form10q.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549
 

 
FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended October 31, 2012
 
Commission File Number 000-50421

CONN'S, INC.
(Exact name of registrant as specified in its charter)

A Delaware Corporation
 
06-1672840
(State or other jurisdiction of incorporation or organization)
 
(I.R.S. Employer Identification Number)

4055 Technology Forest Blvd., Suite 210
The Woodlands, Texas 77381
(936) 230-5899
(Address, including zip code, and telephone
number, including area code, of registrant's
principal executive offices)
 
None
(Former name, former address and former
fiscal year, if changed since last report)

Indicate by check mark whether the registrant (l) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x  No o
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x   No o
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check One):
 
Large accelerated filer o Accelerated filer x Non-accelerated filer o smaller reporting company o
 
(Do not check if a smaller reporting company)
 
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes o No x

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of November 23, 2012:
 
Class
 
Outstanding
Common stock, $.01 par value per share
 
32,701,546
 


 
 

 
 
TABLE OF CONTENTS

PART I.
 
FINANCIAL INFORMATION
Page No.
       
Item 1.
 
Financial Statements
 
       
   
1
       
   
2
       
   
3
       
   
4
       
   
5
       
   
6
       
Item 2.
 
15
       
Item 3.
 
31
       
Item 4.
 
31
       
PART II.
 
OTHER INFORMATION
 
       
Item 1.
 
32
       
Item 1A.
 
32
       
Item 2.
 
41
       
Item 3.
 
41
       
Item 4.
 
41
       
Item 5.
 
41
       
Item 6.
 
41

 
 

 
 
CONN’S, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited)
(in thousands, except share data)
 
   
October 31,
   
January 31,
 
Assets
 
2012
   
2012
 
Current assets
           
Cash and cash equivalents
  $ 4,269     $ 6,265  
Customer accounts receivable, net of allowance of $27,677 and $28,979, respectively (includes balances of VIE of $38,308 at October 31, 2012)
    345,546       316,385  
Other accounts receivable, net of allowance of $55 and $54,  respectively
    34,573       38,715  
Inventories
    77,150       62,540  
Deferred income taxes
    14,068       17,111  
Federal income taxes recoverable
    2,753       5,256  
Prepaid expenses and other assets (includes balance of VIE of $6,441 at October 31, 2012)
    13,246       6,286  
Total current assets
    491,605       452,558  
Long-term portion of customer accounts receivable, net of allowance of $23,027 and $24,999, respectively (includes balance of VIE of $31,872 at October 31, 2012)
    287,494       272,938  
Property and equipment
               
Land
    7,850       7,264  
Buildings
    10,838       10,455  
Equipment and fixtures
    27,855       24,787  
Transportation equipment
    771       1,468  
Leasehold improvements
    101,044       83,969  
Subtotal
    148,358       127,943  
Less accumulated depreciation
    (95,564 )     (89,459 )
Property and equipment, net
    52,794       38,484  
Non-current deferred income tax asset
    10,204       9,754  
Other assets
    10,767       9,564  
Total assets
  $ 852,864     $ 783,298  
                 
Liabilities and Stockholders’ Equity
               
Current Liabilities
               
Current portion of long-term debt
  $ 51,589     $ 726  
(includes balances of VIE of $50,928 at October 31, 2012)
               
Accounts payable
    66,173       44,711  
Accrued compensation and related expenses
    8,451       7,213  
Accrued expenses
    21,156       24,030  
Income taxes payable
    1,658       2,028  
Deferred revenues and allowances
    14,735       15,966  
Total current liabilities
    163,762       94,674  
Long-term debt
    279,396       320,978  
Other long-term liabilities
    13,095       14,275  
Commitments and contingencies
               
Stockholders’ equity
               
Preferred stock ($0.01 par value, 1,000,000 shares authorized; none issued or outstanding)
    -       -  
Common stock ($0.01 par value, 50,000,000 and 40,000,000 shares authorized at October 31, 2012 and January 31, 2012, respectively; 32,693,907 and 32,139,524 shares issued at October 31, 2012  and January 31, 2012, respectively)
    327       321  
Additional paid-in capital
    144,262       136,006  
Accumulated other comprehensive loss
    (262 )     (293 )
Retained earnings
    252,284       217,337  
Total stockholders’ equity
    396,611       353,371  
Total liabilities and stockholders' equity
  $ 852,864     $ 783,298  
 
See notes to consolidated financial statements.
 
 
1

 
CONN’S, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share amounts)

   
Three Months Ended
   
Nine Months Ended
 
   
October 31,
   
October 31,
 
   
2012
   
2011
   
2012
   
2011
 
Revenues
                       
Product sales
  $ 151,663     $ 140,404     $ 459,804     $ 422,914  
Repair service agreement commissions, net
    12,183       10,602       35,930       29,449  
Service revenues
    3,477       3,950       10,181       11,650  
Total net sales
    167,323       154,956       505,915       464,013  
Finance charges and other
    39,078       31,667       108,773       101,618  
Total revenues
    206,401       186,623       614,688       565,631  
Cost and expenses
                               
Cost of goods sold, including warehousing and occupancy costs
    105,688       112,844       325,041       324,774  
Cost of service parts sold, including warehousing and occupancy costs
    1,522       1,647       4,513       4,973  
Selling, general and administrative expense
    61,210       59,801       180,247       175,420  
Provision for bad debts
    13,449       26,400       34,838       43,115  
Charges and credits
    641       375       1,150       4,033  
Total cost and expenses
    182,510       201,067       545,789       552,315  
Operating income (loss)
    23,891       (14,444 )     68,899       13,316  
Interest expense
    4,526       3,919       13,159       18,479  
Loss on extinguishment of debt
    818       -       818       11,056  
Other (income) expense, net
    (3 )     (5 )     (105 )     81  
Income (loss) before income taxes
    18,550       (18,358 )     55,027       (16,300 )
Provision (benefit) for income taxes
    6,765       (5,635 )     20,080       (4,876 )
Net income (loss)
  $ 11,785     $ (12,723 )   $ 34,947     $ (11,424 )
                                 
Earnings per share:
                               
Basic
  $ 0.36     $ (0.40 )   $ 1.08     $ (0.36 )
Diluted
  $ 0.35     $ (0.40 )   $ 1.05     $ (0.36 )
Average common shares outstanding:
                               
Basic
    32,553       31,881       32,387       31,819  
Diluted
    33,539       31,881       33,207       31,819  

See notes to consolidated financial statements.
 
 
2


CONN’S, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
(in thousands)
 
   
Three Months Ended
 October 31,
   
Nine Months Ended
 October 31,
 
   
2012
   
2011
   
2012
   
2011
 
                         
Net income (loss)
  $ 11,785     $ (12,723 )   $ 34,947     $ (11,424 )
                                 
Change in fair value of hedges
    35       (182 )     48       (72 )
Impact of provision for income taxes on comprehensive income
    (12 )     64       (17 )     25  
                                 
Comprehensive income (loss)
  $ 11,808     $ (12,841 )   $ 34,978     $ (11,471 )

See notes to consolidated financial statements.
 
 
3

 
CONN’S, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
Nine Months Ended October 31, 2012 and 2011
(unaudited)
(in thousands)

                     
Accumulated
             
               
Additional
   
Other
             
   
Common Stock
   
Paid-in
   
Comprehensive
   
Retained
       
   
Shares
   
Amount
   
Capital
   
Loss
   
Earnings
   
Total
 
Balance at January 31, 2012
    32,140     $ 321     $ 136,006     $ (293 )   $ 217,337     $ 353,371  
Exercise of stock options, net of tax
    429       5       5,917       -       -       5,922  
Vesting of restricted stock units
    103       1       -       -       -       1  
Issuance of common stock under Employee Stock Purchase Plan
    22       -       274       -       -       274  
Stock-based compensation
    -       -       2,065       -       -       2,065  
Net income
    -       -       -       -       34,947       34,947  
Change in fair value of hedges,  net of tax of $17
    -       -       -       31       -       31  
Balance at October 31, 2012
    32,694     $ 327     $ 144,262     $ (262 )   $ 252,284     $ 396,611  

                     
Accumulated
                         
               
Additional
   
Other
                         
   
Common Stock
   
Paid-in
   
Comprehensive
   
Retained
   
Treasury Stock
       
   
Shares
   
Amount
   
Capital
   
Loss
   
Earnings
   
Shares
   
Amount
   
Total
 
Balance at January 31, 2011     33,488     $ 335     $ 131,590     $ (71 )   $ 258,114       (1,723 )   $ (37,071 )   $ 352,897  
Exercise of stock options, net of tax
    100       1       790       -       -       -       -       791  
Issuance of common stock under Employee Stock Purchase Plan
    20       -       89       -       -       -       -       89  
Stock-based compensation
    -       -       1,621       -       -       -       -       1,621  
Treasury shares cancelled
    (1,723 )     (17 )     -       -       (37,054 )     1,723       37,071       -  
Net loss
    -       -       -       -       (11,424 )     -       -       (11,424 )
Change in fair value of hedges, net of tax of $25
    -       -       -       (47 )     -       -       -       (47 )
Balance at October 31, 2011
    31,885     $ 319     $ 134,090     $ (118 )   $ 209,636       -     $ -     $ 343,927  

See notes to consolidated financial statements.
 
 
4

 
CONN’S, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)

   
Nine Months Ended October 31,
 
   
2012
   
2011
 
Cash flows from operating activities
           
Net income (loss)
  $ 34,947     $ (11,424 )
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    10,523       9,360  
Loss from early extinguishment of debt
    818       11,056  
Provision for bad debts and uncollectible interest
    41,266       48,473  
Stock-based compensation
    2,065       1,691  
Excess tax benefits from stock-based compensation
    (638 )     -  
Cost and impairment charges related to store closings
    163       4,033  
Provision for deferred income taxes
    2,577       (3,624 )
(Gain) loss from sale of property and equipment
    (107 )     65  
Discounts and accretion on promotional credit
    (188 )     (1,086 )
Change in operating assets and liabilities:
               
Customer accounts receivable
    (84,795 )     26,367  
Other accounts receivable
    4,158       15  
Inventory
    (14,610 )     (14,349 )
Prepaid expenses and other assets
    (678 )     1,162  
Accounts payable
    21,463       1,740  
Accrued expenses
    (2,907 )     1,158  
Income taxes payable
    2,165       (1,010 )
Deferred revenues and allowances
    (1,614 )     1,243  
Net cash provided by operating activities
    14,608       74,870  
Cash flows from investing activities
               
Purchase of property and equipment
    (21,331 )     (2,313 )
Proceeds from sale of property and equipment
    350       -  
Net cash used in investing activities
    (20,981 )     (2,313 )
Cash flows from financing activities
               
Borrowings under lines of credit
    146,513       185,451  
Payments on lines of credit
    (187,594 )     (162,828 )
Proceeds from issuance of asset-backed notes, net of original issue discount
    103,025       -  
Payment on asset-backed notes
    (52,434 )     -  
Changes in restricted cash balance
    (6,441 )     -  
Payment of promissory notes
    (564 )     (141 )
Net proceeds from stock issued under employee benefit plans, including tax benefit
    6,196       880  
Payment of term loan
    -       (100,000 )
Proceeds from real estate note
    -       8,000  
Payment of prepayment premium
    -       (4,830 )
Excess tax benefits from stock-based compensation
    638       -  
Other
    (4,962 )     (3,556 )
Net cash provided by (used in) financing activities
    4,377       (77,024 )
Net change in cash
    (1,996 )     (4,467 )
Cash and cash equivalents
               
Beginning of period
    6,265       10,977  
End of period
  $ 4,269     $ 6,510  

See notes to consolidated financial statements.
 
 
5

 
CONN’S, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

1. 
Summary of Significant Accounting Policies
 
Basis of Presentation. The accompanying unaudited consolidated financial statements of Conn’s, Inc. and subsidiaries (the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. The accompanying financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented. All such adjustments are of a normal recurring nature, except as otherwise described herein. The Company’s business is somewhat seasonal, with a higher portion of sales and operating profit realized during the quarter that ends January 31, due primarily to the holiday selling season. Operating results for the nine-month period ended October 31, 2012 are not necessarily indicative of the results that may be expected for the fiscal year ending January 31, 2013. The financial statements should be read in conjunction with the Company’s audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended January 31, 2012, filed with the Securities and Exchange Commission on April 12, 2012.

The Company’s balance sheet at January 31, 2012, has been derived from the audited financial statements at that date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for a complete financial presentation. Please review the Company’s Annual Report on Form 10-K for a complete presentation of the audited financial statements for the fiscal year ended January 31, 2012, together with all required footnotes, and for a complete presentation and explanation of the components and presentations of the financial statements.

Principles of Consolidation. The consolidated financial statements include the accounts of Conn’s, Inc. and its wholly-owned subsidiaries including a bankruptcy-remote, variable-interest entity (“VIE”) further discussed below. Conn’s, Inc. is a holding company with no independent assets or operations other than its investments in its subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation.
 
In April of 2012, the Company transferred certain customer receivables to a VIE in connection with a securitization. The VIE issued debt secured by the customer receivables that were transferred to it, which are included in customer accounts receivable and long-term portion of customer accounts receivable on the consolidated balance sheet.
 
The Company determined that the VIE should be consolidated within its financial statements due to the fact that it qualified as the primary beneficiary of the VIE based on the following considerations:
 
 
·
The Company directed the activities that generated the customer receivables that were transferred to the VIE;
 
·
The Company directs the servicing activities related to the collection of the customer receivables transferred to the VIE;
 
·
The Company absorbs losses incurred by the VIE to the extent of its interest in the VIE before any other investors incur losses; and
 
·
The Company has the right to receive benefits generated by the VIE after paying the contractual amounts due to the other investors.
 
The investors and the securitization trustee have no recourse to the Company’s other assets for failure of the VIE to repay the amounts due to them. Additionally, the Company has no recourse to the VIE’s assets to satisfy its obligations. The Company’s interests are subordinate to the investors’ interests, and will not be paid if the VIE is unable to repay the amounts due. The ultimate realization of the Company’s interest is subject to credit, prepayment, and interest rate risks on the transferred financial assets.

Use of Estimates. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.

 
6


Earnings per Share. Basic earnings per share is calculated by dividing net income by the weighted average number of common shares outstanding. Diluted earnings per share include the dilutive effects of any stock options and restricted stock units granted, to the extent not anti-dilutive, which is calculated using the treasury-stock method. The following table sets forth the shares outstanding for the earnings per share calculations:

   
Three Months Ended
 
   
October 31,
 
(in thousands)
 
2012
   
2011
 
             
Weighted average common shares outstanding - Basic
    32,553       31,881  
Assumed exercise of stock options
    829       -  
Unvested restricted stock units
    157       -  
Weighted average common shares outstanding - Diluted
    33,539       31,881  

   
Nine Months Ended
 
   
October 31,
 
   
2012
   
2011
 
             
Weighted average common shares outstanding - Basic
    32,387       31,819  
Assumed exercise of stock options
    689       -  
Unvested restricted stock units
    131       -  
Weighted average common shares outstanding - Diluted
    33,207       31,819  
 
The weighted average number of stock options and restricted stock units not included in the calculation due to their anti-dilutive effect was 0.3 million and 2.2 million for each of the three months ended October 31, 2012 and 2011, respectively, and 0.7 million and 2.4 million for each of the nine months ended October 31, 2012 and 2011, respectively.
 
Fair Value of Financial Instruments. The fair value of cash and cash equivalents and accounts payable approximate their carrying amounts because of the short maturity of these instruments. [The fair value of customer accounts receivables, determined using a discounted cash flow analysis, approximates their carrying amount]. The fair value of the Company’s debt approximates carrying value. The Company’s interest rate cap options are reflected in the balance sheet at fair value. Fair value of these instruments were determined using Level 2 inputs of the GAAP hierarchy, which are defined as inputs not quoted in active markets, but are either directly or indirectly observable.

2. 
Charges and Credits
 
The Company recorded the following charges and credits during the first nine months of fiscal years 2013 and 2012:
 
Fiscal year 2013:
 
Third quarter:
 
 
·
The Company relocated certain of its corporate operations from Beaumont to The Woodlands, Texas in the third quarter of fiscal year 2013. The Company incurred $641 thousand in pre-tax costs ($415 thousand after-tax) in connection with the relocation. This amount is reported within the retail segment and classified in charges and credits in the consolidated statement of operations.
 
·
As further discussed in Note 6, the Company amended and restated its asset-based loan facility with a syndicate of banks on September 26, 2012.  In connection with the transaction, the Company expensed $818 thousand ($530 thousand after-tax) of previously deferred transaction costs associated with lenders which are no longer in the current syndicate of banks. This amount is reported within the credit segment and classified in loss on extinguishment of debt in the consolidated statement of operations.
 
Second quarter:
 
 
·
The Company incurred $346 thousand in pre-tax costs ($224 thousand after-tax) in connection with the relocation of certain of its corporate operations from Beaumont to The Woodlands, Texas. This amount is reported within the retail segment and classified in charges and credits in the consolidated statement of operations.
 
 
7

 
First quarter:
 
 
·
The Company accrued the lease buyout costs related to one of its store closures and revised its estimate of future obligations related to its other closed stores. This resulted in a pre-tax charge of $163 thousand ($106 thousand after-tax). This amount is reported within the retail segment and classified in charges and credits in the consolidated statement of operations.
 
Fiscal year 2012:
 
Third quarter:
 
 
·
The Company recorded a pre-tax charge of $14,137 thousand ($9,743 thousand after-tax), net of previously provided reserves, in connection with the required adoption of new accounting guidance related to Troubled Debt Restructuring. This amount is reported within the credit segment and classified in provision for bad debts and finance charges and other in the consolidated statement of operations.
 
·
The Company re-evaluated its inventory valuation reserve based on recent experience selling aged items, both through store locations and external sources.  This resulted in a pre-tax charge of $4,669 thousand ($3,218 thousand after-tax). This amount is reported within the retail segment and classified in cost of goods sold, including warehousing and occupancy costs in the consolidated statement of operations.
 
·
The Company revised its estimate of previously provided reserves for future lease obligations of closed stores and recorded a pre-tax credit of $313 thousand ($216 thousand after-tax). This amount is reported within the retail segment and classified in charges and credits in the consolidated statement of operations.
 
·
Property and equipment are evaluated for impairment at the retail store level. The Company performs a periodic assessment of assets for impairment. A pre-tax impairment charge of $688 thousand ($474 thousand after-tax) was recorded for the period ended October 31, 2011. This amount is reported within the retail segment and classified in charges and credits in the consolidated statement of operations.
 
Second quarter:
 
 
·
The Company closed three underperforming retail locations and recorded pre-tax charges of $3,658 thousand ($2,230 thousand after-tax) related primarily to future lease obligations. This amount is reported within the retail segment and classified in charges and credits in the consolidated statement of operations.
 
·
The Company recorded a pre-tax charge of $11,056 thousand ($6,580 thousand after-tax) in connection with the prepayment of an existing term loan. This amount is reported within the credit segment and classified in loss on extinguishment of debt in the consolidated statement of operations.
 
First quarter:
 
 
·
The Company recorded a pre-tax charge of $813 thousand ($513 thousand after-tax) associated with employee severance costs. On a pre-tax basis, $407 thousand is reported within the retail segment and the balance is reported in the credit segment and is classified in selling, general and administrative expenses in the consolidated statement of operations.
 
3. 
Supplemental Disclosure of Customer Receivables
 
Customer accounts receivable are originated at the time of sale and delivery of the various products and services. The Company records the amount of principal and accrued interest on customer receivables that is expected to be collected within the next twelve months, based on contractual terms, in current assets on its consolidated balance sheet. Those amounts expected to be collected after twelve months, based on contractual terms, are included in long-term assets. Typically, customer receivables are considered delinquent if a payment has not been received on the scheduled due date.
 
As part of its efforts in mitigating losses on its accounts receivable, the Company may make loan modifications for a borrower experiencing financial difficulty that are intended to maximize the net cash flow after expenses, and avoid the need for repossession of collateral. The Company may extend the loan term, refinance or otherwise re-age an account.  In the quarter ended October 31, 2011, the Company adopted new accounting guidance that provides clarification on whether a debtor is experiencing financial difficulties and whether a concession has been granted to the debtor for purposes of determining if a loan modification constitutes a Troubled Debt Restructuring (“TDR”).  The adoption was applied retrospectively to its loan restructurings after January 31, 2011. The Company defines TDR accounts that originated subsequent to January 31, 2011 as accounts that have been re-aged cumulatively in excess of three months or refinanced. For accounts originating prior to January 31, 2011, if the cumulative re-aging exceeds three months and the accounts were re-aged subsequent to January 31, 2011, the account is considered a TDR.
 
 
8

 
The Company monitors the performance of customer accounts receivable and from time-to-time modifies its policies to improve the long-term portfolio performance. During the quarter ended July 31, 2011, the Company implemented a policy which limited the number of months that an account can be re-aged to a maximum of 18 months and further modified the policy to a maximum of 12 months in the third quarter of fiscal year 2012. As of July 31, 2011, the Company modified its charge-off policy so that an account that is delinquent more than 209 days as of the end of a month is charged-off against the allowance for doubtful accounts and interest accrued subsequent to the last payment is reversed and charged against the allowance for uncollectible interest. Prior to July 31, 2011, the Company charged off all accounts for which no payment had been received in the past seven months, if the account was also delinquent more than 120 days.
 
The Company segregates the population of accounts within its receivables portfolio into two classes – those with origination credit scores less than 575 and those with origination scores equal to or greater than 575. The Company uses credit scoring criteria to differentiate underwriting requirements, potentially requiring differing down payment and initial application and documentation criteria. The following tables present quantitative information about the receivables portfolio managed by the Company, segregated by class:
 
   
Total Outstanding Balance
 
   
Customer Accounts Receivable
   
60 Days Past Due(1)
   
Re-aged(1)
 
   
October 31,
   
January 31,
   
October 31,
   
January 31,
   
October 31,
   
January 31,
 
(in thousands)
 
2012
   
2012
   
2012
   
2012
   
2012
   
2012
 
Customer accounts receivable:
                                   
>= 575 credit score at origination
  $ 533,349     $ 479,301     $ 26,795     $ 23,424     $ 30,454     $ 26,005  
< 575 credit score at origination
    113,238       115,128       10,090       11,278       10,370       14,033  
      646,587       594,429       36,885       34,702       40,824       40,038  
Restructured accounts(2):
                                               
>= 575 credit score at origination
    23,660       27,760       6,473       11,428       23,634       27,749  
< 575 credit score at origination
    13,497       21,112       4,333       9,060       13,379       21,076  
      37,157       48,872       10,806       20,488       37,013       48,825  
Total receivables managed
    683,744       643,301     $ 47,691     $ 55,190     $ 77,837     $ 88,863  
                                                 
Allowance for uncollectible accounts related to the credit portfolio
    (44,517 )     (49,904 )                                
Allowance for promotional credit programs
    (6,187 )     (4,074 )                                
Current portion of customer accounts receivable, net
    (345,546 )     (316,385 )                                
Long-term customer accounts receivable, net
  $ 287,494     $ 272,938                                  

 
(1)
Amounts are based on end of period balances. As an account can become past due after having been re-aged, accounts may be presented in both the past due and re-aged columns shown above. The amounts included within both the past due and re-aged columns shown above as of October 31, 2012 and January 31, 2012 were $18.3 million and $32.5 million, respectively. The total amount of customer receivables past due one day or greater was $156.2 million and $152.4 million as of October 31, 2012 and January 31, 2012, respectively. These amounts include the 60 days past due totals shown above.
 
(2)
In addition to the amounts included in restructured accounts, there are $2.4 million and $7.9 million as of October 31, 2012 and January 31, 2012, respectively, of accounts re-aged four or more months included in the re-aged balance above that did not qualify as TDRs because they were not re-aged subsequent to January 31, 2011.
 
 
9

 
   
Three Months Ended October 31,
   
Nine Months Ended October 31,
 
               
Net Credit
               
Net Credit
 
   
Average Balances
   
Charge-offs(1)
   
Average Balances
   
Charge-offs(1)
 
(in thousands)
 
2012
   
2011
   
2012
   
2011
   
2012
   
2011
   
2012
   
2011
 
Customer accounts receivable:
                                               
>= 575 credit score at origination
  $ 524,634     $ 415,010     $ 5,787     $ 2,301     $ 499,600     $ 431,495     $ 16,010     $ 16,903  
< 575 credit score at origination
    113,558       138,771       2,801       1,282       113,297       156,605       8,472       13,523  
      638,192       553,781       8,588       3,583     $ 612,897     $ 588,100       24,482       30,426  
Restructured accounts:
                                                               
>= 575 credit score at origination
    22,491       26,730       2,432       1,990       23,790       18,585       8,545       2,055  
< 575 credit score at origination
    13,834       23,464       1,846       1,893       16,181       16,829       6,997       1,954  
      36,325       50,194       4,278       3,883     $ 39,971     $ 35,414       15,542       4,009  
Total receivables managed
  $ 674,517     $ 603,975     $ 12,866     $ 7,466     $ 652,868     $ 623,514     $ 40,024     $ 34,435  

 
(1)
Charge-offs include the principal amount of losses (excluding accrued and unpaid interest) net of recoveries which include principal collections during the period shown of previously charged-off balances.
 
Following is the activity in the Company’s balance in the allowance for doubtful accounts and uncollectible interest for customer receivables for the nine-month periods ended October 31, 2012 and 2011:

   
Nine Months Ended October 31, 2012
       
(in thousands)
 
Customer
Accounts
Receivable
   
Restructured
Accounts
   
Total
   
Nine Months
Ended October
31, 2011
 
Allowance at beginning of period
  $ 24,518     $ 25,386     $ 49,904     $ 44,015  
Provision(1)
    30,506       10,760       41,266       48,473  
Principal charge-offs(2)
    (26,281 )     (16,684 )     (42,965 )     (36,918 )
Interest charge-offs
    (4,054 )     (2,575 )     (6,629 )     (6,501 )
Recoveries(2)
    1,799       1,142       2,941       2,482  
Allowance at end of period
  $ 26,488     $ 18,029     $ 44,517     $ 51,551  

 
(1)
Includes provision for uncollectible interest, which is included in finance charges and other.
 
(2)
Charge-offs include the principal amount of losses (excluding accrued and unpaid interest), and recoveries include principal collections during the period shown of previously charged-off balances. These amounts represent net charge-offs.
 
The Company records an allowance for doubtful accounts, including estimated uncollectible interest, for its customer accounts receivable, based on its historical cash collections and net loss experience and expectations for future cash collections and losses. In addition to pre-charge-off cash collections and charge-off information, estimates of post-charge-off recoveries, including cash payments, amounts realized from the repossession of the products financed and, at times, payments received under credit insurance policies are also considered.

The Company determines reserves for those accounts that are TDRs based on the present value of cash flows expected to be collected over the life of those accounts. The excess of the carrying amount over the discounted cash flow amount is recorded as a reserve for loss on those accounts. The Company estimates its allowance for bad debts by evaluating the credit portfolio based on the number of months re-aged, if any.

The Company typically only places accounts in non-accrual status when legally required. Interest accrual is resumed on those accounts once a legally-mandated settlement arrangement is reached or other payment arrangements are made with the customer. Customer receivables in non-accrual status were $8.7 million and $9.8 million at October 31, 2012 and January 31, 2012, respectively. Customer receivables that were past due 90 days or more and still accruing interest totaled $35.0 million and $39.5 million at October 31, 2012 and January 31, 2012, respectively.

 
10


4. 
Supplemental Disclosure of Finance Charges and Other Revenue
 
The following is a summary of the classification of the amounts included as finance charges and other for the three and nine months ended October 31, 2012 and 2011:

   
Three Months Ended
   
Nine Months Ended
 
   
October 31,
   
October 31,
 
(in thousands)
 
2012
   
2011
   
2012
   
2011
 
Interest income and fees on customer receivables
  $ 32,458     $ 27,222     $ 90,915     $ 87,514  
Insurance commissions
    6,280       4,385       17,001       13,426  
Other
    340       60       857       678  
Finance charges and other
  $ 39,078     $ 31,667     $ 108,773     $ 101,618  
 
The amount included in interest income and fees on customer receivables related to TDR accounts was $0.9 million and $1.2 million for the three months ended October 31, 2012 and 2011, respectively, and $3.1 million and $2.6 million for the nine months ended October 31, 2012 and 2011, respectively. The Company recognizes interest income on TDR accounts using the interest income method, which requires reporting interest income equal to the increase in the net carrying amount of the loan attributable to the passage of time. Cash proceeds and other adjustments are applied to the net carrying amount such that it always equals the present value of expected future cash flows.

5. 
Accrual for Store Closures
 
During the fiscal year ended January 31, 2012, the Company closed 11 retail locations that did not perform at the level the Company expects for mature store locations. As a result of the closure of eight stores with unexpired leases, the Company recorded an accrual in fiscal 2012 for the present value of remaining lease obligations and anticipated ancillary occupancy costs, net of estimated sublease income. Revisions to these projections for changes in estimated marketing times or sublease rates are made to the obligation as further information related to the actual terms and costs become available. The estimate was calculated using Level 2 fair value inputs of the GAAP hierarchy, which are defined as inputs not quoted in active markets, but are either directly or indirectly observable. The changes in the liability recorded for store closures for the nine months ended October 31, 2012 were as follows:

(in thousands)
     
Balance at January 31, 2012
  $ 8,106  
Accrual for closure
    450  
Change in estimate
    (287 )
Cash payments
    (3,292 )
Balance at October 31, 2012
  $ 4,977  
 
The change in estimate results from the favorable impact of the termination of a lease and is partially offset by changes in sublet assumptions for certain locations and accretion of the present value of the expected future rental payments. The cash payments include payments made for facility rent and related costs.

6. 
Debt and Letters of Credit
 
The Company’s long-term debt consisted of the following at the period ended:

   
October 31,
   
January 31,
 
(in thousands)
 
2012
   
2012
 
Asset-based revolving credit facility
  $ 272,168     $ 313,250  
Asset-backed notes, net of discount of $317
    50,928       -  
Real estate loan
    7,506       7,826  
Other long-term debt
    383       628  
Total debt
    330,985       321,704  
Less current portion of debt
    51,589       726  
Long-term debt
  $ 279,396     $ 320,978  

 
11

 
On September 26, 2012, the Company amended and restated its asset-based revolving credit facility with a syndicate of banks, increasing the capacity from $450 million to $525 million and extending the maturity date from July 2015 to September 2016. The Company’s asset-based revolving credit facility provides funding based on a borrowing base calculation that includes customer accounts receivable and inventory. The amended and restated credit facility bears interest at LIBOR plus a spread ranging from 275 basis points to 350 basis points, based on a leverage ratio (defined as total liabilities to tangible net worth). In addition to the leverage ratio, the revolving credit facility includes a fixed charge coverage requirement, a minimum customer receivables cash recovery percentage requirement and a net capital expenditures limit. Additionally, the agreement contains cross-default provisions, such that, any default under another of the Company’s credit facilities would result in a default under this agreement, and any default under this agreement would result in a default under those agreements.

On April 30, 2012, the Company’s VIE issued $103.7 million of asset-backed notes which bear interest at 4.0% and were sold at a discount to deliver a 5.21% yield, before considering transaction costs. The principal balance of the notes, which are secured by certain customer receivables, is reduced on a monthly basis by collections on the underlying customer receivables after the payment of interest and other expenses of the VIE. While the final maturity for the notes is April 2016, the Company currently expects to repay any outstanding note balance in April 2013 and, therefore, has classified the outstanding principal within the current portion of long-term debt. Additionally, the notes include a prepayment incentive fee whereby if the notes are not repaid by the expected final principal payment date of April 15, 2013, the VIE will be required to pay, in addition to accrued interest on the notes, a monthly fee equal to an annual rate of 8.5% times the outstanding principal balance. The VIE’s borrowing agreement contains certain covenants, including the maintenance of a minimum net worth for the VIE. The VIE’s debt is secured by the customer accounts receivable that were transferred to it, which are included in customer accounts receivable and long-term portion of customer accounts receivable on the consolidated balance sheet. At October 31, 2012, the VIE held cash of $6.4 million from collections on underlying customer receivables which is classified within prepaid expenses and other assets on the consolidated balance sheet. The investors and the securitization trustee have no recourse to the Company’s other assets for failure of the VIE to pay the notes when due or any other of its obligations. Additionally, the VIE’s assets are not available to satisfy the Company’s obligations. The Company’s interests in the VIE are subordinate to the investors’ interests, and would not be paid if the VIE is unable to repay the amounts due. The ultimate realization of the Company’s interest is subject to credit, prepayment, and interest rate risks on the transferred financial assets. Net proceeds from the offering were used to repay borrowings under the Company’s asset-based revolving credit facility.

The Company was in compliance with its debt covenants at October 31, 2012.
 
As of October 31, 2012, the Company had immediately available borrowing capacity of approximately $157.5 million under its asset-based revolving credit facility, net of standby letters of credit issued, for general corporate purposes. The Company also had $91.0 million that may become available under its asset-based revolving credit facility if it grows the balance of eligible customer receivables and its total eligible inventory balances.

The Company’s asset-based revolving credit facility provides it the ability to utilize letters of credit to secure its deductibles under the Company’s property and casualty insurance programs and its obligations to remit payments collected as servicer of the VIE’s receivables, among other acceptable uses. At October 31, 2012, the Company had outstanding letters of credit of $4.3 million under this facility. The maximum potential amount of future payments under these letter of credit facilities is considered to be the aggregate face amount of each letter of credit commitment, which totals $4.3 million as of October 31, 2012.

7. 
Contingencies
 
The Company is involved in routine litigation and claims incidental to its business from time to time, and, as required, has accrued its estimate of the probable costs for the resolution of these matters, which are not expected to be material. These estimates have been developed in consultation with counsel and are based upon an analysis of potential results, assuming a combination of litigation and settlement strategies. Recently, the Company has been included in various patent infringement claims and litigation, the outcomes of which are difficult to predict at this time. Due to the timing of these matters, the Company has determined that no reasonable estimates of probable costs for resolution can be ascertained at this time, and it is possible, however, that future results of operations for any particular period could be materially affected by changes in the Company’s assumptions or the effectiveness of its strategies related to these proceedings. However, the results of these proceedings cannot be predicted with certainty, and changes in facts and circumstances could impact the Company’s estimate of reserves for litigation.
 
 
12


8. 
Segment Reporting
 
Financial information by segment is presented in the following tables for the three and nine months ended October 31, 2012 and 2011:
   
Three Months Ended October 31, 2012
   
Three Months Ended October 31, 2011
 
(in thousands)
 
Retail
   
Credit
   
Total
   
Retail
   
Credit
   
Total
 
Revenues
                                   
Product sales
  $ 151,663     $ -     $ 151,663     $ 140,404     $ -     $ 140,404  
Repair service agreement commissions, net
    12,183       -       12,183       10,602       -       10,602  
Service revenues
    3,477       -       3,477       3,950       -       3,950  
Total net sales
    167,323       -       167,323       154,956       -       154,956  
Finance charges and other
    340       38,738       39,078       60       31,607       31,667  
Total revenues
    167,663       38,738       206,401       155,016       31,607       186,623  
Cost and expenses
                                               
Cost of goods sold, including warehousing and occupancy costs
    105,688       -       105,688       112,844       -       112,844  
Cost of service parts sold, including warehousing and occupancy cost
    1,522       -       1,522       1,647       -       1,647  
Selling, general and administrative expense(1)
    47,275       13,935       61,210       45,899       13,902       59,801  
Provision for bad debts(2)
    229       13,220       13,449       135       26,265       26,400  
Charges and credits
    641       -       641       375       -       375  
Total cost and expense
    155,355       27,155       182,510       160,900       40,167       201,067  
Operating income (loss)
    12,308       11,583       23,891       (5,884 )     (8,560 )     (14,444 )
Interest expense, net
    -       4,526       4,526       -       3,919       3,919  
Loss on extinguishment of debt
    -       818       818       -       -       -  
Other (income) expense, net
    (3 )     -       (3 )     (5 )     -       (5 )
Income (loss) before income taxes
  $ 12,311     $ 6,239     $ 18,550     $ (5,879 )   $ (12,479 )   $ (18,358 )

   
Nine Months Ended October 31, 2012
   
Nine Months Ended October 31, 2011
 
(in thousands)
 
Retail
   
Credit
   
Total
   
Retail
   
Credit
   
Total
 
Revenues
                                   
Product sales
  $ 459,804     $ -     $ 459,804     $ 422,914     $ -     $ 422,914  
Repair service agreement commissions, net
    35,930       -       35,930       29,449       -       29,449  
Service revenues
    10,181       -       10,181       11,650       -       11,650  
Total net sales
    505,915       -       505,915       464,013       -       464,013  
Finance charges and other
    857       107,916       108,773       678       100,940       101,618  
Total revenues
    506,772       107,916       614,688       464,691       100,940       565,631  
Cost and expenses
                                               
Cost of goods sold, including warehousing and occupancy costs
    325,041       -       325,041       324,774       -       324,774  
Cost of service parts sold, including warehousing and occupancy cost
    4,513       -       4,513       4,973       -       4,973  
Selling, general and administrative expense(1)
    139,832       40,415       180,247       132,009       43,411       175,420  
Provision for bad debts(2)
    630       34,208       34,838       469       42,646       43,115  
Charges and credits
    1,150       -       1,150       4,033       -       4,033  
Total cost and expense
    471,166       74,623       545,789       466,258       86,057       552,315  
Operating income (loss)
    35,606       33,293       68,899       (1,567 )     14,883       13,316  
Interest expense, net
    -       13,159       13,159       -       18,479       18,479  
Loss from early extinguishment of debt
    -       818       818       -       11,056       11,056  
Other (income) expense, net
    (105 )     -       (105 )     81       -       81  
Income (loss) before income taxes
  $ 35,711     $ 19,316     $ 55,027     $ (1,648 )   $ (14,652 )   $ (16,300 )

 
(1)
Selling, general and administrative expenses include the direct expenses of the retail and credit operations, allocated overhead expenses and a charge to the credit segment to reimburse the retail segment for expenses it incurs related to occupancy, personnel, advertising and other direct costs of the retail segment which benefit the credit operations by sourcing credit customers and collecting payments. The reimbursement received by the retail segment from the credit segment is estimated using an annual rate of 2.5% times the average portfolio balance for each applicable period. The amount of overhead allocated to each segment was approximately $2.3 million and $1.7 million for the three months ended October 31, 2012 and 2011, respectively, and approximately $6.5 million and $6.0 million for the nine months ended October 31, 2012 and 2011, respectively. The amount of reimbursement made to the retail segment by the credit segment was approximately $4.2 million and $3.8 million for the three months ended October 31, 2012 and 2011, respectively, and approximately $12.2 million and $11.7 million for the nine months ended October 31, 2012 and 2011, respectively.
 
 
(2)
Provision for bad debts for the three and nine months ended October 31, 2011 includes a pre-tax charge of $13.1 million due to the implementation of required accounting guidance related to Troubled Debt Restructuring.
 
 
13


9. 
Subsequent Event
 
On November 27, 2012, the Company added an additional lender to its asset-based loan facility. As a result, total commitments under the facility increased $20.0 million to $545.0 million.
 
 
14


Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations
 
Forward-Looking Statements
 
This report contains forward-looking statements that involve risks and uncertainties.  Such forward-looking statements include information concerning our future financial performance, business strategy, plans, goals and objectives.  Statements containing the words “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “project,” “should,” or the negative of such terms or other similar expressions are generally forward-looking in nature and not historical facts. Although we believe that the expectations, opinions, projections, and comments reflected in these forward-looking statements are reasonable, we can give no assurance that such statements will prove to be correct. A wide variety of potential risks, uncertainties, and other factors could materially affect our ability to achieve the results either expressed or implied by our forward-looking statements including, but not limited to: general economic conditions impacting our customers or potential customers; our ability to continue existing or offer new customer financing programs; changes in the delinquency status of our credit portfolio; higher than anticipated net charge-offs in the credit portfolio; the success of our planned opening of new stores and the updating of existing stores; technological and market developments and sales trends for our major product offerings; our ability to fund our operations, capital expenditures, debt repayment and expansion from cash flows from operations, borrowings from our revolving credit facility, and proceeds from accessing debt or equity markets; and the other risks detailed from time-to-time in our United States Securities and Exchange Commission (“SEC”) reports, including but not limited to, our Annual Report on Form 10-K for our fiscal year ended January 31, 2012.  You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this report. Except as required by law, we are not obligated to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date of this report or to reflect the occurrence of unanticipated events.
 
General
 
We are a specialty retailer of durable consumer products, and we also provide credit to support our customers’ purchases of the products that we offer. We derive our revenue from two primary sources: retail sales and delivery of consumer goods, including sales of third-party repair service agreements; and our in-house customer credit program, including sales of credit insurance products. We operate a highly integrated and scalable business through our retail stores and our website, providing our customers with a broad range of brand name products, in-house and third-party financing options, next-day delivery capabilities, and product repair service through well-trained and knowledgeable sales, credit and service personnel.
 
We currently operate 66 retail locations with 57 stores in Texas, six in Louisiana, two in Oklahoma and one in New Mexico. The Company’s primary product categories include:
 
 
·
Home appliance, including refrigerators, freezers, washers, dryers, dishwashers, ranges and window room air conditioners;
 
·
Furniture and mattress, including furniture for the living room, dining room, bedroom and related accessories and mattresses;
 
·
Consumer electronic, including LCD, LED, 3-D and plasma televisions, camcorders, digital cameras, Blu-ray players, video game equipment, portable audio and home theater products; and
 
·
Home office, including desktop and notebook computers, tablets, printers and computer accessories.
 
Additionally, we offer a variety of products on a seasonal basis, including lawn and garden equipment, and continue to introduce additional product categories for the home to respond to customers product needs and to increase same store sales. We require our sales associates to be knowledgeable of all of our products.
 
Our business is moderately seasonal, with a greater share of our revenues, operating and net income historically realized during the quarter ending January 31, due primarily to the holiday selling season.
 
Unlike many of our competitors, we provide flexible in-house credit options for our customers. In the last three years, we financed, on average, approximately 61% of our retail sales through our internal credit programs. We offer our customers an interest-bearing installment financing program and, at times, we offer promotional credit programs to certain of our customers that provide for “same as cash” or deferred interest interest-free periods of varying terms, generally three, six and 12 months, and require monthly payments beginning in the month after the sale. In addition to our own credit programs, we use third-party financing programs, including a Conn’s-branded revolving charge card and non-interest bearing financing with terms greater than 12 months, for purchases made by our customers. We also use a third-party provider to offer a rent-to-own payment option to our customers.
 
 
15


Operational Changes and Operating Environment

We have implemented, continued to focus on, or modified operating initiatives that we believe should positively impact future results, including:
 
 
·
Opening expanded Conn’s HomePlus stores in new markets. We opened one new store in Waco, Texas in June, another new store in Albuquerque, New Mexico in November and plan to open three additional stores in the fourth quarter of fiscal year 2013 - two in new markets;
 
 
·
Remodeling existing stores utilizing the new Conn’s HomePlus format to increase retail square footage and improve our customers shopping experience;
 
 
·
Expanding and enhancing our product offering of higher-margin furniture and mattresses;
 
 
·
Focusing on higher-price, higher-margin products to improve operating performance;
 
 
·
Reviewing our existing store locations to ensure the customer demographics and retail sales opportunity are sufficient to achieve our store performance expectations, and selectively closing or relocating stores to achieve those goals.  In this regard, we closed 11 retail locations in fiscal 2012 that did not perform at the level we expect for mature store locations and closed one additional store in May 2012;
 
 
·
Augmenting our credit offerings through the use of third-party consumer credit providers to provide flexible financing options to meet the varying needs of our customers, while focusing the use of our credit program to offer credit to customers where third-party programs are not available; and
 
 
·
Limiting the number of months an account can be re-aged and reducing the period of time a delinquent account can remain outstanding before it is charged off. Additionally, we have shortened contract terms for higher-risk products and smaller-balances originated. We have increased credit lines to higher credit scored customers to allow them to purchase additional products given our furniture and mattress offerings expansion. In total, these changes are expected to continue to improve the performance of our portfolio and increase the cost-effectiveness of our collections operation.
 
While we have benefited from our operations being concentrated in the Texas, Louisiana and Oklahoma region in the past, continued weakness in the national and state economies, including instability in the financial markets and the volatility of oil and natural gas prices, have and will present significant challenges to our operations in the coming quarters.
 
 
16

 
Customer Receivable Portfolio Data

The following tables present, for comparison purposes, information about our credit portfolios (dollars in thousands, except average outstanding customer balance).

   
As of October 31,
 
   
2012
   
2011
 
Total outstanding balance
  $ 683,744     $ 605,650  
Percent of total outstanding balances represented by balances over 36 months old(1)
    1.1 %     2.8 %
Percent of total outstanding balances represented by balances over 48 months old(1)
    0.3 %     0.6 %
Average outstanding customer balance
  $ 1,479     $ 1,281  
Number of active accounts
    462,200       472,791  
Account balances 60+ days past due(2)
  $ 47,691     $ 47,653  
Percent of balances 60+ days past due to total outstanding balance
    7.0 %     7.9 %
Total account balances reaged(2)
  $ 77,837     $ 97,149  
Percent of re-aged balances to total outstanding balance
    11.4 %     16.0 %
Account balances re-aged more than six months
  $ 20,225     $ 44,926  
Percent of total bad debt allowance to total outstanding customer receivable balance
    6.5 %     8.5 %
Percent of total outstanding balance represented by promotional receivables
    23.5 %     11.2 %

   
Three Months Ended
   
Nine Months Ended
 
   
October 31,
   
October 31,
 
   
2012
   
2011
   
2012
   
2011
 
Weighted average credit score of outstanding balances
    603       602       603       602  
Total applications processed
    198,617       166,257       565,036       515,326  
Weighted average origination credit score of sales financed
    616       619       615       623  
Total applications approved
    52.3 %     59.6 %     56.6 %     57.3 %
Average down payment
    2.8 %     4.6 %     3.4 %     6.1 %
Average total outstanding balance
  $ 674,517     $ 603,975     $ 652,868     $ 623,514  
Bad debt charge-offs (net of recoveries)(3)
  $ 12,866     $ 7,466     $ 40,024     $ 34,435  
Percent of bad debt charge-offs (net of recoveries) to average outstanding balance, annualized(3)
    7.6 %     4.9 %     8.2 %     7.4 %
Payment rate
    5.3 %     5.4 %     5.5 %     5.8 %
Percent of retail sales paid for by:
                               
Third party financing
    14.5 %     14.1 %     14.3 %     11.4 %
In-house financing, including down payment received
    72.3 %     62.1 %     69.5 %     57.9 %
Third party rent-to-own options
    3.7 %     3.8 %     3.5 %     3.9 %
Total
    90.5 %     80.0 %     87.3 %     73.2 %
 
 
(1)
Includes installment accounts only. Balances included in over 48 months old totals are also included in balances over 36 months old totals.
 
(2)
Accounts that become delinquent after being re-aged are included in both the delinquency and re-aged amounts.
 
(3)
On July 31, 2011, we revised our charge-off policy to require an account that is delinquent more than 209 days at month end to be charged-off.

 
Historical Static Loss Table

The following static loss analysis calculates the cumulative percentage of balances charged off, based on the year the credit account was originated and the period the balance was charged off. The percentage computed below is calculated by dividing the cumulative net amount charged off since origination by the total balance of accounts originated during the applicable fiscal year. The net charge-off was determined by estimating, on a pro rata basis, the amount of the recoveries received during a period that was allocable to the applicable origination period.

   
Cumulative loss rate as a % of balance originated(a)
Fiscal Year
 
Fiscal years from origination
of Origination
 
0
 
1
 
2
 
3
 
4
 
5
 
6
 
Terminal(b)
2005
 
0.3%
 
1.7%
 
3.4%
 
4.3%
 
4.7%
 
4.9%
 
5.0%
 
5.0%
2006
 
0.3%
 
1.9%
 
3.6%
 
4.8%
 
5.4%
 
5.7%
 
5.7%
 
5.7%
2007
 
0.2%
 
1.7%
 
3.5%
 
4.6%
 
5.4%
 
5.6%
 
5.6%
 
 
2008
 
0.2%
 
1.8%
 
3.6%
 
5.0%
 
5.7%
 
5.8%
 
 
 
 
2009
 
0.2%
 
2.0%
 
4.6%
 
6.0%
 
6.6%
 
 
 
 
 
 
2010
 
0.2%
 
2.4%
 
4.5%
 
5.8%
 
 
 
 
 
 
 
 
2011
 
0.4%
 
2.6%
 
4.8%
 
 
 
 
 
 
 
 
 
 
2012
 
0.2%
 
2.3%
 
 
 
 
 
 
 
 
 
 
 
 

 
(a)
The most recent percentages in years from origination 1 through 6 include loss data through October 31, 2012, and are not comparable to prior fiscal year accumulated net charge-off percentages in the same column.
 
 
(b)
The terminal loss percentage presented represents the point at which that pool of loans has reached its maximum loss rate.
 
 
Results of Operations
 
The presentation of our results of operations may not be comparable to some other retailers since we include the cost of our in-home delivery and installation service as part of selling, general and administrative expense.  Similarly, we include the cost related to operating our purchasing function in selling, general and administrative expense.  It is our understanding that other retailers may include such costs as part of their cost of goods sold.
 
Consolidated
 
   
Three Months Ended
   
Nine Months Ended
 
   
October 31,
   
October 31,
 
(in thousands)
 
2012
   
2011
   
Change
   
2012
   
2011
   
Change
 
Revenues
 
 
   
 
   
 
   
 
   
 
   
 
 
Product sales
  $ 151,663     $ 140,404     $ 11,259     $ 459,804     $ 422,914     $ 36,890  
Repair service agreement commissions, net
    12,183       10,602       1,581       35,930       29,449       6,481  
Service revenues
    3,477       3,950       (473 )     10,181       11,650       (1,469 )
Total net sales
    167,323       154,956       12,367       505,915       464,013       41,902  
Finance charges and other
    39,078       31,667       7,411       108,773       101,618       7,155  
Total revenues
    206,401       186,623       19,778       614,688       565,631       49,057  
Cost and expenses
                                               
Cost of goods sold, including warehousing and occupancy costs
    105,688       112,844       (7,156 )     325,041       324,774       267  
Cost of service parts sold, including warehousing and occupancy cost
    1,522       1,647       (125