Click here for the stock quote within the IR section
Investor Relations Navigation
Investor Overview
Board and Management
News Releases
Event Calendar
Webcasts
Stock Information
Recent Financial Reports
Investor FAQ
Presentations
Analysts
Code of Conduct
SEC Filings
Annual Meeting Materials
Information Request


Receive E-mail Alerts
Enter your e-mail address
 
News Release
Printer Friendly Version View printer-friendly version
<< Back
Dollar Financial Corp Announces Record Fiscal 2007 Results
    Record Annual Revenue of $400 Million Driven by Global Store
     Footprint Expansion; Announces Acquisition of Forty-Five U.S.
  Financial Services Stores and Moves Closer to Utilizing Significant
                               Tax NOL'S

BERWYN, Pa.--(BUSINESS WIRE)--Sept. 10, 2007--Dollar Financial Corp (NASDAQ:DLLR), a leading international financial services company serving under-banked consumers, today announced results for the fiscal fourth quarter and year ended June 30, 2007.

Fiscal fourth quarter highlights (compared to the prior year period):

    --  Consolidated revenue was $109.1 million, an increase of 25.5%.

    --  Total revenue from the Company's international operations
        increased by 39.3% or $23.5 million.

    --  The consolidated loan loss provision, as a percentage of gross
        consumer lending revenue, was 21.3%.

    --  Store and regional margin, as a percentage of total revenue,
        increased to 38.4%, as compared to 35.6% for the prior year's
        quarter.

    --  Consolidated Adjusted EBITDA was $32.0 million, an increase of
        40.6% or $9.2 million.

    --  Due principally to operating losses in the U.S. business, as a
        result of the transition from bank-funded installment loans to
        company-funded loans, the effective tax rate increased to
        42.1% for the quarter.

    --  Pro forma income before income taxes, which primarily excludes
        debt financing costs of $0.9 million, increased 60.6% from
        $11.8 million to $18.9 million.

    --  Pro forma fully-diluted earnings per share increased to $0.48
        compared to $0.37 for the prior year.

    --  Actual fully-diluted earnings per share were $0.42 compared to
        $0.10 per share for the previous year.

    --  Opened 12 de novo stores in the quarter.

On August 30, 2007, the Company entered into agreements to acquire forty-five financial services stores principally located in the Midwest and Hawaii. The total purchase price for the acquisition, including the consumer loan portfolio, is $27.0 million, in addition to a payment for the cash in the stores at closing. The Company is utilizing a portion of the proceeds from its recent $200.0 million senior convertible note offering completed on June 27, 2007 to pay for the acquisition. The total revenue and EBITDA contribution of these stores on an annual basis is estimated to be $13.0 million and $4.5 million, respectively.

The Company has already completed the purchase of twenty-two of the forty-five stores that are located in Missouri, Hawaii, Arizona, and Oklahoma and expects to finalize the purchase of the remaining twenty-three stores which are principally in Kansas, along with several stores in Nebraska, Iowa and South Carolina upon the receipt of state and local business licenses. The purchase of these remaining stores is expected to be finalized over the next 15 to 90 days and the purchase price for the acquisition is being prorated and remitted based on the timing of when the stores are acquired.

"We continue to execute on our multi-country, multi-channel and multi-product growth strategy and pursue the best investment opportunities across all three of our geographic markets to achieve the highest possible return for our shareholders," commented Jeff Weiss, the Company's Chairman and Chief Executive Officer. "The acquisition of these forty-five well managed and strong performing stores represents our entrance into several new U.S. markets in the midwest, and is the first step in our operational strategy to improve the profitability of our U.S. business and unlock the value of our significant tax NOL's. During the quarter, we also benefited from the investments we made in our international businesses, achieving nearly a 40% increase in total revenue from our combined Canadian and U.K. business segments. Furthermore, our global credit losses for the quarter continue to be in line with our expectations."

Mr. Weiss continued, "This marks the conclusion of another very successful year for the Company. During fiscal 2007, we achieved record annual revenue of over $400.0 million, while pre-tax earnings, excluding one-time charges, were a record $67.2 million. These results reflect the continuation of what has been a tremendous period of growth for the Company in which we have more than doubled our annual revenue over the past five years. In fiscal 2007, we continued to expand our global store footprint through the acquisition of 115 financial services stores in addition to opening 52 de novo stores across the U.S., Canada and the United Kingdom.

"We are very excited about the growth prospects for our Company as a result of several catalysts including improving visibility in the Canadian regulatory environment, growth opportunities burgeoning in the U.K. and other potential international markets, as well as the significant historical tax operating losses the Company can apply against future U.S. earnings. In summary, we are pleased with our performance for the year and believe we are well-positioned to continue to successfully execute on our strategy of being the most diversified company in our sector, both in terms of products and geographies."

For the quarter ended June 30, 2007, consolidated check cashing revenue increased by 20.6%, or $7.6 million, year-over-year as the Canadian business segment grew by 31.2% or $4.5 million while the U.K. business realized growth of 24.8% or $2.7 million. On a consolidated basis, the face amount of the average check cashed increased 7.6% to $496 for the quarter ended June 30, 2007 compared to $461 for the prior year period, and the average fee per check cashed increased by 10.3% to $19.23.

For the quarter ended June 30, 2007, consolidated net consumer lending revenue increased by 33.1% or $12.1 million compared to the prior year, driven by growth in Canada of 58.0% or $10.0 million and growth in the U.K. of 37.1% or $2.6 million. The consolidated loan loss provision for the fiscal fourth quarter, as a percentage of gross consumer lending revenue, was in line with the Company's expectations at 21.3% as compared to 20.8% for the third quarter of fiscal 2007.

Total Company funded loan originations were $401.2 million for the quarter ended June 30, 2007, representing a net increase of 56.0%, or $144.0 million, compared to the prior year. For the fiscal fourth quarter, company funded loan originations in Canada increased by 62.5% or $93.6 million and U.K. loan originations increased by 51.6% or $26.9 million. Furthermore, loan originations in the U.S. increased by 42.3% or $23.4 million as a result of both an acquisition in the second quarter of fiscal 2007 and also the transition, during the fiscal fourth quarter, of a portion of the U.S. loan portfolio from bank-funded installment loans to company-funded loans.

Money transfer fees for the quarter increased 24.8% or $1.1 million year-over-year, as a result of continued growth in the Company's international markets. Other revenue increased by 14.9% or $1.4 million for the quarter ended June 30, 2007, principally due to the success of MasterCard(R) branded debit-card sales in Canada and the U.K., as well as growth in the foreign currency product in both the Canadian and U.K. businesses.

Comparable store sales increased 7.1% or $5.9 million for the fiscal fourth quarter, and on a constant currency basis increased by 3.8% or $3.3 million compared to the prior year period. On a local currency basis, the Company's Canadian business realized comparable store sales growth of 6.9%, the U.K. operation generated comparable store sales growth of 15.5%, while same store sales in the U.S. decreased by 8.5% as they were negatively impacted during the quarter by the transition of a portion of the loan portfolio from bank-funded installment loans to company-funded loan products.

The Company realized a store and regional margin of $41.8 million for the quarter ended June 30 2007, an increase of 35.2% as compared to $31.0 million in the prior year's quarter. As a percentage of total revenue, store and regional margin increased to 38.4% for the fiscal fourth quarter, as compared to 35.6% for the prior year. Corporate expenses, as a percentage of total revenue, were slightly higher for the quarter than the previous year at 12.8%.

The Company generated net income of $10.3 million for the fiscal fourth quarter, an increase of 430% as compared to $1.9 million in the prior year period, and actual fully-diluted earnings per share were $0.42 compared to $0.10 per share for the previous year.

Highlights for the Fiscal Year Ended June 30, 2007 (Fiscal 2007)

Total revenue for fiscal 2007 was $409.9 million, representing an increase of 24.8% or $81.4 million over the prior year. Global check cashing revenue increased by 17.0% or $24.3 million while net consumer lending revenue increased by 37.4% or $49.4 million. Store and regional margin increased by 32.5% or $37.9 million for fiscal 2007, and as a percentage of total revenue, improved to 37.8% as compared to 35.6% for the prior year.

Corporate costs, which included additional costs to support the Company's global expansion strategy as well as additional stock based compensation costs recognized under FAS 123R, were 13.1% of total revenue for the fiscal year. Excluding the impact of stock based compensation, corporate costs as a percentage of total revenue were 12.5% for fiscal 2007 compared to 12.7% of total revenue for the prior fiscal year.

Pro forma income before income taxes, excluding $7.3 million of one-time charges in fiscal 2006 and $61.6 million of one-time charges in fiscal 2007 (detailed in the table below), increased by $25.4 million or 60.8% to $67.2 million. Pro forma net income, using a 38.0% normalized income tax rate, was $41.7 million for the fiscal year ended June 30, 2007, an increase of 60.8% as compared to $25.9 million for the prior year. Pro forma fully-diluted earnings per share were $1.72 for the fiscal year ended June 30, 2007 compared to $1.38 for the prior year.

Company Launches Internet Payday Loan Product in the U.S.

On August 31, 2007, the Company launched an internet based payday loan product for California customers. Following a successful launch in California, the Company intends to offer the product in selected additional states.

Commenting on the product launch, Don Gayhardt, the Company's President stated, "We intend to move forward on internet lending products at a very measured pace, until we are certain of the loss metrics. Assuming the measured launch in California meets our expectations, we intend to expand the product into additional markets. As the internet loan product is obviously in its early stage of release, we will be in a better position to discuss our future plans and anticipated earnings contribution as we gain more experience with the product."

Guidance

The Company anticipates that several of the Canadian provinces will establish their respective maximum borrowing rates and policies for single-payment lending during fiscal 2008. Therefore, reflected in the Company's guidance below is the expected opening of between 75 and 100 new stores in Canada in fiscal year 2008. The incremental new store earnings drag and infrastructure investment, required to support the enhanced Canadian de novo store plan, is expected to result in a $3.0 million to $3.5 million unfavorable impact on pre-tax earnings in fiscal 2008.

    Effective Tax Rate

    --  As a result of the negative impact in the U.S. business from
        the transition from bank-funded installment loans to
        company-funded loans, the effective tax rate for the Company
        increased in the fourth quarter of fiscal 2007 to 42.1%.
        Expected earnings growth in the U.S. business from
        acquisitions, as well as from the recently launched loan
        products, should result in a global effective tax rate in the
        range of 39% to 41% for the balance of calendar year 2007 and
        fiscal 2008.

    Calendar Year 2007 Guidance

    --  Positive trends in other areas of the global business, as well
        as the anticipated earnings contribution of the recent
        acquisition of the midwest U.S. financial services stores on
        August 30, 2007, are expected to offset the additional
        infrastructure costs and new store earnings drag associated
        with the substantially enhanced store development plan in
        Canada, as well as the near-term negative impact of
        transitioning a portion of the U.S. loan portfolio from
        bank-funded installment loans to company-funded loans. As a
        result, the Company is reaffirming its previously announced
        calendar year 2007 guidance of revenue between $450.0 million
        and $460.0 million, Adjusted EBITDA of $127.0 million to
        $132.0 million and income before income taxes of between $78.0
        million and $80.0 million.

    Fiscal Year 2008 Guidance

    --  Considering the effects of the expected enhanced Canadian de
        novo store expansion plan, for the June 30, 2008 fiscal year,
        the Company is anticipating revenue between $470.0 million and
        $490.0 million, Adjusted EBITDA of between $135.0 million and
        $140.0 million and fully-diluted earnings per share of between
        $2.05 and $2.20.

The reconciliation between Adjusted EBITDA and income before income taxes is consistent with the historical reconciliation which is presented at the end of this news release.

Investors Conference Call

Dollar Financial Corp will be holding an investor's conference call on Monday, September 10, 2007 at 5:00 pm ET to discuss the Company's results for the 2007 fiscal fourth quarter and year end. Investors can participate in the conference by dialing 888-896-0863 (U.S. and Canada) or 973-582-2792 (International); use the confirmation code "Dollar". Hosting the call will be Jeff Weiss, Chairman and CEO, Don Gayhardt, President, and Randy Underwood, Executive Vice President and CFO. For your convenience, the conference call can be replayed in its entirety beginning at 7:00 pm Eastern Time on September 10, 2007 through September 17, 2007. If you wish to listen to the replay of this conference call, please dial 973-341-3080 and enter passcode "9164127".

The conference call will also be broadcast live through a link on the Investor Relations page on the Dollar Financial web site at http://www.dfg.com. Please go to the web site at least 15 minutes prior to the call to register, download and install any necessary audio software.

About Dollar Financial Corp

Dollar Financial Corp is a leading international financial services company serving under-banked consumers. Its customers are typically service sector individuals who require basic financial services but, for reasons of convenience and accessibility, purchase some or all of their financial services from the Company rather than from banks and other financial institutions. To meet the needs of these customers, the Company provides a range of consumer financial products and services primarily consisting of check cashing, short-term consumer loans, Western Union money order and money transfer products, reloadable VISA(R) and MasterCard(R) branded debit cards, electronic tax filing, bill payment services, and legal document processing services.

At June 30, 2007, the Company's global store network consisted of 1,280 stores, including 902 company-operated financial services stores and 110 franchised We The People legal document processing locations in 30 states, the District of Columbia, Canada and the United Kingdom. The financial services store network is the largest network of its kind in each of Canada and the United Kingdom and the second-largest network of its kind in the United States. The Company's customers, many of whom receive income on an irregular basis or from multiple employers, are drawn to the convenient neighborhood locations, extended operating hours and high-quality customer service. The Company's financial products and services, principally check cashing and short-term consumer loan programs, provide immediate access to cash for living expenses or other needs. For more information, please visit the Company's website at www.dfg.com.

Forward Looking Statement

This news release contains forward looking statements, including statements regarding the following: the Company's future results, growth, guidance and operating strategy; the developing regulatory environment in Canada; the impact of future development strategy, new stores and acquisitions; and of the performance of new products and services. These forward looking statements involve risks and uncertainties, including risks related to the regulatory environment, current and potential future litigation, the integration of acquired stores, the performance of new stores, the implementation and results of restructuring initiatives, the impact of recent debt financing transactions, the results of certain ongoing income tax appeals, and the effects of new products and services on the Company's business, results of operations, financial condition, prospects and guidance. There can be no assurance that the Company will attain its expected results, successfully integrate any of its acquisitions, attain its published guidance metrics, or that ongoing and potential future litigation or that the various FDIC, Federal, state or foreign legislative or regulatory activities affecting the Company or the banks with which the Company does business will not negatively impact the Company's operations. A more complete description of these and other risks, uncertainties and assumptions is included in the Company's filings with the Securities and Exchange Commission, including those described under the heading "Risk Factors" in the final prospectus from the Company's follow-on public offering filed with the SEC on June 16, 2006 and its fiscal 2006 annual report on Form-10K. You should not place any undue reliance on any forward-looking statements. We disclaim any obligation to update any such factors or to publicly announce results of any revisions to any of the forward-looking statements contained herein to reflect future events or developments.

                        DOLLAR FINANCIAL CORP
                UNAUDITED CONSOLIDATED BALANCE SHEETS
                            (In thousands)

                                                  June 30,   June 30,
                                                 ---------- ----------
                                                    2006       2007
                                                 ---------- ----------
Assets:
Cash and cash equivalents                        $ 120,221  $ 294,518
Restricted cash                                     80,750      1,014
Loans receivable, net:
   Loans receivable                                 58,997     90,552
   Less: Allowance for loan losses                  (5,365)    (8,623)
                                                 ---------- ----------
Loans receivable, net                               53,632     81,929
Other consumer lending receivables, net              7,545     11,367
Prepaid expenses and other receivables              18,846     22,483
Deferred tax assets, net                               185      4,545
Property and equipment, net                         40,625     55,031
Goodwill and other intangibles, net                218,566    341,681
Debt issuance costs and other assets, net           11,455     21,051
                                                 ---------- ----------

Total Assets                                     $ 551,825  $ 833,619
                                                 ========== ==========

Liabilities:
Accounts payable                                 $  23,438  $  39,808
Foreign income taxes payable                        10,963     11,293
Accrued expenses and other liabilities              39,895     46,912
Deferred tax liability                               4,539     12,713
Revolving credit facilities                         39,000          -
Long-term debt                                     272,037    576,910
                                                 ---------- ----------
Total Liabilities                                  389,872    687,636
                                                 ---------- ----------

Shareholders' Equity:
Common stock                                            23         24
Additional paid-in capital                         242,594    251,460
Accumulated deficit                               (114,920)  (147,123)
Accumulated other comprehensive income              34,256     41,622
                                                 ---------- ----------
Total shareholders' equity                         161,953    145,983
                                                 ---------- ----------

Total Liabilities and Shareholders' Equity       $ 551,825  $ 833,619
                                                 ========== ==========
                        DOLLAR FINANCIAL CORP
           UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
          (In thousands except share and per share amounts)


                      Three Months Ended        Twelve Months Ended
                           June 30,                  June 30,
                   ------------------------- -------------------------
                       2006         2007         2006         2007
                   ------------ ------------ ------------ ------------

Revenues:
 Check cashing     $    36,611  $    44,164  $   142,470  $   166,754
 Consumer lending:
  Fees from
   consumer lending     43,913       61,626      162,588      227,445
  Provision for
   loan losses and
   adjustment to
   servicing
   revenue              (7,494)     (13,153)     (30,367)     (45,799)
                   ------------ ------------ ------------ ------------
 Consumer lending,
  net                   36,419       48,473      132,221      181,646
 Money transfer
  fees                   4,525        5,647       17,205       20,879
 Other                   9,375       10,776       36,625       40,654
                   ------------ ------------ ------------ ------------
Total revenues          86,930      109,060      328,521      409,933
                   ------------ ------------ ------------ ------------

Store and regional
 expenses:
 Salaries and
  benefits              28,533       34,766      106,823      129,522
 Occupancy               7,530        8,462       27,914       32,270
 Depreciation            2,324        2,673        7,834        9,455
 Returned checks,
  net and cash
  shortages              2,799        3,999       11,883       15,295
 Telephone
  and
  telecommunication      1,529        1,691        5,800        6,425
 Advertising             1,432        1,488        8,197        9,034
 Bank charges and
  armored carrier
  services               2,230        2,949        8,844       10,619
 Other                   9,600       11,190       34,300       42,441
                   ------------ ------------ ------------ ------------
Total store and
 regional expenses      55,977       67,218      211,595      255,061
                   ------------ ------------ ------------ ------------
Store and regional
 margin                 30,953       41,842      116,926      154,872
                   ------------ ------------ ------------ ------------

Corporate and other
 expenses:
 Corporate expenses     10,749       13,962       41,784       53,594
 Other depreciation
  and amortization         966          859        3,655        3,390
 Interest expense,
  net                    7,457        8,391       29,702       31,462
 Ligation
  settlement costs
  (proceeds)                 0            0        5,800       (3,256)
 Debt financing
  costs                      0          932            0       39,335
 Goodwill
  impairment and
  other charges              0         (163)           0       24,301
 Other, net                788          107        1,506          514
                   ------------ ------------ ------------ ------------
Income before
 income taxes           10,993       17,754       34,479        5,532
Income tax
 provision               9,054        7,473       27,514       37,735
                   ------------ ------------ ------------ ------------
Net income (loss)  $     1,939  $    10,281  $     6,965     ($32,203)
                   ============ ============ ============ ============

Net income (loss)
 per share:
 Basic             $      0.10  $      0.43  $      0.38       ($1.37)
 Diluted           $      0.10  $      0.42  $      0.37       ($1.37)

Weighted average
 shares
 outstanding:
 Basic              18,809,934   23,821,685   18,280,131   23,571,203
 Diluted            19,496,744   24,546,758   18,722,753   23,571,203
                        DOLLAR FINANCIAL CORP
                         PRO FORMA NET INCOME
                     (EXCLUDING ONE-TIME CHARGES)
          (In thousands except share and per share amounts)


                     Three Months Ended        Twelve Months Ended
                          June 30,                   June 30,
                 -------------------------- --------------------------
                    2006           2007        2006           2007
                 -----------   ------------ -----------   ------------

Income before
 income taxes -
 as reported     $    10,993   $    17,754  $    34,479   $     5,532
One-time
 Charges:
   Litigation
    settlement
    costs
    (proceeds)             -             -        5,800        (3,256)
   Debt
    financing
    costs                  -           932            -        39,335
   Goodwill
    impairment
    and other
    charges                -          (163)           -        24,301
   Loss on store
    closings             788           322        1,506           964
   Other items             -            79            -           302
                 -----------   ------------ -----------   ------------
Pro forma income
 before income
 taxes                11,781        18,924       41,785        67,178
Pro forma income
 taxes (38%
 effective tax
 rate)                 4,477         7,191       15,878        25,528
                 -----------   ------------ -----------   ------------
Pro forma net
 income          $     7,304   $    11,733  $    25,907   $    41,650
                 ===========   ============ ===========   ============

Weighted average
 fully-diluted
 shares
 outstanding      19,496,744    24,546,758   18,722,753    24,192,918
                 ===========   ============ ===========   ============

Actual fully-
 diluted
 earnings (loss)
 per share       $      0.10   $      0.42  $      0.37   $     (1.37)
                 ===========   ============ ===========   ============

Pro forma fully-
 diluted
 earnings per
 share           $      0.37(1)$      0.48  $      1.38(1)$      1.72
                 ===========   ============ ===========   ============


(1) Computed on lesser number of fully-diluted shares outstanding.

Adjusted EBITDA Reconciliation

Adjusted EBITDA is not an item prepared in accordance with GAAP. Adjusted EBITDA is earnings before interest expense, income tax provision, depreciation, amortization, charges related to non-qualified stock options and restricted shares, and other items described below. Dollar presents Adjusted EBITDA as an indication of operating performance and its ability to service its debt and capital expenditure requirements. Adjusted EBITDA does not indicate whether Dollar's cash flow will be sufficient to fund all of its cash needs. Adjusted EBITDA should not be considered in isolation or as a substitute for net income, cash flows from operating activities, or other measures of operating performance or liquidity determined in accordance with GAAP. Dollar believes that Adjusted EBITDA amounts should be considered by prospective investors because Dollar uses them as one means of analyzing its ability to service its debt and capital expenditure requirements, and Dollar understands that they are used by some investors as one measure of a Company's historical ability to service its debt and capital expenditure requirements. Not all companies calculate Adjusted EBITDA in the same fashion, and therefore these amounts as presented may not be comparable to other similarly titled measures of other companies. The table below reconciles income before income taxes as reported on Dollar's Unaudited Consolidated Statements of Operations to Adjusted EBITDA (dollars in thousands):

                              Three Months Ended  Twelve Months Ended
                                   June 30,             June 30,
                             -------------------- --------------------
                               2006       2007      2006       2007
                             --------- ---------- --------- ----------
Income before income taxes   $  10,993 $  17,754  $  34,479 $   5,532
Add:
  Depreciation and
   amortization                  3,290     3,532     11,489    12,845
  Interest expense               7,457     8,391     29,702    31,462
  Foreign currency loss            112       399        733       886
  Stock compensation expense       125       758        205     2,365
  Litigation settlement
   costs (proceeds)                  -         -      5,800    (3,256)
  Debt financing costs               -       932          -    39,335
  Goodwill impairment and
   other charges                     -      (163)         -    24,301
  Loss on store closings &
   other                           788       401      1,506     1,265
                             --------- ---------- --------- ----------
Adjusted EBITDA              $  22,765 $  32,004  $  83,914 $ 114,735
                             ========= ========== ========= ==========
                        Dollar Financial Corp
                         Unaudited Store Data

                               Three Months Ended  Twelve Months Ended
                                    June 30,            June 30,
                               ------------------- -------------------
                                 2006      2007      2006      2007
                               --------- --------- --------- ---------
Beginning Company-Operated
 Stores
   U.S.                              341       352       347       338
   Canada                            233       348       214       242
   U.K.                              162       190       152       172
   WTP                                22         0         3        13
                               --------- --------- --------- ---------
     Total Beginning Company-
      Operated Stores                758       890       716       765
                               --------- --------- --------- ---------

De novo Store Builds
   U.S.                                1         0         4         4
   Canada                              9        12        18        36
   U.K.                                3         0        12        12
   WTP                                 0         0         0         0
                               --------- --------- --------- ---------
     Total                            13        12        34        52
                               --------- --------- --------- ---------

Acquired Stores
   U.S.                                0         0         0        24
   Canada                              0         0        11        82
   U.K.                                7         3         8         9
   WTP                                 0         0        28         0
                               --------- --------- --------- ---------
     Total                             7         3        47       115
                               --------- --------- --------- ---------

Closed Stores
   U.S.                                4         2        13        16
   Canada                              0         0         1         0
   U.K.                                0         1         0         1
   WTP                                 9         0        18        13
                               --------- --------- --------- ---------
     Total                            13         3        32        30
                               --------- --------- --------- ---------

Ending Company-Operated Stores
   U.S.                              338       350       338       350
   Canada                            242       360       242       360
   U.K.                              172       192       172       192
   WTP                                13         0        13         0
                               --------- --------- --------- ---------
     Total Ending Company-
      Operated Stores                765       902       765       902
                               --------- --------- --------- ---------

Ending Franchise Stores
   U.S.                                7         0         7         0
   Canada                            128        54       128        54
   U.K.                              218       214       218       214
   WTP                               132       110       132       110
                               --------- --------- --------- ---------
     Total Ending Franchise
      Stores                         485       378       485       378
                               --------- --------- --------- ---------

Total Ending Store Count           1,250     1,280     1,250     1,280
                               ========= ========= ========= =========
                        Dollar Financial Corp
                 Unaudited Selected Statistical Data

                         Three Months Ended      Twelve Months Ended
                              June 30,                June 30,
                       ----------------------- -----------------------
                          2006        2007        2006        2007
                       ----------- ----------- ----------- -----------

  Check Cashing Data
   (Consolidated)
  Face amount of
   checks cashed (in
   millions)           $      969  $    1,138  $    3,772  $    4,341
  Number of checks
   cashed (in
   thousands)               2,099       2,296       8,373       9,004
  Face amount of
   average check       $      461  $      496  $      451  $      482
  Average fee per
   check cashed        $    17.44  $    19.23  $    17.01  $    18.52
  Net write-offs of
   returned checks (in
   thousands)          $    2,321  $    3,085  $    9,982  $   12,532
  Net write offs as a
   percentage of check
   cashing revenue            6.3%        7.0%        7.0%        7.5%

  Consumer Loan Data -
   Originations
  U.S. company-funded
   consumer loan
   originations        $   55,309  $   78,729  $  236,025  $  282,364
  Canadian company-
   funded consumer
   loan originations      149,760     243,373     554,949     827,535
  U.K. company-funded
   consumer loan
   originations            52,196      79,137     204,220     269,779
                       ----------- ----------- ----------- -----------
     Total company-
      funded consumer
      loan
      originations     $  257,265  $  401,239  $  995,194  $1,379,678
                       =========== =========== =========== ===========

  Consumer Loan Data -
   Net Revenues
  U.S. servicing
   revenues            $    6,818  $    4,388  $   22,673  $   29,245
  U.S. company-funded
   consumer loan
   revenues                 9,071      12,161      37,814      44,366
  Canadian company-
   funded consumer
   loan revenues           19,613      32,903      69,999     110,010
  U.K. company-funded
   consumer loan
   revenues                 8,410      12,174      32,102      43,824
  Provision for loan
   losses and
   adjustments to
   servicing revenues      (7,493)    (13,153)    (30,367)    (45,799)
                       ----------- ----------- ----------- -----------
     Total consumer
      lending
      revenues, net    $   36,419  $   48,473  $  132,221  $  181,646
                       =========== =========== =========== ===========

  Consumer Loan Net
   Charge-offs
  Gross charge-offs of
   company-funded
   consumer loans      $   28,413  $   47,358  $  107,208  $  160,077
  Recoveries of
   company-funded
   consumer loans         (22,550)    (33,437)    (85,719)   (123,861)
                       ----------- ----------- ----------- -----------
     Net charge-offs
      on company-
      funded consumer
      loans            $    5,863  $   13,921  $   21,489  $   36,216
                       =========== =========== =========== ===========


  Gross charge-offs of
   company-funded
   consumer loans as a
   percentage of total
   company-funded
   consumer loan
   originations              11.0%       11.8%       10.8%       11.6%

  Recoveries of
   company-funded
   consumer loans as a
   percentage of total
   company-funded
   consumer loan
   originations               8.8%        8.3%        8.6%        9.0%

  Net charge-offs on
   company-funded
   consumer loans as a
   percentage of total
   company-funded
   consumer loan
   originations               2.2%        3.5%        2.2%        2.6%

    CONTACT: Dollar Financial Corp
             by
             Financial Dynamics
             Mark McCall/Julie Prozeller
             212-850-5600

    SOURCE: Dollar Financial Corp