | — | $ | 325,821 | |||||||||||
Temporary equity: | ||||||||||||||||||||
Common stock, subject to possible redemption | $ | 11,696 | $ | 11,438 | $ | — | $ | — | $ | 11,438 | ||||||||||
Redeemable noncontrolling interest | 3,235 | 5,467 | — | — | 5,467 | |||||||||||||||
$ | 14,931 | $ | 16,905 | $ | — | $ | — | $ | 16,905 | |||||||||||
Financial liabilities: | ||||||||||||||||||||
Cash Convertible Notes | $ | 187,471 | $ | 169,050 | $ | — | $ | 169,050 | $ | — | ||||||||||
Foreign currency debt | 18,505 | * | 19,851 | — | 19,851 | — | ||||||||||||||
Consumer loans facility due 2019 | 40,493 | 40,774 | — | 40,774 | — | |||||||||||||||
Foreign currency unsecured notes | 20,987 | * | 20,477 | — | 20,477 | — | ||||||||||||||
Foreign currency secured notes | 20,286 | * | 22,476 | — | 22,476 | — | ||||||||||||||
Secured notes consolidated from VIEs | 73,264 | * | 68,685 | — | 68,685 | — | ||||||||||||||
$ | 361,006 | $ | 341,313 | $ | — | $ | 341,313 | $ | — |
* Portions of these amounts are included in "Current maturities of long-term debt" and "Long-term debt, less current maturities" in our condensed consolidated balance sheets.
Based on the short-term nature of cash and cash equivalents, restricted cash, pawn loans, pawn service charges receivable and consumer loan fees and interest receivable, we estimate that their carrying value approximates fair value. Significant increases or decreases in the underlying assumptions used to value the pawn loans, pawn service charges receivable and consumer loan fees and interest receivable could significantly increase or decrease the fair value estimates disclosed above.
Consumer loans, other than those made by Grupo Finmart, have relatively short maturity periods that are generally 12 months; therefore, we estimate that their carrying value approximates fair value. Consumer loans made by Grupo Finmart have an average contractual term of approximately 30 months. We estimated the fair value of the Grupo Finmart consumer loans by applying an income approach (the present value of future cash flows). Key assumptions include an annualized probability of default as well as a discount rate based on the funding rate plus the portfolio liquidity risk. Significant increases or decreases in the underlying assumptions used to value the consumer loans could significantly increase or decrease the fair value estimates disclosed above.
The inputs used to generate the fair value of our investment in unconsolidated affiliate Cash Converters International were considered Level 1 inputs. These inputs are comprised of (a) the quoted stock price on the Australian Stock Exchange multiplied by (b) the number of shares we owned multiplied by (c) the applicable foreign currency exchange rate as of the end of our reporting period. We included no control premium for owning a large percentage of outstanding shares.
The fair value of the redeemable noncontrolling interest was estimated by applying an income approach. This fair value measurement is based on significant Level 3 inputs that are not observable in the market. Key assumptions include discount
31
rates up to 25%, representing discount for lack of control and lack of marketability that market participants would consider when estimating the fair value of the noncontrolling interest. Significant increases or decreases in the underlying assumptions used to value the redeemable noncontrolling interest could significantly increase or decrease the fair value estimates disclosed above.
The fair value of the common stock, subject to possible redemption was estimated by applying an income approach. This fair value measurement is based on significant Level 3 inputs that are not observable in the market. Key assumptions include a discount rate of 7%, which approximated the Company’s incremental borrowing rate. Significant increases or decreases in the underlying assumptions used to value the common stock, subject to possible redemption could significantly increase or decrease the fair value estimates disclosed above.
We measured the fair value of our Cash Convertible Notes using quoted price inputs from Bloomberg. The Cash Convertible Notes are not actively traded and thus the price inputs represent a Level 2 measurement. As the Cash Convertible Notes are not actively traded, the quoted price inputs obtained from Bloomberg are highly variable from day to day and thus the fair value estimates disclosed above could significantly increase or decrease.
We utilize credit quality-related zero rate curves, quoted price and yield inputs for Mexican Pesos built by a price vendor authorized by the Comisión Nacional Bancaria y de Valores to determine the fair value measurements of the remaining financial liabilities that are classified as Level 2 measurements.
NOTE 11: DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
See Note 10 for a discussion of the Cash Convertible Notes Hedges and Cash Convertible Notes Embedded Derivative presented below.
During the fiscal years ended September 30, 2015 and 2014, Grupo Finmart entered into cross-currency forward contracts to hedge foreign exchange rate fluctuations in connection with the formation of the VIEs and related transfer of certain loans as described in Note 12. The Company guarantees the future cash outflows of the forward contract, which is included in the Company’s condensed consolidated balance sheets and adjusted to fair value each reporting period through earnings.
Grupo Finmart received proceeds of $3.6 million, net with the settlement of remaining foreign currency forwards attributable to the cross-border 8.5% unsecured notes due 2015 which were repaid during the three-month period ended December 31, 2015.
The following tables set forth certain information regarding our derivative instruments not designated as hedging instruments:
Fair Value Asset (Liability) of Derivative Instruments | ||||||||||||||
Derivative Instrument | Balance Sheet Location | December 31, 2015 | December 31, 2014 | September 30, 2015 | ||||||||||
(in thousands) | ||||||||||||||
Foreign currency forwards | Prepaid expenses and other current assets | $ | 9,499 | $ | 9,987 | $ | 14,169 | |||||||
Cash Convertible Notes Hedges | Other assets, net | 7,777 | 45,163 | 10,505 | ||||||||||
Cash Convertible Notes Embedded Derivative | Long-term debt, less current maturities | (7,777 | ) | (45,163 | ) | (10,505 | ) |
Amount of Unrealized Gain (Loss) on Derivatives | ||||||||||
Three Months Ended December 31, | ||||||||||
Derivative Instrument | Income Statement Location | 2015 | 2014 | |||||||
(in thousands) | ||||||||||
Foreign currency forwards | Other expense* | $ | (1,113 | ) | $ | 7,014 |
*Amount is partially offset by gains and losses caused by related foreign currency fluctuations.
32
NOTE 12: VARIABLE INTEREST ENTITIES
The Company performs ongoing qualitative assessments of VIEs it is involved with to determine if it has a controlling financial interest in the VIE and therefore is the VIE’s primary beneficiary. If it is determined to be the primary beneficiary, the Company consolidates the VIE in its condensed consolidated financial statements.
Consolidated Variable Interest Entities
During the year ended September 30, 2014 and the first quarter of fiscal 2015, Grupo Finmart participated in the formation of three VIEs that purchased Mexican Peso denominated long-term unsecured Mexican consumer loans originated by Grupo Finmart whose borrowers were Mexican government employees at the time of loan origination. During fiscal 2014 and the first quarter of fiscal 2015, Grupo Finmart completed six transfers of consumer loans to various securitization trusts. We consolidate those securitization trusts under the VIE model. Each VIE issued its notes to third party investors and used the related net proceeds to purchase the loans from Grupo Finmart at a premium over their principal amount. We consolidate these VIEs as we have the power to direct the activities that significantly affect each VIE’s economic performance and have the right to receive benefits or the obligation to absorb losses that could potentially be significant to each VIE.
The first VIE (“VIE C”) was formed in October 2013 as a trust with third party "Investor C" as the purchaser of its Mexican Peso denominated notes and the VIE’s first beneficiary. The second VIE (“VIE B”) was formed in March 2014 (amended in June, September and December 2014) as a trust with "Investor B" as the purchaser of the VIE’s U.S. Dollar denominated notes and the VIE’s first beneficiary. The third VIE (“VIE A”) was formed in June 2014 as a trust with "Investor A" as the purchaser of the VIE’s Mexican Peso denominated notes and the VIE’s first beneficiary. Grupo Finmart is the servicer of the VIEs’ loans. In August 2014, "Investors D" and "E" purchased a portion of VIE A’s notes from Investor A and became additional VIE A first beneficiaries. Each VIEs’ notes are payable solely from the VIE’s assets. Grupo Finmart receives 100% of VIE C and VIE B cash flows and 50% of VIE A cash flows after (1) the VIE’s operating expenses are paid and (2) the VIE's notes are repaid. Grupo Finmart has an option to repurchase VIE A’s loans. VIE A is the only VIE for which Grupo Finmart can be terminated as servicer for reasons other than cause, with termination requiring unanimous first beneficiary approval.
Grupo Finmart has entered into foreign exchange forward contracts with a third party to provide U.S. dollars on the payment of Mexican Pesos, and has assigned the rights under those contracts to VIE B to mitigate the risk associated with its U.S. dollar denominated liabilities and Mexican peso denominated assets. EZCORP has guaranteed the future cash outflows under those foreign exchange forward contracts.
The assets of the VIEs can be used only to settle obligations of the VIEs. Information about our involvement with VIEs has been aggregated as the VIEs are similar and we believe separate reporting would not provide more useful information. The assets and liabilities of our consolidated VIEs described above are presented in our condensed consolidated balance sheets and are net of intercompany balances which are eliminated in our condensed consolidated financial statements.
The loans the VIEs purchased from Grupo Finmart are reflected in our condensed consolidated financial statements at amortized cost based on Grupo Finmart’s pre-transfer basis. We did not recognize any gain or loss as a result of the loan transfer to the VIEs or from the consolidation of the VIEs. The excess of the principal amount of each VIE’s notes payable over the principal amount of the VIE’s loans (this is the unamortized loan premium paid by the VIEs) is to be repaid using a portion of the VIE’s loan interest, as the coupon of the VIE’s loans are greater than the coupon of the VIE’s notes payable.
Income (principally, interest and fees on loans) earned by our consolidated VIEs was $3.2 million and $10.6 million for the three-months ended December 31, 2015 and 2014, respectively. Related expenses, consisting primarily of interest expense, foreign exchange losses and consumer loan bad debt expense were $4.2 million and $11.0 million for the three-months ended December 31, 2015 and 2014, respectively. These amounts do not include intercompany transactions which are eliminated in our condensed consolidated financial statements.
Grupo Finmart Securitization Trust
On February 17, 2014, Grupo Finmart entered into a new securitization transaction to transfer collection rights of certain eligible consumer loans to a bankruptcy remote trust in exchange for cash. The trust received financing as a result of the issuance of debt securities and delivered the proceeds of the financing to Grupo Finmart. The 5.8% consumer loans facility due 2019 debt securities pertaining to the Grupo Finmart Securitization Trust are presented in Note 5. Grupo Finmart is the primary beneficiary of the securitization trust because Grupo Finmart has the power to direct the most significant activities of the trust through its role as servicer of all the receivables held by the trust and through its obligation to absorb losses or receive benefits that could potentially be significant to the trust. Consequently, we consolidate the trust. The assets and liabilities of the Grupo Finmart Securitization Trust described above are presented in our condensed consolidated balance sheets and are net of intercompany balances which are eliminated in our condensed consolidated financial statements.
33
Non-Consolidated Variable Interest Entities
The Company historically held a significant variable interest in two VIEs for which it was not the primary beneficiary and, therefore, were not consolidated. Prior to our discontinuance of USFS as discussed in Note 2, we issued letters of credit (“LOC”) to enhance the creditworthiness of our customers seeking unsecured loans from unaffiliated lenders. We had no further substantial involvement with such lenders as of December 31, 2015.
NOTE 13: SUPPLEMENTAL CONSOLIDATED FINANCIAL INFORMATION
Supplemental Condensed Consolidated Balance Sheets Information
The following table provides information on net amounts included under "Pawn service charges receivable, net," "Consumer loan fees and interest receivable, net," "Inventory, net" and "Property and equipment, net" in our condensed consolidated balance sheets:
December 31, 2015 | December 31, 2014 | September 30, 2015 | |||||||||
(in thousands) | |||||||||||
Pawn service charges receivable, net: | |||||||||||
Gross pawn service charges receivable | $ | 39,517 | $ | 38,568 | $ | 39,877 | |||||
Allowance for uncollectible pawn service charges receivable | (8,175 | ) | (8,327 | ) | (9,025 | ) | |||||
$ | 31,342 | $ | 30,241 | $ | 30,852 | ||||||
Consumer loan fees and interest receivable, net: | |||||||||||
Gross consumer loan fees and interest receivable | $ | 30,632 | $ | 27,707 | $ | 31,847 | |||||
Allowance for uncollectible consumer loan fees and interest receivable | (17,805 | ) | (14,508 | ) | (12,045 | ) | |||||
$ | 12,827 | $ | 13,199 | $ | 19,802 | ||||||
Inventory, net: | |||||||||||
Gross inventory | $ | 139,570 | $ | 144,442 | $ | 131,174 | |||||
Inventory reserves | (6,590 | ) | (11,783 | ) | (7,090 | ) | |||||
$ | 132,980 | $ | 132,659 | $ | 124,084 | ||||||
Property and equipment, net: | |||||||||||
Property and equipment, gross | $ | 211,889 | $ | 241,419 | $ | 212,384 | |||||
Accumulated depreciation | (141,926 | ) | (137,066 | ) | (136,790 | ) | |||||
$ | 69,963 | $ | 104,353 | $ | 75,594 |
See Note 9 for information on net amounts included under "Consumer loans, net" and "Non-current consumer loans, net" in our condensed consolidated balance sheets.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OPERATIONS
The discussion in this section contains forward-looking statements that are based on our current expectations. Actual results could differ materially from those expressed or implied by the forward-looking statements due to a number of risks, uncertainties and other factors, including those identified in "Part I, Item 1A — Risk Factors" of our Annual Report on Form 10-K for the year ended September 30, 2015, as supplemented by the information set forth in “Part I, Item 3 — Quantitative and Qualitative Disclosures about Market Risk,” "Part II, Item 1 — Legal Proceedings" and "Part II, Item 1A — Risk Factors" of this Quarterly Report.
34
Overview
EZCORP is a Delaware corporation headquartered in Austin, Texas. We are a leading provider of pawn loans in the United States and Mexico and consumer loans in Mexico.
Our vision is to be the market leader in North America, within three years, in responsibly and respectfully meeting our customers' desire for access to cash when they want it. That vision is supported by four key imperatives:
• | Market Leading Customer Satisfaction; |
• | Exceptional Staff Engagement; |
• | Attractive Shareholder Returns; and |
• | Most Efficient Provider of Cash. |
At our pawn stores, we offer pawn loans, which are non-recourse loans collateralized by tangible property, and we sell merchandise, primarily collateral forfeited from pawn lending operations and used merchandise purchased from customers.
Through our 94%-owned subsidiary, Prestaciones Finmart, S.A.P.I. de C.V., SOFOM, E.N.R. ("Grupo Finmart" doing business under the names "Crediamigo" and "Adex"), headquartered in Mexico City, we offer unsecured installment loans to employees of various Mexican employers (principally federal, state and local government agencies), which are repaid through payroll deductions.
The following charts present revenue by product for the three-month periods ended December 31, 2015 and 2014:
35
The following tables present store data by segment:
Three Months Ended December 31, 2015 | |||||||||||||||||
Company-owned Stores | |||||||||||||||||
U.S. Pawn | Mexico Pawn | Grupo Finmart | Other International | Consolidated | Franchises | ||||||||||||
As of September 30, 2015 | 522 | 237 | * | 53 | 27 | 839 | 1 | ||||||||||
New locations opened | — | 1 | — | — | 1 | — | |||||||||||
Locations sold, combined or closed | (6 | ) | (1 | ) | (7 | ) | — | (14 | ) | — | |||||||
As of December 31, 2015 | 516 | 237 | 46 | 27 | 826 | 1 |
* | Includes five buy/sell stores. |
Three Months Ended December 31, 2014 | |||||||||||||||||
Company-owned Stores | |||||||||||||||||
U.S. Pawn | Mexico Pawn | Grupo Finmart | Other International | Consolidated | Franchises | ||||||||||||
As of September 30, 2014 | 504 | 261 | 53 | 39 | 857 | 5 | |||||||||||
New locations opened | 5 | 1 | — | — | 6 | — | |||||||||||
Locations sold, combined or closed | — | — | — | — | — | (1 | ) | ||||||||||
As of December 31, 2014 | 509 | 262 | 53 | 39 | 863 | 4 |
Pawn Activities
At our pawn stores, we offer secured loans, which are typically small, non-recourse loans collateralized by tangible personal property. As of December 31, 2015, we had an aggregate pawn loan principal balance of $157.9 million. We earn pawn service charge revenue on our pawn loans that vary by location and loan size.
In our pawn stores, we acquire inventory for retail sales through pawn loan forfeitures, purchases of customers’ merchandise and purchases of new or refurbished merchandise from third party vendors. We believe our ability to offer quality secondhand goods and refurbished goods at prices significantly lower than original retail prices attracts value-conscious customers. The gross profit on sales of inventory depends primarily on our assessment of the loan or purchase value at the time the property is either accepted as loan collateral or purchased. Improper value assessment in the lending or purchasing process can result in lower margins or reduced marketability of the merchandise.
Our inventory is stated at the lower of cost or market. We record a valuation allowance for obsolete or slow-moving inventory based on the type and age of merchandise. We generally establish a higher allowance percentage on general merchandise, as it is more susceptible to obsolescence, and establish a lower allowance percentage on jewelry, as it retains much greater commodity value. The total allowance was 4.7% of gross inventory as of December 31, 2015, compared to 8.2% as of December 31, 2014 and 5.4% as of September 30, 2015. The decrease in valuation allowance from September 30, 2015 to December 31, 2015 is reflective of our focus on reducing our aged inventory balances.
Payroll Withholding Loans
In Mexico, Grupo Finmart offers payroll withholding loans or unsecured consumer loans. Grupo Finmart enters into payroll withholding agreements (called “convenios”) with Mexican employers, primarily federal, state and local governments and agencies, and provides unsecured installment consumer loans to the employees of the various employers. Interest and principal payments are collected through payroll deductions.
International Growth
Within our Mexican consumer loan business, we anticipate Grupo Finmart will continue to sign new contracts with federal, state and local governments as well as further penetrate the existing contracts. In addition, we are seeking to diversify our product offerings to this customer base. We expect to continue to obtain local financing to fund Grupo Finmart’s lending growth, and we anticipate this financing will be non-recourse to EZCORP.
We intend to continue to maximize lending opportunity in key product categories as well as evaluate potential acquisition targets in our Mexican pawn business, but will adjust growth from time-to-time to conform to near-term market conditions. The Mexican pawn environment has mirrored the U.S. pawn environment as gold prices have dropped and the industry has seen a
36
shift from gold and jewelry pawn activity to general merchandise pawn activity.
Seasonality and Quarterly Results
Historically, U.S. pawn service charges are highest in our fourth fiscal quarter (July through September) due to a higher average loan balance during the summer lending season. U.S. merchandise sales are highest in the first and second fiscal quarters (October through March) due to the holiday season with jewelry sales surrounding Valentine’s Day and additionally impacted by tax refunds in the United States.
Financial Highlights for the Three Months Ended December 31, 2015
The following presents selected, unaudited, consolidated financial data for our three-month periods ended December 31, 2015 and 2014 (the "current quarter" or "current three-month period" and "prior-year quarter," respectively).
The following discussion presents selected consolidated summary financial data from continuing operations on a constant currency basis unless otherwise noted. The discussion includes consolidated results including constant currency results from Mexico Pawn, after translation to U.S. dollars from its functional currency of the Mexican peso. See “Results of Operations — Non-GAAP Financial Information” below.
Overall Core Pawn Business Improvement
Pawn Lending Momentum Continues
• | Quality loan growth continued with pawn loans outstanding increasing 6% (5% increase on a GAAP basis including ending Mexico Pawn loan balance increase of $1.7 million to $14.5 million) from the end of the prior-year quarter. |
• | Total number of new loans made increased 8% with average loan size up 2% (down 1% on a GAAP basis including a 9% decrease in average Mexico Pawn loan size) from the prior-year quarter. |
• | Positive same store loan balances increased 3% from the prior-year quarter (2% increase on a GAAP basis including a 14% increase in Mexico Pawn same store loan balances). |
• | Pawn loan redemption rates remain at 83% as compared to the prior-year quarter on a GAAP basis. |
• | Pawn service charges increased 5% from the prior-year quarter (3% increase on a GAAP basis including Mexico Pawn service charges increase of $0.1 million to $8.0 million). |
Improved Merchandise Sales Margin and Inventory Position
• | Merchandise margin increased from 34% in the prior-year quarter to 39% in the current quarter on a GAAP basis, a result of disciplined loan valuations and effective product lifecycle pricing. |
• | Merchandise sales gross profit increased from $37.2 million in the prior-year quarter to $42.3 million in the current quarter on a GAAP basis. |
• | Aged inventory reduced to 11% for U.S. Pawn and 3% for Mexico Pawn at the end of the current quarter from 16% for U.S. Pawn and 16% for Mexico Pawn at the end of the prior-year quarter on a GAAP basis. |
Growing Return on Pawn Earning Assets
• | Annualized return on pawn earning assets (defined as average annual merchandise and scrap sales gross profit yield on pawn loans and inventory balances outstanding) increased to 151% in the current quarter on a GAAP basis versus 142% in the prior-year quarter. |
• | Inventory yield (defined as average annual merchandise and scrap sales gross profit yield on inventory balances outstanding) increased from 116% in the prior-year quarter to 132% in the current quarter on a GAAP basis, driven by improved gross margin on merchandise sales. |
Results of Operations
Non-GAAP Financial Information
In addition to the financial information prepared in conformity with generally accepted accounting principles in the United States of America ("GAAP"), we provide certain other non-GAAP financial information on a constant currency basis ("constant
37
currency"). We use constant currency results to evaluate results of the Mexico Pawn and Grupo Finmart segment operations, which are denominated in Mexican pesos and believe that presentation of constant currency results is meaningful and useful in understanding the activities and business metrics of our Mexico Pawn and Grupo Finmart operations and reflect an additional way of viewing aspects of our business that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting our business. We provide non-GAAP financial information for informational purposes and to enhance understanding of our GAAP condensed consolidated financial statements. Readers should consider the information in addition to, but not instead of or superior to, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of those measures for comparative purposes.
Constant currency results reported herein are calculated by translating condensed consolidated balance sheet and condensed consolidated statement of operations items denominated in Mexican pesos to U.S. dollars using the exchange rate from the prior-year comparable period, as opposed to the current comparable period, in order to exclude the effects of foreign currency rate fluctuations. For condensed consolidated balance sheet items, the end of period rate as of December 31, 2015 of 17.3 to 1 was used, compared to the end of period rate as of December 31, 2014 of 14.7 to 1. For condensed consolidated statement of operations items, the average closing daily exchange rate for the appropriate period was used. The average exchange rate for the current three-month period ended December 31, 2015 was 16.8 to 1 as compared to the prior year three-month period ended December 31, 2014 rate of 13.9 to 1. Constant currency results, where presented, also exclude foreign currency gain or loss and the related foreign currency derivative gain or loss impact.
38
Summary Financial Data
This table, as well as the discussion that follows, should be read with the accompanying condensed consolidated financial statements and related notes.
Three Months Ended December 31, | Percentage Change | |||||||||
2015 | 2014 | |||||||||
(in thousands) | ||||||||||
Revenues: | ||||||||||
Merchandise sales | $ | 108,584 | $ | 109,639 | (1 | )% | ||||
Jewelry scrapping sales | 9,621 | 18,534 | (48 | )% | ||||||
Pawn service charges | 66,594 | 64,927 | 3 | % | ||||||
Consumer loan fees and interest | 13,188 | 18,971 | (30 | )% | ||||||
Other revenues | 467 | 655 | (29 | )% | ||||||
Total revenues | 198,454 | 212,726 | (7 | )% | ||||||
Merchandise cost of goods sold | 66,259 | 72,478 | (9 | )% | ||||||
Jewelry scrapping cost of goods sold | 8,076 | 14,675 | (45 | )% | ||||||
Consumer loan bad debt | 12,603 | 8,515 | 48 | % | ||||||
Net revenues | 111,516 | 117,058 | (5 | )% | ||||||
Operating expenses | 115,373 | 100,925 | 14 | % | ||||||
Non-operating expenses | 7,867 | 10,068 | (22 | )% | ||||||
(Loss) income from continuing operations before income taxes | (11,724 | ) | 6,065 | * | ||||||
Income tax (benefit) expense | (3,696 | ) | 3,264 | * | ||||||
(Loss) income from continuing operations, net of tax | (8,028 | ) | 2,801 | * | ||||||
(Loss) income from discontinued operations, net of tax | (238 | ) | 6,877 | * | ||||||
Net (loss) income | (8,266 | ) | 9,678 | * | ||||||
Net loss from continuing operations attributable to redeemable noncontrolling interest | (792 | ) | (1,934 | ) | (59 | )% | ||||
Net (loss) income attributable to EZCORP | $ | (7,474 | ) | $ | 11,612 | * | ||||
Net earning assets: | ||||||||||
Pawn loans | $ | 157,905 | $ | 150,930 | 5 | % | ||||
Consumer loans, net | 32,175 | 61,347 | (48 | )% | ||||||
Inventory, net | 132,980 | 132,659 | — | % | ||||||
Non-current consumer loans, net | 71,502 | 78,362 | (9 | )% | ||||||
Total net earning assets | $ | 394,562 | $ | 423,298 | (7 | )% |
* | Represents an increase or decrease in excess of 100% or not meaningful. |
Income from continuing operations, net of tax decreased $10.8 million from the prior-year quarter to a loss of $8.0 million in the current quarter. This decrease was due to a $5.5 million decrease in net revenues and a $14.4 million increase in operating expenses, partially offset by a $7.0 million decrease in income tax expense and a $2.2 million decrease in non-operating expenses.
The $5.5 million decrease in net revenues was primarily due to:
• | A $2.3 million, or 60% decrease in jewelry scrapping net revenue due to a decrease in proceeds realized per gram of gold jewelry scrapped coupled with a decrease in gold volume primarily as a result of our continued strategy to sell rather than scrap jewelry; |
• | A $9.9 million, or 94% decrease in consumer loan net revenue due to an increase in non-performing loans held by Grupo Finmart in the current quarter; partially offset by |
• | A $5.2 million, or 14%, increase in merchandise sales gross profit attributable to improved margins in both our U.S. Pawn and Mexico Pawn segments in comparison to the prior-year quarter as a result of liquidating aged inventory during fiscal 2015 in addition to revenue growth driven by new stores acquired in the U.S. Pawn segment; and |
39
• | A $1.7 million, or 3%, increase in pawn service charges due to new stores acquired in the U.S. pawn segment in addition to an increased annualized average yield coupled with an increase in average monthly ending pawn loans outstanding in comparison to the prior-year quarter in both our U.S. Pawn and Mexico Pawn segments. |
The $14.4 million increase in operating expenses was primarily due to:
• | A $1.4 million increase in labor and related expenses and commissions primarily attributable to an increase in-line with the overall increase in net revenues from the U.S. Pawn and Mexico Pawn segments (measured, in the case of Mexico Pawn, on a constant currency basis) in addition to new stores acquired by the U.S. Pawn segment and overall originations by Grupo Finmart; |
• | A $3.0 million increase in stock compensation due to the timing of reversal of compensation costs in the prior-year quarter as a result of forfeitures; |
• | A $3.3 million increase due primarily to a change in the store-level bonus programs during fiscal 2016 to better incentivize performance; |
• | A $3.5 million increase in legal and professional fees primarily associated with the restatement of previously-issued financial statements and other that we finalized during the current quarter; and |
• | A $1.7 million increase in restructuring costs due to wind downs of certain costs that were expensed in the current quarter relative to services being performed related to our fiscal 2015 restructuring plan. |
Income tax expense decreased $7.0 million to a $3.7 million benefit in the current quarter, primarily due to an $11.7 million loss from continuing operations before income taxes in the current quarter as compared to income from continuing operations before income taxes of $6.1 million in the prior-year quarter. The effective tax rate from continuing operations for the three-month period ended December 31, 2015 was 32% of pre-tax loss compared to 54% of pre-tax income for the three-month period ended December 31, 2014.
Non-operating expenses decreased $2.2 million primarily due to a $2.8 million decrease in overall interest expense as a result in the decrease in weighted-average Grupo Finmart debt outstanding during the current quarter as compared to the prior-year quarter.
The decrease in (loss) income from discontinued operations, net of tax, was due to substantial exit of our U.S. financial services business during the fourth quarter of fiscal 2015 resulting in minimal activity during the current quarter.
40
U.S. Pawn
The following table presents selected summary financial data from continuing operations for the U.S. Pawn segment:
Three Months Ended December 31, | Percentage Change | |||||||||
2015 | 2014 | |||||||||
(in thousands) | ||||||||||
Net revenues: | ||||||||||
Pawn service charges | $ | 58,621 | $ | 57,035 | 3 | % | ||||
Merchandise sales | 91,994 | 89,442 | 3 | % | ||||||
Merchandise sales gross profit | 36,533 | 30,825 | 19 | % | ||||||
Gross margin on merchandise sales | 40 | % | 34 | % | 18 | % | ||||
Jewelry scrapping sales | 9,600 | 17,007 | (44 | )% | ||||||
Jewelry scrapping sales gross profit | 1,540 | 3,674 | (58 | )% | ||||||
Gross margin on jewelry scrapping sales | 16 | % | 22 | % | (27 | )% | ||||
Other revenues | 193 | 184 | 5 | % | ||||||
Net revenues | 96,887 | 91,718 | 6 | % | ||||||
Segment operating expenses: | ||||||||||
Operations | 63,545 | 59,507 | 7 | % | ||||||
Depreciation and amortization | 3,560 | 3,452 | 3 | % | ||||||
Segment operating contribution | 29,782 | 28,759 | 4 | % | ||||||
Other segment expenses (income) | 983 | (8 | ) | * | ||||||
Segment contribution | $ | 28,799 | $ | 28,767 | — | % | ||||
Other data: | ||||||||||
Net earning assets — continuing operations | $ | 258,798 | $ | 251,317 | 3 | % | ||||
Inventory turnover — general merchandise | 2.5 | 2.6 | (4 | )% | ||||||
Inventory turnover — jewelry | 1.2 | 1.1 | 9 | % | ||||||
Average monthly ending pawn loan balance per store (a) | $ | 276 | $ | 274 | 1 | % | ||||
Average annual yield on pawn loans outstanding | 163 | % | 161 | % | 200bps | |||||
Pawn loan redemption rate | 83 | % | 83 | % | 0bps |
* | Represents an increase or decrease in excess of 100% or not meaningful. |
(a) | Balance is calculated based upon the average of the monthly ending balance averages during the applicable period. |
41
Net revenues increased 6% ($5.2 million), with core pawn revenue increasing $4.2 million, or 3%, from the prior-year quarter. The increase in core pawn revenue attributable to same stores and new stores added since the prior-year quarter in addition to change in pawn loan originations is summarized as follows:
Current Quarter from Prior-Year Quarter Change in Core Pawn Revenue | ||||||||||||||
Change in Pawn Loan Originations | Pawn Service Charges | Merchandise Sales | Total | |||||||||||
(in millions) | ||||||||||||||
Same stores | 4.3 | % | $ | (0.3 | ) | $ | 0.6 | $ | 0.3 | |||||
New stores | 2.8 | % | 1.9 | 2.0 | 3.9 | |||||||||
Total | 7.1 | % | $ | 1.6 | $ | 2.6 | $ | 4.2 |
Pawn service charges increased 3%, with the annualized average yield increasing to 163% from 161% in the prior-year quarter coupled with an increase in average monthly ending pawn loans outstanding of 1%, driven by the addition of new stores.
Gross margin on merchandise sales increased to 40% from 34% in the prior-year quarter as a result of liquidating aged inventory during fiscal 2015. We reduced total aged inventory (as a percentage of total inventory) to 11% from 16%, comprised of a reduction of aged general merchandise inventory to 6% from 7% and a reduction of aged jewelry inventory to 16% from 26% in the prior-year quarter. This fiscal 2015 decrease in aged inventory coupled with the addition of new stores drove an increase in merchandise sales gross profit of $5.7 million.
Gross margin on jewelry scrapping sales decreased to 16% from 22% in the prior-year quarter as a result of an 8% decrease in proceeds realized per gram of gold jewelry scrapped, coupled with a 37% decrease in gold volume, primarily as a result of our continued strategy to sell rather than scrap jewelry. Jewelry scrapping sales gross profit decreased to 2% of net revenues from 4% in the prior-year quarter.
Total segment expenses increased to $68.1 million (42% of revenues) in the current quarter from $63.0 million (38% of revenues) in the prior-year quarter primarily due to:
• | A $4.0 million, or 7%, increase in operations expense primarily attributable to $2.8 million in additional expenses from new stores opened, primarily labor and associated costs, in addition to other smaller items; and |
• | $0.9 million in wind downs of restructuring expense for certain costs that were expensed in the current quarter relative to services being performed related to our fiscal 2015 restructuring plan. |
42
Mexico Pawn
The following table presents selected summary financial data from continuing operations for the Mexico Pawn segment, including constant currency results, after translation to U.S. dollars from its functional currency of the Mexican peso. See “Results of Operations — Non-GAAP Financial Information” above.
Three Months Ended December 31, | Percentage Change GAAP | Percentage Change Constant Currency | |||||||||||||||
2015 | 2015 Constant Currency (a) | 2014 | |||||||||||||||
(in USD thousands) | |||||||||||||||||
Net revenues: | |||||||||||||||||
Pawn service charges | $ | 7,973 | $ | 9,636 | $ | 7,892 | 1 | % | 22 | % | |||||||
Merchandise sales | 16,586 | 20,046 | 19,580 | (15 | )% | 2 | % | ||||||||||
Merchandise sales gross profit | 5,788 | 6,996 | 6,096 | (5 | )% | 15 | % | ||||||||||
Gross margin on merchandise sales | 35 | % | 35 | % | 31 | % | 13 | % | 13 | % | |||||||
Jewelry scrapping sales | — | — | 1,407 | (100 | )% | (100 | )% | ||||||||||
Jewelry scrapping sales gross profit | — | — | 146 | (100 | )% | (100 | )% | ||||||||||
Gross margin on jewelry scrapping sales | * | * | 10 | % | * | * | |||||||||||
Other revenues | 191 | 231 | 240 | (20 | )% | (4 | )% | ||||||||||
Net revenues | 13,952 | 16,863 | 14,374 | (3 | )% | 17 | % | ||||||||||
Segment operating expenses: | |||||||||||||||||
Operations | 11,193 | 13,528 | 10,520 | 6 | % | 29 | % | ||||||||||
Depreciation and amortization | 801 | 968 | 1,244 | (36 | )% | (22 | )% | ||||||||||
Segment operating contribution | 1,958 | 2,367 | 2,610 | (25 | )% | (9 | )% | ||||||||||
Other segment expenses (b) | 522 | 475 | 695 | (25 | )% | (32 | )% | ||||||||||
Segment contribution | $ | 1,436 | $ | 1,892 | $ | 1,915 | (25 | )% | (1 | )% | |||||||
Other data: | |||||||||||||||||
Net earning assets — continuing operations | $ | 32,074 | $ | 37,747 | $ | 31,764 | 1 | % | 19 | % | |||||||
Inventory turnover | 2.4 | 2.4 | 2.7 | (11 | )% | (11 | )% | ||||||||||
Average monthly ending pawn loan balance per store (c) | $ | 69 | $ | 81 | $ | 63 | 10 | % | 29 | % | |||||||
Average annual yield on pawn loans outstanding | 195 | % | 194 | % | 199 | % | -400bps | -500bps | |||||||||
Pawn loan redemption rate | 78 | % | 78 | % | 77 | % | 100bps | 100bps |
* | Represents an increase or decrease in excess of 100% or not meaningful. |
(a) | For income statement items, the average closing daily exchange rate for the applicable period was used. For balance sheet items, the end of the period rate for the applicable period end was used. |
(b) | The three-month period ended December 31, 2015 constant currency balance excludes $0.1 million of net foreign currency transaction losses resulting from movement in exchange rates. The net foreign currency transaction losses for the three-month period ended December 31, 2014 were $0.4 million and are not excluded from the above results. |
(c) | Balance is calculated based upon the average of the monthly ending balance averages during the applicable period. |
43
Our Mexico pawn operations continued to grow significantly, with core pawn revenue increasing $2.2 million, or 8%, from the prior-year quarter. Merchandise sales increased $0.5 million, or 2%, from the prior-year quarter to $20.0 million. The increase in core pawn revenue attributable to same store and new stores added since the prior-year quarter in addition to change in pawn loan originations is summarized as follows:
Current Quarter from Prior-Year Quarter Change in Core Pawn Revenue | ||||||||||||||
Change in Pawn Loan Originations | Pawn Service Charges | Merchandise Sales | Total | |||||||||||
(in millions) | ||||||||||||||
Same stores | 25.3 | % | $ | 1.7 | $ | 0.5 | $ | 2.2 | ||||||
Total | 25.3 | % | $ | 1.7 | $ | 0.5 | $ | 2.2 |
Pawn service charges increased 22% from the prior-year quarter driven by an increase in average monthly ending pawn loans outstanding of 29%, partially offset by the annualized average yield decreasing to 194% from 199% in the prior-year quarter.
Gross margin on merchandise sales increased to 35% from 31% in the prior-year quarter as a result of liquidating aged inventory during fiscal 2015. We reduced total aged inventory to 3% from 16%, comprised of a reduction of aged general merchandise inventory to 4% from 16% and a reduction of aged jewelry inventory to a nominal amount from 15% in the prior-year quarter.
Total segment expenses increased to $15.0 million (50% of revenues) in the current quarter from $12.5 million (43% of revenues) in the prior-year quarter primarily due to:
• | A $1.0 million increase in labor and related expenses from short-term incentive bonuses in-line with the overall increase in net revenues; |
• | A $0.5 million increase in marketing expenses as a result of growth initiatives; and |
• | $0.4 million in wind downs of restructuring expense for certain costs that were expensed in the current quarter relative to services being performed related to our fiscal 2015 restructuring plan aimed to streamline our structure and operating model to improve overall efficiency and reduce costs. |
44
Grupo Finmart
The table below presents selected summary financial data from continuing operations for the Grupo Finmart segment, including constant currency results, after translation to U.S. dollars from its functional currency of the Mexican peso. See “Results of Operations — Non-GAAP Financial Information” above.
Three Months Ended December 31, | Percentage Change GAAP | Percentage Change Constant Currency | |||||||||||||||
2015 | 2015 Constant Currency (a) | 2014 | |||||||||||||||
(in thousands) | |||||||||||||||||
Revenues: | |||||||||||||||||
Consumer loan fees and interest | $ | 10,814 | $ | 13,070 | $ | 16,315 | (34 | )% | (20 | )% | |||||||
Other revenues | 83 | 100 | 56 | 48 | % | 79 | % | ||||||||||
Total revenues | 10,897 | 13,170 | 16,371 | (33 | )% | (20 | )% | ||||||||||
Consumer loan bad debt | 11,991 | 14,493 | 7,740 | 55 | % | 87 | % | ||||||||||
Net revenues | (1,094 | ) | (1,323 | ) | 8,631 | * | * | ||||||||||
Segment expenses (income): | |||||||||||||||||
Operations | 9,588 | 11,588 | 8,288 | 16 | % | 40 | % | ||||||||||
Depreciation and amortization | 517 | 625 | 566 | (9 | )% | 10 | % | ||||||||||
Interest expense | 5,065 | 6,122 | 8,281 | (39 | )% | (26 | )% | ||||||||||
Interest income | (131 | ) | (158 | ) | (481 | ) | (73 | )% | (67 | )% | |||||||
Other expense (b) | 768 | — | 174 | * | (100 | )% | |||||||||||
Segment loss | $ | (16,901 | ) | $ | (19,500 | ) | $ | (8,197 | ) | * | * | ||||||
Other data: | |||||||||||||||||
Net earning assets — continuing operations | $ | 101,519 | $ | 119,475 | $ | 115,186 | (12 | )% | 4 | % | |||||||
Consumer loan originations (c) | $ | 15,970 | $ | 19,302 | $ | 21,897 | (27 | )% | (12 | )% | |||||||
Consumer loan bad debt as a percentage of gross average consumer loan balance (d) | 12 | % | 12 | % | 6 | % | 100 | % | 100 | % |
* | Represents an increase or decrease in excess of 100% or not meaningful. | |||
(a) | For income statement items, the average closing daily exchange rate for the applicable period was used. For balance sheet items, the end of the period rate for the applicable period end was used. | |||
(b) | The three-month period ended December 31, 2015 constant currency balance excludes a $0.8 million of net foreign currency transaction losses resulting from movement in exchange rates. The net foreign currency transaction losses for the three-month period ended December 31, 2014 were $0.2 million and are not excluded from the above results. | |||
(c) | Constant currency result is calculated as the average monthly consumer loan origination balance translated at the average closing daily exchange rate for the applicable period. | |||
(d) | Represents consumer loan bad debt expense during the applicable period as a percentage of the average monthly consumer loan balance during the applicable period. Constant currency consumer loan balance is calculated using the end of period rate for each month. |
During January 2012 we acquired a 60% controlling interest in Grupo Finmart and began consolidating its results of operations. As of December 31, 2015 and 2014 we owned a 94% and 76% controlling interest, respectively, in Grupo Finmart. The results presented above and discussed below include the noncontrolling interest portion of Grupo Finmart’s segment loss.
Total revenues decreased $3.2 million, or 20%, from the prior-year quarter to $13.2 million. This decrease is inclusive of a $6.8 million in reversal of previously accrued interest as a result of reclassification of loans from performing to non-performing during the current quarter. Consumer loan bad debt increased $6.8 million from the prior-year quarter to $14.5 million. The overall decrease in net revenue was as a result of delays in collections. Grupo Finmart’s non-performing loans represented 34% of its overall portfolio as of December 31, 2015, a 19% increase from September 30, 2015. A majority of the delays in payment during the quarter are expected to be recovered in future periods.
45
The Company analyzes cost recovery of our non-performing loan balance of $55.9 million as of December 31, 2015 in two buckets:
a. | 75% related to delays in timing of cash receipts pertaining to "in-payroll" loans that were caused to be reserved as a result of our accounting policies; and |
b. | 25% attributable to “out-of-payroll” loans, in which no significant future collections from employees are expected. |
Total segment expenses increased to $18.2 million (138% of revenues) in the current quarter from $16.8 million (103% of revenues) in the prior-year quarter primarily due to:
• | A $3.3 million, or 40%, increase in operations expense primarily attributable to a $2.2 million increase in deferred commissions in addition to a $0.9 million increase in labor and related expenses associated with strengthening of the executive team and talent acquisition; partially offset by |
• | A $2.2 million, or 26%, decrease in interest expense due to a decrease in weighted-average debt outstanding during the current quarter as compared to the prior-year quarter. |
Initiatives have been implemented at Grupo Finmart to drive long-term value and reduce bad debt. We have further initiated a strategic review of the Grupo Finmart segment and are currently reviewing all alternatives to maximize long-term shareholder value. We anticipate that this review will be completed by the third quarter of fiscal 2016.
Other International
The following table presents selected financial data from continuing operations for the Other International segment after translation to U.S. dollars from its reporting units' functional currency of Canadian and Australian dollars:
Three Months Ended December 31, | Percentage Change | |||||||||
2015 | 2014 | |||||||||
(in thousands) | ||||||||||
Revenues: | ||||||||||
Merchandise sales | $ | 4 | $ | 617 | (99 | )% | ||||
Jewelry scrapping sales | 21 | 120 | (83 | )% | ||||||
Consumer loan fees and interest | 2,374 | 2,656 | (11 | )% | ||||||
Other revenues | — | 175 | (100 | )% | ||||||
Total revenues | 2,399 | 3,568 | (33 | )% | ||||||
Merchandise cost of goods sold | — | 377 | (100 | )% | ||||||
Jewelry scrapping cost of goods sold | 16 | 81 | (80 | )% | ||||||
Consumer loan bad debt | 612 | 775 | (21 | )% | ||||||
Net revenues | 1,771 | 2,335 | (24 | )% | ||||||
Segment operating expenses (income): | ||||||||||
Operations | 1,280 | 1,772 | (28 | )% | ||||||
Depreciation and amortization | 51 | 191 | (73 | )% | ||||||
Equity in net income of unconsolidated affiliate | (2,055 | ) | (2,194 | ) | (6 | )% | ||||
Segment operating contribution | 2,495 | 2,566 | (3 | )% | ||||||
Other segment expenses | 201 | 3 | * | |||||||
Segment contribution | $ | 2,294 | $ | 2,563 | (10 | )% |
* | Represents an increase or decrease in excess of 100% or not meaningful. |
Segment contribution from the Other International segment decreased $0.3 million, or 10%, from the prior-year quarter to $2.3 million in the current quarter, primarily due to a decrease in merchandise sales gross profit of $0.2 million.
46
Other Items
The following table reconciles our consolidated segment contribution discussed above to net (loss) income attributable to EZCORP, Inc., including items that affect our consolidated financial results but are not allocated among segments:
Three Months Ended December 31, | Percentage Change | |||||||||
2015 | 2014 | |||||||||
(in thousands) | ||||||||||
Segment contribution | $ | 15,628 | $ | 25,048 | (38 | )% | ||||
Corporate expenses (income): | ||||||||||
Administrative | 19,983 | 12,552 | 59 | % | ||||||
Depreciation and amortization | 3,130 | 2,555 | 23 | % | ||||||
Interest expense | 4,001 | 3,744 | 7 | % | ||||||
Interest income | (8 | ) | (34 | ) | (76 | )% | ||||
Restructuring | 269 | 22 | * | |||||||
Other (income) expense | (23 | ) | 144 | * | ||||||
(Loss) income from continuing operations before income taxes | (11,724 | ) | 6,065 | * | ||||||
Income tax (benefit) expense | (3,696 | ) | 3,264 | * | ||||||
(Loss) income from continuing operations, net of tax | (8,028 | ) | 2,801 | * | ||||||
(Loss) income from discontinued operations, net of tax | (238 | ) | 6,877 | * | ||||||
Net (loss) income | (8,266 | ) | 9,678 | * | ||||||
Net loss from continuing operations attributable to redeemable noncontrolling interest | (792 | ) | (1,934 | ) | (59 | )% | ||||
Net (loss) income attributable to EZCORP, Inc. | $ | (7,474 | ) | $ | 11,612 | * |
* | Represents an increase or decrease in excess of 100% or not meaningful. |
Corporate expenses increased $8.4 million, or 44%, primarily due to:
• | A $7.4 million, or 59%, increase in administrative expense due to a $3.8 million increase in labor expenses and associated costs and a $3.5 million increase in legal and professional fees from the prior-year quarter. The increase in labor expenses and associated costs is primarily attributable to a $2.6 million increase in stock compensation due to the timing of reversal of compensation costs in the prior-year quarter as a result of forfeitures, in addition to other smaller items. The increase in professional fees is primarily associated with the restatement of previously-issued financial statements that we finalized during the current quarter. |
Income tax expense decreased $7.0 million to a $3.7 million benefit in the current quarter, primarily due to an $11.7 million loss from continuing operations before income taxes in the current quarter as compared to income from continuing operations before income taxes of $6.1 million in the prior-year quarter. The effective tax rate from continuing operations for the three-month period ended December 31, 2015 was 32% compared to 54% for the three-month period ended December 31, 2014.
The decrease in (loss) income from discontinued operations, net of tax, was due to substantial exit of our U.S. financial services business during the fourth quarter of fiscal 2015 resulting in minimal activity during the current quarter.
47
Liquidity and Capital Resources
Cash Flows
The table below presents a summary of the sources and uses of our cash:
Three Months Ended December 31, | Percentage Change | |||||||||
2015 | 2014 | |||||||||
(in thousands) | ||||||||||
Cash flows from operating activities | $ | (4,468 | ) | $ | 5,486 | * | ||||
Cash flows from investing activities | (9,363 | ) | (8,185 | ) | 14 | % | ||||
Cash flows from financing activities | (21,675 | ) | 27,428 | * | ||||||
Effect of exchange rate changes on cash and cash equivalents | (837 | ) | (2,455 | ) | (66 | )% | ||||
Net (decrease) increase in cash and cash equivalents | $ | (36,343 | ) | $ | 22,274 | * |
* | Represents an increase or decrease in excess of 100% or not meaningful. |
Cash Flows from Operating Activities
Cash flows from net (loss) income exclusive of non-cash items for the three-month period ended December 31, 2015 were $10.7 million. We further had net payments of $10.3 million pertaining to working capital items, primarily paydowns of accounts payable and other accrued expenses, in addition to $4.9 million in restructuring payments. The net result of these cash flows was $4.5 million of cash used in operating activities for the three-month period ended December 31, 2015.
Change in Cash and Cash Equivalents for the Current Quarter Compared to the Prior-Year Quarter
The decrease in cash flows from operating activities was primarily due to a $19.2 million decrease in net (loss) income exclusive of non-cash items, a $2.7 million increase in restructuring payments and a $2.4 million decrease in dividends from unconsolidated affiliates, partially offset by a $14.3 million increase from changes in operating assets and liabilities.
The decrease in cash flows from investing activities was primarily due to a $21.1 million net decrease in proceeds related to loan activities (net loans repaid and recovery of pawn loan principal through sale of forfeited collateral), partially offset by a $12.1 million decrease in investments in unconsolidated affiliate and a $7.8 million decrease in additions to property and equipment.
The decrease in cash flows from financing activities was primarily due to a $47.0 million net decrease in our receipts/payments on outstanding Grupo Finmart bank borrowings, a $2.9 million increase in payout of deferred and contingent consideration and a $0.5 million decrease in restricted cash, partially offset by a $1.2 million increase in proceeds from settlement of forward currency contracts.
Total debt and capital lease obligations outstanding decreased by $92.6 million, or 21%, to $357.1 million as compared to the prior-year quarter. Grupo Finmart received proceeds of $3.6 million from settlement of remaining foreign currency forwards attributable to the cross-border 8.5% unsecured notes due 2015 which were repaid during the three-month period ended December 31, 2015, which nominally increased our exposure to foreign currency rate movements.
The net effect of these and other smaller items was a $36.3 million decrease in cash on hand, providing a $22.8 million ending cash balance, $7.4 million of which was held by foreign subsidiaries and is not available to fund domestic operations as we intend to permanently reinvest earnings from foreign operations.
Contractual Obligations
In "Part II, Item 7 — Management's Discussion and Analysis of Financial Condition and Results of Operations " of our Annual Report on Form 10-K for the year ended September 30, 2015, we reported that we had $742.1 million in total contractual obligations as of September 30, 2015. There have been no material changes to this total obligation during the current three-month period ended December 31, 2015, other than ordinary fulfillment of obligations in addition to the remaining accrual of $7.5 million associated with the settlement of outstanding issues with the U.S. Consumer Financial Protection Bureau as described in Note 2 of Notes to Interim Condensed Financial Statements included in "Part I, Item 1 — Financial Statements."
We are responsible for the maintenance, property taxes and insurance at most of our locations. In the fiscal year ended September 30, 2015, these collectively amounted to $25.1 million.
48
Sources and Uses of Cash
In February 2015, we completed the acquisition of 12 pawn stores in Central Texas doing business under the "Cash Pawn" brand. The aggregate purchase price for the acquisition was $16.5 million, comprised of $5.0 million cash and 1,168,456 shares of our Class A Non-voting Common Stock (the "Shares"), valued at $10.06 per share (the average closing sales price of the stock on The Nasdaq Stock Market for the five trading days immediately preceding the closing). Under the terms of the transaction, on the first anniversary of the closing date, the Sellers have the right to require us to repurchase the Shares for an aggregate price of $11.8 million (the "Put Option"). The Sellers may terminate the Put Option, in whole or in part, at any time. As of December 31, 2015, the Sellers had not terminated the Put Option in whole or in part, and since then, the Sellers have notified us that they intend to exercise the Put Option on the first anniversary date (February 19, 2016). We will be required to pay the cash to the Sellers within 20 days after they formally exercise the Put Option.
In June and July 2014, we issued $230.0 million aggregate principal amount of Cash Convertible Notes. All of the Cash Convertible Notes were issued pursuant to an indenture dated June 23, 2014 (the "Indenture") by and between us and Wells Fargo Bank, National Association as the trustee. The Cash Convertible Notes were issued in a private offering and resold pursuant to Rule 144A under the Securities Act of 1933. The Cash Convertible Notes pay interest semi-annually in arrears at a rate of 2.125% per annum on June 15 and December 15 of each year, commencing on December 15, 2014, and will mature on June 15, 2019 (the "Maturity Date"). Upon conversion or maturity, the Cash Convertible Notes will be settled only in cash (including, in the case of conversion, an amount of cash representing the net value attributable to certain increases in the price of our Class A Non-voting Common Stock).
Prior to December 15, 2018, the Cash Convertible Notes will be convertible only upon the occurrence of certain events and during certain periods, and thereafter, at any time prior to the close of business on the second scheduled trading day immediately preceding the Maturity Date, as described in the indenture. The Cash Convertible Notes are convertible into cash based on an initial conversion rate of 62.2471 shares of Class A Non-voting Common Stock per $1,000 principal amount of Cash Convertible Notes (equivalent to an initial conversion price of approximately $16.065 per share of our Class A Non-voting Common Stock). The conversion rate will not be adjusted for any accrued and unpaid interest.
We entered into hedges with counterparties to limit our exposure to the additional cash payments above the $230.0 million aggregate principal amount of the Cash Convertible Notes that may be due to the holders upon conversion. In separate transactions, we sold warrants with a strike price of $20.83 per share.
The Cash Convertible Notes are our unsubordinated unsecured obligations and rank senior in right of payment to any of our indebtedness that is expressly subordinated in right of payment to the Cash Convertible Notes; equal in right of payment with all of our other unsecured unsubordinated indebtedness; and effectively junior to all debt or other obligations (including trade payables) of our wholly-owned subsidiaries.
As of December 31, 2015, the Cash Convertible Notes were not convertible because the conversion conditions have not been met. Accordingly, the net balance of the Cash Convertible Notes of $190.1 million was classified as a non-current liability on our condensed consolidated balance sheets as of December 31, 2015.
For an additional description of the Cash Convertible Notes, the conversion terms thereof and the hedges and warrants transactions, see Note 5 of Notes to Interim Condensed Consolidated Financial Statements included in "Part I, Item 1 — Financial Statements." See also "Part II, Item 1A — Risk Factors."
During the three-month period ended December 31, 2015, we paid $3.0 million of $10.5 million accrued associated with the settlement of outstanding issues with the U.S. Consumer Financial Protection Bureau as described in Note 2 of Notes to Interim Condensed Financial Statements included in "Part I, Item 1 — Financial Statements."
During the three-month period ended December 31, 2015, Grupo Finmart issued $6.1 million of 13.5% unsecured notes due September 2016, $6.1 million of 18% unsecured notes due September 2016 and $2.3 million of 20% unsecured notes due March 2016.
During the three-month period ended December 31, 2015, Grupo Finmart repaid the remaining $12.3 million 8.5% unsecured notes due 2015, $1.5 million 10% unsecured notes due 2015, $3.9 million 11% unsecured notes due 2015 and $1.2 million 13% unsecured notes due 2016 outstanding as of September 30, 2015.
During the three-month period ended December 31, 2015, the VIEs repaid a net $11.8 million, including the impact of foreign exchange effects, of its consolidated notes outstanding as of September 30, 2015.
49
We currently anticipate that cash flow from operations and our cash on hand will be adequate to fund our contractual obligations, planned capital expenditures and working capital requirements during the remainder of the fiscal year.
Off-Balance Sheet Arrangements
As a result of exiting USFS, our off-balance sheet arrangements discussed in "Part II, Item 7 — Management's Discussion and Analysis of Financial Condition and Results of Operations" of our Annual Report on Form 10-K for the year ended September 30, 2015 have been substantially eliminated as of December 31, 2015.
Critical Accounting Policies
In "Part II, Item 8 — Financial Statements and Supplementary Data" of our Annual Report on Form 10-K for the year ended September 30, 2015, we disclosed certain critical accounting policies, including Grupo Finmart revenue recognition, bad debt and allowance for losses, as well as goodwill and other intangible assets. The following provides supplementary discussion of those accounting policies during the current quarter.
Grupo Finmart Revenue Recognition for Long-Term Unsecured Consumer Loan Revenue and Bad Debt Allowance for Losses
During the current quarter we became aware of processing and timing delays from certain agencies in remitting cash to Grupo Finmart. We do not believe this will have a significant impact upon ultimate cash collection. We are evaluating the collectability of all Grupo Finmart convenios to ensure timely future receipt of cash. Any future cash collections for loans that are currently non-performing will be accounted for under the cost recovery method.
Our allowance recorded on Grupo Finmart performing loans as of December 31, 2015 was 5%. We continue to monitor collections and may revise our reserve rate on performing loans in future reporting periods as a result of additional information that becomes known.
Goodwill and Other Intangible Assets
During the current quarter, we continued to experience a decline in share price which reduced our overall market capitalization. We reviewed our calculated enterprise fair value, used during our annual goodwill impairment assessment as of September 30, 2015, to market capitalization reconciliation as of December 31, 2015. Given the substantial decline in share price during the current quarter, we considered both the market capitalization calculated using the ending share price as of December 31, 2015 multiplied by the number of shares outstanding as of December 31, 2015, in addition to the market capitalization calculated using the 90-day average share price for the current quarter multiplied by the average number of shares outstanding during the current quarter. In reviewing these reconciliations of enterprise fair value to market capitalization, we noted that the implied control premium remained within what we consider to be a reasonable range. As such, we have not performed an interim goodwill impairment assessment. We continue to evaluate future declines in stock price in addition to other factors including those in FASB ASC 350-20-35-3C to determine whether goodwill shall be tested for impairment based on changes in events or circumstances that would more likely than not reduce the fair value of our reporting units below their carrying amounts.
Recently Adopted Accounting Policies and Recently Issued Accounting Pronouncements
See Note 1 of Notes to Interim Condensed Consolidated Financial Statements included in "Part I, Item 1 — Financial Statements."
50
Cautionary Statement Regarding Risks and Uncertainties that May Affect Future Results
This Quarterly Report on Form 10-Q, including Management’s Discussion and Analysis of Financial Condition and Results of Operations, includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. We intend that all forward-looking statements be subject to the safe harbors created by these laws. All statements, other than statements of historical facts, regarding our strategy, future operations, financial position, future revenues, projected costs, prospects, plans and objectives are forward-looking statements. These statements are often, but not always, made with words or phrases like "may," "should," "could," "will," "predict," "anticipate," "believe," "estimate," "expect," "intend," "plan," "projection" and similar expressions. Such statements are only predictions of the outcome and timing of future events based on our current expectations and currently available information and, accordingly, are subject to substantial risks, uncertainties and assumptions. Actual results could differ materially from those expressed in the forward-looking statements due to a number of risks and uncertainties, many of which are beyond our control. In addition, we cannot predict all of the risks and uncertainties that could cause our actual results to differ from those expressed in the forward-looking statements. Accordingly, you should not regard any forward-looking statements as a representation that the expected results will be achieved. Important risk factors that could cause results or events to differ from current expectations are identified and described in "Part I, Item 1A — Risk Factors" of our Annual Report on Form 10-K for the year ended September 30, 2015, supplemented by those described in "Part II, Item 1A — Risk Factors" of this Quarterly Report.
We specifically disclaim any responsibility to publicly update any information contained in a forward-looking statement except as required by law. All forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary statement.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risks relating to our operations result primarily from changes in interest rates, gold values and foreign currency exchange rates, and are described in detail in "Part II, Item 7A — Quantitative and Qualitative Disclosures about Market Risk" of our Annual Report on Form 10-K for the year ended September 30, 2015. There have been no material changes to our exposure to market risks since September 30, 2015.
ITEM 4. CONTROLS AND PROCEDURES
This report includes the certifications of our Chief Executive Officer and Chief Financial Officer required by Rule 13a-14 of the Securities Exchange Act of 1934 (the "Exchange Act"). See Exhibits 31.1 and 31.2. This Item 4 includes information concerning the controls and control evaluations referred to in those certifications.
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) are designed to ensure that information required to be disclosed in the reports we file or submit under the Securities Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures.
In connection with the preparation of this Quarterly Report, our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of December 31, 2015. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective as of December 31, 2015 due to the existence of the material weaknesses in internal control over financial reporting described below (which we view as an integral part of our disclosure controls and procedures). Based on the performance of additional procedures designed to ensure the reliability of our financial reporting, we believe that the condensed consolidated financial statements included in this Quarterly Report fairly present, in all material respects, our financial position, results of operations and cash flows as of the dates, and for the periods, presented, in conformity with U.S. GAAP.
Management's Report on Internal Control Over Financial Reporting
Management, under the supervision of the Chief Executive Officer and the Chief Financial Officer, is responsible for establishing and maintaining adequate internal control over financial reporting and for the assessment of the effectiveness of our internal control over financial reporting. Internal control over financial reporting (as defined in Rules 13a-15(f) and 15d(f) under the Exchange Act) is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with U.S. GAAP. Internal control over financial reporting includes those policies and procedures that (a) pertain to the maintenance of records that, in reasonable
51
detail, accurately and fairly reflect the transactions and dispositions of assets, (b) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, (c) provide reasonable assurance that receipts and expenditures are being made only in accordance with appropriate authorization of management and the Board of Directors, and (d) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on the financial statements.
In connection with the preparation of our Annual Report on Form 10-K for the year ended September 30, 2015, our management, under the supervision and with the participation of our current Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our internal control over financial reporting as of September 30, 2015, and concluded that we did not maintain effective internal control over financial reporting as of September 30, 2015 due to the identification of material weaknesses.
Management identified a number of deficiencies in the design and operating effectiveness of the Company’s internal controls as of September 30, 2015 that represent material weaknesses in our internal control over financial reporting. These deficiencies are the result of management’s failure to design, implement and maintain adequate operational and internal controls and processes to (1) identify complex transactions requiring specialized accounting expertise and other financial reporting requirements, (2) monitor and report the performance of the Grupo Finmart loan portfolio, and (3) identify various accounting errors (including errors in accounting for income taxes, stock-based compensation, restructuring and other less material items).
Remediation Plan
Management is in the process of designing and implementing remediation efforts intended to address the material weaknesses described above. These remediation efforts are focused on:
• | Identifying and hiring additional internal resources in both Corporate Accounting and Grupo Finmart; |
• | Improving the organizational structure to provide more direct management oversight for Grupo Finmart; |
• | Establishing and maintaining appropriate operational and risk assessment processes, as well as transactional controls, at both the Grupo Finmart and EZCORP level in order to (1) ensure engagement and utilization of appropriately qualified U.S. GAAP experts where required and (2) provide appropriate access and visibility to loan performance information; and |
• | Enhancing the overall control environment within both EZCORP and Grupo Finmart. |
Management, under the supervision of the Audit Committee, is developing a comprehensive remediation plan, including a detailed plan and timetable for implementation, and reports regularly to the Audit Committee regarding the status of the implementation activities.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting during the quarter ended December 31, 2015 that have materially affected or are reasonably likely to materially affect our internal control over financial reporting, other than the effects of the remediation discussed above.
Inherent Limitations on Internal Controls
Notwithstanding the foregoing, management does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent or detect all errors and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system will be met. Limitations inherent in any control system include the following:
• | Judgments in decision-making can be faulty, and control and process breakdowns can occur because of simple errors or mistakes. |
• | Controls can be circumvented by individuals, acting alone or in collusion with others, or by management override. |
• | The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. |
• | Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with associated policies or procedures. |
52
• | The design of a control system must reflect the fact that resources are constrained, and the benefits of controls must be considered relative to their costs. |
Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.
PART II — OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
See Note 7 of Notes to Interim Condensed Consolidated Financial Statements included in "Part I, Item 1 — Financial Statements."
ITEM 1A. RISK FACTORS
Important risk factors that could affect our operations and financial performance, or that could cause results or events to differ from current expectations, are described in "Part I, Item 1A — Risk Factors" of our Annual Report on Form 10-K for the year ended September 30, 2015, as supplemented by the information set forth below. These factors are further supplemented by those discussed in “Part I, Item 3 — Quantitative and Qualitative Disclosures about Market Risk” and "Part II, Item 1 — Legal Proceedings" of this Quarterly Report.
Our financial position and liquidity could be adversely affected by Grupo Finmart's liquidity needs — Under the Indenture governing our Cash Convertible Notes, events of default with respect to the Cash Convertible Notes include a default by us or any of our subsidiaries (including Grupo Finmart) on more than $25 million of indebtedness for money borrowed if that default (a) results in such indebtedness becoming or being declared due and payable or (b) constitutes a failure to pay principal when due and payable and, in either such case, the acceleration is not rescinded, the failure to pay is not cured or the indebtedness is not repaid or discharged within 30 days. Indebtedness for this purpose would include debt that, by its terms, is non-recourse to EZCORP. It is not clear whether "indebtedness for money borrowed" would include debt issued by our consolidated VIEs, as described in Note 5 of Notes to Interim Condensed Financial Statements included in "Part I, Item 1 — Financial Statements."
As discussed in Notes 11 and 12 of Notes to Interim Condensed Financial Statements included in "Part I, Item 1 — Financial Statements," Grupo Finmart has entered into certain foreign currency forward contracts in connection with the formation of the VIEs and the related transfers of certain loans. EZCORP has guaranteed the future cash outflows of the forward contracts, and those future cash outflows currently total $47.3 million.
Although we currently expect that that Grupo Finmart will have sufficient liquidity to provide for its outstanding indebtedness and obligations when due, any default by Grupo Finmart, even on debt that is non-recourse to EZCORP, could adversely affect our consolidated financial position and liquidity.
ITEM 6. EXHIBITS
The following exhibits are filed with, or incorporated by reference into, this report.
Exhibit No. | Description of Exhibit | |
31.1* | Certification of Stuart I. Grimshaw, Chief Executive Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2* | Certification of Mark S. Ashby, Chief Financial Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1** | Certifications of Stuart I. Grimshaw, Chief Executive Officer, and Mark S. Ashby, Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101.INS*** | XBRL Instance Document | |
101.SCH*** | XBRL Taxonomy Extension Schema Document | |
101.CAL*** | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.LAB*** | XBRL Taxonomy Label Linkbase Document | |
101.DEF*** | XBRL Taxonomy Extension Definition Linkbase Document | |
101.PRE*** | XBRL Taxonomy Extension Presentation Linkbase Document |
53
* | Filed herewith. |
** | Furnished herewith. |
*** | Filed herewith as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) condensed consolidated Balance Sheets as of December 31, 2015, December 31, 2014 and September 30, 2015; (ii) Condensed Consolidated Statements of Operations for the three-months ended December 31, 2015 and December 31, 2014; (iii) Condensed Consolidated Statements of Comprehensive Loss for the three-months ended December 31, 2015 and December 31, 2014 (iv) Condensed Consolidated Statements of Cash Flows for the three-months ended December 31, 2015 and December 31, 2014; and (v) Notes to Interim Condensed Consolidated Financial Statements. |
54
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.
EZCORP, INC. | |||
Date: | February 8, 2016 | /s/ David McGuire | |
David McGuire, Deputy Chief Financial Officer and Chief Accounting Officer (principal accounting officer) |
55
EXHIBIT INDEX
Exhibit No. | Description of Exhibit | |
31.1* | Certification of Stuart I. Grimshaw, Chief Executive Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2* | Certification of Mark S. Ashby, Chief Financial Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1** | Certifications of Stuart I. Grimshaw, Chief Executive Officer, and Mark S. Ashby, Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101.INS*** | XBRL Instance Document | |
101.SCH*** | XBRL Taxonomy Extension Schema Document | |
101.CAL*** | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.LAB*** | XBRL Taxonomy Label Linkbase Document | |
101.DEF*** | XBRL Taxonomy Extension Definition Linkbase Document | |
101.PRE*** | XBRL Taxonomy Extension Presentation Linkbase Document |
* | Filed herewith. |
** | Furnished herewith. |
*** | Filed herewith as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets as of December 31, 2015, December 31, 2014 and September 30, 2015; (ii) Condensed Consolidated Statements of Operations for the three-months ended December 31, 2015 and December 31, 2014; (iii) Condensed Consolidated Statements of Comprehensive Loss for the three-months ended December 31, 2015 and December 31, 2014 (iv) Condensed Consolidated Statements of Cash Flows for the three-months ended December 31, 2015 and December 31, 2014; and (v) Notes to Interim Condensed Consolidated Financial Statements. |
56