Delivering Significant Growth Investor Update March 23, 2018 - - PowerPoint PPT Presentation
Delivering Significant Growth Investor Update March 23, 2018 - - PowerPoint PPT Presentation
Delivering Significant Growth Investor Update March 23, 2018 Preliminary Statements Forward Looking Statements This document contains certain forward-looking statements. These statements are based on the companys current expectations as to
Preliminary Statements
2
Forward Looking Statements This document contains certain forward-looking statements. These statements are based on the company’s current expectations as to the outcome and timing of future events. All statements, other than statements of historical facts, that address activities or results that the company plans, expects, believes, projects, estimates or anticipates will, should or may occur in the future are forward-looking
- statements. Actual results for future periods may differ materially from those expressed or implied by
these forward-looking statements due to a number of uncertainties and other factors, including
- perating risks, liquidity risks, legislative or regulatory developments, market factors and current or
future litigation. For a discussion of these and other factors affecting the company’s business and prospects, see the company’s annual, quarterly and other reports filed with the Securities and Exchange Commission. The company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time. Other Information This information should be read in conjunction with, and not in lieu of, the company’s annual, quarterly and other reports filed with the Securities and Exchange Commission. Those reports contain important information about the company’s business and performance, including financial statements prepared in accordance with U.S. generally accepted accounting principles, as well as a description of the important risk factors that may materially and adversely affect our business, financial condition or results of operations. All market comparisons are based on available information from similar publicly traded companies.
3
Table of Contents
Section Slide Numbers Company Overview 4 to 6 Initiatives To Drive Long-Term Growth 7 to 12 Why EZCORP Is Attractive Investment 13 EZCORP Financial Performance Relative to Public Pawn Competitors 14 to 19 EZCORP Recent Quarterly Financial Results 20 to 30 Additional Information 31 to 38 GAAP to Non-GAAP Reconciliation 39 to 44
Company Overview
4
EZCORP is a leading provider of pawn loans in the United States and Latin America. At our pawn stores we also sell merchandise, primarily collateral forfeited from pawn lending operations and used merchandise purchased from customers 43% of EZCORP total pawn stores are now in Latin America, specifically Mexico, Guatemala, El Salvador, Honduras, and Peru. Added 137 Latin America pawn stores in Q1FY18, 133 via acquisitions and 4 store
- penings
IPO Date 8/27/1991 Headquarters Austin, TX Market Capitalization
(52 Week Range as of 3/21/18)
$413m to $754m Share Price
(52 Week Range as of 3/21/18)
$7.60 to $13.85 Convertible Debt Due 2019 Bond Price
(52 Week Range as of 3/21/18)
92 to 107 Convertible Debt Due 2024 Bond Price
(Range from July 2017 offering completed)
101 to 153 Total Revenue in FY17 $748.0m Profit Before Tax in FY17 $43.2m Diluted Earnings Per Share in FY17 $0.62 Institutional Holdings 88% Index inclusion: Russell 2000, S&P SmallCap 600, S&P 1000, NASDAQ Composite United States 513 Latin America 383 Cash Max in Canada 27
PAWN STORE LOCATIONS as of 12/31/17 FINANCIAL SERVICES LOCATIONS as of 12/31/17 KEY STATISTICS
U.S. Pawn 57% Latin America Pawn 43%
EZCORP Pawn Store Count 12/31/17
Pawn 101: Our Pawn Growth Drivers
5
+
- =
=
INCOME STATEMENT ASSETS Purchases + Forfeitures
NET REVENUE TOTAL EXPENSES Profit Before Tax
Key Growth Drivers
Pawn Service Charges
#3 Pawn Loans Outstanding #2
Sales Gross Profit
#5
Pawn Loans Outstanding (PLO) is the most influential driver
- f EZCORP revenue and profitability. EZCORP continued
focus and investment in satisfying customers’ need for cash whenever they need it is driving PLO, Net Revenue and profitable growth
Inventory #4
Quality & Tenure of Store Manager
#1
Store Managers are important to customer and Team Member experience and store performance. Pawn Loans Outstanding are secured loans, typically small, and fully collateralized by tangible personal property. No personal recourse to customers or negative credit
- reporting. Same Store basis is the most relevant measure of pawn growth.
We earn Pawn Service Charge revenue on pawn loans which varies primarily based upon statutory rates by state and loan valuations. Inventory for retail sales occur through pawn loan forfeitures and purchases of customers’ merchandise. If customer does not repay, renew or extend a loan, the collateral is forfeited to us and becomes inventory available for sale to drive sales gross profit.
We serve a large market…
U.S. 20% of U.S. Households are underbanked (~25 million households)* 7% of U.S. Households are unbanked (~9 million households)* Latin America Growing consumer base Large underbanked and unbanked population
The opportunity is larger…
In addition to underbanked and unbanked households: There are many others who are “cash and credit constrained” The “cash and credit constrained consumer” does not have access to cash or credit to satisfy basic needs (and / or wants) at a particular point in time
6
Pawn Customer
* 2015 FDIC National Survey of Unbanked and Underbanked Households;” published October 2016
7
Initiatives To Drive Long-Term Growth
8
- Best-in-class systems
- Cloud-based infrastructure
- Upgraded IT will provide:
– Efficient integration of acquisitions – Streamlined team Member on- boarding and training – Speed to market of new capabilities – Ability to plug and play
- Performance based store incentive
program
- Process innovation
Strengthen Competitive Advantage in Customer Experience Leadership and PLO Growth Transforming Customer and Team Member Experience Creates Significant Opportunities
- Upgrading POS
- New “intelligent” predictive analytics
- f customer behavior and product
data to deliver improved experience to customers
- Continuous measurement of
customer experience and feedback
- Training, coaching & mentoring of
field team
Potential To Accelerate Growth Via Disciplined Store Acquisitions And New Stores
- 56% increase in pawn store count in
Latin America from 246 stores on 9/30/17 to 383 on 12/31/17
- Larger scale with 43% of total pawn
stores in Latin America, a potential high growth market
- Geographic diversification. Large
and fragmented markets.
- Quality management team in place
with in-country expertise
Initiatives to Drive Long-Term Growth Investing in Pawn Fundamentals
Continued market share gains and growth leadership Significant potential of store
- penings and acquisitions
Continued economic efficiency, scalability, strong margins and
- perating leverage
- Timely access to data
- Streamlined workflow
- Speed and scale deployments
- Cloud based infrastructure
- Access to new data sets
- Low capital intensity
- Customer behavior
analytics
- Predictive product pricing
- Big data
Systems Transforming Customer Experience
9
VELOCITY
- Data driven decision proliferation
- Speedy deployment of new products and services
- Speed to innovate new products and services based on customer data
- Ability to push accretive functionality to acquired targets
ECONOMIC EFFICIENCY
- Usage payment model
- Low capital intensity allowing efficient new market entry
- Low barrier to access big data analytics and insights
SCALABILITY
- Grow or shrink based on business cycles
- Accessibility of large data sets to drive customer insights
- Frictionless acquisition capability
- Ability to plug and play new customer centric capabilities
- Mobility
- On floor engagement (Tablets)
- Visibility and seamless movement of inventory
Value Today and Beyond
10
Upgraded POS
- Intuitive interaction
- Streamlined workflow
- Data accuracy
- Multi-form factor capability
New “Intelligent” Customer Grading
- Multi-dimensional criteria modeling
inclusive of customer historical performance
- Intuitive value assessment
New “Intelligent” Dynamic Pricing
- Internal and external data sources
- Real world market price verification
- Machine learning predictive
forecasting New Time Tracking & Workforce Management System
- Automated scheduling and
forecasting
- Overtime optimization
- Efficient counter coverage
Cloud Based Infrastructure
- Innovative technology roadmap
- Sophisticated disaster recovery capabilities
- Speed and scale deployments
- Frictionless global scale
New Big Data/Predictive Analytics Capability
- Competitive insights and
customer correlations
- Customer behavior modeling
- Inventory and discount “what if’s”
- Deep machine learning
Cloud Based Electronic Office
- Global footprint to enable seamless
communications
- State of the art security and
management New Enterprise Reporting & Business Intelligent System
- Effective sales and inventory tracking
- Daily sales and target attainment reporting
- Dynamic financial pro-forma forecasting
Customer Centric Information Technology Drives
VELOCITY, ECONOMIC EFFICIENCY & GLOBAL SCALABILITY
11
Upgraded POS New “Intellige nt” Custome r Grading New “Intelligen t” Dynamic Pricing New Time Tracking & Workforce Mgmt. System New Enterprise Reporting & Business Intelligent System Cloud Based Electronic Office New Big Data/Predic tive Analytics Capability Cloud Based Infrastructur e
Upgraded Systems Underway
Customer Record Aggregation “Intelligent” Customer Grading “Intelligent” Product Pricing
12
Upgraded POS
Upgraded Point of Sale System
- One screen rather than five look up screens to abstract
data
- All information consolidates on one screen
- No grids for manual insertion
- Loan to value is calculated and provided
- Pawnbroker can only adjust based on qualifying
questions and visual ques within defined loan value range
- Ensure consistent accurate loan to value by customer
- Systemic lending process
- Simplifies and accelerates new Team Member learning
curve
Benefits Upgraded POS brings data to Team Member that human brain is incapable of assembling!
Why EZCORP Is An Attractive Investment
EZCORP Investment Appeal
Proven Management Execution Accelerating Earnings Growth Attractive Industry Dynamics Geographic Diversification in High Growth Markets New Technologies To Accelerate Growth Market Leadership in Key Drivers of Growth
13
14
EZCORP Relative to Public Pawn Competitors Financial Performance
Acquisitions and Compound PLO Growth Drive Latin America Profit
15
Same Store PLO Growth
Two-Year Stacked YOY Growth
LATIN AMERICA PAWN
EZCORP Public Pawn Competitors
Amounts in this slide are adjusted for discrete items and constant currency. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.” Weighted average based on available information from each company’s public filings. This information may be determined or calculated differently by companies, limiting the usefulness of these measures for comparative purposes.
Latin America Net Revenue and Profit Before Tax
YOY Growth
Acquisitions, compound PLO growth, and expense control drives operating leverage EZCORP achieved 14 consecutive quarters of Latin America Pawn double-digit Same Store PLO growth YOY
*Includes stores acquired and new stores opened in Q1FY18
Accelerating EZCORP Latin America Pawn Performance
16 $50 $75 $100
2015 2016 2017 USD $000s
Pawn Loans Outstanding Per Store
EZCORP Public Pawn Competitors $30 $40
2015 2016 2017 USD $000s
Pawn Service Charges Per Store
EZCORP Public Pawn Competitors
All charts on this slide are twelve months ended September 30 in 2015, 2016, and 2017.
$50 $60 $70 $80 $90 $100
2015 2016 2017 USD $000s
Sales Per Store
EZCORP Public Pawn Competitors $10 $20 $30 $40
2015 2016 2017 USD $000s
Sales Gross Profit Per Store
EZCORP Public Pawn Competitors
Lending Disposition
Market Leading U.S. Same Store PLO Growth
17
Same Store PLO Growth
Two-Year Stacked YOY Growth
U.S. PAWN
EZCORP achieved nine consecutive quarters of market leading U.S. Pawn Same Store PLO growth YOY EZCORP
Amounts in this slide are adjusted for discrete items. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.” Weighted average based on available information from each company’s public filings. This information may be determined or calculated differently by companies, limiting the usefulness of these measures for comparative purposes.
U.S. Pawn Net Revenue and Profit Before Tax
YOY Growth
Strong Same Store PLO growth and expense control driving U.S. operating leverage
*Q1FY18 was first full quarter stores were affected by hurricanes Harvey and Irma
Public Pawn Competitors
EZCORP Same Store PLO up 3% in Dec’17 and Sept ’17 in stores unaffected by hurricanes Harvey and Irma
Market Leading EZCORP U.S. Pawn Performance
18
All charts on this slide are twelve months ended September 30 in 2015, 2016, and 2017. Public Pawn Competitors’ results are a weighted average based on public reports. Public Pawn Competitors’ 2016 per store averages not available on Pawn Service Charges, Sales, and Sales Gross Profit.
$250 $260 $270 $280 $290
2015 2016 2017 USD $000s
Pawn Loans Outstanding Per Store
EZCORP Public Pawn Competitors $80 $90 $100 $110 $120
2015 2016 2017 USD $000s
Pawn Service Charges Per Store
EZCORP Public Pawn Competitors $150 $160 $170 $180
2015 2016 2017 USD $000s
Sales Per Store
EZCORP Public Pawn Competitors $50 $60 $70
2015 2016 2017 USD $000s
Sales Gross Profit Per Store
EZCORP Public Pawn Competitors
Lending Disposition
Outstanding Performance vs. Competition
19
U.S. PAWN
Quarter Ended December 31, 2017
EZCORP Public Pawn Competitors Store Count 513 1068 Pawn Loans Outstanding per store $285 $259 Pawn Service Charges per store $116 $87 Average Monthly Yield 14% 11% Sales per store $178 $185 Sales Gross Profit per store $69 $63 Merchandise Sales Margin 38.7% 34.1% Inventory Turns 1.8x 2.7x EBITDA (YOY Growth) +3% (16)%
LATIN AMERICA PAWN
Quarter Ended December 31, 2017
EZCORP Public Pawn Competitors Store Count 383 971 Pawn Loans Outstanding per store $81 $70 Pawn Service Charges per store $45 $35 Average Monthly Yield 17% 14% Sales per store $60 $106 Sales Gross Profit per store $19 $38 Merchandise Sales Margin 31.7% 36.1% Inventory Turns 3.0x 4.4x EBITDA (YOY Growth) +31% +21%
Amounts in this slide are based on company GAAP results and per store amounts are in thousands.
20
EZCORP Financial Information From Recent Quarterly Results
Q1FY18 Highlights Growth Potential Being Realized
21
Amounts in this presentation are continuing operations only and comparisons are Q1FY18 relative to same period in prior year unless stated. Amounts in this slide are adjusted for discrete items and constant currency unless otherwise identified as GAAP. EZCORP Same Store amounts in this presentation exclude pawn stores acquired. EZCORP U.S. Same Store metrics in this presentation are stores unaffected by hurricanes Harvey and Irma unless stated. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”
1 3
U.S. Pawn consistent profit growth
2
- Profit before tax of $28m, up 4% despite the continuing short-term
impacts of hurricanes Harvey and Irma on PLO, PSC and sales
- Same Store PLO up 3% in stores unaffected by Hurricanes Harvey and
- Irma. PLO recovery from hurricanes continuing; expect return to normal
PLO levels after tax-refund season
- PLO per store relatively stable at $285k, despite impact of hurricanes
Harvey and Irma
Latin America Pawn accelerates growth trajectory
- Profit before tax more than doubled YOY to $9m
- PLO more than doubled to $30m
- Same Store PLO up 11%; 14 consecutive quarters of double-digit growth
- Latin America Pawn is now 24% of total pawn profit before tax, up from
13% in Q1FY17
- PLO per store up 34% to $79k
- Acquired 133 pawn stores in Latin America
- Opened four stores in Latin America in Q1FY18; expect to open
eight more in Q2FY18
- Compelling growth potential, attractive runway for store openings
and complementary acquisition opportunities in Latin America
- Larger scale with 43% of total pawn stores now in Latin America, a
high growth market
Pawn store acquisitions drive strong earnings
4
Adjusted EPS up 73%
- GAAP EPS up 53% to $0.23 and adjusted EPS up 73% to $0.26
- EBITDA up 21% to $27.1m and adjusted EBITDA up 25% to $27.3
- Merchandise margin increased 170bps to 37%
- GAAP net revenue up 9% to $122.4m
- GAAP PLO up 9%, to $177m and PSC up 11% to $76m
- Strong balance sheet with cash balance up 78% to $114m
22
Successful Execution of Business Strategy Drives Strong EBITDA Growth
Compound PLO Growth, Acquisitions, and Expense Control Driving EBITDA Growth
Amounts in this slide are in millions and are adjusted for discrete items and constant currency. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”
EBITDA Consolidated
EBITDA / Net Revenue 12% 15% 20% 22% # of Pawn Stores 754 759 759 896
Fix & Simplify Build Growth Platform Long-Term Growth
23
Increasing Operating Leverage
Amounts in this slide are in millions and are adjusted for discrete items and constant currency. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.” Acquired 133 pawn stores and built four pawn stores in Latin America in Q1FY18
Growth Potential Being Realized Proven Pawn Expertise and Outstanding Results in Growth Market Focused Execution Delivers PLO and Strong EBITDA Growth Geographic Diversification and Significant Growth Potential in Latin America
U.S. Pawn 57% Latin America Stores on 9/30/17 28% Acquired and built stores in LatAm in Q1FY18 15%
EZCORP Pawn Store Count 12/31/17
43% of EZCORP total pawn stores are in Latin America as of December 31, 2017, specifically Mexico, Guatemala, El Salvador, Honduras, and Peru
EBITDA Consolidated EBITDA Latin America Pawn EBITDA U.S. Pawn
24
Reduction in net interest expense due to higher interest income on promissory note associated with Grupo Finmart sale Eight consecutive quarters of YOY profit growth Net Revenue up 9% primarily on strong PSC performance Merchandise margin increased 170bps to 37% Strong operating leverage as 45% of net revenue growth flows to EBITDA
Outstanding Financial Performance
EZCORP GAAP Results
Strong performance in Q1 despite impact of hurricanes Increased operations expenses due to acquired
- stores. Improved 110bps to 68% of Net Revenue
Growth and expansion in Latin America driving significant increase in PLO Profit before tax is largest first quarter in five years
25
*Adjusted for discrete items and constant currency. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”
Adjusted EPS Up 73%
Strong operating leverage as EBITDA margin up 280bps and 56% of net revenue growth flows to EBITDA 10% PSC Growth and 6% Merchandise Gross Profit increase produced strong net revenue growth Consolidated merchandise margin increased 170bps to 37% Increased operations expenses due to acquired stores. Improved 130bps to 68% of Net Revenue Net Income is largest first quarter in five years Eight consecutive quarters of YOY profit growth
EZCORP Continuing Operations Adjusted Results*
Continued improvement in Corporate Expenses Successful pawn store acquisitions, strong
- rganic growth, and cost control deliver 59%
increase in profit before tax Adjusted EPS up 73%
26
+
- =
=
INCOME STATEMENT
Pawn Service Charges Total Up 103% to $16m
Sales Up 27% Sales Gross Profit Total Up 30% to $7m Merchandise Margin 32%
ASSETS
SAME STORE UP 17%
Purchases + Forfeitures
Pawn Loans Outstanding Total Up 114% Inventory Total Up 35%
SAME STORE UP 11%
NET REVENUE Up 73% to $23m TOTAL EXPENSES Up 64% to 15m PROFIT BEFORE TAX Up 106% to $9m
- Continued focus on customer experience led to Same Store
PLO up 11% as Same Store Pawn Service Charges increased 17% and Sales Gross Profit increased 9%
- PLO per store of $79k, up 34%
- PLO monthly yield of 17% vs 16%
- Inventory turns of 3.0x vs 2.6x
- Return on earning assets 160% vs 150%
Amounts in this slide are adjusted for discrete items and constant currency. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.” Sales Gross Profit includes Merchandise, Scrap Gross Profit and Other Revenue.
Quality Store Manager
SAME STORE UP 4%
GROSS PROFIT SAME STORE UP 9%
Acquired 133 pawn stores and opened four stores in Latin America in Q1FY18. Expect to open eight additional stores in Q2FY18. Attractive runway for continued store openings and acquisitions Initiatives underway to continue improving Net Revenue and profitability in the long term, including upgrading POS and analytics of customer behavior and product data
Accelerating Growth in Latin America With Two Acquisitions
Same store PLO up 11%; 14 consecutive quarters of double-digit growth Successful pawn store acquisitions, strong organic growth, and
- perating leverage deliver more than double profit before tax
to $9m
Latin America Pawn Q1FY18
Amounts in this slide are adjusted for discrete items and constant currency. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.” nm = not meaningful.
27
- Successful pawn store acquisitions, strong organic growth, and operating leverage deliver
more than double profit before tax to $8.7m
- PLO more than doubled to $30m; added 137 Latin America pawn stores in Q1FY18, 133 via
acquisitions and 4 store openings
Latin America Pawn
Accelerating Growth in Latin America With Two Acquisitions
Acquisitions, Compound Same Store PLO Growth, and Operating Leverage Delivering Profit Growth Latin America Pawn
*Includes stores acquired and new stores opened in Q1FY18
** *
Purchases + Forfeitures
Focused Execution Delivers PLO and Profit Growth
28
+
- =
=
INCOME STATEMENT
Pawn Service Charges Total Down 2% to $60m Sales Down 4% Sales Gross Profit Up 3% to $37m Merchandise Margin 39%
ASSETS
SAME STORE UP 3%*
GROSS PROFIT SAME STORE UP 6%*
Inventory Total Up 10% NET REVENUE Flat at $97m
- Continued focus on customer experience and business
execution led to PLO and profit growth
- PLO per store relatively stable at $285k, despite impact of
hurricanes Harvey and Irma TOTAL EXPENSES Down 2% to $69m PROFIT BEFORE TAX Up 4% to $28m
- PLO monthly yield consistent at 14%
- Inventory turns of 1.8x vs 2.1x
- Return on Earning Assets of 135% vs 140%
U.S. Pawn Q1FY18
Pawn Loans Outstanding Total Down 2%
SAME STORE UP 3%*
Quality Store Manager
SAME STORE UP 16%*
Serving and satisfying customers’ need for cash fuels continued Same Store PLO growth Merchandise margin increased 220bps to 39%
3% increase in Same Store PLO drove similar increase in pawn service charges Serving and satisfying customers’ need for cash fuels continued Same Store PLO growth
* Same Store metrics are stores unaffected by hurricanes Harvey and Irma. Amounts in this slide are adjusted for discrete items. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.” Sales Gross Profit includes Merchandise, Scrap Gross Profit, and Other Revenue.
Profit growth despite the continuing short-term impacts of hurricanes Harvey and Irma on PLO, PSC and merchandise sales 3% increase in Same Store PLO* drove similar increase in pawn service charges
29
U.S. Pawn
Amounts in this slide are adjusted for discrete items. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”
- Strong management execution and expense control drives profit before tax.
Solid results despite the continuing short-term impacts of hurricanes Harvey and Irma on PLO, PSC and merchandise sales
- Merchandise margin of 39%, up 220 bps; expect full fiscal year to be within our
target range of 35-38%
Focused Execution Delivers PLO and Profit Growth
Business Transformation Strong Management Execution and Expense Control Drives Profit Growth U.S. Pawn
*Q1FY18 was first full quarter stores were affected by hurricanes Harvey and Irma
Receiving Notes Receivable Payments Within Schedule
30
¹Interest income on notes receivable from AlphaCredit. ²Total Deferred Compensation Fee will be reduced to $10m if the notes are pre-paid on or prior to June 30, 2019.
Amounts above are in millions of U.S. dollars and based on exchange rates in effect historically or as of December 31, 2017 for all future amounts.
GAAP Interest Income From Notes¹ $14.7 $5.6 $0.8 $21.1
Detail: Amortization of Deferred Compensation Fee² $9.2 $4.0 $0.8 $14.0 Cash Interest Income $5.5 $1.6 $0.0 $7.1
$3.8 $3.8 $28.4 $28.0 $32.2 $56.4
FY18 FY19 FY20 Total
Notes Receivable
(Principal as of 1/31/2018) Notes Receivable Cash Received As of January 31, 2018 $0 $60.2
AlphaCredit has already paid $40m principal and interest owed to EZCORP in connection with the sale of Grupo Finmart We have received all payments to-date as contractually
- bligated
Expect to collect an additional $28.4m principal in the remainder of FY18 and $28.0m in FY19 in addition to interest and a deferred compensation fee of $14.0m, payable $6.0m in September 2019, $4.0m in March 2020 and $4.0m in September 2020²
31
Additional Information
32
Investor Resources
1 PLO monthly yield in FY17 2 Based on average exchange rate in FY17
Product Overview and Key Pawn Terms
Summary of Key Pawn Terms in FY17
United States Mexico Average Loan Size ~$100 - $120 ~1,100 pesos (or ~$582) PLO monthly yield1 14% per month 16% per month Loan Term 30-90 days, generally 30 days NET REVENUE BY PRODUCT
Pawn Service Charges 63% Other 1% Jewelry Scrapping Sales Gross Profit 2% Merchandise Sales Gross Profit 34%
33
Consolidated Net Revenue in FY17
34
Definition of Terms
Monthly PLO Yield = pawn service charges days in period average PLO X 365 Inventory Yield = sales gross profit days in period average net inventory X 365 Return on Earning Assets sales gross profit + PSC days in period average net inventory + average PLO X 365 Inventory Turnover = total cost of sales days in period average net inventory X 365 =
/ 12
EBITDA Margin = EBITDA net revenue
35
Latin America Store Map
GUATEMALA (73) HONDURAS (12) MEXICO (270) PERU (11)
EZCORP acquired 112 stores and built a store in Central America in Q1FY18 EZCORP’s 270 store presence in Mexico includes 21 stores acquired and 3 stores built in Q1FY18
Store count as of 12/31/17. *Calculated in constant currency.
EL SALVADOR (17)
- 383 EZCORP Latin America pawn store
locations, including 133 stores acquired in Q1FY18 in Mexico, Guatemala, El Salvador, Honduras, and Peru
- Attractive runway to expand general
merchandise pawn loans, continued store
- penings and acquisitions
- EZCORP achieved 14 consecutive quarters of
double-digit Same Store PLO growth YOY in Latin America*
EZCORP U.S. Pawn Store Map
36
EZCORP pawn platform supports geographic diversity of store mix Stable state regulation; rate setting authority is at state level
NY WA MT ND SD WY
ID
NM KS NE MO KY LA SC NC WV OH MI ME VT MA NH CT RI PA VA 2 3 8 GA 97 FL AL 5 2 MS 1 AR 1 OK 21 TX 218 AZ 20 CO 34 UT 9 NV 17 OR 5 MN 7 WI 3 IA 11 IL 21 IN 15 TN 13 N J D E MD
513 EZCORP Stores
Store count as of 12/31/17
2.875% Convertible Senior Notes Due 2024 Potential EPS Dilution
37
In July 2017, we issued $143.75 million aggregate principal amount of 2.875% Convertible Senior Notes Due 2024. The Convertible Notes are convertible into cash or shares of Class A Non-voting Common Stock, or any combination thereof, at our option subject to satisfaction of certain conditions and during certain periods, based on an initial conversion rate of 100 shares of Class A Common Stock per $1,000 principal amount of Convertible Notes (equivalent to an initial conversion price of $10.00 per share of
- ur Class A Common Stock).
We have included above an estimate of the incremental shares we would need to include in our calculation of fully diluted EPS using the “treasury stock” method of accounting, if our average share price is above $10.00 while the Convertible Notes due 2024 are outstanding.
Average Share Estimated Incremental Price for Period Dilutive Shares for Period 10.00 $
- 11.00
$ 1,306,818 12.00 $ 2,395,833 13.00 $ 3,317,308 14.00 $ 4,107,143 15.00 $ 4,791,667 16.00 $ 5,390,625 17.00 $ 5,919,118 18.00 $ 6,388,889 19.00 $ 6,809,211 20.00 $ 7,187,500
The following is provided for purposes of calculating the potentially dilutive shares to be included in accounting for diluted EPS at a hypothetical conversion price of $10 or higher:
At higher share prices above $20, there is a potential for further increase in dilution
Investor Relations Contact
38
Jeff Christensen, CPA Vice President, Investor Relations EZCORP, Inc. Email: jeff_christensen@ezcorp.com Phone: (512) 437-3545
39
GAAP to Non-GAAP Reconciliation
In addition to the financial information prepared in conformity with generally accepted accounting principles in the United States
- f America ("GAAP"), we provide certain other financial information that is adjusted to exclude the impact of restructuring and
restatement charges and other discreet items and to reflect the results of our Latin America Pawn operations on a constant currency basis. We believe that presentation of the non-GAAP financial information is meaningful and useful in evaluating and comparing our operating results across accounting periods and understanding the operating and financial performance of our
- business. We believe that the non-GAAP financial information reflects an additional way of viewing aspects of our business that,
when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our business. We provide non-GAAP financial information for informational purposes and to enhance understanding of our GAAP consolidated financial statements. You should consider the non-GAAP information in addition to, but not instead of or superior to, our results prepared in accordance with GAAP. Non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of that information for comparative purposes.
40
GAAP to Non-GAAP Reconciliation Q1 – Continuing Operations*
(B) (C) (A) (E) Footnote * - Includes immaterial presentation reclassifications and rounding Footnote (A) Amount includes $0.3m Hurricane Store Operating Expenses Impact Footnote (B) Amount includes $0.4m of Acquisition related Expenses Footnote (C) Amount includes $0.3m Gain on FX Footnote (D) Amount includes $0.3m Gain on FX Footnote (E) Amount includes $2.8m expense for revaluation of deferred tax assets upon tax reform and $1.6m credit for FIN 48 – expiration of statute of limitation on uncertain tax positions *We used the end-of-period rate for balance sheet items and the average closing daily exchange rate on a monthly basis during the appropriate period for statement of operations items. As the results of GPMX are not included in fiscal 2017, such results included on a constant currency basis reflect the actual exchange rates in effect during the current quarter without adjustment. The end-of-period Mexican peso to U.S. dollar exchange rate as of December 31, 2017 and 2016 was 19.7 to 1 and 20.7 to 1, respectively. The approximate average Mexican peso to U.S. dollar exchange rate for the three months ended December 31, 2017 and 2016 was 19.0 to 1 and 19.8 to 1, respectively, however our statement of operations constant currency results reflect the impact of monthly effects of exchange rates and so are not directly calculable from the above rates. (D)
41
GAAP to Non-GAAP Reconciliation Q1 – U.S. Pawn*
Footnote * - Includes immaterial presentation reclassifications and rounding Footnote (A) Amount includes $0.3m Hurricane Store Operating Expenses Impact
(A)
42
GAAP to Non-GAAP Reconciliation Q1 – Latin America Pawn*
Footnote * - Includes immaterial presentation reclassifications and rounding Footnote (A) Amount includes ~$0.1m Gain on FX We used the end-of-period rate for balance sheet items and the average closing daily exchange rate on a monthly basis during the appropriate period for statement of operations items. As the results of GPMX are not included in fiscal 2017, such results included on a constant currency basis reflect the actual exchange rates in effect during the current quarter without adjustment. The end-of-period Mexican peso to U.S. dollar exchange rate as of December 31, 2017 and 2016 was 19.7 to 1 and 20.7 to 1, respectively. The approximate average Mexican peso to U.S. dollar exchange rate for the three months ended December 31, 2017 and 2016 was 19.0 to 1 and 19.8 to 1, respectively, however our statement of operations constant currency results reflect the impact of monthly effects of exchange rates and so are not directly calculable from the above rates. (A)
43
Pawn Quarterly Growth Reconciliation*
Footnote * - Includes immaterial presentation reclassifications and rounding
44
Consolidated Growth Reconciliation*
Footnote * - Includes immaterial presentation reclassifications and rounding