Biggest change(2) See Note 3 and Note 6 of Notes to Consolidated Financial Statements. 64 Table of Contents The following table provides a reconciliation of the gross amounts, the impact of income taxes and the net amounts for the adjustments included in the table above (unaudited, in thousands): Year Ended December 31, 2022 2021 2020 Pre-tax Tax After-tax Pre-tax Tax After-tax Pre-tax Tax After-tax Merger and acquisition expenses $ 3,739 $ 861 $ 2,878 $ 15,449 $ 3,577 $ 11,872 $ 1,316 $ 325 $ 991 Non-cash foreign currency (gain) loss related to lease liability (1,329) (399) (930) 644 193 451 1,249 375 874 AFF purchase accounting adjustments (1) 107,055 24,623 82,432 48,413 11,135 37,278 — — — Gain on revaluation of contingent acquisition consideration (109,549) (19,514) (90,035) (17,871) (4,110) (13,761) — — — Other expenses (income), net (2,731) (628) (2,103) 949 219 730 9,064 2,085 6,979 Loss on extinguishment of debt — — — — — — 11,737 2,700 9,037 Accrual of pre-merger Cash America income tax liability — — — — — — — (693) 693 Total adjustments $ (2,815) $ 4,943 $ (7,758) $ 47,584 $ 11,014 $ 36,570 $ 23,366 $ 4,792 $ 18,574 (1) The following table details AFF purchase accounting adjustments (in thousands): Year Ended December 31, 2022 2021 Pre-tax Tax After-tax Pre-tax Tax After-tax Amortization of fair value adjustment on acquired finance receivables $ 42,657 $ 9,811 $ 32,846 $ 1,708 $ 392 $ 1,316 Amortization of fair value adjustment on acquired leased merchandise 7,697 1,772 5,925 404 93 311 Amortization of acquired intangible assets 56,701 13,040 43,661 2,051 472 1,579 Provision for loan losses (establish initial allowance for expected lifetime credit losses for non-purchase credit deteriorated (”PCD”) loans) — — — 44,250 10,178 34,072 Total AFF purchase accounting adjustments $ 107,055 $ 24,623 $ 82,432 $ 48,413 $ 11,135 $ 37,278 The fair value adjustments on acquired finance receivables and leased merchandise resulted from the recognition of these acquired assets at fair value in purchase accounting, the amortization of which is non-cash.
Biggest changeThe following table provides a reconciliation between net income and diluted earnings per share, calculated in accordance with GAAP, to adjusted net income and adjusted diluted earnings per share, which are shown net of tax (unaudited, in thousands, except per share amounts): Year Ended December 31, 2023 2022 2021 In Thousands Per Share In Thousands Per Share In Thousands Per Share Net income and diluted earnings per share, as reported $ 219,301 $ 4.80 $ 253,495 $ 5.36 $ 124,909 $ 3.04 Adjustments, net of tax: Merger and acquisition expenses 6,089 0.13 2,878 0.06 11,872 0.29 Non-cash foreign currency (gain) loss related to lease liability (1,778) (0.04) (930) (0.02) 451 0.01 AFF purchase accounting and other adjustments (1) 54,341 1.19 82,432 1.74 37,278 0.91 Gain on revaluation of contingent acquisition consideration — — (90,035) (1.91) (13,761) (0.33) Other expenses (income), net (1,079) (0.02) (2,103) (0.04) 730 0.02 Adjusted net income and diluted earnings per share $ 276,874 $ 6.06 $ 245,737 $ 5.19 $ 161,479 $ 3.94 (1) See detail of the AFF purchase accounting and other adjustments in tables below. 64 Table of Contents The following table provides a reconciliation of the gross amounts, the impact of income taxes and the net amounts for the adjustments included in the table above (unaudited, in thousands): Year Ended December 31, 2023 2022 2021 Pre-tax Tax After-tax Pre-tax Tax After-tax Pre-tax Tax After-tax Merger and acquisition expenses $ 7,922 $ 1,833 $ 6,089 $ 3,739 $ 861 $ 2,878 $ 15,449 $ 3,577 $ 11,872 Non-cash foreign currency (gain) loss related to lease liability (2,540) (762) (1,778) (1,329) (399) (930) 644 193 451 AFF purchase accounting and other adjustments (i) 70,574 16,233 54,341 107,055 24,623 82,432 48,413 11,135 37,278 Gain on revaluation of contingent acquisition consideration — — — (109,549) (19,514) (90,035) (17,871) (4,110) (13,761) Other expenses (income), net (1,402) (323) (1,079) (2,731) (628) (2,103) 949 219 730 Total adjustments $ 74,554 $ 16,981 $ 57,573 $ (2,815) $ 4,943 $ (7,758) $ 47,584 $ 11,014 $ 36,570 (i) The following table details AFF purchase accounting and other adjustments (in thousands): 65 Table of Contents Year Ended December 31, 2023 2022 2021 Pre-tax Tax After-tax Pre-tax Tax After-tax Pre-tax Tax After-tax Amortization of fair value adjustment on acquired finance receivables $ — $ — $ — $ 42,657 $ 9,811 $ 32,846 $ 1,708 $ 392 $ 1,316 Amortization of fair value adjustment on acquired leased merchandise — — — 7,697 1,772 5,925 404 93 311 Amortization of acquired intangible assets 56,606 13,020 43,586 56,701 13,040 43,661 2,051 472 1,579 Other non-recurring costs included in administrative expenses related to a discontinued finance product 13,968 3,213 10,755 — — — — — — Provision for loan losses (establish initial allowance for expected lifetime credit losses for non-purchase credit deteriorated (”PCD”) loans) — — — — — — 44,250 10,178 34,072 Total AFF purchase accounting and other adjustments $ 70,574 $ 16,233 $ 54,341 $ 107,055 $ 24,623 $ 82,432 $ 48,413 $ 11,135 $ 37,278 66 Table of Contents Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA The Company defines EBITDA as net income before income taxes, depreciation and amortization, interest expense and interest income and adjusted EBITDA as EBITDA adjusted for certain items, as listed below, that management considers to be non-operating in nature and not representative of its actual operating performance.
Other material capital requirements include operating expenses (see Note 4 of Notes to Consolidated Financial Statements regarding operating lease commitments), maintenance capital expenditures related to its facilities, technology-related capital expenditures, general corporate operating activities, income tax payments and debt service, among others.
Other material capital requirements include operating expenses (see Note 4 of Notes to Consolidated Financial Statements regarding operating lease commitments), maintenance capital expenditures related to its facilities, technology platforms, general corporate operating activities, income tax payments and debt service, among others.
Finance receivables and revenue recognition - The Company purchases and services retail finance receivables, the term of which typically range from six and 24 months, directly from its merchant partners or from its bank partner.
Finance receivables and revenue recognition — The Company purchases and services retail finance receivables, the term of which typically range from six to 24 months, directly from its merchant partners or from its bank partner.
See “Non-GAAP Financial Information” for additional discussion of non-GAAP financial measures. 47 Table of Contents Operating Results for the Twelve Months Ended December 31, 2022 Compared to the Twelve Months Ended December 31, 2021 The COVID-19 pandemic and government responses thereto had an initial adverse and material impact on pawn loan demand in 2020, which negatively impacted pawn receivables, inventories and revenues.
See “Non-GAAP Financial Information” for additional discussion of non-GAAP financial measures. 47 Table of Contents Operating Results for the Twelve Months Ended December 31, 2023 Compared to the Twelve Months Ended December 31, 2022 The COVID-19 pandemic and government responses thereto had an initial adverse and material impact on pawn loan demand in 2020, which negatively impacted pawn receivables, inventories and revenues.
Unamortized origination fees, discounts and premiums are recognized in full upon early payoff or charge-off. The Company offers customers an early payoff discount on most of its finance receivables, whereby the customer has between 90 and 105 days to pay the full principal balance without incurring any interest charge.
Unamortized origination fees, discounts and premiums are recognized in full upon early payoff or charge-off. The Company offers customers an early payoff discount on most of its finance receivables, whereby the customer has between 90 and 101 days to pay the full principal balance without incurring any interest charge.
Operating expenses include salary and benefit expense of pawn-store-level employees, occupancy costs, bank charges, security, insurance, utilities, supplies and other costs incurred by the pawn stores. Year Ended December 31, 2022 2021 Increase U.S.
Operating expenses include salary and benefit expense of pawn store-level employees, occupancy costs, bank charges, security, insurance, utilities, supplies and other costs incurred by the pawn stores. Year Ended December 31, 2023 2022 Increase U.S.
Throughout 2021 and 2022, as the contributory impacts of the pandemic normalized, pawn loan demand steadily recovered and pawn receivables, inventories and revenues are now ahead of pre-pandemic levels. Inflationary pressures on the Company’s customer base helped drive further demand for consumer credit, especially among its customer base, which contributed to the recovery in pawn loan demand.
Throughout 2021 and 2022, as the contributory impacts of the pandemic normalized, pawn loan demand steadily recovered and pawn receivables, inventories and revenues are now ahead of pre-pandemic levels. Inflationary pressures on the Company’s customer base helped drive further demand for consumer credit, which contributed to the recovery in pawn loan demand.
The following tables and related discussion set forth key operating and financial data for the Company’s operations by reporting segment as of and for the years ended December 31, 2022 and 2021.
The following tables and related discussion set forth key operating and financial data for the Company’s operations by reporting segment as of and for the years ended December 31, 2023 and 2022.
Pawn stores also generate retail sales primarily from the merchandise acquired through collateral forfeitures and over-the-counter purchases from customers. With the AFF Acquisition, the Company is also a leading provider of technology-driven, retail POS payment solutions focused on serving credit-constrained consumers.
Pawn stores also generate retail sales primarily from the merchandise acquired through collateral forfeitures and over-the-counter purchases from customers. The Company is also a leading provider of technology-driven, retail POS payment solutions focused on serving credit-constrained consumers.
The U.S. pawn segment consists of all pawn operations in the U.S. and the Latin America pawn segment consists of all pawn operations in Mexico, Guatemala, Colombia and El Salvador. The retail POS payment solutions segment consists of the operations of AFF in the U.S. and Puerto Rico.
The U.S. pawn segment consists of pawn operations in the U.S., while the Latin America pawn segment consists of pawn operations in Mexico, Guatemala, Colombia and El Salvador. The retail POS payment solutions segment consists of the operations of AFF in the U.S. and Puerto Rico.
Liquidity and Capital Resources Material Capital Requirements The Company’s primary capital requirements include: • Expand pawn operations through growth of pawn receivables and inventories in existing stores, new store openings, strategic acquisition of pawn stores and purchases of real estate at existing locations; • Expand retail POS payment solutions operations through growth of the business generated from new and existing merchant partners; and ◦ Return of capital to shareholders through dividends and stock repurchases.
Liquidity and Capital Resources Material Capital Requirements The Company’s primary capital requirements include the following: • Expand pawn operations through growth of pawn receivables and inventories in existing stores, new store openings, strategic acquisitions of pawn stores and purchases of underlying real estate at existing locations; • Expand retail POS payment solutions operations through growth of the business generated from new and existing merchant partners; and • Return capital to shareholders through dividends and stock repurchases.
For similar operating and financial data and discussion of the Company’s 2021 results compared to its 2020 results, refer to Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under Part II of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the SEC on February 28, 2022.
For similar operating and financial data and discussion of the Company’s 2022 results compared to its 2021 results, refer to Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under Part II of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, which was filed with the SEC on February 6, 2023.
The Company elected to repatriate cash of $47.5 million from certain foreign subsidiaries during 2022. 61 Table of Contents The Company’s liquidity is affected by a number of factors, including changes in general customer traffic and demand, pawn loan balances, loan-to-value ratios, collection of pawn fees, merchandise sales, inventory levels, LTO merchandise, finance receivable balances, collection of lease and finance receivable payments, seasonality, operating expenses, administrative expenses, expenses related to merger and acquisition activities, litigation-related expenses, interest rates, tax rates, gold prices, foreign currency exchange rates and the pace of new pawn store expansion and acquisitions.
The Company elected to repatriate cash of $31.0 million from certain foreign subsidiaries during 2023. 61 Table of Contents The Company’s liquidity is affected by a number of factors, including changes in general customer traffic and demand, pawn loan balances, loan-to-value ratios, collection of pawn fees, merchandise sales, inventory levels, LTO merchandise, finance receivable balances, collection of lease and finance receivable payments, seasonality, operating expenses, administrative expenses, expenses related to merger and acquisition activities, litigation-related expenses, tax rates, gold prices, foreign currency exchange rates and the pace of new pawn store expansion and acquisitions.
Unamortized fees, discounts and premiums are recognized in full upon early buyout or charge-off. 44 Table of Contents The Company accrues lease income earned but not yet collected as accrued rent receivable, which is included in accounts receivable, net in the accompanying consolidated balance sheets.
Unamortized fees, discounts and premiums are recognized in full upon early buyout or charge-off. The Company accrues lease income earned but not yet collected as accrued rent receivable, which is included in accounts receivable, net in the accompanying consolidated balance sheets.
Business—Governmental Regulation.” If needed, the Company could seek to raise additional funds from a variety of sources, including, but not limited to, repatriation of excess cash held in Latin America, the sale of assets, reductions in operating expenses, capital expenditures and dividends, the forbearance or deferral of operating expenses, the issuance of debt or equity securities, the leveraging of currently unencumbered real estate owned by the Company and/or changes to its management of current assets.
Business—Governmental Regulation.” If needed, the Company could seek to raise additional funds from a variety of sources, including, but not limited to, repatriation of excess cash held in Latin America, the sale of assets, reductions in operating expenses, capital expenditures and dividends, the forbearance or deferral of operating expenses, the issuance of debt or equity utilizing other structured financing arrangements, the leveraging of currently unencumbered real estate owned by the Company and/or changes to its management of current assets.
Some jewelry inventory is melted and processed at third-party facilities, and the precious metal and diamond content is sold at either prevailing market commodity prices or a previously agreed upon price with a commodity buyer.
Some jewelry inventory is melted and processed at third-party facilities, and the precious metal and diamond content is sold at either 44 Table of Contents prevailing market commodity prices or a previously agreed upon price with a commodity buyer.
The Company purchased the real estate at 44 store locations, primarily from landlords at existing stores, for a cumulative purchase price of $82.9 million during 2022. Expand Retail POS Payment Solutions Operations AFF expects to expand its business by promoting and expanding relationships with both new and existing customers and retail merchant partners.
The Company purchased the real estate at 44 store locations, primarily from landlords at existing stores, for a cumulative purchase price of $70.5 million during 2023. Expand Retail POS Payment Solutions Operations AFF expects to expand its business primarily by promoting and expanding relationships with both new and existing customers and retail merchant partners.
The translated value of Latin American earning assets as of December 31, 2022 compared to December 31, 2021 also benefited from a 6% favorable change in the end-of-period value of the Mexican peso compared to the U.S. dollar.
The translated value of Latin American earning assets as of December 31, 2023 compared to December 31, 2022 also benefited from a 13% favorable change in the end-of-period Mexican peso compared to the U.S. dollar.
In addition to utilizing cash flows generated from their own operations to fund expected 2023 growth, AFF has access to the additional sources of liquidity described below if needed to fund further expansion activities.
In addition to utilizing cash flows generated from its own operations to fund expected 2024 growth, AFF has access to the additional sources of liquidity described below if needed to fund further expansion activities.
Return of Capital to Shareholders In February 2023, the Company’s Board declared a $0.33 per share first quarter cash dividend on common shares outstanding, or an aggregate of $15.3 million based on the December 31, 2022 share count, to be paid on February 28, 2023 to stockholders of record as of February 14, 2023.
Return of Capital to Shareholders In January 2024, the Company’s Board declared a $0.35 per share first quarter cash dividend on common shares outstanding, or an aggregate of $15.8 million based on the December 31, 2023 share count, to be paid on February 28, 2024 to stockholders of record as of February 14, 2024.
The customer has the right to acquire the title either through an early buyout option or through payment of all required lease payments. The Company maintains ownership of the leased merchandise until all payment obligations are satisfied under the lease agreement.
The customer has the right to acquire the title either through an early buyout option or through payment of all required lease payments. The Company maintains ownership of the leased merchandise until all payment obligations are satisfied under the lease agreement. The customer has the right to cancel the lease at any time by returning the merchandise.
Inventories aged greater than one year in Latin America were 1% at both December 31, 2022 and 2021. 53 Table of Contents Pawn Lending Operations Latin America pawn loan receivables increased 18% (12% on a constant currency basis) as of December 31, 2022 compared to December 31, 2021, on both a total and same-store basis.
Inventories aged greater than one year in Latin America were 1% at both December 31, 2023 and 2022. 53 Table of Contents Pawn Lending Operations Latin America pawn loan receivables increased 18% (3% on a constant currency basis) as of December 31, 2023 compared to December 31, 2022.
Net borrowings on the credit facilities were $80.0 million during 2022 compared to net borrowings of $136.0 million during 2021. During 2022, the Company paid debt issuance costs of $1.8 million.
Net borrowings on the credit facilities were $230.3 million during 2023 compared to net borrowings of $80.0 million during 2022. The Company paid debt issuance costs of $0.3 million during 2023 compared to $1.8 million during 2022.
The Company performs its goodwill impairment assessment annually and between annual assessments if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. The Company historically assessed goodwill for impairment as of December 31 each year.
The Company performs its goodwill impairment assessment annually as of October 1, and between annual assessments if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount.
The increase in operating expenses was primarily due to inflationary increases in wages and other certain operating costs and increased store-level incentive compensation driven by increased revenues and segment profit during 2022.
The increase in operating expenses was primarily due to acquired stores and a 5% increase in same-store operating expenses primarily due to inflationary increases in wages and certain other operating costs and increased store-level incentive compensation, driven by increased net revenues and segment profit during 2023 compared to 2022.
Segment Pre-Tax Operating Income The segment pre-tax operating income for 2022 was $142.0 million, which generated a pre-tax segment operating margin of 21% compared to $121.8 million and 21% in the prior year, respectively.
Segment Pre-Tax Operating Income The segment pre-tax operating income for 2023 was $156.2 million, which generated a pre-tax segment operating margin of 19% compared to $142.0 million and 21% in the prior year, respectively.
As of December 31, 2022, the Company’s primary sources of liquidity were $117.3 million in cash and cash equivalents and $278.8 million of available and unused funds under the Company's revolving unsecured credit facilities, subject to certain financial covenants (see Note 11 of Notes to Consolidated Financial Statements).
As of December 31, 2023, the Company’s primary sources of liquidity were $127.0 million in cash and cash equivalents and $104.7 million of available and unused funds under the Company's revolving unsecured credit facilities, subject to certain financial covenants (see Note 11 of Notes to Consolidated Financial Statements).
Segment Pre-Tax Operating Income The U.S. segment pre-tax operating income for 2022 was $291.1 million, which generated a pre-tax segment operating margin of 23% compared to $232.8 million and 22% in the prior year, respectively.
Segment Pre-Tax Operating Income The U.S. segment pre-tax operating income for 2023 was $336.3 million, which generated a pre-tax segment operating margin of 25% compared to $291.1 million and 23% in the prior year, respectively.
The Company’s management uses constant currency results to evaluate operating results of business operations in Latin America, which are primarily transacted in local currencies. The Company believes constant currency results provide valuable supplemental information regarding the underlying performance of its business operations in Latin America, consistent with how the Company’s management evaluates such performance and operating results.
The Company believes constant currency results provide valuable supplemental information regarding the underlying performance of its business operations in Latin America, consistent with how the Company’s management evaluates such performance and operating results.
In addition, cash flows related to the funding of new pawn loans, net of cash repayments and recovery of principal through the sale of inventories acquired from forfeiture of pawn collateral and finance receivables, are included in investing activities. The portion of the AFF Acquisition consideration paid in cash, net of cash acquired, was $25.0 million.
In addition, cash flows related to the funding of new pawn loans, net of cash repayments and recovery of principal through the sale of inventories acquired from forfeiture of pawn collateral and changes in net finance receivables, are included in investing activities.
See “Non-GAAP Financial Information” for additional discussion of constant currency operating results. 43 Table of Contents Critical Accounting Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates, assumptions and judgments that affect the reported amounts of assets and liabilities, related revenue and expenses, and disclosure of gain and loss contingencies at the date of the financial statements.
Critical Accounting Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates, assumptions and judgments that affect the reported amounts of assets and liabilities, related revenue and expenses, and disclosure of gain and loss contingencies at the date of the financial statements.
The following table provides a reconciliation of net income to EBITDA and adjusted EBITDA (unaudited, in thousands): Year Ended December 31, 2022 2021 2020 Net income $ 253,495 $ 124,909 $ 106,579 Income taxes 70,138 41,593 37,120 Depreciation and amortization 103,832 45,906 42,105 Interest expense 70,708 32,386 29,344 Interest income (1,313) (696) (1,540) EBITDA 496,860 244,098 213,608 Adjustments: Merger and acquisition expenses 3,739 15,449 1,316 Non-cash foreign currency (gain) loss related to lease liability (1,329) 644 1,249 AFF purchase accounting adjustments (1) 50,354 46,362 — Gain on revaluation of contingent acquisition consideration (109,549) (17,871) — Other expenses (income), net (2,731) 949 9,064 Loss on extinguishment of debt — — 11,737 Adjusted EBITDA $ 437,344 $ 289,631 $ 236,974 (1) Excludes $56.7 million and $2.1 million of amortization expense related to identifiable intangible assets as a result of the AFF Acquisition for the twelve months ended December 31, 2022 and 2021, respectively, which is already included in the add-back of depreciation and amortization to net income used to calculate EBITDA.
The following table provides a reconciliation of net income to EBITDA and adjusted EBITDA (unaudited, in thousands): Year Ended December 31, 2023 2022 2021 Net income $ 219,301 $ 253,495 $ 124,909 Income taxes 73,548 70,138 41,593 Depreciation and amortization 109,161 103,832 45,906 Interest expense 93,243 70,708 32,386 Interest income (1,469) (1,313) (696) EBITDA 493,784 496,860 244,098 Adjustments: Merger and acquisition expenses 7,922 3,739 15,449 Non-cash foreign currency (gain) loss related to lease liability (2,540) (1,329) 644 AFF purchase accounting and other adjustments (1) 13,968 50,354 46,362 Gain on revaluation of contingent acquisition consideration — (109,549) (17,871) Other expenses (income), net (1,402) (2,731) 949 Adjusted EBITDA $ 511,732 $ 437,344 $ 289,631 (1) Excludes $56.6 million, $56.7 million and $2.1 million of amortization expense related to identifiable intangible assets as a result of the AFF Acquisition for 2023, 2022 and 2021, respectively, which is already included in the add-back of depreciation and amortization to net income used to calculate EBITDA.
The gross profit margin on retail merchandise sales was 36% during 2022 compared to 37% during 2021. Latin America inventories increased 30% (23% on a constant currency basis) from $65.8 million at December 31, 2021 to $85.7 million at December 31, 2022.
The gross profit margin on retail merchandise sales was 35% during 2023 compared to 36% during 2022. Latin America inventories increased 5% (8% decrease on a constant currency basis) from $85.7 million at December 31, 2022 to $90.2 million at December 31, 2023.
The following table reconciles cash flow from operating activities to free cash flow and adjusted free cash flow (unaudited, in thousands): 66 Table of Contents Year Ended December 31, 2022 2021 2020 Cash flow from operating activities $ 469,305 $ 223,304 $ 222,264 Cash flow from investing activities: Pawn loans, net (1) (35,817) (73,340) 105,418 Finance receivables, net (85,353) (5,844) 1,590 Purchases of furniture, fixtures, equipment and improvements (35,586) (42,022) (37,543) Free cash flow 312,549 102,098 291,729 Merger and acquisition expenses paid, net of tax benefit 2,878 11,872 991 Adjusted free cash flow $ 315,427 $ 113,970 $ 292,720 (1) Includes the funding of new loans net of cash repayments and recovery of principal through the sale of inventories acquired from forfeiture of pawn collateral.
The following table reconciles cash flow from operating activities to free cash flow and adjusted free cash flow (unaudited, in thousands): 67 Table of Contents Year Ended December 31, 2023 2022 2021 Cash flow from operating activities $ 416,142 $ 469,305 $ 223,304 Cash flow from investing activities: Pawn loans, net (1) (34,978) (35,817) (73,340) Finance receivables, net (115,442) (85,353) (5,844) Purchases of furniture, fixtures, equipment and improvements (60,148) (35,586) (42,022) Free cash flow 205,574 312,549 102,098 Merger and acquisition expenses paid, net of tax benefit 6,089 2,878 11,872 Adjusted free cash flow $ 211,663 $ 315,427 $ 113,970 (1) Includes the funding of new loans net of cash repayments and recovery of principal through the sale of inventories acquired from forfeiture of pawn collateral.
Charges for late fees and insufficient fund fees are recognized as income when collected. Initial direct costs related to the Companyʼs lease agreements are added to the basis of the leased property and recognized over the lease term in proportion to the recognition of lease income.
Initial direct costs related to the Companyʼs lease agreements are added to the basis of the leased property and recognized over the lease term in proportion to the recognition of lease income.
The increase in the segment pre-tax operating income and margin reflected a 13% increase in net revenue, further leveraged by a 7% increase in segment expenses. 51 Table of Contents Latin America Pawn Segment Latin American results of operations for 2022 compared to 2021 benefited from a 1% favorable change in the average value of the Mexican peso compared to the U.S. dollar.
The increase in the segment pre-tax operating income and margin reflected an improved net revenue margin partially offset by the increase in segment expenses. 51 Table of Contents Latin America Pawn Segment Latin America pawn segment pre-tax operating income for 2023 compared to 2022 benefited from an 11% favorable change in the average value of the Mexican peso compared to the U.S. dollar.
During 2022, the Company repurchased 2,204,000 shares of common stock at an aggregate cost of $157.9 million and an average cost per share of $71.63, and during 2021, repurchased 688,000 shares of common stock at an aggregate cost of $49.6 million and an average cost per share of $72.10.
The Company incurred $1.1 million of excise taxes during 2023. During 2022, the Company repurchased 2,204,000 shares of common stock at an aggregate cost of $157.9 million and an average cost per share of $71.63.
Cash Flows and Liquidity Metrics The following tables set forth certain historical information with respect to the Company’s sources and uses of cash and other key indicators of liquidity (dollars in thousands): Year Ended December 31, 2022 2021 2020 Cash flow provided by operating activities $ 469,305 $ 223,304 $ 222,264 Cash flow used in investing activities (336,443) (744,637) (20,352) Cash flow (used in) provided by financing activities (139,273) 576,993 (186,502) As of December 31, 2022 2021 2020 Working capital $ 835,133 $ 737,151 $ 418,159 Current ratio 3.8:1 2.9:1 3.0:1 Cash Flow Provided by Operating Activities Net cash provided by operating activities increased $246.0 million, or 110%, from $223.3 million for 2021 to $469.3 million for 2022, due to net changes in certain non-cash adjustments to reconcile net income to operating cash flow and net changes in other operating assets and liabilities (as detailed in the consolidated statements of cash flows), and an increase in net income of $128.6 million.
Cash Flows and Liquidity Metrics The following tables set forth certain historical information with respect to the Company’s sources and uses of cash and other key indicators of liquidity (dollars in thousands): Year Ended December 31, 2023 2022 2021 Cash flow provided by operating activities $ 416,142 $ 469,305 $ 223,304 Cash flow used in investing activities (462,332) (336,443) (744,637) Cash flow provided by (used in) financing activities 51,313 (139,273) 576,993 As of December 31, 2023 2022 2021 Working capital $ 971,009 $ 835,133 $ 737,151 Current ratio 3.9:1 3.8:1 2.9:1 Cash Flow Provided by Operating Activities Net cash provided by operating activities decreased $53.2 million, or 11%, from $469.3 million for 2022 to $416.1 million for 2023, as a decrease in net income of $34.2 million was partially offset by net changes in certain non-cash adjustments to reconcile net income to operating cash flow and net changes in other operating assets and liabilities (as detailed in the consolidated statements of cash flows).
See Note 14 of Notes to Consolidated Financial Statements. 46 Table of Contents Results of Operations 2022 Consolidated Operating Results Highlights The following table sets forth revenue, net income, diluted earnings per share, adjusted net income, adjusted diluted earnings per share, EBITDA and adjusted EBITDA for the year ended December 31, 2022 as compared to the year ended December 31, 2021 (in thousands, except per share amounts): Year Ended December 31, As Reported (GAAP) Adjusted (Non-GAAP) 2022 2021 2022 2021 Revenue $ 2,728,942 $ 1,698,965 $ 2,771,599 $ 1,700,673 Net income $ 253,495 $ 124,909 $ 245,737 $ 161,479 Diluted earnings per share $ 5.36 $ 3.04 $ 5.19 $ 3.94 EBITDA (non-GAAP measure) $ 496,860 $ 244,098 $ 437,344 $ 289,631 Weighted-average diluted shares 47,330 41,024 47,330 41,024 See “Non-GAAP Financial Information—Adjusted Net Income and Adjusted Diluted Earnings Per Share and —Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA” below.
See Note 14 of Notes to Consolidated Financial Statements. 46 Table of Contents Results of Operations 2023 Consolidated Operating Results Highlights The following table sets forth revenue, net income, diluted earnings per share, adjusted net income, adjusted diluted earnings per share, EBITDA and adjusted EBITDA for the year ended December 31, 2023 as compared to the year ended December 31, 2022 (in thousands, except per share amounts): Year Ended December 31, As Reported (GAAP) Adjusted (Non-GAAP) 2023 2022 2023 2022 Revenue $ 3,151,796 $ 2,728,942 $ 3,151,796 $ 2,771,599 Net income $ 219,301 $ 253,495 $ 276,874 $ 245,737 Diluted earnings per share $ 4.80 $ 5.36 $ 6.06 $ 5.19 EBITDA (non-GAAP measure) $ 493,784 $ 496,860 $ 511,732 $ 437,344 Weighted-average diluted shares 45,693 47,330 45,693 47,330 See “Non-GAAP Financial Information—Adjusted Net Income and Adjusted Diluted Earnings Per Share and —Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA” below.
Constant currency results are non-GAAP financial measures, which exclude the effects of foreign currency translation and are calculated by translating current-year results at prior-year average exchange rates.
Constant currency results are non-GAAP financial measures, which exclude the effects of foreign currency translation and are calculated by translating current-year results at prior-year average exchange rates. See the “Constant Currency Results” section in “Non-GAAP Financial Information” below for additional discussion of constant currency operating results.
While the Company intends to continue repurchases under its active share repurchase programs, future share repurchases are subject to a variety of factors, including, but not limited to, the level of cash balances, liquidity needs, credit availability, debt covenant restrictions, general business and economic conditions, regulatory requirements, the market price of the Company’s stock, the Company’s dividend policy and the availability of alternative investment opportunities.
The Company intends to continue repurchases under its active share repurchase program, including through open market transactions under trading plans in accordance with Rule 10b5-1 and Rule 10b-18 under the Exchange Act of 1934, as amended, subject to a variety of factors, including, but not limited to, the level of cash balances, liquidity needs, credit availability, debt covenant restrictions, general business and economic conditions, regulatory requirements, the market price of the Company’s stock, the Company’s dividend policy and the availability of alternative investment opportunities.
The following charts present net income, adjusted net income, diluted earnings per share, adjusted diluted earnings per share, EBITDA, adjusted EBITDA and earning assets, which consist of pawn loans, finance receivables, inventories and leased merchandise, as of and for the years ended December 31, 2022, 2021 and 2020 (in millions, except per share amounts): * Non-GAAP financial measures.
The following charts present net income, adjusted net income, diluted earnings per share, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, revenue and adjusted revenue for the years ended December 31, 2023, 2022 and 2021 (in millions, except per share amounts): * Non-GAAP financial measures.
Although viewed by management as a discretionary expenditure not required to operate its pawn stores, the Company may continue to purchase real estate from its landlords at existing stores or in conjunction with pawn store acquisitions, as opportunities arise at reasonable valuations.
Future store openings are subject to the Company’s ability to identify locations in markets with attractive demographics, available real estate with favorable leases and limited competition. 60 Table of Contents Although viewed by management as a discretionary expenditure not required to operate its pawn stores, the Company may continue to strategically purchase real estate from its landlords at existing stores or in conjunction with pawn store acquisitions as opportunities arise at reasonable valuations.
The Company believes that net cash provided by operating activities and available and unused funds under its revolving unsecured credit facilities will be adequate to meet its liquidity and capital needs for these items in the short-term over the next 12 months and also in the long-term beyond the next 12 months. 60 Table of Contents Expand Pawn Operations The Company intends to continue expansion through the growth of earning assets at existing locations, new store openings and acquisitions.
The Company believes that net cash provided by operating activities and available and unused funds under its revolving unsecured credit facilities will be adequate to meet its liquidity and capital needs for these items over the next 12 months and also in the longer term beyond the next 12 months.
In addition, AFF customers generally exercise the early buyout option on their existing lease or finance receivable more frequently during the first quarter due to tax refund proceeds. Retail sales are seasonally higher in the fourth quarter associated with holiday shopping and, to a lesser extent, in the first quarter due to tax refunds in the U.S.
In addition, AFF customers generally exercise the early buyout option on their existing lease or finance receivable more frequently during the first quarter due to tax refund proceeds.
The Company also recognized a $4.6 million permanent domestic tax benefit during 2022 pursuant to the $109.5 million gain on revaluation of certain contingent consideration related to the AFF Acquisition as described above. See Note 12 of Notes to Consolidated Financial Statements.
The Company recognized a gain on revaluation of contingent acquisition consideration of $109.5 million during 2022 as a result of a decrease in the liability for the estimated fair value of certain contingent consideration related to the AFF Acquisition. See Note 6 of Notes to Consolidated Financial Statements.
The following table presents segment pre-tax operating income as reported and as adjusted to exclude the impacts of purchase accounting for the year ended December 31, 2022 (in thousands).
The following table presents segment pre-tax operating income and other operating metrics of the Latin America pawn segment for the year ended December 31, 2023 as compared to the year ended December 31, 2022 (dollars in thousands).
The increase in total and same-store pawn receivables was primarily due to the continued recovery in pawn loan demand during 2022 to pre-pandemic levels. Latin America pawn loan fees increased 10% (also 10% on a constant currency basis), totaling $188.0 million during 2022 compared to $170.4 million for 2021.
Latin America pawn loan fees increased 19% (5% on a constant currency basis), to $222.8 million during 2023 compared to $188.0 million for 2022. Same-store pawn loan fees increased 18% (5% on a constant currency basis) during 2023 compared to 2022. The increase in total and same-store constant currency pawn loan fees was primarily due to increased pawn receivable balances.
The Company accrues interest income during the early payoff discount period but records a reserve for loans expected to pay the full principal balance prior to the expiration of the early payoff discount period based on historical payment patterns.
The Company accrues interest income during the early payoff discount period but records a reserve for loans expected to pay the full principal balance prior to the expiration of the early payoff discount period based on historical payment patterns. 45 Table of Contents Provision for loan losses — Expected lifetime losses on finance receivables are recognized upon loan purchase, which requires the Company to make its best estimate of probable lifetime losses at the time of purchase.
Year Ended December 31, 2022 As Reported Adjusted (GAAP) Adjustments (Non-GAAP) Retail POS Payment Solutions Segment Revenue: Leased merchandise income $ 622,163 $ — $ 622,163 Interest and fees on finance receivables 181,280 42,657 223,937 Total revenue 803,443 42,657 846,100 Cost of revenue: Depreciation of leased merchandise 354,104 (7,697) 346,407 Provision for lease losses 140,118 — 140,118 Provision for loan losses 118,502 — 118,502 Total cost of revenue 612,724 (7,697) 605,027 Net revenue 190,719 50,354 241,073 Segment expenses: Operating expenses 128,616 — 128,616 Depreciation and amortization 2,912 — 2,912 Total segment expenses 131,528 — 131,528 Segment pre-tax operating income $ 59,191 $ 50,354 $ 109,545 57 Table of Contents The following table presents segment pre-tax operating income as reported and as adjusted to exclude the impacts of purchase accounting for the period from December 17, 2021 through December 31, 2021 (in thousands).
Adjusted (1) Year Ended Year Ended December 31, December 31, 2022 Increase 2023 2022 Increase (Non-GAAP) (Non-GAAP) Retail POS Payment Solutions Segment Revenue: Leased merchandise income $ 752,682 $ 622,163 21 % $ 622,163 21 % Interest and fees on finance receivables 233,818 181,280 29 % 223,937 4 % Total revenue 986,500 803,443 23 % 846,100 17 % Cost of revenue: Depreciation of leased merchandise 413,546 354,104 17 % 346,407 19 % Provision for lease losses 177,418 140,118 27 % 140,118 27 % Provision for loan losses 123,030 118,502 4 % 118,502 4 % Total cost of revenue 713,994 612,724 17 % 605,027 18 % Net revenue 272,506 190,719 43 % 241,073 13 % Segment expenses: Operating expenses 137,460 128,616 7 % 128,616 7 % Depreciation and amortization 3,030 2,912 4 % 2,912 4 % Total segment expenses 140,490 131,528 7 % 131,528 7 % Segment pre-tax operating income $ 132,016 $ 59,191 123 % $ 109,545 21 % (1) As a result of purchase accounting, AFF’s as reported amounts for 2022 contain significant fair value adjustments.
See the retail POS payment solutions segment tables in “Results of Operations” above for additional segment-level reconciliations. Constant Currency Results The Company’s reporting currency is the U.S. dollar. However, certain performance metrics discussed in this report are presented on a “constant currency” basis, which is considered a non-GAAP financial measure.
The adjusted amounts for 2022 and 2021 exclude these fair value purchase accounting adjustments. Constant Currency Results The Company’s reporting currency is the U.S. dollar, however, certain performance metrics discussed in this report are presented on a “constant currency” basis, which is considered a non-GAAP financial measure.
Business operations in Mexico, Guatemala and Colombia are transacted in Mexican pesos, Guatemalan quetzales and Colombian pesos. The Company also has operations in El Salvador, where the reporting and functional currency is the U.S. dollar.
The Company’s management uses constant currency results to evaluate operating results of business operations in Latin America, which are transacted in local currencies in Mexico, Guatemala and Colombia. The Company also has operations in El Salvador where the reporting and functional currency is the U.S. dollar.
The Company also paid $71.8 million in cash related to current and prior-year pawn store acquisitions, $35.6 million for furniture, fixtures, equipment and improvements and $82.9 million for discretionary pawn store real property purchases during 2022 compared to $462.1 million, $81.8 million, $42.0 million and $79.5 million in 2021, respectively.
During 2022, the portion of the AFF Acquisition consideration paid in cash, net of cash acquired, was $25.0 million. The Company paid $60.1 million for furniture, fixtures, equipment and improvements and $70.5 million for discretionary pawn store real property purchases during 2023 compared to $35.6 million and $82.9 million in 2022, respectively.
If an account is deemed to be uncollectible prior to this date, the Company will charge off the finance receivable at the point in time it is deemed uncollectible. 45 Table of Contents Business combinations - Business combination accounting requires the Company to determine the fair value of all assets acquired, including identifiable intangible assets, liabilities assumed and contingent consideration issued in a business combination.
Business combinations — Business combination accounting requires the Company to determine the fair value of all assets acquired, including identifiable intangible assets, liabilities assumed and contingent consideration issued in a business combination.
The Company funded $157.9 million for share repurchases and paid dividends of $59.6 million during 2022, compared to funding $49.6 million of share repurchases and dividends paid of $47.5 million during 2021.
The Company funded $114.4 million for share repurchases and paid dividends of $61.9 million during 2023, compared to funding $157.9 million of share repurchases and dividends paid of $59.6 million during 2022. In addition, the Company paid withholding taxes on net share settlements of restricted stock awards during 2023 of $2.5 million.
See Note 3 of Notes to Consolidated Financial Statements. 58 Table of Contents Consolidated Results of Operations The following table reconciles pre-tax operating income of the Company’s U.S. pawn segment, Latin America pawn segment and retail POS payment solutions segment, discussed above, to consolidated net income for the year ended December 31, 2022 as compared to the year ended December 31, 2021 (dollars in thousands): Year Ended December 31, Increase / 2022 2021 (Decrease) Consolidated Results of Operations Segment pre-tax operating income (loss): U.S. pawn $ 291,113 $ 232,833 25 % Latin America pawn 142,027 121,812 17 % Retail POS payment solutions (1) 59,191 (40,515) 246 % Intersegment eliminations (2) (1,096) — — % Consolidated segment pre-tax operating income 491,235 314,130 56 % Corporate expenses and other income: Administrative expenses 147,943 111,259 33 % Depreciation and amortization 59,390 5,716 939 % Interest expense 70,708 32,386 118 % Interest income (1,313) (696) 89 % (Gain) loss on foreign exchange (585) 436 (234) % Merger and acquisition expenses 3,739 15,449 (76) % Gain on revaluation of contingent acquisition consideration (109,549) (17,871) (513) % Other expenses (income), net (2,731) 949 (388) % Total corporate expenses and other income 167,602 147,628 14 % Income before income taxes 323,633 166,502 94 % Provision for income taxes 70,138 41,593 69 % Net income $ 253,495 $ 124,909 103 % (1) The AFF segment results are significantly impacted by certain purchase accounting adjustments, as noted in the retail POS payment solutions segment results of operations above.
Consolidated Results of Operations The following table reconciles pre-tax operating income of the Company’s U.S. pawn segment, Latin America pawn segment and retail POS payment solutions segment, discussed above, to consolidated net income for the year ended December 31, 2023 as compared to the year ended December 31, 2022 (dollars in thousands): Year Ended December 31, Increase / 2023 2022 (Decrease) Consolidated Results of Operations Segment pre-tax operating income: U.S. pawn $ 336,306 $ 291,113 16 % Latin America pawn 156,222 142,027 10 % Retail POS payment solutions (1) 132,016 59,191 123 % Intersegment eliminations (2) 581 (1,096) (153) % Consolidated segment pre-tax operating income 625,125 491,235 27 % Corporate expenses and other income: Administrative expenses 176,315 147,943 19 % Depreciation and amortization 59,196 59,390 — % Interest expense 93,243 70,708 32 % Interest income (1,469) (1,313) 12 % Gain on foreign exchange (1,529) (585) 161 % Merger and acquisition expenses 7,922 3,739 112 % Gain on revaluation of contingent acquisition consideration — (109,549) 100 % Other expenses (income), net (1,402) (2,731) 49 % Total corporate expenses and other income 332,276 167,602 98 % Income before income taxes 292,849 323,633 (10) % Provision for income taxes 73,548 70,138 5 % Net income $ 219,301 $ 253,495 (13) % (1) The AFF segment results for 2022 are significantly impacted by certain purchase accounting adjustments, as noted in the retail POS payment solutions segment results of operations above.
Inventories aged greater than one year in the U.S. were 1% at both December 31, 2022 and 2021. 50 Table of Contents Pawn Lending Operations U.S. pawn loan receivables as of December 31, 2022 increased 10% in total and 8% on a same-store basis compared to December 31, 2021.
Pawn Lending Operations U.S. pawn loan receivables as of December 31, 2023 increased 22% in total and 14% on a same-store basis compared to December 31, 2022.
The Company depreciates leased merchandise over the life of the lease and assumes no salvage value. Depreciation is accelerated upon an early buyout. All of the Company’s leased merchandise represents on-lease merchandise and all leases are operating leases. Lease income is recognized over the lease term and is recorded net of any sales taxes collected.
All of the Company’s leased merchandise represents on-lease merchandise and all leases are operating leases. Lease income is recognized over the lease term and is recorded net of any sales taxes collected. Charges for late fees and insufficient fund fees are recognized as income when collected.
Recent Accounting Pronouncements See discussion in Note 2 of Notes to Consolidated Financial Statements.
See Note 12 of Notes to Consolidated Financial Statements.
Pawn Segment Earning assets: Pawn loans $ 282,089 $ 256,311 10 % Inventories 202,594 197,486 3 % $ 484,683 $ 453,797 7 % Average outstanding pawn loan amount (in ones) $ 247 $ 222 11 % Composition of pawn collateral: General merchandise 30 % 34 % Jewelry 70 % 66 % 100 % 100 % Composition of inventories: General merchandise 41 % 45 % Jewelry 59 % 55 % 100 % 100 % Percentage of inventory aged greater than one year 1 % 1 % Inventory turnover (trailing twelve months cost of merchandise sales divided by average inventories) 2.7 times 2.8 times 49 Table of Contents The following table presents segment pre-tax operating income and other operating metrics of the U.S. pawn segment for the year ended December 31, 2022 compared to the year ended December 31, 2021 (dollars in thousands).
Pawn Segment Earning assets: Pawn loans $ 344,152 $ 282,089 22 % Inventories 221,843 202,594 10 % $ 565,995 $ 484,683 17 % Average outstanding pawn loan amount (in ones) $ 258 $ 247 4 % Composition of pawn collateral: General merchandise 30 % 30 % Jewelry 70 % 70 % 100 % 100 % Composition of inventories: General merchandise 43 % 41 % Jewelry 57 % 59 % 100 % 100 % Percentage of inventory aged greater than one year 1 % 1 % Inventory turnover (trailing twelve months cost of merchandise sales divided by average inventories) 2.8 times 2.7 times Retail Merchandise Sales Operations U.S. retail merchandise sales increased 4% to $854.2 million during 2023 compared to $818.5 million for 2022.
Cash Flow Used in Investing Activities Net cash used in investing activities decreased $408.2 million, or 55%, from $744.6 million during 2021 to $336.4 million during 2022.
Cash Flow Used in Investing Activities Net cash used in investing activities increased $125.9 million, or 37%, from $336.4 million during 2022 to $462.3 million during 2023.
See Note 11 of Notes to Consolidated Financial Statements and “Liquidity and Capital Resources.” Merger and acquisition expenses decreased to $3.7 million during 2022 compared to $15.4 million during 2021, reflecting timing of transaction costs primarily related to the AFF Acquisition in 2021. Approximately $1.5 million of the 2022 expense related to pawn acquisitions.
See Note 11 of Notes to Consolidated Financial Statements and “Liquidity and Capital Resources.” Merger and acquisition expenses increased 112% to $7.9 million during 2023 compared to $3.7 million during 2022, reflecting an increased level of acquisition activity in 2023 compared to 2022.
The increase in total and same-store pawn receivables was primarily due to the continued recovery in pawn loan demand to pre-pandemic levels, combined with inflationary pressures driving additional demand for consumer credit. U.S. pawn loan fees increased 22% to $373.4 million during 2022 compared to $305.4 million for 2021. Same-store pawn fees increased 20% during 2022 compared to 2021.
The increase in total pawn receivables was due to incremental pawn loans from acquired stores and an increase in same-store pawn receivables, which the Company believes was primarily due to continued inflationary pressures driving additional demand for pawn loans and tightened underwriting for other competing forms of consumer credit. 50 Table of Contents U.S. pawn loan fees increased 17% to $435.8 million during 2023 compared to $373.4 million for 2022.
Additionally, the following table provides a reconciliation of consolidated total revenue, presented in accordance with GAAP, to adjusted total revenue, which excludes the impacts of purchase accounting (in thousands): Year Ended December 31, 2022 2021 2020 Total revenue, as reported $ 2,728,942 $ 1,698,965 $ 1,631,284 AFF purchase accounting adjustments (1) 42,657 1,708 — Adjusted total revenue $ 2,771,599 $ 1,700,673 $ 1,631,284 (1) Adjustment relates to the net amortization of the fair value premium on acquired finance receivables, which is recognized as an adjustment to interest income on an effective yield basis over the lives of the acquired finance receivables.
Additionally, the following table provides reconciliations of total revenue and total net revenue, presented in accordance with GAAP, to adjusted total revenue and adjusted net revenue, which excludes the impacts of purchase accounting (in thousands): Year Ended December 31, 2023 2022 2021 Total revenue, as reported $ 3,151,796 $ 2,728,942 $ 1,698,965 AFF purchase accounting and other adjustments (1) — 42,657 1,708 Adjusted total revenue $ 3,151,796 $ 2,771,599 $ 1,700,673 Total net revenue, as reported $ 1,507,239 $ 1,264,586 $ 919,152 AFF purchase accounting and other adjustments (1) — 50,354 46,362 Adjusted total net revenue $ 1,507,239 $ 1,314,940 $ 965,514 (1) As a result of purchase accounting, AFF’s as reported amounts for 2022 and 2021 contain significant fair value adjustments.
While the Company expects some level of net de-leveraging by the end of 2023, net interest expense is expected to increase in 2023 compared to 2022 due to higher floating interest rates on the borrowings under the revolving credit facilities.
Net interest expense is expected to increase in 2024 compared to 2023 due to (i) increased borrowings primarily undertaken to fund recent acquisitions and (ii) anticipated higher floating interest rates on the borrowings under the revolving credit facilities.
The following table provides exchange rates for the Mexican peso, Guatemalan quetzal and Colombian peso for the current and prior-year periods: 2022 2021 2020 Rate % Change Over Prior- Year Period Favorable / (Unfavorable) Rate % Change Over Prior- Year Period Favorable / (Unfavorable) Rate Mexican peso / U.S. dollar exchange rate: End-of-period 19.4 6 % 20.6 (4) % 19.9 Twelve months ended 20.1 1 % 20.3 6 % 21.5 Guatemalan quetzal / U.S. dollar exchange rate: End-of-period 7.9 (3) % 7.7 1 % 7.8 Twelve months ended 7.7 — % 7.7 — % 7.7 Colombian peso / U.S. dollar exchange rate: End-of-period 4,810 (21) % 3,981 (16) % 3,433 Twelve months ended 4,253 (14) % 3,742 (1) % 3,693 The Company’s management reviews and analyzes operating results in Latin America on a constant currency basis because the Company believes this better represents the Company’s underlying business trends.
See the Latin America pawn segment tables in “Results of Operations” above for additional reconciliation of certain constant currency amounts to as reported GAAP amounts. 68 Table of Contents The following table provides exchange rates for the Mexican peso, Guatemalan quetzal and Colombian peso for the current and prior-year periods: 2023 2022 2021 Rate % Change Over Prior- Year Period Favorable / (Unfavorable) Rate % Change Over Prior- Year Period Favorable / (Unfavorable) Rate Mexican peso / U.S. dollar exchange rate: End-of-period 16.9 13 % 19.4 6 % 20.6 Twelve months ended 17.8 11 % 20.1 1 % 20.3 Guatemalan quetzal / U.S. dollar exchange rate: End-of-period 7.8 1 % 7.9 (3) % 7.7 Twelve months ended 7.8 (1) % 7.7 — % 7.7 Colombian peso / U.S. dollar exchange rate: End-of-period 3,822 21 % 4,810 (21) % 3,981 Twelve months ended 4,328 (2) % 4,253 (14) % 3,742 Effects of Inflation While the impacts of inflation have been widely reported and may be ongoing into the foreseeable future, the Company does not believe inflation had a material effect on the Company’s overall results of operations in 2023.
The Company funded a net increase in pawn loans of $35.8 million during 2022 and $73.3 million during 2021. The Company funded a net increase in finance receivables of $85.4 million during 2022 and $5.8 million during 2021.
The Company paid $181.3 million in cash related to pawn store acquisitions during 2023 compared to $71.8 million during 2022. The Company funded a net increase in pawn loans of $35.0 million during 2023 and $35.8 million during 2022.
Segment Expenses Store operating expenses increased 8% (7% on a constant currency basis) to $193.3 million during 2022 compared to $179.0 million during 2021, reflecting continued store growth and inflationary pressure on labor and other operating expenses during the current period. Same-store operating expenses increased 7% (6% on a constant currency basis) compared to the prior-year period.
Segment Expenses Store operating expenses increased 26% (13% on a constant currency basis) to $243.1 million during 2023 compared to $193.3 million during 2022. Same-store operating expenses increased 24% (11% on a constant currency basis) compared to the prior year.
Cash Flow Used in Financing Activities 62 Table of Contents Net cash provided by financing activities decreased $716.3 million, or 124%, from net cash provided by financing activities of $577.0 million during 2021 to net cash used in financing activities of $139.3 million during 2022.
The Company funded a net increase in finance receivables of $115.4 million during 2023 and $85.4 million during 2022. 62 Table of Contents Cash Flow Provided by Financing Activities Net cash provided by financing activities increased $190.6 million, or 137%, from net cash used in financing activities of $139.3 million during 2022 to net cash provided by financing activities of $51.3 million during 2023.
Free Cash Flow and Adjusted Free Cash Flow For purposes of its internal liquidity assessments, the Company considers free cash flow and adjusted free cash flow.
See detail of AFF purchase accounting and other adjustments in the “Adjusted Net Income and Adjusted Diluted Earnings Per Share” section above. Free Cash Flow and Adjusted Free Cash Flow For purposes of its internal liquidity assessments, the Company considers free cash flow and adjusted free cash flow.
Financial information regarding the Company’s revenue and long-lived assets by geographic areas is provided in Note 17 of Notes to Consolidated Financial Statements. Business operations in Mexico, Guatemala and Colombia are transacted in Mexican pesos, Guatemalan quetzales and Colombian pesos. The Company also has operations in El Salvador, where the reporting and functional currency is the U.S. dollar.
Financial information regarding the Company’s revenue and long-lived assets by geographic area is provided in Note 17 of Notes to Consolidated Financial Statements.
Same-store retail sales increased 8% during 2022 compared to 2021. The increase in total and same-store retail sales was primarily due to increased inventory levels during 2022 compared to 2021 and greater demand for value-priced consumer goods, with such demand driven in part by inflationary pressures on the Company’s customers.
The increase in total and same-store retail sales was primarily due to greater demand for value-priced consumer goods, with such demand believed to be driven in part by the impact of increases in government-mandated minimum wage and benefit programs in Mexico benefiting many cash-constrained consumers.
Adjusted retail POS payment solutions segment pre-tax operating income, excluding such purchase accounting adjustments, was $109.5 million for 2022 and $5.8 million for 2021. The year ended December 31, 2021 includes the results of operations for AFF for the period December 17, 2021 to December 31, 2021.
Adjusted retail POS payment solutions segment pre-tax operating income, excluding such purchase accounting adjustments, was $109.5 million for 2022. (2) Represents the elimination of intersegment transactions related to the Company offering AFF’s LTO payment solution in its U.S. pawn stores.
Pawn Segment The following table details earning assets, which consist of pawn loans and inventories as well as other earning asset metrics of the U.S. pawn segment, as of December 31, 2022 as compared to December 31, 2021 (dollars in thousands, except as otherwise noted): As of December 31, 2022 2021 Increase U.S.
Pawn Segment The following table presents segment pre-tax operating income and other operating metrics of the U.S. pawn segment for the year ended December 31, 2023 compared to the year ended December 31, 2022 (dollars in thousands).
The Company evaluates potential acquisitions based upon growth potential, purchase price, available liquidity, strategic fit and quality of management personnel, among other factors. During 2022, the Company acquired 30 pawn stores in the U.S. and one store in Guatemala for an aggregate purchase price of $73.0 million, net of cash acquired and subject to future post-closing adjustments.
The Company evaluates potential acquisitions based upon growth potential, purchase price, available liquidity, strategic fit and quality of management personnel, among other factors. For 2024, the Company expects to add approximately 75 store locations through new store openings and acquisitions.
The following table details earning assets, which consist of pawn loans and inventories as well as other earning asset metrics of the Latin America pawn segment as of December 31, 2022 as compared to December 31, 2021 (dollars in thousands, except as otherwise noted): Constant Currency Basis As of December 31, As of December 31, 2022 Increase 2022 2021 Increase (Non-GAAP) (Non-GAAP) Latin America Pawn Segment Earning assets: Pawn loans $ 108,528 $ 91,662 18 % $ 102,573 12 % Inventories 85,745 65,825 30 % 81,013 23 % $ 194,273 $ 157,487 23 % $ 183,586 17 % Average outstanding pawn loan amount (in ones) $ 83 $ 77 8 % $ 79 3 % Composition of pawn collateral: General merchandise 67 % 67 % Jewelry 33 % 33 % 100 % 100 % Composition of inventories: General merchandise 71 % 68 % Jewelry 29 % 32 % 100 % 100 % Percentage of inventory aged greater than one year 1 % 1 % Inventory turnover (trailing twelve months cost of merchandise sales divided by average inventories) 4.2 times 4.2 times 52 Table of Contents The following table presents segment pre-tax operating income and other operating metrics of the Latin America pawn segment for the year ended December 31, 2022 as compared to the year ended December 31, 2021 (dollars in thousands).
Constant Currency Basis Year Ended Year Ended December 31, Increase / December 31, 2023 (Decrease) 2023 2022 Increase (Non-GAAP) (Non-GAAP) Latin America Pawn Segment Revenue: Retail merchandise sales $ 533,612 $ 447,523 19 % $ 474,744 6 % Pawn loan fees 222,774 187,974 19 % 198,013 5 % Wholesale scrap jewelry sales 46,917 39,969 17 % 46,917 17 % Total revenue 803,303 675,466 19 % 719,674 7 % Cost of revenue: Cost of retail merchandise sold 345,309 288,449 20 % 307,442 7 % Cost of wholesale scrap jewelry sold 37,276 33,411 12 % 33,006 (1) % Total cost of revenue 382,585 321,860 19 % 340,448 6 % Net revenue 420,718 353,606 19 % 379,226 7 % Segment expenses: Operating expenses 243,146 193,254 26 % 217,507 13 % Depreciation and amortization 21,350 18,325 17 % 19,199 5 % Total segment expenses 264,496 211,579 25 % 236,706 12 % Segment pre-tax operating income $ 156,222 $ 142,027 10 % $ 142,520 — % Operating metrics: Retail merchandise sales margin 35 % 36 % 35 % Net revenue margin 52 % 52 % 53 % Segment pre-tax operating margin 19 % 21 % 20 % 52 Table of Contents The following table details earning assets, which consist of pawn loans and inventories as well as other earning asset metrics of the Latin America pawn segment, as of December 31, 2023 as compared to December 31, 2022 (dollars in thousands, except as otherwise noted): Constant Currency Basis As of December 31, Increase / As of December 31, 2023 (Decrease) 2023 2022 Increase (Non-GAAP) (Non-GAAP) Latin America Pawn Segment Earning assets: Pawn loans $ 127,694 $ 108,528 18 % $ 112,110 3 % Inventories 90,246 85,745 5 % 79,218 (8) % $ 217,940 $ 194,273 12 % $ 191,328 (2) % Average outstanding pawn loan amount (in ones) $ 95 $ 83 14 % $ 84 1 % Composition of pawn collateral: General merchandise 63 % 67 % Jewelry 37 % 33 % 100 % 100 % Composition of inventories: General merchandise 67 % 71 % Jewelry 33 % 29 % 100 % 100 % Percentage of inventory aged greater than one year 1 % 1 % Inventory turnover (trailing twelve months cost of merchandise sales divided by average inventories) 4.4 times 4.2 times Retail Merchandise Sales Operations Latin America retail merchandise sales increased 19% (6% on a constant currency basis) to $533.6 million during 2023 compared to $447.5 million for 2022.
Pawn Segment Revenue: Retail merchandise sales $ 818,548 $ 742,374 10 % Pawn loan fees 373,416 305,350 22 % Wholesale scrap jewelry sales 63,004 27,163 132 % Total revenue 1,254,968 1,074,887 17 % Cost of revenue: Cost of retail merchandise sold 478,718 416,039 15 % Cost of wholesale scrap jewelry sold 54,893 22,886 140 % Total cost of revenue 533,611 438,925 22 % Net revenue 721,357 635,962 13 % Segment expenses: Operating expenses 407,039 380,895 7 % Depreciation and amortization 23,205 22,234 4 % Total segment expenses 430,244 403,129 7 % Segment pre-tax operating income $ 291,113 $ 232,833 25 % Operating metrics: Retail merchandise sales margin 42 % 44 % Net revenue margin 57 % 59 % Segment pre-tax operating margin 23 % 22 % Retail Merchandise Sales Operations U.S. retail merchandise sales increased 10% to $818.5 million during 2022 compared to $742.4 million for 2021.
Pawn Segment Revenue: Retail merchandise sales $ 854,190 $ 818,548 4 % Pawn loan fees 435,762 373,416 17 % Wholesale scrap jewelry sales 78,571 63,004 25 % Total revenue 1,368,523 1,254,968 9 % Cost of revenue: Cost of retail merchandise sold 490,544 478,718 2 % Cost of wholesale scrap jewelry sold 64,545 54,893 18 % Total cost of revenue 555,089 533,611 4 % Net revenue 813,434 721,357 13 % Segment expenses: Operating expenses 451,543 407,039 11 % Depreciation and amortization 25,585 23,205 10 % Total segment expenses 477,128 430,244 11 % Segment pre-tax operating income $ 336,306 $ 291,113 16 % Operating metrics: Retail merchandise sales margin 43 % 42 % Net revenue margin 59 % 57 % Segment pre-tax operating margin 25 % 23 % 49 Table of Contents The following table details earning assets, which consist of pawn loans and inventories as well as other earning asset metrics of the U.S. pawn segment, as of December 31, 2023 as compared to December 31, 2022 (dollars in thousands, except as otherwise noted): As of December 31, 2023 2022 Increase U.S.
Same-store pawn fees increased 9% (also 9% on a constant currency basis) during 2022 compared to 2021. The increase in total and same-store constant currency pawn loan fees was primarily due to the continued recovery of pawn loan receivables.
On a same-store basis, pawn loan receivables increased 17% (3% on a constant currency basis) as of December 31, 2023 compared to December 31, 2022.
Corporate depreciation and amortization expenses increased 939% to $59.4 million during 2022 compared to $5.7 million in 2021, primarily due to $56.7 million in amortization expense during 2022, the majority of which related to identified intangible assets in the AFF Acquisition, compared to $2.1 million during 2021. 59 Table of Contents Interest expense increased 118% to $70.7 million during 2022 compared to $32.4 million for 2021, primarily due to an increase in the Company’s outstanding senior unsecured notes and higher interest rates and higher average balances outstanding on the Company’s unsecured credit facilities.
As a percentage of revenue, administrative expenses increased from 5% during 2022 to 6% during 2023. Interest expense increased 32% to $93.2 million during 2023 compared to $70.7 million for 2022, primarily due to both higher floating interest rates and increased amounts outstanding on the Company’s unsecured bank credit facilities.
The Company believes the change in goodwill impairment testing date does not represent a material change to its method of applying an accounting principle in light of its internal controls and requirements to assess goodwill impairment upon certain triggering events. The Company’s reporting units, which are tested for impairment, are U.S. pawn, Latin America pawn and retail POS payment solutions.
The Company’s reporting units, which are tested for impairment, are U.S. pawn, Latin America pawn and retail POS payment solutions.