Condensed Consolidating Financial Statements | 14. Condensed Consolidating Financial Statements The Company’s Notes are unconditionally guaranteed by certain of the Company’s subsidiaries (the “Guarantor Subsidiaries”) and are not secured by its other subsidiaries (the “Non-Guarantor Subsidiaries”). The Guarantor Subsidiaries are 100% owned, all guarantees are full and unconditional, and all guarantees are joint and several. As a result of the guarantee arrangements, the Company is required, in accordance with Rule 3-10 of Regulation S-X, to present the following condensed consolidating financial statements. The condensed consolidating financial statements reflect the investments in subsidiaries of the Company using the equity method of accounting. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Condensed consolidating financial statements of Enova International, Inc. (the “Parent”), its Guarantor Subsidiaries and Non-Guarantor Subsidiaries as of September 30, 2016 and 2015 and December 31, 2015 and for the periods ended September 30, 2016 and 2015 are shown on the following pages. CONDENSED CONSOLIDATING BALANCE SHEETS As of September 30, 2016 (dollars in thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ — $ 43,127 $ 2,554 $ — $ 45,681 Restricted cash — 21,152 18,120 — 39,272 Loans and finance receivables, net — 358,142 184,723 — 542,865 Income taxes receivable — — — — — Other receivables and prepaid expenses 141 18,222 286 — 18,649 Property and equipment, net — 47,050 436 — 47,486 Goodwill — 267,012 — — 267,012 Intangible assets, net — 5,670 5 — 5,675 Investment in subsidiaries 278,999 22,358 — (301,357 ) — Intercompany receivable 413,472 — — (413,472 ) — Other assets 460 7,979 — — 8,439 Total assets $ 693,072 $ 790,712 $ 206,124 $ (714,829 ) $ 975,079 Liabilities and Stockholders' Equity Accounts payable and accrued expenses $ 16,386 $ 67,931 $ 1,116 $ — $ 85,433 Intercompany payables — 357,650 55,826 (413,476 ) — Income taxes currently payable (56,364 ) 61,521 (8 ) — 5,149 Deferred tax liabilities, net (677 ) 17,394 (484 ) — 16,233 Long-term debt 500,642 — 134,537 — 635,179 Total liabilities 459,987 504,496 190,987 (413,476 ) 741,994 Commitments and contingencies Stockholders' equity 233,085 286,216 15,137 (301,353 ) 233,085 Total liabilities and stockholders' equity $ 693,072 $ 790,712 $ 206,124 $ (714,829 ) $ 975,079 CONDENSED CONSOLIDATING BALANCE SHEETS As of September 30, 2015 (dollars in thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ — $ 32,408 $ 1,902 $ — $ 34,310 Restricted cash — 7,586 — — 7,586 Loans and finance receivables, net — 379,087 1,718 — 380,805 Income taxes receivable 36,400 (30,700 ) (17 ) — 5,683 Other receivables and prepaid expenses 205 19,502 71 — 19,778 Property and equipment, net — 48,646 168 — 48,814 Goodwill — 271,568 — — 271,568 Intangible assets, net — 3,689 9 — 3,698 Investment in subsidiaries 221,265 12,021 — (233,286 ) — Intercompany receivable 439,587 5 — (439,592 ) — Other assets 908 7,022 — — 7,930 Total assets $ 698,365 $ 750,834 $ 3,851 $ (672,878 ) $ 780,172 Liabilities and Stockholders' Equity Accounts payable and accrued expenses $ 16,281 $ 62,468 $ 332 $ — $ 79,081 Intercompany payables — 439,587 5 (439,592 ) — Deferred tax liabilities — 19,007 — — 19,007 Long-term debt 482,808 — — — 482,808 Total liabilities 499,089 521,062 337 (439,592 ) 580,896 Commitments and contingencies Stockholders' equity 199,276 229,772 3,514 (233,286 ) 199,276 Total liabilities and stockholders' equity $ 698,365 $ 750,834 $ 3,851 $ (672,878 ) $ 780,172 CONDENSED CONSOLIDATING BALANCE SHEETS As of December 31, 2015 (dollars in thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ — $ 40,927 $ 1,139 $ — $ 42,066 Restricted cash — 7,379 — — 7,379 Loans and finance receivables, net — 430,862 3,771 — 434,633 Income taxes receivable 37,201 (31,709 ) 11 — 5,503 Other receivables and prepaid expenses 162 19,791 96 — 20,049 Property and equipment, net — 47,821 234 — 48,055 Goodwill — 267,008 — — 267,008 Intangible assets, net — 6,532 8 — 6,540 Investment in subsidiaries 233,632 14,177 — (247,809 ) — Intercompany receivable 480,112 — 794 (480,906 ) — Other assets 2,284 7,020 — — 9,304 Total assets $ 753,391 $ 809,808 $ 6,053 $ (728,715 ) $ 840,537 Liabilities and Stockholders' Equity Accounts payable and accrued expenses $ 5,514 $ 66,220 $ 407 $ — $ 72,141 Intercompany payables — 480,906 — (480,906 ) — Deferred tax liabilities, net — 20,562 (43 ) — 20,519 Long-term debt 541,909 — — — 541,909 Total liabilities 547,423 567,688 364 (480,906 ) 634,569 Commitments and contingencies Stockholders' equity 205,968 242,120 5,689 (247,809 ) 205,968 Total liabilities and stockholders' equity $ 753,391 $ 809,808 $ 6,053 $ (728,715 ) $ 840,537 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2016 (in thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ 170,288 $ 24,157 $ 1,498 $ 195,943 Cost of Revenue — 78,283 17,108 — 95,391 Gross Profit — 92,005 7,049 1,498 100,552 Expenses Marketing — 26,348 374 — 26,722 Operations and technology — 19,505 1,132 — 20,637 General and administrative 37 18,539 1,233 1,498 21,307 Depreciation and amortization — 3,761 28 — 3,789 Total Expenses 37 68,153 2,767 1,498 72,455 Income (Loss) from Operations (37 ) 23,852 4,282 — 28,097 Interest expense, net (13,342 ) (123 ) (2,652 ) — (16,117 ) Foreign currency transaction gain 145 — — — 145 Income (Loss) before Income Taxes and Equity in Net Earnings of Subsidiaries (13,234 ) 23,729 1,630 — 12,125 Provision for income taxes (4,832 ) 8,451 669 — 4,288 Income (loss) before Equity in Net Earnings of Subsidiaries (8,402 ) 15,278 961 — 7,837 Net earnings of subsidiaries 16,239 961 — (17,200 ) — Net Income (Loss) $ 7,837 $ 16,239 $ 961 $ (17,200 ) $ 7,837 Other comprehensive (loss) gain, net of tax: Foreign currency translation (loss) gain (1,245 ) (1,084 ) (160 ) 1,244 (1,245 ) Total other comprehensive (loss) gain, net of tax (1,245 ) (1,084 ) (160 ) 1,244 (1,245 ) Comprehensive Income (Loss) $ 6,592 $ 15,155 $ 801 $ (15,956 ) $ 6,592 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2016 (in thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ 478,434 $ 64,697 $ — $ 543,131 Cost of Revenue — 182,729 47,692 — 230,421 Gross Profit — 295,705 17,005 — 312,710 Expenses Marketing — 72,488 1,012 — 73,500 Operations and technology — 58,642 3,064 — 61,706 General and administrative 185 72,867 3,695 — 76,747 Depreciation and amortization — 11,936 68 — 12,004 Total Expenses 185 215,933 7,839 — 223,957 Income (Loss) from Operations (185 ) 79,772 9,166 — 88,753 Interest expense, net (39,793 ) 613 (8,878 ) — (48,058 ) Foreign currency transaction gain 2,184 — — — 2,184 Income (Loss) before Income Taxes and Equity in Net Earnings of Subsidiaries (37,794 ) 80,385 288 — 42,879 Provision for income taxes (14,977 ) 31,853 115 — 16,991 Income (loss) before Equity in Net Earnings of Subsidiaries (22,817 ) 48,532 173 — 25,888 Net earnings of subsidiaries 48,705 173 — (48,878 ) — Net Income (Loss) $ 25,888 $ 48,705 $ 173 $ (48,878 ) $ 25,888 Other comprehensive (loss) gain, net of tax: Foreign currency translation (loss) gain (5,070 ) (6,342 ) 1,270 5,072 (5,070 ) Total other comprehensive (loss) gain, net of tax (5,070 ) (6,342 ) 1,270 5,072 (5,070 ) Comprehensive Income (Loss) $ 20,818 $ 42,363 $ 1,443 $ (43,806 ) $ 20,818 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2015 (in thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ 164,590 $ 637 $ — $ 165,227 Cost of Revenue — 65,201 413 — 65,614 Gross Profit — 99,389 224 — 99,613 Expenses Marketing — 35,448 120 — 35,568 Operations and technology — 18,093 497 — 18,590 General and administrative 100 22,256 271 — 22,627 Depreciation and amortization — 3,871 11 — 3,882 Total Expenses 100 79,668 899 — 80,667 Income (Loss) from Operations (100 ) 19,721 (675 ) — 18,946 Interest expense, net (13,172 ) (120 ) — — (13,292 ) Foreign currency transaction loss (212 ) — — — (212 ) Income (Loss) before Income Taxes and Equity in Net Earnings of Subsidiaries (13,484 ) 19,601 (675 ) — 5,442 Provision for income taxes (4,716 ) 5,741 — — 1,025 Income (Loss) before Income Taxes (8,768 ) 13,860 (675 ) — 4,417 Income (loss) from equity investments in subsidiaries 13,185 (675 ) — (12,510 ) — Net Income (Loss) $ 4,417 $ 13,185 $ (675 ) $ (12,510 ) $ 4,417 Other comprehensive loss, net of tax: Foreign currency translation loss (2,852 ) (2,035 ) (817 ) 2,852 (2,852 ) Total other comprehensive loss, net of tax (2,852 ) (2,035 ) (817 ) 2,852 (2,852 ) Comprehensive Income (Loss) $ 1,565 $ 11,150 $ (1,492 ) $ (9,658 ) $ 1,565 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2015 (in thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ 476,261 $ 922 $ — $ 477,183 Cost of Revenue — 145,018 702 — 145,720 Gross Profit — 331,243 220 — 331,463 Expenses Marketing — 84,148 283 — 84,431 Operations and technology — 52,925 1,231 — 54,156 General and administrative 536 73,999 747 — 75,282 Depreciation and amortization — 14,172 26 — 14,198 Total Expenses 536 225,244 2,287 — 228,067 Income (Loss) from Operations (536 ) 105,999 (2,067 ) — 103,396 Interest expense, net (39,459 ) (45 ) 3 — (39,501 ) Foreign currency transaction loss (1,186 ) — (1 ) — (1,187 ) Income (Loss) before Income Taxes and Equity in Net Earnings of Subsidiaries (41,181 ) 105,954 (2,065 ) — 62,708 Provision for income taxes (15,038 ) 37,922 13 — 22,897 Income (Loss) before Income Taxes (26,143 ) 68,032 (2,078 ) — 39,811 Income (loss) from equity investments in subsidiaries 65,954 (2,078 ) — (63,876 ) — Net Income (Loss) $ 39,811 $ 65,954 $ (2,078 ) $ (63,876 ) $ 39,811 Other comprehensive loss, net of tax: Foreign currency translation loss (1,060 ) (174 ) (886 ) 1,060 (1,060 ) Total other comprehensive loss, net of tax (1,060 ) (174 ) (886 ) 1,060 (1,060 ) Comprehensive Income (Loss) $ 38,751 $ 65,780 $ (2,964 ) $ (62,816 ) $ 38,751 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended September 30, 2016 (in thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Cash Flows from Operating Activities $ 87,477 $ 216,799 $ 40,569 $ (44,138 ) $ 300,707 Cash Flows from Investing Activities Loans and finance receivables originated or acquired — (976,614 ) (10,641 ) — (987,255 ) Securitized loans transferred — 278,076 (278,076 ) — — Loans and finance receivables repaid — 525,636 126,229 — 651,865 Change in restricted cash — (14,656 ) (18,120 ) — (32,776 ) Purchases of property and equipment — (11,262 ) (204 ) — (11,466 ) Capital contributions to subsidiaries (43,962 ) (8,005 ) — 51,967 — Other investing activities — 72 — — 72 Net cash used in investing activities (43,962 ) (206,753 ) (180,812 ) 51,967 (379,560 ) Cash Flows from Financing Activities Payments for (proceeds from) member's equity — (176 ) 8,005 (7,829 ) — Debt issuance costs paid — — (3,516 ) — (3,516 ) Treasury shares purchased (115 ) — — — (115 ) Borrowings under revolving line of credit 45,000 — — — 45,000 Repayments under revolving line of credit (88,400 ) — — — (88,400 ) Borrowings under securitization facility — — 218,961 — 218,961 Repayments under securitization facility — — (82,008 ) — (82,008 ) Net cash provided by (used in) financing activities (43,515 ) (176 ) 141,442 (7,829 ) 89,922 Effect of exchange rates on cash — (7,670 ) 216 — (7,454 ) Net decrease in cash and cash equivalents — 2,200 1,415 — 3,615 Cash and cash equivalents at beginning of year — 40,927 1,139 — 42,066 Cash and cash equivalents at end of period $ — $ 43,127 $ 2,554 $ — $ 45,681 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended September 30, 2015 (in thousands) Guarantor Non-Guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated Cash Flows from Operating Activities $ 4,298 $ 199,564 $ (3,802 ) $ 5,481 $ 205,541 Cash Flows from Investing Activities Loans and finance receivables originated or acquired — (826,951 ) (2,702 ) — (829,653 ) Loans and finance receivables repaid — 629,642 1,327 — 630,969 Acquisitions — (17,735 ) — — (17,735 ) Purchases of property and equipment — (28,566 ) (118 ) — (28,684 ) Capital contributions to subsidiaries (4,298 ) (5,755 ) — 10,053 — Other investing activities — 10 — — 10 Net cash used in investing activities (4,298 ) (249,355 ) (1,493 ) 10,053 (245,093 ) Cash Flows from Financing Activities Payments for (proceeds from) member's equity — 9,779 5,755 (15,534 ) — Net cash provided by (used in) financing activities — 9,779 5,755 (15,534 ) — Effect of exchange rates on cash — 53 (1,297 ) — (1,244 ) Net decrease in cash and cash equivalents — (39,959 ) (837 ) — (40,796 ) Cash and cash equivalents at beginning of year — 72,367 2,739 — 75,106 Cash and cash equivalents at end of period $ — $ 32,408 $ 1,902 $ — $ 34,310 |