Attached files

file filename
8-K - FORM 8-K - EZCORP INCd337626d8k.htm
EX-99.2 - PRESS RELEASE, DATED APRIL 18, 2012 - EZCORP INCd337626dex992.htm

Exhibit 99.1

 

LOGO

EZCORP REPORTS 17% INCREASE IN NET INCOME

Completes key strategic investments in Mexico and the U.K.

Revises full-year EPS guidance down 6% due to U.S. Pawn inventory shift

AUSTIN, Texas (April 19, 2012) – EZCORP, Inc. (NASDAQ: EZPW), a leading provider of instant cash solutions for consumers, today announced results for its second fiscal quarter ended March 31, 2012. For the quarter, net income was $37.3 million, a 17% increase over the prior year’s quarter, and diluted earnings per share were $0.73, a 16% increase over the prior year. During the quarter, the Company completed the acquisition of 60% of Crediamigo, one of the largest and fastest growing providers of payroll deduction loans in Mexico. Since the end of the quarter, the Company has completed the acquisition of 72% of Cash Genie, a leading provider of online loans in the United Kingdom. The Company incurred costs associated with acquisitions of $2.0 million ($0.03 per share) in the quarter.

The Company also announced it is revising its fiscal 2012 earnings guidance to a range of $2.85 to $2.95 per share, about 6% lower than the previous guidance. The mid-point of this range represents an increase of 13% over fiscal 2011 earnings per share, non-GAAP, and 19% on a GAAP basis. This revision in guidance is due to slightly slower than expected growth rates in the U.S. pawn business for both loans and sales (including scrap sales) as a result of customers’ using a greater proportion of general merchandise instead of gold to satisfy their immediate cash needs. The effect of this shift will be to slow inventory turns, place downward pressure on margin rates and delay income into next year. The Company expects to continue to grow its same store loan balances and sales in the low-to-mid single digits for the rest of fiscal 2012.

Commenting on the quarter’s results, EZCORP’s President and Chief Executive Officer, Paul Rothamel, said “While we are very pleased with consolidated net income growth of 17% for the quarter and 15% for the first half, particularly given the strategic transactions we recently closed, we expect earnings growth in the back half of the year to be slightly slower than we originally expected. Nevertheless, the fundamentals of all our cash solutions businesses, including our inventory and loan yields, remain strong and we are filling the pipeline with new stores, new products, and additional talent.”

Consolidated Financials – Three months ended March 31, 2012 versus the prior year quarter:

 

   

Net income of $37.3 million, up 17%.

 

   

Diluted earnings per share of $0.73, up 16%.

 

   

Total revenues of $256.3 million, up 20%.

 

   

Net revenues of $161.6 million, up 23%.

 

   

Consolidated operating income of $55.7 million, up 24%.


   

Combined loan balances (pawn and consumer loans, including CSO) at quarter end were $219.1 million, up 57%. Excluding Crediamigo, loan balances were $156.5M, up 12%.

 

   

Cash and cash equivalents at quarter-end were $47.5 million, with debt of $132.4 million. Crediamigo had third party debt outstanding of $94.6 million, all of which is non-recourse to EZCORP.

Key Operating Segment Metrics – Three months ended March 31, 2012 versus the prior year quarter:

 

   

U.S. & Canada:

 

   

Total revenue was $229.4 million, up 14% in total and 4% on a same store basis.

 

   

Total sales increased 16% to $134.9 million, with margin improving 90 basis points to 41%. Same store sales were up 2%.

 

   

Pawn service charges increased 17% to $50.5 million, up 9% on a same store basis.

 

   

Consumer loan fees increased 6% to $42.8 million, up 3% on a same store basis.

 

   

Consumer loan bad debt as a percentage of fees improved 45 bps to 14%.

 

   

Segment contribution increased 16% to $64.9 million.

 

   

Pawn loan balance was $108.8 million at quarter end, up 12% in total and 6% on a same store basis.

 

   

Combined loan balances (pawn and consumer loans, including CSO) at quarter end were $142.9 million, up 9%.

 

   

Latin America :

 

   

Total revenue was $26.7 million, up 110% in total and 9% on a same store basis.

 

   

Total sales increased 47% to $13.3 million. Same store sales were up 4%.

 

   

Pawn service charges increased 61% to $5.9 million, up 20% on a same store basis.

 

   

Consumer loan fees were $7.4 million.

 

   

Consumer loan bad debt as a percentage of fees was 7%.

 

   

Segment contribution increased to $1.3 million, with an improvement in margin from -1% to 5%.

 

   

Crediamigo recorded net revenue of $6.9 million and net income attributable to EZCORP of $0.2 million for the two months ended March 31, 2012.

 

Page 2 of 13


Growth Drivers

 

   

U.S. & Canada:

 

   

Acquired 15 stores during the quarter and opened eight new de novo locations, bringing the total number of Company-owned stores to 970 at quarter end. In the first half of fiscal 2012, the Company has added 48 stores (40 acquired and eight de novo) in the U.S. and Canada, and is now a leader in 48 markets across the U.S. and Canada. The Company now offers instant cash solutions in 24 U.S. states and, including franchises, five Canadian provinces.

 

   

On April 13, completed the acquisition of nine pawn stores in the Minneapolis metropolitan area, where the Company had not previously had a presence. The Company now operates pawn shops in 19 U.S. states, up six from this time last year.

 

   

Converted nine CASHMAX stores to the Cash Converters brand. At quarter end, 35 of the 67 Company-owned stores in Canada operated under the Cash Converters brand, with an additional 12 Cash Converters stores managed by franchisees.

 

   

Latin America:

 

   

Empeño Fácil opened 13 stores during the quarter and 27 for the first half, bringing total store count to 205. Of these, 153 are full size, full service stores.

 

   

Empeño Fácil opened its first store in Monterrey, Mexico and now operates in 30 of 55 principal metro areas in Mexico and in 17 of 31 Mexican states primarily in the central and southern part of the country.

 

   

On January 30, 2012, the Company closed its acquisition of a 60% interest in Crediamigo, marking EZCORP’s first entry into unsecured lending in Mexico. Crediamigo offers loans with typical APRs of around 85% and collects interest and principal through payroll deductions. The average loan is approximately $1,200 with a term of 27 months. Crediamigo has approximately 170 payroll withholding agreements with Mexican employers, primarily government and state agencies, with potential access to over 3 million employees. At March 31, 2012, Crediamigo’s loan portfolio totaled $68.4 million and the company had $94.6 million of third party debt (non-recourse to EZCORP).

 

   

Other International:

 

   

On April 13, the Company acquired 72% of the shares in Artiste Holding Limited, which provides online loans in the U.K. under the name “Cash Genie.” Cash Genie significantly accelerates EZCORP’s online strategy in the U.K., and EZCORP’s existing U.K. online lending operations, most of which are outsourced, will be rolled into Cash Genie. Founded in 2009 and based in Ipswich, England, Cash Genie is one of the top 10 largest online lenders in the U.K. It currently has back office and collections functions based in the Philippines, and expects to

 

Page 3 of 13


 

launch online lending in Finland in May. The company offers unsecured 30-day cash advance loans from $120 to $1,200 with an average loan of $230. The company has 300,000 customers with almost 70,000 loans outstanding and a net loan balance of $17.6 million at the end of February.

Company Outlook

Commenting on the Company’s outlook, Mr. Rothamel stated: “We believe that we are well positioned to continue our very strong growth. The consumer demand for our products in the U.S., Mexico, and Canada, as well as the rest of the world is expanding. The combination of our large and rapidly growing U.S. businesses, accelerated growth in Mexico through Empeño Fácil and Crediamigo, our U.K. investments in Cash Genie and Albemarle & Bond, and our Cash Converters investments in Australia, the U.K. and Canada position us well for rapid, diversified growth around the world.”

About EZCORP

EZCORP is a leading provider of instant cash solutions for consumers. Through more than 1,200 company-operated pawn, buy/sell and personal financial services stores in the U.S., Mexico and Canada, we provide a variety of instant cash solutions, including pawn loans, consumer loans, and fee-based credit services to customers seeking loans. At our pawn and buy/sell stores, we also sell merchandise, primarily collateral forfeited from pawn lending operations and used merchandise purchased from customers.

EZCORP owns controlling interests in Prestaciones Finmart, S.A.P.I. de C.V., SOFOM, E.N.R. (doing business under the name “Crediamigo”), a leading provider of payroll deduction loans in Mexico, and in Artiste Holding Limited (doing business under the name “Cash Genie”), a leading provider of online loans in the U.K. The company also has significant investments in Albemarle & Bond Holdings PLC (ABM.L), one of the U.K.’s largest pawnbroking businesses with over 170 full-line stores offering pawnbroking, jewelry retailing, gold buying and financial services; and in Cash Converters International Limited (CCV.L and CCV.ASX), which franchises and operates a worldwide network of over 600 stores that provide personal financial services and sell pre-owned merchandise.

Special Note Regarding Forward-Looking Statements

This announcement contains certain forward-looking statements regarding the Company’s expected operating and financial performance for future periods, including expected future earnings and growth rates. These statements are based on the Company’s current expectations. 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 changes in the regulatory environment, changing market conditions in the overall economy and the industry, fluctuations in gold prices or the desire of our customers to pawn or sell their gold items, and consumer demand for the Company’s services and merchandise. For a discussion of these and other factors affecting the Company’s business and prospects, see the Company’s annual, quarterly and other reports filed with the Securities and Exchange Commission.

 

Page 4 of 13


Use of Non-GAAP Financial Measures

In addition to reporting financial results in accordance with generally accepted accounting principles (GAAP), the Company has provided non-GAAP net income and non-GAAP earnings per share for fiscal 2011. The only difference between the presented non-GAAP measures and the most closely comparable GAAP measures is the exclusion of a one-time charge related to the retirement of the Company’s former Chief Executive Officer and the related tax benefit included in the quarter ended December 31, 2010. The Company’s management uses these non-GAAP financial measures to understand its financial performance from period to period. Management does not believe that the excluded one-time charge is reflective of underlying operating performance. The non-GAAP financial measures are not meant to be considered in isolation or as a substitute for the corresponding GAAP measures, but rather are provided to facilitate an enhanced understanding of the Company’s actual and expected performance and to enable more meaningful period-to-period comparisons. A reconciliation of the non-GAAP financial measures to the most closely comparable GAAP financial measures is provided in the accompanying financial schedules.

EZCORP Investor Relations

(512) 314-2220

Investor_Relations@ezcorp.com

www.ezcorp.com

 

Page 5 of 13


EZCORP, Inc.

Highlights of Consolidated Statements of Operations (Unaudited)

(in thousands, except per share data and percents)

 

     Three Months Ended March 31,     Six Months Ended March 31,  
     2012     2011     2012     2011  

Revenues:

        

Merchandise sales

   $ 94,997      $ 77,773      $ 181,891      $ 149,653   

Jewelry scrapping sales

     53,175        47,995        109,578        98,660   

Pawn service charges

     56,444        46,769        116,236        96,579   

Consumer loan fees

     50,319        40,472        95,407        86,782   

Other

     1,343        245        2,039        406   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     256,278        213,254        505,151        432,080   

Cost of goods sold:

        

Cost of merchandise sales

     55,880        44,639        104,276        85,950   

Cost of jewelry scrapping sales

     32,310        31,925        67,734        64,180   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of goods sold

     88,190        76,564        172,010        150,130   

Bad debt:

        

Consumer loan bad debt

     6,466        5,740        17,491        16,768   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net revenue

     161,622        130,950        315,650        265,182   

Operations expense

     77,269        66,045        151,770        130,549   

Administrative expense

     21,353        15,733        41,064        41,871   

Depreciation and amortization

     7,259        4,466        12,514        8,645   

(Gain) / loss on sales / disposal of assets

     27        (178     (174     (171
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     55,714        44,884        110,476        84,288   

Interest income

     (314     (11     (353     (14

Interest expense

     2,560        300        3,150        600   

Equity in net income of unconsolidated affiliates

     (4,577     (4,691     (8,738     (8,058

Other

     802        4        (317     (57
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     57,243        49,282        116,734        91,817   

Income tax expense

     19,870        17,444        40,009        32,550   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     37,373        31,838        76,725        59,267   

Attributable to noncontrolling interest

     112        —          112        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to EZCORP, Inc.

   $ 37,261      $ 31,838      $ 76,613      $ 59,267   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share, diluted

   $ 0.73      $ 0.63      $ 1.51      $ 1.18   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares, diluted

     51,069        50,362        50,887        50,243   

 

Page 6 of 13


EZCORP, Inc.

Highlights of Consolidated Balance Sheets

(in thousands)

 

     March 31, (unaudited)      September 30,  
     2012      2011      2011  

Assets:

        

Current assets:

        

Cash and cash equivalents

   $ 47,499       $ 59,785       $ 23,969   

Pawn loans

     122,305         106,525         145,318   

Consumer loans, net

     23,998         11,948         14,611   

Pawn service charges receivable, net

     22,296         19,976         26,455   

Consumer Loan fees receivable, net

     24,551         6,026         6,775   

Inventory, net

     87,891         70,275         90,373   

Deferred tax asset

     18,228         23,319         18,125   

Federal income tax receivable

     2,391         1,427         —     

Prepaid expenses and other assets

     34,443         20,045         30,611   
  

 

 

    

 

 

    

 

 

 

Total current assets

     383,602         319,326         356,237   

Investments in unconsolidated affiliates

     120,056         112,364         120,319   

Property and equipment, net

     95,046         70,105         78,498   

Goodwill

     320,692         143,404         173,206   

Intangible assets, net

     38,904         16,122         19,790   

Non-current consumer loans, net

     52,740         —           —     

Other assets, net

     18,129         7,572         8,400   
  

 

 

    

 

 

    

 

 

 

Total assets

   $ 1,029,169       $ 668,893       $ 756,450   
  

 

 

    

 

 

    

 

 

 

Liabilities and stockholders’ equity:

        

Current liabilities:

        

Accounts payable and other accrued expenses

   $ 75,865       $ 44,754       $ 57,400   

Current maturities of long-term debt

     7,224         10,000         —     

Customer layaway deposits

     7,193         6,844         6,176   

Federal income taxes payable

     —           —           693   
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     90,282         61,598         64,269   

Long-term debt, less current maturities

     125,131         10,000         17,500   

Deferred tax liability

     9,507         1,192         8,331   

Deferred gains and other long-term liabilities

     14,423         2,314         2,102   
  

 

 

    

 

 

    

 

 

 

Total liabilities

     239,343         75,104         92,202   

EZCORP, Inc. stockholders’ equity

     755,718         593,789         664,248   

Noncontrolling interest

     34,108         —           —     
  

 

 

    

 

 

    

 

 

 

Total stockholders’ equity

     789,826         593,789         664,248   
  

 

 

    

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 1,029,169       $ 668,893       $ 756,450   
  

 

 

    

 

 

    

 

 

 

 

Page 7 of 13


EZCORP, Inc.

Operating Segment Results (Unaudited)

(In thousands)

 

     Three Months Ended March 31, 2012  
     U.S. & Canada      Latin America      Other
International
    Consolidated  

Revenues:

          

Merchandise sales

   $ 85,498       $ 9,499       $ —        $ 94,997   

Jewelry scrapping sales

     49,414         3,761         —          53,175   

Pawn service charges

     50,505         5,939         —          56,444   

Consumer loan fees

     42,806         7,383         130        50,319   

Other

     1,219         124         —          1,343   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total revenues

     229,442         26,706         130        256,278   
             —     

Merchandise cost of goods sold

     50,499         5,381         —          55,880   

Jewelry scrapping cost of goods sold

     29,537         2,773         —          32,310   

Consumer loan bad debt

     5,878         508         80        6,466   
  

 

 

    

 

 

    

 

 

   

 

 

 

Net revenues

     143,528         18,044         50        161,622   

Operating expenses:

          

Store operations

     68,890         8,211         168        77,269   

Administrative

     5,424         4,334         2        9,760   

Depreciation

     3,382         842         14        4,238   

Amortization

     142         1,555         —          1,697   

Loss on sale/disposal of assets

     25         2         —          27   

Interest, net

     —           1,769         —          1,769   

Equity in net income of unconsolidated affiliates

     —           —           (4,577     (4,577

Other

     791         11         —          802   
  

 

 

    

 

 

    

 

 

   

 

 

 

Segment contribution

   $ 64,874       $ 1,320       $ 4,443      $ 70,637   

Corporate expenses

             13,394   
          

 

 

 

Income before taxes

             57,243   

Income tax expense

             19,870   
          

 

 

 

Net income

           $ 37,373   

Net income attributable to noncontrolling interest

             112   
          

 

 

 

Net income attributable to EZCORP, Inc.

           $ 37,261   
          

 

 

 

 

Page 8 of 13


EZCORP, Inc.

Operating Segment Results (Unaudited)

(In thousands)

 

     Three Months Ended March 31, 2011  
     U.S. & Canada     Latin America     Other
International
    Consolidated  

Revenues:

        

Merchandise sales

   $ 72,420      $ 5,353      $ —        $ 77,773   

Jewelry scrapping sales

     44,351        3,644        —          47,995   

Pawn service charges

     43,073        3,696        —          46,769   

Consumer loan fees

     40,472        —          —          40,472   

Other

     220        25        —          245   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     200,536        12,718        —          213,254   
           —     

Merchandise cost of goods sold

     41,484        3,155        —          44,639   

Jewelry scrapping cost of goods sold

     28,848        3,077        —          31,925   

Consumer loan bad debt

     5,740        —          —          5,740   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net revenues

     124,464        6,486        —          130,950   

Operating expenses:

        

Store operations

     61,196        4,849        —          66,045   

Administrative

     4,407        1,079        27        5,513   

Depreciation

     2,764        578        —          3,342   

Amortization

     121        100        —          221   

Gain on sale/disposal of assets

     (178     —          —          (178

Interest, net

     —          1        —          1   

Equity in net income of unconsolidated affiliates

     —          —          (4,691     (4,691

Other

     3        1        —          4   
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment contribution

   $ 56,151      $ (122   $ 4,664      $ 60,693   

Corporate expenses

           11,411   
        

 

 

 

Income before taxes

           49,282   

Income tax expense

       17,444   
        

 

 

 

Net income

         $ 31,838   

Net income attributable to noncontrolling interest

           —     
        

 

 

 

Net income attributable to EZCORP, Inc.

         $ 31,838   
        

 

 

 

 

Page 9 of 13


EZCORP, Inc.

Operating Segment Results (Unaudited)

(In thousands)

 

     Six Months Ended March 31, 2012  
     U.S. & Canada     Latin America      Other
International
    Consolidated  

Revenues:

         

Merchandise sales

   $ 162,050      $ 19,841       $ —        $ 181,891   

Jewelry scrapping sales

     102,280        7,298         —          109,578   

Pawn service charges

     104,875        11,361         —          116,236   

Consumer loan fees

     87,818        7,383         206        95,407   

Other

     1,795        244         —          2,039   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     458,818        46,127         206        505,151   
            —     

Merchandise cost of goods sold

     93,950        10,326         —          104,276   

Jewelry scrapping cost of goods sold

     62,687        5,047         —          67,734   

Consumer loan bad debt

     16,768        508         215        17,491   
  

 

 

   

 

 

    

 

 

   

 

 

 

Net revenues

     285,413        30,246         (9     315,650   

Operating expenses:

         

Store operations

     137,215        14,209         346        151,770   

Administrative

     11,871        5,629         422        17,922   

Depreciation

     6,499        1,522         36        8,057   

Amortization

     272        1,652         —          1,924   

(Gain)/loss on sale/disposal of assets

     (175     1         —          (174

Interest, net

     4        1,733         —          1,737   

Equity in net income of unconsolidated affiliates

     —          —           (8,738     (8,738

Other

     (269     16         (64     (317
  

 

 

   

 

 

    

 

 

   

 

 

 

Segment contribution

   $ 129,996      $ 5,484       $ 7,989      $ 143,469   

Corporate expenses

            26,735   
         

 

 

 

Income before taxes

            116,734   

Income tax expense

       40,009   
         

 

 

 

Net income

          $ 76,725   

Net income attributable to noncontrolling interest

            112   
         

 

 

 

Net income attributable to EZCORP, Inc.

          $ 76,613   
         

 

 

 

 

Page 10 of 13


EZCORP, Inc.

Operating Segment Results (Unaudited)

(In thousands)

 

     Six Months Ended March 31, 2011  
     U.S. & Canada     Latin America      Other
International
    Consolidated  

Revenues:

         

Merchandise sales

   $ 138,725      $ 10,928       $ —        $ 149,653   

Jewelry scrapping sales

     91,554        7,106         —          98,660   

Pawn service charges

     89,509        7,070         —          96,579   

Consumer loan fees

     86,782        —           —          86,782   

Other

     378        28         —          406   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     406,948        25,132         —          432,080   
            —     

Merchandise cost of goods sold

     79,681        6,269         —          85,950   

Jewelry scrapping cost of goods sold

     58,465        5,715         —          64,180   

Consumer loan bad debt

     16,768        —           —          16,768   
  

 

 

   

 

 

    

 

 

   

 

 

 

Net revenues

     252,034        13,148         —          265,182   

Operating Expenses:

         

Store operations

     121,422        9,127         —          130,549   

Administrative

     9,810        2,016         52        11,878   

Depreciation

     5,366        1,084         —          6,450   

Amortization

     236        197         —          433   

(Gain)/loss on sale/disposal of assets

     (172     1         —          (171

Interest, net

     —          2         —          2   

Equity in net income of unconsolidated affiliates

     —          —           (8,058     (8,058

Other

     3        1         (61     (57
  

 

 

   

 

 

    

 

 

   

 

 

 

Segment contribution

   $ 115,369      $ 720       $ 8,067      $ 124,156   

Corporate expenses

            32,339   
         

 

 

 

Income before taxes

            91,817   

Income tax expense

       32,550   
         

 

 

 

Net income

          $ 59,267   

Net income attributable to noncontrolling interest

            —     
         

 

 

 

Net income attributable to EZCORP, Inc.

          $ 59,267   
         

 

 

 

 

Page 11 of 13


EZCORP, Inc.

Store Count Activity

 

     Three Months Ended March 31, 2012  
     Company-owned Stores     Franchises  
     U.S. & Canada     Latin America      Other
International
     Consolidated        

Beginning of period

     950        192         —           1,142        12   

De novo

     8        13            21        —     

Acquired

     15        45            60        —     

Sold, combined or closed

     (3           (3     —     
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

End of period

     970        250         —           1,220        12   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 
     Six Months Ended March 31, 2012  
     Company-owned Stores     Franchises  
     U.S. & Canada     Latin America      Other
International
     Consolidated        

Beginning of period

     933        178         —           1,111        13   

De novo

     8        27            35        —     

Acquired

     40        45            85        —     

Sold, combined or closed

     (11           (11     (1
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

End of period

     970        250         —           1,220        12   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

Page 12 of 13


Reconciliation of GAAP to Non-GAAP Results (Unaudited)

(in thousands, except per share data)

The following tables provide a reconciliation of the differences between the reported or projected non-GAAP financial measures for the periods indicated and the most comparable GAAP financial measures. The non-GAAP financial measures presented may not be directly comparable to similarly titled measures reported by other companies and their usefulness for such purposes are therefore limited. EZCORP management believes presentation of the non-GAAP financial measures enhances investors’ ability to analyze the Company’s operating results. However, non-GAAP financial measures are not an alternative to GAAP financial measures and should be read only in conjunction with financial measures presented on a GAAP basis.

 

     Six Months Ended March 31, 2012     Six Months Ended March 31, 2011  
           Non-GAAP                  Non-GAAP        
     GAAP     Adjustments      Non-GAAP     GAAP     Adjustments     Non-GAAP  

Net revenue

   $ 315,650        —         $ 315,650      $ 265,182        —        $ 265,182   

Operations expense

     151,770        —           151,770        130,549        —          130,549   

Administrative expense

     41,064        —           41,064        41,871        (10,945     30,926   

Depreciation and amortization

     12,514        —           12,514        8,645        —          8,645   

(Gain) / loss on sale/disposal of assets

     (174     —           (174     (171     —          (171
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     110,476        —           110,476        84,288        10,945        95,233   

Interest income

     (353     —           (353     (14     —          (14

Interest expense

     3,150        —           3,150        600        —          600   

Equity in net income of unconsolidated affiliates

     (8,738     —           (8,738     (8,058     —          (8,058

Other

     (317     —           (317     (57     —          (57
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     116,734        —           116,734        91,817        10,945        102,762   

Income tax expense

     40,009        —           40,009        32,550        3,831        36,381   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     76,725        —           76,725        59,267        7,114        66,381   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to noncontrolling interest

     112        —           112        —          —          —     
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to EZCORP, Inc.

   $ 76,613      $ —         $ 76,613      $ 59,267      $ 7,114      $ 66,381   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share, diluted

   $ 1.51      $ —         $ 1.51      $ 1.18      $ 0.14      $ 1.32   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares, diluted

     50,887        —           50,887        50,243        —          50,243   

 

Page 13 of 13