Attached files

file filename
EX-99.2 - EX-99.2 - Regional Management Corp.d225546dex992.htm
8-K - FORM 8-K - Regional Management Corp.d225546d8k.htm

Exhibit 99.1

 

LOGO

Regional Management Corp. Announces Second Quarter 2016 Results

-         Net income of $5.9 million; diluted earnings per share of $0.49         -

-         Non-GAAP net income of $6.3 million; non-GAAP diluted earnings per share of $0.53         -

-         Total finance receivables of $646 million, up 12.8% compared to prior-year period         -

Greenville, South Carolina – July 26, 2016 – Regional Management Corp. (NYSE: RM), a diversified consumer finance company, today announced results for the second quarter ended June 30, 2016.

Second Quarter 2016 Highlights

 

    Net income for the second quarter of 2016 was $5.9 million, an increase of $0.5 million, or 9.3%, from the prior-year period; non-GAAP net income was $6.3 million, an increase of 16.5% from the prior-year period. Diluted earnings per share were $0.49, and on a non-GAAP basis, diluted earnings per share were $0.53, each calculated on a diluted share count of 12.0 million. Non-GAAP net income excludes $0.6 million of non-operating system implementation costs.

 

    Total finance receivables as of June 30, 2016 were $646 million, an increase of 12.8% from the prior year and up 6.3% sequentially:

 

    Fifth consecutive quarter that total finance receivables have increased at least 10% over the prior-year period.

 

    Large loan finance receivables of $195 million increased $102 million, or 109%, from the prior-year period and now represent over 30% of the total loan portfolio.

 

    Total revenue for the second quarter of 2016 was $57.3 million, a $4.3 million, or 8.2%, increase from the prior-year period. Revenue growth over the prior-year period was driven by a 12.8% increase in receivables, partially offset by an overall yield decline of 180 basis points. On a sequential basis, total yield was comparable to the prior two quarters.

 

1


    Net charge-offs for the second quarter of 2016 were $13.4 million, an increase of $0.5 million versus the prior-year period. Annualized net charge-offs of 8.6% of average finance receivables were down 80 basis points compared to the prior-year period.

 

    Total delinquencies as a percentage of total finance receivables as of June 30, 2016 were 18.3%, an increase from the seasonally low 16.7% as of March 31, 2016 and an improvement from 20.6% as of June 30, 2015.

 

    30+ day contractual delinquencies were 6.8%, an increase sequentially from 6.2% as of March 31, 2016 and from 6.4% as of June 30, 2015.

“The second quarter was a very solid quarter for the company across a number of important dimensions,” said Michael R. Dunn, Chief Executive Officer of Regional Management Corp. “Non-GAAP net income of $6.3 million was up 17% versus the prior-year period, driven by the combined dynamic of volume-driven revenue, strong credit performance and a relatively flat expense base. This is the operating model that we have been building over the last six quarters, and it continues to produce improved operating performance.”

“Earlier this month, we converted our second state, New Mexico, to our new operating platform,” continued Mr. Dunn. “The system continues to perform up to our expectations, and we remain on track to convert all of our remaining states by year end. Finally, we also announced the appointment of our new CEO, Peter R. Knitzer, effective August 1st. Given Peter’s background, I am confident that he will successfully lead the company going forward and believe that he will fully leverage the company’s market opportunities.”

“I would also like to thank the entire Regional team for their collective efforts in helping to re-establish Regional on the right track over the past couple of years. We are now in a much better position than when I first became CEO, and that is in large measure due to their hard work and commitment to what we needed to do. I know they will continue to support Peter with the same energy and commitment with which they supported me,” concluded Mr. Dunn.

Second Quarter 2016 Results

Finance receivables outstanding at June 30, 2016 were $645.7 million, a 12.8% increase from $572.5 million in the prior year. Finance receivables increased primarily due to an increase in both the small and large loan portfolios and the net addition of 22 de novo branches since June 30, 2015.

For the second quarter ended June 30, 2016, the Company reported total revenue of $57.3 million, an 8.2% increase from $53.0 million in the prior-year period. Interest and fee income for the second quarter of 2016 was $52.6 million, a 10.3% increase from $47.7 million in the prior-year period, primarily due to an increase in the portfolios of both small and large loans compared to the prior-year period and partially offset by lower interest and fee yield, primarily in the convenience check portfolio. Insurance income, net for the second quarter of 2016 was $2.6 million, a decline of $0.5 million from the prior-year period. Other income for the second quarter of 2016 was $2.1 million, a 3.5% decline from the prior-year period reflective of lower late fee charges from the improving credit quality of the portfolio.

 

2


The provision for credit losses in the second quarter of 2016 was $13.4 million versus $12.1 million in the prior-year period. Net charge-offs were $13.4 million in the second quarter of 2016 versus $12.9 million in the prior-year period. Annualized net charge-offs as a percentage of average finance receivables in the second quarter of 2016 were 8.6%, an improvement from 9.4% in the prior-year period.

On a sequential basis, net charge-offs of $13.4 million were a reduction of $1.6 million from the first quarter of 2016, consistent with the smaller dollar amount of accounts in the last three delinquency buckets at March 31, 2016 compared to December 31, 2015.

General and administrative expenses for the second quarter of 2016 were $29.5 million, an increase of 4.6%, or $1.3 million, from the prior-year period, driven in part by $0.6 million in loan system conversion costs. Branch expenses in the second quarter of 2016 slightly increased $0.2 million from the prior-year period, even with 22 net new branches added since June 30, 2015. Excluding the loan system conversion costs in the second quarter of 2016, general and administrative expenses for the second quarter of 2016 would have been $28.9 million versus $28.2 million in the prior-year period.

GAAP net income for the second quarter of 2016 was $5.9 million, a 9.3% increase compared to GAAP net income of $5.4 million in the prior-year period. Diluted earnings per share for the second quarter of 2016 were $0.49, an increase from $0.41 in the prior-year period. Excluding the aforementioned non-operating expense in the second quarter of 2016, non-GAAP net income in the second quarter of 2016 would have been $6.3 million and diluted earnings per share would have been $0.53. For a reconciliation of non-GAAP financial measures to the nearest comparable GAAP financial measure, please refer to the reconciliation table accompanying this release.

First Half 2016 Results

For the six months ended June 30, 2016, the Company reported total revenue of $114.0 million, an 8.1% increase from $105.5 million in the prior-year period. Interest and fee income for the six months ended June 30, 2016 was $103.9 million, a 9.7% increase from $94.7 million in the prior-year period, primarily due to a significant increase in the portfolios of both small and large installment loans compared to the prior-year period. Insurance income for the six months ended June 30, 2016 was $5.5 million, an 8.4% decrease from the prior-year period. Other income for the six months ended June 30, 2016 was $4.6 million, a 3.2% decline from the prior-year period reflective of lower late fee charges from the improving credit quality of the portfolio.

The provision for credit losses for the six months ended June 30, 2016 was $27.2 million versus $21.8 million in the prior-year period. Net charge-offs for the six months ended June 30, 2016 were $28.4 million compared to $26.2 million in the prior-year period. Annualized net charge-offs as a percentage of average finance receivables for the six months ended June 30, 2016 was 9.1%, a decline from 9.6% in the prior-year period.

 

3


General and administrative expenses for the six months ended June 30, 2016 were $59.4 million, a decrease of $1.5 million, or 2.5%, from $60.9 million in the prior-year period. Included in the six months 2016 results were a total of $1.0 million in loan system conversion costs, while the six months 2015 results included $2.7 million in non-operating expenses. Branch expenses include changes in staffing and incentive plans for all branches as well as the expenses associated with 38 net branches added since December 31, 2014.

GAAP net income for the six months ended June 30, 2016 was $11.1 million, a 16.8% increase compared to GAAP net income of $9.5 million in the prior-year period, and diluted earnings per share for the six months ended June 30, 2016 were $0.89 compared to $0.73 in the prior-year period. Excluding the aforementioned non-operating expenses, non-GAAP net income for the six months ended June 30, 2016 totaled $11.7 million and non-GAAP diluted earnings per share were $0.94, compared to non-GAAP net income of $11.2 million and non-GAAP diluted earnings per share of $0.86 in the prior-year period.

2016 De Novo Outlook

As of June 30, 2016, the Company’s branch network consisted of 338 locations. The Company closed one branch in the second quarter of 2016. For the full year 2016, due to its focus on implementing its new loan system, the Company is now projecting to open approximately 15 de novo branches.

Liquidity and Capital Resources

As of June 30, 2016, the Company had finance receivables of $645.7 million and outstanding long-term debt of $441.1 million (consisting of $386.6 million of long-term debt on its $538.0 million senior revolving credit facility and $54.6 million of long-term debt on its $75.7 million amortizing loan).

Conference Call Information

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

The dial-in number for the conference call is (855) 590-2959 (toll-free) or (503) 343-6651 (direct), passcode 47978795. Please dial the number 10 minutes prior to the scheduled start time.

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

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

A replay will be available following the end of the call through Tuesday, August 2, 2016, by telephone at (855) 859-2056 (toll-free) or (404) 537-3406 (direct), passcode 47978795. A webcast replay of the call will be available at www.RegionalManagement.com for one year following the call.

 

4


Forward-Looking Statements

This press release may contain various “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, which represent Regional Management Corp.’s expectations or beliefs concerning future events. Words such as “may,” “will,” “should,” “likely,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “outlook” and similar expressions may be used to identify these forward-looking statements. Such forward-looking statements are about matters that are inherently subject to risks and uncertainties, many of which are outside of the control of Regional Management. Factors that could cause actual results or performance to differ from the expectations expressed or implied in such forward-looking statements include, but are not limited to, the following: the continuation or worsening of adverse conditions in the global and domestic credit markets and uncertainties regarding, or the impact of, governmental responses to those conditions; changes in interest rates; risks related to acquisitions; risks related to opening new branches, including the ability or inability to open new branches as planned; risks inherent in making loans, including repayment risks and value of collateral, which risks may increase in light of adverse or recessionary economic conditions; recently-enacted or proposed legislation; the timing and amount of revenues that may be recognized by Regional Management; changes in current revenue and expense trends (including trends affecting delinquencies and charge-offs); changes in Regional Management’s markets and general changes in the economy (particularly in the markets served by Regional Management); changes in operating and administrative expenses; and the departure, transition or replacement of key personnel. Such factors and others are discussed in greater detail in Regional Management’s filings with the Securities and Exchange Commission. Regional Management will not update the information contained in this press release beyond the publication date, except to the extent required by law, and is not responsible for changes made to this document by wire services or Internet services.

About Regional Management Corp.

Regional Management Corp. (NYSE: RM) is a diversified consumer finance company providing a broad array of loan products primarily to customers with limited access to consumer credit from banks, thrifts, credit card companies and other traditional lenders. Regional Management began operations in 1987 with four branches in South Carolina and has since expanded its branch network across South Carolina, Texas, North Carolina, Tennessee, Alabama, Oklahoma, New Mexico, Georgia and Virginia. Each of its loan products is structured on a fixed rate, fixed term basis with fully amortizing equal monthly installment payments and is repayable at any time without penalty. Regional Management’s loans are sourced through its multiple channel platform, including in its branches, through direct mail campaigns, independent and franchise automobile dealerships, online credit application networks, retailers and its consumer website. For more information, please visit www.RegionalManagement.com.

Contact:

Investor Relations

Garrett Edson, (203) 682-8331

 

5


Regional Management Corp. and Subsidiaries

Consolidated Statements of Income

(Unaudited)

(in thousands, except per share amounts)

 

                 Better (Worse)                 Better (Worse)  
     2Q’16     2Q’15     $     %     YTD’16     YTD’15     $     %  

Revenue

                

Interest and fee income

   $ 52,589      $ 47,668      $ 4,921        10.3   $ 103,889      $ 94,733      $ 9,156        9.7

Insurance income, net

     2,601        3,120        (519     (16.6 )%      5,540        6,049        (509     (8.4 )% 

Other income

     2,135        2,213        (78     (3.5 )%      4,593        4,743        (150     (3.2 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     57,325        53,001        4,324        8.2     114,022        105,525        8,497        8.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

                

Provision for credit losses

     13,386        12,102        (1,284     (10.6 )%      27,177        21,814        (5,363     (24.6 )% 

Personnel

     16,674        16,211        (463     (2.9 )%      33,801        35,971        2,170        6.0

Occupancy

     4,770        4,227        (543     (12.8 )%      9,633        8,333        (1,300     (15.6 )% 

Marketing

     2,062        2,009        (53     (2.6 )%      3,577        4,480        903        20.2

Other

     6,042        5,796        (246     (4.2 )%      12,342        12,082        (260     (2.2 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total general and administrative

     29,548        28,243        (1,305     (4.6 )%      59,353        60,866        1,513        2.5

Interest expense

     4,811        3,932        (879     (22.4 )%      9,521        7,536        (1,985     (26.3 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     9,580        8,724        856        9.8     17,971        15,309        2,662        17.4

Income taxes

     3,668        3,316        (352     (10.6 )%      6,883        5,818        (1,065     (18.3 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 5,912      $ 5,408      $ 504        9.3   $ 11,088      $ 9,491      $ 1,597        16.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

                

Basic

   $ 0.50      $ 0.42      $ 0.08        19.0   $ 0.90      $ 0.74      $ 0.16        21.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.49      $ 0.41      $ 0.08        19.5   $ 0.89      $ 0.73      $ 0.16        21.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares outstanding:

                

Basic

     11,756        12,845        1,089        8.5     12,256        12,812        556        4.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     11,974        13,078        1,104        8.4     12,462        13,040        578        4.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average assets (annualized)

     3.8     4.0         3.6     3.6    
  

 

 

   

 

 

       

 

 

   

 

 

     

Return on average equity (annualized)

     12.0     11.5         11.1     10.3    
  

 

 

   

 

 

       

 

 

   

 

 

     

 

6


Regional Management Corp. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

(in thousands, except par value amounts)

 

                 Increase (Decrease)  
     2Q’16     2Q’15     $     %  

Assets

        

Cash

   $ 2,827      $ 4,793      $ (1,966     (41.0 )% 

Gross finance receivables

     820,688        704,862        115,826        16.4

Unearned finance charges, insurance premiums, and commissions

     (174,944     (132,337     (42,607     (32.2 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Finance receivables

     645,744        572,525        73,219        12.8

Allowance for credit losses

     (36,200     (36,171     (29     (0.1 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net finance receivables

     609,544        536,354        73,190        13.6

Property and equipment, net of accumulated depreciation

     9,073        7,820        1,253        16.0

Restricted cash

     8,237        1,901        6,336        333.3

Intangible assets, net

     4,021        1,507        2,514        166.8

Goodwill

     716        716        —         0.0

Repossessed assets at net realizable value

     488        407        81        19.9

Deferred tax asset, net

     —         2,305        (2,305     (100.0 )% 

Other assets

     7,897        4,548        3,349        73.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 642,803      $ 560,351      $ 82,452        14.7
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

        

Liabilities:

        

Long-term debt

   $ 441,147      $ 359,491      $ 81,656        22.7

Unamortized debt issuance costs

     (2,285     (630     (1,655     (262.7 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net long-term debt

     438,862        358,861        80,001        22.3

Accounts payable and accrued expenses

     10,571        10,733        (162     (1.5 )% 

Deferred tax liability, net

     446        —         446        100.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     449,879        369,594        80,285        21.7

Commitments and Contingencies

        

Stockholders’ equity:

        

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

     —         —         —         —    

Common stock, $0.10 par value, 1,000,000 shares authorized, 12,961 shares issued and 11,415 shares outstanding at June 30, 2016 and 12,889 shares issued and outstanding at June 30, 2015

     1,296        1,289        7        0.5

Additional paid-in-capital

     90,828        88,584        2,244        2.5

Retained earnings

     125,846        100,884        24,962        24.7

Treasury stock, at cost, 1,546 shares at June 30, 2016

     (25,046     —         (25,046     (100.0 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     192,924        190,757        2,167        1.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 642,803      $ 560,351      $ 82,452        14.7
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7


Regional Management Corp. and Subsidiaries

Selected Financial Data

(Unaudited)

(in thousands, except per share amounts)

 

     Averages and Yields  
     2Q’16     1Q’16     2Q’15  
     Average Finance
Receivables
     Average Yield
(Annualized)
    Average Finance
Receivables
     Average Yield
(Annualized)
    Average Finance
Receivables
     Average Yield
(Annualized)
 

Branch small loans

   $ 154,843         44.5   $ 153,516         43.1   $ 130,806         45.3

Convenience checks

     158,545         41.5     172,133         40.8     171,323         45.0

Large loans

     178,683         28.8     152,938         28.2     79,756         27.7

Automobile loans

     103,626         17.9     111,008         18.2     143,659         19.3

Retail loans

     29,007         19.1     27,923         19.2     24,556         18.8
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total interest and fee yield

   $ 624,704         33.7   $ 617,518         33.2   $ 550,100         34.7
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total revenue yield

   $ 624,704         36.7   $ 617,518         36.7   $ 550,100         38.5
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

     Components of Increase in Interest and Fee Income
2Q’16 Compared to 2Q’15
Increase (Decrease)
 
     Volume      Rate      Net  

Branch small loans

   $ 2,677       $ (258    $ 2,419   

Convenience checks

     (1,382      (1,409      (2,791

Large loans

     7,119         238         7,357   

Automobile loans

     (1,823      (472      (2,295

Retail loans

     213         18         231   
  

 

 

    

 

 

    

 

 

 

Total increase (decrease) in interest and fee income

   $ 6,804       $ (1,883    $ 4,921   
  

 

 

    

 

 

    

 

 

 

 

     Net Loans Originated (1)  
     2Q’16      1Q’16      QoQ $
Inc (Dec)
    QoQ %
Inc (Dec)
    2Q’15      YoY $
Inc (Dec)
    YoY %
Inc (Dec)
 

Branch small loans

   $ 83,276       $ 58,399       $ 24,877        42.6   $ 80,818       $ 2,458        3.0

Convenience checks

     69,773         55,978         13,795        24.6     90,745         (20,972     (23.1 )% 

Large loans

     72,174         48,569         23,605        48.6     46,134         26,040        56.4

Automobile loans

     9,355         8,485         870        10.3     11,802         (2,447     (20.7 )% 

Retail loans

     8,627         8,701         (74     (0.9 )%      8,136         491        6.0
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total net loans originated

   $ 243,205       $ 180,132       $ 63,073        35.0   $ 237,635       $ 5,570        2.3
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(1) Represents the balance of loan origination and refinancing net of unearned finance charges

 

 

8


     Other Key Metrics  
     2Q’16     1Q’16     2Q’15  

Net charge-offs

   $ 13,416      $ 15,013      $ 12,881   

Percentage of average finance receivables (annualized)

     8.6     9.7     9.4

Provision for credit losses

   $ 13,386      $ 13,791      $ 12,102   

Percentage of average finance receivables (annualized)

     8.6     8.9     8.8

Percentage of total revenue

     23.4     24.3     22.8

General and administrative expenses

   $ 29,548      $ 29,805      $ 28,243   

Percentage of average finance receivables (annualized)

     18.9     19.3     20.5

Percentage of total revenue

     51.5     52.6     53.3

Same store results:

      

Finance receivables at period-end

   $ 611,589      $ 552,313      $ 545,928   

Finance receivable growth rate

     9.5     7.3     8.0

Number of branches in calculation

     306        300        281   

 

     Finance Receivables by Product  
     2Q’16      1Q’16      QoQ $
Inc (Dec)
    QoQ %
Inc (Dec)
    2Q’15      YoY $
Inc (Dec)
    YoY %
Inc (Dec)
 

Branch small loans

   $ 162,562       $ 148,700       $ 13,862        9.3   $ 140,161       $ 22,401        16.0

Convenience checks

     157,515         161,802         (4,287     (2.6 )%      174,786         (17,271     (9.9 )% 

Large loans

     194,857         162,301         32,556        20.1     93,203         101,654        109.1
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total core loans

     514,934         472,803         42,131        8.9     408,150         106,784        26.2

Automobile loans

     100,721         106,297         (5,576     (5.2 )%      139,593         (38,872     (27.8 )% 

Retail loans

     30,089         28,263         1,826        6.5     24,782         5,307        21.4
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total finance receivables

   $ 645,744       $ 607,363       $ 38,381        6.3   $ 572,525       $ 73,219        12.8
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Number of branches at period end

     338         339         (1     (0.3 )%      316         22        7.0

Average finance receivables per branch

   $ 1,910       $ 1,792       $ 118        6.6   $ 1,812       $ 98        5.4
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

9


     Contractual Delinquency by Aging  
     2Q’16     1Q’16     2Q’15  

Allowance for credit losses

   $ 36,200         5.6   $ 36,230         6.0   $ 36,171         6.3

Current

     527,080         81.7     505,801         83.3     454,424         79.4

1 to 29 days past due

     74,439         11.5     63,686         10.5     81,275         14.2
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Delinquent accounts:

               

30 to 59 days

     16,710         2.5     11,986         1.9     14,665         2.5

60 to 89 days

     10,045         1.6     7,640         1.3     8,113         1.4

90 to 119 days

     7,237         1.1     7,099         1.1     5,633         1.0

120 to 149 days

     5,358         0.8     5,914         1.0     4,597         0.8

150 to 179 days

     4,875         0.8     5,237         0.9     3,818         0.7
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total contractual delinquency

   $ 44,225         6.8   $ 37,876         6.2   $ 36,826         6.4
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total finance receivables

   $ 645,744         100.0   $ 607,363         100.0   $ 572,525         100.0
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

1 day and over past due

   $ 118,664         18.3   $ 101,562         16.7   $ 118,101         20.6
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
     Contractual Delinquency by Product  
     2Q’16     1Q’16     2Q’15  

Branch small loans

   $ 14,096         8.7   $ 12,627         8.5   $ 10,804         7.7

Convenience checks

     12,340         7.8     12,351         7.6     13,561         7.8

Large loans

     8,459         4.3     5,561         3.4     2,748         2.9

Automobile loans

     7,768         7.7     6,120         5.8     8,619         6.2

Retail loans

     1,562         5.2     1,217         4.3     1,094         4.4
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total contractual delinquency

   $ 44,225         6.8   $ 37,876         6.2   $ 36,826         6.4
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

10


     Quarterly Trend  
     2Q’15      3Q’15      4Q’15      1Q’16      2Q’16      QoQ $
B(W)
    YoY $
B(W)
 

Revenue

                   

Interest and fee income

   $ 47,668       $ 49,741       $ 51,320       $ 51,300       $ 52,589       $ 1,289      $ 4,921   

Insurance income, net

     3,120         2,767         2,838         2,939         2,601         (338     (519

Other income

     2,213         2,588         2,527         2,458         2,135         (323     (78
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total revenue

     53,001         55,096         56,685         56,697         57,325         628        4,324   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Expenses

                   

Provision for credit losses

     12,102         14,085         11,449         13,791         13,386         405        (1,284

Personnel

     16,211         15,993         17,283         17,127         16,674         453        (463

Occupancy

     4,227         4,458         4,522         4,863         4,770         93        (543

Marketing

     2,009         1,134         1,403         1,515         2,062         (547     (53

Other

     5,796         4,597         5,342         6,300         6,042         258        (246
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total general and administrative

     28,243         26,182         28,550         29,805         29,548         257        (1,305

Interest expense

     3,932         4,335         4,350         4,710         4,811         (101     (879
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Income before income taxes

     8,724         10,494         12,336         8,391         9,580         1,189        856   

Income taxes

     3,316         3,987         4,969         3,215         3,668         (453     (352
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net income

   $ 5,408       $ 6,507       $ 7,367       $ 5,176       $ 5,912       $ 736      $ 504   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net income per common share:

                   

Basic

   $ 0.42       $ 0.51       $ 0.57       $ 0.41       $ 0.50       $ 0.09      $ 0.08   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Diluted

   $ 0.41       $ 0.50       $ 0.56       $ 0.40       $ 0.49       $ 0.09      $ 0.08   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Weighted-average shares outstanding:

                   

Basic

     12,845         12,881         12,891         12,756         11,756         1,000        1,089   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Diluted

     13,078         13,111         13,105         12,949         11,974         975        1,104   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net interest margin

   $ 49,069       $ 50,761       $ 52,335       $ 51,987       $ 52,514       $ 527      $ 3,445   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net credit margin

   $ 36,188       $ 38,291       $ 40,552       $ 36,974       $ 39,098       $ 2,124      $ 2,910   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
     2Q’15      3Q’15      4Q’15      1Q’16      2Q’16      QoQ $
Inc (Dec)
    YoY $
Inc (Dec)
 

Total assets

   $ 560,351       $ 587,508       $ 626,373       $ 609,707       $ 642,803       $ 33,096      $ 82,452   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Finance receivables

   $ 572,525       $ 601,608       $ 628,444       $ 607,363       $ 645,744       $ 38,381      $ 73,219   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Allowance for credit losses

   $ 36,171       $ 37,786       $ 37,452       $ 36,230       $ 36,200       $ (30   $ 29   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Long-term debt

   $ 359,491       $ 379,617       $ 411,177       $ 396,543       $ 441,147       $ 44,604      $ 81,656   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

11


     Headcount Trend  
     2Q’15      3Q’15      4Q’15      1Q’16      2Q’16      QoQ
Inc (Dec)
    YoY
Inc (Dec)
 

Legacy branch headcount

     1,245         1,256         1,280         1,237         1,184         (53     (61

2016 new branches

              17         17         —         17   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total branch headcount

     1,245         1,256         1,280         1,254         1,201         (53     (44

Home office headcount

     120         129         133         137         140         3        20   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total headcount

     1,365         1,385         1,413         1,391         1,341         (50     (24
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Number of branches

     316         322         331         339         338         (1     22   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
     General & Administrative Expenses Trend  
     2Q’15      3Q’15      4Q’15      1Q’16      2Q’16      QoQ $
B(W)
    YoY $
B(W)
 

Legacy branch G&A expenses

   $ 17,094       $ 18,794       $ 18,724       $ 18,822       $ 16,729       $ 2,093      $ 365   

2016 new branches

              548         606         (58     (606
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total branch G&A expenses

     17,094         18,794         18,724         19,370         17,335         2,035        (241

Marketing

     2,009         1,134         1,403         1,515         2,062         (547     (53

Home office G&A expenses

     9,140         6,254         8,423         8,920         10,151         (1,231     (1,011
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total G&A expenses

   $ 28,243       $ 26,182       $ 28,550       $ 29,805       $ 29,548       $ 257      $ (1,305
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

     Averages and Yields  
     YTD’16     YTD’15  
     Average Finance
Receivables
     Average Yield
(Annualized)
    Average Finance
Receivables
     Average Yield
(Annualized)
 

Branch small loans

   $ 154,962         43.6   $ 128,425         45.4

Convenience checks

     165,844         41.0     177,283         45.2

Large loans

     166,312         28.4     66,663         27.1

Automobile loans

     107,463         18.1     146,905         19.3

Retail loans

     28,494         19.1     24,932         18.5
  

 

 

    

 

 

   

 

 

    

 

 

 

Total interest and fee yield

   $ 623,075         33.3   $ 544,208         34.8
  

 

 

    

 

 

   

 

 

    

 

 

 

Total revenue yield

   $ 623,075         36.6   $ 544,208         38.8
  

 

 

    

 

 

   

 

 

    

 

 

 

 

     Components of Increase in Interest and Fee Income
YTD’16 Compared to YTD’15
Increase (Decrease)
 
     Volume      Rate      Net  

Branch small loans

   $ 5,825       $ (1,222    $ 4,603   

Convenience checks

     (2,487      (3,544      (6,031

Large loans

     14,148         456         14,604   

Automobile loans

     (3,605      (841      (4,446

Retail loans

     339         87         426   
  

 

 

    

 

 

    

 

 

 

Total increase (decrease) in interest and fee income

   $ 14,220       $ (5,064    $ 9,156   
  

 

 

    

 

 

    

 

 

 

 

12


     Net Loans Originated (1)  
     YTD’16      YTD’15      YTD $
Inc (Dec)
     YTD %
Inc (Dec)
 

Branch small loans

   $ 141,675       $ 132,189       $ 9,486         7.2

Convenience checks

     125,751         151,398         (25,647      (16.9 )% 

Large loans

     120,743         75,963         44,780         58.9

Automobile loans

     17,840         26,392         (8,552      (32.4 )% 

Retail loans

     17,328         14,863         2,465         16.6
  

 

 

    

 

 

    

 

 

    

 

 

 

Total net loans originated

   $ 423,337       $ 400,805       $ 22,532         5.6
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Represents the balance of loan origination and refinancing net of unearned finance charges

 

     Other Key Metrics  
     YTD’16     YTD’15  

Net charge-offs

   $ 28,429      $ 26,154   

Percentage of average finance receivables (annualized)

     9.1     9.6

Provision for credit losses

   $ 27,177      $ 21,814   

Percentage of average finance receivables (annualized)

     8.7     8.0

Percentage of total revenue

     23.8     20.7

General and administrative expenses

   $ 59,353      $ 60,866   

Percentage of average finance receivables (annualized)

     19.1     22.4

Percentage of total revenue

     52.1     57.7

 

13


Because it adjusts for certain non-operating and non-cash items, the Company believes that non-GAAP measures are useful to investors as supplemental financial measures that, when viewed with its GAAP financial information, provide information regarding trends in the Company’s results of operations and credit metrics, which is intended to help investors meaningfully evaluate and compare the Company’s results of operations and credit metrics between periods.

 

     Non-GAAP Reconciliation  
     2Q‘16      Adjustments     Non-GAAP  

General and administrative expenses

   $ 29,548       $ (636 )(1)    $ 28,912   

Income taxes

   $ 3,668       $ 244 (5)    $ 3,912   

Net income

   $ 5,912       $ 392      $ 6,304   

Diluted net income per common share

   $ 0.49       $ 0.04      $ 0.53   
     Non-GAAP Reconciliation  
     2Q‘15      Adjustments     Non-GAAP  

General and administrative expenses

   $ 28,243       $ (4 )(1)    $ 28,239   

Income taxes

   $ 3,316       $ 2 (5)    $ 3,318   

Net income

   $ 5,408       $ 2      $ 5,410   

Diluted net income per common share

   $ 0.41       $ 0.00      $ 0.41   
     Non-GAAP Reconciliation  
     YTD’16      Adjustments     Non-GAAP  

General and administrative expenses

   $ 59,353       $ (1,028 )(2)    $ 58,325   

Income taxes

   $ 6,883       $ 394 (5)    $ 7,277   

Net income

   $ 11,088       $ 634      $ 11,722   

Diluted net income per common share

   $ 0.89       $ 0.05      $ 0.94   
     Non-GAAP Reconciliation  
     YTD’15      Adjustments     Non-GAAP  

General and administrative expenses

   $ 60,866       $ (2,676 )(2)(3)(4)    $ 58,190   

Income taxes

   $ 5,818       $ 1,017 (5)    $ 6,835   

Net income

   $ 9,491       $ 1,659      $ 11,150   

Diluted net income per common share

   $ 0.73       $ 0.13      $ 0.86   

 

(1) Exclude loan system conversion costs of $636 and $4 for 2Q’16 and 2Q’15
(2) Exclude loan system conversion costs of $1,028 and $613 for YTD’16 and YTD’15
(3) Exclude executive retirement agreement costs of $533
(4) Exclude CEO equity award costs of $1,530
(5) Tax effect of the adjustments

 

14