These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| 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) |
| Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o | Smaller Reporting Company o | |||
| (Do not check if a smaller reporting company) |
| Class | Outstanding as of April 30, 2010 | |
|
Common Stock, $0.01 par value
|
16,968,632 |
| Page(s) | ||||
|
PART I. FINANCIAL INFORMATION
|
||||
|
|
||||
|
Item 1.
Financial Statements
|
3 | |||
|
|
||||
|
Consolidated Balance Sheets (unaudited)
as of March 31, 2010 and December 31, 2009
|
3 | |||
|
Consolidated Income Statements (unaudited)
For the three months ended March 31, 2010 and 2009
|
4 | |||
|
Consolidated Statement of Changes in Stockholders Equity
and Comprehensive Income (unaudited)
For the three months ended March 31, 2010 and 2009
|
5 | |||
|
Consolidated Statements of Cash Flows (unaudited)
For the three months ended March 31, 2010 and 2009
|
6 | |||
|
Notes to Consolidated Financial Statements (unaudited)
|
7-21 | |||
|
|
||||
|
Item 2.
Managements Discussion and Analysis of Financial
Condition and Results of Operations
|
22-40 | |||
|
|
||||
|
Item 3.
Quantitative and Qualitative Disclosure About Market Risk
|
40 | |||
|
|
||||
|
Item 4.
Controls and Procedures
|
40-41 | |||
|
|
||||
|
PART II. OTHER INFORMATION
|
||||
|
|
||||
|
Item 1.
Legal Proceedings
|
41 | |||
|
|
||||
|
Item 1A.
Risk Factors
|
41 | |||
|
|
||||
|
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
|
42 | |||
|
|
||||
|
Item 3.
Defaults Upon Senior Securities
|
42 | |||
|
|
||||
|
Item 4.
Other Information
|
42 | |||
|
|
||||
|
Item 5.
Exhibits
|
42 | |||
|
|
||||
|
SIGNATURES
|
43 | |||
2
| March 31, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$ | 23,006 | $ | 20,265 | ||||
|
Finance receivables, net
|
742,484 | 693,462 | ||||||
|
Accounts receivable, net
|
8,752 | 9,169 | ||||||
|
Income taxes receivable
|
1,439 | 4,460 | ||||||
|
Property and equipment, net
|
21,925 | 21,864 | ||||||
|
Goodwill
|
49,053 | 29,299 | ||||||
|
Intangible assets, net
|
30,018 | 10,756 | ||||||
|
Other assets
|
5,773 | 5,158 | ||||||
|
|
||||||||
|
|
||||||||
|
Total assets
|
$ | 882,450 | $ | 794,433 | ||||
|
|
||||||||
|
|
||||||||
|
Liabilities and Stockholders Equity
|
||||||||
|
|
||||||||
|
Liabilities:
|
||||||||
|
Accounts payable
|
$ | 5,079 | $ | 4,108 | ||||
|
Accrued expenses and other liabilities
|
6,264 | 4,506 | ||||||
|
Accrued payroll and bonuses
|
8,298 | 11,633 | ||||||
|
Deferred tax liability
|
126,234 | 117,206 | ||||||
|
Line of credit
|
296,300 | 319,300 | ||||||
|
Long-term debt
|
1,334 | 1,499 | ||||||
|
Derivative instrument
|
809 | 701 | ||||||
|
|
||||||||
|
Total liabilities
|
444,318 | 458,953 | ||||||
|
|
||||||||
|
|
||||||||
|
Commitments and contingencies (Note 13)
|
||||||||
|
Stockholders equity:
|
||||||||
|
Portfolio Recovery Associates, Inc. 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,
17,041 issued and 16,959 outstanding shares at March 31, 2010, and
15,596 issued and 15,514 outstanding shares at December 31, 2009.
|
170 | 155 | ||||||
|
Additional paid-in capital
|
154,975 | 82,400 | ||||||
|
Retained earnings
|
268,153 | 253,353 | ||||||
|
Accumulated other comprehensive loss, net of taxes
|
(494 | ) | (428 | ) | ||||
|
|
||||||||
|
Total Portfolio Recovery Associates, Inc. stockholders equity
|
422,804 | 335,480 | ||||||
|
|
||||||||
|
Noncontrolling interest
|
15,328 | | ||||||
|
|
||||||||
|
Total stockholders equity
|
438,132 | 335,480 | ||||||
|
|
||||||||
|
|
||||||||
|
Total liabilities and stockholders equity
|
$ | 882,450 | $ | 794,433 | ||||
|
|
||||||||
3
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2010 | 2009 | |||||||
|
Revenues:
|
||||||||
|
Income recognized on finance receivables, net
|
$ | 67,951 | $ | 51,276 | ||||
|
Fee income
|
15,427 | 16,927 | ||||||
|
|
||||||||
|
|
||||||||
|
Total revenues
|
83,378 | 68,203 | ||||||
|
|
||||||||
|
Operating expenses:
|
||||||||
|
Compensation and employee services
|
29,642 | 26,663 | ||||||
|
Legal and agency fees and costs
|
13,338 | 12,118 | ||||||
|
Outside fees and services
|
2,829 | 2,111 | ||||||
|
Communications
|
5,058 | 3,472 | ||||||
|
Rent and occupancy
|
1,252 | 1,082 | ||||||
|
Other operating expenses
|
2,274 | 1,988 | ||||||
|
Depreciation and amortization
|
2,550 | 2,275 | ||||||
|
|
||||||||
|
|
||||||||
|
Total operating expenses
|
56,943 | 49,709 | ||||||
|
|
||||||||
|
|
||||||||
|
Income from operations
|
26,435 | 18,494 | ||||||
|
|
||||||||
|
Other income and (expense):
|
||||||||
|
Interest income
|
36 | 3 | ||||||
|
Interest expense
|
(2,180 | ) | (1,978 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Income before income taxes
|
24,291 | 16,519 | ||||||
|
|
||||||||
|
Provision for income taxes
|
9,486 | 6,447 | ||||||
|
|
||||||||
|
|
||||||||
|
Net income
|
$ | 14,805 | $ | 10,072 | ||||
|
|
||||||||
|
Less net income attributable to noncontrolling interest
|
(5 | ) | | |||||
|
|
||||||||
|
|
||||||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
$ | 14,800 | $ | 10,072 | ||||
|
|
||||||||
|
|
||||||||
|
Net income per common share attributable to Portfolio Recovery Associates, Inc:
|
||||||||
|
Basic
|
$ | 0.91 | $ | 0.66 | ||||
|
Diluted
|
$ | 0.91 | $ | 0.66 | ||||
|
Weighted average number of shares outstanding:
|
||||||||
|
Basic
|
16,191 | 15,334 | ||||||
|
Diluted
|
16,203 | 15,367 | ||||||
4
| Portfolio Recovery Associates, Inc. Stockholders' Equity | ||||||||||||||||||||||||
| Additional | Accumulated Other | Total | ||||||||||||||||||||||
| Common | Paid-in | Retained | Comprehensive | Noncontrolling | Stockholders' | |||||||||||||||||||
| Stock | Capital | Earnings | Loss, Net of Taxes | Interest | Equity | |||||||||||||||||||
|
Balance at December 31, 2009
|
$ | 155 | $ | 82,400 | $ | 253,353 | $ | (428 | ) | $ | | $ | 335,480 | |||||||||||
|
|
||||||||||||||||||||||||
|
Net income
|
| | 14,800 | | 5 | 14,805 | ||||||||||||||||||
|
Net unrealized change in:
|
||||||||||||||||||||||||
|
Interest rate swap derivative, net of tax
|
| | | (66 | ) | | (66 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Comprehensive income
|
14,739 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Vesting of nonvested shares
|
1 | (1 | ) | | | | ||||||||||||||||||
|
Proceeds from stock offering, net of offering costs
|
14 | 71,674 | | | | 71,688 | ||||||||||||||||||
|
Amortization of share-based compensation
|
| 880 | | | | 880 | ||||||||||||||||||
|
Income tax benefit from share-based compensation
|
| 22 | | | | 22 | ||||||||||||||||||
|
Acquisition of majority owned subsidiary on March 15, 2010
|
| | | | 15,323 | 15,323 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at March 31, 2010
|
$ | 170 | $ | 154,975 | $ | 268,153 | $ | (494 | ) | $ | 15,328 | $ | 438,132 | |||||||||||
5
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2010 | 2009 | |||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 14,805 | $ | 10,072 | ||||
|
Adjustments to reconcile net income to net cash
provided by operating activities:
|
||||||||
|
Amortization of share-based compensation
|
880 | 1,998 | ||||||
|
Depreciation and amortization
|
2,550 | 2,275 | ||||||
|
Deferred tax expense
|
9,070 | 6,189 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Other assets
|
(613 | ) | (459 | ) | ||||
|
Accounts receivable
|
417 | (339 | ) | |||||
|
Accounts payable
|
971 | 184 | ||||||
|
Income taxes
|
3,021 | 298 | ||||||
|
Accrued expenses
|
(242 | ) | (770 | ) | ||||
|
Accrued payroll and bonuses
|
(3,335 | ) | (3,154 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Net cash provided by operating activities
|
27,524 | 16,294 | ||||||
|
|
||||||||
|
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Purchases of property and equipment
|
(1,706 | ) | (829 | ) | ||||
|
Acquisition of finance receivables, net of buybacks
|
(100,266 | ) | (51,365 | ) | ||||
|
Collections applied to principal on finance receivables
|
51,244 | 38,595 | ||||||
|
Business acquisition, net of cash acquired
|
(22,500 | ) | | |||||
|
Contingent payment made for business acquisition
|
(100 | ) | (100 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Net cash used in investing activities
|
(73,328 | ) | (13,699 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from exercise of options
|
| 84 | ||||||
|
Income tax benefit/(shortfall) from share-based compensation
|
22 | (9 | ) | |||||
|
Proceeds from line of credit
|
70,500 | 15,000 | ||||||
|
Principal payments on line of credit
|
(93,500 | ) | (17,000 | ) | ||||
|
Proceeds from stock offering, net of offering costs
|
71,688 | | ||||||
|
Proceeds from long-term debt
|
| 2,036 | ||||||
|
Principal payments on long-term debt
|
(165 | ) | (53 | ) | ||||
|
Principal payments on capital lease obligations
|
| (5 | ) | |||||
|
|
||||||||
|
|
||||||||
|
Net cash provided by financing activities
|
48,545 | 53 | ||||||
|
|
||||||||
|
|
||||||||
|
Net increase in cash and cash equivalents
|
2,741 | 2,648 | ||||||
|
|
||||||||
|
Cash and cash equivalents, beginning of period
|
20,265 | 13,901 | ||||||
|
|
||||||||
|
|
||||||||
|
Cash and cash equivalents, end of period
|
$ | 23,006 | $ | 16,549 | ||||
|
|
||||||||
|
|
||||||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid for interest
|
$ | 2,151 | $ | 2,069 | ||||
|
Cash paid for income taxes
|
$ | 61 | $ | 1 | ||||
|
|
||||||||
|
Noncash investing and financing activities:
|
||||||||
|
Net unrealized change in fair value of derivative instrument
|
$ | (108 | ) | $ | (451 | ) | ||
6
7
8
| Three Months Ended | Three Months Ended | |||||||
| March 31, 2010 | March 31, 2009 | |||||||
|
Balance at beginning of period
|
$ | 693,462 | $ | 563,830 | ||||
|
Acquisitions of finance receivables, net of buybacks
|
100,266 | 51,365 | ||||||
|
|
||||||||
|
Cash collections
|
(119,195 | ) | (89,871 | ) | ||||
|
Income recognized on finance receivables, net
|
67,951 | 51,276 | ||||||
|
|
||||||||
|
Cash collections applied to principal
|
(51,244 | ) | (38,595 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Balance at end of period
|
$ | 742,484 | $ | 576,600 | ||||
|
|
||||||||
9
|
March 31, 2011
|
$ | 160,557 | ||
|
March 31, 2012
|
189,967 | |||
|
March 31, 2013
|
200,258 | |||
|
March 31, 2014
|
126,637 | |||
|
March 31, 2015
|
55,566 | |||
|
March 31, 2016
|
8,583 | |||
|
March 31, 2017
|
916 | |||
|
|
||||
|
|
$ | 742,484 | ||
|
|
||||
| Three Months Ended | Three Months Ended | |||||||
| March 31, 2010 | March 31, 2009 | |||||||
|
Balance at beginning of period
|
$ | 721,984 | $ | 551,735 | ||||
|
Income recognized on finance receivables, net
|
(67,951 | ) | (51,276 | ) | ||||
|
Additions
|
122,510 | 67,178 | ||||||
|
Reclassifications from/(to) nonaccretable difference
|
17,102 | (17,811 | ) | |||||
|
|
||||||||
|
Balance at end of period
|
$ | 793,645 | $ | 549,826 | ||||
|
|
||||||||
| Three Months Ended | Three Months Ended | |||||||
| March 31, 2010 | March 31, 2009 | |||||||
|
Balance at beginning of period
|
$ | 51,255 | $ | 23,620 | ||||
|
Allowance charges recorded
|
6,875 | 6,445 | ||||||
|
Reversal of previously recorded allowance charges
|
(5 | ) | (225 | ) | ||||
|
|
||||||||
|
Net allowance charge
|
6,870 | 6,220 | ||||||
|
|
||||||||
|
Balance at end of period
|
$ | 58,125 | $ | 29,840 | ||||
|
|
||||||||
10
| | monthly borrowings may not exceed 30% of ERC; | ||
| | 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 tangible net worth reported at September 30, 2005, 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. |
11
| March 31, 2010 | December 31, 2009 | |||||||||||||||
| Asset Derivative | Liability Derivative | Asset Derivative | Liability Derivative | |||||||||||||
|
Derivative designated as a hedging instrument under ASC 815:
|
||||||||||||||||
|
Interest rate swap contract
|
$ | | $ | 809 | $ | | $ | 701 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total derivative
|
$ | | $ | 809 | $ | | $ | 701 | ||||||||
|
|
||||||||||||||||
| For the three months ended March 31, 2010 | ||||||||||||
| Amount of Loss | ||||||||||||
| Recognized in Other | Location of Loss | Amount of Loss | ||||||||||
| Comprehensive Loss | Reclassified from | Reclassified from | ||||||||||
| on Derivative | AOCL into Expense | AOCL into Expense | ||||||||||
| (Effective Portion) | (Effective Portion) | (Effective Portion) | ||||||||||
|
Derivative designated as hedging instruments under ASC 815:
|
||||||||||||
|
Interest rate swap contract
|
$ | (273 | ) | interest expense | $ | (207 | ) | |||||
|
|
||||||||||||
|
|
||||||||||||
|
Total derivative
|
$ | (273 | ) | $ | (207 | ) | ||||||
|
|
||||||||||||
12
| March 31, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Software
|
$ | 16,877 | $ | 16,542 | ||||
|
Computer equipment
|
9,214 | 8,869 | ||||||
|
Furniture and fixtures
|
5,648 | 5,624 | ||||||
|
Equipment
|
7,060 | 6,040 | ||||||
|
Leasehold improvements
|
3,327 | 3,277 | ||||||
|
Building and improvements
|
6,045 | 6,045 | ||||||
|
Land
|
992 | 992 | ||||||
|
Accumulated depreciation and amortization
|
(27,238 | ) | (25,525 | ) | ||||
|
|
||||||||
|
Property and equipment, net
|
$ | 21,925 | $ | 21,864 | ||||
|
|
||||||||
13
|
Consideration:
|
||||
|
Cash
|
$ | 23,000 | ||
|
Contingent
consideration arrangement
|
2,000 | |||
|
|
||||
|
Fair value of total consideration given
|
$ | 25,000 | ||
|
|
||||
|
Contractual relationships
|
$ | 19,000 | ||
|
Tradenames
|
600 | |||
|
Non-compete agreements
|
500 | |||
|
Cash
|
500 | |||
|
Software
|
67 | |||
|
Other assets
|
2 | |||
|
|
||||
|
Total identifiable net assets acquired:
|
20,669 | |||
|
Goodwill
|
19,654 | |||
|
|
||||
|
Fair value of acquired business
|
40,323 | |||
|
Noncontrolling interest in CCB
|
15,323 | |||
|
|
||||
|
Purchase price consideration given
|
$ | 25,000 | ||
|
|
||||
14
| Acquisition Date | Customer Relationships | Non-Compete Agreements | Trademarks | |||||||||||||
|
IGS
|
October 1, 2004 | 7 years | 3 years | (1) | | |||||||||||
|
RDS
|
July 29, 2005 | 10 years | 3 years | (1) | | |||||||||||
|
The Palmer Group
|
July 25, 2007 | 2.4 years | | | ||||||||||||
|
MuniServices
|
July 1, 2008 | 11 years | 3 years | 14 years | ||||||||||||
|
BPA
|
August 1, 2008 | 10 years | 2.4 years | | ||||||||||||
|
CCB
(2)
|
March 15, 2010 | 6-9 years | 3 years | 14 years | ||||||||||||
| (1) | These intangible assets are fully amortized with no expense recognized in the current period. | |
| (2) | The estimated useful lives of the intangible assets related to the acquisition of CCB are estimated as the Company has not finalized its valuation. |
15
| Options | Weighted-Average | Weighted-Average | ||||||||||
| Outstanding | Exercise Price | Fair Value | ||||||||||
|
December 31, 2008
|
123 | $ | 17.24 | $ | 3.21 | |||||||
|
Exercised
|
(116 | ) | 16.51 | 3.24 | ||||||||
|
|
||||||||||||
|
December 31, 2009
|
7 | 29.41 | 2.70 | |||||||||
|
No activity
|
| | | |||||||||
|
|
||||||||||||
|
March 31, 2010
|
7 | $ | 29.41 | $ | 2.70 | |||||||
|
|
||||||||||||
| 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 | |||||||||||||||||||||
|
$28.45 - $29.79
|
7 | 0.8 | 29.41 | 178 | 7 | 29.41 | 178 | |||||||||||||||||||||
|
Total as of March
31, 2010
|
7 | 0.8 | $ | 29.41 | $ | 178 | 7 | $ | 29.41 | $ | 178 | |||||||||||||||||
16
| Nonvested Shares | Weighted Average | |||||||
| Outstanding | Price at Grant Date | |||||||
|
December 31, 2008
|
98 | $ | 41.60 | |||||
|
Granted
|
70 | 34.22 | ||||||
|
Vested
|
(82 | ) | 36.62 | |||||
|
Cancelled
|
(5 | ) | 42.20 | |||||
|
December 31, 2009
|
81 | 40.24 | ||||||
|
Granted
|
43 | 48.20 | ||||||
|
Vested
|
(8 | ) | 40.31 | |||||
|
Cancelled
|
(5 | ) | 38.96 | |||||
|
March 31, 2010
|
111 | $ | 43.36 | |||||
17
18
| For the three months ended March 31, | ||||||||||||||||||||||||
| 2010 | 2009 | |||||||||||||||||||||||
| Weighted Average | Weighted Average | |||||||||||||||||||||||
| Net Income | Common Shares | EPS | Net Income | Common Shares | EPS | |||||||||||||||||||
|
Basic EPS
|
$ | 14,800 | 16,191 | $ | 0.91 | $ | 10,072 | 15,334 | $ | 0.66 | ||||||||||||||
|
Dilutive effect of stock options
and nonvested share awards
|
12 | 33 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Diluted EPS
|
$ | 14,800 | 16,203 | $ | 0.91 | $ | 10,072 | 15,367 | $ | 0.66 | ||||||||||||||
|
|
||||||||||||||||||||||||
19
20
| 15. | Recent Accounting Pronouncements: |
21
| | changes in the economic or inflationary environment which have an adverse effect on the ability of consumers to pay their debts or on the stability of the financial system as a whole; | ||
| | 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 or interpretation of tax laws; | ||
| | deterioration in economic conditions in the United States that may have an adverse effect on our collections, results of operations, revenue and stock price; | ||
| | changes in bankruptcy or collection agency laws that could negatively affect our business; | ||
| | our ability to employ and retain qualified employees, especially collection and information technology personnel; | ||
| | our work force could become unionized in the future, which could adversely affect the stability of our production and increase our costs; | ||
| | 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 retain existing clients and obtain new clients 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 Securities and Exchange Commission (the SEC). |
22
| For the Three Months | ||||||||
| Ended March 31, | ||||||||
| 2010 | 2009 | |||||||
|
Revenues:
|
||||||||
|
Income recognized on finance receivables, net
|
81.5 | % | 75.2 | % | ||||
|
Fee income
|
18.5 | % | 24.8 | % | ||||
|
|
||||||||
|
Total revenues
|
100.0 | % | 100.0 | % | ||||
|
Operating expenses:
|
||||||||
|
Compensation and employee services
|
35.6 | % | 39.1 | % | ||||
|
Legal and agency fees and costs
|
16.0 | % | 17.8 | % | ||||
|
Outside fees and services
|
3.4 | % | 3.1 | % | ||||
|
Communications
|
6.1 | % | 5.1 | % | ||||
|
Rent and occupancy
|
1.5 | % | 1.6 | % | ||||
|
Other operating expenses
|
2.7 | % | 2.9 | % | ||||
|
Depreciation and amortization
|
3.1 | % | 3.3 | % | ||||
|
|
||||||||
|
Total operating expenses
|
68.4 | % | 72.9 | % | ||||
|
|
||||||||
|
Income from operations
|
31.6 | % | 27.1 | % | ||||
|
Other income and (expense):
|
||||||||
|
Interest income
|
0.0 | % | 0.0 | % | ||||
|
Interest expense
|
(2.6 | %) | (2.9 | %) | ||||
|
|
||||||||
|
Income before income taxes
|
29.0 | % | 24.2 | % | ||||
|
Provision for income taxes
|
11.4 | % | 9.5 | % | ||||
|
|
||||||||
|
Net income
|
17.6 | % | 14.7 | % | ||||
|
|
||||||||
23
24
25
26
| Percentage of | Unamortized | Percentage of Reserve | Actual Cash | |||||||||||||||||||||||||||||||||
| Life to Date | Reserve | Purchase Price | Allowance to Unamortized | Collections | Estimated | Total Estimated | ||||||||||||||||||||||||||||||
| Purchase | Purchase | Reserve | Allowance to | Balance at | Purchase Price and | Including Cash | Remaining | Total Estimated | Collections to | |||||||||||||||||||||||||||
| Period | Price (1) | Allowance (2) | Purchase Price (3) | March 31, 2010 (4) | Reserve Allowance (5) | Sales | Collections (6) | Collections (7) | Purchase Price (8) | |||||||||||||||||||||||||||
|
1996
|
$ | 3,080 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 9,991 | $ | 69 | $ | 10,060 | 327 | % | ||||||||||||||||||
|
1997
|
$ | 7,685 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 24,977 | $ | 251 | $ | 25,228 | 328 | % | ||||||||||||||||||
|
1998
|
$ | 11,089 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 36,332 | $ | 533 | $ | 36,865 | 332 | % | ||||||||||||||||||
|
1999
|
$ | 18,898 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 66,349 | $ | 1,424 | $ | 67,773 | 359 | % | ||||||||||||||||||
|
2000
|
$ | 25,020 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 108,880 | $ | 3,861 | $ | 112,741 | 451 | % | ||||||||||||||||||
|
2001
|
$ | 33,481 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 163,442 | $ | 3,936 | $ | 167,378 | 500 | % | ||||||||||||||||||
|
2002
|
$ | 42,325 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 179,844 | $ | 5,086 | $ | 184,930 | 437 | % | ||||||||||||||||||
|
2003
|
$ | 61,448 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 235,987 | $ | 9,529 | $ | 245,516 | 400 | % | ||||||||||||||||||
|
2004
|
$ | 59,179 | $ | 1,385 | 2 | % | $ | 661 | 68 | % | $ | 171,495 | $ | 10,667 | $ | 182,162 | 308 | % | ||||||||||||||||||
|
2005
|
$ | 143,172 | $ | 12,735 | 9 | % | $ | 31,054 | 29 | % | $ | 253,909 | $ | 60,452 | $ | 314,361 | 220 | % | ||||||||||||||||||
|
2006
|
$ | 107,731 | $ | 13,545 | 13 | % | $ | 37,189 | 27 | % | $ | 152,874 | $ | 69,485 | $ | 222,359 | 206 | % | ||||||||||||||||||
|
2007
|
$ | 258,341 | $ | 13,715 | 5 | % | $ | 135,538 | 9 | % | $ | 274,816 | $ | 234,649 | $ | 509,465 | 197 | % | ||||||||||||||||||
|
2008
|
$ | 275,189 | $ | 16,745 | 6 | % | $ | 189,152 | 8 | % | $ | 196,170 | $ | 346,084 | $ | 542,254 | 197 | % | ||||||||||||||||||
|
2009
|
$ | 283,501 | $ | 0 | 0 | % | $ | 246,809 | 0 | % | $ | 99,588 | $ | 579,919 | $ | 679,507 | 240 | % | ||||||||||||||||||
|
YTD 2010
|
$ | 102,652 | $ | 0 | 0 | % | $ | 102,081 | 0 | % | $ | 3,803 | $ | 210,184 | $ | 213,987 | 208 | % | ||||||||||||||||||
|
Total
|
$ | 1,432,791 | $ | 58,125 | 4 | % | $ | 742,484 | 7 | % | $ | 1,978,457 | $ | 1,536,129 | $ | 3,514,586 | 245 | % | ||||||||||||||||||
27
| Percentage of | Unamortized | Percentage of Reserve | Actual Cash | |||||||||||||||||||||||||||||||||
| Life to Date | Reserve | Purchase Price | Allowance to Unamortized | Collections | Estimated | Total Estimated | ||||||||||||||||||||||||||||||
| Purchase | Purchase | Reserve | Allowance to | Balance at | Purchase Price and | Including Cash | Remaining | Total Estimated | Collections to | |||||||||||||||||||||||||||
| Period | Price (1) | Allowance (2) | Purchase Price (3) | March 31, 2010 (4) | Reserve Allowance (5) | Sales | Collections (6) | Collections (7) | Purchase Price (8) | |||||||||||||||||||||||||||
|
1996
|
$ | 0 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 0 | $ | 0 | $ | 0 | 0 | % | ||||||||||||||||||
|
1997
|
$ | 0 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 0 | $ | 0 | $ | 0 | 0 | % | ||||||||||||||||||
|
1998
|
$ | 0 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 0 | $ | 0 | $ | 0 | 0 | % | ||||||||||||||||||
|
1999
|
$ | 0 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 0 | $ | 0 | $ | 0 | 0 | % | ||||||||||||||||||
|
2000
|
$ | 0 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 0 | $ | 0 | $ | 0 | 0 | % | ||||||||||||||||||
|
2001
|
$ | 0 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 0 | $ | 0 | $ | 0 | 0 | % | ||||||||||||||||||
|
2002
|
$ | 0 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 0 | $ | 0 | $ | 0 | 0 | % | ||||||||||||||||||
|
2003
|
$ | 0 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 0 | $ | 0 | $ | 0 | 0 | % | ||||||||||||||||||
|
2004
|
$ | 7,469 | $ | 1,285 | 17 | % | $ | 4 | 100 | % | $ | 14,023 | $ | 57 | $ | 14,080 | 189 | % | ||||||||||||||||||
|
2005
|
$ | 29,302 | $ | 895 | 3 | % | $ | 887 | 50 | % | $ | 41,871 | $ | 1,212 | $ | 43,083 | 147 | % | ||||||||||||||||||
|
2006
|
$ | 17,643 | $ | 1,530 | 9 | % | $ | 566 | 73 | % | $ | 26,787 | $ | 2,432 | $ | 29,219 | 166 | % | ||||||||||||||||||
|
2007
|
$ | 78,933 | $ | 1,310 | 2 | % | $ | 40,405 | 3 | % | $ | 62,445 | $ | 50,911 | $ | 113,356 | 144 | % | ||||||||||||||||||
|
2008
|
$ | 108,612 | $ | 0 | 0 | % | $ | 82,472 | 0 | % | $ | 59,021 | $ | 124,071 | $ | 183,092 | 169 | % | ||||||||||||||||||
|
2009
|
$ | 158,535 | $ | 0 | 0 | % | $ | 148,183 | 0 | % | $ | 31,764 | $ | 307,520 | $ | 339,284 | 214 | % | ||||||||||||||||||
|
YTD 2010
|
$ | 71,514 | $ | 0 | 0 | % | $ | 71,514 | 0 | % | $ | 1,651 | $ | 137,503 | $ | 139,154 | 195 | % | ||||||||||||||||||
|
Total
|
$ | 472,008 | $ | 5,020 | 1 | % | $ | 344,031 | 1 | % | $ | 237,562 | $ | 623,706 | $ | 861,268 | 182 | % | ||||||||||||||||||
| Percentage of | Unamortized | Percentage of Reserve | Actual Cash | |||||||||||||||||||||||||||||||||
| Life to Date | Reserve | Purchase Price | Allowance to Unamortized | Collections | Estimated | Total Estimated | ||||||||||||||||||||||||||||||
| Purchase | Purchase | Reserve | Allowance to | Balance at | Purchase Price and | Including Cash | Remaining | Total Estimated | Collections to | |||||||||||||||||||||||||||
| Period | Price (1) | Allowance (2) | Purchase Price (3) | March 31, 2010 (4) | Reserve Allowance (5) | Sales | Collections (6) | Collections (7) | Purchase Price (8) | |||||||||||||||||||||||||||
|
1996
|
$ | 3,080 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 9,991 | $ | 69 | $ | 10,060 | 327 | % | ||||||||||||||||||
|
1997
|
$ | 7,685 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 24,977 | $ | 251 | $ | 25,228 | 328 | % | ||||||||||||||||||
|
1998
|
$ | 11,089 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 36,332 | $ | 533 | $ | 36,865 | 332 | % | ||||||||||||||||||
|
1999
|
$ | 18,898 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 66,349 | $ | 1,424 | $ | 67,773 | 359 | % | ||||||||||||||||||
|
2000
|
$ | 25,020 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 108,880 | $ | 3,861 | $ | 112,741 | 451 | % | ||||||||||||||||||
|
2001
|
$ | 33,481 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 163,442 | $ | 3,936 | $ | 167,378 | 500 | % | ||||||||||||||||||
|
2002
|
$ | 42,325 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 179,844 | $ | 5,086 | $ | 184,930 | 437 | % | ||||||||||||||||||
|
2003
|
$ | 61,448 | $ | 0 | 0 | % | $ | 0 | 0 | % | $ | 235,987 | $ | 9,529 | $ | 245,516 | 400 | % | ||||||||||||||||||
|
2004
|
$ | 51,710 | $ | 100 | 0 | % | $ | 657 | 13 | % | $ | 157,472 | $ | 10,610 | $ | 168,082 | 325 | % | ||||||||||||||||||
|
2005
|
$ | 113,870 | $ | 11,840 | 10 | % | $ | 30,167 | 28 | % | $ | 212,038 | $ | 59,240 | $ | 271,278 | 238 | % | ||||||||||||||||||
|
2006
|
$ | 90,088 | $ | 12,015 | 13 | % | $ | 36,623 | 25 | % | $ | 126,087 | $ | 67,053 | $ | 193,140 | 214 | % | ||||||||||||||||||
|
2007
|
$ | 179,408 | $ | 12,405 | 7 | % | $ | 95,133 | 12 | % | $ | 212,371 | $ | 183,738 | $ | 396,109 | 221 | % | ||||||||||||||||||
|
2008
|
$ | 166,577 | $ | 16,745 | 10 | % | $ | 106,680 | 14 | % | $ | 137,149 | $ | 222,013 | $ | 359,162 | 216 | % | ||||||||||||||||||
|
2009
|
$ | 124,966 | $ | 0 | 0 | % | $ | 98,626 | 0 | % | $ | 67,824 | $ | 272,399 | $ | 340,223 | 272 | % | ||||||||||||||||||
|
YTD 2010
|
$ | 31,138 | $ | 0 | 0 | % | $ | 30,567 | 0 | % | $ | 2,152 | $ | 72,681 | $ | 74,833 | 240 | % | ||||||||||||||||||
|
Total
|
$ | 960,783 | $ | 53,105 | 6 | % | $ | 398,453 | 12 | % | $ | 1,740,895 | $ | 912,423 | $ | 2,653,318 | 276 | % | ||||||||||||||||||
| (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) | Life to date reserve allowance refers to the total amount of allowance charges incurred on our owned portfolios net of any reversals. | |
| (3) | Percentage of reserve allowance to purchase price refers to the total amount of allowance charges incurred on our owned portfolios net of any reversals, divided by the purchase price. | |
| (4) | Unamortized purchase price balance refers to the purchase price less finance receivable amortization over the life of the portfolio. | |
| (5) | Percentage of reserve allowance to unamortized purchase price and reserve allowance refers to the total amount of allowance charges incurred on our owned portfolios net of any reversals, divided by the sum of the unamortized purchase price and the life to date reserve allowance. | |
| (6) | Estimated remaining collections refers to the sum of all future projected cash collections on our owned portfolios. | |
| (7) | Total estimated collections refers to the actual cash collections, including cash sales, plus estimated remaining collections. | |
| (8) | Total estimated collections to purchase price refers to the total estimated collections divided by the purchase price. |
28
| Purchase Period | ||||||||||||||||||||||||||||||||||||||||||||
| Allowance Period | 1996-2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009-2010 | Total | |||||||||||||||||||||||||||||||||
|
Q1 05
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||||||
|
Q2 05
|
| | | | | | | | | | $ | | ||||||||||||||||||||||||||||||||
|
Q3 05
|
| | | | | | | | | | $ | | ||||||||||||||||||||||||||||||||
|
Q4 05
|
| 200 | | | | | | | | | $ | 200 | ||||||||||||||||||||||||||||||||
|
Q1 06
|
| | | | | 175 | | | | | $ | 175 | ||||||||||||||||||||||||||||||||
|
Q2 06
|
| 75 | | | | 125 | | | | | $ | 200 | ||||||||||||||||||||||||||||||||
|
Q3 06
|
| 200 | | | | 75 | | | | | $ | 275 | ||||||||||||||||||||||||||||||||
|
Q4 06
|
| | | | | 450 | | | | | $ | 450 | ||||||||||||||||||||||||||||||||
|
Q1 07
|
| (245 | ) | | | | 610 | | | | | $ | 365 | |||||||||||||||||||||||||||||||
|
Q2 07
|
| 70 | | 20 | | | | | | | $ | 90 | ||||||||||||||||||||||||||||||||
|
Q3 07
|
| 50 | | 150 | 320 | 660 | | | | | $ | 1,180 | ||||||||||||||||||||||||||||||||
|
Q4 07
|
| | | 190 | 150 | 615 | 340 | | | | $ | 1,295 | ||||||||||||||||||||||||||||||||
|
Q1 08
|
| | | 120 | 650 | 910 | 1,105 | | | | $ | 2,785 | ||||||||||||||||||||||||||||||||
|
Q2 08
|
| (140 | ) | | 400 | 720 | | 2,330 | 650 | | | $ | 3,960 | |||||||||||||||||||||||||||||||
|
Q3 08
|
| (30 | ) | | (60 | ) | 60 | 325 | 1,135 | 2,350 | | | $ | 3,780 | ||||||||||||||||||||||||||||||
|
Q4 08
|
| (75 | ) | | (325 | ) | (140 | ) | 1,805 | 2,600 | 4,380 | 620 | | $ | 8,865 | |||||||||||||||||||||||||||||
|
Q1 09
|
| (105 | ) | | (120 | ) | 35 | 1,150 | 910 | 2,300 | 2,050 | | $ | 6,220 | ||||||||||||||||||||||||||||||
|
Q2 09
|
| | | (230 | ) | (220 | ) | 495 | 765 | 685 | 2,425 | | $ | 3,920 | ||||||||||||||||||||||||||||||
|
Q3 09
|
| | | (25 | ) | (190 | ) | 1,170 | 1,965 | 340 | 4,750 | | $ | 8,010 | ||||||||||||||||||||||||||||||
|
Q4 09
|
| | | (120 | ) | | 1,375 | 1,220 | 110 | 6,900 | | $ | 9,485 | |||||||||||||||||||||||||||||||
|
Q1 10
|
| | | | | 2,795 | 1,175 | 2,900 | | | $ | 6,870 | ||||||||||||||||||||||||||||||||
|
Total
|
$ | | $ | | $ | | $ | | $ | 1,385 | $ | 12,735 | $ | 13,545 | $ | 13,715 | $ | 16,745 | $ | | $ | 58,125 | ||||||||||||||||||||||
|
Portfolio
Purchases, net
|
$ | 65,772 | $ | 33,481 | $ | 42,325 | $ | 61,448 | $ | 59,179 | $ | 143,172 | $ | 107,731 | $ | 258,341 | $ | 275,189 | $ | 386,153 | $ | 1,432,791 | ||||||||||||||||||||||
| (1) | Allowance period represents the quarter in which we recorded valuation allowances, net of any (reversals). |
29
| Purchase | Purchase | Cash Collection Period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Period | Price | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | YTD 2010 | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
1996
|
$ | 3,080 | $ | 548 | $ | 2,484 | $ | 1,890 | $ | 1,348 | $ | 1,025 | $ | 730 | $ | 496 | $ | 398 | $ | 285 | $ | 210 | $ | 237 | $ | 102 | $ | 83 | $ | 78 | $ | 15 | $ | 9,929 | ||||||||||||||||||||||||||||||||||
|
1997
|
7,685 | | 2,507 | 5,215 | 4,069 | 3,347 | 2,630 | 1,829 | 1,324 | 1,022 | 860 | 597 | 437 | 346 | 215 | 72 | $ | 24,470 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
1998
|
11,089 | | | 3,776 | 6,807 | 6,398 | 5,152 | 3,948 | 2,797 | 2,200 | 1,811 | 1,415 | 882 | 616 | 397 | 106 | $ | 36,305 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
1999
|
18,898 | | | | 5,138 | 13,069 | 12,090 | 9,598 | 7,336 | 5,615 | 4,352 | 3,032 | 2,243 | 1,533 | 1,328 | 323 | $ | 65,657 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2000
|
25,020 | | | | | 6,894 | 19,498 | 19,478 | 16,628 | 14,098 | 10,924 | 8,067 | 5,202 | 3,604 | 3,198 | 827 | $ | 108,418 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2001
|
33,481 | | | | | | 13,048 | 28,831 | 28,003 | 26,717 | 22,639 | 16,048 | 10,011 | 6,164 | 5,299 | 1,190 | $ | 157,950 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2002
|
42,325 | | | | | | | 15,073 | 36,258 | 35,742 | 32,497 | 24,729 | 16,527 | 9,772 | 7,444 | 1,791 | $ | 179,833 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2003
|
61,448 | | | | | | | | 24,308 | 49,706 | 52,640 | 43,728 | 30,695 | 18,818 | 13,135 | 2,957 | $ | 235,987 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2004
|
59,179 | | | | | | | | | 18,019 | 46,475 | 40,424 | 30,750 | 19,339 | 13,677 | 2,811 | $ | 171,495 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2005
|
143,172 | | | | | | | | | | 18,968 | 75,145 | 69,862 | 49,576 | 33,366 | 6,992 | $ | 253,909 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2006
|
107,731 | | | | | | | | | | | 22,971 | 53,192 | 40,560 | 29,749 | 6,402 | $ | 152,874 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2007
|
258,341 | | | | | | | | | | | | 42,263 | 115,011 | 94,805 | 22,737 | $ | 274,816 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2008
|
275,189 | | | | | | | | | | | | | 61,277 | 107,974 | 26,919 | $ | 196,170 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2009
|
283,501 | | | | | | | | | | | | | | 57,338 | 42,250 | $ | 99,588 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
YTD 2010
|
102,652 | | | | | | | | | | | | | | | 3,803 | $ | 3,803 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total
|
$ | 1,432,791 | $ | 548 | $ | 4,991 | $ | 10,881 | $ | 17,362 | $ | 30,733 | $ | 53,148 | $ | 79,253 | $ | 117,052 | $ | 153,404 | $ | 191,376 | $ | 236,393 | $ | 262,166 | $ | 326,699 | $ | 368,003 | $ | 119,195 | $ | 1,971,204 | ||||||||||||||||||||||||||||||||||
30
| Purchase | Purchase | Cash Collection Period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Period | Price | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | YTD 2010 | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
1996
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||||||||||||||||||
|
1997
|
| | | | | | | | | | | | | | | | $ | | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
1998
|
| | | | | | | | | | | | | | | | $ | | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
1999
|
| | | | | | | | | | | | | | | | $ | | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2000
|
| | | | | | | | | | | | | | | | $ | | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2001
|
| | | | | | | | | | | | | | | | $ | | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2002
|
| | | | | | | | | | | | | | | | $ | | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2003
|
| | | | | | | | | | | | | | | | $ | | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2004
|
7,469 | | | | | | | | | 743 | 4,554 | 3,956 | 2,777 | 1,455 | 496 | 42 | $ | 14,023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2005
|
29,302 | | | | | | | | | | 3,777 | 15,500 | 11,934 | 6,845 | 3,318 | 497 | $ | 41,871 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2006
|
17,643 | | | | | | | | | | | 5,608 | 9,455 | 6,522 | 4,398 | 804 | $ | 26,787 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2007
|
78,933 | | | | | | | | | | | | 2,850 | 27,972 | 25,630 | 5,993 | $ | 62,445 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2008
|
108,612 | | | | | | | | | | | | | 14,024 | 35,894 | 9,103 | $ | 59,021 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2009
|
158,535 | | | | | | | | | | | | | | 16,635 | 15,129 | $ | 31,764 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
YTD 2010
|
71,514 | | | | | | | | | | | | | | | 1,651 | $ | 1,651 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total
|
$ | 472,008 | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | 743 | $ | 8,331 | $ | 25,064 | $ | 27,016 | $ | 56,818 | $ | 86,371 | $ | 33,219 | $ | 237,562 | ||||||||||||||||||||||||||||||||||
| Purchase | Purchase | Cash Collection Period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Period | Price | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | YTD 2010 | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
1996
|
$ | 3,080 | $ | 548 | $ | 2,484 | $ | 1,890 | $ | 1,348 | $ | 1,025 | $ | 730 | $ | 496 | $ | 398 | $ | 285 | $ | 210 | $ | 237 | $ | 102 | $ | 83 | $ | 78 | $ | 15 | $ | 9,929 | ||||||||||||||||||||||||||||||||||
|
1997
|
7,685 | | 2,507 | 5,215 | 4,069 | 3,347 | 2,630 | 1,829 | 1,324 | 1,022 | 860 | 597 | 437 | 346 | 215 | 72 | $ | 24,470 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
1998
|
11,089 | | | 3,776 | 6,807 | 6,398 | 5,152 | 3,948 | 2,797 | 2,200 | 1,811 | 1,415 | 882 | 616 | 397 | 106 | $ | 36,305 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
1999
|
18,898 | | | | 5,138 | 13,069 | 12,090 | 9,598 | 7,336 | 5,615 | 4,352 | 3,032 | 2,243 | 1,533 | 1,328 | 323 | $ | 65,657 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2000
|
25,020 | | | | | 6,894 | 19,498 | 19,478 | 16,628 | 14,098 | 10,924 | 8,067 | 5,202 | 3,604 | 3,198 | 827 | $ | 108,418 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2001
|
33,481 | | | | | | 13,048 | 28,831 | 28,003 | 26,717 | 22,639 | 16,048 | 10,011 | 6,164 | 5,299 | 1,190 | $ | 157,950 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2002
|
42,325 | | | | | | | 15,073 | 36,258 | 35,742 | 32,497 | 24,729 | 16,527 | 9,772 | 7,444 | 1,791 | $ | 179,833 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2003
|
61,448 | | | | | | | | 24,308 | 49,706 | 52,640 | 43,728 | 30,695 | 18,818 | 13,135 | 2,957 | $ | 235,987 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2004
|
51,710 | | | | | | | | | 17,276 | 41,921 | 36,468 | 27,973 | 17,884 | 13,181 | 2,769 | $ | 157,472 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2005
|
113,870 | | | | | | | | | | 15,191 | 59,645 | 57,928 | 42,731 | 30,048 | 6,495 | $ | 212,038 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2006
|
90,088 | | | | | | | | | | | 17,363 | 43,737 | 34,038 | 25,351 | 5,598 | $ | 126,087 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2007
|
179,408 | | | | | | | | | | | | 39,413 | 87,039 | 69,175 | 16,744 | $ | 212,371 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2008
|
166,577 | | | | | | | | | | | | | 47,253 | 72,080 | 17,816 | $ | 137,149 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2009
|
124,966 | | | | | | | | | | | | | | 40,703 | 27,121 | $ | 67,824 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
YTD 2010
|
31,138 | | | | | | | | | | | | | | | 2,152 | $ | 2,152 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total
|
$ | 960,783 | $ | 548 | $ | 4,991 | $ | 10,881 | $ | 17,362 | $ | 30,733 | $ | 53,148 | $ | 79,253 | $ | 117,052 | $ | 152,661 | $ | 183,045 | $ | 211,329 | $ | 235,150 | $ | 269,881 | $ | 281,632 | $ | 85,976 | $ | 1,733,642 | ||||||||||||||||||||||||||||||||||
31
| Collector FTE at: | 12/31/06 | 12/31/07 | 12/31/08 | 12/31/09 | 03/31/09 | 03/31/10 | ||||||||||||||||||
|
One year +
1
|
340 | 327 | 452 | 638 | 488 | 690 | ||||||||||||||||||
|
Less than one year
2
|
375 | 553 | 739 | 676 | 621 | 686 | ||||||||||||||||||
|
Total
2
|
715 | 880 | 1,191 | 1,314 | 1,109 | 1,376 | ||||||||||||||||||
| 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. |
| Average performance YTD | 12/31/06 | 12/31/07 | 12/31/08 | 12/31/09 | 03/31/09 | 03/31/10 | ||||||||||||||||||
|
Total cash collections
|
$ | 146.03 | $ | 135.77 | $ | 131.29 | $ | 145.44 | $ | 147.45 | $ | 182.02 | ||||||||||||
|
Non-legal cash collections
2
|
$ | 99.06 | $ | 91.93 | $ | 96.95 | $ | 119.16 | $ | 117.57 | $ | 153.73 | ||||||||||||
|
Non-bk cash collections
3
|
$ | 132.15 | $ | 123.10 | $ | 109.82 | $ | 113.42 | $ | 120.18 | $ | 134.70 | ||||||||||||
|
Non-bk/legal
cash collections
4
|
$ | 85.18 | $ | 79.26 | $ | 75.47 | $ | 87.13 | $ | 90.30 | $ | 106.40 | ||||||||||||
| 1 | Cash collections (assigned and unassigned) divided by total hours paid (including holiday, vacation and sick time) to collectors (including those in training). | |
| 2 | Represents total cash collections less external legal cash collections. | |
| 3 | Represents total cash collections less purchased bankruptcy cash collections from trustee-administered accounts. | |
| 4 | Represents total cash collections less external legal cash collections and less purchased bankruptcy cash collections from trustee-administered accounts. |
32
| (1) | Includes cash collections on finance receivables only. Excludes fee-based revenues and cash proceeds from sales of defaulted consumer receivables. |
| (1) | Includes cash collections on finance receivables only. Excludes fee-based revenues and cash proceeds from sales of defaulted consumer receivables. |
33
| Cash Collection Source ($ in thousands) | Q12010 | Q42009 | Q32009 | Q22009 | Q12009 | Q42008 | Q32008 | Q22008 | Q12008 | |||||||||||||||||||||||||||
|
Call Center & Other Collections
|
$ | 56,987 | $ | 45,365 | $ | 48,590 | $ | 50,052 | $ | 50,914 | $ | 41,268 | $ | 43,949 | $ | 46,892 | $ | 44,883 | ||||||||||||||||||
|
External Legal Collections
|
18,276 | 15,496 | 15,330 | 16,527 | 17,790 | 18,424 | 21,590 | 22,471 | 21,880 | |||||||||||||||||||||||||||
|
Internal Legal Collections
|
10,713 | 7,570 | 6,196 | 4,263 | 3,539 | 2,652 | 2,106 | 1,947 | 1,819 | |||||||||||||||||||||||||||
|
Purchased Bankruptcy Collections
|
33,219 | 26,855 | 22,251 | 19,637 | 17,628 | 16,904 | 15,362 | 13,732 | 10,820 | |||||||||||||||||||||||||||
| Three Months | Three Months | |||||||
| Ended | Ended | |||||||
| March 31, | March 31, | |||||||
| 2010 | 2009 | |||||||
|
Balance at beginning of period
|
$ | 693,462 | $ | 563,830 | ||||
|
Acquisitions of finance receivables, net of buybacks
1
|
100,266 | 51,365 | ||||||
|
Cash collections applied to principal on finance receivables
2
|
(51,244 | ) | (38,595 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Balance at end of period
|
$ | 742,484 | $ | 576,600 | ||||
|
|
||||||||
|
|
||||||||
|
Estimated Remaining Collections (ERC)
3
|
$ | 1,536,129 | $ | 1,126,426 | ||||
|
|
||||||||
| (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. |
| Life to Date | ||||||||||||||||
| Purchased Face | ||||||||||||||||
| Value of Defaulted | ||||||||||||||||
| Asset Type | No. of Accounts | % | Consumer Receivables 1 | % | ||||||||||||
|
Major Credit Cards
|
13,669 | 60.5 | % | $ | 36,546,806 | 73.2 | % | |||||||||
|
Consumer Finance
|
5,164 | 22.9 | % | 5,708,094 | 11.4 | % | ||||||||||
|
Private Label Credit Cards
|
3,238 | 14.3 | % | 4,388,509 | 8.8 | % | ||||||||||
|
Auto Deficiency
|
510 | 2.3 | % | 3,278,611 | 6.6 | % | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total:
|
22,581 | 100.0 | % | 49,922,020 | 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. |
34
| Life to Date | ||||||||||||||||
| Purchased Face | ||||||||||||||||
| Value of Defaulted | ||||||||||||||||
| Account Type | No. of Accounts | % | Consumer Receivables 1 | % | ||||||||||||
|
Fresh
|
1,140 | 5.1 | % | $ | 3,699,530 | 7.4 | % | |||||||||
|
Primary
|
3,334 | 14.8 | % | 5,714,461 | 11.5 | % | ||||||||||
|
Secondary
|
3,592 | 15.9 | % | 5,769,470 | 11.6 | % | ||||||||||
|
Tertiary
|
3,744 | 16.6 | % | 4,803,582 | 9.6 | % | ||||||||||
|
BK Trustees
|
3,121 | 13.8 | % | 13,603,770 | 27.3 | % | ||||||||||
|
Other
|
7,650 | 33.8 | % | 16,331,207 | 32.6 | % | ||||||||||
|
|
||||||||||||||||
|
Total:
|
22,581 | 100.0 | % | $ | 49,922,020 | 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. |
| Life to Date Purchased Face Value | Original Purchase Price of | |||||||||||||||||||||||
| of Defaulted Consumer | Defaulted Consumer | |||||||||||||||||||||||
| Geographic Distribution | No. of Accounts | % | Receivables 1 | % | Receivables 2 | % | ||||||||||||||||||
|
California
|
2,304 | 10 | % | $ | 6,357,730 | 13 | % | $ | 171,665 | 12 | % | |||||||||||||
|
Texas
|
3,670 | 16 | % | 5,903,389 | 12 | % | 140,088 | 10 | % | |||||||||||||||
|
Florida
|
1,765 | 8 | % | 4,769,024 | 10 | % | 127,897 | 9 | % | |||||||||||||||
|
New York
|
1,342 | 6 | % | 3,141,387 | 6 | % | 85,828 | 6 | % | |||||||||||||||
|
Pennsylvania
|
780 | 3 | % | 1,907,884 | 4 | % | 57,925 | 4 | % | |||||||||||||||
|
North Carolina
|
794 | 4 | % | 1,760,059 | 4 | % | 50,240 | 3 | % | |||||||||||||||
|
Illinois
|
892 | 4 | % | 1,734,398 | 3 | % | 56,042 | 4 | % | |||||||||||||||
|
Ohio
|
775 | 3 | % | 1,714,441 | 3 | % | 60,800 | 4 | % | |||||||||||||||
|
Georgia
|
705 | 3 | % | 1,595,509 | 3 | % | 57,430 | 4 | % | |||||||||||||||
|
New Jersey
|
523 | 2 | % | 1,433,993 | 3 | % | 42,111 | 3 | % | |||||||||||||||
|
Michigan
|
597 | 3 | % | 1,336,724 | 3 | % | 45,485 | 3 | % | |||||||||||||||
|
Virginia
|
569 | 3 | % | 1,046,750 | 2 | % | 34,436 | 2 | % | |||||||||||||||
|
Tennessee
|
476 | 2 | % | 1,038,278 | 2 | % | 36,872 | 3 | % | |||||||||||||||
|
Arizona
|
373 | 2 | % | 996,319 | 2 | % | 27,253 | 2 | % | |||||||||||||||
|
Massachusetts
|
402 | 2 | % | 972,234 | 2 | % | 27,825 | 2 | % | |||||||||||||||
|
South Carolina
|
399 | 2 | % | 910,768 | 2 | % | 24,954 | 2 | % | |||||||||||||||
|
Other
(3)
|
6,215 | 27 | % | 13,303,133 | 26 | % | 416,620 | 27 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Total:
|
22,581 | 100 | % | $ | 49,922,020 | 100 | % | $ | 1,463,471 | 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. | |
| (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. |
35
36
| | monthly borrowings may not exceed 30% of ERC; | ||
| | 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 tangible net worth reported at September 30, 2005, 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. |
| Payments due by period | ||||||||||||||||||||
| Less | More | |||||||||||||||||||
| than 1 | 1 - 3 | 4 - 5 | than 5 | |||||||||||||||||
| Contractual Obligations | Total | year | years | years | years | |||||||||||||||
|
Operating Leases
|
$ | 21,325 | $ | 3,994 | $ | 7,823 | $ | 6,015 | $ | 3,493 | ||||||||||
|
Line of Credit
(1)
|
311,621 | 10,927 | 300,694 | | | |||||||||||||||
|
Long-term Debt
|
1,399 | 730 | 669 | | | |||||||||||||||
|
Purchase Commitments
(2) (3)
|
188,734 | 165,669 | 15,465 | 7,600 | | |||||||||||||||
|
Employment Agreements
|
10,775 | 7,408 | 2,764 | 603 | | |||||||||||||||
|
Total
|
$ | 533,854 | $ | 188,728 | $ | 327,415 | $ | 14,218 | $ | 3,493 | ||||||||||
37
| (1) | To the extent that a balance is outstanding on our lines 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. This amount also includes estimated interest and unused line fees due on the line of credit for both the fixed rate and variable rate components as well as interest due on our interest rate swap. This estimate also assumes that the balance on the line of credit remains constant from the March 31, 2010 balance of $296.3 million and the balance is paid in full at its respective maturity. | |
| (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 $157.6 million. | |
| (3) | This amount includes $2.0 million of consideration to be paid relating to the acquisition of CCB as well as the maximum remaining purchase price of $22.8 million to be paid to acquire the noncontrolling interest of CCB. |
38
39
40
41
42
| Item 5. | Exhibits |
| 31.1 | Section 302 Certifications of Chief Executive Officer. | ||
| 31.2 | Section 302 Certifications of Chief Financial Officer. | ||
| 32.1 | Section 906 Certifications of Chief Executive Officer and Chief Financial Officer. |
43
|
PORTFOLIO RECOVERY ASSOCIATES, INC.
(Registrant) |
||||
| Date: May 10, 2010 | By: | /s/ Steven D. Fredrickson | ||
| Steven D. Fredrickson | ||||
|
Chief Executive Officer, President and
Chairman of the Board of Directors (Principal Executive Officer) |
||||
| Date: May 10, 2010 | By: | /s/ Kevin P. Stevenson | ||
| Kevin P. Stevenson | ||||
|
Chief Financial and Administrative Officer,
Executive Vice President, Treasurer and Assistant
Secretary (Principal Financial and Accounting Officer) |
||||
44
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|