View:
Download DOC
Download PDF
Download XLS
Document

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K

Current Report
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

July 27, 2017
(Date of Report - Date of Earliest Event Reported)
https://cdn.kscope.io/65d551ad6778b43c8b3df6505641ca36-firstcashlogo.jpg
FIRSTCASH, INC.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)
001-10960
(Commission
File Number)
75-2237318
(IRS Employer
Identification No.)

1600 West 7th Street, Fort Worth, Texas 76102
(Address of principal executive offices, including zip code)

(817) 335-1100
(Registrant’s telephone number, including area code)

NONE
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
o    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company    o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    o


Item 2.02 Results of Operations and Financial Condition.

On July 27, 2017, FirstCash, Inc. (the “Company”) issued a press release announcing its financial results for the three and six month periods ended June 30, 2017 and the Board of Directors’ declaration of a third quarter cash dividend of $0.19 per common share (the “Earnings Release”). The Earnings Release is attached hereto as Exhibit 99.1 and is incorporated by reference in its entirety into this Item 2.02.

The information provided in this Item 2.02, including the Earnings Release, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by the specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.
 
(d) Exhibits:
 
 
 
 
 
 
99.1
Press release, dated July 27, 2017, announcing the Company's financial results for the three and six month periods ended June 30, 2017.




2

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dated: July 27, 2017
FIRSTCASH, INC.
 
(Registrant)
 
 
 
/s/ R. DOUGLAS ORR
 
R. Douglas Orr
 
Executive Vice President and Chief Financial Officer
 
(As Principal Financial and Accounting Officer)

EXHIBIT INDEX

Exhibit Number
Document
99.1
Press release, dated July 27, 2017, announcing the Company's financial results for the three and six month periods ended June 30, 2017.


3
Exhibit

EXHIBIT 99.1
https://cdn.kscope.io/65d551ad6778b43c8b3df6505641ca36-firstcashlogo.jpg
FirstCash Reports Second Quarter Earnings Results;
Declares Quarterly Dividend and Raises 2017 Full Year Guidance
____________________________________________________________

Fort Worth, Texas (July 27, 2017) -- FirstCash, Inc. (the “Company”) (NYSE: FCFS), the leading international operator of almost 2,100 retail pawn stores in the U.S. and Latin America, today announced revenue, net income and earnings per share for the three and six month periods ended June 30, 2017. In addition, the Company raised its 2017 full year earnings guidance and declared a $0.19 per share quarterly dividend payable on August 31, 2017 to stockholders of record as of August 15, 2017.

Mr. Rick Wessel, chief executive officer, stated, “We posted stronger than expected second quarter results that continue to be driven by exceptional revenue growth in Latin America, an improved U.S. operating environment and further realization of merger synergies. Same-store Latin America core pawn revenue, which is composed of pawn lending fees and retail merchandise sales, increased 11%, or 14% on a constant currency basis, compared to the prior year quarter while the legacy First Cash U.S. business continued to improve with core same-store revenues increasing 1% driven by a 5% increase in same-store pawn fees.

“During the quarter we also completed a $300 million bond offering that enabled us to redeem and repurchase our previously issued $200 million bonds and provides funding and greater flexibility for future dividends and share buybacks. Concurrent with the bond offering, the Company initiated a $100 million share repurchase authorization and already repurchased approximately $16 million, or 290,000 shares, during the second quarter,” Mr. Wessel concluded.

Earnings Highlights
•
The Company reported the following consolidated results for the three and six months ended June 30, 2017. Adjusted measures exclude merger related expenses, the loss on extinguishment of debt as a result of the senior notes refinancing and other adjustments, which are further described and reconciled in the detailed reconciliation of non-GAAP financial measures provided elsewhere in this release (in thousands, except per share amounts):
 
 
Three Months Ended June 30,
 
 
2017
 
2016
 
 
As Reported
 
Adjusted
 
As Reported
 
Adjusted
 
 
(GAAP) *
 
(Non-GAAP)
 
(GAAP) *
 
(Non-GAAP)
Revenue
 
$
416,629

 
$
416,629

 
$
181,979

 
$
181,979

Net income
 
$
15,239

 
$
25,130

 
$
11,673

 
$
14,324

Diluted earnings per share
 
$
0.32

 
$
0.52

 
$
0.41

 
$
0.51

EBITDA (non-GAAP measure)
 
$
41,349

 
$
57,049

 
$
26,295

 
$
30,374

Weighted avg diluted shares
 
48,289

 
48,289

 
28,243

 
28,243


*
Other than EBITDA, which is a non-GAAP financial measure. See the detailed reconciliation of non-GAAP financial measures provided elsewhere in this release.



 
 
Six Months Ended June 30,
 
 
2017
 
2016
 
 
As Reported
 
Adjusted
 
As Reported
 
Adjusted
 
 
(GAAP) *
 
(Non-GAAP)
 
(GAAP) *
 
(Non-GAAP)
Revenue
 
$
864,205

 
$
864,205

 
$
365,182

 
$
365,182

Net income
 
$
47,884

 
$
58,183

 
$
24,847

 
$
27,758

Diluted earnings per share
 
$
0.99

 
$
1.20

 
$
0.88

 
$
0.98

EBITDA (non-GAAP measure)
 
$
113,620

 
$
129,967

 
$
55,079

 
$
59,558

Weighted avg diluted shares
 
48,345

 
48,345

 
28,242

 
28,242


*
Other than EBITDA, which is a non-GAAP financial measure. See the detailed reconciliation of non-GAAP financial measures provided elsewhere in this release.

•
As reported (GAAP) net income for the quarter and six months ended June 30, 2017 increased 31% and 93%, respectively, compared to the same prior-year periods. Reducing second quarter and year to date 2017 GAAP net income was the tax-effected $9 million loss on extinguishment of debt related to the senior notes refinancing and $1 million of expenses related to the September 2016 merger with Cash America International, Inc. (the “Merger”).
•
Adjusted net income increased 75% and 110% for the quarter and six months ended June 30, 2017, respectively, compared to the same prior-year periods. Adjusted net income excludes the loss on extinguishment of debt and merger costs.
•
GAAP earnings per share for the second quarter of 2017 decreased 22% as compared to the second quarter of 2016 due primarily to merger and debt extinguishment costs totaling approximately $0.20 per share. Even including these costs, GAAP earnings per share increased 13% for the six month year to date period as compared to the same prior-year period.
•
Adjusted earnings per share for the second quarter and year to date periods increased 2% and 22%, respectively, compared to the prior-year periods. Comparative GAAP and adjusted earnings for the quarter and year to date periods were negatively impacted by $0.01 and $0.04 per share due to the year-over-year decline in the value of the Mexican peso. The results were also impacted by the 71% increase in the quarter to date and year to date weighted average diluted share counts versus the comparable prior-year periods.
•
Adjusted EBITDA totaled $57 million for the current quarter and $130 million for the six month year to date period, representing increases of 88% and 118%, respectively, compared to the prior-year periods. For the trailing twelve months ended June 30, 2017, adjusted EBITDA totaled $251 million, an increase of 93% compared to the same prior-year period. EBITDA and adjusted EBITDA are non-GAAP measures and are calculated in the detailed reconciliation of non-GAAP financial measures provided elsewhere in this release.

Note: Certain growth rates in “Revenue Highlights” and “Pawn Operating Metrics” are calculated on a constant currency basis, a non-GAAP measure defined elsewhere in this release and reconciled to the most comparable GAAP measures in the financial statements in this release. The average Mexican peso to U.S. dollar exchange rate for the three-month period ended June 30, 2017 was 18.6 pesos / dollar and decreased 3% versus the comparable prior-year period and for the six-month period ended June 30, 2017 was 19.5 pesos / dollar declining 8% versus the prior-year period.

Revenue Highlights
•
Consolidated revenues for the second quarter of 2017 totaled $417 million, an increase of 129% compared to the second quarter of 2016. For the six months ended June 30, 2017, revenues totaled $864 million, an increase of 137% compared to the prior-year period. On a constant currency basis, total revenues increased 131% for the quarter and 141% for the six month period compared to the prior-year period.

2

•
Pro forma consolidated revenues for the trailing twelve months ended June 30, 2017, which include pre-Merger Cash America revenues of $163 million, totaled $1.8 billion.
•
Second quarter U.S. segment revenues totaled $299 million, an increase of 277% compared to the second quarter of 2016 due primarily to the impact of the Merger. U.S. same-store core pawn revenues in the legacy First Cash stores increased by 1% for the quarter. Same-store pawn fee revenues in the legacy First Cash stores increased 5%, consistent with growth in pawn receivables, while same-store retail sales were flat compared to the prior year. Same-store retail sales in the legacy Cash America stores improved significantly on a sequential basis to down 3% compared to a decline of 7% in the first quarter of 2017. While same-store pawn fee revenues in these stores declined 11%, the pawn yield improved meaningfully compared to the prior year.
•
Revenues in Latin America for the second quarter of 2017 increased 14% on a U.S. dollar translated basis and increased 17% on a constant currency basis as compared to the second quarter of 2016, driven by strong same-store sales results and the impact of 38 store additions over the past twelve months. Core Latin America same-store pawn revenues increased 11% on a U.S. dollar translated basis driven by a 13% increase in retail sales and a 5% increase in pawn fees. On a constant currency basis, Latin America same-store core pawn revenues increased 14% with a 16% increase in retail sales and an 8% increase in pawn fees.
Pawn Operating Metrics
•
Consolidated retail merchandise sales margins were 36% during the second quarter of 2017 compared to the prior-year quarter margin of 38%. Retail margins for the quarter were 37% in Latin America compared to 38% for the prior-year quarter. U.S. segment retail margins for the quarter were 35% compared to 38% for the prior-year quarter, which reflected the expected impact of the Merger.
•
Consolidated pawn loans outstanding totaled $353 million at June 30, 2017, an increase of 162%, or 161% on a constant currency basis, from June 30, 2016 primarily due to the Merger and continued same-store growth in Latin America.
•
Pawn loans in Latin America totaled $80 million at June 30, 2017 and increased by 17% on a U.S. dollar basis and 13% on a constant currency basis from June 30, 2016. Same-store pawn loans in Latin America at quarter end increased 14% on a dollar-denominated basis and increased 11% on a local currency basis compared to the prior-year.
•
U.S. segment pawn loans outstanding at June 30, 2017 totaled $274 million, which included $205 million from the Cash America locations. Pawn loans in the legacy U.S. First Cash stores increased 3% on a same-store basis from June 30, 2016, marking the third sequential quarter of positive year-over-year comparisons, and was significantly better than the 4% decline at this point a year ago. Same-store pawn receivables at the Cash America stores decreased 13% from June 30, 2016, which was consistent with the first quarter trend, primarily reflecting the expected impact of reducing the holding period on delinquent pawn loans and reducing loan values on general merchandise pawns. The decline in the Cash America pawn receivables was partially offset from a revenue perspective by an increase in the annualized yield on pawn receivables in the second quarter as compared to the prior year.
•
Total inventories at June 30, 2017 were $301 million, compared to $92 million at June 30, 2016, which is a result of the additional 826 stores primarily related to the Merger and further growth in Latin America. As of June 30, 2017, inventories aged greater than one year in the Latin America stores remain extremely low at 1% while they were 12% in the U.S., the result of 14% aged inventories in the Cash America stores, partially offset by the 5% aged inventories in the legacy First Cash stores, which was an improvement over the 6% aged level a year ago.
Store Expansion Activity
•
During the second quarter of 2017, the Company added 15 stores in Mexico, which included ten new locations and five acquired locations. For the six months ended June 30, 2017, the Company added 28 pawn stores in Latin America and two pawn stores in the U.S.
•
A total of eight locations in the U.S. and Mexico were closed or consolidated during the quarter, most of which were small format pawn stores or stores focused on consumer lending.

3

•
As of June 30, 2017, FirstCash operated 2,097 stores, an increase of 65% over the prior year, composed of 980 stores in Latin America and 1,117 stores in the U.S. In addition, there were 64 check cashing locations operated by independent franchisees under franchising agreements with the Company at quarter end.
Liquidity
•
As previously announced, in May 2017 the Company completed an offering of $300 million of 5.375% senior unsecured notes due in 2024. The Company used the proceeds from the offering to repurchase, or otherwise redeem, all of its previously outstanding 6.75% senior notes totaling $200 million due 2021, make payments on the Company’s credit facility, pay related fees and expenses associated with the notes offering and for other general corporate purposes. In addition to the lower interest rate and the extended term, the new notes provide greater flexibility for opportunistic acquisitions and increasing future potential shareholder payouts in the form of dividends and share repurchases.
•
As a result of the early redemption of the previously outstanding $200 million senior notes during the second quarter, the Company incurred a loss on extinguishment of debt of approximately $14 million ($9 million tax-effected) primarily related to the redemption and tender offer premiums paid. This loss is excluded from the Company’s non-GAAP adjusted financial measures (see detailed reconciliation of non-GAAP financial measures provided elsewhere in this release).
•
In May 2017, the Company announced the extension of the term of its $400 million unsecured credit facility through September 2, 2022. The financial covenants in the facility were also amended to provide greater flexibility for making future share repurchases. At June 30, 2017, the Company had $97 million drawn on the $400 million unsecured credit facility and had a $4 million outstanding letter of credit.
•
Total outstanding debt at June 30, 2017 was $397 million and the leverage ratio, defined as total debt to trailing twelve months adjusted EBITDA, was 1.6 to 1. The ratio of net debt, defined as total debt less cash and cash equivalents, to trailing twelve months adjusted EBITDA, as defined in the Company’s senior notes covenants, was 1.2 to 1.
•
The Company generated $176 million in adjusted free cash flow during the twelve months ended June 30, 2017 compared to $53 million during the same prior-year period. The 231% year-over-year increase is due to the incremental operating cash flows from the Cash America stores and reflects the strength of the post-Merger combined company cash flows. Adjusted free cash flow is a non-GAAP measure and is calculated in the detailed reconciliation of non-GAAP financial measures provided elsewhere in this release.
•
As of June 30, 2017, the Company had $91 million in cash on its balance sheet and $299 million of availability for future borrowings under its long-term, unsecured credit facility.
Cash Dividend and Stock Repurchases
•
The Board of Directors declared a $0.19 per share third quarter cash dividend on common shares outstanding, which will be paid on August 31, 2017 to stockholders of record as of August 15, 2017.
•
As previously announced, the Company’s Board of Directors authorized a new share repurchase plan for up to $100 million of its common stock effective May 15, 2017. Under the new plan, the Company repurchased approximately 559,000 shares of its common stock consisting of approximately 290,000 shares at quarter end and an additional 269,000 shares through July 26th at an aggregate cost of approximately $32 million, or $57.09 per share. There is approximately $68 million available for future share repurchases under the current buyback authorization. The Company expects to continue repurchasing common stock in fiscal 2017 subject to expected liquidity, debt covenant restrictions and other relevant factors, and based on the current run-rate, anticipates completing the $100 million repurchase plan later this year or early in 2018.

4

Fiscal 2017 Outlook
•
Based upon second quarter results, the Company is increasing its fiscal full-year 2017 guidance for adjusted earnings per share, a non-GAAP measure that excludes merger related expenses and the loss on extinguishment of debt as a result of the senior notes refinancing, to be in the range of $2.60 to $2.70. This compares to its prior adjusted annual guidance given on April 27, 2017 of $2.50 to $2.65 per share.
•
The guidance for fiscal 2017 is presented on a non-GAAP basis, as it does not include the impact of merger and other acquisition expenses or the loss on extinguishment of debt. Given the difficulty in predicting the amount and timing of future merger and other acquisition expenses, the Company cannot reasonably provide a full reconciliation of adjusted guidance to GAAP guidance.
•The Company’s updated guidance includes the following estimates:
◦
2017 adjusted net income, a non-GAAP measure that excludes merger related expenses and the loss on extinguishment of debt, is projected to be in the range of approximately $124 million to $129 million versus 2016 adjusted net income of $85 million.
◦
The 2017 earnings guidance range implies adjusted EBITDA, also a non-GAAP measure, to be in the range of approximately $271 million to $278 million for fiscal 2017. This compares to adjusted EBITDA of $180 million in fiscal 2016 and $132 million in fiscal 2015.
•
These estimates of expected adjusted earnings per share, adjusted net income and adjusted EBITDA include the following assumptions:
◦
An estimated second half exchange rate of 19.0 Mexican pesos / U.S. dollar, which implies a full year 2017 average rate of 19.2 Mexican pesos / U.S. dollar, and compares to an average rate of 19.5 to 1 in the first half of 2017. The expected impact of the currency improvement will primarily benefit the fourth quarter, given its greater volume of seasonal revenues.
◦
The ongoing conversion of all the Cash America stores to the FirstPawn IT platform and the implementation of new operating protocols during 2017 will continue to have a negative impact on domestic pawn receivables for much of the year.
◦
The Company will discontinue its small online consumer lending operation during the third quarter. This action, combined with consumer lending store closures, are anticipated to contribute to an 11% decline in 2017 consumer lending revenues compared to merged pro forma revenues in 2016.
◦
An expected full year effective income tax rate for fiscal 2017 of approximately 35% to 36%, which compares to the first half of 2017 effective rate of 35% and the 2016 effective rate of 34% (adjusted for merger costs). The increase in the year-over-year tax rate is a result of the full year of incremental earnings from Cash America being taxed at approximately 37%.
◦
The Company currently plans to open or acquire approximately 65 to 85 stores in 2017. Approximately 50 to 65 stores will be de novo openings with the remaining additions contingent on opportunistic acquisitions. The Company recently signed its first store lease in Colombia and expects to have stores open in late 2017 or early 2018.


5

Additional Commentary and Analysis

Mr. Wessel further commented on the Company’s second quarter results, “We are excited about the continued strength of the business as evident in many of our key performance measures. Pawn demand remains exceptional in Latin America, which now includes the same-store results from our successfully integrated Maxi Prenda acquisition. The momentum continues as demonstrated by another quarter of double-digit loan growth in this important market where we now have almost 1,000 stores. The legacy First Cash U.S. business recorded another robust quarter of loan growth and we see significant opportunities ahead as we continue to integrate the Cash America stores.

“Our solid retail results were again led by Latin America, which grew same-store sales an impressive 16% on a constant currency basis, driven in part by strong results in the Maxi Prenda stores. Legacy First Cash U.S. same-store retail sales were flat over the prior year, which is a respectable result considering the tax refund season with smaller average refunds and the current headwinds seen by other traditional retailers in the U.S. We believe that our deep-value, treasure hunt retail format and the fact that many of our customers lack credit cards or bank accounts required to facilitate online transactions continue to make our retail model attractive and less impacted by online retailers. For cash constrained customers, our interest free layaway program, which typically is not offered by online retailers, is also an attractive option for their retail purchases.

“The integration with Cash America is progressing on schedule and we have converted approximately two-thirds of the stores onto our FirstPawn IT platform, and we are on track to complete the conversion schedule by year-end. We also remain on target to meet or exceed cost synergy targets and are focused on realizing additional store level expense reductions. While the Cash America stores saw a decline in pawn loans outstanding versus the prior year, most of this decline was expected. We are starting to see early signs that lending trends have begun to stabilize. As a whole, the Cash America markets converted to the FirstPawn system through March of 2017 saw smaller declines in year-over-year pawn loan balances at quarter end than those markets yet to be converted and, as expected, are now reporting increases in their annualized pawn yield when compared to the prior year. We continue to believe that after the integration is complete we should see long-term improvements in margins and lending yields in the Cash America stores.

“During the quarter, the Company completed a $300 million bond offering that enabled us to redeem the previously outstanding $200 million senior notes. These new seven-year unsecured notes have a 5.375% interest rate versus the rate on the redeemed notes of 6.75%. Additionally, we extended the term of the $400 million unsecured credit facility to a full five years. Given the limited amount of current leverage and the less restrictive shareholder payout covenants under the new bonds and amended credit facility, we now have much greater flexibility for paying dividends and making more significant stock repurchases.

“With the significant growth of FirstCash’s operations in both the U.S. and Latin America over the past few years, we are generating record levels of cash earnings and free cash flow. For the trailing twelve months ended June 30, 2017, our adjusted EBITDA of $251 million has almost doubled over the comparative prior-year period, while adjusted free cash flow stands at $176 million and has more than tripled over the same period. Strong balance sheet and free cash flow metrics continue to increase and provide significant resources for both further store growth and shareholder returns in the form of dividends and stock buybacks,” Mr. Wessel concluded.


6

Forward-Looking Information
 
This release contains forward-looking statements about the business, financial condition and prospects of FirstCash, Inc. and its wholly owned subsidiaries (together, the “Company”). Forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995, can be identified by the use of forward-looking terminology such as “believes,” “projects,” “expects,” “may,” “estimates,” “should,” “plans,” “targets,” “intends,” “could,” “would,” “anticipates,” “potential,” “confident,” “optimistic,” or the negative thereof, or other variations thereon, or comparable terminology, or by discussions of strategy, objectives, estimates, guidance, expectations and future plans. Forward-looking statements can also be identified by the fact these statements do not relate strictly to historical or current matters. Rather, forward-looking statements relate to anticipated or expected events, activities, trends or results. Because forward-looking statements relate to matters that have not yet occurred, these statements are inherently subject to risks and uncertainties.
 
These forward-looking statements are made to provide the public with management’s current assessment of the Company’s business. Although the Company believes the expectations reflected in forward-looking statements are reasonable, there can be no assurances such expectations will prove to be accurate. Security holders are cautioned such forward-looking statements involve risks and uncertainties. Certain factors may cause results to differ materially from those anticipated by the forward-looking statements made in this release. Such factors may include, without limitation, the risks, uncertainties and regulatory developments discussed and described in (i) the Company’s 2016 annual report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on March 1, 2017, including the risks described in Part 1, Item 1A, “Risk Factors” thereof, (ii) the Company’s quarterly report on Form 10-Q filed with the SEC on May 4, 2017, including the risks described in Part II, Item 1A, “Risk Factors” thereof, and (iii) the other reports filed with the SEC, including the Company’s forthcoming Quarterly Report on Form 10-Q. Many of these risks and uncertainties are beyond the ability of the Company to control, nor can the Company predict, in many cases, all of the risks and uncertainties that could cause its actual results to differ materially from those indicated by the forward-looking statements. The forward-looking statements contained in this release speak only as of the date of this release, and the Company expressly disclaims any obligation or undertaking to report any updates or revisions to any such statement to reflect any change in the Company’s expectations or any change in events, conditions or circumstances on which any such statement is based, except as required by law.

About FirstCash

FirstCash is the leading international operator of pawn stores with almost 2,100 retail pawn and consumer lending locations in 26 U.S. states and Latin America, which includes all the states in Mexico and the countries of Guatemala and El Salvador. The Company employs more than 16,000 people between the U.S. and Latin America. FirstCash focuses on serving cash and credit constrained consumers primarily through its retail pawn locations, which buy and sell a wide variety of jewelry, consumer electronics, power tools, household appliances, sporting goods, musical instruments and other merchandise, and make small consumer pawn loans secured by pledged personal property. Approximately 95% of the Company’s revenues are from pawn operations.

FirstCash is a component company in both the Standard & Poor’s SmallCap 600 Index® and the Russell 2000 Index®. FirstCash’s common stock (ticker symbol “FCFS”) is traded on the NYSE, home to many of the world’s most iconic brands, technology business leaders and emerging growth companies shaping today’s global economic landscape. For additional information regarding FirstCash and the services it provides, visit FirstCash’s websites located at http://www.firstcash.com and http://www.cashamerica.com.

7

FIRSTCASH, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(unaudited, in thousands, except per share amounts)
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2017
 
2016
 
2017
 
2016
Revenue:
 
 
 
 
 
 
 
 
Retail merchandise sales
 
$
243,822

 
$
115,543

 
$
503,816

 
$
234,319

Pawn loan fees
 
122,632

 
51,878

 
250,883

 
103,311

Consumer loan and credit services fees
 
18,529

 
4,916

 
39,749

 
10,602

Wholesale scrap jewelry sales
 
31,646

 
9,642

 
69,757

 
16,950

Total revenue
 
416,629

 
181,979

 
864,205

 
365,182

 
 
 
 
 
 
 
 
 
Cost of revenue:
 
 
 
 
 
 
 
 
Cost of retail merchandise sold
 
156,473

 
71,345

 
322,108

 
145,767

Consumer loan and credit services loss provision
 
5,142

 
1,320

 
9,234

 
2,367

Cost of wholesale scrap jewelry sold
 
30,590

 
7,853

 
65,539

 
13,724

Total cost of revenue
 
192,205

 
80,518

 
396,881

 
161,858

 
 
 
 
 
 
 
 
 
Net revenue
 
224,424

 
101,461

 
467,324

 
203,324

 
 
 
 
 
 
 
 
 
Expenses and other income:
 
 
 
 
 
 
 
 
Store operating expenses
 
137,070

 
54,578

 
273,814

 
109,989

Administrative expenses
 
30,305

 
16,509

 
63,543

 
33,777

Depreciation and amortization
 
14,689

 
4,947

 
28,932

 
9,884

Interest expense
 
5,585

 
4,326

 
11,698

 
8,786

Interest income
 
(393
)
 
(224
)
 
(720
)
 
(498
)
Merger and other acquisition expenses
 
1,606

 
4,079

 
2,253

 
4,479

Loss on extinguishment of debt
 
14,094

 
—

 
14,094

 
—

Total expenses and other income
 
202,956

 
84,215

 
393,614

 
166,417

 
 
 
 
 
 
 
 
 
Income before income taxes
 
21,468

 
17,246

 
73,710

 
36,907

 
 
 
 
 
 
 
 
 
Provision for income taxes
 
6,229

 
5,573

 
25,826

 
12,060

 
 
 
 
 
 
 
 
 
Net income
 
$
15,239

 
$
11,673

 
$
47,884

 
$
24,847

 
 
 
 
 
 
 
 
 
Net income per share:
 
 
 
 
 
 
 
 
Basic
 
$
0.32

 
$
0.41

 
$
0.99

 
$
0.88

Diluted
 
$
0.32

 
$
0.41

 
$
0.99

 
$
0.88

 
 
 
 
 
 
 
 
 
Weighted average shares outstanding:
 
 
 
 
 
 
 
 
Basic
 
48,261

 
28,243

 
48,324

 
28,242

Diluted
 
48,289

 
28,243

 
48,345

 
28,242

 
 
 
 
 
 
 
 
 
Dividends declared per common share
 
$
0.190

 
$
0.125

 
$
0.380

 
$
0.250


8

FIRSTCASH, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands)
 
 
June 30,
 
December 31,
 
 
2017
 
2016
 
2016
ASSETS
 
 
 
 
 
 
Cash and cash equivalents
 
$
91,434

 
$
46,274

 
$
89,955

Fees and service charges receivable
 
42,810

 
18,259

 
41,013

Pawn loans
 
353,399

 
134,658

 
350,506

Consumer loans, net
 
24,192

 
1,060

 
29,204

Inventories
 
301,361

 
91,861

 
330,683

Income taxes receivable
 
23,866

 
3,938

 
25,510

Prepaid expenses and other current assets
 
19,667

 
3,843

 
25,264

Total current assets
 
856,729

 
299,893

 
892,135

 
 
 
 
 
 
 
Property and equipment, net
 
237,282

 
123,895

 
236,057

Goodwill
 
838,111

 
312,488

 
831,151

Intangible assets, net
 
98,664

 
5,601

 
104,474

Other assets
 
61,145

 
4,007

 
71,679

Deferred tax assets
 
12,388

 
10,720

 
9,707

Total assets
 
$
2,104,319

 
$
756,604

 
$
2,145,203

 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
Accounts payable and accrued liabilities
 
$
85,684

 
$
35,566

 
$
109,354

Customer deposits
 
37,601

 
15,490

 
33,536

Income taxes payable
 
1,807

 
1,559

 
738

Total current liabilities
 
125,092

 
52,615

 
143,628

 
 
 
 
 
 
 
Revolving unsecured credit facility
 
97,000

 
50,500

 
260,000

Senior unsecured notes
 
294,804

 
196,203

 
196,545

Deferred tax liabilities
 
74,298

 
23,800

 
61,275

Other liabilities
 
21,693

 
—

 
33,769

Total liabilities
 
612,887

 
323,118

 
695,217

 
 
 
 
 
 
 
Stockholders’ equity:
 
 
 
 
 
 
Preferred stock
 
—

 
—

 
—

Common stock
 
493

 
403

 
493

Additional paid-in capital
 
1,218,822

 
203,414

 
1,217,969

Retained earnings
 
416,937

 
661,390

 
387,401

Accumulated other comprehensive loss
 
(83,464
)
 
(95,113
)
 
(119,806
)
Common stock held in treasury, at cost
 
(61,356
)
 
(336,608
)
 
(36,071
)
Total stockholders’ equity
 
1,491,432

 
433,486

 
1,449,986

Total liabilities and stockholders’ equity
 
$
2,104,319

 
$
756,604

 
$
2,145,203


Note: Given the timing and financial reporting complexity of the Merger with Cash America, the presentation of the Cash America assets acquired and liabilities assumed in the Company’s financial statements is preliminary and will likely change, perhaps significantly, as fair value estimates are refined during the measurement period. The Company will complete its purchase price allocation no later than the third quarter of 2017.

Additionally, certain balances as of June 30, 2016 have been reclassified in order to conform to current year presentation.

9

FIRSTCASH, INC.
OPERATING INFORMATION
(UNAUDITED)

The Company’s reportable segments are as follows:

•
U.S. operations - Includes all pawn and consumer loan operations in the U.S.
•
Latin America operations - Includes all pawn and consumer loan operations in Latin America, which currently includes operations in Mexico, Guatemala and El Salvador

The Company has provided a detail of pre-tax operating income by segment, which is a measure of pre-tax store-level operating performance. Store operating expenses include salary and benefit expense of store-level employees, occupancy costs, bank charges, security, insurance, utilities, supplies and other costs incurred by the stores.

U.S. Operations Segment Results

The following table details earning assets, which consist of pawn loans, consumer loans, net and inventories as well as other earning asset metrics of the U.S. operations segment as of June 30, 2017 as compared to June 30, 2016 (in thousands):

 
Balance at June 30,
 
Increase /
 
2017
 
2016
 
(Decrease)
U.S. Operations Segment
 
 
 
 
 
 
 
 
 
Earning assets:
 
 
 
 
 
 
 
 
 
Pawn loans
$
273,823

 
$
66,457

 
 
312
 %
 
Consumer loans, net (1)
 
23,801

 
 
653

 
 
3,545
 %
 
Inventories
 
243,991

 
 
47,934

 
 
409
 %
 
 
$
541,615

 
$
115,044

 
 
371
 %
 
 
 
 
 
 
 
 
 
 
 
Average outstanding pawn loan amount (in ones)
$
148

 
$
160

 
 
(8
)%
 
 
 
 
 
 
 
 
 
 
 
Composition of pawn collateral:
 
 
 
 
 
 
 
 
 
General merchandise
38
%
 
47
%
 
 
 
 
Jewelry
62
%
 
53
%
 
 
 
 
 
100
%
 
100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Composition of inventories:
 
 
 
 
 
 
 
 
 
General merchandise
44
%
 
60
%
 
 
 
 
Jewelry
56
%
 
40
%
 
 
 
 
 
100
%
 
100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of inventory aged greater than one year
12
%
 
6
%
 
 
 
 

(1) 
Does not include the off-balance sheet principal portion of active CSO extensions of credit made by independent third-party lenders. These amounts, net of the Company’s estimated fair value of its liability for guaranteeing the extensions of credit, totaled $9,128 and $5,161 as of June 30, 2017 and 2016, respectively.

10

FIRSTCASH, INC.
OPERATING INFORMATION (CONTINUED)
(UNAUDITED)

The following table presents segment pre-tax operating income of the U.S. operations segment for the three months ended June 30, 2017 as compared to the three months ended June 30, 2016 (in thousands):

 
 
Three Months Ended
 
 
 
 
 
 
June 30,
 
 
 
 
2017
 
2016
 
Increase
U.S. Operations Segment
 
 
 
 
 
 
 
 
Revenue:
 
 
 
 
 
 
 
 
Retail merchandise sales
 
$
164,852

 
$
47,065

 
 
250
%
 
Pawn loan fees
 
90,254

 
21,844

 
 
313
%
 
Consumer loan and credit services fees
 
18,085

 
4,419

 
 
309
%
 
Wholesale scrap jewelry sales
 
26,136

 
6,070

 
 
331
%
 
Total revenue
 
299,327

 
79,398

 
 
277
%
 
 
 
 
 
 
 
 
 
 
Cost of revenue:
 
 
 
 
 
 
 
 
Cost of retail merchandise sold
 
106,731

 
29,043

 
 
267
%
 
Consumer loan and credit services loss provision
 
5,057

 
1,198

 
 
322
%
 
Cost of wholesale scrap jewelry sold
 
25,400

 
5,097

 
 
398
%
 
Total cost of revenue
 
137,188

 
35,338

 
 
288
%
 
 
 
 
 
 
 
 
 
 
Net revenue
 
162,139

 
44,060

 
 
268
%
 
 
 
 
 
 
 
 
 
 
Segment expenses:
 
 
 
 
 
 
 
 
Store operating expenses
 
105,521

 
26,847

 
 
293
%
 
Depreciation and amortization
 
6,421

 
1,423

 
 
351
%
 
Total segment expenses
 
111,942

 
28,270

 
 
296
%
 
 
 
 
 
 
 
 
 
 
Segment pre-tax operating income
 
$
50,197

 
$
15,790

 
 
218
%
 


11

FIRSTCASH, INC.
OPERATING INFORMATION (CONTINUED)
(UNAUDITED)

The following table presents segment pre-tax operating income of the U.S. operations segment for the six months ended June 30, 2017 as compared to the six months ended June 30, 2016 (in thousands):

 
 
Six Months Ended
 
 
 
 
 
 
June 30,
 
 
 
 
2017
 
2016
 
Increase
U.S. Operations Segment
 
 
 
 
 
 
 
 
Revenue:
 
 
 
 
 
 
 
 
Retail merchandise sales
 
$
358,518

 
$
102,126

 
 
251
%
 
Pawn loan fees
 
192,072

 
46,089

 
 
317
%
 
Consumer loan and credit services fees
 
38,900

 
9,628

 
 
304
%
 
Wholesale scrap jewelry sales
 
59,033

 
10,864

 
 
443
%
 
Total revenue
 
648,523

 
168,707

 
 
284
%
 
 
 
 
 
 
 
 
 
 
Cost of revenue:
 
 
 
 
 
 
 
 
Cost of retail merchandise sold
 
230,228

 
62,710

 
 
267
%
 
Consumer loan and credit services loss provision
 
9,047

 
2,105

 
 
330
%
 
Cost of wholesale scrap jewelry sold
 
56,082

 
8,959

 
 
526
%
 
Total cost of revenue
 
295,357

 
73,774

 
 
300
%
 
 
 
 
 
 
 
 
 
 
Net revenue
 
353,166

 
94,933

 
 
272
%
 
 
 
 
 
 
 
 
 
 
Segment expenses:
 
 
 
 
 
 
 
 
Store operating expenses
 
213,489

 
54,716

 
 
290
%
 
Depreciation and amortization
 
12,840

 
2,921

 
 
340
%
 
Total segment expenses
 
226,329

 
57,637

 
 
293
%
 
 
 
 
 
 
 
 
 
 
Segment pre-tax operating income
 
$
126,837

 
$
37,296

 
 
240
%
 



12

FIRSTCASH, INC.
OPERATING INFORMATION (CONTINUED)
(UNAUDITED)

Latin America Operations Segment Results

The Company’s management reviews and analyzes certain operating results in Latin America on a constant currency basis because the Company believes this better represents the Company’s underlying business trends. Constant currency results are non-GAAP measures, which exclude the effects of foreign currency translation and are calculated by translating current year results at prior year average exchange rates. The scrap jewelry generated in Latin America is sold and settled in U.S. dollars and is therefore not affected by foreign currency translation. A small percentage of the operating and administrative expenses in Latin America are also billed and paid in U.S. dollars which are not affected by foreign currency translation. Amounts presented on a constant currency basis are denoted as such. See the “Constant Currency Results” section below for additional discussion of constant currency results.

The following table details earning assets, which consist of pawn loans, consumer loans, net and inventories as well as other earning asset metrics of the Latin America operations segment as of June 30, 2017 as compared to June 30, 2016 (in thousands):
 
 
 
 
 
 
 
 
 
 
 
Constant Currency Basis
 
 
 
 
 
 
 
 
 
 
 
 
Balance at
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 30,
 
Increase /
 
Balance at June 30,
 
Increase /
 
2017
 
(Decrease)
 
2017
 
2016
 
(Decrease)
 
(Non-GAAP)
 
(Non-GAAP)
Latin America Operations Segment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pawn loans
$
79,576

 
$
68,201

 
 
17
 %
 
 
$
77,146

 
 
13
 %
 
Consumer loans, net
 
391

 
 
407

 
 
(4
)%
 
 
379

 
 
(7
)%
 
Inventories
 
57,370

 
 
43,927

 
 
31
 %
 
 
55,610

 
 
27
 %
 
 
$
137,337

 
$
112,535

 
 
22
 %
 
 
$
133,135

 
 
18
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average outstanding pawn loan amount (in ones)
$
66

 
$
62

 
 
6
 %
 
 
$
64

 
 
3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Composition of pawn collateral:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General merchandise
81
%
 
82
%
 
 
 
 
 
 
 
 
 
 
Jewelry
19
%
 
18
%
 
 
 
 
 
 
 
 
 
 
 
100
%
 
100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Composition of inventories:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General merchandise
74
%
 
80
%
 
 
 
 
 
 
 
 
 
 
Jewelry
26
%
 
20
%
 
 
 
 
 
 
 
 
 
 
 
100
%
 
100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of inventory aged greater than one year
1
%
 
1
%
 
 
 
 
 
 
 
 
 
 


13

FIRSTCASH, INC.
OPERATING INFORMATION (CONTINUED)
(UNAUDITED)

The following table presents segment pre-tax operating income of the Latin America operations segment for the three months ended June 30, 2017 as compared to the three months ended June 30, 2016 (in thousands):

 
 
 
 
 
 
 
 
 
 
Constant Currency Basis
 
 
 
 
 
 
 
 
 
 
Three Months
 
 
 
 
 
 
 
 
 
 
 
 
Ended
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
June 30,
 
Increase /
 
 
June 30,
 
Increase /
 
2017
 
(Decrease)
 
 
2017
 
2016
 
(Decrease)
 
(Non-GAAP)
 
(Non-GAAP)
Latin America Operations Segment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail merchandise sales
 
$
78,970

 
$
68,478

 
 
15
 %
 
 
$
81,129

 
 
18
 %
 
Pawn loan fees
 
32,378

 
30,034

 
 
8
 %
 
 
33,245

 
 
11
 %
 
Consumer loan and credit services fees
 
444

 
497

 
 
(11
)%
 
 
457

 
 
(8
)%
 
Wholesale scrap jewelry sales
 
5,510

 
3,572

 
 
54
 %
 
 
5,510

 
 
54
 %
 
Total revenue
 
117,302

 
102,581

 
 
14
 %
 
 
120,341

 
 
17
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of retail merchandise sold
 
49,742

 
42,302

 
 
18
 %
 
 
51,084

 
 
21
 %
 
Consumer loan and credit services loss provision
 
85

 
122

 
 
(30
)%
 
 
88

 
 
(28
)%
 
Cost of wholesale scrap jewelry sold
 
5,190

 
2,756

 
 
88
 %
 
 
5,298

 
 
92
 %
 
Total cost of revenue
 
55,017

 
45,180

 
 
22
 %
 
 
56,470

 
 
25
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net revenue
 
62,285

 
57,401

 
 
9
 %
 
 
63,871

 
 
11
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Store operating expenses
 
31,549

 
27,731

 
 
14
 %
 
 
32,308

 
 
17
 %
 
Depreciation and amortization
 
2,622

 
2,667

 
 
(2
)%
 
 
2,686

 
 
1
 %
 
Total segment expenses
 
34,171

 
30,398

 
 
12
 %
 
 
34,994

 
 
15
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment pre-tax operating income
 
$
28,114

 
$
27,003

 
 
4
 %
 
 
$
28,877

 
 
7
 %
 


14

FIRSTCASH, INC.
OPERATING INFORMATION (CONTINUED)
(UNAUDITED)

The following table presents segment pre-tax operating income of the Latin America operations segment for the six months ended June 30, 2017 as compared to the six months ended June 30, 2016 (in thousands):

 
 
 
 
 
 
 
 
 
 
Constant Currency Basis
 
 
 
 
 
 
 
 
 
 
Six Months
 
 
 
 
 
 
 
 
 
 
 
 
Ended
 
 
 
 
 
 
Six Months Ended
 
 
 
 
 
June 30,
 
Increase /
 
 
June 30,
 
Increase /
 
2017
 
(Decrease)
 
 
2017
 
2016
 
(Decrease)
 
(Non-GAAP)
 
(Non-GAAP)
Latin America Operations Segment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail merchandise sales
 
$
145,298

 
$
132,193

 
 
10
 %
 
 
$
156,291

 
 
18
 %
 
Pawn loan fees
 
58,811

 
57,222

 
 
3
 %
 
 
63,180

 
 
10
 %
 
Consumer loan and credit services fees
 
849

 
974

 
 
(13
)%
 
 
917

 
 
(6
)%
 
Wholesale scrap jewelry sales
 
10,724

 
6,086

 
 
76
 %
 
 
10,724

 
 
76
 %
 
Total revenue
 
215,682

 
196,475

 
 
10
 %
 
 
231,112

 
 
18
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of retail merchandise sold
 
91,880

 
83,057

 
 
11
 %
 
 
98,778

 
 
19
 %
 
Consumer loan and credit services loss provision
 
187

 
262

 
 
(29
)%
 
 
202

 
 
(23
)%
 
Cost of wholesale scrap jewelry sold
 
9,457

 
4,765

 
 
98
 %
 
 
10,130

 
 
113
 %
 
Total cost of revenue
 
101,524

 
88,084

 
 
15
 %
 
 
109,110

 
 
24
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net revenue
 
114,158

 
108,391

 
 
5
 %
 
 
122,002

 
 
13
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Store operating expenses
 
60,325

 
55,273

 
 
9
 %
 
 
64,385

 
 
16
 %
 
Depreciation and amortization
 
5,019

 
5,317

 
 
(6
)%
 
 
5,358

 
 
1
 %
 
Total segment expenses
 
65,344

 
60,590

 
 
8
 %
 
 
69,743

 
 
15
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment pre-tax operating income
 
$
48,814

 
$
47,801

 
 
2
 %
 
 
$
52,259

 
 
9
 %
 


15

FIRSTCASH, INC.
OPERATING INFORMATION (CONTINUED)
(UNAUDITED)

Consolidated Results of Operations

The following table reconciles pre-tax operating income of the Company’s U.S. operations segment and Latin America operations segment discussed above to consolidated net income (in thousands):

 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
2017
 
2016
 
2017
 
2016
Consolidated results of operations
 
 
 
 
 
 
 
U.S. operations segment pre-tax operating income
$
50,197

 
$
15,790

 
$
126,837

 
$
37,296

Latin America operations segment pre-tax operating income
28,114

 
27,003

 
48,814

 
47,801

Consolidated segment pre-tax operating income
78,311

 
42,793

 
175,651

 
85,097

 
 
 
 
 
 
 
 
Corporate expenses and other income:
 
 
 
 
 
 
 
Administrative expenses
30,305

 
16,509

 
63,543

 
33,777

Depreciation and amortization
5,646

 
857

 
11,073

 
1,646

Interest expense
5,585

 
4,326

 
11,698

 
8,786

Interest income
(393
)
 
(224
)
 
(720
)
 
(498
)
Merger and other acquisition expenses
1,606

 
4,079

 
2,253

 
4,479

Loss on extinguishment of debt
14,094

 
—

 
14,094

 
—

Total corporate expenses and other income
56,843

 
25,547

 
101,941

 
48,190

 
 
 
 
 
 
 
 
Income before income taxes
21,468

 
17,246

 
73,710

 
36,907

 
 
 
 
 
 
 
 
Provision for income taxes
6,229

 
5,573

 
25,826

 
12,060

 
 
 
 
 
 
 
 
Net income
$
15,239

 
$
11,673

 
$
47,884

 
$
24,847



16

FIRSTCASH, INC.
STORE COUNT ACTIVITY

The following table details store count activity for the six months ended June 30, 2017:

 
 
 
 
Consumer
 
 
 
 
Pawn
 
Loan
 
Total
 
 
Locations (1)
 
Locations (2)
 
Locations
U.S. operations segment:
 
 
 
 
 
 
Total locations, beginning of period
 
1,085

 
45

 
1,130

New locations opened
 
1

 
—

 
1

Locations acquired
 
1

 
—

 
1

Locations closed or consolidated
 
(14
)
 
(1
)
 
(15
)
Total locations, end of period
 
1,073

 
44

 
1,117

 
 
 
 
 
 
 
Latin America operations segment:
 
 
 
 
 
 
Total locations, beginning of period
 
927

 
28

 
955

New locations opened
 
23

 
—

 
23

Locations acquired
 
5

 
—

 
5

Locations closed or consolidated
 
(3
)
 
—

 
(3
)
Total locations, end of period
 
952

 
28

 
980

 
 
 
 
 
 
 
Total:
 
 
 
 
 
 
Total locations, beginning of period
 
2,012

 
73

 
2,085

New locations opened
 
24

 
—

 
24

Locations acquired
 
6

 
—

 
6

Locations closed or consolidated
 
(17
)
 
(1
)
 
(18
)
Total locations, end of period
 
2,025

 
72

 
2,097


(1) 
At June 30, 2017, 317 of the U.S. pawn stores, which are primarily located in Texas and Ohio, also offered consumer loans or credit services products, while 49 Mexico pawn stores offer consumer loan products.

(2) 
The Company’s U.S. free-standing consumer loan locations offer consumer loans and/or a credit services product and are located in Ohio, Texas, California and limited markets in Mexico. The table does not include 64 check cashing locations operated by independent franchises under franchising agreements with the Company.



17

FIRSTCASH, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
TO GAAP FINANCIAL MEASURES
(UNAUDITED)

The Company uses certain financial calculations such as adjusted net income, adjusted net income per share, EBITDA, adjusted EBITDA, free cash flow, adjusted free cash flow and constant currency results (as defined or explained below) as factors in the measurement and evaluation of the Company’s operating performance and period-over-period growth. The Company derives these financial calculations on the basis of methodologies other than generally accepted accounting principles (“GAAP”), primarily by excluding from a comparable GAAP measure certain items the Company does not consider to be representative of its actual operating performance. These financial calculations are “non-GAAP financial measures” as defined in SEC rules. The Company uses these non-GAAP financial measures in operating its business because management believes they are less susceptible to variances in actual operating performance that can result from the excluded items, other infrequent charges and currency fluctuations. The Company presents these financial measures to investors because management believes they are useful to investors in evaluating the primary factors that drive the Company’s operating performance and because management believes they provide greater transparency into the Company’s results of operations. However, items that are excluded from and other adjustments and assumptions that are made in calculating adjusted net income, adjusted net income per share, EBITDA, adjusted EBITDA, free cash flow, adjusted free cash flow and constant currency results are significant components in understanding and assessing the Company’s financial performance. These non-GAAP financial measures should be evaluated in conjunction with, and are not a substitute for, the Company’s GAAP financial measures. Further, because these non-GAAP financial measures are not determined in accordance with GAAP and are thus susceptible to varying calculations, adjusted net income, adjusted net income per share, EBITDA, adjusted EBITDA, free cash flow, adjusted free cash flow and constant currency results, as presented, may not be comparable to other similarly titled measures of other companies.

The Company expects to incur additional expenses in 2017 and 2018 in connection with its merger and integration with Cash America. The Company has adjusted the applicable financial measures to exclude these items because it generally would not incur such costs and expenses as part of its continuing operations. The merger related expenses are predominantly incremental costs directly associated with the Merger and integration of Cash America, including professional fees, legal expenses, severance and retention payments, accelerated vesting of certain equity compensation awards, contract breakage costs and costs related to consolidation of technology systems and corporate facilities.


18

FIRSTCASH, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
TO GAAP FINANCIAL MEASURES (CONTINUED)
(UNAUDITED)

Adjusted Net Income and Adjusted Net Income Per Share
Management believes the presentation of adjusted net income and adjusted net income per share (“Adjusted Income Measures”) provides investors with greater transparency and provides a more complete understanding of the Company’s financial performance and prospects for the future by excluding items that management believes are non-operating in nature and not representative of the Company’s core operating performance. In addition, management believes the adjustments shown below are useful to investors in order to allow them to compare the Company’s financial results for the current periods presented with the prior periods presented.

The following table provides a reconciliation between the net income and diluted earnings per share calculated in accordance with GAAP to the Adjusted Income Measures, which are shown net of tax (in thousands, except per share data):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2017
 
2016
 
2017
 
2016
 
In Thousands
 
Per Share
 
In Thousands
 
Per Share
 
In Thousands
 
Per Share
 
In Thousands
 
Per Share
Net income, as reported
$
15,239

 
$
0.32

 
$
11,673

 
$
0.41

 
$
47,884

 
$
0.99

 
$
24,847

 
$
0.88

Adjustments, net of tax:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Merger related expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Transaction
—

 
—

 
2,651

 
0.10

 
—

 
—

 
2,817

 
0.10

Severance and retention
447

 
0.01

 
—

 
—

 
801

 
0.02

 
—

 
—

Other
565

 
0.01

 
—

 
—

 
619

 
0.01

 
—

 
—

Total merger related expenses
1,012

 
0.02

 
2,651

 
0.10

 
1,420

 
0.03

 
2,817

 
0.10

Other acquisition expenses
—

 
—

 
—

 
—

 
—

 
—

 
94

 
—

Loss on extinguishment of debt
8,879

 
0.18

 
—

 
—

 
8,879

 
0.18

 
—

 
—

Adjusted net income
$
25,130

 
$
0.52


$
14,324

 
$
0.51

 
$
58,183

 
$
1.20

 
$
27,758

 
$
0.98



19

FIRSTCASH, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
TO GAAP FINANCIAL MEASURES (CONTINUED)
(UNAUDITED)

The following tables provide a reconciliation of the gross amounts, the impact of income taxes and the net amounts for each of the adjustments included in the table above (in thousands):

 
Three Months Ended June 30,
 
2017
 
2016
 
Pre-tax
 
Tax
 
After-tax
 
Pre-tax
 
Tax
 
After-tax
Merger related expenses
$
1,606

 
$
594

 
$
1,012

 
$
4,079

 
$
1,428

 
$
2,651

Loss on extinguishment of debt
14,094

 
5,215

 
8,879

 
—

 
—

 
—

Total adjustments
$
15,700

 
$
5,809

 
$
9,891

 
$
4,079

 
$
1,428

 
$
2,651


 
Six Months Ended June 30,
 
2017
 
2016
 
Pre-tax
 
Tax
 
After-tax
 
Pre-tax
 
Tax
 
After-tax
Merger related expenses
$
2,253

 
$
833

 
$
1,420

 
$
4,329

 
$
1,512

 
$
2,817

Other acquisition expenses
—

 
—

 
—

 
150

 
56

 
94

Loss on extinguishment of debt
14,094

 
5,215

 
8,879

 
—

 
—

 
—

Total adjustments
$
16,347

 
$
6,048

 
$
10,299

 
$
4,479

 
$
1,568

 
$
2,911




20

FIRSTCASH, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
TO GAAP FINANCIAL MEASURES (CONTINUED)
(UNAUDITED)

Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA
The Company defines EBITDA as net income before income taxes, depreciation and amortization, interest expense and interest income and adjusted EBITDA as EBITDA adjusted for certain items as listed below that management considers to be non-operating in nature and not representative of its actual operating performance. The Company believes EBITDA and adjusted EBITDA are commonly used by investors to assess a company’s financial performance. The following table provides a reconciliation of net income to EBITDA and adjusted EBITDA (in thousands):
    
 
 
 
 
 
 
 
 
 
 
Trailing Twelve
 
 
Three Months Ended
 
Six Months Ended
 
Months Ended
 
 
June 30,
 
June 30,
 
June 30,
 
 
2017
 
2016
 
2017
 
2016
 
2017
 
2016
Net income
 
$
15,239

 
$
11,673

 
$
47,884

 
$
24,847

 
$
83,164

 
$
55,430

Income taxes
 
6,229

 
5,573

 
25,826

 
12,060

 
47,086

 
25,338

Depreciation and amortization (1)
 
14,689

 
4,947

 
28,932

 
9,884

 
50,913

 
18,545

Interest expense
 
5,585

 
4,326

 
11,698

 
8,786

 
23,232

 
17,527

Interest income
 
(393
)
 
(224
)
 
(720
)
 
(498
)
 
(973
)
 
(1,327
)
EBITDA
 
41,349

 
26,295

 
113,620

 
55,079

 
203,422

 
115,513

Adjustments:
 
 
 
 
 
 
 
 
 
 
 
 
Merger related expenses
 
1,606

 
4,079

 
2,253

 
4,329

 
34,144

 
4,329

Other acquisition expenses
 
—

 
—

 
—

 
150

 
300

 
1,850

Loss on extinguishment of debt
 
14,094

 
—

 
14,094

 
—

 
14,094

 
—

Restructuring expenses related to U.S. consumer loan operations
 
—

 
—

 
—

 
—

 
—

 
8,439

Net gain on sale of common stock of Enova
 
—

 
—

 
—

 
—

 
(1,299
)
 
—

Adjusted EBITDA
 
$
57,049

 
$
30,374

 
$
129,967

 
$
59,558

 
$
250,661

 
$
130,131


(1) 
For the trailing twelve months ended June 30, 2016, excludes $264,000 of depreciation and amortization, which is included in the restructuring expenses related to U.S. consumer loan operations.



21

FIRSTCASH, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
TO GAAP FINANCIAL MEASURES (CONTINUED)
(UNAUDITED)

Free Cash Flow and Adjusted Free Cash Flow

For purposes of its internal liquidity assessments, the Company considers free cash flow and adjusted free cash flow. The Company defines free cash flow as cash flow from operating activities less purchases of property and equipment and net fundings/repayments of pawn and consumer loans, which are considered to be operating in nature by the Company but are included in cash flow from investing activities and adjusted free cash flow as free cash flow adjusted for merger related expenses paid that management considers to be non-operating in nature. Free cash flow and adjusted free cash flow are commonly used by investors as an additional measure of cash generated by business operations that may be used to repay scheduled debt maturities and debt service or, following payment of such debt obligations and other non-discretionary items, may be available to invest in future growth through new business development activities or acquisitions, repurchase stock, pay cash dividends or repay debt obligations prior to their maturities. These metrics can also be used to evaluate the Company’s ability to generate cash flow from business operations and the impact that this cash flow has on the Company’s liquidity. However, free cash flow and adjusted free cash flow have limitations as analytical tools and should not be considered in isolation or as a substitute for cash flow from operating activities or other income statement data prepared in accordance with GAAP. The following table reconciles net cash flow from operating activities to free cash flow and adjusted free cash flow (in thousands):

 
 
 
 
 
 
 
 
 
 
Trailing Twelve
 
 
Three Months Ended
 
Six Months Ended
 
Months Ended
 
 
June 30,
 
June 30,
 
June 30,
 
 
2017
 
2016
 
2017
 
2016
 
2017
 
2016
Cash flow from operating activities
 
$
38,948

 
$
14,497

 
$
102,813

 
$
39,573

 
$
160,094

 
$
90,413

Cash flow from investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
Loan receivables, net of cash repayments
 
(33,226
)
 
(14,759
)
 
33,963

 
(9,466
)
 
27,357

 
(9,211
)
Purchases of property and equipment
 
(9,325
)
 
(10,730
)
 
(17,401
)
 
(17,073
)
 
(34,191
)
 
(29,546
)
Free cash flow
 
(3,603
)
 
(10,992
)
 
119,375

 
13,034

 
153,260

 
51,656

Merger related expenses paid, net of tax
 
1,743

 
1,391

 
3,545

 
1,557

 
22,929

 
1,557

Adjusted free cash flow
 
$
(1,860
)
 
$
(9,601
)
 
$
122,920

 
$
14,591

 
$
176,189

 
$
53,213



22

Constant Currency Results
The Company’s reporting currency is the U.S. dollar. However, certain performance metrics discussed in this release are presented on a “constant currency” basis, which is considered a non-GAAP measurement of financial performance. The Company’s management uses constant currency results to evaluate operating results of business operations in Latin America, which are primarily transacted in local currencies.
The Company believes constant currency results provide investors with valuable supplemental information regarding the underlying performance of its business operations in Latin America, consistent with how the Company’s management evaluates such performance and operating results. Constant currency results reported herein are calculated by translating certain balance sheet and income statement items denominated in local currencies using the exchange rate from the prior-year comparable period, as opposed to the current comparable period, in order to exclude the effects of foreign currency rate fluctuations for purposes of evaluating period-over-period comparisons. Business operations in Mexico and Guatemala are transacted in Mexican pesos and Guatemalan quetzales, respectively. The Company also has operations in El Salvador where the reporting and functional currency is the U.S. dollar. See the Latin America operations segment tables elsewhere in this release for an additional reconciliation of certain constant currency amounts to as reported GAAP amounts.

The following table provides exchange rates for the Mexican peso and Guatemalan quetzal for the current and prior year periods:  
 
 
June 30,
 
Increase /
 
 
2017
 
2016
 
(Decrease)
Mexican peso / U.S. dollar exchange rate:
 
 
 
 
 
 
 
 
End-of-period
 
17.9
 
18.5
 
 
3
 %
 
Three months ended
 
18.6
 
18.1
 
 
(3
)%
 
Six months ended
 
19.5
 
18.0
 
 
(8
)%
 
 
 
 
 
 
 
 
 
 
Guatemalan quetzal / U.S. dollar exchange rate:
 
 
 
 
 
 
 
 
End-of-period
 
7.3
 
7.6
 
 
4
 %
 
Three months ended
 
7.3
 
7.7
 
 
5
 %
 
Six months ended
 
7.4
 
7.7
 
 
4
 %
 

For further information, please contact:
Gar Jackson
Global IR Group
Phone:     (949) 873-2789
Email:     gar@globalirgroup.com

Doug Orr, Executive Vice President and Chief Financial Officer
Phone:    (817) 258-2650
Email:     investorrelations@firstcash.com
Website:    ir.firstcash.com

23