FirstCash Holdings, Inc.: Form 10-Q for the period ended Sep 30, 2023
Filed with the SEC on Oct 30, 2023 and accepted by EDGAR at Oct 30, 2023, 16:20 ET.
Management's discussion and analysis
As filed, 92,700 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
The following discussion of financial condition, results of operations, liquidity and capital resources of FirstCash Holdings, Inc. and its wholly-owned subsidiaries (together, the “Company”) should be read in conjunction with the Company’s consolidated financial statements and accompanying notes included under Part I, Item 1 of this quarterly report on Form 10-Q, as well as with the audited consolidated financial statements and accompanying notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
GENERAL
The Company’s primary line of business is the operation of retail pawn stores, also known as “pawnshops,” which focus on serving cash and credit-constrained consumers. The Company is the leading operator of pawn stores in the U.S. and Latin America. Pawn stores help customers meet small short-term cash needs by providing non-recourse pawn loans and buying merchandise directly from customers. Personal property, such as jewelry, electronics, tools, appliances, sporting goods and musical instruments, is pledged and held as collateral for the pawn loans over the typical 30-day term of the loan. Pawn stores also generate retail sales primarily from the merchandise acquired through collateral forfeitures and over-the-counter purchases from customers.
The Company is also a leading provider of technology-driven, retail POS payment solutions focused on serving credit-constrained consumers. The Company’s retail POS payment solutions business line consists solely of the operations of AFF, which focuses on LTO products and facilitating other retail financing payment options across a large network of traditional and e-commerce merchant partners in all 50 states in the U.S., the District of Columbia and Puerto Rico. AFF’s retail partners provide consumer goods and services to their customers and use AFF’s LTO and retail finance solutions to facilitate payments on such transactions.
The Company’s two business lines are organized into three reportable segments. The U.S. pawn segment consists of all pawn operations in the U.S. and the Latin America pawn segment consists of all pawn operations in Mexico, Guatemala, Colombia and El Salvador. The retail POS payment solutions segment consists of the operations of AFF in the U.S. and Puerto Rico.
OPERATIONS AND LOCATIONS
Pawn Operations
As of September 30, 2023, the Company operated 2,988 pawn store locations composed of 1,181 stores in 29 U.S. states and the District of Columbia, 1,715 stores in 32 states in Mexico, 64 stores in Guatemala, 14 stores in Colombia and 14 stores in El Salvador.
The following tables detail pawn store count activity for the three and nine months ended September 30, 2023:
| Three Months Ended September 30, 2023 U.S. | Latin America | Total | |
|---|---|---|---|
| Total locations, beginning of period | 1,101 | 1,788 | 2,889 |
| New locations opened (1) | 3 | 22 | 25 |
| Locations acquired | 79 | — | 79 |
| Consolidation of existing pawn locations (2) | (2) | (3) | (5) |
| Total locations, end of period | 1,181 | 1,807 | 2,988 |
| Nine Months Ended September 30, 2023 | |||
| U.S. | Latin America | Total | |
| Total locations, beginning of period | 1,101 | 1,771 | 2,872 |
| New locations opened (1) | 5 | 52 | 57 |
| Locations acquired | 83 | — | 83 |
| Consolidation of existing pawn locations (2) | (8) | (16) | (24) |
| Total locations, end of period | 1,181 | 1,807 | 2,988 |
(1) In addition to new store openings, the Company strategically relocated one store in the U.S. during the three months ended September 30, 2023. During the nine months ended September 30, 2023, the Company strategically relocated three stores in the U.S. and two stores in Latin America.
(2) Store consolidations were primarily acquired locations over the past seven years which have been combined with overlapping stores and for which the Company expects to maintain a significant portion of the acquired customer base in the consolidated location.
POS Payment Solutions
As of September 30, 2023, AFF provided LTO and retail POS payment solutions for consumer goods and services through a network of approximately 10,800 active retail merchant partner locations located in all 50 U.S. states, the District of Columbia and Puerto Rico.
CRITICAL ACCOUNTING ESTIMATES
The financial statements have been prepared in accordance with GAAP. The significant accounting policies and estimates that the Company believes are the most critical to aid in fully understanding and evaluating its reported financial results have been reported in the Company’s 2022 Annual Report on Form 10-K. There have been no changes to the Company’s significant accounting policies for the nine months ended September 30, 2023.
RESULTS OF OPERATIONS (unaudited)
Operating Results for the Three Months Ended September 30, 2023 Compared to the Three Months Ended September 30, 2022
U.S. Pawn Segment
The following table presents segment pre-tax operating income and other operating metrics of the U.S. pawn segment for the three months ended September 30, 2023 compared to the three months ended September 30, 2022 (dollars in thousands). Operating expenses include salary and benefit expenses of pawn store-level employees, occupancy costs, bank charges, security, insurance, utilities, supplies and other costs incurred by the pawn stores.
| U.S. Pawn Segment Revenue: | Three Months Ended September 30, 2023 | 2022 | Increase |
|---|---|---|---|
| Retail merchandise sales | $203,769 | $195,854 | 4% |
| Pawn loan fees | 114,022 | 96,222 | 18% |
| Wholesale scrap jewelry sales | 17,140 | 12,956 | 32% |
| Total revenue | 334,931 | 305,032 | 10% |
| Cost of revenue: | |||
| Cost of retail merchandise sold | 115,670 | 114,899 | 1% |
| Cost of wholesale scrap jewelry sold | 14,297 | 11,338 | 26% |
| Total cost of revenue | 129,967 | 126,237 | 3% |
| Net revenue | 204,964 | 178,795 | 15% |
| Segment expenses: | |||
| Operating expenses | 113,976 | 102,508 | 11% |
| Depreciation and amortization | 6,586 | 5,806 | 13% |
| Total segment expenses | 120,562 | 108,314 | 11% |
| Segment pre-tax operating income | $84,402 | $70,481 | 20% |
| Operating metrics: | |||
| Retail merchandise sales margin | 43% | 41% | |
| Net revenue margin | 61% | 59% | |
| Segment pre-tax operating margin | 25% | 23% |
26
The following table details earning assets, which consist of pawn loans and inventories as well as other earning asset metrics of the U.S. pawn segment, as of September 30, 2023 compared to September 30, 2022 (dollars in thousands, except as otherwise noted):
| U.S. Pawn Segment Earning assets: | As of September 30, 2023 | 2022 | Increase |
|---|---|---|---|
| Pawn loans | $341,123 | $279,645 | 22% |
| Inventories | 217,406 | 204,359 | 6% |
| $558,529 | $484,004 | 15% | |
| Average outstanding pawn loan amount (in ones) | $245 | $232 | 6% |
| Composition of pawn collateral: | |||
| General merchandise | 31% | 32% | |
| Jewelry | 69% | 68% | |
| 100% | 100% | ||
| Composition of inventories: | |||
| General merchandise | 45% | 43% | |
| Jewelry | 55% | 57% | |
| 100% | 100% | ||
| Percentage of inventory aged greater than one year | 1% | 1% | |
| Inventory turns (trailing twelve months cost of merchandise sales divided by average inventories) | 2.8 times | 2.7 times |
Retail Merchandise Sales Operations
U.S. retail merchandise sales increased 4%, totaling $203.8 million during the third quarter of 2023 compared to $195.9 million for the third quarter of 2022. Same-store retail sales decreased 3% in the third quarter of 2023 compared to the third quarter of 2022. The increase in total retail sales was primarily due to sales contributions from acquired stores, whereas the decrease in same-store retail sales was primarily due to lower than normal inventory levels in these locations during the third quarter of 2023 compared to the third quarter of 2022, as further described below. The gross profit margin on retail merchandise sales in the U.S. was 43% in the third quarter of 2023 and 41% in the third quarter of 2022, reflecting continued demand for value-priced, pre-owned merchandise and low levels of aged inventory.
U.S. inventories increased 6% from $204.4 million at September 30, 2022 to $217.4 million at September 30, 2023. The increase was primarily due to inventory from acquired stores partially offset by slightly lower inventory levels in existing (same-store) locations. Inventories aged greater than one year in the U.S. were 1% at both September 30, 2023 and September 30, 2022.
Pawn Lending Operations
U.S. pawn loan receivables as of September 30, 2023 increased 22% in total and 11% on a same-store basis compared to September 30, 2022. The increase in total pawn receivables was due to incremental pawn loans from acquired stores and an increase in same-store pawn receivables, which the Company believes was primarily due to continued inflationary pressures driving additional demand for pawn loans and tightened underwriting for other competing forms of consumer credit.
U.S. pawn loan fees increased 18% to $114.0 million during the third quarter of 2023 compared to $96.2 million for the third quarter of 2022. Same-store pawn fees in the third quarter of 2023 increased 11% compared to the third quarter of 2022. The increase in total and same-store pawn loan fees was primarily due to higher average pawn receivables, as described above, and increased portfolio yield driven by slightly improved customer redemption rates.
Segment Expenses
U.S. operating expenses increased 11% to $114.0 million during the third quarter of 2023 compared to $102.5 million during the third quarter of 2022 while same-store operating expenses increased 3% compared with the prior-year period. The increase in total operating expenses was primarily due to acquired stores and the increase in same-store operating expenses, which was primarily due to inflationary increases in wages and certain other operating costs and increased store-level incentive compensation driven by increased net revenues and segment profit during the third quarter of 2023 compared to the third quarter of 2022.
The U.S. segment pre-tax operating income for the third quarter of 2023 was $84.4 million, which generated a pre-tax segment operating margin of 25% compared to $70.5 million and 23% in the prior year, respectively. The increase in the segment pre-tax operating income and margin reflected an improved net revenue margin partially offset by the increase in segment expenses.
Latin America Operations Segment
Latin American segment pre-tax operating income for the three months ended September 30, 2023 compared to the three months ended September 30, 2022 benefited from a 15% favorable change in the average value of the Mexican peso compared to the U.S. dollar. The translated value of Latin American earning assets as of September 30, 2023 compared to September 30, 2022 benefited from a 13% favorable change in the end-of-period Mexican peso compared to the U.S. dollar. Constant currency results are non-GAAP financial measures, which exclude the effects of foreign currency translation and are calculated by translating current-year results at prior-year average exchange rates. See the “Constant Currency Results” section in “Non-GAAP Financial Information” below for additional discussion of constant currency operating results.
The following table presents segment pre-tax operating income and other operating metrics of the Latin America pawn segment for the three months ended September 30, 2023 compared to the three months ended September 30, 2022 (dollars in thousands). Operating expenses include salary and benefit expenses of pawn store-level employees, occupancy costs, bank charges, security, insurance, utilities, supplies and other costs incurred by the pawn stores.
| Latin America Pawn Segment Revenue: | Three Months Ended September 30, 2023 | 2022 | Increase | Constant Currency Basis Three Months Ended September 30, 2023 (Non-GAAP) | Increase / (Decrease) (Non-GAAP) |
|---|---|---|---|---|---|
| Retail merchandise sales | $132,784 | $107,591 | 23% | $113,130 | 5% |
| Pawn loan fees | 60,538 | 49,505 | 22% | 51,468 | 4% |
| Wholesale scrap jewelry sales | 8,725 | 5,626 | 55% | 8,725 | 55% |
| Total revenue | 202,047 | 162,722 | 24% | 173,323 | 7% |
| Cost of revenue: | |||||
| Cost of retail merchandise sold | 84,816 | 68,642 | 24% | 72,336 | 5% |
| Cost of wholesale scrap jewelry sold | 7,108 | 4,923 | 44% | 6,023 | 22% |
| Total cost of revenue | 91,924 | 73,565 | 25% | 78,359 | 7% |
| Net revenue | 110,123 | 89,157 | 24% | 94,964 | 7% |
| Segment expenses: | |||||
| Operating expenses | 63,907 | 47,979 | 33% | 54,807 | 14% |
| Depreciation and amortization | 5,236 | 4,566 | 15% | 4,508 | (1)% |
| Total segment expenses | 69,143 | 52,545 | 32% | 59,315 | 13% |
| Segment pre-tax operating income | $40,980 | $36,612 | 12% | $35,649 | (3)% |
| Operating metrics: | |||||
| Retail merchandise sales margin | 36% | 36% | 36% | ||
| Net revenue margin | 55% | 55% | 55% | ||
| Segment pre-tax operating margin | 20% | 22% | 21% |
29
The following table details earning assets, which consist of pawn loans and inventories as well as other earning asset metrics of the Latin America pawn segment, as of September 30, 2023 compared to September 30, 2022 (dollars in thousands, except as otherwise noted):
| Latin America Pawn Segment Earning assets: | As of September 30, 2023 | 2022 | Increase | Constant Currency Basis As of September 30, 2023 (Non-GAAP) | Increase / (Decrease) (Non-GAAP) |
|---|---|---|---|---|---|
| Pawn loans | $142,662 | $124,582 | 15% | $124,622 | —% |
| Inventories | 96,976 | 91,069 | 6% | 84,711 | (7)% |
| $239,638 | $215,651 | 11% | $209,333 | (3)% | |
| Average outstanding pawn loan amount (in ones) | $89 | $79 | 13% | $78 | (1)% |
| Composition of pawn collateral: | |||||
| General merchandise | 66% | 69% | |||
| Jewelry | 34% | 31% | |||
| 100% | 100% | ||||
| Composition of inventories: | |||||
| General merchandise | 68% | 71% | |||
| Jewelry | 32% | 29% | |||
| 100% | 100% | ||||
| Percentage of inventory aged greater than one year | 1% | 1% | |||
| Inventory turns (trailing twelve months cost of merchandise sales divided by average inventories) | 4.3 times | 4.0 times |
Retail Merchandise Sales Operations
Latin America retail merchandise sales increased 23% (5% on a constant currency basis) to $132.8 million during the third quarter of 2023 compared to $107.6 million for the third quarter of 2022. Same-store retail sales also increased 23% (5% on a constant currency basis) during the third quarter of 2023 compared to the third quarter of 2022. The increase in total and same-store retail sales was primarily due to greater demand for value-priced consumer goods, with such demand believed to be driven in part by inflationary pressures on the Company’s customers, and the impact of increases in government-mandated minimum wage and benefit programs in Mexico benefiting many cash-constrained consumers. The gross profit margin on retail merchandise sales was 36% during both the third quarter of 2023 and the third quarter of 2022.
Latin America inventories increased 6% (7% decrease on a constant currency basis) from $91.1 million at September 30, 2022 to $97.0 million at September 30, 2023. The decrease in constant currency inventories was primarily due to the greater demand for value-priced consumer goods mentioned above and slightly lower pawn loan forfeiture rates in the third quarter of 2023 compared to the third quarter of 2022. Inventories aged greater than one year in Latin America were 1% at both September 30, 2023 and 2022.
Pawn Lending Operations
Latin America pawn loan receivables increased 15% (less than 1% on a constant currency basis) as of September 30, 2023 compared to September 30, 2022. On a same-store basis, pawn loan receivables increased 14% (decreased less than 1% on a constant currency basis) as of September 30, 2023 compared to September 30, 2022. The relatively flat constant currency total and same-store pawn receivables is believed to be driven in part by the impact of increases in government-mandated minimum wage and benefit programs in Mexico benefiting many cash-constrained consumers.
Latin America pawn loan fees increased 22% (4% on a constant currency basis), totaling $60.5 million during the third quarter of 2023 compared to $49.5 million for the third quarter of 2022. Same-store pawn fees also increased 22% (4% on a constant currency basis) in the third quarter of 2023 compared to the third quarter of 2022. The increase in total and same-store constant currency pawn loan fees was primarily due to improved pawn yields.
Segment Expenses
Operating expenses increased 33% (14% on a constant currency basis) to $63.9 million during the third quarter of 2023 compared to $48.0 million during the third quarter of 2022. Same-store operating expenses increased 31% (13% on a constant currency basis) compared to the prior-year period. The increase in total and same-store operating expenses was primarily driven by general inflationary impacts and increases in the federally mandated minimum wage and other required benefit programs.
The segment pre-tax operating income for the third quarter of 2023 was $41.0 million, which generated a pre-tax segment operating margin of 20% compared to $36.6 million and 22% in the prior year, respectively. The increase in the segment pre-tax operating income reflected an increase in net revenue partially offset by an increase in segment expenses, which caused a decrease in the segment pre-tax operating margin.
Retail POS Payment Solutions Segment
Retail POS Payment Solutions Operating Results
The following table presents segment pre-tax operating income of the retail POS payment solutions segment for the three months ended September 30, 2023 as compared to the three months ended September 30, 2022 (dollars in thousands):
| Retail POS Payment Solutions Segment Revenue: | Three Months Ended September 30, 2023 | 2022 | Increase / (Decrease) | Adjusted (1) Three Months Ended September 30, 2022 (Non-GAAP) | Increase / (Decrease) (Non-GAAP) |
|---|---|---|---|---|---|
| Leased merchandise income | $189,382 | $158,089 | 20% | $158,089 | 20% |
| Interest and fees on finance receivables | 61,413 | 48,846 | 26% | 55,957 | 10% |
| Total revenue | 250,795 | 206,935 | 21% | 214,046 | 17% |
| Cost of revenue: | |||||
| Depreciation of leased merchandise | 104,198 | 86,703 | 20% | 85,864 | 21% |
| Provision for lease losses | 39,640 | 32,350 | 23% | 32,350 | 23% |
| Provision for loan losses | 33,096 | 31,956 | 4% | 31,956 | 4% |
| Total cost of revenue | 176,934 | 151,009 | 17% | 150,170 | 18% |
| Net revenue | 73,861 | 55,926 | 32% | 63,876 | 16% |
| Segment expenses: | |||||
| Operating expenses | 33,641 | 35,060 | (4)% | 35,060 | (4)% |
| Depreciation and amortization | 771 | 775 | (1)% | 775 | (1)% |
| Total segment expenses | 34,412 | 35,835 | (4)% | 35,835 | (4)% |
| Segment pre-tax operating income | $39,449 | $20,091 | 96% | $28,041 | 41% |
(1) As a result of purchase accounting, AFF’s as reported amounts for the three months ended September 30, 2022 contain significant fair value adjustments. The adjusted amounts for the three months ended September 30, 2022 exclude these fair value purchase accounting adjustments.
The following table provides a detail of gross transaction volumes originated during the three months ended September 30, 2023 as compared to the three months ended September 30, 2022 (in thousands):
| Three Months Ended September 30, 2023 | 2022 | Increase | |
|---|---|---|---|
| Leased merchandise | $147,513 | $136,219 | 8% |
| Finance receivables | 103,183 | 84,552 | 22% |
| Total gross transaction volume | $250,696 | $220,771 | 14% |
The following table details retail POS payment solutions earning assets as of September 30, 2023 as compared to September 30, 2022 (in thousands):
| Leased merchandise, net: | As of September 30, 2023 | 2022 | Increase | Adjusted (2) As of September 30, 2022 (Non-GAAP) | Increase (Non-GAAP) |
|---|---|---|---|---|---|
| Leased merchandise, before allowance for lease losses | $250,298 | $210,703 | 19% | $217,412 | 15% |
| Less allowance for lease losses | (105,472) | (78,020) | 35% | (85,630) | 23% |
| Leased merchandise, net (1) | $144,826 | $132,683 | 9% | $131,782 | 10% |
| Finance receivables, net: | |||||
| Finance receivables, before allowance for loan losses | $209,991 | $190,358 | 10% | $182,500 | 15% |
| Less allowance for loan losses | (96,684) | (78,413) | 23% | (78,413) | 23% |
| Finance receivables, net | $113,307 | $111,945 | 1% | $104,087 | 9% |
(1) Includes $1.7 million and $0.6 million of intersegment transactions as of September 30, 2023 and 2022, respectively, related to the Company offering AFF’s LTO payment solution as a payment option in its U.S. pawn stores that are eliminated upon consolidation. Excluding the intersegment transactions, consolidated net leased merchandise as of September 30, 2023 and 2022 totaled $143.2 million and $132.1 million, respectively.
(2) As a result of purchase accounting, AFF’s September 30, 2022 as reported earning assets contain significant fair value adjustments, which were fully amortized during 2022. The adjusted amounts as of September 30, 2022 exclude these fair value purchase accounting adjustments.
The following table details the changes in the allowance for lease and loan losses and other portfolio metrics for the three months ended September 30, 2023 as compared to the three months ended September 30, 2022 (in thousands):
| Allowance for lease losses: | Three Months Ended September 30, 2023 | 2022 | Increase | Adjusted (5) Three Months Ended September 30, 2022 (Non-GAAP) | Increase (Non-GAAP) |
|---|---|---|---|---|---|
| Balance at beginning of period | $110,964 | $69,101 | 61% | $86,014 | 29% |
| Provision for lease losses (1) | 39,640 | 32,350 | 23% | 32,350 | 23% |
| Charge-offs | (46,794) | (24,551) | 91% | (33,854) | 38% |
| Recoveries | 1,662 | 1,120 | 48% | 1,120 | 48% |
| Balance at end of period | $105,472 | $78,020 | 35% | $85,630 | 23% |
| Leased merchandise portfolio metrics: | |||||
| Provision expense as percentage of originations (2) | 27% | 24% | |||
| Average monthly net charge-off rate (3) | 5.9% | 5.2% | |||
| Delinquency rate (4) | 21.1% | 18.9% | |||
| Allowance for loan losses: | |||||
| Balance at beginning of period | $93,054 | $73,936 | 26% | ||
| Provision for loan losses | 33,096 | 31,956 | 4% | ||
| Charge-offs | (30,890) | (28,642) | 8% | ||
| Recoveries | 1,424 | 1,163 | 22% | ||
| Balance at end of period | $96,684 | $78,413 | 23% | ||
| Finance receivables portfolio metrics: | |||||
| Provision expense as percentage of originations (2) | 32% | 38% | |||
| Average monthly net charge-off rate (3) | 4.7% | 5.0% | |||
| Delinquency rate (4) | 19.4% | 19.2% |
(1) Includes $0.1 million of provision reduction and $0.4 million of provision increase from intersegment transactions for the three months ended September 30, 2023 and 2022, respectively, related to the Company offering AFF’s LTO payment solution as a payment option in its U.S. pawn stores that are eliminated upon consolidation. Excluding the intersegment transactions, the provision for lease losses for the three months ended September 30, 2023 and 2022 totaled $39.7 million and $31.9 million, respectively.
(2) Calculated as provision for lease or loan losses as a percentage of the respective gross transaction volume originated.
(3) Calculated as charge-offs, net of recoveries, as a percentage of the respective average earning asset balance before allowance for lease or loan losses (adjusted to exclude any fair value purchase accounting adjustments, as applicable).
(4) Calculated as the percentage of the respective contractual earning asset balance owed that is 1 to 89 days past due (the Company charges off leases and finance receivables when they are 90 days or more contractually past due).
(5) As a result of purchase accounting, AFF’s as reported allowance for lease losses for the three months ended September 30, 2022 contains significant fair value adjustments. The adjusted amounts for the three months ended September 30, 2022 exclude these fair value purchase accounting adjustments. As a result of the significance of these accounting adjustments, the Company does not believe that the unadjusted leased merchandise portfolio metrics for the three months ended September 30, 2022 provide a useful comparison against the September 30, 2023 amounts.
LTO Operations
Leased merchandise, before allowance for lease losses, increased 19% as of September 30, 2023 compared to September 30, 2022. On an adjusted basis, excluding the impacts of fair value purchase accounting, leased merchandise, before allowance for lease losses, increased 15% as of September 30, 2023 compared to September 30, 2022. This increase was primarily due to increased transaction volumes from new merchant locations added since September 30, 2022.
The allowance for lease losses increased 35% to $105.5 million as of September 30, 2023 compared to $78.0 million as of September 30, 2022. On an adjusted basis, excluding the impacts of fair value purchase accounting, the allowance for lease losses increased 23% as of September 30, 2023 compared to September 30, 2022. This increase was primarily due to the 8% increase in gross transaction volume and an increase in lease loss provisioning rates used during the third quarter of 2023 compared to the third quarter of 2022.
Leased merchandise income increased 20% to $189.4 million during the third quarter of 2023 compared to $158.1 million for the third quarter of 2022, which was primarily due to the higher leased merchandise balances.
Depreciation of leased merchandise increased 20% to $104.2 million during the third quarter of 2023 compared to $86.7 million during the third quarter of 2022. On an adjusted basis, excluding the impacts of fair value purchase accounting, depreciation of leased merchandise increased 21%. The increase was primarily due to higher leased merchandise balances. As a percentage of leased merchandise income, depreciation of leased merchandise increased slightly from 54% during the third quarter of 2022 (adjusted to exclude purchase accounting adjustments) to 55% during the third quarter of 2023.
Provision for lease losses increased 23% to $39.6 million during the third quarter of 2023 compared to $32.4 million for the third quarter of 2022, which was primarily due to the 8% increase in gross transaction volumes and an increase in lease loss provisioning rates used during the third quarter of 2023 compared to the third quarter of 2022 as a result of slightly higher net charge-off rates during the third quarter of 2023 compared to the third quarter of 2022 and slightly higher delinquency rates as of September 30, 2023 compared to September 30, 2022. As a percentage of gross transaction volume, the provision for lease losses increased from 24% during the third quarter of 2022 to 27% during the third quarter of 2023.
Retail Finance Operations
Finance receivables, before allowance for loan losses, increased 10% as of September 30, 2023 compared to September 30, 2022. On an adjusted basis, excluding the impacts of fair value purchase accounting, finance receivables, before allowance for loan losses, increased 15% as of September 30, 2023 compared to September 30, 2022. This increase in the outstanding receivable balance was primarily due to increased transaction volumes from new merchant locations added since September 30, 2022.
The allowance for loan losses increased 23% to $96.7 million as of September 30, 2023 compared to $78.4 million as of September 30, 2022. This increase was primarily due to the 22% increase in gross transaction volume compared to the third quarter of 2022.
Interest and fees on finance receivables increased 26% to $61.4 million during the third quarter of 2023 compared to $48.8 million for the third quarter of 2022. On an adjusted basis, excluding the impacts of fair value purchase accounting, interest and fees on finance receivables increased 10%, which was primarily due to the higher finance receivable balances.
Provision for loan losses increased 4% to $33.1 million during the third quarter of 2023 compared to $32.0 million for the third quarter of 2022, which was primarily due to the 22% increase in gross transaction volumes, partially offset by a decrease in loan loss provisioning rates used during the third quarter of 2023 compared to the third quarter of 2022 as a result of slightly improved net charge-off rates during the third quarter of 2023 compared to the third quarter of 2022. As a percentage of gross transaction volume, the provision for loan losses decreased from 38% during the third quarter of 2022 to 32% during the third quarter of 2023.
Segment Expenses
Operating expenses decreased 4% to $33.6 million during the third quarter of 2023 compared to $35.1 million during the third quarter of 2022, which was primarily due to lower receivable acquisition costs and the realization of information technology cost synergies from the Company’s acquisition of AFF, partially offset by the 14% increase in gross transaction volumes. As a percentage of segment revenues, operating expenses decreased from 16% during the third quarter of 2022 (adjusted to exclude purchase accounting adjustments) to 13% during the third quarter of 2023.
The retail POS payment solutions segment pre-tax operating income for the third quarter of 2023 was $39.4 million compared to $20.1 million in the third quarter of 2022. The increase was primarily the result of fair value purchase accounting and increased segment income resulting from increases in net revenue and decreases in segment expenses. On an adjusted basis, excluding the impacts of fair value purchase accounting, segment pre-tax operating income for the third quarter of 2022 was $28.0 million.
Consolidated Results of Operations
The following table reconciles pre-tax operating income of the Company’s U.S. pawn segment, Latin America pawn segment and retail POS payment solutions segment, discussed above, to consolidated net income for the three months ended September 30, 2023 compared to the three months ended September 30, 2022 (dollars in thousands):
| Consolidated Results of Operations Segment pre-tax operating income: | Three Months Ended September 30, 2023 | 2022 | Increase / (Decrease) |
|---|---|---|---|
| U.S. pawn | $84,402 | $70,481 | 20% |
| Latin America pawn | 40,980 | 36,612 | 12% |
| Retail POS payment solutions (1) | 39,449 | 20,091 | 96% |
| Intersegment elimination (2) | (301) | (586) | (49)% |
| Consolidated segment pre-tax operating income | 164,530 | 126,598 | 30% |
| Corporate expenses and other income: | |||
| Administrative expenses | 45,056 | 36,951 | 22% |
| Depreciation and amortization | 14,772 | 14,824 | —% |
| Interest expense | 24,689 | 18,282 | 35% |
| Interest income | (328) | (206) | 59% |
| (Gain) loss on foreign exchange | (286) | 255 | (212)% |
| Merger and acquisition expenses | 3,387 | 733 | 362% |
| Gain on revaluation of contingent acquisition consideration | — | (19,800) | (100)% |
| Other expenses (income), net | (384) | 164 | (334)% |
| Total corporate expenses and other income | 86,906 | 51,203 | 70% |
| Income before income taxes | 77,624 | 75,395 | 3% |
| Provision for income taxes | 20,480 | 16,079 | 27% |
| Net income | $57,144 | $59,316 | (4)% |
(1) The AFF segment results for the three months ended September 30, 2022 are significantly impacted by certain purchase accounting adjustments, as noted in the retail POS payment solutions segment results of operations above. Adjusted retail POS payment solutions segment pre-tax operating income, excluding such purchase accounting adjustments, was $28.0 million for the three months ended September 30, 2022.
(2) Represents the elimination of intersegment transactions related to the Company offering AFF’s LTO payment solution as a payment option in its U.S. pawn stores. For further detail, see Note 10 of Notes to Consolidated Financial Statements.
Corporate Expenses and Taxes
Administrative expenses increased 22% to $45.1 million during the third quarter of 2023 compared to $37.0 million in the third quarter of 2022, primarily due to increased incentive compensation expense, the increase in pawn store count, including recent acquisitions, and a 15% change in the average value of the Mexican peso resulting in higher U.S. dollar translated administrative expenses in Latin America. As a percentage of revenue, administrative expenses increased from 5% during the third quarter of 2022 to 6% during the third quarter of 2023.
Interest expense increased 35% to $24.7 million during the third quarter of 2023 compared to $18.3 million in the third quarter of 2022, primarily due to both higher floating interest rates and increased amounts outstanding on the Company’s unsecured bank credit facilities. See Note 8 of Notes to Consolidated Financial Statements and “Liquidity and Capital Resources.”
Merger and acquisition expenses increased 362% to $3.4 million during the third quarter of 2023 compared to $0.7 million in the third quarter of 2022, due to timing of acquisition activity.
The Company recognized a gain on revaluation of contingent acquisition consideration of $19.8 million during the third quarter of 2022 as a result of a decrease in the liability for the estimated fair value of contingent consideration related to the AFF acquisition. See Note 5 of Notes to Consolidated Financial Statements.
Consolidated effective income tax rates for the third quarter of 2023 and 2022 were 26.4% and 21.3%, respectively. The increase in the effective tax rate was primarily due to a $1.0 million permanent domestic tax benefit recognized in the third quarter of 2022 related to the $19.8 million gain on revaluation of certain contingent consideration related to the AFF acquisition, as described above, and a decreased foreign permanent tax benefit recorded in the third quarter of 2023 compared to the third quarter of 2022, related to a decreased inflation index adjustment allowed in Mexico as a result of moderating inflation in Mexico.
Operating Results for the Nine Months Ended September 30, 2023 Compared to the Nine Months Ended September 30, 2022
U.S. Pawn Segment
The following table presents segment pre-tax operating income and other operating metrics of the U.S. pawn segment for the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022 (dollars in thousands). Operating expenses include salary and benefit expenses of pawn store-level employees, occupancy costs, bank charges, security, insurance, utilities, supplies and other costs incurred by the pawn stores.
| U.S. Pawn Segment Revenue: | Nine Months Ended September 30, 2023 | 2022 | Increase |
|---|---|---|---|
| Retail merchandise sales | $610,493 | $596,165 | 2% |
| Pawn loan fees | 315,679 | 274,304 | 15% |
| Wholesale scrap jewelry sales | 61,108 | 45,153 | 35% |
| Total revenue | 987,280 | 915,622 | 8% |
| Cost of revenue: | |||
| Cost of retail merchandise sold | 349,138 | 349,007 | —% |
| Cost of wholesale scrap jewelry sold | 49,604 | 39,150 | 27% |
| Total cost of revenue | 398,742 | 388,157 | 3% |
| Net revenue | 588,538 | 527,465 | 12% |
| Segment expenses: | |||
| Operating expenses | 331,916 | 302,572 | 10% |
| Depreciation and amortization | 18,786 | 17,261 | 9% |
| Total segment expenses | 350,702 | 319,833 | 10% |
| Segment pre-tax operating income | $237,836 | $207,632 | 15% |
| Operating metrics: | |||
| Retail merchandise sales margin | 43% | 41% | |
| Net revenue margin | 60% | 58% | |
| Segment pre-tax operating margin | 24% | 23% |
Retail Merchandise Sales Operations
U.S. retail merchandise sales increased 2% to $610.5 million during the nine months ended September 30, 2023 compared to $596.2 million for the nine months ended September 30, 2022. Same-store retail sales decreased 2% during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022. The increase in total retail sales was primarily due to sales contributions from acquired stores, whereas the decrease in same-store retail sales was primarily due to lower than normal inventory levels in these locations during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022. During the nine months ended September 30, 2023, the gross profit margin on retail merchandise sales in the U.S. was 43% compared to a margin of 41% during the nine months ended September 30, 2022 reflecting continued demand for value-priced, pre-owned merchandise and low levels of aged inventory.
Pawn Lending Operations
U.S. pawn loan fees increased 15% to $315.7 million during the nine months ended September 30, 2023 compared to $274.3 million for the nine months ended September 30, 2022. Same-store pawn fees increased 11% during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022. The increase in total and same-store pawn loan fees was primarily due to higher average pawn receivables and increased portfolio yield driven by slightly improved customer redemption rates.
Segment Expenses
U.S. store operating expenses increased 10% to $331.9 million during the nine months ended September 30, 2023 compared to $302.6 million during the nine months ended September 30, 2022 while same-store operating expenses increased 5% compared with the prior-year period. The increase in total operating expenses was primarily due to acquired stores and the increase in same-store operating expenses, which was primarily due to inflationary increases in wages and certain other operating costs and increased store-level incentive compensation driven by increased net revenues and segment profit, during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022.
The U.S. segment pre-tax operating income for the nine months ended September 30, 2023 was $237.8 million, which generated a pre-tax segment operating margin of 24% compared to $207.6 million and 23% in the prior year, respectively. The increase in the segment pre-tax operating income and margin reflected an improved net revenue margin partially offset by the increase in segment expenses.
Latin America Operations Segment
Latin American segment pre-tax operating income for the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022 benefited from a 12% favorable change in the average value of the Mexican peso compared to the U.S. dollar.
The following table presents segment pre-tax operating income and other operating metrics of the Latin America pawn segment for the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022 (dollars in thousands). Operating expenses include salary and benefit expenses of pawn store-level employees, occupancy costs, bank charges, security, insurance, utilities, supplies and other costs incurred by the pawn stores.
| Latin America Pawn Segment Revenue: | Nine Months Ended September 30, 2023 | 2022 | Increase | Constant Currency Basis Nine Months Ended September 30, 2023 (Non-GAAP) | Increase (Non-GAAP) |
|---|---|---|---|---|---|
| Retail merchandise sales | $378,302 | $308,356 | 23% | $335,675 | 9% |
| Pawn loan fees | 164,619 | 137,309 | 20% | 145,876 | 6% |
| Wholesale scrap jewelry sales | 37,524 | 30,082 | 25% | 37,524 | 25% |
| Total revenue | 580,445 | 475,747 | 22% | 519,075 | 9% |
| Cost of revenue: | |||||
| Cost of retail merchandise sold | 244,439 | 196,057 | 25% | 217,075 | 11% |
| Cost of wholesale scrap jewelry sold | 29,408 | 25,221 | 17% | 25,945 | 3% |
| Total cost of revenue | 273,847 | 221,278 | 24% | 243,020 | 10% |
| Net revenue | 306,598 | 254,469 | 20% | 276,055 | 8% |
| Segment expenses: | |||||
| Operating expenses | 179,170 | 141,574 | 27% | 160,068 | 13% |
| Depreciation and amortization | 15,884 | 13,520 | 17% | 14,306 | 6% |
| Total segment expenses | 195,054 | 155,094 | 26% | 174,374 | 12% |
| Segment pre-tax operating income | $111,544 | $99,375 | 12% | $101,681 | 2% |
| Operating metrics: | |||||
| Retail merchandise sales margin | 35% | 36% | 35% | ||
| Net revenue margin | 53% | 53% | 53% | ||
| Segment pre-tax operating margin | 19% | 21% | 20% |
41
Retail Merchandise Sales Operations
Latin America retail merchandise sales increased 23% (9% on a constant currency basis) to $378.3 million during the nine months ended September 30, 2023 compared to $308.4 million for the nine months ended September 30, 2022. Same-store retail sales increased 22% (8% on a constant currency basis) during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022. The increase in total and same-store retail sales was primarily due to greater demand for value-priced consumer goods, with such demand believed to be driven in part by inflationary pressures on the Company’s customers and the impact of increases in government-mandated minimum wage and benefit programs in Mexico benefiting many cash-constrained consumers. The gross profit margin on retail merchandise sales was 35% during the nine months ended September 30, 2023 and 36% during the nine months ended September 30, 2022.
Pawn Lending Operations
Latin America pawn loan fees increased 20% (6% on a constant currency basis) to $164.6 million during the nine months ended September 30, 2023 compared to $137.3 million for the nine months ended September 30, 2022. Same-store pawn fees also increased 20% (6% on a constant currency basis) during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022. The increase in total and same-store constant currency pawn loan fees was primarily due to improved pawn yields.
Segment Expenses
Operating expenses increased 27% (13% on a constant currency basis) to $179.2 million during the nine months ended September 30, 2023 compared to $141.6 million during the nine months ended September 30, 2022. Same-store operating expenses increased 25% (12% on a constant currency basis) compared to the prior-year period. The increase in total and same-store operating expenses was primarily driven by general inflationary impacts and increases in the federally mandated minimum wage and other required benefit programs.
The segment pre-tax operating income for the nine months ended September 30, 2023 was $111.5 million, which generated a pre-tax segment operating margin of 19% compared to $99.4 million and 21% in the prior year, respectively. The increase in the segment pre-tax operating income reflected an increase in net revenue partially offset by an increase in segment expenses, which caused a decrease in the segment pre-tax operating margin.
Retail POS Payment Solutions Segment
Retail POS Payment Solutions Operating Results
The following table presents segment pre-tax operating income of the retail POS payment solutions segment for the nine months ended September 30, 2023 as compared to the nine months ended September 30, 2022 (dollars in thousands):
| Retail POS Payment Solutions Segment Revenue: | Nine Months Ended September 30, 2023 | 2022 | Increase | Adjusted (1) Nine Months Ended September 30, 2022 (Non-GAAP) | Increase (Non-GAAP) |
|---|---|---|---|---|---|
| Leased merchandise income | $562,625 | $455,736 | 23% | $455,736 | 23% |
| Interest and fees on finance receivables | 174,247 | 135,039 | 29% | 169,837 | 3% |
| Total revenue | 736,872 | 590,775 | 25% | 625,573 | 18% |
| Cost of revenue: | |||||
| Depreciation of leased merchandise | 309,432 | 263,014 | 18% | 256,218 | 21% |
| Provision for lease losses | 141,854 | 110,205 | 29% | 110,205 | 29% |
| Provision for loan losses | 90,571 | 83,453 | 9% | 83,453 | 9% |
| Total cost of revenue | 541,857 | 456,672 | 19% | 449,876 | 20% |
| Net revenue | 195,015 | 134,103 | 45% | 175,697 | 11% |
| Segment expenses: | |||||
| Operating expenses | 104,280 | 95,252 | 9% | 95,252 | 9% |
| Depreciation and amortization | 2,258 | 2,156 | 5% | 2,156 | 5% |
| Total segment expenses | 106,538 | 97,408 | 9% | 97,408 | 9% |
| Segment pre-tax operating income | $88,477 | $36,695 | 141% | $78,289 | 13% |
(1) As a result of purchase accounting, AFF’s as reported amounts for the nine months ended September 30, 2022 contain significant fair value adjustments. The adjusted amounts for the nine months ended September 30, 2022 exclude these fair value purchase accounting adjustments.
The following table provides a detail of gross transaction volumes originated during the nine months ended September 30, 2023 as compared to the nine months ended September 30, 2022 (in thousands):
| Nine Months Ended September 30, 2023 | 2022 | Increase | |
|---|---|---|---|
| Leased merchandise | $452,792 | $371,935 | 22% |
| Finance receivables | 303,485 | 239,618 | 27% |
| Total gross transaction volume | $756,277 | $611,553 | 24% |
43
The following table details the changes in the allowance for lease and loan losses and other portfolio metrics for the nine months ended September 30, 2023 as compared to the nine months ended September 30, 2022 (in thousands):
| Allowance for lease losses: | Nine Months Ended September 30, 2023 | 2022 | Increase / (Decrease) | Adjusted (5) Nine Months Ended September 30, 2022 (Non-GAAP) | Increase (Non-GAAP) |
|---|---|---|---|---|---|
| Balance at beginning of period | $79,576 | $5,442 | 1,362% | $66,968 | 19% |
| Provision for lease losses (1) | 141,854 | 110,205 | 29% | 110,205 | 29% |
| Charge-offs | (120,966) | (40,872) | 196% | (94,788) | 28% |
| Recoveries | 5,008 | 3,245 | 54% | 3,245 | 54% |
| Balance at end of period | $105,472 | $78,020 | 35% | $85,630 | 23% |
| Leased merchandise portfolio metrics: | |||||
| Provision expense as percentage of originations (2) | 31% | 30% | |||
| Average monthly net charge-off rate (3) | 5.3% | 4.8% | |||
| Delinquency rate (4) | 21.1% | 18.9% | |||
| Allowance for loan losses: | |||||
| Balance at beginning of period | $84,833 | $75,574 | 12% | ||
| Provision for loan losses | 90,571 | 83,453 | 9% | ||
| Charge-offs | (83,281) | (84,629) | (2)% | ||
| Recoveries | 4,561 | 4,015 | 14% | ||
| Balance at end of period | $96,684 | $78,413 | 23% | ||
| Finance receivables portfolio metrics: | |||||
| Provision rate (2) | 30% | 35% | |||
| Average monthly net charge-off rate (3) | 4.4% | 4.5% | |||
| Delinquency rate (4) | 19.4% | 19.2% |
(1) Includes $0.2 million and $0.4 million of provision increase from intersegment transactions for the nine months ended September 30, 2023 and 2022, respectively, related to the Company offering AFF’s LTO payment solution as a payment option in its U.S. pawn stores that are eliminated upon consolidation. Excluding the intersegment transactions, the provision for lease losses for the nine months ended September 30, 2023 and 2022 totaled $141.7 million and $109.8 million, respectively.
(2) Calculated as provision for lease or loan losses as a percentage of the respective gross transaction volume originated.
(3) Calculated as charge-offs, net of recoveries, as a percentage of the respective average earning asset balance before allowance for lease or loan losses (adjusted to exclude any fair value purchase accounting adjustments, as applicable).
(4) Calculated as the percentage of the respective contractual earning asset balance owed that is 1 to 89 days past due (the Company charges off leases and finance receivables when they are 90 days or more contractually past due).
(5) As a result of purchase accounting, AFF’s as reported allowance for lease losses for the nine months ended September 30, 2022 contains significant fair value adjustments. The adjusted amounts for the nine months ended September 30, 2022 exclude these fair value purchase accounting adjustments. As a result of the significance of these accounting adjustments, the Company does not believe that the unadjusted leased merchandise portfolio metrics for the nine months ended September 30, 2022 provide a useful comparison against the September 30, 2023 amounts.
LTO Operations
Leased merchandise income increased 23% to $562.6 million during the nine months ended September 30, 2023 compared to $455.7 million for the nine months ended September 30, 2022, which was primarily due to the higher leased merchandise balances.
Depreciation of leased merchandise increased 18% to $309.4 million during the nine months ended September 30, 2023 compared to $263.0 million during the nine months ended September 30, 2022. On an adjusted basis, excluding the impacts of fair value purchase accounting, depreciation of leased merchandise increased 21%. The increase was primarily due to higher leased merchandise balances. As a percentage of leased merchandise income, depreciation of leased merchandise decreased slightly from 56% during the nine months ended September 30, 2022 (adjusted to exclude purchase accounting adjustments) to 55% during the nine months ended September 30, 2023.
Provision for lease losses increased 29% to $141.9 million during the nine months ended September 30, 2023 compared to $110.2 million for the nine months ended September 30, 2022, which was primarily due to the 22% increase in gross transaction volumes and an increase in lease loss provisioning rates used during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022 as a result of slightly higher net charge-off rates during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022 and slightly higher delinquency rates as of September 30, 2023 compared to September 30, 2022. As a percentage of gross transaction volume, the provision for lease losses increased from 30% during the nine months ended September 30, 2022 to 31% during the nine months ended September 30, 2023.
Retail Finance Operations
Interest and fees on finance receivables increased 29% to $174.2 million during the nine months ended September 30, 2023 compared to $135.0 million for the nine months ended September 30, 2022. On an adjusted basis, excluding the impacts of fair value purchase accounting, interest and fees on finance receivables increased 3%. The increase was primarily due to timing of transaction volume originations in 2022 resulting in a decline in the average finance receivable balance during most of 2022.
Provision for loan losses increased 9% to $90.6 million during the nine months ended September 30, 2023 compared to $83.5 million for the nine months ended September 30, 2022, which was primarily due to the 27% increase in gross transaction volumes, partially offset by a decrease in loan loss provisioning rates used during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022 as a result of slightly improved net charge-off rates during the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022. As a percentage of gross transaction volume, the provision for loan losses decreased from 35% during the nine months ended September 30, 2022 to 30% during the nine months ended September 30, 2023.
Segment Expenses
Operating expenses increased 9% to $104.3 million during the nine months ended September 30, 2023 compared to $95.3 million during the nine months ended September 30, 2022, which was primarily due to the 24% increase in gross transaction volumes, partially offset by lower receivable acquisition costs and the realization of information technology cost synergies from the Company’s acquisition of AFF. As a percentage of segment revenues, operating expenses decreased from 15% during the nine months ended September 30, 2022 (adjusted to exclude purchase accounting adjustments) to 14% during the nine months ended September 30, 2023.
The retail POS payment solutions segment pre-tax operating income for the nine months ended September 30, 2023 was $88.5 million compared to $36.7 million in the nine months ended September 30, 2022. The increase was primarily the result of fair value purchase accounting and increased segment income resulting from increases in net revenue partially offset by the increase in segment expenses. On an adjusted basis, excluding the impacts of fair value purchase accounting, segment pre-tax operating income for the nine months ended September 30, 2022 was $78.3 million.
Consolidated Results of Operations
The following table reconciles pre-tax operating income of the Company’s U.S. pawn segment, Latin America pawn segment and retail POS payment solutions segment, discussed above, to consolidated net income for the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022 (dollars in thousands):
| Consolidated Results of Operations Segment pre-tax operating income: | Nine Months Ended September 30, 2023 | 2022 | Increase / (Decrease) |
|---|---|---|---|
| U.S. operations | $237,836 | $207,632 | 15% |
| Latin America pawn | 111,544 | 99,375 | 12% |
| Retail POS payment solutions (1) | 88,477 | 36,695 | 141% |
| Intersegment eliminations (2) | (561) | (586) | (4)% |
| Consolidated segment pre-tax operating income | 437,296 | 343,116 | 27% |
| Corporate expenses and other income: | |||
| Administrative expenses | 124,428 | 110,882 | 12% |
| Depreciation and amortization | 44,598 | 44,558 | —% |
| Interest expense | 66,657 | 50,749 | 31% |
| Interest income | (1,253) | (1,104) | 13% |
| Gain on foreign exchange | (1,905) | (198) | 862% |
| Merger and acquisition expenses | 3,670 | 1,712 | 114% |
| Gain on revaluation of contingent acquisition consideration | — | (82,789) | (100)% |
| Other expenses (income), net | (260) | (2,721) | (90)% |
| Total corporate expenses and other income | 235,935 | 121,089 | 95% |
| Income before income taxes | 201,361 | 222,027 | (9)% |
| Provision for income taxes | 51,649 | 48,598 | 6% |
| Net income | $149,712 | $173,429 | (14)% |
(1) The AFF segment results for the nine months ended September 30, 2022 are significantly impacted by certain purchase accounting adjustments, as noted in the retail POS payment solutions segment results of operations above. Adjusted retail POS payment solutions segment pre-tax operating income, excluding such purchase accounting adjustments, was $78.3 million for the nine months ended September 30, 2022.
(2) Represents the elimination of intersegment transactions related to the Company offering AFF’s LTO payment solution as a payment option in its U.S. pawn stores. For further detail, see Note 10 of Notes to Consolidated Financial Statements.
Corporate Expenses and Taxes
Administrative expenses increased 12% to $124.4 million during the nine months ended September 30, 2023 compared to $110.9 million during the nine months ended September 30, 2022, primarily due to increased incentive compensation expense, the increase in pawn store count, including recent acquisitions, and a 12% change in the average value of the Mexican peso resulting in higher U.S. dollar translated administrative expenses in Latin America. As a percentage of revenue, administrative expenses decreased from 6% during the nine months ended September 30, 2022 to 5% during the nine months ended September 30, 2023.
Interest expense increased 31% to $66.7 million during the nine months ended September 30, 2023 compared to $50.7 million for the nine months ended September 30, 2022, primarily due to both higher floating interest rates and increased amounts outstanding on the Company’s unsecured bank credit facilities. See Note 8 of Notes to Consolidated Financial Statements and “Liquidity and Capital Resources.”
Merger and acquisition expenses increased 114% to $3.7 million during the nine months ended September 30, 2023 compared to $1.7 million for the nine months ended September 30, 2022, due to timing of acquisition activity in the third quarter of 2023.
The Company recognized a gain on revaluation of contingent acquisition consideration of $82.8 million during the nine months ended September 30, 2022 as a result of a decrease in the liability for the estimated fair value of certain contingent consideration related to the AFF acquisition. See Note 5 of Notes to Consolidated Financial Statements.
Consolidated effective income tax rates for the nine months ended September 30, 2023 and 2022 were 25.7% and 21.9%, respectively. The increase in the effective tax rate was primarily due to a $4.3 million permanent domestic tax benefit recognized in the nine months ended September 30, 2022 related to the $82.8 million gain on revaluation of certain contingent consideration related to the AFF acquisition, as described above, and a decreased foreign permanent tax benefit recorded in the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022, related to a decreased inflation index adjustment allowed in Mexico as a result of moderating inflation.
LIQUIDITY AND CAPITAL RESOURCES
Material Capital Requirements
The Company’s primary capital requirements include:
- Expand pawn operations through growth of pawn receivables and inventories in existing stores, new store openings, strategic acquisitions of pawn stores and purchases of underlying real estate at existing locations;
- Expand retail POS payment solutions operations through growth of the business generated from new and existing merchant partners; and
- Return capital to shareholders through dividends and stock repurchases.
Other material capital requirements include operating expenses (see Note 4 of Notes to Consolidated Financial Statements regarding operating lease commitments), maintenance capital expenditures related to its facilities, technology platforms, general corporate operating activities, income tax payments and debt service, among others. Net interest expense is expected to increase in 2023 compared to 2022 due to increased borrowings primarily to fund recent acquisitions and higher floating interest rates on the borrowings under the revolving credit facilities. The Company believes that net cash provided by operating activities and available and unused funds under its revolving unsecured credit facilities will be adequate to meet its liquidity and capital needs for these items over the next 12 months and also in the longer-term beyond the next 12 months.
Expand Pawn Operations
The Company intends to continue expansion of its pawn operations through new store openings and acquisitions.
For 2023, the Company has opened 57 new (“de novo”) stores in total through September 30, 2023 and for the full year of 2023 expects to add approximately 65 total new locations. Future store openings are subject to the Company’s ability to identify locations in markets with attractive demographics, available real estate with favorable leases and limited competition.
During the nine months ended September 30, 2023, the Company acquired 83 pawn stores in the U.S. and acquired two pawn licenses to open pawn stores in the state of Nevada for a cumulative purchase price of $168.1 million, net of cash acquired and subject to future post-closing adjustments. The Company evaluates potential acquisitions based upon growth potential, purchase price, available liquidity, strategic fit and quality of management personnel, among other factors.
Although viewed by management as a discretionary expenditure not required to operate its pawn stores, the Company may continue to strategically purchase real estate from its landlords at existing stores or in conjunction with pawn store acquisitions as opportunities arise at reasonable valuations. The Company purchased the real estate at 24 store locations, primarily from landlords at existing stores, for a cumulative purchase price of $46.7 million during the nine months ended September 30, 2023.
Expand Retail POS Payment Solutions Operations
AFF expects to expand its business primarily by promoting and expanding relationships with both new and existing customers and retail merchant partners. In addition, AFF has made, and intends to continue to make, investments in its customer and merchant support operations and facilities, its technology platforms and its proprietary decisioning platforms and processes. In addition to utilizing cash flows generated from its own operations to fund expected 2023 growth, AFF has access to the additional sources of liquidity described below if needed to fund further expansion activities.
Return of Capital to Shareholders
In October 2023, the Company’s Board of Directors declared a $0.35 per share fourth quarter cash dividend on common shares outstanding, or an aggregate of $15.8 million based on the September 30, 2023 share count, to be paid on November 30, 2023 to stockholders of record as of November 15, 2023. While the Company currently expects to continue the payment of quarterly cash dividends, the amount, declaration and payment of cash dividends in the future (quarterly or otherwise) will be made by the Board of Directors, from time to time, subject to the Company’s financial condition, results of operations, business requirements, compliance with legal requirements, debt covenant restrictions and other relevant factors.
During the nine months ended September 30, 2023, the Company repurchased a total of 1,248,000 shares of common stock at an aggregate cost of $114.4 million and an average cost per share of $91.58. The aggregate cost and average cost per share does not include the effect of the 1% excise tax on certain share repurchases enacted under the inflation Reduction Act of 2022. The Company incurred $1.1 million of excise taxes during the nine months ended September 30, 2023. During the nine months ended September 30, 2022, the Company repurchased 2,035,000 shares of common stock at an aggregate cost of $144.7 million and an average cost per share of $71.12.
All repurchases during the nine months ended September 30, 2023 were conducted under the Company’s $100.0 million share repurchase program authorized in April 2022 and the $100.0 million share repurchase program authorized in October 2022 and such repurchases complete the authorizations under these programs. In July 2023, the Company’s Board of Directors authorized a new common stock repurchase program for up to $200.0 million of the Company’s outstanding common stock, of which the entire $200.0 million is currently remaining. While the Company intends to continue repurchases under its active share repurchase program, future share repurchases are subject to a variety of factors, including, but not limited to, the level of cash balances, liquidity needs, including funding acquisitions, credit availability, debt covenant restrictions, general business and economic conditions, regulatory requirements, the market price of the Company’s stock, dividend policy and the availability of alternative investment opportunities.
Sources of Liquidity
The Company regularly evaluates opportunities to optimize its capital structure, including through consideration of the issuance of debt or equity, to refinance existing debt and to enter into interest rate hedge transactions, such as interest rate swap agreements. As of September 30, 2023, the Company’s primary sources of liquidity were $86.5 million in cash and cash equivalents and $60.9 million of available and unused funds under the Company’s revolving unsecured credit facilities, subject to certain financial covenants (see Note 8 of Notes to Consolidated Financial Statements). The Company had working capital of $917.3 million as of September 30, 2023.
On October 18, 2023, the Company amended its domestic Credit Facility. The total lender commitment under the amended facility, which is provided by a group of twelve commercial banks, was increased by $50.0 million, from $590.0 million to $640.0 million. The amended credit facility remains unsecured and all other terms remained unchanged. In addition, in August 2023, the Company renewed and extended into 2027, the Mexico Credit Facility in the amount of $600.0 million Mexican pesos.
The Company’s cash and cash equivalents as of September 30, 2023 included $24.1 million held by its foreign subsidiaries. These cash balances, which are primarily held in Mexican pesos, are associated with foreign earnings the Company has asserted are indefinitely reinvested and which the Company primarily plans to use to support its continued growth plans outside the U.S. through funding of capital expenditures, acquisitions, operating expenses or other similar cash needs of the Company’s foreign operations.
The Company’s liquidity is affected by a number of factors, including changes in general customer traffic and demand, pawn loan balances, loan-to-value ratios, collection of pawn fees, merchandise sales, inventory levels, LTO merchandise, finance receivable balances, collection of lease and finance receivable payments, seasonality, operating expenses, administrative expenses, expenses related to merger and acquisition activities, litigation-related expenses, tax rates, gold prices, foreign currency exchange rates and the pace of new pawn store expansion and acquisitions. Additionally, a prolonged reduction in earnings and EBITDA could limit the Company’s future ability to fully borrow on its credit facilities under current leverage covenants. Regulatory developments affecting the Company’s operations may also impact profitability and liquidity. See “Regulatory Developments.”
If needed, the Company could seek to raise additional funds from a variety of sources, including, but not limited to, repatriation of excess cash held in Latin America, the sale of assets, reductions in operating expenses, capital expenditures and dividends, the forbearance or deferral of operating expenses, the issuance of debt or equity securities, utilizing other structured financing arrangements, the leveraging of currently unencumbered real estate owned by the Company and/or changes to its management of current assets. The characteristics of the Company’s current assets, specifically the ability to rapidly liquidate gold jewelry inventory, which accounts for 48% of total inventory, give the Company flexibility to quickly increase cash flow if necessary.
Cash Flows and Liquidity Metrics
The following tables set forth certain historical information with respect to the Company’s sources and uses of cash and other key indicators of liquidity (dollars in thousands):
| Nine Months Ended September 30, 2023 | 2022 | |
|---|---|---|
| Cash flow provided by operating activities | $317,037 | $325,798 |
| Cash flow used in investing activities | $(409,173) | $(238,732) |
| Cash flow provided by (used in) financing activities | $58,707 | $(107,575) |
| As of September 30, 2023 | 2022 | |
|---|---|---|
| Working capital | $917,270 | $810,929 |
| Current ratio | 3.9:1 | 3.5:1 |
49
Cash Flow Provided by Operating Activities
Net cash provided by operating activities decreased $8.8 million, or 3%, from $325.8 million for the nine months ended September 30, 2022 to $317.0 million for the nine months ended September 30, 2023, as a decrease in net income of $23.7 million was partially offset by net changes in certain non-cash adjustments to reconcile net income to operating cash flow and net changes in other operating assets and liabilities (as detailed in the consolidated statements of cash flows).
Cash Flow Used in Investing Activities
Net cash used in investing activities increased $170.4 million, or 71%, from $238.7 million for the nine months ended September 30, 2022 to $409.2 million for the nine months ended September 30, 2023. Cash flows from investing activities are utilized primarily to fund acquisitions, purchase of furniture, fixtures, equipment and improvements, which includes capital expenditures for improvements to existing stores and for new pawn store openings and other corporate assets, and discretionary purchases of store real property. In addition, cash flows related to the funding of new pawn loans, net of cash repayments and recovery of principal through the sale of inventories acquired from forfeiture of pawn collateral and changes in net finance receivables, are included in investing activities. The Company paid $46.7 million for furniture, fixtures, equipment and improvements and $46.7 million for discretionary pawn store real property purchases during the nine months ended September 30, 2023 compared to $29.6 million and $77.7 million in the prior-year period, respectively. The Company paid $168.4 million in cash related to pawn store acquisitions during the nine months ended September 30, 2023 compared to $7.1 million during the nine months ended September 30, 2022. The Company funded a net increase in pawn loans of $59.4 million during the nine months ended September 30, 2023 and $74.7 million during the nine months ended September 30, 2022. The Company funded a net increase in finance receivables of $88.0 million during the nine months ended September 30, 2023 and $49.6 million during the nine months ended September 30, 2022.
Cash Flow Provided by Financing Activities
Net cash provided by financing activities increased $166.3 million, or 155%, from net cash used in financing activities of $107.6 million for the nine months ended September 30, 2022 to net cash provided by financing activities of $58.7 million for the nine months ended September 30, 2023. Net borrowings on the credit facilities were $222.9 million during the nine months ended September 30, 2023 compared to net borrowings of $79.0 million during the nine months ended September 30, 2022. The Company funded $115.5 million for share repurchases and paid dividends of $46.1 million during the nine months ended September 30, 2023, compared to funding $140.4 million of share repurchases and dividends paid of $44.4 million during the nine months ended September 30, 2022. In addition, the Company paid withholding taxes on net share settlements of restricted stock awards during the nine months ended September 30, 2023 of $2.5 million.
REGULATORY DEVELOPMENTS
The Company’s pawn, LTO and retail finance businesses are subject to significant regulation in all of the jurisdictions in which it operates. Existing regulations and regulatory developments are further and more completely described under “Governmental Regulation” in Part I, Item 1 of the Company’s 2022 Annual Report on Form 10-K filed with the SEC on February 6, 2023 and in subsequent documents filed with the SEC.
There have been no other material changes in regulatory developments directly affecting the Company since December 31, 2022.
NON-GAAP FINANCIAL INFORMATION
The Company uses certain financial calculations such as adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, free cash flow, adjusted free cash flow, adjusted retail POS payment solutions segment metrics and constant currency results 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 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 under the 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 core operating performance and provide greater transparency into the Company’s results of operations. However, items that are excluded and other adjustments and assumptions that are made in calculating these non-GAAP financial measures 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, the non-GAAP financial measures, as presented, may not be comparable to other similarly-titled measures of other companies.
While acquisitions are an important part of the Company’s overall strategy, the Company has adjusted the applicable financial calculations to exclude merger and acquisition expenses, including the Company’s transaction expenses incurred in connection with its acquisition of AFF and the impacts of purchase accounting with respect to the AFF acquisition, in order to allow more accurate comparisons of the financial results to prior periods. In addition, the Company does not consider these merger and acquisition expenses to be related to the organic operations of the acquired businesses or its continuing operations, and such expenses are generally not relevant to assessing or estimating the long-term performance of the acquired businesses. Merger and acquisition expenses include incremental costs directly associated with merger and acquisition activities, including professional fees, legal expenses, severance, retention and other employee-related costs, contract breakage costs and costs related to the consolidation of technology systems and corporate facilities, among others.
The Company has certain leases in Mexico which are denominated in U.S. dollars. The lease liability of these U.S.-dollar-denominated leases, which is considered a monetary liability, is remeasured into Mexican pesos using current period exchange rates, resulting in the recognition of foreign currency exchange gains or losses. The Company has adjusted the applicable financial measures to exclude these remeasurement gains or losses (i) because they are non-cash, non-operating items that could create volatility in the Company’s consolidated results of operations due to the magnitude of the end of period lease liability being remeasured and (ii) to improve comparability of current periods presented with prior periods.
In conjunction with the Cash America merger in 2016, the Company recorded certain lease intangibles related to above- or below-market lease liabilities of Cash America, which are included in the operating lease right of use asset on the consolidated balance sheets. As the Company continues to opportunistically purchase real estate from landlords at certain Cash America stores, the associated lease intangible, if any, is written off and gain or loss is recognized. The Company has adjusted the applicable financial measures to exclude these gains or losses given the variability in size and timing of these transactions and because they are non-cash, non-operating gains or losses. The Company believes this improves comparability of operating results for current periods presented with prior periods.
Adjusted Net Income and Adjusted Diluted Earnings Per Share
Management believes the presentation of adjusted net income and adjusted diluted earnings per share 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 net income and diluted earnings per share calculated in accordance with GAAP to adjusted net income and adjusted diluted earnings per share, which are shown net of tax (in thousands, except per share amounts):
In Thousands
In Thousands
In Thousands
In Thousands
| Three Months Ended September 30, 2023 | Per Share | 2022 | Per Share | Nine Months Ended September 30, 2023 | Per Share | 2022 | Per Share | |
|---|---|---|---|---|---|---|---|---|
| Net income and diluted earnings per share, as reported | $57,144 | $1.26 | $59,316 | $1.26 | $149,712 | $3.27 | $173,429 | $3.64 |
| Adjustments, net of tax: | ||||||||
| Merger and acquisition expenses | 2,605 | 0.06 | 564 | 0.01 | 2,818 | 0.06 | 1,317 | 0.03 |
| Non-cash foreign currency loss (gain) related to lease liability | 442 | 0.01 | 251 | 0.01 | (1,171) | (0.03) | (245) | (0.01) |
| AFF purchase accounting adjustments (1) | 10,880 | 0.24 | 17,036 | 0.36 | 32,869 | 0.72 | 64,772 | 1.36 |
| Gain on revaluation of contingent acquisition consideration | — | — | (16,229) | (0.34) | — | — | (68,083) | (1.43) |
| Other expenses (income), net | (296) | (0.01) | 126 | — | (200) | — | (2,095) | (0.04) |
| Adjusted net income and diluted earnings per share | $70,775 | $1.56 | $61,064 | $1.30 | $184,028 | $4.02 | $169,095 | $3.55 |
(1) See detail of the AFF purchase accounting adjustments in tables below.
The following tables provide a reconciliation of the gross amounts, the impact of income taxes and the net amounts for the adjustments included in the table above (in thousands):
| Three Months Ended September 30, 2023 Pre-tax | Tax | After-tax | 2022 Pre-tax | Tax | After-tax | |
|---|---|---|---|---|---|---|
| Merger and acquisition expenses | $3,387 | $782 | $2,605 | $733 | $169 | $564 |
| Non-cash foreign currency loss related to lease liability | 632 | 190 | 442 | 359 | 108 | 251 |
| AFF purchase accounting adjustments (1) | 14,130 | 3,250 | 10,880 | 22,125 | 5,089 | 17,036 |
| Gain on revaluation of contingent acquisition consideration | — | — | — | (19,800) | (3,571) | (16,229) |
| Other expenses (income), net | (384) | (88) | (296) | 164 | 38 | 126 |
| Total adjustments | $17,765 | $4,134 | $13,631 | $3,581 | $1,833 | $1,748 |
| Nine Months Ended September 30, 2023 Pre-tax | Tax | After-tax | 2022 Pre-tax | Tax | After-tax | |
|---|---|---|---|---|---|---|
| Merger and acquisition expenses | $3,670 | $852 | $2,818 | $1,712 | $395 | $1,317 |
| Non-cash foreign currency gain related to lease liability | (1,673) | (502) | (1,171) | (350) | (105) | (245) |
| AFF purchase accounting adjustments (1) | 42,688 | 9,819 | 32,869 | 84,120 | 19,348 | 64,772 |
| Gain on revaluation of contingent acquisition consideration | — | — | — | (82,789) | (14,706) | (68,083) |
| Other expenses (income), net | (260) | (60) | (200) | (2,721) | (626) | (2,095) |
| Total adjustments | $44,425 | $10,109 | $34,316 | $(28) | $4,306 | $(4,334) |
(1) The following tables detail AFF purchase accounting adjustments (in thousands):
| Three Months Ended September 30, 2023 Pre-tax | Tax | After-tax | 2022 Pre-tax | Tax | After-tax | |
|---|---|---|---|---|---|---|
| Amortization of fair value adjustment on acquired finance receivables | $— | $— | $— | $7,111 | $1,635 | $5,476 |
| Amortization of fair value adjustment on acquired leased merchandise | — | — | — | 839 | 194 | 645 |
| Amortization of acquired intangible assets | 14,130 | 3,250 | 10,880 | 14,175 | 3,260 | 10,915 |
| Total AFF purchase accounting adjustments | $14,130 | $3,250 | $10,880 | $22,125 | $5,089 | $17,036 |
| Nine Months Ended September 30, 2023 Pre-tax | Tax | After-tax | 2022 Pre-tax | Tax | After-tax | |
|---|---|---|---|---|---|---|
| Amortization of fair value adjustment on acquired finance receivables | $— | $— | $— | $34,798 | $8,004 | $26,794 |
| Amortization of fair value adjustment on acquired leased merchandise | — | — | — | 6,796 | 1,564 | 5,232 |
| Amortization of acquired intangible assets | 42,688 | 9,819 | 32,869 | 42,526 | 9,780 | 32,746 |
| Total AFF purchase accounting adjustments | $42,688 | $9,819 | $32,869 | $84,120 | $19,348 | $64,772 |
53
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, and adjusted EBITDA is used as a starting point in the calculation of the consolidated total debt ratio as defined in the Company’s senior unsecured notes. The following table provides a reconciliation of net income to EBITDA and adjusted EBITDA (in thousands):
| Three Months Ended September 30, 2023 | 2022 | Nine Months Ended September 30, 2023 | 2022 | Trailing Twelve Months Ended September 30, 2023 | 2022 | |
|---|---|---|---|---|---|---|
| Net income | $57,144 | $59,316 | $149,712 | $173,429 | $229,778 | $202,800 |
| Provision for income taxes | 20,480 | 16,079 | 51,649 | 48,598 | 73,189 | 56,357 |
| Depreciation and amortization | 27,365 | 25,971 | 81,526 | 77,495 | 107,863 | 90,670 |
| Interest expense | 24,689 | 18,282 | 66,657 | 50,749 | 86,616 | 60,746 |
| Interest income | (328) | (206) | (1,253) | (1,104) | (1,462) | (1,380) |
| EBITDA | 129,350 | 119,442 | 348,291 | 349,167 | 495,984 | 409,193 |
| Adjustments: | ||||||
| Merger and acquisition expenses | 3,387 | 733 | 3,670 | 1,712 | 5,697 | 15,897 |
| Non-cash foreign currency loss (gain) related to lease liability | 632 | 359 | (1,673) | (350) | (2,652) | (72) |
| AFF purchase accounting adjustments (1) | — | 7,950 | — | 41,594 | 8,760 | 87,956 |
| Gain on revaluation of contingent acquisition consideration | — | (19,800) | — | (82,789) | (26,760) | (100,660) |
| Other expenses (income), net | (384) | 164 | (260) | (2,721) | (270) | (3,412) |
| Adjusted EBITDA | $132,985 | $108,848 | $350,028 | $306,613 | $480,759 | $408,902 |
(1) Excludes $14.1 million, $42.7 million and $56.9 million of amortization expense related to identifiable intangible assets as a result of the AFF acquisition for the three months, nine months and trailing twelve months ended September 30, 2023, respectively, which is included in the add back of depreciation and amortization to net income used to calculate EBITDA. Excludes $14.2 million, $42.5 million and $44.6 million of amortization expense related to identifiable intangible assets as a result of the AFF acquisition for the three months, nine months and trailing twelve months ended September 30, 2022, respectively, which is included in the add back of depreciation and amortization to net income used to calculate EBITDA.
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 furniture, fixtures, equipment and improvements and net fundings/repayments of pawn loan and finance receivables, which are considered to be operating in nature by the Company but are included in cash flow from investing activities. Adjusted free cash flow is defined as free cash flow adjusted for merger and acquisition 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 additional measures 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, that 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 cash flow from operating activities to free cash flow and adjusted free cash flow (in thousands):
| Three Months Ended September 30, 2023 | 2022 | Nine Months Ended September 30, 2023 | 2022 | Trailing Twelve Months Ended September 30, 2023 | 2022 | |
|---|---|---|---|---|---|---|
| Cash flow from operating activities | $111,368 | $99,031 | $317,037 | $325,798 | $460,544 | $411,252 |
| Cash flow from certain investing activities: | ||||||
| Pawn loans, net (1) | (59,614) | (42,442) | (59,426) | (74,707) | (20,536) | (77,410) |
| Finance receivables, net | (30,869) | (26,088) | (87,994) | (49,634) | (123,713) | (55,478) |
| Purchases of furniture, fixtures, equipment and improvements | (18,375) | (9,944) | (46,723) | (29,630) | (52,679) | (40,044) |
| Free cash flow | 2,510 | 20,557 | 122,894 | 171,827 | 263,616 | 238,320 |
| Merger and acquisition expenses paid, net of tax benefit | 2,605 | 564 | 2,818 | 1,317 | 4,379 | 12,239 |
| Adjusted free cash flow | $5,115 | $21,121 | $125,712 | $173,144 | $267,995 | $250,559 |
(1) Includes the funding of new loans net of cash repayments and recovery of principal through the sale of inventories acquired from forfeiture of pawn collateral.
Retail POS Payment Solutions Segment Purchase Accounting Adjustments
Management believes the presentation of certain retail POS payment solutions segment metrics, adjusted to exclude the impacts of purchase accounting, provides investors with greater transparency and provides a more complete understanding of AFF’s financial performance and prospects for the future by excluding the impacts of purchase accounting, which management believes is non-operating in nature and not representative of AFF’s core operating performance. See the retail POS payment solutions segment tables in “Results of Operations” above for additional reconciliation of certain amounts adjusted to exclude the impacts of purchase accounting to as reported GAAP amounts.
Additionally, the following table provides reconciliations of total revenue and total net revenue, presented in accordance with GAAP, to adjusted total revenue and adjusted net revenue, which excludes the impacts of purchase accounting (in thousands):
| Three Months Ended September 30, 2023 | 2022 | Nine Months Ended September 30, 2023 | 2022 | |
|---|---|---|---|---|
| Total revenue, as reported | $786,301 | $672,143 | $2,299,662 | $1,979,598 |
| AFF purchase accounting adjustments (1) | — | 7,111 | — | 34,798 |
| Adjusted total revenue | $786,301 | $679,254 | $2,299,662 | $2,014,396 |
| Total net revenue, as reported | $388,647 | $323,292 | $1,089,590 | $915,451 |
| AFF purchase accounting adjustments (1) | — | 7,950 | — | 41,594 |
| Adjusted total net revenue | $388,647 | $331,242 | $1,089,590 | $957,045 |
(1) As a result of purchase accounting, AFF’s as reported amounts for the three and nine months ended September 30, 2022 contain significant fair value adjustments. The adjusted amounts for the three and nine months ended September 30, 2022 exclude these fair value purchase accounting adjustments.
Constant Currency Results
The Company’s reporting currency is the U.S. dollar, however, certain performance metrics discussed in this report are presented on a “constant currency” basis, which is considered a non-GAAP financial measure. The Company’s management uses constant currency results to evaluate operating results of business operations in Latin America, which are transacted in local currencies in Mexico, Guatemala and Colombia. The Company also has operations in El Salvador, where the reporting and functional currency is the U.S. dollar.
The Company believes constant currency results provide 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. See the Latin America pawn segment tables in “Results of Operations” above for additional reconciliation of certain constant currency amounts to as reported GAAP amounts.
The following table provides exchange rates for the Mexican peso, Guatemalan quetzal and Colombian peso for the current and prior-year periods:
| Mexican peso / U.S. dollar exchange rate: | September 30, 2023 | 2022 | Favorable / (Unfavorable) |
|---|---|---|---|
| End-of-period | 17.6 | 20.3 | 13% |
| Three months ended | 17.1 | 20.2 | 15% |
| Nine months ended | 17.8 | 20.3 | 12% |
| Guatemalan quetzal / U.S. dollar exchange rate: | |||
| End-of-period | 7.9 | 7.9 | —% |
| Three months ended | 7.9 | 7.8 | (1)% |
| Nine months ended | 7.8 | 7.7 | (1)% |
| Colombian peso / U.S. dollar exchange rate: | |||
| End-of-period | 4,054 | 4,532 | 11% |
| Three months ended | 4,048 | 4,375 | 7% |
| Nine months ended | 4,413 | 4,068 | (8)% |
Market risk
As filed, 606 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
Market risks relating to the Company’s operations result primarily from changes in interest rates, gold prices and foreign currency exchange rates and are described in detail in the Company’s 2022 Annual Report on Form 10-K. The impact of current-year fluctuations in foreign currency exchange rates, in particular, are further discussed in Part I, Item 2 herein. The Company does not engage in speculative or leveraged transactions, nor does it hold or issue financial instruments for trading purposes. There have been no material changes to the Company’s exposure to market risks since December 31, 2022.
Controls and procedures
As filed, 1,528 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
Evaluation of Disclosure Controls and Procedures
The Company’s management, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934) as of September 30, 2023 (the “Evaluation Date”). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the Evaluation Date, the Company’s disclosure controls and procedures were effective.
Changes in Internal Control Over Financial Reporting
There have been no changes in the Company’s internal control over financial reporting during the quarter ended September 30, 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
Limitations on Effectiveness of Controls and Procedures
The Company’s management, including its Chief Executive Officer and Chief Financial Officer, does not expect that the Company’s disclosure controls and procedures or internal controls will prevent all possible error and fraud. The Company’s disclosure controls and procedures are, however, designed to provide reasonable assurance of achieving their objectives, and the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures are effective at that reasonable assurance level.
Risk factors
As filed, 717 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
Important risk factors that could materially affect the Company’s business, financial condition or results of operations in future periods are described in Part I, Item 1A, “Risk Factors” of the Company’s 2022 Annual Report on Form 10-K. These factors are supplemented by those discussed under “Management’s Discussion And Analysis Of Financial Condition And Results Of Operations” and “Regulatory Developments” in Part I, Item 2 of this quarterly report and in “Governmental Regulation” in Part I, Item 1 of the Company’s 2022 Annual Report on Form 10-K. There have been no material changes in the Company’s risk factors from those in Part I, Item 1A, “Risk Factors” of the Company’s 2022 Annual Report on Form 10-K.
Figures reported in this filing
Standardized line items from the XBRL in this filing, for the period ended 2023-09-30. Comparative periods it repeats are left out.
| Line item | Period | Value | XBRL concept |
|---|---|---|---|
| Revenue | 3 months2023-07-01 to 2023-09-30 | $335.1m | us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax |
| Revenue | 9 months2023-01-01 to 2023-09-30 | $983.9m | us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax |
| Cost of revenue | 3 months2023-07-01 to 2023-09-30 | $397.7m | us-gaap:CostOfRevenue |
| Cost of revenue | 9 months2023-01-01 to 2023-09-30 | $1.21bn | us-gaap:CostOfRevenue |
| Gross profit | 3 months2023-07-01 to 2023-09-30 | $388.6m | us-gaap:GrossProfit |
| Gross profit | 9 months2023-01-01 to 2023-09-30 | $1.09bn | us-gaap:GrossProfit |
| Interest expense | 3 months2023-07-01 to 2023-09-30 | $24.7m | us-gaap:InterestExpense |
| Interest expense | 9 months2023-01-01 to 2023-09-30 | $66.7m | us-gaap:InterestExpense |
| Income tax | 3 months2023-07-01 to 2023-09-30 | $20.5m | us-gaap:IncomeTaxExpenseBenefit |
| Income tax | 9 months2023-01-01 to 2023-09-30 | $51.6m | us-gaap:IncomeTaxExpenseBenefit |
| Net income | 3 months2023-07-01 to 2023-09-30 | $57.1m | us-gaap:NetIncomeLoss |
| Net income | 9 months2023-01-01 to 2023-09-30 | $149.7m | us-gaap:NetIncomeLoss |
| Diluted EPS | 3 months2023-07-01 to 2023-09-30 | $1.26 | us-gaap:EarningsPerShareDiluted |
| Diluted EPS | 9 months2023-01-01 to 2023-09-30 | $3.27 | us-gaap:EarningsPerShareDiluted |
| Basic EPS | 3 months2023-07-01 to 2023-09-30 | $1.27 | us-gaap:EarningsPerShareBasic |
| Basic EPS | 9 months2023-01-01 to 2023-09-30 | $3.29 | us-gaap:EarningsPerShareBasic |
| Diluted shares (weighted) | 3 months2023-07-01 to 2023-09-30 | 45,374,000 shares | us-gaap:WeightedAverageNumberOfDilutedSharesOutstanding |
| Diluted shares (weighted) | 9 months2023-01-01 to 2023-09-30 | 45,747,000 shares | us-gaap:WeightedAverageNumberOfDilutedSharesOutstanding |
| Operating cash flow | 9 months2023-01-01 to 2023-09-30 | $317.0m | us-gaap:NetCashProvidedByUsedInOperatingActivities |
| Dividends paid | 9 months2023-01-01 to 2023-09-30 | $46.1m | us-gaap:PaymentsOfDividends |
| Share repurchases | 9 months2023-01-01 to 2023-09-30 | $115.5m | us-gaap:PaymentsForRepurchaseOfCommonStock |
| Cash and equivalents | At period end2023-09-30 | $86.5m | us-gaap:CashAndCashEquivalentsAtCarryingValue |
| Current assets | At period end2023-09-30 | $1.23bn | us-gaap:AssetsCurrent |
| Total assets | At period end2023-09-30 | $4.17bn | us-gaap:Assets |
| Current liabilities | At period end2023-09-30 | $317.4m | us-gaap:LiabilitiesCurrent |
| Total liabilities | At period end2023-09-30 | $2.26bn | us-gaap:Liabilities |
| Long-term debt | At period end2023-09-30 | $1.60bn | us-gaap:LongTermDebt |
| Shareholders' equity | At period end2023-09-30 | $1.92bn | us-gaap:StockholdersEquity |
Source: SEC EDGAR, the filing index for accession 0000840489-23-000112. Last ingested by Listed: Nov 2, 2026, 09:51 ET. Listed shows no prices and gives no investment advice.