StockSelector.com
  Research, Select, & Monitor Thursday, August 22, 2019 7:42:42 AM ET  
Trade Ideas The Market Industries Stocks Portfolio

 
Ticker Lookup
FirstCash, Inc.$99.89($.95)(.94%)

  Quote | Ranking | Chart | Valuations | Sentiment | Industry | News | Earnings | Analysts | More...

Your Target?

 FirstCash Reports Fourth Quarter and Full-Year Earnings Results; Declares Quarterly Dividend and Issues 2019 Earnings Outlook
   Thursday, January 31, 2019 6:00:00 AM ET

FORT WORTH, Texas, Jan. 31, 2019 (GLOBE NEWSWIRE) -- FirstCash, Inc. (the “Company”) (Nasdaq: FCFS), the leading international operator of more than 2,450 retail pawn stores in the U.S. and four countries in Latin America, today announced earnings per share for the fourth quarter and the full year ended December 31, 2018. In addition, the Board of Directors declared a $0.25 per share quarterly cash dividend to be paid in February 2019. The Company also initiated its fiscal full-year 2019 earnings guidance.

Mr. Rick Wessel, chief executive officer, stated, “Fiscal 2018 was another outstanding year for FirstCash, marked by continued growth in operating margins, net income and store counts. The fourth quarter results produced strong profitability and growth metrics in both the U.S. and Latin America, highlighted by increasing year-over-year pawn fees and retail margins in the U.S. and sequential improvement in same-store loan growth and retail margins in Latin America. In addition, the Company added 445 new locations in 2018 through acquisitions and new store openings, which resulted in an increase of more than 20% in the number of pawn locations. Our fourth quarter momentum and the significant increase in store count should position us for further revenue and earnings expansion from core pawn operations in 2019.”

This release contains adjusted earnings measures, which exclude, among other things, merger and other acquisition expenses, and are non-GAAP financial measures. Please refer to the descriptions and reconciliations to GAAP of these and other non-GAAP financial measures at the end of this release.

 Three Months Ended December 31,
 2018 2017
 As Reported Adjusted As Reported Adjusted
In thousands, except per share amounts(GAAP) (Non-GAAP) (GAAP) (Non-GAAP)
Revenue$481,208  $481,208  $480,205  $480,205 
Net income$48,075  $49,201  $67,734  $44,181 
Diluted earnings per share$1.09  $1.12  $1.43  $0.94 
EBITDA (non-GAAP measure)$81,404  $84,987  $75,213  $81,111 
Weighted-average diluted shares43,936  43,936  47,212  47,212 



 Twelve Months Ended December 31,
 2018 2017
 As Reported Adjusted As Reported Adjusted
In thousands, except per share amounts(GAAP) (Non-GAAP) (GAAP) (Non-GAAP)
Revenue$1,780,858  $1,780,858  $1,779,822  $1,779,822 
Net income$153,206  $158,290  $143,892  $131,225 
Diluted earnings per share$3.41  $3.53  $3.00  $2.74 
EBITDA (non-GAAP measure)$274,999  $284,156  $249,983  $273,159 
Weighted-average diluted shares44,884  44,884  47,888  47,888 
            

As a reminder, in the fourth quarter of 2017, the Company recorded a provisional net income tax benefit of $27 million, or $0.57 per share, as a result of the passage of the Tax Cuts and Jobs Act (“Tax Act”). In the fourth quarter of 2018, the Company finalized certain estimates and tax positions used in the analysis of the 2017 provisional net income tax benefit and recorded an additional income tax benefit of $1.5 million, or $0.03 per share. The Company has excluded the non-recurring net income tax benefits realized during fiscal 2018 and 2017 as a result of the Tax Act in its adjusted earnings measures.

Earnings Highlights

  • As noted above, comparable fourth quarter and full-year diluted earnings per share and net income on a GAAP basis were impacted in particular by the Tax Act and the resulting $27 million non-recurring tax benefit recorded in the fourth quarter of 2017. As a result, diluted earnings per share, on a GAAP basis, decreased 24% in the fourth quarter of 2018 and increased 14% for fiscal 2018 compared to the prior-year periods. Net income, on a GAAP basis, for the fourth quarter of 2018 decreased 29% compared to the fourth quarter of 2017 and increased 6% for the full year compared to the prior-year period.

  • Adjusted diluted earnings per share increased 19% for the fourth quarter and 29% for the full year compared to the respective prior-year periods. Adjusted net income increased 11% for the fourth quarter and 21% for the full year compared to the respective prior-year periods. Non-GAAP adjusted earnings per share and net income exclude the non-recurring tax benefits as described above, and certain merger, acquisition, consumer lending impairment expenses and debt extinguishment costs, which are further described in the reconciliations to GAAP earnings measures at the end of this release.

  • Consolidated revenues for 2018 totaled $1.8 billion, while net income was $153 million and adjusted EBITDA, a non-GAAP financial measure, totaled $284 million.

  • Cash flow from operating activities for 2018 totaled a record $243 million, an increase of 10% compared to $220 million in 2017. Adjusted free cash flow, a non-GAAP financial measure, was $225 million for 2018 compared to $242 million in 2017.

  • The pre-tax profit margin for the fourth quarter of 2018 increased to 13.1% compared to 11.9% in the prior-year quarter, and for the full year increased to 11.5% compared to 9.7% last year. The adjusted pre-tax profit margin, a non-GAAP financial measure, increased to 13.9% for the quarter and 12.0% for the full year, compared to 13.1% and 11.0% for the respective prior-year periods.

  • The net income margin, on a GAAP basis, for the fourth quarter of 2018 was 10.0% compared to 14.1% in the prior-year quarter and was 8.6% for the full year of 2018 compared to 8.1% last year. Prior-year quarter and full-year net income margin on a GAAP basis included the non-recurring benefit from the Tax Act. The adjusted net income margin, a non-GAAP financial measure, improved to 10.2% for the quarter and 8.9% year-to-date, compared to 9.2% and 7.4% for the respective prior-year periods.

  • Other items of note which impacted the comparability of both GAAP and adjusted earnings measures included a $4 million, or $0.10 per share, benefit from the lower U.S. corporate tax rate as compared to the fourth quarter of 2017 and a $14 million benefit, or $0.32 per share, for the full year. This tax benefit was largely offset by the contraction in non-core consumer lending operations, which negatively impacted earnings per share by approximately $0.07 for the quarter and $0.26 for the full year, as compared to the same prior-year periods.  In addition, the impact of a weaker Mexican peso in 2018 negatively impacted comparative dollar-denominated earnings per share by $0.02 in the fourth quarter and full-year periods.

Acquisition and Store Opening Highlights

  • The Company continued to grow its store base, completing four separate multi-store acquisitions during the fourth quarter of 2018, which combined, added an aggregate total of 33 full-service pawn stores. The acquisitions included nine stores from two transactions in Texas and 24 stores from two transactions in Mexico. In total, for the full year of 2018, the Company completed aggregated acquisitions of 393 stores, which included 366 stores in Latin America and 27 stores in the U.S., for a total purchase price of $125 million.

  • The Company opened nine new locations in Latin America during the fourth quarter. For the year, 52 de novo stores were opened in three countries, which included 42 stores in Mexico, six stores in Guatemala and four stores in Colombia.

  • In total, the Company opened and acquired 445 store locations across four countries in 2018, increasing the number of pawn stores more than 20% for the year. Approximately 94% of the stores added in 2018 were located in Latin America.

  • As of December 31, 2018, the Company operated 2,473 stores, with 1,379 stores in Latin America, representing 56% of total store base, and 1,094 stores in the U.S., representing 44% of the store base. The Latin American locations include 1,323 stores in Mexico, 39 stores in Guatemala, 13 stores in El Salvador and four stores in Colombia while the U.S. stores are located in 24 states and the District of Columbia. 

Note: Certain growth rates in “Latin America Operations” below are calculated on a constant currency basis, a non-GAAP financial measure defined at the end of this release and reconciled to the most comparable GAAP measures in the financial statements in this release. The average Mexican peso to U.S. dollar exchange rate for fiscal 2018 was 19.2 pesos / dollar, an unfavorable change of 2% versus the comparable prior-year period, and for the fourth quarter of 2018 was 19.8 pesos / dollar, an unfavorable change of 5% versus the prior-year period.

Latin America Operations

  • Revenues for the fourth quarter of 2018 totaled $162 million, an increase of 13% on a U.S. dollar translated basis and 18% on a constant currency basis, as compared to the fourth quarter of 2017. For the full year,  revenues totaled $557 million and increased 14% on a U.S. dollar translated basis and 16% on a constant currency basis.

  • Core pawn revenues, which are composed of pawn fees and retail merchandise sales, increased 14% for the quarter on a U.S. dollar translated basis, driven by a 22% increase in pawn fees and a 12% increase in retail sales compared to the prior-year quarter. On a constant currency basis, core pawn revenues for the quarter increased 20% with pawn fees and retail merchandise sales increasing 28% and 17%, respectively, as compared to the prior-year quarter.

  • Segment pre-tax operating income for the quarter increased 10%, or 14% on a constant currency basis, compared to the fourth quarter of 2017 and increased 10%, or 12% on a constant currency basis, during the full year compared to the prior year. Pre-tax profit margin growth in 2018 was partially impacted by the significant acquisition and integration activity in 2018 and the discontinuance of non-core, unsecured consumer lending products in Mexico.

  • Reflecting the 5% decline in the value of the Mexican peso compared to the prior-year quarter, same-store core pawn revenues declined 2% on a U.S. dollar translated basis, consisting of a 2% decrease in same-store retail sales and a 1% decrease in same-store pawn fees compared to the prior-year quarter. On a constant currency basis, same-store core pawn revenues increased 3%, composed of a 3% increase in same-store retail sales and a 4% increase in same-store pawn fees compared to the prior-year quarter.

  • Pawn loans outstanding totaled $91 million at December 31, 2018, an increase of 34% on both a U.S. dollar translated and constant currency basis versus the prior year. The significant growth was driven by a combination of the acquisitions, new stores and a 7% increase in same-store pawn loans (both on a U.S. dollar translated and constant currency basis), compared to the prior year. The same-store increase as of year end represented a significant sequential improvement over the second and third quarters, when adjustments made to loan-to-value ratios and macro demand factors contributed to slower same-store loan growth.

  • While the overall environment in Latin America remains highly competitive, segment retail margins were 36% in the fourth quarter, which equaled the prior-year quarter and improved sequentially compared to 35% in the third quarter of 2018.

  • Inventories at December 31, 2018 increased $15 million to $75 million compared to $60 million a year ago. The increase was driven by the net addition of 408 pawn stores during the year and continued maturation of existing stores. As of December 31, 2018, inventories aged greater than one year remained extremely low at 1% and inventory turns in Latin America for the year ended December 31, 2018 remained strong at 3.9 times.

U.S. Operations

  • Segment pre-tax operating income for the quarter increased 5% compared to the fourth quarter of 2017, driven primarily by increased retail margins and store-level expense reductions. The increase in the segment contribution was partially offset by an expected reduction in non-core consumer lending operating profits. Excluding locations whose revenues are generated primarily from non-core consumer lending products (primarily small stores located in Ohio), segment pre-tax operating income increased 11% in the fourth quarter compared to the prior-year.

  • The segment pre-tax operating margin improved to 22% for the fourth quarter of 2018 as compared to 20% in the prior-year quarter. For the full year of 2018, the margin improved from 19% to 20%.

  • Total revenues for the fourth quarter were $319 million, a decrease of 5% compared to the fourth quarter of 2017, and included the expected impact of a 27% decline, or $5 million, in non-core consumer loan and credit services fees and a 45% decline, or $12 million, in non-core scrap jewelry sales.

  • While gross revenue declined, net revenue (or gross profit) for the fourth quarter of 2018 increased 1%.  More importantly, net revenue from core pawn operations increased 5% compared to the prior-year quarter as a result of the continued improvements in retail sales margins and pawn yields as highlighted below.

  • Total retail sales decreased 2% compared to the fourth quarter of 2017, while same-store retail sales declined 3% compared to the prior-year quarter. The quarter-over-quarter decline in top line retail sales was impacted by higher than normal retail sales in the fourth quarter of 2017 when there was a significant focus on the liquidation of excess and aged inventories in the Cash America locations. 

  • Although total retail sales declined, net revenue (or gross profit) from retail sales increased 8% compared to the fourth quarter of 2017 as retail sales margins improved to 37% for the current quarter compared to 34% in the prior-year quarter. The margin improvements were driven primarily by the legacy Cash America locations as new employee compensation plans were implemented in the second quarter and aged inventory levels normalized during 2018.

  • Pawn loans outstanding at December 31, 2018 totaled $272 million, a decrease of 2% in total and 3% on a same-store basis. The decrease was partially due to the continued focus on increasing the volume of direct purchases of goods from customers in the legacy Cash America stores, which resulted in a 17% increase in the percentage of such direct purchase transactions for the quarter as compared to the prior-year quarter. Although these transactions negatively impacted pawn loan growth, the Company believes that offering to purchase goods directly from customers who do not necessarily want or intend to repay their pawn loan improves redemption rates and yields on loans written, and improves inventory turns at better retail margins.

  • Despite the slight decline in pawn loans outstanding, total pawn fees increased 3% and same-store pawn fee revenues increased 2% in the fourth quarter compared to the prior-year quarter as pawn yields improved by 4% quarter-over-quarter.

  • Segment expenses as a percentage of net revenue declined from 62% in the fourth quarter of last year to 61% in the fourth quarter of 2018, primarily due to continued efforts to integrate and optimize domestic store operations.
     
  • Inventories at December 31, 2018 declined $17 million, or 8%, to $200 million compared to $217 million a year ago and declined 29% compared to $283 million at December 31, 2016, following the Cash America merger. The declines are primarily a result of strategic reductions in overall inventory levels, including focused liquidation of aged inventories in the legacy Cash America stores. As of December 31, 2018, U.S. inventories aged greater than one year were 4%, which was a significant improvement over the 6% aged level at December 31, 2017 and the 11% aged level at December 31, 2016, following the merger.

  • Inventory turns in the U.S. for the year ended December 31, 2018 were 2.7 times, which represents the fifth sequential quarterly increase and compares to 2.3 times for the year ended December 31, 2017. Inventory turns in the U.S. are slower than in Latin America due to the larger jewelry component in the U.S. compared to a greater general merchandise inventory component in Latin America. 

Consumer Lending Contraction and Asset Impairments

  • The Company further contracted its U.S. consumer lending operations during the fourth quarter of 2018 by closing an additional 13 stand-alone consumer lending locations and discontinuing ancillary unsecured consumer loan products in 39 domestic pawn locations.

  • For the full year, the Company closed 55 stand-alone consumer lending locations, including 27 in the U.S. and the remaining 28 in Mexico. In addition, consumer lending products were discontinued in 45 U.S. pawnshops and 49 pawnshops in Mexico, which previously offered them as ancillary products. The Company no longer offers an unsecured consumer loan product in Latin America.

  • In the original fiscal 2018 guidance issued on February 1, 2018, the earnings drag from the contraction of consumer lending operations was estimated to be between $0.14 and $0.17 per share. As a result of the Company more aggressively closing consumer loan stores and discontinuing ancillary unsecured consumer loan products in certain pawnshops, the actual fiscal 2018 earnings drag from consumer lending operations was approximately $0.26 per share when compared to fiscal 2017.  Consolidated revenues from consumer lending products declined by 27% for the full year of 2018 and by 29% in the fourth quarter as compared to the prior-year period. Consumer lending represented 3% of total revenues in the fourth quarter and the full year of 2018 versus 4% in the prior-year respective periods.

  • The provisions of the Ohio Fairness in Lending Act (the “Ohio Act”) passed in 2018 are to become effective on April 26, 2019 and are expected to significantly impact the consumer loan industry in Ohio. The Ohio Act essentially eliminates most single pay consumer loan products and the use of credit service organizations (CSOs) in Ohio, both of which are elements of the Company’s current consumer lending product offerings in Ohio. The Company continues to analyze the expected impact of the Ohio Act and the regulatory and economic viability of potential replacement products for its 119 stores located in Ohio that currently offer consumer loan and credit services products. While most of these stores also offer pawn products, the Company expects a significant decrease in consumer lending revenue after the Ohio Act becomes effective and that up to a third of the stores may become unprofitable and be closed. Further discussion of the projected results is provided in the “Fiscal 2019 Outlook” section of this release.  As a result of expected negative impacts, the Company recorded a fixed asset impairment charge of approximately $1 million, net of tax, or $0.03 per share, during the fourth quarter of 2018. This non-cash, non-recurring charge has been excluded in the Company’s adjusted earnings measures.

Cash Dividend and Stock Repurchases

  • The Board of Directors declared a $0.25 per share first quarter cash dividend on common shares outstanding, which will be paid on February 28, 2019 to stockholders of record as of February 14, 2019. This represents a 14% increase over the dividend of $0.22 per share paid in the first quarter of 2018. Any future dividends are subject to approval by the Company’s Board of Directors.

  • During the fourth quarter, the Company repurchased 229,000 shares at an aggregate cost of $17 million and an average per share cost of $75.37, leaving $143 million available under the current share repurchase programs for future repurchases. Future share repurchases are subject to expected liquidity, debt covenant restrictions and other relevant factors.

  • During fiscal 2018, the Company repurchased 3,343,000 shares for an aggregate price of $275 million at an average price of $82.12 per share. Since the merger with Cash America in September 2016 and through the fourth quarter of 2018, the Company has repurchased a total of 4,959,000 shares at an average repurchase price of $74.12 per share, resulting in a 10% reduction in the number of shares outstanding immediately following the merger.

Liquidity and Return Metrics

  • The Company generated a record $243 million in cash flows from operations and $225 million in adjusted free cash flows during fiscal 2018 compared to $220 million of cash flow from operations and $242 million of adjusted free cash flow during fiscal 2017.
  • The Company continues to maintain excellent liquidity ratios even with the significant share repurchases totaling $275 million, dividends of $41 million and acquisitions of $125 million during fiscal 2018. Given the strength of operating cash flows, total debt increased only $188 million during the year, while significantly growing the Company’s store count and returning a considerable amount of capital to its shareholders. The net debt ratio, which is calculated using a non-GAAP financial measure, for the year ended December 31, 2018 was 1.8 to 1.
  • The return on assets for fiscal 2018 was 7.4%, while the return on tangible assets was 14.0% for the same period, which compared favorably to 6.9% and 12.4% returns, respectively, for fiscal 2017.
  • The return on equity was 11.2% for the year, while the return on tangible equity was 37.7%. This compares positively against returns of 9.8% and 26.6%, respectively, for the prior year.

Fiscal 2019 Outlook

  • The Company is initiating fiscal full-year 2019 guidance for diluted earnings per share to be in a range of $3.75 to $3.95, which is an increase of 6% to 12% over the prior-year adjusted earnings per share of $3.53. As described below, the guidance for 2019 includes the impact of an expected net reduction in earnings from U.S. unsecured consumer lending operations of approximately $0.25 to $0.30 per share, a forecast foreign currency drag of approximately $0.08 to $0.10 per share and a $0.04 to $0.07 per share impact from a higher blended effective income tax rate. Excluding these impacts at their midpoint estimates, estimated earnings per share in 2019 would increase in a range of 18% to 24% compared to 2018.
  • The estimate of expected earnings per share for 2019 includes the following assumptions:

      °  An anticipated earnings drag of approximately $0.25 to $0.30 per share during 2019 primarily due to the impact of the Ohio Act and further strategic reductions in consumer lending operations outside of Ohio. We are currently modeling total consumer lending revenues for 2019 to be in a range of $25 million to $31 million, which represents a 47% to 56% reduction compared to 2018 consumer lending revenues. Consumer lending operations are expected to contribute less than 2% of total revenue in 2019.

          •  In Ohio, the Company is currently evaluating certain consumer loan products that could potentially be used to replace a portion of the anticipated reduction in existing consumer loan revenue as a result of the Ohio Act. Such replacement products will likely result in a smaller loan portfolio and a reduction in the yield of the loan portfolio.

          •  Outside of Ohio, the Company expects to continue to strategically reduce consumer lending operations primarily by discontinuing unsecured consumer loan products in certain domestic pawn locations which currently offer consumer loans and/or credit services as an ancillary product.

      °  An estimated average foreign currency exchange rate of approximately 20.0 Mexican pesos / U.S. dollar for fiscal 2019 compared to the average exchange rate of 19.2 Mexican pesos / U.S. dollar in fiscal 2018. The projected change in the exchange rate represents an earnings headwind of approximately $0.08 to $0.10 per share for 2019 when compared to 2018 results. Each full Mexican peso change in the exchange rate to the U.S. dollar represents approximately $0.10 to $0.12 per share of annualized earnings impact.

      °  An expected blended effective income tax rate of between 26.5% and 27.5% for 2019. This represents an increase over the 2018 effective rate of 26.1% (adjusted for the $1.5 million non-recurring tax benefit as a result of the Tax Act) due in part to the increasing share of earnings from Latin America where corporate tax rates are higher than those in the U.S. The expected increase in the effective tax rate represents an additional earnings headwind of approximately $0.04 to $0.07 per share as compared to 2018 results.

      °  Plans to open approximately 80 to 85 new full-service pawn stores in 2019, primarily in Mexico, which includes targeted openings of approximately 15 stores in Guatemala and 10 stores in Colombia. The Company also expects to acquire at least 70 stores between the U.S. and Latin America during the first quarter of 2019.

      °  The Company expects to continue repurchasing shares in 2019, with a targeted shareholder payout ratio, which includes share repurchases and dividends, of approximately 100% of net income.

Additional Commentary and Analysis

Mr. Wessel further commented on the 2018 results, “We finished fiscal 2018 on a strong note, with fourth quarter results highlighted by accelerating segment margins in the U.S. and record revenues and pawn loan growth in Latin America. In addition to our outstanding financial results in 2018, we opened or acquired almost 450 stores which are now fully integrated into our proprietary operating platforms. As we begin 2019, we have significant operating momentum to further enhance profitability in our existing store base and a strong pipeline of planned store openings and potential acquisitions to drive additional store count growth.

“Operationally in Latin America, we experienced solid fourth quarter retail sales growth and a sequential increase in retail gross margins. During the fourth quarter, we focused on improving our retail margins in Latin America while driving loan growth. We also delivered a 34% increase in pawn receivables, driven not only by acquisitions and new store openings, but also from a 7% increase in same-store pawn loans on our large base of mature stores. These metrics represent a significant rebound from the lower than normal loan growth experienced in the second and third quarters.

“Store growth in Latin America was driven by a record 418 locations added in 2018 through a combination of 52 de novo openings and 366 store acquisitions. As noted in previous releases, most of the 2018 acquisitions were smaller format stores with limited retail operations. These stores are similar to the Maxi Prenda stores acquired more than two years ago that have experienced significant revenue and profitability growth since we acquired them. Driven by our FirstPawn IT platform and pawn best practice operating model, we believe that the recent acquisitions have similar upside potential over the next two to three years. The large format de novo openings were also significant during 2018 in both number and scope, with 52 openings across three countries, including our first stores in Colombia.

“As we look to 2019 in Latin America, we enter the year with a robust pipeline of new store openings and potential acquisitions. Our expectation is to open 30 to 35 new stores in the first quarter alone, with a full-year target of 80 to 85 new stores across three countries. Coupled with an ongoing acquisition pipeline, we believe that there is opportunity to have another year of significant unit growth.

“Turning to the Company’s U.S. operations, we again reported solid growth in segment profitability, driven primarily by the 3% growth in pawn fees and continued retail margin expansion. Although fourth quarter retail sales were down 2% versus last year, both inventory turns and retail margins improved which drove an 8% increase in retail gross profit. Likewise, pawn fees grew 3% on a lower pawn receivable balance, a result of increased yields on a higher quality pawn loan portfolio. Much of these improvements are in the legacy Cash America stores, which are now realizing the benefits of the FirstPawn IT platform and the implementation of the integrated compensation plans put in place in early 2018 to drive greater store efficiencies.

“As a result of these actions, we made significant progress in improving the overall efficiency and returns on earning assets in the U.S. during 2018. The net revenues derived from domestic pawn loans and inventories (collectively “earning assets”) yielded an annual return of 138% in 2018, which was significantly better as compared to the 122% return in the prior year. The number of U.S. pawnshops also grew in 2018, driven by acquisitions that added 27 locations to our existing markets. Looking ahead to 2019, the U.S. acquisition pipeline remains strong and we have the potential to acquire as many domestic stores as last year.

“From a financial perspective, the Company’s balance sheet and cash flows remain exceptionally strong, as reflected in a record $243 million in operating cash flows during 2018, which we invested in store growth and shareholder payouts. In addition to the record $125 million of acquisition investments, 2018 was also a record year for stock repurchases and dividends with $315 million in total shareholder payouts. Since the merger with Cash America in September 2016, we have reduced our share count by 10% and doubled the dividend. Dividend payouts since the merger total $87 million. Even with the rapid expansion and increased shareholder payouts, the leverage ratio of net debt to adjusted EBITDA is a modest 1.8 to 1. Looking to 2019, we intend to continue to repurchase shares and pay a dividend, again targeting a shareholder payout ratio equal to at least 100% of net income.

“Our guidance for 2019 reflects strong growth in earnings from our core pawn operations, both domestically and in Latin America. In the mature U.S. market, we expect continued expansion of margins and profitability in 2019, continuing the improved trend we began to experience in the second half of 2018. In regard to the recent U.S. Government shutdown, the Company has seen no measurable impact thus far on its U.S. operations. In Latin America, we expect solid revenue increases from existing stores, a full year of incremental contributions and operating improvements from the 418 stores added in 2018 and the significant pipeline of new stores anticipated to be added in 2019. As a result, our guidance provides significant growth in core earnings over the prior year, despite expected headwinds from consumer lending contraction, foreign currency effects and a higher estimated tax rate. While the continued contraction of consumer lending operations and potential Mexican peso weakness creates some drag on consolidated 2019 earnings, it is far outweighed by further focus on revenue and earnings growth from core pawn operations.

“In summary, we start 2019 better than ever with a dominant market position, a strong growth platform and potential to drive additional margin expansion. Coupled with our significant cash flows and strong balance sheet, we believe this formula positions us to drive further long-term growth and returns for our shareholders,” concluded Rick Wessel, FirstCash chief executive officer.

About FirstCash

FirstCash is the leading international operator of pawn stores with more than 2,450 retail pawn and consumer lending locations in 24 U.S. states and the District of Columbia and in Latin America, which includes all the states in Mexico and the countries of Guatemala, El Salvador and Colombia. The Company employs approximately 19,000 people between the U.S. and Latin America. FirstCash focuses on serving cash and credit constrained consumers primarily through its retail pawn locations, which buy and sell a wide variety of jewelry, consumer electronics, tools, household appliances, sporting goods, musical instruments and other merchandise, and make small consumer pawn loans secured by pledged personal property.  Approximately 97% of the Company's revenues are from pawn operations.

FirstCash is a component company in both the Standard & Poor’s SmallCap 600 Index® and the Russell 2000 Index®. FirstCash’s common stock (ticker symbol “FCFS”) is traded on the Nasdaq, the creator of the world’s first electronic stock market. For additional information regarding FirstCash and the services it provides, visit FirstCash’s websites located at http://www.firstcash.com  and http://www.cashamerica.com .

Forward-Looking Information

This release contains forward-looking statements about the business, financial condition and prospects of FirstCash, Inc. and its wholly owned subsidiaries (together, the “Company”). Forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995, can be identified by the use of forward-looking terminology such as “outlook,” “believes,” “projects,” “expects,” “may,” “estimates,” “should,” “plans,” “targets,” “intends,” “could,” “would,” “anticipates,” “potential,” “confident,” “optimistic,” or the negative thereof, or other variations thereon, or comparable terminology, or by discussions of strategy, objectives, estimates, guidance, expectations and future plans. Forward-looking statements can also be identified by the fact these statements do not relate strictly to historical or current matters. Rather, forward-looking statements relate to anticipated or expected events, activities, trends or results. Because forward-looking statements relate to matters that have not yet occurred, these statements are inherently subject to risks and uncertainties.

While the Company believes the expectations reflected in forward-looking statements are reasonable, there can be no assurances such expectations will prove to be accurate. Security holders are cautioned such forward-looking statements involve risks and uncertainties. Certain factors may cause results to differ materially from those anticipated by the forward-looking statements made in this release. Such factors may include, without limitation, the risks, uncertainties and regulatory developments discussed and described in the Company’s 2017 annual report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on February 20, 2018, including the risks described in Part 1, Item 1A, “Risk Factors” thereof, and the other reports filed subsequently by the Company with the SEC, including the Company’s forthcoming annual report on Form 10-K. Many of these risks and uncertainties are beyond the ability of the Company to control, nor can the Company predict, in many cases, all of the risks and uncertainties that could cause its actual results to differ materially from those indicated by the forward-looking statements. The forward-looking statements contained in this release speak only as of the date of this release, and the Company expressly disclaims any obligation or undertaking to report any updates or revisions to any such statement to reflect any change in the Company’s expectations or any change in events, conditions or circumstances on which any such statement is based, except as required by law.

 
 
FIRSTCASH, INC.
CONSOLIDATED STATEMENTS OF INCOME
(unaudited, in thousands, except per share amounts)
 
 Three Months Ended Twelve Months Ended
 December 31, December 31,
 2018 2017 2018 2017
Revenue:       
Retail merchandise sales$309,614  $300,949  $1,091,614  $1,051,099 
Pawn loan fees137,728  127,477  525,146  510,905 
Wholesale scrap jewelry sales20,971  33,557  107,821  140,842 
Consumer loan and credit services fees12,895  18,222  56,277  76,976 
Total revenue481,208  480,205  1,780,858  1,779,822 
        
Cost of revenue:       
Cost of retail merchandise sold195,308  196,245  696,666  679,703 
Cost of wholesale scrap jewelry sold19,534  30,424  99,964  132,794 
Consumer loan and credit services loss provision4,366  4,400  17,461  19,819 
Total cost of revenue219,208  231,069  814,091  832,316 
        
Net revenue262,000  249,136  966,767  947,506 
        
Expenses and other income:       
Store operating expenses (1)145,210  139,468  563,321  552,191 
Administrative expenses32,343  28,931  120,042  122,473 
Depreciation and amortization9,876  12,429  42,961  55,233 
Interest expense8,580  6,208  29,173  24,035 
Interest income(228) (459) (2,444) (1,597)
Merger and other acquisition expenses2,069  5,898  7,643  9,062 
(Gain) loss on foreign exchange (1)974  (374) 762  (317)
Loss on extinguishment of debt      14,114 
Total expenses and other income198,824  192,101  761,458  775,194 
        
Income before income taxes63,176  57,035  205,309  172,312 
        
Income tax expense (benefit)15,101  (10,699) 52,103  28,420 
        
Net income$48,075  $67,734  $153,206  $143,892 
        
Earnings per share:       
Basic$1.10  $1.44  $3.42  $3.01 
Diluted1.09  1.43  3.41  3.00 
        
Weighted-average shares outstanding:       
Basic43,795  47,154  44,777  47,854 
Diluted43,936  47,212  44,884  47,888 
        
Dividends declared per common share$0.25  $0.20  $0.91  $0.77 

(1)     The gain on foreign exchange of $0.4 million and $0.3 million for the three and twelve months ended December 31, 2017, respectively, was reclassified on the consolidated statements of income in order to conform with the presentation for the year ended December 31, 2018. The gain on foreign exchange was reclassified from store operating expenses and reported separately on the consolidated statements of income.

 
 
FIRSTCASH, INC.
CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands)
 
 December 31,
 2018 2017
ASSETS   
Cash and cash equivalents$71,793  $114,423 
Fees and service charges receivable45,430  42,736 
Pawn loans362,941  344,748 
Consumer loans, net15,902  23,522 
Inventories275,130  276,771 
Income taxes receivable1,379  19,761 
Prepaid expenses and other current assets17,317  20,236 
Total current assets789,892  842,197 
    
Property and equipment, net251,645  230,341 
Goodwill917,419  831,145 
Intangible assets, net88,140  93,819 
Other assets49,238  54,045 
Deferred tax assets11,640  11,237 
Total assets$2,107,974  $2,062,784 
    
LIABILITIES AND STOCKHOLDERS’ EQUITY   
Accounts payable and accrued liabilities$96,928  $84,331 
Customer deposits35,368  32,019 
Income taxes payable749  4,221 
Total current liabilities133,045  120,571 
    
Revolving unsecured credit facility295,000  107,000 
Senior unsecured notes295,887  295,243 
Deferred tax liabilities54,854  47,037 
Other liabilities11,084  17,600 
Total liabilities789,870  587,451 
    
Stockholders’ equity:   
Preferred stock   
Common stock493  493 
Additional paid-in capital1,224,608  1,220,356 
Retained earnings606,810  494,457 
Accumulated other comprehensive loss(113,117) (111,877)
Common stock held in treasury, at cost(400,690) (128,096)
Total stockholders’ equity1,318,104  1,475,333 
Total liabilities and stockholders’ equity$2,107,974  $2,062,784 
 
 

FIRSTCASH, INC.
OPERATING INFORMATION
(UNAUDITED)

The Company’s reportable segments are as follows:

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

  • U.S. operations - Includes all pawn and consumer loan operations in the U.S.

The Company provides revenues, cost of revenues, store operating expenses, pre-tax operating income and earning assets by segment. Store operating expenses include salary and benefit expense of store-level employees, occupancy costs, bank charges, security, insurance, utilities, supplies and other costs incurred by the stores.

Latin America Operations Segment Results

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


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

The following table details earning assets, which consist of pawn loans, inventories and consumer loans, net, as well as other earning asset metrics of the Latin America operations segment as of December 31, 2018 as compared to December 31, 2017 (dollars in thousands, except as otherwise noted):

           Constant Currency Basis 
           Balance at    
           December 31, Increase /
 Balance at December 31, Increase / 2018 (Decrease)
 2018 2017 (Decrease) (Non-GAAP) (Non-GAAP)
Latin America Operations Segment               
Earning assets:               
Pawn loans$91,357  $68,178   34%  $91,285   34% 
Inventories 75,152   60,032   25%  75,069   25% 
Consumer loans, net (1)    343   (100)%     (100)% 
 $166,509  $128,553   30%  $166,354   29% 
                
Average outstanding pawn loan amount                     
(in ones)$68  $64   6%  $68   6% 
                
Composition of pawn collateral:               
General merchandise74% 80%          
Jewelry26% 20%          
 100% 100%          
                
Composition of inventories:               
General merchandise68% 75%          
Jewelry32% 25%          
 100% 100%          
                
Percentage of inventory aged greater               
than one year1% 1%          

(1) Effective June 30, 2018, the Company no longer offers an unsecured consumer loan product in Latin America.


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

The following table presents segment pre-tax operating income of the Latin America operations segment for the three months ended December 31, 2018 as compared to the three months ended December 31, 2017 (dollars in thousands):

          Constant Currency Basis
          Three Months    
  Three Months     Ended    
  Ended     December 31, Increase /
  December 31, Increase / 2018 (Decrease)
  2018 2017 (Decrease) (Non-GAAP) (Non-GAAP)
Latin America Operations Segment              
Revenue:              
Retail merchandise sales $114,514  $102,575   12%  $119,910   17% 
Pawn loan fees 41,733  34,219   22%  43,689   28% 
Wholesale scrap jewelry sales 5,647  5,790   (2)%  5,647   (2)% 
Consumer loan fees   438   (100)%     (100)% 
Total revenue 161,894  143,022   13%  169,246   18% 
               
Cost of revenue:              
Cost of retail merchandise sold 73,050  65,507   12%  76,490   17% 
Cost of wholesale scrap jewelry sold 5,429  5,557   (2)%  5,682   2% 
Consumer loan loss provision 17  84   (80)%  18   (79)% 
Total cost of revenue 78,496  71,148   10%  82,190   16% 
               
Net revenue 83,398  71,874   16%  87,056   21% 
               
Segment expenses:              
Store operating expenses (1) 42,076  34,298   23%  43,943   28% 
Depreciation and amortization 2,969  2,588   15%  3,101   20% 
Total segment expenses 45,045  36,886   22%  47,044   28% 
               
Segment pre-tax operating income $38,353  $34,988   10%  $40,012   14% 

(1) The gain on foreign exchange for the Latin America operations segment of $0.4 million for the three months ended December 31, 2017 was reclassified on the consolidated statements of income in order to conform with the presentation for the year ended December 31, 2018. The gain on foreign exchange was reclassified from store operating expenses and reported separately on the consolidated statements of income.


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

The following table presents segment pre-tax operating income of the Latin America operations segment for the twelve months ended December 31, 2018 as compared to the twelve months ended December 31, 2017 (dollars in thousands):

          Constant Currency Basis
        Twelve Months  
  Twelve Months     Ended  
  Ended     December 31, Increase /
  December 31, Increase / 2018 (Decrease)
  2018 2017 (Decrease) (Non-GAAP) (Non-GAAP)
Latin America Operations Segment              
Revenue:              
Retail merchandise sales $382,020  $333,609   15%  $388,102   16% 
Pawn loan fees 151,740  130,309   16%  154,144   18% 
Wholesale scrap jewelry sales 22,103  21,645   2%  22,103   2% 
Consumer loan fees 860  1,767   (51)%  874   (51)% 
Total revenue 556,723  487,330   14%  565,223   16% 
               
Cost of revenue:              
Cost of retail merchandise sold 246,150  211,176   17%  250,069   18% 
Cost of wholesale scrap jewelry sold 21,656  20,327   7%  21,998   8% 
Consumer loan loss provision 238  388   (39)%  242   (38)% 
Total cost of revenue 268,044  231,891   16%  272,309   17% 
               
Net revenue 288,679  255,439   13%  292,914   15% 
               
Segment expenses:              
Store operating expenses (1) 149,224  128,977   16%  151,414   17% 
Depreciation and amortization 11,333  10,311   10%  11,499   12% 
Total segment expenses 160,557  139,288   15%  162,913   17% 
               
Segment pre-tax operating income $128,122  $116,151   10%  $130,001   12% 

(1) The gain on foreign exchange for the Latin America operations segment of $0.3 million for fiscal 2017 was reclassified on the consolidated statements of income in order to conform with the presentation for the year ended December 31, 2018. The gain on foreign exchange was reclassified from store operating expenses and reported separately on the consolidated statements of income.


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

U.S. Operations Segment Results

The following table details earning assets, which consist of pawn loans, inventories and consumer loans, net, as well as other earning asset metrics of the U.S. operations segment as of December 31, 2018 as compared to December 31, 2017 (dollars in thousands, except as otherwise noted):

 Balance at December 31, Increase /
 2018 2017 (Decrease)
U.S. Operations Segment         
Earning assets:         
Pawn loans$271,584  $276,570   (2)% 
Inventories 199,978   216,739   (8)% 
Consumer loans, net 15,902   23,179   (31)% 
 $487,464  $516,488   (6)% 
          
Average outstanding pawn loan amount (in ones)$172  $162   6% 
          
Composition of pawn collateral:         
General merchandise34% 34%    
Jewelry66% 66%    
 100% 100%    
          
Composition of inventories:         
General merchandise42% 42%    
Jewelry58% 58%    
 100% 100%    
          
Percentage of inventory aged greater than one year4% 6%    
          
          

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

The following table presents segment pre-tax operating income of the U.S. operations segment for the three months ended December 31, 2018 as compared to the three months ended December 31, 2017 (dollars in thousands).

  Three Months Ended    
  December 31, Increase /
  2018 2017 (Decrease)
U.S. Operations Segment        
Revenue:        
Retail merchandise sales $195,100  $198,374   (2)% 
Pawn loan fees 95,995  93,258   3% 
Wholesale scrap jewelry sales 15,324  27,767   (45)% 
Consumer loan and credit services fees 12,895  17,784   (27)% 
Total revenue 319,314  337,183   (5)% 
         
Cost of revenue:        
Cost of retail merchandise sold 122,258  130,738   (6)% 
Cost of wholesale scrap jewelry sold 14,105  24,867   (43)% 
Consumer loan and credit services loss provision 4,349  4,316   1% 
Total cost of revenue 140,712  159,921   (12)% 
         
Net revenue 178,602  177,262   1% 
         
Segment expenses:        
Store operating expenses 103,134  105,170   (2)% 
Depreciation and amortization 5,144  5,314   (3)% 
Total segment expenses 108,278  110,484   (2)% 
         
Segment pre-tax operating income $70,324  $66,778   5% 
 
 

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

The following table presents segment pre-tax operating income of the U.S. operations segment for the twelve months ended December 31, 2018 as compared to the twelve months ended December 31, 2017 (dollars in thousands):

  Twelve Months Ended    
  December 31,  
  2018 2017 Decrease
U.S. Operations Segment        
Revenue:        
Retail merchandise sales $709,594  $717,490   (1)% 
Pawn loan fees 373,406  380,596   (2)% 
Wholesale scrap jewelry sales 85,718  119,197   (28)% 
Consumer loan and credit services fees 55,417  75,209   (26)% 
Total revenue 1,224,135  1,292,492   (5)% 
         
Cost of revenue:        
Cost of retail merchandise sold 450,516  468,527   (4)% 
Cost of wholesale scrap jewelry sold 78,308  112,467   (30)% 
Consumer loan and credit services loss provision 17,223  19,431   (11)% 
Total cost of revenue 546,047  600,425   (9)% 
         
Net revenue 678,088  692,067   (2)% 
         
Segment expenses:        
Store operating expenses 414,097  423,214   (2)% 
Depreciation and amortization 21,021  24,073   (13)% 
Total segment expenses 435,118  447,287   (3)% 
         
Segment pre-tax operating income $242,970  $244,780   (1)% 
 
 

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

Consolidated Results of Operations

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

 Three Months Ended Twelve Months Ended
 December 31, December 31,
 2018 2017 2018 2017
Consolidated Results of Operations       
Segment pre-tax operating income:       
Latin America operations segment pre-tax operating income (1)$38,353  $34,988  $128,122  $116,151 
U.S. operations segment pre-tax operating income70,324  66,778  242,970  244,780 
Consolidated segment pre-tax operating income108,677  101,766  371,092  360,931 
        
Corporate expenses and other income:       
Administrative expenses32,343  28,931  120,042  122,473 
Depreciation and amortization1,763  4,527  10,607  20,849 
Interest expense8,580  6,208  29,173  24,035 
Interest income(228) (459) (2,444) (1,597)
Merger and other acquisition expenses2,069  5,898  7,643  9,062 
(Gain) loss on foreign exchange (1)974  (374) 762  (317)
Loss on extinguishment of debt      14,114 
Total corporate expenses and other income45,501  44,731  165,783  188,619 
        
Income before income taxes63,176  57,035  205,309  172,312 
        
Income tax expense (benefit)
15,101  (10,699) 52,103  28,420 
        
Net income$48,075  $67,734  $153,206  $143,892 

(1) The gain on foreign exchange for the Latin America operations segment of $0.4 million and $0.3 million for the three and twelve months ended December 31, 2017, respectively, was reclassified on the consolidated statements of income in order to conform with the presentation for the year ended December 31, 2018. The gain on foreign exchange was reclassified from store operating expenses and reported separately on the consolidated statements of income.


FIRSTCASH, INC.
STORE COUNT ACTIVITY

The following table details store count activity for the three months ended December 31, 2018:

    Consumer  
  Pawn Loan Total
  Locations (1), (2) Locations Locations
Latin America operations segment:      
Total locations, beginning of period 1,346    1,346 
New locations opened 9    9 
Locations acquired 24    24 
Total locations, end of period 1,379    1,379 
       
U.S. operations segment:      
Total locations, beginning of period 1,070  30  1,100 
Locations acquired 9    9 
Locations closed or consolidated (2) (13) (15)
Total locations, end of period 1,077  17  1,094 
       
Total:      
Total locations, beginning of period 2,416  30  2,446 
New locations opened 9    9 
Locations acquired 33    33 
Locations closed or consolidated (2) (13) (15)
Total locations, end of period 2,456  17  2,473 

(1) At December 31, 2018, 262 of the U.S. pawn stores, primarily located in Texas and Ohio, also offered consumer loans and/or credit services primarily as an ancillary product. This compares to 313 U.S. pawn locations which offered such products as of December 31, 2017. Effective June 30, 2018, the Company no longer offers an unsecured consumer loan product in Latin America.

(2) The Company closed two pawn stores in the U.S. during the three months ended December 31, 2018, which were primarily smaller format stores emphasizing payday lending or underperforming locations which were consolidated into existing stores, an opportunity driven by merger and acquisition activity.


FIRSTCASH, INC.
STORE COUNT ACTIVITY (CONTINUED)

The following table details store count activity for the twelve months ended December 31, 2018:

    Consumer  
  Pawn Loan Total
  Locations (1), (2) Locations Locations
Latin America operations segment:      
Total locations, beginning of period 971  28  999 
New locations opened 52    52 
Locations acquired 366    366 
Locations closed or consolidated (10) (28) (38)
Total locations, end of period 1,379    1,379 
       
U.S. operations segment:      
Total locations, beginning of period 1,068  44  1,112 
Locations acquired 27    27 
Locations closed or consolidated (18) (27) (45)
Total locations, end of period 1,077  17  1,094 
       
Total:      
Total locations, beginning of period 2,039  72  2,111 
New locations opened 52    52 
Locations acquired 393    393 
Locations closed or consolidated (28) (55) (83)
Total locations, end of period 2,456  17  2,473 

(1) At December 31, 2018, 262 of the U.S. pawn stores, primarily located in Texas and Ohio, also offered consumer loans and/or credit services primarily as an ancillary product. This compares to 313 U.S. pawn locations which offered such products as of December 31, 2017. Effective June 30, 2018, the Company no longer offers an unsecured consumer loan product in Latin America.

(2) The Company closed 28 pawn stores, 18 in the U.S. and 10 in Latin America, during fiscal 2018, which were primarily smaller format stores emphasizing payday lending or underperforming locations which were consolidated into existing stores, an opportunity driven by merger and acquisition activity.


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

The Company uses certain financial calculations such as adjusted net income, adjusted diluted earnings per share, adjusted pre-tax profit margin, adjusted net income margin, EBITDA, adjusted EBITDA, free cash flow, adjusted free cash flow 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 generally accepted accounting principles (“GAAP”), primarily by excluding from a comparable GAAP measure certain items the Company does not consider to be representative of its actual operating performance. These financial calculations are “non-GAAP financial measures” as defined in SEC rules. The Company uses these non-GAAP financial measures in operating its business because management believes they are less susceptible to variances in actual operating performance that can result from the excluded items, other infrequent charges and currency fluctuations. The Company presents these financial measures to investors because management believes they are useful to investors in evaluating the primary factors that drive the Company’s operating performance and because management believes they provide greater transparency into the Company’s results of operations. However, items that are excluded 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.

The Company has adjusted the applicable financial measures to exclude, among other expenses and benefits, merger and other acquisition expenses because it generally would not incur such costs and expenses as part of its continuing operations. Merger and other acquisition expenses include incremental costs directly associated with 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.


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

Adjusted Net Income, Adjusted Diluted Earnings Per Share, Adjusted Pre-Tax Profit Margin and Adjusted Net Income Margin

Management believes the presentation of adjusted net income, adjusted diluted earnings per share, adjusted pre-tax profit margin and adjusted net income margin 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):

 Three Months Ended December 31, Twelve Months Ended December 31,
 2018 2017 2018 2017
 In
Thousands
 Per Share In
Thousands
 Per Share In
Thousands
 Per Share In
Thousands
 Per Share
Net income and diluted earnings per share, as reported$48,075  $1.09  $67,734  $1.43  $153,206  $3.41  $143,892  $3.00 
Adjustments, net of tax:               
Merger and other acquisition expenses:               
Transaction1,297  0.03      4,686  0.11     
Severance and retention62    1,598  0.03  105    2,456  0.05 
Other95    2,118  0.05  621  0.01  3,254  0.07 
Total merger and other acquisition expenses1,454  0.03  3,716  0.08  5,412  0.12  5,710  0.12 
Asset impairments related to consumer loan operations1,166  0.03      1,166  0.03     
Net tax benefit from Tax Act(1,494) (0.03) (27,269) (0.57) (1,494) (0.03) (27,269) (0.57)
Loss on extinguishment of debt            8,892  0.19 
Adjusted net income and diluted earnings per share$49,201  $1.12  $44,181  $0.94  $158,290  $3.53  $131,225  $2.74 
 
 

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

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

 Three Months Ended December 31,
 2018 2017
 Pre-tax Tax After-tax Pre-tax Tax After-tax
Merger and other acquisition expenses$2,069  $615  $1,454  $5,898  $2,182  $3,716 
Asset impairments related to consumer loan operations1,514  348  1,166       
Net tax benefit from Tax Act  1,494  (1,494)   27,269  (27,269)
Total adjustments$3,583  $2,457  $1,126  $5,898  $29,451  $(23,553)


 Twelve Months Ended December 31,
 2018 2017
 Pre-tax Tax After-tax Pre-tax Tax After-tax
Merger and other acquisition expenses$7,643  $2,231  $5,412  $9,062  $3,352  $5,710 
Asset impairments related to consumer loan operations1,514  348  1,166       
Net tax benefit from Tax Act  1,494  (1,494)   27,269  (27,269)
Loss on extinguishment of debt      14,114  5,222  8,892 
Total adjustments$9,157  $4,073  $5,084  $23,176  $35,843  $(12,667)
 
 

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

The following table provides a calculation of the adjusted pre-tax profit margin and the adjusted net income margin (dollars in thousands):

 Three Months Ended Twelve Months Ended
 December 31, December 31,
 2018 2017 2018 2017
Adjusted pre-tax profit margin calculated as follows:           
Income before income taxes, as reported$63,176  $57,035  $205,309  $172,312 
Merger and other acquisition expenses 2,069   5,898   7,643   9,062 
Asset impairments related to consumer loan operations 1,514      1,514    
Loss on extinguishment of debt          14,114 
Adjusted income before income taxes$66,759  $62,933  $214,466  $195,488 
Total revenue$481,208  $480,205  $1,780,858  $1,779,822 
Adjusted pre-tax profit margin13.9% 13.1% 12.0% 11.0%
            
Adjusted net income margin calculated as follows:           
Adjusted net income$49,201  $44,181  $158,290  $131,225 
Total revenue$481,208  $480,205  $1,780,858  $1,779,822 
Adjusted net income margin10.2% 9.2% 8.9% 7.4%
 
 

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

Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA

The Company defines EBITDA as net income before income taxes, depreciation and amortization, interest expense and interest income and adjusted EBITDA as EBITDA adjusted for certain items as listed below that management considers to be non-operating in nature and not representative of its actual operating performance. The Company believes EBITDA and adjusted EBITDA are commonly used by investors to assess a company’s financial performance, and adjusted EBITDA is used in the calculation of the net debt ratio as defined in the Company’s senior unsecured  notes covenants. The following table provides a reconciliation of net income to EBITDA and adjusted EBITDA (dollars in thousands):

 Three Months Ended Twelve Months Ended
 December 31, December 31,
 2018 2017 2018 2017
Net income$48,075  $67,734  $153,206  $143,892 
Income taxes 15,101   (10,699)  52,103   28,420 
Depreciation and amortization 9,876   12,429   42,961   55,233 
Interest expense 8,580   6,208   29,173   24,035 
Interest income (228)  (459)  (2,444)  (1,597)
EBITDA 81,404   75,213   274,999   249,983 
Adjustments:           
Merger and other acquisition expenses 2,069   5,898   7,643   9,062 
Asset impairments related to consumer loan operations 1,514      1,514    
Loss on extinguishment of debt          14,114 
Adjusted EBITDA$84,987  $81,111  $284,156  $273,159 
            
Net debt ratio calculation:           
Total debt (outstanding principal)      $595,000  $407,000 
Less: cash and cash equivalents       (71,793)  (114,423)
Net debt      $523,207  $292,577 
Adjusted EBITDA      $284,156  $273,159 
Net debt ratio (net debt divided by adjusted EBITDA)      1.8:1  1.1:1 
 
 

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

Free Cash Flow and Adjusted Free Cash Flow

For purposes of its internal liquidity assessments, the Company considers free cash flow and adjusted free cash flow. The Company defines free cash flow as cash flow from operating activities less purchases of furniture, fixtures, equipment and improvements and net fundings/repayments of pawn and consumer loans, which are considered to be operating in nature by the Company but are included in cash flow from investing activities. Adjusted free cash flow is defined as free cash flow adjusted for merger and other acquisition expenses paid that management considers to be non-operating in nature.

The Company previously included store real property purchases as a component of purchases of property and equipment. Management considers the store real property purchases to be discretionary in nature and not required to operate or grow its pawn operations. To further enhance transparency of these distinct items, the Company now reports purchases of store real property and purchases of furniture, fixtures, equipment and improvements separately on the consolidated statements of cash flows. As a result, the current definitions of free cash flow and adjusted free cash flow differ from prior-period definitions as they now exclude discretionary purchases of store real property and the Company has retrospectively applied the current definitions to prior-period results.

Free cash flow and adjusted free cash flow are commonly used by investors as an additional measure of cash generated by business operations that may be used to repay scheduled debt maturities and debt service or, following payment of such debt obligations and other non-discretionary items, may be available to invest in future growth through new business development activities or acquisitions, repurchase stock, pay cash dividends or repay debt obligations prior to their maturities. These metrics can also be used to evaluate the Company’s ability to generate cash flow from business operations and the impact that this cash flow has on the Company’s liquidity. However, free cash flow and adjusted free cash flow have limitations as analytical tools and should not be considered in isolation or as a substitute for cash flow from operating activities or other income statement data prepared in accordance with GAAP. The following table reconciles cash flow from operating activities to free cash flow and adjusted free cash flow (in thousands):

 Twelve Months Ended
 December 31,
 2018 2017
Cash flow from operating activities$243,429  $220,357 
Cash flow from investing activities:   
Loan receivables, net of cash repayments10,125  40,735 
Purchases of furniture, fixtures, equipment and improvements(35,677) (25,971)
Free cash flow217,877  235,121 
Merger and other acquisition expenses paid, net of tax benefit7,072  6,659 
Adjusted free cash flow$224,949  $241,780 
 
 

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

Constant Currency Results

The Company’s reporting currency is the U.S. dollar. However, certain performance metrics discussed in this release are presented on a “constant currency” basis, which is considered a non-GAAP financial measure. The Company’s management uses constant currency results to evaluate operating results of business operations in Latin America, which are primarily transacted in local currencies.

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

The following table provides exchange rates for the Mexican peso, Guatemalan quetzal and Colombian peso for the current and prior-year periods:

 December 31, Favorable /
 2018 2017 (Unfavorable)
Mexican peso / U.S. dollar exchange rate:       
End-of-period19.7 19.7  % 
Three months ended19.8 18.9  (5)% 
Twelve months ended19.2 18.9  (2)% 
        
Guatemalan quetzal / U.S. dollar exchange rate:       
End-of-period7.7 7.3  (5)% 
Three months ended7.7 7.3  (5)% 
Twelve months ended7.5 7.4  (1)% 
        
Colombian peso / U.S. dollar exchange rate:       
End-of-period3,250 2,984  (9)% 
Three months ended3,166 2,986  (6)% 
Twelve months ended2,956 2,951  % 
 
 

For further information, please contact:
Gar Jackson
Global IR Group
Phone:    (817) 886-6998
Email:     gar@globalirgroup.com

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

FirstCash_Logo_Color.jpg

Source: FirstCash, Inc.


Register |  Password |  Feedback |  Copyright |  Usage Agreement |  Privacy Policy |  Advertising |  About Us |  Contact Us |  FAQ 

Past performance is not indicative of future results

StockSelector.com, the StockSelector.com logo, and News Selects are trademarks of StockSelector.com.
Copyright © 1998 - 2019 StockSelector.com. All rights reserved.