UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
(Mark One)
[X]
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2004
OR
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ____________________ to ____________________
Commission File Number 1-9733
CASH AMERICA INTERNATIONAL, INC.
Texas (State or other jurisdiction of incorporation or organization) |
75-2018239 (I.R.S. Employer Identification No.) |
1600 West 7th Street Fort Worth, Texas (Address of principal executive offices) |
76102 (Zip Code) |
(817) 335-1100
(Registrants telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No o
APPLICABLE ONLY TO CORPORATE ISSUERS:
28,346,817 common shares, $.10 par value, were outstanding as of April 20, 2004
CASH AMERICA INTERNATIONAL, INC.
INDEX TO FORM 10-Q
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
CASH AMERICA INTERNATIONAL, INC. AND SUBSIDIARIES
March 31, |
December 31, | |||||||||||
2004 |
2003 |
2003 |
||||||||||
(Unaudited) | ||||||||||||
Assets |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
$ | 11,110 | $ | 5,256 | $ | 14,547 | ||||||
Pawn loans |
135,394 | 121,581 | 141,871 | |||||||||
Cash advances, net |
23,935 | 7,148 | 28,346 | |||||||||
Merchandise held for disposition, net |
50,330 | 49,216 | 56,120 | |||||||||
Finance and service charges receivable |
21,918 | 19,371 | 23,568 | |||||||||
Other receivables and prepaid expenses |
12,206 | 7,492 | 10,628 | |||||||||
Income taxes recoverable |
| | 3,208 | |||||||||
Deferred tax assets |
6,468 | 4,759 | 6,868 | |||||||||
Total current assets |
261,361 | 214,823 | 285,156 | |||||||||
Property and equipment, net |
79,921 | 66,929 | 78,977 | |||||||||
Goodwill |
123,516 | 80,658 | 117,963 | |||||||||
Other assets |
6,599 | 3,518 | 7,436 | |||||||||
Total assets |
$ | 471,397 | $ | 365,928 | $ | 489,532 | ||||||
Liabilities and Stockholders Equity |
||||||||||||
Current liabilities: |
||||||||||||
Accounts payable and accrued expenses |
$ | 28,101 | $ | 21,286 | $ | 39,167 | ||||||
Customer deposits |
4,858 | 4,455 | 4,102 | |||||||||
Income taxes currently payable |
4,962 | 3,693 | 1,386 | |||||||||
Current portion of long-term debt |
8,286 | 12,571 | 8,286 | |||||||||
Total current liabilities |
46,207 | 42,005 | 52,941 | |||||||||
Deferred tax liabilities |
8,410 | 4,874 | 7,704 | |||||||||
Long-term debt |
127,533 | 121,764 | 152,394 | |||||||||
Stockholders equity: |
||||||||||||
Common stock, $.10 par value per share,
80,000,000 shares authorized, 30,235,164 share
issued |
3,024 | 3,024 | 3,024 | |||||||||
Additional paid-in capital |
142,743 | 127,819 | 141,867 | |||||||||
Retained earnings |
152,538 | 119,743 | 141,642 | |||||||||
Accumulated other comprehensive income (loss) |
8,879 | (3,208 | ) | 7,995 | ||||||||
Notes receivable secured by common stock |
(2,488 | ) | (5,864 | ) | (2,488 | ) | ||||||
Treasury shares, at cost (1,956,372 shares,
6,056,367 shares and 2,040,180 shares at March,
31, 2004 and 2003, and December 31, 2003,
respectively) |
(15,449 | ) | (44,229 | ) | (15,547 | ) | ||||||
Total stockholders equity |
289,247 | 197,285 | 276,493 | |||||||||
Total liabilities and stockholders equity |
$ | 471,397 | $ | 365,928 | $ | 489,532 | ||||||
See notes to consolidated financial statements.
1
CASH AMERICA INTERNATIONAL, INC. AND SUBSIDIARIES
Three Months Ended | ||||||||
March 31, |
||||||||
2004 |
2003 |
|||||||
(Unaudited) | ||||||||
Revenue |
||||||||
Finance and service charges |
$ | 35,500 | $ | 31,455 | ||||
Proceeds from disposition of merchandise |
72,715 | 66,119 | ||||||
Cash advance fees |
19,656 | 6,466 | ||||||
Check cashing royalties and fees |
4,039 | 1,465 | ||||||
Total Revenue |
131,910 | 105,505 | ||||||
Cost of Revenue |
||||||||
Disposed merchandise |
45,069 | 41,554 | ||||||
Net Revenue |
86,841 | 63,951 | ||||||
Expenses |
||||||||
Operations |
46,564 | 36,970 | ||||||
Cash advance loss provision |
3,044 | 1,332 | ||||||
Administration |
12,646 | 8,995 | ||||||
Depreciation and amortization |
4,652 | 3,689 | ||||||
Total Expenses |
66,906 | 50,986 | ||||||
Income from Operations |
19,935 | 12,965 | ||||||
Interest expense, net |
2,249 | 2,176 | ||||||
Income before income taxes |
17,686 | 10,789 | ||||||
Provision for income taxes |
6,296 | 4,020 | ||||||
Net Income |
$ | 11,390 | $ | 6,769 | ||||
Net income per share: |
||||||||
Basic |
$ | 0.40 | $ | 0.28 | ||||
Diluted |
$ | 0.39 | $ | 0.27 | ||||
Weighted average common shares outstanding: |
||||||||
Basic |
28,241 | 24,242 | ||||||
Diluted |
29,453 | 24,784 | ||||||
Dividends declared per common share |
$ | 0.0175 | $ | 0.0125 |
See notes to consolidated financial statements.
2
CASH AMERICA INTERNATIONAL, INC. AND SUBSIDIARIES
March 31, |
||||||||||||||||
2004 |
2003 |
|||||||||||||||
Shares |
Amounts |
Shares |
Amounts |
|||||||||||||
(Unaudited) | ||||||||||||||||
Common stock |
||||||||||||||||
Balance at March 31 |
30,235,164 | $ | 3,024 | 30,235,164 | $ | 3,024 | ||||||||||
Additional paid-in capital |
||||||||||||||||
Balance at beginning of year |
141,867 | 127,819 | ||||||||||||||
Exercise of stock options |
218 | | ||||||||||||||
Stock-based compensation |
239 | | ||||||||||||||
Tax benefit from exercise of stock options |
419 | | ||||||||||||||
Balance at March 31 |
142,743 | 127,819 | ||||||||||||||
Retained earnings |
||||||||||||||||
Balance at beginning of year |
141,642 | 113,278 | ||||||||||||||
Net income |
11,390 | 6,769 | ||||||||||||||
Dividends declared |
(494 | ) | (304 | ) | ||||||||||||
Balance at March 31 |
152,538 | 119,743 | ||||||||||||||
Accumulated other comprehensive income (loss) |
||||||||||||||||
Balance at beginning of year |
7,995 | (2,718 | ) | |||||||||||||
Foreign currency translation adjustments |
884 | (490 | ) | |||||||||||||
Balance at March 31 |
8,879 | (3,208 | ) | |||||||||||||
Notes receivable secured by common stock |
||||||||||||||||
Balance at March 31 |
(2,488 | ) | (5,864 | ) | ||||||||||||
Treasury shares, at cost |
||||||||||||||||
Balance at beginning of year |
(2,040,180 | ) | (15,547 | ) | (5,939,794 | ) | (43,204 | ) | ||||||||
Purchases of treasury shares |
(31,993 | ) | (777 | ) | (116,573 | ) | (1,025 | ) | ||||||||
Exercise of stock options |
115,801 | 875 | | | ||||||||||||
Balance at March 31 |
(1,956,372 | ) | (15,449 | ) | (6,056,367 | ) | (44,229 | ) | ||||||||
Total Stockholders Equity |
$ | 289,247 | $ | 197,285 | ||||||||||||
CASH AMERICA INTERNATIONAL, INC. AND SUBSIDIARIES
Three Months Ended | ||||||||
March 31, |
||||||||
2004 |
2003 |
|||||||
(Unaudited) | ||||||||
Net income |
$ | 11,390 | $ | 6,769 | ||||
Other
comprehensive income (loss), net of tax of $0 |
||||||||
Foreign currency translation adjustments |
884 | (490 | ) | |||||
Total Comprehensive Income |
$ | 12,274 | $ | 6,279 | ||||
See notes to consolidated financial statements.
3
CASH AMERICA INTERNATIONAL, INC. AND SUBSIDIARIES
Three Months Ended | ||||||||
March 31, |
||||||||
2004 |
2003 |
|||||||
(Unaudited) | ||||||||
Cash Flows from Operating Activities |
||||||||
Net income |
$ | 11,390 | $ | 6,769 | ||||
Adjustments to reconcile net income to net cash provided by operating
activities: |
||||||||
Depreciation and amortization |
4,652 | 3,689 | ||||||
Cash advance loss provision |
3,044 | 1,332 | ||||||
Stock-based compensation expense |
239 | | ||||||
Changes in
operating assets and liabilities |
||||||||
Merchandise held for disposition |
5,955 | 5,166 | ||||||
Finance and service charges receivable |
1,897 | 1,574 | ||||||
Other receivables and prepaid expenses |
(803 | ) | 3,943 | |||||
Accounts payable and accrued expenses |
(11,127 | ) | (3,632 | ) | ||||
Customer deposits, net |
756 | 405 | ||||||
Current income taxes |
7,142 | 1,625 | ||||||
Deferred income taxes, net |
1,178 | 1,093 | ||||||
Net cash provided by operating activities |
24,323 | 21,964 | ||||||
Cash Flows from Investing Activities |
||||||||
Pawn loans forfeited and transferred to merchandise held for disposition |
34,257 | 31,657 | ||||||
Pawn loans repaid or renewed |
86,099 | 77,811 | ||||||
Pawn loans made, including loans renewed |
(113,670 | ) | (103,221 | ) | ||||
Net decrease in pawn loans |
6,686 | 6,247 | ||||||
Cash advances repaid or renewed |
87,649 | 14,649 | ||||||
Cash advances made, assigned or purchased |
(86,447 | ) | (20,752 | ) | ||||
Net decrease (increase) in cash advances |
1,202 | (6,103 | ) | |||||
Acquisitions, net of cash acquired |
(2,918 | ) | (1,937 | ) | ||||
Purchases of property and equipment |
(5,054 | ) | (3,241 | ) | ||||
Net cash used by investing activities |
(84 | ) | (5,034 | ) | ||||
Cash Flows from Financing Activities |
||||||||
Net repayments under bank lines of credit |
(23,234 | ) | (9,995 | ) | ||||
Payments on notes payable |
(4,286 | ) | (4,286 | ) | ||||
Proceeds from exercise of stock options |
1,093 | | ||||||
Treasury shares purchased |
(777 | ) | (1,025 | ) | ||||
Dividends paid |
(494 | ) | (304 | ) | ||||
Net cash used by financing activities |
(27,698 | ) | (15,610 | ) | ||||
Effect of exchange rate changes on cash |
22 | (15 | ) | |||||
Net (decrease) increase in cash |
(3,437 | ) | 1,305 | |||||
Cash and cash equivalents at beginning of year |
14,547 | 3,951 | ||||||
Cash and cash equivalents at end of period |
$ | 11,110 | $ | 5,256 | ||||
Supplemental Disclosures |
||||||||
Noncash investing and financing activities: |
||||||||
Note payable issued in settlement of purchase transactions |
$ | 2,500 | $ | | ||||
See notes to consolidated financial statements.
4
CASH AMERICA INTERNATIONAL, INC. AND SUBSIDIARIES
1. Basis of Presentation
The consolidated financial statements include the accounts of Cash America International, Inc. and its majority-owned subsidiaries (the Company). All significant intercompany accounts and transactions have been eliminated in consolidation.
The financial statements as of March 31, 2004 and 2003, and for the three month periods then ended, are unaudited but, in managements opinion, include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the results for such interim periods. Operating results for the three month periods are not necessarily indicative of the results that may be expected for the full fiscal year.
Certain amounts in the consolidated financial statements for the three month period ended March 31, 2003, have been reclassified to conform to the presentation format adopted in 2004. These reclassifications have no effect on the net income previously reported.
These financial statements and related notes should be read in conjunction with the consolidated financial statements and notes thereto included in the Companys 2003 Annual Report to Stockholders.
2. Revenue Recognition
Pawn Lending Pawn loans (loans) are made on the pledge of tangible personal property. The Company accrues finance and service charges revenue only on those loans that the Company deems collectible, based on historical loan redemption statistics. For loans not repaid, the carrying value of the forfeited collateral (merchandise held for disposition) is stated at the lower of cost (cash amount loaned) or market. Revenue is recognized at the time that merchandise is sold. Interim customer payments for layaway sales are recorded as customer deposits and subsequently recognized as revenue during the period in which final payment is received.
Cash Advances Cash advances provide customers with cash in exchange for a promissory note or other repayment agreement supported by that customers personal check for the aggregate amount of the cash advanced plus a service fee. To repay the cash advance, customers may redeem their check by paying cash or they may allow the check to be presented for collection. The Company accrues fees and interest on cash advances on a constant yield basis ratably over their terms. For those locations that offer cash advances from a third-party bank, the Company receives administrative service fees for services provided on the banks behalf. These fees are recorded in revenue when earned.
Check Cashing The Company records fees derived from its owned check cashing locations and consumer finance centers in the period in which the service is provided. Royalties derived from franchise locations are recorded on the accrual basis.
3. Stock-Based Compensation
Under various equity compensation plans (the Plans) it sponsors, the Company is authorized to issue 8,300,000 shares of common stock pursuant to the grant of Awards including incentive stock options (intended to qualify under Section 422 of the Internal Revenue Code of 1986, as amended), nonqualified stock options, restricted stock and restricted stock units.
In January 2004, the Company changed its approach to annual equity based compensation awards by granting 103,175 restricted stock units to its officers under the provisions of the 1994 Long-term Incentive Plan
5
instead of stock options. Each vested restricted stock unit entitles the holder to receive a share of the common stock of the Company to be issued upon vesting. The aggregate market value of these restricted stock units at the date of grant of $2,357,000 is being amortized to expense over the vesting periods of 4 years. Compensation expense for this grant along with compensation expense associated with the restricted stock units granted in December 2003 in conjunction with the adoption of the Supplemental Executive Retirement Plan totaling $155,000 (net of related tax of $84,000) was recognized in the three month period ended March 31, 2004.
Stock options granted under the Plans have contractual terms of 5 to 15 years and have an exercise price equal to or greater than the fair market value of the stock at grant date. Stock options granted vest over periods ranging from 1 to 7 years. However, the terms of the options with the 7-year vesting periods and certain of the 4-year and 5-year vesting periods include provisions which accelerate vesting if specified share price appreciation criteria are met. During the three months ended March 31, 2004, 551,547 shares vested due to the acceleration provision. No accelerated vesting of stock options occurred during the three months ended March 31, 2003.
The Company accounts for its stock-based employee compensation plans in accordance with Accounting Principal Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees (APB 25), often referred to as the intrinsic value based method, accordingly, no compensation expense has been recognized for its stock options. Had compensation expense for the Companys stock options been determined using the fair value accounting provisions of Statement of Financial Accounting Standards No. 123 Accounting for Stock-Based Compensation (SFAS 123), the Companys net income and related amounts per share, basic and diluted, for each of the three month periods ended March 31, 2004 and 2003 would have been reported as follows (in thousands, except per share amounts).
Included in the pro forma amounts below is the effect of the accelerated vesting of the 551,547 shares, which brings the pro forma compensation expense of those options shares forward to the current period, eliminating it from future periods had scheduled vesting occurred during the remainder of 2004 through 2007.
2004 |
2003 |
|||||||
Net income as reported |
$ | 11,390 | $ | 6,769 | ||||
Deduct: Total stock-based employee compensation expense (a) |
810 | 414 | ||||||
Net income pro forma |
$ | 10,580 | $ | 6,355 | ||||
Net income per share |
||||||||
Basic: |
||||||||
As reported |
$ | 0.40 | $ | 0.28 | ||||
Pro forma |
$ | 0.37 | $ | 0.26 | ||||
Diluted: |
||||||||
As reported |
$ | 0.39 | $ | 0.27 | ||||
Pro forma |
$ | 0.36 | $ | 0.26 |
(a) | Determined under fair value based method for all awards, net of related tax effects. All awards refers to options granted, modified, or settled in fiscal periods beginning after December 15, 1994, that is, options for which the fair value was required to be measured under SFAS 123. The pro-forma stock-based employee compensation expense of the 551,547 option shares that accelerated in the first three months of 2004 was $537,000 out of the total $810,000. Excluding this amount from the pro forma results above in the first three months of 2004 would have resulted in an expense of $273,000 and pro forma net income per share of $0.39 (basic) and $0.38 (diluted). |
6
The pro forma amounts of stock options granted were estimated on the date of grant using the Black-Scholes option-pricing model. No stock options were granted during the three months ended March 31, 2004. For options granted during the three months ended March 31, 2003, the following weighted average assumptions were used:
Expected term (year) |
8.4 | |||
Risk-free interest Rate |
4.13 | % | ||
Expected dividend yield |
0.61 | % | ||
Expected volatility |
50.1 | % |
4. Recent Accounting Pronouncement
In December 2003, the Accounting Standards Executive Committee (AcSEC) issued Statement of Position 03-3 (SOP 03-3), Accounting for Certain Loans or Debt Securities Acquired in a Transfer. SOP 03-3 requires that the excess of contractual cash flows over cash flows expected to be collected not be recognized as an adjustment of yield, loss accrual, or valuation allowance. Subsequent increases in cash flows expected to be collected generally should be recognized prospectively through adjustment of the loans yield over its remaining life and decreases in cash flows expected to be collected should be recognized as impairment. SOP 03-3 is effective for loans acquired in fiscal years beginning after December 15, 2004 and is not expected to have a material effect on the Companys consolidated financial position or results of operations
5. Acquisitions
The Companys June 30, 2003 asset purchase agreement for the purchase of the assets of Cashland, Inc. through Cashland Financial Services, Inc. (Cashland), a wholly-owned subsidiary, contained a provision under which the seller could potentially have received additional consideration based upon the future earnings of the business. On February 2, 2004, the parties amended the asset purchase agreement to eliminate that provision and to provide instead for the Company to make a final payment of additional consideration in the amount of $5,400,000. The payment consisted of $2,900,000 in cash and a subordinated note for $2,500,000 (see Note 9). The Company increased goodwill accordingly for the additional consideration paid (see Note 8).
The following table provides information concerning the acquisitions made during the three months ended March 31, 2004 and 2003 ($ in thousands):
2004 |
2003 |
|||||||
Number of stores acquired: |
||||||||
Pawnshops |
-0- | 3 | ||||||
Check cashing franchise |
-0- | 1 | ||||||
Purchase price allocated to: |
||||||||
Pawn loans |
$ | | $ | 543 | ||||
Finance and service charges receivable |
| 55 | ||||||
Property and equipment |
| 151 | ||||||
Goodwill |
| 960 | ||||||
Non-competition agreements |
| 10 | ||||||
Other assets, net |
| 218 | ||||||
Total purchase price |
$ | | $ | 1,937 | ||||
6. Cash Advances and Allowance for Losses
The Company offers the cash advance product through its Cash America pawnshops, Cash America Payday Advance locations and Cashland consumer finance centers. Cash advances are generally offered for a
7
term of 7 to 45 days, depending on the customers next payday. The Company originates cash advances in some of its locations and markets and services cash advances made by a third-party bank in other Company locations. The Company has entered into an agreement with a second third-party bank that will begin offering cash advances in some of those locations in the second quarter of 2004.
Under the bank program, the Company purchases a participation interest in the bank originated cash advances, and receives an administrative fee for its services. In order to benefit from the use of the Companys collection resources and proficiency, all cash advances unpaid after maturity are assigned to the Company at a discount from the amount owed by the borrower. Losses on cash advances assigned to the Company that prove uncollectible are the responsibility of the Company. To the extent that the Company collects an amount owed by the customer in excess of the amount assigned by the bank, the Company is entitled to the excess and recognizes it in income when collected. Since the Company may not be successful in the collection of the assigned accounts, the Companys cash advance loss provision includes amounts estimated to be adequate to absorb credit losses from cash advances in the aggregate portfolio, including those expected to be assigned from the third-party banks outstanding portfolio.
Cash advances outstanding at March 31, 2004 and 2003, were as follows ($ in thousands):
2004 |
2003 |
|||||||
Originated by the Company |
||||||||
Active cash advances and fees receivable |
$ | 14,912 | $ | 1,073 | ||||
Cash advances and fees in collection |
2,766 | 238 | ||||||
Total originated by the Company |
17,678 | 1,311 | ||||||
Originated by bank |
||||||||
Active cash advances and fees receivable |
8,230 | 6,017 | ||||||
Cash advances and fees in collection |
2,115 | 1,885 | ||||||
Total originated by bank |
10,345 | 7,902 | ||||||
Combined gross portfolio |
28,023 | 9,213 | ||||||
Less: Elimination of cash advances owned by bank |
1,015 | 465 | ||||||
Less: Discount on cash advances assigned by bank |
384 | 237 | ||||||
Company cash advances and fees receivable, gross |
26,624 | 8,511 | ||||||
Less: Allowance for losses |
2,689 | 1,363 | ||||||
Cash advances and fees receivable, net |
$ | 23,935 | $ | 7,148 | ||||
Allowance for losses as a % of combined gross portfolio |
9.6 | % | 14.8 | % | ||||
Changes in the allowance for losses on cash advances for the three month periods ended March 31, 2004 and 2003, were as follows ($ in thousands):
2004 |
2003 |
|||||||
Balance at beginning of period |
$ | 3,448 | $ | 1,748 | ||||
Cash advance loss provision |
3,044 | 1,332 | ||||||
Charge-offs |
(5,879 | ) | (2,463 | ) | ||||
Recoveries |
2,076 | 746 | ||||||
Balance at end of period |
$ | 2,689 | $ | 1,363 | ||||
Cash advance loss provision as a % of
combined advances written |
2.5 | % | 3.5 | % | ||||
Charge-offs (net of recoveries) as a %
of combined advances written |
3.1 | % | 4.5 | % | ||||
8
Cash advances assigned by the bank to the Company for collection were $9,216,000 and $6,652,000, for the three months ended March 31, 2004 and 2003, respectively. The Companys participation interest in bank originated cash advances was $7,142,000 and $3,828,000 at March 31, 2004 and 2003, respectively.
7. Earnings Per Share Computation
The following table sets forth the reconciliation of numerators and denominators for the basic and diluted earnings per share computation for the three month periods ended March 31, 2004 and 2003 (in thousands):
2004 |
2003 |
|||||||
Basic earnings per share computation |
||||||||
Numerator: Net income available to common stockholders |
$ | 11,390 | $ | 6,769 | ||||
Denominator: Weighted average common shares outstanding |
28,241 | 24,242 | ||||||
Diluted earnings per share computation |
||||||||
Numerator: Net income available to common stockholders |
$ | 11,390 | $ | 6,769 | ||||
Denominator: |
||||||||
Weighted average common shares outstanding |
28,241 | 24,242 | ||||||
Effect of shares applicable to stock option plans |
832 | 475 | ||||||
Effect of other stock-based compensation plans |
314 | | ||||||
Effect of shares applicable to nonqualified savings plan |
66 | 67 | ||||||
Total diluted shares |
29,453 | 24,784 | ||||||
8. Goodwill and Other Intangible Assets
Goodwill and other intangible assets having an indefinite useful life are tested for impairment annually at June 30, or more frequently if events or changes in circumstances indicate that the assets might be impaired. The Company amortizes intangible assets with an expected useful life on the basis of their expected periods of benefit.
Goodwill The changes in the carrying value of goodwill for the three month periods ended March 31, 2004 and 2003, were as follows (in thousands):
Pawn Lending |
||||||||||||||||||||
United | Cash | Check | ||||||||||||||||||
States |
Foreign |
Advance |
Cashing |
Consolidated |
||||||||||||||||
Balance as of January 1, 2004 |
$ | 66,303 | $ | 18,510 | $ | 27,840 | $ | 5,310 | $ | 117,963 | ||||||||||
Acquisitions/adjustments |
(7 | ) | (138 | ) | 5,400 | | 5,255 | |||||||||||||
Effect of foreign translation |
| 298 | | | 298 | |||||||||||||||
Balance as of March 31, 2004 |
$ | 66,296 | $ | 18,670 | $ | 33,240 | $ | 5,310 | $ | 123,516 | ||||||||||
Balance as of January 1, 2003 |
$ | 59,591 | $ | 15,059 | $ | | $ | 5,183 | $ | 79,833 | ||||||||||
Acquisitions |
144 | 689 | | 127 | 960 | |||||||||||||||
Effect of foreign translation |
| (135 | ) | | | (135 | ) | |||||||||||||
Balance as of March 31, 2003 |
$ | 59,735 | $ | 15,613 | $ | | $ | 5,310 | $ | 80,658 | ||||||||||
9
Acquired Intangible Assets Acquired intangible assets that are subject to amortization as of March 31, 2004 and 2003, were as follows (in thousands):
2004 |
2003 |
|||||||||||||||||||||||
Accumulated | Accumulated | |||||||||||||||||||||||
Cost |
Amortization |
Net |
Cost |
Amortization |
Net |
|||||||||||||||||||
Non-competition
agreements |
$ | 1,800 | $ | (450 | ) | $ | 1,350 | $ | 1,197 | $ | (758 | ) | $ | 439 | ||||||||||
Customer relationships |
2,530 | (534 | ) | 1,996 | | | | |||||||||||||||||
Other |
170 | (59 | ) | 111 | 130 | (73 | ) | 57 | ||||||||||||||||
Total |
$ | 4,500 | $ | (1,043 | ) | $ | 3,457 | $ | 1,327 | $ | (831 | ) | $ | 496 | ||||||||||
Non-competition agreements are amortized over the applicable terms of the contracts. Net acquired intangible assets are included in Other assets in the accompanying consolidated balance sheets. Tradenames of $1,000,000 at March 31, 2004 are not subject to amortization.
9. Long-Term Debt
The Companys long-term debt instruments and balances outstanding at March 31, 2004 and 2003, were as follows (in thousands):
2004 |
2003 |
|||||||
U.S. Line of Credit up to $130,000 due July 31, 2006 |
$ | 44,035 | $ | 31,401 | ||||
Multi-currency Line of Credit up to £20,000 due April 30, 2006 |
13,478 | 14,720 | ||||||
Swedish Line of Credit up to SEK 15,000 due May 30, 2004 |
163 | | ||||||
8.33% senior unsecured notes due 2003 |
| 4,286 | ||||||
8.14% senior unsecured notes due 2007 |
16,000 | 20,000 | ||||||
7.10% senior unsecured notes due 2008 |
17,143 | 21,428 | ||||||
7.20% senior unsecured notes due 2009 |
42,500 | 42,500 | ||||||
12.00% subordinated note due 2014 |
2,500 | | ||||||
Total debt |
135,819 | 134,335 | ||||||
Less current portion |
8,286 | 12,571 | ||||||
Total long-term debt |
$ | 127,533 | $ | 121,764 | ||||
As of March 31, 2004, the Company reduced its U.S. line of credit agreement to $130,000,000 from $135,000,000 and this line of credit will be further reduced to $125,000,000 at March 31, 2005 and to $115,000,000 at March 31, 2006.
Pursuant to the amended Cashland asset purchase agreement, the Company issued a subordinated note for $2,500,000 as a part of the final payment. Interest on this note accrues at 12% per annum and is payable semi-annually. The note principal is payable in nine equal annual installments beginning in February 2006. The final payment is due in February 2014. However, the note may be prepaid after February 1, 2006.
10. Operating Segment Information
During the quarter ended March 31, 2004, the Company realigned its segment reporting to reflect the business mix and management reporting structure. The Company has two reportable operating segments in the pawn lending industry (United States pawn lending and foreign pawn lending); one in the cash advance industry which includes Cashland and Cash America Payday Advance locations; and one in the check cashing industry (Mr. Payroll). While the United States and foreign pawn lending segments offer the same services, each is managed separately due to the different operational strategies required. Cash advance and check cashing are managed separately due to the different operational strategies required and, therefore, are reported as separate segments.
10
Information concerning the operating segments is set forth below (in thousands):
(Unaudited) |
||||||||||||||||||||
Pawn Lending |
||||||||||||||||||||
United | Cash | Check | ||||||||||||||||||
States |
Foreign |
Advance (a) |
Cashing(b) |
Consolidated |
||||||||||||||||
Three Months Ended March 31, 2004: |
||||||||||||||||||||
Revenue |
||||||||||||||||||||
Finance and service charges |
$ | 26,872 | $ | 8,628 | $ | | $ | | $ | 35,500 | ||||||||||
Proceeds from disposition of merchandise |
67,048 | 5,667 | | | 72,715 | |||||||||||||||
Cash advance fees |
7,119 | | 12,537 | | 19,656 | |||||||||||||||
Check cashing royalties and fees |
| 597 | 2,320 | 1,122 | 4,039 | |||||||||||||||
Total revenue |
101,039 | 14,892 | 14,857 | 1,122 | 131,910 | |||||||||||||||
Cost of
revenue - disposed merchandise |
40,829 | 4,240 | | | 45,069 | |||||||||||||||
Net revenue |
60,210 | 10,652 | 14,857 | 1,122 | 86,841 | |||||||||||||||
Expenses |
||||||||||||||||||||
Operations |
33,935 | 4,996 | 7,253 | 380 | 46,564 | |||||||||||||||
Cash advance loss provision |
1,356 | | 1,688 | | 3,044 | |||||||||||||||
Administration |
9,082 | 1,539 | 1,817 | 208 | 12,646 | |||||||||||||||
Depreciation and amortization |
2,867 | 728 | 943 | 114 | 4,652 | |||||||||||||||
Total expenses |
47,240 | 7,263 | 11,701 | 702 | 66,906 | |||||||||||||||
Income from operations |
$ | 12,970 | $ | 3,389 | $ | 3,156 | $ | 420 | $ | 19,935 | ||||||||||
As of March 31, 2004: |
||||||||||||||||||||
Total assets |
$ | 280,573 | $ | 114,252 | $ | 68,896 | $ | 7,676 | $ | 471,397 | ||||||||||
Three Months Ended March 31, 2003: |
||||||||||||||||||||
Revenue |
||||||||||||||||||||
Finance and service charges |
$ | 24,709 | $ | 6,746 | $ | | $ | | $ | 31,455 | ||||||||||
Proceeds from disposition of merchandise |
63,062 | 3,057 | | | 66,119 | |||||||||||||||
Cash advance fees |
6,410 | | 56 | | 6,466 | |||||||||||||||
Check cashing royalties and fees |
| 382 | | 1,083 | 1,465 | |||||||||||||||
Total revenue |
94,181 | 10,185 | 56 | 1,083 | 105,505 | |||||||||||||||
Cost of
revenue - disposed merchandise |
39,503 | 2,051 | | | 41,554 | |||||||||||||||
Net revenue |
54,678 | 8,134 | 56 | 1,083 | 63,951 | |||||||||||||||
Expenses |
||||||||||||||||||||
Operations |
32,783 | 3,635 | 122 | 430 | 36,970 | |||||||||||||||
Cash advance loss provision |
1,319 | | 13 | | 1,332 | |||||||||||||||
Administration |
7,701 | 1,084 | 35 | 175 | 8,995 | |||||||||||||||
Depreciation and amortization |
2,873 | 685 | 9 | 122 | 3,689 | |||||||||||||||
Total expenses |
44,676 | 5,404 | 179 | 727 | 50,986 | |||||||||||||||
Income (loss) from operations |
$ | 10,002 | $ | 2,730 | $ | (123 | ) | $ | 356 | $ | 12,965 | |||||||||
As of March 31, 2003: |
||||||||||||||||||||
Total assets |
$ | 263,608 | $ | 93,816 | $ | 515 | $ | 7,989 | $ | 365,928 | ||||||||||
(a) | Includes Cashland for periods after August 1, 2003 and Cash America Payday Advance locations. | |
(b) | Mr. Payroll only. |
11
11. Litigation
The Company is a defendant in certain lawsuits encountered in the ordinary course of its business. Certain of these matters are covered to an extent by insurance. In the opinion of management, the resolution of these matters will not have a material adverse effect on the Companys financial position, results of operations or liquidity.
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
GENERAL
The Company is a provider of specialty financial services to individuals in the United States, United Kingdom and Sweden. The Company offers secured non-recourse loans, commonly referred to as pawn loans, to individuals through its pawn lending operations. The pawn loan portfolio generates finance and service charges revenue. A related activity of the pawn lending operations is the disposition of merchandise, primarily collateral from unredeemed pawn loans. As an alternative to a pawn loan, the Company offers unsecured cash advances in selected lending locations and on behalf of a third-party bank in other locations. The Company also provides check cashing and related money services through its consumer finance centers and its franchised and company-owned check cashing centers.
As of March 31, 2004, the Companys pawn lending operations consisted of 471 pawnshops, including 396 owned units and 6 unconsolidated franchised units in 17 states in the United States, 57 units in the United Kingdom, and 12 units in Sweden. The foreign operations consist primarily of jewelry-only lending units. During the 15 months ended March 31, 2004, the Company acquired 15 operating units, established 4 locations, and combined or closed 9 locations for a net increase in pawn lending units of 10. In addition, the Company terminated 6 franchises and purchased 1 for its company-owned operations.
As of March 31, 2004, the Companys cash advance operations consisted of 164 cash advance locations, including 143 locations through Cashland Financial Services, Inc. (Cashland), a wholly-owned subsidiary, and 21 Cash America Payday Advance locations. The Cashland consumer finance centers offer cash advances, check cashing and related money services in 2 states, including 22 locations that Cashland established during the 8 months since its acquisition on August 1, 2003. The Cash America Payday Advance locations offer the cash advance product in Texas, and were established beginning in December 2002.
As of March 31, 2004, Mr. Payroll Corporation (Mr. Payroll), a wholly-owned subsidiary, operated 131 franchised and 6 company-owned check cashing centers in 20 states.
12
RESULTS OF OPERATIONS
The following table sets forth, for the periods indicated, the components of the consolidated statements of operations as a percentage of total revenue.
Three Months Ended | ||||||||
March 31, |
||||||||
2004 |
2003 |
|||||||
Revenue |
||||||||
Finance and service charges |
26.9 | % | 29.8 | % | ||||
Proceeds from disposition of merchandise |
55.1 | 62.7 | ||||||
Cash advance fees |
14.9 | 6.1 | ||||||
Check cashing royalties and fees |
3.1 | 1.4 | ||||||
Total Revenue |
100.0 | 100.0 | ||||||
Cost of Revenue |
||||||||
Disposed merchandise |
34.2 | 39.4 | ||||||
Net Revenue |
65.8 | 60.6 | ||||||
Expenses |
||||||||
Operations |
35.3 | 35.0 | ||||||
Cash advance loss provision |
2.3 | 1.3 | ||||||
Administration |
9.6 | 8.5 | ||||||
Depreciation and amortization |
3.5 | 3.5 | ||||||
Total Expenses |
50.7 | 48.3 | ||||||
Income from Operations |
15.1 | 12.3 | ||||||
Interest expense, net |
1.7 | 2.1 | ||||||
Income before income taxes |
13.4 | 10.2 | ||||||
Provision for income taxes |
4.8 | 3.8 | ||||||
Net income |
8.6 | % | 6.4 | % | ||||
13
The following table sets forth certain selected consolidated financial and operating data as of March 31, 2004 and 2003, and for the three month periods then ended ($ in thousands).
2004 |
2003 |
|||||||
PAWN LENDING OPERATIONS: |
||||||||
Pawn loans |
||||||||
Annualized yield on pawn loans |
103.7 | % | 103.2 | % | ||||
Total amount of pawn loans written |
$ | 113,670 | $ | 103,221 | ||||
Average pawn loan balance outstanding |
$ | 137,628 | $ | 123,669 | ||||
Average pawn loan balance per average location in operation |
$ | 295 | $ | 272 | ||||
Average pawn loan amount at end of period (not in thousands) |
$ | 119 | $ | 109 | ||||
Profit margin on disposition of merchandise as a percentage
of proceeds from disposition of merchandise |
38.0 | % | 37.2 | % | ||||
Average annualized merchandise turnover |
3.4 | x | 3.3 | x | ||||
Average balance of merchandise held for disposition per
average location in operation |
$ | 115 | $ | 114 | ||||
Pawnshop locations in operation |
||||||||
Beginning of period, owned |
467 | 455 | ||||||
Acquired |
| 3 | ||||||
Start-ups |
| 1 | ||||||
Combined or closed |
(2 | ) | (6 | ) | ||||
End of period, owned |
465 | 453 | ||||||
Franchise locations at end of period |
6 | 9 | ||||||
Total pawnshop locations at end of period |
471 | 462 | ||||||
Average number of owned pawnshop locations in operation |
466 | 454 | ||||||
Cash advances |
||||||||
Total amount of cash advances written (a) |
$ | 44,639 | $ | 37,799 | ||||
Number of cash advances written (not in thousands) (a) |
138,954 | 128,512 | ||||||
Average amount per cash advance (not in thousands) (a) |
$ | 321 | $ | 294 | ||||
Combined cash advances outstanding (a) |
$ | 10,947 | $ | 9,101 | ||||
Cash advances outstanding per location at end of period (a) |
$ | 28 | $ | 24 | ||||
Cash advances outstanding before allowance for losses (b) |
$ | 9,764 | $ | 8,414 | ||||
Locations offering cash advances at end of period |
388 | 384 | ||||||
Average number of locations offering cash advances |
389 | 387 | ||||||
CASH ADVANCE OPERATIONS (c): |
||||||||
Total amount of cash advances written |
$ | 77,750 | $ | 412 | ||||
Number of cash advances written (not in thousands) |
228,924 | 1,225 | ||||||
Average cash advance amount (not in thousands) |
$ | 340 | $ | 336 | ||||
Combined cash advances outstanding (a) |
$ | 17,076 | $ | 112 | ||||
Cash advances outstanding per location at end of period |
$ | 104 | $ | 22 | ||||
Cash advances outstanding before allowance for losses (b) |
$ | 16,860 | $ | 97 | ||||
Cash advance locations in operation |
||||||||
Beginning of period |
154 | 2 | ||||||
Start-ups |
10 | 3 | ||||||
End of period |
164 | 5 | ||||||
Average number of locations in operation for the period |
159 | 3 |
(Continued on Next Page)
14
2004 |
2003 |
|||||||
CHECK CASHING OPERATIONS (Mr. Payroll): |
||||||||
Face amount of checks cashed |
$ | 322,187 | $ | 308,528 | ||||
Gross fees collected |
$ | 4,799 | $ | 4,612 | ||||
Fees as a percentage of checks cashed |
1.5 | % | 1.5 | % | ||||
Average check cashed (not in thousands) |
$ | 422 | $ | 408 | ||||
Centers in operation at end of period |
137 | 139 | ||||||
Average centers in operation for the period |
137 | 135 |
(a) | Includes cash advances made by the Company and cash advances made by third-party banks offered at the Companys location. | |
(b) | Amounts recorded in the Companys consolidated financial statements. | |
(c) | Includes Cashland and Cash America Payday Advance locations. |
OVERVIEW
Components of Consolidated Net Revenue. Consolidated net revenue is total revenue reduced by the cost of merchandise sold in the period. It represents the income available to satisfy expenses and is the measure management uses to evaluate top line performance. The growth in cash advance fees due to higher balances and the addition of new units, including the acquisition of Cashland in August 2003, has increased the comparative contribution from this product to the consolidated net revenue of the Company in the first quarter of 2004 compared to the first quarter of 2003. Pawn related net revenue of aggregate finance and service charges plus profit on the disposition of merchandise remain the dominant source of net revenue at 72.7% of consolidated net revenue for the three months ended March 31, 2004. The following graphs show consolidated net revenue and depict the mix of the components of net revenue for the quarter ended March 31, 2004 and 2003:
15
Contribution to Increase in Net Revenue. In conjunction with the increase in cash advance fees as a percent of net revenue, the relative percentage contribution from cash advance fees to the quarter over quarter increase in net revenue has also increased significantly due to the inclusion of Cashland, greater cash advance balances and additional units. Pawn related net revenue in the aggregate, combined finance and service charges and profit from the disposition of merchandise, declined from 56.9% to 31.2% of the increase in net revenue for the first quarter of 2004 compared to 2003. Check cashing royalties and fees increased to 11.2% of the increase in net revenue in the current period. This trend is depicted in the following graphs:
Quarter Ended March 31, 2004 Compared To Quarter Ended March 31, 2003
Consolidated Net Revenue. Consolidated net revenue increased $22.9 million, or 35.8%, to $86.8 million during the first quarter ended March 31, 2004 (the current quarter) from $63.9 million during the first quarter ended March 31, 2003 (the prior year quarter). The following table sets forth net revenue results by operating segment for the three month periods ended March 31 ($ in millions):
2004 |
2003 |
Increase |
||||||||||||||
Domestic pawn lending operations |
$ | 60.2 | $ | 54.6 | $ | 5.6 | 10.3 | % | ||||||||
Foreign pawn lending operations |
10.7 | 8.1 | 2.6 | 32.1 | ||||||||||||
Cash advance operations |
14.8 | 0.1 | 14.7 | | ||||||||||||
Check cashing operations |
1.1 | 1.1 | | | ||||||||||||
Consolidated net revenue |
$ | 86.8 | $ | 63.9 | $ | 22.9 | 35.8 | % | ||||||||
The increase in consolidated net revenue was primarily due to the consolidation of the operating results of Cashland. Excluding the impact of Cashland, net revenue for the three month period was up $9.1 million, or 14.2%, compared to the prior year quarter. The Companys domestic pawn lending operations contributed the majority of the increase in consolidated net revenue excluding Cashland. Higher revenue from the Companys cash advance product, higher finance and service charges from pawn loans, and higher profit from the disposition of merchandise accounted for the increase in net revenue. The Companys foreign operations also contributed to the increase in consolidated net revenue primarily due to the favorable impact of currency translation, increased average pawn loan balance and the number of pawn loans outstanding.
16
The components of net revenue are finance and service charges from pawn loans, which increased $4.1 million; profit from the disposition of merchandise, which increased $3.0 million; cash advance fees, which increased $13.2 million; and check cashing royalties and fees, which increased $2.6 million. Management believes that the trend of higher cash advance fees and higher finance and service charges on pawn loans will continue during the remainder of 2004 as a result of the expected continuation of increased demand for these products, due to the higher balances of cash advances and pawn loans at the end of the first quarter of 2004 compared to the prior year quarter and the addition of new lending locations in 2004.
Finance and Service Charges. The following is a summary of finance and service charges related to pawn loans by operating segment for the three months ended March 31, 2004 and 2003 ($ in millions):
2004 |
2003 |
Increase |
||||||||||||||
Domestic pawn lending operations |
$ | 26.9 | $ | 24.7 | $ | 2.2 | 8.9 | % | ||||||||
Foreign pawn lending operations |
8.6 | 6.7 | 1.9 | 28.4 | ||||||||||||
Total finance and service charges |
$ | 35.5 | $ | 31.4 | $ | 4.1 | 13.1 | % | ||||||||
Variations in finance and service charges on pawn loans are caused by changes in the average balance of pawn loans outstanding, the annualized yield of the pawn loan portfolio, and the effects of translation of foreign currency amounts into United States dollars. The following table demonstrates how each of these factors affected the total change in finance and service charges on pawn loans for the current quarter as compared to the prior year quarter (in millions):
Total | ||||||||||||||||||||
Average | Before | |||||||||||||||||||
Balance | Loan | Foreign | Foreign | |||||||||||||||||
Outstanding |
Yield |
Translation |
Translation |
Total |
||||||||||||||||
Domestic pawn lending operations |
$ | 0.9 | $ | 1.3 | $ | 2.2 | $ | | $ | 2.2 | ||||||||||
Foreign pawn lending operations |
0.4 | 0.4 | 0.8 | 1.1 | 1.9 | |||||||||||||||
Total |
$ | 1.3 | $ | 1.7 | $ | 3.0 | $ | 1.1 | $ | 4.1 | ||||||||||
Excluding the favorable impact of foreign currency translation, the company-wide average balance of pawn loans outstanding was 4.8% higher during the current quarter than the prior year quarter. On a segment basis, the average balances of pawn loans were 3.6% and 6.5% higher for the domestic and foreign pawn lending operations, respectively. The increase in the average balance of domestic pawn loans outstanding was driven by a 1.1% increase in the average number of pawn loans outstanding during the current quarter coupled with a 2.5% increase in the average amount per loan. Aggregate pawn loan balances at the beginning of the current quarter were $14.5 million higher than at the beginning of the prior year quarter. Domestic pawn loan balances at March 31, 2004 decreased $8.1 million or 10.0%, from December 31, 2003 balances. The decrease for the comparable period of the preceding year was $8.7 million, or 11.1%. The Company historically experiences a decrease in domestic pawn loan balances during the first quarter of each year when the Internal Revenue Service processes federal income tax refunds. Management believes that customers may have used these proceeds to repay loans and/or reduce demand for loans in the quarter, although pawn loan balances finished the quarter higher than the prior year. Domestic pawn loan balances at March 31, 2004, were $73.0 million, or 4.4%, higher than at March 31, 2003. Management believes the higher average domestic loan balance outstanding is partially attributable to the current economic environment affecting the Companys customers, which was conducive to an increase in loan demand, and expects this trend of higher demand for pawn loans to continue throughout the remainder of 2004. In the Companys foreign operations, the average balances of pawn loans outstanding denominated in their local currencies increased 11.4% and decreased 1.3% in the United Kingdom and Sweden, respectively. The average number of pawn loans outstanding in the United Kingdom and Sweden increased 6.4% and decreased 4.5%, respectively. Average
17
amounts per loan denominated in their local currencies were higher for both the United Kingdom and Sweden by 2.4% and 3.3%, respectively.
Excluding the favorable impact of foreign currency translation, the consolidated annualized loan yield, which represents the blended result derived from the distinctive loan yields realized from operations in the three countries, was 106.7% in the current year quarter, compared to 103.2% in the prior year quarter. Domestic annualized loan yield increased to 143.1% for the current year quarter, compared to 137.5% for the prior year quarter. Improved performance of the pawn loan portfolio, including higher redemption rates and a slightly higher concentration of extended or renewed loans in the portfolio, contributed to the higher domestic yield. The blended yield on average foreign pawn loans outstanding increased to 55.7% in the current year quarter compared to 53.9% in the prior year quarter. The increase in the blended foreign yield was principally caused by increases in the blended interest rates charged to customers in the United Kingdom.
Favorable currency translation adjustments contributed $1.1 million to the increase in foreign source finance and service charges in the current quarter as compared to the prior year quarter, as the British pound and Swedish kronor were stronger relative to the United States dollar. The weighted average exchange rates used to translate local currency earnings into dollars for the pound and kronor were 14.6% and 16.2% higher, respectively, during the current quarter compared to the prior year quarter.
Profit from Disposition of Merchandise. Profit from disposition of merchandise represents the proceeds received from disposition of merchandise in excess of the cost of disposed merchandise. The following table summarizes, by operating segment, the proceeds from disposition of merchandise and the related profit for the current quarter compared to the prior year quarter ($ in millions):
Three Months Ended March 31, |
||||||||||||||||||||||||
2004 |
2003 |
|||||||||||||||||||||||
Merch- | Refined | Merch- | Refined | |||||||||||||||||||||
andise |
Gold |
Total |
andise |
Gold |
Total |
|||||||||||||||||||
Proceeds from disposition: |
||||||||||||||||||||||||
Domestic |
$ | 56.7 | $ | 10.4 | $ | 67.1 | $ | 55.6 | $ | 7.4 | $ | 63.0 | ||||||||||||
Foreign |
3.6 | 2.0 | 5.6 | 2.6 | 0.5 | 3.1 | ||||||||||||||||||
Total proceeds |
$ | 60.3 | $ | 12.4 | $ | 72.7 | $ | 58.2 | $ | 7.9 | $ | 66.1 | ||||||||||||
Profit on disposition |
$ | 23.8 | $ | 3.8 | $ | 27.6 | $ | 22.6 | $ | 2.0 | $ | 24.6 | ||||||||||||
Consolidated profit margin |
39.6 | % | 30.5 | % | 38.0 | % | 38.8 | % | 24.8 | % | 37.2 | % | ||||||||||||
Profit margin Domestic |
39.7 | % | 36.1 | % | 39.1 | % | 39.0 | % | 25.4 | % | 37.4 | % | ||||||||||||
Profit margin Foreign |
38.1 | % | 1.6 | % | 25.2 | % | 36.3 | % | 14.4 | % | 32.9 | % |
Profit from the disposition of merchandise increased $3.0 million, or 12.2%, due to higher profit margins on the disposition of merchandise (to 38.0% in the in the current quarter from 37.2% in the prior year quarter) and a 10.0% increase in total proceeds from the disposition of merchandise. Excluding the effect of the disposition of refined gold, the profit margin on the disposition of merchandise increased to 39.6% in the current quarter from 38.8% in the prior year quarter due predominately to lower levels of aged merchandise and the lower average cost of merchandise sold. The profit margin on the disposition of refined gold was 30.5% in the current quarter compared to 24.8% in the prior year quarter due to the prevailing higher market prices of refined gold in the quarter than in the prior year quarter. Proceeds from disposition of merchandise, excluding refined gold, increased $2.1 million, or 3.6%, in the current quarter due to lower average balances of merchandise available for disposition. Proceeds from disposition of refined gold increased $4.5 million, or 57.0%, due to higher market prices for gold and an increase in the volume of refined gold sold. The consolidated merchandise turnover rate increased to 3.4 times during the current quarter compared to 3.3 times during the prior year quarter.
18
Management anticipates that profit margin on disposition of merchandise in the near term is likely to improve slightly, due to the low level of merchandise available for disposition and the expectation that a significantly deterioration in the prevailing market price of gold is unlikely.
Cash Advance Fees. Cash advance fees increased $13.2 million, or 203.1%, to $19.7 million in the current quarter as compared to $6.5 million in the prior year quarter. The increase was primarily due to the addition of the operating results of Cashland. Higher average cash advance balances outstanding during the current quarter resulting from higher demand for the cash advance product also contributed to the increase in cash advance fees. Average cash advance balances were $28.1 million during the current quarter compared to $4.8 million during the prior year quarter. However, the Company only began purchasing the participation interest in the bank originated loans at the end of March 2003. The cash advance product was available in 552 U.S. lending locations, which includes 388 Cash America pawnshops, 21 Cash America cash advance centers and 143 Cashland consumer finance centers at March 31, 2004. This includes 306 units that offer the product on behalf of a third-party bank for which the Company performs administrative services. The Company has entered into an agreement with a second third-party bank that will begin offering cash advances in some of those units in the second quarter of 2004. Cash advance fees include revenue from the cash advance portfolio owned by the Company and fees for administrative services performed for the bank. (Although cash advance transactions may take the form of loans or deferred check deposit transactions, the transactions are referred to throughout this discussion as cash advances for convenience.)
The amount of cash advances written increased $84.2 million, or 220.4%, to $122.4 million in the current quarter from $38.2 million in the prior year quarter. Included in the amount of cash advances written in the current quarter and prior year quarter were $43.8 million and $33.3 million, respectively, extended to customers by the bank. The average amount per cash advance increased to $333 from $295 partly as a result of Cashlands higher average amount per cash advance. The combined Company and bank portfolios of cash advances generated $20.7 million in revenue during the current quarter compared to $7.1 million in the prior year quarter. The outstanding combined portfolio balance of cash advances increased $18.8 million to $28.0 million at March 31, 2004, from $9.2 million at March 31, 2003. Included in these amounts are $26.6 million and $8.5 million for 2004 and 2003, respectively, that are included in the Companys consolidated balance sheets. An allowance for losses of $2.7 million and $1.4 million has been provided in the consolidated financial statements as of March 31, 2004 and 2003, respectively, which offsets the outstanding cash advance amounts.
Management anticipates continued growth in cash advance fees for the remainder of 2004 due to increased consumer awareness and demand for the cash advance product, higher outstanding balances at March 31, 2004 compared to March 31, 2003, and the growth of balances from new units opened in 2003 and in the first quarter of 2004, and expected to be opened during the remainder of 2004.
Check Cashing Royalties and Fees. Check cashing fees for the United Kingdom operations increased 56.3% to $0.6 million, in the current quarter, while check cashing revenue for Mr. Payroll remained unchanged at $1.1 million. Check cashing revenue for Cashland in the current quarter was $2.3 million.
Operations and Administration Expenses. Consolidated operations and administration expenses, as a percentage of total revenue, were 44.9% in the current quarter compared to 43.5% in the prior year quarter. These expenses increased $13.2 million, or 28.8%, in the current quarter compared to the prior year quarter. Domestic pawn lending and the Cash America Payday Advance operations expenses increased $3.4 million, or 8.5%, as a result of slightly higher staffing levels, higher benefit costs and higher expenses, related to the cash advance product, including advertising and the establishment of 16 new pawnshop locations and 16 new Cash America Payday Advance locations. The addition of Cashland contributed $8.0 million of the increase. Foreign lending operating expenses increased $1.8 million, or 38.5%, primarily due to an increase in the number of locations in the United Kingdom and Sweden during 2003.
19
As a multi-unit operator in the consumer finance industry, the Companys operations and administration expenses are predominately for personnel and occupancy expenses. Personnel expenses include base salary and wages, performance incentives, and benefits. Occupancy expenses include rent, property taxes and insurance, utilities, and maintenance. The combination of personnel and occupancy expenses represents 83.1% of total operations and administration expenses in the current quarter and 85.1% in the prior year quarter. The comparison is as follows ($ in millions):
Three Months Ended March 31, |
||||||||||||||||
2004 |
2003 |
|||||||||||||||
% of | % of | |||||||||||||||
Amount |
Revenue |
Amount |
Revenue |
|||||||||||||
Personnel |
$ | 36.4 | 27.6 | % | $ | 28.6 | 27.1 | % | ||||||||
Occupancy |
12.8 | 9.7 | 10.6 | 10.0 | ||||||||||||
Other |
10.0 | 7.6 | 6.8 | 6.4 | ||||||||||||
Total |
$ | 59.2 | 44.9 | % | $ | 46.0 | 43.5 | % | ||||||||
Of the $7.8 million, or 27.3%, increase in personnel expense, $4.5 million is attributable to the addition of Cashland. The balance of the increase is due to unit additions during 2003, an increase in staffing levels, and normal recurring salary adjustments. Of the $2.2 million, or 20.8%, increase in occupancy expenses, $1.6 million is due to the addition of Cashland.
Cash Advance Loss Provision. The Company maintains an allowance for losses on cash advances at a level projected to be adequate to absorb credit losses inherent in the outstanding combined cash advance portfolio. The cash advance loss provision is utilized to increase the allowance carried against the outstanding combined cash advance portfolio. The cash advance loss provision increased $1.7 million to $3.0 million in the current quarter as compared to $1.3 million in the prior year quarter principally due to the acquisition of Cashland and the significant increase in the size of the portfolio. The loss provision as a percentage of cash advance fees decreased to 15.5% in the current quarter as compared to 20.6% in the prior year quarter. The decrease in the loss provision as a percentage of cash advance fees is due to lower loss rates experienced by the Company in the current quarter compared to the prior year quarter. The Company continued to improve its collection performance in the current quarter.
Depreciation and Amortization. Depreciation and amortization expense as a percentage of total revenue remained at 3.5% for both periods. Total depreciation and amortization expense increased $1.0 million, or 26.1%, primarily due to the addition of Cashland.
Interest Expense. Net interest expense as a percentage of total revenue was 1.7% for the current quarter as compared to 2.1% for the prior year quarter. Interest expense increased $0.1 million to $2.3 million (net of interest income of $41,000) in the current quarter as compared to $2.2 million (net of interest income of $100,000) in the prior year quarter. The increase was due to an increase in debt levels for the acquisition of Cashland on August 1, 2003, and was partially offset by the effect of lower interest rates on floating rate debt. The effective blended borrowing cost decreased to 5.8% in the current quarter compared to 6.2% in the prior year quarter. The slight decrease in blended borrowing cost was due to a year over year decline in interest rates on floating rate debt which was partially offset by the elimination of interest income from a note receivable repaid in the prior year quarter. The average amount of debt outstanding increased during the current quarter to $156.5 million from $142.5 million during the prior year quarter.
Income Taxes. The Companys effective tax rate for the current quarter was 35.6% as compared to 37.3% for the prior year quarter. The decrease in the current quarter is primarily attributable to lower state and local income taxes.
20
Other Data. The following table sets forth certain selected financial and operating data for the Companys domestic and foreign lending operations, presented in U.S. dollars, as of March 31, 2004 and 2003, and for the three months then ended ($ in thousands).
2004 |
2003 |
|||||||
DOMESTIC PAWN LENDING OPERATIONS: |
||||||||
Annualized yield on pawn loans |
143.1 | % | 137.5 | % | ||||
Total amount of pawn loans written |
$ | 76,564 | $ | 72,023 | ||||
Average pawn loan balance outstanding |
$ | 75,507 | $ | 72,883 | ||||
Average pawn loan balance per average location in operation |
$ | 190 | $ | 185 | ||||
Average pawn loan amount at end of period (not in thousands) |
$ | 85 | $ | 83 | ||||
Profit margin on disposition of merchandise as a percentage
of proceeds from disposition of merchandise |
39.1 | % | 37.4 | % | ||||
Average annualized merchandise turnover |
3.5 | x | 3.4 | x | ||||
Average balance of merchandise held for disposition per
average location in operation |
$ | 118 | $ | 118 | ||||
Pawnshop locations in operation |
||||||||
Beginning of period, owned |
398 | 396 | ||||||
Combined or closed |
(2 | ) | (5 | ) | ||||
End of period, owned |
396 | 391 | ||||||
Franchised locations at end of period |
6 | 9 | ||||||
Total pawnshop locations at end of period |
402 | 400 | ||||||
Average number of owned pawnshop locations in operation |
397 | 393 | ||||||
FOREIGN PAWN LENDING OPERATIONS: |
||||||||
Annualized yield on pawn loans: |
||||||||
In U.S. dollars |
55.9 | % | 53.9 | % | ||||
In local currency |
||||||||
United Kingdom |
62.1 | % | 57.6 | % | ||||
Sweden |
44.2 | % | 47.9 | % | ||||
Total amount of pawn loans written |
$ | 37,106 | $ | 31,198 | ||||
Average pawn loan balance outstanding |
$ | 62,121 | $ | 50,786 | ||||
Average pawn loan balance per average location in operation |
$ | 900 | $ | 833 | ||||
Average pawn loan amount at end of period (not in thousands) |
$ | 227 | $ | 192 | ||||
Profit margin on disposition of merchandise as a percentage
of proceeds from disposition of merchandise |
25.2 | % | 32.9 | % | ||||
Average annualized merchandise turnover |
2.5 | x | 1.6 | x | ||||
Average annualized merchandise held for disposition per
average location in operation |
$ | 100 | $ | 86 | ||||
Pawnshop locations in operation |
||||||||
Beginning of period, owned |
69 | 59 | ||||||
Acquired |
| 3 | ||||||
Start-ups |
| 1 | ||||||
Combined or closed |
| (1 | ) | |||||
End of period, owned |
69 | 62 | ||||||
Average number of owned pawnshop locations in operation |
69 | 61 | ||||||
Currency translation rates: |
||||||||
Harvey
& Thompson, Ltd. (U.S. dollar per British pound) |
| |||||||
Balance sheet data end of period |
1.8437 | 1.5803 | ||||||
Statements of operations data average rate for the
period |
1.8340 | 1.6006 | ||||||
Svensk Pantbelåning (U.S. dollar per Swedish kronor) |
| |||||||
Balance sheet data end of period |
0.132600 | 0.118100 | ||||||
Statements of operations data average rate for the
period |
0.135772 | 0.116876 |
21
LIQUIDITY AND CAPITAL RESOURCES
The Companys cash flows and other key indicators of liquidity are summarized as follows ($ in millions):
Three Months Ended | ||||||||
March 31, |
||||||||
2004 |
2003 |
|||||||
Operating activities cash flows |
$ | 24.3 | $ | 22.0 | ||||
Investing activities cash flows: |
||||||||
Pawn loans |
6.7 | 6.2 | ||||||
Cash advances |
1.2 | (6.1 | ) | |||||
Acquisitions |
(2.9 | ) | (1.9 | ) | ||||
Other investing activities |
(5.1 | ) | (3.3 | ) | ||||
Financing activities cash flows |
(27.7 | ) | (15.6 | ) | ||||
Working capital |
$ | 215.2 | $ | 172.8 | ||||
Current ratio |
5.7 | x | 5.1 | x | ||||
Merchandise turnover |
3.4 | x | 3.3 | x |
Cash flows from operating activities. Net cash provided by operating activities was $24.3 million for the current period. Net cash generated from the Companys domestic pawn lending operations, foreign pawn lending operations, cash advance operations and check cashing operations were $19.6 million, $0.9 million, $3.4 million and $0.4 million, respectively.
Cash flows from investing activities. The seasonal decline in balances due to redemptions related to customer receipt of federal tax refunds led to decreases in the Companys investment in pawn loans and cash advances during the current period that generated cash of $6.7 million and $1.2 million, respectively. The Company invested $5.1 million in property and equipment during the current period for the establishment of 10 cash advance units (2 Cash America cash advance centers and 8 Cashland consumer finance centers), the remodeling of selected operating units and ongoing enhancements to the information technology infrastructure, and other property additions. During the current period, the Company amended the Cashland asset purchase agreement and made a final payment of additional consideration in the amount of $5.4 million consisting of $2.9 million in cash and a subordinated note for $2.5 million (see Notes 5 and 9 of Notes to Consolidated Financial Statements.)
Management currently anticipates that capital expenditures for the remainder of 2004 will be approximately $12 to $17 million. These expenditures will primarily relate to the addition of up to 60 new lending locations, through the establishment of both new pawnshops and cash advance-only locations and; the acquisition of both pawnshops and cash advance-only locations; the remodeling of selected operating units and enhancements to communications and information systems.
Cash flows from financing activities. During the current period, the Company made net repayments of $23.2 million on bank lines of credit. Additional uses of cash included $0.5 million for dividends and $0.8 million for the purchase of treasury shares. On July 25, 2002, the Companys Board of Directors authorized management to purchase up to one million shares of its common stock in the open market and terminated the open market purchase authorization established in 2000. During the current period, the Company purchased 28,500 shares for an aggregate amount of $0.6 million under this authorization. Additional purchases may be made from time to time in the open market, and it is expected that funding will come from operating cash flow. See Part II, Item 2(e).
22
As of March 31, 2004, the Company reduced its U.S. line of credit agreement to $130.0 million from $135.0 million. This line of credit will be further reduced to $125.0 million at March 31, 2005 and to $115.0 million at March 31, 2006. At March 31, 2004, $44.0 million was outstanding on this line of credit. Amounts outstanding under the Companys multi-currency lines of credit at March 31, 2004, were £5.8 million (approximately $10.7 million) and SEK 21.0 million (approximately $2.8 million) for an aggregate $13.5 million.
The credit agreements and the senior unsecured notes require the Company to maintain certain financial ratios. The Company is in compliance with all covenants and other requirements set forth in its debt agreements. A significant decline in demand for the Companys products and services may cause the Company to reduce its planned level of capital expenditures and lower its working capital needs in order to maintain compliance with the financial ratios in those agreements. A violation of the credit agreements could result in an acceleration of the Companys debt and increase the Companys borrowing costs and could even adversely affect the Companys ability to renew existing credit facilities, or obtain access to new credit facilities in the future. The Company does not anticipate a significant decline in demand for its services and has historically been successful in maintaining compliance with and renewing its debt agreements.
During the current period, the Company received equity totaling $1.1 million upon the exercise of 115,801 stock options by its officers and employees.
Management believes that borrowings available under the credit facilities, cash generated from operations and current working capital of $215.2 million should be sufficient to meet the Companys anticipated future capital requirements.
CAUTIONARY STATEMENT REGARDING RISKS AND UNCERTAINTIES THAT MAY AFFECT FUTURE RESULTS
This quarterly report, including Managements Discussion and Analysis of Financial Condition and Results of Operations, contains statements that are forward-looking, as that term is defined by the Private Securities Litigation Reform Act of 1995 or by the Securities and Exchange Commission in its rules. The Company intends that all forward-looking statements be subject to the safe harbors created by these laws and rules. When used in this quarterly report on Form 10-Q, the words believes, estimates, plans, expects, anticipates, and similar expressions as they relate to the Company or its management are intended to identify forward-looking statements. All forward-looking statements are based on current expectations regarding important risk factors. These risks and uncertainties are beyond the ability of the Company to control, and, in many cases, the Company cannot predict all of the risks and uncertainties that could cause its actual results to differ materially from those expressed in the forward-looking statements. Accordingly, actual results may differ materially from those expressed in the forward-looking statements, and such statements should not be regarded as a representation by the Company or any other person that the results expressed in the statements will be achieved. Important risk factors that could cause results or events to differ from current expectations are described below. These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the operations, performance, development and results of the Companys business.
Risk Factors
| Changes in customer demand for the Companys products and specialty financial services. Although the Companys products and services are a staple of its customer base, a significant change in the needs or wants of customers and the Companys failure to adapt to those needs or wants could result in a significant decrease in the revenues of the Company. | |||
| The actions of third-parties who offer products and services at the Companys locations. The Company makes products and services available to its customers through various third parties. A failure of a third-party provider to provide its product or service or to maintain the quality and consistency of its product or service could result in a loss of customers and a related loss in revenue from those products or services. |
23
| The ability of the Company to open and acquire new operating units in accordance with its plans. The Companys expansion program is subject to numerous factors which cannot be predicted or controlled, such as the availability of attractive acquisition candidates and the Companys ability to attract, train and retain qualified unit management personnel. Another such factor is the availability of sites with acceptable restrictions and suitable terms and general economic conditions. | |||
| Changes in competition from various sources such as banks, savings and loans, short-term consumer lenders, and other similar financial services entities, as well as retail businesses that offer products and services offered by the Company. The Company encounters significant competition in connection with its lending and merchandise disposition operations from other pawnshops, cash advance companies and other forms of financial institutions such as consumer finance companies. Significant increases in these competitive influences could adversely affect the Companys operations through a decrease in the number of cash advances and pawn loans originated, resulting in lower levels of earning assets in these categories. | |||
| Changes in economic conditions. While the credit risk for most of the Companys consumer lending is mitigated by the collateralized nature of pawn lending, a sustained deterioration in the economic environment could adversely affect the Companys operations through a deterioration in performance of its pawn loan or cash advance portfolios, or by reducing consumer demand for the purchase of pre-owned merchandise. | |||
| Real estate market fluctuations. A significant rise in real estate prices could result in an increase in the cost of store leases as the Company opens new locations and renews leases for existing locations. | |||
| Interest rate fluctuations. Although the weakness in the U.S. economy over the past several quarters has resulted in relatively low interest rates offered by lending institutions, an eventual economic recovery could result in a rise in interest rates which would, in turn, increase the cost of borrowing to the Company. | |||
| Changes in the capital markets. The Company regularly accesses the debt capital markets to refinance existing debt obligations and to obtain capital to finance growth. Efficient access to these markets is critical to the Companys ongoing financial success; however, the Companys future access to the debt capital markets could become restricted should the Company experience deterioration of its cash flows, balance sheet quality, or overall business or industry prospects. | |||
| Changes in tax and other laws and governmental rules and regulations applicable to the specialty financial services industry. The Companys lending activities are subject to extensive regulation and supervision under various federal, state and local laws, ordinances and regulations. The Company faces the risk that new laws and regulations could be enacted that could have a negative impact on the Companys domestic or international lending activities. | |||
| Other factors discussed under Quantitative and Qualitative Disclosures about Market Risk in Item 3 of this Form 10-Q and in the Companys 2003 Annual Report to Stockholders. | |||
| Other risks indicated in the Companys filings with the Securities and Exchange Commission. |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Market risks relating to the Companys operations result primarily from changes in interest rates, foreign exchange rates, and gold prices. 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 Companys exposure to market risks since December 31, 2003.
Item 4. Controls and Procedures
Under the supervision of and with the participation of the Companys Chief Executive Officer and Chief Financial Officer, management of the Company has evaluated the effectiveness of the design and operation of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) as of March 31, 2004 (Evaluation Date). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the Evaluation Date, the Companys disclosure controls and procedures are effective in timely alerting them to the material
24
information relating to the Company required to be included in its periodic filings with the Securities and Exchange Commission.
There has been no significant change in the Companys internal control over financial reporting that was identified in connection with managements evaluation described in Item 4 above and has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.
The Companys management, including its Chief Executive Officer and Chief Financial Officer, does not expect that the Companys disclosure controls and procedures or internal controls will prevent all possible error and fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
See Note 11 of Notes to Consolidated Financial Statements.
Item 2. Changes in Securities and Use of Proceeds
(e) The following table provides the information with respect to purchases made by the Company of shares of its common stock during each of the month in the first quarter of 2004:
Total Number of | Maximum Number | |||||||||||||||
Total Number | Average | Shares Purchased as | of Shares that May | |||||||||||||
of Shares | Price Paid | Part of Publicly | Yet Be Purchased | |||||||||||||
Period |
Purchased |
per Share |
Announced Plan |
Under the Plan (1) |
||||||||||||
January 1 to
January 31 |
5,705 | (2) | $ | 22.73 | | 691,200 | ||||||||||
February 1 to
February 29 |
4,126 | (3) | 21.59 | | 691,200 | |||||||||||
March 1 to March 31 |
28,901 | (4) | 21.99 | 28,500 | 662,700 | |||||||||||
Total |
38,732 | $ | 22.06 | 28,500 | ||||||||||||
(1) | On July 25, 2002, the Companys Board of Directors authorized management to purchase up to 1,000,000 shares of its common stock in the open market and terminated the open market purchase authorization established in 2000. | |
(2) | Includes 5,229 shares received as partial payment for shares issued under stock option plans and 476 shares purchased on behalf of participants relating to the Companys Non-Qualified Savings Plan. | |
(3) | Represents shares purchased on behalf of participants relating to the Companys Non-Qualified Savings Plan. | |
(4) | Includes 401 shares purchased on behalf of participants relating to the Companys Non-Qualified Savings Plan. Excludes 6,739 shares of treasury stock distributed from the Companys Non-Qualified Savings Plan. |
25
Item 6. Exhibits and Reports on Form 8-K
(a) | Exhibits |
31.1 | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) promulgated under the Securities Exchange Act of 1934 | |||
31.2 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) promulgated under the Securities Exchange Act of 1934 | |||
32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |||
32.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
(b) | Reports on Form 8-K |
On January 22, 2004, the Company filed a Report on Form 8-K that it had issued a press release announcing its earnings for the fourth quarter of 2003. A copy of the press release was filed with the Report as an exhibit.
26
SIGNATURE
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
CASH AMERICA INTERNATIONAL, INC.
By: | /s/ Thomas A. Bessant, Jr. | |||||
Thomas A. Bessant, Jr. | ||||||
Executive Vice President and | ||||||
Chief Financial Officer | ||||||
Date: April 23, 2004 |
27