XML 75 R21.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information
9 Months Ended
Jun. 30, 2012
Condensed Consolidating Financial Information [Abstract]  
Condensed Consolidating Financial Information
Condensed Consolidating Financial Information
On February 3, 2012, we filed with the United States Securities and Exchange Commission a “shelf” registration statement on Form S-3 registering the offer and sale of an indeterminate amount of a variety of securities, including debt securities. Unless otherwise indicated in connection with a particular offering of debt securities, each of our domestic subsidiaries will fully and unconditionally guarantee on a joint and several basis our payment obligations under such debt securities.
In accordance with Rule 3-10(d) of Regulation S-X, the following presents condensed consolidating financial information as of June 30, 2012 and 2011 and for the current and prior three and nine-month periods then ended and as of September 30, 2011 for EZCORP, Inc. (the “Parent”), each of the Parent’s domestic subsidiaries (the “Subsidiary Guarantors”) on a combined basis and each of the Parent’s other subsidiaries (the “Other Subsidiaries”) on a combined basis. Eliminating entries presented are necessary to combine the groups of entities.

Condensed Consolidating Balance Sheets
 
June 30, 2012
  
(Unaudited)
  
(In thousands)
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
703

 
$
28,674

 
$
21,397

 
$

 
$
50,774

Cash, restricted

 

 
1,051

 

 
1,051

Pawn loans, net

 
134,064

 
13,439

 

 
147,503

Consumer loans, net

 
14,928

 
13,559

 

 
28,487

Pawn service charges receivable, net

 
24,041

 
2,051

 

 
26,092

Consumer loan fees receivable, net

 
6,026

 
19,703

 

 
25,729

Inventory, net

 
81,355

 
13,066

 

 
94,421

Deferred tax asset
12,747

 
5,479

 

 

 
18,226

Receivable from affiliates
202,619

 
83,050

 

 
(285,669
)
 

Federal income tax receivable
9,732

 
506

 
(340
)
 

 
9,898

Prepaid expenses and other assets
42

 
35,840

 
4,386

 

 
40,268

Total current assets
225,843

 
413,963

 
88,312

 
(285,669
)
 
442,449

Investments in unconsolidated affiliates
51,156

 
74,153

 

 

 
125,309

Investments in subsidiaries
135,412

 
72,946

 

 
(208,358
)
 

Property and equipment, net

 
69,911

 
30,285

 

 
100,196

Goodwill

 
221,519

 
99,904

 

 
321,423

Intangible assets, net
1,698

 
15,998

 
60,970

 

 
78,666

Non-current consumer loans, net

 

 
50,587

 

 
50,587

Other assets, net

 
8,633

 
10,810

 

 
19,443

Total assets
$
414,109

 
$
877,123

 
$
340,868

 
$
(494,027
)
 
$
1,138,073

Liabilities and stockholders’ equity:
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$

 
$

 
$
31,126

 
$

 
$
31,126

Current capital lease obligations

 
395

 

 

 
395

Accounts payable and other accrued expenses
95

 
46,495

 
24,106

 

 
70,696

Customer layaway deposits

 
5,884

 
856

 

 
6,740

Intercompany payables
(170,788
)
 
371,474

 
84,983

 
(285,669
)
 

Federal income taxes payable
9,875

 
(6,168
)
 
(3,707
)
 

 

Total current liabilities
(160,818
)
 
418,080

 
137,364

 
(285,669
)
 
108,957

Long-term debt, less current maturities
114,700

 

 
61,040

 

 
175,740

Long-term capital lease obligations

 
764

 

 

 
764

Deferred tax liability
6,522

 
1,266

 

 

 
7,788

Deferred gains and other long-term liabilities

 
1,880

 
12,307

 

 
14,187

Total liabilities
(39,596
)
 
421,990

 
210,711

 
(285,669
)
 
307,436

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Temporary equity:
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interest

 

 
44,864

 

 
44,864

Stockholders’ equity:
 
 
 
 
 
 
 
 
 
Class A Non-voting Common Stock, par value $.01 per share;
470

 
12

 

 

 
482

Class B Voting Common Stock, convertible, par value $.01 per share;
30

 

 

 

 
30

Additional paid-in capital
294,135

 
78,688

 
102,188

 
(208,358
)
 
266,653

Retained earnings
154,454

 
377,229

 
(4,452
)
 

 
527,231

Accumulated other comprehensive income (loss)
4,616

 
(796
)
 
(12,443
)
 

 
(8,623
)
EZCORP, Inc. stockholders’ equity
453,705

 
455,133

 
85,293

 
(208,358
)
 
785,773

Total liabilities and stockholders’ equity
$
414,109

 
$
877,123

 
$
340,868

 
$
(494,027
)
 
$
1,138,073


 
June 30, 2011
  
(Unaudited)
  
(In thousands)
  
Parent

Subsidiary
Guarantors

Other
Subsidiaries

Eliminations

Consolidated
Assets:
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
23,377

 
$
4,115

 
$

 
$
27,492

Pawn loans, net

 
124,810

 
9,823

 

 
134,633

Consumer loans, net

 
12,423

 
2,014

 

 
14,437

Pawn service charges receivable, net

 
22,848

 
1,524

 

 
24,372

Consumer loan fees receivable, net

 
6,754

 
130

 

 
6,884

Inventory, net

 
70,326

 
8,705

 

 
79,031

Deferred tax asset
10,560

 
5,385

 
205

 

 
16,150

Receivable from affiliates
46,658

 
(46,658
)
 

 

 

Income taxes receivable
3,099

 

 

 

 
3,099

Prepaid expenses and other assets
42

 
17,757

 
4,133

 

 
21,932

Total current assets
60,359

 
237,022

 
30,649

 

 
328,030

Investments in unconsolidated affiliates
68,321

 
46,456

 

 

 
114,777

Investments in subsidiaries
76,999

 
9,145

 

 
(86,144
)
 

Property and equipment, net

 
56,522

 
18,527

 

 
75,049

Goodwill

 
159,572

 
7,445

 

 
167,017

Intangible assets, net
2,296

 
15,247

 
2,649

 

 
20,192

Other assets, net

 
7,207

 
1,349

 

 
8,556

Total assets
$
207,975

 
$
531,171

 
$
60,619

 
$
(86,144
)
 
$
713,621

Liabilities and stockholders’ equity:
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and other accrued expenses
16

 
47,531

 
5,695

 

 
53,242

Customer layaway deposits

 
5,703

 
428

 

 
6,131

Intercompany payables
(216,982
)
 
169,742

 
47,240

 

 

Income taxes payable
8,879

 
(5,157
)
 
(3,722
)
 

 

Total current liabilities
(208,087
)
 
217,819

 
49,641

 

 
59,373

Long-term debt, less current maturities
26,500

 

 

 

 
26,500

Deferred tax liability
(345
)
 
1,571

 
11

 

 
1,237

Deferred gains and other long-term liabilities
(446
)
 
2,208

 
447

 

 
2,209

Total liabilities
(182,378
)
 
221,598

 
50,099

 

 
89,319

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Temporary equity:
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interest

 

 

 

 

Stockholders’ equity:
 
 
 
 
 
 
 
 
 
Class A Non-voting Common Stock, par value $.01 per share;
458

 
11

 

 

 
469

Class B Voting Common Stock, convertible, par value $.01 per share;
30

 
(1
)
 
1

 

 
30

Additional paid-in capital
214,231

 
89,629

 
15,340

 
(86,144
)
 
233,056

Retained earnings
170,202

 
220,039

 
(4,511
)
 

 
385,730

Accumulated other comprehensive income (loss)
5,432

 
(105
)
 
(310
)
 

 
5,017

EZCorp, Inc. stockholders’ equity
390,353

 
309,573

 
10,520

 
(86,144
)
 
624,302

Total liabilities and stockholders’ equity
$
207,975

 
$
531,171

 
$
60,619

 
$
(86,144
)
 
$
713,621


  
September 30, 2011
  
(Unaudited)
  
(In thousands)
  
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
20,860

 
$
3,109

 
$

 
$
23,969

Pawn loans, net

 
134,457

 
10,861

 

 
145,318

Consumer loans, net

 
12,526

 
2,085

 

 
14,611

Pawn service charges receivable, net

 
24,792

 
1,663

 

 
26,455

Consumer loan fees receivable, net

 
6,642

 
133

 

 
6,775

Inventory, net

 
81,277

 
9,096

 

 
90,373

Deferred tax asset
12,728

 
5,397

 

 

 
18,125

Receivable from affiliates
66,450

 
(66,450
)
 

 

 

Income taxes receivable

 

 

 

 

Prepaid expenses and other assets
29

 
25,976

 
4,606

 

 
30,611

Total current assets
79,207

 
245,477

 
31,553

 

 
356,237

Investments in unconsolidated affiliates
71,958

 
48,361

 

 

 
120,319

Investments in subsidiaries
84,303

 
44,323

 

 
(128,626
)
 

Property and equipment, net

 
59,434

 
19,064

 

 
78,498

Deferred tax asset, non-current

 

 

 

 

Goodwill

 
163,897

 
9,309

 

 
173,206

Intangible assets, net
2,147

 
15,183

 
2,460

 

 
19,790

Other assets, net

 
7,036

 
1,362

 
2

 
8,400

Total assets
$
237,615

 
$
583,711

 
$
63,748

 
$
(128,624
)
 
$
756,450

Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and other accrued expenses
$
13

 
$
50,871

 
$
6,516

 
$

 
$
57,400

Customer layaway deposits

 
5,711

 
465

 

 
6,176

Intercompany payables
(199,190
)
 
178,375

 
20,761

 
54

 

Income taxes payable
9,552

 
(5,150
)
 
(3,709
)
 

 
693

Total current liabilities
(189,625
)
 
229,807

 
24,033

 
54

 
64,269

Long-term debt, less current maturities
17,500

 

 

 

 
17,500

Deferred tax liability
5,940

 
1,563

 
828

 

 
8,331

Deferred gains and other long-term liabilities

 
2,102

 

 

 
2,102

Total liabilities
(166,185
)
 
233,472

 
24,861

 
54

 
92,202

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Temporary equity:
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interest

 

 

 

 

Stockholders’ equity:
 
 
 
 
 
 
 
 
 
Class A Non-voting Common Stock, par value $.01 per share;
461

 
12

 

 
(2
)
 
471

Class B Voting Common Stock, convertible, par value $.01 per share;
30

 
(1
)
 
1

 

 
30

Additional paid-in capital
221,526

 
98,980

 
50,568

 
(128,676
)
 
242,398

Retained earnings
174,860

 
251,418

 
(4,183
)
 

 
422,095

Accumulated other comprehensive income (loss)
6,923

 
(170
)
 
(7,499
)
 

 
(746
)
EZCorp, Inc. stockholders’ equity
403,800

 
350,239

 
38,887

 
(128,678
)
 
664,248

Total liabilities and stockholders’ equity
$
237,615

 
$
583,711

 
$
63,748

 
$
(128,624
)
 
$
756,450


Condensed Consolidating Statements of Operations
 
Three Months Ended June 30, 2012
 
(Unaudited)
 
(In thousands)
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
Sales
$

 
$
102,008

 
$
15,924

 
$

 
$
117,932

Pawn service charges

 
49,979

 
6,184

 

 
56,163

Consumer loan fees

 
36,171

 
17,333

 

 
53,504

Other revenues

 
2,006

 
952

 
(1,593
)
 
1,365

Total revenues

 
190,164

 
40,393

 
(1,593
)
 
228,964

Cost of goods sold

 
62,198

 
10,255

 

 
72,453

Consumer loan bad debt

 
8,710

 
2,541

 

 
11,251

Net revenues

 
119,256

 
27,597

 
(1,593
)
 
145,260

Operating expenses:
 
 
 
 
 
 
 
 
 
Operations

 
62,612

 
13,097

 

 
75,709

Administrative

 
16,200

 
8,090

 
(1,593
)
 
22,697

Depreciation

 
4,660

 
1,555

 

 
6,215

Amortization

 
118

 
1,044

 

 
1,162

Loss on sale or disposal of assets

 
93

 
219

 

 
312

Total operating expenses

 
83,683

 
24,005

 
(1,593
)
 
106,095

Operating income

 
35,573

 
3,592

 

 
39,165

Interest income

 
(287
)
 
(117
)
 
271

 
(133
)
Interest expense
877

 
15

 
409

 
(271
)
 
1,030

Equity in net income of unconsolidated affiliates
(2,247
)
 
(1,950
)
 

 

 
(4,197
)
Other

 
500

 
(340
)
 

 
160

Income before income taxes
1,370

 
37,295

 
3,640

 

 
42,305

Income tax expense
10,938

 
2

 
1,654

 

 
12,594

Net income
(9,568
)
 
37,293

 
1,986

 

 
29,711

Net income attributable to redeemable noncontrolling interest

 

 
1,188

 

 
1,188

Net income attributable to EZCORP, Inc.
$
(9,568
)
 
$
37,293

 
$
798

 
$

 
$
28,523


 
Three Months Ended June 30, 2011
 
(Unaudited)
 
(In thousands)
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
Sales
$

 
$
104,342

 
$
11,003

 
$

 
$
115,345

Pawn service charges

 
43,846

 
4,519

 

 
48,365

Consumer loan fees

 
36,390

 
2,480

 

 
38,870

Other revenues
14,121

 
327

 
245

 
(14,121
)
 
572

Total revenues
14,121

 
184,905

 
18,247

 
(14,121
)
 
203,152

Cost of goods sold

 
61,677

 
7,451

 

 
69,128

Consumer loan bad debt

 
10,311

 
716

 

 
11,027

Net revenues
14,121

 
112,917

 
10,080

 
(14,121
)
 
122,997

Operating expenses:
 
 
 
 
 
 
 
 
 
Operations

 
58,869

 
7,884

 

 
66,753

Administrative

 
13,109

 
1,270

 

 
14,379

Depreciation

 
3,641

 
817

 

 
4,458

Amortization

 
93

 
128

 

 
221

Loss on sale or disposal of assets

 
157

 
12

 

 
169

Total operating expenses

 
75,869

 
10,111

 

 
85,980

Operating income
14,121

 
37,048

 
(31
)
 
(14,121
)
 
37,017

Interest income
5,008

 
(65
)
 
(1
)
 
(4,963
)
 
(21
)
Interest expense
(7,108
)
 
2,668

 
63

 
4,963

 
586

Equity in net income of unconsolidated affiliates
(2,365
)
 
(1,734
)
 

 

 
(4,099
)
Other

 
(107
)
 
4

 

 
(103
)
Income before income taxes
18,586

 
36,286

 
(97
)
 
(14,121
)
 
40,654

Income tax expense
13,877

 
14,127

 
244

 
(14,121
)
 
14,127

Net income
4,709

 
22,159

 
(341
)
 

 
26,527

Net income attributable to redeemable noncontrolling interest

 

 

 

 

Net income attributable to EZCORP, Inc.
$
4,709

 
$
22,159

 
$
(341
)
 
$

 
$
26,527


 
Nine Months Ended June 30, 2012
 
(Unaudited)
 
(In thousands)
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
Sales
$

 
$
364,326

 
$
45,075

 
$

 
$
409,401

Pawn service charges

 
154,854

 
17,545

 

 
172,399

Consumer loan fees

 
118,821

 
30,090

 

 
148,911

Other revenues
20,139

 
3,841

 
1,628

 
(22,204
)
 
3,404

Total revenues
20,139

 
641,842

 
94,338

 
(22,204
)
 
734,115

Cost of goods sold

 
217,709

 
26,754

 

 
244,463

Consumer loan bad debt

 
24,211

 
4,531

 

 
28,742

Net revenues
20,139

 
399,922

 
63,053

 
(22,204
)
 
460,910

Operating expenses:
 
 
 
 
 
 
 
 
 
Operations

 
192,880

 
34,599

 

 
227,479

Administrative

 
51,021

 
14,805

 
(2,065
)
 
63,761

Depreciation

 
13,027

 
3,778

 

 
16,805

Amortization

 
345

 
2,741

 

 
3,086

(Gain) loss on sale or disposal of assets

 
(129
)
 
267

 

 
138

Total operating expenses

 
257,144

 
56,190

 
(2,065
)
 
311,269

Operating income
20,139

 
142,778

 
6,863

 
(20,139
)
 
149,641

Interest income
(3,525
)
 
(672
)
 
(274
)
 
3,985

 
(486
)
Interest expense
2,133

 
3,542

 
2,490

 
(3,985
)
 
4,180

Equity in net income of unconsolidated affiliates
(6,725
)
 
(6,210
)
 

 

 
(12,935
)
Other

 
166

 
(323
)
 

 
(157
)
Income before income taxes
28,256

 
145,952

 
4,970

 
(20,139
)
 
159,039

Income tax expense
48,662

 
20,141

 
3,939

 
(20,139
)
 
52,603

Net income
(20,406
)
 
125,811

 
1,031

 

 
106,436

Net income attributable to redeemable noncontrolling interest

 

 
1,300

 

 
1,300

Net income attributable to EZCORP, Inc.
$
(20,406
)
 
$
125,811

 
$
(269
)
 
$

 
$
105,136


 
Nine Months Ended June 30, 2011
 
(Unaudited)
 
(In thousands)
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
Sales
$

 
$
334,209

 
$
29,449

 
$

 
$
363,658

Pawn service charges

 
133,355

 
11,589

 

 
144,944

Consumer loan fees

 
119,600

 
6,052

 

 
125,652

Other revenues
46,658

 
681

 
297

 
(46,658
)
 
978

Total revenues
46,658

 
587,845

 
47,387

 
(46,658
)
 
635,232

Cost of goods sold

 
199,625

 
19,633

 

 
219,258

Consumer loan bad debt

 
25,875

 
1,920

 

 
27,795

Net revenues
46,658

 
362,345

 
25,834

 
(46,658
)
 
388,179

Operating expenses:
 
 
 
 
 
 
 
 
 
Operations

 
176,145

 
21,157

 

 
197,302

Administrative

 
52,827

 
3,423

 

 
56,250

Depreciation

 
10,462

 
2,208

 

 
12,670

Amortization

 
320

 
334

 

 
654

(Gain) loss on sale or disposal of assets

 
(132
)
 
130

 

 
(2
)
Total operating expenses

 
239,622

 
27,252

 

 
266,874

Operating income
46,658

 
122,723

 
(1,418
)
 
(46,658
)
 
121,305

Interest income
(15
)
 
(202
)
 
(1
)
 
183

 
(35
)
Interest expense
(6,511
)
 
7,691

 
189

 
(183
)
 
1,186

Equity in net income of unconsolidated affiliates
(6,797
)
 
(5,360
)
 

 

 
(12,157
)
Other

 
(168
)
 
8

 

 
(160
)
Income before income taxes
59,981

 
120,762

 
(1,614
)
 
(46,658
)
 
132,471

Income tax expense
46,108

 
46,677

 
550

 
(46,658
)
 
46,677

Net income
13,873

 
74,085

 
(2,164
)
 

 
85,794

Net income attributable to redeemable noncontrolling interest

 

 

 

 

Net income attributable to EZCORP, Inc.
$
13,873

 
$
74,085

 
$
(2,164
)
 
$

 
$
85,794


Condensed Consolidating Statement of Comprehensive Income
 
Three Months Ended
 
June 30, 2012
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Consolidated
 
(In thousands)
Net income (loss)
$
(9,568
)
 
$
37,293

 
$
1,986

 
$
29,711

Other comprehensive income (loss):
 
 
 
 
 
 
 
Foreign currency translation gain (loss)
1,578

 
1,235

 
(11,326
)
 
(8,513
)
Unrealized holding loss arising during period

 
(108
)
 

 
(108
)
Income tax benefit (provision)
(553
)
 
(395
)
 

 
(948
)
Other comprehensive income (loss), net of tax
1,025

 
732

 
(11,326
)
 
(9,569
)
Comprehensive income (loss)
$
(8,543
)
 
$
38,025

 
$
(9,340
)
 
$
20,142

Attributable to redeemable noncontrolling interest:
 
 
 
 
 
 
 
Net income

 

 
1,188

 
1,188

Foreign currency translation gain (loss)

 

 
(2,789
)
 
(2,789
)
Comprehensive income (loss)

 

 
(1,601
)
 
(1,601
)
Comprehensive income (loss) attributable to EZCORP, Inc.
$
(8,543
)
 
$
38,025

 
$
(7,739
)
 
$
21,743

 
 
Three Months Ended
 
June 30, 2011
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Consolidated
 
(In thousands)
Net income (loss)
$
4,709

 
$
22,159

 
$
(341
)
 
$
26,527

Other comprehensive income (loss):
 
 
 
 
 
 
 
Foreign currency translation gain (loss)
1,045

 
1,063

 
337

 
2,445

Unrealized holding loss arising during period

 
748

 

 
748

Income tax provision
(366
)
 
(634
)
 

 
(1,000
)
Other comprehensive income (loss), net of tax
679

 
1,177

 
337

 
2,193

Comprehensive income (loss)
$
5,388

 
$
23,336

 
$
(4
)
 
$
28,720

Attributable to redeemable noncontrolling interest:
 
 
 
 
 
 
 
Net income

 

 

 

Foreign currency translation gain (loss)

 

 

 

Comprehensive income

 

 

 

Comprehensive income (loss) attributable to EZCORP, Inc.
$
5,388

 
$
23,336

 
$
(4
)
 
$
28,720


 
Nine Months Ended
 
June 30, 2012
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Consolidated
 
(In thousands)
Net income (loss)
$
(20,406
)
 
$
125,811

 
$
1,031

 
$
106,436

Other comprehensive income (loss):
 
 
 
 
 
 
 
Foreign currency translation adjustments
(3,551
)
 
(102
)
 
(7,234
)
 
(10,887
)
Unrealized holding loss arising during period

 
(846
)
 

 
(846
)
Income tax benefit
1,242

 
321

 

 
1,563

Other comprehensive income (loss), net of tax
(2,309
)
 
(627
)
 
(7,234
)
 
(10,170
)
Comprehensive income (loss)
$
(22,715
)
 
$
125,184

 
$
(6,203
)
 
$
96,266

Attributable to redeemable noncontrolling interest:
 
 
 
 
 
 
 
Net income

 

 
1,300

 
1,300

Foreign currency translation adjustments

 

 
(2,293
)
 
(2,293
)
Comprehensive income

 

 
(993
)
 
(993
)
Comprehensive income (loss) attributable to EZCORP, Inc.
$
(22,715
)
 
$
125,184

 
$
(5,210
)
 
$
97,259

 
 
Nine Months Ended
 
June 30, 2011
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Consolidated
 
(In thousands)
Net Income (loss)
$
13,873

 
$
74,085

 
$
(2,164
)
 
$
85,794

Other comprehensive income (loss):
 
 
 
 
 
 
 
Foreign currency translation adjustments
11,354

 
1,736

 
2,243

 
15,333

Unrealized holding gains arising during period

 
986

 

 
986

Income tax provision
(3,974
)
 
(953
)
 

 
(4,927
)
Other comprehensive income, net of tax
7,380

 
1,769

 
2,243

 
11,392

Comprehensive income
$
21,253

 
$
75,854

 
$
79

 
$
97,186

Attributable to redeemable noncontrolling interest:
 
 
 
 
 
 
 
Net income

 

 

 

Foreign currency translation adjustments

 

 

 

Comprehensive income

 

 

 

Comprehensive income attributable to EZCORP, Inc.
$
21,253

 
$
75,854

 
$
79

 
$
97,186



Condensed Consolidating Statement of Cash Flows
 
Nine Months Ended June 30, 2012
 
(In thousands)
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Consolidated
Operating Activities:
 
 
 
 
 
 
 
Net income (loss)
$
(20,406
)
 
$
125,811

 
$
1,031

 
$
106,436

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization

 
13,372

 
6,519

 
19,891

Consumer loan loss provisions

 
7,609

 
4,527

 
12,136

Deferred income taxes
563

 
(379
)
 
(828
)
 
(644
)
Net (gain) loss on sale or disposal of assets

 
(129
)
 
267

 
138

Stock compensation

 
5,191

 

 
5,191

Income from investments in unconsolidated affiliates
(6,725
)
 
(6,210
)
 

 
(12,935
)
Changes in operating assets and liabilities, net of business acquisitions:
 
 
 
 
 
 
 
Service charges and fees receivable, net

 
2,651

 
(1,501
)
 
1,150

Inventory, net

 
761

 
(1,635
)
 
(874
)
Prepaid expenses, other current assets, and other assets, net
(13
)
 
(11,377
)
 
6,545

 
(4,845
)
Accounts payable and accrued expenses
(65,383
)
 
(48,709
)
 
101,992

 
(12,100
)
Customer layaway deposits

 
(582
)
 
400

 
(182
)
Deferred gains and other long-term liabilities

 
650

 
72

 
722

Excess tax benefit from stock compensation
(1,582
)
 

 

 
(1,582
)
Income taxes receivable/payable
(6,249
)
 
(3,102
)
 
981

 
(8,370
)
Net cash provided by (used in) operating activities
$
(99,795
)
 
$
85,557

 
$
118,370

 
$
104,132

Investing Activities:
 
 
 
 
 
 
 
Loans made

 
(461,023
)
 
(110,660
)
 
(571,683
)
Loans repaid

 
304,028

 
78,826

 
382,854

Recovery of pawn loan principal through sale of forfeited collateral

 
159,913

 
19,768

 
179,681

Additions to property and equipment

 
(21,427
)
 
(11,766
)
 
(33,193
)
Acquisitions, net of cash acquired

 
(62,504
)
 
(62,745
)
 
(125,249
)
Dividends from unconsolidated affiliates
2,222

 
3,338

 

 
5,560

Net cash provided by (used in) investing activities
$
2,222

 
$
(77,675
)
 
$
(86,577
)
 
$
(162,030
)
Financing Activities:
 
 
 
 
 
 
 
Proceeds from exercise of stock options
647

 

 

 
647

Excess tax benefit from stock compensation
1,582

 

 

 
1,582

Taxes paid related to net share settlement of equity awards
(1,153
)
 

 

 
(1,153
)
Change in restricted cash

 

 
(1,085
)
 
(1,085
)
Proceeds from revolving line of credit
590,700

 

 
4,109

 
594,809

Payments on revolving line of credit
(493,500
)
 

 
(9,075
)
 
(502,575
)
Proceeds from bank borrowings

 

 
343

 
343

Payments on bank borrowings and capital lease obligations

 
(68
)
 
(8,096
)
 
(8,164
)
Net cash provided by (used in) financing activities
$
98,276

 
$
(68
)
 
$
(13,804
)
 
$
84,404

Effect of exchange rate changes on cash and cash equivalents

 

 
299

 
299

Net increase in cash and cash equivalents
703

 
7,814

 
18,288

 
26,805

Cash and cash equivalents at beginning of period

 
20,860

 
3,109

 
23,969

Cash and cash equivalents at end of period
$
703

 
$
28,674

 
$
21,397

 
$
50,774


 
Nine Months Ended June 30, 2011
 
(In thousands)
 
Parent
 
Subsidiary
Guarantors
 
Other
Subsidiaries
 
Consolidated
Operating Activities:
 
 
 
 
 
 
 
Net income
$
13,873

 
$
74,085

 
$
(2,164
)
 
85,794

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization

 
10,782

 
2,542

 
13,324

Consumer loan loss provisions

 
9,296

 
1,959

 
11,255

Deferred income taxes
8,341

 
241

 
(11
)
 
8,571

Net (gain) loss on sale or disposal of assets

 
(132
)
 
130

 
(2
)
Stock compensation

 
11,536

 

 
11,536

Income from investments in unconsolidated affiliates
(6,797
)
 
(5,360
)
 

 
(12,157
)
Changes in operating assets and liabilities, net of business acquisitions:
 
 
 
 
 
 
 
Service charges and fees receivable, net

 
(545
)
 
(439
)
 
(984
)
Inventory, net

 
(292
)
 
(914
)
 
(1,206
)
Prepaid expenses, other current assets, and other assets, net
(2,115
)
 
713

 
(3,443
)
 
(4,845
)
Accounts payable and accrued expenses
(12,558
)
 
(4,157
)
 
19,783

 
3,068

Customer layaway deposits

 
(404
)
 
242

 
(162
)
Deferred gains and other long-term liabilities
(446
)
 
107

 
64

 
(275
)
Excess tax benefit from stock compensation
(3,166
)
 

 

 
(3,166
)
Income taxes receivable/payable
1,100

 
(3,195
)
 
(1,358
)
 
(3,453
)
Net cash provided by (used in) operating activities
$
(1,768
)
 
$
92,675

 
$
16,391

 
$
107,298

Investing Activities:
 
 
 
 
 
 
 
Loans made

 
(397,416
)
 
(68,721
)
 
(466,137
)
Loans repaid

 
251,111

 
45,905

 
297,016

Recovery of pawn loan principal through sale of forfeited collateral

 
134,668

 
15,286

 
149,954

Additions to property and equipment

 
(17,457
)
 
(6,867
)
 
(24,324
)
Acquisitions, net of cash acquired

 
(64,823
)
 

 
(64,823
)
Dividends from unconsolidated affiliates
4,116

 
3,158

 

 
7,274

Net cash provided by (used in) investing activities
$
4,116

 
$
(90,759
)
 
$
(14,397
)
 
$
(101,040
)
Financing Activities:
 
 
 
 
 
 
 
Proceeds from exercise of stock options
395

 

 

 
395

Excess tax benefit from stock compensation
3,166

 

 

 
3,166

Debt issuance cost

 
(2,397
)
 

 
(2,397
)
Taxes paid related to net share settlement of equity awards
(7,409
)
 

 

 
(7,409
)
Proceeds on revolving line of credit
70,000

 

 

 
70,000

Payments on revolving line of credit
(43,500
)
 

 

 
(43,500
)
Payments on bank borrowings
(25,000
)
 
(4
)
 

 
(25,004
)
Net cash used in financing activities
$
(2,348
)
 
$
(2,401
)
 
$

 
$
(4,749
)
Effect of exchange rate changes on cash and cash equivalents

 

 
129

 
129

Net (decrease) increase in cash and cash equivalents

 
(485
)
 
2,123

 
1,638

Cash and cash equivalents at beginning of period

 
23,862

 
1,992

 
25,854

Cash and cash equivalents at end of period
$

 
$
23,377

 
$
4,115

 
$
27,492