CONDENSED CONSOLIDATING FINANCIAL INFORMATION | CONDENSED CONSOLIDATING FINANCIAL INFORMATION The following condensed consolidating financial information is presented separately for: (i) The Company's subsidiary guarantors, which are comprised of its domestic subsidiaries, including CFTC as the issuer of the 12.00% Senior Secured Notes that were redeemed in August 2018, CURO Intermediate, and U.S. SPV as the issuer of the Non-Recourse U.S. SPV Facility that was extinguished in October 2018, and excluding Canada SPV (the “Subsidiary Guarantors”), on a consolidated basis, which are 100% owned by CURO, and which are guarantors of the 8.25% Senior Secured Notes issued in August 2018; (ii) The Company's other subsidiaries on a consolidated basis, which are not guarantors of the 8.25% Senior Secured Notes (the “Subsidiary Non-Guarantors”); (iii) The Non-recourse Canada SPV facility, a wholly-owned, bankruptcy-remote special purpose subsidiary; (iv) CURO as the issuer of the 8.25% Senior Secured Notes; (v) Consolidating and eliminating entries representing adjustments to: a. eliminate intercompany transactions between or among us, the Subsidiary Guarantors and the Subsidiary Non-Guarantors; and b. eliminate the investments in subsidiaries; (vi) The Company and its subsidiaries on a consolidated basis. For additional details, see Note 5. "Debt". Condensed Consolidating Balance Sheets September 30, 2019 (dollars in thousands) Subsidiary Guarantors Subsidiary Non-Guarantors Canada SPV CURO Eliminations CURO Assets: Cash $ 40,683 $ 21,524 $ — $ — $ — $ 62,207 Restricted cash 13,773 3,084 21,897 — — 38,754 Loans receivable, net 293,711 49,362 206,157 — — 549,230 Right of use asset - operating leases 76,165 42,095 — — — 118,260 Deferred income taxes (9,086 ) — — 10,932 — 1,846 Income taxes receivable (960 ) 3,974 — 20,952 — 23,966 Prepaid expenses and other 24,148 8,083 (3 ) — — 32,228 Property and equipment, net 42,937 27,444 — — — 70,381 Goodwill 91,131 28,979 — — — 120,110 Other intangibles, net 10,687 21,979 — — — 32,666 Intercompany receivable 112,413 — — — (112,413 ) — Investment in subsidiaries — — — 37,131 (37,131 ) — Other 17,805 679 — — — 18,484 Total assets $ 713,407 $ 207,203 $ 228,051 $ 69,015 $ (149,544 ) $ 1,068,132 Liabilities and Stockholders' equity: Accounts payable and accrued liabilities $ 48,657 $ 6,773 $ 7,259 $ 996 $ — $ 63,685 Deferred revenue 5,639 3,369 44 — — 9,052 Lease liability - operating leases 83,891 42,157 — — — 126,048 Income taxes payable (4,030 ) — — 4,030 — — Accrued interest 104 — 777 4,744 — 5,625 Payable to CURO Holdings Corp. 657,895 — — (657,895 ) — — CSO liability for losses 10,249 — — — — 10,249 Debt 25,000 — 102,483 677,924 — 805,407 Intercompany payable — 18,742 93,671 — (112,413 ) — Other liabilities 8,114 480 — — — 8,594 Deferred tax liabilities (4,171 ) 4,427 — 4,171 — 4,427 Total liabilities 831,348 75,948 204,234 33,970 (112,413 ) 1,033,087 Stockholders' equity (117,941 ) 131,255 23,817 35,045 (37,131 ) 35,045 Total liabilities and stockholders' equity $ 713,407 $ 207,203 $ 228,051 $ 69,015 $ (149,544 ) $ 1,068,132 December 31, 2018 (dollars in thousands) Subsidiary Subsidiary Canada SPV CURO Eliminations CURO Assets: Cash $ 42,403 $ 18,772 $ — $ — $ — $ 61,175 Restricted cash 9,993 2,606 12,840 — — 25,439 Loans receivable, net 304,542 56,805 136,187 — — 497,534 Deferred income taxes — 1,534 — — — 1,534 Income taxes receivable 7,190 — — 9,551 — 16,741 Prepaid expenses and other 37,866 5,722 — — — 43,588 Property and equipment, net 47,918 28,832 — — — 76,750 Goodwill 91,131 28,150 — — — 119,281 Other intangibles, net 8,418 21,366 — — — 29,784 Intercompany receivable 77,009 — — — (77,009 ) — Investment in subsidiaries — — — (101,665 ) 101,665 — Other 12,253 677 — — — 12,930 Assets from discontinued operations — 2,406 — — 32,455 34,861 Total assets $ 638,723 $ 166,870 $ 149,027 $ (92,114 ) $ 57,111 $ 919,617 Liabilities and Stockholder's equity: Accounts payable and accrued liabilities $ 38,240 $ 5,734 $ 4,980 $ 192 $ — $ 49,146 Deferred revenue 5,981 3,462 40 — — 9,483 Income taxes payable — 1,579 — — — 1,579 Accrued interest 149 — 831 19,924 — 20,904 Payable to CURO Holdings Corp. 768,345 — — (768,345 ) — — CSO liability for losses 12,007 — — — — 12,007 Deferred rent 9,559 1,292 — — — 10,851 Debt 20,000 — 107,479 676,661 — 804,140 Subordinated shareholder debt — 2,196 — — — 2,196 Intercompany payable — 224 44,330 — (44,554 ) — Other liabilities 4,967 833 — — — 5,800 Deferred tax liabilities 15,175 — — (1,445 ) — 13,730 Liabilities from discontinued operations — 8,882 — — — 8,882 Total liabilities 874,423 24,202 157,660 (73,013 ) (44,554 ) 938,718 Stockholders' equity (235,700 ) 142,668 (8,633 ) (19,101 ) 101,665 (19,101 ) Total liabilities and stockholders' equity $ 638,723 $ 166,870 $ 149,027 $ (92,114 ) $ 57,111 $ 919,617 Condensed Consolidating Statements of Operations Three Months Ended September 30, 2019 (dollars in thousands) Subsidiary Subsidiary Canada SPV CURO Eliminations CURO Revenue $ 237,069 $ 29,984 $ 30,211 $ — $ — $ 297,264 Provision for losses 102,997 7,191 13,679 — — 123,867 Net revenue 134,072 22,793 16,532 — — 173,397 Cost of providing services: Salaries and benefits 18,301 9,161 — — — 27,462 Occupancy 8,249 5,787 — — — 14,036 Office 4,611 1,382 — — — 5,993 Other costs of providing services 11,475 1,368 — — — 12,843 Advertising 14,186 2,238 — — — 16,424 Total cost of providing services 56,822 19,936 — — — 76,758 Gross margin 77,250 2,857 16,532 — — 96,639 Operating expense (income) : Corporate, district and other expenses 29,930 5,296 472 2,967 — 38,665 Intercompany management fee (3,276 ) 3,268 8 — — — Interest expense 258 24 2,463 14,619 — 17,364 Loss from equity method investment 1,384 — — — — 1,384 Intercompany interest (income) expense (1,462 ) 893 569 — — — Total operating expense 26,834 9,481 3,512 17,586 — 57,413 Income (loss) from continuing operations before income taxes 50,416 (6,624 ) 13,020 (17,586 ) — 39,226 Provision (benefit) for income tax expense 13,700 1,986 — (4,447 ) — 11,239 Net income (loss) from continuing operations 36,716 (8,610 ) 13,020 (13,139 ) — 27,987 Net loss on discontinued operations — (598 ) — — — (598 ) Net (loss) income 36,716 (9,208 ) 13,020 (13,139 ) — 27,389 Equity in net income (loss) of subsidiaries: CFTC — — — 40,528 (40,528 ) — Guarantor Subsidiaries 36,716 — — — (36,716 ) — Non-Guarantor Subsidiaries (9,208 ) — — — 9,208 — SPV Subs 13,020 — — — (13,020 ) — Net income (loss) attributable to CURO $ 77,244 $ (9,208 ) $ 13,020 $ 27,389 $ (81,056 ) $ 27,389 Three Months Ended September 30, 2018 (dollars in thousands) CFTC CURO Intermediate Subsidiary Guarantors Subsidiary Non-Guarantors SPV Subs Eliminations CFTC Consolidated CURO Eliminations CURO Consolidated Revenue $ — $ — $ 141,385 $ 39,814 $ 88,283 $ — $ 269,482 $ — $ — $ 269,482 Provision for losses — — 58,514 5,860 63,318 — 127,692 — — 127,692 Net revenue — — 82,871 33,954 24,965 — 141,790 — — 141,790 Cost of providing services: Salaries and benefits — — 17,579 8,936 — — 26,515 — — 26,515 Occupancy — — 7,875 5,647 — — 13,522 — — 13,522 Office — — 5,586 1,740 — — 7,326 — — 7,326 Other store operating expenses — — 10,650 1,244 590 — 12,484 — — 12,484 Advertising — — 17,632 3,717 — — 21,349 — — 21,349 Total cost of providing services — — 59,322 21,284 590 — 81,196 — — 81,196 Gross Margin — — 23,549 12,670 24,375 — 60,594 — — 60,594 Operating (income) expense: Corporate, district and other expenses (886 ) 48 20,663 5,134 60 — 25,019 2,476 — 27,495 Intercompany management fee — — (6,761 ) 2,516 4,245 — — — — — Interest expense 12,503 — (149 ) (38 ) 5,276 — 17,592 5,811 — 23,403 Intercompany interest (income) expense — (916 ) (455 ) 1,371 — — — — — — Loss on extinguishment of debt 69,200 — — — — — 69,200 — — 69,200 Total operating expense 80,817 (868 ) 13,298 8,983 9,581 — 111,811 8,287 — 120,098 (Loss) income from continuing operations before income taxes (80,817 ) 868 10,251 3,687 14,794 — (51,217 ) (8,287 ) — (59,504 ) (Benefit) provision for income tax expense (17,930 ) 6,803 (2,177 ) (1,508 ) — — (14,812 ) (2,102 ) — (16,914 ) Net (loss) income from continuing operations (62,887 ) (5,935 ) 12,428 5,195 14,794 — (36,405 ) (6,185 ) — (42,590 ) Net loss from discontinued operations — — — (4,432 ) — — (4,432 ) — — (4,432 ) Net (loss) income (62,887 ) (5,935 ) 12,428 763 14,794 — (40,837 ) (6,185 ) — (47,022 ) Equity in net income (loss) of subsidiaries: CFTC — — — — — — — (40,837 ) 40,837 — CURO Intermediate (5,935 ) — — — — 5,935 — — — — Guarantor Subsidiaries 12,428 — — — — (12,428 ) — — — — Non-Guarantor Subsidiaries 763 — — — — (763 ) — — — — SPV Subs 14,794 — — — — (14,794 ) — — — — Net (loss) income attributable to CURO $ (40,837 ) $ (5,935 ) $ 12,428 $ 763 $ 14,794 $ (22,050 ) $ (40,837 ) $ (47,022 ) $ 40,837 $ (47,022 ) Nine Months Ended September 30, 2019 (dollars in thousands) Subsidiary Subsidiary Canada SPV CURO Eliminations CURO Revenue $ 673,234 $ 84,920 $ 81,349 $ — $ — $ 839,503 Provision for losses 280,529 17,634 40,099 — — 338,262 Net revenue 392,705 67,286 41,250 — — 501,241 Cost of providing services: Salaries and benefits 55,675 26,574 — — — 82,249 Occupancy 24,292 17,913 — — — 42,205 Office 12,504 4,059 — — — 16,563 Other costs of providing services 36,395 3,522 — — — 39,917 Advertising 31,719 5,271 — — — 36,990 Total cost of providing services 160,585 57,339 — — — 217,924 Gross margin 232,120 9,947 41,250 — — 283,317 Operating expense (income): Corporate, district and other expenses 98,486 16,900 (283 ) 7,940 — 123,043 Intercompany management fee (9,576 ) 9,553 23 — — — Interest expense 575 103 7,728 43,671 — 52,077 Loss from equity method investment 5,132 — — — — 5,132 Intercompany interest (income) expense (3,855 ) 2,663 1,192 — — — Total operating expense 90,762 29,219 8,660 51,611 — 180,252 Income (loss) from continuing operations before income taxes 141,358 (19,272 ) 32,590 (51,611 ) — 103,065 Provision (benefit) for income tax expense 37,309 4,115 — (12,686 ) — 28,738 Net income (loss) from continuing operations 104,049 (23,387 ) 32,590 (38,925 ) — 74,327 Net loss on discontinued operations — 6,943 — — — 6,943 Net income (loss) 104,049 (16,444 ) 32,590 (38,925 ) — 81,270 Equity in net income (loss) of subsidiaries: CFTC — — — 120,195 (120,195 ) — Guarantor Subsidiaries 104,049 — — — (104,049 ) — Non-Guarantor Subsidiaries (16,444 ) — — — 16,444 — SPV Subs 32,590 — — — (32,590 ) — Net income (loss) attributable to CURO $ 224,244 $ (16,444 ) $ 32,590 $ 81,270 $ (240,390 ) $ 81,270 Nine Months Ended September 30, 2018 (dollars in thousands) CFTC CURO Intermediate Subsidiary Guarantors Subsidiary Non-Guarantors SPV Subs Eliminations CFTC Consolidated CURO Eliminations CURO Consolidated Revenue $ — $ — $ 387,827 $ 133,107 $ 236,560 $ — $ 757,494 $ — $ — $ 757,494 Provision for losses — — 140,603 32,770 117,549 — 290,922 — — 290,922 Net revenue — — 247,224 100,337 119,011 — 466,572 — — 466,572 Cost of providing services: Salaries and benefits — — 53,667 26,674 — — 80,341 — — 80,341 Occupancy — — 23,164 17,105 — — 40,269 — — 40,269 Office — — 15,416 3,895 — — 19,311 — — 19,311 Other store operating expenses — — 33,934 3,045 1,537 — 38,516 — — 38,516 Advertising — — 35,200 9,147 — — 44,347 — — 44,347 Total cost of providing services — — 161,381 59,866 1,537 — 222,784 — — 222,784 Gross Margin — — 85,843 40,471 117,474 — 243,788 — — 243,788 Operating expense (income): Corporate, district and other expenses 20 73 74,038 14,789 137 — 89,057 6,847 — 95,904 Intercompany management fee — — (19,718 ) 8,425 11,293 — — — — — Interest expense 47,410 — (321 ) 26 13,303 — 60,418 5,811 — 66,229 Intercompany interest (income) expense — (2,700 ) (526 ) 3,226 — — — — — — Loss on extinguishment of debt 80,883 — — — — — 80,883 — — 80,883 Total operating expense 128,313 (2,627 ) 53,473 26,466 24,733 — 230,358 12,658 — 243,016 (Loss) income from continuing operations before income taxes (128,313 ) 2,627 32,370 14,005 92,741 — 13,430 (12,658 ) — 772 (Benefit) provision for income tax expense (30,189 ) 38,830 (8,220 ) 2,521 — — 2,942 (3,211 ) — (269 ) Net (loss) income from continuing operations (98,124 ) (36,203 ) 40,590 11,484 92,741 — 10,488 (9,447 ) — 1,041 Net loss from discontinued operations — — — (8,796 ) — — (8,796 ) — — (8,796 ) Net (loss) income (98,124 ) (36,203 ) 40,590 2,688 92,741 — 1,692 (9,447 ) — (7,755 ) Equity in net (loss) income of subsidiaries: CFTC — — — — — — — 1,692 (1,692 ) — CURO Intermediate (36,203 ) — — — — 36,203 — — — — Guarantor Subsidiaries 40,590 — — — — (40,590 ) — — — — Non-Guarantor Subsidiaries 2,688 — — — — (2,688 ) — — — — SPV Subs 92,741 — — — — (92,741 ) — — — — Net income (loss) attributable to CURO $ 1,692 $ (36,203 ) $ 40,590 $ 2,688 $ 92,741 $ (99,816 ) $ 1,692 $ (7,755 ) $ (1,692 ) $ (7,755 ) Condensed Consolidating Statements of Cash Flows Nine Months Ended September 30, 2019 (dollars in thousands) Subsidiary Guarantors Subsidiary Non-Guarantors Canada SPV CURO Eliminations CURO Consolidated Cash flows from operating activities: Net cash provided by continuing operating activities $ 273,564 $ 17,201 $ 119,898 $ 52,311 $ 1,319 $ 464,293 Net cash used in discontinued operating activities — (504 ) — — — (504 ) Cash flows from investing activities: Purchase of property, equipment and software (7,351 ) (1,316 ) — — — (8,667 ) Originations of loans, net (261,073 ) (11,042 ) (102,238 ) — — (374,353 ) Investment in Zibby (8,168 ) — — — — (8,168 ) Net cash used in continuing investing activities (276,592 ) (12,358 ) (102,238 ) — — (391,188 ) Net cash used in discontinued investing activities — (14,213 ) — — — (14,213 ) Cash flows from financing activities: Proceeds from Non-Recourse Canada SPV facility — — 15,992 — — 15,992 Payments on Non-Recourse Canada SPV facility — — (24,835 ) — — (24,835 ) Proceeds from credit facilities 120,000 59,811 — — — 179,811 Payments on credit facilities (115,000 ) (59,811 ) — — — (174,811 ) Payments on subordinated stockholder debt — (2,252 ) — — — (2,252 ) Payments to net share settle RSUs — — — (110 ) — (110 ) Proceeds from exercise of stock options 87 — — — — 87 Debt issuance costs paid — — (169 ) (29 ) — (198 ) Repurchase of common stock — — — (52,172 ) — (52,172 ) Net cash used in provided by financing activities (1) 5,087 (2,252 ) (9,012 ) (52,311 ) — (58,488 ) Effect of exchange rate changes on cash and restricted cash — 2,114 409 — (1,319 ) 1,204 Net increase (decrease) in cash and restricted cash 2,059 (10,012 ) 9,057 — — 1,104 Cash and restricted cash at beginning of period 52,397 34,620 12,840 — — 99,857 Cash at end of period $ 54,456 $ 24,608 $ 21,897 $ — $ — $ 100,961 (1) Financing activities include continuing operations only and were not impacted by discontinued operations Nine Months Ended September 30, 2018 (dollars in thousands) CFTC Subsidiary Guarantors Subsidiary Non-Guarantors SPV Subs Eliminations CFTC Consolidated CURO CURO Cash flows from operating activities: Net cash provided by (used in) continuing operating activities $ 628,468 $ 167,265 $ (5,013 ) $ 221,222 $ 22,344 $ 1,034,286 $ (677,207 ) $ 357,079 Net cash provided by (used in) discontinued operating activities — — 23,737 — (18,175 ) 5,562 — 5,562 Net cash provided by (used in) operating activities 628,468 167,265 18,724 221,222 4,169 1,039,848 (677,207 ) 362,641 Cash flows from investing activities: Purchase of property, equipment and software — (6,466 ) (1,564 ) — — (8,030 ) — (8,030 ) Originations of loans, net — (162,031 ) (558 ) (249,846 ) — (412,435 ) — (412,435 ) Investment in Zibby (958 ) — — — — (958 ) — (958 ) Net cash used in continuing investing activities (958 ) (168,497 ) (2,122 ) (249,846 ) — (421,423 ) — (421,423 ) Net cash used in discontinued investing activities — — (24,481 ) — — (24,481 ) — (24,481 ) Net cash used in investing activities (958 ) (168,497 ) (26,603 ) (249,846 ) — (445,904 ) — (445,904 ) Cash flows from financing activities: Proceeds from Non-Recourse U.S. and Canada SPV facilities — — — 106,949 — 106,949 — 106,949 Payments on Non-Recourse U.S. and Canada SPV facilities — — — (61,590 ) — (61,590 ) — (61,590 ) Proceeds from credit facilities 39,000 — 26,169 — — 65,169 — 65,169 Payments on credit facilities (10,000 ) — (26,169 ) — — (36,169 ) — (36,169 ) Net proceeds from issuance of common stock 11,549 — — — — 11,549 — 11,549 Proceeds from exercise of stock options 408 — — — — 408 — 408 Payments on 12.00% Senior Secured Notes (605,000 ) — — — — (605,000 ) — (605,000 ) Payments of call premiums from early debt extinguishments (63,350 ) — — — — (63,350 ) — (63,350 ) Debt issuance costs paid (117 ) — — (4,527 ) — (4,644 ) (12,873 ) (17,517 ) Net cash (used in) provided by financing activities (1) (627,510 ) — — 40,832 — (586,678 ) 677,127 90,449 Effect of exchange rate changes on cash — — 61 28 (4,169 ) (4,080 ) — (4,080 ) Net (decrease) increase in cash and restricted cash — (1,232 ) (7,818 ) 12,236 — 3,186 (80 ) 3,106 Cash and restricted cash at beginning of period — 119,056 48,484 6,871 — 174,411 80 174,491 Cash and restricted cash at end of period — 117,824 40,666 19,107 — 177,597 — 177,597 Less: Cash and restricted cash at end of period of Discontinued Operations — — 11,303 — — 11,303 — 11,303 Cash and restricted cash at end of period of Continuing Operations $ — $ 117,824 $ 29,363 $ 19,107 $ — $ 166,294 $ — $ 166,294 (1) Financing activities include continuing operations only and were not impacted by discontinued operations. |