AUSTIN, Texas, Jan. 28, 2014 /PRNewswire/ -- EZCORP, Inc. (NASDAQ: EZPW), a leading provider of easy cash solutions for consumers, today announced its financial results for its first quarter of fiscal 2014.

For the quarter, total revenues were $269 million with net income of $23 million and earnings per share of $0.42. Excluding the negative impact of the company's minority investment in Albemarle & Bond and losses related to the company's immature online lending businesses, net income was $27 million and earnings per share were $0.49, both non-GAAP measures.

Paul Rothamel, EZCORP's President and Chief Executive Officer, stated, "I am pleased with our consolidated financial results this quarter and our underlying revenue and expense trends in our core U.S. and Latin America pawn and financial services businesses. Additionally we saw solid quarter-over-quarter progress in our newer online lending and selling channels. Most encouraging is that in a soft U.S. holiday shopping environment we delivered same-store sales growth of 8% in the quarter with jewelry same-store sales up 29% at very healthy margins. Online sales grew 21% as well and accounted for 9% of our overall sales volume."

Consolidated Financial Highlights



    --  Total revenues were $269 million compared to $273 million in the same
        period last year. Excluding gold scrapping, total revenues were up 6%,
        driven by strong retail sales and consumer loan fee growth in the United
        States and Mexico.

    --  Net income for the quarter was $23 million, net of a $1 million impact
        from Albemarle & Bond and a $3 million impact from the company's online
        lending businesses. The $27 million of net income before those impacts
        was driven primarily by the company's U.S. storefront businesses, which
        accounted for 82% of total adjusted segment contribution. The company's
        Latin America segment accounted for 14% of total adjusted segment
        contribution in the quarter.

    --  Earning assets were $471 million at quarter-end, an increase of 13%, as
        a result of growth in payroll withholding, installment, and auto title
        loans, as well as inventory in the U.S. and Mexico. Net inventory was
        $143 million, a 19% increase over the same period last year, as the
        company executed against its strategy to drive jewelry retail sales
        rather than scrapping. The second quarter is typically the highest
        retail selling quarter of the year.

    --  Cash and cash equivalents, including restricted cash, were $45 million
        at quarter-end, with debt of $252 million, including $106 million of
        Grupo Finmart third-party debt, which is non-recourse to EZCORP.
    --  The effective tax rate was 30% compared to 33% for the same period last
        year, as the company continued to diversify its operations worldwide.

U.S. & Canada

Pawn --



    --  Merchandise sales increased 12% in total and 8% on a same-store basis
        driven by strong performance in storefronts and online. Gross margin on
        merchandise sales remained strong at 40%, with only a 100 basis point
        decrease from the same quarter last year as the company aggressively
        pursued market share.

    --  Jewelry sales increased 33% in total and 29% on a same-store basis, with
        gross margin of 45% compared to 46% last year, due to improved
        presentation, pricing and promotions at the company's 489 storefronts.
        This strong performance compares very favorably to traditional retail
        jewelers in the U.S. who generally reported mid-single digit same-store
        growth this past quarter.

    --  Total general merchandise sales increased 4% in the quarter and were up
        1% on a same-store basis.

    --  Online sales grew 21% over last year and accounted for roughly 9% of the
        company's total merchandise sales. Online sales are driven from
        storefront inventory and the company currently has over 50,000 items
        available for sale online.

    --  Pawn loan balances were $141 million at quarter-end, roughly flat to
        last year, as the company's customers continue to increase their use of
        general merchandise for collateral. The general merchandise loan balance
        grew 9% while the jewelry loan balance declined 8%. Transactions were up
        3% and average loan size decreased approximately 8% compared to the same
        quarter last year. The average loan for general merchandise is roughly
        one-third that of an average jewelry loan.

    --  Redemption rates were 83%, up 100 basis points compared to a year ago,
        driven by a 200 basis point increase in the jewelry redemption rate to
        87%, while the general merchandise redemption rate decreased 100 basis
        points to 75%.

    --  Segment contribution from the 52 Cash Converters stores in Canada and
        the U.S. improved by $0.7 million on a pre-tax basis in the quarter, and
        this operating unit crossed into profitability for the first time. The
        company continues to refine the model and expects continued profit
        growth for the rest of the year.

Financial Services --



    --  Total loan balances, net of reserves, were $58 million at quarter-end, a
        20% increase over the same quarter last year. This increase was driven
        by solid growth at the company's 494 storefronts as well as the addition
        of its online channel acquired late in the first quarter of fiscal 2013.
        At quarter-end, the online loan balance was $3 million, 5% of the
        segment's total consumer loan balance. Loan balances in Texas cities
        affected by restrictive local ordinances declined 41% year-over-year.

    --  Loan fees were $49 million, up 10%. The gap in growth between loan
        balances and fees year-over-year is the result of lower yields driven by
        a competitive marketplace and regulatory impact. The company expects to
        continue to grow loan balances aggressively against declining yields.

    --  Bad debt as a percentage of fees was 32%, up 700 basis points.
        Approximately half of this increase reflects the impact of regulatory
        changes at the local and federal level. These changes will continue to
        negatively impact the profitability of the business. The remaining
        roughly 350 basis point decline was driven primarily by new store
        growth, most of which came outside of Texas, and the penetration of the
        company's online channel. The company expects both of these impacts to
        moderate over the next several quarters as the new stores naturally
        mature and online bad debt continues its quarter-over-quarter
        improvement.

    --  The company also expects improved expense leverage within the business
        as it realizes the effects of cost savings initiatives launched in
        fiscal 2013. Improvements in underwriting and loan management systems
        and service and collection center consolidation are well underway and
        should be materially completed by the end of fiscal 2014.

Latin America

Payroll Withholding Lending --



    --  Total loan balances at the end of the quarter were $114 million, up 42%,
        driven primarily by significant growth in loan originations in existing
        contracts. The company also added or renewed 18 contracts in the
        quarter. Grupo Finmart now has 52 active contracts providing access to
        over 4 million customers.
    --  Net revenues were $32 million in the quarter, with bad debt as a
        percentage of fees of 10%, compared to a bad debt benefit of 9% in the
        prior year due to a large aged debt sale. Bad debt is expected to
        decline over the next several quarters to approximately 5% to 8% of loan
        fees.

Pawn --



    --  Pawn loan balances were $13 million, down 6%, with pawn service fees
        down 2% as Empeno Facil focused on better quality lending. Yield on the
        loan balance improved 1,200 basis points from 193% to 205%. General
        merchandise now accounts for 92% of the total loan portfolio compared to
        89% a year ago.
    --  Merchandise sales increased 12% compared to last year with margins of
        37%, down 500 basis points driven by aggressive pricing in an
        increasingly competitive marketplace. The company expects margins to
        continue to be pressured for the remainder of the year.

Other International

Online Lending --


    --  Cash Genie, the company's U.K. online lending business, showed improved
        performance in the quarter compared to the fourth quarter of last year.
        In the quarter the company narrowed its operating loss to under $2
        million, a 51% improvement from the fourth quarter of fiscal 2013. New
        loans made during the quarter increased 28% and the number of loans
        increased 25% over the immediately preceding quarter. Expense reduction
        initiatives in the U.K. have reduced costs by 18% quarter-over-quarter.
        The company expects these trends to continue for the remainder of the
        year.

Strategic Affiliates --


    --  The company's income from affiliates was down sharply, 75%
        year-over-year, driven primarily by profit decline at its non-controlled
        affiliate Albemarle & Bond. On January 27, 2014, Albemarle & Bond
        announced the termination of their formal sales process, and stated that
        there may be limited value attributable to the ordinary shares. As a
        result, EZCORP may be required to write off the remaining $7.9 million
        of its investment in the second quarter.

CEO Commentary

"The first quarter of fiscal 2014 represents a clear demarcation for us at EZCORP. We spent much of the last two years investing in new businesses and channels to diversify our business as we focus on serving our evolving customer. This diversification was also intended to seize emerging opportunities as well as insulate us from market shocks. We made those investments and in the third quarter of last year we exited certain legacy business models. Today we are solely focused on executing within the businesses and channels we have," said Mr. Rothamel.

"In the first quarter, our U.S. and Canada storefronts in pawn and financial services delivered 82% of our consolidated segment contribution while our Latin America operations delivered 14%. Our immature online lending channels and our strategic affiliate Albemarle & Bond were a drag to our segment contribution and net income.

"We expect year-over-year financial comparisons in the second quarter to be challenging as our U.S. pawn and financial services businesses continue to anniversary gold volume declines and regulatory changes respectively. Our online businesses will continue their quarter-over-quarter improvement, but will not cross into profitability until the third quarter. We expect year-over-year growth in Latin America and also expect to see expense leverage improvements as our expense control initiatives, begun in fiscal 2013, take hold.

"By the third quarter, we expect to see significant improvements in our year-over-year comparisons and the fourth quarter will show significant growth to the same quarter last year, as all of our operating segments and channels contribute to earnings.

"That run rate should then carry us to fiscal 2015 when we expect to deliver growth in all of our businesses with the online selling and lending channels growing fastest, followed by our Latin America businesses and our U.S. storefronts," added Rothamel.

The company provides supplemental information on its website. For additional content, please see "Investor Resources & Supplemental Information" at http://investors.ezcorp.com/.

About EZCORP

EZCORP, Inc. is a leader in delivering easy cash solutions to our customers across channels, products, services and markets. With approximately 7,600 teammates and approximately 1,400 locations and branches, we give our customers multiple ways to access instant cash, including pawn loans and consumer loans in the United States, Mexico, Canada and the United Kingdom. We offer these products through four primary channels: in-store, online, at the worksite and through our mobile platform. At our pawn and buy/sell stores and online, we also sell merchandise, primarily collateral forfeited from pawn lending operations and used merchandise purchased from customers.

EZCORP owns controlling interests in Prestaciones Finmart, S.A.P.I. de C.V., SOFOM, E.N.R. (doing business under the names "Crediamigo" and "Adex"), a leading provider of payroll deduction loans in Mexico; and in Renueva Commercial, S.A.P.I. de C.V., an operator of buy/sell stores in Mexico under the name "TUYO." The company also has a significant investment in Cash Converters International Limited (CCV.ASX), which franchises and operates a worldwide network of over 700 stores that provide personal financial services and sell pre-owned merchandise, and an investment in Albemarle & Bond Holdings PLC, a U.K. pawnbroking business.

For the latest information on EZCORP, please visit our website at: http://investors.ezcorp.com/.

Forward-Looking Statements

This announcement contains certain forward-looking statements regarding the company's expected operating and financial performance for future periods. These statements are based on the company's current expectations. Actual results for future periods may differ materially from those expressed or implied by these forward-looking statements due to a number of uncertainties and other factors, including fluctuations in gold prices or the desire of our customers to pawn or sell their gold items, changes in the regulatory environment, changing market conditions in the overall economy and the industry, and consumer demand for the company's services and merchandise. For a discussion of these and other factors affecting the company's business and prospects, see the company's annual, quarterly and other reports filed with the Securities and Exchange Commission.

Contact:

Mark Trinske
Vice President, Investor Relations and Communications
EZCORP, Inc.
(512) 314-2220
Investor_Relations@ezcorp.com
http://investors.ezcorp.com/




                                              EZCORP, Inc.

                     Highlights of Consolidated Statements of Operations (Unaudited)

                                  (in thousands, except per share data)


                                                      Three Months Ended December 31,
                                                      -------------------------------

                                                          2013                    2012
                                                          ----                    ----

    Revenues:

    Merchandise sales                                             $105,587              $94,604

    Jewelry scrapping sales                             27,703                  44,709

    Pawn service charges                                64,133                  65,400

    Consumer loan fees and
     interest                                           66,329                  63,134

    Other revenues                                       5,605                   4,814
                                                         -----                   -----

    Total revenues                                     269,357                 272,661

    Merchandise cost of
     goods sold                                         63,588                  54,945

    Jewelry scrapping cost
     of goods sold                                      20,020                  31,305

    Consumer loan bad debt                              18,432                  13,521
                                                        ------                  ------

    Net revenues                                       167,317                 172,890

    Operating expenses:

    Operations                                         112,769                 103,285

    Administrative                                      15,745                  13,671

    Depreciation                                         7,466                   6,560

    Amortization                                         1,940                     714

    (Gain) loss on sale or
     disposal of assets                                 (6,290)                     29
                                                        ------                     ---

    Total operating
     expenses                                          131,630                 124,259
                                                       -------                 -------

    Operating income                                    35,687                  48,631

    Interest expense, net                                4,332                   3,637

    Equity in net income of
     unconsolidated
     affiliates                                         (1,271)                 (5,038)

    Other income                                          (168)                   (501)
                                                          ----                    ----

    Income from continuing
     operations before
     income taxes                                       32,794                  50,533

    Income tax expense                                   9,881                  16,672
                                                         -----                  ------

    Income from continuing
     operations, net of tax                             22,913                  33,861

    Income (loss) from
     discontinued
     operations, net of tax                              1,482                  (1,706)
                                                         -----                  ------

    Net income                                          24,395                  32,155

    Net income from
     continuing operations
     attributable to
     redeemable
     noncontrolling
     interest                                            1,826                   1,438
                                                         -----                   -----

    Net income attributable
     to EZCORP, Inc.                                               $22,569              $30,717
                                                                   =======              =======


    Diluted earnings (loss) per share
     attributable to EZCORP, Inc.:

    Continuing operations                                            $0.39                $0.62

    Discontinued operations                               0.03                   (0.03)

    Diluted earnings per
     share                                                           $0.42                $0.59
                                                                     =====                =====


    Weighted average shares
     outstanding diluted                                54,362                  52,112


    Net income from
     continuing operations
     attributable to
     EZCORP, Inc.                                                  $21,087              $32,423

    Income (loss) from
     discontinued
     operations
     attributable to
     EZCORP, Inc.                                        1,482                  (1,706)

    Net income attributable
     to EZCORP, Inc.                                               $22,569              $30,717
                                                                   =======              =======




                                                         EZCORP, Inc.

                                    Highlights of Consolidated Balance Sheets (Unaudited)

                                                        (in thousands)


                                                                                        December 31,
                                                                                        ------------

                                                                                  2013                  2012
                                                                                  ----                  ----

    Assets:

    Current assets:

    Cash and cash equivalents                                                              $38,486              $46,668

    Restricted cash                                                              4,019                 1,133

    Pawn loans                                                                 153,421               162,150

    Consumer loans, net                                                         82,807                40,470

    Pawn service charges receivable, net                                        30,842                31,077

    Consumer loan fees and interest receivable, net                             40,181                34,073

    Inventory, net                                                             142,711               120,271

    Deferred tax asset                                                          13,825                15,716

    Income tax receivable                                                        7,268                     -

    Prepaid expenses and other assets                                           42,895                50,394
                                                                                ------                ------

    Total current assets                                                       556,455               501,952

    Investments in unconsolidated affiliates                                    97,424               144,232

    Property and equipment, net                                                114,539               114,082

    Restricted cash, non-current                                                 2,742                 1,994

    Goodwill                                                                   434,835               434,671

    Intangible assets, net                                                      65,178                59,562

    Non-current consumer loans, net                                             60,750                66,615

    Deferred tax asset                                                           7,521                     -

    Other assets, net                                                           29,685                19,198
                                                                                ------                ------

    Total assets                                                                        $1,369,129           $1,342,306
                                                                                        ==========           ==========

    Liabilities and stockholders' equity:

    Current liabilities:

    Current maturities of long-term debt                                                   $16,737              $27,562

    Current capital lease obligations                                              533                   533

    Accounts payable and other accrued expenses                                 77,619                70,829

    Other current liabilities                                                   11,106                24,396

    Customer layaway deposits                                                    5,782                 6,254

    Income taxes payable                                                             -                   659
                                                                                   ---                   ---

    Total current liabilities                                                  111,777               130,233

    Long-term debt, less current maturities                                    235,289               207,978

    Long-term capital lease obligations                                            253                   771

    Deferred tax liability                                                           -                10,815

    Deferred gains and other long-term liabilities                              22,938                31,019
                                                                                ------                ------

    Total liabilities                                                          370,257               380,816

    Temporary equity:

    Redeemable noncontrolling interest                                          57,578                49,323

    EZCORP, Inc. stockholders' equity                                          941,294               912,167
                                                                               -------               -------

    Total liabilities and stockholders' equity                                          $1,369,129           $1,342,306
                                                                                        ==========           ==========



                                                                                                      EZCORP, Inc.

                                                                                          Operating Segment Results (Unaudited)

                                                                                                     (in thousands)


                                                                                                                  Three Months Ended December 31, 2013
                                                                                                                  ------------------------------------

                                                                                              U.S. & Canada              Latin America                   Other
                                                                                                                                                     International     Consolidated
                                                                                               -------------             -------------             -------------      ------------

    Revenues:

    Merchandise sales                                                                                 $88,890                              $16,697                  $                 -          $105,587

    Jewelry scrapping sales                                                                            25,925                     1,778                          -               27,703

    Pawn service charges                                                                               57,069                     7,064                          -               64,133

    Consumer loan fees and interest                                                                    48,702                    14,293                      3,334               66,329

    Other revenues                                                                                        485                     5,122                         (2)               5,605
                                                                                                          ---                     -----                        ---                -----

    Total revenues                                                                                    221,071                    44,954                      3,332              269,357

    Merchandise cost of goods sold                                                                     53,047                    10,541                          -               63,588

    Jewelry scrapping cost of goods
     sold                                                                                              18,570                     1,450                          -               20,020

    Consumer loan bad debt                                                                             15,556                     1,391                      1,485               18,432
                                                                                                       ------                     -----                      -----               ------

    Net revenues                                                                                      133,898                    31,572                      1,847              167,317

    Segment expenses (income):

    Operations                                                                                         90,682                    18,382                      3,705              112,769

    Depreciation                                                                                        4,267                     1,459                        103                5,829

    Amortization                                                                                          652                       617                         26                1,295

    (Gain) loss on sale or disposal
     of assets                                                                                         (6,318)                        6                          -               (6,312)

    Interest expense (income), net                                                                          5                     3,148                         (2)               3,151

    Equity in net income of
     unconsolidated affiliates                                                                             -                         -                     (1,271)              (1,271)

    Other income                                                                                           -                       (30)                       (29)                 (59)
                                                                                                         ---                       ---                        ---                  ---

    Segment contribution (loss)                                                                       $44,610                               $7,990                                $(685)          $51,915

    Corporate expenses:

    Administrative                                                                                                                                                               15,745

    Depreciation                                                                                                                                                                  1,637

    Amortization                                                                                                                                                                    645

    Loss on sale or disposal of assets                                                                                                                                               22

    Interest expense, net                                                                                                                                                         1,181

    Other income                                                                                                                                                                   (109)
                                                                                                                                                                                   ----

    Income from continuing operations before
     income taxes                                                                                                                                                                32,794

    Income tax expense                                                                                                                                                            9,881
                                                                                                                                                                                  -----

    Income from continuing operations, net of tax                                                                                                                                22,913

    Income from discontinued operations, net of
     tax                                                                                                                                                                          1,482
                                                                                                                                                                                  -----

    Net income                                                                                                                                                                   24,395

    Net income from continuing operations attributable to redeemable noncontrolling interest                       1,826

    Net income attributable to EZCORP, Inc.                                                                                                                                              $22,569
                                                                                                                                                                                         =======



                                                                                        EZCORP, Inc.

                                                                           Operating Segment Results (Unaudited)

                                                                                       (in thousands)


                                                                        Three Months Ended December 31, 2012
                                                                        ------------------------------------

                                                     U.S. & Canada             Latin America                   Other
                                                                                                           International  Consolidated
                                                     -------------             -------------              -------------   ------------

    Revenues:

    Merchandise sales                                                 $79,704                                    $14,900             $        -       $94,604

    Jewelry scrapping sales                                 41,988                     2,721                           -        44,709

    Pawn service charges                                    58,197                     7,203                           -        65,400

    Consumer loan fees and interest                         44,328                    11,877                       6,929        63,134

    Other revenues                                           2,791                     1,641                         382         4,814
                                                             -----                     -----                         ---         -----

    Total revenues                                         227,008                    38,342                       7,311       272,661

    Merchandise cost of goods sold                          46,322                     8,623                           -        54,945

    Jewelry scrapping cost of goods
     sold                                                   29,074                     2,231                           -        31,305

    Consumer loan bad debt expense
     (benefit)                                              10,928                    (1,048)                      3,641        13,521
                                                            ------                    ------                       -----        ------

    Net revenues                                           140,684                    28,536                       3,670       172,890

    Segment expenses (income):

    Operations                                              84,572                    14,635                       4,078       103,285

    Depreciation                                             3,691                     1,105                          71         4,867

    Amortization                                               147                       435                          26           608

    Loss on sale or disposal of
     assets                                                     29                         -                           -            29

    Interest expense, net                                       17                     2,613                           -         2,630

    Equity in net income of
     unconsolidated affiliates                                   -                         -                      (5,038)       (5,038)

    Other (income) expense                                      (4)                       20                         (69)          (53)
                                                               ---                       ---                         ---           ---

    Segment contribution                                              $52,232                                     $9,728                 $4,602       $66,562

    Corporate expenses:

    Administrative                                                                                                              13,671

    Depreciation                                                                                                                 1,693

    Amortization                                                                                                                   106

    Interest expense, net                                                                                                        1,007

    Other income                                                                                                                  (448)
                                                                                                                                  ----

    Income from continuing operations before
     income taxes                                                                                                               50,533

    Income tax expense                                                                                                          16,672
                                                                                                                                ------

    Income from continuing operations, net of tax                                                                               33,861

    Loss from discontinued operations, net of tax                                                                               (1,706)
                                                                                                                                ------

    Net income                                                                                                                  32,155

    Net income from continuing operations attributable to redeemable noncontrolling interest                                                    1,438
                                                                                                                                                -----

    Net income attributable to EZCORP, Inc.                                                                                             $30,717
                                                                                                                                        =======



                                                                                   EZCORP, Inc.

                                                                               Store Count Activity


                                               Three Months Ended December 31, 2013
                                               ------------------------------------

                                                  Company-owned Stores                                  Franchises
                                                  --------------------                                  ----------

                             U.S. & Canada                        Latin America                         Other          Consolidated

                                                                                                    International


    Beginning of period               1,030                                             312                          -              1,342    8

    De novo                               5                                               4                          -                  9    -

    Acquired                              -                                               -                          -                  -    -

    Sold, combined or closed             (7)                                              -                          -                 (7)  (2)

    End of period                     1,028                                             316                          -              1,344    6
                                      =====                                             ===                        ===              =====  ===


                                             Three Months Ended December 31, 2012
                                             ------------------------------------

                                                Company-owned Stores                                Franchises
                                                --------------------                                ----------

                             U.S. & Canada                        Latin America                         Other          Consolidated

                                                                                                    International


    Beginning of period                 987                                             275                          -              1,262   10

    De novo                              51                                              24                          -                 75    -

    Acquired                             12                                              20                          -                 32    -

    Sold, combined or closed              -                                               -                          -                  -    -


    End of period                     1,050                                             319                          -              1,369   10
                                      -----                                             ---                        ---              -----  ---


    Discontinued operations             (50)                                            (57)                         -               (107)   -


    Stores in continuing
     operations:                      1,000                                             262                          -              1,262   10
                                      =====                                             ===                        ===              =====  ===



                                                                                                           EZCORP, Inc.

                                                                                      Reconciliation of GAAP to Non-GAAP Results (Unaudited)

                                                                                               (in thousands, except per share data)


    The following tables provide a reconciliation of the differences between the reported or projected non-GAAP financial measures for the periods indicated and the most comparable GAAP financial measures. The non-GAAP financial measures presented may not be
     directly comparable to similarly titled measures reported by other companies and their usefulness for such purposes are therefore limited. EZCORP management believes presentation of the non-GAAP financial measures enhances investors' ability to analyze the
     Company's operating results. However, non-GAAP financial measures are not an alternative to GAAP financial measures and should be read only in conjunction with financial measures presented on a GAAP basis.


                                               Three Months Ended December 31, 2013                  Three Months Ended December 31, 2012
                                               ------------------------------------                  ------------------------------------

                                             GAAP                  Non-GAAP                Non-GAAP                GAAP                 Non-GAAP
                                                                  Adjustment                                                           Adjustment              Non-GAAP
                                                ----             -----------               --------                   ----            -----------              --------

    Segment Contribution:

    U.S. & Canada*                                      $44,610                              $2,778                          $47,388                            $52,232                              $396                          $52,628

    Latin America                              7,990                       -                  7,990                  9,728                      -                 9,728

    Other International**                       (685)                  2,924                  2,239                  4,602                   (877)                3,725

    Total Segment
     Contribution                             51,915                   5,702                 57,617                 66,562                   (481)               66,081


    Administrative                            15,745                       -                 15,745                 13,671                      -                13,671

    Depreciation                               1,637                       -                  1,637                  1,693                      -                 1,693

    Amortization                                 645                       -                    645                    106                      -                   106

    Loss on sale or
     disposal of assets                           22                       -                     22                      -                      -                     -

    Interest expense, net                      1,181                       -                  1,181                  1,007                      -                 1,007

    Other Income                                (109)                      -                   (109)                  (448)                     -                  (448)

    Income from
     continuing
     operations before
     income taxes                             32,794                   5,702                 38,496                 50,533                   (481)               50,052

    Income tax expense                         9,881                   1,716                 11,597                 16,672                    159                16,831


    Income from
     continuing
     operations, net of
     tax                                      22,913                   3,986                 26,899                 33,861                   (640)               33,221

    Income from
     discontinued
     operations, net of
     tax                                       1,482                       -                  1,482                 (1,706)                     -                (1,706)

    Net income                                24,395                   3,986                 28,381                 32,155                   (640)               31,515

    Net income from
     continuing
     operations
     attributable to
     redeemable
     noncontrolling
     interest                                  1,826                       -                  1,826                  1,438                   (354)                1,084

    Net income
     attributable to
     EZCORP, Inc.                                       $22,569                              $3,986                          $26,555                            $30,717                             $(286)                         $30,431
                                                        =======                              ======                          =======                            =======                             =====                          =======


    Weighted Average
     Shares Outstanding                       54,362                       -                 54,362                 52,112                      -                52,112

    EPS                                                   $0.42                               $0.07                            $0.49                              $0.59                            $(0.01)                           $0.58



    * The U.S. & Canada non-GAAP
     adjustment is due to losses in
     our EZOnline business.

    ** The Other International non-
     GAAP adjustment includes a $1.2
     million loss and $1.9 million
     income due to Albemarle & Bond
     during the three months ended
     December 31, 2013 and 2012
     respectively, and losses of
     $1.8 million and $0.4 million
     due to our online business in
     the U.K. for three months ended
     December 31, 2013 and 2012
     respectively.

(Logo: http://photos.prnewswire.com/prnh/20090713/EZCORPLOGO)

SOURCE EZCORP, Inc.