successful execution of business transformation driving sustainable growth · successful execution...

Successful Execution of Business Transformation

Driving Sustainable Growth

Fourth Quarter and Full-Year Fiscal 2017 Conference Call

November 16, 2017

Preliminary Statements

2

Forward Looking Statements

This document contains certain forward-looking statements. These statements are based on the

company’s current expectations as to the outcome and timing of future events. All statements, other

than statements of historical facts, that address activities or results that the company plans, expects,

believes, projects, estimates or anticipates will, should or may occur in the future are forward-looking

statements. Actual results for future periods may differ materially from those expressed or implied by

these forward-looking statements due to a number of uncertainties and other factors, including

operating risks, liquidity risks, legislative or regulatory developments, market factors and current or

future litigation. For a discussion of these and other factors affecting the company’s business and

prospects, see the company’s annual, quarterly and other reports filed with the Securities and

Exchange Commission. The company undertakes no obligation to update or revise forward-looking

statements to reflect changed assumptions, the occurrence of unanticipated events or changes to

future operating results over time.

Other Information

This information should be read in conjunction with, and not in lieu of, the company’s annual,

quarterly and other reports filed with the Securities and Exchange Commission. Those reports contain

important information about the company’s business and performance, including financial

statements prepared in accordance with U.S. generally accepted accounting principles, as well as a

description of the important risk factors that may materially and adversely affect our business,

financial condition or results of operations.

All market comparisons are based on available information from similar publicly traded companies.

Fiscal Year 2017 Highlights

Key Messages – Growth Potential Being Realized

3

Amounts in this presentation are continuing operations only and comparisons are Q4FY17 relative to same period in prior year unless stated.

Amounts in this slide are adjusted for estimated impact of natural disasters in Q4FY17, restructuring and restatement charges, other discrete items and constant currency.

Mexico Pawn excludes closed buy/sell businesses.

Mexico PLO balance both increased and decreased over the same period on a GAAP basis.

See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”

1

3• Focus on disciplined execution and expense control driving

operating leverage

– GAAP EPS up $0.52 in Q4 and up $0.77 to $0.62 in FY17

– Adjusted EBITDA up 39%, or $24.6m, to $88.5m in FY17

• Tracking toward annual corporate expense of $50m in FY18

• Strong balance sheet with cash balance up 150% to $164m

4

Geographic diversification and significant growth potential in Latin America

2• Acquired 112 pawn stores in four new countries in Latin America

in October 2017

• Larger scale with 41% of total pawn stores now in Latin America, a

high growth market

• Compelling growth potential, significant runway for store openings and

complementary acquisition opportunities in Latin America

Mexico Pawn is fastest growing segment

• Same Store PLO up 11%; 13 consecutive double-digit quarters

• Profit growth up 80% CAGR in two-year period ended FY17

• 10 new stores in FY17; significant runway for complementary acquisitions

and additional store openings

• Mexico Pawn is now 17% of total pawn profit before tax in Q4FY17

• Same Store PLO up 3%; led the market in eight consecutive quarters

• PLO per store unadjusted of $289k; led the market in five

consecutive quarters

• U.S. Pawn is 83% of total pawn profit before tax in Q4FY17

U.S. Pawn leading the market

Strong earnings growth and improved liquidity

Market Leading U.S. Same Store PLO Growth With

Strong Operating Leverage

4

Same Store PLO GrowthTwo-Year Stacked YOY Growth

U.S. PAWN

EZCORP achieved eight consecutive quarters of market

leading U.S. Pawn Same Store PLO growth YOY

EZC

OR

PFi

rstC

ash

Amounts in this slide are adjusted for estimated impact of natural disasters in Q4FY17, restructuring and restatement charges, and other discrete items. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”Weighted average based on available information from each company’s public filings. This information may be determined or calculated differently by companies, limiting the usefulness of these measures for comparative purposes.

EZCORP Net Revenue and Profit Before Tax YOY Growth

Strong Same Store PLO growth and

expense control driving U.S. operating leverage

Significant Compound PLO Growth Drives Profit

5

Same Store PLO GrowthTwo-Year Stacked YOY Growth

MEXICO PAWN

EZC

OR

PFi

rstC

ash

Amounts in this slide are adjusted for discrete items and constant currency. Excludes closed Mexico buy/sell business.Mexico PLO balance both increased and decreased over the same period on a GAAP basis.See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”Weighted average based on available information from each company’s public filings. This information may be determined or calculated differently by companies, limiting the usefulness of these measures for comparative purposes. * Excludes $0.5m looting expense; the impact of looting in 12 stores in January 2017 reduced revenue through stolen pawn loan collateral and inventory effecting PSC and sales in addition to $0.5m in expenses.

EZCORP Net Revenue and Profit Before Tax YOY Growth

Significant Same Store PLO growth and

expense control driving Mexico operating leverageEZCORP achieved 13 consecutive quarters of Mexico

Pawn double-digit Same Store PLO growth YOY

6

Outstanding EBITDA Growth

$48.2

$63.9

$88.5

FY15 FY16 FY17

EBITDA Consolidated

Amounts in this slide are adjusted for estimated impact of natural disasters in Q4FY17, restructuring and restatement charges, other discrete items and constant currency. Mexico Pawn excludes closed buy/sell business. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”

On October 6, 2017, EZCORP acquired 112 stores in four countries in Latin America

Disciplined Execution DrivingEBITDA Growth

$9.4$15.7

$20.6

FY15 FY16 FY17

EBITDA Mexico Pawn

Proven Pawn Expertise and Outstanding Results in Growth Market

EBITDA/Net

Revenue Margin12% 15% 23%

EBITDA/Net


# of Pawn Stores 232 239 246

$106.7$113.5 $116.5

FY15 FY16 FY17

EBITDA U.S. Pawn

Market Leading Same Store PLO Growth and Expense Control Driving U.S. EBITDA Growth

EBITDA/Net


# of Pawn Stores 522 520 513

Geographic Diversification and Significant Growth Potential in Latin America

U.S. Pawn

59%

Mexico

Pawn

28%

Acquired

GPMX

Pawn

Stores

13%

EZCORP Pawn Store Count

10/6/17

41% of EZCORP total pawn stores are in Latin America as of October 6, 2017 including Mexico, Guatemala, El Salvador, Honduras, and Peru

7

Q4 net interest includes $2.3m of discrete items

including $5.3m debt extinguishment charge

offset by $3m benefit from Grupo notes

restructure

Seven consecutive quarters of YOY profit

growth

Q4 Net Revenue up1%. PSC increase of 5%

partially offset by reduced Q4 scrapping

Significant EBITDA growth in Q4 and FY17,

up 91% in FY17 to $82.6m

Strong Financial Performance

EZCORP GAAP ResultsStrong performance in Q4 despite impact of natural disasters

Q4 corporate expense reduction of 34%;

on track to $50m corporate expense in FY18

Operations expense improved to 72% from 75%

of net revenue in Q4

U.S. Same Store PLO up 3%* excluding stores

impacted by hurricanes. The effects of the

hurricanes caused an estimated reduction in

U.S. Pawn loan balances by ~$5m as of

September 30, 2017

* U.S. Same Store PLO excludes estimated impact of stores affected by hurricanes in Q4FY17.

8*Adjusted for estimated impact of natural disasters in Q4FY17, restructuring and restatement charges, other discrete items and constant currency. Mexico Pawn excludes closed buy/sell businesses. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”

Q4 corporate expense reduction of 38%;

on track to $50m corporate expense in FY18

Reduction in net interest expense due to

interest income on promissory notes

associated with Grupo Finmart sale

EZCORP Continuing Operations Adjusted Results*

Continued Strong Profit Growth

Significant EBITDA growth for both the quarter

and fiscal year

Q4 PSC up 5% partially offset by reduced Q4

jewelry scrapping

Consolidated merchandise margin of 36% in

Q4, in our target range of 35-38%

CCV investment profitable after prior year

strategic realignment

Operations expense improved to 70% from

74% of net revenue in Q4

Seven consecutive quarters of YOY profit

growth

Purchases+

Forfeitures

Strong Management Actions

Deliver PLO and Profit Growth

9

+ -= =

INCOME STATEMENT

Pawn Service Charges Total

Up 4% to $63m

Sales Down 4%

Sales Gross Profit Down 4% to $30m

Merchandise Margin 36%

ASSETS

SAME STORE UP 4%

GROSS PROFIT

SAME STORE DOWN 4%

InventoryTotal

Up 9%

NET REVENUEUp 1% to $93m

• Continued focus on customer experience led to Same Store

PLO up 3% and Pawn Service Charges increased 4%

• Market leading unadjusted U.S. PLO of $289k per store

TOTAL EXPENSESDown 5% to

$67m

PROFIT BEFORE TAX

Up 20% to $26m

• PLO monthly yield consistent at 13%

• Inventory turns of 1.9

• Return on Earning Assets of 132%

U.S. Pawn Q4FY17

Pawn Loans Outstanding

Total Up 2%

SAME STORE UP

3%

QualityStore

Manager

SAME STORE UP 10%

Amounts in this slide are adjusted for estimated impact of natural disasters in Q4FY17, restructuring and restatement charges, and other discrete items. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.” Sales Gross Profit includes Merchandise, Scrap Gross Profit, and Other Revenue.

Initiatives underway to continue improving Net Revenue and profitability in the long term, including upgrading POS and analytics of customer behavior and product data

Merchandise margin consistent at 36%, in our target range of 35-38%

3% increase in Same Store PLO drove similar increase in pawn service charges

Serving and satisfying customers’ need for cash fuels continued Same Store PLO growth

10

U.S. Pawn

Amounts in this slide are adjusted for estimated impact of natural disasters in Q4FY17, restructuring and restatement charges, and other discrete items.See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”

• Continued execution and focus on customer experience helped increase Q4 profitbefore tax up 20%

• Eight consecutive quarters of market leading Same Store PLO growth YOY

• U.S. merchandise margin consistent at 36%, in our target range of 35-38%

• Inventory aged over one year improved to 10% from 11% in Q3FY17

Strong Management Actions

Deliver PLO and Profit Growth

Business TransformationNet Revenue Growth and Expense Control Driving Profit Growth

U.S. Pawn

11

+ -= =

INCOME STATEMENT

Pawn Service Charges Total

Up 16% to $10m

Sales Up 5%

Sales Gross ProfitTotal Up 8%

to $5m

Merchandise Margin 30%

ASSETS

SAME STORE UP 14%

Purchases+

Forfeitures

Pawn Loans Outstanding

Total Up 13%

InventoryTotal

Up 8%

SAME STORE UP 11%

NET REVENUEUp 13% to $15m

TOTAL EXPENSESFlat at $10m

PROFIT BEFORE TAX

Up 64% to $5m

• Continued focus on customer experience led to PLO up 13% as

Pawn Service Charges increased 16% and Merchandise Gross

Profit increased 8%

• Average PLO per store improved 10% to $80k

• PLO monthly yield consistent at 16%

• Inventory turns of 2.3

• Return on earning assets 147% compared to 146%

Amounts in this slide are adjusted for discrete items and constant currency. Excludes closed Mexico buy/sell business.See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.” Sales Gross Profit includes Merchandise, Scrap Gross Profit and Other Revenue.

QualityStore

Manager

SAME STORE UP 5%

GROSS PROFIT

SAME STORE UP 3%

Initiatives underway to continue improving Net Revenue and profitability in the long term, including upgrading POS and analytics of customer behavior and product data

Four stores opened in Q4 for a total of ten in FY17. Significant runway for continued store openings and acquisitions


Strong management, consistent execution and cost controldeliver profit before tax up 64% to $5m

Mexico Pawn Q4FY17

Amounts in this slide are adjusted for discrete items and constant currency. Excludes closed Mexico buy/sell business.See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.” 12

• Profit growth accelerated with Q4 up 64% and FY17 up 51%

• Opened four stores in Q4 and opened ten stores in FY17. Significant runway for continued store openings and acquisitions

• Mexico merchandise margin 30%, up 100bps and inventory aged over one year improved to 2% from 6% in Q3FY17

Mexico Pawn


Business TransformationNet Revenue Growth and Expense Control

Driving Profit GrowthMexico Pawn

13

Estimated Impact of Natural Disasters

Consolidated

Estimated Impact on Quarter Ended September 30, 2017

Pawn service charges $(1.6m)

Merchandise sales gross profit $(0.2m)

Operating expenses and loss on disposal of assets $1.1m

Income from continuing operations before income taxes $(2.9m)

Estimated Impact on PLO Balance as of September 30, 2017

Pawn Loans Outstanding $(5.0m)

During the fourth quarter, U.S. Pawn was affected by Hurricanes Harvey and Irma, and the Mexico Pawn segment experienced an

earthquake. The estimated $2.8 million effect of the hurricanes in the U.S. consisted of a $1.8m reduction of Net Revenue and a $1.0m

increase in operating expenses in the quarter ended September 2017. The estimated effect of the earthquake in Mexico was $0.1m in

operating expenses in the quarter ended September 2017.

The effect of the hurricanes included an estimated reduction of U.S. pawn loan balances of ~$5m as of September 30, 2017 with a

resulting reduction in pawn service charges and merchandise sales gross profit. Pawn loan demand is expected to return to a normal

level after the annual tax refund season in the U.S. The impact of the earthquake in Mexico should not materially affect fiscal 2018

operating results.

Q4FY17 adjusted results in this presentation exclude the estimated impact of natural disasters and other discrete items, restructuring and

restatement charges, and constant currency. See “EZCORP GAAP Results” and “GAAP to Non-GAAP Reconciliation.”

3.4

3.5

2.5 2.5

2.0

4QFY16 1QFY17 2QFY17 3QFY17 4QFY17

14

Highlights

• Strengthening balance sheet and liquidity

supports continued investment in customer

experience and expansion to drive increased

profit

• Cash balance up 150% to $164m at

September 30, 2017

• Favorable restructuring of notes receivable

repayment arrangement with AlphaCredit /

Grupo Finmart in September 2017

– Receiving regular payments

• Convertible Senior Notes due 2024 offering

completed in July 2017

Strengthening Balance Sheet and Liquidity

Leverage Ratio*

Earnings Growth Strengthens Leverage Ratio

* Leverage Ratio is Net Debt / Adjusted EBITDA for the last twelve months

15

• Significantly expands our store base in four additional countries in Latin America

• Massive and highly fragmented market

• High quality management team in place with in-country expertise

• Growth opportunities:

– Implement EZCORP’s upgraded systems, processes, and procedures

– Expand general merchandise pawn loans and retail activities

– Open new stores in attractive and under-penetrated markets

– Complementary acquisition opportunities

TRANSACTION

OVERVIEW

EZCORP Acquired 112 Pawn Stores in Latin America

on October 6, 2017

PLATFORM FOR

FUTURE EXPANSION

• EZCORP’s largest pawn acquisition in terms of store count

• 46% increase in our Latin America pawn stores

• Acquired GuatePrenda - MaxiEfectivo’s (“GPMX”)

112 pawn stores in Guatemala (72 stores), El Salvador (17 stores), Honduras (12 stores)

and Peru (11 stores)

• Paid $60m in cash with additional $2.25m to be paid contingent on performance of

GPMX’s business during the 24 months following the closing*

COMPELLING

FINANCIAL BENEFITS

• Accretive to earnings in FY18

• Geographic diversification

• Larger scale with 41% of total pawn stores now in Latin America, a high growth market

• Existing GPMX business is very attractive, with an average per store pawn loan balance

higher than our existing stores in Mexico or the Latin American stores of our major

competitor. PLO is the most influential driver of revenue and profitability

*Comprised of $53.4m in cash at closing on October 6, 2017 and repayment in October 2017 of seller’s prior advances to GPMX.

16

• Initiatives to improve customer experience and deliver profitable growth:

– Deployment of upgraded POS

– Further investment in analytics of customer behavior and product data

• Continuous measurement of customer experience and feedback driving higher

revenue and profitability

Market Leadership in

PLO Growth

Geographic

Diversification and

Potential

Significant Growth

Attractive Industry

Dynamics

• Acquired 112 pawn stores in October 2017; geographic diversification and larger scale

with 41% of total pawn stores now in Latin America, a high growth market

• Continue to assess acquisitions and store openings in U.S. and Latin America against

strict investment criteria:

– Significant runway for store openings and acquisitions;

opened 10 stores in Mexico in FY17

EZCORP Strengths

Successful Focus on

Customer Leadership

• Eight consecutive quarters of market leading U.S. Pawn Same Store PLO growth YOY

• 13 consecutive quarters of Mexico Pawn double-digit Same Store PLO growth YOY*

• Seven consecutive quarters of YOY profit before tax growth

• Solid demand for pawn services across economic cycles

• Fully collateralized loan portfolio

• Large and highly fragmented consumer market in U.S. and Latin America

• Internet resistant

• Stable pawn regulatory environment

U.S. Same Store PLO excludes estimated impact of stores affected by hurricanes in Q4FY17.*Calculated in constant currency. Mexico PLO balance both increased and decreased over the same period on a GAAP basis.

17

Additional Information

U.S. Financial Servicesbusiness closed

Renewed Executive Leadership Team including CEO and President of Pawn

Successful Execution of Business Transformation

18

25 Pawn Stores acquired in FY15

Closed 25 underperforming pawn stores in U.S.

and Mexico in FY15

Sold Grupo Finmart

Investment in field management enabling more coaching & mentoring

6 U.S. pawn stores acquired in Q2FY16

Procurement opportunities identified Store incentive

plans re-aligned to operatingcontribution

INITIATIVES TO DRIVE

CONTINUED

PROFIT GROWTH

1. Geographic diversity and larger scale with 41% of total pawn stores now in Latin America. Opened 10 pawn stores in FY17 and acquired 112 pawn stores in October 2017

2. Significant runway for continued store openings and complementary acquisitions

3. POS will deliver improved customer experience and increase productivity

4. Further Investment in analytics of customer behavior and product data

5. Tracking toward annual corporate expense of$50m in FY18

Mexico Buy/Sell business closed

Transformational customer focused

3-year strategic plan released

JULY

2015

SEPT

2017

Initiated deployment of upgraded POS

Initiated store refresh program

Opened ten stores in Mexico in FY17

Convertible debt due 2024 issued in July 2017; liquidity and debt maturity

profile improved

Favorable restructuring of note receivable

repayment arrangement with AlphaCredit

Receiving Notes Receivable Payments Within

Schedule

19

¹Interest income on notes receivable from AlphaCredit.

²Total Deferred Compensation Fee will be reduced to $10m if the notes are pre-paid on or prior to June 30, 2019.

Amounts above are in millions of U.S. dollars and based on exchange rates in effect historically or as of September 30, 2017 for all future amounts.

GAAP Interest Income From Notes¹ $14.8 $5.6 $0.8 $21.2

Detail:

Amortization of Deferred Compensation Fee² $9.2 $4.0 $0.8 $14.0

Cash Interest Income $5.6 $1.6 $0.0 $7.2

$1.0 $1.0

$31.6

$28.3$32.6

$59.9

FY18 FY19 FY20 Total

Notes Receivable(Principal as of 11/15/17)

Notes Receivable

Cash Received

As of November 15, 2017

$0

$60.9

EZCORP Benefits From Notes Receivable Restructuring in September 2017:

• $14m additional deferred compensation fee²

• Interest rates substantially increased

• Receive principal and interest monthly

• Now guaranteed by AlphaCredit, Grupo Finmart’s parent

• Received $4.1m held in escrow six months early

• Termination of our indemnification obligations with respect to representations and warranties under original sale agreement of Grupo Finmart

• All interest accelerated upon early pre-payment

AlphaCredit has already paid $34m principal and interest owed to EZCORP in connection with the sale of Grupo Finmart

Expect to collect an additional $32.6m principal in the remainder of FY18 and $28.3m in FY19 in addition to interest and a deferred compensation fee of $14.0m, payable $6.0m in September 2019, $4.0m in March 2020 and $4.0m in September 2020²

20

Convertible Senior Notes with

2.875% Coupon Due July 2024

Convertible Senior Notes with 2.875% Coupon Due July 2024

• Highlights:

o Strengthened balance sheet and improved debt maturity profile at attractive fixed cash interest rate

o Net proceeds of $140.0m in July 2017

• Use of Proceeds:

o $51.6m used to retire principal, accrued interest and transaction fees on senior secured credit facility that

carried substantially higher cost of funds

o $34.4m to repurchase $35m face value of existing Cash Convertible Senior Notes due 2019, leaving

$195m of those convertible notes outstanding

o Remaining $54.0m increased company’s cash balance providing funding for general corporate

purposes, including potential acquisitions

Interest expense in Q4FY17 includes a one-time debt extinguishment charge totaling $5.3m comprised primarily

of write-off of unamortized debt discount and issuance costs on partial repayment of Cash Convertible Notes

due 2019

Even with the net $54m increase in liquidity, expect annual cash interest to improve to ~$8.3m – a savings of

~$2m annually, due to lower coupon rates. Including non-cash accretion of debt discount and issuance costs,

GAAP interest expense on our convertible notes is expected to be ~$24m in FY18

2.875% Convertible Senior Notes Due 2024

Potential EPS Dilution

21

In July 2017, we issued $143.75 million aggregate principal amount of 2.875% Convertible Senior Notes Due 2024. The Convertible

Notes are convertible into cash or shares of Class A Non-voting Common Stock, or any combination thereof, at our option subject

to satisfaction of certain conditions and during certain periods, based on an initial conversion rate of 100 shares of Class A

Common Stock per $1,000 principal amount of Convertible Notes (equivalent to an initial conversion price of $10.00 per share of

our Class A Common Stock).

We have included above an estimate of the incremental shares we would need to include in our calculation of fully diluted EPS

using the “treasury stock” method of accounting, if our average share price is above $10.00 while the Convertible Notes due 2024

are outstanding.

Average Share Estimated Incremental

Price for Period Dilutive Shares for Period

10.00$ -

11.00$ 1,306,818

12.00$ 2,395,833

13.00$ 3,317,308

14.00$ 4,107,143

15.00$ 4,791,667

16.00$ 5,390,625

17.00$ 5,919,118

18.00$ 6,388,889

19.00$ 6,809,211

20.00$ 7,187,500

The following is provided for purposes of calculating the potentially dilutive shares to be included in accounting for diluted EPS at a

hypothetical conversion price of $10 or higher:

At higher share prices above $20, there is a potential for further increase in dilution

22

Definition of Terms

Monthly PLO Yield =

pawn service chargesdays in periodaverage PLO

X 365

Inventory Yield =

sales gross profitdays in period

average net inventory

X 365

Return on Earning Assets

sales gross profit + PSCdays in period

average net inventory + average PLO

X 365

Inventory Turnover =

total cost of salesdays in period

average net inventory

X 365

=

/ 12

23

GAAP to Non-GAAP Reconciliation

In addition to the financial information prepared in conformity with generally accepted accounting principles in the United States of America ("GAAP"), we provide certain other financial information that is adjusted to exclude the impact of restructuring and restatement charges and other discreet items and to reflect the results of our Mexico Pawn operations on a constant currency basis. We believe that presentation of the non-GAAP financial information is meaningful and useful in evaluating and comparing our operating results across accounting periods and understanding the operating and financial performance of our business. We believe that the non-GAAP financial information reflects an additional way of viewing aspects of our business that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our business. We provide non-GAAP financial information for informational purposes and to enhance understanding of our GAAP consolidated financial statements.

You should consider the non-GAAP information in addition to, but not instead of or superior to, our results prepared in accordance with GAAP. Non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of that information for comparative purposes.

24

GAAP to Non-GAAP Reconciliation Q4 – Continuing Operations*

(B)

(C)

(A)

(D)

(E)

(F)

(G)

(H)

(I)

Footnote * - Includes immaterial presentation reclassifications and rounding

Footnote (A) Amount includes $1.9m of Natural Disaster Impact, Footnote (B) Amount includes $1m Hurricane Store Operating Expenses Impact,

Footnote (C) Amount includes $0.8m of Acquisition related Expenses, Footnote (D) Amount includes ~$0.1m Gain on FX

Footnote (E) Amount includes $3m Credit from Restructuring of Grupo Finmart Notes Receivable and $5.2m of Expense from Retirement of Fortress Debt and $35m Repurchase of Convertible

Notes due 2019

Footnote (F) Estimated Tax impact of Discrete Items listed above, Footnote (G) Amount includes $0.2m of Discrete Corporate Adjustment

Footnote (H) Amount includes $11.0m impairment on investment in Other International and $0.2m loss on asset impairments in Corporate

Footnote (I) Estimated Tax impact of Discrete Items listed above

*We used the end-of-period rate for balance sheet items and the average closing daily exchange rate on a monthly basis during the appropriate period for statement of operations items. The

end-of-period exchange rate for September 30, 2017 and 2016 was 18.2 to 1 and 19.4 to 1, respectively. The approximate average exchange rate for the quarter ended September 30, 2017

and 2016 was 17.8 to 1, 18.7 to 1, respectively, however our statement of operations constant currency results reflect the impact of monthly effects of exchange rates and so are not directly

calculable from the above rates.

25

GAAP to Non-GAAP Reconciliation Q4 – U.S. Pawn*


Footnote (A) Amount includes $1.8m of Natural Disaster Impact

Footnote (B) Amount includes $1m Hurricane Store Operating Expenses Impact,

(B)

(A)

26

GAAP to Non-GAAP Reconciliation Q4 – Mexico Pawn*

Footnote * - Includes immaterial presentation reclassifications and roundingFootnote (A) Amount includes $0.1m of Natural Disaster Impact

Footnote (B) Amount includes $0.5m Credit for Restructuring of Grupo Finmart Notes Receivable

**We used the end-of-period rate for balance sheet items and the average closing daily exchange rate on a monthly basis during the appropriate period for statement of operations items. The

end-of-period exchange rate for September 30, 2017 and 2016 was 18.2 to 1 and 19.4 to 1, respectively. The approximate average exchange rate for the quarter ended September 30, 2017

and 2016 was 17.8 to 1, 18.7 to 1, respectively, however our statement of operations constant currency results reflect the impact of monthly effects of exchange rates and so are not directly


(B)

(A)

27

GAAP to Non-GAAP Reconciliation FY17 – Continuing Operations*


Footnote (A) Amount includes $1.9m of Natural Disaster Impact, Footnote (B) Amount includes $1m Hurricane Store Operating Expenses Impact

Footnote (C) Amount includes $1.1m of Acquisition related Expenses and $1.1m of CFO Severance, Footnote (D) Amount includes $0.3m Gain on FX

Footnote (E) Amount includes $3m Credit from Restructuring of Grupo Finmart Notes Receivable and $5.2m of Expense from Retirement of Fortress Debt and $35m Repurchase of Convertible

Notes due 2019

Footnote (F) Estimated Tax impact of Discrete Items listed above, Footnote (G) Amount includes $4.2m of restatement expense and $(0.3)m of discrete adjustments in Corporate

Footnote (H) Amount includes $11.0m impairment on investment in Other International, $1.4m of restructuring expenses ($1.0m of U.S. Pawn, $0.2m of Corporate, and $0.2m of Other

International) and $0.1m of discrete adjustments in Corporate

Footnote (I) Estimated Tax impact of Discrete Items listed above

*We used the end-of-period rate for balance sheet items and the average closing daily exchange rate on a monthly basis during the appropriate period for statement of operations items. The

end-of-period exchange rate for September 30, 2017 and 2016 was 18.2 to 1 and 19.4 to 1, respectively. The approximate average exchange rate for the years ended September 30, 2017 and

2016 was 19.1 to 1 and 17.9 to 1, respectively, however our statement of operations constant currency results reflect the impact of monthly effects of exchange rates and so are not directly


(B)

(C)

(A)

(D)

(E)

(F)

(G)

(H)

(I)

(E)

28

GAAP to Non-GAAP Reconciliation FY17 – U.S. Pawn*


Footnote (B) Amount includes $1m Hurricane Store Operating Expenses Impact,

Footnote (C) Amount includes $1.0m restructuring expense

(B)

(A)

(C)

29

GAAP to Non-GAAP Reconciliation FY17 – Mexico Pawn*

(A)


Footnote (B) Amount includes $0.1m of Gain on FX

Footnote (C) Amount includes $0.5m Credit for Restructuring of Grupo Finmart Notes Receivable

**We used the end-of-period rate for balance sheet items and the average closing daily exchange rate on a monthly basis during the appropriate period for statement of operations items. The

end-of-period exchange rate for September 30, 2017 and 2016 was 18.2 to 1 and 19.4 to 1, respectively. The approximate average exchange rate for the years ended September 30, 2017 and

2016 was 19.1 to 1 and 17.9 to 1, respectively, however our statement of operations constant currency results reflect the impact of monthly effects of exchange rates and so are not directly


(C)

(A)

(B)

30

Net Debt/Adjusted EBITDA Reconciliation*


31

Pawn Quarterly Growth Reconciliation*


successful execution of business transformation driving sustainable growth · successful execution...

Documents