e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934 |
For the quarterly period ended June 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
incorporation or organization)
|
|
(I.R.S. Employer
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 July 18, 2008 |
|
|
|
Common Stock, $0.01 par value
|
|
15,360,378 |
PORTFOLIO RECOVERY ASSOCIATES, INC.
INDEX
|
|
|
|
|
|
|
Page(s) |
PART I. FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
Item 1. Financial Statements |
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets (unaudited) as of June 30,
2008 and December 31, 2007 |
|
|
3 |
|
|
|
|
|
|
Consolidated Income Statements (unaudited) For the three
and six months ended June 30, 2008 and 2007 |
|
|
4 |
|
|
|
|
|
|
Consolidated Statement of Changes in Stockholders Equity
(unaudited) For the six months ended June 30, 2008 |
|
|
5 |
|
|
|
|
|
|
Consolidated Statements of Cash Flows (unaudited) For the
six months ended June 30, 2008 and 2007 |
|
|
6 |
|
|
|
|
|
|
Notes to Consolidated Financial Statements (unaudited) |
|
|
7-18 |
|
|
|
|
|
|
Item 2. Managements Discussion and Analysis of Financial
Condition and Results of Operations |
|
|
19-38 |
|
|
|
|
|
|
Item 3. Quantitative and Qualitative Disclosure About Market Risk |
|
|
39 |
|
|
|
|
|
|
Item 4. Controls and Procedures |
|
|
39 |
|
|
|
|
|
|
PART II. OTHER INFORMATION |
|
|
|
|
|
|
|
|
|
Item 1. Legal Proceedings |
|
|
39 |
|
|
|
|
|
|
Item 1A. Risk Factors |
|
|
39 |
|
|
|
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
|
|
39 |
|
|
|
|
|
|
Item 3. Defaults Upon Senior Securities |
|
|
40 |
|
|
|
|
|
|
Item 4. Submission of Matters to a Vote of the Security Holders |
|
|
40 |
|
|
|
|
|
|
Item 5. Other Information |
|
|
40 |
|
|
|
|
|
|
Item 6. Exhibits |
|
|
40 |
|
|
|
|
|
|
SIGNATURES |
|
|
41 |
|
2
PORTFOLIO RECOVERY ASSOCIATES, INC.
CONSOLIDATED BALANCE SHEETS
June 30, 2008 and December 31, 2007
(unaudited)
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
16,333 |
|
|
$ |
16,730 |
|
Finance receivables, net |
|
|
515,367 |
|
|
|
410,297 |
|
Income taxes receivable |
|
|
3,539 |
|
|
|
3,022 |
|
Property and equipment, net |
|
|
17,332 |
|
|
|
16,171 |
|
Goodwill |
|
|
18,620 |
|
|
|
18,620 |
|
Intangible assets, net |
|
|
4,322 |
|
|
|
5,046 |
|
Other assets |
|
|
5,775 |
|
|
|
6,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
581,288 |
|
|
$ |
476,307 |
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
4,630 |
|
|
$ |
4,055 |
|
Accrued expenses |
|
|
4,647 |
|
|
|
4,471 |
|
Accrued payroll and bonuses |
|
|
4,833 |
|
|
|
6,819 |
|
Deferred tax liability |
|
|
72,577 |
|
|
|
57,579 |
|
Line of credit |
|
|
234,300 |
|
|
|
168,000 |
|
Obligations under capital lease |
|
|
45 |
|
|
|
103 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
321,032 |
|
|
|
241,027 |
|
|
|
|
|
|
|
|
|
Commitments
and contingencies (Note 9) |
|
|
|
|
|
|
|
|
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,
issued and outstanding shares 15,197 at June 30, 2008,
and 15,159 at December 31, 2007 |
|
|
152 |
|
|
|
152 |
|
Additional paid-in capital |
|
|
73,121 |
|
|
|
71,443 |
|
Retained earnings |
|
|
186,983 |
|
|
|
163,685 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
260,256 |
|
|
|
235,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
581,288 |
|
|
$ |
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 Six Months Ended June 30, 2008 and 2007
(unaudited)
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income recognized on finance receivables, net |
|
$ |
53,047 |
|
|
$ |
46,387 |
|
|
$ |
105,675 |
|
|
$ |
91,853 |
|
Commissions |
|
|
10,567 |
|
|
|
8,389 |
|
|
|
22,043 |
|
|
|
16,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
63,614 |
|
|
|
54,776 |
|
|
|
127,718 |
|
|
|
108,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee services |
|
|
20,872 |
|
|
|
16,681 |
|
|
|
41,999 |
|
|
|
33,116 |
|
Outside legal and other fees and services |
|
|
15,118 |
|
|
|
11,246 |
|
|
|
29,691 |
|
|
|
22,683 |
|
Communications |
|
|
2,403 |
|
|
|
2,005 |
|
|
|
5,272 |
|
|
|
3,889 |
|
Rent and occupancy |
|
|
869 |
|
|
|
739 |
|
|
|
1,707 |
|
|
|
1,398 |
|
Other operating expenses |
|
|
1,595 |
|
|
|
1,478 |
|
|
|
2,951 |
|
|
|
2,862 |
|
Depreciation and amortization |
|
|
1,507 |
|
|
|
1,362 |
|
|
|
2,976 |
|
|
|
2,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
42,364 |
|
|
|
33,511 |
|
|
|
84,596 |
|
|
|
66,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
21,250 |
|
|
|
21,265 |
|
|
|
43,122 |
|
|
|
42,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
3 |
|
|
|
121 |
|
|
|
33 |
|
|
|
300 |
|
Interest expense |
|
|
(2,649 |
) |
|
|
(339 |
) |
|
|
(5,149 |
) |
|
|
(405 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
18,604 |
|
|
|
21,047 |
|
|
|
38,006 |
|
|
|
42,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
7,178 |
|
|
|
8,058 |
|
|
|
14,708 |
|
|
|
16,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
11,426 |
|
|
$ |
12,989 |
|
|
$ |
23,298 |
|
|
$ |
25,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.75 |
|
|
$ |
0.81 |
|
|
$ |
1.53 |
|
|
$ |
1.62 |
|
Diluted |
|
$ |
0.75 |
|
|
$ |
0.80 |
|
|
$ |
1.53 |
|
|
$ |
1.60 |
|
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
15,193 |
|
|
|
16,005 |
|
|
|
15,182 |
|
|
|
15,999 |
|
Diluted |
|
|
15,268 |
|
|
|
16,168 |
|
|
|
15,252 |
|
|
|
16,154 |
|
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 Six Months Ended June 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 |
|
|
|
|
|
|
|
|
|
|
23,298 |
|
|
|
23,298 |
|
Exercise of stock options and vesting of nonvested shares |
|
|
|
|
|
|
297 |
|
|
|
|
|
|
|
297 |
|
Amortization of share-based compensation |
|
|
|
|
|
|
1,163 |
|
|
|
|
|
|
|
1,163 |
|
Income tax benefit from share-based compensation |
|
|
|
|
|
|
218 |
|
|
|
|
|
|
|
218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2008 |
|
$ |
152 |
|
|
$ |
73,121 |
|
|
$ |
186,983 |
|
|
$ |
260,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
5
PORTFOLIO RECOVERY ASSOCIATES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Six Months Ended June 30, 2008 and 2007
(unaudited)
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
23,298 |
|
|
$ |
25,870 |
|
Adjustments to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
Amortization of share-based compensation |
|
|
1,163 |
|
|
|
1,364 |
|
Depreciation and amortization |
|
|
2,976 |
|
|
|
2,657 |
|
Deferred tax expense |
|
|
14,998 |
|
|
|
10,517 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Other assets |
|
|
646 |
|
|
|
(271 |
) |
Accounts payable |
|
|
575 |
|
|
|
(435 |
) |
Income taxes |
|
|
(517 |
) |
|
|
(721 |
) |
Accrued expenses |
|
|
176 |
|
|
|
821 |
|
Accrued payroll and bonuses |
|
|
(1,986 |
) |
|
|
(1,918 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
41,329 |
|
|
|
37,884 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(3,413 |
) |
|
|
(3,993 |
) |
Acquisition of finance receivables, net of buybacks |
|
|
(163,839 |
) |
|
|
(102,263 |
) |
Collections applied to principal on finance receivables |
|
|
58,769 |
|
|
|
40,062 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(108,483 |
) |
|
|
(66,194 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Dividends paid |
|
|
|
|
|
|
(16,070 |
) |
Proceeds from exercise of options |
|
|
297 |
|
|
|
1,298 |
|
Income tax benefit from share-based compensation |
|
|
218 |
|
|
|
952 |
|
Proceeds from line of credit |
|
|
83,800 |
|
|
|
41,000 |
|
Principal payments on line of credit |
|
|
(17,500 |
) |
|
|
(3,000 |
) |
Repurchases of common stock |
|
|
|
|
|
|
(5,190 |
) |
Principal payments on long-term debt |
|
|
|
|
|
|
(671 |
) |
Principal payments on capital lease obligations |
|
|
(58 |
) |
|
|
(69 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
66,757 |
|
|
|
18,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
(397 |
) |
|
|
(10,060 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
|
16,730 |
|
|
|
25,101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
16,333 |
|
|
$ |
15,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
5,205 |
|
|
$ |
211 |
|
Cash paid for income taxes |
|
$ |
2 |
|
|
$ |
5,260 |
|
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 (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 PRA Bankruptcy Services, LLC (PRA
BS). 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 PRA BS.
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 June 30, 2008, its consolidated
income statements for the three and six months ended June 30, 2008 and 2007, its consolidated
statement of changes in stockholders equity for the six months ended June 30, 2008, and its
consolidated statements of cash flows for the six months ended June 30, 2008 and 2007. The income
statement of the Company for the three and six months ended June 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 accounts that
have experienced deterioration of credit quality between origination and the Companys acquisition
of the accounts. The amount paid for an account reflects the Companys determination that it is
probable the Company will be unable to collect all amounts due according to the 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 aggregated pools of accounts. 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).
7
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
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 June 30, 2008 and 2007, the Company had unamortized purchased principal (purchase price)
in pools accounted for under the cost recovery method of $3,951,461 and $5,142,887, 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 June 30, 2008 and
2007, the Company had an allowance against its finance receivables of $10,975,000 and $1,755,000,
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 June 30, 2008 and 2007 was $2,968,805 and $1,798,722,
respectively. During the three and six months ended June 30, 2008, the Company capitalized $297,048
and $867,529, respectively, of these direct acquisition fees. During the three and six months ended
June 30, 2007, the Company capitalized $549,937 and $793,709, respectively, of these direct
acquisition fees. During the three and six months ended June 30, 2008, the Company amortized
$170,685 and $333,640, respectively, of these direct acquisition fees. During the three and six
months ended June 30, 2007, the Company amortized $165,106 and $317,708, 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 six months ended June 30, 2008 and 2007
were as follows (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, 2008 |
|
|
June 30, 2007 |
|
|
June 30, 2008 |
|
|
June 30, 2007 |
|
Balance at beginning of period |
|
$ |
477,754 |
|
|
$ |
243,568 |
|
|
$ |
410,297 |
|
|
$ |
226,447 |
|
Acquisitions of finance receivables, net of
buybacks |
|
|
69,608 |
|
|
|
63,299 |
|
|
|
163,839 |
|
|
|
102,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash collections |
|
|
(85,042 |
) |
|
|
(64,606 |
) |
|
|
(164,444 |
) |
|
|
(131,915 |
) |
Income recognized on finance receivables, net |
|
|
53,047 |
|
|
|
46,387 |
|
|
|
105,675 |
|
|
|
91,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash collections applied to principal |
|
|
(31,995 |
) |
|
|
(18,219 |
) |
|
|
(58,769 |
) |
|
|
(40,062 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
515,367 |
|
|
$ |
288,648 |
|
|
$ |
515,367 |
|
|
$ |
288,648 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 June 30, 2008, the Company had $515,366,646 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):
|
|
|
|
|
June 30, 2009 |
|
$ |
111,788 |
|
June 30, 2010 |
|
|
121,120 |
|
June 30, 2011 |
|
|
107,644 |
|
June 30, 2012 |
|
|
87,267 |
|
June 30, 2013 |
|
|
52,181 |
|
June 30, 2014 |
|
|
28,441 |
|
June 30, 2015 |
|
|
6,926 |
|
|
|
|
|
|
|
$ |
515,367 |
|
|
|
|
|
During the three and six months ended June 30, 2008, the Company purchased approximately
$957.4 million and $2.42 billion, respectively, of face value of charged-off consumer receivables.
During the three and six months ended June 30, 2007, the Company purchased approximately $2.54
billion and $4.84 billion, respectively, of face value of charged-off consumer receivables. At
June 30, 2008, the estimated remaining collections on the receivables
purchased in the three and six months ended June 30, 2008 were $136,486,299 and $310,288,148,
respectively. At June 30, 2008, the estimated remaining collections on the receivables purchased
in the three and six months ended June 30, 2007 were $99,947,333 and $162,102,214, respectively.
9
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
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 June 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 six months ended June 30, 2008 and 2007 were as
follows (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, 2008 |
|
|
June 30, 2007 |
|
|
June 30, 2008 |
|
|
June 30, 2007 |
|
Balance at beginning of period |
|
$ |
535,559 |
|
|
$ |
354,526 |
|
|
$ |
492,269 |
|
|
$ |
326,775 |
|
Income recognized on finance receivables, net |
|
|
(53,047 |
) |
|
|
(46,387 |
) |
|
|
(105,675 |
) |
|
|
(91,853 |
) |
Additions |
|
|
69,405 |
|
|
|
74,375 |
|
|
|
163,390 |
|
|
|
126,590 |
|
Reclassifications from/(to) nonaccretable difference |
|
|
(2,201 |
) |
|
|
28,329 |
|
|
|
(268 |
) |
|
|
49,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
549,716 |
|
|
$ |
410,843 |
|
|
$ |
549,716 |
|
|
$ |
410,843 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the three and six months ended June 30, 2008, the Company recorded $4,100,000 and
$6,885,000, respectively, in allowance charges on pools that had underperformed the Companys most
recent expectations as of June 30, 2008. During the three and six months ended June 30, 2008, the Company
also reversed $140,000 of allowance charges recorded in prior periods. During the three and six
months ended June 30, 2007, the Company recorded $90,000 and $700,000, respectively, in allowance
charges on pools that had underperformed the Companys most recent expectations as of June 30,
2007. During the three and six months ended June 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 six months ended June 30, 2008 and 2007 is as follows
(amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, 2008 |
|
|
June 30, 2007 |
|
|
June 30, 2008 |
|
|
June 30, 2007 |
|
Balance at beginning of period |
|
$ |
7,015 |
|
|
$ |
1,665 |
|
|
$ |
4,230 |
|
|
$ |
1,300 |
|
Allowance charges recorded |
|
|
4,100 |
|
|
|
90 |
|
|
|
6,885 |
|
|
|
700 |
|
Reversal of previously recorded allowance charges |
|
|
(140 |
) |
|
|
|
|
|
|
(140 |
) |
|
|
(245 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in allowance charge |
|
|
3,960 |
|
|
|
90 |
|
|
|
6,745 |
|
|
|
455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
10,975 |
|
|
$ |
1,755 |
|
|
$ |
10,975 |
|
|
$ |
1,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 and again on May 2, 2008 to include SunTrust Bank as an additional lender and to
increase the line of credit to $340,000,000. The agreement is a revolving line of credit in an
amount equal to the lesser of $340,000,000 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 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. The agreement provides as follows:
10
PORTFOLIO
RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
|
|
|
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 June 30, 2008, outstanding borrowings under the facility totaled $234,300,000, 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 June 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):
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
Software |
|
$ |
7,106 |
|
|
$ |
6,147 |
|
Computer equipment |
|
|
6,378 |
|
|
|
6,083 |
|
Furniture and fixtures |
|
|
4,912 |
|
|
|
4,758 |
|
Equipment |
|
|
5,121 |
|
|
|
4,742 |
|
Leasehold improvements |
|
|
3,317 |
|
|
|
2,557 |
|
Building and improvements |
|
|
5,841 |
|
|
|
5,123 |
|
Land |
|
|
992 |
|
|
|
939 |
|
Accumulated
depreciation and
amortization |
|
|
(16,335 |
) |
|
|
(14,178 |
) |
|
|
|
|
|
|
|
Property
and equipment, net |
|
$ |
17,332 |
|
|
$ |
16,171 |
|
|
|
|
|
|
|
|
Depreciation and amortization expense, relating to property and equipment, for the three and
six months ended June 30, 2008 was $1,144,893 and $2,252,855, respectively. Depreciation and
amortization expense, relating to property and equipment, for the three and six months ended June
30, 2007 was $871,312 and $1,675,526, 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 five 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 June 30, 2008, the Company has
incurred and capitalized $616,325 of these direct payroll costs related to software developed for
internal use. Of these costs, $173,610 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 five years.
Amortization expense for the three and six months ended June 30, 2008 was $22,136 and $44,272,
respectively. Amortization expense for the three and six months ended June 30, 2007 was $3,313 and
$6,625, respectively. The remaining unamortized costs relating to this internally developed
software at June 30, 2008 and 2007 were $376,990 and $57,418, respectively.
11
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
5. Goodwill and Intangible Assets, net:
With the acquisition of IGS on October 1, 2004, RDS on July 29, 2005 and The Palmer Group on
July 25, 2007, the Company purchased certain tangible and intangible assets. Intangible assets
purchased included client and customer relationships, non-compete agreements 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 RDS customer
relationships over ten years and the non-compete agreements over three years for both the IGS and
RDS acquisitions, with a combined original weighted average amortization period of 7.54 years. For
The Palmer Group acquisition, the Company is amortizing the customer relationship over the
remaining life of the contract, which at the date of acquisition, was 29 months. The Company
reviews these relationships at least annually for impairment. Total amortization expense was
$361,670 and $723,340 for the three and six months ended June 30, 2008, respectively. Total
amortization expense was $490,670 and $981,339 for the three and six months ended June 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 June 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 June 30, 2008 and December 31, 2007, the carrying value of goodwill was
$18,620,277.
6. 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 June 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 $11,000 and $3.9 million, respectively, with a weighted
average remaining life of 1.6 years for stock options and 3.1 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.
Total share-based compensation expense was $424,006 and $1,162,601 for the three and six
months ended June 30, 2008, respectively. Total share-based compensation expense was $837,758 and
$1,364,364 for the three and six months ended June 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 $210,733 and
$452,817 for
the three and six months ended June 30, 2008, respectively. The total tax benefit realized from
share-based compensation was $1.2 million and $1.3 million for the three and six months ended June
30, 2007, respectively.
12
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 June 30, 2008, 895,000 options have
been granted under the Amended Plan, of which 118,305 have been cancelled.
The Company granted no options during the three or six months ended June 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 six months ended June 30, 2008
was approximately $70,000 and $550,000, respectively. The total intrinsic value of options
exercised during the three and six months ended June 30, 2007 was approximately $2.4 million and
$2.6 million, respectively.
The following summarizes all option related transactions from December 31, 2006 through
June 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 |
) |
|
|
15.97 |
|
|
|
3.33 |
|
Cancelled
|
|
|
(8 |
) |
|
|
13.00 |
|
|
|
2.71 |
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007 |
|
|
163 |
|
|
|
16.97 |
|
|
|
3.25 |
|
Exercised |
|
|
(23 |
) |
|
|
13.14 |
|
|
|
2.74 |
|
Cancelled |
|
|
(1 |
) |
|
|
25.48 |
|
|
|
5.48 |
|
|
|
|
|
|
|
|
|
|
|
June 30, 2008 |
|
|
139 |
|
|
$ |
17.51 |
|
|
$ |
3.31 |
|
|
|
|
|
|
|
|
|
|
|
The following information is as of June 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 |
|
|
93 |
|
|
|
1.4 |
|
|
$ |
13.00 |
|
|
$ |
2,272 |
|
|
|
93 |
|
|
$ |
13.00 |
|
|
$ |
2,272 |
|
$16.16 |
|
|
6 |
|
|
|
1.4 |
|
|
|
16.16 |
|
|
|
139 |
|
|
|
6 |
|
|
|
16.16 |
|
|
|
139 |
|
$27.77 $29.79 |
|
|
40 |
|
|
|
2.2 |
|
|
|
28.19 |
|
|
|
372 |
|
|
|
27 |
|
|
|
28.27 |
|
|
|
249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as of June
30, 2008 |
|
|
139 |
|
|
|
1.6 |
|
|
$ |
17.51 |
|
|
$ |
2,783 |
|
|
|
126 |
|
|
$ |
16.43 |
|
|
$ |
2,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
13
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
June 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 |
|
|
15 |
|
|
|
38.26 |
|
Vested |
|
|
(15 |
) |
|
|
45.42 |
|
Cancelled |
|
|
(10 |
) |
|
|
38.99 |
|
|
|
|
|
|
|
|
June 30, 2008 |
|
|
113 |
|
|
$ |
41.01 |
|
|
|
|
|
|
|
|
The total grant date fair value of shares vested during the three and six months ended
June 30, 2008 was $517,345 and $679,870, respectively. The total grant date fair value of
shares vested during the three and six months ended June 30, 2007 was $556,566 and $697,056,
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 grant is
performance based and cliff vests 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 granted can double if the financial goals are
exceeded or no shares can be granted 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. At June
30, 2008, total future compensation costs related to nonvested share awards granted under the
Long-Term Incentive Programs are estimated to be approximately $2.6 million. The Company
assumed a 7.5% forfeiture rate for these grants and the shares have a weighted average life
of 1.96 years at June 30, 2008. The following summarizes all performance based nonvested
share transactions from December 31, 2006 through June 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 |
|
|
(4 |
) |
|
|
41.10 |
|
|
|
|
|
|
|
|
June 30, 2008 |
|
|
171 |
|
|
$ |
40.78 |
|
|
|
|
|
|
|
|
14
PORTFOLIO RECOVERY ASSOCIATES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
7. 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 June 30, 2008 and 2007 were approximately
$180,000 and $388,000, 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 by $208,000. This
reduction 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. The
remaining unrecognized tax benefits balance of $180,000 at June 30, 2008 relates to items that
when recognized would result in an adjustment to additional paid-in capital and, therefore, would
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 June 30, 2008, the tax years that remain subject to
examination by the major taxing jurisdictions, including the Internal Revenue Service, are 2002 and
subsequent years. The 2002 and 2003 tax years are still open to examination because of net
operating losses that originated in those years but were not fully utilized until the 2004 and 2005
tax years.
15
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. Due to the approved application for change in accounting
method, the balance of accrued penalties and interest was reduced by $67,000 during
2007. There were no material increases to the amount of accrued interest and penalties
for the three or six months ended June 30, 2008.
8. 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
six months ended June 30, 2008 and 2007 (amounts in thousands except per share
amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For
the three months ended June 30, |
|
|
|
|
|
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
Net Income |
|
|
Common Shares |
|
|
EPS |
|
|
Net Income |
|
|
Common Shares |
|
|
EPS |
|
|
|
|
Basic EPS |
|
$ |
11,426 |
|
|
|
15,193 |
|
|
$ |
0.75 |
|
|
$ |
12,989 |
|
|
|
16,005 |
|
|
$ |
0.81 |
|
Dilutive effect of
stock options
and nonvested
share awards |
|
|
|
|
|
|
75 |
|
|
|
|
|
|
|
|
|
|
|
163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
11,426 |
|
|
|
15,268 |
|
|
$ |
0.75 |
|
|
$ |
12,989 |
|
|
|
16,168 |
|
|
$ |
0.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For
the six months ended June 30, |
|
|
|
|
|
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
Net Income |
|
|
Common Shares |
|
|
EPS |
|
|
Net Income |
|
|
Common Shares |
|
|
EPS |
|
|
|
|
Basic EPS |
|
$ |
23,298 |
|
|
|
15,182 |
|
|
$ |
1.53 |
|
|
$ |
25,870 |
|
|
|
15,999 |
|
|
$ |
1.62 |
|
Dilutive effect of
stock options
and nonvested
share awards |
|
|
|
|
|
|
70 |
|
|
|
|
|
|
|
|
|
|
|
155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
23,298 |
|
|
|
15,252 |
|
|
$ |
1.53 |
|
|
$ |
25,870 |
|
|
|
16,154 |
|
|
$ |
1.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
There were no antidilutive options or nonvested shares outstanding for the three
or six months ended June 30, 2008 or 2007.
9. 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 $4.0 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.
16
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 June 30, 2008 is
approximately $89.6 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.
10. 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 of SFAS 157 on January 1, 2008, which had no material impact on its 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 of SFAS 159 on January 1, 2008, which had no material impact on its 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.
17
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 is currently evaluating what impact SFAS 161 will have
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 is currently evaluating
what impact FSP 142-3 will have on its consolidated financial statements.
11. Subsequent Event:
On July 1, 2008, the Company acquired 100% of the membership interests of MuniServices, LLC
(MuniServices), a privately held company specializing in revenue enhancement for government
clients. 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 2008 and 2009, related to specific
operating goals. MuniServices President and Chief Executive Officer, Marc Herman, and his top
management team have signed long-term employment agreements and will continue to manage
MuniServices.
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 asset purchase agreement.
The Company is currently in the process of obtaining an independent valuation of the
acquisition. When completed, the Company will account for the acquisition in accordance with
FAS141, Business Combinations and will apply the provisions of FAS142, Goodwill and Other
Intangible Assets to the acquired intangible assets.
18
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.
19
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 Six Months |
|
|
Ended June 30, |
|
Ended June 30, |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income recognized on finance receivables, net |
|
|
83.4 |
% |
|
|
84.7 |
% |
|
|
82.7 |
% |
|
|
84.4 |
% |
Commissions |
|
|
16.6 |
% |
|
|
15.3 |
% |
|
|
17.3 |
% |
|
|
15.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee services |
|
|
32.8 |
% |
|
|
30.5 |
% |
|
|
32.9 |
% |
|
|
30.4 |
% |
Outside legal and other fees and services |
|
|
23.7 |
% |
|
|
20.5 |
% |
|
|
23.3 |
% |
|
|
20.9 |
% |
Communications |
|
|
3.8 |
% |
|
|
3.7 |
% |
|
|
4.1 |
% |
|
|
3.6 |
% |
Rent and occupancy |
|
|
1.4 |
% |
|
|
1.3 |
% |
|
|
1.3 |
% |
|
|
1.3 |
% |
Other operating expenses |
|
|
2.5 |
% |
|
|
2.7 |
% |
|
|
2.3 |
% |
|
|
2.6 |
% |
Depreciation and amortization |
|
|
2.4 |
% |
|
|
2.5 |
% |
|
|
2.3 |
% |
|
|
2.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
66.6 |
% |
|
|
61.2 |
% |
|
|
66.2 |
% |
|
|
61.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
33.4 |
% |
|
|
38.8 |
% |
|
|
33.8 |
% |
|
|
38.8 |
% |
Other income and (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
0.1 |
% |
|
|
0.2 |
% |
|
|
0.0 |
% |
|
|
0.3 |
% |
Interest expense |
|
|
(4.2 |
%) |
|
|
(0.6 |
%) |
|
|
(4.0 |
%) |
|
|
(0.4 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
29.3 |
% |
|
|
38.4 |
% |
|
|
29.8 |
% |
|
|
38.7 |
% |
Provision for income taxes |
|
|
11.3 |
% |
|
|
14.7 |
% |
|
|
11.5 |
% |
|
|
14.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
18.0 |
% |
|
|
23.7 |
% |
|
|
18.3 |
% |
|
|
23.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 June 30, 2008 Compared To Three Months Ended
June 30, 2007
Revenues
Total revenues were $63.6 million for the three months ended June 30, 2008, an
increase of $8.8 million or 16.1% compared to total revenues of $54.8 million for the three
months ended June 30, 2007.
Income Recognized on Finance Receivables, net
Income recognized on finance receivables, net was $53.0 million for the three months
ended June 30, 2008, an increase of $6.6 million or 14.2% compared to income recognized on
finance receivables, net of $46.4 million for the three months ended June 30, 2007. The
majority of the increase was due to an increase in our cash collections on our owned
defaulted consumer receivables to $85.0 million from
$64.6 million, an increase of 31.6%. Our
finance receivables amortization rate, including the allowance charge, on our owned portfolio
for the three months ended June 30, 2008 was 37.6% while for the three months ended June 30,
2007 it was 28.2%. During the three months ended June 30, 2008, we acquired defaulted
consumer receivables portfolios with an aggregate face value amount of $957.4 million at a
cost of $71.1 million. During the three months ended June 30, 2007, we acquired defaulted
consumer receivable portfolios with an aggregate face value of $2.54 billion at a cost of
$63.4 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.
20
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 June 30, 2008 we recorded net
allowance charges of $3,960,000. For the three months ended
June 30, 2007. we recorded net
allowance charges of $90,000.
Commissions
Commissions were $10.6 million for the three months ended June 30, 2008, an increase of $2.2
million or 26.2% compared to commissions of $8.4 million for the three months ended June 30, 2007,
Commissions grew as a result of 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 $42.4 million for the three months ended June 30, 2008, an
increase of $8.9 million or 26.6% compared to total operating expenses of $33.5 million for the
three months ended June 30, 2007. Total operating expenses, including compensation and employee
services expenses, were 44.3% of cash receipts for the three months ended June 30, 2008 compared
to 45.9% for the same period in 2007.
Compensation and Employee Services
Compensation and employee services expenses were $20.9 million for the three months ended
June 30, 2008, an increase of $4.2 million or 25.1% compared to compensation and employee services
expenses of $16.7 million for the three months ended June 30, 2007. Compensation and employee
services expenses increased as total employees grew 24.8% to 1,798 as of June 30, 2008 from 1,441
as of June 30, 2007. Compensation and employee services expenses as a percentage of cash receipts
decreased to 21.8% for the three months ended June 30, 2008 from
22.9% of cash receipts for the
same period in 2007, mainly due to increased productivity in non-legal cash collections compared
to the prior year period as well as increased productivity in our IGS fee-for-service business.
Outside Legal and Other Fees and Services
Outside legal and other fees and services expenses were $15.1 million for the three months
ended June 30, 2008, an increase of $3.9 million or 34.8% compared to outside legal and other fees
and services expenses of $11.2 million for the three months
ended June 30, 2007. Of the $3.9
million increase, $1.9 million was attributable to increases in agency fees mainly incurred by our
IGS subsidiary, $0.2 million was attributable to an increase in legal and accounting fees, $0.5
million was attributable to an increase in other outside fees and services, and a $0.1 million
decrease in credit bureau fees. The remaining $1.4 million of the increase was attributable to the
increased cash collections resulting from the increased number of accounts referred to independent
contingent fee attorneys. This increase is consistent with the growth we experienced in our
portfolio of defaulted consumer receivables and a portfolio management strategy shift implemented
in mid-2002. This strategy resulted in our referring to the legal suit process more previously
unsuccessfully liquidated accounts that have an identified means of repayment but that are nearing
their legal statute of limitations, than had been referred historically. Legal cash collections
generated by independent contingent fee attorneys represented 26.4% of total cash collections for
the three months ended June 30, 2008 compared to 32.4% for the three months ended June 30, 2007.
Total outside legal expenses for the three months ended June 30, 2008 were 40.1% of legal cash
collections generated by independent contingent fee attorneys compared to 36.6% for the three
months ended June 30, 2007. Additionally, as disclosed previously, we also effectuate legal
collections using our own in house attorneys. Their results are not shown in the legal cash
collections generated by independent contingent fee attorneys, however, the court costs they
generate are included in this expense line item. Our in house attorneys contributed $1.9 million
and $1.4 million in cash collections for the three months ended June 30, 2008 and 2007,
respectively. Taking that into consideration, if we exclude the legal fees and costs incurred by
our in house attorneys, the outside legal expenses to legal cash collection ratio would change from
40.1% to 36.1% for the three months ended June 30, 2008 and from 36.6% to 35.2% for the three
months ended June 30, 2007. Outside legal fees and costs increased from $7.6 million for the three
months ended June 30, 2007 to $9.0 million, an increase of $1.4 million or 18.4%, for the three
months ended June 30, 2008.
21
Communications
Communications
expenses were $2.4 million for the three months ended June 30, 2008, an
increase of $0.4 million or 20.0% compared to communications expenses of $2.0 million for the three
months ended June 30, 2007. The increase was attributable to growth in mailings and higher
telephone expenses incurred to collect on a greater number of defaulted consumer receivables owned
and serviced. Mailing expenses were responsible for 40.4% of this increase, while the remaining
59.6% was mainly attributable to higher telephone expenses.
Rent and Occupancy
Rent and occupancy expenses were $869,000 for the three months ended June 30, 2008, an
increase of $130,000 or 17.6% compared to rent and occupancy expenses of $739,000 for the three
months ended June 30, 2007. The increase was primarily due to the addition of our new Norfolk,
Virginia administrative and executive facility as well as increased utility charges.
Other Operating Expenses
Other operating expenses were $1.6 million for the three months ended June 30, 2008, an
increase of $0.1 million or 6.7% compared to other operating expenses of $1.5 million for the
three months ended June 30, 2007. The increase was due to increases in taxes (non-income), fees
and licenses, repairs and maintenance, dues and subscriptions and other miscellaneous expenses, as
well as decreases in travel and meals, hiring, and insurance expenses. Taxes (non-income), fees
and licenses expenses increased by $18,000, repairs and maintenance expenses increased by $63,000,
dues and subscriptions expenses increased by $15,000, and other miscellaneous expenses increased
by $119,000. Travel and meals expenses decreased by $31,000, hiring expenses decreased by $52,000,
and insurance expenses decreased by $15,000.
Depreciation and Amortization
Depreciation and amortization expenses were $1.5 million for the three months ended June 30,
2008, an increase of $0.1 million or 7.1% compared to depreciation and amortization expenses of
$1.4 million for the three months ended June 30, 2007. The increase is mainly due to capital
purchases in our new administrative and executive facility in Norfolk, Virginia and continued
capital expenditures on equipment, software and computers related to our growth and systems
upgrades.
Interest Income
Interest income was $3,000 for the three months ended June 30, 2008, a decrease of $118,000
compared to interest income of $ 121,000 for the three months ended June 30, 2007. This decrease
is the result of lower average invested cash and cash equivalents balances during the three months
ended June 30, 2008 compared to the same period in 2007.
Interest Expense
Interest
expense was $2.6 million for the three months ended June 30, 2008, an increase of
$2.3 million compared to interest expense of $0.3 million
for the three months ended June 30, 2007. The increase is mainly due to a significant increase in outstanding borrowings on our line
of credit during the three months ended June 30, 2008 compared to the same period in 2007.
Provision for Income Taxes
Income tax expense was $7.2 million for the three months ended June 30, 2008, a decrease of
$0.9 million or 11.1% compared to income tax expense of $8.1 million for the three months ended
June 30, 2007. The decrease is mainly due to an 11.6% decrease in pretax income partially offset
by a slight increase in the effective tax rate to 38.6% for the three
months ended June 30, 2008,
as compared to 38.3% for the three months ended June 30, 2007.
22
Six
Months Ended June 30, 2008 Compared To Six Months Ended
June 30, 2007
Revenues
Total revenues were $127.7 million for the six months ended June 30, 2008, an increase of
$18.9 million or 17.4% compared to total revenues of $108.8 million for the six months ended June
30, 2007.
Income Recognized on Finance Receivables, net
Income recognized on finance receivables, net was $105.7 million for the six months ended June
30, 2008, an increase of $13.8 million or 15.0% compared to income recognized on finance
receivables, net of $91.9 million for the six months ended June 30, 2007. The majority of the
increase was due to an increase in our cash collections on our owned defaulted consumer receivables
to $164.4 million from $131.9 million, an increase of 24.6%. Our finance receivables amortization
rate, including the allowance charge, on our owned portfolio for the six months ended June 30, 2008
was 35.7% while for the six months ended June 30, 2007 it was 30.4%. During the six months ended
June 30, 2008, we acquired defaulted consumer receivables portfolios with an aggregate face value
amount of $2.42 billion at a cost of $166.6 million. During the six months ended June 30, 2007, we
acquired defaulted consumer receivable portfolios with an aggregate face value of $4.84 billion at
a cost of $103.0 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 six months ended June 30, 2008, we recorded net allowance
charges of $6,745,000. For the six months ended June 30, 2007, we recorded net allowance charges
of $455,000.
Commissions
Commissions
were $22.0 million for the six months ended June 30, 2008, an increase of $5.1
million or 30.2% compared to commissions of $16.9 million for the six months ended June 30, 2007.
Commissions grew as a result of 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 $84.6 million for the six months ended June 30, 2008, an
increase of $18.0 million or 27.0% compared to total operating expenses of $66.6 million for the
six months ended June 30, 2007. Total operating expenses, including compensation and employee
services expenses, were 45.4% of cash receipts for the six months ended June 30, 2008 compared to
44.8% for the same period in 2007.
Compensation and Employee Services
Compensation and employee services expenses were $42.0 million for the six months ended June
30, 2008, an increase of $8.9 million or 26.9% compared to compensation and employee services
expenses of $33.1 million for the six months ended June 30, 2007. Compensation and employee
services expenses increased as total employees grew 24.8% to 1,798 as of June 30, 2008 from 1,441
as of June 30, 2007. Compensation and employee services expenses as a percentage of cash receipts
increased to 22.5% for the six months ended June 30, 2008 from 22.3% of cash receipts for the same
period in 2007, mainly due to a significant increase in employee staffing, especially in our newer
Jackson, Tennessee call center, with a corresponding decrease in collector productivity caused
mostly by the addition of this less tenured collection staff.
23
Outside Legal and Other Fees and Services
Outside legal and other fees and services expenses were $29.7 million for the six
months ended June 30, 2008, an increase of $7.0 million or 30.8% compared to outside
legal and other fees and services expenses of $22.7 million for the six months ended
June 30, 2007. Of the $7.0 million increase, $0.7 million was attributable to increases
in outside fees and services, $3.6 million was attributable to increases in agency fees
mainly incurred by our IGS subsidiary, $0.4 million was attributable to an increase in
legal and accounting fees, and the remaining $2.3 million of the increase was
attributable to the increased cash collections resulting from the increased number of
accounts referred to independent contingent fee attorneys. This increase is consistent
with the growth we experienced in our portfolio of defaulted consumer receivables and a
portfolio management strategy shift implemented in mid-2002. This strategy resulted in
our referring to the legal suit process more previously unsuccessfully liquidated
accounts that have an identified means of repayment but that are nearing their legal
statute of limitations, than had been referred historically. Legal cash collections
generated by independent contingent fee attorneys represented 27.0% of total cash
collections for the six months ended June 30, 2008 compared to 31.7% for the six months
ended June 30, 2007. Total outside legal expenses for the six months ended June 30, 2008
were 39.5% of legal cash collections generated by independent contingent fee attorneys
compared to 36.4% for the six months ended June 30, 2007. Additionally, as disclosed
previously, we also effectuate legal collections using our own in house attorneys. Their
results are not shown in the legal cash collections generated by independent contingent
fee attorneys, however, the court costs they generate are included in this expense line
item. Our in house attorneys contributed $3.8 million and $2.8 million in cash
collections for the six months ended June 30, 2008 and 2007, respectively. Taking that
into consideration, if we exclude the legal fees and costs incurred by our in house
attorneys, the outside legal expenses to legal cash collection ratio would change from
39.5% to 36.3% for the six months ended June 30, 2008 and from 36.4% to 34.6% for the
six months ended June 30, 2007. Outside legal fees and costs increased from $15.2
million for the six months ended June 30, 2007 to $17.5 million, an increase of 15.1%,
for the six months ended June 30, 2008.
Communications
Communications expenses were $5.3 million for the six months ended June 30, 2008,
an increase of $1.4 million or 35.9% compared to communications expenses of $3.9 million
for the six months ended June 30, 2007. The increase was attributable to growth in
mailings and higher telephone expenses incurred to collect on a greater number of
defaulted consumer receivables owned and serviced. Mailing expenses were responsible for
67.7% of this increase, while the remaining 32.3% was attributable to higher telephone
expenses.
Rent and Occupancy
Rent and occupancy expenses were $1.7 million for the six months ended June 30,
2008, an increase of $0.3 million or 21.4% compared to rent and occupancy expenses of
$1.4 million for the six months ended June 30, 2007. The increase was primarily due to
the addition of our new Norfolk, Virginia administrative and executive facility as well
as increased utility charges.
Other Operating Expenses
Other operating expenses were $3.0 million for the six months ended June 30, 2008,
an increase of $0.1 million or 3.4% compared to other operating expenses of $2.9 million
for the six months ended June 30, 2007. The increase was due to increases in repairs and
maintenance, hiring, dues and subscriptions, advertising and marketing, and other
miscellaneous expenses, as well as decreases in taxes (non-income), fees and licenses,
travel and meals, and insurance. Repairs and maintenance expenses increased by $54,000,
hiring expenses increased by $10,000, dues and subscriptions expenses increased by
$29,000, advertising and marketing expenses increased by $11,000, and other
miscellaneous expenses increased by $85,000. Travel and meals expenses decreased by
$56,000, taxes (non-income), fees and licenses expenses decreased by $17,000, and
insurance expenses decreased by $27,000.
24
Depreciation and Amortization
Depreciation and amortization expenses were $3.0 million for the six months ended June 30,
2008, an increase
of $0.3 million or 11.1% compared to depreciation and amortization expenses of $2.7 million for
the six months
ended June 30, 2007. The increase is mainly due to capital purchases in our new
administrative and executive
facility in Norfolk, Virginia and continued capital expenditures on equipment, software and
computers related to our growth and systems upgrades.
Interest Income
Interest income was $33,000 for the six months ended June 30, 2008, a decrease of $267,000
compared to interest income of $300,000 for the six months ended June 30, 2007. This decrease is
the result of lower average invested cash and cash equivalents balances during the six months
ended June 30, 2008 compared to the same period in 2007.
Interest Expense
Interest expense was $5.1 million for the six months ended June 30, 2008, an increase of $4.7
million compared to interest expense of $0.4 million for the six months ended June 30, 2007. The
increase is due to a higher average outstanding balance on our line of credit during the six
months ended June 30, 2008 compared to the same period in 2007.
Provision for Income Taxes
Income tax expense was $14.7 million for the six months ended June 30, 2008, a decrease of
$1.5 million or 9.3% compared to income tax expense of $16.2 million for the six months ended June
30, 2007. The decrease is mainly due to a 9.7% decrease in pre-tax income, partially offset by a
slight increase in the effective tax rate to 38.7% for the six months ended June 30, 2008, as
compared to 38.5% for the six months ended June 30, 2007.
25
Supplemental Performance Data
Owned Portfolio Performance:
The following tables show certain data related to our owned portfolio. These tables describe
the purchase price, cash collections and related multiples. Further, these tables disclose our
entire portfolio, the portfolio of purchased bankrupt accounts and our entire portfolio less the
impact of our purchased bankrupt accounts. The accounts represented in the purchased bankruptcy
tables are those portfolios of accounts that were bankrupt at the time of purchase. This contrasts
with accounts that file bankruptcy after we purchase them.
Entire
Portfolio ($ 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) |
|
June 30, 2008(2) |
|
at June 30,
2008(3) |
|
Sales |
|
Collections(4) |
|
Collections(5) |
|
Purchase Price(6) |
1996 |
|
$ |
3,080 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
9,863 |
|
|
$ |
15 |
|
|
$ |
9,878 |
|
|
|
321 |
% |
1997 |
|
$ |
7,685 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
24,551 |
|
|
$ |
101 |
|
|
$ |
24,652 |
|
|
|
321 |
% |
1998 |
|
$ |
11,089 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
35,535 |
|
|
$ |
192 |
|
|
$ |
35,727 |
|
|
|
322 |
% |
1999 |
|
$ |
18,898 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
63,989 |
|
|
$ |
605 |
|
|
$ |
64,594 |
|
|
|
342 |
% |
2000 |
|
$ |
25.020 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
103,230 |
|
|
$ |
3,399 |
|
|
$ |
106,629 |
|
|
|
426 |
% |
2001 |
|
$ |
33,481 |
|
|
$ |
278 |
|
|
|
1 |
% |
|
$ |
154,232 |
|
|
$ |
6,198 |
|
|
$ |
160,430 |
|
|
|
479 |
% |
2002 |
|
$ |
42,325 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
166,128 |
|
|
$ |
7,149 |
|
|
$ |
173,277 |
|
|
|
409 |
% |
2003 |
|
$ |
61,450 |
|
|
$ |
3,122 |
|
|
|
5 |
% |
|
$ |
211,522 |
|
|
$ |
22,331 |
|
|
$ |
233,853 |
|
|
|
381 |
% |
2004 |
|
$ |
59,180 |
|
|
$ |
5,929 |
|
|
|
10 |
% |
|
$ |
146.233 |
|
|
$ |
34,343 |
|
|
$ |
180,576 |
|
|
|
305 |
% |
2005 |
|
$ |
143,219 |
|
|
$ |
59,327 |
|
|
|
41 |
% |
|
$ |
191,617 |
|
|
$ |
130,625 |
|
|
$ |
322,242 |
|
|
|
225 |
% |
2006 |
|
$ |
107,807 |
|
|
$ |
65,071 |
|
|
|
60 |
% |
|
$ |
98,366 |
|
|
$ |
128,986 |
|
|
$ |
227,352 |
|
|
|
211 |
% |
2007 |
|
$ |
260,606 |
|
|
$ |
221,081 |
|
|
|
85 |
% |
|
$ |
105,491 |
|
|
$ |
420,851 |
|
|
$ |
526,342 |
|
|
|
202 |
% |
YTD 2008 |
|
$ |
166,667 |
|
|
$ |
160,559 |
|
|
|
96 |
% |
|
$ |
18,251 |
|
|
$ |
310,288 |
|
|
$ |
328,539 |
|
|
|
197 |
% |
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) |
|
June 30, 2008(2) |
|
at June 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 |
|
|
$ |
825 |
|
|
|
11 |
% |
|
$ |
12,910 |
|
|
$ |
1,644 |
|
|
$ |
14,554 |
|
|
|
195 |
% |
2005 |
|
$ |
29,302 |
|
|
$ |
5,505 |
|
|
|
19 |
% |
|
$ |
35,252 |
|
|
$ |
8,774 |
|
|
$ |
44,026 |
|
|
|
150 |
% |
2006 |
|
$ |
17,643 |
|
|
$ |
4,871 |
|
|
|
28 |
% |
|
$ |
18,595 |
|
|
$ |
9,802 |
|
|
$ |
28,397 |
|
|
|
161 |
% |
2007 |
|
$ |
80,378 |
|
|
$ |
71,753 |
|
|
|
89 |
% |
|
$ |
16,627 |
|
|
$ |
103,731 |
|
|
$ |
120,358 |
|
|
|
150 |
% |
YTD 2008 |
|
$ |
56,067 |
|
|
$ |
55,400 |
|
|
|
99 |
% |
|
$ |
2,322 |
|
|
$ |
88,536 |
|
|
$ |
90,858 |
|
|
|
162 |
% |
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) |
|
June 30, 2008(2) |
|
at June 30,2008(3) |
|
Sales |
|
Collections(4) |
|
Collections(5) |
|
Purchase Price(6) |
1996 |
|
$ |
3,080 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
9,863 |
|
|
$ |
15 |
|
|
$ |
9,878 |
|
|
|
321 |
% |
1997 |
|
$ |
7,685 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
24,551 |
|
|
$ |
101 |
|
|
$ |
24,652 |
|
|
|
321 |
% |
1998 |
|
$ |
11,089 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
35,535 |
|
|
$ |
192 |
|
|
$ |
35,727 |
|
|
|
322 |
% |
1999 |
|
$ |
18,898 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
63,989 |
|
|
$ |
605 |
|
|
$ |
64,594 |
|
|
|
342 |
% |
2000 |
|
$ |
25,020 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
103,230 |
|
|
$ |
3,399 |
|
|
$ |
106,629 |
|
|
|
426 |
% |
2001 |
|
$ |
33,481 |
|
|
$ |
278 |
|
|
|
1 |
% |
|
$ |
154,232 |
|
|
$ |
6,198 |
|
|
$ |
160,430 |
|
|
|
479 |
% |
2002 |
|
$ |
42,325 |
|
|
$ |
0 |
|
|
|
0 |
% |
|
$ |
166,128 |
|
|
$ |
7,149 |
|
|
$ |
173,277 |
|
|
|
409 |
% |
2003 |
|
$ |
61,450 |
|
|
$ |
3,122 |
|
|
|
5 |
% |
|
$ |
211,522 |
|
|
$ |
22,331 |
|
|
$ |
233,853 |
|
|
|
381 |
% |
2004 |
|
$ |
51,710 |
|
|
$ |
5,104 |
|
|
|
10 |
% |
|
$ |
133,323 |
|
|
$ |
32,699 |
|
|
$ |
166,022 |
|
|
|
321 |
% |
2005 |
|
$ |
113,917 |
|
|
$ |
53,822 |
|
|
|
47 |
% |
|
$ |
156,365 |
|
|
$ |
121,851 |
|
|
$ |
278,216 |
|
|
|
244 |
% |
2006 |
|
$ |
90,164 |
|
|
$ |
60,200 |
|
|
|
67 |
% |
|
$ |
79,771 |
|
|
$ |
119,184 |
|
|
$ |
198,955 |
|
|
|
221 |
% |
2007 |
|
$ |
180,228 |
|
|
$ |
149,328 |
|
|
|
83 |
% |
|
$ |
88,864 |
|
|
$ |
317,120 |
|
|
$ |
405,984 |
|
|
|
225 |
% |
YTD 2008 |
|
$ |
110,600 |
|
|
$ |
105,159 |
|
|
|
95 |
% |
|
$ |
15,929 |
|
|
$ |
221,752 |
|
|
$ |
237,681 |
|
|
|
215 |
% |
26
|
|
|
(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 six months ended June 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.
Portfolio Purchases by Year
27
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 |
|
|
$ |
48 |
|
|
$ |
9,801 |
|
1997 |
|
|
7,685 |
|
|
|
|
|
|
|
2,507 |
|
|
|
5,215 |
|
|
|
4,069 |
|
|
|
3,347 |
|
|
|
2,630 |
|
|
|
1,829 |
|
|
|
1,324 |
|
|
|
1,022 |
|
|
|
860 |
|
|
|
597 |
|
|
|
437 |
|
|
|
211 |
|
|
$ |
24,048 |
|
1998 |
|
|
11,089 |
|
|
|
|
|
|
|
|
|
|
|
3,776 |
|
|
|
6,807 |
|
|
|
6,398 |
|
|
|
5,152 |
|
|
|
3,948 |
|
|
|
2,797 |
|
|
|
2,200 |
|
|
|
1,811 |
|
|
|
1,415 |
|
|
|
882 |
|
|
|
318 |
|
|
$ |
35,504 |
|
1999 |
|
|
18,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,138 |
|
|
|
13,069 |
|
|
|
12,090 |
|
|
|
9,598 |
|
|
|
7,336 |
|
|
|
5,615 |
|
|
|
4,352 |
|
|
|
3,032 |
|
|
|
2,243 |
|
|
|
823 |
|
|
$ |
63,296 |
|
2000 |
|
|
25,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,894 |
|
|
|
19,498 |
|
|
|
19,478 |
|
|
|
16,628 |
|
|
|
14,098 |
|
|
|
10,924 |
|
|
|
8,067 |
|
|
|
5,202 |
|
|
|
1,979 |
|
|
$ |
102,768 |
|
2001 |
|
|
33,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,048 |
|
|
|
28,831 |
|
|
|
28,003 |
|
|
|
26,717 |
|
|
|
22,639 |
|
|
|
16,048 |
|
|
|
10,011 |
|
|
|
3,444 |
|
|
$ |
148,741 |
|
2002 |
|
|
42,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,073 |
|
|
|
36,258 |
|
|
|
35,742 |
|
|
|
32,497 |
|
|
|
24,729 |
|
|
|
16,527 |
|
|
|
5,291 |
|
|
$ |
166,117 |
|
2003 |
|
|
61,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,308 |
|
|
|
49,706 |
|
|
|
52,640 |
|
|
|
43,728 |
|
|
|
30,695 |
|
|
|
10,445 |
|
|
$ |
211,522 |
|
2004 |
|
|
59,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,019 |
|
|
|
46,475 |
|
|
|
40,424 |
|
|
|
30,750 |
|
|
|
10,558 |
|
|
$ |
146,226 |
|
2005 |
|
|
143,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,968 |
|
|
|
75,145 |
|
|
|
69,862 |
|
|
|
27,643 |
|
|
$ |
191,618 |
|
2006 |
|
|
107,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,971 |
|
|
|
53,192 |
|
|
|
22,204 |
|
|
$ |
98,367 |
|
2007 |
|
|
260,506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,263 |
|
|
|
63,229 |
|
|
$ |
105,492 |
|
YTD 2008 |
|
|
166,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,251 |
|
|
$ |
18,251 |
|
|
Total |
|
$ |
940,507 |
|
|
$ |
548 |
|
|
$ |
4,991 |
|
|
$ |
10,881 |
|
|
$ |
17,362 |
|
|
$ |
30,733 |
|
|
$ |
53,148 |
|
|
$ |
79,253 |
|
|
$ |
117,052 |
|
|
$ |
153,404 |
|
|
$ |
191,376 |
|
|
$ |
236,393 |
|
|
$ |
262,166 |
|
|
$ |
164,444 |
|
|
$ |
1,321,751 |
|
|
Cash Collections By Year, By Year of Purchase Purchased Bankruptcy Only Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands) |
Purchase |
|
Purchase |
|
Cash Collection Period |
|
YTD |
|
|
Period |
|
Price |
|
1996 |
|
1997 |
|
1993 |
|
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 |
|
|
|
880 |
|
|
$ |
12,910 |
|
2005 |
|
|
29,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,777 |
|
|
|
15,500 |
|
|
|
11,934 |
|
|
|
4,041 |
|
|
$ |
35,252 |
|
2006 |
|
|
17,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,608 |
|
|
|
9,455 |
|
|
|
3,531 |
|
|
$ |
18,594 |
|
2007 |
|
|
80,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,850 |
|
|
|
13,777 |
|
|
$ |
16,627 |
|
YTD 2008 |
|
|
56,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,323 |
|
|
$ |
2,323 |
|
|
Total |
|
$ |
190,860 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
743 |
|
|
$ |
8,331 |
|
|
$ |
25,064 |
|
|
$ |
27,016 |
|
|
$ |
24,552 |
|
|
$ |
85,706 |
|
|
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 |
|
|
$ |
48 |
|
|
$ |
9,801 |
|
1997 |
|
|
7,685 |
|
|
|
|
|
|
|
2,507 |
|
|
|
5,215 |
|
|
|
4,069 |
|
|
|
3,347 |
|
|
|
2,630 |
|
|
|
1,829 |
|
|
|
1,324 |
|
|
|
1,022 |
|
|
|
860 |
|
|
|
597 |
|
|
|
437 |
|
|
|
211 |
|
|
$ |
24,048 |
|
1998 |
|
|
11,089 |
|
|
|
|
|
|
|
|
|
|
|
3,776 |
|
|
|
6,807 |
|
|
|
6,398 |
|
|
|
5,152 |
|
|
|
3,948 |
|
|
|
2,797 |
|
|
|
2,200 |
|
|
|
1,811 |
|
|
|
1,415 |
|
|
|
882 |
|
|
|
318 |
|
|
$ |
35,504 |
|
1999 |
|
|
18,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,138 |
|
|
|
13,069 |
|
|
|
12,090 |
|
|
|
9,598 |
|
|
|
7,336 |
|
|
|
5,615 |
|
|
|
4,352 |
|
|
|
3,032 |
|
|
|
2,243 |
|
|
|
823 |
|
|
$ |
63,296 |
|
2000 |
|
|
25,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,894 |
|
|
|
19,498 |
|
|
|
19,478 |
|
|
|
16,628 |
|
|
|
14,098 |
|
|
|
10,924 |
|
|
|
8,067 |
|
|
|
5,202 |
|
|
|
1,979 |
|
|
$ |
102,768 |
|
2001 |
|
|
33,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,048 |
|
|
|
28,831 |
|
|
|
28,003 |
|
|
|
26,717 |
|
|
|
22,639 |
|
|
|
16,048 |
|
|
|
10,011 |
|
|
|
3,444 |
|
|
$ |
148,741 |
|
2002 |
|
|
42,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,073 |
|
|
|
36,258 |
|
|
|
35,742 |
|
|
|
32,497 |
|
|
|
24,729 |
|
|
|
16,527 |
|
|
|
5,291 |
|
|
$ |
166,117 |
|
2003 |
|
|
61,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,308 |
|
|
|
49,706 |
|
|
|
52,640 |
|
|
|
43,728 |
|
|
|
30,695 |
|
|
|
10,445 |
|
|
$ |
211,522 |
|
2004 |
|
|
51,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,276 |
|
|
|
41,921 |
|
|
|
36,468 |
|
|
|
27,973 |
|
|
|
9,678 |
|
|
$ |
133,316 |
|
2005 |
|
|
113,917 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,191 |
|
|
|
59,645 |
|
|
|
57,928 |
|
|
|
23,602 |
|
|
$ |
156,366 |
|
2006 |
|
|
90,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,363 |
|
|
|
43,737 |
|
|
|
18,673 |
|
|
$ |
79,773 |
|
2007 |
|
|
180,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,413 |
|
|
|
49,452 |
|
|
$ |
88,865 |
|
YTD 2008 |
|
|
110,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,928 |
|
|
$ |
15,928 |
|
|
Total |
|
$ |
749,647 |
|
|
$ |
548 |
|
|
$ |
4,991 |
|
|
$ |
10,881 |
|
|
$ |
17,362 |
|
|
$ |
30,733 |
|
|
$ |
53,148 |
|
|
$ |
79,253 |
|
|
$ |
117,052 |
|
|
$ |
152,661 |
|
|
$ |
183,045 |
|
|
$ |
211,329 |
|
|
$ |
235,150 |
|
|
$ |
139,892 |
|
|
$ |
1,236,045 |
|
|
28
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.
Actual
Cash Collections and Cash Sales vs. Original Projections
($ in millions)
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 |
|
|
06/30/07 |
|
|
06/30/08 |
|
One year
+ l |
|
|
298 |
|
|
|
327 |
|
|
|
340 |
|
|
|
327 |
|
|
|
360 |
|
|
|
348 |
|
Less than one year 2 |
|
|
349 |
|
|
|
364 |
|
|
|
375 |
|
|
|
553 |
|
|
|
481 |
|
|
|
744 |
|
Total
2 |
|
|
647 |
|
|
|
691 |
|
|
|
715 |
|
|
|
880 |
|
|
|
841 |
|
|
|
1,092 |
|
|
|
|
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 l
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average performance YTD |
|
12/31/04 |
|
|
12/31/05 |
|
|
12/31/06 |
|
|
12/31/07 |
|
|
06/30/07 |
|
|
06/30/08 |
|
Total cash collections |
|
$ |
117.59 |
|
|
$ |
133.39 |
|
|
$ |
146.03 |
|
|
$ |
135.77 |
|
|
$ |
148.52 |
|
|
$ |
134.56 |
|
Non-legal
cash collections 2 |
|
$ |
82.06 |
|
|
$ |
89.25 |
|
|
$ |
99.06 |
|
|
$ |
91.93 |
|
|
$ |
101.39 |
|
|
$ |
97.60 |
|
Non-bk cash collections 3 |
|
|
|
|
|
$ |
128.02 |
|
|
$ |
132.15 |
|
|
$ |
123.10 |
|
|
$ |
134.83 |
|
|
$ |
115.71 |
|
|
|
|
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. |
29
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.
Cash
Collections(1) vs. Income Recognized on Finance Receivables, net
|
|
|
(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.
Quarterly
Cash Collections(1)
|
|
|
(1) |
|
Includes cash collections on finance receivables only. Excludes commission fees and
cash proceeds from sales of defaulted consumer receivables. |
30
The following table displays our quarterly cash collections by source, for the periods
indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Collection Source ($ in thousands) |
|
Q22008 |
|
|
Q12008 |
|
|
Q42007 |
|
|
Q32007 |
|
|
Q22007 |
|
|
Q12007 |
|
|
Q42006 |
|
|
Q32006 |
|
|
Q22006 |
|
|
Call Center Collections & Other |
|
$ |
48,839 |
|
|
$ |
46,702 |
|
|
$ |
36,994 |
|
|
$ |
37,450 |
|
|
$ |
37,464 |
|
|
$ |
39,241 |
|
|
$ |
32,437 |
|
|
$ |
32,686 |
|
|
$ |
33,736 |
|
Legal |
|
|
22,471 |
|
|
|
21,880 |
|
|
|
20,861 |
|
|
|
21,384 |
|
|
20,91l |
|
|
20,844 |
|
|
|
19,762 |
|
|
|
19,607 |
|
|
|
19,058 |
|
Purchased Bankruptcy |
|
|
13,732 |
|
|
|
10,820 |
|
|
|
7,245 |
|
|
|
6,317 |
|
|
|
6,231 |
|
|
|
7,223 |
|
|
|
6,581 |
|
|
|
7,390 |
|
|
|
6,645 |
|
The following table shows the changes in finance receivables, including the amounts paid to
acquire new portfolios (amounts in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
Three Months |
|
|
Six Months |
|
|
Six Months |
|
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Balance at beginning of period |
|
$ |
477,754 |
|
|
$ |
243,568 |
|
|
$ |
410,297 |
|
|
|
$226,447 |
|
Acquisitions
of finance receivables, net of
buybacks(1) |
|
|
69,608 |
|
|
|
63,299 |
|
|
|
163,839 |
|
|
|
102,263 |
|
Cash
collections applied to principal on finance receivables(2) |
|
|
(31,995 |
) |
|
|
(18,219 |
) |
|
|
(58,769 |
) |
|
|
(40,062 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
515,367 |
|
|
$ |
288,648 |
|
|
$ |
515,367 |
|
|
$ |
288,648 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated
Remaining Collections (ERC)(3) |
|
$ |
1,065,083 |
|
|
$ |
699,491 |
|
|
$ |
1,065,083 |
|
|
$ |
699,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 June 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 |
|
|
10,382 |
|
|
|
57.6 |
% |
|
$ |
27,856,306 |
|
|
|
73.8 |
% |
Consumer Finance |
|
|
4,572 |
|
|
|
25.3 |
% |
|
|
4,040,255 |
|
|
|
10.7 |
% |
Private Label Credit Cards |
|
|
2,652 |
|
|
|
14.7 |
% |
|
|
3,255,226 |
|
|
|
8.6 |
% |
Auto Deficiency |
|
|
431 |
|
|
|
2.4 |
% |
|
|
2,601,309 |
|
|
|
6.9 |
% |
|
|
|
Total: |
|
|
18,037 |
|
|
|
100.0 |
% |
|
$ |
37,753,096 |
|
|
|
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). |
31
The following chart shows details of our life to date buying activity as of June 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 |
|
|
705 |
|
|
|
3.9 |
% |
|
$ |
2,578,628 |
|
|
|
6.8 |
% |
Primary |
|
|
2,012 |
|
|
|
11.2 |
% |
|
|
3,684,066 |
|
|
|
9,8 |
% |
Secondary |
|
|
3,047 |
|
|
|
16.9 |
% |
|
|
4,810,933 |
|
|
|
12.7 |
% |
Tertiary |
|
|
3,507 |
|
|
|
19.4 |
% |
|
|
4,495,588 |
|
|
|
11.9 |
% |
BK Trustees |
|
|
1,926 |
|
|
|
10.7 |
% |
|
|
8,031,705 |
|
|
|
21.3 |
% |
Other |
|
|
6,840 |
|
|
|
37.9 |
% |
|
|
14,152,176 |
|
|
|
37.5 |
% |
|
|
|
Total: |
|
|
18,037 |
|
|
|
100.0 |
% |
|
$ |
37,753,096 |
|
|
|
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 June 30, 2008 (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life to Date Purchased |
|
|
|
|
|
Original Purchase Price of |
|
|
Geographic |
|
No. of |
|
|
|
|
|
Face Value of Defaulted |
|
|
|
|
|
Defaulted Consumer |
|
|
Distribution |
|
Accounts |
|
% |
|
Consumer
Receivables(1) |
|
% |
|
Receivables(2) |
|
% |
|
Texas |
|
|
3,106 |
|
|
|
17 |
% |
|
$ |
4,759,193 |
|
|
|
13 |
% |
|
$ |
104,154 |
|
|
|
11 |
% |
California |
|
|
1,771 |
|
|
|
10 |
% |
|
|
4,529,032 |
|
|
|
12 |
% |
|
|
97,858 |
|
|
|
10 |
% |
Florida |
|
|
1,377 |
|
|
|
8 |
% |
|
|
3,656,017 |
|
|
|
10 |
% |
|
|
81,129 |
|
|
|
8 |
% |
New York |
|
|
1,066 |
|
|
|
6 |
% |
|
|
2,563,109 |
|
|
|
7 |
% |
|
|
62,662 |
|
|
|
7 |
% |
Pennsylvania |
|
|
629 |
|
|
|
3 |
% |
|
|
1,514,031 |
|
|
|
4 |
% |
|
|
41,870 |
|
|
|
4 |
% |
North Carolina |
|
|
623 |
|
|
|
3 |
% |
|
|
1,313,951 |
|
|
|
3 |
% |
|
|
34,240 |
|
|
|
4 |
% |
Illinois |
|
|
740 |
|
|
|
4 |
% |
|
|
1,287,643 |
|
|
|
3 |
% |
|
|
37,105 |
|
|
|
4 |
% |
Ohio |
|
|
608 |
|
|
|
3 |
% |
|
|
1,252,031 |
|
|
|
3 |
% |
|
|
38,500 |
|
|
|
4 |
% |
New Jersey |
|
|
417 |
|
|
|
2 |
% |
|
|
1,155,331 |
|
|
|
3 |
% |
|
|
28,688 |
|
|
|
3 |
% |
Georgia |
|
|
537 |
|
|
|
3 |
% |
|
|
1,154,043 |
|
|
|
3 |
% |
|
|
36,457 |
|
|
|
4 |
% |
Michigan |
|
|
466 |
|
|
|
3 |
% |
|
|
936,554 |
|
|
|
2 |
% |
|
|
29,362 |
|
|
|
3 |
% |
Massachusetts |
|
|
342 |
|
|
|
2 |
% |
|
|
790,846 |
|
|
|
2 |
% |
|
|
19,045 |
|
|
|
2 |
% |
Tennessee |
|
|
366 |
|
|
|
2 |
% |
|
|
768,299 |
|
|
|
2 |
% |
|
|
24,206 |
|
|
|
3 |
% |
Virginia |
|
|
363 |
|
|
|
2 |
% |
|
|
740,929 |
|
|
|
2 |
% |
|
|
21,853 |
|
|
|
2 |
% |
South Carolina |
|
|
322 |
|
|
|
2 |
% |
|
|
706,592 |
|
|
|
2 |
% |
|
|
17,847 |
|
|
|
2 |
% |
Arizona |
|
|
274 |
|
|
|
2 |
% |
|
|
693,947 |
|
|
|
2 |
% |
|
|
15,537 |
|
|
|
2 |
% |
Other(3) |
|
|
5,030 |
|
|
|
28 |
% |
|
|
9,931,548 |
|
|
|
27 |
% |
|
|
267,681 |
|
|
|
27 |
% |
|
|
|
Total: |
|
|
18,037 |
|
|
|
100 |
% |
|
$ |
37,753,096 |
|
|
|
100 |
% |
|
$ |
958,194 |
|
|
|
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. |
32
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 $41.3 million and $37.9 million for the six months
ended June 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
$25.9 million for the six months ended June 30, 2007 to $23.3 million for the six months ended
June 30, 2008. The remaining changes were due to net changes in other accounts related to our
operating activities.
Our
investing activities used cash of $108.5 million and $66.2 million during the six months
ended June 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 and purchases of
property and equipment. The majority of the increase was due to acquisitions of finance
receivables which increased from $102.3 million for the six months ended June 30, 2007, to $163.8
million for the six months ended June 30, 2008.
Our financing activities provided cash of $66.8 million and $18.3 million during the six
months ended June 30, 2008 and 2007, respectively. Cash used in financing activities is primarily
driven by payments on our line of credit and principal payments on long-term debt and capital
lease obligations. Cash is provided by proceeds from debt financing and stock option exercises.
The majority of the change was due to net borrowings on our line of credit which increased to
$66.3 million for the six months ended June 30, 2008 compared to $38.0 million for the six months
ended June 30, 2007.
Cash paid for interest was $5,205,494 and $210,798 for the six months ended June 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 six months ended June
30, 2008 when compared to the six months ended June 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 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 sub-limit to $100,000,000 and again on May 2,
2008 to include SunTrust Bank as an additional lender and to increase the line of credit to
$340,000,000. The agreement is a revolving line of credit in an amount equal to the lesser of
$340,000,000 or 30% of the Companys estimated remaining collections of all of our eligible asset
pools. Borrowings under the revolving credit facility bear interest at a floating rate equal to the
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.
33
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 our common stock; and |
|
|
|
restrictions on change of control. |
Outstanding borrowings under the facility totaled $234,300,000 at June 30, 2008, 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. At June 30, 2008, we are in compliance with all of the covenants of the
agreement.
Contractual Obligations
Our contractual obligations at June 30, 2008 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments due by period |
|
|
|
|
|
|
Less |
|
|
|
|
|
|
|
|
|
More |
|
|
|
|
|
|
than 1 |
|
1-3 |
|
4-5 |
|
than 5 |
Contractual Obligations |
|
Total |
|
year |
|
years |
|
years |
|
years |
|
Operating Leases |
|
$ |
16,263,104 |
|
|
$ |
2,703,220 |
|
|
$ |
4,870,672 |
|
|
$ |
4,512,123 |
|
|
$ |
4,177,089 |
|
Line of
Credit(1) |
|
|
249,073,195 |
|
|
|
4,558,512 |
|
|
|
191,681,350 |
|
|
|
52,833,333 |
|
|
|
|
|
Capital Lease Obligations |
|
|
45,564 |
|
|
|
45,564 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Commitments (2) |
|
|
93,936,648 |
|
|
|
93,188,788 |
|
|
|
715,360 |
|
|
|
32,500 |
|
|
|
|
|
Employment Agreements |
|
|
3,952,298 |
|
|
|
2,802,650 |
|
|
|
1,149,648 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
363,270,809 |
|
|
$ |
103,298,734 |
|
|
$ |
198,417,030 |
|
|
$ |
57,377,956 |
|
|
$ |
4,177,089 |
|
|
|
|
|
|
|
(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 $89.6 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 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. We adopted SFAS 159 on January 1,
2008 which had no material impact on our consolidated financial statements.
34
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 are currently evaluating what impact SFAS 161 will have 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 are currently
evaluating what impact FSP 142-3 will have 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.
35
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 June 30, 2008, we
had a $10,975,000 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 writeoff of the receivable balance.
36
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 RDS conducts an audit, 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 RDS 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.
37
We believe that, at June 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.
38
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 $170.5 million for the three months
ended June 30, 2008. Assuming a 200 basis point increase in interest rates, interest expense would
have increased by $0.9 million for the three months ended June 30, 2008. At June 30, 2008, we had
$184.3 million of variable rate debt outstanding on our credit line. We do not have any other
variable rate debt outstanding at June 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 June 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 June 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.
39
Item 3. Defaults Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of the Security Holders
On May 16, 2008, we convened our Annual Meeting of Stockholders in Norfolk, Virginia. The matters
voted on at the meeting were: (1) the election of two directors, each serving for a term of three
years, and (2) the ratification of the selection of KPMG LLP as our independent auditors for the
year ending December 31, 2008.
The voting was as follows for the election of directors:
|
|
|
|
|
|
|
|
|
Election of Directors: |
|
FOR |
|
WITHHELD |
James M. Voss |
|
13,501,022 |
|
|
|
125,806 |
|
Scott M. Tabakin |
|
13,490,003 |
|
|
|
136,826 |
|
The voting was as follows for the ratification of the selection of KPMG LLP as our independent
auditors for the year ending December 31, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratification of independent auditors: |
|
FOR |
|
WITHHELD |
|
ABSTAIN |
KPMG LLP |
|
|
13,477,295 |
|
|
|
129,480 |
|
|
|
19,894 |
|
There were no broker non-votes.
Item 5. Other Information
None.
Item 6. Exhibits
|
|
|
10.1
|
|
Third amendment to the Amended and Restated Loan and Security Agreement, dated as
of May 2, 2008, by and between Portfolio Recovery Associates, Inc, Bank of
America, N.A., Wachovia Bank, N.A., RBC Centura Bank and SunTrust Bank
(Incorporated by reference to Exhibit 10.1 of the Form 8-K filed May 12, 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. |
40
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: August 1, 2008 |
By: |
/s/ Steven D. Fredrickson
|
|
|
|
Steven D. Fredrickson |
|
|
|
Chief Executive Officer, President and
Chairman of the Board of Directors
(Principal Executive Officer) |
|
|
|
|
|
Date: August 1, 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) |
|
|
41