XML 51 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information
6 Months Ended
Mar. 31, 2013
Condensed Consolidating Financial Information [Abstract]  
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