e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2008
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 000-50058
Portfolio Recovery Associates, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
|
|
75-3078675 |
|
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
Identification No.) |
|
|
|
120 Corporate Boulevard, Norfolk, Virginia
|
|
23502 |
|
|
|
(Address of principal executive offices)
|
|
(zip code) |
(888) 772-7326
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
YES þ NO o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer,
a non-accelerated filer, or a smaller reporting company.
See the definitions of large
accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
|
|
|
|
|
|
|
Large accelerated filer þ |
|
Accelerated filer o |
|
Non-accelerated filer o
(Do not check if a smaller reporting company) |
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).
YES o NO þ
The number of shares outstanding of each of the issuers classes of common stock, as of the latest
practicable date.
|
|
|
Class
|
|
Outstanding as of October 20, 2008 |
|
|
|
Common Stock, $0.01 par value
|
|
15,280,809 |
PORTFOLIO RECOVERY ASSOCIATES, INC.
INDEX
|
|
|
|
|
|
|
Page(s) |
|
PART I. FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
Item 1. Financial Statements |
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets (unaudited)
as of September 30, 2008 and December 31, 2007 |
|
|
3 |
|
|
|
|
|
|
Consolidated Income Statements (unaudited)
For the three and nine months ended September 30, 2008 and 2007 |
|
|
4 |
|
|
|
|
|
|
Consolidated Statement of Changes in Stockholders Equity (unaudited)
For the nine months ended September 30, 2008 |
|
|
5 |
|
|
|
|
|
|
Consolidated Statements of Cash Flows (unaudited)
For the nine months ended September 30, 2008 and 2007 |
|
|
6 |
|
|
|
|
|
|
Notes to Consolidated Financial Statements (unaudited) |
|
|
7-19 |
|
|
|
|
|
|
Item 2. Managements Discussion and Analysis of Financial
Condition and Results of Operations |
|
|
20-39 |
|
|
|
|
|
|
Item 3. Quantitative and Qualitative Disclosure About Market Risk |
|
|
40 |
|
|
|
|
|
|
Item 4. Controls and Procedures |
|
|
40 |
|
|
|
|
|
|
PART II. OTHER INFORMATION |
|
|
|
|
|
|
|
|
|
Item 1. Legal Proceedings |
|
|
40 |
|
|
|
|
|
|
Item 1A. Risk Factors |
|
|
40 |
|
|
|
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
|
|
40 |
|
|
|
|
|
|
Item 3. Defaults Upon Senior Securities |
|
|
41 |
|
|
|
|
|
|
Item 4. Submission of Matters to a Vote of the Security Holders |
|
|
41 |
|
|
|
|
|
|
Item 5. Other Information |
|
|
41 |
|
|
|
|
|
|
Item 6. Exhibits |
|
|
41 |
|
|
|
|
|
|
SIGNATURES |
|
|
42 |
|
2
PORTFOLIO RECOVERY ASSOCIATES, INC.
CONSOLIDATED BALANCE SHEETS
September 30, 2008 and December 31, 2007
(unaudited)
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
28,006 |
|
|
$ |
16,730 |
|
Finance receivables, net |
|
|
535,430 |
|
|
|
410,297 |
|
Income taxes receivable |
|
|
3,715 |
|
|
|
3,022 |
|
Property and equipment, net |
|
|
23,354 |
|
|
|
16,171 |
|
Goodwill |
|
|
28,058 |
|
|
|
18,620 |
|
Intangible assets, net |
|
|
13,747 |
|
|
|
5,046 |
|
Other assets |
|
|
9,251 |
|
|
|
6,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
641,561 |
|
|
$ |
476,307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
4,527 |
|
|
$ |
4,055 |
|
Accrued expenses |
|
|
5,294 |
|
|
|
4,471 |
|
Accrued payroll and bonuses |
|
|
9,605 |
|
|
|
6,819 |
|
Deferred tax liability |
|
|
81,350 |
|
|
|
57,579 |
|
Line of credit |
|
|
267,300 |
|
|
|
168,000 |
|
Obligations under capital lease |
|
|
23 |
|
|
|
103 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
368,099 |
|
|
|
241,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 10)
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock, par value $0.01, authorized shares, 2,000,
issued and outstanding shares - 0 |
|
|
|
|
|
|
|
|
Common stock, par value $0.01, authorized shares, 30,000,
15,392 issued and 15,280 outstanding shares - at September 30, 2008,
and 15,159 issued and outstanding at December 31, 2007 |
|
|
153 |
|
|
|
152 |
|
Additional paid-in capital |
|
|
74,873 |
|
|
|
71,443 |
|
Retained earnings |
|
|
198,436 |
|
|
|
163,685 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
273,462 |
|
|
|
235,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
641,561 |
|
|
$ |
476,307 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
3
PORTFOLIO RECOVERY ASSOCIATES, INC.
CONSOLIDATED INCOME STATEMENTS
For the three and nine months ended September 30, 2008 and 2007
(unaudited)
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income recognized on finance receivables, net |
|
$ |
52,738 |
|
|
$ |
46,111 |
|
|
$ |
158,412 |
|
|
$ |
137,964 |
|
Commissions |
|
|
15,848 |
|
|
|
8,529 |
|
|
|
37,891 |
|
|
|
25,460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
68,586 |
|
|
|
54,640 |
|
|
|
196,303 |
|
|
|
163,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee services |
|
|
22,983 |
|
|
|
17,322 |
|
|
|
64,983 |
|
|
|
50,438 |
|
Outside legal and other fees and services |
|
|
16,709 |
|
|
|
11,847 |
|
|
|
46,400 |
|
|
|
34,530 |
|
Communications |
|
|
2,263 |
|
|
|
2,038 |
|
|
|
7,535 |
|
|
|
5,927 |
|
Rent and occupancy |
|
|
1,123 |
|
|
|
819 |
|
|
|
2,830 |
|
|
|
2,217 |
|
Other operating expenses |
|
|
1,912 |
|
|
|
1,605 |
|
|
|
4,863 |
|
|
|
4,467 |
|
Depreciation and amortization |
|
|
2,162 |
|
|
|
1,455 |
|
|
|
5,138 |
|
|
|
4,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
47,152 |
|
|
|
35,086 |
|
|
|
131,749 |
|
|
|
101,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
21,434 |
|
|
|
19,554 |
|
|
|
64,554 |
|
|
|
61,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
17 |
|
|
|
65 |
|
|
|
50 |
|
|
|
364 |
|
Interest expense |
|
|
(3,066 |
) |
|
|
(1,137 |
) |
|
|
(8,215 |
) |
|
|
(1,543 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
18,385 |
|
|
|
18,482 |
|
|
|
56,389 |
|
|
|
60,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
6,930 |
|
|
|
6,787 |
|
|
|
21,638 |
|
|
|
22,991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
11,455 |
|
|
$ |
11,695 |
|
|
$ |
34,751 |
|
|
$ |
37,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.75 |
|
|
$ |
0.76 |
|
|
$ |
2.28 |
|
|
$ |
2.37 |
|
Diluted |
|
$ |
0.75 |
|
|
$ |
0.75 |
|
|
$ |
2.27 |
|
|
$ |
2.35 |
|
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
15,267 |
|
|
|
15,451 |
|
|
|
15,210 |
|
|
|
15,816 |
|
Diluted |
|
|
15,336 |
|
|
|
15,577 |
|
|
|
15,280 |
|
|
|
15,962 |
|
The accompanying notes are an integral part of these consolidated financial statements.
4
PORTFOLIO RECOVERY ASSOCIATES, INC.
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY
For the nine months ended September 30, 2008
(unaudited)
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
Total |
|
|
|
Common |
|
|
Paid-in |
|
|
Retained |
|
|
Stockholders |
|
|
|
Stock |
|
|
Capital |
|
|
Earnings |
|
|
Equity |
|
Balance at December 31, 2007 |
|
$ |
152 |
|
|
$ |
71,443 |
|
|
$ |
163,685 |
|
|
$ |
235,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
34,751 |
|
|
|
34,751 |
|
Exercise of stock options and vesting of nonvested shares |
|
|
1 |
|
|
|
593 |
|
|
|
|
|
|
|
594 |
|
Issuance of common stock for acquisition |
|
|
|
|
|
|
1,847 |
|
|
|
|
|
|
|
1,847 |
|
Amortization of share-based compensation |
|
|
|
|
|
|
442 |
|
|
|
|
|
|
|
442 |
|
Income tax benefit from share-based compensation |
|
|
|
|
|
|
368 |
|
|
|
|
|
|
|
368 |
|
Reversal of FIN 48 reserve |
|
|
|
|
|
|
180 |
|
|
|
|
|
|
|
180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2008 |
|
$ |
153 |
|
|
$ |
74,873 |
|
|
$ |
198,436 |
|
|
$ |
273,462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
5
PORTFOLIO RECOVERY ASSOCIATES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the nine months ended September 30, 2008 and 2007
(unaudited)
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
34,751 |
|
|
$ |
37,563 |
|
Adjustments to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
Amortization of share-based compensation |
|
|
442 |
|
|
|
2,218 |
|
Depreciation and amortization |
|
|
5,138 |
|
|
|
4,112 |
|
Deferred tax expense |
|
|
23,771 |
|
|
|
17,566 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Other assets |
|
|
105 |
|
|
|
(352 |
) |
Accounts payable |
|
|
(77 |
) |
|
|
(77 |
) |
Income taxes |
|
|
(513 |
) |
|
|
(918 |
) |
Accrued expenses |
|
|
567 |
|
|
|
958 |
|
Accrued payroll and bonuses |
|
|
1,875 |
|
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
66,059 |
|
|
|
61,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(4,041 |
) |
|
|
(6,654 |
) |
Acquisition of finance receivables, net of buybacks |
|
|
(214,172 |
) |
|
|
(159,131 |
) |
Collections applied to principal on finance receivables |
|
|
89,039 |
|
|
|
59,102 |
|
Company acquisitions, including acquisition costs and net of cash acquired |
|
|
(25,791 |
) |
|
|
(409 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(154,965 |
) |
|
|
(107,092 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Dividends paid |
|
|
|
|
|
|
(16,070 |
) |
Proceeds from exercise of options |
|
|
594 |
|
|
|
1,461 |
|
Income tax benefit from share-based compensation |
|
|
368 |
|
|
|
1,145 |
|
Proceeds from line of credit |
|
|
146,300 |
|
|
|
103,000 |
|
Principal payments on line of credit |
|
|
(47,000 |
) |
|
|
(3,000 |
) |
Repurchases of common stock |
|
|
|
|
|
|
(50,557 |
) |
Principal payments on long-term debt |
|
|
|
|
|
|
(690 |
) |
Principal payments on capital lease obligations |
|
|
(80 |
) |
|
|
(104 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
100,182 |
|
|
|
35,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents |
|
|
11,276 |
|
|
|
(10,637 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
|
16,730 |
|
|
|
25,101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
28,006 |
|
|
$ |
14,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
8,272 |
|
|
$ |
1,096 |
|
Cash paid for income taxes |
|
$ |
3 |
|
|
$ |
5,285 |
|
|
|
|
|
|
|
|
|
|
Noncash investing and financing activities: |
|
|
|
|
|
|
|
|
Company acquisitions Common stock issued |
|
$ |
1,847 |
|
|
$ |
50 |
|
The accompanying notes are an integral part of these consolidated financial statements.
6
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. Organization and Business:
Portfolio Recovery Associates, LLC (PRA) was formed on March 20, 1996. Portfolio Recovery
Associates, Inc. (PRA Inc) was formed in August 2002. On November 8, 2002, PRA Inc completed its
initial public offering (IPO) of common stock. As a result, all of the membership units and
warrants of PRA were exchanged on a one to one basis for warrants and shares of a single class of
common stock of PRA Inc. PRA Inc owns all outstanding membership units of PRA, PRA Holding I, LLC
(PRA Holding I), PRA Holding II, LLC (PRA Holding II), PRA Receivables Management, LLC (which
formerly d/b/a Anchor Receivables Management) (Anchor), PRA Location Services, LLC (d/b/a IGS
Nevada) (IGS), PRA Government Services, LLC (d/b/a Alatax and RDS) (RDS) and MuniServices, LLC
(MuniServices). PRA Inc, a Delaware corporation, and its subsidiaries (collectively, the
Company) are full-service providers of outsourced receivables management and related services.
The Company is engaged in the business of purchasing, managing and collecting portfolios of
defaulted consumer receivables, as well as offering a broad range of accounts receivable management
services. The majority of the Companys business activities involve the purchase, management and
collection of defaulted consumer receivables. These are purchased from sellers of finance
receivables and collected by a highly skilled staff whose purpose is to locate and contact
customers and arrange payment or resolution of their debts. The Company, through its Legal
Recovery Department, collects accounts judicially, either by using its own attorneys, or by
contracting with independent attorneys throughout the country through whom the Company takes legal
action to satisfy consumer debts. The Company also services receivables on behalf of clients on
either a commission or transaction-fee basis. Clients include entities in the financial services,
auto, retail, utility, health care and government sectors. Services provided to these clients
include standard collection services on delinquent accounts, obtaining location information for
clients in support of their collection activities (known as skip tracing), and the management of
both delinquent and non-delinquent tax receivables for government entities.
The consolidated financial statements of the Company include the accounts of PRA Inc, PRA, PRA
Holding I, PRA Holding II, Anchor, IGS, RDS and MuniServices.
The accompanying unaudited consolidated financial statements of the Company have been prepared
in accordance with Rule 10-01 of Regulation S-X promulgated by the Securities and Exchange
Commission (SEC) and, therefore, do not include all information and disclosures required by U.S.
generally accepted accounting principles for complete financial statements. In the opinion of the
Company, however, the accompanying unaudited consolidated financial statements contain all
adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of
the Companys consolidated balance sheet as of September 30, 2008, its consolidated income
statements for the three and nine months ended September 30, 2008 and 2007, its consolidated
statement of changes in stockholders equity for the nine months ended September 30, 2008, and its
consolidated statements of cash flows for the nine months ended September 30, 2008 and 2007. The
income statement of the Company for the three and nine months ended September 30, 2008 and 2007 may
not be indicative of future results. These unaudited consolidated financial statements should be
read in conjunction with the audited consolidated financial statements and notes thereto included
in the Companys Annual Report on Form 10-K/A, as filed for the year ended December 31, 2007.
2. Finance Receivables, net:
The Companys principal business consists of the acquisition and collection of pools of
accounts that have experienced deterioration of credit quality between origination and the
Companys acquisition of the accounts. The amount paid for any pool reflects the Companys
determination that it is probable the Company will be unable to collect all amounts due according
to an accounts contractual terms. At acquisition, the Company reviews the portfolio both by
account and aggregate pool to determine whether there is evidence of deterioration of credit
quality since origination and if it is probable that the Company will be unable to collect all
amounts due according to the accounts contractual terms. If both conditions exist, the Company
determines whether each such account is to be
accounted for individually or whether such accounts will be assembled into pools based on
common risk characteristics. The Company considers expected prepayments and estimates the amount
and timing of undiscounted expected principal, interest and other cash flows for each acquired
portfolio and subsequently aggregates pools of accounts.
7
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The Company determines the excess of the
pools scheduled contractual principal and contractual interest payments over all cash flows
expected at acquisition as an amount that should not be accreted (nonaccretable difference) based
on the Companys proprietary acquisition models. The remaining amount, representing the excess of
the accounts cash flows expected to be collected over the amount paid, is accreted into income
recognized on finance receivables over the remaining life of the account or pool (accretable
yield).
Prior to January 1, 2005, the Company accounted for its investment in finance receivables
using the interest method under the guidance of Practice Bulletin 6, Amortization of Discounts on
Certain Acquired Loans. Effective January 1, 2005, the Company adopted and began to account for
its investment in finance receivables using the interest method under the guidance of American
Institute of Certified Public Accountants (AICPA) Statement of Position (SOP) 03-3, Accounting
for Loans or Certain Securities Acquired in a Transfer. For loans acquired in fiscal years
beginning prior to December 15, 2004, Practice Bulletin 6 is still effective; however, Practice
Bulletin 6 was amended by SOP 03-3 as described further in this note. For loans acquired in fiscal
years beginning after December 15, 2004, SOP 03-3 is effective. Under the guidance of SOP 03-3
(and the amended Practice Bulletin 6), static pools of accounts may be established. These pools
are aggregated based on certain common risk criteria. Each static pool is recorded at cost, which
includes certain direct costs of acquisition paid to third parties, and is accounted for as a
single unit for the recognition of income, principal payments and loss provision. Once a static
pool is established for a quarter, individual receivable accounts are not added to the pool (unless
replaced by the seller) or removed from the pool (unless sold or returned to the seller). SOP 03-3
(and the amended Practice Bulletin 6) requires that the excess of the contractual cash flows over
expected cash flows not be recognized as an adjustment of revenue or expense or on the balance
sheet. SOP 03-3 initially freezes the internal rate of return, referred to as IRR, estimated when
the accounts receivable are purchased as the basis for subsequent impairment testing. Significant
increases in actual, or expected future cash flows may be recognized prospectively through an
upward adjustment of the IRR over a portfolios remaining life. Any increase to the IRR then
becomes the new benchmark for impairment testing. Effective for fiscal years beginning after
December 15, 2004 under SOP 03-3 (and the amended Practice Bulletin 6), rather than lowering the
estimated IRR if the collection estimates are not received or projected to be received, the
carrying value of a pool would be written down to maintain the then current IRR and is shown as a
reduction in revenue in the consolidated income statements with a corresponding valuation allowance
offsetting the finance receivables, net, on the balance sheet. Income on finance receivables is
accrued quarterly based on each static pools effective IRR. Quarterly cash flows greater than the
interest accrual will reduce the carrying value of the static pool. This reduction in carrying
value is defined as payments applied to principal (also referred to as finance receivable
amortization). Likewise, cash flows that are less than the accrual will accrete the carrying
balance. The Company generally does not allow accretion in the first six to twelve months. The
IRR is estimated and periodically recalculated based on the timing and amount of anticipated cash
flows using the Companys proprietary collection models. A pool can become fully amortized (zero
carrying balance on the balance sheet) while still generating cash collections. In this case, all
cash collections are recognized as revenue when received. Additionally, the Company uses the cost
recovery method when collections on a particular pool of accounts cannot be reasonably predicted.
These pools are not aggregated with other portfolios. Under the cost recovery method, no revenue
is recognized until the Company has fully collected the cost of the portfolio, or until such time
that the Company considers the collections to be probable and estimable and begins to recognize
income based on the interest method as described above. At September 30, 2008 and 2007, the
Company had unamortized purchased principal (purchase price) in pools accounted for under the cost
recovery method of $3,546,509 and $4,998,673, respectively.
The Company establishes valuation allowances for all acquired accounts subject to SOP 03-3 to
reflect only those losses incurred after acquisition (that is, the present value of cash flows
initially expected at acquisition that are no longer expected to be collected). Valuation
allowances are established only subsequent to acquisition of the accounts. At September 30, 2008
and 2007, the Company had an allowance against its finance receivables of $14,755,000 and
$2,935,000, respectively. Prior to January 1, 2005, in the event that a reduction of the yield to
as low as zero in conjunction with estimated future cash collections that were inadequate to
amortize the carrying balance, an allowance charge would be taken with a corresponding write-off of
the receivable balance.
8
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The Company capitalizes certain fees paid to third parties related to the direct acquisition
of a portfolio of accounts. These fees are added to the acquisition cost of the portfolio and
accordingly are amortized over the life of the portfolio using the interest method. The balance of
the unamortized capitalized fees at September 30, 2008 and 2007 was $3,013,671 and $2,133,480,
respectively. During the three and nine months ended September 30, 2008, the Company capitalized
$198,257 and $1,065,786, respectively, of these direct acquisition fees. During the three and nine
months ended September 30, 2007, the Company capitalized $469,868 and $1,263,578, respectively, of
these direct acquisition fees. During the three and nine months ended September 30, 2008, the
Company amortized $153,391 and $487,031, respectively, of these direct acquisition fees. During
the three and nine months ended September 30, 2007, the Company amortized $135,110 and $452,819,
respectively, of these direct acquisition fees.
The agreements to purchase the aforementioned receivables include general representations and
warranties from the sellers covering account holder death or bankruptcy and accounts settled or
disputed prior to sale. The representation and warranty period permitting the return of these
accounts from the Company to the seller is typically 90 to 180 days. Any funds received from the
seller of finance receivables as a return of purchase price are referred to as buybacks. Buyback
funds are simply applied against the finance receivable balance received and are not included in
the Companys cash collections from operations. In some cases, the seller will replace the
returned accounts with new accounts in lieu of returning the purchase price. In that case, the old
account is removed from the pool and the new account is added.
Changes in finance receivables, net for the three and nine months ended September 30, 2008 and
2007 were as follows (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
Balance at beginning of period |
|
$ |
515,367 |
|
|
$ |
288,648 |
|
|
$ |
410,297 |
|
|
$ |
226,447 |
|
Acquisitions of finance receivables, net of buybacks |
|
|
50,333 |
|
|
|
56,868 |
|
|
|
214,172 |
|
|
|
159,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash collections |
|
|
(83,008 |
) |
|
|
(65,151 |
) |
|
|
(247,451 |
) |
|
|
(197,066 |
) |
Income recognized on finance receivables, net |
|
|
52,738 |
|
|
|
46,111 |
|
|
|
158,412 |
|
|
|
137,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash collections applied to principal |
|
|
(30,270 |
) |
|
|
(19,040 |
) |
|
|
(89,039 |
) |
|
|
(59,102 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
535,430 |
|
|
$ |
326,476 |
|
|
$ |
535,430 |
|
|
$ |
326,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At the time of acquisition, the life of each pool is generally estimated to be between 84 to
96 months based on projected amounts and timing of future cash receipts using the proprietary
models of the Company. As of September 30, 2008, the Company had $535,430,442 in net finance
receivables. Based upon current projections, cash collections applied to principal are estimated
to be as follows for the twelve months in the periods ending (amounts in thousands):
|
|
|
|
|
September 30, 2009 |
|
$ |
121,285 |
|
September 30, 2010 |
|
|
128,292 |
|
September 30, 2011 |
|
|
116,936 |
|
September 30, 2012 |
|
|
93,134 |
|
September 30, 2013 |
|
|
45,751 |
|
September 30, 2014 |
|
|
24,338 |
|
September 30, 2015 |
|
|
4,818 |
|
September 30, 2016 |
|
|
876 |
|
|
|
|
|
|
|
$ |
535,430 |
|
|
|
|
|
During the three and nine months ended September 30, 2008, the Company purchased approximately
$857.2 million and $3.28 billion, respectively, of face value of charged-off consumer receivables.
During the three and nine months ended September 30, 2007, the Company purchased approximately
$2.61 billion and $7.45 billion, respectively, of face value of charged-off consumer receivables.
9
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
At September 30, 2008, the estimated remaining collections on the receivables purchased in the
three and nine months ended September 30, 2008 were $108.3 million and $399.4 million,
respectively. At September 30, 2008, the estimated remaining collections on the receivables
purchased in the three and nine months ended September 30, 2007 were $94.4 million and $242.6
million, respectively.
Accretable yield represents the amount of income recognized on finance receivables the Company
can expect to generate over the remaining life of its existing portfolios based on estimated future
cash flows as of September 30, 2008 and 2007. Reclassifications from nonaccretable difference to
accretable yield primarily result from the Companys increase in its estimate of future cash flows.
Reclassifications to nonaccretable difference from accretable yield results from allowance charges
that exceed the Companys increase in its estimate of future cash flows. Changes in accretable
yield for the three and nine months ended September 30, 2008 and 2007 were as follows (amounts in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
Balance at beginning of period |
|
$ |
549,716 |
|
|
$ |
410,843 |
|
|
$ |
492,269 |
|
|
$ |
326,775 |
|
Income recognized on finance receivables, net |
|
|
(52,738 |
) |
|
|
(46,111 |
) |
|
|
(158,412 |
) |
|
|
(137,964 |
) |
Additions |
|
|
57,184 |
|
|
|
71,601 |
|
|
|
220,573 |
|
|
|
198,191 |
|
Reclassifications from/(to) nonaccretable difference |
|
|
(4,592 |
) |
|
|
10,055 |
|
|
|
(4,860 |
) |
|
|
59,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
549,570 |
|
|
$ |
446,388 |
|
|
$ |
549,570 |
|
|
$ |
446,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the three and nine months ended September 30, 2008, the Company recorded $3,985,000 and
$10,870,000, respectively, in allowance charges on pools that had underperformed the Companys most
recent expectations as of September 30, 2008. During the three and nine months ended September 30,
2008, the Company also reversed $205,000 and $345,000, respectively, of allowance charges recorded
in prior periods. During the three and nine months ended September 30, 2007, the Company recorded
$1,180,000 and $1,880,000, respectively, in allowance charges on pools that had underperformed the
Companys most recent expectations as of September 30, 2007. During the three and nine months
ended September 30, 2007, the Company also reversed $0 and $245,000, respectively, of allowance
charges recorded in prior periods. The change in the valuation allowance for the three and nine
months ended September 30, 2008 and 2007 is as follows (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
Balance at beginning of period |
|
$ |
10,975 |
|
|
$ |
1,755 |
|
|
$ |
4,230 |
|
|
$ |
1,300 |
|
Allowance charges recorded |
|
|
3,985 |
|
|
|
1,180 |
|
|
|
10,870 |
|
|
|
1,880 |
|
Reversal of previously recorded allowance charges |
|
|
(205 |
) |
|
|
|
|
|
|
(345 |
) |
|
|
(245 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in allowance charge |
|
|
3,780 |
|
|
|
1,180 |
|
|
|
10,525 |
|
|
|
1,635 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
14,755 |
|
|
$ |
2,935 |
|
|
$ |
14,755 |
|
|
$ |
2,935 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. Line of Credit:
On November 29, 2005, the Company entered into a Loan and Security Agreement for a revolving
line of credit jointly offered by Bank of America, N. A. and Wachovia Bank, National Association.
The agreement was amended on May 9, 2006 to include RBC Centura Bank as an additional lender, again
on May 4, 2007 to increase the line of credit to $150,000,000 and incorporate a $50,000,000
non-revolving fixed rate sub-limit, again on October 26, 2007 to increase the line of credit to
$270,000,000, again on March 18, 2008 to increase the non-revolving fixed rate sub-limit to
$100,000,000, again on May 2, 2008 to include SunTrust Bank as an additional lender and to
increase the line of credit to $340,000,000 and again on September 3, 2008 to include JP Morgan
Chase Bank as an additional lender and to increase the line of credit to $365,000,000. The
agreement is a line of credit in an amount equal to the lesser of $365,000,000 or 30% of the
Companys estimated remaining collections of all its eligible asset pools. Borrowings under the
revolving credit facility bear interest at a floating rate equal to the one month LIBOR Market
Index Rate plus 1.40% and the facility expires on May 2, 2011. The loan is collateralized by
substantially all the tangible and intangible assets of the Company.
10
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The agreement provides as follows:
|
|
|
monthly borrowings may not exceed 30% of estimated remaining collections; |
|
|
|
|
funded debt to EBITDA (defined as net income, less income or plus loss from discontinued
operations and extraordinary items, plus income taxes, plus interest expense, plus
depreciation, depletion, amortization (including finance receivable amortization) and other
non-cash charges) ratio must be less than 2.0 to 1.0 calculated on a rolling twelve-month
average; |
|
|
|
|
tangible net worth must be at least 100% of prior quarter tangible net worth plus 25% of
cumulative positive net income since the end of such fiscal quarter, plus 100% of the net
proceeds from any equity offering without giving effect to reductions in tangible net worth
due to repurchases of up to $100,000,000 of the Companys common stock; and |
|
|
|
|
restrictions on change of control. |
As of September 30, 2008, outstanding borrowings under the facility totaled $267,300,000, of
which $50,000,000 was part of the non-revolving fixed rate sub-limit which bears interest at 6.80%
and expires on May 4, 2012. As of September 30, 2008, the Company is in compliance with all of the
covenants of the agreement.
4. Property and Equipment, net:
Property and equipment, at cost, consist of the following as of the dates indicated (amounts
in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
Software |
|
$ |
12,767 |
|
|
$ |
6,147 |
|
Computer equipment |
|
|
7,674 |
|
|
|
6,083 |
|
Furniture and fixtures |
|
|
5,150 |
|
|
|
4,758 |
|
Equipment |
|
|
5,212 |
|
|
|
4,742 |
|
Leasehold improvements |
|
|
3,425 |
|
|
|
2,557 |
|
Building and improvements |
|
|
5,931 |
|
|
|
5,123 |
|
Land |
|
|
992 |
|
|
|
939 |
|
Accumulated depreciation and amortization |
|
|
(17,797 |
) |
|
|
(14,178 |
) |
|
|
|
|
|
|
|
Property and equipment, net |
|
$ |
23,354 |
|
|
$ |
16,171 |
|
|
|
|
|
|
|
|
Depreciation and amortization expense, relating to property and equipment, for the three and
nine months ended September 30, 2008 was $1,462,637 and $3,715,492, respectively. Depreciation and
amortization expense, relating to property and equipment, for the three and nine months ended
September 30, 2007 was $955,293 and $2,631,211, respectively.
Beginning in July 2006 upon initiation of certain internally developed software projects, in
accordance with the provisions of SOP 98-1, Accounting for the Costs of Computer Software
Developed or Obtained for Internal Use, the Company began capitalizing qualifying computer
software costs incurred during the application development stage and amortizing them over their
estimated useful life of three to seven years on a straight-line basis beginning when the project
is completed. Costs associated with preliminary project stage activities, training, maintenance
and all other post implementation stage activities are expensed as incurred. The Companys policy
provides for the capitalization of certain direct payroll costs for employees who are directly
associated with internal use computer software projects, as well as external direct costs
of services associated with developing or obtaining internal use software. Capitalizable personnel
costs are limited to the time directly spent on such projects. As of September 30, 2008, the
Company has incurred and capitalized $703,292 of these direct payroll costs and external direct
costs related to software developed for internal use. Of these costs, $204,436 is for projects
that are in the development stage and, therefore are a component of Other Assets. Once the
projects are completed, the costs will be transferred to Software and amortized over their
estimated useful life of three to seven years. Amortization expense for the three and nine months
ended September 30, 2008 was $22,136 and $66,408, respectively. Amortization expense for the three
and nine months ended September 30, 2007 was $3,313 and $9,938, respectively.
11
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The remaining
unamortized costs relating to internally developed software at September 30, 2008 and 2007 were
$410,995 and $54,106, respectively.
5. Acquisitions:
On July 1, 2008, the Company acquired 100% of the membership interests of MuniServices.
MuniServices was founded in 1978 and is a provider of revenue enhancement and related services to
state and local governments. Although most of its clients are in California, it also serves
clients in Texas, Florida, Pennsylvania, Georgia, Nevada and the District of Columbia.
MuniServices has a workforce of approximately 115 employees. The President of MuniServices and
three other members of the management team have entered into long-term employment agreements. The
consolidated income statement includes the results of operations of MuniServices for the period
from July 1, 2008 through September 30, 2008.
The transaction was completed at a price of $24.6 million, consisting of $22.5 million in cash
and $2.1 million in PRA Inc common stock. The total purchase price could increase by a total of
$4.5 million in stock through contingent payments in 2009 and 2010, related to specific operating
goals. The common stock component of the purchase price resulted in the issuance of 163,622 shares
of unregistered stock to the sellers of MuniServices of which 112,018 shares are being held in
escrow and are subject to the earn out and target revenue provisions of the asset purchase
agreement. The share count was determined by using a formula agreed to by both parties and
contained within the purchase agreement.
On August 1, 2008, the Company acquired substantially all of the assets of Broussard Partners
and Associates, Inc. (BPA), which is operating as a part of RDS. BPA, founded in 1995, is a
provider of audit services to parishes in Louisiana, with 34 of the states 64 parishes as clients.
BPA has a workforce of approximately 25 employees. The President of BPA has entered into a
long-term employment agreement with RDS. The consolidated income statement includes the results of
operations of BPA for the period from August 1, 2008 through September 30, 2008.
Both of these acquisitions provided the Company additional clients and contracts in the
government sector. These clients are located in geographic regions the Company had not previously
been servicing. The following is an allocation of the purchase price to the assets acquired and
liabilities assumed of MuniServices and BPA:
|
|
|
|
|
Purchase price, including acquisition costs and net of cash received |
|
$ |
27,638,003 |
|
Accounts receivable and prepaid expenses (included in other assets) |
|
|
(2,935,275 |
) |
Customer relationships |
|
|
(7,497,997 |
) |
Non-compete agreements |
|
|
(526,783 |
) |
Trademarks |
|
|
(2,100,000 |
) |
Fixed assets |
|
|
(6,856,872 |
) |
Accounts payable |
|
|
549,463 |
|
Accrued expenses |
|
|
256,385 |
|
Accrued payroll |
|
|
911,009 |
|
|
|
|
|
Goodwill |
|
$ |
9,437,933 |
|
|
|
|
|
6. Goodwill and Intangible Assets, net:
With the acquisition of IGS on October 1, 2004, RDS on July 29, 2005, The Palmer Group on July
25, 2007, MuniServices on July 1, 2008, and BPA on August 1, 2008, the Company purchased certain
tangible and intangible assets. Intangible assets purchased included client and customer
relationships, non-compete agreements, trademarks and goodwill. In accordance with the Financial
Accounting Standards Board (FASB) Statement of Financial Accounting Standard (SFAS) No. 142,
Goodwill and Other Intangible Assets (SFAS 142), the Company is amortizing the IGS client
relationships over seven years, The Palmer Group customer relationship over 2.42 years, and the
RDS, MuniServices, and BPA customer relationships over ten years.
12
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The Company is amortizing the
non-compete agreements over three years for the IGS, RDS and MuniServices acquisitions and 2.42
years for the BPA acquisition. The Company is amortizing trademarks over 14 years for the
MuniServices acquisition. The combined original weighted average amortization period is 8.85
years. The Company reviews these relationships at least annually for impairment. Total
amortization expense was $699,598 and $1,422,938 for the three and nine months ended September 30,
2008, respectively. Total amortization expense was $499,752 and $1,480,699 for the three and nine
months ended September 30, 2007, respectively. In addition, goodwill, pursuant to SFAS 142, is not
amortized but rather is reviewed at least annually for impairment. During the fourth quarter of
2007, the Company underwent its annual review of goodwill. Based upon the results of this review,
which was conducted as of October 1, 2007, no impairment charges to goodwill or the other
intangible assets were necessary as of the date of this review. The Company believes that nothing
has occurred since the review was performed through September 30, 2008 that would necessitate an
impairment charge to goodwill or the other intangible assets. The Company will undergo its annual
goodwill review during the fourth quarter of 2008. At September 30, 2008 and December 31, 2007,
the carrying value of goodwill was $28,058,210 and $18,620,277, respectively. The $9,437,933
increase in the carrying value of goodwill during the three and nine months ended September 30,
2008 relates to the acquisition of MuniServices on July 1, 2008 and the acquisition of the assets
of BPA on August 1, 2008.
7. Share-Based Compensation:
The Company has a stock option and nonvested share plan. The Amended and Restated Portfolio
Recovery Associates 2002 Stock Option Plan and 2004 Restricted Stock Plan was approved by the
Companys shareholders at its Annual Meeting of Shareholders on May 12, 2004, enabling the Company
to issue to its employees and directors nonvested shares of stock, as well as stock options.
Effective January 1, 2002, the Company adopted the fair value recognition provisions of SFAS
No. 123 (SFAS 123), Accounting for Stock-Based Compensation, prospectively to all employee
awards granted, modified, or settled after January 1, 2002. All stock-based compensation measured
under the provisions of APB 25 became fully vested during 2002. All stock-based compensation
expense recognized thereafter was derived from
stock-based compensation based on the fair value method prescribed in SFAS 123. Effective
January 1, 2006, the Company adopted SFAS No. 123R (SFAS 123R), Share-Based Payment using the
modified prospective approach. The adoption of SFAS 123R had no material impact on the Companys
Consolidated Income Statement or on previously reported interim periods. As of September 30, 2008,
total future compensation costs related to nonvested awards of stock options and nonvested shares
(not including nonvested shares granted under the Long-Term Incentive Program) is estimated to be
$3,000 and $3.7 million, respectively, with a weighted average remaining life of 1.4 years for
stock options and 3.3 years for nonvested shares (not including nonvested shares granted under the
Long-Term Incentive Programs). Based upon historical data, the Company used an annual forfeiture
rate of 13.72% for stock options and 15-35% for nonvested shares for most of the employee grants.
Grants made to key employee hires and directors of the Company were assumed to have no forfeiture
rates associated with them due to the historically low turnover among this group. In addition,
commensurate with the adoption of SFAS 123R, all previous references to restricted stock are now
referred to as nonvested shares.
During the third quarter of 2008, the Company reversed all estimated compensation costs that
had been accrued related to the 2007 Long Term Incentive Program because the achievement of the
performance targets of the program was unlikely to be achieved. Due to this reversal of $1.4
million of compensation expense, total share-based compensation expense (credit) was ($720,587) and
$442,014 for the three and nine months ended September 30, 2008, respectively. Total share-based
compensation expense was $853,802 and $2,218,168 for the three and nine months ended September 30,
2007, respectively. Tax benefits resulting from tax deductions in excess of share-based
compensation expense recognized under the fair value recognition provisions of SFAS 123R (windfall
tax benefits) are credited to additional paid-in capital in the Companys Consolidated Balance
Sheets. Realized tax shortfalls are first offset against the cumulative balance of windfall tax
benefits, if any, and then charged directly to income tax expense. The total tax benefit realized
from share-based compensation was $404,965 and $857,782 for the three and nine months ended
September 30, 2008, respectively. The total tax benefit realized from share-based compensation was
$0.5 million and $1.8 million for the three and nine months ended September 30, 2007, respectively.
13
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Stock Options
The Company created the 2002 Stock Option Plan (the Plan) on November 7, 2002. The Plan was
amended in 2004 (the Amended Plan) to enable the Company to issue nonvested shares of stock to
its employees and directors. The Amended Plan was approved by the Companys shareholders at its
Annual Meeting on May 12, 2004. Up to 2,000,000 shares of common stock may be issued under the
Amended Plan. The Amended Plan expires November 7, 2012. With the exception of the Long-Term
Incentive Program, all options and nonvested shares issued under the Amended Plan vest ratably over
five years. Granted options expire seven years from grant date. Expiration dates range between
November 7, 2009 and January 16, 2011. Options granted to a single person cannot exceed 200,000 in
a single year. At September 30, 2008, 895,000 options have been granted under the Amended Plan, of
which 118,655 have been cancelled.
The Company granted no options during the three or nine months ended September 30, 2008 and
2007. All of the stock options which have been granted under the Amended Plan were granted to
employees of the Company except for 40,000 which were granted to non-employee directors. The total
intrinsic value of options exercised during the three and nine months ended September 30, 2008 was
approximately $345,000 and $895,000, respectively. The total intrinsic value of options exercised
during the three and nine months ended September 30, 2007 was approximately $0.2 million and $2.8
million, respectively.
The following summarizes all option related transactions from December 31, 2006 through
September 30, 2008 (amounts in thousands except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average |
|
|
Weighted Average |
|
|
|
Options |
|
|
Exercise Price Per |
|
|
Fair Value Per |
|
|
|
Outstanding |
|
|
Share |
|
|
Share |
|
December 31, 2006 |
|
|
301 |
|
|
$ |
16.43 |
|
|
$ |
3.27 |
|
Exercised |
|
|
(130 |
) |
|
|
15.95 |
|
|
|
3.33 |
|
Cancelled |
|
|
(8 |
) |
|
|
13.00 |
|
|
|
2.71 |
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007 |
|
|
163 |
|
|
|
16.97 |
|
|
|
3.25 |
|
Exercised |
|
|
(37 |
) |
|
|
15.95 |
|
|
|
3.33 |
|
Cancelled |
|
|
(2 |
) |
|
|
22.80 |
|
|
|
4.88 |
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008 |
|
|
124 |
|
|
$ |
17.19 |
|
|
$ |
3.20 |
|
|
|
|
|
|
|
|
|
|
|
The following information is as of September 30, 2008 (amounts in thousands except per
share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
|
Options Exercisable |
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average |
|
|
|
|
|
|
|
|
|
|
Weighted-Average |
|
|
|
|
Exercise |
|
Number |
|
|
Average Remaining |
|
|
Exercise Price Per |
|
|
Aggregate |
|
|
Number |
|
|
Exercise Price Per |
|
|
Aggregate |
|
Prices |
|
Outstanding |
|
|
Contractual Life |
|
|
Share |
|
|
Intrinsic Value |
|
|
Exercisable |
|
|
Share |
|
|
Intrinsic Value |
|
$13.00 |
|
|
86 |
|
|
|
1.1 |
|
|
$ |
13.00 |
|
|
$ |
3,059 |
|
|
|
86 |
|
|
$ |
13.00 |
|
|
$ |
3,059 |
|
$16.16 |
|
|
5 |
|
|
|
1.1 |
|
|
|
16.16 |
|
|
|
179 |
|
|
|
5 |
|
|
|
16.16 |
|
|
|
179 |
|
$27.77 - $29.79 |
|
|
33 |
|
|
|
2.0 |
|
|
|
28.28 |
|
|
|
671 |
|
|
|
30 |
|
|
|
28.22 |
|
|
|
612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as of September 30, 2008 |
|
|
124 |
|
|
|
1.4 |
|
|
$ |
17.19 |
|
|
$ |
3,909 |
|
|
|
121 |
|
|
$ |
16.91 |
|
|
$ |
3,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company utilizes the Black-Scholes option pricing model to calculate the value of the stock
options when granted. This model was developed to estimate the fair value of traded options, which
have different characteristics than employee stock options. In addition, changes to the subjective
input assumptions can result in materially different fair market value estimates. Therefore, the
Black-Scholes model may not necessarily provide a reliable single measure of the fair value of
employee stock options.
14
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Nonvested Shares
Prior to the approval of the Amended Plan, nonvested shares were permitted to be issued as an
incentive to attract new employees and, effective commensurate with the adoption of the Amended
Plan at the meeting of shareholders held on May 12, 2004, are permitted to be issued to directors
and existing employees. With the exception of the awards made pursuant to the Long-Term Incentive
Program, the terms of the nonvested share awards are similar to those of the stock option awards,
wherein the nonvested shares vest ratably over five years and are expensed over their vesting
period.
The following summarizes all nonvested share transactions from December 31, 2006 through
September 30, 2008 (amounts in thousands except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
Nonvested |
|
|
Weighted- |
|
|
|
Shares |
|
|
Average Price |
|
|
|
Outstanding |
|
|
at Grant Date |
|
December 31, 2006 |
|
|
171 |
|
|
$ |
40.59 |
|
Granted |
|
|
9 |
|
|
|
43.42 |
|
Vested |
|
|
(41 |
) |
|
|
38.74 |
|
Cancelled |
|
|
(16 |
) |
|
|
38.23 |
|
|
|
|
|
|
|
|
December 31, 2007 |
|
|
123 |
|
|
|
41.72 |
|
Granted |
|
|
19 |
|
|
|
39.34 |
|
Vested |
|
|
(32 |
) |
|
|
39.68 |
|
Cancelled |
|
|
(15 |
) |
|
|
40.19 |
|
|
|
|
|
|
|
|
September 30, 2008 |
|
|
95 |
|
|
$ |
42.16 |
|
|
|
|
|
|
|
|
The total grant date fair value of shares vested during the three and nine months ended
September 30, 2008 was $598,382 and $1,278,168, respectively. The total grant date fair value of
shares vested during the three and nine months ended September 30, 2007 was $692,630 and
$1,389,686, respectively.
Long-Term Incentive Programs
Pursuant to the Amended Plan, on March 30, 2007 and January 4, 2008, the Compensation
Committee approved the grant of 96,550 and 80,000, respectively, of performance based nonvested
shares. The shares were granted to key employees of the Company. The grants are performance based
and cliff vest after the requisite service period of three years if certain financial goals are
met. The goals are based upon cumulative diluted earnings per share (EPS) totals for the 2007,
2008 and 2009 years for the 2007 grant and EPS totals for the 2008, 2009 and 2010 years for the
2008 grant, as well as the return on invested capital for the same periods. The number of shares
vested can double if the financial goals are exceeded or no shares can vest if the financial goals
are not met. For both the 2007 and 2008 grants, the Company is expensing the nonvested shares over
the requisite service period of three years beginning January 1, 2007 and 2008, respectively. If
the Company believes that the number of shares granted will be more or less than originally
projected, an adjustment to the expense will be made at that time based on the probable outcome.
During the third quarter of 2008, the Company reversed all estimated compensation costs that had
been accrued related to the 2007 Long Term Incentive Program because the achievement of the
performance targets of the program was unlikely to be achieved. At September 30, 2008, total
future compensation costs related to nonvested share awards granted under the Long-Term Incentive
Programs are estimated to be approximately $1.2 million. The Company assumed a 7.5% forfeiture
rate for these grants and the shares have a weighted average life of 1.71 years at September 30,
2008.
15
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The following summarizes all performance based nonvested share transactions from December
31, 2006 through September 30, 2008 (amounts in thousands except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
Performance Based |
|
|
Weighted- |
|
|
|
Nonvested Shares |
|
|
Average Price |
|
|
|
Outstanding |
|
|
at Grant Date |
|
December 31, 2006 |
|
|
|
|
|
$ |
|
|
Granted |
|
|
97 |
|
|
|
44.65 |
|
Cancelled |
|
|
(2 |
) |
|
|
44.65 |
|
|
|
|
|
|
|
|
December 31, 2007 |
|
|
95 |
|
|
|
44.65 |
|
Granted |
|
|
80 |
|
|
|
36.22 |
|
Cancelled |
|
|
(16 |
) |
|
|
41.44 |
|
|
|
|
|
|
|
|
September 30, 2008 |
|
|
159 |
|
|
$ |
40.72 |
|
|
|
|
|
|
|
|
8. Income Taxes FIN 48:
On July 13, 2006, the FASB issued Interpretation No. 48 (FIN 48), Accounting for
Uncertainty in Income Taxesan interpretation of FASB Statement No. 109. FIN 48 clarifies the
accounting for uncertainty in income taxes recognized in an enterprises financial statements in
accordance with SFAS No. 109, Accounting for Income Taxes. FIN 48 prescribes a recognition
threshold and measurement attribute for the financial statement recognition and measurement of a
tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on
derecognition, classification, interest and penalties, accounting in interim periods, disclosure
and transition. The evaluation of a tax position in accordance with FIN 48 is a two-step process.
The first step is recognition: the enterprise determines whether it is more-likely-than-not that a
tax position will be sustained upon examination, including resolution of any related appeals or
litigation processes, based on the technical merits of the position. In evaluating whether a tax
position has met the more-likely-than-not recognition threshold, the enterprise should presume that
the position will be examined by the appropriate taxing authority that would have full knowledge of
all relevant information. The second step is measurement: a tax position that meets the
more-likely-than-not recognition threshold is measured to determine the amount of benefit to
recognize in the financial statements. The tax position is measured as the largest amount of
benefit that is greater than 50 percent likely of being realized upon ultimate settlement. Tax
positions that previously failed to meet the more-likely-than-not recognition threshold should be
recognized in the first subsequent financial reporting period in which that threshold is met.
Previously recognized tax positions that no longer meet the more-likely-than-not recognition
threshold should be derecognized in the first subsequent financial reporting period in which that
threshold is no longer met.
The Company adopted the provisions of FIN 48 with respect to all of its tax positions as of
January 1, 2007. Total unrecognized tax benefits at September 30, 2008 and 2007 were $0 and
$180,000, respectively. Due to the approval by the Internal Revenue Service of an application for
a change in accounting method with respect to one of the Companys tax positions, the balance of
unrecognized tax benefits at the date adoption was reduced from $388,000 to $180,000 at September
30, 2007. The reduction of $208,000 did not have an impact on the annual effective rate since the
ultimate deductibility of these benefits was highly certain, and only the timing of deductibility
was uncertain. On September 15, 2008, the 2004 tax year closed and is no longer subject to
examination by major taxing jurisdictions, including the Internal Revenue Service. As a result, the
remaining unrecognized tax benefits balance of $180,000 was reversed. The reversal was an
adjustment to additional paid-in-capital and did not affect the annual effective tax rate.
The Company was notified on June 21, 2007 that it is currently being examined by the Internal
Revenue Service for the 2005 calendar year. At September 30, 2008, the tax years that remain
subject to examination by the major taxing jurisdictions, including the Internal Revenue Service,
are 2003 and 2005 and subsequent years. The 2003 tax year is still open to examination because of
the net operating loss that originated in that year but was not fully utilized until the 2005 tax
year.
16
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
FIN 48 requires the recognition of interest, if the tax law would require interest to be paid
on the underpayment of taxes, and recognition of penalties, if a tax position does not meet the
minimum statutory threshold to avoid payment of penalties. Penalties and interest may be
classified as either penalties and interest expense or income tax
expense. Management has elected to classify accrued penalties and interest as income tax
expense. Accrued penalties and interest as of January 1, 2007, in the amount of $77,000, were
recorded to beginning of year retained earnings at the date of adoption. Since January 1, 2007,
the Company has accrued additional interest of approximately $34,000. Due to the approved
application for change in accounting method, the balance of accrued penalties and interest was
reduced by $67,000 during 2007. As a result of the lapse in the statute of limitations, the 2004
tax year closed as of September 15, 2008 resulting in the reversal of the remaining $44,000 of
accrued interest.
9. Earnings per Share:
Basic EPS are computed by dividing income available to common shareholders by weighted average
common shares outstanding. Diluted EPS are computed using the same components as basic EPS with
the denominator adjusted for the dilutive effect of stock options and nonvested share awards.
Share-based awards that are contingent upon the attainment of performance goals are not included in
the computation of diluted EPS until the performance goals have been attained. The following
tables provide a reconciliation between the computation of basic EPS and diluted EPS for the three
and nine months ended September 30, 2008 and 2007 (amounts in thousands except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, |
|
|
|
|
|
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
Net Income |
|
|
Common Shares |
|
|
EPS |
|
|
Net Income |
|
|
Common Shares |
|
|
EPS |
|
|
|
|
Basic EPS |
|
$ |
11,455 |
|
|
|
15,267 |
|
|
$ |
0.75 |
|
|
$ |
11,695 |
|
|
|
15,451 |
|
|
$ |
0.76 |
|
Dilutive effect of stock options
and nonvested share awards |
|
|
|
|
|
|
69 |
|
|
|
|
|
|
|
|
|
|
|
126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
11,455 |
|
|
|
15,336 |
|
|
$ |
0.75 |
|
|
$ |
11,695 |
|
|
|
15,577 |
|
|
$ |
0.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, |
|
|
|
|
|
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
Net Income |
|
|
Common Shares |
|
|
EPS |
|
|
Net Income |
|
|
Common Shares |
|
|
EPS |
|
|
|
|
Basic EPS |
|
$ |
34,751 |
|
|
|
15,210 |
|
|
$ |
2.28 |
|
|
$ |
37,563 |
|
|
|
15,816 |
|
|
$ |
2.37 |
|
Dilutive effect of stock options
and nonvested share awards |
|
|
|
|
|
|
70 |
|
|
|
|
|
|
|
|
|
|
|
146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
34,751 |
|
|
|
15,280 |
|
|
$ |
2.27 |
|
|
$ |
37,563 |
|
|
|
15,962 |
|
|
$ |
2.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
There were no antidilutive options or nonvested shares outstanding for the three or nine
months ended September 30, 2008 or 2007.
10. Commitments and Contingencies:
Employment Agreements:
The Company has employment agreements with all of its executive officers and with several
members of its senior management group, most of which expire on December 31, 2008. Such agreements
provide for base salary payments as well as bonus entitlement, based on the attainment of specific
personal and Company goals. Estimated
future compensation under these agreements is approximately $4.7 million and is expected to be
paid through December 31, 2011. The agreements also contain confidentiality and non-compete
provisions.
Leases:
The Company is party to various operating and capital leases with respect to its facilities
and equipment. For further discussion of these leases please refer to the Companys audited
consolidated financial statements and notes thereto included in the Companys Annual Report on Form
10-K/A, as filed for the year ended December 31, 2007.
17
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Forward Flow Agreements:
The Company is party to several forward flow agreements that allow for the purchase of
defaulted consumer receivables at pre-established prices. The maximum remaining amount to be
purchased under forward flow agreements at September 30, 2008 is approximately $71.2 million.
Litigation:
The Company is from time to time subject to routine legal proceedings which are incidental to
the ordinary course of our business. The Company initiates lawsuits against consumers and is
occasionally countersued by them in such actions. Also, consumers initiate litigation against the
Company, in which they allege that the Company has violated a state or federal law in the process
of collecting on an account. The Company believes that the results of any pending legal
proceedings will not have a material adverse effect on the financial condition, results of
operations or liquidity of the Company.
11. Recent Accounting Pronouncements:
On September 15, 2006, the FASB issued SFAS No. 157, Fair Value Measurements (SFAS 157).
SFAS 157 establishes a framework for measuring fair value and expands disclosures about fair value
measurements. The changes to current practice resulting from the application of SFAS 157 relate to
the definition of fair value, the methods used to measure fair value, and the expanded disclosures
about fair value measurements. SFAS 157 was originally effective for fiscal years beginning after
November 15, 2007 and interim periods within those fiscal years but was amended on February 6, 2008
to defer the effective date for one year for certain nonfinancial assets and liabilities. The
Company adopted SFAS 157 on January 1, 2008, which had no material impact on its consolidated
financial statements.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets
and Financial Liabilities (SFAS 159). SFAS 159 is effective for fiscal years beginning after
November 15, 2007. SFAS 159 allows entities to choose, at specified election dates, to measure
eligible financial assets and liabilities at fair value that are not otherwise required to be
measured at fair value. If a company elects the fair value option for an eligible item, changes in
that items fair value in subsequent reporting periods must be recognized in current earnings.
SFAS 159 also establishes presentation and disclosure requirements designed to draw comparison
between entities that elect different measurement attributes for similar assets and liabilities.
The Company adopted SFAS 159 on January 1, 2008, which had no material impact on its consolidated
financial statements
In December 2007, the FASB issued SFAS No. 141R, Business Combinations, (SFAS 141R). SFAS
141R establishes principles and requirements for how the acquirer of a business recognizes and
measures in its financial statements the identifiable assets acquired, the liabilities assumed, and
any non-controlling interest in the acquiree. The statement also provides guidance for recognizing
and measuring the goodwill acquired in the business
combination, recognizing assets acquired and liabilities assumed arising from contingencies,
and determining what information to disclose to enable users of the financial statement to evaluate
the nature and financial effects of the business combination. SFAS 141R is effective for
acquisitions consummated in fiscal years beginning after December 15, 2008. The Company expects
SFAS 141R will have an impact on its consolidated financial statements when effective, but the
nature and magnitude of the specific effects will depend upon the nature, terms and size of the
acquisitions that the Company consummates after the effective date.
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated
Financial Statements (SFAS 160). SFAS 160 changes the accounting and reporting for minority
interests, which will be recharacterized as noncontrolling interests and classified as a component
of equity. This new consolidation method significantly changes the accounting for transactions with
minority interest holders. SFAS 160 is effective for fiscal years beginning after December 15, 2008
with early application prohibited. The Company believes SFAS 160 will have no material impact on
its consolidated financial statements.
18
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
In March 2008, the FASB issued SFAS 161, Disclosures about Derivative Instruments and Hedging
Activities (SFAS 161). SFAS 161 requires expanded disclosures regarding the location and
amounts of derivative instruments in an entitys financial statements, how derivative instruments
and related hedged items are accounted for under SFAS 133, Accounting for Derivative Instruments
and Hedging Activities, and how derivative instruments and related hedged items affect an entitys
financial position, operating results and cash flows. SFAS 161 is effective for periods beginning
on or after November 15, 2008. The Company believes SFAS 161 will have no material impact on its
consolidated financial statements.
In April 2008, the FASB issued Staff Position (FSP) 142-3, Determination of the Useful Life
of Intangible Assets, (FSP 142-3). FSP 142-3 amends the factors that should be considered in
developing renewal or extension assumptions used to determine the useful life of a recognized
intangible asset under SFAS No. 142, Goodwill and Other Intangible Assets. FSP 142-3 is effective
for fiscal years beginning after December 15, 2008. The Company believes FSP 142-3 will have no
material impact on its consolidated financial statements.
19
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations.
Cautionary Statements Pursuant to Safe Harbor Provisions of the Private Securities Litigation
Reform Act of 1995:
This report contains forward-looking statements within the meaning of the federal securities
laws. These forward-looking statements involve risks, uncertainties and assumptions that, if they
never materialize or prove incorrect, could cause our results to differ materially from those
expressed or implied by such forward-looking statements. All statements, other than statements of
historical fact, are forward-looking statements, including statements regarding overall trends,
gross margin trends, operating cost trends, liquidity and capital needs and other statements of
expectations, beliefs, future plans and strategies, anticipated events or trends, and similar
expressions concerning matters that are not historical facts. The risks, uncertainties and
assumptions referred to above may include the following:
|
|
|
our ability to purchase defaulted consumer receivables at appropriate prices; |
|
|
|
|
changes in the business practices of credit originators in terms of selling defaulted
consumer receivables or outsourcing defaulted consumer receivables to third-party
contingent fee collection agencies; |
|
|
|
|
changes in government regulations that affect our ability to collect sufficient amounts
on our acquired or serviced receivables; |
|
|
|
|
changes in income tax laws or challenges by taxing authorities could have an adverse
effect on our financial condition and results of operations; |
|
|
|
|
changes in bankruptcy laws that could negatively affect our business; |
|
|
|
|
our ability to employ and retain qualified employees, especially collection and
information technology personnel; |
|
|
|
|
changes in the credit or capital markets, which affect our ability to borrow money or
raise capital to purchase or service defaulted consumer receivables; |
|
|
|
|
the degree and nature of our competition; |
|
|
|
|
our ability to comply with the provisions of the Sarbanes-Oxley Act of 2002 and the
rules and regulations promulgated thereunder; |
|
|
|
|
our ability to secure sufficient levels of placements for our fee-for-service
businesses; |
|
|
|
|
the sufficiency of our funds generated from operations, existing cash and available
borrowings to finance our current operations; and |
|
|
|
|
the risk factors listed from time to time in our filings with the SEC. |
You should assume that the information appearing in this quarterly report is accurate only as
of the date it was issued. Our business, financial condition, results of operations and prospects
may have changed since that date.
For a discussion of the risks, uncertainties and assumptions that could affect our future
events, developments or results, you should carefully review the following Managements Discussion
and Analysis of Financial Condition and Results of Operations, as well as the discussion of
Business and Risk Factors described in our 2007 Annual Report on Form 10-K/A, filed on March
12, 2008.
Our forward-looking statements could be wrong in light of these and other risks, uncertainties
and assumptions. The future events, developments or results described in this report could turn out
to be materially different. We have no obligation to publicly update or revise our forward-looking
statements after the date of this report and you should not expect us to do so.
Investors should also be aware that while we do, from time to time, communicate with
securities analysts and others, we do not, by policy, selectively disclose to them any material
nonpublic information or other confidential commercial information. Accordingly, stockholders
should not assume that we agree with any statement or report issued by any analyst regardless of
the content of the statement or report. We do not, by policy, confirm forecasts or projections
issued by others. Thus, to the extent that reports issued by securities analysts contain any
projections, forecasts or opinions, such reports are not our responsibility.
20
Results of Operations
The following table sets forth certain operating data as a percentage of total revenues for
the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
|
For the Nine Months |
|
|
|
Ended September 30, |
|
|
Ended September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income recognized on finance receivables, net |
|
|
76.9 |
% |
|
|
84.4 |
% |
|
|
80.7 |
% |
|
|
84.4 |
% |
Commissions |
|
|
23.1 |
% |
|
|
15.6 |
% |
|
|
19.3 |
% |
|
|
15.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee services |
|
|
33.5 |
% |
|
|
31.7 |
% |
|
|
33.1 |
% |
|
|
30.9 |
% |
Outside legal and other fees and services |
|
|
24.4 |
% |
|
|
21.7 |
% |
|
|
23.7 |
% |
|
|
21.1 |
% |
Communications |
|
|
3.3 |
% |
|
|
3.7 |
% |
|
|
3.8 |
% |
|
|
3.6 |
% |
Rent and occupancy |
|
|
1.6 |
% |
|
|
1.5 |
% |
|
|
1.4 |
% |
|
|
1.4 |
% |
Other operating expenses |
|
|
2.8 |
% |
|
|
2.9 |
% |
|
|
2.5 |
% |
|
|
2.7 |
% |
Depreciation and amortization |
|
|
3.2 |
% |
|
|
2.7 |
% |
|
|
2.6 |
% |
|
|
2.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
68.8 |
% |
|
|
64.2 |
% |
|
|
67.1 |
% |
|
|
62.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
31.2 |
% |
|
|
35.8 |
% |
|
|
32.9 |
% |
|
|
37.8 |
% |
Other income and (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
0.1 |
% |
|
|
0.1 |
% |
|
|
0.0 |
% |
|
|
0.2 |
% |
Interest expense |
|
|
(4.5 |
%) |
|
|
(2.1 |
%) |
|
|
(4.2 |
%) |
|
|
(0.9 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
26.8 |
% |
|
|
33.8 |
% |
|
|
28.7 |
% |
|
|
37.1 |
% |
Provision for income taxes |
|
|
10.1 |
% |
|
|
12.4 |
% |
|
|
11.0 |
% |
|
|
14.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
16.7 |
% |
|
|
21.4 |
% |
|
|
17.7 |
% |
|
|
23.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
We use the following terminology throughout our reports: Cash Receipts refers to all
collections of cash, regardless of the source. Cash Collections refers to collections on our
owned portfolios only, exclusive of commission income and sales of finance receivables. Cash
Sales of Finance Receivables refers to the sales of our owned portfolios. Commissions refers to
fee income generated from our wholly-owned contingent fee and fee-for-service subsidiaries.
Three Months Ended September 30, 2008 Compared To Three Months Ended September 30, 2007
Revenues
Total revenues were $68.6 million for the three months ended September 30, 2008, an increase
of $14.0 million or 25.6% compared to total revenues of $54.6 million for the three months ended
September 30, 2007.
Income Recognized on Finance Receivables, net
Income recognized on finance receivables, net was $52.7 million for the three months ended
September 30, 2008, an increase of $6.6 million or 14.3% compared to income recognized on finance
receivables, net of $46.1 million for the three months ended September 30, 2007. The majority of
the increase was due to an increase in our cash collections on our owned defaulted consumer
receivables to $83.0 million from $65.2 million, an increase of 27.3%. Our finance receivables
amortization rate, including the allowance charge, on our owned portfolio for the three months
ended September 30, 2008 was 36.5% while for the three months ended September 30, 2007 it was
29.2%. During the three months ended September 30, 2008, we acquired defaulted consumer
receivables portfolios with an aggregate face value amount of $857.2 million at a cost of $52.3
million. During the three months ended September 30, 2007, we acquired defaulted consumer
receivable portfolios with an aggregate face value of $2.61 billion at a cost of $57.4 million. In
any period, we acquire defaulted consumer receivables that can vary dramatically in their age, type
and ultimate collectibility. We may pay significantly different purchase rates for
purchased receivables within any period as a result of this quality fluctuation. In addition,
market forces can drive pricing rates up or down in any period, irrespective of other quality
fluctuations. As a result, the average purchase rate paid for any given period can fluctuate
dramatically based on our particular buying activity in that period. However, regardless of the
average purchase price, we intend to target a similar internal rate of return in pricing our
portfolio acquisitions; therefore, the absolute rate paid is not necessarily relevant to estimated
profitability of a periods buying.
21
Income recognized on finance receivables, net is shown net of changes in valuation allowances
recognized under SOP 03-3, which requires that a valuation allowance be taken for decreases in
expected cash flows or change in timing of cash flows which would otherwise require a reduction in
the stated yield on a pool of accounts. For the three months ended September 30, 2008, we recorded
net allowance charges of $3,780,000. For the three months ended September 30, 2007, we recorded
net allowance charges of $1,180,000.
Commissions
Commissions were $15.8 million for the three months ended September 30, 2008, an increase of
$7.3 million or 85.9% compared to commissions of $8.5 million for the three months ended September
30, 2007. Commissions grew as a result of the acquisition of MuniServices, LLC (MuniServices) on
July 1, 2008, as well as increases in revenue generated by our IGS fee-for-service business and RDS
government processing and collection business, partially offset by a decrease in our Anchor
contingent fee business compared to the prior year period.
Operating Expenses
Total operating expenses were $47.2 million for the three months ended September 30, 2008, an
increase of $12.1 million or 34.5% compared to total operating expenses of $35.1 million for the
three months ended September 30, 2007. Total operating expenses, including compensation and
employee services expenses, were 47.7% of cash receipts for the three months ended September 30,
2008 compared to 47.6% for the same period in 2007.
Compensation and Employee Services
Compensation and employee services expenses were $23.0 million for the three months ended
September 30, 2008, an increase of $5.7 million or 32.9% compared to compensation and employee
services expenses of $17.3 million for the three months ended September 30, 2007. This increase is
mainly due to the acquisition of MuniSerivces as well as an overall increase in our owned portfolio
collection staff. During the third quarter of 2008, we reversed $1.4 million of estimated
share-based compensation costs that had been accrued in 2007 and 2008 related to the 2007 Long Term
Incentive Program because the achievement of the performance targets of the program was unlikely to
be achieved. Compensation and employee services expenses increased as total employees grew 23.5%
to 1,937 as of September 30, 2008 from 1,569 as of September 30, 2007. Compensation and employee
services expenses as a percentage of cash receipts decreased to 23.3% for the three months ended
September 30, 2008 from 23.5% of cash receipts for the same period in 2007.
Outside Legal and Other Fees and Services
Outside legal and other fees and services expenses were $16.7 million for the three months
ended September 30, 2008, an increase of $4.9 million or 41.5% compared to outside legal and other
fees and services expenses of $11.8 million for the three months ended September 30, 2007. Of the
$4.9 million increase, $1.7 million was attributable to increases in agency fees mainly incurred by
our IGS subsidiary, $0.3 million was attributable to an increase in corporate legal and accounting
fees, $0.6 million was attributable to an increase in other outside fees and services and a $0.3
million decrease in credit bureau fees. Of the remaining $2.6 million increase, $1.3 million was
attributable to incremental legal costs advanced to our third party collection attorneys. Based on
an analysis of our legal accounts and their liquidation potential, it was determined that we were
underinvested in terms of costs advanced to attorneys. The remaining $1.3 million was attributable
to the increased legal fees and costs incurred resulting from the increased number of accounts
referred to both our in house attorneys and outside independent contingent fee attorneys. Total
outside legal expenses paid to independent contingent fee attorneys for the three months ended
September 30, 2008 were 43.0% of legal cash collections generated by independent contingent fee
attorneys compared to 33.9% for the three months ended September 30, 2007. Outside legal fees and
costs paid to independent contingent fee attorneys increased from $7.2 million for the three months
ended September 30, 2007 to $9.3 million, an increase of $2.1 million or 29.2%, for the three
months ended September 30, 2008. Additionally, as
disclosed previously, we also effectuate legal collections using our own in house attorneys.
Total legal expenses incurred by our in house attorneys for the three months ended September 30,
2008 were 45.8% of legal cash collections generated by our in house attorneys compared to 32.9% for
the three months ended September 30, 2007. Legal fees and costs incurred by our in house attorneys
increased from $0.5 million for the three months ended September 30, 2007 to $1.0 million, an
increase of $0.5 million or 100%, for the three months ended September 30, 2008.
22
Communications
Communications expenses were $2.3 million for the three months ended September 30, 2008, an
increase of $0.3 million or 15.0% compared to communications expenses of $2.0 million for the three
months ended September 30, 2007. The increase was attributable to higher telephone expenses driven
by a greater number of defaulted consumer receivables to work, as well as a significant expansion
of our automated dialer seats and related calls that are generated by the dialer.
Rent and Occupancy
Rent and occupancy expenses were $1,123,000 for the three months ended September 30, 2008, an
increase of $304,000 or 37.1% compared to rent and occupancy expenses of $819,000 for the three
months ended September 30, 2007. The increase was primarily due to the expansion of space in our
Norfolk, Virginia administrative and executive facility and the acquisition of MuniServices, as
well as increased utility charges.
Other Operating Expenses
Other operating expenses were $1.9 million for the three months ended September 30, 2008, an
increase of $0.3 million or 18.8% compared to other operating expenses of $1.6 million for the
three months ended September 30, 2007. The increase was due to increases in taxes (non-income),
fees and licenses, repairs and maintenance, travel and meals, insurance, and dues and
subscriptions, as well as decreases in hiring, advertising and marketing and other miscellaneous
expenses. Taxes (non-income), fees and licenses expenses increased by $42,000, repairs and
maintenance expenses increased by $204,000, travel and meals expenses increased by $75,000,
insurance expenses increased $14,000 and dues and subscriptions expenses increased by $41,000.
Hiring expenses decreased by $37,000, advertising and marketing expenses decreased by $9,000 and
other miscellaneous expenses decreased by $23,000.
Depreciation and Amortization
Depreciation and amortization expenses were $2.2 million for the three months ended September
30, 2008, an increase of $0.7 million or 46.7% compared to depreciation and amortization expenses
of $1.5 million for the three months ended September 30, 2007. The increase is mainly due to
capital purchases in our administrative and executive facility in Norfolk, Virginia as well as
additional expense incurred related to the amortization of intangible assets acquired in the
acquisition of MuniServices and the acquisition of the assets of Broussard Partners and Associates,
Inc. (BPA). Additional increases are the result of continued capital expenditures on equipment,
software and computers related to our growth and systems upgrades.
Interest Income
Interest income was $17,000 for the three months ended September 30, 2008, a decrease of
$48,000 compared to interest income of $65,000 for the three months ended September 30, 2007. This
decrease is the result of lower average invested cash and cash equivalents balances during the
three months ended September 30, 2008 compared to the same period in 2007.
Interest Expense
Interest expense was $3.1 million for the three months ended September 30, 2008, an increase
of $2.0 million compared to interest expense of $1.1 million for the three months ended September
30, 2007. The increase is mainly due to a significant increase in outstanding borrowings on our
line of credit during the three months ended September 30, 2008 compared to the same period in
2007. This increase was offset by a decrease in our weighted average interest rate which decreased
to 4.57% for the three months ended September 30, 2008 as compared to
6.80% for the three months ended September 30, 2007.
Provision for Income Taxes
Income tax expense was $6.9 million for the three months ended September 30, 2008, an increase
of $0.1 million or 1.5% compared to income tax expense of $6.8 million for the three months ended
September 30, 2007.
23
The increase is mainly due to an increase in the effective tax rate to 37.7%
for the three months ended September 30, 2008, as compared to 36.7% for the three months ended
September 30, 2007.
Nine Months Ended September 30, 2008 Compared To Nine Months Ended September 30, 2007
Revenues
Total revenues were $196.3 million for the nine months ended September 30, 2008, an increase
of $32.9 million or 20.1% compared to total revenues of $163.4 million for the nine months ended
September 30, 2007.
Income Recognized on Finance Receivables, net
Income recognized on finance receivables, net was $158.4 million for the nine months ended
September 30, 2008, an increase of $20.4 million or 14.8% compared to income recognized on finance
receivables, net of $138.0 million for the nine months ended September 30, 2007. The majority of
the increase was due to an increase in our cash collections on our owned defaulted consumer
receivables to $247.5 million from $197.1 million, an increase of 25.6%. Our finance receivables
amortization rate, including the allowance charge, on our owned portfolio for the nine months ended
September 30, 2008 was 36.0% while for the nine months ended September 30, 2007 it was 30.0%.
During the nine months ended September 30, 2008, we acquired defaulted consumer receivables
portfolios with an aggregate face value amount of $3.28 billion at a cost of $218.8 million.
During the nine months ended September 30, 2007, we acquired defaulted consumer receivable
portfolios with an aggregate face value of $7.45 billion at a cost of $160.4 million. In any
period, we acquire defaulted consumer receivables that can vary dramatically in their age, type and
ultimate collectibility. We may pay significantly different purchase rates for purchased
receivables within any period as a result of this quality fluctuation. In addition, market forces
can drive pricing rates up or down in any period, irrespective of other quality fluctuations. As a
result, the average purchase rate paid for any given period can fluctuate dramatically based on our
particular buying activity in that period. However, regardless of the average purchase price, we
intend to target a similar internal rate of return in pricing our portfolio acquisitions;
therefore, the absolute rate paid is not necessarily relevant to estimated profitability of a
periods buying.
Income recognized on finance receivables, net is shown net of valuation allowances recognized
under SOP 03-3, which requires that a valuation allowance be taken for decreases in expected cash
flows or change in timing of cash flows which would otherwise require a reduction in the stated
yield on a pool of accounts. For the nine months ended September 30, 2008, we recorded net
allowance charges of $10,525,000. For the nine months ended September 30, 2007, we recorded net
allowance charges of $1,635,000.
Commissions
Commissions were $37.9 million for the nine months ended September 30, 2008, an increase of
$12.4 million or 48.6% compared to commissions of $25.5 million for the nine months ended September
30, 2007. Commissions grew as a result of the acquisition of MuniServices on July 1, 2008, as well
as increases in revenue generated by our IGS fee-for-service business and RDS government processing
and collection business, partially offset by a decrease in our Anchor contingent fee business
compared to the prior year period.
Operating Expenses
Total operating expenses were $131.7 million for the nine months ended September 30, 2008, an
increase of $30.0 million or 29.5% compared to total operating expenses of $101.7 million for the
nine months ended September 30, 2007. Total operating expenses, including compensation and
employee services expenses, were 46.2% of cash receipts for the nine months ended September 30,
2008 compared to 45.7% for the same period in 2007.
Compensation and Employee Services
Compensation and employee services expenses were $65.0 million for the nine months ended
September 30, 2008, an increase of $14.6 million or 29.0% compared to compensation and employee
services expenses of $50.4 million for the nine months ended September 30, 2007.
24
This increase is
mainly due to the acquisition of MuniSerivces as well as an overall increase in our owned portfolio
collection staff. During the third quarter of 2008, we reversed $1.4 million of estimated
compensation costs that had been accrued in 2007 and 2008 related to the 2007 Long Term Incentive
Program because the achievement of the performance targets of the program was unlikely to be
achieved. Compensation and employee services expenses increased as total employees grew 23.5% to
1,937 as of September 30, 2008 from 1,569 as of September 30, 2007. Compensation and employee
services expenses as a percentage of cash receipts increased to 22.8% for the nine months ended
September 30, 2008 from 22.7% of cash receipts for the same period in 2007.
Outside Legal and Other Fees and Services
Outside legal and other fees and services expenses were $46.4 million for the nine months
ended September 30, 2008, an increase of $11.9 million or 34.5% compared to outside legal and other
fees and services expenses of $34.5 million for the nine months ended September 30, 2007. Of the
$11.9 million increase, $1.3 million was attributable to increases in outside fees and services,
$5.3 million was attributable to increases in agency fees mainly incurred by our IGS subsidiary,
$0.7 million was attributable to an increase in corporate legal and accounting fees and a $0.3
million decrease in credit bureau fees. Of the remaining $4.9 million increase, $1.3 million was
attributable to incremental legal costs advanced to our third party collection attorneys. Based on
an analysis of our legal accounts and their liquidation potential, it was determined that we were
underinvested in terms of costs advanced to attorneys. The remaining $3.6 million was attributable
to the increased legal fees and costs incurred resulting from the increased number of accounts
referred to both our in house attorneys and outside independent contingent fee attorneys. Total
outside legal expenses paid to independent contingent fee attorneys for the nine months ended
September 30, 2008 were 38.5% of legal cash collections generated by independent contingent fee
attorneys compared to 34.3% for the three months ended September 30, 2007. Outside legal fees and
costs paid to independent contingent fee attorneys increased from $21.7 million for the nine months
ended September 30, 2007 to $25.4 million, an increase of $3.7 million or 17.1%, for the nine
months ended September 30, 2008. Additionally, as disclosed previously, we also effectuate legal
collections using our own in house attorneys. Total legal expenses incurred by our in house
attorneys for the nine months ended September 30, 2008 were 40.6% of legal cash collections
generated by our in house attorneys compared to 28.9% for the nine months ended September 30, 2007.
Legal fees and costs incurred by our in house attorneys increased from $1.2 million for the nine
months ended September 30, 2007 to $2.4 million, an increase of $1.2 million or 100.0%, for the
nine months ended September 30, 2008.
Communications
Communications expenses were $7.5 million for the nine months ended September 30, 2008, an
increase of $1.6 million or 27.1% compared to communications expenses of $5.9 million for the nine
months ended September 30, 2007. The increase was attributable to growth in mailings and higher
telephone expenses driven by a greater number of defaulted consumer receivables to work, as well as
a significant expansion of our automated dialer seats and related calls that are generated by the
dialer. Mailing expenses were responsible for 54.9% of this increase, while the remaining 45.1%
was attributable to higher telephone expenses.
Rent and Occupancy
Rent and occupancy expenses were $2.8 million for the nine months ended September 30, 2008, an
increase of $0.6 million or 27.3% compared to rent and occupancy expenses of $2.2 million for the
nine months ended September 30, 2007. The increase was primarily due to the expansion of space in
our Norfolk, Virginia administrative and executive facility and the acquisition of MuniServices, as
well as increased utility charges.
Other Operating Expenses
Other operating expenses were $4.9 million for the nine months ended September 30, 2008, an
increase of $0.4 million or 8.9% compared to other operating expenses of $4.5 million for the nine months ended
September 30, 2007. The increase was due to increases in taxes (non-income), fees and licenses,
repairs and maintenance, travel and meals, dues and subscriptions, advertising and marketing, and
other miscellaneous expenses, as well as decreases in hiring and insurance. Taxes (non-income),
fees and licenses expenses increased by $24,000, repairs and maintenance expenses increased by
$259,000, travel and meals expenses increased by $19,000, dues and subscriptions expenses increased
by $70,000, advertising and marketing expenses increased by $2,000 and other miscellaneous
expenses increased by $61,000. Hiring expenses decreased by $27,000 and insurance expenses
decreased by $13,000.
25
Depreciation and Amortization
Depreciation and amortization expenses were $5.1 million for the nine months ended September
30, 2008, an increase of $1.0 million or 24.4% compared to depreciation and amortization expenses
of $4.1 million for the nine months ended September 30, 2007. The increase is mainly due to
capital purchases in our administrative and executive facility in Norfolk, Virginia as well as
additional expense incurred related to the amortization of intangible assets acquired in the
acquisition of MuniServices and the acquisition of the assets of BPA. Additional increases are the
result of continued capital expenditures on equipment, software and computers related to our growth
and systems upgrades.
Interest Income
Interest income was $50,000 for the nine months ended September 30, 2008, a decrease of
$314,000 compared to interest income of $364,000 for the nine months ended September 30, 2007.
This decrease is the result of lower average invested cash and cash equivalents balances during the
nine months ended September 30, 2008 compared to the same period in 2007.
Interest Expense
Interest expense was $8.2 million for the nine months ended September 30, 2008, an increase of
$6.7 million compared to interest expense of $1.5 million for the nine months ended September 30,
2007. The increase is due to a higher average outstanding balance on our line of credit during the
nine months ended September 30, 2008 compared to the same period in 2007. This increase was offset
by a decrease in our weighted average interest rate which decreased to 4.77% for the nine months
ended September 30, 2008 as compared to 6.79% for the nine months ended September 30, 2007.
Provision for Income Taxes
Income tax expense was $21.6 million for the nine months ended September 30, 2008, a decrease
of $1.4 million or 6.1% compared to income tax expense of $23.0 million for the nine months ended
September 30, 2007. The decrease is mainly due to a 6.9% decrease in pre-tax income, partially
offset by a slight increase in the effective tax rate to 38.4% for the nine months ended September
30, 2008, as compared to 38.0% for the nine months ended September 30, 2007.
26
Supplemental Performance Data
Owned Portfolio Performance:
The following tables show certain data related to our owned portfolio. These tables describe
the purchase price, cash collections and related multiples. Further, these tables disclose our
entire portfolio, the portfolio of purchased bankrupt accounts and our entire portfolio less the
impact of our purchased bankrupt accounts. The accounts represented in the purchased bankruptcy
tables are those portfolios of accounts that were bankrupt at the time of purchase. This contrasts
with accounts that file bankruptcy after we purchase them.
Entire Portfolio ($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized |
|
Percentage |
|
Actual Cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Price |
|
of Purchase Price |
|
Collections |
|
Estimated |
|
|
|
|
|
Total Estimated |
Purchase |
|
Purchase |
|
Balance at |
|
Remaining Unamortized |
|
Including Cash |
|
Remaining |
|
Total Estimated |
|
Collections to |
Period |
|
Price(1) |
|
September 30, 2008 (2) |
|
at September 30, 2008 (3) |
|
Sales |
|
Collections (4) |
|
Collections (5) |
|
Purchase Price (6) |
1996 |
|
$ |
3,080 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
9,882 |
|
|
$ |
33 |
|
|
$ |
9,915 |
|
|
|
322 |
% |
1997 |
|
$ |
7,685 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
24,626 |
|
|
$ |
175 |
|
|
$ |
24,801 |
|
|
|
323 |
% |
1998 |
|
$ |
11,089 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
35,658 |
|
|
$ |
237 |
|
|
$ |
35,895 |
|
|
|
324 |
% |
1999 |
|
$ |
18,898 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
64,321 |
|
|
$ |
752 |
|
|
$ |
65,073 |
|
|
|
344 |
% |
2000 |
|
$ |
25,020 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
104,072 |
|
|
$ |
2,961 |
|
|
$ |
107,033 |
|
|
|
428 |
% |
2001 |
|
$ |
33,481 |
|
|
$ |
216 |
|
|
|
1 |
% |
|
$ |
155,609 |
|
|
$ |
4,930 |
|
|
$ |
160,539 |
|
|
|
479 |
% |
2002 |
|
$ |
42,325 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
168,252 |
|
|
$ |
5,585 |
|
|
$ |
173,837 |
|
|
|
411 |
% |
2003 |
|
$ |
61,450 |
|
|
$ |
2,539 |
|
|
|
4 |
% |
|
$ |
215,762 |
|
|
$ |
18,514 |
|
|
$ |
234,276 |
|
|
|
381 |
% |
2004 |
|
$ |
59,179 |
|
|
$ |
5,027 |
|
|
|
8 |
% |
|
$ |
150,920 |
|
|
$ |
30,068 |
|
|
$ |
180,988 |
|
|
|
306 |
% |
2005 |
|
$ |
143,216 |
|
|
$ |
55,102 |
|
|
|
38 |
% |
|
$ |
203,376 |
|
|
$ |
117,668 |
|
|
$ |
321,044 |
|
|
|
224 |
% |
2006 |
|
$ |
107,803 |
|
|
$ |
60,822 |
|
|
|
56 |
% |
|
$ |
108,060 |
|
|
$ |
118,707 |
|
|
$ |
226,767 |
|
|
|
210 |
% |
2007 |
|
$ |
258,906 |
|
|
$ |
206,588 |
|
|
|
80 |
% |
|
$ |
132,997 |
|
|
$ |
385,961 |
|
|
$ |
518,958 |
|
|
|
200 |
% |
YTD 2008 |
|
$ |
218,673 |
|
|
$ |
205,136 |
|
|
|
94 |
% |
|
$ |
38,481 |
|
|
$ |
399,409 |
|
|
$ |
437,890 |
|
|
|
200 |
% |
Purchased Bankruptcy Portfolio ($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized |
|
Percentage |
|
Actual Cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Price |
|
of Purchase Price |
|
Collections |
|
Estimated |
|
|
|
|
|
Total Estimated |
Purchase |
|
Purchase |
|
Balance at |
|
Remaining Unamortized |
|
Including Cash |
|
Remaining |
|
Total Estimated |
|
Collections to |
Period |
|
Price(1) |
|
September 30, 2008 (2) |
|
at September 30, 2008 (3) |
|
Sales |
|
Collections (4) |
|
Collections (5) |
|
Purchase Price (6) |
1996 |
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
1997 |
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
1998 |
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
1999 |
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
2000 |
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
2001 |
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
2002 |
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
2003 |
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
|
0 |
% |
2004 |
|
$ |
7,470 |
|
|
$ |
565 |
|
|
|
8 |
% |
|
$ |
13,232 |
|
|
$ |
1,176 |
|
|
$ |
14,408 |
|
|
|
193 |
% |
2005 |
|
$ |
29,302 |
|
|
$ |
4,620 |
|
|
|
16 |
% |
|
$ |
36,820 |
|
|
$ |
7,141 |
|
|
$ |
43,961 |
|
|
|
150 |
% |
2006 |
|
$ |
17,643 |
|
|
$ |
4,118 |
|
|
|
23 |
% |
|
$ |
20,222 |
|
|
$ |
8,078 |
|
|
$ |
28,300 |
|
|
|
160 |
% |
2007 |
|
$ |
80,378 |
|
|
$ |
66,529 |
|
|
|
83 |
% |
|
$ |
23,684 |
|
|
$ |
95,147 |
|
|
$ |
118,831 |
|
|
|
148 |
% |
YTD 2008 |
|
$ |
81,536 |
|
|
$ |
78,675 |
|
|
|
96 |
% |
|
$ |
7,110 |
|
|
$ |
131,338 |
|
|
$ |
138,448 |
|
|
|
170 |
% |
Entire Portfolio Less Purchased Bankruptcy Portfolio ($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized |
|
Percentage |
|
Actual Cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Price |
|
of Purchase Price |
|
Collections |
|
Estimated |
|
|
|
|
|
Total Estimated |
Purchase |
|
Purchase |
|
Balance at |
|
Remaining Unamortized |
|
Including Cash |
|
Remaining |
|
Total Estimated |
|
Collections to |
Period |
|
Price(1) |
|
September 30, 2008 (2) |
|
at September 30, 2008 (3) |
|
Sales |
|
Collections (4) |
|
Collections (5) |
|
Purchase Price (6) |
1996 |
|
$ |
3,080 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
9,882 |
|
|
$ |
33 |
|
|
$ |
9,915 |
|
|
|
322 |
% |
1997 |
|
$ |
7,685 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
24,626 |
|
|
$ |
175 |
|
|
$ |
24,801 |
|
|
|
323 |
% |
1998 |
|
$ |
11,089 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
35,658 |
|
|
$ |
237 |
|
|
$ |
35,895 |
|
|
|
324 |
% |
1999 |
|
$ |
18,898 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
64,321 |
|
|
$ |
752 |
|
|
$ |
65,073 |
|
|
|
344 |
% |
2000 |
|
$ |
25,020 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
104,072 |
|
|
$ |
2,961 |
|
|
$ |
107,033 |
|
|
|
428 |
% |
2001 |
|
$ |
33,481 |
|
|
$ |
216 |
|
|
|
1 |
% |
|
$ |
155,609 |
|
|
$ |
4,930 |
|
|
$ |
160,539 |
|
|
|
479 |
% |
2002 |
|
$ |
42,325 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
168,252 |
|
|
$ |
5,585 |
|
|
$ |
173,837 |
|
|
|
411 |
% |
2003 |
|
$ |
61,450 |
|
|
$ |
2,539 |
|
|
|
4 |
% |
|
$ |
215,762 |
|
|
$ |
18,514 |
|
|
$ |
234,276 |
|
|
|
381 |
% |
2004 |
|
$ |
51,709 |
|
|
$ |
4,462 |
|
|
|
9 |
% |
|
$ |
137,688 |
|
|
$ |
28,892 |
|
|
$ |
166,580 |
|
|
|
322 |
% |
2005 |
|
$ |
113,914 |
|
|
$ |
50,482 |
|
|
|
44 |
% |
|
$ |
166,556 |
|
|
$ |
110,527 |
|
|
$ |
277,083 |
|
|
|
243 |
% |
2006 |
|
$ |
90,160 |
|
|
$ |
56,704 |
|
|
|
63 |
% |
|
$ |
87,838 |
|
|
$ |
110,629 |
|
|
$ |
198,467 |
|
|
|
220 |
% |
2007 |
|
$ |
178,528 |
|
|
$ |
140,059 |
|
|
|
78 |
% |
|
$ |
109,313 |
|
|
$ |
290,814 |
|
|
$ |
400,127 |
|
|
|
224 |
% |
YTD 2008 |
|
$ |
137,137 |
|
|
$ |
126,461 |
|
|
|
92 |
% |
|
$ |
31,371 |
|
|
$ |
268,071 |
|
|
$ |
299,442 |
|
|
|
218 |
% |
27
|
|
|
(1) |
|
Purchase price refers to the cash paid to a seller to acquire defaulted consumer
receivables, plus certain capitalized costs, less the purchase price refunded by the seller
due to the return of non-compliant accounts (also defined as buybacks). Non-compliant
refers to the contractual representations and warranties provided for in the purchase and
sale contract between the seller and us. These representations and warranties from the
sellers generally cover account holders death or bankruptcy and accounts settled or
disputed prior to sale. The seller can replace or repurchase these accounts. |
|
(2) |
|
Unamortized purchase price balance refers to the purchase price less finance receivable
amortization over the life of the portfolio. |
|
(3) |
|
Percentage of purchase price remaining unamortized refers to the amount of unamortized
purchase price divided by the purchase price. |
|
(4) |
|
Estimated remaining collections refers to the sum of all future projected cash
collections on our owned portfolios. |
|
(5) |
|
Total estimated collections refers to the actual cash collections, including cash
sales, plus estimated remaining collections. |
|
(6) |
|
Total estimated collections to purchase price refers to the total estimated collections
divided by the purchase price. |
The following graph shows the purchase price of our owned portfolios by year beginning in 1996
and includes the year to date acquisition amount for the nine months ended September 30, 2008 and
2007. The purchase price number represents the cash paid to the seller to acquire defaulted
consumer receivables, plus certain capitalized costs, less the purchase price refunded by the
seller due to the return of non-compliant accounts.
28
We utilize a long-term approach to collecting our owned pools of receivables. This approach
has historically caused us to realize significant cash collections and revenues from purchased
pools of finance receivables years after they are originally acquired. As a result, we have in the
past been able to reduce our level of current period acquisitions without a corresponding negative
current period impact on cash collections and revenue.
The following table, which excludes any proceeds from cash sales of finance receivables,
demonstrates our ability to realize significant multi-year cash collection streams on our owned
pools:
Cash Collections By Year, By Year of Purchase Entire Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($
in thousands) |
Purchase |
|
Purchase |
|
|
Cash
Collection Period |
|
|
|
|
|
|
YTD |
|
|
|
|
Period |
|
Price |
|
|
1996 |
|
|
1997 |
|
|
1998 |
|
|
1999 |
|
|
2000 |
|
|
2001 |
|
|
2002 |
|
|
2003 |
|
|
2004 |
|
|
2005 |
|
|
2006 |
|
|
2007 |
|
|
2008 |
|
|
Total |
|
1996 |
|
$ |
3,080 |
|
|
$ |
548 |
|
|
$ |
2,484 |
|
|
$ |
1,890 |
|
|
$ |
1,348 |
|
|
$ |
1,025 |
|
|
$ |
730 |
|
|
$ |
496 |
|
|
$ |
398 |
|
|
$ |
285 |
|
|
$ |
210 |
|
|
$ |
237 |
|
|
$ |
102 |
|
|
$ |
67 |
|
|
$ |
9,820 |
|
1997 |
|
|
7,685 |
|
|
|
|
|
|
|
2,507 |
|
|
|
5,215 |
|
|
|
4,069 |
|
|
|
3,347 |
|
|
|
2,630 |
|
|
|
1,829 |
|
|
|
1,324 |
|
|
|
1,022 |
|
|
|
860 |
|
|
|
597 |
|
|
|
437 |
|
|
|
285 |
|
|
$ |
24,122 |
|
1998 |
|
|
11,089 |
|
|
|
|
|
|
|
|
|
|
|
3,776 |
|
|
|
6,807 |
|
|
|
6,398 |
|
|
|
5,152 |
|
|
|
3,948 |
|
|
|
2,797 |
|
|
|
2,200 |
|
|
|
1,811 |
|
|
|
1,415 |
|
|
|
882 |
|
|
|
442 |
|
|
$ |
35,628 |
|
1999 |
|
|
18,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,138 |
|
|
|
13,069 |
|
|
|
12,090 |
|
|
|
9,598 |
|
|
|
7,336 |
|
|
|
5,615 |
|
|
|
4,352 |
|
|
|
3,032 |
|
|
|
2,243 |
|
|
|
1,155 |
|
|
$ |
63,628 |
|
2000 |
|
|
25,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,894 |
|
|
|
19,498 |
|
|
|
19,478 |
|
|
|
16,628 |
|
|
|
14,098 |
|
|
|
10,924 |
|
|
|
8,067 |
|
|
|
5,202 |
|
|
|
2,821 |
|
|
$ |
103,610 |
|
2001 |
|
|
33,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,048 |
|
|
|
28,831 |
|
|
|
28,003 |
|
|
|
26,717 |
|
|
|
22,639 |
|
|
|
16,048 |
|
|
|
10,011 |
|
|
|
4,821 |
|
|
$ |
150,118 |
|
2002 |
|
|
42,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,073 |
|
|
|
36,258 |
|
|
|
35,742 |
|
|
|
32,497 |
|
|
|
24,729 |
|
|
|
16,527 |
|
|
|
7,414 |
|
|
$ |
168,240 |
|
2003 |
|
|
61,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,308 |
|
|
|
49,706 |
|
|
|
52,640 |
|
|
|
43,728 |
|
|
|
30,695 |
|
|
|
14,685 |
|
|
$ |
215,762 |
|
2004 |
|
|
59,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,019 |
|
|
|
46,475 |
|
|
|
40,424 |
|
|
|
30,750 |
|
|
|
15,248 |
|
|
$ |
150,916 |
|
2005 |
|
|
143,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,968 |
|
|
|
75,145 |
|
|
|
69,862 |
|
|
|
39,401 |
|
|
$ |
203,376 |
|
2006 |
|
|
107,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,971 |
|
|
|
53,192 |
|
|
|
31,897 |
|
|
$ |
108,060 |
|
2007 |
|
|
258,906 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,263 |
|
|
|
90,734 |
|
|
$ |
132,997 |
|
YTD 2008 |
|
|
218,673 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,481 |
|
|
$ |
38,481 |
|
|
Total |
|
$ |
990,805 |
|
|
$ |
548 |
|
|
$ |
4,991 |
|
|
$ |
10,881 |
|
|
$ |
17,362 |
|
|
$ |
30,733 |
|
|
$ |
53,148 |
|
|
$ |
79,253 |
|
|
$ |
117,052 |
|
|
$ |
153,404 |
|
|
$ |
191,376 |
|
|
$ |
236,393 |
|
|
$ |
262,166 |
|
|
$ |
247,451 |
|
|
$ |
1,404,758 |
|
|
Cash Collections By Year, By Year of Purchase Purchased Bankruptcy only Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($
in thousands) |
Purchase |
|
Purchase |
|
|
Cash
Collection Period |
|
|
|
|
|
|
YTD |
|
|
|
|
Period |
|
Price |
|
|
1996 |
|
|
1997 |
|
|
1998 |
|
|
1999 |
|
|
2000 |
|
|
2001 |
|
|
2002 |
|
|
2003 |
|
|
2004 |
|
|
2005 |
|
|
2006 |
|
|
2007 |
|
|
2008 |
|
|
Total |
|
1996 |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
1997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
1998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
1999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
2000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
2001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
2002 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
2004 |
|
|
7,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
743 |
|
|
|
4,554 |
|
|
|
3,956 |
|
|
|
2,777 |
|
|
|
1,203 |
|
|
$ |
13,233 |
|
2005 |
|
|
29,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,777 |
|
|
|
15,500 |
|
|
|
11,934 |
|
|
|
5,608 |
|
|
$ |
36,819 |
|
2006 |
|
|
17,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,608 |
|
|
|
9,455 |
|
|
|
5,159 |
|
|
$ |
20,222 |
|
2007 |
|
|
80,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,850 |
|
|
|
20,834 |
|
|
$ |
23,684 |
|
YTD 2008 |
|
|
81,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,110 |
|
|
$ |
7,110 |
|
|
Total |
|
$ |
216,329 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
743 |
|
|
$ |
8,331 |
|
|
$ |
25,064 |
|
|
$ |
27,016 |
|
|
$ |
39,914 |
|
|
$ |
101,068 |
|
|
Cash Collections By Year, By Year of Purchase Entire Portfolio less Purchased Bankruptcy Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($
in thousands) |
Purchase |
|
Purchase |
|
|
Cash
Collection Period |
|
|
|
|
|
|
YTD |
|
|
|
|
Period |
|
Price |
|
|
1996 |
|
|
1997 |
|
|
1998 |
|
|
1999 |
|
|
2000 |
|
|
2001 |
|
|
2002 |
|
|
2003 |
|
|
2004 |
|
|
2005 |
|
|
2006 |
|
|
2007 |
|
|
2008 |
|
|
Total |
|
1996 |
|
$ |
3,080 |
|
|
$ |
548 |
|
|
$ |
2,484 |
|
|
$ |
1,890 |
|
|
$ |
1,348 |
|
|
$ |
1,025 |
|
|
$ |
730 |
|
|
$ |
496 |
|
|
$ |
398 |
|
|
$ |
285 |
|
|
$ |
210 |
|
|
$ |
237 |
|
|
$ |
102 |
|
|
$ |
67 |
|
|
$ |
9,820 |
|
1997 |
|
|
7,685 |
|
|
|
|
|
|
|
2,507 |
|
|
|
5,215 |
|
|
|
4,069 |
|
|
|
3,347 |
|
|
|
2,630 |
|
|
|
1,829 |
|
|
|
1,324 |
|
|
|
1,022 |
|
|
|
860 |
|
|
|
597 |
|
|
|
437 |
|
|
|
285 |
|
|
$ |
24,122 |
|
1998 |
|
|
11,089 |
|
|
|
|
|
|
|
|
|
|
|
3,776 |
|
|
|
6,807 |
|
|
|
6,398 |
|
|
|
5,152 |
|
|
|
3,948 |
|
|
|
2,797 |
|
|
|
2,200 |
|
|
|
1,811 |
|
|
|
1,415 |
|
|
|
882 |
|
|
|
442 |
|
|
$ |
35,628 |
|
1999 |
|
|
18,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,138 |
|
|
|
13,069 |
|
|
|
12,090 |
|
|
|
9,598 |
|
|
|
7,336 |
|
|
|
5,615 |
|
|
|
4,352 |
|
|
|
3,032 |
|
|
|
2,243 |
|
|
|
1,155 |
|
|
$ |
63,628 |
|
2000 |
|
|
25,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,894 |
|
|
|
19,498 |
|
|
|
19,478 |
|
|
|
16,628 |
|
|
|
14,098 |
|
|
|
10,924 |
|
|
|
8,067 |
|
|
|
5,202 |
|
|
|
2,821 |
|
|
$ |
103,610 |
|
2001 |
|
|
33,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,048 |
|
|
|
28,831 |
|
|
|
28,003 |
|
|
|
26,717 |
|
|
|
22,639 |
|
|
|
16,048 |
|
|
|
10,011 |
|
|
|
4,821 |
|
|
$ |
150,118 |
|
2002 |
|
|
42,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,073 |
|
|
|
36,258 |
|
|
|
35,742 |
|
|
|
32,497 |
|
|
|
24,729 |
|
|
|
16,527 |
|
|
|
7,414 |
|
|
$ |
168,240 |
|
2003 |
|
|
61,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,308 |
|
|
|
49,706 |
|
|
|
52,640 |
|
|
|
43,728 |
|
|
|
30,695 |
|
|
|
14,685 |
|
|
$ |
215,762 |
|
2004 |
|
|
51,709 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,276 |
|
|
|
41,921 |
|
|
|
36,468 |
|
|
|
27,973 |
|
|
|
14,045 |
|
|
$ |
137,683 |
|
2005 |
|
|
113,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,191 |
|
|
|
59,645 |
|
|
|
57,928 |
|
|
|
33,793 |
|
|
$ |
166,557 |
|
2006 |
|
|
90,160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,363 |
|
|
|
43,737 |
|
|
|
26,738 |
|
|
$ |
87,838 |
|
2007 |
|
|
178,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,413 |
|
|
|
69,900 |
|
|
$ |
109,313 |
|
YTD 2008 |
|
|
137,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,371 |
|
|
$ |
31,371 |
|
|
Total |
|
$ |
774,476 |
|
|
$ |
548 |
|
|
$ |
4,991 |
|
|
$ |
10,881 |
|
|
$ |
17,362 |
|
|
$ |
30,733 |
|
|
$ |
53,148 |
|
|
$ |
79,253 |
|
|
$ |
117,052 |
|
|
$ |
152,661 |
|
|
$ |
183,045 |
|
|
$ |
211,329 |
|
|
$ |
235,150 |
|
|
$ |
207,537 |
|
|
$ |
1,303,690 |
|
|
29
When we acquire a new pool of finance receivables, our estimates typically result in an 84
96 month projection of cash collections. The following chart shows our historical cash
collections (including cash sales of finance receivables) in relation to the aggregate of the
total estimated collection projections made at the time of each respective pool purchase,
adjusted for buybacks.
Owned Portfolio Personnel Performance:
We measure the productivity of each collector each month, breaking results into groups of
similarly tenured collectors. The following two tables display various productivity measures that
we track.
Collector by Tenure
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collector FTE at: |
|
12/31/04 |
|
|
12/31/05 |
|
|
12/31/06 |
|
|
12/31/07 |
|
|
09/30/07 |
|
|
09/30/08 |
|
One year + 1 |
|
|
298 |
|
|
|
327 |
|
|
|
340 |
|
|
|
327 |
|
|
|
397 |
|
|
|
410 |
|
Less than one year 2 |
|
|
349 |
|
|
|
364 |
|
|
|
375 |
|
|
|
553 |
|
|
|
475 |
|
|
|
631 |
|
Total
2 |
|
|
647 |
|
|
|
691 |
|
|
|
715 |
|
|
|
880 |
|
|
|
872 |
|
|
|
1,041 |
|
|
|
|
1 |
|
Calculated based on actual employees (collectors) with one year of service or more.
|
|
2 |
|
Calculated using total hours worked by all collectors, including those in training to
produce a full time equivalent FTE.
|
Monthly Cash Collections by Tenure
Effective beginning in the third quarter of 2007, we are no longer able to produce this data.
Changes in our collection processes and call flows would create data statistics that would be
historically inconsistent.
YTD Cash Collections per Hour Paid 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average performance YTD |
|
12/31/04 |
|
|
12/31/05 |
|
|
12/31/06 |
|
|
12/31/07 |
|
|
09/30/07 |
|
|
09/30/08 |
|
Total cash collections |
|
$ |
117.59 |
|
|
$ |
133.39 |
|
|
$ |
146.03 |
|
|
$ |
135.77 |
|
|
$ |
142.26 |
|
|
$ |
134.23 |
|
Non-legal cash collections 2 |
|
$ |
82.06 |
|
|
$ |
89.25 |
|
|
$ |
99.06 |
|
|
$ |
91.93 |
|
|
$ |
96.45 |
|
|
$ |
98.10 |
|
Non-bk cash collections 3 |
|
|
|
|
|
$ |
128.02 |
|
|
$ |
132.15 |
|
|
$ |
123.10 |
|
|
$ |
129.35 |
|
|
$ |
114.37 |
|
|
|
|
1 |
|
Cash collections (assigned and unassigned) divided by total hours paid (including
holiday, vacation and sick time) to all collectors (including those in training).
|
|
2 |
|
Represents total cash collections less legal cash collections.
|
|
3 |
|
Represents total cash collections less bankruptcy cash
collections. Although we began
bankruptcy portfolio purchasing in 2004, we began calculating this metric in 2005.
|
30
Cash collections have substantially exceeded revenue in each quarter since our formation. The
following chart illustrates the consistent excess of our cash collections on our owned portfolios
over the income recognized on finance receivables, net on a quarterly basis. The difference
between cash collections and income recognized is referred to as payments applied to principal. It
is also referred to as finance receivable amortization. This finance receivable amortization is
the portion of cash collections that is used to recover the cost of the portfolio investment
represented on the balance sheet.
(1) |
|
Includes cash collections on finance receivables only. Excludes commission fees and
cash proceeds from sales of defaulted consumer receivables. |
Seasonality
We depend on the ability to collect on our owned and serviced defaulted consumer receivables.
Cash collections tend to be higher in the first and second quarters of the year and lower in the
third and fourth quarters of the year, due to consumer payment patterns in connection with seasonal
employment trends, income tax refunds and holiday spending habits. Historically, our growth has
partially masked the impact of this cash collections seasonality.
|
|
|
(1) |
|
Includes cash collections on finance receivables only. Excludes commission fees and
cash proceeds from sales of defaulted consumer receivables. |
31
The following table displays our quarterly cash collections by source, for the periods
indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Collection Source ($ in thousands) |
|
Q32008 |
|
Q22008 |
|
Q12008 |
|
Q42007 |
|
Q32007 |
|
Q22007 |
|
Q12007 |
|
Q42006 |
|
Q32006 |
|
Call Center Collections & Other |
|
$ |
43,949 |
|
|
$ |
46,892 |
|
|
$ |
44,883 |
|
|
$ |
35,551 |
|
|
$ |
36,001 |
|
|
$ |
36,107 |
|
|
$ |
37,841 |
|
|
$ |
31,266 |
|
|
$ |
31,630 |
|
External Legal Collections |
|
|
21,590 |
|
|
|
22,471 |
|
|
|
21,880 |
|
|
|
20,861 |
|
|
|
21,384 |
|
|
|
20,911 |
|
|
|
20,844 |
|
|
|
19,762 |
|
|
|
19,607 |
|
Internal Legal Collections |
|
|
2,106 |
|
|
|
1,947 |
|
|
|
1,819 |
|
|
|
1,443 |
|
|
|
1,449 |
|
|
|
1,357 |
|
|
|
1,400 |
|
|
|
1,171 |
|
|
|
1,056 |
|
Purchased Bankruptcy |
|
|
15,362 |
|
|
|
13,732 |
|
|
|
10,820 |
|
|
|
7,245 |
|
|
|
6,317 |
|
|
|
6,231 |
|
|
|
7,223 |
|
|
|
6,581 |
|
|
|
7,390 |
|
The following table shows the changes in finance receivables, including the amounts paid to
acquire new portfolios (amounts in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
Three Months |
|
|
Nine Months |
|
|
Nine Months |
|
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Balance at beginning of period |
|
$ |
515,367 |
|
|
$ |
288,648 |
|
|
$ |
410,297 |
|
|
$ |
226,447 |
|
Acquisitions of finance receivables, net of buybacks (1) |
|
|
50,333 |
|
|
|
56,868 |
|
|
|
214,172 |
|
|
|
159,131 |
|
Cash collections applied to principal on finance receivables (2) |
|
|
(30,270 |
) |
|
|
(19,040 |
) |
|
|
(89,039 |
) |
|
|
(59,102 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
535,430 |
|
|
$ |
326,476 |
|
|
$ |
535,430 |
|
|
$ |
326,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Remaining Collections (ERC)(3) |
|
$ |
1,085,000 |
|
|
$ |
772,877 |
|
|
$ |
1,085,000 |
|
|
$ |
772,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Agreements to purchase receivables typically include general representations and
warranties from the sellers covering account holders death or bankruptcy and accounts
settled or disputed prior to sale. The seller can replace or repurchase these accounts.
We refer to repurchased accounts as buybacks. We also capitalize certain acquisition
related costs. |
|
(2) |
|
Cash collections applied to principal (also referred to as finance receivable
amortization) on finance receivables consists of cash collections less income recognized on
finance receivables, net. |
|
(3) |
|
Estimated Remaining Collections refers to the sum of all future projected cash
collections on our owned portfolios. ERC is not a balance sheet item; however, it is
provided here for informational purposes. |
The following table categorizes our life to date owned portfolios at September 30, 2008 into
the major asset types represented (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life to Date Purchased Face |
|
|
|
|
|
|
|
|
|
|
|
|
Value of Defaulted Consumer |
|
|
Asset Type |
|
No. of Accounts |
|
% |
|
Receivables(1) |
|
% |
|
Visa/MasterCard/Discover |
|
|
10,614 |
|
|
|
57.4 |
% |
|
$ |
28,434,858 |
|
|
|
73.7 |
% |
Consumer Finance |
|
|
4,780 |
|
|
|
25.8 |
% |
|
|
4,178,215 |
|
|
|
10.8 |
% |
Private Label Credit Cards |
|
|
2,663 |
|
|
|
14.4 |
% |
|
|
3,286,418 |
|
|
|
8.5 |
% |
Auto Deficiency |
|
|
444 |
|
|
|
2.4 |
% |
|
|
2,710,756 |
|
|
|
7.0 |
% |
|
|
|
Total: |
|
|
18,501 |
|
|
|
100.0 |
% |
|
$ |
38,610,247 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
(1) |
|
The Life to Date Purchased Face Value of Defaulted Consumer Receivables represents
the original face amount purchased from sellers and has not been decremented by any
adjustments including payments and buybacks (buybacks are defined as purchase price
refunded by the seller due to the return of non-compliant accounts). |
32
The following chart shows details of our life to date buying activity as of September 30, 2008
(amounts in thousands). We actively seek to purchase both bankrupt and non-bankrupt accounts at
any point in the delinquency cycle.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life to Date Purchased Face Value |
|
|
|
|
|
|
|
|
|
|
|
|
of Defaulted Consumer |
|
|
Account Type |
|
No. of Accounts |
|
% |
|
Receivables(1) |
|
% |
|
Fresh |
|
|
744 |
|
|
|
4.0 |
% |
|
$ |
2,732,527 |
|
|
|
7.1 |
% |
Primary |
|
|
2,164 |
|
|
|
11.7 |
% |
|
|
3,841,289 |
|
|
|
9.9 |
% |
Secondary |
|
|
3,233 |
|
|
|
17.5 |
% |
|
|
4,920,986 |
|
|
|
12.7 |
% |
Tertiary |
|
|
3,530 |
|
|
|
19.1 |
% |
|
|
4,573,721 |
|
|
|
11.8 |
% |
BK Trustees |
|
|
1,976 |
|
|
|
10.7 |
% |
|
|
8,288,201 |
|
|
|
21.5 |
% |
Other |
|
|
6,854 |
|
|
|
37.0 |
% |
|
|
14,253,523 |
|
|
|
37.0 |
% |
|
|
|
Total: |
|
|
18,501 |
|
|
|
100.0 |
% |
|
$ |
38,610,247 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
(1) |
|
The Life to Date Purchased Face Value of Defaulted Consumer Receivables represents
the original face amount purchased from sellers and has not been decremented by any
adjustments including payments and buybacks (buybacks are defined as purchase price
refunded by the seller due to the return of non-compliant accounts). |
We also review the geographic distribution of accounts within a portfolio because we have
found that certain states have more debtor-friendly laws than others and, therefore, are less
desirable from a collectibility perspective. In addition, economic factors and bankruptcy trends
vary regionally and are factored into our maximum purchase price equation.
The following chart sets forth our overall life to date portfolio of defaulted consumer
receivables geographically at September 30, 2008 (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life to Date Purchased Face Value |
|
|
|
|
|
Original Purchase Price of |
|
|
|
|
No. of |
|
|
|
|
|
of Defaulted Consumer |
|
|
|
|
|
Defaulted Consumer |
|
|
Geographic Distribution |
|
Accounts |
|
% |
|
Receivables(1) |
|
% |
|
Receivables(2) |
|
% |
|
Texas |
|
|
3,140 |
|
|
|
17 |
% |
|
$ |
4,846,422 |
|
|
|
13 |
% |
|
$ |
107,888 |
|
|
|
11 |
% |
California |
|
|
1,791 |
|
|
|
10 |
% |
|
|
4,585,778 |
|
|
|
12 |
% |
|
|
102,512 |
|
|
|
10 |
% |
Florida |
|
|
1,411 |
|
|
|
8 |
% |
|
|
3,728,111 |
|
|
|
10 |
% |
|
|
85,145 |
|
|
|
8 |
% |
New York |
|
|
1,110 |
|
|
|
6 |
% |
|
|
2,628,354 |
|
|
|
7 |
% |
|
|
65,989 |
|
|
|
7 |
% |
Pennsylvania |
|
|
642 |
|
|
|
3 |
% |
|
|
1,546,717 |
|
|
|
4 |
% |
|
|
43,766 |
|
|
|
4 |
% |
North Carolina |
|
|
645 |
|
|
|
3 |
% |
|
|
1,345,419 |
|
|
|
3 |
% |
|
|
35,782 |
|
|
|
4 |
% |
Illinois |
|
|
749 |
|
|
|
4 |
% |
|
|
1,315,545 |
|
|
|
3 |
% |
|
|
39,386 |
|
|
|
4 |
% |
Ohio |
|
|
623 |
|
|
|
3 |
% |
|
|
1,294,386 |
|
|
|
3 |
% |
|
|
41,826 |
|
|
|
4 |
% |
Georgia |
|
|
556 |
|
|
|
3 |
% |
|
|
1,192,521 |
|
|
|
3 |
% |
|
|
38,764 |
|
|
|
4 |
% |
New Jersey |
|
|
424 |
|
|
|
2 |
% |
|
|
1,178,389 |
|
|
|
3 |
% |
|
|
30,194 |
|
|
|
3 |
% |
Michigan |
|
|
475 |
|
|
|
3 |
% |
|
|
964,272 |
|
|
|
2 |
% |
|
|
31,187 |
|
|
|
3 |
% |
Virginia |
|
|
496 |
|
|
|
3 |
% |
|
|
810,443 |
|
|
|
2 |
% |
|
|
23,477 |
|
|
|
2 |
% |
Massachusetts |
|
|
344 |
|
|
|
2 |
% |
|
|
802,406 |
|
|
|
2 |
% |
|
|
20,057 |
|
|
|
2 |
% |
Tennessee |
|
|
377 |
|
|
|
2 |
% |
|
|
792,928 |
|
|
|
2 |
% |
|
|
25,950 |
|
|
|
3 |
% |
South Carolina |
|
|
329 |
|
|
|
2 |
% |
|
|
721,606 |
|
|
|
2 |
% |
|
|
18,776 |
|
|
|
2 |
% |
Arizona |
|
|
282 |
|
|
|
2 |
% |
|
|
706,598 |
|
|
|
2 |
% |
|
|
16,111 |
|
|
|
2 |
% |
Other (3) |
|
|
5,107 |
|
|
|
27 |
% |
|
|
10,150,352 |
|
|
|
27 |
% |
|
|
283,648 |
|
|
|
27 |
% |
|
|
|
Total: |
|
|
18,501 |
|
|
|
100 |
% |
|
$ |
38,610,247 |
|
|
|
100 |
% |
|
$ |
1,010,458 |
|
|
|
100 |
% |
|
|
|
|
|
|
(1) |
|
The Life to Date Purchased Face Value of Defaulted Consumer Receivables represents
the original face amount purchased from sellers and has not been decremented by any
adjustments including payments and buybacks (buybacks are defined as purchase price
refunded by the seller due to the return of non-compliant accounts). |
|
(2) |
|
The Original Purchase Price of Defaulted Consumer Receivables represents the cash
paid to sellers to acquire portfolios of defaulted consumer receivables. |
|
(3) |
|
Each state included in Other represents less than 2% of the face value of total
defaulted consumer receivables. |
33
Liquidity and Capital Resources
Historically, our primary sources of cash have been cash flows from operations, bank
borrowings and equity offerings. Cash has been used for acquisitions of finance receivables,
corporate acquisitions, repurchase of our common stock, payment of cash dividends, repayments of
bank borrowings, purchases of property and equipment and working capital to support our growth.
We believe that funds generated from operations, together with existing cash and available
borrowings under our credit agreement will be sufficient to finance our current operations, planned
capital expenditure requirements, and internal growth at least through the next twelve months.
However, we could require additional debt or equity financing if we were to make any significant
acquisitions requiring cash during that period.
Cash generated from operations is dependent upon our ability to collect on our defaulted
consumer receivables. Many factors, including the economy and our ability to hire and retain
qualified collectors and managers, are essential to our ability to generate cash flows.
Fluctuations in these factors that cause a negative impact on our business could have a material
impact on our expected future cash flows.
Our operating activities provided cash of $66.1 million and $61.3 million for the nine months
ended September 30, 2008 and 2007, respectively. In these periods, cash from operations was
generated primarily from net income earned through cash collections and commissions received for
the period. The increase was due mostly to changes in deferred taxes offset by a decrease in net
income from $37.6 million for the nine months ended September 30, 2007 to $34.8 million for the
nine months ended September 30, 2008. The remaining changes were due to net changes in other
accounts related to our operating activities.
Our investing activities used cash of $155.0 million and $107.1 million during the nine months
ended September 30, 2008 and 2007, respectively. Cash provided by investing activities is
primarily driven by cash collections applied to principal on finance receivables. Cash used in
investing activities is primarily driven by acquisitions of defaulted consumer receivables,
purchases of property and equipment and company acquisitions. The majority of the increase was due
to acquisitions of finance receivables which increased from $159.1 million for the nine months
ended September 30, 2007, to $214.2 million for the nine months ended September 30, 2008.
Our financing activities provided cash of $100.2 million and $35.2 million during the nine
months ended September 30, 2008 and 2007, respectively. Cash used in financing activities is
primarily driven by payments on our line of credit, principal payments on long-term debt and
capital lease obligations, repurchases of our common stock and cash dividends paid on our common
stock. Cash is provided by proceeds from debt financing and stock option exercises. The majority
of the change was due to cash dividends paid on our common stock of $16.1 million and repurchases
of our common stock of $50.6 million during the nine months ended September 30, 2007. There were
no cash dividends paid or repurchases of our common stock during the nine months ended September
30, 2008.
Cash paid for interest was $8,271,790 and $1,095,820 for the nine months ended September 30,
2008 and 2007, respectively. Interest was paid on our line of credit and capital lease
obligations. The increase was caused by higher average balances on our line of credit for the nine
months ended September 30, 2008 when compared to the nine months ended September 30, 2007. This
increase was offset by a decrease in our weighted average interest rate which decreased to 4.77%
for the nine months ended September 30, 2008 as compared to 6.79% for the nine months ended
September 30, 2007.
On November 29, 2005, we entered into a Loan and Security Agreement for a revolving line of
credit jointly offered by Bank of America, N. A. and Wachovia Bank, National Association. The
agreement was amended on May 9, 2006 to include RBC Centura Bank as an additional lender, again on
May 4, 2007 to increase the line of credit to $150,000,000 and incorporate a $50,000,000
non-revolving fixed rate sub-limit, again on October 26, 2007 to increase the line of credit to
$270,000,000, again on March 18, 2008 to increase the non-revolving fixed rate sub-limit to
$100,000,000, again on May 2, 2008 to include SunTrust Bank as an additional lender and to
increase the line of credit to $340,000,000 and again on September 3, 2008 to include JP Morgan
Chase Bank as an additional lender and to increase the line of credit to $365,000,000. The
agreement is a line of credit in an amount equal to the lesser of $365,000,000 or 30% of our
estimated remaining collections of all our eligible asset pools. Borrowings under the revolving
credit facility bear interest at a floating rate equal to the one month LIBOR Market Index Rate
plus 1.40% and the facility expires on May 2, 2011. The loan is collateralized by substantially all
of our tangible and intangible assets.
34
The agreement provides as follows:
|
|
|
monthly borrowings may not exceed 30% of estimated remaining collections; |
|
|
|
|
funded debt to EBITDA (defined as net income, less income or plus loss from discontinued
operations and extraordinary items, plus income taxes, plus interest expense, plus
depreciation, depletion, amortization (including finance receivable amortization) and other
non-cash charges) ratio must be less than 2.0 to 1.0 calculated on a rolling twelve-month
average; |
|
|
|
|
tangible net worth must be at least 100% of prior quarter tangible net worth plus 25% of
cumulative positive net income since the end of such fiscal quarter, plus 100% of the net
proceeds from any equity offering without giving effect to reductions in tangible net worth
due to repurchases of up to $100,000,000 of the Companys common stock; and |
|
|
|
|
restrictions on change of control. |
As of September 30, 2008, outstanding borrowings under the facility totaled $267,300,000, of
which $50,000,000 was part of the non-revolving fixed rate sub-limit which bears interest at 6.80%
and expires on May 4, 2012. As of September 30, 2008, we are in compliance with all of the
covenants of the agreement.
Contractual Obligations
Our contractual obligations at September 30, 2008 are as follows (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments due by period |
|
|
|
|
|
|
|
|
|
|
Less |
|
|
|
|
|
|
|
|
|
More |
|
|
|
|
|
|
|
|
|
|
than 1 |
|
1 - 3 |
|
4 - 5 |
|
than 5 |
|
|
|
|
Contractual Obligations |
|
Total |
|
year |
|
years |
|
years |
|
years |
|
|
|
|
|
Operating Leases |
|
$ |
16,943 |
|
|
$ |
2,931 |
|
|
$ |
5,772 |
|
|
$ |
4,625 |
|
|
$ |
3,615 |
|
|
|
|
|
Line of Credit (1) |
|
|
281,297 |
|
|
|
4,750 |
|
|
|
224,564 |
|
|
|
51,983 |
|
|
|
|
|
|
|
|
|
Capital Lease Obligations |
|
|
23 |
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Commitments (2) |
|
|
74,368 |
|
|
|
73,794 |
|
|
|
549 |
|
|
|
25 |
|
|
|
|
|
|
|
|
|
Employment Agreements |
|
|
4,711 |
|
|
|
2,577 |
|
|
|
2,134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
377,342 |
|
|
$ |
84,075 |
|
|
$ |
233,019 |
|
|
$ |
56,633 |
|
|
$ |
3,615 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
To the extent that a balance is outstanding on our line of credit, the revolving portion would
be due in May 2011 and the non-revolving fixed rate sub-limit portion would be due in May 2012.
|
|
(2) |
|
This amount includes the maximum remaining amount to be purchased under forward flow contracts
for the purchase of charged-off consumer debt in the amount of approximately $71.2 million. |
Off Balance Sheet Arrangements
We do not have any off balance sheet arrangements as defined by Regulation S-K 303(a)(4)
promulgated under the Securities Exchange Act of 1934 (the Exchange Act).
Recent Accounting Pronouncements
On September 15, 2006, the FASB issued SFAS No. 157, Fair Value Measurements (SFAS 157).
SFAS 157 establishes a framework for measuring fair value and expands disclosures about fair value
measurements. The changes to current practice resulting from the application of SFAS 157 relate to
the definition of fair value, the methods used to measure fair value, and the expanded disclosures
about fair value measurements. SFAS 157 was originally effective for fiscal years beginning after
November 15, 2007 and interim periods within those fiscal years but was amended on February 6, 2008
to defer the effective date for one year for certain nonfinancial assets and liabilities. We
adopted SFAS 157 on January 1, 2008, which had no material impact on our consolidated financial
statements.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets
and Financial Liabilities (SFAS 159). SFAS 159 is effective for fiscal years beginning after
November 15, 2007. SFAS 159 allows entities to choose, at specified election dates, to measure
eligible financial assets and liabilities at fair value that are not otherwise required to be
measured at fair value.
35
If a company elects the fair value option for an eligible item, changes in that items fair
value in subsequent reporting periods must be recognized in current earnings. SFAS 159 also
establishes presentation and disclosure requirements designed to draw comparison between entities
that elect different measurement attributes for similar assets and liabilities. We adopted SFAS 159
on January 1, 2008, which had no material impact on our consolidated financial statements.
In December 2007, the FASB issued SFAS No. 141R Business Combinations, (SFAS 141R). SFAS
141R establishes principles and requirements for how the acquirer of a business recognizes and
measures in its financial statements the identifiable assets acquired, the liabilities assumed, and
any non-controlling interest in the acquiree. The statement also provides guidance for recognizing
and measuring the goodwill acquired in the business combination, recognizing assets acquired and
liabilities assumed arising from contingencies, and determining what information to disclose to
enable users of the financial statement to evaluate the nature and financial effects of the
business combination. SFAS 141R is effective for acquisitions consummated in fiscal years beginning
after December 15, 2008. We expect SFAS 141R will have an impact on our consolidated financial
statements when effective, but the nature and magnitude of the specific effects will depend upon
the nature, terms and size of the acquisitions we consummate after the effective date.
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated
Financial Statements (SFAS 160). SFAS 160 changes the accounting and reporting for minority
interests, which will be recharacterized as noncontrolling interests and classified as a component
of equity. This new consolidation method significantly changes the accounting for transactions with
minority interest holders. SFAS 160 is effective for fiscal years beginning after December 15, 2008
with early application prohibited. We believe that SFAS 160 will have no material impact on our
consolidated financial statements.
In March 2008, the FASB issued SFAS 161, Disclosures about Derivative Instruments and Hedging
Activities"(SFAS 161). SFAS 161 requires expanded disclosures regarding the location and amounts
of derivative instruments in an entitys financial statements, how derivative instruments and
related hedged items are accounted for under SFAS 133, Accounting for Derivative Instruments and
Hedging Activities, and how derivative instruments and related hedged items affect an entitys
financial position, operating results and cash flows. SFAS 161 is effective for periods beginning
on or after November 15, 2008. We believe SFAS 161 will have no material impact on our
consolidated financial statements.
In April 2008, the FASB issued FSP 142-3, Determination of the Useful Life of Intangible
Assets, (FSP 142-3). FSP 142-3 amends the factors that should be considered in developing renewal
or extension assumptions used to determine the useful life of a recognized intangible asset under
SFAS No. 142, Goodwill and Other Intangible Assets. FSP 142-3 is effective for fiscal years
beginning after December 15, 2008. We believe FSP 142-3 will have no material impact on our
consolidated financial statements.
Critical Accounting Policies
The preparation of financial statements and related disclosures in conformity with U.S.
generally accepted accounting principles and our discussion and analysis of our financial condition
and results of operations require our management to make judgments, assumptions, and estimates that
affect the amounts reported in our consolidated financial statements and accompanying notes. We
base our estimates on historical experience and on various other assumptions we believe to be
reasonable under the circumstances, the results of which form the basis for making judgments about
the carrying values of assets and liabilities. Actual results may differ from these estimates and
such differences may be material.
Management believes our critical accounting policies and estimates are those related to
revenue recognition, valuation of acquired intangibles and goodwill and income taxes. Management
believes these policies to be critical because they are both important to the portrayal of our
financial condition and results, and they require management to make judgments and estimates about
matters that are inherently uncertain. Our senior management has reviewed these critical accounting
policies and related disclosures with the Audit Committee of our Board of Directors.
36
Revenue Recognition
We acquire accounts that have experienced deterioration of credit quality between origination
and our acquisition of the accounts. The amount paid for an account reflects our determination
that it is probable we will be unable to collect all amounts due according to the accounts
contractual terms. At acquisition, we review each account to determine whether there is evidence of
deterioration of credit quality since origination and if it is probable that we will be unable to
collect all amounts due according to the accounts contractual terms. If both conditions exist, we
determine whether each such account is to be accounted for individually or whether such accounts
will be assembled into pools based on common risk characteristics. We consider expected prepayments
and estimate the amount and timing of undiscounted expected principal, interest and other cash
flows for each acquired portfolio and subsequently aggregated pools of accounts. We determine the
excess of the pools scheduled contractual principal and contractual interest payments over all
cash flows expected at acquisition as an amount that should not be accreted (nonaccretable
difference) based on our proprietary acquisition models. The remaining amount, representing the
excess of the accounts cash flows expected to be collected over the amount paid, is accreted into
income recognized on finance receivables over the remaining life of the account or pool (accretable
yield).
Prior to January 1, 2005, we accounted for our investment in finance receivables using the
interest method under the guidance of Practice Bulletin 6, Amortization of Discounts on Certain
Acquired Loans. Effective January 1, 2005, we adopted and began to account for our investment in
finance receivables using the interest method under the guidance of AICPA SOP 03-3, Accounting for
Loans or Certain Securities Acquired in a Transfer. For loans acquired in fiscal years beginning
prior to December 15, 2004, Practice Bulletin 6 is still effective; however, Practice Bulletin 6
was amended by SOP 03-3 as described further in this note. For loans acquired in fiscal years
beginning after December 15, 2004, SOP 03-3 is effective. Under the guidance of SOP 03-3 (and the
amended Practice Bulletin 6), static pools of accounts may be established. These pools are
aggregated based on certain common risk criteria. Each static pool is recorded at cost, which
includes certain direct costs of acquisition paid to third parties, and is accounted for as a
single unit for the recognition of income, principal payments and loss provision. Once a static
pool is established for a quarter, individual receivable accounts are not added to the pool (unless
replaced by the seller) or removed from the pool (unless sold or returned to the seller). SOP 03-3
(and the amended Practice Bulletin 6) requires that the excess of the contractual cash flows over
expected cash flows not be recognized as an adjustment of revenue or expense or on the balance
sheet. The SOP initially freezes the internal rate of return, referred to as IRR, estimated when
the accounts receivable are purchased as the basis for subsequent impairment testing. Significant
increases in expected future cash flows may be recognized prospectively through an upward
adjustment of the IRR over a portfolios remaining life. Any increase to the IRR then becomes the
new benchmark for impairment testing. Effective for fiscal years beginning after December 15, 2004
under SOP 03-3 and the amended Practice Bulletin 6, rather than lowering the estimated IRR if the
collection estimates are not received, the carrying value of a pool would be written down to
maintain the then current IRR. Income on finance receivables is accrued quarterly based on each
static pools effective IRR. Quarterly cash flows greater than the interest accrual will reduce the
carrying value of the static pool. This reduction in carrying value is defined as payments applied
to principal (also referred to as finance receivable amortization). Likewise, cash flows that are
less than the accrual will accrete the carrying balance. Generally, we do not allow accretion in
the first six to twelve months. The IRR is estimated and periodically recalculated based on the
timing and amount of anticipated cash flows using our proprietary collection models. A pool can
become fully amortized (zero carrying balance on the balance sheet) while still generating cash
collections. In this case, all cash collections are recognized as revenue when received.
Additionally, we use the cost recovery method when collections on a particular pool of accounts
cannot be reasonably predicted. These pools are not aggregated with other portfolios. Under the
cost recovery method, no revenue is recognized until we have fully collected the cost of the
portfolio, or until such time that we consider the collections to be probable and estimable and
begin to recognize income based on the interest method as described above.
We establish valuation allowances for all acquired accounts subject to SOP 03-3 to reflect
only those losses incurred after acquisition (that is, the present value of cash flows initially
expected at acquisition that are no longer expected to be collected). Valuation allowances are
established only subsequent to acquisition of the accounts. At September 30, 2008, we had a
$14,755,000 valuation allowance on our finance receivables. Prior to January 1, 2005, in the event
that a reduction of the yield to as low as zero in conjunction with estimated future cash
collections that were inadequate to amortize the carrying balance, an allowance charge would be
taken with a corresponding write-off of the receivable balance.
37
We utilize the provisions of Emerging Issues Task Force 99-19, Reporting Revenue Gross as a
Principal versus Net as an Agent (EITF 99-19) to commission revenue from our contingent fee,
skip-tracing and government processing and collection subsidiaries. EITF 99-19 requires an
analysis to be completed to determine if certain revenues should be reported gross or reported net
of their related operating expense. This analysis includes an assessment of who retains
inventory/credit risk, who controls vendor selection, who establishes pricing and who remains the
primary obligor on the transaction. Each of these factors was considered to determine the correct
method of recognizing revenue from our subsidiaries.
For our contingent fee subsidiary, the portfolios which are placed for servicing are owned by
our clients and are placed under a contingent fee commission arrangement. Our subsidiary is paid
to collect funds from the clients debtors and earns a commission generally expressed as a
percentage of the gross collection amount. The Commissions line of our income statement reflects
the contingent fee amount earned, and not the gross collection amount.
Our skip tracing subsidiary utilizes gross reporting under EITF 99-19. We generate revenue by
working an account and successfully locating a customer for our client. An investigative fee is
received for these services. In addition, we incur agent expenses where we hire a third-party
collector to effectuate repossession. In many cases we have an arrangement with our client which
allows us to bill the client for these fees. We have determined these fees to be gross revenue
based on the criteria in EITF 99-19 and they are recorded as such in the line item Commissions,
primarily because we are primarily liable to the third party collector. There is a corresponding
expense in Outside legal and other fees and services for these pass-through items.
Our government processing and collection businesss primary source of income is derived from
servicing taxing authorities in several different ways: processing all of their tax payments and
tax forms, collecting delinquent taxes, identifying taxes that are not being paid and auditing tax
payments. The processing and collection pieces are standard commission based billings or fee for
service transactions. When audits are conducted, there are two components. The first is a charge
for the hours incurred on conducting the audit. This charge is for hours worked. This charge is
up-charged from the actual costs incurred. The gross billing is a component of the line item
Commissions and the expense is included in the line item Compensation and employee services.
The second item is for expenses incurred while conducting the audit. Most jurisdictions will
reimburse us for direct expenses incurred for the audit including such items as travel and meals.
The billed amounts are included in the line item Commissions and the expense component is
included in its appropriate expense category, generally, Other operating expenses.
We account for our gain on cash sales of finance receivables under SFAS No. 140, Accounting
for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. Gains on sale
of finance receivables, representing the difference between the sales price and the unamortized
value of the finance receivables sold, are recognized when finance receivables are sold.
We apply a financial components approach that focuses on control when accounting and reporting
for transfers and servicing of financial assets and extinguishments of liabilities. Under that
approach, after a transfer of financial assets, an entity recognizes the financial and servicing
assets it controls and the liabilities it has incurred, eliminates financial assets when control
has been surrendered, and eliminates liabilities when extinguished. This approach provides
consistent standards for distinguishing transfers of financial assets that are sales from transfers
that are secured borrowings.
Valuation of Acquired Intangibles and Goodwill
In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, we are required to
perform a review of goodwill for impairment annually or earlier if indicators of potential
impairment exist. The review of goodwill for potential impairment is highly subjective and requires
that: (1) goodwill is allocated to various reporting units of our business to which it relates; and
(2) we estimate the fair value of those reporting units to which the goodwill relates and then
determine the book value of those reporting units. If the estimated fair value of reporting units
with allocated goodwill is determined to be less than their book value, we are required to estimate
the fair value of all identifiable assets and liabilities of those reporting units in a manner
similar to a purchase price allocation for an acquired business. This requires independent
valuation of certain unrecognized assets. Once this process is complete, the amount of goodwill
impairment, if any, can be determined.
38
We believe that, at September 30, 2008, there was no impairment of goodwill or other
intangible assets. However, changes in various circumstances including changes in our market
capitalization, changes in our forecasts and changes in our internal business structure could cause
one of our reporting units to be valued differently thereby causing an impairment of goodwill.
Additionally, in response to changes in our industry and changes in global or regional economic
conditions, we may strategically realign our resources and consider restructuring, disposing or
otherwise exiting businesses, which could result in an impairment of some or all of our
identifiable intangibles or goodwill.
Income Taxes
We record a tax provision for the anticipated tax consequences of the reported results of
operations. In accordance with SFAS No. 109, Accounting for Income Taxes, the provision for
income taxes is computed using the asset and liability method, under which deferred tax assets and
liabilities are recognized for the expected future tax consequences of temporary differences
between the financial reporting and tax bases of assets and liabilities, and for operating losses
and tax credit carry-forwards. Deferred tax assets and liabilities are measured using the
currently enacted tax rates that apply to taxable income in effect for the years in which those tax
assets are expected to be realized or settled.
We believe it is more likely than not that forecasted income, including income that may be
generated as a result of certain tax planning strategies, together with the tax effects of the
deferred tax liabilities, will be sufficient to fully recover the remaining deferred tax assets.
In the event that all or part of the deferred tax assets are determined not to be realizable in the
future, a valuation allowance would be established and charged to earnings in the period such
determination is made. Similarly, if we subsequently realize deferred tax assets that were
previously determined to be unrealizable, the respective valuation allowance would be reversed,
resulting in a positive adjustment to earnings or a decrease in goodwill in the period such
determination is made. In addition, the calculation of tax liabilities involves significant
judgment in estimating the impact of uncertainties in the application of complex tax laws.
Resolution of these uncertainties in a manner inconsistent with our expectations could have a
material impact on our results of operations and financial position.
FIN 48, Accounting for Uncertainty in Income Taxesan interpretation of SFAS No. 109,
clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial
statements in accordance with SFAS No. 109. FIN 48 prescribes a recognition threshold and
measurement attribute for the financial statement recognition and measurement of a tax position
taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition,
classification, interest and penalties, accounting in interim periods, disclosure and transition.
We adopted the provisions of FIN 48 on January 1, 2007.
39
Item 3. Quantitative and Qualitative Disclosure About Market Risk.
Our exposure to market risk relates to interest rate risk with our variable rate credit line.
The average borrowings on our variable rate credit line were $205.8 million for the three months
ended September 30, 2008. Assuming a 200 basis point increase in interest rates, interest expense
would have increased by $1.0 million for the three months ended September 30, 2008. At September
30, 2008, we had $217.3 million of variable rate debt outstanding on our credit line. We do not
have any other variable rate debt outstanding at September 30, 2008. Significant increases in
future interest rates on the variable rate credit line could lead to a material decrease in future
earnings assuming all other factors remained constant.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures. We maintain disclosure controls and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) that are designed to ensure that
information required to be disclosed in our Exchange Act reports is recorded, processed, summarized
and reported within the time periods specified in the SECs rules and forms, and that such
information is accumulated and communicated to our management, including our Chief Executive
Officer and Chief Financial and Administrative Officer, as appropriate, to allow timely decisions
regarding required disclosure. In designing and evaluating the disclosure controls and procedures,
management recognized that any controls and procedures, no matter how well designed and operated,
can provide only reasonable assurance of achieving the desired control objectives, and management
necessarily was required to apply its judgment in evaluating the cost-benefit relationship of
possible controls and procedures. Also, controls may become inadequate because of changes in
conditions and the degree of compliance with the policies or procedures may deteriorate. We
conducted an evaluation, under the supervision and with the participation of our principal
executive officer and principal financial officer, of the effectiveness of our disclosure controls
and procedures as of the end of the period covered by this report. Based on this evaluation, the
principal executive officer and principal financial officer have concluded that, as of September
30, 2008, our disclosure controls and procedures were effective.
Changes in Internal Control Over Financial Reporting. There was no change in our internal control
over financial reporting that occurred during the quarter ended September 30, 2008 that has
materially affected, or is reasonably likely to materially affect, our internal control over
financial reporting.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
From time to time, we are involved in various legal proceedings which are incidental to the
ordinary course of our business. We regularly initiate lawsuits against consumers and are
occasionally countersued by them in such actions. Also, consumers initiate litigation against us,
in which they allege that we have violated a state or federal law in the process of collecting on
an account. We do not believe that these routine matters represent a substantial volume of our
accounts or that, individually or in the aggregate, they are material to our business or financial
condition. We are not a party to any material legal proceedings and we are unaware of any
contemplated material actions against us.
Item 1A. Risk Factors
An investment in our common stock involves a high degree of risk. You should carefully
consider the specific risk factors listed under Part I, Item 1A of our Annual Report on Form 10-K/A
filed on March 12, 2008, together with all other information included or incorporated in our
reports filed with the SEC. Any such risks may materialize, and additional risks not known to us,
or that we now deem immaterial, may arise. In such event, our business, financial condition,
results of operations or prospects could be materially adversely affected. If that occurs, the
market price of our common stock could fall, and you could lose all or part of your investment.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
40
Item 3. Defaults Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of the Security Holders
None.
Item 5. Other Information
None.
Item 6. Exhibits
|
10.1 |
|
Fourth amendment to the Amended and Restated Loan and Security Agreement,
dated as of September 3, 2008, by and between Portfolio Recovery Associates, Inc, Bank
of America, N.A., Wachovia Bank, N.A., RBC Centura Bank, SunTrust Bank and JP Morgan
Chase Bank N.A. (Incorporated by reference to Exhibit 10.1 of the Form 8-K filed
September 8, 2008). |
|
|
31.1 |
|
Section 302 Certifications of Chief Executive Officer. |
|
|
31.2 |
|
Section 302 Certifications of Chief Financial Officer. |
|
|
32.1 |
|
Section 906 Certifications of Chief Executive Officer and Chief Financial
Officer. |
41
SIGNATURES
Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
PORTFOLIO RECOVERY ASSOCIATES, INC.
(Registrant)
|
|
Date: November 6, 2008 |
By: |
/s/ Steven D. Fredrickson
|
|
|
|
Steven D. Fredrickson |
|
|
|
Chief Executive Officer, President and
Chairman of the Board of Directors
(Principal Executive Officer) |
|
|
|
|
|
Date: November 6, 2008 |
By: |
/s/ Kevin P. Stevenson
|
|
|
|
Kevin P. Stevenson |
|
|
|
Chief Financial and Administrative Officer,
Executive Vice President, Treasurer and
Assistant Secretary (Principal Financial and
Accounting Officer) |
|
42