CONDENSED CONSOLIDATING FINANCIAL INFORMATION |
NOTE 15: 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 wholly-owned domestic subsidiaries will fully and unconditionally guarantee on a joint and several basis our payment obligations under such debt securities issued by the parent. In accordance with Rule 3-10(f) of Regulation S-X, the following presents condensed consolidating financial information as of March 31, 2013 and 2012 and for the current and prior three and six month periods then ended and as of September 30, 2012 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 consolidate the groups of entities. Subsequent to the issuance of our consolidated financial statements for the year ended September 30, 2012, we identified certain errors in the presentation of the consolidating financial statements contained in this footnote as of September 30, 2012, March 31, 2012 and for the three and six months ended March 31, 2012. The condensed consolidating financial information presented on the following pages has been corrected for these errors. These adjustments did not have an impact on the consolidated financial statements as of September 30, 2012, March 31, 2012, or for the three and six months ended March 31, 2012.
Condensed Consolidating Balance Sheets | | | | | | | | | | | | | | | | | | | | | | March 31, 2013 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Assets: | | | | | | | | | | Current assets: | | | | | | | | | | Cash and cash equivalents | $ | 703 |
| | $ | 21,521 |
| | $ | 19,219 |
| | $ | — |
| | $ | 41,443 |
| Restricted cash | — |
| | — |
| | 1,204 |
| | — |
| | 1,204 |
| Pawn loans | — |
| | 119,681 |
| | 18,699 |
| | — |
| | 138,380 |
| Consumer loans, net | — |
| | 14,912 |
| | 21,684 |
| | — |
| | 36,596 |
| Pawn service charges receivable, net | — |
| | 22,475 |
| | 2,913 |
| | — |
| | 25,388 |
| Consumer loan fees receivable, net | — |
| | 5,899 |
| | 27,608 |
| | — |
| | 33,507 |
| Inventory, net | — |
| | 93,760 |
| | 22,757 |
| | — |
| | 116,517 |
| Deferred tax asset | 9,484 |
| | 6,232 |
| | — |
| | — |
| | 15,716 |
| Intercompany receivables | 351,557 |
| | 96,938 |
| | — |
| | (448,495 | ) | | — |
| Income tax receivable | 3,028 |
| | 51 |
| | — |
| | — |
| | 3,079 |
| Prepaid expenses and other assets | 4 |
| | 35,823 |
| | 6,594 |
| | — |
| | 42,421 |
| Total current assets | 364,776 |
| | 417,292 |
| | 120,678 |
| | (448,495 | ) | | 454,251 |
| Investments in unconsolidated affiliates | 94,179 |
| | 53,053 |
| | — |
| | — |
| | 147,232 |
| Investments in subsidiaries | 675,350 |
| | 99,942 |
| | — |
| | (775,292 | ) | | — |
| Property and equipment, net | — |
| | 80,143 |
| | 38,836 |
| | — |
| | 118,979 |
| Restricted cash, non-current | — |
| | — |
| | 2,197 |
| | — |
| | 2,197 |
| Goodwill | — |
| | 277,307 |
| | 154,817 |
| | — |
| | 432,124 |
| Intangible assets, net | 1,248 |
| | 34,999 |
| | 25,240 |
| | — |
| | 61,487 |
| Non-current consumer loans, net | — |
| | — |
| | 77,414 |
| | — |
| | 77,414 |
| Other assets, net | — |
| | 8,561 |
| | 12,162 |
| | — |
| | 20,723 |
| Total assets | $ | 1,135,553 |
| | $ | 971,297 |
| | $ | 431,344 |
| | $ | (1,223,787 | ) | | $ | 1,314,407 |
| Liabilities and stockholders’ equity: | | | | | | | | | | Current liabilities: | | | | | | | | | | Current maturities of long-term debt | $ | — |
| | $ | — |
| | $ | 34,912 |
| | $ | — |
| | $ | 34,912 |
| Current capital lease obligations | — |
| | 533 |
| | — |
| | — |
| | 533 |
| Accounts payable and other accrued expenses | 57 |
| | 49,143 |
| | 14,098 |
| | — |
| | 63,298 |
| Other current liabilities | 12,000 |
| | 425 |
| | 23,671 |
| | — |
| | 36,096 |
| Customer layaway deposits | — |
| | 7,107 |
| | 1,084 |
| | — |
| | 8,191 |
| Intercompany payables | 73,327 |
| | 245,909 |
| | 114,672 |
| | (433,908 | ) | | — |
| Total current liabilities | 85,384 |
| | 303,117 |
| | 188,437 |
| | (433,908 | ) | | 143,030 |
| Long-term debt, less current maturities | 74,000 |
| | — |
| | 77,963 |
| | (14,587 | ) | | 137,376 |
| Long-term capital lease obligations | — |
| | 648 |
| | — |
| | — |
| | 648 |
| Deferred tax liability | 8,982 |
| | 1,122 |
| | — |
| | — |
| | 10,104 |
| Deferred gains and other long-term liabilities | 12,000 |
| | 2,233 |
| | 847 |
| | — |
| | 15,080 |
| Total liabilities | 180,366 |
| | 307,120 |
| | 267,247 |
| | (448,495 | ) | | 306,238 |
| Commitments and contingencies | | | | | | | | | | Temporary equity: | | | | | | | | | | Redeemable noncontrolling interest | — |
| | — |
| | 52,982 |
| | — |
| | 52,982 |
| Stockholders’ equity: | | | | | | | | |
| Class A Non-voting Common Stock, par value $.01 per share; | 508 |
| | 12 |
| | — |
| | (12 | ) | | 508 |
| Class B Voting Common Stock, convertible, par value $.01 per share; | 30 |
| | — |
| | 1 |
| | (1 | ) | | 30 |
| Additional paid-in capital | 315,092 |
| | 155,527 |
| | 103,763 |
| | (259,290 | ) | | 315,092 |
| Retained earnings | 630,501 |
| | 509,249 |
| | 6,334 |
| | (515,583 | ) | | 630,501 |
| Accumulated other comprehensive income (loss) | 9,056 |
| | (611 | ) | | 1,017 |
| | (406 | ) | | 9,056 |
| EZCORP, Inc. stockholders' equity | 955,187 |
| | 664,177 |
| | 111,115 |
| | (775,292 | ) | | 955,187 |
| Total liabilities and stockholders’ equity | $ | 1,135,553 |
| | $ | 971,297 |
| | $ | 431,344 |
| | $ | (1,223,787 | ) | | $ | 1,314,407 |
|
| | | | | | | | | | | | | | | | | | | | | | March 31, 2012 | | Parent |
| Subsidiary Guarantors |
| Other Subsidiaries |
| Eliminations |
| Consolidated | | (in thousands) | Assets: | | | | | | | | | | Current assets: | | | | | | | | | | Cash and cash equivalents | $ | 703 |
| | $ | 29,020 |
| | $ | 16,951 |
| | $ | — |
| | $ | 46,674 |
| Restricted cash | — |
| | — |
| | 930 |
| | — |
| | 930 |
| Pawn loans | — |
| | 108,804 |
| | 13,501 |
| | — |
| | 122,305 |
| Consumer loans, net | — |
| | 11,910 |
| | 12,365 |
| | — |
| | 24,275 |
| Pawn service charges receivable, net | — |
| | 20,210 |
| | 2,086 |
| | — |
| | 22,296 |
| Consumer loan fees receivable, net | — |
| | 5,523 |
| | 19,028 |
| | — |
| | 24,551 |
| Inventory, net | — |
| | 75,815 |
| | 12,019 |
| | — |
| | 87,834 |
| Deferred tax asset | 12,298 |
| | 5,478 |
| | 452 |
| | — |
| | 18,228 |
| Intercompany receivables | 286,603 |
| | 83,648 |
| | — |
| | (370,251 | ) | | — |
| Income tax receivable | 2,351 |
| | — |
| | — |
| | — |
| | 2,351 |
| Prepaid expenses and other assets | 4 |
| | 29,440 |
| | 5,030 |
| | — |
| | 34,474 |
| Total current assets | 301,959 |
| | 369,848 |
| | 82,362 |
| | (370,251 | ) | | 383,918 |
| Investments in unconsolidated affiliates | 70,881 |
| | 49,175 |
| | — |
| | — |
| | 120,056 |
| Investments in subsidiaries | 465,383 |
| | 89,574 |
| | — |
| | (554,957 | ) | | — |
| Property and equipment, net | — |
| | 66,331 |
| | 28,713 |
| | — |
| | 95,044 |
| Goodwill | 42 |
| | 213,824 |
| | 110,415 |
| | — |
| | 324,281 |
| Intangible assets, net | 1,848 |
| | 16,028 |
| | 20,928 |
| | — |
| | 38,804 |
| Non-current consumer loans, net | — |
| | — |
| | 56,632 |
| | — |
| | 56,632 |
| Other assets, net | — |
| | 6,821 |
| | 1,971 |
| | — |
| | 8,792 |
| Total assets | $ | 840,113 |
| | $ | 811,601 |
| | $ | 301,021 |
| | $ | (925,208 | ) | | $ | 1,027,527 |
| Liabilities and stockholders’ equity: | | | | | | | | | | Current liabilities: | | | | | | | | | | Current maturities of long-term debt | — |
| | — |
| | 22,849 |
| | — |
| | 22,849 |
| Accounts payable and other accrued expenses | 46 |
| | 45,443 |
| | 12,621 |
| | — |
| | 58,110 |
| Other current liabilities | — |
| | 5,123 |
| | 11,600 |
| | — |
| | 16,723 |
| Customer layaway deposits | — |
| | 6,551 |
| | 642 |
| | — |
| | 7,193 |
| Intercompany payables | 47,389 |
| | 282,342 |
| | 30,251 |
| | (359,982 | ) | | — |
| Total current liabilities | 47,435 |
| | 339,459 |
| | 77,963 |
| | (359,982 | ) | | 104,875 |
| Long-term debt, less current maturities | 30,000 |
| | — |
| | 88,353 |
| | (10,269 | ) | | 108,084 |
| Deferred tax liability | 6,960 |
| | 1,304 |
| | 191 |
| | — |
| | 8,455 |
| Deferred gains and other long-term liabilities | — |
| | 1,989 |
| | 11,498 |
| | — |
| | 13,487 |
| Total liabilities | 84,395 |
| | 342,752 |
| | 178,005 |
| | (370,251 | ) | | 234,901 |
| Commitments and contingencies | | | | | | | | | | Temporary equity: | | | | | | | | | | Redeemable noncontrolling interest | — |
| | — |
| | 36,908 |
| | — |
| | 36,908 |
| Stockholders’ equity: | | | | | | | | | | Class A Non-voting Common Stock, par value $.01 per share; | 480 |
| | 12 |
| | — |
| | (12 | ) | | 480 |
| Class B Voting Common Stock, convertible, par value $.01 per share; | 30 |
| | — |
| | 1 |
| | (1 | ) | | 30 |
| Additional paid-in capital | 258,343 |
| | 129,871 |
| | 95,820 |
| | (225,691 | ) | | 258,343 |
| Retained earnings | 498,708 |
| | 340,494 |
| | (5,808 | ) | | (334,686 | ) | | 498,708 |
| Accumulated other comprehensive income (loss) | (1,843 | ) | | (1,528 | ) | | (3,905 | ) | | 5,433 |
| | (1,843 | ) | EZCORP, Inc. stockholders' equity | 755,718 |
| | 468,849 |
| | 86,108 |
| | (554,957 | ) | | 755,718 |
| Total liabilities and stockholders’ equity | $ | 840,113 |
| | $ | 811,601 |
| | $ | 301,021 |
| | $ | (925,208 | ) | | $ | 1,027,527 |
|
| | | | | | | | | | | | | | | | | | | | | | September 30, 2012 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Assets: | | | | | | | | | | Current assets: | | | | | | | | | | Cash and cash equivalents | $ | 703 |
| | $ | 27,686 |
| | $ | 20,088 |
| | $ | — |
| | $ | 48,477 |
| Restricted cash | — |
| | — |
| | 1,145 |
| | — |
| | 1,145 |
| Pawn loans | — |
| | 140,885 |
| | 16,763 |
| | — |
| | 157,648 |
| Consumer loans, net | — |
| | 16,562 |
| | 17,590 |
| | — |
| | 34,152 |
| Pawn service charges receivable, net | — |
| | 26,663 |
| | 2,738 |
| | — |
| | 29,401 |
| Consumer loan fees receivable, net | — |
| | 6,899 |
| | 23,517 |
| | — |
| | 30,416 |
| Inventory, net | — |
| | 93,165 |
| | 16,049 |
| | — |
| | 109,214 |
| Deferred tax asset | 9,484 |
| | 5,500 |
| | — |
| | — |
| | 14,984 |
| Intercompany receivables | 363,065 |
| | — |
| | — |
| | (363,065 | ) | | — |
| Income taxes receivable | 10,209 |
| | — |
| | 302 |
| | — |
| | 10,511 |
| Prepaid expenses and other assets | 2,243 |
| | 38,629 |
| | 4,579 |
| | — |
| | 45,451 |
| Total current assets | 385,704 |
| | 355,989 |
| | 102,771 |
| | (363,065 | ) | | 481,399 |
| Investments in unconsolidated affiliates | 74,254 |
| | 51,812 |
| | — |
| | — |
| | 126,066 |
| Investments in subsidiaries | 510,045 |
| | 95,942 |
| | — |
| | (605,987 | ) | | — |
| Property and equipment, net | — |
| | 74,837 |
| | 33,294 |
| | — |
| | 108,131 |
| Restricted cash, non-current | — |
| | — |
| | 4,337 |
| | — |
| | 4,337 |
| Goodwill | — |
| | 224,275 |
| | 150,388 |
| | — |
| | 374,663 |
| Intangible assets, net | 1,548 |
| | 17,228 |
| | 26,409 |
| | — |
| | 45,185 |
| Non-current consumer loans, net | — |
| | — |
| | 61,997 |
| | — |
| | 61,997 |
| Other assets, net | — |
| | 8,585 |
| | 7,644 |
| | — |
| | 16,229 |
| Total assets | $ | 971,551 |
| | $ | 828,668 |
| | $ | 386,840 |
| | $ | (969,052 | ) | | $ | 1,218,007 |
| Current liabilities: | | | | | | | | | | Current maturities of long-term debt | $ | — |
| | $ | — |
| | $ | 21,085 |
| | $ | — |
| | $ | 21,085 |
| Current capital lease obligations | — |
| | 594 |
| | — |
| | — |
| | 594 |
| Accounts payable and other accrued expenses | 128 |
| | 53,169 |
| | 10,807 |
| | — |
| | 64,104 |
| Other current liabilities | — |
| | 2,925 |
| | 11,896 |
| | — |
| | 14,821 |
| Customer layaway deposits | — |
| | 6,251 |
| | 987 |
| | — |
| | 7,238 |
| Intercompany payables | — |
| | 257,571 |
| | 84,850 |
| | (342,421 | ) | | — |
| Total current liabilities | 128 |
| | 320,510 |
| | 129,625 |
| | (342,421 | ) | | 107,842 |
| Long-term debt, less current maturities | 130,000 |
| | — |
| | 89,480 |
| | (20,644 | ) | | 198,836 |
| Long-term capital lease obligations | — |
| | 995 |
| | — |
| | — |
| | 995 |
| Deferred tax liability | 6,595 |
| | 1,327 |
| | — |
| | — |
| | 7,922 |
| Deferred gains and other long-term liabilities | — |
| | 1,898 |
| | 12,005 |
| | — |
| | 13,903 |
| Total liabilities | 136,723 |
| | 324,730 |
| | 231,110 |
| | (363,065 | ) | | 329,498 |
| Commitments and contingencies | | | | | | | | | | Temporary equity: | | | | | | | | | | Redeemable noncontrolling interest | — |
| | — |
| | 53,681 |
| | — |
| | 53,681 |
| Stockholders’ equity: | | | | | | | | | | Class A Non-voting Common Stock, par value $.01 per share; | 482 |
| | 12 |
| | — |
| | (12 | ) | | 482 |
| Class B Voting Common Stock, convertible, par value $.01 per share; | 30 |
| | 1 |
| | — |
| | (1 | ) | | 30 |
| Additional paid-in capital | 268,626 |
| | 80,210 |
| | 102,188 |
| | (182,398 | ) | | 268,626 |
| Retained earnings | 565,803 |
| | 425,024 |
| | 2,373 |
| | (427,397 | ) | | 565,803 |
| Accumulated other comprehensive income (loss) | (113 | ) | | (1,309 | ) | | (2,512 | ) | | 3,821 |
| | (113 | ) | EZCORP, Inc. stockholders' equity | 834,828 |
| | 503,938 |
| | 102,049 |
| | (605,987 | ) | | 834,828 |
| Total liabilities and stockholders’ equity | $ | 971,551 |
| | $ | 828,668 |
| | $ | 386,840 |
| | $ | (969,052 | ) | | $ | 1,218,007 |
|
Condensed Consolidating Statements of Operations | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2013 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Revenues: | | | | | | | | | | Merchandise sales | $ | — |
| | $ | 85,964 |
| | $ | 14,942 |
| | $ | — |
| | $ | 100,906 |
| Jewelry scrapping sales | — |
| | 40,384 |
| | 3,184 |
| | — |
| | 43,568 |
| Pawn service charges | — |
| | 54,512 |
| | 8,082 |
| | — |
| | 62,594 |
| Consumer loan fees | — |
| | 40,725 |
| | 21,585 |
| | — |
| | 62,310 |
| Other revenues | — |
| | 1,362 |
| | 1,334 |
| | — |
| | 2,696 |
| Total revenues | — |
| | 222,947 |
| | 49,127 |
| | — |
| | 272,074 |
| Merchandise cost of goods sold | — |
| | 50,581 |
| | 8,596 |
| | — |
| | 59,177 |
| Jewelry scrapping cost of goods sold | — |
| | 27,501 |
| | 2,591 |
| | — |
| | 30,092 |
| Consumer loan bad debt | — |
| | 6,045 |
| | 2,835 |
| | — |
| | 8,880 |
| Net revenues | — |
| | 138,820 |
| | 35,105 |
| | — |
| | 173,925 |
| Operating expenses: | | | | | | | | | | Operations | — |
| | 81,355 |
| | 24,192 |
| | — |
| | 105,547 |
| Administrative | — |
| | 8,354 |
| | 249 |
| | — |
| | 8,603 |
| Depreciation and amortization | — |
| | 6,382 |
| | 2,381 |
| | — |
| | 8,763 |
| (Gain) loss on sale or disposal of assets | — |
| | (1 | ) | | 14 |
| | — |
| | 13 |
| Total operating expenses | — |
| | 96,090 |
| | 26,836 |
| | — |
| | 122,926 |
| Operating income | — |
| | 42,730 |
| | 8,269 |
| | — |
| | 50,999 |
| Interest (income) expense | 960 |
| | (362 | ) | | 3,155 |
| | — |
| | 3,753 |
| Equity in net income of unconsolidated affiliates | (3,058 | ) | | (1,067 | ) | | — |
| | — |
| | (4,125 | ) | Equity of net income in subsidiaries | (46,034 | ) | | — |
| | — |
| | 46,034 |
| | — |
| Other expense | — |
| | 272 |
| | 133 |
| | — |
| | 405 |
| Income (loss) before income taxes | 48,132 |
| | 43,887 |
| | 4,981 |
| | (46,034 | ) | | 50,966 |
| Income tax expense | 14,151 |
| | (2 | ) | | 1,937 |
| | — |
| | 16,086 |
| Net income (loss) | 33,981 |
| | 43,889 |
| | 3,044 |
| | (46,034 | ) | | 34,880 |
| Net income attributable to redeemable noncontrolling interest | — |
| | — |
| | 899 |
| | — |
| | 899 |
| Net income (loss) attributable to EZCORP, Inc. | $ | 33,981 |
| | $ | 43,889 |
| | $ | 2,145 |
| | $ | (46,034 | ) | | $ | 33,981 |
|
| | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2012 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Revenues: | | | | | | | | | | Merchandise sales | $ | — |
| | $ | 84,739 |
| | $ | 10,258 |
| | $ | — |
| | $ | 94,997 |
| Jewelry scrapping sales | — |
| | 49,033 |
| | 4,142 |
| | — |
| | 53,175 |
| Pawn service charges | — |
| | 50,505 |
| | 5,939 |
| | — |
| | 56,444 |
| Consumer loan fees | — |
| | 40,233 |
| | 10,086 |
| | — |
| | 50,319 |
| Other revenues | — |
| | 985 |
| | 358 |
| | — |
| | 1,343 |
| Total revenues | — |
| | 225,495 |
| | 30,783 |
| | — |
| | 256,278 |
| Merchandise cost of goods sold | — |
| | 50,063 |
| | 5,817 |
| | — |
| | 55,880 |
| Jewelry scrap cost of goods sold | — |
| | 29,327 |
| | 2,983 |
| | — |
| | 32,310 |
| Consumer loan bad debt | — |
| | 5,310 |
| | 1,156 |
| | — |
| | 6,466 |
| Net revenues | — |
| | 140,795 |
| | 20,827 |
| | — |
| | 161,622 |
| Operating expenses: | | | | | | | | | | Operations | — |
| | 71,199 |
| | 15,425 |
| | — |
| | 86,624 |
| Administrative | — |
| | 10,918 |
| | 1,080 |
| | — |
| | 11,998 |
| Depreciation and amortization | — |
| | 4,447 |
| | 2,812 |
| | — |
| | 7,259 |
| Loss on sale or disposal of assets | — |
| | 2 |
| | 25 |
| | — |
| | 27 |
| Total operating expense | — |
| | 86,566 |
| | 19,342 |
| | — |
| | 105,908 |
| Operating income | — |
| | 54,229 |
| | 1,485 |
| | — |
| | 55,714 |
| Interest (income) expense | (396 | ) | | 689 |
| | 1,953 |
| | — |
| | 2,246 |
| Equity in net income of unconsolidated affiliates | (2,142 | ) | | (2,435 | ) | | — |
| | — |
| | (4,577 | ) | Equity of net income in subsidiaries | (53,538 | ) | | — |
| | — |
| | 53,538 |
| | — |
| Other (income) expense | — |
| | 803 |
| | (1 | ) | | — |
| | 802 |
| Income (loss) before income taxes | 56,076 |
| | 55,172 |
| | (467 | ) | | (53,538 | ) | | 57,243 |
| Income tax expense | 18,815 |
| | — |
| | 1,055 |
| | — |
| | 19,870 |
| Net income (loss) | 37,261 |
| | 55,172 |
| | (1,522 | ) | | (53,538 | ) | | 37,373 |
| Net income attributable to redeemable noncontrolling interest | — |
| | — |
| | 112 |
| | — |
| | 112 |
| Net income (loss) attributable to EZCORP, Inc. | $ | 37,261 |
| | $ | 55,172 |
| | $ | (1,634 | ) | | $ | (53,538 | ) | | $ | 37,261 |
|
| | | | | | | | | | | | | | | | | | | | | | Six Months Ended March 31, 2013 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Revenues: | | | | | | | | | | Merchandise sales | $ | — |
| | $ | 165,166 |
| | $ | 31,322 |
| | $ | — |
| | $ | 196,488 |
| Jewelry scrapping sales | — |
| | 82,222 |
| | 7,271 |
| | — |
| | 89,493 |
| Pawn service charges | — |
| | 112,722 |
| | 15,896 |
| | — |
| | 128,618 |
| Consumer loan fees | — |
| | 83,661 |
| | 43,414 |
| | — |
| | 127,075 |
| Other revenues | — |
| | 3,931 |
| | 3,595 |
| | — |
| | 7,526 |
| Total revenues | — |
| | 447,702 |
| | 101,498 |
| | — |
| | 549,200 |
| Merchandise cost of goods sold | — |
| | 96,632 |
| | 18,046 |
| | — |
| | 114,678 |
| Jewelry scrap cost of goods sold | — |
| | 56,490 |
| | 5,801 |
| | — |
| | 62,291 |
| Consumer loan bad debt | — |
| | 16,692 |
| | 6,262 |
| | — |
| | 22,954 |
| Net revenues | — |
| | 277,888 |
| | 71,389 |
| | — |
| | 349,277 |
| Operating expenses: | | | | | | | | | | Operations | — |
| | 163,871 |
| | 48,938 |
| | — |
| | 212,809 |
| Administrative | (103 | ) | | 21,868 |
| | 509 |
| | — |
| | 22,274 |
| Depreciation and amortization | — |
| | 11,793 |
| | 4,622 |
| | — |
| | 16,415 |
| Loss on sale or disposal of assets | — |
| | 27 |
| | 15 |
| | — |
| | 42 |
| Total operating expense | (103 | ) | | 197,559 |
| | 54,084 |
| | — |
| | 251,540 |
| Operating income | 103 |
| | 80,329 |
| | 17,305 |
| | — |
| | 97,737 |
| Interest (income) expense | 1,976 |
| | (732 | ) | | 6,146 |
| | — |
| | 7,390 |
| Equity in net income of unconsolidated affiliates | (6,226 | ) | | (2,937 | ) | | — |
| | — |
| | (9,163 | ) | Equity of net income in subsidiaries | (88,186 | ) | | — |
| | — |
| | 88,186 |
| | — |
| Other (income) expense | — |
| | (227 | ) | | 131 |
| | — |
| | (96 | ) | Income (loss) before income taxes | 92,539 |
| | 84,225 |
| | 11,028 |
| | (88,186 | ) | | 99,606 |
| Income tax expense | 27,841 |
| | — |
| | 4,730 |
| | — |
| | 32,571 |
| Net income (loss) | 64,698 |
| | 84,225 |
| | 6,298 |
| | (88,186 | ) | | 67,035 |
| Net income attributable to redeemable noncontrolling interest | — |
| | — |
| | 2,337 |
| | — |
| | 2,337 |
| Net income (loss) attributable to EZCORP, Inc. | $ | 64,698 |
| | $ | 84,225 |
| | $ | 3,961 |
| | $ | (88,186 | ) | | $ | 64,698 |
|
| | | | | | | | | | | | | | | | | | | | | | Six Months Ended March 31, 2012 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Revenues: | | | | | | | | | | Merchandise sales | $ | — |
| | $ | 160,711 |
| | $ | 21,180 |
| | $ | — |
| | $ | 181,891 |
| Jewelry scrapping sales | — |
| | 101,607 |
| | 7,971 |
| | — |
| | 109,578 |
| Pawn service charges | — |
| | 104,875 |
| | 11,361 |
| | — |
| | 116,236 |
| Consumer loan fees | — |
| | 82,650 |
| | 12,757 |
| | — |
| | 95,407 |
| Other revenues | 20,139 |
| | 1,835 |
| | 676 |
| | (20,611 | ) | | 2,039 |
| Total revenues | 20,139 |
| | 451,678 |
| | 53,945 |
| | (20,611 | ) | | 505,151 |
| Merchandise cost of goods sold | — |
| | 93,178 |
| | 11,098 |
| | — |
| | 104,276 |
| Jewelry scrap cost of goods sold | — |
| | 62,333 |
| | 5,401 |
| | — |
| | 67,734 |
| Consumer loan bad debt | — |
| | 15,501 |
| | 1,990 |
| | — |
| | 17,491 |
| Net revenues | 20,139 |
| | 280,666 |
| | 35,456 |
| | (20,611 | ) | | 315,650 |
| Operating expenses: | | | | | | | | | | Operations | — |
| | 142,796 |
| | 26,386 |
| | — |
| | 169,182 |
| Administrative | — |
| | 21,735 |
| | 2,389 |
| | (472 | ) | | 23,652 |
| Depreciation and amortization | — |
| | 8,594 |
| | 3,920 |
| | — |
| | 12,514 |
| (Gain) loss on sale or disposal of assets | — |
| | (222 | ) | | 48 |
| | — |
| | (174 | ) | Total operating expense | — |
| | 172,903 |
| | 32,743 |
| | (472 | ) | | 205,174 |
| Operating income | 20,139 |
| | 107,763 |
| | 2,713 |
| | (20,139 | ) | | 110,476 |
| Interest (income) expense | (2,269 | ) | | 3,142 |
| | 1,924 |
| | — |
| | 2,797 |
| Equity in net income of unconsolidated affiliates | (4,478 | ) | | (4,260 | ) | | — |
| | — |
| | (8,738 | ) | Equity of net income in subsidiaries | (87,451 | ) | | — |
| | — |
| | 87,451 |
| | — |
| Other (income) expense | — |
| | (334 | ) | | 17 |
| | — |
| | (317 | ) | Income before income taxes | 114,337 |
| | 109,215 |
| | 772 |
| | (107,590 | ) | | 116,734 |
| Income tax expense | 37,724 |
| | 20,139 |
| | 2,285 |
| | (20,139 | ) | | 40,009 |
| Net income (loss) | 76,613 |
| | 89,076 |
| | (1,513 | ) | | (87,451 | ) | | 76,725 |
| Net income attributable to redeemable noncontrolling interest | — |
| | — |
| | 112 |
| | — |
| | 112 |
| Net income (loss) attributable to EZCORP, Inc. | $ | 76,613 |
| | $ | 89,076 |
| | $ | (1,625 | ) | | $ | (87,451 | ) | | $ | 76,613 |
|
Condensed Consolidating Statements of Comprehensive Income | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2013 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Net income (loss) | $ | 33,981 |
| | $ | 43,889 |
| | $ | 3,044 |
| | $ | (46,034 | ) | | $ | 34,880 |
| Other comprehensive income (loss): | | | | | | | | |
| Foreign currency translation gain (loss) | 8,351 |
| | (12 | ) | | 7,871 |
| | (5,099 | ) | | 11,111 |
| Unrealized holding gains (losses) arising during period | (221 | ) | | (221 | ) | | — |
| | 221 |
| | (221 | ) | Income tax benefit (provision) | (1,057 | ) | | 82 |
| | — |
| | (82 | ) | | (1,057 | ) | Other comprehensive income (loss), net of tax | 7,073 |
| | (151 | ) | | 7,871 |
| | (4,960 | ) | | 9,833 |
| Comprehensive income (loss) | $ | 41,054 |
| | $ | 43,738 |
| | $ | 10,915 |
| | $ | (50,994 | ) | | $ | 44,713 |
| Attributable to redeemable noncontrolling interest: | | | | | | | | | | Net income | — |
| | — |
| | 899 |
| | — |
| | 899 |
| Foreign currency translation gain | — |
| | — |
| | 2,760 |
| | — |
| | 2,760 |
| Comprehensive income attributable to redeemable noncontrolling interest | — |
| | — |
| | 3,659 |
| | — |
| | 3,659 |
| Comprehensive income (loss) attributable to EZCORP, Inc. | $ | 41,054 |
| | $ | 43,738 |
| | $ | 7,256 |
| | $ | (50,994 | ) | | $ | 41,054 |
|
| | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2012 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Net income (loss) | $ | 37,261 |
| | $ | 55,172 |
| | $ | (1,522 | ) | | $ | (53,538 | ) | | $ | 37,373 |
| Other comprehensive income (loss): | | | | | | | | |
| Foreign currency translation gain (loss) | 5,898 |
| | (458 | ) | | 6,029 |
| | (5,075 | ) | | 6,394 |
| Unrealized holding gains (losses) arising during period | (179 | ) | | (179 | ) | | — |
| | 179 |
| | (179 | ) | Income tax benefit (provision) | (75 | ) | | 213 |
| | — |
| | (213 | ) | | (75 | ) | Other comprehensive income (loss), net of tax | 5,644 |
| | (424 | ) | | 6,029 |
| | (5,109 | ) | | 6,140 |
| Comprehensive income (loss) | $ | 42,905 |
| | $ | 54,748 |
| | $ | 4,507 |
| | $ | (58,647 | ) | | $ | 43,513 |
| Attributable to redeemable noncontrolling interest: | | | | | | | | |
| Net income | — |
| | — |
| | 112 |
| | — |
| | 112 |
| Foreign currency translation gain | — |
| | — |
| | 496 |
| | — |
| | 496 |
| Comprehensive income attributable to redeemable noncontrolling interest | — |
| | — |
| | 608 |
| | — |
| | 608 |
| Comprehensive income (loss) attributable to EZCORP, Inc. | $ | 42,905 |
| | $ | 54,748 |
| | $ | 3,899 |
| | $ | (58,647 | ) | | $ | 42,905 |
|
| | | | | | | | | | | | | | | | | | | | | | Six Months Ended March 31, 2013 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Net income (loss) | $ | 64,698 |
| | $ | 84,225 |
| | $ | 6,298 |
| | $ | (88,186 | ) | | $ | 67,035 |
| Other comprehensive income (loss): | | | | | | | | | | Foreign currency translation gain (loss) | 12,470 |
| | 1,337 |
| | 5,638 |
| | (4,866 | ) | | 14,579 |
| Unrealized holding gains (losses) arising during period | (264 | ) | | (264 | ) | | — |
| | 264 |
| | (264 | ) | Income tax benefit (provision) | (3,037 | ) | | (375 | ) | | — |
| | 375 |
| | (3,037 | ) | Other comprehensive income (loss), net of tax | 9,169 |
| | 698 |
| | 5,638 |
| | (4,227 | ) | | 11,278 |
| Comprehensive income (loss) | $ | 73,867 |
| | $ | 84,923 |
| | $ | 11,936 |
| | $ | (92,413 | ) | | $ | 78,313 |
| Attributable to redeemable noncontrolling interest: | | | | | | | | | | Net income | — |
| | — |
| | 2,337 |
| | — |
| | 2,337 |
| Foreign currency translation gain | — |
| | — |
| | 2,109 |
| | — |
| | 2,109 |
| Comprehensive income attributable to redeemable noncontrolling interest | — |
| | — |
| | 4,446 |
| | — |
| | 4,446 |
| Comprehensive income (loss) attributable to EZCORP, Inc. | $ | 73,867 |
| | $ | 84,923 |
| | $ | 7,490 |
| | $ | (92,413 | ) | | $ | 73,867 |
|
| | | | | | | | | | | | | | | | | | | | | | Six Months Ended March 31, 2012 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Net income (loss) | $ | 76,613 |
| | $ | 89,076 |
| | $ | (1,513 | ) | | $ | (87,451 | ) | | $ | 76,725 |
| Other comprehensive income (loss): | | | | | | | | | | Foreign currency translation gain (loss) | (2,870 | ) | | (1,336 | ) | | 4,090 |
| | (2,258 | ) | | (2,374 | ) | Unrealized holding gains (losses) arising during period | (738 | ) | | (738 | ) | | — |
| | 738 |
| | (738 | ) | Income tax benefit (provision) | 2,511 |
| | 716 |
| | — |
| | (716 | ) | | 2,511 |
| Other comprehensive income (loss), net of tax | (1,097 | ) | | (1,358 | ) | | 4,090 |
| | (2,236 | ) | | (601 | ) | Comprehensive income (loss) | $ | 75,516 |
| | $ | 87,718 |
| | $ | 2,577 |
| | $ | (89,687 | ) | | $ | 76,124 |
| Attributable to redeemable noncontrolling interest: | | | | | | | | | | Net income | — |
| | — |
| | 112 |
| | — |
| | 112 |
| Foreign currency translation gain | — |
| | — |
| | 496 |
| | — |
| | 496 |
| Comprehensive income attributable to redeemable noncontrolling interest | — |
| | — |
| | 608 |
| | — |
| | 608 |
| Comprehensive income (loss) attributable to EZCORP, Inc. | $ | 75,516 |
| | $ | 87,718 |
| | $ | 1,969 |
| | $ | (89,687 | ) | | $ | 75,516 |
|
Condensed Consolidating Statements of Cash Flows | | | | | | | | | | | | | | | | | | | | | | Six Months Ended March 31, 2013 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Net cash provided by (used in) operating activities | $ | 70,266 |
| | $ | (11,375 | ) | | $ | 35,277 |
| | $ | — |
| | $ | 94,168 |
| Investing Activities: | | | | | | | | | | Loans made | — |
| | (324,903 | ) | | (116,014 | ) | | — |
| | (440,917 | ) | Loans repaid | — |
| | 237,041 |
| | 70,889 |
| | — |
| | 307,930 |
| Recovery of pawn loan principal through sale of forfeited collateral | — |
| | 112,660 |
| | 17,305 |
| | — |
| | 129,965 |
| Additions to property and equipment | — |
| | (15,955 | ) | | (7,551 | ) | | — |
| | (23,506 | ) | Acquisitions, net of cash acquired | — |
| | (11,162 | ) | | (1,117 | ) | | — |
| | (12,279 | ) | Proceeds on advances to subsidiaries | — |
| | 7,754 |
| | — |
| | (7,754 | ) | | — |
| Investment in unconsolidated affiliates | (11,018 | ) | | — |
| | — |
| | — |
| | (11,018 | ) | Net cash used in investing activities | $ | (11,018 | ) | | $ | 5,435 |
| | $ | (36,488 | ) | | $ | (7,754 | ) | | $ | (49,825 | ) | Financing Activities: | | | | | | | | | | Proceeds from exercise of stock options | 6 |
| | — |
| | — |
| | — |
| | 6 |
| Excess tax benefit from stock compensation | 342 |
| | — |
| | — |
| | — |
| | 342 |
| Debt issuance cost | — |
| | — |
| | (259 | ) | | — |
| | (259 | ) | Taxes paid related to net share settlement of equity awards | (3,596 | ) | | — |
| | — |
| | — |
| | (3,596 | ) | Change in restricted cash | — |
| | — |
| | 2,303 |
| | — |
| | 2,303 |
| Proceeds from revolving line of credit | 138,000 |
| | — |
| | 10,265 |
| | — |
| | 148,265 |
| Payments on revolving line of credit | (194,000 | ) | | — |
| | (805 | ) | | — |
| | (194,805 | ) | Proceeds from bank borrowings | — |
| | — |
| | 1,172 |
| | — |
| | 1,172 |
| Payments on bank borrowings and capital lease obligations | — |
| | (225 | ) | | (12,699 | ) | | 7,754 |
| | (5,170 | ) | Net cash provided by (used in) financing activities | $ | (59,248 | ) | | $ | (225 | ) | | $ | (23 | ) | | $ | 7,754 |
| | $ | (51,742 | ) | Effect of exchange rate changes on cash and cash equivalents | — |
| | — |
| | 365 |
| | — |
| | 365 |
| Net decrease in cash and cash equivalents | — |
| | (6,165 | ) | | (869 | ) | | — |
| | (7,034 | ) | Cash and cash equivalents at beginning of period | 703 |
| | 27,686 |
| | 20,088 |
| | — |
| | 48,477 |
| Cash and cash equivalents at end of period | $ | 703 |
| | $ | 21,521 |
| | $ | 19,219 |
| | $ | — |
| | $ | 41,443 |
|
| | | | | | | | | | | | | | | | | | | | | | Six Months Ended March 31, 2012 | | Parent | | Subsidiary Guarantors | | Other Subsidiaries | | Eliminations | | Consolidated | | (in thousands) | Net cash provided by (used in) operating activities | $ | (12,881 | ) | | $ | 46,249 |
| | $ | 61,726 |
| | $ | — |
| | $ | 95,094 |
| Investing Activities: | | | | | | | | | | Loans made | — |
| | (293,161 | ) | | (67,193 | ) | | — |
| | (360,354 | ) | Loans repaid | — |
| | 212,065 |
| | 48,224 |
| | — |
| | 260,289 |
| Recovery of pawn loan principal through sale of forfeited collateral | — |
| | 117,114 |
| | 12,404 |
| | — |
| | 129,518 |
| Additions to property and equipment | — |
| | (12,584 | ) | | (8,258 | ) | | — |
| | (20,842 | ) | Acquisitions, net of cash acquired | — |
| | (51,254 | ) | | (31,803 | ) | | — |
| | (83,057 | ) | Proceeds on advances to subsidiaries | — |
| | $ | (10,269 | ) | | $ | — |
| | $ | 10,269 |
| | $ | — |
| Net cash provided by (used in) investing activities | $ | — |
| | $ | (38,089 | ) | | $ | (46,626 | ) | | $ | 10,269 |
| | $ | (74,446 | ) | Financing Activities: | | | | | | | | | | Proceeds from exercise of stock options | 634 |
| | — |
| | — |
| | — |
| | 634 |
| Excess tax benefit from stock compensation | 1,521 |
| | — |
| | — |
| | — |
| | 1,521 |
| Taxes paid related to net share settlement of equity awards | (1,071 | ) | | — |
| | — |
| | — |
| | (1,071 | ) | Change in restricted cash | — |
| | — |
| | (935 | ) | | — |
| | (935 | ) | Proceeds on revolving line of credit | 321,500 |
| | — |
| | 117 |
| | — |
| | 321,617 |
| Payments on revolving line of credit | (309,000 | ) | | — |
| | (9,227 | ) | | — |
| | (318,227 | ) | Proceeds from bank borrowings | — |
| | — |
| | 10,269 |
| | (10,269 | ) | | — |
| Payments on bank borrowings and capital lease obligations | — |
| | — |
| | (1,056 | ) | | — |
| | (1,056 | ) | Net cash provided by (used in) financing activities | $ | 13,584 |
| | $ | — |
| | $ | (832 | ) | | $ | (10,269 | ) | | $ | 2,483 |
| Effect of exchange rate changes on cash and cash equivalents | — |
| | — |
| | (426 | ) | | — |
| | (426 | ) | Net increase in cash and cash equivalents | 703 |
| | 8,160 |
| | 13,842 |
| | — |
| | 22,705 |
| Cash and cash equivalents at beginning of period | — |
| | 20,860 |
| | 3,109 |
| | — |
| | 23,969 |
| Cash and cash equivalents at end of period | $ | 703 |
| | $ | 29,020 |
| | $ | 16,951 |
| | $ | — |
| | $ | 46,674 |
|
|