EZCORP Reports First Quarter 2022 Results
EZCORP reported a strong first quarter for the period ended December 31, 2021. Key highlights include a 19% increase in pawn loans outstanding, 24% growth in total revenue, and a remarkable 266% rise in net income, leading to diluted earnings per share of $0.21. Notably, merchandise sales gross profit margin is robust at 40%. The company continues to expand, including a recent investment in Caribbean pawn stores. Store expenses rose due to increased store count and labor costs, while cash and cash equivalents decreased 20% year-over-year, primarily due to rising inventory levels.
- Net income increased by 266% to $15.7 million.
- Total revenue rose by 24% to $221 million.
- Diluted earnings per share jumped to $0.21 from $0.08.
- Pawn loans outstanding grew by 19% to $176.6 million.
- Strong merchandise sales gross profit margin at 40%.
- Operating expenses increased by $7.5 million or 9%, mainly due to higher store count and labor costs.
- Cash and cash equivalents decreased by 20% year-over-year to $233.3 million.
PLO Up
All amounts in this release are in conformity with
FIRST QUARTER HIGHLIGHTS
-
Pawn loans outstanding (PLO) was up
19% .
-
Total revenue increased
24% , and net revenue increased22% .
-
Merchandise sales gross profit margin remains high at
40% .
-
Diluted earnings per share of
were up significantly from$0.21 . On an adjusted basis1, diluted earnings per share were$0.08 , compared to diluted earnings per share of$0.22 .$0.13
-
Return on earning assets (ROEA) remains strong at
177% .
CEO COMMENTARY AND OUTLOOK
Co-Interim Chief Executive Officer
“In the first quarter we invested in a company with interests in 20 pawn stores primarily in the
“We are truly proud to provide a unique and essential service to our customers, that by its very nature contributes to the circular economy by extending the useful life of items and reducing waste. I am very excited to continue working with this team as we go forward to collectively grow the business and increase value for our shareholders,” concluded Given.
Co-Interim Chief Executive Officer
“Improving the customer experience is essential to our mission. The launch of our points-based loyalty program incentivizes customers to transact with us and has performed better than expected in the first quarter. We continue to enhance our online payment options and roll out our online showcase in selected markets for customers to view inventory. Our team members and customers drive our success, and we are laser focused on doing everything we can to optimize the customer and team member experience throughout the company,” concluded Powell.
CONSOLIDATED RESULTS
Three Months Ended |
As Reported |
|
Adjusted1 |
||||||||
in millions, except per share amounts |
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
|
|
|
|
|
|
|
|
||||
Total revenues |
$ |
221.0 |
|
$ |
178.1 |
|
$ |
221.5 |
|
$ |
178.1 |
Net revenues |
$ |
132.1 |
|
$ |
108.4 |
|
$ |
132.3 |
|
$ |
108.4 |
Income before tax |
$ |
21.3 |
|
$ |
5.5 |
|
$ |
21.5 |
|
$ |
8.3 |
Net income |
$ |
15.7 |
|
$ |
4.3 |
|
$ |
16.0 |
|
$ |
7.2 |
Diluted earnings per share |
$ |
0.21 |
|
$ |
0.08 |
|
$ |
0.22 |
|
$ |
0.13 |
EBITDA (non-GAAP measure) |
$ |
31.0 |
|
$ |
17.7 |
|
$ |
31.2 |
|
$ |
17.2 |
-
Diluted earnings per share were
for the first quarter, compared to$0.21 . On an adjusted basis, diluted earnings per share were$0.08 , compared to$0.22 .$0.13
-
Income before taxes improved to
from$21.3 million , while adjusted EBITDA increased$5.5 million 81% to .$31.2 million
-
PLO increased19% to , up$176.6 million . On a same-store basis2,$28.7 million PLO increased15% year-over-year and1% sequentially.
-
Total revenues increased
24% , and net revenues increased22% , reflecting improved pawn service charge (PSC) revenue and merchandise sales gross profit.
-
PSC increased
20% due to an increase in the averagePLO balance during the quarter.
-
Merchandise sales gross profit margin remains high at
40% , reflecting the commitment to improving the core business by decreasing aged general merchandise (now less than1% of total general merchandise inventory) and focusing on selling inventory in the first 90 days.
-
Net inventory increased
26% year-over-year and7% sequentially, reflecting a return towards normalized inventory levels. Inventory turnover remained strong at 3.0x for the quarter, up from 2.9x.
-
Store expenses increased
or$7.5 million 9% , primarily due to increased store count and rising labor costs resulting from growing transaction volume. On a same-store basis, store expenses increased4% .
-
General and administrative expenses increased
or$3.0 million 24% , primarily due to timing of fiscal year 2021 expenses.
-
Cash and cash equivalents at the end of the quarter was
, down$233.3 million or$57.2 million 20% year-over-year and down or$20.4 million 8% on a sequential basis. The decrease is primarily due to the increase inPLO and inventory and the acquisition of new stores.
SEGMENT RESULTS
-
PLO continued to increase, ending the quarter up16% (15% on a same store basis) year-over-year and up4% on a sequential basis.
-
Total revenue was up
20% and net revenues increased19% , reflecting increasing PSC, higher sales and improved merchandise sales gross profit.
-
PSC increased
13% in the first quarter as a result of higher averagePLO .
-
Merchandise sales gross profit gross margins improved to
43% from42% , reflecting a continued focus on improving retailing and maintaining lower levels of aged general merchandise inventory (which improved to0.4% from3.4% of total merchandise inventory).
-
Net inventory increased
16% year-over-year and10% sequentially. Inventory turnover continued to improve, increasing to 2.8x from 2.6x for the prior-year quarter.
-
Store expenses increased
4% , or , to$2.6 million , primarily due to rising labor costs resulting from growing transaction volume and store count.$64.7 million
-
Segment contribution increased to
, up$34.5 million .$13.8 million
Latin America Pawn
-
PLO improved37% to (up$35.5 million 40% on constant currency basis). On a same store basis,PLO increased18% (20% on a constant currency basis) year-over-year and decreased10% (down8% on a constant currency basis) sequentially consistent with seasonality.
-
Total revenue was up
38% (39% on a constant currency basis), while net revenues increased33% (34% on a constant currency basis).
-
PSC increased
47% to (up$19.5 million 47% to on a constant currency basis) as a result of higher average$19.6 million PLO for the quarter.
-
Merchandise sales gross profit margins decreased from
35% to29% reflecting a return to more normalized margins.
-
Net inventory increased
67% (71% on a constant currency basis), but was up only1% sequentially (3% on a constant currency basis). Inventory turnover remains strong at 3.6x down from 3.8x for the prior-year quarter.
-
Store expenses increased
or$4.9 million 28% ( or$5.0 million 29% on a constant currency basis) primarily due to growth in store count and rising labor costs resulting from growing transaction volume. Same-store expenses increased or$0.9 million 5% ( or$1.0 million 6% on a constant currency basis).
-
Segment contribution was
($6.5 million on a constant currency basis), compared to$6.6 million in the prior-year quarter. On an adjusted basis, the increase in segment contribution was$5.0 million to$1.8 million .$6.6 million
-
Segment store count increased by one de novo store opened during the quarter.
FORM 10-Q
EZCORP’s Quarterly Report on Form 10-Q for the quarter ended
CONFERENCE CALL
ABOUT
Formed in 1989,
Follow us on social media:
Facebook EZPAWN Official https://www.facebook.com/EZPAWN/
EZCORP Instagram Official https://www.instagram.com/ezcorp_official/
EZPAWN Instagram Official https://www.instagram.com/ezpawnofficial/
EZCORP Linked In https://www.linkedin.com/company/ezcorp/
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, current or future litigation and risks associated with the COVID-19 pandemic. 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
1“Adjusted” basis, which is a non-GAAP measure, excludes certain items. “Constant currency” basis, which is a non-GAAP measure, excludes the impact of foreign currency exchange rate fluctuations. “Free cash flow,” which is a non-GAAP measure, includes certain adjustments to cash flow from operating activities.
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.
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
|
Three Months Ended
|
||||||
(in thousands, except per share amounts) |
2021 |
|
2020 |
||||
|
(Unaudited) |
||||||
Revenues: |
|
|
|
||||
Merchandise sales |
$ |
137,720 |
|
|
$ |
107,783 |
|
Jewelry scrapping sales |
|
6,944 |
|
|
|
6,759 |
|
Pawn service charges |
|
76,025 |
|
|
|
63,489 |
|
Other revenues |
|
305 |
|
|
|
104 |
|
Total revenues |
|
220,994 |
|
|
|
178,135 |
|
Merchandise cost of goods sold |
|
83,111 |
|
|
|
64,543 |
|
Jewelry scrapping cost of goods sold |
|
5,772 |
|
|
|
5,202 |
|
Net revenues |
|
132,111 |
|
|
|
108,390 |
|
Operating expenses: |
|
|
|
||||
Store expenses |
|
86,771 |
|
|
|
79,309 |
|
General and administrative |
|
15,545 |
|
|
|
12,510 |
|
Depreciation and amortization |
|
7,574 |
|
|
|
7,572 |
|
Loss (gain) on sale or disposal of assets and other |
|
5 |
|
|
|
(22 |
) |
Total operating expenses |
|
109,895 |
|
|
|
99,369 |
|
Operating income |
|
22,216 |
|
|
|
9,021 |
|
Interest expense |
|
2,431 |
|
|
|
5,455 |
|
Interest income |
|
(304 |
) |
|
|
(821 |
) |
Equity in net income of unconsolidated affiliates |
|
(1,138 |
) |
|
|
(516 |
) |
Other income |
|
(120 |
) |
|
|
(599 |
) |
Income before income taxes |
|
21,347 |
|
|
|
5,502 |
|
Income tax expense |
|
5,626 |
|
|
|
1,203 |
|
Net income |
$ |
15,721 |
|
|
$ |
4,299 |
|
|
|
|
|
||||
Basic earnings per share |
$ |
0.28 |
|
|
$ |
0.08 |
|
Diluted earnings per share |
$ |
0.21 |
|
|
$ |
0.08 |
|
|
|
|
|
||||
Weighted-average basic shares outstanding |
|
56,183 |
|
|
|
55,361 |
|
Weighted-average diluted shares outstanding |
|
81,948 |
|
|
|
55,428 |
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS |
|||||||||||
(in thousands, except share and per share amounts) |
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
|
(Unaudited) |
|
|
||||||||
Assets: |
|
|
|
|
|
||||||
Current assets: |
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
233,274 |
|
|
$ |
290,450 |
|
|
$ |
253,667 |
|
Restricted cash |
|
8,692 |
|
|
|
8,011 |
|
|
|
9,957 |
|
Pawn loans |
|
176,586 |
|
|
|
147,852 |
|
|
|
175,901 |
|
Pawn service charges receivable, net |
|
29,765 |
|
|
|
24,825 |
|
|
|
29,337 |
|
Inventory, net |
|
119,313 |
|
|
|
94,980 |
|
|
|
110,989 |
|
Prepaid expenses and other current assets |
|
31,209 |
|
|
|
32,824 |
|
|
|
31,010 |
|
Total current assets |
|
598,839 |
|
|
|
598,942 |
|
|
|
610,861 |
|
Investments in unconsolidated affiliates |
|
42,513 |
|
|
|
31,773 |
|
|
|
37,724 |
|
Other investments |
|
16,500 |
|
|
|
— |
|
|
|
— |
|
Property and equipment, net |
|
52,201 |
|
|
|
55,204 |
|
|
|
53,811 |
|
Right-of-use asset, net |
|
201,527 |
|
|
|
177,308 |
|
|
|
200,990 |
|
|
|
284,619 |
|
|
|
258,453 |
|
|
|
285,758 |
|
Intangible assets, net |
|
61,458 |
|
|
|
58,794 |
|
|
|
62,104 |
|
Notes receivable, net |
|
1,190 |
|
|
|
1,156 |
|
|
|
1,181 |
|
Deferred tax asset, net |
|
15,623 |
|
|
|
10,000 |
|
|
|
9,746 |
|
Other assets |
|
5,851 |
|
|
|
5,534 |
|
|
|
4,736 |
|
Total assets |
$ |
1,280,321 |
|
|
$ |
1,197,164 |
|
|
$ |
1,266,911 |
|
|
|
|
|
|
|
||||||
Liabilities and equity: |
|
|
|
|
|
||||||
Current liabilities: |
|
|
|
|
|
||||||
Current maturities of long-term debt, net |
$ |
— |
|
|
$ |
213 |
|
|
$ |
— |
|
Accounts payable, accrued expenses and other current liabilities |
|
75,531 |
|
|
|
67,777 |
|
|
|
90,268 |
|
Customer layaway deposits |
|
13,142 |
|
|
|
9,904 |
|
|
|
12,557 |
|
Lease liability |
|
51,843 |
|
|
|
45,351 |
|
|
|
52,263 |
|
Total current liabilities |
|
140,516 |
|
|
|
123,245 |
|
|
|
155,088 |
|
Long-term debt, net |
|
311,844 |
|
|
|
254,322 |
|
|
|
264,186 |
|
Deferred tax liability, net |
|
221 |
|
|
|
172 |
|
|
|
3,684 |
|
Lease liability |
|
161,841 |
|
|
|
143,620 |
|
|
|
161,330 |
|
Other long-term liabilities |
|
11,398 |
|
|
|
11,303 |
|
|
|
10,385 |
|
Total liabilities |
|
625,820 |
|
|
|
532,662 |
|
|
|
594,673 |
|
Commitments and Contingencies |
|
|
|
|
|
||||||
Stockholders’ equity: |
|
|
|
|
|
||||||
Class A Non-voting Common Stock, par value |
|
533 |
|
|
|
526 |
|
|
|
530 |
|
Class B Voting Common Stock, convertible, par value |
|
30 |
|
|
|
30 |
|
|
|
30 |
|
Additional paid-in capital |
|
339,955 |
|
|
|
398,269 |
|
|
|
403,312 |
|
Retained earnings |
|
369,359 |
|
|
|
322,468 |
|
|
|
326,781 |
|
Accumulated other comprehensive loss |
|
(55,376 |
) |
|
|
(56,791 |
) |
|
|
(58,415 |
) |
Total equity |
|
654,501 |
|
|
|
664,502 |
|
|
|
672,238 |
|
Total liabilities and equity |
$ |
1,280,321 |
|
|
$ |
1,197,164 |
|
|
$ |
1,266,911 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
|
Three Months Ended
|
||||||
(in thousands) |
2021 |
|
2020 |
||||
|
|
||||||
Operating activities: |
|
|
|
||||
Net income |
$ |
15,721 |
|
|
$ |
4,299 |
|
Adjustments to reconcile net income to net cash flows from operating activities: |
|
|
|
||||
Depreciation and amortization |
|
7,574 |
|
|
|
7,572 |
|
Amortization of debt discount and deferred financing costs |
|
374 |
|
|
|
3,329 |
|
Amortization of lease right-of-use asset |
|
12,694 |
|
|
|
11,504 |
|
Deferred income taxes |
|
587 |
|
|
|
(1,421 |
) |
Other adjustments |
|
(30 |
) |
|
|
(167 |
) |
Provision for inventory reserve |
|
(820 |
) |
|
|
(1,510 |
) |
Stock compensation expense |
|
1,698 |
|
|
|
524 |
|
Equity in net income of unconsolidated affiliates |
|
(1,138 |
) |
|
|
(516 |
) |
Changes in operating assets and liabilities: |
|
|
|
||||
Service charges and fees receivable |
|
(419 |
) |
|
|
(4,034 |
) |
Inventory |
|
(2,314 |
) |
|
|
1,323 |
|
Prepaid expenses, other current assets and other assets |
|
(2,330 |
) |
|
|
(713 |
) |
Accounts payable, accrued expenses and other liabilities |
|
(29,531 |
) |
|
|
(23,460 |
) |
Customer layaway deposits |
|
551 |
|
|
|
(1,311 |
) |
Income taxes |
|
4,741 |
|
|
|
68 |
|
Dividends from unconsolidated affiliates |
|
1,660 |
|
|
|
— |
|
Net cash provided by (used in) operating activities |
|
9,018 |
|
|
|
(4,513 |
) |
Investing activities: |
|
|
|
||||
Loans made |
|
(166,480 |
) |
|
|
(142,936 |
) |
Loans repaid |
|
95,542 |
|
|
|
77,116 |
|
Recovery of pawn loan principal through sale of forfeited collateral |
|
65,297 |
|
|
|
53,981 |
|
Capital expenditures, net |
|
(4,985 |
) |
|
|
(3,223 |
) |
Issuance of note receivable |
|
(1,000 |
) |
|
|
— |
|
Investment in unconsolidated affiliates |
|
(2,477 |
) |
|
|
— |
|
Investment in other investments |
|
(16,500 |
) |
|
|
— |
|
Net cash used in investing activities |
|
(30,603 |
) |
|
|
(15,062 |
) |
Financing activities: |
|
|
|
||||
Taxes paid related to net share settlement of equity awards |
|
(792 |
) |
|
|
(730 |
) |
Payments on assumed debt and other borrowings |
|
— |
|
|
|
(53 |
) |
Net cash used in financing activities |
|
(792 |
) |
|
|
(783 |
) |
Effect of exchange rate changes on cash and cash equivalents and restricted cash |
|
719 |
|
|
|
6,266 |
|
Net decrease in cash, cash equivalents and restricted cash |
|
(21,658 |
) |
|
|
(14,092 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
263,624 |
|
|
|
312,553 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
241,966 |
|
|
$ |
298,461 |
|
|
|
|
|
||||
Supplemental disclosure of cash flow information |
|
|
|
||||
Cash and cash equivalents |
$ |
233,274 |
|
|
$ |
290,450 |
|
Restricted cash |
|
8,692 |
|
|
|
8,011 |
|
Total cash and cash equivalents and restricted cash |
$ |
241,966 |
|
|
$ |
298,461 |
|
|
|
|
|
||||
|
|
|
|
||||
Non-cash investing and financing activities: |
|
|
|
||||
Pawn loans forfeited and transferred to inventory |
$ |
70,966 |
|
|
$ |
50,921 |
|
OPERATING SEGMENT RESULTS (Unaudited) |
||||||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||||||
(in thousands) |
|
|
|
|
Other
|
|
Total Segments |
|
Corporate
|
|
Consolidated |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Merchandise sales |
$ |
102,078 |
|
$ |
35,642 |
|
|
$ |
— |
|
|
$ |
137,720 |
|
|
$ |
— |
|
|
$ |
137,720 |
|
Jewelry scrapping sales |
|
4,980 |
|
|
1,964 |
|
|
|
— |
|
|
|
6,944 |
|
|
|
— |
|
|
|
6,944 |
|
Pawn service charges |
|
56,557 |
|
|
19,468 |
|
|
|
— |
|
|
|
76,025 |
|
|
|
— |
|
|
|
76,025 |
|
Other revenues |
|
22 |
|
|
240 |
|
|
|
43 |
|
|
|
305 |
|
|
|
— |
|
|
|
305 |
|
Total revenues |
|
163,637 |
|
|
57,314 |
|
|
|
43 |
|
|
|
220,994 |
|
|
|
— |
|
|
|
220,994 |
|
Merchandise cost of goods sold |
|
57,832 |
|
|
25,279 |
|
|
|
— |
|
|
|
83,111 |
|
|
|
— |
|
|
|
83,111 |
|
Jewelry scrapping cost of goods sold |
|
3,975 |
|
|
1,797 |
|
|
|
— |
|
|
|
5,772 |
|
|
|
— |
|
|
|
5,772 |
|
Net revenues |
|
101,830 |
|
|
30,238 |
|
|
|
43 |
|
|
|
132,111 |
|
|
|
— |
|
|
|
132,111 |
|
Segment and corporate expenses (income): |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Store expenses |
|
64,689 |
|
|
22,082 |
|
|
|
— |
|
|
|
86,771 |
|
|
|
— |
|
|
|
86,771 |
|
General and administrative |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15,545 |
|
|
|
15,545 |
|
Depreciation and amortization |
|
2,670 |
|
|
1,980 |
|
|
|
— |
|
|
|
4,650 |
|
|
|
2,924 |
|
|
|
7,574 |
|
Loss on sale or disposal of assets and other |
|
— |
|
|
5 |
|
|
|
— |
|
|
|
5 |
|
|
|
— |
|
|
|
5 |
|
Interest expense |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,431 |
|
|
|
2,431 |
|
Interest income |
|
— |
|
|
(182 |
) |
|
|
— |
|
|
|
(182 |
) |
|
|
(122 |
) |
|
|
(304 |
) |
Equity in net income of unconsolidated affiliates |
|
— |
|
|
— |
|
|
|
(1,138 |
) |
|
|
(1,138 |
) |
|
|
— |
|
|
|
(1,138 |
) |
Other (income) expense |
|
— |
|
|
(134 |
) |
|
|
(12 |
) |
|
|
(146 |
) |
|
|
26 |
|
|
|
(120 |
) |
Segment contribution |
$ |
34,471 |
|
$ |
6,487 |
|
|
$ |
1,193 |
|
|
$ |
42,151 |
|
|
|
|
|
||||
Income (loss) before income taxes |
|
|
|
|
|
|
$ |
42,151 |
|
|
$ |
(20,804 |
) |
|
$ |
21,347 |
|
|||||
|
Three Months Ended |
|||||||||||||||||||||
(in thousands) |
|
|
|
|
Other
|
|
Total Segments |
|
Corporate
|
|
Consolidated |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Merchandise sales |
$ |
82,253 |
|
$ |
25,530 |
|
|
$ |
— |
|
|
$ |
107,783 |
|
|
$ |
— |
|
|
$ |
107,783 |
|
Jewelry scrapping sales |
|
4,004 |
|
|
2,755 |
|
|
|
— |
|
|
|
6,759 |
|
|
|
— |
|
|
|
6,759 |
|
Pawn service charges |
|
50,220 |
|
|
13,269 |
|
|
|
— |
|
|
|
63,489 |
|
|
|
— |
|
|
|
63,489 |
|
Other revenues |
|
22 |
|
|
7 |
|
|
|
75 |
|
|
|
104 |
|
|
|
— |
|
|
|
104 |
|
Total revenues |
|
136,499 |
|
|
41,561 |
|
|
|
75 |
|
|
|
178,135 |
|
|
|
— |
|
|
|
178,135 |
|
Merchandise cost of goods sold |
|
48,059 |
|
|
16,484 |
|
|
|
— |
|
|
|
64,543 |
|
|
|
— |
|
|
|
64,543 |
|
Jewelry scrapping cost of goods sold |
|
2,844 |
|
|
2,358 |
|
|
|
— |
|
|
|
5,202 |
|
|
|
— |
|
|
|
5,202 |
|
Net revenues |
|
85,596 |
|
|
22,719 |
|
|
|
75 |
|
|
|
108,390 |
|
|
|
— |
|
|
|
108,390 |
|
Segment and corporate expenses (income): |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Store expenses |
|
62,092 |
|
|
17,217 |
|
|
|
— |
|
|
|
79,309 |
|
|
|
— |
|
|
|
79,309 |
|
General and administrative |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,510 |
|
|
|
12,510 |
|
Depreciation and amortization |
|
2,736 |
|
|
1,860 |
|
|
|
— |
|
|
|
4,596 |
|
|
|
2,976 |
|
|
|
7,572 |
|
Loss (gain) on sale or disposal of assets and other |
|
27 |
|
|
(101 |
) |
|
|
— |
|
|
|
(74 |
) |
|
|
52 |
|
|
|
(22 |
) |
Interest expense |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,455 |
|
|
|
5,455 |
|
Interest income |
|
— |
|
|
(764 |
) |
|
|
— |
|
|
|
(764 |
) |
|
|
(57 |
) |
|
|
(821 |
) |
Equity in net income of unconsolidated affiliates |
|
— |
|
|
— |
|
|
|
(516 |
) |
|
|
(516 |
) |
|
|
— |
|
|
|
(516 |
) |
Other (income) expense |
|
— |
|
|
(455 |
) |
|
|
(210 |
) |
|
|
(665 |
) |
|
|
66 |
|
|
|
(599 |
) |
Segment contribution |
$ |
20,741 |
|
$ |
4,962 |
|
|
$ |
801 |
|
|
$ |
26,504 |
|
|
|
|
|
||||
Income (loss) before income taxes |
|
|
|
|
|
|
$ |
26,504 |
|
|
$ |
(21,002 |
) |
|
$ |
5,502 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
STORE COUNT ACTIVITY (Unaudited) |
|||||
|
Three Months Ended |
||||
|
|
|
|
|
Consolidated |
|
|
|
|
|
|
As of |
516 |
|
632 |
|
1,148 |
New locations opened |
— |
|
1 |
|
1 |
As of |
516 |
|
633 |
|
1,149 |
|
Three Months Ended |
||||
|
|
|
|
|
Consolidated |
|
|
|
|
|
|
As of |
505 |
|
500 |
|
1,005 |
New locations opened |
— |
|
2 |
|
2 |
As of |
505 |
|
502 |
|
1,007 |
Non-GAAP Financial Information (Unaudited)
In addition to the financial information prepared in conformity with accounting principles generally accepted in
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 local currency to
|
|
|
|
Three Months Ended
|
||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|
|
|
|
|
|
|
|
|
Mexican peso |
|
20.5 |
|
19.9 |
|
20.7 |
|
20.5 |
Guatemalan quetzal |
|
7.5 |
|
7.6 |
|
7.6 |
|
7.6 |
Honduran lempira |
|
24.1 |
|
23.8 |
|
23.9 |
|
24.1 |
Peruvian sol |
|
4.0 |
|
3.6 |
|
4.0 |
|
3.6 |
Our statement of operations constant currency results 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.
Miscellaneous Non-GAAP Financial Measures
|
Three Months Ended
|
||||||
(in millions) |
2021 |
|
2020 |
||||
|
|
|
|
||||
Net income |
$ |
15.7 |
|
|
$ |
4.3 |
|
Interest expense |
|
2.4 |
|
|
|
5.4 |
|
Interest income |
|
(0.3 |
) |
|
|
(0.8 |
) |
Income tax expense |
|
5.6 |
|
|
|
1.2 |
|
Depreciation and amortization |
|
7.6 |
|
|
|
7.6 |
|
EBITDA |
$ |
31.0 |
|
|
$ |
17.7 |
|
|
Total
|
|
Net
|
|
Income
|
|
Tax Effect |
|
Net
|
|
Diluted EPS |
|
EBITDA |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2022 Q1 Reported |
$ |
221.0 |
|
$ |
132.1 |
|
$ |
21.3 |
|
$ |
5.6 |
|
|
$ |
15.7 |
|
$ |
0.21 |
|
$ |
31.0 |
||||
FX impact |
|
— |
|
|
— |
|
|
0.1 |
|
|
(0.1 |
) |
|
|
0.2 |
|
|
— |
|
|
0.1 |
||||
Constant currency impact |
|
0.5 |
|
|
0.2 |
|
|
0.1 |
|
|
— |
|
|
|
0.1 |
|
|
0.01 |
|
|
0.1 |
||||
2022 Q1 Adjusted |
$ |
221.5 |
|
$ |
132.3 |
|
$ |
21.5 |
|
$ |
5.5 |
|
|
$ |
16.0 |
|
$ |
0.22 |
|
$ |
31.2 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Net
|
|
Income
|
|
Tax Effect |
|
Net
|
|
Diluted EPS |
|
EBITDA |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2021 Q1 Reported |
$ |
178.1 |
|
$ |
108.4 |
|
$ |
5.5 |
|
|
$ |
1.2 |
|
|
$ |
4.3 |
|
|
$ |
0.08 |
|
|
$ |
17.7 |
|
Contract termination costs |
|
— |
|
|
— |
|
|
(0.4 |
) |
|
|
(0.1 |
) |
|
|
(0.3 |
) |
|
|
(0.01 |
) |
|
|
(0.4 |
) |
Non cash interest |
|
— |
|
|
— |
|
|
3.3 |
|
|
|
— |
|
|
|
3.3 |
|
|
|
0.06 |
|
|
|
3.3 |
|
Other adjustments |
|
— |
|
|
— |
|
|
(0.1 |
) |
|
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
|
(3.4 |
) |
2021 Q1 Adjusted |
$ |
178.1 |
|
$ |
108.4 |
|
$ |
8.3 |
|
|
$ |
1.1 |
|
|
$ |
7.2 |
|
|
$ |
0.13 |
|
|
$ |
17.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
||||
(in millions) |
|
|
Percentage
|
||
|
|
|
|
||
Consolidated revenue |
$ |
221.0 |
|
24 |
% |
Currency exchange rate fluctuations |
|
0.5 |
|
|
|
Constant currency consolidated revenue |
$ |
221.5 |
|
24 |
% |
|
|
|
|
||
Consolidated net revenue |
$ |
132.1 |
|
22 |
% |
Currency exchange rate fluctuations |
|
0.2 |
|
|
|
Constant currency consolidated net revenue |
$ |
132.3 |
|
22 |
% |
|
|
|
|
||
Consolidated net inventory |
$ |
119.3 |
|
26 |
% |
Currency exchange rate fluctuations |
|
0.6 |
|
|
|
Constant currency consolidated net inventory |
$ |
119.9 |
|
26 |
% |
|
|
|
|
||
Latin America Pawn net revenue |
$ |
30.2 |
|
33 |
% |
Currency exchange rate fluctuations |
|
0.2 |
|
|
|
Constant currency Latin America Pawn net revenue |
$ |
30.4 |
|
34 |
% |
|
|
|
|
||
Latin America Pawn PLO |
$ |
35.5 |
|
37 |
% |
Currency exchange rate fluctuations |
|
0.7 |
|
|
|
Constant currency Latin America Pawn PLO |
$ |
36.2 |
|
40 |
% |
|
|
|
|
||
Latin America Pawn PSC revenues |
$ |
19.5 |
|
47 |
% |
Currency exchange rate fluctuations |
|
0.1 |
|
|
|
Constant currency Latin America Pawn PSC revenues |
$ |
19.6 |
|
47 |
% |
|
|
|
|
||
Latin America Pawn merchandise sales |
$ |
35.6 |
|
40 |
% |
Currency exchange rate fluctuations |
|
0.4 |
|
|
|
Constant currency Latin America Pawn merchandise sales |
$ |
36.0 |
|
41 |
% |
|
|
|
|
||
Latin America Pawn segment profit before tax |
$ |
6.5 |
|
30 |
% |
Currency exchange rate fluctuations |
|
0.1 |
|
|
|
Constant currency Latin America Pawn segment profit before tax |
$ |
6.6 |
|
32 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220202005740/en/
Email: Investor_Relations@ezcorp.com
Phone: (512) 314-2220
Source:
FAQ
What were EZCORP's financial highlights for the first quarter of 2022?
How much did pawn loans outstanding increase for EZCORP in Q1 2022?
What was the status of merchandise sales gross profit margin for EZCORP in the first quarter of 2022?
What are the future plans for EZCORP following their recent performance?