ATLANTA, April 26, 2018
/PRNewswire/ -- Aaron's, Inc. (NYSE: AAN), a leading
omnichannel provider of lease-purchase solutions, today announced
financial results for the three months ended March 31,
2018.
"We're off to a good start for the year," said John Robinson, Chief Executive Officer. "Revenue
grew 13.1% in the first quarter and we continued to invest in new
retail partnerships and other initiatives to drive long-term
earnings growth. While profitability was lower for the quarter due
to increased operating expenses, we are encouraged by the early
results we are seeing from our strategic investments and believe we
are on track to achieve our 2018 financial objectives for each of
our businesses."
"The Progressive team continued to execute at a high level,
exceeding our expectations for invoice volume, revenue and
profitability in the quarter," continued Mr. Robinson. "Strong
invoice growth drove a 33% increase in revenue while operating
expenses increased, as expected, driven by investments in the
business as well as more normalized levels of write-offs and bad
debt expense. Given our growth potential with existing retail
partners, the strength of our new retail partner pipeline and our
level of visibility into the performance of our lease pools, we
remain optimistic about Progressive's ability to drive significant
revenue and earnings growth in 2018."
"The Aaron's Business achieved lease revenues and lease margins
that were better than our expectations and improved versus the
year-ago quarter," said Mr. Robinson. "Additionally, the quarter
reflects increased spending to strengthen the Aaron's Business's
long-term competitive position and we remain optimistic about the
initiatives underway to grow our omnichannel business."
"We maintained a conservative capital structure during the
quarter, which enabled us to make these strategic investments while
returning $20.5 million of capital to
shareholders through our dividend and share repurchases," concluded
Mr. Robinson.
Financial Summary
Aaron's, Inc. (the "Company") conducts its operations through
three primary businesses: 1) Progressive Leasing's virtual
lease-to-own business ("Progressive Leasing"); 2) Aaron's branded
Company-operated and franchised lease-to-own stores, Aarons.com,
our e-commerce platform and Woodhaven, the Company's furniture
manufacturing operations (collectively, the "Aaron's Business");
and 3) Dent-A-Med, Inc. ("DAMI"), our second-look financing
business.
For the first quarter of 2018, Company revenues were
$954.8 million compared with
$844.6 million for the first quarter
of 2017. Net earnings were $52.2
million compared with $53.3
million in the prior year period. Diluted earnings per share
were $0.73 compared with $0.74 a year ago. The effective tax rate for the
three months ended March 31, 2018 was 21.7% compared with
35.5% for the prior year period, primarily due to the lower tax
rates provided under the Tax Cuts and Jobs Act of 2017 (the "Tax
Act").
On a non-GAAP basis, net earnings for the first quarter of 2018
were $58.3 million compared with
$57.8 million for the same period in
2017, and non-GAAP earnings per share assuming dilution were
$0.81 in the first quarter of 2018
compared with $0.80 for the same
quarter in 2017.
For the first quarter of 2018, non-GAAP net earnings and
non-GAAP diluted earnings per share exclude the effects of
amortization expense resulting from our 2014 acquisition of
Progressive Leasing and one of the 2017 franchisee acquisitions,
restructuring charges for the Aaron's Business and tax effects
related to a Tax Act adjustment. For the first quarter of 2017,
non-GAAP earnings results exclude the effects of Progressive
Leasing amortization and Aaron's Business and DAMI restructuring
charges.
Adjusted EBITDA for the Company, which excludes the charges and
adjustments mentioned above, was $94.1
million for the first quarter of 2018, compared with
$109.4 million for the same period in
2017. See "Use of Non-GAAP Financial Information" and the related
non-GAAP reconciliation accompanying this press release.
The Company generated $196.6
million in cash from operations during the three months
ended March 31, 2018 and ended the first quarter with
$189.4 million in cash compared with
a cash balance of $51.0 million at
the end of 2017. The increase in cash is attributed in part to
$77.0 million of federal income tax
refunds received in the first quarter, offset by $10.0 million of debt amortization and common
stock repurchases. The Company repurchased 391,325 shares of its
common stock for $18.4 million during
the first quarter of 2018 and has authorization to purchase an
additional $481.6 million.
Progressive Leasing Results
Progressive Leasing's revenues in the first quarter of 2018
increased 32.9% to $486.5 million
from $366.1 million in the first
quarter of 2017. Active doors increased 10% in the first quarter of
2018 to approximately 20,000. Invoice volume per active door
increased 20%. Progressive Leasing had 724,000 customers at
March 31, 2018, a 20% increase from March 31, 2017.
Earnings before income taxes for Progressive Leasing were
$35.0 million for the three months
ended March 31, 2018, compared with $35.8 million for the same period a year ago.
EBITDA for the three months ended March 31, 2018 was
$46.2 million compared with
$48.5 million for the same period of
2017. As a percentage of revenues, EBITDA was 9.5% for the three
months ended March 31, 2018 compared with 13.2% for the same
period in 2017. The provision for lease merchandise write-offs was
6.1% of revenues in the first quarter of 2018, compared with 4.8%
in the same period of 2017. Bad debt expense as a percentage of
revenues in the first quarter of 2018 was 9.6% compared with 8.7%
in the same period of 2017.
The Aaron's Business Results
For the first quarter of 2018, total revenues for the Aaron's
Business decreased 2.4% to $458.8
million from $470.2 million in
the first quarter of 2017.
Lease revenue and fees for the three months ended March 31,
2018 increased 1.6% compared with the same period in 2017.
Non-retail sales, which primarily consist of merchandise sales to
the Company's franchisees, decreased 23.2% for the three months
ended March 31, 2018 compared with the same period of the
prior year. The decline is attributed primarily to the reduction in
non-retail sales resulting from the franchisee acquisitions we
completed in fiscal years 2017 and 2018.
Earnings before income taxes for the Aaron's Business were
$33.1 million for the three months
ended March 31, 2018, compared with $48.6 million for the same period a year ago. The
decrease was primarily due to increased operating expenses related
to investments in personnel and business transformation
initiatives. Adjusted EBITDA for the three months ended
March 31, 2018 was $48.0 million
compared with $61.2 million for the
same period in 2017. As a percentage of revenue, Adjusted EBITDA
was 10.5% for the three months ended March 31, 2018, compared
with 13.0% for the same period last year. Write-offs for damaged,
lost or unsaleable merchandise were 3.8% of revenues in the first
quarter of 2018 compared with 3.5% for the same period last
year.
Same store revenues (revenues for Company-operated stores open
for the entirety of the first quarter of 2018 and 2017) decreased
4.4% during the first quarter of 2018, compared with the first
quarter of 2017. Customer count on a same store basis was down 4.2%
during the first quarter of 2018. Company-operated Aaron's stores
had 953,000 customers at March 31,
2018, a 1.7% increase from 2017.
At March 31, 2018, the Aaron's Business had 1,182
Company-operated stores and 537 franchised stores. During the first
quarter of 2018, the Company acquired ten franchised stores,
consolidated one Company-operated store and sold two
Company-operated stores to a third party. Additionally, one
franchised store opened and five franchised stores closed.
DAMI Results
DAMI's revenues for the three months ended March 31, 2018
were $9.5 million versus $8.2 million for the same period of 2017. DAMI's
loss before income taxes was $1.3
million for the three months ended March 31, 2018,
compared with a loss before income taxes of $1.8 million for the same period in 2017. DAMI's
pre-tax, pre-provision loss was $2.1
million for the three months ended March 31, 2018
compared with $1.2 million for the
same period a year ago.
Pre-tax, pre-provision loss is a non-GAAP measure that
represents loss before income taxes, adjusted so that loan
charge-offs and recoveries are recognized in earnings as they occur
by excluding the effect on earnings of changes to management's
provision for estimated future loan losses. See "Use of Non-GAAP
Financial Information" and the related non-GAAP reconciliation
accompanying this press release for more information regarding the
calculation of pre-tax, pre-provision loss.
Significant Components of Revenue
Consolidated lease revenues and fees for the three months ended
March 31, 2018 increased 17.0% over the same prior year
period. Franchise royalties and fees decreased 9.4% in the first
quarter of 2018 compared with the same period a year ago. The
decrease in franchise royalties and fees was the combined result of
decreases in revenues generated by the Company's franchisees and
the lower number of franchised stores. Franchisee revenues totaled
$177.0 million in the three months
ended March 31, 2018, a decrease of 23.2% from the same period
for the prior year. Same store revenues for franchised stores were
down 0.8% and same store customer counts were down 4.5% for the
first quarter of 2018 compared with the same quarter in 2017.
Franchised stores had 390,000 customers at the end of the first
quarter of 2018. Revenues and customers of franchisees are not
revenues and customers of the Aaron's Business or the Company. With
the exception of the same store metrics, the year-over-year
comparisons presented above are not adjusted to reflect the
purchase of 120 franchised store locations that are included in the
three months ended March 31, 2017 period.
2018 Outlook
Based on year-to-date trends, the Company now expects annual
comparable store revenues for the Aaron's Business to be at the
favorable end of the previously provided annual range of negative
4% to negative 1%, with positive comparable store revenues growth
expected in the fourth quarter of 2018. The Company reaffirms all
other elements of the 2018 guidance it provided in its February 15, 2018 press release.
Conference Call and Webcast
The Company will hold a conference call to discuss its quarterly
results on Thursday, April 26, 2018, at 8:30 a.m. Eastern Time. The public is invited to
listen to the conference call by webcast accessible through the
Company's Investor Relations website, investor.aarons.com. The
webcast will be archived for playback at that same site.
About Aaron's, Inc.
Headquartered in Atlanta,
Aaron's, Inc. (NYSE: AAN), is a leading omnichannel provider of
lease-purchase solutions. Progressive Leasing, a virtual
lease-to-own company, provides lease-purchase solutions through
approximately 27,000 retail locations in 46 states. In addition,
the Aaron's Business engages in the sales and lease ownership and
specialty retailing of furniture, consumer electronics, home
appliances and accessories through its 1,719 Company-operated and
franchised stores in 47 states and Canada, as well as its e-commerce platform,
Aarons.com. Dent-A-Med, Inc., d/b/a the HELPcard®, provides a
variety of second-look credit products that are originated through
federally insured banks. For more information, visit
investor.aarons.com, Aarons.com, ProgLeasing.com, and
HELPcard.com.
"Safe Harbor" Statement under the Private Securities
Litigation Reform Act of 1995: Statements in this news release
regarding our business that are not historical facts are
"forward-looking statements" that involve risks and uncertainties
which could cause actual results to differ materially from those
contained in the forward-looking statements. Such forward-looking
statements generally can be identified by the use of
forward-looking terminology, such as "believe," "guidance,"
"outlook," "expect," "will," "expectations," and "trends" and
similar terminology. These risks and uncertainties include factors
such as changes in general economic conditions, competition,
pricing, legal and regulatory proceedings, customer privacy,
information security, customer demand, the execution and results of
our strategy and expense reduction and store closure and
consolidation initiatives (including the risk that the costs
associated with these initiatives exceeds expectations), risks
related to our recent franchisee acquisitions, including the risk
that the financial performance from those acquisitions does not
meet expectations, the business performance of our franchisees and
our relationships with our franchisees; risks related to
Progressive Leasing's "virtual" lease-to-own business, the outcome
of Progressive Leasing's pilot or test programs with various
retailers and the results of Progressive Leasing's efforts to
expand its relationships with existing retailer partners and
establish new partnerships with additional retailers, increases in
lease merchandise write-offs and bad debt expense associated with
Progressive Leasing's growth in doors and customers, and the other
risks and uncertainties discussed under "Risk Factors" in the
Company's Annual Report on Form 10-K for the fiscal year ended
December 31, 2017. Statements in this
release that are "forward-looking" include without limitation
statements regarding: our expectations regarding our initiatives to
drive innovation and improve our customers' experiences at both the
Aaron's Business and Progressive Leasing; our financial objectives;
acceleration of revenue and earnings growth due to our investments
in the Aaron's Business and Progressive Leasing; whether those
investments will strengthen our long-term competitive position; our
ability to invest in our operations and in opportunities to promote
growth; returning capital to our shareholders; the performance of
the Progressive lease portfolio and expectations regarding
innovation initiatives at Progressive, including further
enhancements to its decisioning process; the outcome of the
transformation initiatives for the Aaron's Business; the Company's
capital strategy; the Company's projected results and the 2018
Guidance for the Company on a consolidated basis, and for
Progressive Leasing, the Aaron's Business and DAMI, individually.
You are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date of this
press release. Except as required by law, the Company undertakes no
obligation to update these forward-looking statements to reflect
subsequent events or circumstances after the date of this press
release.
Aaron's, Inc. and
Subsidiaries Consolidated Statements of
Earnings (In thousands, except per share
amounts)
|
|
|
|
|
|
(Unaudited)
Three Months Ended
|
|
|
March 31,
|
|
|
|
2018
|
|
2017
|
|
Revenues:
|
|
|
|
|
|
Lease Revenues and
Fees
|
|
$
|
870,067
|
|
$
|
743,622
|
|
Retail
Sales
|
|
8,516
|
|
8,778
|
|
Non-Retail
Sales
|
|
53,230
|
|
69,327
|
|
Franchise Royalties
and Fees
|
|
12,862
|
|
14,201
|
|
Interest and Fees on
Loans Receivable
|
|
9,542
|
|
8,201
|
|
Other
|
|
592
|
|
425
|
|
Total
|
|
$
|
954,809
|
|
$
|
844,554
|
|
|
|
|
|
Costs and
Expenses:
|
|
|
|
Depreciation of Lease
Merchandise
|
|
440,008
|
|
361,998
|
|
Retail Cost of
Sales
|
|
5,662
|
|
5,391
|
|
Non-Retail Cost of
Sales
|
|
48,020
|
|
62,085
|
|
Operating
Expenses
|
|
390,232
|
|
328,825
|
|
Restructuring
Expenses
|
|
906
|
|
327
|
|
Other Operating
Income, Net
|
|
(83)
|
|
(561)
|
|
Total
|
|
$
|
884,745
|
|
$
|
758,065
|
|
|
|
|
|
Operating
Profit
|
|
70,064
|
|
86,489
|
|
Interest
Income
|
|
202
|
|
974
|
|
Interest
Expense
|
|
(4,326)
|
|
(5,815)
|
|
Other Non-Operating
Income, Net
|
|
812
|
|
975
|
|
Earnings Before
Income Tax Expense
|
|
$
|
66,752
|
|
$
|
82,623
|
|
|
|
|
|
Income Tax
Expense
|
|
14,506
|
|
29,323
|
|
Net
Earnings
|
|
$
|
52,246
|
|
$
|
53,300
|
|
|
|
|
|
Earnings Per
Share
|
|
$
|
0.75
|
|
$
|
0.75
|
|
Earnings Per Share
Assuming Dilution
|
|
$
|
0.73
|
|
$
|
0.74
|
|
|
|
|
|
Weighted Average
Shares Outstanding
|
|
70,105
|
|
71,318
|
|
Weighted Average
Shares Outstanding Assuming Dilution
|
|
72,018
|
|
72,386
|
|
Selected Balance
Sheet Data (In thousands)
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
March 31,
2018
|
|
December 31,
2017
|
|
|
|
|
|
|
|
|
|
Cash and Cash
Equivalents
|
|
$
|
189,410
|
|
$
|
51,037
|
|
|
Investments
|
|
20,466
|
|
20,385
|
|
|
Accounts Receivable,
Net
|
|
81,433
|
|
99,887
|
|
|
Lease Merchandise,
Net
|
|
1,132,096
|
|
1,152,135
|
|
|
Loans Receivable,
Net
|
|
81,770
|
|
86,112
|
|
|
Property, Plant and
Equipment, Net
|
|
207,415
|
|
207,687
|
|
|
Other Assets,
Net
|
|
1,006,419
|
|
1,075,021
|
|
|
|
|
|
|
|
|
|
Total
Assets
|
|
$
|
2,719,009
|
|
$
|
2,692,264
|
|
|
|
|
|
|
|
Debt
|
|
358,519
|
|
368,798
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
962,817
|
|
964,260
|
|
|
Shareholders'
Equity
|
|
1,756,192
|
|
1,728,004
|
|
|
|
|
|
|
|
|
|
Total Liabilities and
Shareholders' Equity
|
|
$
|
2,719,009
|
|
$
|
2,692,264
|
|
|
Selected Cash Flow
Data (In thousands)
|
|
|
|
|
|
(Unaudited)
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
Cash Provided by
Operating Activities
|
|
$
|
196,576
|
|
$
|
104,179
|
|
Cash Used in
Investing Activities
|
|
(17,950)
|
|
(10,682)
|
|
Cash Used in
Financing Activities
|
|
(40,245)
|
|
(53,587)
|
|
Effect of Exchange
Rate Changes on Cash & Cash Equivalents
|
|
(8)
|
|
19
|
|
Increase in Cash and
Cash Equivalents
|
|
138,373
|
|
39,929
|
|
Cash and Cash
Equivalents at Beginning of Period
|
|
51,037
|
|
308,561
|
|
Cash and Cash
Equivalents at End of Period
|
|
$
|
189,410
|
|
$
|
348,490
|
|
Aaron's, Inc. and
Subsidiaries Quarterly Revenues by Segment (In
thousands)
|
|
|
|
(Unaudited)
|
|
Three Months
Ended
|
|
March 31,
2018
|
|
Progressive
Leasing
|
|
The Aaron's
Business
|
|
DAMI
|
|
Consolidated
Total
|
|
Lease Revenues and
Fees
|
$
|
486,517
|
|
$
|
383,550
|
|
$
|
—
|
|
$
|
870,067
|
|
Retail
Sales
|
—
|
|
8,516
|
|
—
|
|
8,516
|
|
Non-Retail
Sales
|
—
|
|
53,230
|
|
—
|
|
53,230
|
|
Franchise Royalties
and Fees
|
—
|
|
12,862
|
|
—
|
|
12,862
|
|
Interest and Fees on
Loans Receivable
|
—
|
|
—
|
|
9,542
|
|
9,542
|
|
Other
|
—
|
|
592
|
|
—
|
|
592
|
|
|
$
|
486,517
|
|
$
|
458,750
|
|
$
|
9,542
|
|
$
|
954,809
|
|
|
|
|
|
|
(Unaudited)
|
|
Three Months
Ended
|
|
March 31,
2017
|
|
Progressive
Leasing
|
|
The Aaron's
Business
|
|
DAMI
|
|
Consolidated
Total
|
|
Lease Revenues and
Fees
|
$
|
366,115
|
|
$
|
377,507
|
|
$
|
—
|
|
$
|
743,622
|
|
Retail
Sales
|
—
|
|
8,778
|
|
—
|
|
8,778
|
|
Non-Retail
Sales
|
—
|
|
69,327
|
|
—
|
|
69,327
|
|
Franchise Royalties
and Fees
|
—
|
|
14,201
|
|
—
|
|
14,201
|
|
Interest and Fees on
Loans Receivable
|
—
|
|
—
|
|
8,201
|
|
8,201
|
|
Other
|
—
|
|
425
|
|
—
|
|
425
|
|
|
$
|
366,115
|
|
$
|
470,238
|
|
$
|
8,201
|
|
$
|
844,554
|
|
Use of Non-GAAP Financial Information:
Non-GAAP net earnings, non-GAAP diluted earnings per share,
EBITDA and Adjusted EBITDA are supplemental measures of our
performance that are not calculated in accordance with generally
accepted accounting principles in the
United States ("GAAP"). Non-GAAP net earnings and non-GAAP
diluted earnings per share for the first quarter of 2018 each
exclude $5.4 million in Progressive
Leasing-related intangible amortization expense, $1.2 million in amortization expense resulting
from one of the 2017 franchisee acquisitions, $0.9 million in restructuring charges and
$0.2 million in tax effects related
to a Tax Act adjustment. Non-GAAP net earnings and non-GAAP diluted
earnings per share for the first quarter of 2017 exclude
$6.6 million in Progressive
Leasing-related intangible amortization expense and $0.3 million in restructuring charges.
The EBITDA and Adjusted EBITDA figures presented in this press
release are calculated as the Company's earnings before interest
expense, depreciation on property, plant and equipment,
amortization of intangible assets and income taxes. Adjusted EBITDA
also excludes the other adjustments described in the calculation of
non-GAAP net earnings above.
Management believes that non-GAAP net earnings, non-GAAP diluted
earnings per share, EBITDA and Adjusted EBITDA provide relevant and
useful information, and are widely used by analysts, investors and
competitors in our industry as well as by our management in
assessing both consolidated and business unit performance.
Non-GAAP net earnings and non-GAAP diluted earnings provides
management and investors with an understanding of the results from
the primary operations of our business by excluding the effects of
certain items that generally arose from larger, one-time
transactions that are not reflective of the ordinary earnings
activity of our operations. This measure may be useful to an
investor in evaluating the underlying operating performance of our
business.
EBITDA and Adjusted EBITDA also provides management and
investors with an understanding of one aspect of earnings before
the impact of investing and financing charges and income taxes.
These measures may be useful to an investor in evaluating our
operating performance and liquidity because the measures:
- Are widely used by investors to measure a company's operating
performance without regard to items excluded from the calculation
of such measure, which can vary substantially from company to
company depending upon accounting methods, book value of assets,
capital structure and the method by which assets were acquired,
among other factors.
- Are a financial measurement that is used by rating agencies,
lenders and other parties to evaluate our creditworthiness.
- Are used by our management for various purposes, including as a
measure of performance of our operating entities and as a basis for
strategic planning and forecasting.
Finally, this press release presents pre-tax, pre-provision loss
for DAMI, which is also a supplemental measure not calculated in
accordance with GAAP. Management believes this measure is useful
because it gives management and investors an additional,
supplemental metric to assess DAMI's underlying operational
performance for the period. Due to the growth of our originated
credit card loan portfolio after our October
2015 acquisition of DAMI, we believe pre-provision, pre-tax
loss helps investors to assess DAMI's operating performance until
such time as the credit card portfolio reaches levels which
management believes will be normal and recurring. Management
uses this measure as one of its bases for strategic planning and
forecasting for DAMI. Our use of pre-provision, pre-tax loss may
not be comparable to similar measures disclosed by other companies,
because not all companies and analysts calculate these measures in
the same manner.
Non-GAAP financial measures, however, should not be used as a
substitute for, or considered superior to, measures of financial
performance prepared in accordance with GAAP, such as the Company's
GAAP basis net earnings and diluted earnings per share and the GAAP
earnings before income taxes of the Company's segments, which are
also presented in the press release. Further, we caution investors
that amounts presented in accordance with our definitions of
non-GAAP net earnings, non-GAAP diluted earnings per share, EBITDA,
Adjusted EBITDA and pre-tax, pre-provision loss may not be
comparable to similar measures disclosed by other companies,
because not all companies and analysts calculate these measures in
the same manner.
Reconciliation of
Net Earnings and Earnings Per Share Assuming Dilution to
Non-GAAP Net Earnings and Earnings Per Share Assuming
Dilution (In thousands, except per share)
|
|
|
|
(Unaudited)
Three Months Ended
|
|
|
March 31,
|
|
|
2018
|
|
2017
|
|
Net
Earnings
|
$
|
52,246
|
|
$
|
53,300
|
|
Add Progressive
Leasing-Related Intangible Amortization Expense
(1)(2)
|
4,243
|
|
4,249
|
|
Add
Franchisee-Related Intangible Amortization
Expense(3)
|
953
|
|
—
|
|
Add Restructuring
(4)(5)
|
709
|
|
211
|
|
Add Tax Act
Adjustment
|
193
|
|
—
|
|
Non-GAAP Net
Earnings
|
$
|
58,344
|
|
$
|
57,760
|
|
|
|
|
Earnings Per Share
Assuming Dilution
|
$
|
0.73
|
|
$
|
0.74
|
|
Add Progressive
Leasing-Related Intangible Amortization Expense
(1)(2)
|
0.06
|
|
0.06
|
|
Add
Franchisee-Related Intangible Amortization
Expense(3)
|
0.01
|
|
—
|
|
Add Restructuring
(4)(5)
|
0.01
|
|
—
|
|
Add Tax Act
Adjustment
|
—
|
|
—
|
|
Non-GAAP Earnings Per
Share Assuming Dilution (6)
|
$
|
0.81
|
|
$
|
0.80
|
|
|
|
|
Weighted Average
Shares Outstanding Assuming Dilution
|
72,018
|
|
72,386
|
|
|
|
(1)
|
Net of taxes of
$1,178 for the three months ended March 31, 2018 calculated
using the estimated tax rate of 21.73% for the three months ended
March 31, 2018.
|
|
|
(2)
|
Net of taxes of
$2,338 for the three months ended March 31, 2017 calculated
using the effective tax rate for the respective periods.
|
|
|
(3)
|
Net of taxes of $264
for the three months ended March 31, 2018 calculated using the
estimated tax rate of 21.73% for the three months ended
March 31, 2018.
|
|
|
(4)
|
Net of taxes of $197
for the three months ended March 31, 2018 calculated using the
estimated tax rate of 21.73% for the three months ended
March 31, 2018.
|
|
|
(5)
|
Net of taxes of $116
for the three months ended March 31, 2017 calculated using the
effective tax rate for the respective periods.
|
|
|
DAMI Pre-tax,
Pre-provision Loss (In thousands)
|
|
|
|
|
|
(Unaudited)
Three Months Ended
|
|
|
March 31,
|
|
|
2018
|
|
2017
|
|
Loss Before Income
Taxes
|
$
|
(1,306)
|
|
$
|
(1,765)
|
|
Adjustment to
(Decrease) Increase Allowance for Loan Losses During
Period
|
(755)
|
|
591
|
|
Pre-tax,
Pre-provision Loss
|
$
|
(2,061)
|
|
$
|
(1,174)
|
|
|
|
|
|
|
|
|
Aaron's, Inc. and
Subsidiaries Non-GAAP Financial
Information Quarterly Segment EBITDA (In
thousands)
|
|
|
|
|
|
(Unaudited)
|
|
|
Three Months
Ended
|
|
|
March 31,
2018
|
|
|
Progressive
Leasing
|
|
The Aaron's
Business
|
|
DAMI
|
|
Consolidated
Total
|
|
Net
Earnings
|
—
|
|
—
|
|
—
|
|
$
|
52,246
|
|
Income
Taxes1
|
—
|
|
—
|
|
—
|
|
14,506
|
|
Earnings (Loss)
Before Income Taxes
|
34,979
|
|
33,079
|
|
(1,306)
|
|
66,752
|
|
Interest
Expense
|
4,375
|
|
(823)
|
|
774
|
|
4,326
|
|
Depreciation
|
1,468
|
|
13,086
|
|
242
|
|
14,796
|
|
Amortization
|
5,421
|
|
1,753
|
|
145
|
|
7,319
|
|
EBITDA
|
$
|
46,243
|
|
$
|
47,095
|
|
$
|
(145)
|
|
$
|
93,193
|
|
Restructuring
Expenses
|
—
|
|
906
|
|
—
|
|
906
|
|
Adjusted
EBITDA
|
$
|
46,243
|
|
$
|
48,001
|
|
$
|
(145)
|
|
$
|
94,099
|
|
|
|
|
(Unaudited)
|
|
|
Three Months
Ended
|
|
|
March 31,
2017
|
|
|
Progressive
Leasing
|
|
The Aaron's
Business
|
|
DAMI
|
|
Consolidated
Total
|
|
Net
Earnings
|
—
|
|
—
|
|
—
|
|
$
|
53,300
|
|
Income
Taxes1
|
—
|
|
—
|
|
—
|
|
29,323
|
|
Earnings (Loss)
Before Income Taxes
|
35,758
|
|
48,630
|
|
(1,765)
|
|
82,623
|
|
Interest
Expense
|
4,763
|
|
(70)
|
|
1,122
|
|
5,815
|
|
Depreciation
|
1,393
|
|
11,877
|
|
143
|
|
13,413
|
|
Amortization
|
6,587
|
|
495
|
|
145
|
|
7,227
|
|
EBITDA
|
$
|
48,501
|
|
$
|
60,932
|
|
$
|
(355)
|
|
$
|
109,078
|
|
Restructuring
Expenses
|
—
|
|
237
|
|
90
|
|
327
|
|
Adjusted
EBITDA
|
$
|
48,501
|
|
$
|
61,169
|
|
$
|
(265)
|
|
$
|
109,405
|
|
|
|
(1)
|
Taxes are
calculated on a consolidated basis and are not identifiable by
company divisions
|
View original content with
multimedia:http://www.prnewswire.com/news-releases/aarons-inc-reports-first-quarter-2018-results-300636867.html
SOURCE Aaron's, Inc.