UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
__________________________________________________
FORM 8-K
__________________________________________________
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report:
(Date of earliest event reported)
___________________________________________________
RENT-A-CENTER, INC.
(Exact name of registrant as specified in charter)
___________________________________________________
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
(Address of principal executive offices and zip code)
(972 ) 801-1100
(Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425). | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12). | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)). | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)). | |||||
Securities Registered Pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
| Emerging growth company | |||||||||||
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ | ||||||||||
Item 7.01 Regulation FD Disclosure.
On February 25, 2021, Rent-A-Center, Inc. issued an investor presentation announcing its financial results for the quarter ended December 31, 2020. A copy of the investor presentation is attached hereto as Exhibit 99.1 and is incorporated herein by reference. The information contained in this paragraph, as well as Exhibit 99.1 referenced herein, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933.
Item 9.01 Financial Statements and Exhibits.
(d) The following exhibit is being furnished herewith:
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| RENT-A-CENTER, INC. | ||||||||||||||
| Date: | February 25, 2021 | By: | /s/ Maureen B. Short | |||||||||||
| Maureen B. Short | ||||||||||||||
EVP, Chief Financial Officer | ||||||||||||||
Rent-A-Center: Fourth Quarter 2020 Earnings Review
IMPORTANT NOTICES 2 Forward-Looking Statements This communication contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, among others, statements regarding our goals, plans and projections with respect to our operations, financial position and business strategy. Such forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "expect," "intend," "could," "estimate," "predict," "continue," “maintain,” "should," "anticipate," "believe," or “confident,” or the negative thereof or variations thereon or similar terminology. Such forward-looking statements are based on particular assumptions that our management has made in light of its experience and its perception of expected future developments and other factors that it believes are appropriate under the circumstances, and are subject to various risks and uncertainties. Factors that could cause or contribute to material and adverse differences between actual and anticipated results include, but are not limited to, (1) the impact on our business of the COVID-19 pandemic and related federal, state, and local government restrictions, including adverse changes in such restrictions or the potential re-imposition of such restrictions limiting our ability to operate or that of our retail partners or franchisees, and the continuing economic uncertainty and volatility that has resulted from such matters, (2) risks relating to our acquisition of Acima in February 2021, including the possibility that the anticipated benefits of the acquisition will not be fully realized or take longer to realize than expected, changes in the Company’s future cash requirements as a result of the acquisition and the Company’s ability to successfully integrate Acima’s operations, and (3) the other risks detailed from time to time in the reports filed by us with the SEC, including our most recently filed Annual Report on Form 10-K, as may be updated by reports on Form 10-Q or Form 8-K filed thereafter. You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this communication. Except as required by law, we are not obligated to, and do not undertake to, publicly release any revisions to these forward- looking statements to reflect any events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. Use of Non-GAAP Financial Measures This communication contains certain financial information determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles (GAAP), including (1) Non-GAAP diluted earnings per share (net earnings, as adjusted for special items (as defined below), net of taxes, divided by the number of shares of our common stock on a fully diluted basis), (2) Adjusted EBITDA (net earnings before interest, taxes, depreciation and amortization, as adjusted for special items) on a consolidated and segment basis and (3) Free Cash Flow (net cash provided by operating activities less capital expenditures). This communication also contains Adjusted EBITDA information with respect to Acima Holdings, LLC (adjusted earnings before interest, taxes, depreciation and amortization, including all general and administrative expenses and stock based compensation, and excluding items not deemed by management to reflect core business activities). “Special items” refers to certain gains and charges we view as extraordinary, unusual or non-recurring in nature and which we believe do not reflect our core business activities. For the periods presented herein, these special items are described in the quantitative reconciliation tables included in the appendix of this communication. Because of the inherent uncertainty related to the special items, management does not believe it is able to provide a meaningful forecast of the comparable GAAP measures or reconciliation to any forecasted GAAP measure without unreasonable effort. These non-GAAP measures are additional tools intended to assist our management in comparing our performance on a more consistent basis for purposes of business decision-making by removing the impact of certain items management believes do not directly reflect our core operations. These measures are intended to assist management in evaluating operating performance and liquidity, comparing performance and liquidity across periods, planning and forecasting future business operations, helping determine levels of operating and capital investments and identifying and assessing additional trends potentially impacting our company that may not be shown solely by comparisons of GAAP measures. Consolidated Adjusted EBITDA and Free Cash Flow have also been used as part our incentive compensation program for our executive officers and others. We believe these non-GAAP financial measures also provide supplemental information that is useful to investors, analysts and other external users of our consolidated financial statements in understanding our financial results and evaluating our performance and liquidity from period to period. However, non-GAAP financial measures have inherent limitations and are not substitutes for or superior to, and they should be read together with, our consolidated financial statements prepared in accordance with GAAP. Further, because non-GAAP financial measures are not standardized, it may not be possible to compare such measures to the non-GAAP financial measures presented by other companies, even if they have the same or similar names. Note that all sources in this presentation are from Company reports and Company estimates unless otherwise noted.
3 2020 FULL YEAR REVIEW Acquired Acima for $1.65bn1 in February 2021, materially accelerating Rent-A-Center’s expectations for growth, with accretion to commence this FY 2021 2020 Consolidated revenues of $2,814 million, up 5.4% versus 2019 2020 Adjusted EBITDA1 of $331 million increased 30% over 2019 and Non-GAAP Diluted EPS2 of $3.53 increased 58% over 2019 Preferred Lease annual invoice volume rose over 20%, which drove 8.1% revenue growth in 2020 and should benefit further revenue growth as the team executes on growing pipeline Twelve consecutive quarters of positive same store sales in the Rent- A-Center Business (+14.9% on a 2-year basis), with a significant year over year increase in profitability E-commerce +53% in fourth quarter to 22% of Rent-A-Center sales to end the year Note: Same store sale methodology - Same store sales generally represents revenue earned in stores that were operated by us for 13 months or more and are reported on a constant currency basis as a percentage of total revenue earned in stores of the segment during the indicated period. The Company excludes from the same store sales base any store that receives a certain level of customer accounts from closed stores or acquisitions. The receiving store will be eligible for inclusion in the same store sales base in the 30th full month following account transfer. Due to the COVID-19 pandemic and related temporary store closures, all 32 stores in Puerto Rico were excluded starting in March 2020 and will remain excluded for 18 months. 1 Based on our stock price in December 2020 prior to signing the transaction. 2 Non-GAAP financial measure. Refer to explanations and reconciliations elsewhere in this presentation. 14.9% 0% 5% 10% 15% 20% Q1 '20 Q2 '20 Q3 '20 Q4 '20 Rent-A-Center Business 2-Year Same Store Sales 25.0% 0% 5% 10% 15% 20% 25% 30% Q1 '20 Q2 '20 Q3 '20 Q4 '20 Preferred Lease Invoice Volume Year-over-Year Growth
4 LONG TERM STRATEGIC AND FINANCIAL GOALS FOR RENT-A-CENTER CONSOLIDATED BUSINESS 1 ACHIEVE CONSOLIDATED REVENUE AT $6 BILLION BY 2023 (A 50% INCREASE, PRO FORMA FOR THE ACIMA ACQUISITION), DRIVEN BY APPROXIMATELY 25% ANNUAL GROWTH AT ACIMA 2 INCREASE CONSOLIDATED ADJ. EBITDA MARGINS TO MID-TEENS BY 2023 3 ACHIEVE PRO FORMA INCREASE OF APPROXIMATELY 60% IN CONSOLIDATED ADJUSTED EBITDA BY 2023 ACQUISITION EXPECTED TO BE APPROXIMATELY 30% ACCRETIVE IN 2021 AND SIGNIFICANTLY HIGHER IN YEAR TWO 4 REDUCE NET LEVERAGE TO <2.0X WITHIN 18 MONTHS WHILE MAINTAINING ROBUST LIQUIDITY
5 ACIMA AT A GLANCE 1 Adjusted EBITDA is a non-GAAP measure; Adjusted earnings before interest, taxes, depreciation and amortization (Adj. EBITDA), includes all G&A expenses and stock based compensation (SBC) and excludes items not deemed by management to reflect core business activities Strategic rationale and benefits of the transaction Accelerates Rent-A-Center’s growth as a premier platform across both traditional & virtual lease-to-own (“LTO”) solutions Significantly expands nationwide retail partner base and enhances the ability to compete for high-value national retail accounts Sophisticated underwriting and decision engine, with expanding digital payment solutions and a superior back-end infrastructure Expanded e-commerce platform and effective integration at point-of-sale to support retail partner digital transactions Experienced leadership team and high-performing sales team with proven track record and winning culture Strong synergy potential with both Rent-A-Center and Preferred Lease segments Dramatically increases scale, profitability, and free cash flow generation Expected to be approximately 30% accretive in 2021 and significantly higher in 2022 90% Revenue CAGR (2016-2020) $1.26bn Revenue (2020) $230mm Adj. EBITDA (2020)1 175% Adj. EBITDA CAGR (2016-2020)1 18% Adj. EBITDA Margin (2020)1 38% Invoice Volume Growth (2020) Key Acima standalone metrics
11.8% 13.8% Mid- Teens 2020 2023E 1 Adjusted EBITDA is a non-GAAP measure; See appendix for a reconciliation to the most comparable GAAP measure; Adjusted earnings before interest, taxes, depreciation and amortization (Adj. EBITDA), includes all G&A expenses and stock based compensation and excludes items not deemed by management to reflect core business activities ACIMA RAPIDLY ACCELERATES OUR FINANCIAL OBJECTIVES Consolidated Adj. EBITDA 1 Consolidated Adj. EBITDA margin1 6 Rent-A-Center Acima Illustrative PF growthConsolidated 2023E target $2.8bn $1.3bn $4.1bn $6bn+ 2020 2023E $331mm $230mm $561mm $850mm+ 2020 2023E Consolidated Revenue Acima materially augments our financial profile, driving mid-teens long term revenue growth and margins Revenue expected to increase approximately 50% on a pro forma basis by 2023 Adj. EBITDA expected to increase approximately 60% on a pro forma basis by 2023
7 TWO INDUSTRY LEADING PLATFORMS, ONE LTO VISION ~2,400 Retail stores1 Key brands Key retail partners ~19,000 3rd party retail stores ~15% Sales from e-Commerce Foundational LTO Program Seamless LTO across mobile, web & store Proprietary platform to facilitate e-commerce 20-25% Sales from e-commerce Nationwide store model e-commerce LTO platform ¹ Includes ~450 franchised stores and approximately 120 Mexico locations
8 PRIORITIES FOR ACIMA Integration planning Financial targets (includes Preferred Lease) Integrate Preferred Lease and Acima Preferred Lease business will migrate into Acima Combined business will be referred to as the Acima segment Acima’s Salt Lake City office will support the operations of both Acima and Preferred Lease Plug new Preferred Dynamix technology into Acima platform Complementary technology, channels, retail partners, and product verticals driving meaningful potential synergies Opportunities for margin expansion by migrating Preferred Lease onto Acima’s decision engine and technology platform Acima returned merchandise monetization in Rent-A-Center stores Overhead savings opportunities 20-25% Long term annual revenue growth $2.34bn 2021E Revenue1,2 $335mm 2021E Adj. EBITDA1,2,3 Mid-teens Long term annual Adj. EBITDA margin Integration of Acima driving increased revenue growth and expense savings, leading to higher long term margins 1 Acima 2021E financials include approximately 10.5 months post-close of acquisition and approximately $20M of Acima corporate G&A expenses are included in the Corporate segment 2 Based on the midpoint of 2021E guidance 3 Adjusted EBITDA is a non-GAAP measure. Because of the inherent uncertainty related to items excluded from this non-GAAP measure (as described in the Appendix), management does not believe it is able to provide a meaningful forecast of the comparable GAAP measure or reconciliation to any forecasted GAAP measure without unreasonable effort. $40 - $70mm in potential run-rate synergies $25mm to be realized in 2021E
9 Seamless LTO across mobile, web & store Proprietary platform to facilitate e-commerce Superior tech platform delivers excellent experience for customer and merchant + = Frictionless front-end virtual retail shopping experience Low-friction third-party LTO program driven by technology Cutting edge identity verification and fraud detection techniques Diversified merchant base driven by a high performance sales team Proprietary back-end risk management decisioning Sustained profitable scale ACCELERATED GROWTH THROUGH A PROPRIETARY DIGITAL PLATFORM
10 THE LTO MARKET IS GROWING RAPIDLY AS RETAILERS CONTINUE TO ADOPT AND EXPAND ACCESS TO LTO OPTIONS AT THE POINT OF SALE Source: Management estimates, Experian New verticals Expansion into broader merchant verticals at the POS E-commerce / marketplace Provide virtual LTO solutions available in brick and mortar to customers online National retailers Providing LTO solutions to national retailers is a significant untapped opportunity Partnerships/ Integrations Partnerships / integrations with other POS fintech companies Growth in existing verticals Strong and growing diverse merchant base with minimal concentration risk Growth with existing customers Strong growth in new verticals while existing verticals continue to scale Total Addressable Market for LTO $40bn - 50bn Traditional LTO Digital / Omni- Channel LTO E-commerce LTO marketplace
11 RENT-A-CENTER BUSINESS: DRIVING SUSTAINABLE, PROFITABLE GROWTH Long-Term Growth Strategies Financial targets Increase omni-channel sales while leveraging existing store infrastructure Accelerate e-commerce growth via enhancements to platform Leverage Acima decision engine; expand digital payment and communication Continue expansion into emerging product categories (Tires, Tools, Handbags) Low to mid single digit Long term same store sales $1.86bn 2021E Revenue1 $385mm 2021E Adj. EBITDA1,2 20%+ Long term Adj. EBITDA margin 1 Based on the midpoint of 2021E guidance 2Adjusted EBITDA is a non-GAAP measure. Because of the inherent uncertainty related to items excluded from this non-GAAP measure (as described in the Appendix), management does not believe it is able to provide a meaningful forecast of the comparable GAAP measure or reconciliation to any forecasted GAAP measure without unreasonable effort.
12 EVOLVING THE RENT-A-CENTER MODEL VIA DIGITAL Rent-A-Center Business e-commerce share of total revenues 1 Rent-A-Center Business % of revenue from digital payments 1 12% 12% 14% 15% 17% 20% 21% 22% >30% Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Target 20% 23% 25% 28% 36% 41% 46% 49% >50% Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 2021E Digital acceleration in the RAC business has generated over 50% growth in e-commerce revenues in the fourth quarter 2020 1 Figures reflect last period within the quarter
13 Q4 2020 FINANCIAL HIGHLIGHTS Consolidated Revenue Growth: +7.3% versus last year Adjusted EBITDA of $97M, higher by 52.2 percent versus last year Non-GAAP Diluted EPS of $1.03, higher by 77.2 percent versus last year Preferred Lease Invoice Volume Growth: Approximately 25% versus last year Skip / Stolen Losses: 11.6% of revenue, lower by 260 basis points versus last year Rent-A-Center Business Same Store Sales: +13.7% versus last year Q4 Ending Lease Portfolio: +10.0% versus last year Skip / Stolen Losses: 2.6% of revenue, lower by 150 basis points versus last year Balance Sheet 1 Debt $42M lower and increased cash by $89M versus last year 1 In connection with the acquisition of Acima in February 2021, the Company refinanced its prior indebtedness and incurred substantial new indebtedness, as discussed in the Company’s Current Report on Form 8-K filed with the SEC on February 17, 2021.
14 2021 GUIDANCE Annual Guidance Consolidated 1,2 Low High Revenues ($bn) $4.305 $4.455 Adjusted EBITDA ($mm) 4 $570 $620 % revenues 13.2% 13.9% Diluted Non-GAAP EPS 4 $5.00 $5.55 Free Cash Flow ($mm) 3,4 $145 $195 Acima Segment (includes Preferred Lease) 1 Revenues ($bn) $2.290 $2.390 Adjusted EBITDA ($mm) 4, 5 $320 $350 % revenues 14.0% 14.7% Rent-A-Center Business Segment Revenues ($bn) $1.830 $1.880 Adjusted EBITDA ($mm) 4 $375 $395 % revenues 20.5% 21.0% 1 Acima 2021E financials based on ~10.5 months post-close of acquisition 2 Includes Rent-A-Center Business, Acima, Mexico, Franchise and Corporate segments 3 Free Cash Flow defined as net cash provided by operating activities less capital expenditures 4 Adjusted EBITDA, non-GAAP diluted earnings per share and free cash flow are non-GAAP measures reconciled to GAAP financial measures. Because of the inherent uncertainty related to items excluded from these non-GAAP financial measures, management does not believe it is able to provide a meaningful forecast of the comparable GAAP measure or reconciliation to any forecasted GAAP measure without unreasonable effort. 5 Corporate expenses related to Acima of approximately $20M will be reflected in the Corporate segment
15 2021 FREE CASH FLOW WALK Annual Walk Consolidated ($mm)1 Low High Midpoint Adj. EBITDA2 $595 Less: Cash taxes (40) (30) Less: Interest expense (75) (70) Less: Capex (70) (65) Plus: Change in working capital (280) (255) Plus: Stock based compensation 15 20 Free Cash Flow $145 $195 1 Includes Rent-A-Center Business, Acima, Mexico, Franchise and Corporate segments 2 Adjusted EBITDA, and free cash flow are non-GAAP measures reconciled to GAAP financial measures. Because of the inherent uncertainty related to items excluded from these non-GAAP financial measures, management does not believe it is able to provide a meaningful forecast of the comparable GAAP measure or reconciliation to any forecasted GAAP measure without unreasonable effort.
16 DEBT STRUCTURE AS OF CLOSING ($ mm) Rate $550mm Asset Based Loan 2 $165 200 bps + L Term Loan B 2 875 400 bps + L 1 Unsecured Senior Notes 2 450 6.375% Total debt $1,490 Net Debt to Adjusted EBITDA 2.4x 1 TLB Libor has a 75 bps floor 2 ABL due Feb. 2026, TLB due Feb. 2028, Senior Unsecured Notes due Feb. 2029 ACIMA ACQUISITION: DEBT STRUCTURE
17 BALANCE SHEET & CAPITAL ALLOCATION PRIORITIES Investing in working capital to fuel organic growth of the largely untapped virtual LTO business#1 Reducing net leverage to <2.0x within 18 months, with a long term leverage target of 1.5x, while maintaining robust liquidity #2 Driving total shareholder return through dividends and opportunistic share repurchases #3 ACIMA ACQUISITION: PRIORITIES
Appendix
19 Q4 2020 FINANCIAL HIGHLIGHTS 1 Non-GAAP financial measure. Refer to explanations and reconciliations elsewhere in this presentation. Q4 2020 In millions, except percentages and EPS Actual % of Total Revenue Rent-A-Center Business $464 64.8% Preferred Lease $201 28.1% Franchising $37 5.1% Mexico $14 2.0% Total Revenue $716 100.0% % of Segment Revenue Rent-A-Center Business $103 22.2% Preferred Lease $18 9.1% Franchising $4 10.6% Mexico $2 15.4% Corporate ($30) (4.2%) Adjusted EBITDA1 $97 13.5% Non-GAAP Diluted EPS1 $1.03 Selected Metrics Q4 2020 Cash $159.5 Debt (excluding financing fees) $198 Net Debt to Adjusted EBITDA 0.1x
20 RECONCILIATION OF NET EARNINGS PER SHARE TO NON-GAAP DILUTED EARNINGS PER SHARE 1 Refer to slides 21 and 22 for additional details (in thousands, except per share data) Amount Per Share Amount Per Share Amount Per Share Amount Per Share Net Earnings 56,300$ 1.00$ 40,491$ 0.72$ 208,115$ 3.73$ 173,546$ 3.10$ Special items, net of taxes Other (gains) charges1 20,859 0.55 (13,777) (0.24) 26,801 0.48 (46,725) (0.83) Debt refinancing charges - - - - - - 1,470 0.03 Discrete income tax items (19,724) (0.52) 6,009 0.10 (37,966) (0.68) (3,194) (0.06) Net earnings excluding special items 57,435$ 1.03$ 32,723$ 0.58$ 196,930$ 3.53$ 125,097$ 2.24$ 2020 2019 Three Months Ended December 31, Twelve Months Ended December 31, 2020 2019
21 RECONCILIATION OF OPERATING PROFIT TO ADJUSTED EBITDA (CONSOLIDATED AND BY SEGMENT) (in thousands) Rent-A- Center Business Preferred Lease Mexico Franchising Corporate Consolidated GAAP Operating Profit (Loss) 80,354$ 17,319$ 2,055$ 3,876$ (48,965)$ 54,639$ Plus: Amortization, Depreciation 5,153 524 121 12 7,777 13,587 Plus: Special Items (Extraordinary, Unusual or Non-Recurring Gains or Charges) Store sale 16,600 - - - - 16,600 Acima acquisition - - - - 6,400 6,400 Legal settlement reserves - - - - 3,500 3500 Asset disposals 6 4 - - 1,269 1279 Store closure costs 389 - 23 - - 412 State tax audit assessment reserves - 400 - - - 400 COVID-19 impacts 284 - - - - 334 Cost savings initiatives (8) 37 - - (306) (277) Nationwide protest impacts 139 - - - - 139 Adjusted EBITDA 102,917 18,284 2,199 3,888 (30,275) 97,013 Three Months Ended December 31, 2020 (in thousands) Rent-A- Center Business Preferred Lease Mexico Franchising Corporate Consolidated GAAP Operating Profit (Loss) 65,553$ 16,989$ 1,451$ 2,489$ (18,648)$ 67,834$ Plus: Amortization, Depreciation 5,203 493 84 3 9,533 15,316 Plus: Special Items (Extraordinary, Unusual or Non-Recurring Gains or Charges) Headquarters sale - - - - (21,819) (21,819) Store closures 1,251 - 30 - - 1,281 State tax audit assessments - - - - 527 527 Legal and professional fees - - - - 227 227 Cost savings initiatives 222 115 - - (191) 146 Insurance reimbursement proceeds (118) - - - - (118) Legal settlement - - - - (104) (104) Adjusted EBITDA 72,111 17,597 1,585 2,492 (30,035) 63,730 Three Months Ended December 31, 2019
22 RECONCILIATION OF OPERATING PROFIT TO ADJUSTED EBITDA (CONSOLIDATED AND BY SEGMENT) (in thousands) Rent-A-Center Business Preferred Lease Mexico Franchising Corporate Consolidated GAAP Operating Profit (Loss) 333,379$ 57,847$ 5,798$ 12,570$ (172,258)$ 237,336$ Plus: Amortization, Depreciation 19,912 2,066 413 40 34,227 56,658 Plus: Special Items (Extraordinary, Unusual or Non-Recurring Gains or Charges) Store sale 16,600 - - - - 16,600 Legal settlement reserves - - - - 7,900 7900 Acima acquisition - - - - 6,400 6,400 Legal settlement - - - - (2,800) (2,800) Store closure costs 2,052 - 37 - - 2,089 Asset disposals 531 4 - - 1,269 1,804 Cost savings initiatives 577 193 - - 813 1,583 State tax audit assessment reserves 261 400 - - 564 1,225 COVID-19 impacts 883 115 - - 155 1,153 Nationwide protest impacts 942 - - - - 942 Insurance reimbursement proceeds (341) - - - - (341) Adjusted EBITDA 374,796 60,625 6,248 12,610 (123,730) 350,549 Twelve Months Ended December 31, 2020 (in thousands) Rent-A- Center Business Preferred Lease Mexico Franchising Corporate Consolidated GAAP Operating Profit (Loss) 235,964$ 83,066$ 5,357$ 7,205$ (77,733)$ 253,859$ Plus: Amortization, Depreciation 20,822 1,533 401 45 38,303 61,104 Plus: Special Items (Extraordinary, Unusual or Non-Recurring Gains or Charges) Vintage Merger termination settlement - - - - (92,500) (92,500) Headquarters sale - - - - (21,819) (21,819) Legal and professional fees - - - - 21,429 21,429 Legal Settlementments - - - - 12,896 12,896 Cost savings initiatives 8,141 500 - - 1,593 10,234 Store Closures 7,222 - 136 - - 7,358 State tax audit assessments - - - - 2,381 2,381 Insurance reimbursement proceeds (1,147) - - - - (1,147) Legal settlement reserves - - - - 440 440 Adjusted EBITDA 271,002 85,099 5,894 7,250 (115,010) 254,235 Twelve Months Ended December 31, 2019
23 RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITES TO FREE CASH FLOW 2019 2019 (in thousands) Amount Amount Amount Amount Net cash provided by operating activities (59,724)$ (12,713)$ 236,502$ 215,416$ Purchase of property assets (11,988) (9,147) (34,545) (21,157) Hurricane insurance recovery proceeds - 118 158 1,113 Free cash flow (71,712)$ (21,742)$ 202,115$ 195,372$ Proceeds from sale of stores 14,281$ 52,795$ 14,477$ 69,717$ Acquisitions of businesses - (193) (700) (28,915) Free cash flow including acquisitions and divesitures (57,431)$ 30,860$ 215,892$ 236,174$ 2020 2020 Three Months Ended December 31, Twelve Months Ended December 31,