a6036523.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended July 31, 2009 |
Commission File Number 000-50421 |
CONN'S, INC.
(Exact name of registrant as specified in its charter)
A Delaware Corporation |
06-1672840 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) |
3295 College Street
Beaumont, Texas 77701
(409) 832-1696
(Address, including zip code, and telephone
number, including area code, of registrant's
principal executive offices)
NONE
(Former name, former address and former
fiscal year, if changed since last report)
Indicate by check mark whether the registrant (l) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days. Yes [ x ] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was
required to submit and post such files). Yes [ ] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check One):
Large accelerated filer [ ] |
Accelerated filer [ x ] |
Non-accelerated filer [ ] |
Smaller reporting company [ ] |
(Do not check if a smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes [ ] No [ x ]
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of August 25, 2009:
Class |
|
Outstanding |
Common stock, $.01 par value per share |
|
22,457,486 |
|
|
Page No. |
|
|
|
|
|
1 |
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
19 |
|
|
|
|
|
41 |
|
|
|
|
|
41 |
|
|
|
|
|
|
|
|
|
|
|
41 |
|
|
|
|
|
42 |
|
|
|
|
|
42 |
|
|
|
|
|
43 |
|
|
|
|
|
43 |
|
|
|
|
|
43 |
|
|
|
|
|
|
|
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS |
|
(in thousands, except share data) |
|
Assets |
|
January 31,
2009 |
|
|
July 31,
2009 |
|
Current assets |
|
|
|
|
(unaudited) |
|
Cash and cash equivalents |
|
$ |
11,798 |
|
|
$ |
4,852 |
|
Other accounts receivable, net of allowance of $60 and $64, respectively |
|
|
32,878 |
|
|
|
22,763 |
|
Customer accounts receivable, net of allowance of $2,338 and $4,432 respectively |
|
|
61,125 |
|
|
|
115,696 |
|
Interests in securitized assets |
|
|
176,543 |
|
|
|
164,090 |
|
Inventories |
|
|
95,971 |
|
|
|
100,867 |
|
Deferred income taxes |
|
|
13,354 |
|
|
|
14,333 |
|
Prepaid expenses and other assets |
|
|
5,933 |
|
|
|
10,618 |
|
Total current assets |
|
|
397,602 |
|
|
|
433,219 |
|
Long-term portion of customer accounts receivable, net of |
|
|
|
|
|
|
|
|
allowance of $1,575 and $2,819, respectively |
|
|
41,172 |
|
|
|
73,573 |
|
Property and equipment |
|
|
|
|
|
|
|
|
Land |
|
|
7,682 |
|
|
|
7,682 |
|
Buildings |
|
|
12,011 |
|
|
|
13,005 |
|
Equipment and fixtures |
|
|
21,670 |
|
|
|
22,336 |
|
Transportation equipment |
|
|
2,646 |
|
|
|
2,725 |
|
Leasehold improvements |
|
|
83,361 |
|
|
|
88,347 |
|
Subtotal |
|
|
127,370 |
|
|
|
134,095 |
|
Less accumulated depreciation |
|
|
(64,819 |
) |
|
|
(71,275 |
) |
Total property and equipment, net |
|
|
62,551 |
|
|
|
62,820 |
|
Goodwill, net |
|
|
9,617 |
|
|
|
9,617 |
|
Non-current deferred income tax asset |
|
|
2,035 |
|
|
|
3,597 |
|
Other assets, net |
|
|
3,652 |
|
|
|
3,545 |
|
Total assets |
|
$ |
516,629 |
|
|
$ |
586,371 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
5 |
|
|
$ |
60 |
|
Accounts payable |
|
|
57,809 |
|
|
|
47,708 |
|
Accrued compensation and related expenses |
|
|
11,473 |
|
|
|
7,551 |
|
Accrued expenses |
|
|
23,703 |
|
|
|
25,024 |
|
Income taxes payable |
|
|
4,334 |
|
|
|
2,665 |
|
Deferred revenues and allowances |
|
|
21,207 |
|
|
|
20,070 |
|
Total current liabilities |
|
|
118,531 |
|
|
|
103,078 |
|
Long-term debt |
|
|
62,912 |
|
|
|
130,235 |
|
Fair value of interest rate swaps |
|
|
- |
|
|
|
231 |
|
Deferred gains on sales of property |
|
|
1,036 |
|
|
|
968 |
|
Stockholders' equity |
|
|
|
|
|
|
|
|
Preferred stock ($0.01 par value, 1,000,000 shares authorized; none issued or outstanding) |
|
|
- |
|
|
|
- |
|
Common stock ($0.01 par value, 40,000,000 shares authorized; |
|
|
|
|
|
|
|
|
24,167,445 and 24,180,692 shares issued at January 31, 2009 and July 31, 2009, respectively) |
|
|
242 |
|
|
|
242 |
|
Additional paid-in capital |
|
|
103,553 |
|
|
|
104,942 |
|
Accumulated other comprehensive income (loss) |
|
|
- |
|
|
|
(150 |
) |
Retained earnings |
|
|
267,426 |
|
|
|
283,896 |
|
Treasury stock, at cost, 1,723,205 and 1,723,205 shares, respectively |
|
|
(37,071 |
) |
|
|
(37,071 |
) |
Total stockholders' equity |
|
|
334,150 |
|
|
|
351,859 |
|
Total liabilities and stockholders' equity |
|
$ |
516,629 |
|
|
$ |
586,371 |
|
See notes to consolidated financial statements.
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
|
(unaudited) |
|
(in thousands, except earnings per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
July 31, |
|
|
Six Months Ended
July 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
Product sales |
|
$ |
175,240 |
|
|
$ |
175,389 |
|
|
$ |
355,151 |
|
|
$ |
360,206 |
|
Service maintenance agreement commissions, net |
|
|
9,911 |
|
|
|
8,858 |
|
|
|
19,881 |
|
|
|
18,648 |
|
Service revenues |
|
|
5,488 |
|
|
|
6,052 |
|
|
|
10,680 |
|
|
|
11,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales |
|
|
190,639 |
|
|
|
190,299 |
|
|
|
385,712 |
|
|
|
390,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance charges and other |
|
|
29,105 |
|
|
|
29,821 |
|
|
|
55,657 |
|
|
|
59,606 |
|
Net (decrease) increase in fair value |
|
|
(1,212 |
) |
|
|
91 |
|
|
|
(4,279 |
) |
|
|
1,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total finance charges and other |
|
|
27,893 |
|
|
|
29,912 |
|
|
|
51,378 |
|
|
|
61,087 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
218,532 |
|
|
|
220,211 |
|
|
|
437,090 |
|
|
|
451,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold, including warehousing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and occupancy costs |
|
|
136,787 |
|
|
|
140,761 |
|
|
|
275,845 |
|
|
|
286,631 |
|
Cost of parts sold, including warehousing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and occupancy costs |
|
|
2,264 |
|
|
|
2,797 |
|
|
|
4,594 |
|
|
|
5,384 |
|
Selling, general and administrative expense |
|
|
62,900 |
|
|
|
64,867 |
|
|
|
123,268 |
|
|
|
127,492 |
|
Provision for bad debts |
|
|
333 |
|
|
|
2,746 |
|
|
|
592 |
|
|
|
4,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost and expenses |
|
|
202,284 |
|
|
|
211,171 |
|
|
|
404,299 |
|
|
|
423,648 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
16,248 |
|
|
|
9,040 |
|
|
|
32,791 |
|
|
|
27,889 |
|
Interest (income) expense, net |
|
|
(85 |
) |
|
|
942 |
|
|
|
(100 |
) |
|
|
1,528 |
|
Other (income) expense, net |
|
|
128 |
|
|
|
(13 |
) |
|
|
106 |
|
|
|
(21 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
16,205 |
|
|
|
8,111 |
|
|
|
32,785 |
|
|
|
26,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
5,993 |
|
|
|
3,162 |
|
|
|
11,977 |
|
|
|
9,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
10,212 |
|
|
$ |
4,949 |
|
|
$ |
20,808 |
|
|
$ |
16,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.46 |
|
|
$ |
0.22 |
|
|
$ |
0.93 |
|
|
$ |
0.73 |
|
Diluted |
|
$ |
0.45 |
|
|
$ |
0.22 |
|
|
$ |
0.92 |
|
|
$ |
0.73 |
|
Average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
22,407 |
|
|
|
22,454 |
|
|
|
22,395 |
|
|
|
22,450 |
|
Diluted |
|
|
22,620 |
|
|
|
22,660 |
|
|
|
22,591 |
|
|
|
22,675 |
|
See notes to consolidated financial statements.
|
|
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY |
|
Six Months Ended July 31, 2009 |
|
(unaudited) |
|
(in thousands, except descriptive shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Compre- |
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Paid-in |
|
|
hensive |
|
|
Retained |
|
|
Treasury |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Income |
|
|
Earnings |
|
|
Stock |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance January 31, 2009 |
|
|
24,167 |
|
|
$ |
242 |
|
|
$ |
103,553 |
|
|
$ |
- |
|
|
$ |
267,426 |
|
|
$ |
(37,071 |
) |
|
$ |
334,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of shares of common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
stock under Employee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
|
|
13 |
|
|
|
|
|
|
|
117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
|
|
|
|
|
|
|
|
1,272 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,272 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,470 |
|
|
|
|
|
|
|
16,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment of fair value of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax of $81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(150 |
) |
|
|
|
|
|
|
|
|
|
|
(150 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance July 31, 2009 |
|
|
24,180 |
|
|
$ |
242 |
|
|
$ |
104,942 |
|
|
$ |
(150 |
) |
|
$ |
283,896 |
|
|
$ |
(37,071 |
) |
|
$ |
351,859 |
|
See notes to consolidated financial statements.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
(unaudited) (in thousands) |
|
|
|
Six Months Ended
July 31, |
|
|
|
2008 |
|
|
2009 |
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
Net income |
|
$ |
20,808 |
|
|
$ |
16,470 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
6,286 |
|
|
|
6,660 |
|
Amortization / (Accretion), net |
|
|
(481 |
) |
|
|
525 |
|
Provision for bad debts |
|
|
592 |
|
|
|
4,141 |
|
Stock-based compensation |
|
|
1,721 |
|
|
|
1,272 |
|
Discounts on promotional credit |
|
|
2,900 |
|
|
|
1,485 |
|
(Gains) losses on interest in securitized assets |
|
|
(15,408 |
) |
|
|
(1,358 |
) |
(Increase) decrease in fair value of securitized assets |
|
|
4,279 |
|
|
|
1,481 |
|
Provision for deferred income taxes |
|
|
(3,904 |
) |
|
|
(1,585 |
) |
(Gains) losses on sales of property and equipment |
|
|
106 |
|
|
|
(9 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Customer accounts receivable |
|
|
(2,907 |
) |
|
|
(92,166 |
) |
Other accounts receivable |
|
|
5,910 |
|
|
|
10,128 |
|
Interest in securitized assets |
|
|
11,631 |
|
|
|
11,388 |
|
Inventory |
|
|
(14,909 |
) |
|
|
(4,896 |
) |
Prepaid expenses and other assets |
|
|
(3,889 |
) |
|
|
999 |
|
Accounts payable |
|
|
26,525 |
|
|
|
(10,101 |
) |
Accrued expenses |
|
|
3,932 |
|
|
|
(2,601 |
) |
Income taxes payable |
|
|
(218 |
) |
|
|
(8,229 |
) |
Deferred revenue and allowances |
|
|
3,214 |
|
|
|
(747 |
) |
Net cash provided by (used in) operating activities |
|
|
46,188 |
|
|
|
(67,143 |
) |
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(10,825 |
) |
|
|
(6,763 |
) |
Proceeds from sales of property |
|
|
57 |
|
|
|
22 |
|
Net cash used in investing activities |
|
|
(10,768 |
) |
|
|
(6,741 |
) |
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Proceeds from stock issued under employee benefit plans |
|
|
391 |
|
|
|
117 |
|
Borrowings under lines of credit |
|
|
600 |
|
|
|
198,361 |
|
Payments on lines of credit |
|
|
(600 |
) |
|
|
(131,159 |
) |
Increase in deferred financing costs |
|
|
- |
|
|
|
(378 |
) |
Payment of promissory notes |
|
|
(60 |
) |
|
|
(3 |
) |
Net cash provided by financing activities |
|
|
331 |
|
|
|
66,938 |
|
Net change in cash |
|
|
35,751 |
|
|
|
(6,946 |
) |
Cash and cash equivalents |
|
|
|
|
|
|
|
|
Beginning of the year |
|
|
11,015 |
|
|
|
11,798 |
|
End of period |
|
$ |
46,766 |
|
|
$ |
4,852 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash activity |
|
|
|
|
|
|
|
|
Cash interest received from interests in securitized assets |
|
$ |
14,917 |
|
|
$ |
23,002 |
|
Cash proceeds from new securitizations |
|
|
217,213 |
|
|
|
81,156 |
|
Cash flows from servicing fees |
|
|
12,860 |
|
|
|
12,621 |
|
Purchases of property and equipment financed by notes payable |
|
|
- |
|
|
|
179 |
|
See notes to consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
July 31, 2009
1. Summary of Significant Accounting Policies
Basis of Presentation. The accompanying unaudited, condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form
10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. The accompanying financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair statement of the results for the interim periods presented. All such adjustments are of a normal recurring nature. Operating results for the three and six month period
ended July 31, 2009, are not necessarily indicative of the results that may be expected for the fiscal year ending January 31, 2010. The financial statements should be read in conjunction with the Company’s (as defined below) audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K filed on March 26, 2009.
The Company’s balance sheet at January 31, 2009, has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial presentation. Please see the Company’s Form
10-K for the fiscal year ended January 31, 2009, for a complete presentation of the audited financial statements at that date, together with all required footnotes, and for a complete presentation and explanation of the components and presentations of the financial statements.
Principles of Consolidation. The consolidated financial statements include the accounts of Conn’s, Inc. and all of its wholly-owned subsidiaries (the Company). All material intercompany
transactions and balances have been eliminated in consolidation.
The Company enters into securitization transactions to sell eligible retail installment and revolving customer receivables and retains servicing responsibilities and subordinated interests. These securitization transactions are accounted for as sales in accordance with Statement of Financial Accounting Standards (SFAS) No. 140, Accounting
for Transfers and Servicing of Financial Assets and Extinguishment of Liabilities, as amended by SFAS No. 155, Accounting for Certain Hybrid Financial Instruments, because the Company has relinquished control of the receivables. Additionally, the Company has transferred the receivables to a qualifying special purpose entity (QSPE). Accordingly, neither the transferred receivables nor the accounts of the QSPE are included in the consolidated financial
statements of the Company. The Company's retained interest in the transferred receivables is valued under the requirements of SFAS No. 159, The Fair Value Option for Financial Assets and Liabilities, and SFAS No. 157, Fair Value Measurements. The Company elected the fair value option because it believes that the fair value option provides a more easily understood presentation for financial statement
users. The fair value option simplifies the treatment of changes in the fair value of the asset, by reflecting all changes in the fair value of its Interests in securitized assets in current earnings, in Finance charges and other.
Fair Value of Financial Instruments. The fair value of cash and cash equivalents, receivables retained on our balance sheet, and notes and accounts payable approximate their carrying amounts because of the short maturity of these instruments.
The fair value of the Company’s interests in securitized receivables is determined by estimating the present value of future expected cash flows using management’s best estimates of the key assumptions, including credit losses, forward yield curves and discount rates commensurate with the risks involved. See Note 2. The fair value of the Company’s long-term debt is determined by estimating the present value of future cash flows as if the debt were being carried at the interest rate the Company
would currently incur if it were to complete a similar transaction. The fair value of the Company’s long-term debt as of July 31, 2009 was approximately $125.3 million, based on the assumption that the interest spread would be approximately 200 basis points higher than the current spread in the revolving facility. The carrying amount of the long-term debt as of July 31, 2009 was approximately $130.2 million.
Use of Estimates. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual
results could differ from those estimates. See the discussion under Note 2 regarding the changes in the inputs used in the Company’s valuation of its Interests in securitized assets.
Goodwill. The Company performs an assessment annually testing for the impairment of goodwill, or at any other time when impairment indicators exist. The Company performed its annual assessment in the fourth quarter of fiscal 2009 and determined that no impairment
existed. While the current market conditions have caused the Company’s market capitalization to fall below its book value, the Company does not believe any indicators of impairment have occurred since the assessment was performed.
Earnings Per Share. In accordance with SFAS No. 128, Earnings per Share, the Company calculates basic earnings per share by dividing net income by the
weighted average number of common shares outstanding. Diluted earnings per share include the dilutive effects of any stock options granted, as calculated under the treasury-stock method. The weighted average number of anti-dilutive stock options not included in calculating diluted EPS was 1.1 million for the three and six months ended July 31, 2008 and 1.5 million for the three and six months ended July 31, 2009.
The following table sets forth the shares outstanding for the earnings per share calculations:
|
|
Three Months Ended |
|
|
|
July 31, |
|
|
|
2008 |
|
|
2009 |
|
|
|
|
|
|
|
|
Common stock outstanding, net of treasury stock, beginning of period |
|
|
22,401,836 |
|
|
|
22,452,045 |
|
Weighted average common stock issued in stock option exercises |
|
|
3,696 |
|
|
|
- |
|
Weighted average common stock issued to employee stock purchase plan |
|
|
1,587 |
|
|
|
1,893 |
|
Shares used in computing basic earnings per share |
|
|
22,407,119 |
|
|
|
22,453,938 |
|
Dilutive effect of stock options, net of assumed repurchase of treasury stock |
|
|
213,300 |
|
|
|
206,360 |
|
Shares used in computing diluted earnings per share |
|
|
22,620,419 |
|
|
|
22,660,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
July 31, |
|
|
|
2008 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Common stock outstanding, net of treasury stock, beginning of period |
|
|
22,374,966 |
|
|
|
22,444,240 |
|
Weighted average common stock issued in stock option exercises |
|
|
16,170 |
|
|
|
- |
|
Weighted average common stock issued to employee stock purchase plan |
|
|
3,755 |
|
|
|
6,247 |
|
Shares used in computing basic earnings per share |
|
|
22,394,891 |
|
|
|
22,450,487 |
|
Dilutive effect of stock options, net of assumed repurchase of treasury stock |
|
|
195,665 |
|
|
|
224,085 |
|
Shares used in computing diluted earnings per share |
|
|
22,590,556 |
|
|
|
22,674,572 |
|
Adoption of New Accounting Pronouncements. On February 1, 2009, the Company was required to adopt SFAS 161, Disclosures about Derivative Instruments and Hedging Activities, an amendment of FASB Statement No. 133.
This statement is intended to improve transparency in financial reporting by requiring enhanced disclosures of an entity's derivative instruments and hedging activities and their effects on the entity's financial position, financial performance, and cash flows. SFAS 161 applies to all derivative instruments within the scope of SFAS 133, as well as related hedged items, bifurcated derivatives, and non-derivative instruments that are designated and qualify as hedging instruments. FAS 161 only impacts disclosure
requirements and therefore will not have an impact on the Company’s financial position, financial performance or cash flows. The required disclosures have been included in Note 5 to the financial statements.
In April 2009, the FASB issued FSP FAS 107-1 and Accounting Principles Board ("APB") Opinion No. 28-1 (collectively, "FSP FAS 107-1"), Interim Disclosures about Fair Value of Financial Instruments. FSP FAS 107-1 amends SFAS No. 107, Disclosures
about Fair Value of Financial Instruments, to require an entity to provide disclosures about fair value of financial instruments in interim financial information. The FSP FAS 107-1 also amends APB Opinion No. 28, Interim Financial Reporting, to require those disclosures about the fair value of financial instruments in summarized financial information at interim reporting periods. Under FSP FAS 107-1, the Company will be required to include disclosures
about the fair value of its financial instruments whenever it issues financial information for interim reporting periods. In addition, the Company will be required to disclose in the body or in the accompanying notes of its summarized financial information for interim reporting periods and in its financial statements for annual reporting periods, the fair value of all financial instruments for which it is practicable to estimate that value, whether recognized or not recognized in the statement of financial position.
The Company adopted the provisions of FSP FAS 107-1 which became effective for periods ending after June 15, 2009.
In May 2009, the FASB issued SFAS No. 165, Subsequent Events, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. The Company adopted the provisions
of SFAS No. 165, which became effective for interim and annual reporting periods ending after June 15, 2009. Subsequent events have been evaluated through the date and time the financial statements were issued on August 27, 2009. No material subsequent events have occurred since July 31, 2009 that required recognition or disclosure in the Company’s current period financial statements.
Recently Issued Accounting Pronouncements.
In June 2009, the FASB issued SFAS No. 166, “Accounting for Transfers of Financial Assets – an amendment of FASB Statement No. 140” (“SAS 166”). SFAS 166 revises SFAS No. 140 to improve the relevance, representational faithfulness, and comparability of
the information that a reporting entity provides in its financial statements about a transfer of financial assets; the effects of a transfer on its financial position, financial performance, and cash flows; and a transferor’s continuing involvement, if any, in transferred financial assets. After the effective date, the concept of a qualifying special-purpose entity will no longer be relevant for accounting purposes. Therefore, formerly qualifying special-purpose entities (as defined under previous
accounting standards) should be evaluated for consolidation by reporting entities on and after the effective date in accordance with the applicable consolidation guidance. If the evaluation on the effective date results in consolidation, the reporting entity should apply the transition guidance provided in the pronouncement that requires consolidation. SFAS 166 is effective for fiscal years beginning after November 15, 2009. The Company is currently evaluating the impact that the adoption of SFAS 166
will have on its consolidated financial statements as it relates to its qualifying special purpose entity.
In June 2009, the FASB issued SFAS No. 167, “Amendments to FASB Interpretation No. 46(R)” (“SFAS 167”). SFAS 167 amends certain requirements of FASB Interpretation No. 46(R) to improve financial reporting by companies involved with variable interest entities
and to provide more relevant and reliable information to users of financial statements. This Statement amends Interpretation 46(R) to require an enterprise to perform an analysis to determine whether the enterprise’s variable interest or interests give it a controlling financial interest in a variable interest entity. This analysis identifies the primary beneficiary of a variable interest entity as the enterprise that has both of the following characteristics:
a. |
The power to direct the activities of a variable interest entity that most significantly impact the entity’s economic performance |
b. |
The obligation to absorb losses of the entity that could potentially be significant to the variable interest entity or the right to receive benefits from the entity that could potentially be significant to the variable interest entity. |
SFAS 167 is effective for fiscal years beginning after November 15, 2009. The Company is currently evaluating the impact that the adoption of SFAS 167 will have on its consolidated financial statements, specifically as it relates to its qualifying special purpose entity.
In June 2009, the FASB issued SFAS No. 168, “The FASB Accounting Standards Codification™ and the Hierarchy of Generally Accepted Accounting Principles, a replacement of FASB Statement No. 162” (“FAS 168”). The standard establishes the FASB Accounting
Standards Codification™ (the “Codification”) as the source of authoritative accounting principles recognized by the FASB to be applied by nongovernmental entities in the preparation of financial statements in conformity with GAAP, and is intended to simplify user access to all authoritative GAAP by providing all the authoritative literature related to a particular topic in one place. The Codification is effective for interim and annual periods ending after September 15, 2009, and as of the effective
date, all existing accounting standard documents will be superseded. The Codification is effective for the Company for the third quarter of the fiscal year ended January 31, 2010, and accordingly, the Company’s Quarterly Report on Form 10-Q for the quarter ending October 31, 2009, and all subsequent public filings will reference the Codification as the sole source of authoritative literature.
2. Fair Value of Interests in Securitized Assets
The Company estimates the fair value of its Interests in securitized assets using a discounted cash flow model with most of the inputs used being unobservable inputs. The primary unobservable inputs, which are derived principally from the Company’s historical experience, with input from its investment bankers and financial advisors,
include the estimated portfolio yield, credit loss rate, discount rate and payment rate and reflect the Company’s judgments about the assumptions market participants would use in determining fair value. In determining the cost of borrowings, the Company uses current actual borrowing rates, and adjusts them, as appropriate, using interest rate futures data from market sources to project interest rates over time. Changes in the inputs over
time, including varying credit portfolio performance, market interest rate changes, market participant risk premiums required, or a shift in the mix of funding sources, could result in significant volatility in the fair value of the Interest in securitized assets, and thus the earnings of the Company.
For the three and six months ended July 31, 2009, Finance charges and other included a non-cash increase in the fair value our Interests in securitized assets of $0.1 million and $1.5 million, respectively, reflecting primarily a lower risk premium included in the discount rate inputs during the six months ended July 31, 2009. Based on
a review of the changes in market risk premiums during the six months ended July 31, 2009, and discussions with its investment bankers and financial advisors, the Company estimated that a market participant would require a risk premium that was approximately 200 basis points less than was utilized at April 30, 2009, and 450 basis points less than was utilized at January 31, 2009. As a result, the Company decreased the weighted average discount rate input from 30.0% at January 31, 2009 to 27.4% at April 30, 2009,
and to 25.5% at July 31, 2009, after reflecting a 2 basis point decrease in the risk-free interest rate included in the discount rate input at April 30, 2009, and a further 1 basis point decrease at July 31, 2009. These changes, partially offset by changes in the funding mix inputs utilized and other input changes which decreased the fair value, resulted in an increase in fair value for the six month period ended July 31, 2009 (see reconciliation of the balance of interests in securitized assets below). The changes
in fair value resulted in an increase in Income before taxes of $0.1 million and $1.5 million, an increase in net income of $0.1 million and $1.0 million for the three and six months ended July 31, 2009, respectively, and an increase in basic and diluted earnings per share of $0.04 for the six months ended July 31, 2009.
If a market participant were to require a return on investment that is 10% higher than estimated in the Company’s calculation, the fair value of its interest in securitized assets would be decreased by $3.8 million as of July 31, 2009. The Company will continue to monitor financial market conditions and, each quarter, as it reassesses
the inputs used, may adjust its inputs up or down, including the risk premiums it estimates a market participant would use. As the financial markets and general economic conditions fluctuate, the Company will likely be required to record additional non-cash gains and losses in future periods.
The following is a reconciliation of the beginning and ending balances of the Interests in securitized assets and the beginning and ending balances of the servicing liability for the three months ended July 31, 2008 and 2009 (in thousands):
|
|
Three Months Ended |
|
|
|
July 31, |
|
|
|
2008 |
|
|
2009 |
|
Reconciliation of Interests in Securitized Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance of Interests in securitized assets at beginning of period |
|
$ |
168,900 |
|
|
$ |
170,602 |
|
|
|
|
|
|
|
|
|
|
Amounts recorded in Finance charges and other: |
|
|
|
|
|
|
|
|
Gains associated with changes in portfolio balances |
|
|
15 |
|
|
|
416 |
|
Changes in fair value due to assumption changes: |
|
|
|
|
|
|
|
|
Fair value increase (decrease) due to changing portfolio yield |
|
|
(119 |
) |
|
|
(469 |
) |
Fair value increase (decrease) due to lower (higher) projected interest rates |
|
|
(1,036 |
) |
|
|
(324 |
) |
Fair value increase (decrease) due to changes in funding mix |
|
|
198 |
|
|
|
(2,200 |
) |
Fair value increase (decrease) due to change in risk-free interest rate |
|
|
|
|
|
|
|
|
component of discount rate |
|
|
(686 |
) |
|
|
12 |
|
Fair value increase (decrease) due to change in risk premium included |
|
|
|
|
|
|
|
|
in discount rate |
|
|
- |
|
|
|
2,830 |
|
Other changes |
|
|
491 |
|
|
|
(227 |
) |
Net change in fair value due to assumption changes |
|
|
(1,152 |
) |
|
|
(378 |
) |
|
|
|
|
|
|
|
|
|
Net Gains (Losses) included in Finance charges and other (a) |
|
|
(1,137 |
) |
|
|
38 |
|
|
|
|
|
|
|
|
|
|
Change in balance of subordinated security and equity interest due to |
|
|
|
|
|
|
|
|
transfers of receivables |
|
|
9,885 |
|
|
|
(6,550 |
) |
|
|
|
|
|
|
|
|
|
Balance of Interests in securitized assets at end of period |
|
$ |
177,648 |
|
|
$ |
164,090 |
|
|
|
|
|
|
|
|
|
|
Reconciliation of Servicing Liability: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance of servicing liability at beginning of period |
|
$ |
1,204 |
|
|
$ |
1,038 |
|
|
|
|
|
|
|
|
|
|
Amounts recorded in Finance charges and other: |
|
|
|
|
|
|
|
|
Increase (decrease) associated with change in portfolio balances |
|
|
52 |
|
|
|
(78 |
) |
Increase (decrease) due to change in discount rate |
|
|
(1 |
) |
|
|
13 |
|
Other changes |
|
|
24 |
|
|
|
12 |
|
Net change included in Finance charges and other (b) |
|
|
75 |
|
|
|
(53 |
) |
|
|
|
|
|
|
|
|
|
Balance of servicing liability at end of period |
|
$ |
1,279 |
|
|
$ |
985 |
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in fair value included |
|
|
|
|
|
|
|
|
in Finance charges and other (a) - (b) |
|
$ |
(1,212 |
) |
|
$ |
91 |
|
The following is a reconciliation of the beginning and ending balances of the Interests in securitized assets and the beginning and ending balances of the servicing liability for the six months ended July 31, 2008 and 2009 (in thousands):
|
|
Six Months Ended |
|
|
|
July 31, |
|
|
|
2008 |
|
|
2009 |
|
Reconciliation of Interests in Securitized Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance of Interests in securitized assets at beginning of period |
|
$ |
178,150 |
|
|
$ |
176,543 |
|
|
|
|
|
|
|
|
|
|
Amounts recorded in Finance charges and other: |
|
|
|
|
|
|
|
|
Gains associated with changes in portfolio balances |
|
|
167 |
|
|
|
681 |
|
Changes in fair value due to assumption changes: |
|
|
|
|
|
|
|
|
Fair value increase (decrease) due to changing portfolio yield |
|
|
(816 |
) |
|
|
(476 |
) |
Fair value increase (decrease) due to lower (higher) projectedinterest rates |
|
|
(123 |
) |
|
|
133 |
|
Fair value increase (decrease) due to changes in funding mix |
|
|
1,253 |
|
|
|
(4,886 |
) |
Fair value increase (decrease) due to change in risk-free interest rate |
|
|
|
|
|
|
|
|
component of discount rate |
|
|
(238 |
) |
|
|
23 |
|
Fair value increase (decrease) due to change in risk premium included |
|
|
|
|
|
|
|
|
in discount rate |
|
|
(5,128 |
) |
|
|
6,497 |
|
Other changes |
|
|
688 |
|
|
|
(663 |
) |
Net change in fair value due to assumption changes |
|
|
(4,364 |
) |
|
|
628 |
|
|
|
|
|
|
|
|
|
|
Net Gains (Losses) included in Finance charges and other (a) |
|
|
(4,197 |
) |
|
|
1,309 |
|
|
|
|
|
|
|
|
|
|
Change in balance of subordinated security and equity interest due to |
|
|
|
|
|
|
|
|
transfers of receivables |
|
|
3,695 |
|
|
|
(13,762 |
) |
|
|
|
|
|
|
|
|
|
Balance of Interests in securitized assets at end of period |
|
$ |
177,648 |
|
|
$ |
164,090 |
|
|
|
|
|
|
|
|
|
|
Reconciliation of Servicing Liability: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance of servicing liability at beginning of period |
|
$ |
1,197 |
|
|
$ |
1,157 |
|
|
|
|
|
|
|
|
|
|
Amounts recorded in Finance charges and other: |
|
|
|
|
|
|
|
|
Increase (decrease) associated with change in portfolio balances |
|
|
86 |
|
|
|
(179 |
) |
Increase (decrease) due to change in discount rate |
|
|
(20 |
) |
|
|
30 |
|
Other changes |
|
|
16 |
|
|
|
(23 |
) |
Net change included in Finance charges and other (b) |
|
|
82 |
|
|
|
(172 |
) |
|
|
|
|
|
|
|
|
|
Balance of servicing liability at end of period |
|
$ |
1,279 |
|
|
$ |
985 |
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in fair value included |
|
|
|
|
|
|
|
|
in Finance charges and other (a) - (b) |
|
$ |
(4,279 |
) |
|
$ |
1,481 |
|
3. Supplemental Disclosure of Revenue
The following is a summary of the classification of the amounts included as Finance charges and other for the three and six months ended July 31, 2008 and 2009 (in thousands):
|
|
Three Months ended |
|
|
Six Months ended |
|
|
|
July 31, |
|
|
July 31, |
|
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securitization income: |
|
|
|
|
|
|
|
|
|
|
|
|
Servicing fees received |
|
$ |
6,406 |
|
|
$ |
5,994 |
|
|
$ |
12,860 |
|
|
$ |
12,621 |
|
Gains (losses) on sale of receivables, net |
|
|
8,578 |
|
|
|
(1,189 |
) |
|
|
15,408 |
|
|
|
(1,358 |
) |
Change in fair value of securitized assets |
|
|
(1,212 |
) |
|
|
91 |
|
|
|
(4,279 |
) |
|
|
1,481 |
|
Interest earned on retained interests |
|
|
7,710 |
|
|
|
10,968 |
|
|
|
14,832 |
|
|
|
23,002 |
|
Total securitization income |
|
|
21,482 |
|
|
|
15,864 |
|
|
|
38,821 |
|
|
|
35,746 |
|
Insurance commissions |
|
|
5,735 |
|
|
|
5,031 |
|
|
|
10,940 |
|
|
|
9,701 |
|
Interest income from receivables not sold and other |
|
|
676 |
|
|
|
9,017 |
|
|
|
1,617 |
|
|
|
15,640 |
|
Finance charges and other |
|
$ |
27,893 |
|
|
$ |
29,912 |
|
|
$ |
51,378 |
|
|
$ |
61,087 |
|
4. Interests in Securitized Receivables
The Company has an agreement to sell customer receivables. As part of this agreement, the Company sells eligible retail installment contracts and revolving receivable accounts to a QSPE that pledges the transferred accounts to a trustee for the benefit of investors. The following table summarizes the availability of funding under
the Company’s securitization program at July 31, 2009 (in thousands):
|
|
Capacity |
|
|
Utilized |
|
|
Available |
|
2002 Series A |
|
$ |
300,000 |
|
|
$ |
210,000 |
|
|
$ |
90,000 |
|
2006 Series A – Class A |
|
|
90,000 |
|
|
|
90,000 |
|
|
|
- |
|
2006 Series A – Class B |
|
|
43,333 |
|
|
|
43,333 |
|
|
|
- |
|
2006 Series A – Class C |
|
|
16,667 |
|
|
|
16,667 |
|
|
|
- |
|
Total |
|
$ |
450,000 |
|
|
$ |
360,000 |
|
|
$ |
90,000 |
|
The 2002 Series A program functions as a credit facility to fund the initial transfer of eligible receivables. When the facility approaches a predetermined amount, the QSPE (Issuer) is required to seek financing to pay down the outstanding balance in the 2002 Series A variable funding note. The amount paid down on the facility then becomes
available to fund the transfer of new receivables or to meet required principal payments on other series as they become due. The new financing could be in the form of additional notes, bonds or other instruments as the market and transaction documents might allow. The 2002 Series A program is divided into two tranches: a $100 million 364-day tranche with a maturity date in August 2009, and a $200 million tranche that is renewable annually, at our option, until September 2012. The $10 million balance that was
outstanding at July 31, 2009 on the $100 million 364-day tranche was paid in full during August 2009, and the facility expired and was not renewed. The 2006 Series A program, which was consummated in August 2006, is non-amortizing for the first four years and officially matures in April 2017. However, it is expected that the principal payments, which begin in September 2010, will retire the bonds prior to that date.
The agreement contains certain covenants requiring the maintenance of various financial ratios and receivables performance standards. As part of the securitization program, the Company and Issuer arranged for the issuance of a stand-by letter of credit in the amount of $20.0 million to provide assurance to the trustee on behalf of the bondholders
that funds collected monthly by the Company, as servicer, will be remitted as required under the base indenture and other related documents. The letter of credit expires in August 2010, and the maximum potential amount of future payments is the face amount of the letter of credit. The letter of credit is callable, at the option of the trustee, if the Company, as servicer, fails to make the required monthly payments of the cash collected to the trustee.
Through its retail sales activities, the Company generates customer retail installment contracts and revolving receivable accounts. The Company enters into securitization transactions to sell eligible accounts to the QSPE. In these securitizations, the Company retains servicing responsibilities and subordinated interests. The Company receives
annual servicing fees and other benefits approximating 4.0% of the outstanding balance and rights to future cash flows arising after the investors in the securities issued by or on behalf of the QSPE have received from the trustee all contractually required principal and interest amounts. The Company records a servicing liability related to the servicing obligations (See Note 2). The investors and the securitization trustee have no recourse to the Company’s other assets for failure of the individual customers
of the Company and the QSPE to pay when due. The Company’s retained interests are subordinate to the investors’ interests, and would not be paid if the Issuer is unable to repay the amounts due under the 2002 Series A and 2006 Series A programs. Their value is subject to credit, prepayment, and interest rate risks on the transferred financial assets.
The fair values of the Company’s interest in securitized assets were as follows (in thousands):
|
|
January 31, |
|
|
July 31, |
|
|
|
2009 |
|
|
2009 |
|
Interest-only strip |
|
$ |
31,958 |
|
|
$ |
26,176 |
|
Subordinated securities |
|
|
144,585 |
|
|
|
137,914 |
|
Total fair value of interests in securitized assets |
|
$ |
176,543 |
|
|
$ |
164,090 |
|
The table below summarizes valuation assumptions used for each period presented:
|
|
January 31, |
|
April 30, |
|
July 31, |
|
|
2009 |
|
2009 |
|
2009 |
Net interest spread |
|
|
|
|
|
|
Primary installment |
|
14.5% |
|
14.7% |
|
14.6% |
Primary revolving |
|
14.5% |
|
14.7% |
|
14.6% |
Secondary installment |
|
14.1% |
|
13.9% |
|
12.9% |
Expected losses |
|
|
|
|
|
|
Primary installment |
|
3.4% |
|
3.5% |
|
3.5% |
Primary revolving |
|
3.4% |
|
3.5% |
|
3.5% |
Secondary installment |
|
5.5% |
|
5.3% |
|
5.4% |
Projected expense |
|
|
|
|
|
|
Primary installment |
|
3.9% |
|
4.0% |
|
4.0% |
Primary revolving |
|
3.9% |
|
4.0% |
|
4.0% |
Secondary installment |
|
3.9% |
|
4.0% |
|
4.0% |
Discount rates |
|
|
|
|
|
|
Primary installment |
|
29.2% |
|
26.7% |
|
24.8% |
Primary revolving |
|
29.2% |
|
26.7% |
|
24.8% |
Secondary installment |
|
33.2% |
|
30.7% |
|
28.8% |
At July 31, 2009, key economic assumptions and the sensitivity of the current fair value of the interests in securitized assets to immediate 10% and 20% adverse changes in those assumptions are as follows (dollars in thousands):
|
|
|
Primary |
|
|
|
Primary |
|
|
|
Secondary |
|
|
|
|
Portfolio |
|
|
|
Portfolio |
|
|
|
Portfolio |
|
|
|
|
Installment |
|
|
|
Revolving |
|
|
|
Installment |
|
Fair value of interest in securitized assets |
|
$ |
122,921 |
|
|
$ |
8,824 |
|
|
$ |
32,345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected weighted average life |
|
|
1.3 years |
|
|
|
1.1 years |
|
|
|
1.7 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread assumption |
|
|
14.6 |
% |
|
|
14.6 |
% |
|
|
12.9 |
% |
Impact on fair value of 10% adverse change |
|
$ |
3,979 |
|
|
$ |
286 |
|
|
$ |
1,256 |
|
Impact on fair value of 20% adverse change |
|
$ |
7,840 |
|
|
$ |
563 |
|
|
$ |
2,471 |
|
Expected losses assumptions |
|
|
3.5 |
% |
|
|
3.5 |
% |
|
|
5.4 |
% |
Impact on fair value of 10% adverse change |
|
$ |
951 |
|
|
$ |
68 |
|
|
$ |
532 |
|
Impact on fair value of 20% adverse change |
|
$ |
1,894 |
|
|
$ |
136 |
|
|
$ |
1,057 |
|
Projected expense assumption |
|
|
4.0 |
% |
|
|
4.0 |
% |
|
|
4.0 |
% |
Impact on fair value of 10% adverse change |
|
$ |
1,077 |
|
|
$ |
77 |
|
|
$ |
409 |
|
Impact on fair value of 20% adverse change |
|
$ |
2,153 |
|
|
$ |
155 |
|
|
$ |
818 |
|
Discount rate assumption |
|
|
24.8 |
% |
|
|
24.8 |
% |
|
|
28.8 |
% |
Impact on fair value of 10% adverse change |
|
$ |
2,654 |
|
|
$ |
190 |
|
|
$ |
965 |
|
Impact on fair value of 20% adverse change |
|
$ |
5,184 |
|
|
$ |
372 |
|
|
$ |
1,875 |
|
These sensitivities are hypothetical and should be used with caution. As the figures indicate, changes in fair value based on a 10% variation in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. Also, the effect of the variation in a particular
assumption on the fair value of the interest-only strip is calculated without changing any other assumption; in reality, changes in one factor may result in changes in another (i.e. increases in market interest rates may result in lower prepayments and increased credit losses), which might magnify or counteract the sensitivities.
The following tables present quantitative information about the receivables portfolios managed by the Company (in thousands):
|
|
Total Principal Amount of |
|
|
Principal Amount Over |
|
|
Principal Amount |
|
|
|
Receivables |
|
|
60 Days Past Due (1) |
|
|
Reaged (1) |
|
|
|
January 31, |
|
|
July 31, |
|
|
January 31, |
|
|
July 31, |
|
|
January 31, |
|
|
July 31, |
|
|
|
2009 |
|
|
2009 |
|
|
2009 |
|
|
2009 |
|
|
2009 |
|
|
2009 |
|
Primary portfolio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment |
|
$ |
551,838 |
|
|
$ |
561,879 |
|
|
$ |
33,126 |
|
|
$ |
35,809 |
|
|
$ |
88,224 |
|
|
$ |
88,092 |
|
Revolving |
|
|
38,084 |
|
|
|
31,225 |
|
|
|
2,027 |
|
|
|
1,872 |
|
|
|
2,401 |
|
|
|
2,074 |
|
Subtotal |
|
|
589,922 |
|
|
|
593,104 |
|
|
|
35,153 |
|
|
|
37,681 |
|
|
|
90,625 |
|
|
|
90,166 |
|
Secondary portfolio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment |
|
|
163,591 |
|
|
|
152,774 |
|
|
|
19,988 |
|
|
|
19,361 |
|
|
|
50,537 |
|
|
|
50,621 |
|
Total receivables managed |
|
|
753,513 |
|
|
|
745,878 |
|
|
|
55,141 |
|
|
|
57,042 |
|
|
|
141,162 |
|
|
|
140,787 |
|
Less receivables sold |
|
|
645,715 |
|
|
|
545,885 |
|
|
|
52,214 |
|
|
|
51,182 |
|
|
|
131,893 |
|
|
|
127,670 |
|
Receivables not sold |
|
|
107,798 |
|
|
|
199,993 |
|
|
$ |
2,927 |
|
|
$ |
5,860 |
|
|
$ |
9,269 |
|
|
$ |
13,117 |
|
Allowance for uncollectible accounts |
|
|
(3,913 |
) |
|
|
(7,251 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowances for promotional credit programs |
|
|
(1,588 |
) |
|
|
(3,473 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of customer accounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
receivable, net |
|
|
61,125 |
|
|
|
115,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term customer accounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
receivable, net |
|
$ |
41,172 |
|
|
$ |
73,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts are based on end of period balances and accounts could be represented in both the past due and reaged columns shown above.
|
|
Average Balances |
|
|
Net Credit Charge-offs (2) |
|
|
Average Balances |
|
|
Net Credit Charge-offs (2) |
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
Six Months Ended |
|
|
|
July 31, |
|
|
July 31, |
|
|
July 31, |
|
|
July 31, |
|
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
Primary portfolio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment |
|
$ |
480,369 |
|
|
$ |
556,386 |
|
|
|
|
|
|
|
|
$ |
473,629 |
|
|
$ |
552,956 |
|
|
|
|
|
|
|
Revolving |
|
|
43,158 |
|
|
|
31,467 |
|
|
|
|
|
|
|
|
|
45,220 |
|
|
|
33,479 |
|
|
|
|
|
|
|
Subtotal |
|
|
523,527 |
|
|
|
587,853 |
|
|
$ |
3,422 |
|
|
$ |
4,485 |
|
|
|
518,849 |
|
|
|
586,435 |
|
|
$ |
7,010 |
|
|
$ |
8,401 |
|
Secondary portfolio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installment |
|
|
158,900 |
|
|
|
154,225 |
|
|
|
1,333 |
|
|
|
1,915 |
|
|
|
153,613 |
|
|
|
156,983 |
|
|
|
3,081 |
|
|
|
3,604 |
|
Total receivables managed |
|
|
682,427 |
|
|
|
742,078 |
|
|
|
4,755 |
|
|
|
6,400 |
|
|
|
672,462 |
|
|
|
743,418 |
|
|
|
10,091 |
|
|
|
12,005 |
|
Less receivables sold |
|
|
673,854 |
|
|
|
569,494 |
|
|
|
4,544 |
|
|
|
5,843 |
|
|
|
663,727 |
|
|
|
593,048 |
|
|
|
9,725 |
|
|
|
11,092 |
|
Receivables not sold |
|
$ |
8,573 |
|
|
$ |
172,584 |
|
|
$ |
211 |
|
|
$ |
557 |
|
|
$ |
8,735 |
|
|
$ |
150,370 |
|
|
$ |
366 |
|
|
$ |
913 |
|
(2) Amounts represent total credit charge-offs, net of recoveries, on total receivables.
5. Debt and Letters of Credit
On August 14, 2008, the Company entered into a $210 million asset-based revolving credit facility that provides funding based on a borrowing base calculation that includes accounts receivable and inventory. The facility matures in August 2011 and bears interest at LIBOR plus a spread ranging from 225 basis points to 275 basis points, based
on a fixed charge coverage ratio. In addition to the fixed charge coverage ratio, the revolving credit facility includes a leverage ratio requirement, a minimum receivables cash recovery percentage requirement, a net capital expenditures limit and combined portfolio performance covenants.
Debt consisted of the following at the period ends (in thousands):
|
|
January 31, |
|
|
July 31, |
|
|
|
2009 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility for $210 million maturing in August 2011 |
|
$ |
62,900 |
|
|
$ |
130,102 |
|
Unsecured revolving line of credit for $10 million maturing in September 2009 |
|
|
- |
|
|
|
- |
|
Other long-term debt |
|
|
17 |
|
|
|
193 |
|
Total debt |
|
|
62,917 |
|
|
|
130,295 |
|
Less current portion of debt |
|
|
5 |
|
|
|
60 |
|
Long-term debt |
|
$ |
62,912 |
|
|
$ |
130,235 |
|
The Company’s revolving credit facility provides it the ability to utilize letters of credit to secure its obligations as the servicer under its QSPE’s asset-backed securitization program, deductibles under the Company’s property and casualty insurance programs and international product purchases, among other acceptable
uses. At July 31, 2009, the Company had outstanding letters of credit of $21.7 million under this facility. The maximum potential amount of future payments under these letter of credit facilities is considered to be the aggregate face amount of each letter of credit commitment, which totals $21.7 million as of July 31, 2009. As of July 31, 2009, the Company had approximately $38.3 million under its revolving credit facility, net of
standby letters of credit issued, and $10.0 million under its unsecured bank line of credit immediately available for general corporate purposes. The Company also had $19.9 million that may become available under its revolving credit facility as it grows the balance of eligible customer receivables it retains and its total eligible inventory balances.
The Company held interest rate swaps with notional amounts totaling $40.0 million as of July 31, 2009, with terms extending through July 2011 for the purpose of hedging against variable interest rate risk related to the variability of cash flows in the interest payments on a portion of its variable-rate debt, based on changes in the benchmark
one-month LIBOR interest rate. Changes in the cash flows of the interest rate swaps are expected to exactly offset the changes in cash flows (changes in base interest rate payments) attributable to fluctuations in the LIBOR interest rate. For derivative instruments that are designated and qualify as a cash flow hedge, the effective portion of the gain or loss on the derivative is reported as a component of other comprehensive income (loss) and reclassified into earnings in the same period or periods
during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings.
For information on the location and amounts of derivative fair values in the statement of operation, see the tables presented below (in thousands):
|
Fair Values of Derivative Instruments |
|
|
|
|
|
Liability Derivatives |
|
|
January 31, 2009 |
|
July 31, 2009 |
|
|
Balance |
|
|
|
Balance |
|
|
|
|
Sheet |
|
Fair |
|
Sheet |
|
Fair |
|
|
Location |
|
Value |
|
Location |
|
Value |
|
Derivatives designated as |
|
|
|
|
|
|
|
|
hedging instruments under |
|
|
|
|
|
|
|
|
Statement 133 |
|
|
|
|
|
|
|
|
Interest rate contracts |
Other liabilities |
|
$ |
- |
|
Other liabilities |
|
$ |
231 |
|
|
|
|
|
|
|
|
|
|
|
|
Total derivatives designated |
|
|
|
|
|
|
|
|
|
|
as hedging instruments |
|
|
|
|
|
|
|
|
|
|
under Statement 133 |
|
|
$ |
- |
|
|
|
$ |
231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain or (Loss) |
|
|
|
|
|
|
|
|
|
|
Amount of |
|
|
|
Recognized in |
|
|
|
|
|
|
|
|
|
|
Gain or (Loss) |
|
Location of |
|
Income on |
|
|
|
Amount of |
|
|
|
Reclassified |
|
Gain or (Loss) |
|
Derivative |
|
|
|
Gain or (Loss) |
|
Location of |
|
from |
|
Recognized in |
|
(Ineffective |
|
|
|
Recognized |
|
Gain or (Loss) |
|
Accumulated |
|
Income on |
|
Portion |
|
|
|
in OCI on |
|
Reclassified |
|
OCI into |
|
Derivative |
|
and Amount |
|
|
|
Derivative |
|
from |
|
Income |
|
(Ineffective |
|
Excluded from |
|
Derivatives in |
|
(Effective |
|
Accumulated |
|
(Effective |
|
Portion |
|
Effectiveness |
|
Statement |
|
Portion) |
|
OCI into |
|
Portion) |
|
and Amount |
|
Testing) |
|
133 Cash Flow |
|
Three Months Ended |
|
Income |
|
Three Months Ended |
|
Excluded from |
|
Three Months Ended |
|
Hedging |
|
July 31, |
|
|
July 31, |
|
(Effective |
|
July 31, |
|
|
July 31, |
|
Effectiveness |
|
July 31, |
|
|
July 31, |
|
Relationships |
|
2008 |
|
|
2009 |
|
Portion) |
|
2008 |
|
|
2009 |
|
Testing) |
|
2008 |
|
|
2009 |
|
Interest Rate |
|
|
|
|
|
|
Interest income/ |
|
|
|
|
|
|
Interest income/ |
|
|
|
|
|
|
Contracts |
|
$ |
- |
|
|
$ |
(69 |
) |
(expense) |
|
$ |
- |
|
|
$ |
(75 |
) |
(expense) |
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
- |
|
|
$ |
(69 |
) |
|
|
$ |
- |
|
|
$ |
(75 |
) |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain or (Loss) |
|
|
|
|
|
|
|
|
|
|
Amount of |
|
|
|
Recognized in |
|
|
|
|
|
|
|
|
|
|
Gain or (Loss) |
|
Location of |
|
Income on |
|
|
|
Amount of |
|
|
|
Reclassified |
|
Gain or (Loss) |
|
Derivative |
|
|
|
Gain or (Loss) |
|
Location of |
|
from |
|
Recognized in |
|
(Ineffective |
|
|
|
Recognized |
|
Gain or (Loss) |
|
Accumulated |
|
Income on |
|
Portion |
|
|
|
in OCI on |
|
Reclassified |
|
OCI into |
|
Derivative |
|
and Amount |
|
|
|
Derivative |
|
from |
|
Income |
|
(Ineffective |
|
Excluded from |
|
Derivatives in |
|
(Effective |
|
Accumulated |
|
(Effective |
|
Portion |
|
Effectiveness |
|
Statement |
|
Portion) |
|
OCI into |
|
Portion) |
|
and Amount |
|
Testing) |
|
133 Cash Flow |
|
Six Months Ended |
|
Income |
|
Six Months Ended |
|
Excluded from |
|
Six Months Ended |
|
Hedging |
|
July 31, |
|
|
July 31, |
|
(Effective |
|
July 31, |
|
|
July 31, |
|
Effectiveness |
|
July 31, |
|
|
July 31, |
|
Relationships |
|
2008 |
|
|
2009 |
|
Portion) |
|
2008 |
|
|
2009 |
|
Testing) |
|
2008 |
|
|
2009 |
|
Interest Rate |
|
|
|
|
|
|
Interest income/ |
|
|
|
|
|
|
Interest income/ |
|
|
|
|
|
|
Contracts |
|
$ |
- |
|
|
$ |
(150 |
) |
(expense) |
|
$ |
- |
|
|
$ |
(92 |
) |
(expense) |
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
- |
|
|
$ |
(150 |
) |
|
|
$ |
- |
|
|
$ |
(92 |
) |
|
|
$ |
- |
|
|
$ |
- |
|
6. Contingencies
Legal Proceedings. On May 28, 2009, the Texas Attorney General filed suit against the Company in the Texas state District Court of Harris County, Texas, alleging that they engaged in unlawful and deceptive practices in violation of the Texas Deceptive
Trade Practices-Consumer Protection Act. The Attorney General alleges, among other things, that the Company failed to honor product maintenance and replacement agreements, misled customers about the nature of product maintenance and replacement arrangements sold, and engaged in false advertising with respect to product maintenance and replacement agreements. The Attorney General sought injunctive relief, civil penalties of up to $20,000 per violation, as well as $250,000 if the conduct financially
harmed persons aged 65 or older, restoration of any losses suffered by certain identifiable persons, attorneys’ fees and costs, the disgorgement of all sums taken from consumers, and pre-judgment and post-judgment interest, as provided by law. While the Company cannot predict at this time what the possible outcome would be of any resolution or court proceeding, the Company is currently reviewing these claims and plans to cooperate with the Texas Attorney General to resolve any potential issues. An
adverse outcome could have a material adverse impact on the Company’s financial condition, results of operations and cash flows.
The Company is also involved in routine litigation and claims incidental to its business from time to time, and, as required, has accrued its estimate of the probable costs for the resolution of these matters. These estimates have been developed in consultation with counsel and are based upon an analysis of potential results, assuming a
combination of litigation and settlement strategies. It is possible, however, that future results of operations for any particular period could be materially affected by changes in the Company’s assumptions or the effectiveness of its strategies related to these proceedings. Currently, the Company does not expect the outcome of any of this routine litigation to have a material affect on its financial condition, results of operations or cash flows. However, the results of these proceedings cannot be predicted
with certainty, and changes in facts and circumstances could impact the Company’s estimate of reserves for litigation.
Service Maintenance Agreement Obligations. The Company sells service maintenance agreements that extend the period of covered warranty service on the products the Company sells. For certain of the service maintenance agreements sold, the Company is the obligor for
payment of qualifying claims. The Company is responsible for administering the program, including setting the pricing of the agreements sold and paying the claims. The typical term for these agreements is between 12 and 36 months. The pricing is set based on historical claims experience and expectations about future claims. While the Company is unable to estimate maximum potential claim exposure, it has a history of overall profitability upon the ultimate resolution of agreements sold. The revenues related to
the agreements sold are deferred at the time of sale and recorded in revenues in the statement of operations over the life of the agreements. The amounts of service maintenance agreement revenue deferred at January 31, 2009, and July 31, 2009, are $4.5 million and $4.3 million, respectively, and are included in Deferred revenue and allowances in the accompanying consolidated balance sheets. The following table presents a reconciliation of the beginning and ending balances of the deferred revenue on the Company’s
service maintenance agreements and the amount of claims paid under those agreements (in thousands):
Reconciliation of deferred revenues on service maintenance agreements |
|
Six Months Ended |
|
|
|
July 31, |
|
|
|
2008 |
|
|
2009 |
|
|
|
|
|
|
|
|
Balance in deferred revenues at beginning of period |
|
$ |
4,369 |
|
|
$ |
4,478 |
|
Revenues earned during the period |
|
|
(2,814 |
) |
|
|
(2,942 |
) |
Revenues deferred on sales of new agreements |
|
|
3,096 |
|
|
|
2,770 |
|
Balance in deferred revenues at end of period |
|
$ |
4,651 |
|
|
$ |
4,306 |
|
|
|
|
|
|
|
|
|
|
Total claims incurred during the period, excludes selling expenses |
|
$ |
1,037 |
|
|
$ |
1,421 |
|
Forward-Looking Statements
This report contains forward-looking statements. We sometimes use words such as "believe," "may," "will," "estimate," "continue," "anticipate," "intend," "expect," "project" and similar expressions, as they relate to us, our management and our industry, to identify forward-looking statements. Forward-looking
statements relate to our expectations, beliefs, plans, strategies, prospects, future performance, anticipated trends and other future events. We have based our forward-looking statements largely on our current expectations and projections about future events and financial trends affecting our business. Actual results may differ materially. Some of the risks, uncertainties and assumptions about us that may cause actual results to differ from these forward-looking statements include, but are
not limited to:
|
· |
the success of our growth strategy and plans regarding opening new stores and entering adjacent and new markets, including our plans to continue expanding in existing markets; |
|
· |
our ability to open and profitably operate new stores in existing, adjacent and new geographic markets; |
|
· |
our intention to update, relocate or expand existing stores; |
|
· |
our ability to introduce additional product categories; |
|
· |
our ability to obtain capital for required capital expenditures and costs related to the opening of new stores or to update, relocate or expand existing stores; |
|
· |
our ability to fund our operations, capital expenditures, debt repayment and expansion from cash flows from operations, borrowings from our revolving line of credit and proceeds from securitizations, and proceeds from accessing debt or equity markets; |
|
· |
our ability and our QSPE’s ability to obtain additional funding for the purpose of funding the receivables generated by us, including limitations on the ability of our QSPE to obtain financing through its commercial paper-based funding sources and its ability to obtain a credit rating from a recognized statistical rating organization to
allow it to issue new securities; |
|
· |
the ability of the financial institutions providing lending facilities to the Company or the QSPE to fund their commitments; |
|
· |
the effect of any downgrades by rating agencies of our or our QSPE’s lenders on borrowing costs; |
|
· |
the effect on our or our QSPE’s borrowing cost of changes in laws and regulations affecting the providers of debt financing; |
|
· |
the effect on our or our QSPE’s ability to meet debt covenant requirements; |
|
· |
the cost of any renewed or replacement credit facilities; |
|
· |
the effect of rising interest rates that could increase our cost of borrowing or reduce securitization income; |
|
· |
the effect of rising interest rates or borrowing spreads that could increase our cost of borrowing or reduce securitization income; |
|
· |
the effect of rising interest rates on mortgage borrowers that could impair our customers’ ability to make payments on outstanding credit accounts; |
|
· |
our inability to make customer financing programs available that allow consumers to purchase products at levels that can support our growth; |
|
· |
the potential for deterioration in the delinquency status of the sold or owned credit portfoli |