Growth Through Superior Customer Experience
Investor Day December 13, 2018
Growth Through Superior Customer Experience Investor Day December - - PowerPoint PPT Presentation
Growth Through Superior Customer Experience Investor Day December 13, 2018 Preliminary Statements Forward Looking Statements This document contains certain forward-looking statements. These statements are based on the companys current
Growth Through Superior Customer Experience
Investor Day December 13, 2018
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
these forward-looking statements due to a number of uncertainties and other factors, including
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
Opening Remarks
Stuart Grimshaw Chief Executive Officer
4
Today’s Agenda
Opening Remarks Initiatives to drive long-term profitable growth Stuart Grimshaw, Chief Executive Officer Pawn Operations Differentiating factors that drive market share growth Joe Rotunda, Chief Operating Officer U.S. Pawn Significant scale and cash flow generation Eric Fosse, President, U.S. Pawn Latin America Pawn Scale and significant returns on store openings and acquisitions Francisco Kuthy, President, EZCORP Mexico Rodrigo Rodas, President, GPMX Systems / Technology Enhance customer engagement and returns with data and digitally driven future Mark DeBenedictus, Chief Customer Experience Officer Investor Day Recap Growth, returns, and strong cash flow Stuart Grimshaw, Chief Executive Officer Q&A
8:00 to 9:30
Small Roundtable and One-On-One Q&A EZCORP management and investors
9:30 to 10:00
Company Overview
5
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. 99% of total revenue is from pawn operations 47% of EZCORP total pawn stores are now in Latin America, specifically Mexico, Guatemala, El Salvador, Honduras, and Peru. Increased our Latin America store count by 84% (+207 stores) in FY18
U.S. Pawn 53% Latin America Pawn 47%
EZCORP Pawn Store Count 9/30/18
KEY STATISTICS
IPO Date 8/27/1991 Headquarters Austin, TX Market Capitalization (52 Week Range as of 12/4/18) $490m to $814m Share Price (52 Week Range as of 12/4/18) $8.97 to $14.95 Convertible Debt Due 2025 Bond Price (Range from May 2018 offering completed) 82 to 104 Convertible Debt Due 2024 Bond Price (52 Week Range as of 12/4/18) 110 to 138 Convertible Debt Due 2019 Bond Price (52 Week Range as of 12/4/18) 98 to 108 Total Revenue in FY18 $813.5m Profit Before Tax in FY18 $57.1m Basic Earnings Per Share in FY18 $0.73 Diluted Earnings Per Share in FY18 $0.69 Institutional Holdings 89% Index inclusion: Russell 2000, S&P SmallCap 600, S&P 1000, NASDAQ Composite
PAWN STORE LOCATIONS as of 9/30/18
United States 508 Latin America 453
FINANCIAL SERVICES LOCATIONS as of 9/30/18
Cash Max in Canada Total Store Locations 27 988
6
Successful Execution of Business Strategy Drives Strong Long Term 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
Fix & Simplify Build Growth Platform Long- Term Growth
7
profile
merchandise margin), includes Customer Grading and Dynamic Pricing
FY18 Recap
Proven management track record of execution and market share gains
Significant Increase in Latin America Store Count
8
FY2018 Beginning 246 Acquired 196 New 12 Closed 1 Total 453
U.S. Pawn 53% Latin America stores on 9/30/17 Latin America net stores acquired
in FY18
EZCORP Pawn Store Count 9/30/18
246
LatAm store count in FY18 to 453 stores
America as of September 30, 2018, specifically Mexico, Guatemala, El Salvador, Honduras, and Peru
LatAm countries provides springboard to growth within the high growth region, specifically Mexico, Guatemala, El Salvador, Honduras, and Peru
508 207
84% Increase in FY18
11.4% 11.8% 13.4% FY16 FY17 FY18
U.S. Pawn ROIC
9
Driving Higher Returns on Increasing LatAm Investment and Operating Leverage
14.4% 21.0% 18.8% FY16 FY17 FY18
Mexico Pawn ROIC
12.4% FY18 FY22
GPMX ROIC Acquired in FY18
1FY18 Mexico Pawn ROIC somewhat muted by impact of 10 stores opened and 84 stores acquired in Mexico in FY18.Return on Invested Capital (ROIC) is defined as Net Operating Profit After Tax (NOPAT) as a percent of total investment (including acquisition price, CapEx, and growth in working capital).
LATIN AMERICA PAWN
Investments that expand free cash flow growth and highest long-term return on capital
U.S. PAWN ~25%
LATIN AMERICA INVESTMENTS New Stores Acquisitions Relocations Target ROIC 5-Year ~35% ~25% ~30%
1
Investment In Business
10
207
Cash Flow and Investment In Business
FY16 FY17 FY18
Net Cash From Operating Activities $68.1 $58.0 $88.7 Fund PLO Growth (13.0) (15.6) (18.9) Operating Cash Flow 55.1 42.4 69.8 AlphaCredit Principal Repayments
29.5 32.4 Cash Flow Including AlphaCredit 55.1 71.9 102.2 Capital Expenditures (13.3) (25.0) (40.5) Cash Flow After Capital Expenditures $41.8 $46.9 $61.7
$68.1 $58.0 $88.7
Cash Flow Up 53% YOY in FY18
$11 FY16 FY17 FY18
1Operating activities presented on Statements of Cash Flows. 2$32.4m principal repayments excludes $5.6 cash interest received from AlphaCredit in FY18. 3Investments in new stores, POS, leveraging predictive analytics, and migration to cloud computing.Amounts in this slide are in millions.
$11.1 $13.2 $16.2 AlphaCredit Principal Repayments CapEx
FY18 Receipts From AlphaCredit Invested In Business
Discretionary Reinvestment In Stores Other Investments For Growth Maintenance CapEx $32.4 $40.5
1 3 2
11
EZCORP will also receive cash flow from operations and Alpha Note Payments available for these same purposes. We allocate capital to opportunities assuring any resulting ROIC significantly exceeds our WACC, to drive EPS accretion. Examples in this presentation of investments in acquisitions, new stores, relocations, etc. demonstrate this discipline and the
Cash Available For Investments
Amount Cash balance as of 9/30/18 $286 Cash convertibles due in June 2019
Remaining 91 Cash to run daily operations with a safety margin, fund loan growth, etc.
Resulting capital available for acquisitions, new stores, etc. ~$20 to $40
AAssumes cash convertible notes due in June 2019 are paid in cash. BWould be more if some or all of cash convertible notes due June 2019 are refinanced rather than paid in cash.$ Millions
B B A
12
Initiatives to Drive Continued Long-Term Profitable Growth and Shareholder Return
EZCORP’s Vision “To be the market leader in North America, within three years, in responsibly and respectfully meeting our customers’ desire for access to cash when they want it.” Stuart Grimshaw, CEO of EZCORP, July 29, 2015 Evolution, Growth and Returns
Customer experience leadership and market share gains create significant opportunities
Scale and continued significant returns on store openings and acquisitions in high growth markets
*After tax, inclusive of full GAAP interest expense of convertible debt.
13
Operations
Joe Rotunda Chief Operating Officer
We serve a large market…
19% of U.S. households are underbanked (~24 million households)A Supplement their bank account with alternative financial services 7% of U.S. households are unbanked (~8 million households) A Don’t have a bank account 63% of Mexico population (~60 million people) and 45% of the remainder of LatAm population are unbankedB
The opportunity is larger…
In addition to underbanked and unbanked households: There are many others who are “cash and credit constrained” attributable to psychographic attitudes, aspirations, and other psychological criteria The “cash and credit constrained consumer” has inadequate access to cash or credit to satisfy basic needs (and / or wants) at a particular point in time We estimate ~one-third of U.S. Households are “cash and credit constrained” and larger in Latin America
14
Our Customer
A2017 FDIC National Survey of Unbanked and Underbanked Households;” published October 2018. BWorld Bank - Demirguc-Kunt et al., 2018. Global Financial Inclusion Database, World BankCash and Credit Constrained Consumers’ Access to Cash
15
CUSTOMER RELATIONSHIP DRIVEN We’re there when they need us
EZCORP LOAN COUNTER
RETAIL SALES & SALES GROSS PROFIT
FORFEITS
PAWN SERVICE CHARGES
Provide Cash to Customer
CUSTOMER VISIT
BUY PRODUCT
From Customer
DECISION PAWN OR SELL DECISION REDEEM OR FORFEIT
Our Differentiating Factor
16
Today: Best in Industry Analytics
17
PRODUCT
Historic [General Merchandise (GM)]:
“model number” and “key attributes”
with the same “key attributes” Direct Input [Jewelry & GM]:
Physical Evaluation [All]:
3 tiers
CUSTOMER
value” multiplier of “resale value”
Today: Best in Industry Analytics Applied to a Manual “Lending Grid” Provides Product Analytics and Access to Customer Transaction History
Results in “Resale Product Price” Results in “Loan Value Range” DATA ANALYTICS
Transitioning to Automated Lending Grids
AUTOMATED
LOAN VALUE RANGE
AUTOMATED
Benefits:
POS2: “Automated Lending Grids” Tomorrow: Move Toward “Intelligent” Lending
18
Drivers to Long-Term Growth Investing in Pawn Fundamentals
19 Customer endorsement Record of market share gains Attractive industry dynamics International opportunity Incentives, rewards, and coaching Team Members Meeting customers’ need for cash Quality and scalability
CUSTOMER EXPERIENCE LEADERSHIP
Drives Strong Competitive Advantage
Diversified geographic footprint with continuing opportunities for store openings and acquisitions in high growth markets
20
U.S. Pawn Operations
Eric Fosse President, U.S. Pawn
EZCORP U.S. Pawn Store Map
21
EZCORP pawn platform supports geographic diversity of store mix Massive and highly fragmented market 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 2 8 GA 96 FL AL 5 MS 1 AR 1 OK 21 TX 217 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
508 EZCORP Stores
Store count as of 9/30/18
U.S. Pawn Taking Market Share!
22
EXCELLING IN SERVING AND SATISFYING CUSTOMERS’ NEEDS
Same Store PLO Growth¹
Two-Year Stacked YOY Change
¹Weighted 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.
2EZCORP Same Store PLO in stores unaffected by Hurricanes Harvey and Irma were +3%, +2%, -1%, and +2% in the quarters one to four in FY18.Amounts in this slide are based on company GAAP results, average store count, and per store amounts are in thousands.
EZCORP Public Pawn Competitor
PLO is the most influential driver of EZCORP revenue and profitability
2 2 2 2U.S. Pawn Scale and Asset Quality!
23
SUPERIOR STORE PERFORMANCE
Quarter Ended Sept 30, 2018
EZCORP
Public Pawn Competitor EZCORP Relative to Competitor Store Count 508 1070 EBITDA (YOY Growth) 15% 5% 3x Net Revenues per store $188 $144 31% Pawn Loans Outstanding per store $305 $261 17% Pawn Service Charges per store $124 $87 43% Average Monthly PLO Yield 14% 11% 300bps Sales per store $158 $151 5% Sales Gross Profit per store $61 $56 9% Merchandise Sales Margin 38.6% 36.8% 180bps Inventory Turns 1.9x 2.5x (.6x)
Amounts in this slide are based on company GAAP results, average store count, and per store amounts are in thousands.
EXCELLING IN SERVING AND SATISFYING CUSTOMERS’ NEEDS
24
U.S. Pawn Strong Cash Flow Generation With Low Maintenance CapEx
Drivers to increase free cash flow and continue capturing market share:
the store base
programs
“Intelligent” Customer Grading, and “Intelligent” Dynamic Pricing That will drive higher:
$56.1 $64.6 $78.3 $1.7 $5.0 $3.2
FY16 FY17 FY18 Operating Cash Flow After Tax Maintenance CapEx
1 2
$ Millions
25
Latin America Operations
Francisco Kuthy President, EZCORP Mexico Rodrigo Rodas President, GPMX
MEXICO (340)
26
Latin America Pawn Store Map
HONDURAS (12) GUATEMALA (74) EL SALVADOR (17)
store count in FY18
Acquired 196 stores New 12 stores Closed 1 store Total 207 stores
246 Stores on 9/30/17
207 stores added in FY18
in LatAm
PERU (10)
Latin America Pawn Per Store Economics vs. Competition
27
SUPERIOR EBITDA GROWTH
Quarter Ended Sept 30, 2018
EZCORP
Public Pawn Competitor EZCORP Relative to Competitor Store Count 453 1346 EBITDA (YOY Growth) 86% 2% 43x Net Revenues per store $59 $59 Equal Pawn Loans Outstanding per store $96 $81 19% Pawn Service Charges per store $43 $33 30% Average Monthly PLO Yield 15% 15% Equal Sales per store $54 $75 (28%) Sales Gross Profit per store $17 $27 (37%) Merchandise Sales Margin 31.2% 35.5% (430bps) Inventory Turns 2.7x 3.7x (1.1x)
Amounts in this slide are based on company GAAP results, average store count, and per store amounts are in thousands.
EXCELLING IN SERVING AND SATISFYING CUSTOMERS’ NEEDS
New Store Performance Relentless Execution and Leader in Customer Satisfaction
negative YOY change at competitor
Remarkable PLO & EBITDA Growth
Why Mexico is a Key Region for EZCORP
28
Amounts in MXP 000’s.
Breakeven
months
By Month
ROIC 1Year
New Store Performance
Analysis includes 20 new stores in Mexico in the last 24 months
29
New Store Performance Successful Acquisition Strategy Relentless Execution and Leader in Customer Satisfaction
negative YOY change at competitor
Remarkable PLO & EBITDA Growth
Why Mexico is a Key Region for EZCORP
Amounts in MXP 000’s.
30
Successful Acquisition Strategy in Mexico
Source of PLO Growth $169 in 2018
Profitability Improvement Of Acquisitions
PLO
NR PSA(1) PBT PSA(2)
EZ Legacy 18% $4.7 $1.6 Total Acq 12% $2.7 $1.1 Growth Opp. 600bps 74% 45%
Expected 5 yr. Avg. ROIC on Acquisitions
Amounts in millions MXP
PLO Growth EZ Mexico 10% Acqusitions 34% Total 44%
FY18
31
represents (~60 million). Higher than remainder of LatAm at 45% and USA at 7%(2)
Growth Opportunity
Mexico Pawn Market
industry(1)
1,122 locations
density cities(4)
Source 1 - ITAM Centro de Estudios de Competitividad, Perspectivas de la Industria Prendaria, Abril 2018, 2 - World Bank - Demirguc-Kunt et al., 2018, Global Financial Inclusion Database, World Bank, 3 - PROFECO registration data and Internal reports, 4 - INEGI
Large Unbanked Population Pawn Industry Penetration Massive and Fragmented Market
Market share by stores
EZCORP Mexico, 5% First Cash, 19% Donde, 5% NMP, 5% Montepio, 3% Mazatlan, 2% P Seguro, 2% Presta Facil, 3% 16 other large operators >50 stores, 16% ~ 900 other Small Operators <50 stores, 41%
32
GPMX: Significant Returns and EBITDA Growth in First Year Since Acquisition
*Return on Invested Capital (ROIC) is defined as Net Operating Profit After Tax (NOPAT) as a percent of total investment (acquisition price, CapEx,, and growth in working capital since acquisition).
38% EBITDA increase
Quick adoption of best practices and changes in business model Expanding pawn lending on general merchandise fueled lending and sales growth
30%+ Target ROIC Store Investments
Increased size of 2 stores and relocated 7 stores with target ROIC of +30%* by year 5 Opened first large format (>3500 sq.ft.) store with target ROIC of 35%+ by year 5
12%* First Year ROIC*
Delivered first year ROIC on GPMX acquisition of 12%* On track for year 5 ROIC of ~25%* relative to EZCORP weighted average cost of capital of ~9%
Replicable Earnings Expansion Strategy
33
GPMX Enhancements to Business Model – Store Relocation
Before After
CHANGES:
lending
Changes to stores have driven significant growth on PLO and sales
34
GPMX Enhancements to Business Model – New Stores
35
Latin America Expansion Opportunities
New stores breakeven in 8 months Expect to add 100 to 200 stores in Latin America in FY19 through acquisition and new store growth, and expand and relocate some existing stores particularly in GPMX
Type Target ROIC 5 Yr New Stores ~35% Acquisitions ~25% Relocations ~30%
36
37
Systems / Technology
Mark DeBenedictus Chief Customer Experience Officer
New Time Tracking & Workforce Mgmt. System New Enterprise Business Intelligence System New Cloud Based Electronic Office New Big Data/Predictive Analytics Capability New Cloud Based Infrastructure
2018 to 2019: Year to Year Accomplishments
38
2018
Upgraded POS New “Intelligent” Customer Grading New “Intelligent” Dynamic Pricing
Upgraded POS
New “Intelligent” Customer Grading New “Intelligent” Dynamic Pricing New Time Tracking & Workforce Mgmt. System New Enterprise Business Intelligence System New Cloud Based Electronic Office New Big Data/Predictive Analytics Capability New Cloud Based Infrastructure
2019
Completed In Deployment
Upgraded POS (POS2) Moment of Truth: Getting Our Customer the Cash They Need
39
New POS
Progress To Date ✓ Deployed to select stores in 4 U.S. states and Mexico ✓ Minimize impact on store
✓ Roll out tempered to ensure highest quality – will continue into 2019 ✓ Added capability/functionality ✓ Focus on customer experience
POS2
Why POS2 – Getting Our Customers the Cash They Need Faster
40
Delivers a better experience to our customer by:
see the total customer history on one screen
quickly assimilate new employees in systems and processes – months to days/week
Processes can be executed faster through:
consolidated views, and automated processes
extend/renew our most valuable customers – get them their cash
Added capability to reduce the burden of guess work by:
Team Members to be trained on pricing a complex set of goods
velocity to maximize LTV and pricing discounting
business via acquisitions
Higher PLO yield, inventory turns, sales gross profit and sales margin
POS1 Experience - Multiple Screens and Clicks for Complete Customer View
41
POS2 Experience - Comprehensive Customer Dashboard on One Screen
Aggregated Customer ID
Complete view of customer’s transaction history
Category Based Redemption Data
Top Volume Redemption Category Drill Downs
Color coded value labels for quick reference
Lifetime Lending and Retail History
42
POS1 Efficiency- Separate Screen with Multiple Clicks for Each Loan Extension
43
Cascading Payment Feature
Applies the same payment choices to all pending loans (time period or cash amount) Legacy POS requires data entry for each pending payment
Juan Ramos
POS2 Efficiency – Faster Transactions for High Value Customers
44
POS1 Functionality - Many Data Sources Drive Pricing Complexity Requiring Significant Team Member Effort & Skill
45
POS2 Functionality - Automated Loan to Value Based on Dynamic Pricing and Pickup Rate
Customer Dashboard Persist Throughout Transaction
market value of collateral
as loan value is modified visually demonstrating impact of lending decision to margin %
System Provides Lending Range Guidance Dynamic Pricing Indicates the Confidence of the Item Match
46
POS2 - Faster, Better Speed to Cash Using Intelligent Data Sequencing
San Antonio Regional Director of Operations
“Saves time, Management can focus on coaching and driving the business.” “We can now process multiple extensions with minimal clicks, this saves time and improves
stronger TM contributions.” “The new Loan Walk Report provides more detailed information compared to the old POS. This helps our SM’s to identify opportunities faster so that lending behaviors are aligned with company expectation. This is a great tool to support SM’s to build quality PLO growth.”
Experience
Efficiency
Functionality
47
San Antonio Regional Director of Operations
48
“Intelligent” Customer Grading & “Intelligent” Dynamic Pricing
49
Progress To Date
✓ Gen 0 - base models are in place and automated ✓ Gen 1 Next Phase - dynamic models and artificial intelligence ✓ POC completed ✓ Models finalized ✓ Business rules in definition
New POS
New “Intelligent” Customer Grading
New “Intelligent” Customer Grading New “Intelligent” Dynamic Pricing Why “Intelligent” Customer Grading & “Intelligent” Dynamic Pricing
✓ Increasing Yield ✓ Loaning more to customers who deserve more ✓ Maximizing sales gross profit through moving inventory faster
Rich Data to Drive Yield & Increase Sales Velocity
Customer Data Product Data
Advanced
Machine Learning Customer Risk Modeling
How Much Should I Lend?
The Pricing “Brain”
“Intelligent” Dynamic Pricing “Intelligent” Customer Grading
50
GEN0
Evolution from a simple rules-based approach to a machine learning credit decisioning solution
GEN1
Customer Data Product Data Advanced Machine Learning Customer Risk Modeling
GEN1 Automated Data- Driven Lending Solution
Machine Learning algorithms find latent customer behavior patterns to predict loan
lending decisions
Results from Machine Learning models are used to generate customer credit scores from which we derive
that minimize risk and drive yield
How Much Should I Lend?
Product Features Include:
Data from 7.5M loans, 220M data points and 300+ features
Customer Grading Models – Predicting Customer Behavior to Increase Yield
51
Evolution from a simple pricing approach to an AI driven pricing solution
Today Tomorrow
Pricing Tables – Updated Manually and Use Limited Product Attributes Discount Cadence – All Locations and No Seasonality Considerations
The Pricing “Brain”
produces item, location and seasonal specific pricing to optimize sales velocity
Price Elasticity Curve (42’ Phillips LCD TV)
Internal Data + External Data Sets + Extended Product Descriptions = The Pricing “Brain”
derived from 4M historical transactions
algorithms increase pricing accuracy
from every transaction
Simplistic, Hardcoded, Fixed Parameters & Single Configuration for all locations
Existing Price
Item sold for $150
Predicted Optimal Price
% % % % % %
Leveraging AI to Maximize LTV & Sales Velocity
52
What We Are Exploring
to create a more robust presence in our customers financial life cycle
experience and to provide adjacent services, fulfilling our customers financial needs
experience
What We Know
growing)
are unique and valuable
population
engagement and fulfillment
relationship and deliver value to our customers credit and cash needs life cycle
Enhancing the Future Pawn Experience by Developing an Alternative Digitally Driven Future
53
Coming Soon What’s the Value? - Driving Customer Acquisition
54
55
Investor Day Recap
Stuart Grimshaw Chief Executive Officer
56
delivering market share gains and significant opportunities
gains
$88.7m in FY18 with low maintenance CapEx
growth, new stores and acquisitions
cost of capital
driven future
Investor Day Recap
57
Additional Information
58
Investor Resources
59
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
60
GAAP to Non-GAAP Reconciliation
In addition to the financial information prepared in conformity with generally accepted accounting principles in the United States of 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
performance of our business. We believe that the non-GAAP financial information reflects an additional way
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.
61
GAAP to Non-GAAP Reconciliation Q4 – Continuing Operations*
(B) (C) (A) (E) Footnote * - Includes immaterial presentation reclassifications and rounding Footnote (A) Amount excludes $0.2m of acquisition expenses Footnote (B) Amount excludes $11.7m impairment on CCV investment and $0.1m loss on FX Footnote (C) Amount excludes tax impact of items listed above and $2.0m expense from revaluation of DTA as a result of tax reform Footnote (D) Amount excludes $0.2m Net Revenue Impact from Hurricanes Harvey and Irma Footnote (E) Amount excludes Hurricane Store Operating Expenses Impact Footnote (F) Amount excludes Acquisition Expenses Footnote (G) Amount excludes 1) $0.5m Empeño Credit and $2.5m Corporate Credit from Restructure of Grupo Notes Receivable, 2) $5.2m expense from debt extinguishment costs reclass
from Fortress notes and pay-down of 2019 converts Footnote (H) Amount excludes tax impact of items above *Constant currency results reported herein are calculated by translating consolidated balance sheet and consolidated statement of operations items denominated in Mexican pesos to U.S. dollars using the exchange rate from the prior-year comparable period, as opposed to the current period, in order to exclude the effects of foreign currency rate fluctuations. 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. The end-
exchange rate for years ended September 30, 2018 and 2017 was 19.0 to 1 and 19.1 to 1, respectively. Our statement of operations constant currency results reflect the monthly exchange rate fluctuations and so are not directly calculable from the above rates. 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) (F) (G) (H)
62
GAAP to Non-GAAP Reconciliation Q4 – U.S. Pawn*
Footnote * - Includes immaterial presentation reclassifications and rounding Footnote (A) Amount excludes $0.2m Net Revenue Impact from Hurricanes Harvey and Irma Footnote (B) Amount excludes Hurricane Store Operating Expenses Impact Footnote (C) Hurricane adjusted EBITDA of $30.3m includes estimated impact of hurricanes of $0.5m and discrete technology/business change related costs of $0.5m
(B) (A) (C)
63
GAAP to Non-GAAP Reconciliation Q4 – Latin America Pawn*
Footnote * - Includes immaterial presentation reclassifications and rounding Footnote (A) Amount excludes Empeño Credit from Restructure of Grupo Notes Receivable * Constant currency results reported herein are calculated by translating consolidated balance sheet and consolidated statement of operations items denominated in Mexican pesos to U.S. dollars using the exchange rate from the prior-year comparable period, as opposed to the current period, in order to exclude the effects of foreign currency rate fluctuations. We used the end-
Mexican peso to U.S. dollar exchange rate as of September 30, 2018 and 2017 was 18.7 to 1 and 18.2 to 1, respectively. The approximate average Mexican peso to U.S. dollar exchange rate for years ended September 30, 2018 and 2017 was 19.0 to 1 and 19.1 to 1, respectively. Our statement of operations constant currency results reflect the monthly exchange rate fluctuations and so are not directly calculable from the above rates. 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. The comparable Q4FY18 same store GAAP figures are PLO of 4%, inventory, net of -5%, PSC revenues of 4% and sales & scrap gross profit of 18%. (A)
64
GAAP to Non-GAAP Reconciliation FY – Continuing Operations*
(B) (C) (A) (F) Footnote * - Includes immaterial presentation reclassifications and rounding Footnote (A) Amount excludes $0.1 of acquisition expenses for Empeño Footnote (B) Amount excludes $0.7m of Acquisition Expenses Footnote (C) Amount excludes $11.7m impairment on CCV investment, $5.2m Legal Settlement Credit, $0.1m Asset Disposal and ~$0.2m in FX Gain Footnote (D) Amount excludes tax impact of items listed above and net $4.8m gain from reversal of Fin-48 reserves as well as $4.7m expense from revaluation of DTA as a result of tax reform Footnote (E) Amount excludes Shrink Net Revenue Impact from Hurricanes Harvey and Irma Footnote (F) Amount excludes $0.9m Hurricane Store Operating Expenses Impact Footnote (G) Amount excludes $1.1m in organizational realignment expenses and Acquisition Expenses Footnote (H) Amount excludes $0.4m Gain on FX and $0.2m Loss on Disposal of Assets Footnote (I) Amount excludes 1) $0.5m Empeño Credit and $2.5m Corporate Credit from Restructure of Grupo Notes Receivable, 2) $5.2m expense from debt extinguishment costs reclass from Fortress notes and pay-down of 2019 converts Footnote (J) Amount includes tax impact of items listed above * Constant currency results reported herein are calculated by translating consolidated balance sheet and consolidated statement of operations items denominated in Mexican pesos to U.S. dollars using the exchange rate from the prior-year comparable period, as opposed to the current period, in order to exclude the effects of foreign currency rate fluctuations. 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. The end-of- period Mexican peso to U.S. dollar exchange rate as of September 30, 2018 and 2017 was 18.7 to 1 and 18.2 to 1, respectively. The approximate average Mexican peso to U.S. dollar exchange rate for years ended September 30, 2018 and 2017 was 19.0 to 1 and 19.1 to 1, respectively. Our statement of operations constant currency results reflect the monthly exchange rate fluctuations and so are not directly calculable from the above rates. 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) (G) (H) (I) (E) (J)
65
GAAP to Non-GAAP Reconciliation FY – U.S. Pawn*
Footnote * - Includes immaterial presentation reclassifications and rounding Footnote (A) Amount excludes $0.1m of asset write-off for sold stores Footnote (B) Amount excludes Shrink Net Revenue Impact from Hurricanes Harvey and Irma Footnote (C) Amount excludes Hurricane Store Operating Expenses Impact Footnote (D) Hurricane adjusted EBITDA of $125.5m includes estimated impact of hurricanes of $6.9m and discrete technology/business change related costs of $2.5m
(A) (B) (C) (D)
66
GAAP to Non-GAAP Reconciliation FY – Latin America Pawn*
Footnote * - Includes immaterial presentation reclassifications and rounding Footnote (A) Amount excludes $0.1 of acquisition expenses for Empeño Footnote (B) Amount excludes ~$0.1m gain on FX Footnote (C) Amount excludes $0.5m credit from Restructure of Grupo Notes Receivable * Constant currency results reported herein are calculated by translating consolidated balance sheet and consolidated statement of operations items denominated in Mexican pesos to U.S. dollars using the exchange rate from the prior-year comparable period, as opposed to the current period, in order to exclude the effects of foreign currency rate fluctuations. We used the end-
Mexican peso to U.S. dollar exchange rate as of September 30, 2018 and 2017 was 18.7 to 1 and 18.2 to 1, respectively. The approximate average Mexican peso to U.S. dollar exchange rate for years ended September 30, 2018 and 2017 was 19.0 to 1 and 19.1 to 1, respectively. Our statement of operations constant currency results reflect the monthly exchange rate fluctuations and so are not directly calculable from the above rates. 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) (B) (C)
67
Consolidated Growth Reconciliation*
Footnote * - Includes immaterial presentation reclassifications and rounding Mexico Pawn PLO PSA CAGR of 10.8% from 2015 to 2018 on a constant currency basis was 7.5% on a GAAP basis Mexico Pawn EBITDA PSA CAGR of 45% from 2015 to 2018 on a constant currency basis was 32.6% on a GAAP basis Mexico Pawn PLO growth for fiscal 2018 of 10% on a constant currency basis was 7% on a GAAP basis Mexico Pawn acquired PLO growth for fiscal 2018 of 34% on a constant currency basis was 38% on a GAAP basis Mexico Pawn total PLO growth for fiscal 2018 of 44% on a constant currency basis was 31% on a GAAP basis