0-19133 (Commission File Number) | 75-2237318 (IRS Employer Identification No.) |
(d) Exhibits: | |||
99.1 | Press release, dated July 16, 2015, announcing the Company's financial results for the three and six month periods ended June 30, 2015. |
Dated: July 16, 2015 | FIRST CASH FINANCIAL SERVICES, INC. |
(Registrant) | |
/s/ R. DOUGLAS ORR | |
R. Douglas Orr | |
Executive Vice President and Chief Financial Officer | |
(Principal Financial and Accounting Officer) |
Exhibit Number | Document |
99.1 | Press release, dated July 16, 2015, announcing the Company's financial results for the three and six month periods ended June 30, 2015. |
• | Diluted earnings per share for the second quarter of 2015 totaled $0.47 compared to $0.55 in the same prior-year period. Second quarter 2015 earnings were impacted by approximately $0.04 per share in non-recurring expenses related to acquisition costs and payday lending store closures. On a comparative basis with the prior year, second quarter 2015 earnings were reduced by an additional $0.11 per share due to the impact of foreign currency fluctuations and decreases in non-core jewelry scrapping and payday lending operations. A summary of comparative earnings per share impacts is included elsewhere in this release. |
• | Year-to-date diluted earnings per share were $1.06 compared to $1.32 in the same prior-year period. Comparative earnings for the first half of 2015 were impacted by $0.43 per share, primarily due to the impacts described above and in the summary of comparative earnings per share impacts included elsewhere in this release. |
• | EBITDA (earnings before interest, taxes, depreciation and amortization) for the trailing twelve months ended June 30, 2015 totaled $141.5 million, an increase of 6% on a constant currency basis. Net income was $76.6 million for the trailing twelve month period. A reconciliation of EBITDA to net income is provided elsewhere in this release. |
• | Core pawn revenue from retail merchandise sales and pawn service fees increased 16% during the second quarter of 2015 compared to the second quarter of 2014. Total revenue increased to $167.6 million, an 11% improvement, reflecting strong growth in core pawn revenues partially offset by a 30% decline in total non-core payday lending and jewelry scrapping revenues. |
• | Retail merchandise sales increased by 20% for the second quarter of 2015, compared to the prior-year period, with increases of 22% in Mexico and 17% in the U.S. Pawn fee revenue grew 10% in total compared to the prior-year period, with increases of 11% and 8% in Mexico and the U.S., respectively. |
• | Same-store revenue growth from core pawn operations (excluding scrap jewelry sales and consumer loan fees) increased 8% in Mexico and 4% overall in the second quarter compared to the prior-year period. The overall growth was net of a 1% decrease in U.S. same-store revenues, which represented a significant sequential improvement over the 3% decline recorded in the first quarter of 2015. |
• | For the first half of 2015, 52% of revenues were from operations in Mexico which are primarily conducted in Mexican pesos and translated into U.S. dollars, for financial reporting purposes, at the weighted average exchange rate for the period. On a constant currency basis, using the prior year exchange rate, 55% of first half revenues would have been generated in Mexico. |
• | Driven by a 7% decrease in the market price of gold and a 30% decline in volume, revenue from non-core wholesale scrap jewelry operations decreased 37% in the second quarter of 2015 compared to the second quarter of 2014. The gross margin for scrap jewelry sales improved to 19% in the second quarter of 2015, compared to 17% in the prior-year period. |
• | Non-core consumer loan revenue from payday and title lending operations decreased 19% in the second quarter of 2015 compared to the second quarter of 2014. The decline in non-core consumer loan revenues reflects the Company’s on-going strategic downsizing of these operations. The Company’s U.S. consumer loan business comprised only 4% of total revenue in the second quarter of 2015. |
• | The consolidated gross margin on retail merchandise sales remained solid at 38% during the second quarter of 2015, given the continued shift in the Company's consolidated retail product mix toward general merchandise inventory that carries slightly lower margins than retail jewelry items. |
• | Pawn loans receivable increased by 10% on a year-over-year basis at quarter end as pawn loans grew equally in both the U.S. and Mexico. On a same-store basis, pawn loans increased slightly in Mexico, with loan growth remaining stronger in the interior markets, offset by decreases in certain mature markets mostly in northern Mexico regions. Same-store pawn loans were down 4% in the U.S., a slight improvement compared to December 2014 when the loans declined 5% due largely to the impact of lower gasoline prices on U.S. pawn loan demand. |
• | Consolidated annualized inventory turns for the trailing twelve months ended June 30, 2015 were 3.5 times per year. Aged inventories (items held for over a year) accounted for approximately 6% of total inventories, which slightly exceeded the Company’s historical average due primarily to aged inventories in recently acquired stores. Excluding inventories in the stores acquired during the past twelve months, aged inventories represented only 4% of total inventories. |
• | Total inventories at June 30, 2015 increased 23% over the prior-year period, in-line with store growth and largely driven by acquisitions. |
• | Year-to-date, a total of 53 stores have been added as the Company acquired 29 large format pawn store locations in the U.S. and opened 24 new stores in Mexico. |
• | During the twelve months ended June 30, 2015, the Company added 133 net new large format pawn locations, representing a 17% increase in the total number of large format pawn stores. |
• | In June 2015, the Company completed the acquisition of a 25-store chain of large format pawn stores with 24 locations in North Carolina and one in Virginia. In addition, the Company acquired two pawn stores located in Kentucky in a separate asset purchase transaction. Second quarter earnings results include non-recurring transaction and integration costs of approximately $0.03 per share associated with acquisition activities. |
• | As previously announced, the Company intends to close seven additional consumer lending locations in Texas during the second half of 2015 as part of its strategy to further reduce exposure to payday lending products. This represents a 12% decrease in the number of U.S. consumer lending locations, and will reduce the number of total remaining U.S. locations to 51 stores, all of which are in Texas. |
• | As of June 30, 2015, the Company operated 1,046 stores composed of 694 stores in Mexico, of which 651 are large format, full-service pawn stores and 352 stores in the U.S., of which 283 are large format, full-service pawn stores. |
• | Pre-tax store operating margins were 25% for the trailing twelve months ended June 30, 2015. Excluding the impacts of non-core payday lending and wholesale scrap jewelry operations, operating efficiency remained consistent with the prior year. |
• | The EBITDA margin was 20% for the trailing twelve months ended June 30, 2015 and the net operating margin (pre-tax income) was 15% for the same period. The calculation of EBITDA margin is provided elsewhere in this release. |
• | The Company’s return on equity for the trailing twelve months ended June 30, 2015 was 17% and the return on assets was 11% for the same period. |
• | As of June 30, 2015, the Company had $77 million in cash on its balance sheet and $114 million of availability for future borrowings under its long-term revolving bank credit facilities. The average interest rate on the Company’s $56 million currently outstanding bank debt is 2.69%. |
• | The leverage ratio at June 30, 2015 (outstanding indebtedness divided by trailing twelve months EBITDA) was 1.8:1. Net debt, defined as funded debt less invested cash, was $189 million at June 30, 2015. The leverage ratio of EBITDA to net debt was 0.7:1 and the ratio of net debt to equity was 0.4:1. |
• | Cash provided by operating activities was $91 million for the trailing twelve months ended June 30, 2015, while free cash flow totaled $72 million. Free cash flow is defined in the detailed reconciliation of non-GAAP financial measures provided elsewhere in this release. |
• | The Company authorized a two million share stock repurchase plan in January 2015. Year-to-date through June 30, 2015, the Company has repurchased 463,000 shares under the plan at an aggregate cost of $23 million. |
• | For the trailing twelve months ended June 30, 2015, the Company invested $84 million in acquisitions, $20 million in capital expenditures and $54 million in stock repurchases, funded primarily with operating cash flows and a $37 million increase in net debt. |
• | Due to the significant further weakening of the Mexican peso during the first and second quarters of 2015, combined with further declines in the price of gold and additional downsizing of the Company’s U.S. payday operations, the Company is updating its fiscal full-year 2015 earnings guidance to a range of $2.60 to $2.75 per diluted share. This compares to the previous guidance at the lower end of the range of $2.75 to $2.90 per share. |
◦ | The Company’s previous guidance, at the low end of the original fiscal 2015 range, was based on a projected exchange rate of approximately 15.25 Mexican pesos / U.S. dollar for June and the remainder of the year. Based upon the continued volatility and recent further weakening of the exchange rate, we are now assuming an exchange rate in a range of 15.5 to 16.25 Mexican pesos / U.S. dollar for the balance of the year. Accordingly, the incremental foreign currency exchange rate impact for the second half of the year is estimated to be an additional $0.04 to $0.08 per share of earnings headwind. |
◦ | The previous assumption for the price of gold for 2015 was in a range of $1,200 to $1,300 per ounce. Assuming a revised range of $1,100 to $1,200 per ounce based on current market conditions, coupled with a reduction in expected gold transaction volumes, the impact to second half earnings from reduced scrap jewelry profits is in a range of approximately $0.03 to $0.05 per share. |
◦ | The updated fiscal 2015 earnings estimates are further tempered by a greater than expected year-over-year decline in earnings from payday and title lending operations driven in large part by new payday regulations in Texas and the strategic closure of additional locations by the Company. As a result, the Company has reduced its previous second half forecast for consumer lending earnings by $0.02 per share. |
◦ | Earnings for the third quarter of fiscal 2015 that factor in the anticipated headwinds mentioned above are expected to be in the range of $0.60 to $0.66 per diluted share. |
• | The Company now expects to add approximately 80 to 90 new stores in 2015. A majority of the additions are expected to be de novo large format pawn stores in Mexico. |
• | changes in regional, national or international economic conditions, including inflation rates, unemployment rates and energy prices; |
• | changes in foreign currency exchange rates and the U.S. dollar to Mexican peso exchange rate in particular; |
• | changes in consumer demand, including purchasing, borrowing and repayment behaviors; |
• | changes in pawn forfeiture rates and credit loss provisions; |
• | changes in the market value of pawn collateral and merchandise inventories, including gold prices and the value of consumer electronics and other products; |
• | changes or increases in competition; |
• | the ability to locate, open and staff new stores and successfully integrate acquisitions; |
• | the availability or access to sources of used merchandise inventory; |
• | changes in credit markets, interest rates and the ability to establish, renew and/or extend the Company’s debt financing; |
• | the ability to maintain banking relationships for treasury services and processing of certain consumer lending transactions; |
• | the ability to hire and retain key management personnel; |
• | new federal, state or local legislative initiatives or governmental regulations (or changes to existing laws and regulations) affecting pawn businesses, consumer loan businesses and credit services organizations (in both the United States and Mexico), including administrative or legal interpretations thereto; |
• | risks and uncertainties related to foreign operations in Mexico; |
• | changes in import/export regulations and tariffs or duties; |
• | changes in banking, anti-money laundering or gun control regulations; |
• | unforeseen litigation or regulatory investigations; |
• | changes in tax rates or policies in the U.S. and Mexico; |
• | inclement weather, natural disasters and public health issues; |
• | security breaches, cyber attacks or fraudulent activity; |
• | a prolonged interruption in the Company’s operations of its facilities, systems, and business functions, including its information technology and other business systems; |
• | the implementation of new, or changes in the interpretation of existing, accounting principles or financial reporting requirements; and |
• | future business decisions. |
Pawn Locations | Consumer | |||||||||||
Large | Small | Loan | Total | |||||||||
Format (1) | Format (2) | Locations (3) | Locations | |||||||||
Domestic: | ||||||||||||
Total locations, beginning of period | 255 | 11 | 65 | 331 | ||||||||
Locations acquired | 29 | — | — | 29 | ||||||||
Locations closed or consolidated | (1 | ) | — | (7 | ) | (8 | ) | |||||
Total locations, end of period | 283 | 11 | 58 | 352 | ||||||||
International: | ||||||||||||
Total locations, beginning of period | 629 | 17 | 28 | 674 | ||||||||
New locations opened | 24 | — | — | 24 | ||||||||
Locations closed or consolidated | (2 | ) | (2 | ) | — | (4 | ) | |||||
Total locations, end of period | 651 | 15 | 28 | 694 | ||||||||
Total: | ||||||||||||
Total locations, beginning of period | 884 | 28 | 93 | 1,005 | ||||||||
New locations opened | 24 | — | — | 24 | ||||||||
Locations acquired | 29 | — | — | 29 | ||||||||
Locations closed or consolidated | (3 | ) | (2 | ) | (7 | ) | (12 | ) | ||||
Total locations, end of period | 934 | 26 | 86 | 1,046 |
(1) | The large format locations include retail showrooms and accept a broad array of pawn collateral including consumer electronics, appliances, power tools, jewelry and other general merchandise items. At June 30, 2015, 130 of the U.S. large format pawn stores, which are primarily located in Texas, also offered consumer loans or credit services products. |
(2) | The small format locations typically have limited retail operations and primarily accept jewelry and small electronic items as pawn collateral and also offer consumer loans or credit services products. |
(3) | The Company’s U.S. free-standing, small format consumer loan locations offer a credit services product and are all located in Texas. The Company intends to close an additional seven U.S. consumer loan locations in the second half of fiscal 2015. The Mexico locations offer small, short-term consumer loans. The Company’s credit services operations also include an internet distribution channel for customers residing in the state of Texas. |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Revenue: | ||||||||||||||||
Retail merchandise sales | $ | 105,625 | $ | 97,188 | $ | 216,079 | $ | 195,896 | ||||||||
Pawn loan fees | 47,583 | 47,555 | 96,237 | 95,193 | ||||||||||||
Consumer loan and credit services fees | 6,710 | 8,416 | 14,305 | 18,200 | ||||||||||||
Wholesale scrap jewelry revenue | 7,705 | 12,167 | 17,025 | 25,814 | ||||||||||||
Total revenue | 167,623 | 165,326 | 343,646 | 335,103 | ||||||||||||
Cost of revenue: | ||||||||||||||||
Cost of retail merchandise sold | 65,636 | 59,093 | 133,882 | 119,583 | ||||||||||||
Consumer loan and credit services loss provision | 1,709 | 2,236 | 2,706 | 3,979 | ||||||||||||
Cost of wholesale scrap jewelry sold | 6,232 | 10,076 | 14,241 | 21,164 | ||||||||||||
Total cost of revenue | 73,577 | 71,405 | 150,829 | 144,726 | ||||||||||||
Net revenue | 94,046 | 93,921 | 192,817 | 190,377 | ||||||||||||
Expenses and other income: | ||||||||||||||||
Store operating expenses | 51,746 | 48,934 | 104,067 | 97,426 | ||||||||||||
Administrative expenses | 14,669 | 13,615 | 28,507 | 26,944 | ||||||||||||
Depreciation and amortization | 4,467 | 4,325 | 9,014 | 8,597 | ||||||||||||
Interest expense | 4,126 | 3,910 | 8,146 | 5,346 | ||||||||||||
Interest income | (393 | ) | (262 | ) | (737 | ) | (343 | ) | ||||||||
Total expenses and other income | 74,615 | 70,522 | 148,997 | 137,970 | ||||||||||||
Income from continuing operations before income taxes | 19,431 | 23,399 | 43,820 | 52,407 | ||||||||||||
Provision for income taxes | 6,092 | 7,384 | 13,693 | 13,438 | ||||||||||||
Income from continuing operations | 13,339 | 16,015 | 30,127 | 38,969 | ||||||||||||
Loss from discontinued operations, net of tax | — | — | — | (272 | ) | |||||||||||
Net income | $ | 13,339 | $ | 16,015 | $ | 30,127 | $ | 38,697 | ||||||||
Basic income per share: | ||||||||||||||||
Income from continuing operations | $ | 0.47 | $ | 0.55 | $ | 1.06 | $ | 1.35 | ||||||||
Loss from discontinued operations | — | — | — | (0.01 | ) | |||||||||||
Net income per basic share | $ | 0.47 | $ | 0.55 | $ | 1.06 | $ | 1.34 | ||||||||
Diluted income per share: | ||||||||||||||||
Income from continuing operations | $ | 0.47 | $ | 0.55 | $ | 1.06 | $ | 1.33 | ||||||||
Loss from discontinued operations | — | — | — | (0.01 | ) | |||||||||||
Net income per diluted share | $ | 0.47 | $ | 0.55 | $ | 1.06 | $ | 1.32 | ||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 28,196 | 28,938 | 28,299 | 28,945 | ||||||||||||
Diluted | 28,411 | 29,341 | 28,515 | 29,341 |
June 30, | December 31, | |||||||||||
2015 | 2014 | 2014 | ||||||||||
(in thousands) | ||||||||||||
ASSETS | ||||||||||||
Cash and cash equivalents | $ | 77,430 | $ | 84,055 | $ | 67,992 | ||||||
Pawn loan fees and service charges receivable | 17,611 | 17,808 | 16,926 | |||||||||
Pawn loans | 124,969 | 123,901 | 118,536 | |||||||||
Consumer loans, net | 1,070 | 1,339 | 1,241 | |||||||||
Inventories | 88,080 | 77,587 | 91,088 | |||||||||
Other current assets | 10,862 | 7,072 | 12,092 | |||||||||
Total current assets | 320,022 | 311,762 | 307,875 | |||||||||
Property and equipment, net | 111,754 | 112,488 | 113,750 | |||||||||
Goodwill, net | 300,378 | 254,918 | 276,882 | |||||||||
Other non-current assets | 17,420 | 15,559 | 16,168 | |||||||||
Total assets | $ | 749,574 | $ | 694,727 | $ | 714,675 | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Accounts payable and accrued liabilities | $ | 39,496 | $ | 42,400 | $ | 42,559 | ||||||
Income taxes payable | 1,333 | — | — | |||||||||
Total current liabilities | 40,829 | 42,400 | 42,559 | |||||||||
Revolving unsecured credit facility | 56,000 | — | 22,400 | |||||||||
Senior unsecured notes | 200,000 | 200,000 | 200,000 | |||||||||
Deferred tax liabilities | — | 9,970 | 1,165 | |||||||||
Total liabilities | 296,829 | 252,370 | 266,124 | |||||||||
Stockholders’ equity: | ||||||||||||
Preferred stock | — | — | — | |||||||||
Common stock | 399 | 394 | 397 | |||||||||
Additional paid-in capital | 193,977 | 178,978 | 188,062 | |||||||||
Retained earnings | 613,021 | 536,425 | 582,894 | |||||||||
Accumulated other comprehensive loss from | ||||||||||||
cumulative foreign currency translation adjustments | (35,044 | ) | (7,439 | ) | (26,168 | ) | ||||||
Common stock held in treasury, at cost | (319,608 | ) | (266,001 | ) | (296,634 | ) | ||||||
Total stockholders’ equity | 452,745 | 442,357 | 448,551 | |||||||||
Total liabilities and stockholders’ equity | $ | 749,574 | $ | 694,727 | $ | 714,675 |
Three Months Ended | Increase/(Decrease) | |||||||||||||||||||
June 30, | Constant Currency | |||||||||||||||||||
2015 | 2014 | Increase/(Decrease) | Basis | |||||||||||||||||
Domestic revenue: | ||||||||||||||||||||
Retail merchandise sales | $ | 44,323 | $ | 37,877 | $ | 6,446 | 17 | % | 17 | % | ||||||||||
Pawn loan fees | 22,060 | 20,381 | 1,679 | 8 | % | 8 | % | |||||||||||||
Consumer loan and credit services fees | 6,174 | 7,710 | (1,536 | ) | (20 | )% | (20 | )% | ||||||||||||
Wholesale scrap jewelry revenue | 4,410 | 6,865 | (2,455 | ) | (36 | )% | (36 | )% | ||||||||||||
76,967 | 72,833 | 4,134 | 6 | % | 6 | % | ||||||||||||||
International revenue: | ||||||||||||||||||||
Retail merchandise sales | 61,302 | 59,311 | 1,991 | 3 | % | 22 | % | |||||||||||||
Pawn loan fees | 25,523 | 27,174 | (1,651 | ) | (6 | )% | 11 | % | ||||||||||||
Consumer loan and credit services fees | 536 | 706 | (170 | ) | (24 | )% | (11 | )% | ||||||||||||
Wholesale scrap jewelry revenue | 3,295 | 5,302 | (2,007 | ) | (38 | )% | (38 | )% | ||||||||||||
90,656 | 92,493 | (1,837 | ) | (2 | )% | 15 | % | |||||||||||||
Total revenue: | ||||||||||||||||||||
Retail merchandise sales | 105,625 | 97,188 | 8,437 | 9 | % | 20 | % | |||||||||||||
Pawn loan fees | 47,583 | 47,555 | 28 | — | % | 10 | % | |||||||||||||
Consumer loan and credit services fees | 6,710 | 8,416 | (1,706 | ) | (20 | )% | (19 | )% | ||||||||||||
Wholesale scrap jewelry revenue (1) | 7,705 | 12,167 | (4,462 | ) | (37 | )% | (37 | )% | ||||||||||||
$ | 167,623 | $ | 165,326 | $ | 2,297 | 1 | % | 11 | % |
(1) | Wholesale scrap jewelry revenue during the three months ended June 30, 2015 consisted primarily of gold sales, of which approximately 5,600 ounces were sold at an average price of $1,203 per ounce, compared to approximately 8,000 ounces of gold sold at $1,318 per ounce in the prior-year period. |
Six Months Ended | Increase/(Decrease) | |||||||||||||||||||
June 30, | Constant Currency | |||||||||||||||||||
2015 | 2014 | Increase/(Decrease) | Basis | |||||||||||||||||
Domestic revenue: | ||||||||||||||||||||
Retail merchandise sales | $ | 96,329 | $ | 83,452 | $ | 12,877 | 15 | % | 15 | % | ||||||||||
Pawn loan fees | 45,966 | 43,283 | 2,683 | 6 | % | 6 | % | |||||||||||||
Consumer loan and credit services fees | 13,238 | 16,822 | (3,584 | ) | (21 | )% | (21 | )% | ||||||||||||
Wholesale scrap jewelry revenue | 10,148 | 15,408 | (5,260 | ) | (34 | )% | (34 | )% | ||||||||||||
165,681 | 158,965 | 6,716 | 4 | % | 4 | % | ||||||||||||||
International revenue: | ||||||||||||||||||||
Retail merchandise sales | 119,750 | 112,444 | 7,306 | 6 | % | 23 | % | |||||||||||||
Pawn loan fees | 50,271 | 51,910 | (1,639 | ) | (3 | )% | 12 | % | ||||||||||||
Consumer loan and credit services fees | 1,067 | 1,378 | (311 | ) | (23 | )% | (11 | )% | ||||||||||||
Wholesale scrap jewelry revenue | 6,877 | 10,406 | (3,529 | ) | (34 | )% | (34 | )% | ||||||||||||
177,965 | 176,138 | 1,827 | 1 | % | 16 | % | ||||||||||||||
Total revenue: | ||||||||||||||||||||
Retail merchandise sales | 216,079 | 195,896 | 20,183 | 10 | % | 20 | % | |||||||||||||
Pawn loan fees | 96,237 | 95,193 | 1,044 | 1 | % | 9 | % | |||||||||||||
Consumer loan and credit services fees | 14,305 | 18,200 | (3,895 | ) | (21 | )% | (21 | )% | ||||||||||||
Wholesale scrap jewelry revenue (1) | 17,025 | 25,814 | (8,789 | ) | (34 | )% | (34 | )% | ||||||||||||
$ | 343,646 | $ | 335,103 | $ | 8,543 | 3 | % | 10 | % |
(1) | Wholesale scrap jewelry revenue during the six months ended June 30, 2015 consisted primarily of gold, of which approximately 12,200 ounces sold at an average selling price of $1,201 per ounce, compared to approximately 16,900 ounces of gold sold at $1,311 per ounce in the prior-year period. |
Increase/(Decrease) | ||||||||||||||||||||
Balance at June 30, | Constant Currency | |||||||||||||||||||
2015 | 2014 | Increase/(Decrease) | Basis | |||||||||||||||||
Domestic: | ||||||||||||||||||||
Pawn loans | $ | 69,080 | $ | 63,000 | $ | 6,080 | 10 | % | 10 | % | ||||||||||
CSO credit extensions held by independent third-party (1) | 8,440 | 10,258 | (1,818 | ) | (18 | )% | (18 | )% | ||||||||||||
Other consumer loans | 626 | 772 | (146 | ) | (19 | )% | (19 | )% | ||||||||||||
78,146 | 74,030 | 4,116 | 6 | % | 6 | % | ||||||||||||||
International: | ||||||||||||||||||||
Pawn loans | 55,889 | 60,901 | (5,012 | ) | (8 | )% | 10 | % | ||||||||||||
Other consumer loans | 444 | 567 | (123 | ) | (22 | )% | (6 | )% | ||||||||||||
56,333 | 61,468 | (5,135 | ) | (8 | )% | 9 | % | |||||||||||||
Total: | ||||||||||||||||||||
Pawn loans | 124,969 | 123,901 | 1,068 | 1 | % | 10 | % | |||||||||||||
CSO credit extensions held by independent third-party (1) | 8,440 | 10,258 | (1,818 | ) | (18 | )% | (18 | )% | ||||||||||||
Other consumer loans | 1,070 | 1,339 | (269 | ) | (20 | )% | (14 | )% | ||||||||||||
$ | 134,479 | $ | 135,498 | $ | (1,019 | ) | (1 | )% | 7 | % | ||||||||||
Pawn inventories: | ||||||||||||||||||||
Domestic pawn inventories | $ | 48,492 | $ | 36,370 | $ | 12,122 | 33 | % | 33 | % | ||||||||||
International pawn inventories | 39,588 | 41,217 | (1,629 | ) | (4 | )% | 15 | % | ||||||||||||
$ | 88,080 | $ | 77,587 | $ | 10,493 | 14 | % | 23 | % |
(1) | CSO amounts outstanding are composed of the principal portion of active CSO extensions of credit by an independent third-party lender, which are not included on the Company’s balance sheet, net of the Company’s estimated fair value of its liability under the letters of credit guaranteeing the extensions of credit. |
Balance at June 30, | ||||||||
2015 | 2014 | |||||||
Composition of pawn collateral: | ||||||||
Domestic pawn loans: | ||||||||
General merchandise | 47 | % | 45 | % | ||||
Jewelry | 53 | % | 55 | % | ||||
100 | % | 100 | % | |||||
International pawn loans: | ||||||||
General merchandise | 88 | % | 88 | % | ||||
Jewelry | 12 | % | 12 | % | ||||
100 | % | 100 | % | |||||
Total pawn loans: | ||||||||
General merchandise | 66 | % | 66 | % | ||||
Jewelry | 34 | % | 34 | % | ||||
100 | % | 100 | % | |||||
Average outstanding pawn loan amount: | ||||||||
Domestic pawn loans | $ | 159 | $ | 162 | ||||
International pawn loans (1) | 64 | 71 | ||||||
Total pawn loans (1) | 95 | 100 |
(1) | Decline in average outstanding pawn loan is primarily due to the decline in the Mexican peso to U.S. dollar exchange rate in 2015. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | ||||||||||||||
In Thousands | Per Share | In Thousands | Per Share | ||||||||||||
Impact of change of average Mexican peso exchange rate from 2014 to 2015 | $ | 2,063 | $ | 0.07 | $ | 3,323 | $ | 0.12 | |||||||
Non-recurring expenses related to acquisition activity and consumer loan-store closures | 996 | 0.04 | 1,098 | 0.04 | |||||||||||
Decrease in gross profit from non-core U.S. consumer lending operations | 783 | 0.03 | 1,733 | 0.06 | |||||||||||
Decrease in gross profit from non-core scrap jewelry operations | 420 | 0.01 | 1,269 | 0.05 | |||||||||||
Incremental interest expense related to March 2014 issuance of $200 million notes | — | — | 1,257 | 0.04 | |||||||||||
Non-recurring tax benefit included in first quarter of 2014 earnings | — | — | 3,669 | 0.12 | |||||||||||
Total adjustments affecting 2015 earnings comparability to 2014 earnings | $ | 4,262 | $ | 0.15 | $ | 12,349 | $ | 0.43 | |||||||
As reported 2015 net income | $ | 13,339 | $ | 0.47 | $ | 30,127 | $ | 1.06 | |||||||
As reported 2014 net income | $ | 16,015 | $ | 0.55 | $ | 38,697 | $ | 1.32 |
Trailing Twelve | ||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Months Ended | ||||||||||||||||||||||
June 30, | June 30, | June 30, | ||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||
Net income | $ | 13,339 | $ | 16,015 | $ | 30,127 | $ | 38,697 | $ | 76,596 | $ | 86,616 | ||||||||||||
Adjustments: | ||||||||||||||||||||||||
Income taxes | 6,092 | 7,384 | 13,693 | 13,438 | 31,797 | 30,059 | ||||||||||||||||||
Depreciation and amortization | 4,467 | 4,325 | 9,014 | 8,597 | 17,893 | 16,600 | ||||||||||||||||||
Interest expense | 4,126 | 3,910 | 8,146 | 5,346 | 16,327 | 7,486 | ||||||||||||||||||
Interest income | (393 | ) | (262 | ) | (737 | ) | (343 | ) | (1,076 | ) | (467 | ) | ||||||||||||
EBITDA | $ | 27,631 | $ | 31,372 | $ | 60,243 | $ | 65,735 | $ | 141,537 | $ | 140,294 | ||||||||||||
Loss from discontinued operations, net of tax | — | — | — | 272 | — | 998 | ||||||||||||||||||
EBITDA from continuing operations | $ | 27,631 | $ | 31,372 | $ | 60,243 | $ | 66,007 | $ | 141,537 | $ | 141,292 | ||||||||||||
EBITDA from continuing operations margin calculated as follows: | ||||||||||||||||||||||||
Total revenue from continuing operations | $ | 167,623 | $ | 165,326 | $ | 343,646 | $ | 335,103 | $ | 721,420 | $ | 693,685 | ||||||||||||
EBITDA from continuing operations | $ | 27,631 | $ | 31,372 | $ | 60,243 | $ | 66,007 | $ | 141,537 | $ | 141,292 | ||||||||||||
EBITDA from continuing operations as a percentage of revenue | 16 | % | 19 | % | 18 | % | 20 | % | 20 | % | 20 | % | ||||||||||||
Leverage ratio (indebtedness divided by EBITDA from continuing operations): | ||||||||||||||||||||||||
Indebtedness | $ | 256,000 | $ | 200,000 | ||||||||||||||||||||
EBITDA from continuing operations | $ | 141,537 | $ | 141,292 | ||||||||||||||||||||
Leverage ratio | 1.8:1 | 1.4:1 |
Trailing Twelve Months Ended | ||||||||
June 30, | ||||||||
2015 | 2014 | |||||||
Cash flow from operating activities, including discontinued operations | $ | 91,049 | $ | 110,210 | ||||
Cash flow from investing activities: | ||||||||
Loan receivables | 1,517 | (1,007 | ) | |||||
Purchases of property and equipment | (20,495 | ) | (28,357 | ) | ||||
Free cash flow | $ | 72,071 | $ | 80,846 |