XML 138 R115.htm IDEA: XBRL DOCUMENT v3.3.0.814
Quarterly Information (Unaudited) Quarterly Information (Unaudited) - Summary of Restatements (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2012
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2012
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2011
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                            
Total revenues $ 235,625 $ 223,134 $ 245,131 $ 253,756 $ 228,588 $ 223,451 $ 256,890 $ 261,239 $ 248,344 $ 218,602 $ 249,236               $ 957,646 $ 970,168 $ 960,717  
Net revenues 133,313 135,588 149,921 151,407 140,552 141,728 159,542 161,102 150,808 138,305 155,288               570,229 602,924 595,924  
Operating expenses 135,673 126,303 129,997 123,500 125,266 119,720 111,073 119,182 103,937 99,176 101,969               515,473 475,241 400,280  
Nonoperating expense 7,088 5,210 13,849 3,415 49,666 (595) 34 (1,902) (9,401) (2,816) (1,529)               29,562 47,203 (18,475)  
Income from continuing operations before income taxes (9,448) 4,075 6,075 24,492 (34,380) 22,603 48,435 43,822 56,272 41,945 54,848 $ 61,054             25,194 80,480 214,119  
Income tax expense (825) 406 852 4,823 (11,196) 7,362 15,765 14,267 16,190 13,677 17,713               5,256 26,198 67,665  
Income from continuing operations, net of tax (8,623) 3,669 5,223 19,669 (23,184) 15,241 32,670 29,555 40,081 28,268 37,135               19,938 54,282 146,454  
Net income (loss) attributable to EZCORP, Inc. $ (93,501) $ 3,930 $ 6,142 $ 18,730 $ (28,043) $ (6,950) $ 30,228 $ 27,073 $ 34,225 $ 25,829 $ 37,439   $ 24,872 $ 57,301 $ 76,791 $ 28,802 $ 50,351 $ 102,620 $ (64,699) $ 22,308 $ 136,845  
Basic earnings per share (in dollars per share) $ (1.75) $ 0.07 $ 0.11 $ 0.35 $ (0.52) $ (0.13) $ 0.57 $ 0.52   $ 0.50 $ 0.73               $ (1.20) $ 0.41 $ 2.69  
Diluted earnings per share (in dollars per share) $ (1.75) $ 0.07 $ 0.11 $ 0.34 $ (0.53) $ (0.13) $ 0.57 $ 0.52 $ 0.67 $ 0.50 $ 0.73               $ (1.19) $ 0.41 $ 2.67  
Total current assets $ 634,863 $ 630,159 $ 503,199 $ 526,951 $ 520,033 $ 508,892 $ 459,147 $ 501,769         503,199 459,147   630,159 508,892   $ 634,863 $ 520,033    
Total assets 1,410,544 [1],[2] 1,520,533 1,333,144 1,359,851 1,332,968 [1],[2] 1,346,041 1,301,508 1,329,888 $ 1,209,075       1,333,144 1,301,508   1,520,533 1,346,041   1,410,544 [1],[2] 1,332,968 [1],[2] $ 1,209,075  
Total current liabilities 148,214 147,784 113,172 119,699 143,673 137,598 142,805 128,716         113,172 142,805   147,784 137,598   148,214 143,673    
Total liabilities 555,440 [3],[4] 556,236 359,467 395,328 389,788 [3],[4] 372,206 314,578 383,323         359,467 314,578   556,236 372,206   555,440 [3],[4] 389,788 [3],[4]    
Total temporary equity 22,800 25,662 43,717 45,825 47,297 49,765 46,673 45,156 50,998       43,717 46,673   25,662 49,765   22,800 47,297 50,998  
EZCORP, Inc. stockholders’ equity 832,304 938,635 929,960 918,698 895,883 924,070 940,257 901,409 827,791 $ 783,381 $ 755,905   929,960 940,257 755,905 938,635 924,070 783,381 832,304 895,883 827,791 $ 664,248
Net cash provided by operating activities       13,491       34,199         43,597 91,496 94,622 43,257 91,938 104,577 74,701 120,467 139,115  
Net cash used in investing activities       (19,070)       (49,864)         8,970 (46,184) (73,990) (43,101) (101,963) (162,664) (80,060) (155,200) (214,763)  
Net cash provided by (used in) financing activities       9,102       19,078         (49,270) (48,317) (8,523) 20,296 (2,122) 74,811 32,515 23,649 90,613  
Net increase (decrease) in cash and cash equivalents       3,589       3,389         3,228 (3,609) 11,699 20,334 (12,313) 17,212 26,225 (10,724) 15,855  
As Previously Reported [Member]                                            
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                            
Total revenues 242,209 232,602 250,682 263,039 227,980 226,696 259,963 265,482 247,959 220,670 251,338               988,532 980,121 964,502  
Net revenues 142,810 149,951 158,479 163,857 143,699 145,773 166,143 169,089 157,194 140,282 158,512               615,097 624,704 607,511  
Operating expenses 137,813 127,155 130,397 123,115 124,903 119,355 111,032 119,272 103,970 99,160 101,935               518,480 474,562 400,263  
Nonoperating expense 3,386 3,589 14,047 2,895 50,146 (595) 34 (1,902) (10,763) (2,816) (1,529)               23,917 47,683 (19,837)  
Income from continuing operations before income taxes 1,611 19,207 14,035 37,847 (31,350) 27,013 55,077 51,719 63,987 43,938 58,106 61,054             72,700 102,459 227,085  
Income tax expense 2,342 4,303 4,203 9,958 (12,062) 8,956 16,072 16,616 18,501 12,717 19,862               20,806 29,582 71,165  
Income from continuing operations, net of tax (731) 14,904 9,832 27,889 (19,288) 18,057 39,005 35,103 45,486 31,221 38,244               51,894 72,877 155,920  
Net income (loss) attributable to EZCORP, Inc. $ (87,807) $ 11,506 $ 7,992 $ 22,569 $ (24,740) $ (5,881) $ 33,981 $ 30,717 $ 38,572 $ 28,523 $ 37,261   30,561 64,698 76,613 42,067 58,817 105,136 $ (45,740) $ 34,077 $ 143,708  
Basic earnings per share (in dollars per share)   $ 0.21 $ 0.15 $ 0.42   $ (0.11) $ 0.63 $ 0.59   $ 0.56 $ 0.73               $ (0.84) $ 0.64 $ 2.82  
Diluted earnings per share (in dollars per share) $ (1.64) $ 0.21 $ 0.15 $ 0.42 $ (0.46) $ (0.11) $ 0.63 $ 0.59 $ 0.75 $ 0.56 $ 0.73               $ (0.84) $ 0.63 $ 2.81  
Total current assets $ 676,361 $ 646,227 $ 537,113 $ 556,455 $ 536,950 $ 498,503 $ 454,251 $ 501,952         537,113 454,251   646,227 498,503   $ 676,361 $ 536,950    
Total assets 1,403,471 1,522,367 1,352,236 1,369,129 1,352,190 1,361,101 1,319,199 1,342,306         1,352,236 1,319,199   1,522,367 1,361,101   1,403,471 1,352,190    
Total current liabilities 124,996 128,705 106,680 111,777 141,901 133,570 143,030 130,233         106,680 143,030   128,705 133,570   124,996 141,901    
Total liabilities 492,785 507,796 339,653 370,257 382,271 364,764 311,030 380,816         339,653 311,030   507,796 364,764   492,785 382,271    
Total temporary equity 35,498 36,645 58,107 57,578 55,393 56,837 52,982 49,323         58,107 52,982   36,645 56,837   35,498 55,393    
EZCORP, Inc. stockholders’ equity 875,188 977,926 954,476 941,294 914,526 939,500 955,187 912,167 $ 834,828 $ 785,773 $ 755,718   954,476 955,187 755,718 977,926 939,500 785,773 875,188 914,526 $ 834,828 $ 664,248
Net cash provided by operating activities       17,454       30,508         53,617 94,168 95,094 60,779 99,415 109,692 89,244 126,473 140,917  
Net cash used in investing activities       (4,342)       (47,755)         16,086 (49,825) (74,446) (31,190) (108,850) (167,590) (34,838) (160,384) (216,765)  
Net cash provided by (used in) financing activities       (11,046)       15,622         (73,810) (51,742) 2,483 (16,188) 7,669 84,404 (33,862) 22,213 99,266  
Net increase (decrease) in cash and cash equivalents       2,169       (1,809)         (4,119) (7,034) 22,705 13,682 (2,522) 26,805 20,012 (12,160) 24,508  
Effect of Restatement [Member]                                            
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                            
Total revenues (6,584) (9,468) (5,551) (9,283) (2,923) (3,245) (3,073) (4,243) 385 (2,068) (2,102)               (30,886) (9,953) (3,785)  
Net revenues (9,497) (14,363) (8,558) (12,450) (3,147) (4,045) (6,601) (7,987) (6,386) (1,977) (3,224)               (44,868) (21,780) (11,587)  
Operating expenses (2,140) (852) (400) 385 363 365 41 (90) (33) 16 34               (3,007) 679 17  
Nonoperating expense 3,702 1,621 (198) 520 (480) 0 0 0 1,362 0 0                      
Income from continuing operations before income taxes (11,059) (15,132) (7,960) (13,355) (3,030) (4,410) (6,642) (7,897) (7,715) (1,993) (3,258) 0             (47,506) (21,979) (12,966)  
Income tax expense (3,167) (3,897) (3,351) (5,135) 866 (1,594) (307) (2,349) (2,311) 960 (2,149)               (15,550) (3,384) (3,500)  
Income from continuing operations, net of tax (7,892) (11,235) (4,609) (8,220) (3,896) (2,816) (6,335) (5,548) (5,405) (2,953) (1,109)               (31,956) (18,595) (9,466)  
Net income (loss) attributable to EZCORP, Inc. $ (5,694) $ (7,576) $ (1,850) $ (3,839) $ (3,303) $ (1,069) $ (3,753) $ (3,644) $ (4,347) $ (2,694) $ 178   (5,689) (7,397) 178 (13,265) (8,466) (2,516) $ (18,959) $ (11,769) $ (6,863)  
Basic earnings per share (in dollars per share)   $ (0.14) $ (0.04) $ (0.07)   $ (0.02) $ (0.06) $ (0.07)   $ (0.06) $ 0.00               $ (0.36) $ (0.23) $ (0.13)  
Diluted earnings per share (in dollars per share) $ 0 $ (0.14) $ (0.04) $ (0.08) $ (0.07) $ (0.02) $ (0.06) $ (0.07) $ (0.08) $ (0.06) $ 0.00               $ (0.35) $ (0.22) $ (0.14)  
Total current assets $ (41,498) $ (16,068) $ (33,914) $ (29,504) $ (16,917) $ 10,389 $ 4,896 $ (183)         (33,914) 4,896   (16,068) 10,389   $ (41,498) $ (16,917)    
Total assets 7,073 (1,834) (19,092) (9,278) (19,222) (15,060) (17,691) (12,418)         (19,092) (17,691)   (1,834) (15,060)   7,073 (19,222)    
Total current liabilities 23,218 19,079 6,492 7,922 1,772 4,028 (225) (1,517)         6,492 (225)   19,079 4,028   23,218 1,772    
Total liabilities 62,655 48,440 19,814 25,071 7,517 7,442 3,548 2,507         19,814 3,548   48,440 7,442   62,655 7,517    
Total temporary equity (12,698) (10,983) (14,390) (11,753) (8,096) (7,072) (6,309) (4,167)         (14,390) (6,309)   (10,983) (7,072)   (12,698) (8,096)    
EZCORP, Inc. stockholders’ equity (42,884) (39,291) (24,516) (22,596) (18,643) (15,430) (14,930) (10,758) $ (7,037) $ (2,392) $ 187   (24,516) (14,930) 187 (39,291) (15,430) (2,392) (42,884) (18,643) $ (7,037)  
Net cash provided by operating activities       (3,963)       3,691         (10,020) (2,672) (472) (17,522) (7,477) (5,115) (14,543) (6,006) (1,802)  
Net cash used in investing activities       (14,728)       (2,109)         (7,116) 3,641 456 (11,911) 6,887 4,926 (45,222) 5,184 2,002  
Net cash provided by (used in) financing activities       20,148       3,456         24,540 3,425 (11,006) 36,484 (9,791) (9,593) 66,377 1,436 (8,653)  
Net increase (decrease) in cash and cash equivalents       1,420       5,198         $ 7,347 $ 3,425 $ (11,006) $ 6,652 $ (9,791) $ (9,593) 6,213 1,436 (8,653)  
Effect of Restatement [Member] | Asset Sale Impact [Member]                                            
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                            
Total revenues                                     (16,714) 0 0  
Net revenues                                     (18,692) 0 0  
Operating expenses                                     57 0 0  
Nonoperating expense                                     6,527 0 0  
Income from continuing operations before income taxes (9,804) (8,661) (3,590) (3,221) 0 0 0 0 0 0 0 0             (25,276) 0 0  
Effect of Restatement [Member] | Portfolio Review Impact [Member]                                            
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                            
Total revenues                                     (16,932) (7,935) (921)  
Net revenues                                     (25,658) (19,762) (8,723)  
Operating expenses                                     2,241 3,231 (37)  
Nonoperating expense                                     0 (1,642) 0  
Income from continuing operations before income taxes (6,240) (6,970) (5,259) (9,430) (4,941) (4,513) (6,718) (5,179) (3,435) (1,993) (3,258) 0             (27,899) (21,351) (8,686)  
Effect of Restatement [Member] | Other Impact [Member]                                            
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                            
Total revenues                                     2,760 (2,018) (2,864)  
Net revenues                                     (518) (2,018) (2,864)  
Operating expenses                                     (5,305) (2,552) 54  
Nonoperating expense                                     (882) 1,162 1,362  
Income from continuing operations before income taxes $ 4,985 $ 499 $ 889 $ (704) $ 1,911 $ 103 $ 76 $ (2,718) $ (4,280) $ 0 $ 0 $ 0             5,669 (628) (4,280)  
Income tax expense                                     (15,550) (3,384) (3,500)  
Income from continuing operations, net of tax                                     (31,956) (18,595) (9,466)  
Net income (loss) attributable to EZCORP, Inc.                                     $ (18,959) $ (11,769) $ (6,863)  
Diluted earnings per share (in dollars per share)                                     $ (0.35) $ (0.22) $ (0.14)  
[1] Our consolidated assets as of September 30, 2014 and 2013 include the following assets of Grupo Finmart’s securitization trust that can only be used to settle its liabilities: September 30, 2014 September 30, 2013 (in thousands)Restricted cash$23,592 $—Consumer loans, net41,588 33,900Consumer loan fees and interest receivable, net5,489 7,300Restricted cash, non-current133 3,509Other assets, net2,847 2,100Total assets$73,649 $46,809
[2] Our consolidated assets as of September 30, 2014 include the following assets of our consolidated variable interest entities: September 30, 2014 September 30, 2013 As Restated (See Note 2) (in thousands)Restricted cash$1,921 $—Consumer loans, net16,465 —Consumer loan fees and interest receivable, net3,058 —Non-current consumer loans, net35,780 —Total assets$57,224 $—
[3] Our consolidated liabilities as of September 30, 2014 and 2013 include the following liabilities for which the creditors of Grupo Finmart’s securitization trust do not have recourse to the general credit of EZCORP, Inc.: September 30, 2014 September 30, 2013 (in thousands)Long-term debt, less current maturities$54,045 $31,951
[4] Our consolidated liabilities as of September 30, 2014 include the following liabilities of our consolidated variable interest entities: September 30, 2014 September 30, 2013 As Restated (See Note 2) (in thousands)Accounts payable and other accrued expenses$2,105 $—Current maturities of long-term debt25,438 —Long-term debt, less current maturities35,624 —Total liabilities$63,167 $—