These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[ X ]
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
75-2237318
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
1600 West 7th Street, Fort Worth, Texas
|
76102
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
x
Large accelerated filer
|
o
Accelerated filer
|
|
o
Non-accelerated filer (Do not check if a smaller reporting company)
|
o
Smaller reporting company
|
|
|
||
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
FIRSTCASH, INC.
|
||||||||||||
|
|
||||||||||||
|
(unaudited, in thousands)
|
||||||||||||
|
|
|
|
|
|
||||||||
|
|
|
September 30,
|
|
December 31,
|
||||||||
|
|
|
2016
|
|
2015
|
|
2015
|
||||||
|
ASSETS
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
|
$
|
83,356
|
|
|
$
|
72,523
|
|
|
$
|
86,954
|
|
|
Pawn loan fees and service charges receivable
|
|
45,708
|
|
|
18,116
|
|
|
16,406
|
|
|||
|
Pawn loans
|
|
373,169
|
|
|
128,370
|
|
|
117,601
|
|
|||
|
Consumer loans, net
|
|
27,792
|
|
|
1,114
|
|
|
1,118
|
|
|||
|
Inventories
|
|
332,862
|
|
|
98,188
|
|
|
93,458
|
|
|||
|
Income taxes receivable
|
|
36,449
|
|
|
—
|
|
|
3,567
|
|
|||
|
Prepaid expenses and other current assets
|
|
31,935
|
|
|
5,815
|
|
|
6,330
|
|
|||
|
Investment in common stock of Enova International, Inc.
|
|
54,786
|
|
|
—
|
|
|
—
|
|
|||
|
Total current assets
|
|
986,057
|
|
|
324,126
|
|
|
325,434
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Property and equipment, net
|
|
240,749
|
|
|
110,285
|
|
|
112,447
|
|
|||
|
Goodwill
|
|
865,350
|
|
|
291,777
|
|
|
295,609
|
|
|||
|
Intangible assets, net
|
|
106,502
|
|
|
6,488
|
|
|
6,181
|
|
|||
|
Other non-current assets
|
|
69,125
|
|
|
3,521
|
|
|
3,903
|
|
|||
|
Deferred tax assets
|
|
9,912
|
|
|
8,322
|
|
|
9,321
|
|
|||
|
Total assets
|
|
$
|
2,277,695
|
|
|
$
|
744,519
|
|
|
$
|
752,895
|
|
|
|
|
|
|
|
|
|
||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
||||||
|
Accounts payable and accrued liabilities
|
|
$
|
129,997
|
|
|
$
|
31,589
|
|
|
$
|
27,826
|
|
|
Customer deposits
|
|
37,591
|
|
|
14,540
|
|
|
14,426
|
|
|||
|
Income taxes payable
|
|
910
|
|
|
843
|
|
|
3,923
|
|
|||
|
Total current liabilities
|
|
168,498
|
|
|
46,972
|
|
|
46,175
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Revolving unsecured credit facilities
|
|
360,000
|
|
|
68,500
|
|
|
58,000
|
|
|||
|
Senior unsecured notes
|
|
196,373
|
|
|
195,712
|
|
|
195,874
|
|
|||
|
Deferred tax liabilities
|
|
42,125
|
|
|
20,033
|
|
|
21,464
|
|
|||
|
Other liabilities
|
|
77,645
|
|
|
—
|
|
|
—
|
|
|||
|
Total liabilities
|
|
844,641
|
|
|
331,217
|
|
|
321,513
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Stockholders’ equity:
|
|
|
|
|
|
|
||||||
|
Preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Common stock
|
|
493
|
|
|
399
|
|
|
403
|
|
|||
|
Additional paid-in capital
|
|
1,217,820
|
|
|
192,787
|
|
|
202,393
|
|
|||
|
Retained earnings
|
|
359,926
|
|
|
624,194
|
|
|
643,604
|
|
|||
|
Accumulated other comprehensive loss
|
|
(109,114
|
)
|
|
(75,470
|
)
|
|
(78,410
|
)
|
|||
|
Common stock held in treasury, at cost
|
|
(36,071
|
)
|
|
(328,608
|
)
|
|
(336,608
|
)
|
|||
|
Total stockholders’ equity
|
|
1,433,054
|
|
|
413,302
|
|
|
431,382
|
|
|||
|
Total liabilities and stockholders’ equity
|
|
$
|
2,277,695
|
|
|
$
|
744,519
|
|
|
$
|
752,895
|
|
|
|
|
|
|
|
|
|
||||||
|
The accompanying notes are an integral part
of these condensed consolidated financial statements.
|
||||||||||||
|
FIRSTCASH, INC.
|
||||||||||||||||
|
|
||||||||||||||||
|
(unaudited, in thousands, except per share amounts)
|
||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
||||||||
|
Retail merchandise sales
|
|
$
|
152,215
|
|
|
$
|
104,937
|
|
|
$
|
386,534
|
|
|
$
|
321,016
|
|
|
Pawn loan fees
|
|
79,505
|
|
|
49,882
|
|
|
182,816
|
|
|
146,119
|
|
||||
|
Consumer loan and credit services fees
|
|
10,477
|
|
|
6,995
|
|
|
21,079
|
|
|
21,300
|
|
||||
|
Wholesale scrap jewelry revenue
|
|
18,956
|
|
|
7,718
|
|
|
35,906
|
|
|
24,743
|
|
||||
|
Total revenue
|
|
261,153
|
|
|
169,532
|
|
|
626,335
|
|
|
513,178
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of retail merchandise sold
|
|
93,399
|
|
|
64,875
|
|
|
239,166
|
|
|
198,757
|
|
||||
|
Consumer loan and credit services loss provision
|
|
3,413
|
|
|
2,368
|
|
|
5,780
|
|
|
5,074
|
|
||||
|
Cost of wholesale scrap jewelry sold
|
|
16,977
|
|
|
6,847
|
|
|
30,701
|
|
|
21,088
|
|
||||
|
Total cost of revenue
|
|
113,789
|
|
|
74,090
|
|
|
275,647
|
|
|
224,919
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net revenue
|
|
147,364
|
|
|
95,442
|
|
|
350,688
|
|
|
288,259
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses and other income:
|
|
|
|
|
|
|
|
|
||||||||
|
Store operating expenses
|
|
80,574
|
|
|
50,995
|
|
|
190,563
|
|
|
155,062
|
|
||||
|
Administrative expenses
|
|
24,500
|
|
|
11,733
|
|
|
58,277
|
|
|
39,065
|
|
||||
|
Merger and other acquisition expenses
|
|
29,398
|
|
|
—
|
|
|
33,877
|
|
|
1,175
|
|
||||
|
Depreciation and amortization
|
|
7,281
|
|
|
4,637
|
|
|
17,165
|
|
|
13,651
|
|
||||
|
Goodwill impairment - U.S. consumer loan operations
|
|
—
|
|
|
7,913
|
|
|
—
|
|
|
7,913
|
|
||||
|
Interest expense
|
|
5,073
|
|
|
4,336
|
|
|
13,859
|
|
|
12,482
|
|
||||
|
Interest income
|
|
(138
|
)
|
|
(406
|
)
|
|
(636
|
)
|
|
(1,143
|
)
|
||||
|
Loss on sale of common stock of Enova International, Inc.
|
|
253
|
|
|
—
|
|
|
253
|
|
|
—
|
|
||||
|
Total expenses and other income
|
|
146,941
|
|
|
79,208
|
|
|
313,358
|
|
|
228,205
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
|
423
|
|
|
16,234
|
|
|
37,330
|
|
|
60,054
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for income taxes
|
|
1,835
|
|
|
5,061
|
|
|
13,895
|
|
|
18,754
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
|
$
|
(1,412
|
)
|
|
$
|
11,173
|
|
|
$
|
23,435
|
|
|
$
|
41,300
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
(0.04
|
)
|
|
$
|
0.40
|
|
|
$
|
0.77
|
|
|
$
|
1.46
|
|
|
Diluted
|
|
$
|
(0.04
|
)
|
|
$
|
0.40
|
|
|
$
|
0.77
|
|
|
$
|
1.45
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per common share
|
|
$
|
0.125
|
|
|
$
|
—
|
|
|
$
|
0.375
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
The accompanying notes are an integral part
of these condensed consolidated financial statements.
|
||||||||||||||||
|
FIRSTCASH, INC.
|
||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
|
(unaudited, in thousands)
|
||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income (loss)
|
|
$
|
(1,412
|
)
|
|
$
|
11,173
|
|
|
$
|
23,435
|
|
|
$
|
41,300
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
Currency translation adjustment
|
|
(12,248
|
)
|
|
(21,536
|
)
|
|
(28,951
|
)
|
|
(35,192
|
)
|
||||
|
Change in fair value of investment in common stock of Enova International, Inc., net
(1)
|
|
(1,753
|
)
|
|
—
|
|
|
(1,753
|
)
|
|
—
|
|
||||
|
Comprehensive income (loss)
|
|
$
|
(15,413
|
)
|
|
$
|
(10,363
|
)
|
|
$
|
(7,269
|
)
|
|
$
|
6,108
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1)
Net of tax benefit of $1,031 for the three and nine months ended September 30, 2016.
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
The accompanying notes are an integral part
of these condensed consolidated financial statements. |
||||||||||||||||
|
FIRSTCASH, INC.
|
|||||||||||||||||||||||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
|
|||||||||||||||||||||||||||||||||||||
|
(unaudited, in thousands)
|
|||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accum-
ulated
Other
Compre-
hensive
Loss
|
|
Common Stock
Held in Treasury
|
|
Total
Stock-
holders’
Equity
|
|||||||||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
Shares
|
|
Amount
|
|
|
|||||||||||||||||
|
Balance at 12/31/2015
|
|
—
|
|
|
$
|
—
|
|
|
40,288
|
|
|
$
|
403
|
|
|
$
|
202,393
|
|
|
$
|
643,604
|
|
|
$
|
(78,410
|
)
|
|
12,052
|
|
|
$
|
(336,608
|
)
|
|
$
|
431,382
|
|
|
Shares issued under share-based com-pensation plan
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
(3,903
|
)
|
|
—
|
|
|
—
|
|
|
(83
|
)
|
|
3,903
|
|
|
—
|
|
|||||||
|
Shares issued upon merger with Cash America
|
|
—
|
|
|
—
|
|
|
20,181
|
|
|
202
|
|
|
1,015,305
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,015,507
|
|
|||||||
|
Share-based compensa-tion expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,025
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,025
|
|
|||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,435
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,435
|
|
|||||||
|
Dividends paid
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,591
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,591
|
)
|
|||||||
|
Change in fair value of investment in common stock of Enova International, Inc., net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,753
|
)
|
|
—
|
|
|
—
|
|
|
(1,753
|
)
|
|||||||
|
Currency translation adjustment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28,951
|
)
|
|
—
|
|
|
—
|
|
|
(28,951
|
)
|
|||||||
|
Retirement of treasury stock
|
|
—
|
|
|
—
|
|
|
(11,200
|
)
|
|
(112
|
)
|
|
—
|
|
|
(296,522
|
)
|
|
—
|
|
|
(11,200
|
)
|
|
296,634
|
|
|
—
|
|
|||||||
|
Balance at 9/30/2016
|
|
—
|
|
|
$
|
—
|
|
|
49,276
|
|
|
$
|
493
|
|
|
$
|
1,217,820
|
|
|
$
|
359,926
|
|
|
$
|
(109,114
|
)
|
|
769
|
|
|
$
|
(36,071
|
)
|
|
$
|
1,433,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
The accompanying notes are an integral part
of these condensed consolidated financial statements.
|
|||||||||||||||||||||||||||||||||||||
|
FIRSTCASH, INC.
|
|||||||||||||||||||||||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
|
|||||||||||||||||||||||||||||||||||||
|
CONTINUED
|
|||||||||||||||||||||||||||||||||||||
|
(unaudited, in thousands)
|
|||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accum-
ulated
Other
Compre-
hensive
Loss
|
|
Common Stock
Held in Treasury
|
|
Total
Stock-
holders’
Equity
|
|||||||||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
Shares
|
|
Amount
|
|
|
|||||||||||||||||
|
Balance at 12/31/2014
|
|
—
|
|
|
$
|
—
|
|
|
39,708
|
|
|
$
|
397
|
|
|
$
|
188,062
|
|
|
$
|
582,894
|
|
|
$
|
(40,278
|
)
|
|
11,200
|
|
|
$
|
(296,634
|
)
|
|
$
|
434,441
|
|
|
Shares issued under share-based com-pensation plan
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Exercise of stock options
|
|
—
|
|
|
—
|
|
|
145
|
|
|
2
|
|
|
2,899
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,901
|
|
|||||||
|
Income tax benefit from exercise of stock options
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,617
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,617
|
|
|||||||
|
Share-based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
209
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
209
|
|
|||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,300
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,300
|
|
|||||||
|
Currency translation adjustment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35,192
|
)
|
|
—
|
|
|
—
|
|
|
(35,192
|
)
|
|||||||
|
Purchases of treasury stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
661
|
|
|
(31,974
|
)
|
|
(31,974
|
)
|
|||||||
|
Balance at 9/30/2015
|
|
—
|
|
|
$
|
—
|
|
|
39,858
|
|
|
$
|
399
|
|
|
$
|
192,787
|
|
|
$
|
624,194
|
|
|
$
|
(75,470
|
)
|
|
11,861
|
|
|
$
|
(328,608
|
)
|
|
$
|
413,302
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
The accompanying notes are an integral part
of these condensed consolidated financial statements.
|
|||||||||||||||||||||||||||||||||||||
|
FIRSTCASH, INC.
|
||||||||
|
|
||||||||
|
(unaudited, in thousands)
|
||||||||
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Cash flow from operating activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
23,435
|
|
|
$
|
41,300
|
|
|
Adjustments to reconcile net income to net cash flow provided by operating activities:
|
|
|
|
|
||||
|
Non-cash portion of credit loss provision
|
|
2,368
|
|
|
466
|
|
||
|
Share-based compensation expense
|
|
4,025
|
|
|
209
|
|
||
|
Loss on sale of common stock of Enova International, Inc.
|
|
253
|
|
|
—
|
|
||
|
Depreciation and amortization expense
|
|
17,165
|
|
|
13,651
|
|
||
|
Amortization of debt issuance costs
|
|
1,083
|
|
|
715
|
|
||
|
Amortization of above/below market leases, net
|
|
(58
|
)
|
|
—
|
|
||
|
Impairment of goodwill - U.S. consumer loan operations
|
|
—
|
|
|
7,913
|
|
||
|
Deferred income taxes, net
|
|
8,665
|
|
|
2,293
|
|
||
|
Changes in operating assets and liabilities, net of business combinations:
|
|
|
|
|
||||
|
Pawn fees and service charges receivable
|
|
(2,630
|
)
|
|
(2,203
|
)
|
||
|
Merchandise inventories
|
|
(4,924
|
)
|
|
(3,310
|
)
|
||
|
Prepaid expenses and other assets
|
|
1,774
|
|
|
(1,731
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
|
2,990
|
|
|
4,428
|
|
||
|
Income taxes payable
|
|
(13,672
|
)
|
|
1,391
|
|
||
|
Net cash flow provided by operating activities
|
|
40,474
|
|
|
65,122
|
|
||
|
Cash flow from investing activities:
|
|
|
|
|
||||
|
Loan receivables, net of cash repayments
|
|
(31,486
|
)
|
|
(22,299
|
)
|
||
|
Purchases of property and equipment
|
|
(23,426
|
)
|
|
(15,528
|
)
|
||
|
Portion of aggregate merger consideration paid in cash, net of cash acquired
|
|
(8,251
|
)
|
|
—
|
|
||
|
Acquisitions of pawn stores, net of cash acquired
|
|
(28,756
|
)
|
|
(33,015
|
)
|
||
|
Proceeds from sale of common stock of Enova International, Inc.
|
|
2,962
|
|
|
—
|
|
||
|
Net cash flow used in investing activities
|
|
(88,957
|
)
|
|
(70,842
|
)
|
||
|
Cash flow from financing activities:
|
|
|
|
|
||||
|
Borrowings from revolving credit facilities
|
|
396,000
|
|
|
82,055
|
|
||
|
Repayments of revolving credit facilities
|
|
(94,000
|
)
|
|
(35,955
|
)
|
||
|
Repayments of debt assumed with merger and other acquisitions
|
|
(238,532
|
)
|
|
—
|
|
||
|
Debt issuance costs paid
|
|
(2,340
|
)
|
|
—
|
|
||
|
Purchases of treasury stock
|
|
—
|
|
|
(31,974
|
)
|
||
|
Proceeds from exercise of share-based compensation awards
|
|
—
|
|
|
2,901
|
|
||
|
Income tax benefit from exercise of stock options
|
|
—
|
|
|
1,617
|
|
||
|
Dividends paid
|
|
(10,591
|
)
|
|
—
|
|
||
|
Net cash flow provided by financing activities
|
|
50,537
|
|
|
18,644
|
|
||
|
Effect of exchange rates on cash
|
|
(5,652
|
)
|
|
(8,393
|
)
|
||
|
Change in cash and cash equivalents
|
|
(3,598
|
)
|
|
4,531
|
|
||
|
Cash and cash equivalents at beginning of the period
|
|
86,954
|
|
|
67,992
|
|
||
|
Cash and cash equivalents at end of the period
|
|
$
|
83,356
|
|
|
$
|
72,523
|
|
|
|
|
|
|
|
||||
|
The accompanying notes are an integral part
of these condensed consolidated financial statements.
|
||||||||
|
|
Cash America
Merger
|
||
|
Cash America shares outstanding at September 1, 2016 (in thousands)
|
24,025
|
|
|
|
Exchange ratio
|
0.84
|
|
|
|
Shares of First Cash common stock issued (in thousands)
|
20,181
|
|
|
|
Company common stock per share price at September 1, 2016
|
$
|
50.32
|
|
|
Fair value of Company common stock issued to Cash America shareholders
|
$
|
1,015,507
|
|
|
Cash in lieu of fractional shares paid by the Company
|
10
|
|
|
|
Cash America outstanding stock awards settled in cash
|
50,760
|
|
|
|
Aggregate merger consideration
|
$
|
1,066,277
|
|
|
|
Cash America
Merger
|
||
|
Cash and cash equivalents
|
$
|
42,520
|
|
|
Pawn loans
|
234,761
|
|
|
|
Pawn loan fees and service charges receivable
|
26,893
|
|
|
|
Consumer loans, net
|
27,549
|
|
|
|
Inventory
|
224,948
|
|
|
|
Income taxes receivable
|
23,095
|
|
|
|
Other current assets
|
27,018
|
|
|
|
Investment in common stock of Enova International, Inc.
|
60,785
|
|
|
|
Property and equipment
|
119,414
|
|
|
|
Goodwill
(1)
|
555,096
|
|
|
|
Intangible assets
(2)
|
102,000
|
|
|
|
Other non-current assets
|
62,993
|
|
|
|
Current liabilities
(3)
|
(96,080
|
)
|
|
|
Customer deposits
|
(21,536
|
)
|
|
|
Revolving unsecured credit facility
(4)
|
(232,000
|
)
|
|
|
Deferred tax liabilities
|
(13,517
|
)
|
|
|
Other liabilities
|
(77,662
|
)
|
|
|
Aggregate merger consideration
|
$
|
1,066,277
|
|
|
(1)
|
The goodwill is attributable to the excess of the aggregate merger consideration over the fair value of the net tangible and intangible assets acquired and liabilities assumed and is considered to represent the synergies and economies of scale expected from combining the operations of the Company and Cash America. This goodwill has been assigned to the U.S. pawn operations reporting unit. Approximately
$223,000
of the goodwill arising from the Merger is expected to be deductible for U.S. income tax purposes.
|
|
(2)
|
Intangible assets acquired and the respective useful lives assigned consist of the following:
|
|
|
|
Amount
|
|
Useful life (in years)
|
||
|
Trade names
|
|
$
|
46,300
|
|
|
Indefinite
|
|
Pawn licenses
|
|
32,300
|
|
|
Indefinite
|
|
|
Customer relationships
|
|
14,700
|
|
|
Five
|
|
|
Non-compete agreements
|
|
8,700
|
|
|
Two
|
|
|
|
|
$
|
102,000
|
|
|
|
|
(3)
|
Includes acquired contingent liabilities of approximately
$21,500
.
|
|
(4)
|
Represents outstanding borrowings under Cash America’s revolving unsecured credit facility that became due upon completion of the Merger. The Cash America revolving unsecured credit facility was repaid by the Company using proceeds from the 2016 Credit Facility (as described in Note
6
) and was terminated upon completion of the Merger.
|
|
|
Latin America Acquisition
|
|
U.S. Acquisition
|
|
Total
|
||||||
|
Pawn loans
|
$
|
10,586
|
|
|
$
|
138
|
|
|
$
|
10,724
|
|
|
Pawn loan fees and service charges receivable
|
885
|
|
|
6
|
|
|
891
|
|
|||
|
Inventory
|
3,031
|
|
|
98
|
|
|
3,129
|
|
|||
|
Other current assets
|
2,039
|
|
|
—
|
|
|
2,039
|
|
|||
|
Property and equipment
|
6,950
|
|
|
10
|
|
|
6,960
|
|
|||
|
Goodwill
(1)
|
19,666
|
|
|
580
|
|
|
20,246
|
|
|||
|
Intangible assets
(2)
|
405
|
|
|
16
|
|
|
421
|
|
|||
|
Other non-current assets
|
512
|
|
|
—
|
|
|
512
|
|
|||
|
Deferred tax assets
|
2,392
|
|
|
—
|
|
|
2,392
|
|
|||
|
Current liabilities
|
(9,942
|
)
|
|
(24
|
)
|
|
(9,966
|
)
|
|||
|
Notes payable
|
(6,630
|
)
|
|
—
|
|
|
(6,630
|
)
|
|||
|
Purchase price
|
$
|
29,894
|
|
|
$
|
824
|
|
|
$
|
30,718
|
|
|
(1)
|
Substantially all of the goodwill for the U.S. Acquisition is expected to be deductible for U.S. income tax purposes. However, the goodwill for the Latin America Acquisition is not expected to be deductible for Mexico and El Salvador income tax purposes.
|
|
(2)
|
Intangible assets primarily consist of customer relationships, which are generally amortized over
five
years.
|
|
|
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30, 2016
|
|
September 30, 2015
|
||||||||||||
|
|
|
As Reported
|
|
Pro Forma
|
|
As Reported
|
|
Pro Forma
|
||||||||
|
Total revenue
|
|
$
|
626,335
|
|
|
$
|
1,308,967
|
|
|
$
|
513,178
|
|
|
$
|
1,304,906
|
|
|
Net income
|
|
23,435
|
|
|
80,556
|
|
|
41,300
|
|
|
34,291
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.77
|
|
|
$
|
1.66
|
|
|
$
|
1.46
|
|
|
$
|
0.71
|
|
|
Diluted
|
|
0.77
|
|
|
1.66
|
|
|
1.45
|
|
|
0.71
|
|
||||
|
•
|
depreciation and amortization expense that would have been recognized assuming fair value adjustments to the existing tangible and intangible assets acquired and liabilities assumed;
|
|
•
|
interest expense based on a lower combined weighted-average interest rate on borrowings (see Note
6
-
Long-Term Debt
) partially offset by an increase in total indebtedness primarily incurred to finance certain cash payments and transaction costs related to the Merger;
|
|
•
|
the elimination of losses on extinguishment of debt recognized in Cash America’s historical financial statements as the related debt was terminated upon completion of the Merger; and
|
|
•
|
the inclusion in the pro forma
nine months ended
September 30, 2015 of
$66,324
in merger and other acquisition expenses incurred by both the acquirees and acquirer (excluded from the pro forma
nine months ended
September 30, 2016
).
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
|
$
|
(1,412
|
)
|
|
$
|
11,173
|
|
|
$
|
23,435
|
|
|
$
|
41,300
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator (in thousands):
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares for calculating basic earnings per share
|
|
34,631
|
|
|
28,019
|
|
|
30,372
|
|
|
28,206
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Stock options and nonvested awards
|
|
—
|
|
|
205
|
|
|
—
|
|
|
212
|
|
||||
|
Weighted-average common shares for calculating diluted earnings per share
|
|
34,631
|
|
|
28,224
|
|
|
30,372
|
|
|
28,418
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
(0.04
|
)
|
|
$
|
0.40
|
|
|
$
|
0.77
|
|
|
$
|
1.46
|
|
|
Diluted
|
|
$
|
(0.04
|
)
|
|
$
|
0.40
|
|
|
$
|
0.77
|
|
|
$
|
1.45
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Merger related expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Transaction
(1)
|
|
$
|
12,791
|
|
|
$
|
—
|
|
|
$
|
17,120
|
|
|
$
|
—
|
|
|
Severance and retention
(2)
|
|
13,868
|
|
|
—
|
|
|
13,868
|
|
|
—
|
|
||||
|
Other
(3)
|
|
2,739
|
|
|
—
|
|
|
2,739
|
|
|
—
|
|
||||
|
Total merger related expenses
|
|
29,398
|
|
|
—
|
|
|
33,727
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other acquisition expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Transaction and integration
|
|
—
|
|
|
—
|
|
|
150
|
|
|
1,175
|
|
||||
|
Total other acquisition expenses
|
|
—
|
|
|
—
|
|
|
150
|
|
|
1,175
|
|
||||
|
Total merger and other acquisition expenses
|
|
$
|
29,398
|
|
|
$
|
—
|
|
|
$
|
33,877
|
|
|
$
|
1,175
|
|
|
(1)
|
For the
three month and nine month
periods ended
September 30, 2016
, the Company recognized an income tax benefit of
$1,876
and
$3,387
, respectively, related to the merger transaction expenses as a significant portion are not deductible for income tax purposes.
|
|
(2)
|
For the
three month and nine month
periods ended
September 30, 2016
, the Company made severance and retention payments of
$9,497
and as of
September 30, 2016
had
$4,371
accrued for future payments. Accrued severance and retention is included in accounts payable and accrued expenses in the accompanying condensed consolidated balance sheets.
|
|
(3)
|
Represents accelerated share-based compensation expense related to restricted stock awards for certain First Cash employees which vested as a result of the Merger.
|
|
|
|
September 30,
|
|
Fair Value Measurements Using
|
||||||||||||
|
Financial assets:
|
|
2016
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Cash America nonqualified savings plan-related assets
|
|
$
|
12,229
|
|
|
$
|
12,229
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Investment in common stock of Enova
|
|
54,786
|
|
|
54,786
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
$
|
67,015
|
|
|
$
|
67,015
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
|
Fair Value Measurements Using
|
||||||||||||||
|
Financial assets:
|
|
2016
|
|
2016
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
83,356
|
|
|
$
|
83,356
|
|
|
$
|
83,356
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Pawn loans
|
|
373,169
|
|
|
373,169
|
|
|
—
|
|
|
—
|
|
|
373,169
|
|
|||||
|
Consumer loans, net
|
|
27,792
|
|
|
27,792
|
|
|
—
|
|
|
—
|
|
|
27,792
|
|
|||||
|
Pawn loan fees and service charges receivable
|
|
45,708
|
|
|
45,708
|
|
|
—
|
|
|
—
|
|
|
45,708
|
|
|||||
|
|
|
$
|
530,025
|
|
|
$
|
530,025
|
|
|
$
|
83,356
|
|
|
$
|
—
|
|
|
$
|
446,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolving unsecured credit facilities
|
|
360,000
|
|
|
360,000
|
|
|
—
|
|
|
360,000
|
|
|
—
|
|
|||||
|
Senior unsecured notes, outstanding principal
|
|
200,000
|
|
|
210,000
|
|
|
—
|
|
|
210,000
|
|
|
—
|
|
|||||
|
|
|
$
|
560,000
|
|
|
$
|
570,000
|
|
|
$
|
—
|
|
|
$
|
570,000
|
|
|
$
|
—
|
|
|
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
|
Fair Value Measurements Using
|
||||||||||||||
|
Financial assets:
|
|
2015
|
|
2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
72,523
|
|
|
$
|
72,523
|
|
|
$
|
72,523
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Pawn loans
|
|
128,370
|
|
|
128,370
|
|
|
—
|
|
|
—
|
|
|
128,370
|
|
|||||
|
Consumer loans, net
|
|
1,114
|
|
|
1,114
|
|
|
—
|
|
|
—
|
|
|
1,114
|
|
|||||
|
Pawn loan fees and service charges receivable
|
|
18,116
|
|
|
18,116
|
|
|
—
|
|
|
—
|
|
|
18,116
|
|
|||||
|
|
|
$
|
220,123
|
|
|
$
|
220,123
|
|
|
$
|
72,523
|
|
|
$
|
—
|
|
|
$
|
147,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolving unsecured credit facilities
|
|
68,500
|
|
|
68,500
|
|
|
—
|
|
|
68,500
|
|
|
—
|
|
|||||
|
Senior unsecured notes, outstanding principal
|
|
200,000
|
|
|
201,000
|
|
|
—
|
|
|
201,000
|
|
|
—
|
|
|||||
|
|
|
$
|
268,500
|
|
|
$
|
269,500
|
|
|
$
|
—
|
|
|
$
|
269,500
|
|
|
$
|
—
|
|
|
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||||||||||
|
|
|
December 31,
|
|
December 31,
|
|
Fair Value Measurements Using
|
||||||||||||||
|
Financial assets:
|
|
2015
|
|
2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
86,954
|
|
|
$
|
86,954
|
|
|
$
|
86,954
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Pawn loans
|
|
117,601
|
|
|
117,601
|
|
|
—
|
|
|
—
|
|
|
117,601
|
|
|||||
|
Consumer loans, net
|
|
1,118
|
|
|
1,118
|
|
|
—
|
|
|
—
|
|
|
1,118
|
|
|||||
|
Pawn loan fees and service charges receivable
|
|
16,406
|
|
|
16,406
|
|
|
—
|
|
|
—
|
|
|
16,406
|
|
|||||
|
|
|
$
|
222,079
|
|
|
$
|
222,079
|
|
|
$
|
86,954
|
|
|
$
|
—
|
|
|
$
|
135,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolving unsecured credit facilities
|
|
58,000
|
|
|
58,000
|
|
|
—
|
|
|
58,000
|
|
|
—
|
|
|||||
|
Senior unsecured notes, outstanding principal
|
|
200,000
|
|
|
199,000
|
|
|
—
|
|
|
199,000
|
|
|
—
|
|
|||||
|
|
|
$
|
258,000
|
|
|
$
|
257,000
|
|
|
$
|
—
|
|
|
$
|
257,000
|
|
|
$
|
—
|
|
|
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||
|
September 30, 2016
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
29,324
|
|
|
$
|
36,723
|
|
|
$
|
17,309
|
|
|
$
|
—
|
|
|
$
|
83,356
|
|
|
Pawn loan fees and service charges receivable
|
|
—
|
|
|
33,758
|
|
|
11,950
|
|
|
—
|
|
|
45,708
|
|
|||||
|
Pawn loans
|
|
—
|
|
|
293,099
|
|
|
80,070
|
|
|
—
|
|
|
373,169
|
|
|||||
|
Consumer loans, net
|
|
—
|
|
|
27,331
|
|
|
461
|
|
|
—
|
|
|
27,792
|
|
|||||
|
Inventories
|
|
—
|
|
|
271,900
|
|
|
60,962
|
|
|
—
|
|
|
332,862
|
|
|||||
|
Income taxes receivable
|
|
13,354
|
|
|
23,095
|
|
|
—
|
|
|
—
|
|
|
36,449
|
|
|||||
|
Prepaid expenses and other current assets
|
|
3,790
|
|
|
25,742
|
|
|
2,403
|
|
|
—
|
|
|
31,935
|
|
|||||
|
Investment in common stock of Enova
|
|
—
|
|
|
54,786
|
|
|
—
|
|
|
—
|
|
|
54,786
|
|
|||||
|
Intercompany receivable
|
|
1,557
|
|
|
—
|
|
|
3,708
|
|
|
(5,265
|
)
|
|
—
|
|
|||||
|
Total current assets
|
|
48,025
|
|
|
766,434
|
|
|
176,863
|
|
|
(5,265
|
)
|
|
986,057
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Property and equipment, net
|
|
3,817
|
|
|
181,809
|
|
|
55,123
|
|
|
—
|
|
|
240,749
|
|
|||||
|
Goodwill
|
|
—
|
|
|
751,900
|
|
|
113,450
|
|
|
—
|
|
|
865,350
|
|
|||||
|
Intangible assets, net
|
|
—
|
|
|
104,938
|
|
|
1,564
|
|
|
—
|
|
|
106,502
|
|
|||||
|
Other non-current assets
|
|
3,394
|
|
|
63,448
|
|
|
2,283
|
|
|
—
|
|
|
69,125
|
|
|||||
|
Deferred tax assets
|
|
—
|
|
|
—
|
|
|
9,912
|
|
|
—
|
|
|
9,912
|
|
|||||
|
Investments in subsidiaries
|
|
1,954,008
|
|
|
—
|
|
|
—
|
|
|
(1,954,008
|
)
|
|
—
|
|
|||||
|
Total assets
|
|
$
|
2,009,244
|
|
|
$
|
1,868,529
|
|
|
$
|
359,195
|
|
|
$
|
(1,959,273
|
)
|
|
$
|
2,277,695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable and accrued liabilities
|
|
$
|
19,817
|
|
|
$
|
95,496
|
|
|
$
|
14,684
|
|
|
$
|
—
|
|
|
$
|
129,997
|
|
|
Customer deposits
|
|
—
|
|
|
28,437
|
|
|
9,154
|
|
|
—
|
|
|
37,591
|
|
|||||
|
Income taxes payable
|
|
—
|
|
|
—
|
|
|
910
|
|
|
—
|
|
|
910
|
|
|||||
|
Intercompany payable
|
|
—
|
|
|
—
|
|
|
5,265
|
|
|
(5,265
|
)
|
|
—
|
|
|||||
|
Total current liabilities
|
|
19,817
|
|
|
123,933
|
|
|
30,013
|
|
|
(5,265
|
)
|
|
168,498
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolving unsecured credit facilities
|
|
360,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
360,000
|
|
|||||
|
Senior unsecured notes
|
|
196,373
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
196,373
|
|
|||||
|
Deferred tax liabilities
|
|
—
|
|
|
39,315
|
|
|
2,810
|
|
|
—
|
|
|
42,125
|
|
|||||
|
Other liabilities
|
|
—
|
|
|
77,645
|
|
|
—
|
|
|
—
|
|
|
77,645
|
|
|||||
|
Total liabilities
|
|
576,190
|
|
|
240,893
|
|
|
32,823
|
|
|
(5,265
|
)
|
|
844,641
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total stockholders’ equity
|
|
1,433,054
|
|
|
1,627,636
|
|
|
326,372
|
|
|
(1,954,008
|
)
|
|
1,433,054
|
|
|||||
|
Total liabilities and stockholders’ equity
|
|
$
|
2,009,244
|
|
|
$
|
1,868,529
|
|
|
$
|
359,195
|
|
|
$
|
(1,959,273
|
)
|
|
$
|
2,277,695
|
|
|
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||
|
September 30, 2015
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
9,581
|
|
|
$
|
3,012
|
|
|
$
|
59,930
|
|
|
$
|
—
|
|
|
$
|
72,523
|
|
|
Pawn loan fees and service charges receivable
|
|
—
|
|
|
7,895
|
|
|
10,221
|
|
|
—
|
|
|
18,116
|
|
|||||
|
Pawn loans
|
|
—
|
|
|
63,195
|
|
|
65,175
|
|
|
—
|
|
|
128,370
|
|
|||||
|
Consumer loans, net
|
|
—
|
|
|
624
|
|
|
490
|
|
|
—
|
|
|
1,114
|
|
|||||
|
Inventories
|
|
—
|
|
|
45,339
|
|
|
52,849
|
|
|
—
|
|
|
98,188
|
|
|||||
|
Income taxes receivable
|
|
390
|
|
|
—
|
|
|
—
|
|
|
(390
|
)
|
|
—
|
|
|||||
|
Prepaid expenses and other current assets
|
|
4,030
|
|
|
—
|
|
|
1,785
|
|
|
—
|
|
|
5,815
|
|
|||||
|
Intercompany receivable
|
|
11,963
|
|
|
—
|
|
|
—
|
|
|
(11,963
|
)
|
|
—
|
|
|||||
|
Total current assets
|
|
25,964
|
|
|
120,065
|
|
|
190,450
|
|
|
(12,353
|
)
|
|
324,126
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Property and equipment, net
|
|
3,490
|
|
|
55,908
|
|
|
50,887
|
|
|
—
|
|
|
110,285
|
|
|||||
|
Goodwill
|
|
—
|
|
|
195,076
|
|
|
96,701
|
|
|
—
|
|
|
291,777
|
|
|||||
|
Intangible assets, net
|
|
—
|
|
|
4,674
|
|
|
1,814
|
|
|
—
|
|
|
6,488
|
|
|||||
|
Other non-current assets
|
|
973
|
|
|
484
|
|
|
2,064
|
|
|
—
|
|
|
3,521
|
|
|||||
|
Deferred tax assets
|
|
1,069
|
|
|
—
|
|
|
8,322
|
|
|
(1,069
|
)
|
|
8,322
|
|
|||||
|
Investments in subsidiaries
|
|
665,634
|
|
|
—
|
|
|
—
|
|
|
(665,634
|
)
|
|
—
|
|
|||||
|
Total assets
|
|
$
|
697,130
|
|
|
$
|
376,207
|
|
|
$
|
350,238
|
|
|
$
|
(679,056
|
)
|
|
$
|
744,519
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable and accrued liabilities
|
|
$
|
19,616
|
|
|
$
|
2,382
|
|
|
$
|
9,591
|
|
|
$
|
—
|
|
|
$
|
31,589
|
|
|
Customer deposits
|
|
—
|
|
|
6,106
|
|
|
8,434
|
|
|
—
|
|
|
14,540
|
|
|||||
|
Income taxes payable
|
|
—
|
|
|
—
|
|
|
1,233
|
|
|
(390
|
)
|
|
843
|
|
|||||
|
Intercompany payable
|
|
—
|
|
|
—
|
|
|
11,963
|
|
|
(11,963
|
)
|
|
—
|
|
|||||
|
Total current liabilities
|
|
19,616
|
|
|
8,488
|
|
|
31,221
|
|
|
(12,353
|
)
|
|
46,972
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolving unsecured credit facilities
|
|
68,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
68,500
|
|
|||||
|
Senior unsecured notes
|
|
195,712
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
195,712
|
|
|||||
|
Deferred tax liabilities
|
|
—
|
|
|
18,658
|
|
|
2,444
|
|
|
(1,069
|
)
|
|
20,033
|
|
|||||
|
Total liabilities
|
|
283,828
|
|
|
27,146
|
|
|
33,665
|
|
|
(13,422
|
)
|
|
331,217
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total stockholders’ equity
|
|
413,302
|
|
|
349,061
|
|
|
316,573
|
|
|
(665,634
|
)
|
|
413,302
|
|
|||||
|
Total liabilities and stockholders’ equity
|
|
$
|
697,130
|
|
|
$
|
376,207
|
|
|
$
|
350,238
|
|
|
$
|
(679,056
|
)
|
|
$
|
744,519
|
|
|
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||
|
December 31, 2015
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
5,460
|
|
|
$
|
3,765
|
|
|
$
|
77,729
|
|
|
$
|
—
|
|
|
$
|
86,954
|
|
|
Pawn loan fees and service charges receivable
|
|
—
|
|
|
7,596
|
|
|
8,810
|
|
|
—
|
|
|
16,406
|
|
|||||
|
Pawn loans
|
|
—
|
|
|
61,204
|
|
|
56,397
|
|
|
—
|
|
|
117,601
|
|
|||||
|
Consumer loans, net
|
|
—
|
|
|
624
|
|
|
494
|
|
|
—
|
|
|
1,118
|
|
|||||
|
Inventories
|
|
—
|
|
|
46,349
|
|
|
47,109
|
|
|
—
|
|
|
93,458
|
|
|||||
|
Income taxes receivable
|
|
3,567
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,567
|
|
|||||
|
Prepaid expenses and other current assets
|
|
2,910
|
|
|
—
|
|
|
3,420
|
|
|
—
|
|
|
6,330
|
|
|||||
|
Intercompany receivable
|
|
7,382
|
|
|
—
|
|
|
—
|
|
|
(7,382
|
)
|
|
—
|
|
|||||
|
Total current assets
|
|
19,319
|
|
|
119,538
|
|
|
193,959
|
|
|
(7,382
|
)
|
|
325,434
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Property and equipment, net
|
|
3,568
|
|
|
55,585
|
|
|
53,294
|
|
|
—
|
|
|
112,447
|
|
|||||
|
Goodwill
|
|
—
|
|
|
196,224
|
|
|
99,385
|
|
|
—
|
|
|
295,609
|
|
|||||
|
Intangible assets, net
|
|
—
|
|
|
4,418
|
|
|
1,763
|
|
|
—
|
|
|
6,181
|
|
|||||
|
Other non-current assets
|
|
1,290
|
|
|
475
|
|
|
2,138
|
|
|
—
|
|
|
3,903
|
|
|||||
|
Deferred tax assets
|
|
—
|
|
|
—
|
|
|
9,321
|
|
|
—
|
|
|
9,321
|
|
|||||
|
Investments in subsidiaries
|
|
675,574
|
|
|
—
|
|
|
—
|
|
|
(675,574
|
)
|
|
—
|
|
|||||
|
Total assets
|
|
$
|
699,751
|
|
|
$
|
376,240
|
|
|
$
|
359,860
|
|
|
$
|
(682,956
|
)
|
|
$
|
752,895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable and accrued liabilities
|
|
$
|
14,308
|
|
|
$
|
1,724
|
|
|
$
|
11,794
|
|
|
$
|
—
|
|
|
$
|
27,826
|
|
|
Customer deposits
|
|
—
|
|
|
6,205
|
|
|
8,221
|
|
|
—
|
|
|
14,426
|
|
|||||
|
Income taxes payable
|
|
—
|
|
|
—
|
|
|
3,923
|
|
|
—
|
|
|
3,923
|
|
|||||
|
Intercompany payable
|
|
—
|
|
|
—
|
|
|
7,382
|
|
|
(7,382
|
)
|
|
—
|
|
|||||
|
Total current liabilities
|
|
14,308
|
|
|
7,929
|
|
|
31,320
|
|
|
(7,382
|
)
|
|
46,175
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolving unsecured credit facilities
|
|
58,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,000
|
|
|||||
|
Senior unsecured notes
|
|
195,874
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
195,874
|
|
|||||
|
Deferred tax liabilities
|
|
187
|
|
|
18,880
|
|
|
2,397
|
|
|
—
|
|
|
21,464
|
|
|||||
|
Total liabilities
|
|
268,369
|
|
|
26,809
|
|
|
33,717
|
|
|
(7,382
|
)
|
|
321,513
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total stockholders’ equity
|
|
431,382
|
|
|
349,431
|
|
|
326,143
|
|
|
(675,574
|
)
|
|
431,382
|
|
|||||
|
Total liabilities and stockholders’ equity
|
|
$
|
699,751
|
|
|
$
|
376,240
|
|
|
$
|
359,860
|
|
|
$
|
(682,956
|
)
|
|
$
|
752,895
|
|
|
Condensed Consolidating Statement of Comprehensive Income (Loss)
|
||||||||||||||||||||
|
Three Months Ended September 30, 2016
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations |
|
Consolidated
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Retail merchandise sales
|
|
$
|
—
|
|
|
$
|
76,413
|
|
|
$
|
75,802
|
|
|
$
|
—
|
|
|
$
|
152,215
|
|
|
Pawn loan fees
|
|
—
|
|
|
46,029
|
|
|
33,476
|
|
|
—
|
|
|
79,505
|
|
|||||
|
Consumer loan and credit services fees
|
|
—
|
|
|
9,907
|
|
|
570
|
|
|
—
|
|
|
10,477
|
|
|||||
|
Wholesale scrap jewelry
revenue
|
|
—
|
|
|
14,377
|
|
|
4,579
|
|
|
—
|
|
|
18,956
|
|
|||||
|
Total revenue
|
|
—
|
|
|
146,726
|
|
|
114,427
|
|
|
—
|
|
|
261,153
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of retail merchandise sold
|
|
—
|
|
|
46,448
|
|
|
46,951
|
|
|
—
|
|
|
93,399
|
|
|||||
|
Consumer loan and credit services loss provision
|
|
—
|
|
|
3,262
|
|
|
151
|
|
|
—
|
|
|
3,413
|
|
|||||
|
Cost of wholesale scrap jewelry sold
|
|
—
|
|
|
13,452
|
|
|
3,525
|
|
|
—
|
|
|
16,977
|
|
|||||
|
Total cost of revenue
|
|
—
|
|
|
63,162
|
|
|
50,627
|
|
|
—
|
|
|
113,789
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
|
—
|
|
|
83,564
|
|
|
63,800
|
|
|
—
|
|
|
147,364
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Expenses and other income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Store operating expenses
|
|
—
|
|
|
48,659
|
|
|
31,915
|
|
|
—
|
|
|
80,574
|
|
|||||
|
Administrative expenses
(1)
|
|
5,508
|
|
|
7,653
|
|
|
11,339
|
|
|
—
|
|
|
24,500
|
|
|||||
|
Merger and other acquisition expenses
|
|
14,942
|
|
|
14,456
|
|
|
—
|
|
|
—
|
|
|
29,398
|
|
|||||
|
Depreciation and amortization
|
|
264
|
|
|
4,020
|
|
|
2,997
|
|
|
—
|
|
|
7,281
|
|
|||||
|
Interest expense
|
|
5,058
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
5,073
|
|
|||||
|
Interest income
|
|
(1
|
)
|
|
—
|
|
|
(137
|
)
|
|
—
|
|
|
(138
|
)
|
|||||
|
Loss on sale of common stock of Enova
|
|
—
|
|
|
253
|
|
|
—
|
|
|
—
|
|
|
253
|
|
|||||
|
Total expenses and other income
|
|
25,771
|
|
|
75,056
|
|
|
46,114
|
|
|
—
|
|
|
146,941
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
|
(25,771
|
)
|
|
8,508
|
|
|
17,686
|
|
|
—
|
|
|
423
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Provision for income taxes
|
|
(6,682
|
)
|
|
3,120
|
|
|
5,397
|
|
|
—
|
|
|
1,835
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before equity in net income of subsidiaries
|
|
(19,089
|
)
|
|
5,388
|
|
|
12,289
|
|
|
—
|
|
|
(1,412
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Equity in net income of subsidiaries
|
|
17,677
|
|
|
—
|
|
|
—
|
|
|
(17,677
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
|
$
|
(1,412
|
)
|
|
$
|
5,388
|
|
|
$
|
12,289
|
|
|
$
|
(17,677
|
)
|
|
$
|
(1,412
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Currency translation adjustment
|
|
(12,248
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,248
|
)
|
|||||
|
Change in fair value of investment in common stock of Enova, net
|
|
—
|
|
|
(1,753
|
)
|
|
—
|
|
|
—
|
|
|
(1,753
|
)
|
|||||
|
Comprehensive income (loss)
|
|
$
|
(13,660
|
)
|
|
$
|
3,635
|
|
|
$
|
12,289
|
|
|
$
|
(17,677
|
)
|
|
$
|
(15,413
|
)
|
|
(1)
|
Includes the allocation of certain administrative expenses and the payment of royalties between the Parent Company and certain foreign Non-Guarantor Subsidiaries.
|
|
Condensed Consolidating Statement of Comprehensive Income (Loss)
|
||||||||||||||||||||
|
Three Months Ended September 30, 2015
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations |
|
Consolidated
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Retail merchandise sales
|
|
$
|
—
|
|
|
$
|
38,860
|
|
|
$
|
66,077
|
|
|
$
|
—
|
|
|
$
|
104,937
|
|
|
Pawn loan fees
|
|
—
|
|
|
21,566
|
|
|
28,316
|
|
|
—
|
|
|
49,882
|
|
|||||
|
Consumer loan and credit services fees
|
|
—
|
|
|
6,394
|
|
|
601
|
|
|
—
|
|
|
6,995
|
|
|||||
|
Wholesale scrap jewelry
revenue
|
|
—
|
|
|
4,333
|
|
|
3,385
|
|
|
—
|
|
|
7,718
|
|
|||||
|
Total revenue
|
|
—
|
|
|
71,153
|
|
|
98,379
|
|
|
—
|
|
|
169,532
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of retail merchandise sold
|
|
—
|
|
|
22,646
|
|
|
42,229
|
|
|
—
|
|
|
64,875
|
|
|||||
|
Consumer loan and credit services loss provision
|
|
—
|
|
|
2,246
|
|
|
122
|
|
|
—
|
|
|
2,368
|
|
|||||
|
Cost of wholesale scrap jewelry sold
|
|
—
|
|
|
4,069
|
|
|
2,778
|
|
|
—
|
|
|
6,847
|
|
|||||
|
Total cost of revenue
|
|
—
|
|
|
28,961
|
|
|
45,129
|
|
|
—
|
|
|
74,090
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
|
—
|
|
|
42,192
|
|
|
53,250
|
|
|
—
|
|
|
95,442
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Expenses and other income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Store operating expenses
|
|
—
|
|
|
23,429
|
|
|
27,566
|
|
|
—
|
|
|
50,995
|
|
|||||
|
Administrative expenses
(1)
|
|
5,318
|
|
|
—
|
|
|
6,415
|
|
|
—
|
|
|
11,733
|
|
|||||
|
Depreciation and amortization
|
|
176
|
|
|
1,891
|
|
|
2,570
|
|
|
—
|
|
|
4,637
|
|
|||||
|
Goodwill impairment - U.S. consumer loan operations
|
|
—
|
|
|
7,913
|
|
|
—
|
|
|
—
|
|
|
7,913
|
|
|||||
|
Interest expense
|
|
4,336
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,336
|
|
|||||
|
Interest income
|
|
(1
|
)
|
|
—
|
|
|
(405
|
)
|
|
—
|
|
|
(406
|
)
|
|||||
|
Total expenses and other income
|
|
9,829
|
|
|
33,233
|
|
|
36,146
|
|
|
—
|
|
|
79,208
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
|
(9,829
|
)
|
|
8,959
|
|
|
17,104
|
|
|
—
|
|
|
16,234
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Provision for income taxes
|
|
(3,288
|
)
|
|
3,331
|
|
|
5,018
|
|
|
—
|
|
|
5,061
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before equity in net income of subsidiaries
|
|
(6,541
|
)
|
|
5,628
|
|
|
12,086
|
|
|
—
|
|
|
11,173
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Equity in net income of subsidiaries
|
|
17,714
|
|
|
—
|
|
|
—
|
|
|
(17,714
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
|
$
|
11,173
|
|
|
$
|
5,628
|
|
|
$
|
12,086
|
|
|
$
|
(17,714
|
)
|
|
$
|
11,173
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Currency translation adjustment
|
|
(21,536
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,536
|
)
|
|||||
|
Comprehensive income (loss)
|
|
$
|
(10,363
|
)
|
|
$
|
5,628
|
|
|
$
|
12,086
|
|
|
$
|
(17,714
|
)
|
|
$
|
(10,363
|
)
|
|
(1)
|
Includes the allocation of certain administrative expenses and the payment of royalties between the Parent Company and certain foreign Non-Guarantor Subsidiaries.
|
|
Condensed Consolidating Statement of Comprehensive Income (Loss)
|
||||||||||||||||||||
|
Nine Months Ended September 30, 2016
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations |
|
Consolidated
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Retail merchandise sales
|
|
$
|
—
|
|
|
$
|
161,697
|
|
|
$
|
224,837
|
|
|
$
|
—
|
|
|
$
|
386,534
|
|
|
Pawn loan fees
|
|
—
|
|
|
86,712
|
|
|
96,104
|
|
|
—
|
|
|
182,816
|
|
|||||
|
Consumer loan and credit services fees
|
|
—
|
|
|
19,372
|
|
|
1,707
|
|
|
—
|
|
|
21,079
|
|
|||||
|
Wholesale scrap jewelry
revenue
|
|
—
|
|
|
23,830
|
|
|
12,076
|
|
|
—
|
|
|
35,906
|
|
|||||
|
Total revenue
|
|
—
|
|
|
291,611
|
|
|
334,724
|
|
|
—
|
|
|
626,335
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of retail merchandise sold
|
|
—
|
|
|
97,888
|
|
|
141,278
|
|
|
—
|
|
|
239,166
|
|
|||||
|
Consumer loan and credit services loss provision
|
|
—
|
|
|
5,366
|
|
|
414
|
|
|
—
|
|
|
5,780
|
|
|||||
|
Cost of wholesale scrap jewelry sold
|
|
—
|
|
|
21,235
|
|
|
9,466
|
|
|
—
|
|
|
30,701
|
|
|||||
|
Total cost of revenue
|
|
—
|
|
|
124,489
|
|
|
151,158
|
|
|
—
|
|
|
275,647
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
|
—
|
|
|
167,122
|
|
|
183,566
|
|
|
—
|
|
|
350,688
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Expenses and other income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Store operating expenses
|
|
—
|
|
|
95,722
|
|
|
94,841
|
|
|
—
|
|
|
190,563
|
|
|||||
|
Administrative expenses
(1)
|
|
19,900
|
|
|
7,653
|
|
|
30,724
|
|
|
—
|
|
|
58,277
|
|
|||||
|
Merger and other acquisition expenses
|
|
19,421
|
|
|
14,456
|
|
|
—
|
|
|
—
|
|
|
33,877
|
|
|||||
|
Depreciation and amortization
|
|
678
|
|
|
7,346
|
|
|
9,141
|
|
|
—
|
|
|
17,165
|
|
|||||
|
Interest expense
|
|
13,774
|
|
|
15
|
|
|
70
|
|
|
—
|
|
|
13,859
|
|
|||||
|
Interest income
|
|
(5
|
)
|
|
—
|
|
|
(631
|
)
|
|
—
|
|
|
(636
|
)
|
|||||
|
Loss on sale of common stock of Enova
|
|
—
|
|
|
253
|
|
|
—
|
|
|
—
|
|
|
253
|
|
|||||
|
Total expenses and other income
|
|
53,768
|
|
|
125,445
|
|
|
134,145
|
|
|
—
|
|
|
313,358
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
|
(53,768
|
)
|
|
41,677
|
|
|
49,421
|
|
|
—
|
|
|
37,330
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Provision for income taxes
|
|
(17,245
|
)
|
|
15,420
|
|
|
15,720
|
|
|
—
|
|
|
13,895
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before equity in net income of subsidiaries
|
|
(36,523
|
)
|
|
26,257
|
|
|
33,701
|
|
|
—
|
|
|
23,435
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Equity in net income of subsidiaries
|
|
59,958
|
|
|
—
|
|
|
—
|
|
|
(59,958
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
|
$
|
23,435
|
|
|
$
|
26,257
|
|
|
$
|
33,701
|
|
|
$
|
(59,958
|
)
|
|
$
|
23,435
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Currency translation adjustment
|
|
(28,951
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28,951
|
)
|
|||||
|
Change in fair value of investment in common stock of Enova, net
|
|
—
|
|
|
(1,753
|
)
|
|
—
|
|
|
—
|
|
|
(1,753
|
)
|
|||||
|
Comprehensive income (loss)
|
|
$
|
(5,516
|
)
|
|
$
|
24,504
|
|
|
$
|
33,701
|
|
|
$
|
(59,958
|
)
|
|
$
|
(7,269
|
)
|
|
(1)
|
Includes the allocation of certain administrative expenses and the payment of royalties between the Parent Company and certain foreign Non-Guarantor Subsidiaries.
|
|
Condensed Consolidating Statement of Comprehensive Income (Loss)
|
||||||||||||||||||||
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations |
|
Consolidated
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Retail merchandise sales
|
|
$
|
—
|
|
|
$
|
118,642
|
|
|
$
|
202,374
|
|
|
$
|
—
|
|
|
$
|
321,016
|
|
|
Pawn loan fees
|
|
—
|
|
|
62,503
|
|
|
83,616
|
|
|
—
|
|
|
146,119
|
|
|||||
|
Consumer loan and credit services fees
|
|
—
|
|
|
19,427
|
|
|
1,873
|
|
|
—
|
|
|
21,300
|
|
|||||
|
Wholesale scrap jewelry
revenue
|
|
—
|
|
|
13,536
|
|
|
11,207
|
|
|
—
|
|
|
24,743
|
|
|||||
|
Total revenue
|
|
—
|
|
|
214,108
|
|
|
299,070
|
|
|
—
|
|
|
513,178
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of retail merchandise sold
|
|
—
|
|
|
68,685
|
|
|
130,072
|
|
|
—
|
|
|
198,757
|
|
|||||
|
Consumer loan and credit services loss provision
|
|
—
|
|
|
4,793
|
|
|
281
|
|
|
—
|
|
|
5,074
|
|
|||||
|
Cost of wholesale scrap jewelry sold
|
|
—
|
|
|
12,261
|
|
|
8,827
|
|
|
—
|
|
|
21,088
|
|
|||||
|
Total cost of revenue
|
|
—
|
|
|
85,739
|
|
|
139,180
|
|
|
—
|
|
|
224,919
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
|
—
|
|
|
128,369
|
|
|
159,890
|
|
|
—
|
|
|
288,259
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Expenses and other income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Store operating expenses
|
|
—
|
|
|
68,389
|
|
|
86,673
|
|
|
—
|
|
|
155,062
|
|
|||||
|
Administrative expenses
(1)
|
|
18,015
|
|
|
—
|
|
|
21,050
|
|
|
—
|
|
|
39,065
|
|
|||||
|
Merger and other acquisition expenses
|
|
1,175
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,175
|
|
|||||
|
Depreciation and amortization
|
|
581
|
|
|
5,218
|
|
|
7,852
|
|
|
—
|
|
|
13,651
|
|
|||||
|
Goodwill impairment - U.S. consumer loan operations
|
|
—
|
|
|
7,913
|
|
|
—
|
|
|
—
|
|
|
7,913
|
|
|||||
|
Interest expense
|
|
12,482
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,482
|
|
|||||
|
Interest income
|
|
(4
|
)
|
|
—
|
|
|
(1,139
|
)
|
|
—
|
|
|
(1,143
|
)
|
|||||
|
Total expenses and other income
|
|
32,249
|
|
|
81,520
|
|
|
114,436
|
|
|
—
|
|
|
228,205
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
|
(32,249
|
)
|
|
46,849
|
|
|
45,454
|
|
|
—
|
|
|
60,054
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Provision for income taxes
|
|
(11,147
|
)
|
|
17,386
|
|
|
12,515
|
|
|
—
|
|
|
18,754
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before equity in net income of subsidiaries
|
|
(21,102
|
)
|
|
29,463
|
|
|
32,939
|
|
|
—
|
|
|
41,300
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Equity in net income of subsidiaries
|
|
62,402
|
|
|
—
|
|
|
—
|
|
|
(62,402
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
|
$
|
41,300
|
|
|
$
|
29,463
|
|
|
$
|
32,939
|
|
|
$
|
(62,402
|
)
|
|
$
|
41,300
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Currency translation adjustment
|
|
(35,192
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35,192
|
)
|
|||||
|
Comprehensive income (loss)
|
|
$
|
6,108
|
|
|
$
|
29,463
|
|
|
$
|
32,939
|
|
|
$
|
(62,402
|
)
|
|
$
|
6,108
|
|
|
(1)
|
Includes the allocation of certain administrative expenses and the payment of royalties between the Parent Company and certain foreign Non-Guarantor Subsidiaries.
|
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||
|
Nine Months Ended September 30, 2016
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations |
|
Consolidated
|
||||||||||
|
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash flow provided by (used in) operating activities
|
|
$
|
38,726
|
|
|
$
|
46,136
|
|
|
$
|
26,677
|
|
|
$
|
(71,065
|
)
|
|
$
|
40,474
|
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loan receivables, net of cash repayments
|
|
—
|
|
|
1,619
|
|
|
(33,105
|
)
|
|
—
|
|
|
(31,486
|
)
|
|||||
|
Purchases of property and equipment
|
|
(927
|
)
|
|
(12,644
|
)
|
|
(9,855
|
)
|
|
—
|
|
|
(23,426
|
)
|
|||||
|
Portion of aggregate merger consideration paid in cash, net of cash acquired
|
|
—
|
|
|
(8,251
|
)
|
|
—
|
|
|
—
|
|
|
(8,251
|
)
|
|||||
|
Acquisitions of pawn stores, net of cash acquired
|
|
—
|
|
|
(1,324
|
)
|
|
(27,432
|
)
|
|
—
|
|
|
(28,756
|
)
|
|||||
|
Proceeds from sale of common stock of Enova
|
|
—
|
|
|
2,962
|
|
|
—
|
|
|
—
|
|
|
2,962
|
|
|||||
|
Investing activity with subsidiaries
|
|
(303,004
|
)
|
|
—
|
|
|
—
|
|
|
303,004
|
|
|
—
|
|
|||||
|
Net cash flow provided by (used in) investing activities
|
|
(303,931
|
)
|
|
(17,638
|
)
|
|
(70,392
|
)
|
|
303,004
|
|
|
(88,957
|
)
|
|||||
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Borrowings from revolving credit facilities
|
|
396,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
396,000
|
|
|||||
|
Repayments of revolving credit facilities
|
|
(94,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(94,000
|
)
|
|||||
|
Repayments of debt assumed with merger and other acquisitions
|
|
—
|
|
|
(232,000
|
)
|
|
(6,532
|
)
|
|
—
|
|
|
(238,532
|
)
|
|||||
|
Debt issuance costs paid
|
|
(2,340
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,340
|
)
|
|||||
|
Common stock dividends paid
|
|
(10,591
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,591
|
)
|
|||||
|
Proceeds from intercompany financing related activity
|
|
—
|
|
|
302,705
|
|
|
299
|
|
|
(303,004
|
)
|
|
—
|
|
|||||
|
Intercompany dividends paid
|
|
—
|
|
|
(66,245
|
)
|
|
(4,820
|
)
|
|
71,065
|
|
|
—
|
|
|||||
|
Net cash flow provided by (used in) financing activities
|
|
289,069
|
|
|
4,460
|
|
|
(11,053
|
)
|
|
(231,939
|
)
|
|
50,537
|
|
|||||
|
Effect of exchange rates on cash
|
|
—
|
|
|
—
|
|
|
(5,652
|
)
|
|
—
|
|
|
(5,652
|
)
|
|||||
|
Change in cash and cash equivalents
|
|
23,864
|
|
|
32,958
|
|
|
(60,420
|
)
|
|
—
|
|
|
(3,598
|
)
|
|||||
|
Cash and cash equivalents at beginning of the period
|
|
5,460
|
|
|
3,765
|
|
|
77,729
|
|
|
—
|
|
|
86,954
|
|
|||||
|
Cash and cash equivalents at end of the period
|
|
$
|
29,324
|
|
|
$
|
36,723
|
|
|
$
|
17,309
|
|
|
$
|
—
|
|
|
$
|
83,356
|
|
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations |
|
Consolidated
|
||||||||||
|
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash flow provided by (used in) operating activities
|
|
$
|
22,675
|
|
|
$
|
45,799
|
|
|
$
|
45,206
|
|
|
$
|
(48,558
|
)
|
|
$
|
65,122
|
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loan receivables, net of cash repayments
|
|
—
|
|
|
(542
|
)
|
|
(21,757
|
)
|
|
—
|
|
|
(22,299
|
)
|
|||||
|
Purchases of property and equipment
|
|
(74
|
)
|
|
(5,990
|
)
|
|
(9,464
|
)
|
|
—
|
|
|
(15,528
|
)
|
|||||
|
Acquisitions of pawn stores, net of cash acquired
|
|
—
|
|
|
(26,765
|
)
|
|
(6,250
|
)
|
|
—
|
|
|
(33,015
|
)
|
|||||
|
Investing activity with subsidiaries
|
|
(39,463
|
)
|
|
—
|
|
|
—
|
|
|
39,463
|
|
|
—
|
|
|||||
|
Net cash flow provided by (used in) investing activities
|
|
(39,537
|
)
|
|
(33,297
|
)
|
|
(37,471
|
)
|
|
39,463
|
|
|
(70,842
|
)
|
|||||
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Borrowings from revolving credit facilities
|
|
82,055
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
82,055
|
|
|||||
|
Repayments of revolving credit facilities
|
|
(35,955
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35,955
|
)
|
|||||
|
Purchases of treasury stock
|
|
(31,974
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31,974
|
)
|
|||||
|
Proceeds from exercise of share-based compensation awards
|
|
2,901
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,901
|
|
|||||
|
Income tax benefit from exercise of stock options
|
|
1,617
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,617
|
|
|||||
|
Proceeds from intercompany financing related activity
|
|
—
|
|
|
32,755
|
|
|
6,708
|
|
|
(39,463
|
)
|
|
—
|
|
|||||
|
Intercompany dividends paid
|
|
—
|
|
|
(45,391
|
)
|
|
(3,167
|
)
|
|
48,558
|
|
|
—
|
|
|||||
|
Net cash flow provided by (used in) financing activities
|
|
18,644
|
|
|
(12,636
|
)
|
|
3,541
|
|
|
9,095
|
|
|
18,644
|
|
|||||
|
Effect of exchange rates on cash
|
|
—
|
|
|
—
|
|
|
(8,393
|
)
|
|
—
|
|
|
(8,393
|
)
|
|||||
|
Change in cash and cash equivalents
|
|
1,782
|
|
|
(134
|
)
|
|
2,883
|
|
|
—
|
|
|
4,531
|
|
|||||
|
Cash and cash equivalents at beginning of the period
|
|
7,799
|
|
|
3,146
|
|
|
57,047
|
|
|
—
|
|
|
67,992
|
|
|||||
|
Cash and cash equivalents at end of the period
|
|
$
|
9,581
|
|
|
$
|
3,012
|
|
|
$
|
59,930
|
|
|
$
|
—
|
|
|
$
|
72,523
|
|
|
Summary Condensed Consolidating Balance Sheet
|
||||||||||||||||||||
|
September 30, 2015
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations
|
|
Consolidated
|
||||||||||
|
Total assets, as reported:
|
|
$
|
903,745
|
|
|
$
|
309,194
|
|
|
$
|
619,902
|
|
|
$
|
(1,077,639
|
)
|
|
$
|
755,202
|
|
|
Reclassifications
|
|
(4,288
|
)
|
|
67,013
|
|
|
(67,013
|
)
|
|
—
|
|
|
(4,288
|
)
|
|||||
|
Revisions
|
|
(202,327
|
)
|
|
—
|
|
|
(202,651
|
)
|
|
398,583
|
|
|
(6,395
|
)
|
|||||
|
Total assets, revised
|
|
$
|
697,130
|
|
|
$
|
376,207
|
|
|
$
|
350,238
|
|
|
$
|
(679,056
|
)
|
|
$
|
744,519
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total liabilities, as reported:
|
|
$
|
464,583
|
|
|
$
|
21,919
|
|
|
$
|
26,685
|
|
|
$
|
(197,715
|
)
|
|
$
|
315,472
|
|
|
Reclassifications
|
|
(4,288
|
)
|
|
5,227
|
|
|
(5,227
|
)
|
|
—
|
|
|
(4,288
|
)
|
|||||
|
Revisions
|
|
(176,467
|
)
|
|
—
|
|
|
12,207
|
|
|
184,293
|
|
|
20,033
|
|
|||||
|
Total liabilities, revised
|
|
$
|
283,828
|
|
|
$
|
27,146
|
|
|
$
|
33,665
|
|
|
$
|
(13,422
|
)
|
|
$
|
331,217
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total stockholders’ equity, as reported:
|
|
$
|
439,162
|
|
|
$
|
287,275
|
|
|
$
|
593,217
|
|
|
$
|
(879,924
|
)
|
|
$
|
439,730
|
|
|
Reclassifications
|
|
—
|
|
|
61,786
|
|
|
(61,786
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Revisions
|
|
(25,860
|
)
|
|
—
|
|
|
(214,858
|
)
|
|
214,290
|
|
|
(26,428
|
)
|
|||||
|
Total stockholders’ equity, revised
|
|
$
|
413,302
|
|
|
$
|
349,061
|
|
|
$
|
316,573
|
|
|
$
|
(665,634
|
)
|
|
$
|
413,302
|
|
|
Summary Condensed Consolidating Statement of Comprehensive Income
|
||||||||||||||||||||
|
Three Months Ended September 30, 2015
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income (loss), as reported:
|
|
$
|
(6,541
|
)
|
|
$
|
4,531
|
|
|
$
|
13,183
|
|
|
$
|
—
|
|
|
$
|
11,173
|
|
|
Reclassifications
|
|
17,714
|
|
|
1,097
|
|
|
(1,097
|
)
|
|
(17,714
|
)
|
|
—
|
|
|||||
|
Net income (loss), revised
|
|
$
|
11,173
|
|
|
$
|
5,628
|
|
|
$
|
12,086
|
|
|
$
|
(17,714
|
)
|
|
$
|
11,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other comprehensive income (loss), as reported:
|
|
$
|
(6,541
|
)
|
|
$
|
4,531
|
|
|
$
|
(815
|
)
|
|
$
|
—
|
|
|
$
|
(2,825
|
)
|
|
Reclassifications
|
|
17,714
|
|
|
1,097
|
|
|
(1,097
|
)
|
|
(17,714
|
)
|
|
—
|
|
|||||
|
Revisions
|
|
(21,536
|
)
|
|
—
|
|
|
13,998
|
|
|
—
|
|
|
(7,538
|
)
|
|||||
|
Other comprehensive income (loss), revised
|
|
$
|
(10,363
|
)
|
|
$
|
5,628
|
|
|
$
|
12,086
|
|
|
$
|
(17,714
|
)
|
|
$
|
(10,363
|
)
|
|
Summary Condensed Consolidating Statement of Comprehensive Income
|
||||||||||||||||||||
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income (loss), as reported:
|
|
$
|
(21,102
|
)
|
|
$
|
26,590
|
|
|
$
|
35,812
|
|
|
$
|
—
|
|
|
$
|
41,300
|
|
|
Reclassifications
|
|
62,402
|
|
|
2,873
|
|
|
(2,873
|
)
|
|
(62,402
|
)
|
|
—
|
|
|||||
|
Net income (loss), revised
|
|
$
|
41,300
|
|
|
$
|
29,463
|
|
|
$
|
32,939
|
|
|
$
|
(62,402
|
)
|
|
$
|
41,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other comprehensive income (loss), as reported:
|
|
$
|
(21,102
|
)
|
|
$
|
26,590
|
|
|
$
|
12,938
|
|
|
$
|
—
|
|
|
$
|
18,426
|
|
|
Reclassifications
|
|
62,402
|
|
|
2,873
|
|
|
(2,873
|
)
|
|
(62,402
|
)
|
|
—
|
|
|||||
|
Revisions
|
|
(35,192
|
)
|
|
—
|
|
|
22,874
|
|
|
—
|
|
|
(12,318
|
)
|
|||||
|
Other comprehensive income (loss), revised
|
|
$
|
6,108
|
|
|
$
|
29,463
|
|
|
$
|
32,939
|
|
|
$
|
(62,402
|
)
|
|
$
|
6,108
|
|
|
Summary Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
Company
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Eliminations
|
|
Consolidated
|
||||||||||
|
Cash flow from operating activities, as reported:
|
|
$
|
(22,879
|
)
|
|
$
|
7,381
|
|
|
$
|
80,620
|
|
|
$
|
—
|
|
|
$
|
65,122
|
|
|
Reclassifications
|
|
—
|
|
|
144
|
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Revisions
|
|
45,554
|
|
|
38,274
|
|
|
(35,270
|
)
|
|
(48,558
|
)
|
|
—
|
|
|||||
|
Cash flow from operating activities, revised
|
|
$
|
22,675
|
|
|
$
|
45,799
|
|
|
$
|
45,206
|
|
|
$
|
(48,558
|
)
|
|
$
|
65,122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flow from investing activities, as reported:
|
|
$
|
6,017
|
|
|
$
|
(7,659
|
)
|
|
$
|
(69,200
|
)
|
|
$
|
—
|
|
|
$
|
(70,842
|
)
|
|
Reclassifications
|
|
—
|
|
|
(25,638
|
)
|
|
25,638
|
|
|
—
|
|
|
—
|
|
|||||
|
Revisions
|
|
(45,554
|
)
|
|
—
|
|
|
6,091
|
|
|
39,463
|
|
|
—
|
|
|||||
|
Cash flow from investing activities, revised
|
|
$
|
(39,537
|
)
|
|
$
|
(33,297
|
)
|
|
$
|
(37,471
|
)
|
|
$
|
39,463
|
|
|
$
|
(70,842
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flow from financing activities, as reported:
|
|
$
|
18,644
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,644
|
|
|
Reclassifications
|
|
—
|
|
|
(12,636
|
)
|
|
3,541
|
|
|
9,095
|
|
|
—
|
|
|||||
|
Cash flow from financing activities, revised
|
|
$
|
18,644
|
|
|
$
|
(12,636
|
)
|
|
$
|
3,541
|
|
|
$
|
9,095
|
|
|
$
|
18,644
|
|
|
|
|
|
|
Consumer
|
|
|
|||
|
|
|
Pawn
|
|
Loan
|
|
Total
|
|||
|
|
|
Locations
(1)
|
|
Locations
(2)
|
|
Locations
|
|||
|
U.S.:
|
|
|
|
|
|
|
|||
|
Total locations, beginning of period
|
|
293
|
|
|
31
|
|
|
324
|
|
|
Merged Cash America locations
|
|
794
|
|
|
21
|
|
|
815
|
|
|
Locations closed or consolidated
|
|
(4
|
)
|
|
(7
|
)
|
|
(11
|
)
|
|
Total locations, end of period
|
|
1,083
|
|
|
45
|
|
|
1,128
|
|
|
|
|
|
|
|
|
|
|||
|
Latin America:
|
|
|
|
|
|
|
|||
|
Total locations, beginning of period
|
|
919
|
|
|
28
|
|
|
947
|
|
|
New locations opened
|
|
6
|
|
|
—
|
|
|
6
|
|
|
Total locations, end of period
|
|
925
|
|
|
28
|
|
|
953
|
|
|
|
|
|
|
|
|
|
|||
|
Total:
|
|
|
|
|
|
|
|||
|
Total locations, beginning of period
|
|
1,212
|
|
|
59
|
|
|
1,271
|
|
|
Merged Cash America locations
|
|
794
|
|
|
21
|
|
|
815
|
|
|
New locations opened
|
|
6
|
|
|
—
|
|
|
6
|
|
|
Locations closed or consolidated
|
|
(4
|
)
|
|
(7
|
)
|
|
(11
|
)
|
|
Total locations, end of period
|
|
2,008
|
|
|
73
|
|
|
2,081
|
|
|
(1)
|
At
September 30, 2016
,
326
of the U.S. pawn stores, which are primarily located in Texas and Ohio, also offered consumer loans or credit services products, while
49
Mexico pawn stores offer consumer loan products.
|
|
(2)
|
The Company’s U.S. free-standing consumer loan locations offer consumer loans and/or a credit services product and are located in Texas, California and Ohio. The Mexico locations offer small, short-term consumer loans. The table does not include 70 check cashing locations operated by independent franchisees under franchising agreements with the Company.
|
|
|
|
|
|
Consumer
|
|
|
|||
|
|
|
Pawn
|
|
Loan
|
|
Total
|
|||
|
|
|
Locations
(1)
|
|
Locations
(2)
|
|
Locations
|
|||
|
U.S.:
|
|
|
|
|
|
|
|||
|
Total locations, beginning of period
|
|
296
|
|
|
42
|
|
|
338
|
|
|
Merged Cash America locations
|
|
794
|
|
|
21
|
|
|
815
|
|
|
Locations acquired
|
|
1
|
|
|
—
|
|
|
1
|
|
|
Locations closed or consolidated
|
|
(8
|
)
|
|
(18
|
)
|
|
(26
|
)
|
|
Total locations, end of period
|
|
1,083
|
|
|
45
|
|
|
1,128
|
|
|
|
|
|
|
|
|
|
|||
|
Latin America:
|
|
|
|
|
|
|
|||
|
Total locations, beginning of period
|
|
709
|
|
|
28
|
|
|
737
|
|
|
New locations opened
|
|
37
|
|
|
—
|
|
|
37
|
|
|
Locations acquired
|
|
179
|
|
|
—
|
|
|
179
|
|
|
Total locations, end of period
|
|
925
|
|
|
28
|
|
|
953
|
|
|
|
|
|
|
|
|
|
|||
|
Total:
|
|
|
|
|
|
|
|||
|
Total locations, beginning of period
|
|
1,005
|
|
|
70
|
|
|
1,075
|
|
|
Merged Cash America locations
|
|
794
|
|
|
21
|
|
|
815
|
|
|
New locations opened
|
|
37
|
|
|
—
|
|
|
37
|
|
|
Locations acquired
|
|
180
|
|
|
—
|
|
|
180
|
|
|
Locations closed or consolidated
|
|
(8
|
)
|
|
(18
|
)
|
|
(26
|
)
|
|
Total locations, end of period
|
|
2,008
|
|
|
73
|
|
|
2,081
|
|
|
(1)
|
At
September 30, 2016
,
326
of the U.S. pawn stores, which are primarily located in Texas and Ohio, also offered consumer loans or credit services products, while
49
Mexico pawn stores offer consumer loan products.
|
|
(2)
|
The Company’s U.S. free-standing consumer loan locations offer consumer loans and/or a credit services product and are located in Texas, California and Ohio. The Mexico locations offer small, short-term consumer loans. The table does not include 70 check cashing locations operated by independent franchisees under franchising agreements with the Company.
|
|
|
|
|
|
|
|
|
|
Constant Currency Basis
|
||||||||||
|
|
|
|
|
|
|
|
|
Balance at
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
September 30,
|
|
Increase /
|
||||||||
|
|
|
Balance at September 30,
|
|
Increase /
|
|
2016
|
|
(Decrease)
|
||||||||||
|
|
|
2016
|
|
2015
|
|
(Decrease)
|
|
(Non-GAAP)
|
|
(Non-GAAP)
|
||||||||
|
U.S.
(3)
:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pawn loans
|
|
$
|
300,646
|
|
|
$
|
70,140
|
|
|
329
|
%
|
|
$
|
300,646
|
|
|
329
|
%
|
|
CSO credit extensions held by independent third-party
(1)
|
|
11,641
|
|
|
7,222
|
|
|
61
|
%
|
|
11,641
|
|
|
61
|
%
|
|||
|
Other consumer loans
|
|
27,381
|
|
|
673
|
|
|
3,968
|
%
|
|
27,381
|
|
|
3,968
|
%
|
|||
|
Combined customer loans
(2)
|
|
339,668
|
|
|
78,035
|
|
|
335
|
%
|
|
339,668
|
|
|
335
|
%
|
|||
|
Latin America:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pawn loans
|
|
72,523
|
|
|
58,230
|
|
|
25
|
%
|
|
82,448
|
|
|
42
|
%
|
|||
|
Other consumer loans
|
|
411
|
|
|
441
|
|
|
(7
|
)%
|
|
471
|
|
|
7
|
%
|
|||
|
Combined customer loans
|
|
72,934
|
|
|
58,671
|
|
|
24
|
%
|
|
82,919
|
|
|
41
|
%
|
|||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pawn loans
|
|
373,169
|
|
|
128,370
|
|
|
191
|
%
|
|
383,094
|
|
|
198
|
%
|
|||
|
CSO credit extensions held by independent third-party
(1)
|
|
11,641
|
|
|
7,222
|
|
|
61
|
%
|
|
11,641
|
|
|
61
|
%
|
|||
|
Other consumer loans
|
|
27,792
|
|
|
1,114
|
|
|
2,395
|
%
|
|
27,852
|
|
|
2,400
|
%
|
|||
|
Combined customer loans
(2)
|
|
$
|
412,602
|
|
|
$
|
136,706
|
|
|
202
|
%
|
|
$
|
422,587
|
|
|
209
|
%
|
|
Pawn inventories:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
U.S.
(3)
|
|
$
|
280,429
|
|
|
$
|
55,556
|
|
|
405
|
%
|
|
$
|
280,429
|
|
|
405
|
%
|
|
Latin America
|
|
52,433
|
|
|
42,632
|
|
|
23
|
%
|
|
59,882
|
|
|
40
|
%
|
|||
|
Combined inventories
|
|
$
|
332,862
|
|
|
$
|
98,188
|
|
|
239
|
%
|
|
$
|
340,311
|
|
|
247
|
%
|
|
(1)
|
CSO amounts outstanding are composed of the principal portion of active CSO extensions of credit by independent third-party lenders, 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.
|
|
(2)
|
Combined customer loans is a non-GAAP measure as it includes CSO credit extensions held by independent third-parties not included on the Company’s balance sheet. The Company believes this non-GAAP measure provides investors with important information needed to evaluate the magnitude of potential loan losses and the opportunity for revenue performance of the consumer loan portfolio on an aggregate basis. The Company also believes the comparison of the aggregate amounts from period to period is more meaningful than comparing only the amounts reflected on the Company’s balance sheet since both credit services fees revenue and the corresponding loss provision are impacted by the aggregate amount of loans owned by the Company and those guaranteed by the Company as reflected in its financial statements.
|
|
(3)
|
Receivables from the Cash America locations at September 30, 2016 includes pawn loans of $232,258, CSO credit extensions held by an independent third-party of $6,877, other consumer loans of $26,731 and pawn inventories of $229,269 in the table above.
|
|
|
|
|
|
|
|
|
|
Constant Currency Basis
|
||||||||||
|
|
|
Three Months Ended
|
|
|
|
Three Months Ended
|
|
Increase /
|
||||||||||
|
|
|
September 30,
|
|
Increase /
|
|
September 30, 2016
|
|
(Decrease)
|
||||||||||
|
|
|
2016
|
|
2015
|
|
(Decrease)
|
|
(Non-GAAP)
|
|
(Non-GAAP)
|
||||||||
|
U.S. revenue
(1)
:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Retail merchandise sales
|
|
$
|
84,547
|
|
|
$
|
46,626
|
|
|
81
|
%
|
|
$
|
84,547
|
|
|
81
|
%
|
|
Pawn loan fees
|
|
48,840
|
|
|
24,250
|
|
|
101
|
%
|
|
48,840
|
|
|
101
|
%
|
|||
|
Consumer loan and credit services fees
|
|
9,991
|
|
|
6,493
|
|
|
54
|
%
|
|
9,991
|
|
|
54
|
%
|
|||
|
Wholesale scrap jewelry revenue
|
|
15,046
|
|
|
4,841
|
|
|
211
|
%
|
|
15,046
|
|
|
211
|
%
|
|||
|
|
|
158,424
|
|
|
82,210
|
|
|
93
|
%
|
|
158,424
|
|
|
93
|
%
|
|||
|
Latin America revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail merchandise sales
|
|
67,668
|
|
|
58,311
|
|
|
16
|
%
|
|
76,837
|
|
|
32
|
%
|
|||
|
Pawn loan fees
|
|
30,665
|
|
|
25,632
|
|
|
20
|
%
|
|
34,689
|
|
|
35
|
%
|
|||
|
Consumer loan and credit services fees
|
|
486
|
|
|
502
|
|
|
(3
|
)%
|
|
555
|
|
|
11
|
%
|
|||
|
Wholesale scrap jewelry revenue
|
|
3,910
|
|
|
2,877
|
|
|
36
|
%
|
|
3,910
|
|
|
36
|
%
|
|||
|
|
|
102,729
|
|
|
87,322
|
|
|
18
|
%
|
|
115,991
|
|
|
33
|
%
|
|||
|
Total revenue
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Retail merchandise sales
|
|
152,215
|
|
|
104,937
|
|
|
45
|
%
|
|
161,384
|
|
|
54
|
%
|
|||
|
Pawn loan fees
|
|
79,505
|
|
|
49,882
|
|
|
59
|
%
|
|
83,529
|
|
|
67
|
%
|
|||
|
Consumer loan and credit services fees
|
|
10,477
|
|
|
6,995
|
|
|
50
|
%
|
|
10,546
|
|
|
51
|
%
|
|||
|
Wholesale scrap jewelry revenue
|
|
18,956
|
|
|
7,718
|
|
|
146
|
%
|
|
18,956
|
|
|
146
|
%
|
|||
|
|
|
$
|
261,153
|
|
|
$
|
169,532
|
|
|
54
|
%
|
|
$
|
274,415
|
|
|
62
|
%
|
|
(1)
|
Amounts include revenue from the Cash America locations for the period from September 2 through September 30, 2016 composed of retail merchandise sales of $36,226, pawn loan fees of $25,286, consumer loan and credit services fees of $5,594 and wholesale scrap jewelry revenue of $9,578.
|
|
|
|
Three Months Ended September 30,
|
||||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||||
|
|
|
As Reported
|
|
Adjusted
|
|
As Reported
|
|
Adjusted
|
||||||||
|
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
(Non-GAAP)
|
||||||||
|
Revenue
|
|
$
|
261,153
|
|
|
$
|
261,153
|
|
|
$
|
169,532
|
|
|
$
|
169,532
|
|
|
Net revenue
|
|
147,364
|
|
|
147,364
|
|
|
95,442
|
|
|
95,442
|
|
||||
|
Net income (loss)
|
|
(1,412
|
)
|
|
20,126
|
|
|
11,173
|
|
|
16,658
|
|
||||
|
Diluted EPS
|
|
(0.04
|
)
|
|
0.58
|
|
|
0.40
|
|
|
0.59
|
|
||||
|
|
|
|
|
|
|
|
|
Constant Currency Basis
|
||||||||||
|
|
|
Nine Months Ended
|
|
|
|
Nine Months Ended
|
|
Increase /
|
||||||||||
|
|
|
September 30,
|
|
Increase /
|
|
September 30, 2016
|
|
(Decrease)
|
||||||||||
|
|
|
2016
|
|
2015
|
|
(Decrease)
|
|
(Non-GAAP)
|
|
(Non-GAAP)
|
||||||||
|
U.S. revenue
(1)
:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Retail merchandise sales
|
|
$
|
186,673
|
|
|
$
|
142,955
|
|
|
31
|
%
|
|
$
|
186,673
|
|
|
31
|
%
|
|
Pawn loan fees
|
|
94,929
|
|
|
70,216
|
|
|
35
|
%
|
|
94,929
|
|
|
35
|
%
|
|||
|
Consumer loan and credit services fees
|
|
19,619
|
|
|
19,731
|
|
|
(1
|
)%
|
|
19,619
|
|
|
(1
|
)%
|
|||
|
Wholesale scrap jewelry revenue
|
|
25,910
|
|
|
14,989
|
|
|
73
|
%
|
|
25,910
|
|
|
73
|
%
|
|||
|
|
|
327,131
|
|
|
247,891
|
|
|
32
|
%
|
|
327,131
|
|
|
32
|
%
|
|||
|
Latin America revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Retail merchandise sales
|
|
199,861
|
|
|
178,061
|
|
|
12
|
%
|
|
233,460
|
|
|
31
|
%
|
|||
|
Pawn loan fees
|
|
87,887
|
|
|
75,903
|
|
|
16
|
%
|
|
102,257
|
|
|
35
|
%
|
|||
|
Consumer loan and credit services fees
|
|
1,460
|
|
|
1,569
|
|
|
(7
|
)%
|
|
1,715
|
|
|
9
|
%
|
|||
|
Wholesale scrap jewelry revenue
|
|
9,996
|
|
|
9,754
|
|
|
2
|
%
|
|
9,996
|
|
|
2
|
%
|
|||
|
|
|
299,204
|
|
|
265,287
|
|
|
13
|
%
|
|
347,428
|
|
|
31
|
%
|
|||
|
Total revenue
(1)
:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Retail merchandise sales
|
|
386,534
|
|
|
321,016
|
|
|
20
|
%
|
|
420,133
|
|
|
31
|
%
|
|||
|
Pawn loan fees
|
|
182,816
|
|
|
146,119
|
|
|
25
|
%
|
|
197,186
|
|
|
35
|
%
|
|||
|
Consumer loan and credit services fees
|
|
21,079
|
|
|
21,300
|
|
|
(1
|
)%
|
|
21,334
|
|
|
—
|
%
|
|||
|
Wholesale scrap jewelry revenue
|
|
35,906
|
|
|
24,743
|
|
|
45
|
%
|
|
35,906
|
|
|
45
|
%
|
|||
|
|
|
$
|
626,335
|
|
|
$
|
513,178
|
|
|
22
|
%
|
|
$
|
674,559
|
|
|
31
|
%
|
|
(1)
|
Amounts include revenue from the Cash America locations for the period from September 2 through September 30, 2016 composed of retail merchandise sales of $36,226, pawn loan fees of $25,286, consumer loan and credit services fees of $5,594 and wholesale scrap jewelry revenue of $9,578.
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||||
|
|
|
As Reported
|
|
Adjusted
|
|
As Reported
|
|
Adjusted
|
||||||||
|
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
(Non-GAAP)
|
||||||||
|
Revenue
|
|
$
|
626,335
|
|
|
$
|
626,335
|
|
|
$
|
513,178
|
|
|
$
|
513,178
|
|
|
Net revenue
|
|
350,688
|
|
|
350,688
|
|
|
288,259
|
|
|
288,259
|
|
||||
|
Net income
|
|
23,435
|
|
|
47,884
|
|
|
41,300
|
|
|
47,883
|
|
||||
|
Diluted EPS
|
|
0.77
|
|
|
1.58
|
|
|
1.45
|
|
|
1.68
|
|
||||
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Cash flow provided by operating activities
|
|
$
|
40,474
|
|
|
$
|
65,122
|
|
|
Cash flow used in investing activities
|
|
$
|
(88,957
|
)
|
|
$
|
(70,842
|
)
|
|
Cash flow provided by financing activities
|
|
$
|
50,537
|
|
|
$
|
18,644
|
|
|
|
|
Balance at September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Working capital
(1)
|
|
$
|
817,559
|
|
|
$
|
277,154
|
|
|
Current ratio
(1)
|
5.85:1
|
|
6.90:1
|
|
||||
|
Liabilities to equity
(1)
|
59
|
%
|
80
|
%
|
||||
|
(1)
|
Prior year amounts have been revised or reclassified. See Note
1
of the accompanying condensed consolidated financial statements for further information.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||||||||||
|
|
In Thousands
|
|
Per Share
|
|
In Thousands
|
|
Per Share
|
|
In
Thousands
|
|
Per
Share
|
|
In
Thousands
|
|
Per
Share
|
||||||||||||||||
|
Net income (loss), as reported
|
$
|
(1,412
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
11,173
|
|
|
$
|
0.40
|
|
|
$
|
23,435
|
|
|
$
|
0.77
|
|
|
$
|
41,300
|
|
|
$
|
1.45
|
|
|
Adjustments, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Merger related expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Transaction
|
10,915
|
|
|
0.32
|
|
|
—
|
|
|
—
|
|
|
13,732
|
|
|
0.45
|
|
|
—
|
|
|
—
|
|
||||||||
|
Severance and retention
|
8,737
|
|
|
0.25
|
|
|
—
|
|
|
—
|
|
|
8,737
|
|
|
0.29
|
|
|
—
|
|
|
—
|
|
||||||||
|
Other
|
1,726
|
|
|
0.05
|
|
|
—
|
|
|
—
|
|
|
1,726
|
|
|
0.06
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total merger related expenses
|
21,378
|
|
|
0.62
|
|
|
—
|
|
|
—
|
|
|
24,195
|
|
|
0.80
|
|
|
—
|
|
|
—
|
|
||||||||
|
Other acquisition expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
94
|
|
|
—
|
|
|
799
|
|
|
0.03
|
|
||||||||
|
Restructuring expenses related to U.S. consumer loan operations
|
—
|
|
|
—
|
|
|
5,485
|
|
|
0.19
|
|
|
—
|
|
|
—
|
|
|
5,784
|
|
|
0.20
|
|
||||||||
|
Loss on sale of equity securities
|
160
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
160
|
|
|
0.01
|
|
|
—
|
|
|
—
|
|
||||||||
|
Adjusted net income
|
$
|
20,126
|
|
|
$
|
0.58
|
|
|
$
|
16,658
|
|
|
$
|
0.59
|
|
|
$
|
47,884
|
|
|
$
|
1.58
|
|
|
$
|
47,883
|
|
|
$
|
1.68
|
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
|
Pre-tax
|
|
Tax
|
|
After-tax
|
|
Pre-tax
|
|
Tax
|
|
After-tax
|
||||||||||||
|
Merger related expenses
(1)
|
$
|
29,398
|
|
|
$
|
8,020
|
|
|
$
|
21,378
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Restructuring expenses related to U.S. consumer loan operations
|
—
|
|
|
—
|
|
|
—
|
|
|
8,439
|
|
|
2,954
|
|
|
5,485
|
|
||||||
|
Loss on sale of equity securities
|
253
|
|
|
93
|
|
|
160
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total adjustments
|
$
|
29,651
|
|
|
$
|
8,113
|
|
|
$
|
21,538
|
|
|
$
|
8,439
|
|
|
$
|
2,954
|
|
|
$
|
5,485
|
|
|
(1)
|
Resulting tax benefit is less than the statutory rate as a portion of the transaction costs are not deductible for tax purposes. See Note
4
of the accompanying condensed consolidated financial statements for further information.
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
|
Pre-tax
|
|
Tax
|
|
After-tax
|
|
Pre-tax
|
|
Tax
|
|
After-tax
|
||||||||||||
|
Merger related expenses
(1)
|
$
|
33,727
|
|
|
$
|
9,532
|
|
|
$
|
24,195
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other acquisition expenses
|
150
|
|
|
56
|
|
|
94
|
|
|
1,175
|
|
|
376
|
|
|
799
|
|
||||||
|
Restructuring expenses related to U.S. consumer loan operations
|
—
|
|
|
—
|
|
|
—
|
|
|
8,878
|
|
|
3,094
|
|
|
5,784
|
|
||||||
|
Loss on sale of equity securities
|
253
|
|
|
93
|
|
|
160
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total adjustments
|
$
|
34,130
|
|
|
$
|
9,681
|
|
|
$
|
24,449
|
|
|
$
|
10,053
|
|
|
$
|
3,470
|
|
|
$
|
6,583
|
|
|
(1)
|
Resulting tax benefit is less than the statutory rate as a portion of the transaction costs are not deductible for tax purposes. See Note
4
of the accompanying condensed consolidated financial statements for further information.
|
|
|
|
|
|
|
|
|
|
|
|
Trailing Twelve
|
||||||||||||||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
Months Ended
|
||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||
|
Net income
|
|
$
|
(1,412
|
)
|
|
$
|
11,173
|
|
|
$
|
23,435
|
|
|
$
|
41,300
|
|
|
$
|
42,845
|
|
|
$
|
68,241
|
|
|
Income taxes
|
|
1,835
|
|
|
5,061
|
|
|
13,895
|
|
|
18,754
|
|
|
22,112
|
|
|
28,506
|
|
||||||
|
Depreciation and amortization
(1)
|
|
7,281
|
|
|
4,373
|
|
|
17,165
|
|
|
13,158
|
|
|
21,453
|
|
|
17,633
|
|
||||||
|
Interest expense
|
|
5,073
|
|
|
4,336
|
|
|
13,859
|
|
|
12,482
|
|
|
18,264
|
|
|
16,604
|
|
||||||
|
Interest income
|
|
(138
|
)
|
|
(406
|
)
|
|
(636
|
)
|
|
(1,143
|
)
|
|
(1,059
|
)
|
|
(1,303
|
)
|
||||||
|
EBITDA
|
|
12,639
|
|
|
24,537
|
|
|
67,718
|
|
|
84,551
|
|
|
103,615
|
|
|
129,681
|
|
||||||
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Merger related expenses
|
|
29,398
|
|
|
—
|
|
|
33,727
|
|
|
—
|
|
|
33,727
|
|
|
—
|
|
||||||
|
Other acquisition expenses
|
|
—
|
|
|
—
|
|
|
150
|
|
|
1,175
|
|
|
1,850
|
|
|
1,796
|
|
||||||
|
Restructuring expenses related to U.S. consumer loan operations
|
|
—
|
|
|
8,439
|
|
|
—
|
|
|
8,878
|
|
|
—
|
|
|
8,878
|
|
||||||
|
Loss on sale of equity securities
|
|
253
|
|
|
—
|
|
|
253
|
|
|
—
|
|
|
253
|
|
|
—
|
|
||||||
|
Adjusted EBITDA
|
|
$
|
42,290
|
|
|
$
|
32,976
|
|
|
$
|
101,848
|
|
|
$
|
94,604
|
|
|
$
|
139,445
|
|
|
$
|
140,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted EBITDA margin calculated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total revenue
|
|
|
|
|
|
|
|
|
|
$
|
817,759
|
|
|
$
|
715,952
|
|
||||||||
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
$
|
139,445
|
|
|
$
|
140,355
|
|
||||||||
|
Adjusted EBITDA as a percentage of revenue
|
|
|
|
|
|
|
|
|
|
17
|
%
|
|
20
|
%
|
||||||||||
|
(1)
|
For the three months ended
September 30, 2015
, excludes $264 of depreciation and amortization and for the nine months and trailing twelve months ended
September 30, 2015
, excludes $493 of depreciation and amortization, which are included in the restructuring expenses related to U.S. consumer loan operations.
|
|
|
|
Trailing Twelve Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Cash flow from operating activities
|
|
$
|
68,101
|
|
|
$
|
93,473
|
|
|
Cash flow from investing activities:
|
|
|
|
|
||||
|
Loan receivables, net of cash repayments
|
|
(12,903
|
)
|
|
(445
|
)
|
||
|
Purchases of property and equipment
|
|
(28,971
|
)
|
|
(21,681
|
)
|
||
|
Free cash flow
|
|
$
|
26,227
|
|
|
$
|
71,347
|
|
|
|
|
September 30,
|
|
|
|
|
|||
|
|
|
2016
|
|
2015
|
|
Decrease
|
|||
|
Mexican peso / U.S. dollar exchange rate:
|
|
|
|
|
|
|
|
|
|
|
End-of-period
|
|
19.5
|
|
17.0
|
|
|
(15
|
)%
|
|
|
Three months ended
|
|
18.7
|
|
16.4
|
|
|
(14
|
)%
|
|
|
Nine months ended
|
|
18.3
|
|
15.5
|
|
|
(18
|
)%
|
|
|
•
|
difficulties in achieving anticipated cost savings, synergies, business opportunities and growth prospects from the Merger;
|
|
•
|
difficulties in the integration of operations and systems, including information technology systems;
|
|
•
|
difficulties in establishing effective uniform controls, standards, systems, procedures and accounting and other policies, business cultures, regulatory and compliance programs and compensation structures between the two companies;
|
|
•
|
difficulties in the acculturation of employees;
|
|
•
|
difficulties in managing the expanded operations of a larger and more complex company with both a domestic and foreign business presence;
|
|
•
|
challenges in keeping existing customers and obtaining new customers;
|
|
•
|
challenges in attracting and retaining key personnel, including personnel that are considered key to the future success of the combined company; and
|
|
•
|
challenges in keeping key business relationships in place.
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit No.
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
|
Filed Herewith
|
|
2.1
|
|
Agreement and Plan of Merger, dated as of April 28, 2016, by and among First Cash Financial Services, Inc., Frontier Merger Sub, LLC and Cash America International, Inc.*
|
|
8-K
|
|
0-19133
|
|
2.1
|
|
04/28/2016
|
|
|
|
3.1
|
|
Amended and Restated Certificate of Incorporation
|
|
DEF 14A
|
|
0-19133
|
|
B
|
|
04/29/2004
|
|
|
|
3.2
|
|
Amendment to Amended and Restated Certificate of Incorporation
|
|
8-K
|
|
001-10960
|
|
3.1
|
|
09/02/2016
|
|
|
|
3.3
|
|
Amended and Restated Bylaws
|
|
8-K
|
|
001-10960
|
|
3.2
|
|
09/02/2016
|
|
|
|
10.1
|
|
Amended and Restated Credit Agreement, dated July 25, 2016, between First Cash Financial Services, Inc., Certain Subsidiaries of the Borrower From Time to Time Party Thereto, the Lenders Party Thereto, and Wells Fargo Bank, National Association
|
|
8-K
|
|
0-19133
|
|
10.1
|
|
07/26/2016
|
|
|
|
10.2
|
|
Employment Agreement between Rick L. Wessel and First Cash Financial Services, Inc., dated August 26, 2016 **
|
|
8-K
|
|
0-19133
|
|
10.1
|
|
08/26/2016
|
|
|
|
10.3
|
|
Employment Agreement between T. Brent Stuart and First Cash Financial Services, Inc., dated August 26, 2016 **
|
|
8-K
|
|
0-19133
|
|
10.2
|
|
08/26/2016
|
|
|
|
10.4
|
|
Employment Agreement between R. Douglas Orr and First Cash Financial Services, Inc., dated August 26, 2016 **
|
|
8-K
|
|
0-19133
|
|
10.3
|
|
08/26/2016
|
|
|
|
10.5
|
|
Amendment to the FirstCash, Inc. 2011 Long-Term Incentive Plan **
|
|
S-8
|
|
001-10960
|
|
99.2
|
|
11/04/2016
|
|
|
|
31.1
|
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act provided by Rick L. Wessel, Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
X
|
|
31.2
|
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act provided by R. Douglas Orr, Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
X
|
|
32.1
|
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 provided by Rick L. Wessel, Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
X
|
|
32.2
|
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 provided by R. Douglas Orr, Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit No.
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
|
Filed Herewith
|
|
101
(1)
|
|
The following financial information from the Company's Quarterly Report on Form 10-Q for the third quarter of fiscal 2016, filed with the SEC on November 9, 2016, is formatted in Extensible Business Reporting Language (XBRL): (i) Condensed Consolidated Balance Sheets at September 30, 2016, September 30, 2015 and December 31, 2015, (ii) Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2016 and September 30, 2015, (iii) Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2016 and September 30, 2015, (iv) Condensed Consolidated Statements of Changes in Stockholders’ Equity for the nine months ended September 30, 2016 and September 30, 2015, (v) Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2016 and September 30, 2015 and (vi) Notes to Condensed Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
X
|
|
*
|
The schedules to the Agreement and Plan of Merger have been omitted from this filing pursuant to Item 601(b)(2) of Regulation S-K. Registrant will furnish copies of such schedules to the U.S. Securities and Exchange Commission upon request by the Commission.
|
|
**
|
Indicates management contract or compensatory plan, contract or arrangement.
|
|
(1)
|
The XBRL related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability of that section and shall not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing or document.
|
|
|
|
|
Dated: November 9, 2016
|
FIRSTCASH, INC.
|
|
|
(Registrant)
|
|
|
|
|
|
/s/ RICK L. WESSEL
|
|
|
Rick L. Wessel
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
/s/ R. DOUGLAS ORR
|
|
|
R. Douglas Orr
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit No.
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
|
Filed Herewith
|
|
2.1
|
|
Agreement and Plan of Merger, dated as of April 28, 2016, by and among First Cash Financial Services, Inc., Frontier Merger Sub, LLC and Cash America International, Inc.*
|
|
8-K
|
|
0-19133
|
|
2.1
|
|
04/28/2016
|
|
|
|
3.1
|
|
Amended and Restated Certificate of Incorporation
|
|
DEF 14A
|
|
0-19133
|
|
B
|
|
04/29/2004
|
|
|
|
3.2
|
|
Amendment to Amended and Restated Certificate of Incorporation
|
|
8-K
|
|
001-10960
|
|
3.1
|
|
09/02/2016
|
|
|
|
3.3
|
|
Amended and Restated Bylaws
|
|
8-K
|
|
001-10960
|
|
3.2
|
|
09/02/2016
|
|
|
|
10.1
|
|
Amended and Restated Credit Agreement, dated July 25, 2016, between First Cash Financial Services, Inc., Certain Subsidiaries of the Borrower From Time to Time Party Thereto, the Lenders Party Thereto, and Wells Fargo Bank, National Association
|
|
8-K
|
|
0-19133
|
|
10.1
|
|
07/26/2016
|
|
|
|
10.2
|
|
Employment Agreement between Rick L. Wessel and First Cash Financial Services, Inc., dated August 26, 2016 **
|
|
8-K
|
|
0-19133
|
|
10.1
|
|
08/26/2016
|
|
|
|
10.3
|
|
Employment Agreement between T. Brent Stuart and First Cash Financial Services, Inc., dated August 26, 2016 **
|
|
8-K
|
|
0-19133
|
|
10.2
|
|
08/26/2016
|
|
|
|
10.4
|
|
Employment Agreement between R. Douglas Orr and First Cash Financial Services, Inc., dated August 26, 2016 **
|
|
8-K
|
|
0-19133
|
|
10.3
|
|
08/26/2016
|
|
|
|
10.5
|
|
Amendment to the FirstCash, Inc. 2011 Long-Term Incentive Plan **
|
|
S-8
|
|
001-10960
|
|
99.2
|
|
11/04/2016
|
|
|
|
31.1
|
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act provided by Rick L. Wessel, Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
X
|
|
31.2
|
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act provided by R. Douglas Orr, Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
X
|
|
32.1
|
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 provided by Rick L. Wessel, Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
X
|
|
32.2
|
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 provided by R. Douglas Orr, Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit No.
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
|
Filed Herewith
|
|
101
(1)
|
|
The following financial information from the Company's Quarterly Report on Form 10-Q for the third quarter of fiscal 2016, filed with the SEC on November 9, 2016, is formatted in Extensible Business Reporting Language (XBRL): (i) Condensed Consolidated Balance Sheets at September 30, 2016, September 30, 2015 and December 31, 2015, (ii) Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2016 and September 30, 2015, (iii) Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2016 and September 30, 2015, (iv) Condensed Consolidated Statements of Changes in Stockholders’ Equity for the nine months ended September 30, 2016 and September 30, 2015, (v) Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2016 and September 30, 2015 and (vi) Notes to Condensed Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
X
|
|
*
|
The schedules to the Agreement and Plan of Merger have been omitted from this filing pursuant to Item 601(b)(2) of Regulation S-K. Registrant will furnish copies of such schedules to the U.S. Securities and Exchange Commission upon request by the Commission.
|
|
**
|
Indicates management contract or compensatory plan, contract or arrangement.
|
|
(1)
|
The XBRL related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability of that section and shall not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing or document.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|