Release Details

EZCORP Reports Second Quarter Fiscal Year 2019 Results

May 08, 2019

AUSTIN, Texas--(BUSINESS WIRE)-- EZCORP, Inc. (NASDAQ:EZPW) today announced results for its second quarter ended March 31, 2019.

All amounts in this release are from EZCORP continuing operations and in conformity with U.S. generally accepted accounting principles ("GAAP") unless otherwise noted. Comparisons shown in this release are to the same period in the prior year unless otherwise noted.

HIGHLIGHTS FOR SECOND QUARTER OF FISCAL 2019

  • Strong revenue growth, up 6% to $214.7 million, reflects the company's long-standing focus on best meeting customers' need for cash. Growth in pawn loans outstanding (PLO), pawn service charges (PSC) and merchandise sales in U.S. and Latin America pawn segments contributed to improvement in key pawn operating metrics during the quarter.
    • PLO, the most influential driver of revenue and profitability, expanded 9% to $173.1 million, and PSC rose 10% to $81.8 million.
    • U.S. Pawn segment same store PLO and PSC each rose 5%, driving total ending PLO of $130.6 million and PSC of $61.8 million.
    • Latin America Pawn total PLO grew 20% to $42.6 million (up 27% to $44.7 million on a constant currency basis1). Same store PLO increased 4% (9% higher on a constant currency basis). PSC rose 33% to $20.0 million (increasing 37% to $20.6 million on a constant currency basis).
  • Income before tax of $5.0 million and diluted earnings per share of $0.06 were each down 71%, impacted by non-cash charges of $6.5 million as well as growth investments and other discrete costs. Excluding those items and adjusting for constant currency, adjusted2 income before tax was $16.6 million, down 10%, and adjusted diluted earnings per share was flat to the prior-year quarter at $0.22.
  • The company continued investing to sustain strong competitive advantages, including ongoing progress on developing a new customer-centric digital platform, predictive product and customer analytics, and upgrading its point-of-sale and other systems. Capital and other expenditures related directly to growth initiatives totaled $7.0 million in the quarter.
  • Cash and cash equivalents ended the current quarter at $347.8 million, providing liquidity to retire the $195.0 million cash convertible notes due in June 2019 and continue investment in the company's growth. Fiscal year-to-date operating cash flow increased 11% to $50.6 million and the company collected another $14.6 million of principal under the Alpha Credit / Grupo Finmart notes receivable.

CEO COMMENTARY AND OUTLOOK

Chief Executive Officer Stuart Grimshaw commented, "Fundamental trends remain healthy, with strong PLO growth driving accelerated revenue for the quarter compared to prior year levels. Rising demand for pawn loans and stable yields bode well for the near-term trajectory of PSC, while our proactive investing initiatives centered on digital engagement and data analytics position us well to increasingly differentiate our services and enhance profitable client acquisition and retention over time.

“As our liquidity and free cash flow continue to build, we maintain financial flexibility to de-lever the balance sheet and enhance our organic growth through incremental acquisitions, assuming our strict strategic and financial criteria are met. We remain committed to delivering accretive, sustainable growth - regardless of the broader economic environment - across multiple avenues to drive long-term shareholder value.”

CONSOLIDATED RESULTS

           

Three Months Ended March 31

         

in thousands, except per share amounts

         
    As Reported     Adjusted 2
    2019   2018     2019   2018
                   
Total Revenues   $ 214,730     $ 202,398       $ 215,028     $ 202,398
Income from Continuing Operations, Before Tax   $ 5,019     $ 17,504       $ 16,591     $ 18,518
Net Income from Continuing Operations   $ 2,659     $ 11,707       $ 11,648     $ 12,450
Diluted Earnings Per Share   $ 0.06     $ 0.21       $ 0.22     $ 0.22
Adjusted EBITDA2   $ 17,494     $ 25,516       $ 24,586     $ 25,272
                                 

With total revenues up $12.3 million, or 6%, on growth in both pawn service charges and merchandise sales, income from continuing operations before tax decreased $12.5 million from the prior year quarter on a GAAP basis and $1.9 million on an adjusted basis, including the effect of expenses at new and same stores. Included in the unadjusted year-over-year change in results is a $6.5 million non-cash impairment on an equity investment and $0.4 million lower income from this investment, a $3.9 million increase in net interest expense primarily from debt issued in May 2018, the effect of 77 net new and acquired stores that do not yet fully reflect the company’s historical store performance, additional investment in the company’s Evergreen customer-centric digital platform, and other operating and administrative expense growth. While consolidated merchandise sales gross profit increased $0.7 million, related sales margins decreased 130 basis points to 35.8%, reflecting both the effective liquidation of aged general merchandise in U.S. Pawn from 9% to 7% and a greater portion of total sales derived from Latin America, where average margins are lower due to the concentration in general merchandise.

  • Ending and average PLO grew 9%, driving a 10% increase in PSC and a 6% improvement in net revenues to $127.7 million (up 7% to $128.5 million on a constant currency basis). Consolidated merchandise sales gross profit grew 2% to $43.5 million on a 5% rise in merchandise sales. On a constant currency basis, PSC expanded 11% and merchandise sales gross profit improved 2%.
  • Consolidated operations expenses rose 7% to $88.2 million (up 8% to $88.8 million on a constant currency basis) from a net increase of 74 stores acquired or opened since the prior year quarter (79 new and acquired stores in Latin America net of five closures in the U.S. and Canada) and increases in same stores. Same store operations expense increased 5% primarily due to labor and benefit cost increases, including reduced vacancies, an increase in robbery losses in the period and other smaller items. The company expects operating efficiencies to increasingly take hold as acquired stores are further integrated and new stores season and build scale.
  • Administrative expense increased 24% to $16.5 million principally as a result of a $1.5 million strategic investment that is not capitalizable related to the development of the Evergreen customer-centric digital platform, which remains pre-revenue. Another $1.0 million related to this project was capitalized in the quarter, based on the nature of the specific work performed.
  • The company’s global pawn businesses (consisting of U.S. Pawn and Latin America Pawn) generated consolidated segment contribution of $37.9 million, up 18% from the prior year quarter. Included in this is a $0.8 million recovery from a refiner that was fully reserved in the first fiscal quarter of 2019 and a $1.1 million PSC-related indemnification claim settlement from the previous owners of GPMX. On an adjusted basis, consolidated global pawn segment contribution increased 2%, or $0.8 million, to $36.2 million.
  • Non-cash charges consisted of a $6.5 million impairment to the carrying value of the company's investment in Cash Converters International Limited, an unconsolidated affiliate, based on its share price at the end of the period. The current quarter equity in underlying earnings of this investment decreased $0.4 million from the prior year quarter.
  • Net interest expense increased $3.9 million, driven by additional debt issued in May 2018, and lower interest income on the declining balance of notes receivable as principal collections are received monthly. The cash convertible senior notes expected to be repaid in June 2019 represent $3.6 million of total interest expense in the current quarter.

SEGMENT RESULTS

U.S. Pawn

  • Same store PLO and PSC both rose 5%, with ending PLO per store of $257,000, up 6% on a year-over-year basis. The growth reflected disciplined lending practices, a focus on meeting customers' need for cash and stronger performance from stores affected by hurricanes in the prior-year quarter.
  • Same store sales improved 2% and merchandise margins remained strong at 37%. Aged general merchandise inventory was reduced during the quarter from 9% to 7%.
  • U.S. Pawn's revenue rose 3% to $166.4 million, with a 3% rise in combined operating expenses and depreciation to $70.5 million, resulting in a 1% increase in segment contribution to $28.4 million. Adjusted segment contribution decreased 1% to $28.4 million. Operating expense growth was primarily attributable to increased labor and benefit costs including vacancy reduction and higher robbery losses.

Latin America Pawn

  • Latin America Pawn's PLO grew 20% to $42.6 million (up 27% to $44.7 million on a constant currency basis). Same store PLO increased 4% (9% on a constant currency basis), with ending PLO per store of $91,000, up 32%.
  • The company added four stores in the quarter. Pawn store count in Latin America has expanded 20% in the last 12 months to a total of 466 stores, with 68 acquired and 11 opened. New stores drive attractive long-term profit enhancement but create a short-term drag on earnings as they ramp. Acquired stores are generally less efficient than our same stores until fully integrated, but typically are accretive in their first full quarter of ownership.
  • Net revenues grew 27% to $28.0 million (up 31% to $28.8 million on a constant currency basis). PSC rose 33% to $20.0 million (increasing 37% to $20.6 million on a constant currency basis). PSC in the current period includes $1.1 million attributable to settling certain PSC-related indemnification claims with the previous owners of GPMX.
  • Operations expense increased 21% to $18.2 million primarily from 79 stores acquired or opened since the prior year quarter and increases in same stores. Same store operations expense increased 10%, primarily as a result of incremental administrative and professional fees incurred to support the integration of previous acquisitions and enhance the administrative staff, as well as an increase in robbery losses.
  • Segment contribution increased 39% to $9.5 million ($9.7 million on a constant currency basis). Adjusted segment contribution increased 20% to $7.8 million, excluding foreign currency impacts and other discrete costs, as well as the $0.8 million recovery from a refiner that was fully reserved in the first fiscal quarter of 2019 and a $1.1 million PSC-related indemnification claim settlement from the previous owners of GPMX.

CORRECTIONS TO PRIOR PERIOD FINANCIAL STATEMENTS

During the current quarter, the company identified errors in its previously reported financial statements during the ordinary course of account reviews and subsequent investigation of related accounts. None of the identified errors was material to any previously reported period. These have now been corrected in all periods presented. The errors relate primarily to the overstatement of historical balances of pawn service charges receivable resulting from errors in the configuration of information technology reports. Compared to amounts previously reported, the corrections reduced income from continuing operations, net of tax by $0.2 million (no change to diluted earnings per share) and $0.3 million ($0.01 diluted earnings per share) in the three and six- month periods ended March 31, 2018. In the first quarter of fiscal 2019 included in the current year-to-date results, the correction increased previously reported income from continuing operations, net of tax by $0.9 million ($0.01 diluted earnings per share). Prior to correction, these errors resulted in an overstatement of October 1, 2017 beginning retained earnings of $3.8 million. Greater detail on this is included in Note 1 to our Condensed Consolidated Financial Statements on Form 10-Q.

CONFERENCE CALL

EZCORP will host a conference call on Thursday, May 9, 2019, at 7:30am Central Time to discuss first quarter results. Analysts and institutional investors may participate on the conference call by dialing (877) 201-0168, Conference ID: 2278077, or internationally by dialing (647) 788-4901. The conference call will be webcast simultaneously to the public through this link: http://investors.ezcorp.com/. A replay of the conference call will be available online at http://investors.ezcorp.com/ shortly after the end of the call.

ABOUT EZCORP

Formed in 1989, EZCORP has grown into a leading provider of pawn loans in the United States and Latin America. It also sells merchandise, primarily collateral forfeited from pawn lending operations and used merchandise purchased from customers. We are dedicated to satisfying the short-term cash needs of consumers who are both cash and credit constrained, focusing on an industry-leading customer experience. EZCORP is traded on NASDAQ under the symbol EZPW and is a member of the Russell 2000 Index, S&P SmallCap 600 Index, S&P 1000 Index and Nasdaq Composite Index.

FORWARD LOOKING STATEMENTS

This announcement contains certain forward-looking statements regarding the company’s strategy, initiatives and expected performance. These statements are based on the company’s current expectations as to the outcome and timing of future events. All statements, other than statements of historical facts, including all statements regarding the company's strategy, initiatives and future performance, that address activities or results that the company plans, expects, believes, projects, estimates or anticipates, will, should or may occur in the future, including future financial or operating results, are forward-looking statements. Actual results for future periods may differ materially from those expressed or implied by these forward-looking statements due to a number of uncertainties and other factors, including operating risks, liquidity risks, legislative or regulatory developments, market factors or current or future litigation. For a discussion of these and other factors affecting the company’s business and prospects, see the company’s annual, quarterly and other reports filed with the Securities and Exchange Commission. The company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

1 “Constant currency” basis, which is a non-GAAP measure, excludes the impact of foreign currency exchange rate fluctuations. For additional information about these calculations, as well as a reconciliation to the most comparable GAAP financial measures, see “Non-GAAP Financial Information” at the end of this release.
2 Adjusted basis, which is a non-GAAP measure, excludes certain items. For additional information about these calculations, as well as a reconciliation to the most comparable GAAP financial measures, see “Non-GAAP Financial Information” at the end of this release.

 
EZCORP, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
         
    Three Months Ended March 31,   Six Months Ended March 31,
    2019   2018   2019   2018
    (Unaudited)
     
    (in thousands, except per share amounts)
Revenues:                
Merchandise sales   $ 121,260     $ 114,945     $ 242,284     $ 228,533  
Jewelry scrapping sales   10,380     11,525     19,661     23,738  
Pawn service charges   81,799     74,031     165,318     150,053  
Other revenues   1,291     1,897     3,162     4,244  
Total revenues   214,730     202,398     430,425     406,568  
Merchandise cost of goods sold   77,800     72,220     154,912     143,387  
Jewelry scrapping cost of goods sold   8,833     9,574     16,883     19,911  
Other cost of revenues   407     347     891     924  
Net revenues   127,690     120,257     257,739     242,346  
Operating expenses:                
Operations   88,243     82,180     177,029     165,826  
Administrative   16,487     13,341     31,742     26,420  
Depreciation and amortization   7,012     6,451     13,860     12,174  
(Gain) loss on sale or disposal of assets and other   (823 )   100     3,619     139  
Total operating expenses   110,919     102,072     226,250     204,559  
Operating income   16,771     18,185     31,489     37,787  
Interest expense   8,589     5,829     17,380     11,676  
Interest income   (3,126 )   (4,268 )   (6,465 )   (8,538 )
Equity in net (income) loss of unconsolidated affiliates   (431 )   (876 )   688     (2,326 )
Impairment of investment in unconsolidated affiliates   6,451         19,725      
Other expense (income)   269     (4 )   (117 )   (186 )
Income from continuing operations before income taxes   5,019     17,504     278     37,161  
Income tax expense   2,360     5,797     1,279     13,208  
Income (loss) from continuing operations, net of tax   2,659     11,707     (1,001 )   23,953  
Loss from discontinued operations, net of tax   (18 )   (500 )   (201 )   (722 )
Net income (loss)   2,641     11,207     (1,202 )   23,231  
Net loss attributable to noncontrolling interest   (753 )   (374 )   (1,230 )   (989 )
Net income attributable to EZCORP, Inc.   $ 3,394     $ 11,581     $ 28     $ 24,220  
                 
Basic earnings per share attributable to EZCORP, Inc. — continuing operations   $ 0.06     $ 0.22     $     $ 0.46  
Diluted earnings per share attributable to EZCORP, Inc. — continuing operations   $ 0.06     $ 0.21     $     $ 0.44  
                 
Weighted-average basic shares outstanding   55,445     54,464     55,236     54,447  
Weighted-average diluted shares outstanding   55,463     57,624     55,247     56,642  
                         
 
EZCORP, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

             
   

March 31,
2019

 

March 31,
2018

 

September 30,
2018

             
    (Unaudited)    
Assets:            
Current assets:            
Cash and cash equivalents   $ 347,786     $ 159,216     $ 285,311  
Pawn loans   173,138     159,410     198,463  
Pawn service charges receivable, net   27,097     24,130     30,959  
Inventory, net   173,348     158,642     166,997  
Notes receivable, net   23,450     38,091     34,199  
Prepaid expenses and other current assets   32,984     29,533     33,456  
Total current assets   777,803     569,022     749,385  
Investment in unconsolidated affiliates   29,387     46,509     49,500  
Property and equipment, net   67,518     64,833     73,649  
Goodwill   296,881     290,884     299,248  
Intangible assets, net   58,503     45,728     54,923  
Notes receivable, net   8,509     18,660     3,226  
Deferred tax asset, net   10,119     15,087     7,986  
Other assets   4,395     19,773     3,863  
Total assets   $ 1,253,115     $ 1,070,496     $ 1,241,780  
             
Liabilities and equity:            
Current liabilities:            
Current maturities of long-term debt, net   $ 192,901     $ 103,287     $ 190,181  
Accounts payable, accrued expenses and other current liabilities   58,696     60,538     57,958  
Customer layaway deposits   13,564     12,225     11,824  
Total current liabilities   265,161     176,050     259,963  
Long-term debt, net   232,733     198,338     226,702  
Deferred tax liability, net   9,012     2,525     8,817  
Other long-term liabilities   6,450     9,359     6,890  
Total liabilities   513,356     386,272     502,372  
Commitments and contingencies            
Stockholders’ equity:            
Class A Non-voting Common Stock, par value $.01 per share; shares authorized: 100 million; issued and outstanding: 52,475,070 as of March 31, 2019; 51,494,246 as of March 31, 2018; and 51,614,746 as of September 30, 2018   524     515     516  
Class B Voting Common Stock, convertible, par value $.01 per share; shares authorized: 3 million; issued and outstanding: 2,970,171   30     30     30  
Additional paid-in capital   402,505     353,698     397,927  
Retained earnings   386,650     373,560     386,622  
Accumulated other comprehensive loss   (49,950 )   (40,247 )   (42,356 )
EZCORP, Inc. stockholders’ equity   739,759     687,556     742,739  
Noncontrolling interest       (3,332 )   (3,331 )
Total equity   739,759     684,224     739,408  
Total liabilities and equity   $ 1,253,115     $ 1,070,496     $ 1,241,780  
                         
 
EZCORP, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
     
    Six Months Ended March 31,
    2019   2018
    (Unaudited)
    (in thousands)
Operating activities:        
Net (loss) income   $ (1,202 )   $ 23,231  
Adjustments to reconcile net (loss) income to net cash flows from operating activities:        
Depreciation and amortization   13,860     12,174  
Amortization of debt discount and deferred financing costs   11,225     7,439  
Accretion of notes receivable discount and deferred compensation fee   (2,492 )   (5,032 )
Deferred income taxes   358     2,801  
Impairment of investment in unconsolidated affiliate   19,725      
Other adjustments   1,265     1,081  
Reserve on jewelry scrap receivable   3,646      
Stock compensation expense   4,697     5,534  
Loss (income) from investment in unconsolidated affiliates   688     (2,326 )
Changes in operating assets and liabilities, net of business acquisitions:        
Service charges and fees receivable   3,797     4,644  
Inventory   421     (628 )
Prepaid expenses, other current assets and other assets   (3,590 )   (2,982 )
Accounts payable, accrued expenses and other liabilities   (409 )   (5,357 )
Customer layaway deposits   1,810     1,128  
Income taxes, net of excess tax benefit from stock compensation   (3,176 )   3,937  
Net cash provided by operating activities   50,623     45,644  
Investing activities:        
Loans made   (353,537 )   (330,732 )
Loans repaid   225,695     220,267  
Recovery of pawn loan principal through sale of forfeited collateral   142,656     134,870  
Additions to property and equipment, net   (13,863 )   (19,251 )
Acquisitions, net of cash acquired   (627 )   (63,780 )
Principal collections on notes receivable   14,591     9,152  
Net cash provided by (used in) investing activities   14,915     (49,474 )
Financing activities:        
Taxes paid related to net share settlement of equity awards   (3,288 )   (311 )
Proceeds from borrowings, net of issuance costs   1,066      
Payments on borrowings   (509 )    
Net cash used in financing activities   (2,731 )   (311 )
Effect of exchange rate changes on cash and cash equivalents and restricted cash   (599 )   (238 )
Net increase (decrease) in cash, cash equivalents and restricted cash   62,208     (4,379 )
Cash, cash equivalents and restricted cash at beginning of period   285,578     163,868  
Cash, cash equivalents and restricted cash at end of period   $ 347,786     $ 159,489  
         
Non-cash investing and financing activities:        
Pawn loans forfeited and transferred to inventory   $ 151,211     $ 134,952  
                 
 
EZCORP, Inc.
OPERATING SEGMENT RESULTS

(Unaudited and in thousands)

     
    Three Months Ended March 31, 2019
    U.S. Pawn  

Latin
America
Pawn

 

Other
International

 

Total
Segments

 

Corporate
Items

  Consolidated
                         
Revenues:                        
Merchandise sales   $ 96,632     $ 24,628     $     $ 121,260     $     $ 121,260  
Jewelry scrapping sales   7,916     2,464         10,380         10,380  
Pawn service charges   61,798     20,001         81,799         81,799  
Other revenues   43     25     1,223     1,291         1,291  
Total revenues   166,389     47,118     1,223     214,730         214,730  
Merchandise cost of goods sold   60,928     16,872         77,800         77,800  
Jewelry scrapping cost of goods sold   6,571     2,262         8,833         8,833  
Other cost of revenues           407     407         407  
Net revenues   98,890     27,984     816     127,690         127,690  
Segment and corporate expenses (income):                        
Operations   67,475     18,223     2,545     88,243         88,243  
Administrative                   16,487     16,487  
Depreciation and amortization   2,982     1,495     77     4,554     2,458     7,012  
(Gain) loss on sale or disposal of assets and other       (839 )   16     (823 )       (823 )
Interest expense       50     132     182     8,407     8,589  
Interest income       (431 )       (431 )   (2,695 )   (3,126 )
Equity in net income of unconsolidated affiliates           (431 )   (431 )       (431 )
Impairment of investment in unconsolidated affiliates           6,451     6,451         6,451  
Other expense (income)       29     262     291     (22 )   269  
Segment contribution (loss)   $ 28,433     $ 9,457     $ (8,236 )   $ 29,654          
Income from continuing operations before income taxes               $ 29,654     $ (24,635 )   $ 5,019  
                                     
     
    Three Months Ended March 31, 2018
    U.S. Pawn  

Latin
America
Pawn

 

Other
International

 

Total
Segments

 

Corporate
Items

  Consolidated
                         
Revenues:                        
Merchandise sales   $ 94,753     $ 20,192     $     $ 114,945     $     $ 114,945  
Jewelry scrapping sales   8,177     3,348         11,525         11,525  
Pawn service charges   59,027     15,004         74,031         74,031  
Other revenues   76     174     1,647     1,897         1,897  
Total revenues   162,033     38,718     1,647     202,398         202,398  
Merchandise cost of goods sold   58,537     13,683         72,220         72,220  
Jewelry scrapping cost of goods sold   6,512     3,062         9,574         9,574  
Other cost of revenues           347     347         347  
Net revenues   96,984     21,973     1,300     120,257         120,257  
Segment and corporate expenses (income):                        
Operations   65,190     15,015     1,975     82,180         82,180  
Administrative                   13,341     13,341  
Depreciation and amortization   3,531     916     47     4,494     1,957     6,451  
Loss (gain) on sale or disposal of assets   107     (5 )       102     (2 )   100  
Interest expense       2         2     5,827     5,829  
Interest income       (763 )       (763 )   (3,505 )   (4,268 )
Equity in net income of unconsolidated affiliates           (876 )   (876 )       (876 )
Other (income) expense   1     (1 )   (35 )   (35 )   31     (4 )
Segment contribution   $ 28,155     $ 6,809     $ 189     $ 35,153          
Income from continuing operations before income taxes               $ 35,153     $ (17,649 )   $ 17,504  
                                     
     
    Six Months Ended March 31, 2019
   

U.S. Pawn

 

Latin
America
Pawn

 

Other
International

 

Total
Segments

 

Corporate
Items

  Consolidated
                         
Revenues:                        
Merchandise sales   $ 191,735     $ 50,549     $     $ 242,284     $     $ 242,284  
Jewelry scrapping sales   14,468     5,193         19,661         19,661  
Pawn service charges   126,023     39,295         165,318         165,318  
Other revenues   91     67     3,004     3,162         3,162  
Total revenues   332,317     95,104     3,004     430,425         430,425  
Merchandise cost of goods sold   120,076     34,836         154,912         154,912  
Jewelry scrapping cost of goods sold   12,081     4,802         16,883         16,883  
Other cost of revenues           891     891         891  
Net revenues   200,160     55,466     2,113     257,739         257,739  
Segment and corporate expenses (income):                        
Operations   135,435     36,419     5,175     177,029         177,029  
Administrative                   31,742     31,742  
Depreciation and amortization   6,017     2,917     118     9,052     4,808     13,860  
Loss on sale or disposal of assets and other   2,852     751     16     3,619         3,619  
Interest expense       79     204     283     17,097     17,380  
Interest income       (850 )       (850 )   (5,615 )   (6,465 )
Equity in net loss of unconsolidated affiliates           688     688         688  
Impairment of investment in unconsolidated affiliates           19,725     19,725         19,725  
Other (income) expense       (97 )   284     187     (304 )   (117 )
Segment contribution (loss)   $ 55,856     $ 16,247     $ (24,097 )   $ 48,006          
Income from continuing operations before income taxes               $ 48,006     $ (47,728 )   $ 278  
                                     
     
    Six Months Ended March 31, 2018
    U.S. Pawn  

Latin
America
Pawn

 

Other
International

 

Total
Segments

 

Corporate
Items

  Consolidated
                         
Revenues:                        
Merchandise sales   $ 186,247     $ 42,286     $     $ 228,533     $     $ 228,533  
Jewelry scrapping sales   16,702     7,036         23,738         23,738  
Pawn service charges   118,644     31,409         150,053         150,053  
Other revenues   150     343     3,751     4,244         4,244  
Total revenues   321,743     81,074     3,751     406,568         406,568  
Merchandise cost of goods sold   114,625     28,762         143,387         143,387  
Jewelry scrapping cost of goods sold   13,354     6,557         19,911         19,911  
Other cost of revenues           924     924         924  
Net revenues   193,764     45,755     2,827     242,346         242,346  
Segment and corporate expenses (income):                        
Operations   131,378     29,850     4,598     165,826         165,826  
Administrative                   26,420     26,420  
Depreciation and amortization   6,330     1,761     94     8,185     3,989     12,174  
Loss on sale or disposal of assets   123     5         128     11     139  
Interest expense       3         3     11,673     11,676  
Interest income       (1,400 )       (1,400 )   (7,138 )   (8,538 )
Equity in net income of unconsolidated affiliates           (2,326 )   (2,326 )       (2,326 )
Other (income) expense   (3 )   114     (118 )   (7 )   (179 )   (186 )
Segment contribution   $ 55,936     $ 15,422     $ 579     $ 71,937          
Income from continuing operations before income taxes               $ 71,937     $ (34,776 )   $ 37,161  
                                     
 
EZCORP, Inc.
STORE COUNT ACTIVITY

(Unaudited)

 
      Three Months Ended March 31, 2019
     

U.S.
Pawn

 

Latin America
Pawn

 

Other
International

  Consolidated
                     
As of December 31, 2018     508     462     27     997  
New locations opened         4         4  
Locations sold, combined or closed             (3 )   (3 )
As of March 31, 2019     508    

466

    24     998  
       
      Three Months Ended March 31, 2018
     

U.S.
Pawn

 

Latin America
Pawn

 

Other
International

  Consolidated
                     
As of December 31, 2017     513     383     27     923  
New locations opened         4         4  
Locations sold, combined or closed     (3 )           (3 )
As of March 31, 2018     510     387     27     924  
       
      Six Months Ended March 31, 2019
     

U.S.
Pawn

 

Latin America
Pawn

 

Other
International

  Consolidated
                     
As of September 30, 2018     508     453     27     988  
New locations opened         8         8  
Locations acquired         5         5  
Locations sold, combined or closed             (3 )   (3 )
As of March 31, 2019     508     466     24     998  
       
      Six Months Ended March 31, 2018
     

U.S.
Pawn

 

Latin America
Pawn

 

Other
International

  Consolidated
                     
As of September 30, 2017     513     246     27     786  
New locations opened         8         8  
Locations acquired         133         133  
Locations sold, combined or closed     (3 )           (3 )
As of March 31, 2018     510     387     27     924  
                           

Non-GAAP Financial Information (Unaudited)

In addition to the financial information prepared in conformity with accounting principles generally accepted in the United States ("GAAP"), we provide certain other non-GAAP financial information on a constant currency basis ("constant currency"). We use constant currency results to evaluate our Latin America Pawn operations, which are denominated primarily in Mexican pesos and other Latin American currencies. We believe that presentation of constant currency results is meaningful and useful in understanding the activities and business metrics of our Latin America Pawn operations and reflect an additional way of viewing aspects of our business that, when viewed with GAAP results, provide a more complete understanding of factors and trends affecting our business. We provide non-GAAP financial information for informational purposes and to enhance understanding of our GAAP consolidated financial statements. We use this non-GAAP financial information to evaluate and compare operating results across accounting periods. Readers should consider the information in addition to, but not instead of or superior to, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of those measures for comparative purposes.

Constant currency results reported herein are calculated by translating consolidated balance sheet and consolidated statement of operations items denominated in Mexican pesos, Guatemalan quetzals, Honduran lempiras and Peruvian sols to U.S. dollars using the exchange rate from the prior-year comparable period, as opposed to the current period, in order to exclude the effects of foreign currency rate fluctuations. We used the end-of-period rate for balance sheet items and the average closing daily exchange rate on a monthly basis during the appropriate period for statement of operations items. The end-of-period and approximate average exchange rates for each currency as compared to U.S. dollars as of and for the three and six months ended March 31, 2019 and 2018 were as follows:

    March 31,       Three Months Ended March 31,       Six Months Ended March 31,
   

    2019    

     

    2018    

      2019   2018       2019   2018
                                     
Mexican peso   19.4       18.3       19.2   18.7       19.5   18.8
Guatemalan quetzal   7.6       7.3       7.6   7.3       7.6   7.2
Honduran lempira   24.3       23.5       24.2   23.5       24.1   23.4
Peruvian sol   3.3       3.2       3.3   3.2       3.3   3.2
                                     

The constant currency results of our statement of operations reflect the monthly exchange rate fluctuations and so are not directly calculable from the above rates. Constant currency results, where presented, also exclude the foreign currency gain or loss. We have experienced a prolonged weakening of the Mexican peso to the U.S. dollar and may continue to experience further weakening in future reporting periods, which may adversely impact our future operating results when stated on a GAAP basis.

Miscellaneous Non-GAAP Financial Measures

    2019 Q2   2018 Q2
         
    (in millions)
Net income   $ 2.6     $ 11.2  
Loss from discontinued operations, net of tax       0.5  
Interest expense   8.6     5.8  
Interest income   (3.1 )   (4.3 )
Income tax expense   2.4     5.8  
Depreciation and amortization   7.0     6.5  
Adjusted EBITDA   $ 17.5     $ 25.5  
                 
    Revenues
     
    (in millions)
2019 Q2 reported   $ 214.7  
Settlement of GPMX PSC-related indemnification claim   (1.1 )
Currency exchange rate fluctuations   1.4  
2019 Q2 adjusted   $ 215.0  
         
                     
   

Income from
Continuing
Operations,
Before Tax

 

Tax
Effect

 

Net Income
from
Continuing
Operations

 

Adjusted
EBITDA

  EPS
     
    (in millions)
2019 Q2 reported   $ 5.0     $ (2.3 )   $ 2.7     $ 17.5     $ 0.06  
Acquisition costs   0.1         0.1     0.1      
Impairment on CCV investment   6.5     (1.5 )   5.0     6.5     0.09  
Adjustment for Republic Metals Corporation recovery   (0.8 )   0.2     (0.6 )   (0.8 )   (0.01 )
Deconsolidation of previously consolidated subsidiary   0.3     (0.1 )   0.2     0.3      
Settlement of GPMX PSC-related indemnification claim   (1.1 )   0.3     (0.8 )   (1.1 )   (0.01 )
Currency exchange rate fluctuations   0.2     (0.1 )   0.1     0.2      
Non-cash net interest expense   4.5     (1.1 )   3.4         0.06  
Discretionary strategic investment in digital platform and board of director search fees   1.9     (0.4 )   1.5     1.9     0.03  
2019 Q2 adjusted   $ 16.6     $ (5.0 )   $ 11.6     $ 24.6     $ 0.22  
                                         
         

Income
from
Continuing
Operations,
Before Tax

 

Tax
Effect

 

Net Income
from
Continuing
Operations

 

Adjusted
EBITDA

  EPS
                           
          (in millions)
2018 Q2 reported         $ 17.5     $ (5.8 )   $ 11.7     $ 25.5     $ 0.21
Charge-off of aged assets         0.1         0.1     0.1    
Impact from hurricane store operating expenses         (0.3 )   0.1     (0.2 )   (0.3 )  
Non-cash net interest expense         1.2     (0.3 )   0.9         0.01
2018 Q2 adjusted         $ 18.5     $ (6.0 )   $ 12.5     $ 25.3     $ 0.22
                                             
    U.S. Pawn   Latin America Pawn   Total
             
    (in millions)
Segment contribution 2019 Q2   $ 28.4     $ 9.5     $ 37.9  
Adjustment for Republic Metals Corporation recovery       (0.8 )   (0.8 )
Settlement of GPMX PSC-related indemnification claim       (1.1 )   (1.1 )
Currency exchange rate fluctuations       0.2     0.2  
Adjusted segment contribution 2019 Q2   $ 28.4     $ 7.8     $ 36.2  
                         
        U.S. Pawn
         
        (in millions)
Segment contribution 2018 Q2       $ 28.2
Charge-off of aged assets       0.1
Impact from hurricane store operating expenses       0.3
Adjusted segment contribution 2018 Q2       $ 28.6
           
         
2019 Q2:  

U.S. Dollar
Amount

 

Percentage
Change YOY

         
    (in millions)    
Latin America Pawn PLO   $ 42.6   20 %
Currency exchange rate fluctuations   2.1    
Constant currency Latin America Pawn PLO   $ 44.7   27 %
         
Latin America Pawn same store PLO   $ 36.8   4 %
Currency exchange rate fluctuations   1.9    
Constant currency Latin America Pawn same store PLO   $ 38.7   9 %
         
Consolidated revenue (three months ended March 31, 2019)   $ 214.7   6 %
Currency exchange rate fluctuations   1.4    
Constant currency consolidated revenue (three months ended March 31, 2019)   $ 216.1   7 %
         
Consolidated net revenue (three months ended March 31, 2019)   $ 127.7   6 %
Currency exchange rate fluctuations   0.8    
Constant currency consolidated net revenue (three months ended March 31, 2019)   $ 128.5   7 %
         
Consolidated PSC revenue (three months ended March 31, 2019)   $ 81.8   10 %
Currency exchange rate fluctuations   0.6    
Constant currency consolidated PSC revenue (three months ended March 31, 2019)   $ 82.4   11 %
         
Consolidated merchandise sales gross profit (three months ended March 31, 2019)   $ 43.5   2 %
Currency exchange rate fluctuations   0.2    
Constant currency consolidated merchandise sales gross profit (three months ended March 31, 2019)   $ 43.7   2 %
         
Consolidated operations expenses (three months ended March 31, 2019)   $ 88.2   7 %
Currency exchange rate fluctuations   0.6    
Constant currency consolidated operations expenses (three months ended March 31, 2019)   $ 88.8   8 %
         
Latin America Pawn net revenue (three months ended March 31, 2019)   $ 28.0   27 %
Currency exchange rate fluctuations   0.8    
Constant currency Latin America Pawn net revenue (three months ended March 31, 2019)   $ 28.8   31 %
         
Latin America Pawn PSC revenue (three months ended March 31, 2019)   $ 20.0   33 %
Currency exchange rate fluctuations   0.6    
Constant currency Latin America Pawn PSC revenue (three months ended March 31, 2019)   $ 20.6   37 %
         
Latin America Pawn segment profit before tax (three months ended March 31, 2019)   $ 9.5   39 %
Currency exchange rate fluctuations   0.2    
Constant currency Latin America Pawn segment profit before tax (three months ended March 31, 2019)   $ 9.7   43 %
           

 

Email: Investor_Relations@ezcorp.com
Phone: (512) 314-2220

Source: EZCORP, Inc.