ATLANTA, July 26, 2018
/PRNewswire/ -- Aaron's, Inc. (NYSE: AAN), a leading omnichannel
provider of lease-purchase solutions, today announced financial
results for the three and six months ended June 30, 2018.
"The second quarter built on the strong results we are realizing
from our strategic investments," said John
Robinson, Chief Executive Officer. "We served a record
number of customers across our platforms, achieved a double-digit
gain in consolidated revenue and increased adjusted EBITDA compared
to the prior year. We're encouraged by our momentum as we
enter the second half and believe we remain on track to achieve our
financial objectives for the year."
"Progressive delivered another quarter of outstanding revenue
and profit growth," continued Mr. Robinson. "The team
continues to optimize performance across a large base of existing
retail doors which is positively impacting revenue and
profitability. Progressive's lease pools are performing in
line with our expectations, and we're excited about our pipeline of
potential retail partners."
"The Aaron's Business continued to see improvement in a number
of key metrics in the quarter, notably, higher year-over-year
recurring revenue written into the lease portfolio and expanding
lease margins. In addition, we're encouraged by the progress
of our business transformation initiatives and we continue to
invest to improve our omnichannel platform."
"During the quarter, we returned $50
million of capital to shareholders through share repurchases
and ended the quarter with $94
million in cash and net debt to capitalization of
8.9%. Early in the third quarter, we strengthened our
omnichannel business with the acquisition of several Aaron's
franchisees across a number of attractive markets. After
these acquisitions, we remain conservatively capitalized with ample
liquidity to support our strategic objectives," 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, our Aarons.com
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 second quarter of 2018, Company revenues were
$927.9 million compared with
$815.6 million for the second quarter
of 2017. Net earnings were $38.5
million compared with $36.3
million in the prior year period. Diluted earnings per
share were $0.54 compared with
$0.51 a year ago. The effective
tax rate for the second quarter of 2018 was 23.0% compared with
36.2% 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 second quarter of 2018
were $59.6 million compared with
$48.5 million for the same period in
2017, and non-GAAP earnings per share assuming dilution were
$0.84 in the second quarter of 2018
compared with $0.68 for the same
quarter in 2017.
For the second 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, a
reversal of restructuring charges for the Aaron's Business and
charges and expenses related to the full impairment of the
Company's investment in PerfectHome. The Company invested in
PerfectHome, a U.K. rent-to-own business in 2011. In
July 2018, PerfectHome entered into
the U.K.'s insolvency process and was subsequently acquired by its
senior secured lender. As a result, the Company believes it
will not receive any further payments on its subordinated secured
notes investment and recorded a full impairment and related
expenses of approximately $22 million
in the second quarter. For the second 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 $97.0
million for the second quarter of 2018, compared with
$95.7 million for the same period in
2017. See "Use of Non-GAAP Financial Information" and the
related non-GAAP reconciliation accompanying this press
release.
During the first six months of 2018, revenues increased 13.4% to
$1.9 billion compared with
$1.7 billion for the prior year
period. Net earnings were $90.7
million versus $89.6 million
for the first six months last year. Diluted earnings per share were
$1.27 compared with $1.24 for the first six month period in
2017. The effective tax rate for first six months of 2018 was
22.3% compared with 35.8% for 2017.
On a non-GAAP basis, net earnings for the first six months of
2018 were $118.1 million compared
with $106.3 million for the same
period in 2017, and non-GAAP earnings per share assuming dilution
were $1.65 compared with $1.48 for the same six month period in 2017.
Non-GAAP net earnings and non-GAAP diluted earnings per share
for 2018 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, tax effects related to a Tax Act adjustment, and charges
and expenses related to the full impairment of the Company's
investment in PerfectHome. Non-GAAP earnings results for 2017
exclude the effects of Progressive Leasing amortization and Aaron's
Business and DAMI restructuring charges. See "Use of Non-GAAP
Financial Information" and the related non-GAAP reconciliation
accompanying this press release.
Adjusted EBITDA for the Company, which excludes the charges and
adjustments mentioned above, was $191.1
million for the six months ended June 30, 2018 compared
with $205.1 million for the same
period in 2017.
The Company generated $266.8
million in cash from operations during the six months ended
June 30, 2018 and ended the second quarter with $94.3 million in cash, compared with a cash
balance of $51.0 million at the end
of 2017. The increase in cash is due primarily to cash from
operations offset by common stock repurchases and an aggregate of
$96.2 million of debt
amortization. The common stock repurchased during the second
quarter of 2018 totaled 1,233,670 shares for $50.0 million. The Company has
authorization to purchase an additional $431.6 million of its common stock.
Progressive Leasing Results
Progressive Leasing's revenues in the second quarter of 2018
increased 29.5% to $483.7 million
from $373.5 million in the second
quarter of 2017. Progressive Leasing's revenues in the first
six months of 2018 increased 31.2% to $970.2
million from $739.6 million
for the same period of 2017. Invoice volume increased 24.7%
in the quarter, driven by a 17.6% increase in invoice volume per
active door and a 6% increase in active doors, to approximately
20,000. Progressive Leasing had 758,000 customers at
June 30, 2018, a 17.3% increase from June 30, 2017.
Earnings before income taxes for Progressive Leasing were
$44.6 million and $79.6 million for the three and six months ended
June 30, 2018, compared with $38.2
million and $74.0 million for
the same periods a year ago. EBITDA for the second quarter
and first six months of 2018 was $55.8
million and $102.0 million,
respectively, compared with $50.1
million and $98.6 million for
the same periods of 2017. As a percentage of revenues, EBITDA
was 11.5% and 10.5%, respectively, for the second quarter and first
six months of 2018 compared with 13.4% and 13.3% for the same
periods in 2017. The provision for lease merchandise
write-offs was 6.7% of revenues in the second quarter of 2018,
compared with 5.5% in the same period of 2017. Bad debt
expense as a percentage of revenues in the second quarter of 2018
was 10.3% compared with 9.7% in the same period of 2017.
The Aaron's Business Results
For the second quarter of 2018, total revenues for the Aaron's
Business increased 0.3% to $435.0
million from $433.6 million in
the second quarter of 2017. Revenues for the first six months
of 2018 decreased 1.1% to $893.7
million compared with $903.9
million from the same period a year ago.
Lease revenue and fees for the three and six months ended
June 30, 2018 increased 5.1% and 3.3% compared with the same
periods in 2017. Non-retail sales, which primarily consist of
merchandise sales to the Company's franchisees, decreased 22.9% and
23.1% for the three and six month periods ended June 30, 2018
compared with the same periods of the prior year. The decline
is attributed primarily to the reduction in non-retail sales
resulting from the franchisee acquisitions completed in fiscal
years 2017 and 2018.
Earnings before income taxes for the Aaron's Business were
$7.7 million and $40.8 million for the three and six months ended
June 30, 2018, compared with $21.5
million and $70.1 million for
the same periods a year ago. The decrease was primarily due
to charges related to the full impairment of the Company's
investment in PerfectHome and increased operating expenses related
to franchisee acquisitions completed over the prior twelve months
and investments in business transformation initiatives.
Adjusted EBITDA for the three and six months ended June 30,
2018 was $42.4 million and
$90.4 million compared with
$46.7 million and $107.9 million for the same periods in
2017. As a percentage of revenues, Adjusted EBITDA was 9.7%
and 10.1% for the three and six months ended June 30, 2018,
respectively, compared with 10.8% and 11.9% for the same periods
last year. Write-offs for damaged, lost or unsaleable
merchandise were 4.0% of revenues in the second quarter of 2018
compared with 3.6% for the same period last year.
Same store revenues (revenues for Company-operated stores open
for the entirety of the second quarter of 2018 and 2017) decreased
1.8% during the second quarter of 2018, compared with the second
quarter of 2017. Customer count on a same store basis was
down 4.3% during the second quarter of 2018. Company-operated
Aaron's stores had 956,000 customers at June
30, 2018, a 2.6% increase from 2017.
At June 30, 2018, the Aaron's Business had 1,179
Company-operated stores and 530 franchised stores. During the
second quarter of 2018, the Company acquired three franchised
stores and consolidated six Company-operated stores.
Additionally, no franchised stores opened and two franchised stores
closed. During July 2018, the
Company acquired 90 Aaron's-branded franchised stores from three
franchisees for an aggregated purchase price of $126.8 million. The acquisitions are
expected to benefit the Company's omnichannel platform through
added scale, strengthened presence in certain
geographic markets, and enhanced operational control to execute our
business transformation initiatives.
DAMI Results
DAMI's revenues for the three and six months ended June 30,
2018 were $9.2 million and
$18.8 million versus $8.5 million and $16.7
million for the same periods of 2017. DAMI's loss before
income taxes was $2.3 million and
$3.6 million for the three and six
months ended June 30, 2018, compared with a loss before income
taxes of $2.7 million and
$4.5 million for the same periods in
2017. DAMI's pre-tax, pre-provision loss was $1.4 million and $3.5
million for the three and six months ended June 30,
2018 compared with $0.9 million and
$2.1 million for the same periods 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 and six
months ended June 30, 2018 increased 17.8% and 17.4%,
respectively, over the same prior year periods. Franchise
royalties and fees decreased 5.5% in the second quarter of 2018 and
7.5% for the first six months of 2018, compared with the same
periods a year ago. The decrease in franchise royalties and
fees was the combined result of the lower number of franchised
stores and decreases in revenues generated by the Company's
franchisees. Franchisee revenues totaled $158.1 million in the six months ended
June 30, 2018, a decrease of 23.6% from the same period for
the prior year. Same store revenues for franchised stores
were down 2.7% and same store customer counts were down 4.5% for
the second quarter of 2018 compared with the same quarter in
2017. Franchised stores had 386,000 customers at the end of
the second 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 123 franchised store locations whose
results are included in the franchisee data for the six months
ended June 30, 2017 period.
2018 Outlook
The Company is reaffirming the 2018 guidance it provided in its
February 15, 2018 press release and
its subsequent update on April 26,
2018.
Conference Call and Webcast
The Company will hold a conference call to discuss its quarterly
results on Thursday, July 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
more than 20,000 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 1,709 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 and
investigations, 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 changes in product mix, 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; the results of our
strategic investments, including our acquisition of franchisees;
our financial objectives; our expectations regarding 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
|
(Unaudited)
Six Months Ended
|
|
|
June 30,
|
June 30,
|
|
|
2018
|
2017
|
2018
|
2017
|
Revenues:
|
|
|
|
|
|
Lease Revenues and
Fees
|
|
$
|
845,938
|
|
$
|
718,089
|
|
$
|
1,716,005
|
|
$
|
1,461,711
|
|
Retail
Sales
|
|
6,592
|
|
6,106
|
|
15,108
|
|
14,884
|
|
Non-Retail
Sales
|
|
53,661
|
|
69,602
|
|
106,891
|
|
138,929
|
|
Franchise Royalties
and Fees
|
|
12,125
|
|
12,824
|
|
24,987
|
|
27,025
|
|
Interest and Fees on
Loans Receivable
|
|
9,208
|
|
8,532
|
|
18,750
|
|
16,733
|
|
Other
|
|
335
|
|
491
|
|
927
|
|
916
|
|
Total
|
|
$
|
927,859
|
|
$
|
815,644
|
|
$
|
1,882,668
|
|
$
|
1,660,198
|
|
|
|
|
|
|
|
Costs and
Expenses:
|
|
|
|
|
|
Depreciation of Lease
Merchandise
|
|
415,414
|
|
345,398
|
|
855,422
|
|
707,396
|
|
Retail Cost of
Sales
|
|
4,156
|
|
3,940
|
|
9,818
|
|
9,331
|
|
Non-Retail Cost of
Sales
|
|
47,068
|
|
61,818
|
|
95,088
|
|
123,903
|
|
Operating
Expenses
|
|
388,337
|
|
330,548
|
|
778,569
|
|
659,373
|
|
Restructuring
(Reversals) Expenses, Net
|
|
(882)
|
|
13,445
|
|
24
|
|
13,772
|
|
Other Operating
Income, Net
|
|
(165)
|
|
(511)
|
|
(248)
|
|
(1,072)
|
|
Total
|
|
$
|
853,928
|
|
$
|
754,638
|
|
$
|
1,738,673
|
|
$
|
1,512,703
|
|
|
|
|
|
|
|
Operating
Profit
|
|
73,931
|
|
61,006
|
|
143,995
|
|
147,495
|
|
Interest
Income
|
|
154
|
|
378
|
|
356
|
|
1,352
|
|
Interest
Expense
|
|
(3,807)
|
|
(5,552)
|
|
(8,133)
|
|
(11,367)
|
|
Impairment of
Investment
|
|
(20,098)
|
|
—
|
|
(20,098)
|
|
—
|
|
Other Non-Operating
(Expense) Income, Net
|
|
(200)
|
|
1,163
|
|
612
|
|
2,138
|
|
Earnings Before
Income Tax Expense
|
|
$
|
49,980
|
|
$
|
56,995
|
|
$
|
116,732
|
|
$
|
139,618
|
|
|
|
|
|
|
|
Income Tax
Expense
|
|
11,479
|
|
20,660
|
|
25,985
|
|
49,983
|
|
Net
Earnings
|
|
$
|
38,501
|
|
$
|
36,335
|
|
$
|
90,747
|
|
$
|
89,635
|
|
|
|
|
|
|
|
Earnings Per
Share
|
|
$
|
0.55
|
|
$
|
0.51
|
|
$
|
1.30
|
|
$
|
1.26
|
|
Earnings Per Share
Assuming Dilution
|
|
$
|
0.54
|
|
$
|
0.51
|
|
$
|
1.27
|
|
$
|
1.24
|
|
|
|
|
|
|
|
Weighted Average
Shares Outstanding
|
|
69,645
|
|
70,686
|
|
69,875
|
|
71,001
|
|
Weighted Average
Shares Outstanding Assuming Dilution
|
|
70,837
|
|
71,697
|
|
71,428
|
|
72,040
|
|
Selected Balance
Sheet Data
(In
thousands)
|
|
|
|
(Unaudited)
|
|
|
|
June 30,
2018
|
|
December 31,
2017
|
|
|
|
|
|
|
|
Cash and Cash
Equivalents
|
|
$
|
94,323
|
|
|
$
|
51,037
|
|
|
Investments
|
|
—
|
|
|
20,385
|
|
|
Accounts Receivable,
Net
|
|
84,309
|
|
|
99,887
|
|
|
Lease Merchandise,
Net
|
|
1,137,428
|
|
|
1,152,135
|
|
|
Loans Receivable,
Net
|
|
79,688
|
|
|
86,112
|
|
|
Property, Plant and
Equipment, Net
|
|
206,984
|
|
|
207,687
|
|
|
Other Assets,
Net
|
|
1,016,218
|
|
|
1,075,021
|
|
|
|
|
|
|
|
|
Total
Assets
|
|
$
|
2,618,950
|
|
|
$
|
2,692,264
|
|
|
|
|
|
|
|
|
Debt
|
|
272,941
|
|
|
368,798
|
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
874,137
|
|
|
964,260
|
|
|
Shareholders'
Equity
|
|
1,744,813
|
|
|
1,728,004
|
|
|
|
|
|
|
|
|
Total Liabilities and
Shareholders' Equity
|
|
$
|
2,618,950
|
|
|
$
|
2,692,264
|
|
|
Selected Cash Flow
Data
(In
thousands)
|
|
|
|
(Unaudited)
Six Months Ended
|
|
|
June 30,
|
|
|
2018
|
|
2017
|
|
|
|
|
|
Cash Provided by
Operating Activities
|
|
$
|
266,780
|
|
|
$
|
115,608
|
|
Cash Used in
Investing Activities
|
|
(43,500)
|
|
|
(25,644)
|
|
Cash Used in
Financing Activities
|
|
(179,919)
|
|
|
(138,247)
|
|
Effect of Exchange
Rate Changes on Cash & Cash Equivalents
|
|
(75)
|
|
|
57
|
|
Increase (Decrease)
in Cash and Cash Equivalents
|
|
43,286
|
|
|
(48,226)
|
|
Cash and Cash
Equivalents at Beginning of Period
|
|
51,037
|
|
|
308,561
|
|
Cash and Cash
Equivalents at End of Period
|
|
$
|
94,323
|
|
|
$
|
260,335
|
|
Aaron's, Inc. and
Subsidiaries
Quarterly Revenues
by Segment
(In
thousands)
|
|
|
(Unaudited)
|
|
Three Months
Ended
|
|
June 30,
2018
|
|
Progressive
Leasing
|
The Aaron's
Business
|
DAMI
|
Consolidated
Total
|
Lease Revenues and
Fees
|
$
|
483,666
|
|
$
|
362,272
|
|
$
|
—
|
|
$
|
845,938
|
|
Retail
Sales
|
—
|
|
6,592
|
|
—
|
|
6,592
|
|
Non-Retail
Sales
|
—
|
|
53,661
|
|
—
|
|
53,661
|
|
Franchise Royalties
and Fees
|
—
|
|
12,125
|
|
—
|
|
12,125
|
|
Interest and Fees on
Loans Receivable
|
—
|
|
—
|
|
9,208
|
|
9,208
|
|
Other
|
—
|
|
335
|
|
—
|
|
335
|
|
|
$
|
483,666
|
|
$
|
434,985
|
|
$
|
9,208
|
|
$
|
927,859
|
|
|
|
|
(Unaudited)
|
|
Three Months
Ended
|
|
June 30,
2017
|
|
Progressive
Leasing
|
The Aaron's
Business
|
DAMI
|
Consolidated
Total
|
Lease Revenues and
Fees
|
$
|
373,499
|
|
$
|
344,590
|
|
$
|
—
|
|
$
|
718,089
|
|
Retail
Sales
|
—
|
|
6,106
|
|
—
|
|
6,106
|
|
Non-Retail
Sales
|
—
|
|
69,602
|
|
—
|
|
69,602
|
|
Franchise Royalties
and Fees
|
—
|
|
12,824
|
|
—
|
|
12,824
|
|
Interest and Fees on
Loans Receivable
|
—
|
|
—
|
|
8,532
|
|
8,532
|
|
Other
|
—
|
|
491
|
|
—
|
|
491
|
|
|
$
|
373,499
|
|
$
|
433,613
|
|
$
|
8,532
|
|
$
|
815,644
|
|
Aaron's, Inc. and
Subsidiaries
Six Months
Revenues by Segment
(In
thousands)
|
|
|
(Unaudited)
|
|
Six Months
Ended
|
|
June 30,
2018
|
|
Progressive
Leasing
|
The Aaron's
Business
|
DAMI
|
Consolidated
Total
|
Lease Revenues and
Fees
|
$
|
970,183
|
|
$
|
745,822
|
|
$
|
—
|
|
$
|
1,716,005
|
|
Retail
Sales
|
—
|
|
15,108
|
|
—
|
|
15,108
|
|
Non-Retail
Sales
|
—
|
|
106,891
|
|
—
|
|
106,891
|
|
Franchise Royalties
and Fees
|
—
|
|
24,987
|
|
—
|
|
24,987
|
|
Interest and Fees on
Loans Receivable
|
—
|
|
—
|
|
18,750
|
|
18,750
|
|
Other
|
—
|
|
927
|
|
—
|
|
927
|
|
|
$
|
970,183
|
|
$
|
893,735
|
|
$
|
18,750
|
|
$
|
1,882,668
|
|
|
|
|
(Unaudited)
|
|
Six Months
Ended
|
|
June 30,
2017
|
|
Progressive
Leasing
|
The Aaron's
Business
|
DAMI
|
Consolidated
Total
|
Lease Revenues and
Fees
|
$
|
739,614
|
|
$
|
722,097
|
|
$
|
—
|
|
$
|
1,461,711
|
|
Retail
Sales
|
—
|
|
14,884
|
|
—
|
|
14,884
|
|
Non-Retail
Sales
|
—
|
|
138,929
|
|
—
|
|
138,929
|
|
Franchise Royalties
and Fees
|
—
|
|
27,025
|
|
—
|
|
27,025
|
|
Interest and Fees on
Loans Receivable
|
—
|
|
—
|
|
16,733
|
|
16,733
|
|
Other
|
—
|
|
916
|
|
—
|
|
916
|
|
|
$
|
739,614
|
|
$
|
903,851
|
|
$
|
16,733
|
|
$
|
1,660,198
|
|
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 second 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 net restructuring
charge reversals, and $21.6 million
of charges related to the full impairment of the Company's
PerfectHome Investment and the related expenses incurred. For
the first six months of 2018 Non-GAAP net earnings and non-GAAP
diluted earnings per share excludes $10.8
million in Progressive Leasing-related intangible
amortization expense, $2.4 million in
amortization expense resulting from one of the 2017 franchisee
acquisitions, $24.0 thousand in
restructuring charges, $0.2 million
in tax effects related to a Tax Act adjustment, and $21.6 million of charges related to the full
impairment of the Company's Perfect Home Investment and the related
expenses incurred. Non-GAAP net earnings and non-GAAP diluted
earnings per share for the second quarter of 2017 exclude
$5.6 million in Progressive
Leasing-related intangible amortization expense and $13.4 million in restructuring charges. For
the first six months of 2017 Non-GAAP net earnings and non-GAAP
diluted earnings per share exclude $12.2
million in Progressive Leasing-related intangible
amortization expense and $13.8
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
|
|
(Unaudited)
Six Months Ended
|
|
June 30,
|
|
June 30,
|
|
2018
|
2017
|
|
2018
|
2017
|
Net
Earnings
|
$
|
38,501
|
|
$
|
36,335
|
|
|
$
|
90,747
|
|
$
|
89,635
|
|
Add Progressive
Leasing-Related Intangible Amortization Expense
(1)(2)
|
4,176
|
|
3,564
|
|
|
8,429
|
|
7,818
|
|
Add
Franchisee-Related Intangible Amortization
Expense(3)
|
914
|
|
—
|
|
|
1,868
|
|
—
|
|
Add Restructuring
(Reversal) Expense, net (4)(5)
|
(679)
|
|
8,571
|
|
|
19
|
|
8,842
|
|
Impairment of
Investment and Related Expenses(6)
|
16,658
|
|
|
|
16,811
|
|
|
Add Tax Act
Adjustment
|
—
|
|
—
|
|
|
193
|
|
—
|
|
Non-GAAP Net
Earnings
|
$
|
59,570
|
|
$
|
48,470
|
|
|
$
|
118,067
|
|
$
|
106,295
|
|
|
|
|
|
|
|
Earnings Per Share
Assuming Dilution
|
$
|
0.54
|
|
$
|
0.51
|
|
|
$
|
1.27
|
|
$
|
1.24
|
|
Add Progressive
Leasing-Related Intangible Amortization Expense
(1)(2)
|
0.06
|
|
0.05
|
|
|
0.12
|
|
0.11
|
|
Add
Franchisee-Related Intangible Amortization
Expense(3)
|
0.01
|
|
—
|
|
|
0.03
|
|
—
|
|
Add Restructuring
(Reversal) Expense, net(4)(5)
|
(0.01)
|
|
0.12
|
|
|
—
|
|
0.13
|
|
Impairment of
Investment and Related Expenses(6)
|
0.24
|
|
—
|
|
|
0.24
|
|
|
Add Tax Act
Adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
Non-GAAP Earnings Per
Share Assuming Dilution(7)
|
$
|
0.84
|
|
$
|
0.68
|
|
|
$
|
1.65
|
|
$
|
1.48
|
|
|
|
|
|
|
|
Weighted Average
Shares Outstanding Assuming Dilution
|
70,837
|
|
71,697
|
|
|
71,428
|
|
72,040
|
|
(1)
|
Net of taxes of
$1,245 and $2,413 for the three and six months ended June 30,
2018 calculated using the effective tax rate for the respective
periods.
|
(2)
|
Net of taxes of
$2,026 and $4,359 for the three and six months ended June 30,
2017 calculated using the effective tax rate for the respective
periods.
|
(3)
|
Net of taxes of $272
and $535 for the three and six months ended June 30, 2018
calculated using effective tax rate for the respective
periods.
|
(4)
|
Net of taxes of
$(203) and $5 for the three and six months ended June 30, 2018
calculated using effective tax rate for the respective
periods.
|
(5)
|
Net of taxes of
$4,874 and $4,930 for the three and six months ended June 30,
2017 calculated using the effective tax rate for the respective
periods.
|
(6)
|
Net of taxes of
$4,967 and $4,814 for the three and six months ended June 30,
2018 calculated using the effective tax rate for the respective
periods.
|
(7)
|
In some cases, the
sum of individual EPS amounts may not equal total non-GAAP EPS
calculations due to rounding.
|
DAMI Pre-tax,
Pre-provision Loss
(In
thousands)
|
|
|
(Unaudited)
Three Months Ended
|
(Unaudited)
Six Months Ended
|
|
June 30,
|
June 30,
|
|
2018
|
2017
|
2018
|
2017
|
Loss Before Income
Taxes
|
$
|
(2,292)
|
|
$
|
(2,695)
|
|
$
|
(3,598)
|
|
$
|
(4,460)
|
|
Adjustment to
Increase Allowance for Loan Losses During Period
|
887
|
|
1,798
|
|
132
|
|
2,389
|
|
Pre-tax,
Pre-provision Loss
|
$
|
(1,405)
|
|
$
|
(897)
|
|
$
|
(3,466)
|
|
$
|
(2,071)
|
|
Aaron's, Inc. and
Subsidiaries
Non-GAAP Financial
Information
Quarterly Segment
EBITDA
(In
thousands)
|
|
|
(Unaudited)
|
|
Three Months
Ended
|
|
June 30,
2018
|
|
Progressive
Leasing
|
The Aaron's
Business
|
DAMI
|
Consolidated
Total
|
Net
Earnings
|
|
|
|
$
|
38,501
|
|
Income
Taxes1
|
|
|
|
11,479
|
|
Earnings (Loss)
Before Income Taxes
|
44,575
|
|
7,697
|
|
(2,292)
|
|
49,980
|
|
Interest
Expense
|
4,249
|
|
(1,210)
|
|
768
|
|
3,807
|
|
Depreciation
|
1,531
|
|
13,069
|
|
257
|
|
14,857
|
|
Amortization
|
5,421
|
|
2,053
|
|
145
|
|
7,619
|
|
EBITDA
|
$
|
55,776
|
|
$
|
21,609
|
|
$
|
(1,122)
|
|
$
|
76,263
|
|
Impairment of
Investment and Related Expenses
|
—
|
|
21,625
|
|
—
|
|
21,625
|
|
Restructuring
Reversals, Net
|
—
|
|
(872)
|
|
(10)
|
|
(882)
|
|
Adjusted
EBITDA
|
$
|
55,776
|
|
$
|
42,362
|
|
$
|
(1,132)
|
|
$
|
97,006
|
|
|
|
|
(Unaudited)
|
|
Three Months
Ended
|
|
June 30,
2017
|
|
Progressive
Leasing
|
The Aaron's
Business
|
DAMI
|
Consolidated
Total
|
Net
Earnings
|
|
|
|
$
|
36,335
|
|
Income
Taxes1
|
|
|
|
20,660
|
|
Earnings (Loss)
Before Income Taxes
|
38,240
|
|
21,450
|
|
(2,695)
|
|
56,995
|
|
Interest
Expense
|
4,698
|
|
(287)
|
|
1,141
|
|
5,552
|
|
Depreciation
|
1,542
|
|
11,676
|
|
157
|
|
13,375
|
|
Amortization
|
5,590
|
|
552
|
|
145
|
|
6,287
|
|
EBITDA
|
$
|
50,070
|
|
$
|
33,391
|
|
$
|
(1,252)
|
|
$
|
82,209
|
|
Restructuring
Expenses
|
—
|
|
13,297
|
|
148
|
|
13,445
|
|
Adjusted
EBITDA
|
$
|
50,070
|
|
$
|
46,688
|
|
$
|
(1,104)
|
|
$
|
95,654
|
|
(1)
|
Taxes are calculated
on a consolidated basis and are not identifiable by company
segments.
|
Aaron's, Inc. and
Subsidiaries
Non-GAAP Financial
Information
Six Months Segment
EBITDA
(In
thousands)
|
|
|
(Unaudited)
|
|
Six Months
Ended
|
|
June 30,
2018
|
|
Progressive
Leasing
|
The Aaron's
Business
|
DAMI
|
Consolidated
Total
|
Net
Earnings
|
|
|
|
$
|
90,747
|
|
Income
Taxes1
|
|
|
|
25,985
|
|
Earnings (Loss)
Before Income Taxes
|
79,554
|
|
40,776
|
|
(3,598)
|
|
116,732
|
|
Interest
Expense
|
8,624
|
|
(2,033)
|
|
1,542
|
|
8,133
|
|
Depreciation
|
2,999
|
|
26,155
|
|
499
|
|
29,653
|
|
Amortization
|
10,842
|
|
3,806
|
|
290
|
|
14,938
|
|
EBITDA
|
$
|
102,019
|
|
$
|
68,704
|
|
$
|
(1,267)
|
|
$
|
169,456
|
|
Impairment of
Investment and Related Expenses
|
—
|
|
21,625
|
|
—
|
|
21,625
|
|
Restructuring
Expenses (Reversals), Net
|
—
|
|
34
|
|
(10)
|
|
24
|
|
Adjusted
EBITDA
|
$
|
102,019
|
|
$
|
90,363
|
|
$
|
(1,277)
|
|
$
|
191,105
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
Six Months
Ended
|
|
June 30,
2017
|
|
Progressive
Leasing
|
The Aaron's
Business
|
DAMI
|
Consolidated
Total
|
Net
Earnings
|
|
|
|
$
|
89,635
|
|
Income
Taxes1
|
|
|
|
49,983
|
|
Earnings (Loss)
Before Income Taxes
|
73,998
|
|
70,080
|
|
(4,460)
|
|
139,618
|
|
Interest
Expense
|
9,461
|
|
(357)
|
|
2,263
|
|
11,367
|
|
Depreciation
|
2,935
|
|
23,553
|
|
300
|
|
26,788
|
|
Amortization
|
12,177
|
|
1,047
|
|
290
|
|
13,514
|
|
EBITDA
|
$
|
98,571
|
|
$
|
94,323
|
|
$
|
(1,607)
|
|
$
|
191,287
|
|
Restructuring
Expenses
|
—
|
|
13,534
|
|
238
|
|
13,772
|
|
Adjusted
EBITDA
|
$
|
98,571
|
|
$
|
107,857
|
|
$
|
(1,369)
|
|
$
|
205,059
|
|
(1)
|
Taxes are calculated
on a consolidated basis and are not identifiable by company
segments.
|
View original content with
multimedia:http://www.prnewswire.com/news-releases/aarons-inc-reports-second-quarter-2018-results-300686842.html
SOURCE Aaron's, Inc.