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.
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, El Salvador and Colombia. The retail POS payment solutions segment consists of the operations of AFF in the U.S. and Puerto Rico.
Also included are stores that were relocated during the applicable period within a specified distance and are serving the same market, where there is not a significant change in store size, and where there is not a significant overlap or gap in timing between the opening of the new store and the closing of the existing store. 48 Table of Contents U.S.
Also included are stores that were relocated during the applicable period within a specified distance and are serving the same market, where there is not a significant change in store size, and where there is not a significant overlap or gap in timing between the opening of the new store and the closing of the existing store. 46 Table of Contents U.S.
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 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 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.
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.
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 59 Table of Contents of current assets.
Retail sales are seasonally higher in the fourth quarter as a result of holiday shopping and, to a lesser extent, in the first quarter due to the disbursement of tax refunds in the U.S. Recent Accounting Pronouncements See discussion in Note 2 of Notes to Consolidated Financial Statements. 69 Table of Contents
Retail sales are seasonally higher in the fourth quarter as a result of holiday shopping and, to a lesser extent, in the first quarter due to the disbursement of tax refunds in the U.S. Recent Accounting Pronouncements See discussion in Note 2 of Notes to Consolidated Financial Statements. 65 Table of Contents
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.
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, 2024 2023 Increase U.S.
The Company assesses goodwill for impairment at a reporting unit level by first assessing a range of qualitative factors, including, but not limited to, macroeconomic conditions, industry conditions, the competitive environment, changes in the market for the Company’s products and services, regulatory and political developments, entity specific factors, such as strategy and changes in key personnel, and overall financial performance.
The Company may assess goodwill for impairment at a reporting unit level by first assessing a range of qualitative factors, including, but not limited to, macroeconomic conditions, industry conditions, the competitive environment, changes in the market for the Company’s products and services, regulatory and political developments, entity specific factors, such as strategy and changes in key personnel, and overall financial performance.
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.
Liquidity and Capital Resources Material Capital Requirements The Company’s primary capital requirements include: • The expansion of 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; • The expansion of retail POS payment solutions operations through growth of the business generated from new and existing merchant partners; and • The return of capital to shareholders through dividends and stock repurchases.
Constant currency results reported herein are calculated by translating certain balance sheet and income statement items denominated in local currencies using the exchange rate from the prior-year comparable period, as opposed to the current comparable period, in order to exclude the effects of foreign currency rate fluctuations for purposes of evaluating period-over-period comparisons.
Constant currency results reported herein are calculated by translating certain balance sheet and income statement items denominated in local currencies using the exchange rate from the prior-year comparable period, as opposed to the current comparable period, in order to exclude the effects of foreign currency rate fluctuations for purposes of 64 Table of Contents evaluating period-over-period comparisons.
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.
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, 2024, 2023 and 2022 (in millions, except per share amounts): * Non-GAAP financial measures.
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.
In addition to utilizing cash flows generated from its own operations to fund expected 2025 growth, AFF has access to the additional sources of liquidity described below if needed to fund further expansion activities.
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 following table presents segment pre-tax operating income and other operating metrics of the Latin America pawn segment for the year ended December 31, 2024 as compared to the year ended December 31, 2023 (dollars in thousands).
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).
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, 2024 compared to the year ended December 31, 2023 (dollars in thousands).
The characteristics of the Company’s current assets, specifically the ability to rapidly liquidate gold jewelry inventory, which accounts for 50% of total inventory, give the Company flexibility to quickly increase cash flow if necessary.
The characteristics of the Company’s current assets, specifically the ability to rapidly liquidate gold jewelry inventory, which accounts for 52% of total inventory, give the Company flexibility to quickly increase cash flow if necessary.
The allowance for loan losses is maintained at a level considered appropriate to cover expected lifetime losses on the finance receivable portfolio, and the appropriateness of the allowance is evaluated at each period end. The Company charges off finance receivables when a receivable is 90 days or more contractually past due.
The allowance for loan losses is maintained at a level considered appropriate to cover expected lifetime losses on the finance receivable portfolio, and the appropriateness of the allowance is evaluated at each period end. 43 Table of Contents The Company charges off finance receivables when a receivable is 90 days or more contractually past due.
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.
All of the Company’s leased merchandise represents on-lease merchandise and all leases are operating leases. 42 Table of Contents 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.
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.
For similar operating and financial data and discussion of the Company’s 2023 results compared to its 2022 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, 2023, which was filed with the SEC on February 5, 2024.
However, free cash flow and adjusted free cash flow have limitations as analytical tools and should not be considered in isolation or as a substitute for cash flow from operating activities or other income statement data prepared in accordance with GAAP.
However, free cash flow and adjusted free cash flow have limitations as analytical tools and should not be considered in isolation or as a substitute for cash flow from operating activities or other 63 Table of Contents income statement data prepared in accordance with GAAP.
The Company’s retail POS payment solutions business line consists solely of the operations of AFF, which focuses on LTO products and facilitating other retail financing payment options across a large network of traditional and e-commerce merchant partners in all 50 states in the U.S., the District of Columbia and Puerto Rico.
The Company’s retail POS payment solutions business line consists solely of the operations of AFF, which focuses on LTO products and facilitating other retail financing payment options across a large network of traditional and e-commerce merchant partners in the U.S. and Puerto Rico.
The increase in the segment pre-tax operating income reflected an increase in net revenue, partially offset by the increase in segment expenses. 54 Table of Contents Retail POS Payment Solutions Segment Retail POS Payment Solutions Operating Results The following table presents segment pre-tax operating income of the retail POS payment solutions segment for the year ended December 31, 2023 as compared to the year ended December 31, 2022 (dollars in thousands).
The decrease in the segment pre-tax operating income reflected an increase in segment expenses, partially offset by the increase in net revenue. 52 Table of Contents Retail POS Payment Solutions Segment Retail POS Payment Solutions Operating Results The following table presents segment pre-tax operating income of the retail POS payment solutions segment for the year ended December 31, 2024 as compared to the year ended December 31, 2023 (dollars in thousands).
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.
The adjusted amount for 2022 excludes 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.
In July 2023, the Company’s Board of Directors authorized a new common stock repurchase program for up to $200.0 million of the Company’s outstanding common stock, of which the entire $200.0 million is currently remaining.
In July 2023, the Board authorized a common stock repurchase program for up to $200.0 million of the Company’s outstanding common stock, of which $115.0 million is currently remaining.
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.
Return of Capital to Shareholders In January 2025, the Company’s Board declared a $0.38 per share first quarter cash dividend on common shares outstanding, or an aggregate of $17.0 million based on the December 31, 2024 share count, to be paid on February 28, 2025 to stockholders of record as of February 14, 2025.
During 2023, the gross profit margin on retail merchandise sales in the U.S. was 43% compared to a margin of 42% during 2022, reflecting continued demand for value-priced, pre-owned merchandise and low levels of aged inventory. U.S. inventories increased 10% from $202.6 million at December 31, 2022 to $221.8 million at December 31, 2023.
During 2024, the gross profit margin on retail merchandise sales in the U.S. was 42% compared to a margin of 43% during 2023, reflecting continued demand for value-priced, pre-owned merchandise and low levels of aged inventory. U.S. inventories increased 11% to $245.5 million at December 31, 2024 compared to $221.8 million at December 31, 2023.
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.
Segment Pre-Tax Operating Income The U.S. segment pre-tax operating income for 2024 was $397.3 million, which generated a pre-tax segment operating margin of 25% compared to $336.3 million and 25% in the prior year, respectively.
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 Company purchased the real estate at 58 store locations, primarily from landlords at existing stores, for a cumulative purchase price of $86.1 million during 2024. 58 Table of Contents 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.
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.
Segment Pre-Tax Operating Income The segment pre-tax operating income for 2024 was $150.2 million, which generated a pre-tax segment operating margin of 19% compared to $156.2 million and 19% in the prior year, respectively.
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.
Pawn Lending Operations U.S. pawn loan receivables as of December 31, 2024 increased 15% in total and 12% on a same-store basis compared to December 31, 2023.
The Company’s other material, indefinite-lived intangible assets consist of certain trade names and pawn licenses. The Company performs its indefinite-lived intangible asset impairment assessment annually as of December 31, and between annual assessments if an event occurs or circumstances change that would more likely than not reduce the fair value of an indefinite-lived intangible asset below its carrying amount.
The Company performs its indefinite-lived intangible asset impairment assessment annually as of December 31, and between annual assessments if an event occurs or circumstances change that would more likely than not reduce the fair value of an indefinite-lived intangible asset below its carrying amount.
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.
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.
Excluding the intersegment transactions, the provision for lease losses during 2023 and 2022 totaled $175.9 million and $139.5 million, respectively. (2) Calculated as provision for lease or loan losses as a percentage of the respective gross transaction volume originated.
Excluding these intersegment transactions, consolidated provision for lease losses during 2024 and 2023 totaled $163.4 million and $175.9 million, respectively. (2) Calculated as provision for lease or loan losses as a percentage of the respective gross transaction volume originated.
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.
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, 2024 2023 2022 Total revenue, as reported $ 3,388,514 $ 3,151,796 $ 2,728,942 AFF purchase accounting and other adjustments (1) — — 42,657 Adjusted total revenue $ 3,388,514 $ 3,151,796 $ 2,771,599 Total net revenue, as reported $ 1,629,532 $ 1,507,239 $ 1,264,586 AFF purchase accounting and other adjustments (1) — — 50,354 Adjusted total net revenue $ 1,629,532 $ 1,507,239 $ 1,314,940 (1) As a result of purchase accounting, AFF’s as reported amount for 2022 contains significant fair value adjustments.
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).
As of December 31, 2024, the Company’s primary sources of liquidity were $175.1 million in cash and cash equivalents and $528.9 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).
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.
Inventories aged greater than one year in Latin America were 1% at both December 31, 2024 and 2023. 51 Table of Contents Pawn Lending Operations Latin America pawn loan receivables decreased 5% (13% increase on a constant currency basis) as of December 31, 2024 compared to December 31, 2023.
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 following table provides exchange rates for the Mexican peso, Guatemalan quetzal and Colombian peso for the current and prior-year periods: 2024 2023 2022 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 20.3 (20) % 16.9 13 % 19.4 Twelve months ended 18.3 (3) % 17.8 11 % 20.1 Guatemalan quetzal / U.S. dollar exchange rate: End-of-period 7.7 1 % 7.8 1 % 7.9 Twelve months ended 7.8 — % 7.8 (1) % 7.7 Colombian peso / U.S. dollar exchange rate: End-of-period 4,409 (15) % 3,822 21 % 4,810 Twelve months ended 4,071 6 % 4,328 (2) % 4,253 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 2024.
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.
The following table reconciles cash flow from operating activities to free cash flow and adjusted free cash flow (unaudited, in thousands): Year Ended December 31, 2024 2023 2022 Cash flow from operating activities $ 539,958 $ 416,142 $ 469,305 Cash flow from investing activities: Pawn loans, net (1) (71,999) (34,978) (35,817) Finance receivables, net (139,314) (115,442) (85,353) Purchases of furniture, fixtures, equipment and improvements (68,245) (60,148) (35,586) Free cash flow 260,400 205,574 312,549 Merger and acquisition expenses paid, net of tax benefit 1,706 6,089 2,878 Adjusted free cash flow $ 262,106 $ 211,663 $ 315,427 (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.
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.
See Note 14 of Notes to Consolidated Financial Statements. 44 Table of Contents Results of Operations 2024 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, 2024 as compared to the year ended December 31, 2023 (in thousands, except per share amounts): Year Ended December 31, As Reported (GAAP) Adjusted (Non-GAAP) 2024 2023 2024 2023 Revenue $ 3,388,514 $ 3,151,796 $ 3,388,514 $ 3,151,796 Net income $ 258,815 $ 219,301 $ 302,680 $ 276,874 Diluted earnings per share $ 5.73 $ 4.80 $ 6.70 $ 6.06 EBITDA (non-GAAP measure) $ 551,008 $ 493,784 $ 558,437 $ 511,732 Weighted-average diluted shares 45,168 45,693 45,168 45,693 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.
(3) Calculated as charge-offs, net of recoveries, as a percentage of the respective average earning asset balance before allowance for lease or loan losses (adjusted to exclude any fair value purchase accounting adjustments, as applicable).
(3) Calculated as charge-offs, net of recoveries, as a percentage of the respective average earning asset balance before allowance for lease or loan losses.
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.
The translated value of Latin American earning assets as of December 31, 2024 compared to December 31, 2023 was also impacted by a 20% unfavorable change in the end-of-period Mexican peso compared to the U.S. dollar.
Excluding the intersegment transactions, consolidated net leased merchandise as of December 31, 2023 and 2022 totaled $171.2 million and $153.3 million, respectively. 56 Table of Contents The following table details the changes in the allowance for lease and loan losses and other portfolio metrics during the year ended December 31, 2023 as compared to the year ended December 31, 2022 (dollars in thousands): Adjusted (5) Year Ended Year Ended December 31, December 31, 2022 Increase 2023 2022 Increase (Non-GAAP) (Non-GAAP) Allowance for lease losses: Balance at beginning of period $ 79,576 $ 5,442 1,362 % $ 66,968 19 % Provision for lease losses (1) 177,418 140,118 27 % 140,118 27 % Charge-offs (167,952) (70,343) 139 % (131,869) 27 % Recoveries 6,710 4,359 54 % 4,359 54 % Balance at end of period $ 95,752 $ 79,576 20 % $ 79,576 20 % Leased merchandise portfolio metrics: Provision rate (2) 28 % 27 % Average monthly net charge-off rate (3) 5.4 % 4.9 % Delinquency rate (4) 21.7 % 21.0 % Allowance for loan losses: Balance at beginning of period $ 84,833 $ 75,574 12 % Provision for loan losses 123,030 118,502 4 % Charge-offs (117,961) (114,535) 3 % Recoveries 6,552 5,292 24 % Balance at end of period $ 96,454 $ 84,833 14 % Finance receivables portfolio metrics: Provision rate (2) 30 % 36 % Average monthly net charge-off rate (3) 4.7 % 4.5 % Delinquency rate (4) 21.8 % 20.7 % (1) Includes a provision increase of $1.6 million and $0.6 million from intersegment transactions during 2023 and 2022, respectively, related to the Company offering AFF’s LTO payment solution in its U.S. pawn stores that are eliminated upon consolidation.
Excluding these intersegment transactions, consolidated net leased merchandise as of December 31, 2024 and 2023 totaled $128.4 million and $171.2 million, respectively. 54 Table of Contents The following table details the changes in the allowance for lease and loan losses and other portfolio metrics during the year ended December 31, 2024 as compared to the year ended December 31, 2023 (dollars in thousands): Year Ended December 31, Increase / 2024 2023 (Decrease) Allowance for lease losses: Balance at beginning of period $ 95,752 $ 79,576 20 % Provision for lease losses (1) 163,937 177,418 (8) % Charge-offs (186,123) (167,952) 11 % Recoveries 7,095 6,710 6 % Balance at end of period $ 80,661 $ 95,752 (16) % Leased merchandise portfolio metrics: Provision rate (2) 29 % 28 % Average monthly net charge-off rate (3) 6.3 % 5.4 % Delinquency rate (4) 24.4 % 21.7 % Allowance for loan losses: Balance at beginning of period $ 96,454 $ 84,833 14 % Provision for loan losses 143,827 123,030 17 % Charge-offs (130,812) (117,961) 11 % Recoveries 7,536 6,552 15 % Balance at end of period $ 117,005 $ 96,454 21 % Finance receivables portfolio metrics: Provision rate (2) 28 % 30 % Average monthly net charge-off rate (3) 4.3 % 4.7 % Delinquency rate (4) 20.0 % 21.8 % (1) Includes $0.5 million and $1.6 million of provision for lease losses from intersegment transactions during 2024 and 2023, respectively, related to the Company offering AFF’s LTO payment solution in its U.S. pawn stores that are eliminated upon consolidation.
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.
Pawn Segment Earning assets: Pawn loans $ 396,667 $ 344,152 15 % Inventories 245,492 221,843 11 % $ 642,159 $ 565,995 13 % Average outstanding pawn loan amount (in ones) $ 283 $ 258 10 % Composition of pawn collateral: General merchandise 28 % 30 % Jewelry 72 % 70 % 100 % 100 % Composition of inventories: General merchandise 41 % 43 % Jewelry 59 % 57 % 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 2.8 times Store count 1,200 1,183 1 % Average store count 1,195 1,135 5 % Retail Merchandise Sales Operations U.S. retail merchandise sales increased 13% to $969.4 million during 2024 compared to $854.2 million for 2023.
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).
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, 2024 2023 2022 Cash flow provided by operating activities $ 539,958 $ 416,142 $ 469,305 Cash flow used in investing activities (441,591) (462,332) (336,443) Cash flow (used in) provided by financing activities (38,193) 51,313 (139,273) As of December 31, 2024 2023 2022 Working capital $ 1,064,344 $ 971,009 $ 835,133 Current ratio 4.1:1 3.9:1 3.8:1 Cash Flow Provided by Operating Activities Net cash provided by operating activities increased $123.8 million, or 30%, from $416.1 million for 2023 to $540.0 million for 2024 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 $39.5 million.
The Company has determined no allowance related to credit losses on pawn loans is required, as the fair value of the pledged collateral is significantly in excess of the pawn loan amount. Pawn inventories and revenue recognition — Pawn inventories represent merchandise acquired from forfeited pawn loans and merchandise purchased directly from the general public.
The Company has determined no allowance related to credit losses on pawn loans is required, as the fair value of the pledged collateral is significantly in excess of the pawn loan amount.
If, after completing this assessment, it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, the Company proceeds to the quantitative impairment testing methodology. See Note 14 of Notes to Consolidated Financial Statements.
If, after completing this assessment, it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, the Company proceeds to the quantitative impairment testing methodology, or at the Company’s option, it may proceed directly to the quantitative impairment testing methodology for a reporting unit.
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 following table provides a reconciliation of net income to EBITDA and adjusted EBITDA (unaudited, in thousands): Year Ended December 31, 2024 2023 2022 Net income $ 258,815 $ 219,301 $ 253,495 Income taxes 83,961 73,548 70,138 Depreciation and amortization (1) 104,941 109,161 103,832 Interest expense 105,226 93,243 70,708 Interest income (1,935) (1,469) (1,313) EBITDA 551,008 493,784 496,860 Adjustments: Merger and acquisition expenses 2,228 7,922 3,739 Non-cash foreign currency loss (gain) related to lease liability 3,755 (2,540) (1,329) AFF purchase accounting and other adjustments (2) — 13,968 50,354 Gain on revaluation of contingent acquisition consideration — — (109,549) Other expenses (income), net 1,446 (1,402) (2,731) Adjusted EBITDA $ 558,437 $ 511,732 $ 437,344 (1) Includes $49.7 million, $56.6 million and $56.7 million of amortization expense related to identifiable intangible assets as a result of the AFF acquisition for 2024, 2023 and 2022, respectively.
Non-GAAP Financial Information The Company uses certain financial calculations such as adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, free cash flow, adjusted free cash flow, adjusted retail POS payment solutions segment metrics and constant currency results as factors in the measurement and evaluation of the Company’s operating performance and period-over-period growth.
In addition, the Company paid withholding taxes on net share settlements of restricted stock awards during 2024 of $7.0 million compared to $2.5 million during 2023. 60 Table of Contents Non-GAAP Financial Information The Company uses certain financial calculations such as adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, free cash flow, adjusted free cash flow, adjusted retail POS payment solutions segment metrics and constant currency results as factors in the measurement and evaluation of the Company’s operating performance and period-over-period growth.
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.
The increase in the segment pre-tax operating income reflected increased net revenue from both acquired and existing stores, partially offset by an increase in segment expenses. 49 Table of Contents Latin America Pawn Segment Latin America pawn segment pre-tax operating income for 2024 compared to 2023 was impacted by a 3% unfavorable change in the average value of the Mexican peso compared to the U.S. dollar.
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.
On a same-store basis, pawn loan receivables decreased 6% (12% increase on a constant currency basis) as of December 31, 2024 compared to December 31, 2023.
The increase was primarily due to inventories at acquired stores and a modest increase in same-store inventories. Inventories aged greater than one year in the U.S. were 1% at both December 31, 2023 and 2022.
The increase was primarily due to incremental inventories from acquired stores and an increase in same-store inventories as a result of the higher pawn loan balances noted below. Inventories aged greater than one year in the U.S. were 1% at both December 31, 2024 and 2023.
In addition, the Company does not consider these merger and acquisition expenses to be related to the organic operations of the acquired businesses or its continuing operations, and such expenses are generally not relevant to assessing or estimating the long-term performance of the acquired businesses.
The Company does not consider these items to be related to the organic operations of the acquired businesses or its continuing operations and are generally not relevant to assessing or estimating the long-term performance of the acquired businesses. In addition, excluding these items allows for more accurate comparisons of the financial results to prior periods.
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.
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.
Operating expenses include salary and benefit expenses of certain operations-focused departments, merchant partner incentives, bank and other payment processing charges, credit reporting costs, information technology costs, advertising costs and other operational costs incurred by AFF.
Operating expenses include salary and benefit expenses of certain operations-focused departments, merchant partner incentives, bank and other payment processing charges, credit reporting costs, information technology costs, advertising costs and other operational costs incurred by AFF. Administrative expenses and amortization expense of intangible assets related to the purchase of AFF are not included in the segment pre-tax operating income.
During 2023, the Company acquired 91 pawn stores in the U.S. and acquired two pawn licenses to open pawn stores in the state of Nevada for a cumulative purchase price of $178.6 million, net of cash acquired and subject to future post-closing adjustments.
During 2024, the Company acquired 28 pawn stores in the U.S., acquired 10 pawn stores in Mexico and acquired one pawn license that was used to open a new pawn store in the state of Nevada for a cumulative purchase price of $107.6 million, net of cash acquired and subject to future post-closing adjustments.
On an adjusted basis, excluding the impacts of fair value purchase accounting, interest and fees on finance receivables increased 4% which was primarily due to higher average year-over-year finance receivable balances, partially offset by a slight decline in portfolio yield primarily as a result of AFF expanding its offerings and merchant relationships in certain services sector verticals in 2023, some of which provide slightly lower interest rates.
The increase was primarily due to the higher year-over-year finance receivable balances, partially offset by a slight decline in portfolio yield primarily as a result of AFF expanding its offerings and merchant relationships in certain services sector verticals during 2024, some of which are provided at lower interest rates.
The following table provides a detail of gross transaction volumes originated during the year ended December 31, 2023 as compared to the year ended December 31, 2022 (dollars in thousands): Years Ended December 31, 2023 2022 Increase Leased merchandise $ 623,069 $ 518,173 20 % Finance receivables 405,765 333,052 22 % Total gross transaction volume $ 1,028,834 $ 851,225 21 % 55 Table of Contents The following table details retail POS payment solutions earning assets as of December 31, 2023 as compared to December 31, 2022 (dollars in thousands): As of December 31, 2023 2022 Increase Leased merchandise, net: Leased merchandise, before allowance for lease losses $ 267,458 $ 233,974 14 % Less allowance for lease losses (95,752) (79,576) 20 % Leased merchandise, net (1) $ 171,706 $ 154,398 11 % Finance receivables, net: Finance receivables, before allowance for loan losses $ 210,355 $ 188,327 12 % Less allowance for loan losses (96,454) (84,833) 14 % Finance receivables, net $ 113,901 $ 103,494 10 % (1) Includes $0.5 million and $1.1 million of intersegment transactions as of December 31, 2023 and 2022, respectively, related to the Company offering AFF’s LTO payment solution in its U.S. pawn stores that are eliminated upon consolidation.
Excluding these intersegment transactions, consolidated provision for lease losses during 2024 and 2023 totaled $163.4 million and $175.9 million, respectively. 53 Table of Contents The following table provides a detail of gross transaction volumes originated during the year ended December 31, 2024 as compared to the year ended December 31, 2023 (dollars in thousands): Years Ended December 31, Increase / 2024 2023 (Decrease) Leased merchandise $ 568,635 $ 623,069 (9) % Finance receivables 510,231 405,765 26 % Total gross transaction volume $ 1,078,866 $ 1,028,834 5 % The following table details retail POS payment solutions earning assets as of December 31, 2024 as compared to December 31, 2023 (dollars in thousands): As of December 31, Increase / 2024 2023 (Decrease) Leased merchandise, net: Leased merchandise, before allowance for lease losses $ 209,333 $ 267,458 (22) % Less allowance for lease losses (80,661) (95,752) (16) % Leased merchandise, net (1) $ 128,672 $ 171,706 (25) % Finance receivables, net: Finance receivables, before allowance for loan losses $ 264,506 $ 210,355 26 % Less allowance for loan losses (117,005) (96,454) 21 % Finance receivables, net $ 147,501 $ 113,901 29 % (1) Includes $0.2 million and $0.5 million of intersegment transactions as of December 31, 2024 and 2023, respectively, related to the Company offering AFF’s LTO payment solution in its U.S. pawn stores that are eliminated upon consolidation.
The Company believes this improves comparability of operating results for current periods presented with prior periods. 63 Table of Contents Adjusted Net Income and Adjusted Diluted Earnings Per Share Management believes the presentation of adjusted net income and adjusted diluted earnings per share provides investors with greater transparency and provides a more complete understanding of the Company’s financial performance and prospects for the future by excluding items that management believes are non-operating in nature and not representative of the Company’s core operating performance.
The Company has adjusted the applicable financial measures to exclude these remeasurement gains or losses (1) because they are non-cash, non-operating items that could create volatility in the Company’s consolidated results of operations due to the magnitude of the end of period lease liability being remeasured and (2) to improve comparability of current periods presented with prior periods. 61 Table of Contents Adjusted Net Income and Adjusted Diluted Earnings Per Share Management believes the presentation of adjusted net income and adjusted diluted earnings per share provides investors with greater transparency and provides a more complete understanding of the Company’s financial performance and prospects for the future by excluding items that management believes are non-operating in nature and are not representative of the Company’s core operating performance.
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.
See “Non-GAAP Financial Information” for additional discussion of non-GAAP financial measures. 45 Table of Contents Operating Results for the Twelve Months Ended December 31, 2024 Compared to the Twelve Months Ended December 31, 2023 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, 2024 and 2023.
Provision for loan losses increased 4% to $123.0 million during 2023 compared to $118.5 million during 2022, which was primarily due to the 22% increase in gross transaction volumes, mostly offset by a decrease in loan loss provisioning rates used during 2023 compared to 2022.
Provision for loan losses increased 17% to $143.8 million during 2024 compared to $123.0 million during 2023, which was primarily due to the 26% increase in gross transaction volumes, partially offset by a slight decrease in the net provisioning rates used during 2024 based on lower than expected loss rates on older vintages.
The increase in total and same-store operating expenses was primarily driven by general inflationary impacts and increases in the federally mandated minimum wage and increased costs of required employee benefit programs.
Same-store operating expenses increased 6% (9% on a constant currency basis) compared to the prior year. The increase in total and same-store operating expenses was primarily driven by increased store counts, accelerated store opening activity, general inflationary impacts and continued increases in the federally mandated minimum wage and increased costs associated with required employee benefit programs.
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.
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.
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.
Cash Flow Used in Investing Activities Net cash used in investing activities decreased $20.7 million, or 4%, from $462.3 million during 2023 to $441.6 million during 2024.
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.
Net payments on the credit facilities were $370.0 million during 2024 compared to net borrowings of $230.3 million during 2023.
(4) Calculated as the percentage of the respective contractual earning asset balance owed that is 1 to 89 days past due (the Company charges off leases and finance receivables when they are 90 days or more contractually past due). (5) As a result of purchase accounting, AFF’s as reported allowance for lease losses during 2022 contains significant fair value adjustments.
(4) Calculated as the percentage of the respective contractual earning asset balance owed that is 1 to 89 days past due (the Company charges off leases and finance receivables when they are 90 days or more contractually past due). 55 Table of Contents LTO Operations Leased merchandise, before allowance for lease losses, decreased 22% as of December 31, 2024 compared to December 31, 2023.
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.
See Note 11 of Notes to Consolidated Financial Statements and “Liquidity and Capital Resources.” Merger and acquisition expenses decreased 72% to $2.2 million during 2024 compared to $7.9 million during 2023, reflecting a decreased level of acquisition activity in 2024 compared to 2023. Consolidated effective income tax rates for 2024 and 2023 were 24.5% and 25.1%, respectively.
During 2023, the Company repurchased a total of 1,248,000 shares of common stock at an aggregate cost of $114.4 million and an average cost per share of $91.58. The aggregate cost and average cost per share does not include the effect of the 1% excise tax on certain share repurchases enacted under the inflation Reduction Act of 2022.
During 2024, the Company repurchased a total of 721,000 shares of common stock at an aggregate cost of $85.0 million and an average cost per share of $117.90. During 2023, the Company repurchased 1,248,000 shares of common stock at an aggregate cost of $114.4 million and an average cost per share of $91.58.
See the retail POS payment solutions segment tables in “Results of Operations” above for additional reconciliation of certain amounts adjusted to exclude the impacts of purchase accounting to as reported GAAP amounts.
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.
As a percentage of finance receivables, the allowance increased from 45% at December 31, 2022 to 46% at December 31, 2023. This increase was primarily due to the 22% increase in gross transaction volume compared to 2022. Interest and fees on finance receivables increased 29% to $233.8 million during 2023 compared to $181.3 million during 2022.
As a percentage of finance receivables, the allowance was 44% at December 31, 2024 compared to 46% at December 31, 2023. Interest and fees on finance receivables increased 5% to $245.9 million during 2024 compared to $233.8 million during 2023.
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.
The Company believes the increase in same-store pawn receivables was primarily due to continued inflationary pressures driving additional demand for pawn loans and higher gold prices, which increased customers’ jewelry collateral value. 48 Table of Contents U.S. pawn loan fees increased 16% to $505.3 million during 2024 compared to $435.8 million for 2023.
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.
The Company paid $68.2 million for furniture, fixtures, equipment and improvements and $86.1 million for discretionary pawn store real property purchases during 2024 compared to $60.1 million and $70.5 million in 2023, respectively. The Company paid $76.0 million in cash related to pawn store acquisitions during 2024 compared to $181.3 million during 2023.
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.
Constant Currency Basis Year Ended Year Ended December 31, Increase / December 31, Increase / 2024 (Decrease) 2024 2023 (Decrease) (Non-GAAP) (Non-GAAP) Latin America Pawn Segment Revenue: Retail merchandise sales $ 541,787 $ 533,612 2 % $ 556,686 4 % Pawn loan fees 231,864 222,774 4 % 238,305 7 % Wholesale scrap jewelry sales 38,237 46,917 (19) % 38,237 (19) % Total revenue 811,888 803,303 1 % 833,228 4 % Cost of revenue: Cost of retail merchandise sold 350,906 345,309 2 % 360,452 4 % Cost of wholesale scrap jewelry sold 31,086 37,276 (17) % 31,977 (14) % Total cost of revenue 381,992 382,585 — % 392,429 3 % Net revenue 429,896 420,718 2 % 440,799 5 % Segment expenses: Operating expenses 259,307 243,146 7 % 266,102 9 % Depreciation and amortization 20,369 21,350 (5) % 20,855 (2) % Total segment expenses 279,676 264,496 6 % 286,957 8 % Segment pre-tax operating income $ 150,220 $ 156,222 (4) % $ 153,842 (2) % Operating metrics: Retail merchandise sales margin 35 % 35 % 35 % Net revenue margin 53 % 52 % 53 % Segment pre-tax operating margin 19 % 19 % 18 % 50 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, 2024 as compared to December 31, 2023 (dollars in thousands, except as otherwise noted): Constant Currency Basis As of December 31, As of December 31, 2024 Increase 2024 2023 (Decrease) (Non-GAAP) (Non-GAAP) Latin America Pawn Segment Earning assets: Pawn loans $ 121,200 $ 127,694 (5) % $ 143,805 13 % Inventories 89,088 90,246 (1) % 105,686 17 % $ 210,288 $ 217,940 (4) % $ 249,491 14 % Average outstanding pawn loan amount (in ones) $ 87 $ 95 (8) % $ 103 8 % Composition of pawn collateral: General merchandise 58 % 63 % Jewelry 42 % 37 % 100 % 100 % Composition of inventories: General merchandise 65 % 67 % Jewelry 35 % 33 % 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 4.4 times Store count 1,826 1,814 1 % Average store count 1,821 1,791 2 % Retail Merchandise Sales Operations Latin America retail merchandise sales increased 2% (4% on a constant currency basis) to $541.8 million during 2024 compared to $533.6 million for 2023.
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 constant currency increase in total and same-store pawn loan fees was primarily due to increased average pawn receivable balances outstanding during 2024. Segment Expenses Operating expenses increased 7% (9% on a constant currency basis) to $259.3 million during 2024 compared to $243.1 million during 2023.
Leased merchandise income increased 21% to $752.7 million during 2023 compared to $622.2 million during 2022, which was primarily due to the higher leased merchandise balances. Depreciation of leased merchandise increased 17% to $413.5 million during 2023 compared to $354.1 million during 2022.
Leased merchandise income increased 2% to $766.2 million during 2024 compared to $752.7 million during 2023, which was primarily due to slightly higher average rental rates, partially offset by slightly lower average leased merchandise balances outstanding during 2024 compared to 2023. Depreciation of leased merchandise increased 5% to $434.9 million during 2024 compared to $413.5 million during 2023.
While acquisitions are an important part of the Company’s overall strategy, the Company has adjusted the applicable financial calculations to exclude merger and acquisition expenses, including the Company’s transaction expenses incurred in connection with its acquisition of AFF and the impacts of purchase accounting with respect to the AFF Acquisition, in order to allow more accurate comparisons of the financial results to prior periods.
While acquisitions are an important part of the Company’s overall strategy, the Company has adjusted the applicable financial calculations to exclude merger and acquisition expenses and amortization of acquired AFF intangible assets.
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.
The Company funded $85.0 million for share repurchases and paid dividends of $65.8 million during 2024, compared to funding $114.4 million of share repurchases and dividends paid of $61.9 million during 2023.
Same-store retail sales decreased 2% during 2023 compared to 2022. The increase in total retail sales was primarily due to sales contributions from acquired stores, whereas the decrease in same-store retail sales was primarily due to lower than normal inventory levels in these locations during much of 2023 compared to 2022.
Same-store retail sales increased 6% during 2024 compared to 2023. The increase in total retail sales was primarily due to incremental sales contributions from acquired stores and an increase in same-store sales.
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.
The Company funded a net increase in pawn loans of $72.0 million during 2024 and $35.0 million during 2023. The Company funded a net increase in finance receivables of $139.3 million during 2024 and $115.4 million during 2023.
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 Company evaluates potential acquisitions based upon growth potential, purchase price, available liquidity, strategic fit and quality of management personnel, among other factors. During 2024, the Company also opened 60 new locations in Latin America and one location in the U.S. The combined investment in leasehold improvements and other fixed assets for these new locations totaled $19.3 million.
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.
The decrease was primarily the result of the slight decrease in net revenue. 56 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, 2024 as compared to the year ended December 31, 2023 (dollars in thousands): Year Ended December 31, Increase / 2024 2023 (Decrease) Consolidated Results of Operations Segment pre-tax operating income: U.S. pawn $ 397,293 $ 336,306 18 % Latin America pawn 150,220 156,222 (4) % Retail POS payment solutions 128,629 132,016 (3) % Intersegment eliminations (1) 280 581 (52) % Consolidated segment pre-tax operating income 676,422 625,125 8 % Corporate expenses and other income: Administrative expenses 173,199 176,315 (2) % Depreciation and amortization 52,809 59,196 (11) % Interest expense 105,226 93,243 13 % Interest income (1,935) (1,469) 32 % Loss (gain) on foreign exchange 2,641 (1,529) (273) % Merger and acquisition expenses 2,228 7,922 (72) % Other expenses (income), net (522) (1,402) (63) % Total corporate expenses and other income 333,646 332,276 — % Income before income taxes 342,776 292,849 17 % Provision for income taxes 83,961 73,548 14 % Net income $ 258,815 $ 219,301 18 % (1) Represents the elimination of intersegment transactions related to the Company offering AFF’s LTO payment solution in its U.S. pawn stores.
Same-store pawn loan fees increased 11% during 2023 compared to 2022. The increase in total and same-store pawn loan fees was primarily due to higher average pawn receivables and increased portfolio yield, driven by slightly improved customer redemption rates. Segment Expenses U.S. store operating expenses increased 11% to $451.5 million during 2023 compared to $407.0 million during 2022.
Same-store pawn loan fees increased 11% during 2024 compared to 2023. The increase in total and same-store pawn loan fees was primarily due to store growth and increased same-store pawn receivables.
As a percentage of gross transaction volume, the provision for lease losses increased from 27% during 2022 to 28% during 2023. Retail Finance Operations Finance receivables, before allowance for loan losses, increased 12% as of December 31, 2023 compared to December 31, 2022.
Retail Finance Operations Finance receivables, before allowance for loan losses, increased 26% as of December 31, 2024 compared to December 31, 2023. The increase was primarily due to increased gross transaction volumes in certain non-furniture industry verticals.