XML 28 R16.htm IDEA: XBRL DOCUMENT
v3.5.0.2

Condensed Consolidating Guarantor Financial Statements | 9 Months Ended
--- | ---
Sep. 30, 2016
Organization, Consolidation and Presentation of Financial Statements [Abstract] |
Condensed Consolidating Guarantor Financial Statements | Condensed Consolidating Guarantor Financial Statements In connection with the issuance of the Notes, certain of the Company’s domestic subsidiaries (collectively, “Guarantor Subsidiaries”), fully, unconditionally, jointly and severally guaranteed the payment obligations under the Notes. Each of the Guarantor Subsidiaries is 100% owned, directly or indirectly, by the Company. In conjunction with the Merger, Merger Sub, the surviving entity in the Merger and a wholly owned subsidiary of the Company, is included as a Guarantor Subsidiary. The following supplemental financial information sets forth, on a consolidating basis, the balance sheets, statements of comprehensive income (loss) and statements of cash flows of FirstCash, Inc. (the “Parent Company”), the Guarantor Subsidiaries and the Parent Company’s other subsidiaries (the “Non-Guarantor Subsidiaries”). The supplemental condensed consolidating financial information has been prepared pursuant to SEC rules and regulations for interim condensed financial information and does not include the more complete disclosures included in annual financial statements. Investments in consolidated subsidiaries have been presented under the equity method of accounting. The principal eliminating entries eliminate investments in subsidiaries, intercompany balances and intercompany revenues and expenses. The condensed financial information may not necessarily be indicative of the results of operations or financial position had the Guarantor Subsidiaries or Non-Guarantor Subsidiaries operated as independent entities.
Condensed Consolidating Balance Sheet
September 30, 2016
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
ASSETS |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | 29,324 |  |  | $ | 36,723 |  |  | $ | 17,309 |  |  | $ | — |  |  | $ | 83,356 |
Pawn loan fees and service charges receivable |  | — |  |  | 33,758 |  |  | 11,950 |  |  | — |  |  | 45,708 |
Pawn loans |  | — |  |  | 293,099 |  |  | 80,070 |  |  | — |  |  | 373,169 |
Consumer loans, net |  | — |  |  | 27,331 |  |  | 461 |  |  | — |  |  | 27,792 |
Inventories |  | — |  |  | 271,900 |  |  | 60,962 |  |  | — |  |  | 332,862 |
Income taxes receivable |  | 13,354 |  |  | 23,095 |  |  | — |  |  | — |  |  | 36,449 |
Prepaid expenses and other current assets |  | 3,790 |  |  | 25,742 |  |  | 2,403 |  |  | — |  |  | 31,935 |
Investment in common stock of Enova |  | — |  |  | 54,786 |  |  | — |  |  | — |  |  | 54,786 |
Intercompany receivable |  | 1,557 |  |  | — |  |  | 3,708 |  |  | (5,265 | ) |  | — |
Total current assets |  | 48,025 |  |  | 766,434 |  |  | 176,863 |  |  | (5,265 | ) |  | 986,057 |
Property and equipment, net |  | 3,817 |  |  | 181,809 |  |  | 55,123 |  |  | — |  |  | 240,749 |
Goodwill |  | — |  |  | 751,900 |  |  | 113,450 |  |  | — |  |  | 865,350 |
Intangible assets, net |  | — |  |  | 104,938 |  |  | 1,564 |  |  | — |  |  | 106,502 |
Other non-current assets |  | 3,394 |  |  | 63,448 |  |  | 2,283 |  |  | — |  |  | 69,125 |
Deferred tax assets |  | — |  |  | — |  |  | 9,912 |  |  | — |  |  | 9,912 |
Investments in subsidiaries |  | 1,954,008 |  |  | — |  |  | — |  |  | (1,954,008 | ) |  | — |
Total assets |  | $ | 2,009,244 |  |  | $ | 1,868,529 |  |  | $ | 359,195 |  |  | $ | (1,959,273 | ) |  | $ | 2,277,695 |
LIABILITIES AND STOCKHOLDERS’ EQUITY |  |  |  |  |  |  |  |  |  |
Accounts payable and accrued liabilities |  | $ | 19,817 |  |  | $ | 95,496 |  |  | $ | 14,684 |  |  | $ | — |  |  | $ | 129,997 |
Customer deposits |  | — |  |  | 28,437 |  |  | 9,154 |  |  | — |  |  | 37,591 |
Income taxes payable |  | — |  |  | — |  |  | 910 |  |  | — |  |  | 910 |
Intercompany payable |  | — |  |  | — |  |  | 5,265 |  |  | (5,265 | ) |  | — |
Total current liabilities |  | 19,817 |  |  | 123,933 |  |  | 30,013 |  |  | (5,265 | ) |  | 168,498 |
Revolving unsecured credit facilities |  | 360,000 |  |  | — |  |  | — |  |  | — |  |  | 360,000 |
Senior unsecured notes |  | 196,373 |  |  | — |  |  | — |  |  | — |  |  | 196,373 |
Deferred tax liabilities |  | — |  |  | 39,315 |  |  | 2,810 |  |  | — |  |  | 42,125 |
Other liabilities |  | — |  |  | 77,645 |  |  | — |  |  | — |  |  | 77,645 |
Total liabilities |  | 576,190 |  |  | 240,893 |  |  | 32,823 |  |  | (5,265 | ) |  | 844,641 |
Total stockholders’ equity |  | 1,433,054 |  |  | 1,627,636 |  |  | 326,372 |  |  | (1,954,008 | ) |  | 1,433,054 |
Total liabilities and stockholders’ equity |  | $ | 2,009,244 |  |  | $ | 1,868,529 |  |  | $ | 359,195 |  |  | $ | (1,959,273 | ) |  | $ | 2,277,695 |
Condensed Consolidating Balance Sheet
September 30, 2015
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
ASSETS |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | 9,581 |  |  | $ | 3,012 |  |  | $ | 59,930 |  |  | $ | — |  |  | $ | 72,523 |
Pawn loan fees and service charges receivable |  | — |  |  | 7,895 |  |  | 10,221 |  |  | — |  |  | 18,116 |
Pawn loans |  | — |  |  | 63,195 |  |  | 65,175 |  |  | — |  |  | 128,370 |
Consumer loans, net |  | — |  |  | 624 |  |  | 490 |  |  | — |  |  | 1,114 |
Inventories |  | — |  |  | 45,339 |  |  | 52,849 |  |  | — |  |  | 98,188 |
Income taxes receivable |  | 390 |  |  | — |  |  | — |  |  | (390 | ) |  | — |
Prepaid expenses and other current assets |  | 4,030 |  |  | — |  |  | 1,785 |  |  | — |  |  | 5,815 |
Intercompany receivable |  | 11,963 |  |  | — |  |  | — |  |  | (11,963 | ) |  | — |
Total current assets |  | 25,964 |  |  | 120,065 |  |  | 190,450 |  |  | (12,353 | ) |  | 324,126 |
Property and equipment, net |  | 3,490 |  |  | 55,908 |  |  | 50,887 |  |  | — |  |  | 110,285 |
Goodwill |  | — |  |  | 195,076 |  |  | 96,701 |  |  | — |  |  | 291,777 |
Intangible assets, net |  | — |  |  | 4,674 |  |  | 1,814 |  |  | — |  |  | 6,488 |
Other non-current assets |  | 973 |  |  | 484 |  |  | 2,064 |  |  | — |  |  | 3,521 |
Deferred tax assets |  | 1,069 |  |  | — |  |  | 8,322 |  |  | (1,069 | ) |  | 8,322 |
Investments in subsidiaries |  | 665,634 |  |  | — |  |  | — |  |  | (665,634 | ) |  | — |
Total assets |  | $ | 697,130 |  |  | $ | 376,207 |  |  | $ | 350,238 |  |  | $ | (679,056 | ) |  | $ | 744,519 |
LIABILITIES AND STOCKHOLDERS’ EQUITY |  |  |  |  |  |  |  |  |  |
Accounts payable and accrued liabilities |  | $ | 19,616 |  |  | $ | 2,382 |  |  | $ | 9,591 |  |  | $ | — |  |  | $ | 31,589 |
Customer deposits |  | — |  |  | 6,106 |  |  | 8,434 |  |  | — |  |  | 14,540 |
Income taxes payable |  | — |  |  | — |  |  | 1,233 |  |  | (390 | ) |  | 843 |
Intercompany payable |  | — |  |  | — |  |  | 11,963 |  |  | (11,963 | ) |  | — |
Total current liabilities |  | 19,616 |  |  | 8,488 |  |  | 31,221 |  |  | (12,353 | ) |  | 46,972 |
Revolving unsecured credit facilities |  | 68,500 |  |  | — |  |  | — |  |  | — |  |  | 68,500 |
Senior unsecured notes |  | 195,712 |  |  | — |  |  | — |  |  | — |  |  | 195,712 |
Deferred tax liabilities |  | — |  |  | 18,658 |  |  | 2,444 |  |  | (1,069 | ) |  | 20,033 |
Total liabilities |  | 283,828 |  |  | 27,146 |  |  | 33,665 |  |  | (13,422 | ) |  | 331,217 |
Total stockholders’ equity |  | 413,302 |  |  | 349,061 |  |  | 316,573 |  |  | (665,634 | ) |  | 413,302 |
Total liabilities and stockholders’ equity |  | $ | 697,130 |  |  | $ | 376,207 |  |  | $ | 350,238 |  |  | $ | (679,056 | ) |  | $ | 744,519 |
Condensed Consolidating Balance Sheet
December 31, 2015
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
ASSETS |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | 5,460 |  |  | $ | 3,765 |  |  | $ | 77,729 |  |  | $ | — |  |  | $ | 86,954 |
Pawn loan fees and service charges receivable |  | — |  |  | 7,596 |  |  | 8,810 |  |  | — |  |  | 16,406 |
Pawn loans |  | — |  |  | 61,204 |  |  | 56,397 |  |  | — |  |  | 117,601 |
Consumer loans, net |  | — |  |  | 624 |  |  | 494 |  |  | — |  |  | 1,118 |
Inventories |  | — |  |  | 46,349 |  |  | 47,109 |  |  | — |  |  | 93,458 |
Income taxes receivable |  | 3,567 |  |  | — |  |  | — |  |  | — |  |  | 3,567 |
Prepaid expenses and other current assets |  | 2,910 |  |  | — |  |  | 3,420 |  |  | — |  |  | 6,330 |
Intercompany receivable |  | 7,382 |  |  | — |  |  | — |  |  | (7,382 | ) |  | — |
Total current assets |  | 19,319 |  |  | 119,538 |  |  | 193,959 |  |  | (7,382 | ) |  | 325,434 |
Property and equipment, net |  | 3,568 |  |  | 55,585 |  |  | 53,294 |  |  | — |  |  | 112,447 |
Goodwill |  | — |  |  | 196,224 |  |  | 99,385 |  |  | — |  |  | 295,609 |
Intangible assets, net |  | — |  |  | 4,418 |  |  | 1,763 |  |  | — |  |  | 6,181 |
Other non-current assets |  | 1,290 |  |  | 475 |  |  | 2,138 |  |  | — |  |  | 3,903 |
Deferred tax assets |  | — |  |  | — |  |  | 9,321 |  |  | — |  |  | 9,321 |
Investments in subsidiaries |  | 675,574 |  |  | — |  |  | — |  |  | (675,574 | ) |  | — |
Total assets |  | $ | 699,751 |  |  | $ | 376,240 |  |  | $ | 359,860 |  |  | $ | (682,956 | ) |  | $ | 752,895 |
LIABILITIES AND STOCKHOLDERS’ EQUITY |  |  |  |  |  |  |  |  |  |
Accounts payable and accrued liabilities |  | $ | 14,308 |  |  | $ | 1,724 |  |  | $ | 11,794 |  |  | $ | — |  |  | $ | 27,826 |
Customer deposits |  | — |  |  | 6,205 |  |  | 8,221 |  |  | — |  |  | 14,426 |
Income taxes payable |  | — |  |  | — |  |  | 3,923 |  |  | — |  |  | 3,923 |
Intercompany payable |  | — |  |  | — |  |  | 7,382 |  |  | (7,382 | ) |  | — |
Total current liabilities |  | 14,308 |  |  | 7,929 |  |  | 31,320 |  |  | (7,382 | ) |  | 46,175 |
Revolving unsecured credit facilities |  | 58,000 |  |  | — |  |  | — |  |  | — |  |  | 58,000 |
Senior unsecured notes |  | 195,874 |  |  | — |  |  | — |  |  | — |  |  | 195,874 |
Deferred tax liabilities |  | 187 |  |  | 18,880 |  |  | 2,397 |  |  | — |  |  | 21,464 |
Total liabilities |  | 268,369 |  |  | 26,809 |  |  | 33,717 |  |  | (7,382 | ) |  | 321,513 |
Total stockholders’ equity |  | 431,382 |  |  | 349,431 |  |  | 326,143 |  |  | (675,574 | ) |  | 431,382 |
Total liabilities and stockholders’ equity |  | $ | 699,751 |  |  | $ | 376,240 |  |  | $ | 359,860 |  |  | $ | (682,956 | ) |  | $ | 752,895 |
Condensed Consolidating Statement of Comprehensive Income (Loss)
Three Months Ended September 30, 2016
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Revenue: |  |  |  |  |  |  |  |  |  |
Retail merchandise sales |  | $ | — |  |  | $ | 76,413 |  |  | $ | 75,802 |  |  | $ | — |  |  | $ | 152,215 |
Pawn loan fees |  | — |  |  | 46,029 |  |  | 33,476 |  |  | — |  |  | 79,505 |
Consumer loan and credit services fees |  | — |  |  | 9,907 |  |  | 570 |  |  | — |  |  | 10,477 |
Wholesale scrap jewelry revenue |  | — |  |  | 14,377 |  |  | 4,579 |  |  | — |  |  | 18,956 |
Total revenue |  | — |  |  | 146,726 |  |  | 114,427 |  |  | — |  |  | 261,153 |
Cost of revenue: |  |  |  |  |  |  |  |  |  |
Cost of retail merchandise sold |  | — |  |  | 46,448 |  |  | 46,951 |  |  | — |  |  | 93,399 |
Consumer loan and credit services loss provision |  | — |  |  | 3,262 |  |  | 151 |  |  | — |  |  | 3,413 |
Cost of wholesale scrap jewelry sold |  | — |  |  | 13,452 |  |  | 3,525 |  |  | — |  |  | 16,977 |
Total cost of revenue |  | — |  |  | 63,162 |  |  | 50,627 |  |  | — |  |  | 113,789 |
Net revenue |  | — |  |  | 83,564 |  |  | 63,800 |  |  | — |  |  | 147,364 |
Expenses and other income: |  |  |  |  |  |  |  |  |  |
Store operating expenses |  | — |  |  | 48,659 |  |  | 31,915 |  |  | — |  |  | 80,574 |
Administrative expenses (1) |  | 5,508 |  |  | 7,653 |  |  | 11,339 |  |  | — |  |  | 24,500 |
Merger and other acquisition expenses |  | 14,942 |  |  | 14,456 |  |  | — |  |  | — |  |  | 29,398 |
Depreciation and amortization |  | 264 |  |  | 4,020 |  |  | 2,997 |  |  | — |  |  | 7,281 |
Interest expense |  | 5,058 |  |  | 15 |  |  | — |  |  | — |  |  | 5,073 |
Interest income |  | (1 | ) |  | — |  |  | (137 | ) |  | — |  |  | (138 | )
Loss on sale of common stock of Enova |  | — |  |  | 253 |  |  | — |  |  | — |  |  | 253 |
Total expenses and other income |  | 25,771 |  |  | 75,056 |  |  | 46,114 |  |  | — |  |  | 146,941 |
Income (loss) before income taxes |  | (25,771 | ) |  | 8,508 |  |  | 17,686 |  |  | — |  |  | 423 |
Provision for income taxes |  | (6,682 | ) |  | 3,120 |  |  | 5,397 |  |  | — |  |  | 1,835 |
Income (loss) before equity in net income of subsidiaries |  | (19,089 | ) |  | 5,388 |  |  | 12,289 |  |  | — |  |  | (1,412 | )
Equity in net income of subsidiaries |  | 17,677 |  |  | — |  |  | — |  |  | (17,677 | ) |  | — |
Net income (loss) |  | $ | (1,412 | ) |  | $ | 5,388 |  |  | $ | 12,289 |  |  | $ | (17,677 | ) |  | $ | (1,412 | )
Other comprehensive income (loss): |  |  |  |  |  |  |  |  |  |
Currency translation adjustment |  | (12,248 | ) |  | — |  |  | — |  |  | — |  |  | (12,248 | )
Change in fair value of investment in common stock of Enova, net |  | — |  |  | (1,753 | ) |  | — |  |  | — |  |  | (1,753 | )
Comprehensive income (loss) |  | $ | (13,660 | ) |  | $ | 3,635 |  |  | $ | 12,289 |  |  | $ | (17,677 | ) |  | $ | (15,413 | )
(1) | Includes the allocation of certain administrative expenses and the payment of royalties between the Parent Company and certain foreign Non-Guarantor Subsidiaries.
Condensed Consolidating Statement of Comprehensive Income (Loss)
Three Months Ended September 30, 2015
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Revenue: |  |  |  |  |  |  |  |  |  |
Retail merchandise sales |  | $ | — |  |  | $ | 38,860 |  |  | $ | 66,077 |  |  | $ | — |  |  | $ | 104,937 |
Pawn loan fees |  | — |  |  | 21,566 |  |  | 28,316 |  |  | — |  |  | 49,882 |
Consumer loan and credit services fees |  | — |  |  | 6,394 |  |  | 601 |  |  | — |  |  | 6,995 |
Wholesale scrap jewelry revenue |  | — |  |  | 4,333 |  |  | 3,385 |  |  | — |  |  | 7,718 |
Total revenue |  | — |  |  | 71,153 |  |  | 98,379 |  |  | — |  |  | 169,532 |
Cost of revenue: |  |  |  |  |  |  |  |  |  |
Cost of retail merchandise sold |  | — |  |  | 22,646 |  |  | 42,229 |  |  | — |  |  | 64,875 |
Consumer loan and credit services loss provision |  | — |  |  | 2,246 |  |  | 122 |  |  | — |  |  | 2,368 |
Cost of wholesale scrap jewelry sold |  | — |  |  | 4,069 |  |  | 2,778 |  |  | — |  |  | 6,847 |
Total cost of revenue |  | — |  |  | 28,961 |  |  | 45,129 |  |  | — |  |  | 74,090 |
Net revenue |  | — |  |  | 42,192 |  |  | 53,250 |  |  | — |  |  | 95,442 |
Expenses and other income: |  |  |  |  |  |  |  |  |  |
Store operating expenses |  | — |  |  | 23,429 |  |  | 27,566 |  |  | — |  |  | 50,995 |
Administrative expenses (1) |  | 5,318 |  |  | — |  |  | 6,415 |  |  | — |  |  | 11,733 |
Depreciation and amortization |  | 176 |  |  | 1,891 |  |  | 2,570 |  |  | — |  |  | 4,637 |
Goodwill impairment - U.S. consumer loan operations |  | — |  |  | 7,913 |  |  | — |  |  | — |  |  | 7,913 |
Interest expense |  | 4,336 |  |  | — |  |  | — |  |  | — |  |  | 4,336 |
Interest income |  | (1 | ) |  | — |  |  | (405 | ) |  | — |  |  | (406 | )
Total expenses and other income |  | 9,829 |  |  | 33,233 |  |  | 36,146 |  |  | — |  |  | 79,208 |
Income (loss) before income taxes |  | (9,829 | ) |  | 8,959 |  |  | 17,104 |  |  | — |  |  | 16,234 |
Provision for income taxes |  | (3,288 | ) |  | 3,331 |  |  | 5,018 |  |  | — |  |  | 5,061 |
Income (loss) before equity in net income of subsidiaries |  | (6,541 | ) |  | 5,628 |  |  | 12,086 |  |  | — |  |  | 11,173 |
Equity in net income of subsidiaries |  | 17,714 |  |  | — |  |  | — |  |  | (17,714 | ) |  | — |
Net income (loss) |  | $ | 11,173 |  |  | $ | 5,628 |  |  | $ | 12,086 |  |  | $ | (17,714 | ) |  | $ | 11,173 |
Other comprehensive income (loss): |  |  |  |  |  |  |  |  |  |
Currency translation adjustment |  | (21,536 | ) |  | — |  |  | — |  |  | — |  |  | (21,536 | )
Comprehensive income (loss) |  | $ | (10,363 | ) |  | $ | 5,628 |  |  | $ | 12,086 |  |  | $ | (17,714 | ) |  | $ | (10,363 | )
(1) | Includes the allocation of certain administrative expenses and the payment of royalties between the Parent Company and certain foreign Non-Guarantor Subsidiaries.
Condensed Consolidating Statement of Comprehensive Income (Loss)
Nine Months Ended September 30, 2016
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Revenue: |  |  |  |  |  |  |  |  |  |
Retail merchandise sales |  | $ | — |  |  | $ | 161,697 |  |  | $ | 224,837 |  |  | $ | — |  |  | $ | 386,534 |
Pawn loan fees |  | — |  |  | 86,712 |  |  | 96,104 |  |  | — |  |  | 182,816 |
Consumer loan and credit services fees |  | — |  |  | 19,372 |  |  | 1,707 |  |  | — |  |  | 21,079 |
Wholesale scrap jewelry revenue |  | — |  |  | 23,830 |  |  | 12,076 |  |  | — |  |  | 35,906 |
Total revenue |  | — |  |  | 291,611 |  |  | 334,724 |  |  | — |  |  | 626,335 |
Cost of revenue: |  |  |  |  |  |  |  |  |  |
Cost of retail merchandise sold |  | — |  |  | 97,888 |  |  | 141,278 |  |  | — |  |  | 239,166 |
Consumer loan and credit services loss provision |  | — |  |  | 5,366 |  |  | 414 |  |  | — |  |  | 5,780 |
Cost of wholesale scrap jewelry sold |  | — |  |  | 21,235 |  |  | 9,466 |  |  | — |  |  | 30,701 |
Total cost of revenue |  | — |  |  | 124,489 |  |  | 151,158 |  |  | — |  |  | 275,647 |
Net revenue |  | — |  |  | 167,122 |  |  | 183,566 |  |  | — |  |  | 350,688 |
Expenses and other income: |  |  |  |  |  |  |  |  |  |
Store operating expenses |  | — |  |  | 95,722 |  |  | 94,841 |  |  | — |  |  | 190,563 |
Administrative expenses (1) |  | 19,900 |  |  | 7,653 |  |  | 30,724 |  |  | — |  |  | 58,277 |
Merger and other acquisition expenses |  | 19,421 |  |  | 14,456 |  |  | — |  |  | — |  |  | 33,877 |
Depreciation and amortization |  | 678 |  |  | 7,346 |  |  | 9,141 |  |  | — |  |  | 17,165 |
Interest expense |  | 13,774 |  |  | 15 |  |  | 70 |  |  | — |  |  | 13,859 |
Interest income |  | (5 | ) |  | — |  |  | (631 | ) |  | — |  |  | (636 | )
Loss on sale of common stock of Enova |  | — |  |  | 253 |  |  | — |  |  | — |  |  | 253 |
Total expenses and other income |  | 53,768 |  |  | 125,445 |  |  | 134,145 |  |  | — |  |  | 313,358 |
Income (loss) before income taxes |  | (53,768 | ) |  | 41,677 |  |  | 49,421 |  |  | — |  |  | 37,330 |
Provision for income taxes |  | (17,245 | ) |  | 15,420 |  |  | 15,720 |  |  | — |  |  | 13,895 |
Income (loss) before equity in net income of subsidiaries |  | (36,523 | ) |  | 26,257 |  |  | 33,701 |  |  | — |  |  | 23,435 |
Equity in net income of subsidiaries |  | 59,958 |  |  | — |  |  | — |  |  | (59,958 | ) |  | — |
Net income (loss) |  | $ | 23,435 |  |  | $ | 26,257 |  |  | $ | 33,701 |  |  | $ | (59,958 | ) |  | $ | 23,435 |
Other comprehensive income (loss): |  |  |  |  |  |  |  |  |  |
Currency translation adjustment |  | (28,951 | ) |  | — |  |  | — |  |  | — |  |  | (28,951 | )
Change in fair value of investment in common stock of Enova, net |  | — |  |  | (1,753 | ) |  | — |  |  | — |  |  | (1,753 | )
Comprehensive income (loss) |  | $ | (5,516 | ) |  | $ | 24,504 |  |  | $ | 33,701 |  |  | $ | (59,958 | ) |  | $ | (7,269 | )
(1) | Includes the allocation of certain administrative expenses and the payment of royalties between the Parent Company and certain foreign Non-Guarantor Subsidiaries.
Condensed Consolidating Statement of Comprehensive Income (Loss)
Nine Months Ended September 30, 2015
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Revenue: |  |  |  |  |  |  |  |  |  |
Retail merchandise sales |  | $ | — |  |  | $ | 118,642 |  |  | $ | 202,374 |  |  | $ | — |  |  | $ | 321,016 |
Pawn loan fees |  | — |  |  | 62,503 |  |  | 83,616 |  |  | — |  |  | 146,119 |
Consumer loan and credit services fees |  | — |  |  | 19,427 |  |  | 1,873 |  |  | — |  |  | 21,300 |
Wholesale scrap jewelry revenue |  | — |  |  | 13,536 |  |  | 11,207 |  |  | — |  |  | 24,743 |
Total revenue |  | — |  |  | 214,108 |  |  | 299,070 |  |  | — |  |  | 513,178 |
Cost of revenue: |  |  |  |  |  |  |  |  |  |
Cost of retail merchandise sold |  | — |  |  | 68,685 |  |  | 130,072 |  |  | — |  |  | 198,757 |
Consumer loan and credit services loss provision |  | — |  |  | 4,793 |  |  | 281 |  |  | — |  |  | 5,074 |
Cost of wholesale scrap jewelry sold |  | — |  |  | 12,261 |  |  | 8,827 |  |  | — |  |  | 21,088 |
Total cost of revenue |  | — |  |  | 85,739 |  |  | 139,180 |  |  | — |  |  | 224,919 |
Net revenue |  | — |  |  | 128,369 |  |  | 159,890 |  |  | — |  |  | 288,259 |
Expenses and other income: |  |  |  |  |  |  |  |  |  |
Store operating expenses |  | — |  |  | 68,389 |  |  | 86,673 |  |  | — |  |  | 155,062 |
Administrative expenses (1) |  | 18,015 |  |  | — |  |  | 21,050 |  |  | — |  |  | 39,065 |
Merger and other acquisition expenses |  | 1,175 |  |  | — |  |  | — |  |  | — |  |  | 1,175 |
Depreciation and amortization |  | 581 |  |  | 5,218 |  |  | 7,852 |  |  | — |  |  | 13,651 |
Goodwill impairment - U.S. consumer loan operations |  | — |  |  | 7,913 |  |  | — |  |  | — |  |  | 7,913 |
Interest expense |  | 12,482 |  |  | — |  |  | — |  |  | — |  |  | 12,482 |
Interest income |  | (4 | ) |  | — |  |  | (1,139 | ) |  | — |  |  | (1,143 | )
Total expenses and other income |  | 32,249 |  |  | 81,520 |  |  | 114,436 |  |  | — |  |  | 228,205 |
Income (loss) before income taxes |  | (32,249 | ) |  | 46,849 |  |  | 45,454 |  |  | — |  |  | 60,054 |
Provision for income taxes |  | (11,147 | ) |  | 17,386 |  |  | 12,515 |  |  | — |  |  | 18,754 |
Income (loss) before equity in net income of subsidiaries |  | (21,102 | ) |  | 29,463 |  |  | 32,939 |  |  | — |  |  | 41,300 |
Equity in net income of subsidiaries |  | 62,402 |  |  | — |  |  | — |  |  | (62,402 | ) |  | — |
Net income (loss) |  | $ | 41,300 |  |  | $ | 29,463 |  |  | $ | 32,939 |  |  | $ | (62,402 | ) |  | $ | 41,300 |
Other comprehensive income (loss): |  |  |  |  |  |  |  |  |  |
Currency translation adjustment |  | (35,192 | ) |  | — |  |  | — |  |  | — |  |  | (35,192 | )
Comprehensive income (loss) |  | $ | 6,108 |  |  | $ | 29,463 |  |  | $ | 32,939 |  |  | $ | (62,402 | ) |  | $ | 6,108 |
(1) | Includes the allocation of certain administrative expenses and the payment of royalties between the Parent Company and certain foreign Non-Guarantor Subsidiaries.
Condensed Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2016
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Cash flow from operating activities: |  |  |  |  |  |  |  |  |  |
Net cash flow provided by (used in) operating activities |  | $ | 38,726 |  |  | $ | 46,136 |  |  | $ | 26,677 |  |  | $ | (71,065 | ) |  | $ | 40,474 |
Cash flow from investing activities: |  |  |  |  |  |  |  |  |  |
Loan receivables, net of cash repayments |  | — |  |  | 1,619 |  |  | (33,105 | ) |  | — |  |  | (31,486 | )
Purchases of property and equipment |  | (927 | ) |  | (12,644 | ) |  | (9,855 | ) |  | — |  |  | (23,426 | )
Portion of aggregate merger consideration paid in cash, net of cash acquired |  | — |  |  | (8,251 | ) |  | — |  |  | — |  |  | (8,251 | )
Acquisitions of pawn stores, net of cash acquired |  | — |  |  | (1,324 | ) |  | (27,432 | ) |  | — |  |  | (28,756 | )
Proceeds from sale of common stock of Enova |  | — |  |  | 2,962 |  |  | — |  |  | — |  |  | 2,962 |
Investing activity with subsidiaries |  | (303,004 | ) |  | — |  |  | — |  |  | 303,004 |  |  | — |
Net cash flow provided by (used in) investing activities |  | (303,931 | ) |  | (17,638 | ) |  | (70,392 | ) |  | 303,004 |  |  | (88,957 | )
Cash flow from financing activities: |  |  |  |  |  |  |  |  |  |
Borrowings from revolving credit facilities |  | 396,000 |  |  | — |  |  | — |  |  | — |  |  | 396,000 |
Repayments of revolving credit facilities |  | (94,000 | ) |  | — |  |  | — |  |  | — |  |  | (94,000 | )
Repayments of debt assumed with merger and other acquisitions |  | — |  |  | (232,000 | ) |  | (6,532 | ) |  | — |  |  | (238,532 | )
Debt issuance costs paid |  | (2,340 | ) |  | — |  |  | — |  |  | — |  |  | (2,340 | )
Common stock dividends paid |  | (10,591 | ) |  | — |  |  | — |  |  | — |  |  | (10,591 | )
Proceeds from intercompany financing related activity |  | — |  |  | 302,705 |  |  | 299 |  |  | (303,004 | ) |  | — |
Intercompany dividends paid |  | — |  |  | (66,245 | ) |  | (4,820 | ) |  | 71,065 |  |  | — |
Net cash flow provided by (used in) financing activities |  | 289,069 |  |  | 4,460 |  |  | (11,053 | ) |  | (231,939 | ) |  | 50,537 |
Effect of exchange rates on cash |  | — |  |  | — |  |  | (5,652 | ) |  | — |  |  | (5,652 | )
Change in cash and cash equivalents |  | 23,864 |  |  | 32,958 |  |  | (60,420 | ) |  | — |  |  | (3,598 | )
Cash and cash equivalents at beginning of the period |  | 5,460 |  |  | 3,765 |  |  | 77,729 |  |  | — |  |  | 86,954 |
Cash and cash equivalents at end of the period |  | $ | 29,324 |  |  | $ | 36,723 |  |  | $ | 17,309 |  |  | $ | — |  |  | $ | 83,356 |
Condensed Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2015
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Cash flow from operating activities: |  |  |  |  |  |  |  |  |  |
Net cash flow provided by (used in) operating activities |  | $ | 22,675 |  |  | $ | 45,799 |  |  | $ | 45,206 |  |  | $ | (48,558 | ) |  | $ | 65,122 |
Cash flow from investing activities: |  |  |  |  |  |  |  |  |  |
Loan receivables, net of cash repayments |  | — |  |  | (542 | ) |  | (21,757 | ) |  | — |  |  | (22,299 | )
Purchases of property and equipment |  | (74 | ) |  | (5,990 | ) |  | (9,464 | ) |  | — |  |  | (15,528 | )
Acquisitions of pawn stores, net of cash acquired |  | — |  |  | (26,765 | ) |  | (6,250 | ) |  | — |  |  | (33,015 | )
Investing activity with subsidiaries |  | (39,463 | ) |  | — |  |  | — |  |  | 39,463 |  |  | — |
Net cash flow provided by (used in) investing activities |  | (39,537 | ) |  | (33,297 | ) |  | (37,471 | ) |  | 39,463 |  |  | (70,842 | )
Cash flow from financing activities: |  |  |  |  |  |  |  |  |  |
Borrowings from revolving credit facilities |  | 82,055 |  |  | — |  |  | — |  |  | — |  |  | 82,055 |
Repayments of revolving credit facilities |  | (35,955 | ) |  | — |  |  | — |  |  | — |  |  | (35,955 | )
Purchases of treasury stock |  | (31,974 | ) |  | — |  |  | — |  |  | — |  |  | (31,974 | )
Proceeds from exercise of share-based compensation awards |  | 2,901 |  |  | — |  |  | — |  |  | — |  |  | 2,901 |
Income tax benefit from exercise of stock options |  | 1,617 |  |  | — |  |  | — |  |  | — |  |  | 1,617 |
Proceeds from intercompany financing related activity |  | — |  |  | 32,755 |  |  | 6,708 |  |  | (39,463 | ) |  | — |
Intercompany dividends paid |  | — |  |  | (45,391 | ) |  | (3,167 | ) |  | 48,558 |  |  | — |
Net cash flow provided by (used in) financing activities |  | 18,644 |  |  | (12,636 | ) |  | 3,541 |  |  | 9,095 |  |  | 18,644 |
Effect of exchange rates on cash |  | — |  |  | — |  |  | (8,393 | ) |  | — |  |  | (8,393 | )
Change in cash and cash equivalents |  | 1,782 |  |  | (134 | ) |  | 2,883 |  |  | — |  |  | 4,531 |
Cash and cash equivalents at beginning of the period |  | 7,799 |  |  | 3,146 |  |  | 57,047 |  |  | — |  |  | 67,992 |
Cash and cash equivalents at end of the period |  | $ | 9,581 |  |  | $ | 3,012 |  |  | $ | 59,930 |  |  | $ | — |  |  | $ | 72,523 |
Certain amounts in the above condensed consolidating financial statements for the periods ended September 30, 2015 have been reclassified in order to conform to the 2016 presentation and revised to correct certain prior-year errors as more fully described in the Company’s annual report on Form 10-K for the year ended December 31, 2015. The Company has evaluated the effects of these errors, both qualitatively and quantitatively, and concluded that they did not have a material impact on any previously issued financial statements. The impact of these reclassifications and revisions to the condensed consolidating financial statements for the periods ended September 30, 2015 are summarized in the tables below:
Summary Condensed Consolidating Balance Sheet
September 30, 2015
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Total assets, as reported: |  | $ | 903,745 |  |  | $ | 309,194 |  |  | $ | 619,902 |  |  | $ | (1,077,639 | ) |  | $ | 755,202 |
Reclassifications |  | (4,288 | ) |  | 67,013 |  |  | (67,013 | ) |  | — |  |  | (4,288 | )
Revisions |  | (202,327 | ) |  | — |  |  | (202,651 | ) |  | 398,583 |  |  | (6,395 | )
Total assets, revised |  | $ | 697,130 |  |  | $ | 376,207 |  |  | $ | 350,238 |  |  | $ | (679,056 | ) |  | $ | 744,519 |
Total liabilities, as reported: |  | $ | 464,583 |  |  | $ | 21,919 |  |  | $ | 26,685 |  |  | $ | (197,715 | ) |  | $ | 315,472 |
Reclassifications |  | (4,288 | ) |  | 5,227 |  |  | (5,227 | ) |  | — |  |  | (4,288 | )
Revisions |  | (176,467 | ) |  | — |  |  | 12,207 |  |  | 184,293 |  |  | 20,033 |
Total liabilities, revised |  | $ | 283,828 |  |  | $ | 27,146 |  |  | $ | 33,665 |  |  | $ | (13,422 | ) |  | $ | 331,217 |
Total stockholders’ equity, as reported: |  | $ | 439,162 |  |  | $ | 287,275 |  |  | $ | 593,217 |  |  | $ | (879,924 | ) |  | $ | 439,730 |
Reclassifications |  | — |  |  | 61,786 |  |  | (61,786 | ) |  | — |  |  | — |
Revisions |  | (25,860 | ) |  | — |  |  | (214,858 | ) |  | 214,290 |  |  | (26,428 | )
Total stockholders’ equity, revised |  | $ | 413,302 |  |  | $ | 349,061 |  |  | $ | 316,573 |  |  | $ | (665,634 | ) |  | $ | 413,302 |
Summary Condensed Consolidating Statement of Comprehensive Income
Three Months Ended September 30, 2015
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Net income (loss), as reported: |  | $ | (6,541 | ) |  | $ | 4,531 |  |  | $ | 13,183 |  |  | $ | — |  |  | $ | 11,173 |
Reclassifications |  | 17,714 |  |  | 1,097 |  |  | (1,097 | ) |  | (17,714 | ) |  | — |
Net income (loss), revised |  | $ | 11,173 |  |  | $ | 5,628 |  |  | $ | 12,086 |  |  | $ | (17,714 | ) |  | $ | 11,173 |
Other comprehensive income (loss), as reported: |  | $ | (6,541 | ) |  | $ | 4,531 |  |  | $ | (815 | ) |  | $ | — |  |  | $ | (2,825 | )
Reclassifications |  | 17,714 |  |  | 1,097 |  |  | (1,097 | ) |  | (17,714 | ) |  | — |
Revisions |  | (21,536 | ) |  | — |  |  | 13,998 |  |  | — |  |  | (7,538 | )
Other comprehensive income (loss), revised |  | $ | (10,363 | ) |  | $ | 5,628 |  |  | $ | 12,086 |  |  | $ | (17,714 | ) |  | $ | (10,363 | )
Summary Condensed Consolidating Statement of Comprehensive Income
Nine Months Ended September 30, 2015
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Net income (loss), as reported: |  | $ | (21,102 | ) |  | $ | 26,590 |  |  | $ | 35,812 |  |  | $ | — |  |  | $ | 41,300 |
Reclassifications |  | 62,402 |  |  | 2,873 |  |  | (2,873 | ) |  | (62,402 | ) |  | — |
Net income (loss), revised |  | $ | 41,300 |  |  | $ | 29,463 |  |  | $ | 32,939 |  |  | $ | (62,402 | ) |  | $ | 41,300 |
Other comprehensive income (loss), as reported: |  | $ | (21,102 | ) |  | $ | 26,590 |  |  | $ | 12,938 |  |  | $ | — |  |  | $ | 18,426 |
Reclassifications |  | 62,402 |  |  | 2,873 |  |  | (2,873 | ) |  | (62,402 | ) |  | — |
Revisions |  | (35,192 | ) |  | — |  |  | 22,874 |  |  | — |  |  | (12,318 | )
Other comprehensive income (loss), revised |  | $ | 6,108 |  |  | $ | 29,463 |  |  | $ | 32,939 |  |  | $ | (62,402 | ) |  | $ | 6,108 |
Summary Condensed Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2015
|  | Parent Company |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Consolidating Eliminations |  | Consolidated
Cash flow from operating activities, as reported: |  | $ | (22,879 | ) |  | $ | 7,381 |  |  | $ | 80,620 |  |  | $ | — |  |  | $ | 65,122 |
Reclassifications |  | — |  |  | 144 |  |  | (144 | ) |  | — |  |  | — |
Revisions |  | 45,554 |  |  | 38,274 |  |  | (35,270 | ) |  | (48,558 | ) |  | — |
Cash flow from operating activities, revised |  | $ | 22,675 |  |  | $ | 45,799 |  |  | $ | 45,206 |  |  | $ | (48,558 | ) |  | $ | 65,122 |
Cash flow from investing activities, as reported: |  | $ | 6,017 |  |  | $ | (7,659 | ) |  | $ | (69,200 | ) |  | $ | — |  |  | $ | (70,842 | )
Reclassifications |  | — |  |  | (25,638 | ) |  | 25,638 |  |  | — |  |  | — |
Revisions |  | (45,554 | ) |  | — |  |  | 6,091 |  |  | 39,463 |  |  | — |
Cash flow from investing activities, revised |  | $ | (39,537 | ) |  | $ | (33,297 | ) |  | $ | (37,471 | ) |  | $ | 39,463 |  |  | $ | (70,842 | )
Cash flow from financing activities, as reported: |  | $ | 18,644 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 18,644 |
Reclassifications |  | — |  |  | (12,636 | ) |  | 3,541 |  |  | 9,095 |  |  | — |
Cash flow from financing activities, revised |  | $ | 18,644 |  |  | $ | (12,636 | ) |  | $ | 3,541 |  |  | $ | 9,095 |  |  | $ | 18,644 |

X
- Definition The entire disclosure for condensed financial statements. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e24072-122690 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=64809438&loc=d3e5614-111684 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 270 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.10-01(a)) -URI http://asc.fasb.org/extlink&oid=27015980&loc=d3e46468-122699 + Details
Name: | us-gaap_CondensedFinancialStatementsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_OrganizationConsolidationAndPresentationOfFinancialStatementsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration