Enova Reports Second Quarter 2018 Results

CHICAGO, July 26, 2018 /PRNewswire/ -- Enova International (NYSE: ENVA), a leading financial technology company offering consumer and small business loans and financing, today announced financial results for the quarter ended June 30, 2018.

"We are pleased with our strong second quarter results, driven by robust demand and stable credit across each of our six growth businesses," said David Fisher, Enova's CEO. "We've been consistent in executing our focused growth strategy, which includes the ongoing diversification of our business. These efforts have positioned us well in each of our markets to deliver sustainable and profitable long-term growth."

Second Quarter 2018 Summary

    --  Total revenue of $253 million in the second quarter of 2018 increased
        33% from $190 million in the second quarter of 2017.
    --  Gross profit margin was 52.0% in the second quarter of 2018 compared to
        57.9% in the second quarter of 2017.
    --  Net income was $18 million, or $0.52 per diluted share, in the second
        quarter of 2018 compared to net income of $12 million, or $0.35 per
        diluted share, in the second quarter of 2017.
    --  Second quarter 2018 adjusted EBITDA of $50 million, a non-GAAP measure,
        increased from $42 million in the second quarter of 2017.
    --  Adjusted earnings of $21 million, or $0.59 per diluted share, a non-GAAP
        measure, in the second quarter of 2018 increased from adjusted earnings
        of $14 million, or $0.41 per diluted share, in the second quarter of
        2017.

"The second quarter marks the 11(th) consecutive quarter we have delivered financial results within or exceeding our guidance ranges, demonstrating the strength of our business model and consistency of our execution," said Steve Cunningham, CFO of Enova. "Strong receivables growth, stable credit, significant operating leverage, and balance sheet flexibility continue to drive our financial results."

Enova ended the second quarter of 2018 with unrestricted cash and cash equivalents of $47 million. As of June 30, 2018, the company had total debt outstanding of $763 million, which included $179 million outstanding under Enova's $295 million securitization facilities. During the second quarter, Enova generated $143 million of cash flow from operations. On July 23, the Company added a new 3-year, $150 million securitization facility to support growth of the NetCredit business. The new facility increases total NetCredit securitization capacity to $445 million and lowers the cost of financing.

Outlook

For the third quarter of 2018, Enova expects total revenue of $260 million to $275 million, GAAP results of $0.30 diluted earnings per share to $0.52 diluted earnings per share, adjusted EBITDA of $40 million to $50 million, and adjusted earnings per share of $0.37 to $0.58. For the full year 2018, Enova expects total revenue of $1.035 billion to $1.075 billion, GAAP diluted earnings per share of $1.78 to $2.22, adjusted EBITDA of $195 million to $215 million, and adjusted earnings per share of $2.19 to $2.63.

For information regarding the non-GAAP financial measures discussed in this release, please see "Non-GAAP Financial Measures" and "Reconciliation of GAAP to Non-GAAP Financial Measures" below.

Conference Call

Enova will host a conference call to discuss its results at 4 p.m. Central Time / 5 p.m. Eastern Time today, Thursday, July 26(th). The live webcast of the call can be accessed at the Enova Investor Relations website at http://ir.enova.com, along with the company's earnings press release and supplemental financial information. The U.S. dial-in for the call is 1-855-560-2575 (1-412-542-4161 for non-U.S. callers). Please ask to be joined to the Enova International call. A replay of the conference call will be available until August 2, 2018, at 10:59 p.m. Central Time / 11:59 p.m. Eastern Time, while an archived version of the webcast will be available on the Enova Investor Relations website for 90 days. The U.S. dial-in for the conference call replay is 1-877-344-7529 (1-412-317-0088). The replay access code is 10121788.

About Enova

Enova (NYSE: ENVA) is a leading provider of online financial services to non-prime consumers and small businesses, providing access to credit powered by its advanced analytics, innovative technology, and world-class online platform and services. Enova has provided more than 5 million customers around the globe with access to more than $20 billion in loans and financing. The financial technology company has a portfolio of trusted brands serving consumers, including CashNetUSA®, NetCredit®, On Stride Financial®, Pounds to Pocket®, QuickQuid® and Simplic®; two brands serving small businesses, Headway Capital® and The Business Backer®; and offers online lending platform services to lenders. Through its Enova Decisions(TM) brand, it also delivers on-demand decision-making technology and real-time predictive analytics services to clients. You can learn more about the company and its brands at www.enova.com.

Cautionary Statement Concerning Forward Looking Statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 about the business, financial condition and prospects of Enova. These forward-looking statements give current expectations or forecasts of future events and reflect the views and assumptions of Enova's senior management with respect to the business, financial condition and prospects of Enova as of the date of this release and are not guarantees of future performance. The actual results of Enova could differ materially from those indicated by such forward-looking statements because of various risks and uncertainties applicable to Enova's business, including, without limitation, those risks and uncertainties indicated in Enova's filings with the Securities and Exchange Commission ("SEC"), including our annual report on Form 10-K, quarterly reports on Forms 10-Q and current reports on Forms 8-K. These risks and uncertainties are beyond the ability of Enova to control, and, in many cases, Enova cannot predict all of the risks and uncertainties that could cause its actual results to differ materially from those indicated by the forward-looking statements. When used in this release, the words "believes," "estimates," "plans," "expects," "anticipates" and similar expressions or variations as they relate to Enova or its management are intended to identify forward-looking statements. Enova cautions you not to put undue reliance on these statements. Enova disclaims any intention or obligation to update or revise any forward-looking statements after the date of this release.

Non-GAAP Financial Measures

In addition to the financial information prepared in conformity with generally accepted accounting principles, or GAAP, Enova provides historical non-GAAP financial information. Management believes that presentation of non-GAAP financial information is meaningful and useful in understanding the activities and business metrics of Enova's operations. Management believes that these non-GAAP financial measures reflect an additional way of viewing aspects of Enova's business that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting its business.

Management provides non-GAAP financial information for informational purposes and to enhance understanding of Enova's GAAP consolidated financial statements. Readers should consider the information in addition to, but not instead of or superior to, Enova's financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of those measures for comparative purposes.

Combined Loans and Finance Receivables

Enova has provided combined loans and finance receivables, which is a non-GAAP measure. Enova also reports allowances and liabilities for estimated losses on loans and finance receivables individually and on a combined basis, which are GAAP measures that are included in Enova's financial statements. Management believes these measures provide investors with important information needed to evaluate the magnitude of potential cost of revenue and the opportunity for revenue performance of the loan and finance receivables portfolio on an aggregate basis. Management believes that the comparison of the aggregate amounts from period to period is more meaningful than comparing only the residual amount on Enova's balance sheet since both revenue and the cost of revenue for loans and finance receivables are impacted by the aggregate amount of loans and finance receivables owned by Enova and those guaranteed by Enova as reflected in its financial statements.

Adjusted Earnings and Adjusted Earnings Per Share

In addition to reporting financial results in accordance with GAAP, Enova has provided adjusted earnings and adjusted earnings per share, or, collectively, the Adjusted Earnings Measures, which are non-GAAP measures. Management believes that the presentation of these measures provides investors with greater transparency and facilitates comparison of operating results across a broad spectrum of companies with varying capital structures, compensation strategies, derivative instruments and amortization methods, which provides a more complete understanding of Enova's financial performance, competitive position and prospects for the future. Management also believes that investors regularly rely on non-GAAP financial measures, such as the Adjusted Earnings Measures, to assess operating performance and that such measures may highlight trends in Enova's business that may not otherwise be apparent when relying on financial measures calculated in accordance with GAAP. In addition, management believes that the adjustments shown below are useful to investors in order to allow them to compare Enova's financial results during the periods shown without the effect of certain expense items.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP measure that Enova defines as earnings excluding depreciation, amortization, interest, foreign currency transaction gains or losses, taxes, stock-based compensation, loss on early extinguishment of debt and acquisition related costs, and Adjusted EBITDA margin is a non-GAAP measure that Enova defines as Adjusted EBITDA as a percentage of total revenue. Management believes Adjusted EBITDA and Adjusted EBITDA margin are used by investors to analyze operating performance and evaluate Enova's ability to incur and service debt and Enova's capacity for making capital expenditures. Adjusted EBITDA and Adjusted EBITDA margin are also useful to investors to help assess Enova's estimated enterprise value. The computation of Adjusted EBITDA and Adjusted EBITDA margin as presented below may differ from the computation of similarly-titled measures provided by other companies.


                                                                       ENOVA INTERNATIONAL, INC. AND SUBSIDIARIES

                                                                              CONSOLIDATED BALANCE SHEETS

                                                                     (dollars in thousands, except per share data)

                                                                                      (Unaudited)


                                                           June 30,                              December 31,
                                                           --------

                                                                2018                                      2017                2017
                                                                ----                                      ----                ----

    Assets

    Cash and cash equivalents                                              $47,414                                    $46,209         $68,684

    Restricted cash (includes restricted cash of
     consolidated VIEs of $21,744, $19,119 and $21,696 as
     of June 30, 2018 and 2017 and December 31, 2017,
     respectively)                                                          28,863                                     26,636          29,460

    Loans and finance receivables, net (includes loans of
     consolidated VIEs of $257,972, $240,444 and $282,724
     and allowance for losses of $21,019, $17,072 and
     $22,728 as of June 30, 2018 and 2017 and December 31,
     2017, respectively)                                                   750,131                                    563,996         704,705

    Income taxes receivable                                                  3,006                                     13,410           4,092

    Other receivables and prepaid expenses                                  25,373                                     22,006          23,817

    Property and equipment, net                                             47,752                                     44,329          48,525

    Goodwill                                                               267,013                                    267,012         267,015

    Intangible assets, net                                                   3,790                                      4,865           4,325

    Other assets                                                             9,862                                     13,406           8,837
                                                                             -----                                     ------           -----

    Total assets                                                        $1,183,204                                 $1,001,869      $1,159,460
                                                                        ==========                                 ==========      ==========

    Liabilities and Stockholders' Equity

    Accounts payable and accrued expenses                                  $72,406                                    $62,799         $77,123

    Deferred tax liabilities, net                                           14,322                                     25,753          12,108

    Long-term debt (includes long-term debt of
     consolidated VIEs of $179,059, $151,987 and $211,406
     and debt issuance costs of $2,131, $1,054 and $3,271,
     as of June 30, 2018 and 2017 and December 31, 2017,
     respectively)                                                         762,831                                    638,749         788,542
                                                                           -------                                    -------         -------

    Total liabilities                                                      849,559                                    727,301         877,773
                                                                           -------                                    -------         -------

    Commitments and contingencies

    Stockholders' equity:

    Common stock, $0.00001 par value, 250,000,000 shares
     authorized, 34,633,819, 33,752,662 and 33,932,673
     shares issued and 34,145,146, 33,635,215 and
     33,504,555 outstanding as of June 30, 2018 and 2017
     and December 31, 2017, respectively                                         -                                         -              -

    Preferred stock, $0.00001 par value, 25,000,000 shares
     authorized, no shares issued and outstanding                                -                                         -              -

    Additional paid in capital                                              39,335                                     23,753          29,781

    Retained earnings                                                      312,440                                    261,180         264,695

    Accumulated other comprehensive loss                                  (10,905)                                   (9,069)        (7,086)

    Treasury stock, at cost (488,673, 117,447 and 428,118
     shares as of June 30, 2018 and 2017 and December 31,
     2017, respectively)                                                   (7,225)                                   (1,296)        (5,703)
                                                                            ------                                     ------          ------

    Total stockholders' equity                                             333,645                                    274,568         281,687
                                                                           -------                                    -------         -------

    Total liabilities and stockholders' equity                          $1,183,204                                 $1,001,869      $1,159,460
                                                                        ==========                                 ==========      ==========


                                                             ENOVA INTERNATIONAL, INC. AND SUBSIDIARIES

                                                                  CONSOLIDATED STATEMENTS OF INCOME

                                                                (in thousands, except per share data)

                                                                             (Unaudited)


                                           Three Months Ended                                          Six Months Ended

                                              June 30,                                               June 30,
                                              --------                                               --------

                                         2018                               2017                                  2018         2017
                                         ----                               ----                                  ----         ----

    Revenue                                      $253,301                                        $189,904                 $507,599     $382,167

    Cost of Revenue                               121,494                                          79,862                  230,047      161,746
                                                  -------                                          ------                  -------      -------

    Gross Profit                                  131,807                                         110,042                  277,552      220,421

    Expenses

    Marketing                                      29,386                                          23,410                   57,122       42,993

    Operations and technology                      27,195                                          21,818                   52,733       45,349

    General and administrative                     28,295                                          26,245                   55,216       51,941

    Depreciation and amortization                   3,837                                           3,366                    7,675        6,863
                                                    -----                                           -----                    -----        -----

    Total Expenses                                 88,713                                          74,839                  172,746      147,146
                                                   ------                                          ------                  -------      -------

    Income from Operations                         43,094                                          35,203                  104,806       73,275

    Interest expense, net                        (19,355)                                       (17,012)                (39,028)    (34,234)

    Foreign currency transaction (loss)
     gain                                           (204)                                             62                  (2,292)         289

    Loss on early extinguishment of debt                -                                              -                 (4,710)           -
                                                      ---                                            ---                  ------          ---

    Income before Income Taxes                     23,535                                          18,253                   58,776       39,330

    Provision for income taxes                      5,310                                           6,380                   12,653       13,605
                                                    -----                                           -----                   ------       ------

    Net Income                                    $18,225                                         $11,873                  $46,123      $25,725
                                                  =======                                         =======                  =======      =======

    Earnings Per Share:

    Net income per common share:

    Basic                                           $0.54                                           $0.35                    $1.36        $0.77

    Diluted                                         $0.52                                           $0.35                    $1.32        $0.75

    Weighted average common shares
     outstanding:

    Basic                                          33,984                                          33,553                   33,821       33,463

    Diluted                                        35,371                                          34,125                   34,966       34,081


                          ENOVA INTERNATIONAL, INC. AND SUBSIDIARIES

                        CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW

                                    (dollars in thousands)

                                         (Unaudited)


                                             Six Months Ended June 30,
                                           -------------------------

                                              2018                     2017
                                              ----                     ----

    Cash flows provided
     by operating
     activities                                        $295,716               $186,058

    Cash flows used in
     investing
     activities

    Loans and finance
     receivables                                      (276,550)             (164,731)

    Property and
     equipment
     additions                                          (7,065)               (5,301)

    Other investing
     activities                                              42                  1,482
                                                            ---                  -----

    Total cash flows
     used in investing
     activities                                       (283,573)             (168,550)

    Cash flows used in
     financing
     activities                                        (33,599)              (15,900)
                                                        -------                -------

    Effect of exchange
     rates on cash,
     cash equivalents
     and restricted
     cash                                                 (411)                 4,997
                                                           ----                  -----

    Net increase in
     cash, cash
     equivalents and
     restricted cash                                   (21,867)                 6,605

    Cash, cash
     equivalents and
     restricted cash at
     beginning of year                                   98,144                 66,240
                                                         ------                 ------

    Cash, cash
     equivalents and
     restricted cash at
     end of period                                      $76,277                $72,845
                                                        =======                =======


                                                                                                                     ENOVA INTERNATIONAL, INC. AND SUBSIDIARIES

                                                                                                                               GEOGRAPHIC INFORMATION

                                                                                                                               (dollars in thousands)


    The following table presents information on Enova's domestic and international operations for the three and six months ended June 30, 2018 and 2017.


                                                       Three Months Ended June 30,
                                                       ---------------------------

                                                         2018                                               2017                                              $ Change % Change
                                                         ----                                               ----                                              -------- --------

    Domestic:

    Revenue                                                                     $213,638                                                        $158,073                        $55,565      35.2%

    Cost of revenue                                                              102,206                                                          67,393                         34,813       51.7
                                                                                 -------                                                          ------                         ------       ----

    Gross profit                                                                $111,432                                                         $90,680                        $20,752       22.9
                                                                                ========                                                         =======                        =======       ====

    Gross profit margin                                                            52.2%                                                          57.4%                        (5.2)%    (9.1)%

    International:

    Revenue                                                                      $39,663                                                         $31,831                         $7,832      24.6%

    Cost of revenue                                                               19,288                                                          12,469                          6,819       54.7
                                                                                  ------                                                          ------                          -----       ----

    Gross profit                                                                 $20,375                                                         $19,362                         $1,013        5.2
                                                                                 =======                                                         =======                         ======        ===

    Gross profit margin                                                            51.4%                                                          60.8%                        (9.4)%   (15.5)%

    Total:

    Revenue                                                                     $253,301                                                        $189,904                        $63,397      33.4%

    Cost of revenue                                                              121,494                                                          79,862                         41,632       52.1
                                                                                 -------                                                          ------                         ------       ----

    Gross profit                                                                $131,807                                                        $110,042                        $21,765       19.8
                                                                                ========                                                        ========                        =======       ====

    Gross profit margin                                                            52.0%                                                          57.9%                        (5.9)%   (10.2)%



                                                        Six Months Ended June 30,
                                                        -------------------------

                                                         2018                                               2017                                              $ Change % Change
                                                         ----                                               ----                                              -------- --------

    Domestic:

    Revenue                                                                     $426,604                                                        $322,742                       $103,862      32.2%

    Cost of revenue                                                              190,319                                                         138,042                         52,277       37.9
                                                                                 -------                                                         -------                         ------       ----

    Gross profit                                                                $236,285                                                        $184,700                        $51,585       27.9
                                                                                ========                                                        ========                        =======       ====

    Gross profit margin                                                            55.4%                                                          57.2%                        (1.8)%    (3.1)%

    International:

    Revenue                                                                      $80,995                                                         $59,425                        $21,570      36.3%

    Cost of revenue                                                               39,728                                                          23,704                         16,024       67.6
                                                                                  ------                                                          ------                         ------       ----

    Gross profit                                                                 $41,267                                                         $35,721                         $5,546       15.5
                                                                                 =======                                                         =======                         ======       ====

    Gross profit margin                                                            51.0%                                                          60.1%                        (9.1)%   (15.1)%

    Total:

    Revenue                                                                     $507,599                                                        $382,167                       $125,432      32.8%

    Cost of revenue                                                              230,047                                                         161,746                         68,301       42.2
                                                                                 -------                                                         -------                         ------       ----

    Gross profit                                                                $277,552                                                        $220,421                        $57,131       25.9
                                                                                ========                                                        ========                        =======       ====

    Gross profit margin                                                            54.7%                                                          57.7%                        (3.0)%    (5.2)%


                                                            ENOVA INTERNATIONAL, INC. AND SUBSIDIARIES

                                                    LOANS AND FINANCE RECEIVABLES FINANCIAL AND OPERATING DATA

                                                                      (dollars in thousands)


    The following table shows loans and finance receivables and related loan loss activity, which is based on loan and finance receivable balances, for the three months ended June
     30, 2018 and 2017.


    Three Months Ended June
     30,                                              2018                                2017                               Change
    -----------------------                           ----                                ----                               ------

    Cost of revenue                                           $121,494                                          $79,862                                          $41,632

    Charge-offs (net of
     recoveries)                                               111,785                                           78,768                                           33,017

    Average combined loans
     and finance receivables,
     gross:

    Company owned(a)                                           840,077                                          619,699                                          220,378

    Guaranteed by Enova(a)(b)                                   28,138                                           24,999                                            3,139
                                                                ------                                           ------                                            -----

    Average combined loans
     and finance receivables,
     gross (a)(c)                                             $868,215                                         $644,698                                         $223,517
                                                              ========                                         ========                                         ========

    Ending combined loans and
     finance receivables,
     gross:

    Company owned                                             $871,915                                         $647,835                                         $224,080

    Guaranteed by Enova(b)                                      28,681                                           28,013                                              668
                                                                ------                                           ------                                              ---

    Ending combined loans and
     finance receivables,
     gross (c)                                                $900,596                                         $675,848                                         $224,748
                                                              ========                                         ========                                         ========

    Ending allowance and
     liability for losses                                     $123,876                                          $85,780                                          $38,096
                                                              ========                                          =======                                          =======

    Combined originations (d)                                 $599,280                                         $512,546                                          $86,734


    Loans and finance
     receivables ratios:
    --------------------

    Cost of revenue as a % of
     average combined loans
     and finance receivables,
     gross(a)(c)                                                 14.0%                                           12.4%                                            1.6%

    Charge-offs (net of
     recoveries) as a % of
     average combined loans
     and finance receivables,
     gross(a)(c)                                                 12.9%                                           12.2%                                            0.7%

    Gross profit margin                                          52.0%                                           57.9%                                          (5.9)%

    Allowance and liability
     for losses as a % of
     combined loans and
     finance receivables,
     gross(c)(e)                                                 13.8%                                           12.7%                                            1.1%




    (a)              The average
                     combined loans and
                     finance
                     receivables,
                     gross, is the
                     average of the
                     month-end
                     balances during
                     the period.

    (b)              Represents loans
                     originated by
                     third-party
                     lenders through
                     the credit
                     services
                     organization (or
                     CSO) programs,
                     which are not
                     included in
                     Enova's financial
                     statements.

    (c)              Non-GAAP measure.
                     See the above
                     discussion for
                     additional
                     information
                     regarding combined
                     loans and finance
                     receivables.

    (d)              Represents loans
                     and finance
                     receivables
                     originated by
                     Enova and third-
                     party lenders
                     through the CSO
                     and includes
                     renewals of
                     existing
                     origination
                     agreements to
                     customers in good
                     standing. The
                     disclosure is
                     statistical data
                     that is not
                     included in
                     Enova's financial
                     statements.

    (e)              Allowance and
                     liability for
                     losses as a
                     percentage of
                     combined loans and
                     finance
                     receivables,
                     gross, is
                     determined using
                     period-end
                     balances.


                                                                   ENOVA INTERNATIONAL, INC. AND SUBSIDIARIES

                                                             RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

                                                                 (dollars in thousands, except per share data)


    Adjusted Earnings Measures

                                               Three Months Ended                                             Six Months Ended

                                                  June 30,                                                  June 30,
                                                  --------                                                  --------

                                            2018                                  2017                                   2018        2017
                                            ----                                  ----                                   ----        ----

    Net Income                                       $18,225                                            $11,873                  $46,123     $25,725

    Adjustments:

    Loss on early extinguishment of debt(a)                -                                                 -                   4,710           -

    Intangible asset amortization                        268                                                271                      535         542

    Stock-based compensation expense                   2,834                                              2,987                    5,267       5,307

    Foreign currency transaction loss
     (gain)                                              204                                               (62)                   2,292       (289)

    Cumulative tax effect of adjustments               (777)                                           (1,113)                 (2,756)    (1,923)
                                                        ----                                             ------                   ------      ------


    Adjusted earnings                                $20,754                                            $13,956                  $56,171     $29,362
                                                     =======                                            =======                  =======     =======


    Diluted earnings per share                         $0.52                                              $0.35                    $1.32       $0.75


    Adjusted earnings per share                        $0.59                                              $0.41                    $1.61       $0.86
                                                       =====                                              =====                    =====       =====



    Adjusted EBITDA

                                             Three Months Ended                                         Six Months Ended

                                                  June 30,                                                  June 30,
                                                  --------                                                  --------

                                            2018                                  2017                                   2018        2017
                                            ----                                  ----                                   ----        ----

    Net Income                                       $18,225                                            $11,873                  $46,123     $25,725

    Depreciation and amortization expenses             3,837                                              3,366                    7,675       6,863

    Interest expense, net                             19,355                                             17,012                   39,028      34,234

    Foreign currency transaction loss
     (gain)                                              204                                               (62)                   2,292       (289)

    Provision for income taxes                         5,310                                              6,380                   12,653      13,605

    Stock-based compensation expense                   2,834                                              2,987                    5,267       5,307

    Adjustments:

    Loss on early extinguishment of debt(a)                -                                                 -                   4,710           -
                                                         ---                                               ---                   -----         ---


    Adjusted EBITDA                                  $49,765                                            $41,556                 $117,748     $85,445
                                                     =======                                            =======                 ========     =======


    Adjusted EBITDA margin calculated as
     follows:

    Total Revenue                                   $253,301                                           $189,904                 $507,599    $382,167

    Adjusted EBITDA                                   49,765                                             41,556                  117,748      85,445

    Adjusted EBITDA as a percentage of
     total revenue                                     19.6%                                             21.9%                   23.2%      22.4%




    (a)              In the first quarter
                     of 2018, the Company
                     recorded a $4.7
                     million ($3.7 million
                     net of tax) loss on
                     early extinguishment
                     of debt related to
                     the repurchase of
                     $50.0 million
                     principal amount of
                     senior notes.


                                            ENOVA INTERNATIONAL, INC. AND SUBSIDIARIES

                                       RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

                                                      (dollars in thousands)


    Estimated Adjusted EBITDA and Earnings Per Share For 2018


    The following tables reconcile estimated Income from operations to Adjusted EBITDA, a non-GAAP measure and diluted income per share to
     adjusted earnings per share, a non-GAAP measure:


                                                                     Estimated Results

                                                               Three Months Ended September 30,
                                                                             2018
                                                              ---------------------------------

                                                                  Low                                High
                                                                  ---                                ----

                                                                         Unaudited

    Income from operations                                                   $33,100                                         $43,100

    Depreciation and amortization                                              3,900                                           3,900

    Stock-based compensation expense                                           3,000                                           3,000
                                                                               -----                                           -----

    Adjusted EBITDA                                                          $40,000                                         $50,000
                                                                             =======                                         =======


                                                                     Estimated Results

                                                               Year Ended December 31, 2018
                                                               ----------------------------

                                                                  Low                                High
                                                                  ---                                ----

                                                                         Unaudited

    Income from operations                                                  $167,800                                        $187,800

    Depreciation and amortization                                             15,600                                          15,600

    Stock-based compensation expense                                          11,600                                          11,600
                                                                              ------                                          ------

    Adjusted EBITDA                                                         $195,000                                        $215,000
                                                                            ========                                        ========


                                                                     Estimated Results

                                                               Three Months Ended September 30,
                                                                             2018
                                                              ---------------------------------

                                                                  Low                                High
                                                                  ---                                ----

                                                                         Unaudited

    Diluted income per share                                                   $0.30                                           $0.52

    Adjustments:

    Intangible asset amortization                                               0.01                                            0.01

    Stock-based compensation expense                                            0.08                                            0.08

    Cumulative tax effect of adjustments                                      (0.02)                                         (0.03)
                                                                               -----                                           -----

    Adjusted earnings per share                                                $0.37                                           $0.58
                                                                               =====                                           =====


                                                                     Estimated Results

                                                               Year Ended December 31, 2018
                                                               ----------------------------

                                                                  Low                                High
                                                                  ---                                ----

                                                                         Unaudited

    Diluted income per share                                                   $1.78                                           $2.22

    Adjustments:

    Loss on early extinguishment of debt                                        0.13                                            0.13

    Intangible asset amortization                                               0.03                                            0.03

    Stock-based compensation expense                                            0.33                                            0.33

    Foreign currency transaction gain                                           0.06                                            0.06

    Cumulative tax effect of adjustments                                      (0.14)                                         (0.14)
                                                                               -----                                           -----

    Adjusted earnings per share                                                $2.19                                           $2.63
                                                                               =====                                           =====

View original content with multimedia:http://www.prnewswire.com/news-releases/enova-reports-second-quarter-2018-results-300687380.html

SOURCE Enova International, Inc.