EX-99.1 2 d782001dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

LOGO

Regional Management Corp. Announces Second Quarter 2019 Results

-    Net income of $8.4 million and diluted earnings per share of $0.70    -

-    17th consecutive quarter of year-over-year double-digit total finance receivables growth    -

-    12th consecutive quarter of year-over-year double-digit revenue growth    -

Greenville, South Carolina – July 31, 2019 – Regional Management Corp. (NYSE: RM) (the “Company”), a diversified consumer finance company, today announced results for the second quarter ended June 30, 2019.

Second Quarter 2019 Highlights

 

   

Net income for the second quarter of 2019 was $8.4 million, a 1.3% reduction from the prior-year period. Diluted earnings per share for the second quarter of 2019 was $0.70, comparable with the prior-year period.

 

   

Total finance receivables as of June 30, 2019 were $973.4 million, an increase of 14.9%, or $126.2 million, from the prior-year period.

 

   

17th consecutive quarter of year-over-year double-digit finance receivables growth.

 

   

Total core small and large loan finance receivables increased $153.2 million, or 19.7%, compared to the prior-year period.

 

   

Large loan finance receivables of $498.8 million increased $106.7 million, or 27.2%, from the prior-year period and represented 51.2% of the total loan portfolio. Small loan finance receivables as of June 30, 2019 were $431.2 million, an increase of 12.1% over the prior-year period.

 

   

Total revenue for the second quarter of 2019 was $84.3 million, an $11.9 million, or 16.4%, increase from the prior-year period.

 

   

12th consecutive quarter of year-over-year double-digit revenue growth.

 

   

Interest and fee income increased 13.7%, driven by a 14.9% increase in finance receivables compared to the prior-year period.

 

1


   

Insurance income, net increased $2.2 million, driven by an increase in premium revenue and a decrease in non-file insurance claims expense (due to the previously disclosed change in business practice to lower the utilization of non-file insurance).

 

   

Provision for credit losses for the second quarter of 2019 was $25.7 million, an increase of $5.5 million, or 27.3%, from the prior-year period. The increase was primarily due to $5.4 million of higher net credit losses, including $1.4 million related to the change in non-file insurance business practice. This change had no impact on net income.

 

   

Annualized net credit losses as a percentage of average finance receivables were 10.7%, a 120 basis point increase from 9.5% in the prior-year period. Approximately 60 basis points of the increase stemmed from higher late-stage delinquencies at March 31, 2019 compared to March 31, 2018, and the other 60 basis points of the increase was due to incremental non-file insurance claims shifting from insurance income, net to credit losses as compared to the prior-year period. The second quarters of 2019 and 2018 included 60 and 50 basis points of hurricane-related credit losses, respectively.

 

   

30+ day contractual delinquencies as of June 30, 2019 were 6.4%, compared to 6.3% as of June 30, 2018.

 

   

During the second quarter of 2019, the Company repurchased 285,204 shares of its common stock at a weighted-average price of $25.02 per share under the Company’s $25.0 million share repurchase program. As of July 30, 2019, the Company had repurchased 489,428 shares of its common stock under the program at a weighted-average price of $25.54 per share, and there remained $12.5 million available for repurchases under the program.

“We were pleased to complete another strong quarter of performance, including consistent, year-over-year double-digit revenue growth and record sequential finance receivable growth of $61 million,” said Peter R. Knitzer, President and Chief Executive Officer of Regional Management. “We continue to execute very well on our hybrid growth strategy of increasing receivables in existing branches while achieving strong growth from our de novo branches. We also made progress toward becoming a true omni-channel provider for our customers, having launched our new customer-facing website this week.”

“Additionally, our custom credit scorecards are performing very well and, as of June 30th, over 50% of our loan portfolio has been underwritten by these advanced capabilities. We expect to reap the benefits of these advanced tools on our credit performance by the end of 2019 and throughout 2020 and beyond,” added Mr. Knitzer. “We also kept our overall expenses as a percentage of average receivables consistent from the prior year, as we remain focused on controlling expenses. Overall, given our strong second quarter performance, we continue to expect to return to year-over-year double-digit net income growth in the second half of 2019.”

Second Quarter 2019 Results

Finance receivables outstanding at June 30, 2019 were $973.4 million, a 14.9% increase from $847.2 million in the prior-year period. The finance receivables increase was driven by double-digit growth in both the core small and large loan portfolios.

 

2


For the second quarter ended June 30, 2019, the Company reported total revenue of $84.3 million, a 16.4% increase from $72.4 million in the prior-year period. Interest and fee income for the second quarter of 2019 was $76.0 million, a 13.7% increase from $66.8 million in the prior-year period, related to continued consistent growth in the small and large loan portfolios.

The provision for credit losses in the second quarter of 2019 was $25.7 million, a $5.5 million, or 27.3%, increase compared to $20.2 million in the prior-year period. The increase was primarily due to $5.4 million of higher net credit losses, including $1.4 million related to the change in business practice to lower the utilization of non-file insurance.

Net credit losses were $24.9 million in the second quarter of 2019, an increase of $5.4 million over the prior-year period. Annualized net credit losses as a percentage of average finance receivables in the second quarter of 2019 were 10.7%, a 120 basis point increase from 9.5% in the prior-year period. Approximately 60 basis points of the increase stemmed from higher late-stage delinquencies at March 31, 2019 compared to March 31, 2018, and the other 60 basis points of the increase was due to incremental non-file insurance claims shifting from insurance income, net to credit losses as compared to the prior-year period. The second quarters of 2019 and 2018 also included 60 and 50 basis points of hurricane-related credit losses, respectively.

General and administrative expenses for the second quarter of 2019 were $37.7 million, an increase of $4.5 million, or 13.6%, from the prior-year period. Annualized general and administrative expenses as a percentage of average finance receivables were 16.2%, comparable with the prior-year period. General and administrative expenses for the second quarter of 2019 included $1.3 million of incremental costs related to 16 net new branches that opened since the prior-year period. The second quarter of 2019 also included $2.3 million of incremental costs for our existing branches to support ongoing loan portfolio growth.

Interest expense was $9.8 million in the second quarter of 2019, compared to $7.9 million in the prior-year period. The increase in interest expense was due to higher cost of funding due to federal funds rate increases and larger long-term debt amounts outstanding from the ongoing growth in finance receivables. In addition, the Company had larger unused lines of credit and incremental debt issuance costs associated with the 2018 asset-backed securitization transactions.

Net income for the second quarter of 2019 was $8.4 million, a slight decrease from $8.5 million in the prior-year period. Diluted earnings per share for the second quarter of 2019 was $0.70, comparable with the prior-year period.

2019 De Novo Outlook

As of June 30, 2019, the Company’s branch network consisted of 356 locations. The Company opened 22 de novo branches since the end of the second quarter of 2018 and expects to open an additional 15 branches by the end of the year.

 

3


Liquidity and Capital Resources

As of June 30, 2019, the Company had finance receivables of $973.4 million and outstanding long-term debt of $689.3 million, consisting of:

 

   

$345.6 million on its $638.0 million senior revolving credit facility,

 

   

$12.3 million on its amortizing loan,

 

   

$50.9 million on its $125.0 million revolving warehouse credit facility, and

 

   

$280.6 million through its asset-backed securitizations.

The Company had a funded debt-to-equity ratio of 2.4 to 1.0 and a shareholder equity ratio of 28.4% as of June 30, 2019.

Conference Call Information

Regional Management Corp. will host a conference call and webcast today at 5:00 PM ET to discuss these results.

The dial-in number for the conference call is (800) 319-4610 (toll-free) or (631) 891-4304 (direct). Please dial the number 10 minutes prior to the scheduled start time.

*** A supplemental slide presentation will be made available on Regional Management’s website prior to the earnings call at www.RegionalManagement.com. ***

In addition, a live webcast of the conference call will be available on Regional Management’s website at www.RegionalManagement.com.

A replay will be available following the end of the call through Wednesday, August 7, 2019, by telephone at (844) 512-2921 (toll-free) or (412) 317-6671 (international), passcode 10007210. A webcast replay of the call will be available at www.RegionalManagement.com for one year following the call.

Forward-Looking Statements

This press release may contain various “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, which represent Regional Management Corp.’s expectations or beliefs concerning future events. Words such as “may,” “will,” “should,” “likely,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “outlook,” and similar expressions may be used to identify these forward-looking statements. Such forward-looking statements are about matters that are inherently subject to risks and uncertainties, many of which are outside of the control of Regional Management. Factors that could cause actual results or performance to differ from the expectations expressed or implied in such forward-looking statements include, but are not limited to, the following: changes in general economic conditions, including levels of unemployment and bankruptcies; risks associated with Regional Management’s transition to a new loan origination and servicing software system; risks related to opening new branches, including the ability or inability to open new branches as planned; risks inherent in making loans, including credit risk, repayment risk, and value of collateral, which risks may

 

4


increase in light of adverse or recessionary economic conditions; risks associated with the implementation of new underwriting models and processes, including as to the effectiveness of new custom scorecards; risks relating to Regional Management’s asset-backed securitization transactions; changes in interest rates; the risk that Regional Management’s existing sources of liquidity become insufficient to satisfy its needs or that its access to these sources becomes unexpectedly restricted; changes in federal, state, or local laws, regulations, or regulatory policies and practices, and risks associated with the manner in which laws and regulations are interpreted, implemented, and enforced; the impact of changes in tax laws, guidance, and interpretations, including related to certain provisions of the Tax Cuts and Jobs Act; the timing and amount of revenues that may be recognized by Regional Management; changes in current revenue and expense trends (including trends affecting delinquencies and credit losses); changes in Regional Management’s markets and general changes in the economy (particularly in the markets served by Regional Management); changes in the competitive environment in which Regional Management operates or a decrease in the demand for its products; the impact of a prolonged shutdown of the federal government; risks related to acquisitions; changes in operating and administrative expenses; and the departure, transition, or replacement of key personnel. Such factors and others are discussed in greater detail in Regional Management’s filings with the Securities and Exchange Commission. Regional Management will not update the information contained in this press release beyond the publication date, except to the extent required by law, and is not responsible for changes made to this document by wire services or Internet services.

About Regional Management Corp.

Regional Management Corp. (NYSE: RM) is a diversified consumer finance company that provides attractive, easy-to-understand installment loan products primarily to customers with limited access to consumer credit from banks, thrifts, credit card companies, and other lenders. Regional Management operates under the name “Regional Finance” in 356 branch locations across 11 states in the Southeastern, Southwestern, Mid-Atlantic, and Midwestern United States. Most of its loan products are secured, and each is structured on a fixed rate, fixed term basis with fully amortizing equal monthly installment payments, repayable at any time without penalty. Regional Management sources loans through its multiple channel platform, which includes branches, centrally-managed direct mail campaigns, digital partners, retailers, and its consumer website. For more information, please visit www.RegionalManagement.com.

Contact:

Investor Relations

Garrett Edson, (203) 682-8331

 

5


Regional Management Corp. and Subsidiaries

Consolidated Statements of Income

(Unaudited)

(in thousands, except per share amounts)

 

                 Better (Worse)                 Better (Worse)  
     2Q 19     2Q 18     $     %     YTD 19     YTD 18     $     %  

Revenue

                

Interest and fee income

   $ 75,974     $ 66,829     $ 9,145       13.7   $ 150,296     $ 132,980     $ 17,316       13.0

Insurance income, net

     5,066       2,882       2,184       75.8     9,179       6,271       2,908       46.4

Other income

     3,234       2,705       529       19.6     6,547       5,790       757       13.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     84,274       72,416       11,858       16.4     166,022       145,041       20,981       14.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

                

Provision for credit losses

     25,714       20,203       (5,511     (27.3 )%      49,057       39,718       (9,339     (23.5 )% 

Personnel

     22,511       19,390       (3,121     (16.1 )%      44,904       40,618       (4,286     (10.6 )% 

Occupancy

     6,210       5,478       (732     (13.4 )%      12,375       11,096       (1,279     (11.5 )% 

Marketing

     2,261       2,258       (3     (0.1 )%      3,912       3,711       (201     (5.4 )% 

Other

     6,761       6,089       (672     (11.0 )%      14,735       12,382       (2,353     (19.0 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total general and administrative

     37,743       33,215       (4,528     (13.6 )%      75,926       67,807       (8,119     (12.0 )% 

Interest expense

     9,771       7,915       (1,856     (23.4 )%      19,492       15,092       (4,400     (29.2 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     11,046       11,083       (37     (0.3 )%      21,547       22,424       (877     (3.9 )% 

Income taxes

     2,677       2,601       (76     (2.9 )%      5,070       5,298       228       4.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 8,369     $ 8,482     $ (113     (1.3 )%    $ 16,477     $ 17,126     $ (649     (3.8 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

                

Basic

   $ 0.71     $ 0.73     $ (0.02     (2.7 )%    $ 1.41     $ 1.47     $ (0.06     (4.1 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.70     $ 0.70     $ —       0.0   $ 1.37     $ 1.42     $ (0.05     (3.5 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares outstanding:

                

Basic

     11,706       11,658       (48     (0.4 )%      11,709       11,638       (71     (0.6 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     12,022       12,138       116       1.0     12,049       12,084       35       0.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average assets (annualized)

     3.4     4.0         3.4     4.1    
  

 

 

   

 

 

       

 

 

   

 

 

     

Return on average equity (annualized)

     11.5     13.4         11.5     13.8    
  

 

 

   

 

 

       

 

 

   

 

 

     

 

6


Regional Management Corp. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

(in thousands, except par value amounts)

 

                 Increase (Decrease)  
     2Q 19     2Q 18     $     %  

Assets

        

Cash

   $ 694     $ 2,799     $ (2,105     (75.2 )% 

Gross finance receivables

     1,300,043       1,121,711       178,332       15.9

Unearned finance charges and insurance premiums

     (326,609     (274,473     (52,136     (19.0 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Finance receivables

     973,434       847,238       126,196       14.9

Allowance for credit losses

     (57,200     (48,450     (8,750     (18.1 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net finance receivables

     916,234       798,788       117,446       14.7

Restricted cash

     41,803       26,356       15,447       58.6

Lease assets

     25,575       —         25,575       100.0

Property and equipment

     14,132       12,072       2,060       17.1

Intangible assets

     9,953       10,785       (832     (7.7 )% 

Deferred tax asset

     437       —         437       100.0

Other assets

     10,488       17,420       (6,932     (39.8 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 1,019,316     $ 868,220     $ 151,096       17.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

        

Liabilities:

        

Long-term debt

   $ 689,310     $ 595,765     $ 93,545       15.7

Unamortized debt issuance costs

     (7,357     (7,437     80       1.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Net long-term debt

     681,953       588,328       93,625       15.9

Lease liabilities

     27,454       —         27,454       100.0

Accounts payable and accrued expenses

     19,690       17,526       2,164       12.3

Deferred tax liability

     —         3,832       (3,832     (100.0 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     729,097       609,686       119,411       19.6

Stockholders’ equity:

        

Preferred stock ($0.10 par value, 100,000 shares authorized, no shares issued or outstanding)

     —         —         —         —    

Common stock ($0.10 par value, 1,000,000 shares authorized, 13,494 shares issued and 11,663 shares outstanding at June 30, 2019 and 13,334 shares issued and 11,788 shares outstanding at June 30, 2018)

     1,349       1,333       16       1.2

Additional paid-in-capital

     100,486       96,369       4,117       4.3

Retained earnings

     220,574       185,878       34,696       18.7

Treasury stock (1,831 shares at June 30, 2019 and 1,546 shares at June 30, 2018)

     (32,190     (25,046     (7,144     (28.5 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     290,219       258,534       31,685       12.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,019,316     $ 868,220     $ 151,096       17.4
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7


Regional Management Corp. and Subsidiaries

Selected Financial Data

(Unaudited)

(in thousands, except per share amounts)

 

     Finance Receivables by Product  
     2Q 19      1Q 19      QoQ $
Inc (Dec)
    QoQ %
Inc (Dec)
    2Q 18      YoY $
Inc (Dec)
    YoY %
Inc (Dec)
 

Small loans

   $ 431,214      $ 421,712      $ 9,502       2.3   $ 384,690      $ 46,524       12.1

Large loans

     498,757        440,707        58,050       13.2     392,101        106,656       27.2
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total core loans

     929,971        862,419        67,552       7.8     776,791        153,180       19.7

Automobile loans

     15,686        20,511        (4,825     (23.5 )%      39,414        (23,728     (60.2 )% 

Retail loans

     27,777        29,320        (1,543     (5.3 )%      31,033        (3,256     (10.5 )% 
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total finance receivables

   $ 973,434      $ 912,250      $ 61,184       6.7   $ 847,238      $ 126,196       14.9
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Number of branches at period end

     356        360        (4     (1.1 )%      340        16       4.7

Average finance receivables per branch

   $ 2,734      $ 2,534      $ 200       7.9   $ 2,492      $ 242       9.7
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

     Averages and Yields  
     2Q 19     1Q 19     2Q 18  
     Average Finance
Receivables
     Average Yield
(Annualized)
    Average Finance
Receivables
     Average Yield
(Annualized)
    Average Finance
Receivables
     Average Yield
(Annualized)
 

Small loans

   $ 419,349        38.6   $ 434,195        38.2   $ 366,647        40.1

Large loans

     468,305        28.6     437,475        28.0     375,836        28.6

Automobile loans

     17,933        14.6     23,226        14.8     43,980        16.0

Retail loans

     28,786        18.8     30,052        18.6     31,530        18.8
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total interest and fee yield

   $ 934,373        32.5   $ 924,948        32.1   $ 817,993        32.7
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total revenue yield

   $ 934,373        36.1   $ 924,948        35.4   $ 817,993        35.4
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

     Components of Increase in Interest and Fee Income
2Q 19 Compared to 2Q 18
Increase (Decrease)
 
     Volume      Rate      Volume & Rate      Net  

Small loans

   $ 5,279      $ (1,363    $ (196    $ 3,720  

Large loans

     6,609        38        9        6,656  

Automobile loans

     (1,042      (153      91        (1,104

Retail loans

     (129      2        —          (127

Product mix

     (1,209      1,158        51        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total increase in interest and fee income

   $ 9,508      $ (318    $ (45    $ 9,145  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

8


     Net Loans Originated (1) (2)  
     2Q 19      1Q 19      QoQ $
Inc (Dec)
    QoQ %
Inc (Dec)
    2Q 18      YoY $
Inc (Dec)
    YoY %
Inc (Dec)
 

Small loans

   $ 174,440      $ 129,245      $ 45,195       35.0   $ 165,023      $ 9,417       5.7

Large loans

     169,373        84,068        85,305       101.5     109,186        60,187       55.1

Retail loans

     5,179        6,197        (1,018     (16.4 )%      6,713        (1,534     (22.9 )% 
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total net loans originated

   $ 348,992      $ 219,510      $ 129,482       59.0   $ 280,922      $ 68,070       24.2
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(1)

Represents the balance of loan origination and refinancing net of unearned finance charges.

(2)

The Company ceased originating automobile loans in November 2017.

 

     Other Key Metrics  
     2Q 19     1Q 19     2Q 18  

Net credit losses (1) (2)

   $ 24,915     $ 25,243     $ 19,503  

Percentage of average finance receivables (annualized)

     10.7     10.9     9.5

Provision for credit losses (3)

   $ 25,714     $ 23,343     $ 20,203  

Percentage of average finance receivables (annualized)

     11.0     10.1     9.9

Percentage of total revenue

     30.5     28.6     27.9

General and administrative expenses

   $ 37,743     $ 38,183     $ 33,215  

Percentage of average finance receivables (annualized)

     16.2     16.5     16.2

Percentage of total revenue

     44.8     46.7     45.9

Same store results:

      

Finance receivables at period-end

   $ 956,277     $ 902,090     $ 839,741  

Finance receivable growth rate

     12.9     12.1     15.6

Number of branches in calculation

     333       337       334  

 

(1)

Includes hurricane-related net credit losses of $1,429, $896, and $1,073 for 2Q 19, 1Q 19, and 2Q 18, respectively.

(2)

Includes net credit losses related to lower utilization of non-file insurance of $1,779, $1,634, and $344 for 2Q 19, 1Q 19, and 2Q 18, respectively.

(3)

Includes hurricane-related provision for credit losses of $(571), $(704), and $(677) for 2Q 19, 1Q 19, and 2Q 18, respectively.

 

9


     Contractual Delinquency by Aging  
     2Q 19     1Q 19     2Q 18  

Allowance for credit losses (1)

   $ 57,200        5.9   $ 56,400        6.2   $ 48,450        5.7

Current

     805,215        82.7     762,748        83.6     704,770        83.1

1 to 29 days past due

     106,017        10.9     85,942        9.4     89,510        10.6
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Delinquent accounts:

               

30 to 59 days

     22,082        2.3     18,066        2.0     18,886        2.3

60 to 89 days

     13,961        1.4     13,850        1.5     12,103        1.4

90 to 119 days

     9,962        1.1     11,745        1.3     8,373        1.0

120 to 149 days

     8,089        0.8     9,902        1.1     6,857        0.8

150 to 179 days

     8,108        0.8     9,997        1.1     6,739        0.8
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total contractual delinquency (2)

   $ 62,202        6.4   $ 63,560        7.0   $ 52,958        6.3
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total finance receivables

   $ 973,434        100.0   $ 912,250        100.0   $ 847,238        100.0
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

1 day and over past due

   $ 168,219        17.3   $ 149,502        16.4   $ 142,468        16.9
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
     Contractual Delinquency by Product  
     2Q 19     1Q 19     2Q 18  

Small loans

   $ 33,276        7.7   $ 34,990        8.3   $ 28,347        7.4

Large loans

     25,447        5.1     24,893        5.6     19,600        5.0

Automobile loans

     1,294        8.2     1,534        7.5     2,909        7.4

Retail loans

     2,185        7.9     2,143        7.3     2,102        6.8
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total contractual delinquency (2)

   $ 62,202        6.4   $ 63,560        7.0   $ 52,958        6.3
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

(1)

Includes incremental hurricane allowance for credit losses of $2,000 in 1Q 19.

(2)

Includes 0.4% delinquency related to hurricane-affected branches for 1Q 19.

 

10


     Income Statement Quarterly Trend  
     2Q 18      3Q 18      4Q 18      1Q 19      2Q 19      QoQ $
B(W)
    YoY $
B(W)
 

Revenue

                   

Interest and fee income

   $ 66,829      $ 72,128      $ 75,013      $ 74,322      $ 75,974      $ 1,652     $ 9,145  

Insurance income, net

     2,882        2,898        5,624        4,113        5,066        953       2,184  

Other income

     2,705        2,890        3,112        3,313        3,234        (79     529  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total revenue

     72,416        77,916        83,749        81,748        84,274        2,526       11,858  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Expenses

                   

Provision for credit losses

     20,203        23,640        23,698        23,343        25,714        (2,371     (5,511

Personnel

     19,390        21,376        22,074        22,393        22,511        (118     (3,121

Occupancy

     5,478        5,490        5,933        6,165        6,210        (45     (732

Marketing

     2,258        2,132        1,902        1,651        2,261        (610     (3

Other

     6,089        6,863        6,707        7,974        6,761        1,213       (672
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total general and administrative

     33,215        35,861        36,616        38,183        37,743        440       (4,528

Interest expense

     7,915        8,729        9,643        9,721        9,771        (50     (1,856
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Income before income taxes

     11,083        9,686        13,792        10,501        11,046        545       (37

Income taxes

     2,601        2,237        3,022        2,393        2,677        (284     (76
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net income

   $ 8,482      $ 7,449      $ 10,770      $ 8,108      $ 8,369      $ 261     $ (113
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net income per common share:

                   

Basic

   $ 0.73      $ 0.64      $ 0.92      $ 0.69      $ 0.71      $ 0.02     $ (0.02
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Diluted

   $ 0.70      $ 0.61      $ 0.90      $ 0.67      $ 0.70      $ 0.03     $ —  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Weighted-average shares outstanding:

                   

Basic

     11,658        11,672        11,672        11,712        11,706        6       (48
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Diluted

     12,138        12,133        12,010        12,076        12,022        54       116  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net interest margin

   $ 64,501      $ 69,187      $ 74,106      $ 72,027      $ 74,503      $ 2,476     $ 10,002  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net credit margin

   $ 44,298      $ 45,547      $ 50,408      $ 48,684      $ 48,789      $ 105     $ 4,491  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

     Balance Sheet Quarterly Trend  
     2Q 18      3Q 18      4Q 18      1Q 19      2Q 19      QoQ $
Inc (Dec)
     YoY $
Inc (Dec)
 

Total assets

   $ 868,220      $ 893,279      $ 956,395      $ 953,467      $ 1,019,316      $ 65,849      $ 151,096  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Finance receivables

   $ 847,238      $ 888,076      $ 932,243      $ 912,250      $ 973,434      $ 61,184      $ 126,196  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for credit losses

   $ 48,450      $ 55,300      $ 58,300      $ 56,400      $ 57,200      $ 800      $ 8,750  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Long-term debt

   $ 595,765      $ 611,593      $ 660,507      $ 628,786      $ 689,310      $ 60,524      $ 93,545  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Other Key Metrics Quarterly Trend  
     2Q 18     3Q 18     4Q 18     1Q 19     2Q 19     QoQ
Inc (Dec)
    YoY
Inc (Dec)
 

Interest and fee yield (annualized)

     32.7     33.2     32.9     32.1     32.5     0.4     (0.2 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expense ratio (1)

     16.2     16.5     16.1     16.5     16.2     (0.3 )%      0.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

30+ contractual delinquency

     6.3     7.1     7.7     7.0     6.4     (0.6 )%      0.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net credit loss (2)

     9.5     7.7     9.1     10.9     10.7     (0.2 )%      1.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Book value per share

   $ 21.93     $ 22.68     $ 23.70     $ 24.15     $ 24.88     $ 0.73     $ 2.95  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Annualized general and administrative expenses as a percentage of average finance receivables.

(2)

Annualized net credit losses as a percentage of average finance receivables.

 

11


     Finance Receivables by Product  
     2Q 19      1Q 19      QoQ $
Inc (Dec)
    QoQ %
Inc (Dec)
    2Q 18      YoY $
Inc (Dec)
    YoY %
Inc (Dec)
 

Small loans

   $ 431,214      $ 421,712      $ 9,502       2.3   $ 384,690      $ 46,524       12.1

Large loans

     498,757        440,707        58,050       13.2     392,101        106,656       27.2
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total core loans

     929,971        862,419        67,552       7.8     776,791        153,180       19.7

Automobile loans

     15,686        20,511        (4,825     (23.5 )%      39,414        (23,728     (60.2 )% 

Retail loans

     27,777        29,320        (1,543     (5.3 )%      31,033        (3,256     (10.5 )% 
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total finance receivables

   $ 973,434      $ 912,250      $ 61,184       6.7   $ 847,238      $ 126,196       14.9
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Number of branches at period end

     356        360        (4     (1.1 )%      340        16       4.7

Average finance receivables per branch

   $ 2,734      $ 2,534      $ 200       7.9   $ 2,492      $ 242       9.7
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

     Averages and Yields  
     YTD 19     YTD 18  
     Average Finance
Receivables
     Average Yield
(Annualized)
    Average Finance
Receivables
     Average Yield
(Annualized)
 

Small loans

   $ 426,732        38.4   $ 368,570        40.1

Large loans

     452,975        28.3     365,865        28.5

Automobile loans

     20,565        14.8     49,715        15.7

Retail loans

     29,415        18.7     32,091        18.7
  

 

 

    

 

 

   

 

 

    

 

 

 

Total interest and fee yield

   $ 929,687        32.3   $ 816,241        32.6
  

 

 

    

 

 

   

 

 

    

 

 

 

Total revenue yield

   $ 929,687        35.7   $ 816,241        35.5
  

 

 

    

 

 

   

 

 

    

 

 

 

 

     Components of Increase in Interest and Fee Income
YTD 19 Compared to YTD 18
Increase (Decrease)
 
     Volume      Rate      Volume & Rate      Net  

Small loans

   $ 11,663      $ (3,208    $ (506    $ 7,949  

Large loans

     12,422        (342      (82      11,998  

Automobile loans

     (2,288      (235      138        (2,385

Retail loans

     (250      4        —          (246

Product mix

     (3,065      2,757        308        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total increase in interest and fee income

   $ 18,482      $ (1,024    $ (142    $ 17,316  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

12


     Net Loans Originated (1) (2)  
     YTD 19      YTD 18      YTD $
Inc (Dec)
     YTD %
Inc (Dec)
 

Small loans

   $ 303,685      $ 288,779      $ 14,906        5.2

Large loans

     253,441        197,959        55,482        28.0

Retail loans

     11,376        14,015        (2,639      (18.8 )% 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total net loans originated

   $ 568,502      $ 500,753      $ 67,749        13.5
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Represents the balance of loan origination and refinancing net of unearned finance charges.

(2)

The Company ceased originating automobile loans in November 2017.

 

     Other Key Metrics  
     YTD 19     YTD 18  

Net credit losses (1) (2)

   $ 50,157     $ 40,178  

Percentage of average finance receivables (annualized)

     10.8     9.8

Provision for credit losses (3)

   $ 49,057     $ 39,718  

Percentage of average finance receivables (annualized)

     10.6     9.7

Percentage of total revenue

     29.5     27.4

General and administrative expenses

   $ 75,926     $ 67,807  

Percentage of average finance receivables (annualized)

     16.3     16.6

Percentage of total revenue

     45.7     46.8

 

(1)

Includes hurricane-related net credit losses of $2,325 and $1,819 for YTD 19 and YTD 18, respectively.

(2)

Includes net credit losses related to lower utilization of non-file insurance of $3,413 and $949 for YTD 19 and YTD 18, respectively.

(3)

Includes hurricane-related provision for credit losses of $(1,275) and $(981) for YTD 19 and YTD 18, respectively.

 

13