Back to GetFilings.com
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
----------
FORM 10-Q
(Mark One)
|X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934.
For the quarterly period ended December 31, 2004
OR
|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934.
For the transition period from _____ to _____
Commission file number 333-18221
DOLLAR FINANCIAL GROUP, INC.
(Exact Name of Registrant as Specified in Its Charter)
NEW YORK 13-2997911
(State or Other Jurisdiction of (I.R.S. Employer Identification No.)
Incorporation or Organization)
1436 LANCASTER AVENUE,
BERWYN, PENNSYLVANIA 19312
(Address of Principal Executive Offices) (Zip Code)
610-296-3400
(Registrant's Telephone Number, Including Area Code)
None
(Former name, former address and former fiscal year,
if changed since last report)
THE REGISTRANT, A WHOLLY OWNED SUBSIDIARY OF DOLLAR FINANCIAL CORP., MEETS
THE CONDITIONS SET FORTH IN GENERAL INSTRUCTIONS H(1)(a) AND (b) OF FORM 10-Q
AND IS THEREFORE FILING THIS FORM WITH THE REDUCED DISCLOSURE FORMAT PURSUANT TO
GENERAL INSTRUCTIONS H(2).
Indicate by check |X| whether the registrant: (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes |X| No |_|
Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes |_| No |X|
As of January 31, 2005, 100 shares of the Registrant's common stock, par value
$1.00 per share, were outstanding.
DOLLAR FINANCIAL GROUP, INC.
INDEX
PART I. FINANCIAL INFORMATION Page No.
--------
Item 1. Financial Statements
Interim Consolidated Balance Sheets as of June 30, 2004
and December 31, 2004 (unaudited) .............................. 3
Interim Unaudited Consolidated Statements of Operations for
the Three and Six Months Ended December 31, 2003 and 2004 ...... 4
Interim Unaudited Consolidated Statements of Cash Flows for
the Three Months and Six Months Ended December 31, 2003 and
2004 ........................................................... 5
Notes to Interim Unaudited Consolidated Financial Statements ... 6
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations ...................................... 22
Item 3. Quantitative and Qualitative Disclosures About Market Risk ..... 32
Item 4. Controls and Procedures ........................................ 33
PART II. OTHER INFORMATION
Item 1. Legal Proceedings .............................................. 33
Item 6. Exhibits ....................................................... 34
Signature .............................................................. 35
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
DOLLAR FINANCIAL GROUP, INC.
INTERIM CONSOLIDATED BALANCE SHEETS
(In thousands except share and per share amounts)
June 30, December 31,
2004 2004
--------- ------------
ASSETS (unaudited)
Cash and cash equivalents ............................................. $ 69,266 $ 88,112
Loans receivable
Loans receivable .................................................. 32,902 39,346
Less: Allowance for loan losses ................................... (2,315) (2,621)
--------- ---------
Loans receivable, net ................................................. 30,587 36,725
Other consumer lending receivables .................................... 7,404 8,705
Other receivables ..................................................... 3,787 4,280
Income taxes receivable ............................................... 6,125 5,589
Prepaid expenses ...................................................... 4,380 5,176
Deferred tax asset, net of valuation allowance of $3,946 and $8,259 ... -- 163
Notes and interest receivable - officers .............................. 3,623 3,701
Due from parent ....................................................... 5,682 6,026
Property and equipment, net of accumulated depreciation
of $49,540 and $56,895 ............................................ 27,965 29,673
Goodwill and other intangibles, net of accumulated
amortization of $22,449 and $23,322 ............................... 149,118 157,167
Debt issuance costs, net of accumulated amortization of
$967 and $1,799 ................................................... 11,160 10,353
Other ................................................................. 2,827 2,937
--------- ---------
$ 321,924 $ 358,607
========= =========
LIABILITIES AND SHAREHOLDER'S EQUITY
Accounts payable ...................................................... $ 15,863 $ 16,375
Foreign income taxes payable .......................................... 5,979 5,294
Accrued expenses and other liabilities ................................ 16,908 20,774
Accrued interest payable .............................................. 3,876 3,407
Revolving credit facilities ........................................... -- 11,000
9.75% Senior Notes due 2011 ........................................... 241,176 241,096
Other long-term debt .................................................. 105 55
Shareholder's equity:
Common stock, $1 par value: 20,000 shares authorized;
100 shares issued and outstanding at June 30, 2004 and
December 31, 2004 ................................................. -- --
Additional paid-in capital ........................................ 21,617 21,617
Retained earnings ................................................. 2,587 10,652
Accumulated other comprehensive income ............................ 13,813 28,337
--------- ---------
Total shareholder's equity ............................................ 38,017 60,606
--------- ---------
$ 321,924 $ 358,607
========= =========
See notes to interim unaudited consolidated financial statements.
3
DOLLAR FINANCIAL GROUP, INC.
INTERIM UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands)
Three Months Ended Six Months Ended
December 31, December 31,
---------------------- ------------------------
2003 2004 2003 2004
-------- -------- --------- ---------
Revenues:
Check cashing ..................................... $ 29,419 $ 32,733 $ 57,541 $ 63,095
Consumer lending:
Fees from consumer lending ..................... 31,041 39,519 60,207 76,745
Provision for loan losses and adjustment to
servicing revenue ............................ (7,023) (8,772) (14,422) (18,209)
-------- -------- --------- ---------
Consumer lending, net ............................. 24,018 30,747 45,785 58,536
Money transfer fees ............................... 3,248 3,685 6,329 7,193
Other ............................................. 4,077 5,221 8,097 9,719
-------- -------- --------- ---------
Total revenues ....................................... 60,762 72,386 117,752 138,543
Store and regional expenses:
Salaries and benefits ............................. 18,707 21,217 37,484 41,054
Occupancy ......................................... 4,885 5,603 9,749 10,994
Depreciation ...................................... 1,490 1,810 2,938 3,553
Returned checks, net and cash shortages ........... 2,347 2,736 4,885 5,217
Telephone and telecommunication ................... 1,431 1,434 2,993 2,868
Advertising ....................................... 1,924 2,272 3,542 5,095
Bank charges ...................................... 787 977 1,890 1,912
Armored carrier expenses .......................... 751 889 1,480 1,714
Other ............................................. 7,428 6,887 12,843 13,793
-------- -------- --------- ---------
Total store and regional expenses .................... 39,750 43,825 77,804 86,200
Corporate expenses ................................... 7,126 11,104 14,367 20,648
Losses (gains) on store closings and sales ........... 61 (142) 121 (56)
Other depreciation and amortization .................. 914 1,159 1,872 2,102
Interest expense, net ................................ 6,427 6,492 11,674 12,976
Loss on extinguishment of debt ....................... 7,209 -- 7,209 --
-------- -------- --------- ---------
(Loss) income before income taxes .................... (725) 9,948 4,705 16,673
Income tax provision ................................. 920 5,254 5,208 8,608
-------- -------- --------- ---------
Net (loss) income .................................... $ (1,645) $ 4,694 $ (503) $ 8,065
======== ======== ========= =========
See notes to interim unaudited consolidated financial statements.
4
DOLLAR FINANCIAL GROUP, INC.
INTERIM UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Six Months Ended
December 31,
-----------------------
2003 2004
--------- --------
Cash flows from operating activities:
Net (loss) income ......................................................... $ (503) $ 8,065
Adjustments to reconcile net (loss) income to net
cash provided by operating activities:
Depreciation and amortization ...................................... 5,607 6,271
Loss on extinguishment of debt ..................................... 7,209 --
Losses (gains) on store closings and sales ......................... 121 (56)
Foreign currency (gain) loss on revaluation of subordinated
notes payable ................................................... (648) 181
Deferred tax provision (benefit) .................................... 841 (164)
Change in assets and liabilities (net of effect of acquisitions):
Increase in loans and other receivables ........................ (1,741) (5,691)
(Increase) decrease in income taxes receivable ................. (7,759) 536
Increase in prepaid expenses and other ......................... (82) (455)
Increase in accounts payable, income taxes payable,
accrued expenses and other liabilities and
accrued interest payable ..................................... 3,103 1,482
--------- --------
Net cash provided by operating activities ................................. 6,148 10,169
Cash flows from investing activities:
Acquisitions, net of cash acquired ...................................... -- (658)
Gross proceeds from sale of fixed assets ................................ 41 --
Additions to property and equipment ..................................... (3,154) (5,589)
--------- --------
Net cash used in investing activities ..................................... (3,113) (6,247)
Cash flows from financing activities:
Redemption of 10.875% Senior Subordinated Notes due 2006 ................ (20,734) --
Other debt borrowings (payments) ........................................ 134 (51)
Issuance of 9.75% Senior Notes due 2011 ................................. 220,000 --
Redemption of 10.875% Senior Notes due 2006 ............................. (111,170) --
Net (decrease) increase in revolving credit facilities .................. (61,699) 11,000
Payment of debt issuance costs .......................................... (9,583) (100)
Net increase in due from parent ......................................... (3,788) (344)
Dividend paid to parent ................................................. (20,000) --
--------- --------
Net cash (used in) provided by financing activities ....................... (6,840) 10,505
Effect of exchange rate changes on cash and cash equivalents .............. 2,851 4,419
--------- --------
Net (decrease) increase in cash and cash equivalents ...................... (954) 18,846
Cash and cash equivalents at beginning of period .......................... 71,805 69,266
--------- --------
Cash and cash equivalents at end of period ................................ $ 70,851 $ 88,112
========= ========
See notes to interim unaudited consolidated financial statements.
5
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited interim consolidated financial statements of Dollar
Financial Group, Inc. (the "Company") have been prepared in accordance with U.S.
generally accepted accounting principles for interim financial information and
the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly,
they do not include all information and footnotes required by U.S. generally
accepted accounting principles for complete financial statements and should be
read in conjunction with the Company's audited consolidated financial statements
in its annual report on Form 10-K (File No. 333-18221) for the fiscal year ended
June 30, 2004 filed with the Securities and Exchange Commission. In the opinion
of management, all adjustments, (consisting of normal recurring adjustments),
considered necessary for a fair presentation have been included. Operating
results of interim periods are not necessarily indicative of the results that
may be expected for a full fiscal year.
Use of Estimates
The preparation of financial statements in conformity with U.S. generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the consolidated financial
statements and accompanying notes. Actual results could differ from those
estimates.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of the
Company and its wholly-owned subsidiaries. All significant intercompany accounts
and transactions have been eliminated in consolidation.
Certain prior period amounts have been reclassified to conform to the current
period presentation.
Operations
The Company, organized in 1979 under the laws of the State of New York, is a
wholly owned subsidiary of Dollar Financial Corp. ("Corp."), a Delaware
corporation. The Company, through its subsidiaries, provides retail financial
services to the general public through a network of 1,130 locations (of which
656 are company owned) operating as Money Mart(R), The Money Shop, Loan Mart(R)
and Insta-Cheques in 16 states, the District of Columbia, Canada and the United
Kingdom. The services provided at the Company's retail locations include check
cashing, short-term consumer loans, sale of money orders, money transfer
services and various other related services. Also, Money Mart(R) Express
services and originates short-term consumer loans through 215 independent
document transmitters in 10 states.
2. SUBSIDIARY GUARANTOR UNAUDITED FINANCIAL INFORMATION
The Company's payment obligations under its 9.75% Senior Notes due 2011 are
jointly and severally guaranteed (such guarantees, the "Guarantees") on a full
and unconditional basis by Corp. and by the Company's existing and future
domestic subsidiaries (the "Guarantors"). Guarantees of the notes by Guarantors
directly owning, now or in the future, capital stock of foreign subsidiaries
will be secured by second priority liens on 65% of the capital stock of such
foreign subsidiaries. In the event the Company directly owns a foreign
subsidiary in the future, the notes will be secured by a second priority lien on
65% of the capital stock of any such foreign subsidiary (such capital stock of
foreign subsidiaries referenced in this paragraph collectively, the
"Collateral"). The non-guarantors consist of the Company's foreign subsidiaries
("Non-guarantors").
6
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
2. SUBSIDIARY GUARANTOR UNAUDITED FINANCIAL INFORMATION (continued)
The Guarantees of the notes:
o rank equal in right of payment with all existing and future
unsubordinated indebtedness of the Guarantors;
o rank senior in right of payment to all existing and future
subordinated indebtedness of the Guarantors; and
o are effectively junior to any indebtedness of the Company, including
indebtedness under the Company's senior secured reducing revolving
credit facility, that is either (1) secured by a lien on the
Collateral that is senior or prior to the second priority liens
securing the Guarantees of the notes or (2) secured by assets that are
not part of the Collateral to the extent of the value of the assets
securing such indebtedness.
Separate financial statements of each Guarantor that is a subsidiary of the
Company have not been presented because they are not required to be presented
herein and management has determined that their presentation would not be
material to investors. The accompanying tables set forth the condensed
consolidating balance sheets at December 31, 2004 and June 30, 2004 and the
condensed consolidating statements of operations and cash flows for the six
month periods ended December 31, 2004 and 2003 of the Company, the combined
Guarantor subsidiaries, the combined Non-Guarantor subsidiaries and the
consolidated Company.
7
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATING BALANCE SHEETS
December 31, 2004
(In thousands)
Dollar Subsidiary
Financial Subsidiary Non-
Group, Inc. Guarantors Guarantors Eliminations Consolidated
---------------------------------------------------------------------------
Assets
Cash and cash equivalents ................... $ 6,218 $ 30,362 $ 51,532 $ -- $ 88,112
Loans receivable
Loans receivable ......................... -- 4,414 34,932 -- 39,346
Less: Allowance for loan losses .......... -- (183) (2,438) -- (2,621)
------------------------------------------------------------------------
Loans receivable, net ....................... -- 4,231 32,494 -- 36,725
Other consumer lending receivables .......... 8,704 1 -- -- 8,705
Other receivables ........................... 435 752 3,628 (535) 4,280
Income taxes receivable ..................... 43,381 -- 4,605 (42,397) 5,589
Prepaid expenses ............................ 1,516 729 2,931 -- 5,176
Deferred tax asset .......................... -- -- 163 -- 163
Notes and interest receivable--officers ..... 3,701 -- -- -- 3,701
Due from affiliates ......................... -- 117,674 -- (117,674) --
Due from parent ............................. 6,026 -- -- -- 6,026
Property and equipment, net ................. 3,853 5,549 20,271 -- 29,673
Goodwill and other intangibles, net ......... -- 56,498 100,669 -- 157,167
Debt issuance costs, net .................... 10,353 -- -- -- 10,353
Investment in subsidiaries .................. 290,690 9,801 6,705 (307,196) --
Other ....................................... 104 428 2,405 -- 2,937
------------------------------------------------------------------------
$ 374,981 $ 226,025 $ 225,403 $(467,802) $ 358,607
========================================================================
Liabilities and shareholder's equity
Accounts payable ............................ $ 378 $ 7,109 $ 8,888 $ -- $ 16,375
Income taxes payable ........................ -- 42,397 -- (42,397) --
Foreign income taxes payable ................ -- -- 5,294 -- 5,294
Accrued expenses and other liabilities ...... 3,468 5,167 12,139 -- 20,774
Accrued interest payable .................... 2,974 80 888 (535) 3,407
Due to affiliates ........................... 55,410 -- 62,264 (117,674) --
Revolving credit facilities ................. 11,000 -- -- -- 11,000
9.75% Senior Notes due 2011 ................. 241,096 -- -- -- 241,096
Subordinated notes payable and other ........ 49 -- 6 -- 55
------------------------------------------------------------------------
314,375 54,753 89,479 (160,606) 298,001
Shareholder's equity:
Common stock ............................. -- -- -- -- --
Additional paid-in capital ............... 21,617 83,309 27,304 (110,613) 21,617
Retained earnings ........................ 10,652 80,066 89,471 (169,537) 10,652
Accumulated other comprehensive income ... 28,337 7,897 19,149 (27,046) 28,337
------------------------------------------------------------------------
Total shareholder's equity .................. 60,606 171,272 135,924 (307,196) 60,606
------------------------------------------------------------------------
$ 374,981 $ 226,025 $ 225,403 $(467,802) $ 358,607
========================================================================
8
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATING STATEMENTS OF OPERATIONS
Six Months Ended December 31, 2004
(In thousands)
Dollar Subsidiary
Financial Subsidiary Non-
Group, Inc. Guarantors Guarantors Eliminations Consolidated
----------------------------------------------------------------------------
Revenues:
Check cashing ................................. $ -- $ 21,765 $ 41,330 $ -- $ 63,095
Consumer lending, net:
Fees from consumer lending ................. -- 40,369 36,376 -- 76,745
Provision for loan losses and adjustment
to servicing revenue ..................... -- (11,282) (6,927) -- (18,209)
-------------------------------------------------------------------------
Consumer lending, net ......................... -- 29,087 29,449 -- 58,536
Money transfer fees ........................... -- 2,075 5,118 -- 7,193
Other ......................................... -- 1,533 8,186 -- 9,719
-------------------------------------------------------------------------
Total revenues ................................... -- 54,460 84,083 -- 138,543
Store and regional expenses:
Salaries and benefits ......................... -- 21,295 19,759 -- 41,054
Occupancy ..................................... -- 5,617 5,377 -- 10,994
Depreciation .................................. -- 1,914 1,639 -- 3,553
Returned checks, net and cash shortages ....... -- 2,352 2,865 -- 5,217
Telephone and telecommunication ............... -- 1,832 1,036 -- 2,868
Advertising ................................... -- 2,317 2,778 -- 5,095
Bank charges .................................. -- 980 932 -- 1,912
Armored carrier services ...................... -- 715 999 -- 1,714
Other ......................................... -- 6,601 7,192 -- 13,793
-------------------------------------------------------------------------
Total store and regional expenses ................ -- 43,623 42,577 -- 86,200
Corporate expenses ............................... 9,471 181 10,996 -- 20,648
Management fee ................................... (6,077) 5,825 252 -- --
(Gains) losses on store closings and sales ....... (175) -- 119 -- (56)
Other depreciation and amortization .............. 1,162 18 922 -- 2,102
Interest expense (income) ........................ 11,393 (493) 2,076 -- 12,976
-------------------------------------------------------------------------
(Loss) income before income taxes ................ (15,774) 5,306 27,141 -- 16,673
Income tax (benefit) provision ................... (5,477) 4,648 9,437 -- 8,608
-------------------------------------------------------------------------
(Loss) income before equity in net
income of subsidiaries ........................ (10,297) 658 17,704 -- 8,065
Equity in net income of subsidiaries:
Domestic subsidiary guarantors ................ 658 -- -- (658) --
Foreign subsidiary guarantors ................. 17,704 -- -- (17,704) --
-------------------------------------------------------------------------
Net income ....................................... $ 8,065 $ 658 $ 17,704 $ (18,362) $ 8,065
=========================================================================
9
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATING STATEMENTS OF CASH FLOWS
Six Months Ended December 31, 2004
(In thousands)
Dollar Subsidiary
Financial Subsidiary Non-
Group, Inc. Guarantors Guarantors Eliminations Consolidated
-------------------------------------------------------------------
Cash flows from operating activities:
Net income .................................................... $ 8,065 $ 658 $ 17,704 $(18,362) $ 8,065
Adjustments to reconcile net income to net cash (used in)
provided by operating activities:
Undistributed income of subsidiaries .................... (18,362) -- -- 18,362 --
Depreciation and amortization ........................... 1,914 1,930 2,427 -- 6,271
(Gains) losses on store closings and sales .............. -- (175) 119 -- (56)
Foreign currency loss on revaluation of
intercompany interest receivable subordinated
notes payable ......................................... -- 181 -- -- 181
Deferred tax provision .................................. -- -- (164) -- (164)
Changes in assets and liabilities:
(Increase) decrease in loans and other receivables . (1,056) 326 (5,212) 251 (5,691)
(Increase) decrease in income taxes receivable ..... (2,523) -- 1,512 1,547 536
(Increase) decrease in prepaid expenses and other .. (550) 2 93 -- (455)
Increase (decrease) in accounts payable,
income taxes payable, accrued expenses and
other liabilities and accrued interest payable ... 228 4,071 (1,019) (1,798) 1,482
----------------------------------------------------------------
Net cash (used in) provided by operating activities ........... (12,284) 6,993 15,460 -- 10,169
Cash flows from investing activities:
Acquisitions, net of cash acquired ............................ -- -- (658) -- (658)
Additions to property and equipment ........................... (313) (1,251) (4,025) -- (5,589)
Net decrease in due from affiliates ........................... -- 2,438 -- (2,438) --
----------------------------------------------------------------
Net cash (used in) provided by investing activities ........... (313) 1,187 (4,683) (2,438) (6,247)
Cash flows from financing activities:
Other debt payments ........................................... (44) -- (7) -- (51)
Net increase in revolving credit facilities ................... 11,000 -- -- -- 11,000
Payment of debt issuance costs ................................ (100) -- -- -- (100)
Net increase in due from parent ............................... (344) -- -- -- (344)
Net increase (decrease) in due to affiliates .................. 3,361 -- (5,799) 2,438 --
----------------------------------------------------------------
Net cash provided by (used in) financing activities ........... 13,873 -- (5,806) 2,438 10,505
Effect of exchange rate changes on cash and cash equivalents .. -- -- 4,419 -- 4,419
----------------------------------------------------------------
Net increase in cash and cash equivalents ..................... 1,276 8,180 9,390 -- 18,846
Cash and cash equivalents at beginning of period .............. 4,942 22,182 42,142 -- 69,266
----------------------------------------------------------------
Cash and cash equivalents at end of period .................... $ 6,218 $ 30,362 $ 51,532 $ -- $ 88,112
================================================================
10
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Consolidating Balance Sheets
June 30, 2004
(In thousands)
Dollar Subsidiary
Financial Subsidiary Non-
Group, Inc. Guarantors Guarantors Eliminations Consolidated
-----------------------------------------------------------------------
Assets
Cash and cash equivalents .................... $ 4,942 $ 22,182 $ 42,142 $ -- $ 69,266
Loans receivable ....................... -- 4,838 28,064 -- 32,902
Less: Allowance for loan losses ........ -- (694) (1,621) -- (2,315)
--------------------------------------------------------------------
Loans receivable, net ........................ -- 4,144 26,443 -- 30,587
Other consumer lending receivables ........... 7,274 130 -- -- 7,404
Other receivables ............................ 887 824 2,360 (284) 3,787
Income taxes receivable ...................... 40,858 -- 6,117 (40,850) 6,125
Prepaid expenses ............................. 1,041 731 2,608 -- 4,380
Notes and interest receivable--officers ...... 3,623 -- -- -- 3,623
Due from affiliates .......................... -- 117,472 -- (117,472) --
Due from parent .............................. 5,682 -- -- -- 5,682
Property and equipment, net .................. 4,702 6,255 17,008 -- 27,965
Goodwill and other intangibles, net .......... -- 56,514 92,604 -- 149,118
Debt issuance costs, net ..................... 11,160 -- -- -- 11,160
Investment in subsidiaries ................... 259,437 9,801 6,705 (275,943) --
Other ........................................ 29 422 2,376 -- 2,827
--------------------------------------------------------------------
$ 339,635 $ 218,475 $ 198,363 $(434,549) $ 321,924
====================================================================
Liabilities and shareholder's equity
Accounts payable ............................. $ 408 $ 6,058 $ 9,397 $ -- $ 15,863
Income taxes payable ......................... -- 40,850 -- (40,850) --
Foreign income taxes payable ................. -- -- 5,979 -- 5,979
Accrued expenses and other liabilities ....... 3,286 3,772 9,850 -- 16,908
Accrued interest payable ..................... 2,974 -- 1,186 (284) 3,876
Due to affiliates ............................ 53,681 -- 63,791 (117,472) --
9 3/4% Senior Notes due 2011 ................. 241,176 -- -- -- 241,176
Subordinated notes payable and other ......... 93 -- 12 -- 105
--------------------------------------------------------------------
301,618 50,680 90,215 (158,606) 283,907
Shareholder's equity:
Common stock .............................. -- -- -- -- --
Additional paid-in capital ................ 21,617 83,309 27,304 (110,613) 21,617
Retained earnings ......................... 2,587 79,409 71,767 (151,176) 2,587
Accumulated other comprehensive income .... 13,813 5,077 9,077 (14,154) 13,813
--------------------------------------------------------------------
Total shareholder's equity ................... 38,017 167,795 108,148 (275,943) 38,017
--------------------------------------------------------------------
$ 339,635 $ 218,475 $ 198,363 $(434,549) $ 321,924
====================================================================
11
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATING STATEMENTS OF OPERATIONS
Six Months Ended December 31, 2003
(In thousands)
Dollar Domestic Foreign
Financial Subsidiary Subsidiary
Group, Inc. Guarantors Guarantors Eliminations Consolidated
------------------------------------------------------------------------
Revenues:
Check cashing .................................... $ -- $ 22,809 $ 34,732 $ -- $ 57,541
Consumer lending, net:
Fees from consumer lending .................... -- 36,720 23,487 -- 60,207
Provision for loan losses and adjustment to
servicing revenue ............................ -- (10,763) (3,659) -- (14,422)
---------------------------------------------------------------------
Consumer lending, net ............................ -- 25,957 19,828 -- 45,785
Money transfer fees .............................. -- 2,215 4,114 -- 6,329
Other ............................................ -- 1,780 6,317 -- 8,097
---------------------------------------------------------------------
Total revenues ...................................... -- 52,761 64,991 -- 117,752
Store and regional expenses:
Salaries and benefits ............................ -- 20,821 16,663 -- 37,484
Occupancy ........................................ -- 5,560 4,189 -- 9,749
Depreciation ..................................... -- 1,589 1,349 -- 2,938
Returned checks, net and cash shortages .......... -- 2,350 2,535 -- 4,885
Telephone and telecommunication .................. -- 2,011 982 -- 2,993
Advertising ...................................... -- 1,886 1,656 -- 3,542
Bank charges ..................................... -- 1,089 801 -- 1,890
Armored carrier services ......................... -- 659 821 -- 1,480
Other ............................................ -- 6,516 6,327 -- 12,843
---------------------------------------------------------------------
Total store and regional expenses ................... -- 42,481 35,323 -- 77,804
Corporate expenses .................................. 7,239 (8) 7,136 -- 14,367
Management fees ..................................... (1,135) -- 1,135 -- --
Losses on store closings and sales .................. 120 -- 1 -- 121
Other depreciation and amortization ................. 1,082 30 760 -- 1,872
Interest expense (income) ........................... 9,586 (1,051) 3,139 -- 11,674
Loss on extinguishment of debt ...................... 7,209 -- -- -- 7,209
---------------------------------------------------------------------
(Loss) income before income taxes ................... (24,101) 11,309 17,497 -- 4,705
Income tax (benefit) provision ...................... (8,301) 5,645 7,864 -- 5,208
---------------------------------------------------------------------
(Loss) income before equity in net income
of subsidiaries ............................... (15,800) 5,664 9,633 -- (503)
Equity in net income of subsidiaries:
Domestic subsidiary guarantors ................... 5,664 -- -- (5,664) --
Foreign subsidiary guarantors .................... 9,633 -- -- (9,633) --
---------------------------------------------------------------------
Net (loss) income ................................... $ (503) $ 5,664 $ 9,633 $ (15,297) $ (503)
=====================================================================
12
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATING STATEMENTS OF CASH FLOWS
Six Months Ended December 31, 2003
(In thousands)
Dollar
Financial Domestic Foreign
Group, Subsidiary Subsidiary Eliminations Consolidated
Inc. Guarantors Guarantors
---------------------------------------------------------------------
Cash flows from operating activities:
Net (loss) income ............................................ $ (503) $ 5,664 $ 9,633 $ (15,297) $ (503)
Adjustments to reconcile net (loss) income to net cash
(used in)provided by operating activities:
Undistributed income of subsidiaries ..................... (15,297) -- -- 15,297 --
Depreciation and amortization ............................ 1,880 1,618 2,109 -- 5,607
Loss on extinguishment of debt ........................... 7,209 -- -- -- 7,209
Losses on store closings and sales ....................... 120 -- 1 -- 121
Foreign currency gain on revaluation of
subordinated notes payable ............................. -- -- (648) -- (648)
Deferred tax provision ................................... -- 841 -- -- 841
Change in assets and liabilities (net of effect
of acquisitions):
Decrease (increase) in loans and other receivables ... 7,262 (7,132) (2,086) 215 (1,741)
Increase in income taxes receivable .................. (8,444) -- (4,271) 4,956 (7,759)
(Increase) decrease in prepaid expenses and other .... (516) 138 296 -- (82)
Increase (decrease) in accounts payable, income taxes
payable, accrued expenses and other liabilities and
accrued interest payable ........................... 1,534 4,497 2,243 (5,171) 3,103
---------------------------------------------------------------------
Net cash (used in) provided by operating activities .......... (6,755) 5,626 7,277 -- 6,148
Cash flows from investing activities:
Gross proceeds from sale of fixed assets ................. -- -- 41 -- 41
Additions to property and equipment ...................... (369) (607) (2,178) -- (3,154)
Net increase in due from affiliates ...................... -- (5,998) -- 5,998 --
---------------------------------------------------------------------
Net cash used in investing activities ........................ (369) (6,605) (2,137) 5,998 (3,113)
Cash flows from financing activities:
Redemption of 10.875% Senior Subordinated notes due 2006 . (20,734) -- -- -- (20,734)
Other debt borrowings (payments) ......................... 146 -- (12) -- 134
Issuance of 9.75% Senior Notes due 2011 .................. 220,000 -- -- -- 220,000
Redemption of 10.875% Senior Notes due 2006 .............. (111,170) -- -- -- (111,170)
Net decrease in revolving credit facilities .............. (60,764) -- (935) -- (61,699)
Payment of debt issuance costs ........................... (9,583) -- -- -- (9,583)
Net increase in due from parent .......................... (3,788) -- -- -- (3,788)
Net increase (decrease) in due to affiliates ............. 15,978 -- (9,980) (5,998) --
Dividends paid to parent ................................. (20,000) -- -- -- (20,000)
---------------------------------------------------------------------
Net cash provided by (used in) financing activities .......... 10,085 -- (10,927) (5,998) (6,840)
Effect of exchange rate changes on cash and cash equivalents . -- -- 2,851 -- 2,851
---------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents ......... 2,961 (979) (2,936) -- (954)
Cash and cash equivalents at beginning of period ............. 7,981 26,213 37,611 -- 71,805
---------------------------------------------------------------------
Cash and cash equivalents at end of period ................... $ 10,942 $ 25,234 $ 34,675 $ -- $ 70,851
=====================================================================
13
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
3. GOODWILL AND OTHER INTANGIBLES
In accordance with the adoption provisions of SFAS No. 142, the Company is
required to perform goodwill impairment tests on at least an annual basis. The
Company performs its annual impairment test as of June 30. There can be no
assurance that future goodwill impairment tests will not result in a charge to
earnings. The Company has a covenant not to compete, which is deemed to have a
definite life of two years and will continue to be amortized through January
2005. Amortization for this covenant not to compete for the six months ended
December 31, 2004 was $16,500. The amortization expense for the covenant not to
compete will be as follows:
Year Amount
(in thousands)
---- --------------
2005 $19.2
The following table reflects the components of intangible assets (in thousands):
June 30, 2004 December 31, 2004
------------------------------ ------------------------------
Gross Carrying Accumulated Gross Carrying Accumulated
Amount Amortization Amount Amortization
-------------- ------------ -------------- ------------
Non-amortized intangible assets:
Cost in excess of net assets acquired $169,115 $ 20,016 $177,966 $ 20,802
Amortized intangible assets:
Covenants not to compete 2,452 2,433 2,523 2,520
4. COMPREHENSIVE INCOME
Comprehensive income is the change in equity from transactions and other events
and circumstances from non-owner sources, which includes foreign currency
translation and fair value adjustments for cash flow hedges. The following shows
the comprehensive income for the periods stated (in thousands):
Three Months Ended Six Months Ended
December 31, December 31,
---------------------- ----------------------
2003 2004 2003 2004
-------- -------- -------- --------
Net income (loss) $ (1,645) $ 4,694 $ (503) $ 8,065
Foreign currency translation adjustment 7,725 10,086 8,173 14,844
Fair value adjustments for cash flow hedges -- (30) -- (320)
-------- -------- -------- --------
Total comprehensive income $ 6,080 $ 14,750 $ 7,670 $ 22,589
======== ======== ======== ========
14
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
5. LOSSES (GAINS) ON STORE CLOSINGS AND SALES AND OTHER RESTRUCTURING
During the fiscal year ended June 30, 2003, the Company closed 27 stores and
consolidated and relocated certain non-operating functions to reduce costs and
increase efficiencies. Costs incurred with that restructuring were comprised of
severance and other retention benefits to employees who were involuntarily
terminated and closure costs related to the locations the Company will no longer
utilize. The restructuring was completed by June 30, 2003. All of the locations
that were closed and for which the workforce was reduced are included in the
United States geographic segment. The Company, as required, adopted Financial
Accounting Standards Board Statement No. 146, Accounting for Costs Associated
with Disposal or Exit Activities, on January 1, 2003. During the first quarter
of fiscal 2004, charges previously accrued for severance and other retention
benefits were reclassed to store closure costs.
Following is a reconciliation of the beginning and ending balances of the
restructuring liability (in millions):
Severance and
Other Store Closure
Retention Benefits Costs Total
------------------ ----- -----
Balance at June 30, 2003 $ 1.2 $ 0.2 $ 1.4
Charge recorded in earnings -- -- --
Reclassification (0.7) (0.7) --
Amounts paid (0.5) (0.5) (1.0)
Non-cash charges -- -- --
------- ------- -------
Balance at June 30, 2004 $ -- $ 0.4 $ 0.4
Charge recorded in earnings -- -- --
Reclassification -- -- --
Amounts paid -- (0.2) (0.2)
Non-cash charges -- -- --
------- ------- -------
Balance at December 31, 2004 $ -- $ 0.2 $ 0.2
======= ======= =======
The Company also expenses costs related to the closure of stores in the normal
course of its business. Costs directly expensed net of gains on sales of stores
for the three months ended December 31, 2004 and 2003 were ($142,000) and
$61,000, respectively and for the six months ended December 31, 2004 and 2003
were ($56,000) and $121,000, respectively. The Sale of five stores in Oregon
accounted for a gain of $245,000 for the three and six months ended December 31,
2004.
6. LOSS ON EXTINGUISHMENT OF DEBT
On November 13, 2003, the Company issued $220 million principal amount of 9.75%
Senior Notes due 2011. The proceeds from this offering were used to redeem all
of the Company's outstanding senior notes and the Company's outstanding senior
subordinated notes, to refinance its credit facility, to distribute a portion of
the proceeds to Holdings to redeem an equal amount of Holdings' senior discount
notes and to pay fees and expenses with respect to these transactions and a
related note exchange transaction involving Holdings' senior discount notes.
15
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
6. LOSS ON EXTINGUISHMENT OF DEBT (continued)
The loss incurred on the extinguishment of debt was as follows ($in millions):
Call Premium:
10.875% Senior notes $1.98
10.875% Senior Subordinated notes 0.73
Write-off of previously capitalized
deferred issuance costs, net 4.50
-----
Loss on extinguishment of debt $7.21
=====
7. GEOGRAPHIC SEGMENT INFORMATION
All operations for which geographic data is presented below are in one principal
industry (check cashing, consumer lending and ancillary services) (in
thousands):
As of and for the three months United United
ended December 31, 2003 States Canada Kingdom Total
---------------------------------------------------------
Identifiable assets $ 144,489 $ 91,642 $ 85,146 $ 321,277
Goodwill and other intangibles, net 56,522 40,268 52,273 149,063
Sales to unaffiliated customers:
Check cashing 11,446 10,168 7,805 29,419
Consumer lending:
Fees from consumer lending 18,548 7,919 4,574 31,041
Provision for loan losses and adjustment to
servicing revenue (5,326) (888) (809) (7,023)
---------------------------------------------------------
Consumer lending, net 13,222 7,031 3,765 24,018
Money transfer fees 1,105 1,455 688 3,248
Other 897 2,561 619 4,077
---------------------------------------------------------
Total sales to unaffiliated customers 26,670 21,215 12,877 60,762
Interest expense 5,073 305 1,049 6,427
Depreciation and amortization 1,351 537 516 2,404
Losses on store closings and sales 60 1 -- 61
(Loss) income before income taxes (10,394) 6,147 3,522 (725)
Income tax (benefit) provision (2,980) 2,586 1,314 920
United United
For the six months ended December 31, 2003 States Canada Kingdom Total
---------------------------------------------------------
Sales to unaffiliated customers:
Check cashing $ 22,809 $ 19,812 $ 14,920 $ 57,541
Consumer lending:
Fees from consumer lending 36,720 14,681 8,806 60,207
Provision for loan losses and adjustment to
servicing revenue (10,763) (1,891) (1,768) (14,422)
---------------------------------------------------------
Consumer lending, net 25,957 12,790 7,038 45,785
Money transfer fees 2,215 2,865 1,249 6,329
Other 1,780 5,088 1,229 8,097
---------------------------------------------------------
Total sales to unaffiliated customers 52,761 40,555 24,436 117,752
Interest expense 8,535 1,088 2,051 11,674
Depreciation and amortization 2,701 1,093 1,016 4,810
Losses on store closings and sales 120 1 -- 121
(Loss) income before income taxes (12,792) 11,876 5,621 4,705
Income tax (benefit) provision (2,656) 5,413 2,451 5,208
16
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
7. GEOGRAPHIC SEGMENT INFORMATION (continued)
As of and for the three months United United
ended December 31, 2004 States Canada Kingdom Total
---------------------------------------------------------
Identifiable assets $ 139,909 $ 108,784 $ 109,914 $ 358,607
Goodwill and other intangibles, net 56,498 43,234 57,435 157,167
Sales to unaffiliated customers:
Check cashing 11,045 11,745 9,943 32,733
Consumer lending:
Fees from consumer lending 20,676 12,520 6,323 39,519
Provision for loan losses and adjustment to
servicing revenue (5,551) (1,953) (1,268) (8,772)
---------------------------------------------------------
Consumer lending, net 15,125 10,567 5,055 30,747
Money transfer fees 1,018 1,736 931 3,685
Other 903 3,536 782 5,221
---------------------------------------------------------
Total sales to unaffiliated customers 28,091 27,584 16,711 72,386
Interest expense 5,478 268 746 6,492
Depreciation and amortization 1,566 800 603 2,969
(Gain) losses on store closings and sales (261) 119 -- (142)
(Loss) income before income taxes (5,540) 10,775 4,713 9,948
Income tax provision 53 3,848 1,353 5,254
United United
For the six months ended December 31, 2004 States Canada Kingdom Total
---------------------------------------------------------
Sales to unaffiliated customers:
Check cashing $ 21,765 $ 22,145 $ 19,185 $ 63,095
Consumer lending:
Fees from consumer lending 40,369 24,017 12,359 76,745
Provision for loan losses and adjustment to
servicing revenue (11,282) (3,870) (3,057) (18,209)
---------------------------------------------------------
Consumer lending, net 29,087 20,147 9,302 58,536
Money transfer fees 2,075 3,357 1,761 7,193
Other 1,533 6,656 1,530 9,719
---------------------------------------------------------
Total sales to unaffiliated customers 54,460 52,305 31,778 138,543
Interest expense 10,900 592 1,484 12,976
Depreciation and amortization 3,094 1,490 1,071 5,655
(Gain) losses on store closings and sales (175) 119 -- (56)
(Loss) income before income taxes (10,468) 19,238 7,903 16,673
Income tax (benefit) provision (829) 7,089 2,348 8,608
8. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
Operations in the United Kingdom and Canada have exposed the Company to shifts
in currency valuations. From time to time, the Company may elect to purchase put
options in order to protect earnings in the United Kingdom and Canada against
foreign currency fluctuations. Out of the money put options may be purchased
because they cost less than completely averting risk, and the maximum downside
is limited to the difference between the strike price and exchange rate at the
date of purchase and the price of the contracts. At December 31, 2004, the
Company held put options with an aggregate notional value of $(CAN) 24.0 million
and (pound)(GBP) 4.2 million to protect the currency exposure in Canada and the
United Kingdom throughout the remainder of fiscal year 2005. The Company uses
purchased options designated as cash flow hedges to protect against the foreign
currency exchange rate risks inherent in its forecasted earnings denominated in
currencies other than the U.S. dollar. The Company's cash flow hedges have a
17
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
8. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES (continued)
duration of less than twelve months. For derivative instruments that are
designated and qualify as cash flow hedges, the effective portions of the gain
or loss on the derivative instrument are initially recorded in accumulated other
comprehensive income as a separate component of shareholders' equity and
subsequently reclassified into earnings in the period during which the hedged
transaction is recognized in earnings. The ineffective portion of the gain or
loss is reported in corporate expenses on the statement of operations. For
options designated as hedges, hedge effectiveness is measured by comparing the
cumulative change in the hedge contract with the cumulative change in the hedged
item, both of which are based on forward rates. As of December 31, 2004 no
amounts were excluded from the assessment of hedge effectiveness. There was no
ineffectiveness in the Company's cash flow hedges for the three and six months
ended December 31, 2004. As of December 31, 2004, amounts related to derivatives
qualifying as cash flow hedges amounted to a reduction of shareholders' equity
of $320,000 all of which is expected to be transferred to earnings in the next
six months along with the earnings effects of the related forecasted
transactions. The fair market value at December 31, 2004 was $48,000 and is
included in other assets on the balance sheet.
Although the Company's revolving credit facility and overdraft credit facilities
carry variable rates of interest, most of the Company's average outstanding
indebtedness carries a fixed rate of interest. A change in interest rates is not
expected to have a material impact on the consolidated financial position,
results of operations or cash flows of the Company.
9. CONTINGENT LIABILITIES
On October 21, 2003, a former customer, Kenneth D. Mortillaro, commenced an
action against the Company's Canadian subsidiary on behalf of a purported class
of Canadian borrowers (except those residing in British Columbia and Quebec)
who, Mortillaro claims, were subjected to usurious charges in payday-loan
transactions. The action, which is pending in the Ontario Superior Court of
Justice, alleges violations of a Canadian federal law proscribing usury and
seeks restitution and damages in an unspecified amount, including punitive
damages. On November 6, 2003, the Company learned of substantially similar
claims asserted on behalf of a purported class of Alberta borrowers by Gareth
Young, a former customer of the Company's Canadian subsidiary. The Young action
is pending in the Court of Queens Bench of Alberta and seeks an unspecified
amount of damages and other relief. On December 23, 2003, the Company was served
with the statement of claim in an action brought in the Ontario Superior Court
of Justice by another former customer, Margaret Smith. The allegations and
putative class in the Smith action are substantially the same as those in the
Mortillaro action. Like the plaintiff in the MacKinnon action referred to below,
Mortillaro, Smith and Young have agreed to arbitrate all disputes with the
Company. On January 29, 2003, a former customer, Kurt MacKinnon, commenced an
action against the Company's Canadian subsidiary and 26 other Canadian lenders
on behalf of a purported class of British Columbia residents who, MacKinnon
claims, were overcharged in payday-loan transactions. The action, which is
pending in the Supreme Court of British Columbia, alleges violations of laws
proscribing usury and unconscionable trade practices and seeks restitution and
damages, including punitive damages, in an unknown amount. On February 3, 2004,
the Company's motion to stay the action and to compel arbitration of MacKinnon's
claims, as required by his agreement with the Company, was denied; the Company
appealed this ruling. On September 24, 2004, the Court of Appeal for British
Columbia reversed the lower court's ruling and remanded the matter to the lower
court for further proceedings consistent with the appellate decision. The
Company believes it has meritorious defenses to each of these actions and
intends to defend them vigorously. Similar class actions have been threatened
against the Company in other provinces of Canada, but the Company has not been
served with the statements of claim in any such actions to date. The Company
believes that any possible claims in these actions, if they are served, will
likely be substantially similar to those of the Ontario actions referred to
above.
The Company is a defendant in four putative class-action lawsuits, all of which
were commenced by the same plaintiffs' law firm, alleging violations of
California's wage-and-hour laws. The named plaintiffs in these suits, which are
pending in the Superior Court of the State of California, are the Company's
former employees Vernell Woods (commenced August 22, 2000), Juan Castillo
(commenced May 1, 2003), Stanley Chin (commenced May 7, 2003) and Kenneth
Williams (commenced June 3, 2003). Each of these suits seeks an unspecified
amount of damages and other relief in connection with allegations that the
Company misclassified California store (Woods) and regional (Castillo) managers
as "exempt" from a state law requiring the payment of overtime compensation,
that the Company failed to provide employees with meal and rest breaks required
under a new state law (Chin) and that the Company computed bonuses payable to
the Company's store managers using an impermissible profit-sharing formula
(Williams). In January 2003, without admitting liability, the Company sought to
settle the Woods case, which the Company believes to be the most significant of
these suits, by offering each individual putative class member an amount
intended in good faith to settle his or her claim. These settlement offers have
been accepted by 92% of the members of the putative class.
18
DOLLAR FINANCIAL GROUP, INC.
NOTES TO INTERIM UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
9. CONTINGENT LIABILITIES (continued)
The Company recorded a charge of $2.8 million related to this matter during
fiscal 2003. Woods' counsel is presently disputing through arbitration the
validity of the settlements accepted by the individual putative class members.
The Company believes it has meritorious defenses to the challenge and to the
claims of the non-settling putative Woods class members and plans to defend them
vigorously. The Company believes it has adequately provided for the costs
associated with this matter. The Company is vigorously defending the Castillo,
Chin and Williams lawsuits and believes it has meritorious defenses to the
claims asserted in those matters.
In addition to the litigation discussed above, the Company is involved in
routine litigation and administrative proceedings arising in the ordinary course
of business.
The Company does not believe that the outcome of any of the matters referred to
in the preceding paragraphs will materially affect its financial condition,
results of operations or cash flows in future periods.
10. SUBSEQUENT EVENTS
On January 4, 2005, we completed an acquisition of 17 competitor stores in the
United Kingdom for an aggregate of approximately $2.7 million.
On January 31, 2005, the Company, through a wholly-owned subsidiary, acquired
substantially all of the assets of Alexandria Financial Services, LLC,
Alexandria Acquisition, LLC, American Check Cashers of Lafayette, LLC, ACC of
Lake Charles, LLC and Southern Financial Services, LLC (collectively,
"American"). Assets acquired included, among others, real property leases,
inventory, accounts and notes receivable and intellectual property. The initial
purchase price was $9.9 million in cash. An additional $2.4 million is payable
to the sellers in the event that American achieves specified targets in the year
ending January 31, 2006. In determining the purchase price, the Company
considered, among other factors, comparable transactions and valuations and the
expected contribution to its earnings. The acquisition will result in the
addition of 24 company-owned stores located in the State of Louisiana to the
Companys' store network.
On February 2, 2005, the Company entered into a letter agreement with certain
members of management of the Company, relating to certain loans made by the
Company to certain members of management in an aggregate principal amount of
approximately $2.6 million. Pursuant to the letter agreement, among other
things, (i)the Company agreed to forgive an aggregate of approximately $1.0
million of accrued interest owed by certain members of management with respect
to the loans, and (ii) certain members of management paid cash or exchanged
shares of common stock of our parent in full satisfaction of the outstanding
principal amount of such loans.
19
DOLLAR FINANCIAL GROUP, INC.
SUPPLEMENTAL STATISTICAL DATA
December 31,
Company Operating Data: 2003 2004
----- -----
Stores in operation:
Company-owned ............................................. 628 656
Franchised stores and check cashing merchants ............. 472 474
----- -----
Total ........................................................ 1,100 1,130
===== =====
- --------------------------------------------------------------------------------
Three Months Ended Six Months Ended
December 31, December 31,
---------------------- ----------------------
Operating Data: 2003 2004 2003 2004
-------- -------- -------- --------
Face amount of checks cashed (in millions) ...................... $ 804 $ 883 $ 1,574 $ 1,699
Face amount of average check .................................... $ 372.07 $ 417.84 $ 369.68 $ 404.97
Face amount of average check (excluding Canada and the United
Kingdom) ..................................................... $ 357.07 $ 368.21 $ 355.46 $ 368.40
Average fee per check ........................................... $ 13.61 $ 15.49 $ 13.51 $ 15.04
Number of checks cashed (in thousands) .......................... 2,162 2,113 4,259 4,195
- -----------------------------------------------------------------------------------------------------------------------
Three Months Ended Six Months Ended
December 31, December 31,
---------------------- ----------------------
Collections Data: 2003 2004 2003 2004
-------- -------- -------- --------
Face amount of returned checks (in thousands) ................... $ 7,316 $ 7,895 $ 14,951 $ 15,496
Collections (in thousands) ...................................... (5,325) (5,481) (10,821) (10,856)
-------- -------- -------- --------
Net write-offs (in thousands) ................................... $ 1,991 $ 2,414 $ 4,130 $ 4,640
======== ======== ======== ========
Collections as a percentage of
returned checks .............................................. 72.8% 69.4% 72.4% 70.1%
Net write-offs as a percentage of
check cashing revenues ....................................... 6.8% 7.4% 7.2% 7.4%
Net write-offs as a percentage of the
face amount of checks cashed ................................. 0.24% 0.27% 0.26% 0.27%
20
The following chart presents a summary of our consumer lending originations,
which includes loan extensions, and revenues for the following periods (in
thousands):
Three Months Ended Six Months Ended
December 31, December 31,
------------------------- -------------------------
2003 2004 2003 2004
--------- --------- --------- ---------
U.S. company funded consumer loan originations(1) ........ $ 15,928 $ 18,507 $ 30,196 $ 37,069
Canadian company funded consumer loan originations(2) .... 80,364 118,027 155,938 225,168
U.K. company funded consumer loan originations(2) ........ 26,584 42,780 53,023 85,478
--------- --------- --------- ---------
Total company funded consumer loan originations ....... $ 122,876 $ 179,314 $ 239,157 $ 347,715
========= ========= ========= =========
Servicing revenues, net .................................. $ 11,905 $ 13,868 $ 23,318 $ 26,018
U.S. company funded consumer loan revenues ............... 2,316 2,708 4,472 5,484
Canadian company funded consumer loan revenues ........... 7,920 12,522 14,682 24,019
U.K. company funded consumer loan revenues ............... 4,574 6,323 8,806 12,359
Provision for loan losses on company funded loans ........ (2,697) (4,674) (5,493) (9,344)
--------- --------- --------- ---------
Total consumer lending revenues, net .................. $ 24,018 $ 30,747 $ 45,785 $ 58,536
========= ========= ========= =========
Gross charge-offs of company funded consumer loans ....... $ 11,005 $ 16,476 $ 22,190 $ 32,554
Recoveries of company funded consumer loans .............. (8,392) (11,912) (16,706) (23,380)
--------- --------- --------- ---------
Net charge-offs on company funded consumer loans ......... $ 2,613 $ 4,564 $ 5,484 $ 9,174
========= ========= ========= =========
Gross charge-offs of company funded consumer loans
as a percentage of total company funded consumer
loan originations ..................................... 9.0% 9.2% 9.3% 9.4%
Recoveries of company funded consumer loans as a
percentage of total company funded consumer
loan originations ..................................... 6.9% 6.7% 7.1% 6.8%
Net charge-offs on company funded consumer loans
as a percentage of total company funded consumer
loan originations ..................................... 2.1% 2.5% 2.2% 2.6%
(1) Our company operated stores and document transmitter locations in the
United States originate company funded and bank funded short-term consumer
loans.
(2) All consumer loans originated in Canada and the United Kingdom are company
funded.
Following are the number of company-operated U.S. stores at each period end
that originate company funded and bank funded loans:
Six Months Ended
December 31,
----------------
2003 2004
---- ----
U.S. stores originating company funded loans ................. 43 38
U.S. stores originating bank funded loans .................... 275 277
--- ---
Total U.S. stores originating short-term consumer loans ...... 318 315
=== ===
21
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
The following is a discussion and analysis of the financial condition and
results of operations for Dollar Financial Group, Inc. for the three and six
month periods ended December 31, 2004 and 2003. References in this section to
"we," "our," "ours," or "us" are to Dollar Financial Group, Inc. and its wholly
owned subsidiaries, except as the context otherwise requires. References to
"Corp." are to our parent company, Dollar Financial Corp. For a separate
discussion and analysis of the financial condition and results of operations of
Corp., see "Management's Discussion and Analysis of Financial Condition and
Results of Operations" included in Corp.'s' quarterly report on Form 10-Q (File
No. 000-50866) for the period ended December 31, 2004.
Overview
We have historically derived our revenues primarily from providing check cashing
services, consumer lending and other consumer financial products and services,
including money orders, money transfers and bill payment. For our check cashing
services, we charge our customers fees that are usually equal to a percentage of
the amount of the check being cashed and are deducted form the cash provided to
the customer. For our consumer loans, we receive origination and servicing fees
from the banks providing the loans or, if we fund the loans directly, interest
and fees on the loans.
We operate in a sector of the financial services industry that serves the basic
need of lower-and middle-income working-class individuals to have convenient
access to cash. This need is primarily evidenced by consumer demand for check
cashing and short-term loans, and consumers who use these services are often
underserved by banks and other financial institutions.
Our expenses primarily relate to the operations of our store network, including
salaries and benefits for our employees, occupancy expense for our leased real
estate, depreciation of our assets and corporate and other expenses, including
costs related to opening and closing stores.
In each foreign country in which we operate, local currency is used for both
revenues and expenses. Therefore, we record the impact of foreign currency
exchange rate fluctuations related to our foreign net income.
In our discussion of our financial condition and results of operations, we refer
to stores, franchises and document transmitters that were open for the entire
fiscal period and the comparable prior fiscal period as comparable stores,
franchises and document transmitters.
Discussion of Critical Accounting Policies
In the ordinary course of business, we have made a number of estimates and
assumptions relating to the reporting of results of operations and financial
condition in the preparation of our financial statements in conformity with U.S.
generally accepted accounting principles. We evaluate these estimates on an
ongoing basis, including those related to revenue recognition, loss reserves and
intangible assets. We base these estimates on the information currently
available to us and on various other assumptions that we believe are reasonable
under the circumstances. Actual results could vary from these estimates under
different assumptions or conditions.
We believe that the following critical accounting policies affect the more
significant judgments and estimates used in the preparation of our financial
statements:
Revenue Recognition
With respect to company-operated stores, revenues from our check cashing, money
order sales, money transfer and bill payment services and other miscellaneous
services reported in other revenues on our statement of operations are all
recognized when the transactions are completed at the point-of-sale in the
store.
With respect to our franchised locations, we recognize initial franchise fees
upon fulfillment of all significant obligations to the franchisee. Royalty
payments from our franchisees are recognized as earned.
For short term consumer loans that we make directly, which have terms ranging
from 1 to 37 days, revenues are recognized using the interest method. Loan
origination fees are recognized as an adjustment to the yield on the related
loan. Our reserve policy regarding these loans is summarized below in "Company
Funded Consumer Loan Loss Reserves Policy."
22
In addition to the short-term consumer loans originated and funded by us, we
also have relationships with two banks, County Bank of Rehoboth Beach, Delaware
and First Bank of Delaware. Pursuant to these relationships, we market and
service short-term consumer loans, which have terms ranging from 7 to 23 days,
that are funded by the banks. The banks are responsible for the application
review process and determining whether to approve an application and fund a
loan. As a result, the banks' loans are not reflected on our balance sheet. We
earn a marketing and servicing fee for each loan that is paid by borrowers to
the banks.
For loans funded by County Bank, we recognize net servicing fee income ratably
over the life of the related loan. In addition, each month County Bank withholds
certain servicing fees payable to us in order to maintain a cash reserve. The
amount of the reserve is equal to a fixed percentage of outstanding loans at the
beginning of the month plus a percentage of the finance charges collected during
the month. Each month, net credit losses are applied against County Bank's cash
reserve. Any excess reserve is then remitted to us as a collection bonus. The
remainder of the finance charges not applied to the reserve are either used to
pay costs incurred by County Bank related to the short term loan program,
retained by the bank as interest on the loan or distributed to us as a servicing
fee.
For loans funded by First Bank of Delaware, we recognize net servicing fee
income ratably over the life of the related loan. In addition, the bank has
established a target loss rate for the loans marketed and serviced by us.
Servicing fees payable to us are reduced if actual losses exceed this target
loss rate by the amount they exceed it. If actual losses are below the target
loss rate, the difference is paid to us as a servicing fee. The measurement of
the actual loss rate and settlement of servicing fees occurs twice every month.
Because our servicing fees are reduced by loan losses incurred by the banks, we
have established a reserve for servicing fee adjustments. To estimate the
appropriate reserve for servicing fee adjustments, we consider the amount of
outstanding loans owed to the banks, historical loans charged off, current
collections patterns and current economic trends. The reserve is then based on
net charge-offs, expressed as a percentage of loans originated on behalf of the
banks applied against the total amount of the banks' outstanding loans. This
reserve is reported in accrued expenses and other liabilities on our balance
sheet and was $1.9 million at December 31, 2004 and $1.4 million at June 30,
2004.
If one of the banks suffers a loss on a loan, we immediately record a charge-off
against the reserve for servicing fee adjustments for the entire amount of the
unpaid item. A recovery is credited to the reserve during the period in which
the recovery is made. Each month, we replenish the reserve in an amount equal to
the net losses charged to the reserve in that month. This replenishment, as well
as any additional provisions to the reserve for servicing fees adjustments as a
result of the calculations set forth above, is charged against revenues. The
total amount of outstanding loans owed to the banks did not change significantly
during the periods ended December 31, 2004 and December 31, 2003, and during
these periods the loss rates on loans declined. We serviced $223 million loans
for County Bank and First Bank during the first six months of fiscal 2005 and
$204 million during the first six months of fiscal 2004. At December 31, 2004
and 2003 the amount of outstanding loans were $18.0 million and $16.2 million,
respectively, for County Bank and First Bank.
Company Funded Consumer Loan Loss Reserves Policy
We maintain a loan loss reserve for anticipated losses for loans we make
directly through some of our company-operated locations. To estimate the
appropriate level of loan loss reserves we consider the amount of outstanding
loans owed to us, historical loans charged off, current collection patterns and
current economic trends. Our current loan loss reserve is based on our net
charge-offs, expressed as a percentage of loan amounts originated for the last
twelve months applied against the total amount of outstanding loans that we make
directly. As these conditions change, we may need to make additional provisions
in future periods.
When a loan is originated, the customer receives the cash proceeds in exchange
for a post-dated check or a written authorization to initiate a charge to the
customer's bank account on the stated maturity date of the loan. If the check or
the debit to the customer's account is returned from the bank unpaid, we
immediately record a charge-off against the consumer loan loss reserve for the
entire amount of the unpaid item. A recovery is credited to the reserve during
the period in which the recovery is made. Each month, we replenish the reserve
in an amount equal to the net losses charged to the reserve in that month. This
23
replenishment, as well as any additional provisions to the loan loss reserve as
a result of the calculations in the preceding paragraph, is charged against
revenues.
Check Cashing Returned Item Policy
We charge operating expense for losses on returned checks during the period in
which such checks are returned. Recoveries on returned checks are credited to
operating expense during the period in which recovery is made. This direct
method for recording returned check losses and recoveries eliminates the need
for an allowance for returned checks. These net losses are charged to other
store and regional expenses in the consolidated statements of operations.
Goodwill
We have significant goodwill on our balance sheet. The testing of goodwill for
impairment under established accounting guidelines also requires significant use
of judgment and assumptions. In accordance with accounting guidelines, we
determine the fair value of our goodwill using multiples of earnings of other
companies. Goodwill is tested and reviewed for impairment on an ongoing basis
under established accounting guidelines. However, changes in business conditions
may require future adjustments to asset valuations.
Income Taxes
As part of the process of preparing our consolidated financial statements we are
required to estimate our income taxes in each of the jurisdictions in which we
operate. This process involves estimating the actual current tax exposure
together with assessing temporary differences resulting from differing treatment
of items for tax and accounting purposes. These differences result in deferred
tax assets and liabilities, which are included within the consolidated balance
sheet. An assessment is then made of the likelihood that the deferred tax assets
will be recovered from future taxable income and to the extent we believe that
recovery is not likely, we establish a valuation allowance.
Results of Operations
Revenue Analysis
Three Months Ended December 31, Six Months Ended December 31,
-------------------------------------------- --------------------------------------------
(Percentage of (Percentage of
($ in thousands) total revenue) ($ in thousands) total revenue)
--------------------- ------------------ --------------------- ------------------
2003 2004 2003 2004 2003 2004 2003 2004
-------- -------- ------ ------ -------- -------- ------ ------
Check cashing ................... $ 29,419 $ 32,733 48.4% 45.2% $ 57,541 $ 63,095 48.9% 45.5%
Consumer lending revenues, net .. 24,018 30,747 39.5 42.5 45,785 58,536 38.9 42.3
Money transfer fees ............. 3,248 3,685 5.4 5.1 6,329 7,193 5.3 5.2
Other revenue ................... 4,077 5,221 6.7 7.2 8,097 9,719 6.9 7.0
-------- -------- ------ ------ -------- -------- ------ ------
Total revenue ................... $ 60,762 $ 72,386 100.0% 100.0% $117,752 $138,543 100.0% 100.0%
======== ======== ====== ====== ======== ======== ====== ======
Comparison of the Three Months Ended December 31, 2004 to December 31, 2003
Total revenues were $72.4 million for the three months ended December 31, 2004
compared to $60.8 million for the three months ended December 31, 2003, an
increase of $11.6 million or 19.1%. Comparable retail store, franchised store
and document transmitter sales for the entire period increased $10.8 million or
17.8%. New store openings and acquisitions accounted for an increase of $1.4
million, which was partially offset by a decrease of $523,000 in revenues from
closed stores.
A stronger British pound and Canadian dollar positively impacted revenue by $2.9
million for the quarter. In addition to the currency benefit, revenues in the
United Kingdom for the quarter increased by $2.6 million primarily related to
revenues from check cashing and consumer loan products. Revenues from our
Canadian subsidiary for the quarter increased $4.7 million in addition to the
currency benefit. The growth in our Canadian subsidiary is primarily due to
pricing adjustments made to the short-term consumer loan product in late fiscal
2004 as well as higher loan amounts offered as a result of a criteria change
made in fiscal 2005. Revenues from franchise fees and royalties accounted for
$2.4 million, or 3.4% of total revenues for the three months ended December 31,
2004 compared to $1.9 million, or 3.2% of total revenues for the three months
ended December 31, 2003.
24
Comparison of the Six Months Ended December 31, 2004 to December 31, 2003
Total revenues were $138.5 million for the six months ended December 31, 2004
compared to $117.8 million for the six months ended December 31, 2003, an
increase of $20.7 million or 17.6%. Comparable store, franchised store and
document transmitter sales for the entire period increased $19.5 million or
16.6%. New store openings accounted for an increase of $2.4 million while closed
stores accounted for a decrease of $1.1 million.
Favorable foreign currency rates attributed to $5.4 million of the increase for
the six months. In addition to the currency benefit, revenues in the United
Kingdom for the six months ended December 31, 2004 increased by $4.6 million
primarily related to revenues from check cashing and consumer loan products.
Revenues from our Canadian subsidiary for the six months ended December 31, 2004
increased $9.1 million in addition to the currency benefit. The growth in our
Canadian subsidiary is primarily due to pricing adjustments made to the
short-term consumer loan product in late fiscal 2004 as well as higher loan
amounts offered as a result of a criteria change made in fiscal 2005. Revenues
from franchise fees and royalties accounted for $4.5 million, or 3.2% of total
revenues for the six months ended December 31, 2004 compared to $3.6 million, or
3.1% of total revenues for the six months ended December 31, 2003.
Store and Regional Expense Analysis
Three Months Ended December 31, Six Months Ended December 31,
----------------------------------------- -----------------------------------------
(Percentage of (Percentage of
($ in thousands) total revenue) ($ in thousands) total revenue)
------------------ ------------------- ------------------ -------------------
2003 2004 2003 2004 2003 2004 2003 2004
------- ------- ------- ------- ------- ------- ------- -------
Salaries and benefits ........... $18,707 $21,217 30.8% 29.3% $37,484 $41,054 31.8% 29.6%
Occupancy ....................... 4,885 5,603 8.0 7.7 9,749 10,994 8.3 7.9
Depreciation .................... 1,490 1,810 2.5 2.5 2,938 3,553 2.5 2.6
Returned checks, net and
cash shortages ............... 2,347 2,736 3.9 3.8 4,885 5,217 4.1 3.8
Telephone and telecommunications 1,431 1,434 2.4 2.0 2,993 2,868 2.5 2.1
Advertising ..................... 1,924 2,272 3.2 3.1 3,542 5,095 3.0 3.7
Bank charges .................... 787 977 1.3 1.3 1,890 1,912 1.6 1.4
Armored carrier service ......... 751 889 1.2 1.2 1,480 1,714 1.3 1.2
Other ........................... 7,428 6,887 12.2 9.5 12,843 13,793 10.9 10.0
------- ------- ------- ------- ------- ------- ------- -------
Total store and regional expenses $39,750 $43,825 65.4% 60.5% $77,804 $86,200 66.1% 62.2%
======= ======= ======= ======= ======= ======= ======= =======
Comparison of the Three Months Ended December 31, 2004 to December 31, 2003
Store and regional expenses were $43.8 million for the three months ended
December 31, 2004 compared to $39.8 million for the three months ended December
31, 2003, an increase of $4.0 million or 10.3%. The impact of foreign currencies
accounted for $1.6 million of the increase. New store openings accounted for an
increase of $1.2 million while closed stores accounted for a decrease of
$308,000. Comparable retail store and franchised store expenses for the entire
period increased $3.5 million. For the three months ended December 31, 2004
total store and regional expenses decreased to 60.5% of total revenue compared
to 65.4% of total revenue for the three months ended December 31, 2003. After
adjusting for the impact of the changes in exchange rates, store and regional
expenses increased $624,000 in Canada, $1.1 million in the United Kingdom and
$826,000 in the U.S. The increase in Canada was primarily due to increases in
salaries and in occupancy expenses all of which are commensurate with the
overall growth in Canadian revenues. In the United Kingdom, the increase was
also primarily related to increases in salaries and occupancy costs commensurate
with the growth in that country. In the U.S., higher salaries and advertising
expenses associated with the revenue growth accounted for the operating expense
increase in this segment of the business.
Comparison of the Six Months Ended December 31, 2004 to December 31, 2003
Store and regional expenses were $86.2 million for the six months ended December
31, 2004 compared to $77.8 million for the six months ended December 31, 2003,
an increase of $8.4 million or 10.8%. The impact of foreign currencies accounted
for $2.9 million of the increase. New store openings accounted for an increase
of $2.0 million while closed stores accounted for a decrease of $308,000.
Comparable retail store and franchised store expenses for the entire period
increased $9.0 million. For the six months ended December 31, 2004 total store
and regional expenses decreased to 62.2% of total revenue compared to 66.1% of
total revenue for the six months ended December 31, 2003. After adjusting for
the impact of the changes in exchange rates, store and regional expenses
increased $2.3 million in Canada, $2.0 million in the United Kingdom and $1.1
million in the U.S. The increase in Canada was primarily due to increases of
$1.1 million in salaries, $474,000 in occupancy expenses, $411,000 in
advertising costs and $293,000 in various other operating expenses, all of which
25
are commensurate with the overall growth in Canadian revenues. In the United
Kingdom, the increase is primarily related to increases of $624,000 in salaries,
$353,000 in occupancy costs, $568,000 in advertising and $493,000 in other
various operating expenses commensurate with the growth in that country. In the
U.S., higher salaries and advertising expenses associated with the revenue
growth accounted for the operating expense increase in this segment of the
business.
Other Expense Analysis
Three Months Ended December 31, Six Months Ended December 31,
----------------------------------------- -----------------------------------------
(Percentage of (Percentage of
($ in thousands) total revenue) ($ in thousands) total revenue)
------------------ ------------------- ------------------ -------------------
2003 2004 2003 2004 2003 2004 2003 2004
------- ------- ------- ------- ------- ------- ------- -------
Corporate expenses .................... $ 7,126 $ 11,104 11.7% 15.3% $ 14,367 $ 20,648 12.2% 14.9%
Losses on store closings and sales .... 61 (142) 0.1 (0.2) 121 (56) 0.1 --
Other depreciation and amortization ... 914 1,159 1.5 1.6 1,872 2,102 1.6 1.5
Interest expense, net ................. 6,427 6,492 10.6 9.0 11,674 12,976 9.9 9.4
Loss on extinguishment of debt ........ 7,209 -- 11.9 -- 7,209 -- 6.1 --
Income tax provision .................. 920 5,254 1.5 7.3 5,208 8,608 4.4 6.2
Comparison of the Three Months Ended December 31, 2004 to December 31, 2003
Corporate Expenses
Corporate expenses were $11.1 million for the three months ended December 31,
2004 compared to $7.1 million for the three months ended December 31, 2003. For
the three months ended December 31, 2004, corporate expenses increased to 15.3%
of total revenues compared to 11.7% of total revenues for the three months ended
December 31, 2003. The increase is primarily attributable to salaries, benefits,
and incentives attributable to growth of the Company's foreign operations as
well as the addition of "bench" strength positions to support the continuing
expansion of our store base and breadth of products and services. In addition,
foreign currency costs associated with the revaluation of U.S. dollar
denominated debt held by the Company's U.K. subsidiary resulted in a net benefit
to the fiscal 2004 second quarter of $650,000. Also, the Company expensed
$600,000 in the current quarter related to the termination of a deferred
compensation plan.
Losses (Gain) on Store Closings and Sales
Losses (gain) on store closings and sales was a gain of $142,00