11/17/2021 | Press release | Distributed by Public on 11/17/2021 15:53
Three Months Ended September 30
|
As Reported |
Adjusted1
|
||||||
in millions, except per share amounts | 2021 | 2020 | 2021 | 2020 | ||||
Total Revenues | $ | 192.4 | $ | 166.8 | $ | 188.7 | $ | 166.8 |
Net Revenues | $ | 119.3 | $ | 89.6 | $ | 117.2 | $ | 89.6 |
Income (Loss), Before Tax | $ | 4.5 | $ | (28.7) | $ | 9.0 | $ | 3.3 |
Net Income (Loss) | $ | 1.6 | $ | (23.3) | $ | 6.0 | $ | 4.2 |
Diluted Earnings (Loss) Per Share | $ | 0.03 | $ | (0.42) | $ | 0.11 | $ | 0.08 |
EBITDA | $ | 17.2 | $ | (16.0) | $ | 18.1 | $ | 12.3 |
Twelve Months Ended September 30 | As Reported |
Adjusted1
|
||||||
in millions, except per share amounts | 2021 | 2020 | 2021 | 2020 | ||||
Total Revenues | $ | 729.6 | $ | 822.8 | $ | 724.1 | $ | 822.8 |
Net Revenues | $ | 449.5 | $ | 449.2 | $ | 446.3 | $ | 451.5 |
Income (Loss), Before Tax | $ | 16.1 | $ | (70.1) | $ | 31.1 | $ | 29.4 |
Net Income (Loss) | $ | 8.6 | $ | (68.5) | $ | 21.0 | $ | 21.6 |
Diluted Earnings (Loss) Per Share | $ | 0.15 | $ | (1.24) | $ | 0.38 | $ | 0.39 |
EBITDA | $ | 66.4 | $ | (20.0) | $ | 67.5 | $ | 66.3 |
Three Months Ended September 30, |
Twelve Months Ended September 30, |
|||||||
(in thousands, except per share amounts) | 2021 | 2020 | 2021 | 2020 | ||||
(Unaudited) | ||||||||
Revenues: | ||||||||
Merchandise sales | $ | 111,982 | $ | 105,118 | $ | 442,798 | $ | 498,213 |
Jewelry scrapping sales | 7,518 | 6,244 | 26,025 | 47,953 | ||||
Pawn service charges | 72,840 | 55,231 | 260,196 | 272,638 | ||||
Other revenues | 104 | 246 | 532 | 3,973 | ||||
Total revenues | 192,444 | 166,839 | 729,551 | 822,777 | ||||
Merchandise cost of goods sold | 66,346 | 72,770 | 257,218 | 334,481 | ||||
Jewelry scrapping cost of goods sold | 6,772 | 4,512 | 22,848 | 38,041 | ||||
Other cost of revenues | - | (39) | - | 1,054 | ||||
Net revenues | 119,326 | 89,596 | 449,485 | 449,201 | ||||
Operating expenses: | ||||||||
Store expenses | 88,576 | 77,506 | 330,837 | 336,770 | ||||
General and administrative | 15,625 | 3,778 | 56,495 | 54,133 | ||||
Impairment of goodwill, intangible and other assets | - | 7,606 | - | 54,666 | ||||
Depreciation and amortization | 7,592 | 7,653 | 30,672 | 30,827 | ||||
(Gain) loss on sale or disposal of assets and other | (7) | (459) | 83 | 801 | ||||
Other charges | (268) | 20,388 | 229 | 20,388 | ||||
Total operating expenses | 111,518 | 116,472 | 418,316 | 497,585 | ||||
Operating income (loss) | 7,808 | (26,876) | 31,169 | (48,384) | ||||
Interest expense | 5,635 | 5,883 | 22,177 | 22,472 | ||||
Interest income | (559) | (761) | (2,477) | (3,173) | ||||
Equity in net (income) loss of unconsolidated affiliates | (1,394) | (3,467) | (3,803) | 2,429 | ||||
Other (income) expense | (401) | 198 | (790) | (17) | ||||
Income (loss) before income taxes | 4,527 | (28,729) | 16,062 | (70,095) | ||||
Income tax expense (benefit) | 2,974 | (5,389) | 7,450 | (1,632) | ||||
Net income (loss) | $ | 1,553 | $ | (23,340) | $ | 8,612 | $ | (68,463) |
Basic earnings (loss) per share | $ | 0.03 | $ | (0.42) | $ | 0.15 | $ | (1.24) |
Diluted earnings (loss) per share | $ | 0.03 | $ | (0.42) | $ | 0.15 | $ | (1.24) |
Weighted-average basic shares outstanding | 56,057 | 55,070 | 55,744 | 55,313 | ||||
Weighted-average diluted shares outstanding | 56,441 | 55,070 | 55,949 | 55,313 | ||||
(in thousands, except share and per share amounts) |
September 30, 2021 |
September 30, 2020 |
||
Assets: | ||||
Current assets: | ||||
Cash and cash equivalents | $ | 253,667 | $ | 304,542 |
Restricted cash | 9,957 | 8,011 | ||
Pawn loans | 175,901 | 131,323 | ||
Pawn service charges receivable, net | 29,337 | 20,580 | ||
Inventory, net | 110,989 | 95,891 | ||
Notes receivable, net | - | - | ||
Prepaid expenses and other current assets | 31,010 | 32,903 | ||
Total current assets | 610,861 | 593,250 | ||
Investments in unconsolidated affiliates | 37,724 | 32,458 | ||
Property and equipment, net | 53,811 | 56,986 | ||
Right-of-use asset, net | 200,990 | 183,809 | ||
Goodwill | 285,758 | 257,582 | ||
Intangible assets, net | 62,104 | 58,638 | ||
Notes receivable, net | 1,181 | 1,148 | ||
Deferred tax asset, net | 9,746 | 8,931 | ||
Other assets | 4,736 | 4,221 | ||
Total assets | $ | 1,266,911 | $ | 1,197,023 |
Liabilities and equity: | ||||
Current liabilities: | ||||
Current maturities of long-term debt, net | $ | - | $ | 213 |
Accounts payable, accrued expenses and other current liabilities | 90,268 | 71,504 | ||
Customer layaway deposits | 12,557 | 11,008 | ||
Lease liability | 52,263 | 49,742 | ||
Total current liabilities | 155,088 | 132,467 | ||
Long-term debt, net | 264,186 | 251,016 | ||
Deferred tax liability, net | 3,684 | 524 | ||
Lease liability | 161,330 | 153,040 | ||
Other long-term liabilities | 10,385 | 10,849 | ||
Total liabilities | 594,673 | 547,896 | ||
Commitments and contingencies (Note 13) | ||||
Stockholders' equity: | ||||
Class A Non-Voting Common Stock, par value $0.01 per share; shares authorized: 100 million; 53,086,438 issued and outstanding as of September 30, 2021; and issued and outstanding of 52,332,848 as of September 30, 2020 | 530 | 521 | ||
Class B Voting Common Stock, convertible, par value $0.01 per share; shares authorized: 3 million; issued and outstanding: 2,970,171 as of September 30, 2021 and 2020 | 30 | 30 | ||
Additional paid-in capital | 403,312 | 398,475 | ||
Retained earnings | 326,781 | 318,169 | ||
Accumulated other comprehensive loss | (58,415) | (68,068) | ||
Total equity | 672,238 | 649,127 | ||
Total liabilities and equity | $ | 1,266,911 | $ | 1,197,023 |
Twelve Months Ended
September 30,
|
||||
(in thousands) | 2021 | 2020 | ||
Operating activities: | ||||
Net income (loss) | $ | 8,612 | $ | (68,463) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||
Depreciation and amortization | 30,672 | 30,827 | ||
Amortization of debt discount and deferred financing costs | 13,797 | 13,200 | ||
Amortization of right-of-use asset | 48,480 | 45,649 | ||
Accretion of notes receivable discount and deferred compensation fee | - | (821) | ||
Deferred income taxes | 3,283 | (8,393) | ||
Impairment of goodwill, intangibles and other assets | - | 54,666 | ||
Other adjustments | (185) | 1,652 | ||
Provision for inventory reserve | (8,003) | 2,577 | ||
Stock compensation expense | 3,946 | (5,094) | ||
Equity in net (income) loss from investment in unconsolidated affiliates | (3,803) | 2,429 | ||
Changes in operating assets and liabilities, net of business acquisitions: | ||||
Service charges and fees receivable | (7,332) | 11,021 | ||
Inventory | 371 | 14,466 | ||
Prepaid expenses, other current assets and other assets | 7,373 | (875) | ||
Accounts payable, accrued expenses and other liabilities | (54,209) | (37,401) | ||
Customer layaway deposits | 1,256 | (1,647) | ||
Income taxes | 2,180 | (4,715) | ||
Net cash provided by operating activities | 46,438 | 49,078 | ||
Investing activities: | ||||
Loans made | (601,638) | (568,368) | ||
Loans repaid | 351,092 | 394,469 | ||
Recovery of pawn loan principal through sale of forfeited collateral | 208,551 | 304,323 | ||
Capital expenditures, net | (23,601) | (28,526) | ||
Acquisitions, net of cash acquired | (19,015) | - | ||
Principal collections on notes receivable | - | 8,000 | ||
Net cash (used in) provided by investing activities | (84,611) | 109,898 | ||
Financing activities: | ||||
Taxes paid related to net share settlement of equity awards | (839) | (1,459) | ||
Payout of deferred consideration | - | (350) | ||
Proceeds from borrowings, net of issuance costs | - | 912 | ||
Payments on assumed debt and other borrowings | (15,414) | (198) | ||
Repurchase of common stock | - | (5,158) | ||
Net cash used in financing activities | (16,253) | (6,253) | ||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | 5,497 | (2,612) | ||
Net (decrease) increase in cash and cash equivalents and restricted cash | (48,929) | 150,111 | ||
Cash and cash equivalents and restricted cash at beginning of period | 312,553 | 162,442 | ||
Cash and cash equivalents and restricted cash at end of period | $ | 263,624 | $ | 312,553 |
Supplemental disclosure of cash flow information | ||||
Cash and cash equivalents | $ | 253,667 | $ | 304,542 |
Restricted cash | 9,957 | 8,011 | ||
Total cash and cash equivalents and restricted cash | $ | 263,624 | $ | 312,553 |
Cash paid during the period for interest | $ | 8,230 | $ | 8,489 |
Cash paid during the period for income taxes, net | 3,696 | 9,753 | ||
Non-cash investing and financing activities: | ||||
Pawn loans forfeited and transferred to inventory | $ | 212,756 | $ | 241,252 |
Transfer of consideration for current period acquisition | 1,545 | - | ||
Acquisition earn-out contingency | 4,608 | - | ||
Accrued acquisition consideration held as restricted cash | 1,986 | - |
Three Months Ended September 30, 2021 | ||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other International | Total Segments | Corporate Items | Consolidated | ||||||
Revenues: | ||||||||||||
Merchandise sales | $ | 80,950 | $ | 31,032 | $ | - | $ | 111,982 | $ | - | $ | 111,982 |
Jewelry scrapping sales | 5,767 | 1,751 | - | 7,518 | - | 7,518 | ||||||
Pawn service charges | 52,885 | 19,955 | - | 72,840 | - | 72,840 | ||||||
Other revenues | 22 | - | 82 | 104 | - | 104 | ||||||
Total revenues | 139,624 | 52,738 | 82 | 192,444 | - | 192,444 | ||||||
Merchandise cost of goods sold | 45,858 | 20,488 | - | 66,346 | - | 66,346 | ||||||
Jewelry scrapping cost of goods sold | 5,130 | 1,642 | - | 6,772 | - | 6,772 | ||||||
Net revenues | 88,636 | 30,608 | 82 | 119,326 | - | 119,326 | ||||||
Segment and corporate expenses (income): | ||||||||||||
Store expenses | 65,088 | 23,488 | - | 88,576 | - | 88,576 | ||||||
General and administrative | - | - | - | - | 15,625 | 15,625 | ||||||
Depreciation and amortization | 2,678 | 1,912 | - | 4,590 | 3,002 | 7,592 | ||||||
Gain on sale or disposal of assets and other | - | (6) | - | (6) | (1) | (7) | ||||||
Other charges | - | (268) | - | (268) | - | (268) | ||||||
Interest expense | - | - | - | - | 5,635 | 5,635 | ||||||
Interest income | - | (197) | - | (197) | (362) | (559) | ||||||
Equity in net income of unconsolidated affiliates | - | - | (1,394) | (1,394) | - | (1,394) | ||||||
Other (income) expense | - | (465) | 10 | (455) | 54 | (401) | ||||||
Segment contribution | $ | 20,870 | $ | 6,144 | $ | 1,466 | $ | 28,480 | ||||
Income (loss) before income taxes | $ | 28,480 | $ | (23,953) | $ | 4,527 |
Three Months Ended September 30, 2020 | ||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other International | Total Segments | Corporate Items | Consolidated | ||||||
Revenues: | ||||||||||||
Merchandise sales | $ | 77,862 | $ | 27,256 | $ | - | $ | 105,118 | $ | - | $ | 105,118 |
Jewelry scrapping sales | 3,786 | 2,458 | - | 6,244 | - | 6,244 | ||||||
Pawn service charges | 43,222 | 12,009 | - | 55,231 | - | 55,231 | ||||||
Other revenues | 43 | (50) | 253 | 246 | - | 246 | ||||||
Total revenues | 124,913 | 41,673 | 253 | 166,839 | - | 166,839 | ||||||
Merchandise cost of goods sold | 49,056 | 23,714 | - | 72,770 | - | 72,770 | ||||||
Jewelry scrapping cost of goods sold | 2,634 | 1,878 | - | 4,512 | - | 4,512 | ||||||
Other cost of revenues | - | 32 | (71) | (39) | - | (39) | ||||||
Net revenues | 73,223 | 16,049 | 324 | 89,596 | - | 89,596 | ||||||
Segment and corporate expenses (income): | ||||||||||||
Store expenses | 59,687 | 16,423 | 1,396 | 77,506 | - | 77,506 | ||||||
General and administrative | - | - | - | - | 3,778 | 3,778 | ||||||
Impairment of goodwill, intangible and other assets | - | 2 | 25 | 27 | 7,579 | 7,606 | ||||||
Depreciation and amortization | 2,705 | 1,839 | 8 | 4,552 | 3,101 | 7,653 | ||||||
Loss (gain) on sale or disposal of assets and other | 151 | - | - | 151 | (610) | (459) | ||||||
Other Charges | 3,106 | 1,715 | 3,802 | 8,623 | 11,765 | 20,388 | ||||||
Interest expense | - | 255 | 85 | 340 | 5,543 | 5,883 | ||||||
Interest income | - | (425) | - | (425) | (336) | (761) | ||||||
Equity in net income of unconsolidated affiliates | - | - | (3,467) | (3,467) | - | (3,467) | ||||||
Other expense (income) | - | 147 | (8) | 139 | 59 | 198 | ||||||
Segment contribution (loss) | $ | 7,574 | $ | (3,907) | $ | (1,517) | $ | 2,150 | ||||
Income (loss) before income taxes | $ | 2,150 | $ | (30,879) | $ | (28,729) | ||||||
Twelve Months Ended September 30, 2021 | ||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other International | Total Segments | Corporate Items | Consolidated | ||||||
Revenues: | ||||||||||||
Merchandise sales | $ | 341,495 | $ | 101,303 | $ | - | $ | 442,798 | $ | - | $ | 442,798 |
Jewelry scrapping sales | 15,260 | 10,765 | - | 26,025 | - | 26,025 | ||||||
Pawn service charges | 196,721 | 63,475 | - | 260,196 | - | 260,196 | ||||||
Other revenues | 105 | 7 | 420 | 532 | - | 532 | ||||||
Total revenues | 553,581 | 175,550 | 420 | 729,551 | - | 729,551 | ||||||
Merchandise cost of goods sold | 191,039 | 66,179 | - | 257,218 | - | 257,218 | ||||||
Jewelry scrapping cost of goods sold | 13,001 | 9,847 | - | 22,848 | - | 22,848 | ||||||
Net revenues | 349,541 | 99,524 | 420 | 449,485 | - | 449,485 | ||||||
Segment and corporate expenses (income): | ||||||||||||
Store expenses | 253,344 | 77,493 | - | 330,837 | - | 330,837 | ||||||
General and administrative | - | - | - | - | 56,495 | 56,495 | ||||||
Depreciation and amortization | 10,650 | 7,371 | - | 18,021 | 12,651 | 30,672 | ||||||
Loss (gain) on sale or disposal of assets and other | 27 | (6) | - | 21 | 62 | 83 | ||||||
Other charges | - | 229 | - | 229 | - | 229 | ||||||
Interest expense | - | - | - | - | 22,177 | 22,177 | ||||||
Interest income | - | (2,016) | - | (2,016) | (461) | (2,477) | ||||||
Equity in net income of unconsolidated affiliates | - | - | (3,803) | (3,803) | - | (3,803) | ||||||
Other (income) expense | - | (840) | (173) | (1,013) | 223 | (790) | ||||||
Segment contribution | $ | 85,520 | $ | 17,293 | $ | 4,396 | $ | 107,209 | ||||
Income (loss) before income taxes | $ | 107,209 | $ | (91,147) | $ | 16,062 |
Twelve Months Ended September 30, 2020 | ||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other International | Total Segments | Corporate Items | Consolidated | ||||||
Revenues: | ||||||||||||
Merchandise sales | $ | 391,921 | $ | 106,292 | $ | - | $ | 498,213 | $ | - | $ | 498,213 |
Jewelry scrapping sales | 36,691 | 11,262 | - | 47,953 | - | 47,953 | ||||||
Pawn service charges | 210,081 | 62,557 | - | 272,638 | - | 272,638 | ||||||
Other revenues | 150 | - | 3,823 | 3,973 | - | 3,973 | ||||||
Total revenues | 638,843 | 180,111 | 3,823 | 822,777 | - | 822,777 | ||||||
Merchandise cost of goods sold | 251,544 | 82,937 | - | 334,481 | - | 334,481 | ||||||
Jewelry scrapping cost of goods sold | 28,064 | 9,977 | - | 38,041 | - | 38,041 | ||||||
Other cost of revenues | - | 101 | 953 | 1,054 | - | 1,054 | ||||||
Net revenues | 359,235 | 87,096 | 2,870 | 449,201 | - | 449,201 | ||||||
Segment and corporate expenses (income): | ||||||||||||
Store expenses | 261,608 | 69,916 | 5,246 | 336,770 | - | 336,770 | ||||||
General and administrative | - | - | - | - | 54,133 | 54,133 | ||||||
Impairment of goodwill, intangible and other assets | 10,000 | 35,938 | 1,149 | 47,087 | 7,579 | 54,666 | ||||||
Depreciation and amortization | 11,030 | 7,315 | 68 | 18,413 | 12,414 | 30,827 | ||||||
Loss (gain) on sale or disposal of assets and other | 385 | (72) | (20) | 293 | 508 | 801 | ||||||
Other Charges | 3,106 | 1,715 | 3,802 | 8,623 | 11,765 | 20,388 | ||||||
Interest expense | - | 685 | 549 | 1,234 | 21,238 | 22,472 | ||||||
Interest income | - | (1,586) | - | (1,586) | (1,587) | (3,173) | ||||||
Equity in net loss of unconsolidated affiliates | - | - | 2,429 | 2,429 | - | 2,429 | ||||||
Other (income) expense | - | (156) | 6 | (150) | 133 | (17) | ||||||
Segment contribution (loss) | $ | 73,106 | $ | (26,659) | $ | (10,359) | $ | 36,088 | ||||
Income (loss) before income taxes | $ | 36,088 | $ | (106,183) | $ | (70,095) | ||||||
Three Months Ended September 30, 2021
|
|||
U.S. Pawn | Latin America Pawn | Consolidated | |
As of June 30, 2021 | 516 | 627 | 1,143 |
New locations opened | - | 5 | 5 |
As of September 30, 2021 | 516 | 632 | 1,148 |
Three Months Ended September 30, 2020
|
||||
U.S. Pawn | Latin America Pawn | Other International | Consolidated | |
As of June 30, 2020 | 511 | 496 | 22 | 1,029 |
New locations opened | - | 7 | - | 7 |
Locations sold, combined or closed | (6) | (3) | (22) | (31) |
As of September 30, 2020
|
505 | 500 | - | 1,005 |
Twelve Months Ended September 30, 2021
|
|||
U.S. Pawn | Latin America Pawn | Consolidated | |
As of September 30, 2020 | 505 | 500 | 1,005 |
New locations opened | - | 15 | 15 |
Locations acquired | 11 | 128 | 139 |
Locations sold, combined or closed | - | (11) | (11) |
As of September 30, 2021 | 516 | 632 | 1,148 |
Twelve Months Ended September 30, 2020
|
||||
U.S. Pawn | Latin America Pawn | Other International | Consolidated | |
As of September 30, 2019 | 512 | 480 | 22 | 1,014 |
New locations opened | - | 23 | - | 23 |
Locations sold, combined or closed | (7) | (3) | (22) | (32) |
As of September 30, 2020 | 505 | 500 | - | 1,005 |
September 30, |
Three Months Ended
September 30,
|
Twelve Months Ended September 30, |
||||
2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
Mexican peso | 20.5 | 22.3 | 20.0 | 22.1 | 20.2 | 21.1 |
Guatemalan quetzal | 7.6 | 7.6 | 7.6 | 7.5 | 7.6 | 7.5 |
Honduran lempira | 23.9 | 24.2 | 23.5 | 24.3 | 23.8 | 24.3 |
Peruvian sol | 4.1 | 3.6 | 4.0 | 3.5 | 3.7 | 3.4 |
Three Months Ended September 30, |
Twelve Months Ended September 30, |
|||||||
(in millions) | 2021 | 2020 | 2021 | 2020 | ||||
Net income (loss) | $ | 1.6 | $ | (23.3) | $ | 8.6 | $ | (68.5) |
Interest expense | 5.6 | 5.9 | 22.2 | 22.5 | ||||
Interest income | (0.6) | (0.8) | (2.5) | (3.2) | ||||
Income tax expense (benefit) | 3.0 | (5.4) | 7.5 | (1.6) | ||||
Depreciation and amortization | 7.6 | 7.7 | 30.7 | 30.8 | ||||
EBITDA | $ | 17.2 | $ | (16.0) | $ | 66.5 | $ | (20.0) |
Total Revenues | Net Revenues | Income (Loss) Before Tax | Tax Effect | Net Income (Loss) | Diluted EPS | EBITDA | ||||||||
2021 Q4 Reported | $ | 192.4 | $ | 119.3 | $ | 4.5 | $ | 2.9 | $ | 1.6 | $ | 0.03 | $ | 17.2 |
Acquisition expenses | - | - | 1.5 | 0.1 | 1.4 | 0.02 | 1.5 | |||||||
Peru reserve | - | - | (0.3) | - | (0.3) | - | (0.3) | |||||||
Non cash net interest expense | - | - | 3.6 | 0.1 | 3.5 | 0.06 | - | |||||||
Constant currency impact | (3.7) | (2.1) | (0.3) | (0.1) | (0.2) | - | (0.3) | |||||||
2021 Q4 Adjusted | $ | 188.7 | $ | 117.2 | $ | 9.0 | $ | 3.0 | $ | 6.0 | $ | 0.11 | $ | 18.1 |
Total Revenues | Net Revenues | Income (Loss) Before Tax | Tax Effect | Net Income (Loss) | Diluted EPS | EBITDA | ||||||||
2021 Full Year Reported | $ | 729.6 | $ | 449.5 | $ | 16.1 | $ | 7.5 | $ | 8.6 | $ | 0.15 | $ | 66.5 |
Acquisition expenses | - | - | 2.0 | 0.4 | 1.6 | 0.03 | 2.0 | |||||||
Peru reserve | - | - | 0.2 | 0.1 | 0.1 | - | 0.2 | |||||||
FY20 Contract write-off over-accrual | - | - | (0.4) | (0.1) | (0.3) | (0.01) | (0.4) | |||||||
Non cash net interest expense | - | - | 13.8 | 2.3 | 11.5 | 0.21 | - | |||||||
Constant currency impact | (5.5) | (3.2) | (0.6) | (0.1) | (0.5) | - | (0.8) | |||||||
2021 Full Year Adjusted | $ | 724.1 | $ | 446.3 | $ | 31.1 | $ | 10.1 | $ | 21.0 | $ | 0.38 | $ | 67.5 |
Total Revenues | Net Revenues | (Loss) Income Before Tax | Tax Effect | Net (Loss) Income | Diluted EPS | EBITDA | ||||||||
2020 Q4 Reported | $ | 166.8 | $ | 89.6 | $ | (28.7) | $ | (5.4) | $ | (23.3) | $ | (0.42) | $ | (16.0) |
Other Charges | - | - | 20.4 | 3.7 | 16.7 | 0.30 | 20.4 | |||||||
Impairment of intangible assets | - | - | 7.6 | 1.7 | 5.9 | 0.11 | 7.6 | |||||||
Non cash interest | - | - | 3.3 | 0.8 | 2.5 | 0.05 | - | |||||||
Other adjustments | - | - | 0.7 | (1.7) | 2.4 | 0.04 | 0.3 | |||||||
2020 Q4 Adjusted | $ | 166.8 | $ | 89.6 | $ | 3.3 | $ | (0.9) | $ | 4.2 | $ | 0.08 | $ | 12.3 |
Total Revenues | Net Revenues | (Loss) Income Before Tax | Tax Effect | Net (Loss) Income | Diluted EPS | EBITDA | ||||||||
2020 Full Year Reported | $ | 822.8 | $ | 449.2 | $ | (70.1) | $ | (1.6) | $ | (68.5) | $ | (1.24) | $ | (20.0) |
Other Charges | - | - | 20.4 | 1.9 | 18.5 | 0.34 | 20.4 | |||||||
Impairment of intangible assets | - | - | 47.1 | 4.5 | 42.6 | 0.77 | 47.1 | |||||||
ROU asset impairment | - | - | 5.0 | 0.5 | 4.5 | 0.08 | 5.0 | |||||||
COVID-19 related expenses | - | - | 1.4 | 0.1 | 1.3 | 0.02 | 1.4 | |||||||
Shrink/robbery/property loss (US stores) | - | 2.3 | 2.3 | 0.2 | 2.1 | 0.04 | 2.3 | |||||||
Mexico VAT adjustment costs | - | - | 1.1 | 0.1 | 1.0 | 0.02 | 1.1 | |||||||
CCV adjustments | - | - | 7.1 | 0.7 | 6.4 | 0.12 | 7.1 | |||||||
IT Project write-offs | - | - | 2.6 | 0.2 | 2.4 | 0.04 | 2.6 | |||||||
Non cash interest expense | - | - | 12.4 | 1.2 | 11.2 | 0.20 | - | |||||||
Other adjustments | - | - | 0.1 | - | 0.1 | - | (0.7) | |||||||
2020 Full Year Adjusted | $ | 822.8 | $ | 451.5 | $ | 29.4 | $ | 7.8 | $ | 21.6 | $ | 0.39 | $ | 66.3 |
Three Months Ended September 30, 2021 |
Twelve Months Ended September 30, 2021 |
|||||||
(in millions) | U.S. Dollar Amount | Percentage Change YOY | U.S. Dollar Amount | Percentage Change YOY | ||||
Consolidated revenue | $ | 192.4 | 15 | % | $ | 729.6 | (11) | % |
Currency exchange rate fluctuations | (3.7) | (5.5) | ||||||
Constant currency consolidated revenue | $ | 188.7 | 13 | % | $ | 724.1 | (12) | % |
Consolidated net revenue | $ | 119.3 | 33 | % | $ | 449.5 | - | % |
Currency exchange rate fluctuations | (2.1) | (3.2) | ||||||
Constant currency consolidated net revenue | $ | 117.2 | 31 | % | $ | 446.3 | (1) | % |
Consolidated net inventory | $ | 111.0 | 16 | % | $ | 111.0 | 16 | % |
Currency exchange rate fluctuations | (1.8) | (1.8) | ||||||
Constant currency consolidated net inventory | $ | 109.2 | 14 | % | $ | 109.2 | 14 | % |
Latin America Pawn net revenue | $ | 30.6 | 91 | % | $ | 99.5 | 14 | % |
Currency exchange rate fluctuations | (2.1) | (3.1) | ||||||
Constant currency Latin America Pawn net revenue | $ | 28.5 | 77 | % | $ | 96.4 | 11 | % |
Latin America Pawn PLO | $ | 40.0 | 60 | % | $ | 40.0 | 60 | % |
Currency exchange rate fluctuations | (2.3) | (2.3) | ||||||
Constant currency Latin America Pawn PLO | $ | 37.7 | 51 | % | $ | 37.7 | 51 | % |
Latin America Pawn PSC revenues | $ | 20.0 | 66 | % | $ | 63.5 | 1 | % |
Currency exchange rate fluctuations | (1.3) | (2.0) | ||||||
Constant currency Latin America Pawn PSC revenues | $ | 18.6 | 55 | % | $ | 61.5 | (2) | % |
Latin America Pawn merchandise sales | $ | 31.0 | 14 | % | $ | 101.3 | (5) | % |
Currency exchange rate fluctuations | (2.3) | (3.1) | ||||||
Constant currency Latin America Pawn merchandise sales | $ | 28.7 | 5 | % | $ | 98.2 | (8) | % |
Latin America Pawn segment profit before tax | $ | 6.1 | 257 | % | $ | 17.3 | 165 | % |
Currency exchange rate fluctuations | (0.3) | (0.6) | ||||||
Constant currency Latin America Pawn segment profit before tax | $ | 5.8 | 249 | % | $ | 16.7 | 163 | % |