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 May 2, 2011 | |
| Common Stock, $0.01 par value | 17,104,916 |
| Page(s) | ||||||||
|
|
||||||||
| 3 | ||||||||
|
|
||||||||
| 3 | ||||||||
|
|
||||||||
| 4 | ||||||||
|
|
||||||||
| 5 | ||||||||
|
|
||||||||
| 6 | ||||||||
|
|
||||||||
| 7-20 | ||||||||
|
|
||||||||
| 21-47 | ||||||||
|
|
||||||||
| 47 | ||||||||
|
|
||||||||
| 47-48 | ||||||||
|
|
||||||||
|
|
||||||||
| 48 | ||||||||
|
|
||||||||
| 48 | ||||||||
|
|
||||||||
| 48 | ||||||||
|
|
||||||||
| 48 | ||||||||
|
|
||||||||
| 48 | ||||||||
|
|
||||||||
| 49 | ||||||||
|
|
||||||||
| 49 | ||||||||
|
|
||||||||
| 50 | ||||||||
| EX-31.1 | ||||||||
| EX-31.2 | ||||||||
| EX-32.1 | ||||||||
| EX-101 INSTANCE DOCUMENT | ||||||||
| EX-101 SCHEMA DOCUMENT | ||||||||
| EX-101 CALCULATION LINKBASE DOCUMENT | ||||||||
| EX-101 LABELS LINKBASE DOCUMENT | ||||||||
| EX-101 PRESENTATION LINKBASE DOCUMENT | ||||||||
| EX-101 DEFINITION LINKBASE DOCUMENT | ||||||||
2
| Item 1. | Financial Statements |
| March 31, | December 31, | |||||||
| 2011 | 2010 | |||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$ | 35,443 | $ | 41,094 | ||||
|
Finance receivables, net
|
866,992 | 831,330 | ||||||
|
Accounts receivable, net
|
7,369 | 8,932 | ||||||
|
Income taxes receivable
|
| 2,363 | ||||||
|
Property and equipment, net
|
24,469 | 24,270 | ||||||
|
Goodwill
|
61,678 | 61,678 | ||||||
|
Intangible assets, net
|
17,215 | 18,466 | ||||||
|
Other assets
|
6,933 | 7,775 | ||||||
|
|
||||||||
|
|
||||||||
|
Total assets
|
$ | 1,020,099 | $ | 995,908 | ||||
|
|
||||||||
|
|
||||||||
|
Liabilities and Stockholders Equity
|
||||||||
|
|
||||||||
|
Liabilities:
|
||||||||
|
Accounts payable
|
$ | 7,498 | $ | 3,227 | ||||
|
Accrued expenses and other liabilities
|
2,620 | 4,904 | ||||||
|
Income taxes payable
|
1,577 | | ||||||
|
Accrued payroll and bonuses
|
6,300 | 15,445 | ||||||
|
Net deferred tax liability
|
179,043 | 164,971 | ||||||
|
Line of credit
|
290,000 | 300,000 | ||||||
|
Long-term debt
|
2,098 | 2,396 | ||||||
|
|
||||||||
|
Total liabilities
|
489,136 | 490,943 | ||||||
|
|
||||||||
|
|
||||||||
|
Commitments and contingencies (Note 12)
|
||||||||
|
|
||||||||
|
Redeemable noncontrolling interest
|
15,253 | 14,449 | ||||||
|
|
||||||||
|
|
||||||||
|
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,
17,099 issued and outstanding shares at March 31, 2011, and
17,064 issued and outstanding shares at December 31, 2010
|
171 | 171 | ||||||
|
Additional paid-in capital
|
165,611 | 163,538 | ||||||
|
Retained earnings
|
349,928 | 326,807 | ||||||
|
|
||||||||
|
Total stockholders equity
|
515,710 | 490,516 | ||||||
|
|
||||||||
|
|
||||||||
|
Total liabilities and stockholders equity
|
$ | 1,020,099 | $ | 995,908 | ||||
|
|
||||||||
3
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2011 | 2010 | |||||||
|
Revenues:
|
||||||||
|
Income recognized on finance receivables, net
|
$ | 95,974 | $ | 67,951 | ||||
|
Fee income
|
15,803 | 15,427 | ||||||
|
|
||||||||
|
|
||||||||
|
Total revenues
|
111,777 | 83,378 | ||||||
|
|
||||||||
|
Operating expenses:
|
||||||||
|
Compensation and employee services
|
34,153 | 29,642 | ||||||
|
Legal and agency fees and costs
|
17,726 | 13,338 | ||||||
|
Outside fees and services
|
3,414 | 2,829 | ||||||
|
Communications
|
6,313 | 5,058 | ||||||
|
Rent and occupancy
|
1,398 | 1,252 | ||||||
|
Depreciation and amortization
|
3,216 | 2,550 | ||||||
|
Other operating expenses
|
2,852 | 2,274 | ||||||
|
|
||||||||
|
|
||||||||
|
Total operating expenses
|
69,072 | 56,943 | ||||||
|
|
||||||||
|
|
||||||||
|
Income from operations
|
42,705 | 26,435 | ||||||
|
|
||||||||
|
Other income and (expense):
|
||||||||
|
Interest income
|
| 36 | ||||||
|
Interest expense
|
(2,867 | ) | (2,180 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Income before income taxes
|
39,838 | 24,291 | ||||||
|
|
||||||||
|
Provision for income taxes
|
16,129 | 9,486 | ||||||
|
|
||||||||
|
|
||||||||
|
Net income
|
$ | 23,709 | $ | 14,805 | ||||
|
|
||||||||
|
Less net income attributable
to redeemable noncontrolling
interest
|
(588 | ) | (5 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
$ | 23,121 | $ | 14,800 | ||||
|
|
||||||||
|
|
||||||||
|
Net income per common share attributable to Portfolio Recovery Associates, Inc:
|
||||||||
|
Basic
|
$ | 1.35 | $ | 0.91 | ||||
|
Diluted
|
$ | 1.34 | $ | 0.91 | ||||
|
|
||||||||
|
Weighted average number of shares outstanding:
|
||||||||
|
Basic
|
17,092 | 16,191 | ||||||
|
Diluted
|
17,199 | 16,203 | ||||||
4
| Additional | Total | |||||||||||||||||||
| Common Stock | Paid-in | Retained | Stockholders | |||||||||||||||||
| Shares | Amount | Capital | Earnings | Equity | ||||||||||||||||
|
Balance at December 31, 2010
|
17,064 | $ | 171 | $ | 163,538 | $ | 326,807 | $ | 490,516 | |||||||||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
| | | 23,121 | 23,121 | |||||||||||||||
|
Exercise of stock options and vesting of nonvested shares
|
35 | | 150 | | 150 | |||||||||||||||
|
Amortization of share-based compensation
|
| | 2,614 | | 2,614 | |||||||||||||||
|
Income tax benefit from share-based compensation
|
| | 294 | | 294 | |||||||||||||||
|
Adjustment of the noncontrolling interest measurement amount
|
| | (985 | ) | | (985 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Balance at March 31, 2011
|
17,099 | $ | 171 | $ | 165,611 | $ | 349,928 | $ | 515,710 | |||||||||||
|
|
||||||||||||||||||||
5
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2011 | 2010 | |||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 23,709 | $ | 14,805 | ||||
|
Adjustments
to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Amortization of share-based compensation
|
2,614 | 880 | ||||||
|
Depreciation and amortization
|
3,216 | 2,550 | ||||||
|
Deferred tax expense
|
14,072 | 9,070 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Other assets
|
842 | (613 | ) | |||||
|
Accounts receivable
|
1,563 | 417 | ||||||
|
Accounts payable
|
4,271 | 971 | ||||||
|
Income taxes
|
3,940 | 3,021 | ||||||
|
Accrued expenses
|
(1,762 | ) | (242 | ) | ||||
|
Accrued payroll and bonuses
|
(9,145 | ) | (3,335 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Net cash provided by operating activities
|
43,320 | 27,524 | ||||||
|
|
||||||||
|
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Purchases of property and equipment
|
(2,163 | ) | (1,706 | ) | ||||
|
Acquisition of finance receivables, net of buybacks
|
(106,405 | ) | (100,266 | ) | ||||
|
Collections applied to principal on finance receivables
|
70,743 | 51,244 | ||||||
|
Business acquisitions, net of cash acquired
|
| (22,500 | ) | |||||
|
Contingent payment made for business acquisition
|
| (100 | ) | |||||
|
|
||||||||
|
|
||||||||
|
Net cash used in investing activities
|
(37,825 | ) | (73,328 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from exercise of options
|
149 | | ||||||
|
Income tax benefit from share-based compensation
|
294 | 22 | ||||||
|
Proceeds from line of credit
|
2,000 | 70,500 | ||||||
|
Principal payments on line of credit
|
(12,000 | ) | (93,500 | ) | ||||
|
Proceeds from stock offering, net of offering costs
|
| 71,688 | ||||||
|
Distributions paid to noncontrolling interest
|
(1,291 | ) | | |||||
|
Principal payments on long-term debt
|
(298 | ) | (165 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Net cash (used in)/provided by financing activities
|
(11,146 | ) | 48,545 | |||||
|
|
||||||||
|
Net (decrease)/increase in cash and cash equivalents
|
(5,651 | ) | 2,741 | |||||
|
|
||||||||
|
Cash and cash equivalents, beginning of year
|
41,094 | 20,265 | ||||||
|
|
||||||||
|
Cash and cash equivalents, end of period
|
$ | 35,443 | $ | 23,006 | ||||
|
|
||||||||
|
|
||||||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid for interest
|
$ | 2,711 | $ | 2,151 | ||||
|
Cash paid for income taxes
|
15 | 61 | ||||||
|
|
||||||||
|
Noncash investing and financing activities:
|
||||||||
|
Net unrealized change in fair value of derivative instrument
|
$ | | $ | (108 | ) | |||
|
Distributions payable to noncontrolling interest
|
769 | | ||||||
|
Adjustment of the noncontrolling interest measurement amount
|
985 | | ||||||
6
7
8
| Three Months Ended | Three Months Ended | |||||||
| March 31, 2011 | March 31, 2010 | |||||||
|
Balance at beginning of period
|
$ | 831,330 | $ | 693,462 | ||||
|
Acquisitions of finance receivables, net of buybacks
|
106,405 | 100,266 | ||||||
|
|
||||||||
|
Cash collections
|
(166,717 | ) | (119,195 | ) | ||||
|
Income recognized on finance receivables, net
|
95,974 | 67,951 | ||||||
|
|
||||||||
|
Cash collections applied to principal
|
(70,743 | ) | (51,244 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Balance at end of period
|
$ | 866,992 | $ | 742,484 | ||||
|
|
||||||||
9
|
March 31, 2012
|
$ | 234,860 | ||
|
March 31, 2013
|
246,877 | |||
|
March 31, 2014
|
214,753 | |||
|
March 31, 2015
|
133,718 | |||
|
March 31, 2016
|
34,849 | |||
|
March 31, 2017
|
1,935 | |||
|
|
||||
|
|
$ | 866,992 | ||
|
|
||||
| Three Months Ended | Three Months Ended | |||||||
| March 31, 2011 | March 31, 2010 | |||||||
|
Balance at beginning of period
|
$ | 892,188 | $ | 721,984 | ||||
|
Income recognized on finance receivables, net
|
(95,974 | ) | (67,951 | ) | ||||
|
Additions
|
109,502 | 122,510 | ||||||
|
Reclassifications from nonaccretable difference
|
20,562 | 17,102 | ||||||
|
|
||||||||
|
Balance at end of period
|
$ | 926,278 | $ | 793,645 | ||||
|
|
||||||||
10
| Three Months Ended | ||||||||||||
| March 31, 2011 | ||||||||||||
| Purchased Bankruptcy | ||||||||||||
| Core Portfolio (1) | Portfolio (2) | Total | ||||||||||
|
Valuation allowance finance receivables:
|
||||||||||||
|
Beginnning balance
|
$ | 70,030 | $ | 6,377 | $ | 76,407 | ||||||
|
Allowance charges
|
2,850 | 2,450 | 5,300 | |||||||||
|
Reversal of previous recorded allowance charges
|
(1,050 | ) | (210 | ) | (1,260 | ) | ||||||
|
|
||||||||||||
|
Net allowance charge
|
1,800 | 2,240 | 4,040 | |||||||||
|
|
||||||||||||
|
Ending balance
|
$ | 71,830 | $ | 8,617 | $ | 80,447 | ||||||
|
|
||||||||||||
|
Finance receivables, net:
|
$ | 428,091 | $ | 438,901 | $ | 866,992 | ||||||
|
|
||||||||||||
| Three Months Ended | ||||||||||||
| March 31, 2010 | ||||||||||||
| Purchased Bankruptcy | ||||||||||||
| Core Portfolio (1) | Portfolio (2) | Total | ||||||||||
|
Valuation allowance finance receivables:
|
||||||||||||
|
Beginnning balance
|
$ | 47,580 | $ | 3,675 | $ | 51,255 | ||||||
|
Allowance charges
|
5,525 | 1,350 | 6,875 | |||||||||
|
Reversal of previous recorded allowance charges
|
| (5 | ) | (5 | ) | |||||||
|
|
||||||||||||
|
Net allowance charge
|
5,525 | 1,345 | 6,870 | |||||||||
|
|
||||||||||||
|
Ending balance
|
$ | 53,105 | $ | 5,020 | $ | 58,125 | ||||||
|
|
||||||||||||
|
Finance receivables, net:
|
$ | 398,453 | $ | 344,031 | $ | 742,484 | ||||||
|
|
||||||||||||
| (1) | Core accounts or portfolios refer to accounts or portfolios that are defaulted consumer receivables and are not in a bankrupt status upon purchase. These accounts are aggregated separately from purchased bankruptcy accounts. | |
| (2) | Purchased bankruptcy accounts or portfolios refer to accounts or portfolios that are in bankruptcy status when purchased, and as such, are purchased as a pool of bankrupt accounts. |
11
| | borrowings may not exceed 30% of the ERC of all its eligible asset pools plus 75% of its eligible accounts receivable; | ||
| | the consolidated leverage ratio (as defined in the Credit Agreement) cannot exceed 2.0 to 1.0 as of the end of any fiscal quarter; | ||
| | consolidated Tangible Net Worth (as defined in the Credit Agreement) must equal or exceed $309,452,000 plus 50% of positive consolidated net income for each fiscal quarter beginning December 31, 2010, plus 50% of the net proceeds of any equity offering; | ||
| | capital expenditures during any fiscal year cannot exceed $20 million; | ||
| | cash dividends and distributions during any fiscal year cannot exceed $20 million; | ||
| | stock repurchases during the term of the agreement cannot exceed $100 million; | ||
| | permitted acquisitions (as defined in the Credit Agreement) during any fiscal year cannot exceed $100 million; | ||
| | the Company must maintain positive consolidated income from operations (as defined in the Credit Agreement) during any fiscal quarter; and | ||
| | restrictions on changes in control. |
12
| March 31, | December 31, | |||||||
| 2011 | 2010 | |||||||
|
Software
|
$ | 22,234 | $ | 21,014 | ||||
|
Computer equipment
|
11,096 | 10,697 | ||||||
|
Furniture and fixtures
|
6,164 | 6,147 | ||||||
|
Equipment
|
7,559 | 7,498 | ||||||
|
Leasehold improvements
|
5,041 | 4,574 | ||||||
|
Building and improvements
|
6,045 | 6,045 | ||||||
|
Land
|
992 | 992 | ||||||
|
Accumulated depreciation and amortization
|
(34,662 | ) | (32,697 | ) | ||||
|
|
||||||||
|
Property and equipment, net
|
$ | 24,469 | $ | 24,270 | ||||
|
|
||||||||
13
|
Acquisition date fair value of redeemable noncontrolling interest
|
$ | 15,323 | ||
|
Net income attributable to redeemable noncontrolling interest
|
417 | |||
|
Distributions paid
|
(1,291 | ) | ||
|
|
||||
|
Redeemable noncontrolling interest at December 31, 2010
|
14,449 | |||
|
Net income attributable to redeemable noncontrolling interest
|
588 | |||
|
Distributions payable
|
(769 | ) | ||
|
Adjustment of the noncontrolling interest measurement amount
|
985 | |||
|
|
||||
|
Redeemable noncontrolling interest at March 31, 2011
|
$ | 15,253 | ||
|
|
||||
14
15
| Weighted-Average | Weighted-Average | |||||||||||
| Exercise Price Per | Fair Value Per | |||||||||||
| Options Outstanding | Share | Share | ||||||||||
|
December 31, 2009
|
7 | $ | 29.41 | $ | 2.70 | |||||||
|
Exercised
|
(2 | ) | 28.45 | 2.92 | ||||||||
|
|
||||||||||||
|
December 31, 2010
|
5 | 29.79 | 2.62 | |||||||||
|
Exercised
|
(5 | ) | 29.79 | 2.62 | ||||||||
|
|
||||||||||||
|
March 31, 2011
|
| $ | | $ | | |||||||
|
|
||||||||||||
| Nonvested Shares | Weighted-Average Price | |||||||
| Outstanding | at Grant Date | |||||||
|
December 31, 2009
|
81 | $ | 40.24 | |||||
|
Granted
|
57 | 53.06 | ||||||
|
Vested
|
(37 | ) | 41.46 | |||||
|
Cancelled
|
(10 | ) | 39.61 | |||||
|
|
||||||||
|
December 31, 2010
|
91 | 47.89 | ||||||
|
Granted
|
38 | 75.81 | ||||||
|
Vested
|
(30 | ) | 57.40 | |||||
|
Cancelled
|
(2 | ) | 41.81 | |||||
|
|
||||||||
|
March 31, 2011
|
97 | $ | 56.04 | |||||
|
|
||||||||
16
17
| For the three months ended March 31, | ||||||||||||||||||||||||
| 2011 | 2010 | |||||||||||||||||||||||
| Net Income | Net Income | |||||||||||||||||||||||
| attributable to Portfolio | Weighted Average | attributable to Portfolio | Weighted Average | |||||||||||||||||||||
| Recovery Associates, Inc. | Common Shares | EPS | Recovery Associates, Inc. | Common Shares | EPS | |||||||||||||||||||
|
Basic EPS
|
$ | 23,121 | 17,092 | $ | 1.35 | $ | 14,800 | 16,191 | $ | 0.91 | ||||||||||||||
|
Dilutive effect of stock
options
and nonvested share awards
|
107 | 12 | ||||||||||||||||||||||
|
Diluted EPS
|
$ | 23,121 | 17,199 | $ | 1.34 | $ | 14,800 | 16,203 | $ | 0.91 | ||||||||||||||
18
| March 31, 2011 | December 31, 2010 | |||||||||||||||
| Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | |||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 35,443 | $ | 35,443 | $ | 41,094 | $ | 41,094 | ||||||||
|
Finance receivables, net
|
866,992 | 1,183,779 | 831,330 | 1,126,340 | ||||||||||||
|
|
||||||||||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Line of credit
|
$ | 290,000 | $ | 290,000 | $ | 300,000 | $ | 300,000 | ||||||||
|
Long-tern debt
|
2,098 | 2,098 | 2,396 | 2,396 | ||||||||||||
19
20
| | deterioration in the economic or inflationary environment in the United States, including the interest rate environment, that may have an adverse effect on our collections, results of operations, revenue and stock price or on the stability of the financial system as a whole; | ||
| | our ability to purchase defaulted consumer receivables at appropriate prices and to replace our defaulted consumer receivables with additional receivables portfolios; | ||
| | our ability to obtain account documents relating to accounts that we acquire and the possibility that account documents that we obtain could contain errors; | ||
| | our ability to successfully acquire receivables of new asset types or implement a new pricing structure; | ||
| | changes in the business practices of credit originators in terms of selling defaulted consumer receivables; | ||
| | changes in government regulations that affect our ability to collect sufficient amounts on our defaulted consumer receivables; | ||
| | changes in or interpretation of tax laws or adverse results of tax audits; | ||
| | changes in bankruptcy or collection laws that could negatively affect our business, including by causing an increase in certain types of bankruptcy filings involving liquidations, which may cause our collections to decrease; | ||
| | our ability to employ and retain qualified employees, especially collection personnel, and our senior management team; | ||
| | 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; | ||
| | the degree and nature of our competition; | ||
| | our ability to retain existing clients and obtain new clients for our fee-for-service businesses; | ||
| | our ability to obtain necessary account documents from sellers of defaulted consumer receivables, which could negatively impact our collections; | ||
| | our ability to comply with regulations of the collection industry; | ||
| | our ability to successfully operate and/or integrate new business acquisitions; |
21
| | our ability to maintain, renegotiate or replace our credit facility; | ||
| | our ability to satisfy the restrictive covenants in our debt agreements; | ||
| | the imposition of additional taxes on us; | ||
| | the possibility that we could incur significant valuation allowance charges; | ||
| | our ability to manage growth successfully; | ||
| | the possibility that we could incur business or technology disruptions, or not adapt to technological advances; | ||
| | the possibility that we or our industry could experience negative publicity or reputational attacks; | ||
| | 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
23
| For the Three Months | ||||||||
| Ended March 31, | ||||||||
| 2011 | 2010 | |||||||
|
Revenues:
|
||||||||
|
Income recognized on finance receivables, net
|
85.9 | % | 81.5 | % | ||||
|
Fee income
|
14.1 | % | 18.5 | % | ||||
|
|
||||||||
|
Total revenues
|
100.0 | % | 100.0 | % | ||||
|
Operating expenses:
|
||||||||
|
Compensation and employee services
|
30.6 | % | 35.6 | % | ||||
|
Legal and agency fees and costs
|
15.9 | % | 16.0 | % | ||||
|
Outside fees and services
|
3.1 | % | 3.4 | % | ||||
|
Communications
|
5.6 | % | 6.1 | % | ||||
|
Rent and occupancy
|
1.3 | % | 1.5 | % | ||||
|
Depreciation and amortization
|
2.9 | % | 2.7 | % | ||||
|
Other operating expenses
|
2.6 | % | 3.1 | % | ||||
|
|
||||||||
|
Total operating expenses
|
62.0 | % | 68.4 | % | ||||
|
|
||||||||
|
Income from operations
|
38.0 | % | 31.6 | % | ||||
|
Other income and (expense):
|
||||||||
|
Interest income
|
0.0 | % | 0.0 | % | ||||
|
Interest expense
|
(2.6 | %) | (2.6 | %) | ||||
|
|
||||||||
|
Income before income taxes
|
35.4 | % | 29.0 | % | ||||
|
Provision for income taxes
|
14.4 | % | 11.4 | % | ||||
|
|
||||||||
|
Net income
|
21.0 | % | 17.6 | % | ||||
|
|
||||||||
|
Less net income attributable to redeemable noncontrolling
interest
|
(0.5 | %) | 0.0 | % | ||||
|
|
||||||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
20.5 | % | 17.6 | % | ||||
|
|
||||||||
| | Amortization refers to cash collections applied to principal on finance receivables. | |
| | Amortization Rate refers to cash collections applied to principal on finance receivables as a percentage of total cash collections. | |
| | Buybacks refers to purchase price refunded by the seller due to the return of non-compliant accounts. | |
| | Cash Collections refers to collections on our owned portfolios only, exclusive of fee income. | |
| | Core accounts or portfolios refer to accounts or portfolios that are defaulted consumer receivables and are not in a bankrupt status upon purchase. These accounts are aggregated separately from purchased bankruptcy accounts. | |
| | Income Recognized on Finance Receivables, Net refers to income derived from our owned debt portfolios and is shown net of valuation allowance charges. | |
| | Fee Income refers to revenues generated from our fee-for-service subsidiaries. | |
| | Purchased bankruptcy accounts or portfolios refer to accounts or portfolios that are in bankruptcy when we purchase them and as such are purchased as a pool of bankrupt accounts. |
24
25
26
27
| Three Months Ended | ||||||||||||
| March 31, | % | |||||||||||
| (dollars in thousands) | 2011 | 2010 | Change | |||||||||
|
EARNINGS
|
||||||||||||
|
Income recognized on finance receivables, net
|
$ | 95,974 | $ | 67,951 | 41 | % | ||||||
|
Fee income
|
15,803 | 15,427 | 2 | % | ||||||||
|
Total revenues
|
111,777 | 83,378 | 34 | % | ||||||||
|
Operating expenses
|
69,072 | 56,943 | 21 | % | ||||||||
|
Income from operations
|
42,705 | 26,435 | 62 | % | ||||||||
|
Net interest expense
|
2,867 | 2,144 | 34 | % | ||||||||
|
Net income
|
23,709 | 14,805 | 60 | % | ||||||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
23,121 | 14,800 | 56 | % | ||||||||
|
|
||||||||||||
|
PERIOD-END BALANCES
|
||||||||||||
|
Cash and cash equivalents
|
$ | 35,443 | $ | 23,006 | 54 | % | ||||||
|
Finance receivables, net
|
866,992 | 742,484 | 17 | % | ||||||||
|
Goodwill and intangible assets, net
|
78,893 | 79,071 | 0 | % | ||||||||
|
Total assets
|
1,020,099 | 882,450 | 16 | % | ||||||||
|
Line of credit
|
290,000 | 296,300 | -2 | % | ||||||||
|
Total liabilities
|
489,136 | 444,318 | 10 | % | ||||||||
|
Total equity
|
515,710 | 422,804 | 22 | % | ||||||||
|
|
||||||||||||
|
FINANCE RECEIVABLE COLLECTIONS
|
||||||||||||
|
Cash collections
|
$ | 166,717 | $ | 119,196 | 40 | % | ||||||
|
Principal amortization without allowance charges
|
66,703 | 44,374 | 50 | % | ||||||||
|
Principal amortization with allowance charges
|
70,743 | 51,245 | 38 | % | ||||||||
|
Principal amortization w/ allowance charges as % of cash collections:
|
||||||||||||
|
Including fully amortized pools
|
42.4 | % | 43.0 | % | -1 | % | ||||||
|
Excluding fully amortized pools
|
45.3 | % | 47.1 | % | -4 | % | ||||||
|
Estimated remaining collections core
|
$ | 1,040,140 | $ | 912,423 | 14 | % | ||||||
|
Estimated remaining collections bankruptcy
|
753,130 | 623,706 | 21 | % | ||||||||
|
Estimated remaining collections total
|
1,793,270 | 1,536,129 | 17 | % | ||||||||
|
|
||||||||||||
|
ALLOWANCE FOR FINANCE RECEIVABLES
|
||||||||||||
|
Balance at period-end
|
$ | 80,447 | $ | 58,125 | 38 | % | ||||||
|
Balance at period-end to net finance receivables
|
9.28 | % | 7.83 | % | 19 | % | ||||||
|
Allowance charge
|
$ | 4,040 | $ | 6,870 | -41 | % | ||||||
|
Allowance charge to net finance receivable income
|
4.21 | % | 10.11 | % | -58 | % | ||||||
|
Allowance charge to cash collections
|
2.42 | % | 5.76 | % | -58 | % | ||||||
|
|
||||||||||||
|
PURCHASES OF FINANCE RECEIVABLES
|
||||||||||||
|
Purchase price core
|
$ | 61,294 | $ | 31,038 | 97 | % | ||||||
|
Face value core
|
1,008,758 | 593,139 | 70 | % | ||||||||
|
Purchase price bankruptcy
|
46,607 | 71,582 | -35 | % | ||||||||
|
Face value bankruptcy
|
482,941 | 1,298,108 | -63 | % | ||||||||
|
Purchase price total
|
107,901 | 102,620 | 5 | % | ||||||||
|
Face value total
|
1,491,699 | 1,891,247 | -21 | % | ||||||||
|
Number of portfolios total
|
79 | 84 | -6 | % | ||||||||
|
|
||||||||||||
|
PER SHARE DATA
|
||||||||||||
|
Net income per common share diluted
|
$ | 1.34 | $ | 0.91 | 47 | % | ||||||
|
Weighted average number of shares outstanding diluted
|
17,199 | 16,203 | 6 | % | ||||||||
|
Closing market price
|
$ | 85.13 | $ | 54.87 | 55 | % | ||||||
|
|
||||||||||||
|
RATIOS AND OTHER DATA
|
||||||||||||
|
Return on average equity
(1)
|
18.25 | % | 15.05 | % | 21 | % | ||||||
|
Return on revenue
(2)
|
21.21 | % | 17.76 | % | 19 | % | ||||||
|
Operating margin
(3)
|
38.21 | % | 31.71 | % | 21 | % | ||||||
|
Operating expense to cash receipts
(4)
|
37.84 | % | 42.30 | % | -11 | % | ||||||
|
Debt to equity
(5)
|
56.64 | % | 70.40 | % | -20 | % | ||||||
|
Cash collections per collector hour paid:
|
||||||||||||
|
Total
|
$ | 241 | $ | 182 | 33 | % | ||||||
|
Excluding bankruptcy collections
|
$ | 162 | $ | 135 | 20 | % | ||||||
|
Excluding bankruptcy and external legal collections
|
$ | 125 | $ | 106 | 18 | % | ||||||
|
Number of collectors
|
1,486 | 1,379 | 8 | % | ||||||||
|
Number of employees
|
2,482 | 2,329 | 7 | % | ||||||||
|
Cash receipts
(4)
|
$ | 182,520 | $ | 134,623 | 36 | % | ||||||
|
Line of credit unused portion at period end
|
117,500 | 68,700 | 71 | % | ||||||||
| (1) | Calculated as annualized net income divided by average equity for the period | |
| (2) | Calculated as net income divided by total revenues | |
| (3) | Calculated as income from operations divided by total revenues | |
| (4) | Cash receipts is defined as cash collections plus fee income | |
| (5) | For purposes of this ratio, debt equals the line of credit balance plus long-term debt |
28
| For the Quarter Ended | ||||||||||||||||||||
| March 31 | December 31 | September 30 | June 30 | March 31 | ||||||||||||||||
| (dollars in thousands) | 2011 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
|
EARNINGS
|
||||||||||||||||||||
|
Income recognized on finance receivables, net
|
$ | 95,974 | $ | 84,783 | $ | 80,026 | $ | 76,920 | $ | 67,951 | ||||||||||
|
Fee income
|
15,803 | 15,972 | 15,518 | 16,109 | 15,427 | |||||||||||||||
|
Total revenues
|
111,777 | 100,755 | 95,544 | 93,029 | 83,378 | |||||||||||||||
|
Operating expenses
|
69,072 | 64,480 | 62,721 | 58,700 | 56,943 | |||||||||||||||
|
Income from operations
|
42,705 | 36,275 | 32,823 | 34,329 | 26,435 | |||||||||||||||
|
Net interest expense
|
2,867 | 2,488 | 2,178 | 2,177 | 2,144 | |||||||||||||||
|
Net income
|
23,709 | 20,631 | 18,757 | 19,678 | 14,805 | |||||||||||||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
23,121 | 20,645 | 18,481 | 19,528 | 14,800 | |||||||||||||||
|
|
||||||||||||||||||||
|
PERIOD-END BALANCES
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 35,443 | $ | 41,094 | $ | 20,297 | $ | 18,250 | $ | 23,006 | ||||||||||
|
Finance receivables, net
|
866,992 | 831,330 | 807,239 | 775,606 | 742,484 | |||||||||||||||
|
Goodwill and intangible assets, net
|
78,893 | 80,144 | 81,610 | 83,090 | 79,071 | |||||||||||||||
|
Total assets
|
1,020,099 | 995,908 | 947,737 | 915,021 | 882,450 | |||||||||||||||
|
Line of credit
|
290,000 | 300,000 | 288,500 | 289,500 | 296,300 | |||||||||||||||
|
Total liabilities
|
489,136 | 490,943 | 464,781 | 451,214 | 444,318 | |||||||||||||||
|
Total equity
|
515,710 | 490,516 | 468,425 | 448,727 | 422,804 | |||||||||||||||
|
|
||||||||||||||||||||
|
FINANCE RECEIVABLE COLLECTIONS
|
||||||||||||||||||||
|
Cash collections
|
$ | 166,717 | $ | 144,363 | $ | 137,377 | $ | 128,406 | $ | 119,196 | ||||||||||
|
Principal amortization without allowance
|
66,703 | 54,139 | 50,830 | 45,166 | 44,374 | |||||||||||||||
|
Principal amortization with allowance
|
70,743 | 59,580 | 57,351 | 51,486 | 51,245 | |||||||||||||||
|
Principal amortization w/ allowance as % of cash collections:
|
||||||||||||||||||||
|
Including fully amortized pools
|
42.4 | % | 41.3 | % | 41.7 | % | 40.1 | % | 43.0 | % | ||||||||||
|
Excluding fully amortized pools
|
45.3 | % | 44.3 | % | 44.7 | % | 43.5 | % | 47.1 | % | ||||||||||
|
Estimated remaining collections core
|
$ | 1,040,140 | $ | 974,108 | $ | 934,942 | $ | 929,144 | $ | 912,423 | ||||||||||
|
Estimated remaining collections bankruptcy
|
753,130 | 749,410 | 734,632 | 682,365 | 623,706 | |||||||||||||||
|
Estimated remaining collections total
|
1,793,270 | 1,723,518 | 1,669,574 | 1,611,509 | 1,536,129 | |||||||||||||||
|
|
||||||||||||||||||||
|
ALLOWANCE FOR FINANCE RECEIVABLES
|
||||||||||||||||||||
|
Balance at period-end
|
$ | 80,447 | $ | 76,407 | $ | 70,965 | $ | 64,445 | $ | 58,125 | ||||||||||
|
Balance at period-end to net finance receivables
|
9.28 | % | 9.19 | % | 8.79 | % | 8.31 | % | 7.83 | % | ||||||||||
|
Allowance charge
|
$ | 4,040 | $ | 5,442 | $ | 6,520 | $ | 6,320 | $ | 6,870 | ||||||||||
|
Allowance charge to net finance receivable income
|
4.21 | % | 6.42 | % | 8.15 | % | 8.22 | % | 10.11 | % | ||||||||||
|
Allowance charge to cash collections
|
2.42 | % | 3.77 | % | 4.75 | % | 4.92 | % | 5.76 | % | ||||||||||
|
|
||||||||||||||||||||
|
PURCHASES OF FINANCE RECEIVABLES
|
||||||||||||||||||||
|
Purchase price core
|
$ | 61,294 | $ | 44,852 | $ | 31,831 | $ | 42,277 | $ | 31,038 | ||||||||||
|
Face value core
|
1,008,758 | 1,357,301 | 588,551 | 885,321 | 593,139 | |||||||||||||||
|
Purchase price bankruptcy
|
46,607 | 40,671 | 60,687 | 44,505 | 71,582 | |||||||||||||||
|
Face value bankruptcy
|
482,941 | 511,588 | 788,967 | 781,976 | 1,298,108 | |||||||||||||||
|
Purchase price total
|
107,901 | 85,523 | 92,518 | 86,782 | 102,620 | |||||||||||||||
|
Face value total
|
1,491,699 | 1,868,889 | 1,377,518 | 1,667,297 | 1,891,247 | |||||||||||||||
|
Number of portfolios total
|
79 | 75 | 68 | 78 | 84 | |||||||||||||||
|
|
||||||||||||||||||||
|
PER SHARE DATA
|
||||||||||||||||||||
|
Net income per common share diluted
|
$ | 1.34 | $ | 1.20 | $ | 1.08 | $ | 1.14 | $ | 0.91 | ||||||||||
|
Weighted average number of shares outstanding diluted
|
17,199 | 17,165 | 17,093 | 17,080 | 16,203 | |||||||||||||||
|
Closing market price
|
$ | 85.13 | $ | 75.20 | $ | 64.66 | $ | 66.78 | $ | 54.87 | ||||||||||
|
|
||||||||||||||||||||
|
RATIOS AND OTHER DATA
|
||||||||||||||||||||
|
Return on average equity
(1)
|
18.25 | % | 17.09 | % | 16.04 | % | 17.86 | % | 15.05 | % | ||||||||||
|
Return on revenue
(2)
|
21.21 | % | 20.48 | % | 19.63 | % | 21.15 | % | 17.76 | % | ||||||||||
|
Operating margin
(3)
|
38.21 | % | 36.00 | % | 34.35 | % | 36.90 | % | 31.71 | % | ||||||||||
|
Operating expense to cash receipts
(4)
|
37.84 | % | 40.22 | % | 41.02 | % | 40.62 | % | 42.30 | % | ||||||||||
|
Debt to equity
(5)
|
56.64 | % | 61.65 | % | 61.80 | % | 64.78 | % | 70.40 | % | ||||||||||
|
Cash collections per hour paid:
|
||||||||||||||||||||
|
Total
|
$ | 241 | $ | 204 | $ | 200 | $ | 188 | $ | 182 | ||||||||||
|
Excluding bankruptcy collections
|
$ | 162 | $ | 129 | $ | 127 | $ | 127 | $ | 135 | ||||||||||
|
Excluding bankruptcy and external legal collections
|
$ | 125 | $ | 98 | $ | 97 | $ | 100 | $ | 106 | ||||||||||
|
Number of collectors
|
1,486 | 1,472 | 1,422 | 1,384 | 1,379 | |||||||||||||||
|
Number of employees
|
2,482 | 2,473 | 2,421 | 2,377 | 2,329 | |||||||||||||||
|
Cash receipts
(4)
|
$ | 182,520 | $ | 160,335 | $ | 152,895 | $ | 144,515 | $ | 134,623 | ||||||||||
|
Line of credit unused portion at period end
|
117,500 | 107,500 | 76,500 | 75,500 | 68,700 | |||||||||||||||
| (1) | Calculated as annualized net income divided by average equity for the period | |
| (2) | Calculated as net income divided by total revenues | |
| (3) | Calculated as income from operations divided by total revenues | |
| (4) | Cash receipts is defined as cash collections plus fee income | |
| (5) | For purposes of this ratio, debt equals the line of credit balance plus long-term debt |
29
| Percentage of | Percentage of Reserve | Actual Cash | ||||||||||||||||||||||||||||||||||
| Life to Date | Reserve | Charges to Net Finance | Collections | Estimated | Total Estimated | |||||||||||||||||||||||||||||||
| Purchase | Purchase | Total Estimated | Net Finance | Reserve | Charges to | Receivable Balance and | Including Cash | Remaining | Collections to | |||||||||||||||||||||||||||
| Period | Price (1) | Collections (2) | Receivable Balance (3) | Charges (4) | Purchase Price (5) | Reserve Charges (6) | Sales | Collections (7) | Purchase Price (8) | |||||||||||||||||||||||||||
|
1996
|
$ | 3,080 | $ | 10,139 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 10,056 | $ | 83 | 329 | % | ||||||||||||||||||
|
1997
|
$ | 7,685 | $ | 25,395 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 25,176 | $ | 219 | 330 | % | ||||||||||||||||||
|
1998
|
$ | 11,089 | $ | 37,039 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 36,719 | $ | 320 | 334 | % | ||||||||||||||||||
|
1999
|
$ | 18,898 | $ | 68,459 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 67,408 | $ | 1,051 | 362 | % | ||||||||||||||||||
|
2000
|
$ | 25,020 | $ | 114,253 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 111,518 | $ | 2,735 | 457 | % | ||||||||||||||||||
|
2001
|
$ | 33,481 | $ | 171,854 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 167,820 | $ | 4,034 | 513 | % | ||||||||||||||||||
|
2002
|
$ | 42,325 | $ | 191,508 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 186,151 | $ | 5,357 | 452 | % | ||||||||||||||||||
|
2003
|
$ | 61,448 | $ | 254,708 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 245,989 | $ | 8,719 | 415 | % | ||||||||||||||||||
|
2004
|
$ | 59,177 | $ | 189,433 | $ | 0 | $ | 1,200 | 2 | % | 100 | % | $ | 181,113 | $ | 8,320 | 320 | % | ||||||||||||||||||
|
2005
|
$ | 143,171 | $ | 310,185 | $ | 17,951 | $ | 17,272 | 12 | % | 49 | % | $ | 275,712 | $ | 34,473 | 217 | % | ||||||||||||||||||
|
2006
|
$ | 107,710 | $ | 217,899 | $ | 23,750 | $ | 19,315 | 18 | % | 45 | % | $ | 174,373 | $ | 43,526 | 202 | % | ||||||||||||||||||
|
2007
|
$ | 258,393 | $ | 506,495 | $ | 88,892 | $ | 18,715 | 7 | % | 17 | % | $ | 354,838 | $ | 151,657 | 196 | % | ||||||||||||||||||
|
2008
|
$ | 275,143 | $ | 534,146 | $ | 140,404 | $ | 23,945 | 9 | % | 15 | % | $ | 294,161 | $ | 239,985 | 194 | % | ||||||||||||||||||
|
2009
|
$ | 281,571 | $ | 726,328 | $ | 182,260 | $ | 0 | 0 | % | 0 | % | $ | 282,049 | $ | 444,279 | 258 | % | ||||||||||||||||||
|
2010
|
$ | 360,199 | $ | 776,111 | $ | 306,217 | $ | 0 | 0 | % | 0 | % | $ | 138,768 | $ | 637,343 | 215 | % | ||||||||||||||||||
|
YTD 2011
|
$ | 108,070 | $ | 214,642 | $ | 107,518 | $ | 0 | 0 | % | 0 | % | $ | 3,473 | $ | 211,169 | 199 | % | ||||||||||||||||||
|
Total
|
$ | 1,796,460 | $ | 4,348,594 | $ | 866,992 | $ | 80,447 | 4 | % | 8 | % | $ | 2,555,324 | $ | 1,793,270 | 242 | % | ||||||||||||||||||
30
| Percentage of | Percentage of Reserve | Actual Cash | ||||||||||||||||||||||||||||||||||
| Life to Date | Reserve | Charges to Net Finance | Collections | Estimated | Total Estimated | |||||||||||||||||||||||||||||||
| Purchase | Purchase | Total Estimated | Net Finance | Reserve | Charges to | Receivable Balance and | Including Cash | Remaining | Collections to | |||||||||||||||||||||||||||
| Period | Price (1) | Collections (2) | Receivable Balance (3) | Charges (4) | Purchase Price (5) | Reserve Charges (6) | Sales | Collections (7) | Purchase Price (8) | |||||||||||||||||||||||||||
|
1996-2003
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 0 | $ | 0 | 0 | % | ||||||||||||||||||
|
2004
|
$ | 7,468 | $ | 14,254 | $ | 0 | $ | 1,200 | 16 | % | 100 | % | $ | 14,195 | $ | 59 | 191 | % | ||||||||||||||||||
|
2005
|
$ | 29,301 | $ | 43,176 | $ | 152 | $ | 807 | 3 | % | 84 | % | $ | 42,958 | $ | 218 | 147 | % | ||||||||||||||||||
|
2006
|
$ | 17,648 | $ | 30,998 | $ | 209 | $ | 1,300 | 7 | % | 86 | % | $ | 29,460 | $ | 1,538 | 176 | % | ||||||||||||||||||
|
2007
|
$ | 78,552 | $ | 110,615 | $ | 22,144 | $ | 4,010 | 5 | % | 15 | % | $ | 83,798 | $ | 26,817 | 141 | % | ||||||||||||||||||
|
2008
|
$ | 108,613 | $ | 182,494 | $ | 61,507 | $ | 1,300 | 1 | % | 2 | % | $ | 96,737 | $ | 85,757 | 168 | % | ||||||||||||||||||
|
2009
|
$ | 156,062 | $ | 361,033 | $ | 117,641 | $ | 0 | 0 | % | 0 | % | $ | 121,515 | $ | 239,518 | 231 | % | ||||||||||||||||||
|
2010
|
$ | 210,488 | $ | 387,349 | $ | 190,642 | $ | 0 | 0 | % | 0 | % | $ | 60,446 | $ | 326,903 | 184 | % | ||||||||||||||||||
|
YTD 2011
|
$ | 46,606 | $ | 72,505 | $ | 46,606 | $ | 0 | 0 | % | 0 | % | $ | 185 | $ | 72,320 | 156 | % | ||||||||||||||||||
|
Total
|
$ | 654,738 | $ | 1,202,424 | $ | 438,901 | $ | 8,617 | 1 | % | 2 | % | $ | 449,294 | $ | 753,130 | 184 | % | ||||||||||||||||||
| Percentage of | Percentage of Reserve | Actual Cash | ||||||||||||||||||||||||||||||||||
| Life to Date | Reserve | Charges to Net Finance | Collections | Estimated | Total Estimated | |||||||||||||||||||||||||||||||
| Purchase | Purchase | Total Estimated | Net Finance | Reserve | Charges to | Receivable Balance and | Including Cash | Remaining | Collections to | |||||||||||||||||||||||||||
| Period | Price (1) | Collections (2) | Receivable Balance (3) | Charges (4) | Purchase Price (5) | Reserve Charges (6) | Sales | Collections (7) | Purchase Price (8) | |||||||||||||||||||||||||||
|
1996
|
$ | 3,080 | $ | 10,139 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 10,056 | $ | 83 | 329 | % | ||||||||||||||||||
|
1997
|
$ | 7,685 | $ | 25,395 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 25,176 | $ | 219 | 330 | % | ||||||||||||||||||
|
1998
|
$ | 11,089 | $ | 37,039 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 36,719 | $ | 320 | 334 | % | ||||||||||||||||||
|
1999
|
$ | 18,898 | $ | 68,459 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 67,408 | $ | 1,051 | 362 | % | ||||||||||||||||||
|
2000
|
$ | 25,020 | $ | 114,253 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 111,518 | $ | 2,735 | 457 | % | ||||||||||||||||||
|
2001
|
$ | 33,481 | $ | 171,854 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 167,820 | $ | 4,034 | 513 | % | ||||||||||||||||||
|
2002
|
$ | 42,325 | $ | 191,508 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 186,151 | $ | 5,357 | 452 | % | ||||||||||||||||||
|
2003
|
$ | 61,448 | $ | 254,708 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 245,989 | $ | 8,719 | 415 | % | ||||||||||||||||||
|
2004
|
$ | 51,709 | $ | 175,179 | $ | 0 | $ | 0 | 0 | % | 0 | % | $ | 166,918 | $ | 8,261 | 339 | % | ||||||||||||||||||
|
2005
|
$ | 113,870 | $ | 267,009 | $ | 17,799 | $ | 16,465 | 14 | % | 48 | % | $ | 232,754 | $ | 34,255 | 234 | % | ||||||||||||||||||
|
2006
|
$ | 90,062 | $ | 186,901 | $ | 23,541 | $ | 18,015 | 20 | % | 43 | % | $ | 144,913 | $ | 41,988 | 208 | % | ||||||||||||||||||
|
2007
|
$ | 179,841 | $ | 395,880 | $ | 66,748 | $ | 14,705 | 8 | % | 18 | % | $ | 271,040 | $ | 124,840 | 220 | % | ||||||||||||||||||
|
2008
|
$ | 166,530 | $ | 351,652 | $ | 78,897 | $ | 22,645 | 14 | % | 22 | % | $ | 197,424 | $ | 154,228 | 211 | % | ||||||||||||||||||
|
2009
|
$ | 125,509 | $ | 365,295 | $ | 64,619 | $ | 0 | 0 | % | 0 | % | $ | 160,534 | $ | 204,761 | 291 | % | ||||||||||||||||||
|
2010
|
$ | 149,711 | $ | 388,762 | $ | 115,575 | $ | 0 | 0 | % | 0 | % | $ | 78,322 | $ | 310,440 | 260 | % | ||||||||||||||||||
|
YTD 2011
|
$ | 61,464 | $ | 142,137 | $ | 60,912 | $ | 0 | 0 | % | 0 | % | $ | 3,288 | $ | 138,849 | 231 | % | ||||||||||||||||||
|
Total
|
$ | 1,141,722 | $ | 3,146,170 | $ | 428,091 | $ | 71,830 | 6 | % | 14 | % | $ | 2,106,030 | $ | 1,040,140 | 276 | % | ||||||||||||||||||
| (1) | Purchase price refers to the cash paid to a seller to acquire defaulted consumer receivables, plus certain capitalized costs, less buybacks. | |
| (2) | Total estimated collections refers to the actual cash collections, including cash sales, plus estimated remaining collections. | |
| (3) | Net finance receivable balance refers to the purchase price less amortization over the life of the portfolio. | |
| (4) | Life to date reserve charges refers to the total amount of reserve charges incurred on our owned portfolios net of any reversals. | |
| (5) | Percentage of reserve charges to purchase price refers to the total amount of reserve charges incurred on our owned portfolios net of any reversals, divided by the purchase price. | |
| (6) | Percentage of reserve charges to net finance receivable balance and reserve charges refers to the total amount of reserve charges incurred on our owned portfolios net of any reversals, divided by the sum of the net finance receivable balance and the life to date reserve charges. | |
| (7) | Estimated remaining collections refers to the sum of all future projected cash collections on our owned portfolios. | |
| (8) | Total estimated collections to purchase price refers to the total estimated collections divided by the purchase price. |
31
| ($ in thousands) | Net Allowance | |||||||||||||||||||||||||||||||||||
| Entire Portfolio | Purchase Period | Charge as % of | ||||||||||||||||||||||||||||||||||
| Allowance Period (1) | 1996-2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009-2011 | Total | NFR (2) | |||||||||||||||||||||||||||
|
Q1 05
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | 0.0 | % | ||||||||||||||||||
|
Q2 05
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q3 05
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q4 05
|
200 | | | | | | | 200 | 0.1 | % | ||||||||||||||||||||||||||
|
Q1 06
|
| | 175 | | | | | 175 | 0.1 | % | ||||||||||||||||||||||||||
|
Q2 06
|
75 | | 125 | | | | | 200 | 0.1 | % | ||||||||||||||||||||||||||
|
Q3 06
|
200 | | 75 | | | | | 275 | 0.1 | % | ||||||||||||||||||||||||||
|
Q4 06
|
| | 450 | | | | | 450 | 0.2 | % | ||||||||||||||||||||||||||
|
Q1 07
|
(245 | ) | | 610 | | | | | 365 | 0.1 | % | |||||||||||||||||||||||||
|
Q2 07
|
90 | | | | | | | 90 | 0.0 | % | ||||||||||||||||||||||||||
|
Q3 07
|
200 | 320 | 660 | | | | | 1,180 | 0.4 | % | ||||||||||||||||||||||||||
|
Q4 07
|
190 | 150 | 615 | 340 | | | | 1,295 | 0.3 | % | ||||||||||||||||||||||||||
|
Q1 08
|
120 | 650 | 910 | 1,105 | | | | 2,785 | 0.6 | % | ||||||||||||||||||||||||||
|
Q2 08
|
260 | 720 | | 2,330 | 650 | | | 3,960 | 0.8 | % | ||||||||||||||||||||||||||
|
Q3 08
|
(90 | ) | 60 | 325 | 1,135 | 2,350 | | | 3,780 | 0.7 | % | |||||||||||||||||||||||||
|
Q4 08
|
(400 | ) | (140 | ) | 1,805 | 2,600 | 4,380 | 620 | | 8,865 | 1.6 | % | ||||||||||||||||||||||||
|
Q1 09
|
(225 | ) | 35 | 1,150 | 910 | 2,300 | 2,050 | | 6,220 | 1.1 | % | |||||||||||||||||||||||||
|
Q2 09
|
(230 | ) | (220 | ) | 495 | 765 | 685 | 2,425 | | 3,920 | 0.6 | % | ||||||||||||||||||||||||
|
Q3 09
|
(25 | ) | (190 | ) | 1,170 | 1,965 | 340 | 4,750 | | 8,010 | 1.2 | % | ||||||||||||||||||||||||
|
Q4 09
|
(120 | ) | | 1,375 | 1,220 | 110 | 6,900 | | 9,485 | 1.4 | % | |||||||||||||||||||||||||
|
Q1 10
|
| | 2,795 | 1,175 | 2,900 | | | 6,870 | 0.9 | % | ||||||||||||||||||||||||||
|
Q2 10
|
| (80 | ) | 1,600 | 2,100 | 700 | 2,000 | | 6,320 | 0.8 | % | |||||||||||||||||||||||||
|
Q3 10
|
| (80 | ) | 1,650 | 2,050 | 2,750 | 150 | | 6,520 | 0.8 | % | |||||||||||||||||||||||||
|
Q4 10
|
| (10 | ) | 832 | 1,720 | 1,150 | 1,750 | | 5,442 | 0.7 | % | |||||||||||||||||||||||||
|
Q1 11
|
| (15 | ) | 455 | (100 | ) | 400 | 3,300 | | 4,040 | 0.5 | % | ||||||||||||||||||||||||
|
Total
|
$ | | $ | 1,200 | $ | 17,272 | $ | 19,315 | $ | 18,715 | $ | 23,945 | $ | | $ | 80,447 | ||||||||||||||||||||
|
Portfolio Purchases, net
|
$ | 203,026 | $ | 59,177 | $ | 143,171 | $ | 107,710 | $ | 258,393 | $ | 275,143 | $ | 749,840 | $ | 1,796,460 | ||||||||||||||||||||
| ($ in thousands) | Net Allowance | |||||||||||||||||||||||||||||||||||
| Purchased Bankruptcy Portfolio | Purchase Period | Charge as % of | ||||||||||||||||||||||||||||||||||
| Allowance Period (1) | 1996-2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009-2011 | Total | NFR (2) | |||||||||||||||||||||||||||
|
Q1 05
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | 0.0 | % | ||||||||||||||||||
|
Q2 05
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q3 05
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q4 05
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q1 06
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q2 06
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q3 06
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q4 06
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q1 07
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q2 07
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q3 07
|
| 320 | 160 | | | | | 480 | 1.3 | % | ||||||||||||||||||||||||||
|
Q4 07
|
| 150 | | 150 | | | | 300 | 0.3 | % | ||||||||||||||||||||||||||
|
Q1 08
|
| 530 | 60 | 405 | | | | 995 | 0.8 | % | ||||||||||||||||||||||||||
|
Q2 08
|
| 15 | | 450 | | | | 465 | 0.3 | % | ||||||||||||||||||||||||||
|
Q3 08
|
| 115 | | 30 | | | | 145 | 0.1 | % | ||||||||||||||||||||||||||
|
Q4 08
|
| 110 | 315 | 325 | | | | 750 | 0.4 | % | ||||||||||||||||||||||||||
|
Q1 09
|
| 10 | 100 | 50 | | | | 160 | 0.1 | % | ||||||||||||||||||||||||||
|
Q2 09
|
| 15 | (5 | ) | | | | | 10 | 0.0 | % | |||||||||||||||||||||||||
|
Q3 09
|
| 20 | 70 | | | | | 90 | 0.0 | % | ||||||||||||||||||||||||||
|
Q4 09
|
| | 100 | 70 | 110 | | | 280 | 0.1 | % | ||||||||||||||||||||||||||
|
Q1 10
|
| | 95 | 50 | 1,200 | | | 1,345 | 0.4 | % | ||||||||||||||||||||||||||
|
Q2 10
|
| (30 | ) | 25 | | | | | (5 | ) | 0.0 | % | ||||||||||||||||||||||||
|
Q3 10
|
| (30 | ) | | (100 | ) | 600 | | | 470 | 0.1 | % | ||||||||||||||||||||||||
|
Q4 10
|
| (10 | ) | (18 | ) | (30 | ) | 950 | | | 892 | 0.2 | % | |||||||||||||||||||||||
|
Q1 11
|
| (15 | ) | (95 | ) | (100 | ) | 1,150 | 1,300 | | 2,240 | 0.5 | % | |||||||||||||||||||||||
|
Total
|
$ | | $ | 1,200 | $ | 807 | $ | 1,300 | $ | 4,010 | $ | 1,300 | $ | | $ | 8,617 | ||||||||||||||||||||
|
Portfolio Purchases, net
|
$ | | $ | 7,468 | $ | 29,301 | $ | 17,648 | $ | 78,552 | $ | 108,613 | $ | 413,156 | $ | 654,738 | ||||||||||||||||||||
32
| ($ in thousands) | Net Allowance | |||||||||||||||||||||||||||||||||||
| Core Portfolio | Purchase Period | Charge as % of | ||||||||||||||||||||||||||||||||||
| Allowance Period (1) | 1996-2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009-2011 | Total | NFR (2) | |||||||||||||||||||||||||||
|
Q1 05
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | 0.0 | % | ||||||||||||||||||
|
Q2 05
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q3 05
|
| | | | | | | | 0.0 | % | ||||||||||||||||||||||||||
|
Q4 05
|
200 | | | | | | | 200 | 0.1 | % | ||||||||||||||||||||||||||
|
Q1 06
|
| | 175 | | | | | 175 | 0.1 | % | ||||||||||||||||||||||||||
|
Q2 06
|
75 | | 125 | | | | | 200 | 0.1 | % | ||||||||||||||||||||||||||
|
Q3 06
|
200 | | 75 | | | | | 275 | 0.2 | % | ||||||||||||||||||||||||||
|
Q4 06
|
| | 450 | | | | | 450 | 0.2 | % | ||||||||||||||||||||||||||
|
Q1 07
|
(245 | ) | | 610 | | | | | 365 | 0.2 | % | |||||||||||||||||||||||||
|
Q2 07
|
90 | | | | | | | 90 | 0.0 | % | ||||||||||||||||||||||||||
|
Q3 07
|
200 | | 500 | | | | | 700 | 0.2 | % | ||||||||||||||||||||||||||
|
Q4 07
|
190 | | 615 | 190 | | | | 995 | 0.3 | % | ||||||||||||||||||||||||||
|
Q1 08
|
120 | 120 | 850 | 700 | | | | 1,790 | 0.5 | % | ||||||||||||||||||||||||||
|
Q2 08
|
260 | 705 | | 1,880 | 650 | | | 3,495 | 0.9 | % | ||||||||||||||||||||||||||
|
Q3 08
|
(90 | ) | (55 | ) | 325 | 1,105 | 2,350 | | | 3,635 | 1.0 | % | ||||||||||||||||||||||||
|
Q4 08
|
(400 | ) | (250 | ) | 1,490 | 2,275 | 4,380 | 620 | | 8,115 | 2.1 | % | ||||||||||||||||||||||||
|
Q1 09
|
(225 | ) | 25 | 1,050 | 860 | 2,300 | 2,050 | | 6,060 | 1.6 | % | |||||||||||||||||||||||||
|
Q2 09
|
(230 | ) | (235 | ) | 500 | 765 | 685 | 2,425 | | 3,910 | 1.0 | % | ||||||||||||||||||||||||
|
Q3 09
|
(25 | ) | (210 | ) | 1,100 | 1,965 | 340 | 4,750 | | 7,920 | 2.0 | % | ||||||||||||||||||||||||
|
Q4 09
|
(120 | ) | | 1,275 | 1,150 | | 6,900 | | 9,205 | 2.3 | % | |||||||||||||||||||||||||
|
Q1 10
|
| | 2,700 | 1,125 | 1,700 | | | 5,525 | 1.4 | % | ||||||||||||||||||||||||||
|
Q2 10
|
| (50 | ) | 1,575 | 2,100 | 700 | 2,000 | | 6,325 | 1.6 | % | |||||||||||||||||||||||||
|
Q3 10
|
| (50 | ) | 1,650 | 2,150 | 2,150 | 150 | | 6,050 | 1.5 | % | |||||||||||||||||||||||||
|
Q4 10
|
| | 850 | 1,750 | 200 | 1,750 | | 4,550 | 1.1 | % | ||||||||||||||||||||||||||
|
Q1 11
|
| | 550 | | (750 | ) | 2,000 | | 1,800 | 0.4 | % | |||||||||||||||||||||||||
|
Total
|
$ | | $ | | $ | 16,465 | $ | 18,015 | $ | 14,705 | $ | 22,645 | $ | | $ | 71,830 | ||||||||||||||||||||
|
Portfolio Purchases, net
|
$ | 203,026 | $ | 51,709 | $ | 113,870 | $ | 90,062 | $ | 179,841 | $ | 166,530 | $ | 336,684 | $ | 1,141,722 | ||||||||||||||||||||
| (1) | Allowance period represents the quarter in which we recorded valuation allowances, net of any (reversals). | |
| (2) | NFR refers to total net finance receivables as of the end of the allowance period presented. |
33
34
| ($ in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Purchase | Purchase | Cash Collection Period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Period | Price | 1996-2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | YTD 2011 | Total | |||||||||||||||||||||||||||||||||||||||||||
|
1996
|
$ | 3,080 | $ | 7,295 | $ | 730 | $ | 496 | $ | 398 | $ | 285 | $ | 210 | $ | 237 | $ | 102 | $ | 83 | $ | 78 | $ | 68 | $ | 13 | $ | 9,995 | |||||||||||||||||||||||||||||
|
1997
|
7,685 | 15,138 | 2,630 | 1,829 | 1,324 | 1,022 | 860 | 597 | 437 | 346 | 215 | 216 | 54 | 24,668 | |||||||||||||||||||||||||||||||||||||||||||
|
1998
|
11,089 | 16,981 | 5,152 | 3,948 | 2,797 | 2,200 | 1,811 | 1,415 | 882 | 616 | 397 | 382 | 112 | 36,693 | |||||||||||||||||||||||||||||||||||||||||||
|
1999
|
18,898 | 18,207 | 12,090 | 9,598 | 7,336 | 5,615 | 4,352 | 3,032 | 2,243 | 1,533 | 1,328 | 1,139 | 243 | 66,716 | |||||||||||||||||||||||||||||||||||||||||||
|
2000
|
25,020 | 6,894 | 19,498 | 19,478 | 16,628 | 14,098 | 10,924 | 8,067 | 5,202 | 3,604 | 3,198 | 2,782 | 683 | 111,056 | |||||||||||||||||||||||||||||||||||||||||||
|
2001
|
33,481 | | 13,048 | 28,831 | 28,003 | 26,717 | 22,639 | 16,048 | 10,011 | 6,164 | 5,299 | 4,422 | 1,146 | 162,328 | |||||||||||||||||||||||||||||||||||||||||||
|
2002
|
42,325 | | | 15,073 | 36,258 | 35,742 | 32,497 | 24,729 | 16,527 | 9,772 | 7,444 | 6,375 | 1,719 | 186,136 | |||||||||||||||||||||||||||||||||||||||||||
|
2003
|
61,448 | | | | 24,308 | 49,706 | 52,640 | 43,728 | 30,695 | 18,818 | 13,135 | 10,422 | 2,537 | 245,989 | |||||||||||||||||||||||||||||||||||||||||||
|
2004
|
59,177 | | | | | 18,019 | 46,475 | 40,424 | 30,750 | 19,339 | 13,677 | 9,944 | 2,485 | 181,113 | |||||||||||||||||||||||||||||||||||||||||||
|
2005
|
143,171 | | | | | | 18,968 | 75,145 | 69,862 | 49,576 | 33,366 | 23,733 | 5,062 | 275,712 | |||||||||||||||||||||||||||||||||||||||||||
|
2006
|
107,710 | | | | | | | 22,971 | 53,192 | 40,560 | 29,749 | 22,494 | 5,407 | 174,373 | |||||||||||||||||||||||||||||||||||||||||||
|
2007
|
258,393 | | | | | | | | 42,263 | 115,011 | 94,805 | 83,059 | 19,700 | 354,838 | |||||||||||||||||||||||||||||||||||||||||||
|
2008
|
275,143 | | | | | | | | | 61,277 | 107,974 | 100,337 | 24,573 | 294,161 | |||||||||||||||||||||||||||||||||||||||||||
|
2009
|
281,571 | | | | | | | | | | 57,338 | 177,407 | 47,304 | 282,049 | |||||||||||||||||||||||||||||||||||||||||||
|
2010
|
360,199 | | | | | | | | | | | 86,562 | 52,206 | 138,768 | |||||||||||||||||||||||||||||||||||||||||||
|
YTD 2011
|
108,070 | | | | | | | | | | | | 3,473 | 3,473 | |||||||||||||||||||||||||||||||||||||||||||
|
Total
|
$ | 1,796,460 | $ | 64,515 | $ | 53,148 | $ | 79,253 | $ | 117,052 | $ | 153,404 | $ | 191,376 | $ | 236,393 | $ | 262,166 | $ | 326,699 | $ | 368,003 | $ | 529,342 | $ | 166,717 | $ | 2,548,068 | |||||||||||||||||||||||||||||
|
Cash Collections By Year, By Year of Purchase Purchased Bankruptcy Portfolio
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Purchase | Purchase | Cash Collection Period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Period | Price | 1996-2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | YTD 2011 | Total | |||||||||||||||||||||||||||||||||||||||||||
|
2004
|
$ | 7,468 | $ | | $ | | $ | | $ | | $ | 743 | $ | 4,554 | $ | 3,956 | $ | 2,777 | $ | 1,455 | $ | 496 | $ | 164 | $ | 50 | $ | 14,195 | |||||||||||||||||||||||||||||
|
2005
|
29,301 | | | | | | 3,777 | 15,500 | 11,934 | 6,845 | 3,318 | 1,382 | 202 | 42,958 | |||||||||||||||||||||||||||||||||||||||||||
|
2006
|
17,648 | | | | | | | 5,608 | 9,455 | 6,522 | 4,398 | 2,972 | 504 | 29,459 | |||||||||||||||||||||||||||||||||||||||||||
|
2007
|
78,552 | | | | | | | | 2,850 | 27,972 | 25,630 | 22,829 | 4,518 | 83,799 | |||||||||||||||||||||||||||||||||||||||||||
|
2008
|
108,613 | | | | | | | | | 14,024 | 35,894 | 37,974 | 8,845 | 96,737 | |||||||||||||||||||||||||||||||||||||||||||
|
2009
|
156,062 | | | | | | | | | | 16,635 | 81,780 | 23,099 | 121,514 | |||||||||||||||||||||||||||||||||||||||||||
|
2010
|
210,488 | | | | | | | | | | | 39,486 | 20,961 | 60,447 | |||||||||||||||||||||||||||||||||||||||||||
|
YTD 2011
|
46,606 | | | | | | | | | | | | 185 | 185 | |||||||||||||||||||||||||||||||||||||||||||
|
Total
|
$ | 654,738 | $ | | $ | | $ | | $ | | $ | 743 | $ | 8,331 | $ | 25,064 | $ | 27,016 | $ | 56,818 | $ | 86,371 | $ | 186,587 | $ | 58,364 | $ | 449,294 | |||||||||||||||||||||||||||||
|
Cash Collections By Year, By Year of Purchase Core Portfolio
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Purchase | Purchase | Cash Collection Period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Period | Price | 1996-2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | YTD 2011 | Total | |||||||||||||||||||||||||||||||||||||||||||
|
1996
|
$ | 3,080 | $ | 7,295 | $ | 730 | $ | 496 | $ | 398 | $ | 285 | $ | 210 | $ | 237 | $ | 102 | $ | 83 | $ | 78 | $ | 68 | $ | 13 | $ | 9,995 | |||||||||||||||||||||||||||||
|
1997
|
7,685 | 15,138 | 2,630 | 1,829 | 1,324 | 1,022 | 860 | 597 | 437 | 346 | 215 | 216 | 54 | 24,668 | |||||||||||||||||||||||||||||||||||||||||||
|
1998
|
11,089 | 16,981 | 5,152 | 3,948 | 2,797 | 2,200 | 1,811 | 1,415 | 882 | 616 | 397 | 382 | 112 | 36,693 | |||||||||||||||||||||||||||||||||||||||||||
|
1999
|
18,898 | 18,207 | 12,090 | 9,598 | 7,336 | 5,615 | 4,352 | 3,032 | 2,243 | 1,533 | 1,328 | 1,139 | 243 | 66,716 | |||||||||||||||||||||||||||||||||||||||||||
|
2000
|
25,020 | 6,894 | 19,498 | 19,478 | 16,628 | 14,098 | 10,924 | 8,067 | 5,202 | 3,604 | 3,198 | 2,782 | 683 | 111,056 | |||||||||||||||||||||||||||||||||||||||||||
|
2001
|
33,481 | | 13,048 | 28,831 | 28,003 | 26,717 | 22,639 | 16,048 | 10,011 | 6,164 | 5,299 | 4,422 | 1,146 | 162,328 | |||||||||||||||||||||||||||||||||||||||||||
|
2002
|
42,325 | | | 15,073 | 36,258 | 35,742 | 32,497 | 24,729 | 16,527 | 9,772 | 7,444 | 6,375 | 1,719 | 186,136 | |||||||||||||||||||||||||||||||||||||||||||
|
2003
|
61,448 | | | | 24,308 | 49,706 | 52,640 | 43,728 | 30,695 | 18,818 | 13,135 | 10,422 | 2,537 | 245,989 | |||||||||||||||||||||||||||||||||||||||||||
|
2004
|
51,709 | | | | | 17,276 | 41,921 | 36,468 | 27,973 | 17,884 | 13,181 | 9,780 | 2,435 | 166,918 | |||||||||||||||||||||||||||||||||||||||||||
|
2005
|
113,870 | | | | | | 15,191 | 59,645 | 57,928 | 42,731 | 30,048 | 22,351 | 4,860 | 232,754 | |||||||||||||||||||||||||||||||||||||||||||
|
2006
|
90,062 | | | | | | | 17,363 | 43,737 | 34,038 | 25,351 | 19,522 | 4,903 | 144,914 | |||||||||||||||||||||||||||||||||||||||||||
|
2007
|
179,841 | | | | | | | | 39,413 | 87,039 | 69,175 | 60,230 | 15,182 | 271,039 | |||||||||||||||||||||||||||||||||||||||||||
|
2008
|
166,530 | | | | | | | | | 47,253 | 72,080 | 62,363 | 15,728 | 197,424 | |||||||||||||||||||||||||||||||||||||||||||
|
2009
|
125,509 | | | | | | | | | | 40,703 | 95,627 | 24,205 | 160,535 | |||||||||||||||||||||||||||||||||||||||||||
|
2010
|
149,711 | | | | | | | | | | | 47,076 | 31,245 | 78,321 | |||||||||||||||||||||||||||||||||||||||||||
|
YTD 2011
|
61,464 | | | | | | | | | | | | 3,288 | 3,288 | |||||||||||||||||||||||||||||||||||||||||||
|
Total
|
$ | 1,141,722 | $ | 64,515 | $ | 53,148 | $ | 79,253 | $ | 117,052 | $ | 152,661 | $ | 183,045 | $ | 211,329 | $ | 235,150 | $ | 269,881 | $ | 281,632 | $ | 342,755 | $ | 108,353 | $ | 2,098,774 | |||||||||||||||||||||||||||||
35
| One year + (1) | ||||||||||||||||||||||||
| 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | |||||||||||||||||||
|
Q1
|
331 | 340 | 314 | 488 | 690 | 830 | ||||||||||||||||||
|
Q2
|
342 | 360 | 348 | 587 | 711 | | ||||||||||||||||||
|
Q3
|
324 | 397 | 410 | 604 | 742 | | ||||||||||||||||||
|
Q4
|
340 | 327 | 452 | 638 | 771 | | ||||||||||||||||||
| Less than one year (2) | ||||||||||||||||||||||||
| 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | |||||||||||||||||||
|
Q1
|
360 | 435 | 688 | 621 | 686 | 644 | ||||||||||||||||||
|
Q2
|
372 | 481 | 744 | 612 | 681 | | ||||||||||||||||||
|
Q3
|
402 | 475 | 631 | 585 | 642 | | ||||||||||||||||||
|
Q4
|
375 | 553 | 739 | 676 | 731 | | ||||||||||||||||||
36
| Total (2) | ||||||||||||||||||||||||
| 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | |||||||||||||||||||
|
Q1
|
691 | 775 | 1,002 | 1,109 | 1,376 | 1,474 | ||||||||||||||||||
|
Q2
|
714 | 841 | 1,092 | 1,199 | 1,392 | | ||||||||||||||||||
|
Q3
|
726 | 872 | 1,041 | 1,189 | 1,384 | | ||||||||||||||||||
|
Q4
|
715 | 880 | 1,191 | 1,314 | 1,502 | | ||||||||||||||||||
| (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. |
| Total cash collections | ||||||||||||||||||||||||
| 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | |||||||||||||||||||
|
Q1
|
$ | 152 | $ | 156 | $ | 133 | $ | 147 | $ | 182 | $ | 241 | ||||||||||||
|
Q2
|
$ | 146 | $ | 142 | $ | 136 | $ | 143 | $ | 188 | | |||||||||||||
|
Q3
|
$ | 145 | $ | 131 | $ | 134 | $ | 144 | $ | 200 | | |||||||||||||
|
Q4
|
$ | 142 | $ | 119 | $ | 123 | $ | 148 | $ | 204 | | |||||||||||||
| Non-legal cash collections (2) | ||||||||||||||||||||||||
| 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | |||||||||||||||||||
|
Q1
|
$ | 106 | $ | 108 | $ | 96 | $ | 118 | $ | 154 | $ | 204 | ||||||||||||
|
Q2
|
$ | 99 | $ | 96 | $ | 99 | $ | 116 | $ | 160 | | |||||||||||||
|
Q3
|
$ | 98 | $ | 88 | $ | 99 | $ | 119 | $ | 170 | | |||||||||||||
|
Q4
|
$ | 94 | $ | 80 | $ | 94 | $ | 123 | $ | 174 | | |||||||||||||
| Non-bankruptcy cash collections (3) | ||||||||||||||||||||||||
| 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | |||||||||||||||||||
|
Q1
|
$ | 141 | $ | 141 | $ | 116 | $ | 120 | $ | 135 | $ | 162 | ||||||||||||
|
Q2
|
$ | 132 | $ | 129 | $ | 115 | $ | 114 | $ | 127 | | |||||||||||||
|
Q3
|
$ | 129 | $ | 120 | $ | 110 | $ | 111 | $ | 127 | | |||||||||||||
|
Q4
|
$ | 127 | $ | 107 | $ | 98 | $ | 109 | $ | 129 | | |||||||||||||
| Non-legal/non-bankruptcy cash collections (4) | ||||||||||||||||||||||||
| 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | |||||||||||||||||||
|
Q1
|
$ | 95 | $ | 92 | $ | 79 | $ | 90 | $ | 106 | $ | 125 | ||||||||||||
|
Q2
|
$ | 85 | $ | 83 | $ | 78 | $ | 87 | $ | 100 | | |||||||||||||
|
Q3
|
$ | 82 | $ | 76 | $ | 76 | $ | 87 | $ | 97 | | |||||||||||||
|
Q4
|
$ | 80 | $ | 68 | $ | 69 | $ | 84 | $ | 98 | | |||||||||||||
| (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. |
37
| (1) | Includes cash collections on finance receivables only and excludes cash proceeds from sales of defaulted consumer receivables. |
| (1) | Includes cash collections on finance receivables only and excludes cash proceeds from sales of defaulted consumer receivables. |
38
| Cash Collection Source ($ in | ||||||||||||||||||||||||||||||||
| thousands) | Q12011 | Q42010 | Q32010 | Q22010 | Q12010 | Q42009 | Q32009 | Q22009 | ||||||||||||||||||||||||
|
Call Center & Other Collections
|
$ | 67,377 | $ | 53,775 | $ | 51,711 | $ | 54,477 | $ | 56,987 | $ | 45,365 | $ | 48,590 | $ | 50,052 | ||||||||||||||||
|
External Legal Collections
|
25,378 | 21,446 | 20,217 | 18,819 | 18,276 | 15,496 | 15,330 | 16,527 | ||||||||||||||||||||||||
|
Internal Legal Collections
|
15,598 | 12,841 | 12,130 | 11,362 | 10,714 | 7,570 | 6,196 | 4,263 | ||||||||||||||||||||||||
|
Purchased Bankruptcy Collections
|
58,364 | 56,301 | 53,319 | 43,748 | 33,219 | 26,855 | 22,251 | 19,637 | ||||||||||||||||||||||||
|
Total Cash Collections
|
$ | 166,717 | $ | 144,363 | $ | 137,377 | $ | 128,406 | $ | 119,196 | $ | 95,286 | $ | 92,367 | $ | 90,479 | ||||||||||||||||
| Three Months | Three Months | |||||||
| Ended | Ended | |||||||
| March 31, | March 31, | |||||||
| 2011 | 2010 | |||||||
|
Balance at beginning of period
|
$ | 831,330 | $ | 693,462 | ||||
|
Acquisitions of finance receivables
(1)
|
106,405 | 100,266 | ||||||
|
Cash collections applied to principal on finance receivables
(2)
|
(70,743 | ) | (51,244 | ) | ||||
|
|
||||||||
|
Balance at end of period
|
$ | 866,992 | $ | 742,484 | ||||
|
|
||||||||
|
Estimated Remaining Collections (ERC)
(3)
|
$ | 1,793,270 | $ | 1,536,129 | ||||
|
|
||||||||
| (1) | Acquisitions of finance receivables is net of buybacks and includes certain capitalized acquisition related costs. | |
| (2) | Cash collections applied to principal (also referred to as amortization) on finance receivables consists of cash collections less income recognized on finance receivables, net of allowance charges. | |
| (3) | Estimated Remaining Collections refers to the sum of all future projected cash collections on our owned portfolios. |
| Life to Date Purchased | ||||||||||||||||||||||||
| Face Value | Original Purchase Price | |||||||||||||||||||||||
| Asset Type | No. of Accounts | % | (1) | % | (2) | % | ||||||||||||||||||
|
Major Credit Cards
|
14,641 | 59 | % | $ | 39,862,721 | 71 | % | $ | 1,443,107 | 79 | % | |||||||||||||
|
Consumer Finance
|
5,311 | 21 | 6,467,291 | 11 | 120,549 | 7 | ||||||||||||||||||
|
Private Label Credit Cards
|
4,267 | 18 | 6,015,736 | 11 | 228,748 | 12 | ||||||||||||||||||
|
Auto Deficiency
|
591 | 2 | 3,981,676 | 7 | 43,790 | 2 | ||||||||||||||||||
|
Total:
|
24,810 | 100 | % | $ | 56,327,424 | 100 | % | $ | 1,836,194 | 100 | % | |||||||||||||
| (1) | The Life to Date Purchased Face Value represents the original face amount purchased from sellers and has not been reduced by any adjustments including payments and buybacks. | |
| (2) | The Original Purchase Price represents the cash paid to sellers to acquire portfolios of defaulted consumer receivables. |
39
| Life to Date | ||||||||||||||||||||||||
| Purchased | Original Purchase | |||||||||||||||||||||||
| Account Type | No. of Accounts | % | Face Value (1) | % | Price (2) | % | ||||||||||||||||||
|
Fresh
|
1,584 | 6 | % | $ | 4,635,394 | 8 | % | $ | 412,808 | 22 | % | |||||||||||||
|
Primary
|
3,908 | 16 | 6,835,474 | 12 | 329,382 | 18 | ||||||||||||||||||
|
Secondary
|
4,025 | 16 | 6,547,586 | 12 | 228,010 | 12 | ||||||||||||||||||
|
Tertiary
|
3,973 | 16 | 5,249,031 | 9 | 72,609 | 4 | ||||||||||||||||||
|
Bankruptcy Trustees
|
3,610 | 15 | 16,169,242 | 29 | 684,444 | 37 | ||||||||||||||||||
|
Other
|
7,710 | 31 | 16,890,697 | 30 | 108,941 | 7 | ||||||||||||||||||
|
Total:
|
24,810 | 100 | % | $ | 56,327,424 | 100 | % | $ | 1,836,194 | 100 | % | |||||||||||||
| (1) | The Life to Date Purchased Face Value represents the original face amount purchased from sellers and has not been reduced by any adjustments including payments and buybacks. | |
| (2) | The Original Purchase Price represents the cash paid to sellers to acquire portfolios of defaulted consumer receivables. |
| Life to Date | ||||||||||||||||||||||||
| Purchased Face | Original Purchase | |||||||||||||||||||||||
| Geographic Distribution | No. of Accounts | % | Value (1) | % | Price (2) | % | ||||||||||||||||||
|
California
|
2,577 | 10 | % | $ | 7,288,466 | 13 | % | $ | 227,919 | 12 | % | |||||||||||||
|
Texas
|
3,872 | 16 | 6,471,095 | 11 | 168,870 | 9 | ||||||||||||||||||
|
Florida
|
1,958 | 8 | 5,393,486 | 10 | 165,560 | 9 | ||||||||||||||||||
|
New York
|
1,458 | 6 | 3,451,723 | 6 | 104,144 | 6 | ||||||||||||||||||
|
Pennsylvania
|
863 | 3 | 2,099,127 | 4 | 69,751 | 4 | ||||||||||||||||||
|
North Carolina
|
893 | 4 | 2,003,653 | 4 | 62,717 | 3 | ||||||||||||||||||
|
Illinois
|
965 | 4 | 1,970,815 | 3 | 69,787 | 4 | ||||||||||||||||||
|
Ohio
|
860 | 3 | 1,956,885 | 3 | 76,046 | 4 | ||||||||||||||||||
|
Georgia
|
787 | 3 | 1,837,047 | 3 | 72,167 | 4 | ||||||||||||||||||
|
New Jersey
|
577 | 2 | 1,585,970 | 3 | 52,900 | 3 | ||||||||||||||||||
|
Michigan
|
657 | 3 | 1,520,633 | 3 | 56,517 | 3 | ||||||||||||||||||
|
Virginia
|
671 | 3 | 1,205,559 | 2 | 43,550 | 2 | ||||||||||||||||||
|
Tennessee
|
522 | 2 | 1,170,450 | 2 | 44,728 | 2 | ||||||||||||||||||
|
Arizona
|
428 | 2 | 1,183,894 | 2 | 37,138 | 2 | ||||||||||||||||||
|
Massachusetts
|
436 | 2 | 1,067,776 | 2 | 34,126 | 2 | ||||||||||||||||||
|
South Carolina
|
431 | 2 | 990,390 | 2 | 29,718 | 2 | ||||||||||||||||||
|
Other
(3)
|
6,855 | 27 | 15,130,455 | 27 | 520,556 | 29 | ||||||||||||||||||
|
Total:
|
24,810 | 100 | % | $ | 56,327,424 | 100 | % | $ | 1,836,194 | 100 | % | |||||||||||||
| (1) | The Life to Date Purchased Face Value represents the original face amount purchased from sellers and has not been reduced by any adjustments, including payments and buybacks. | |
| (2) | The Original Purchase Price 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. |
40
41
42
| | borrowings may not exceed 30% of the ERC of all its eligible asset pools plus 75% of its eligible accounts receivable; | ||
| | the consolidated leverage ratio (as defined in the Credit Agreement) cannot exceed 2.0 to 1.0 as of the end of any fiscal quarter; | ||
| | consolidated Tangible Net Worth (as defined in the Credit Agreement) must equal or exceed $309,452,000 plus 50% of positive consolidated net income for each fiscal quarter beginning December 31, 2010, plus 50% of the net proceeds of any equity offering; | ||
| | capital expenditures during any fiscal year cannot exceed $20 million; | ||
| | cash dividends and distributions during any fiscal year cannot exceed $20 million; | ||
| | stock repurchases during the term of the agreement cannot exceed $100 million; | ||
| | permitted acquisitions (as defined in the Credit Agreement) during any fiscal year cannot exceed $100 million; | ||
| | the Company must maintain positive consolidated income from operations (as defined in the Credit Agreement) during any fiscal quarter; and | ||
| | restrictions on changes in control. |
| Payments due by period | ||||||||||||||||||||
| Less | More | |||||||||||||||||||
| than 1 | 1 - 3 | 4 - 5 | than 5 | |||||||||||||||||
| Contractual Obligations | Total | year | years | years | years | |||||||||||||||
|
Operating Leases
|
$ | 22,496 | $ | 4,288 | $ | 8,359 | $ | 6,468 | $ | 3,381 | ||||||||||
|
Line of Credit
(1)
|
344,597 | 11,973 | 28,471 | 304,153 | | |||||||||||||||
|
Long-term Debt
|
2,511 | 1,283 | 1,228 | | | |||||||||||||||
|
Purchase Commitments
(2) (3)
|
174,786 | 151,901 | 15,285 | 7,600 | | |||||||||||||||
|
Employment Agreements
|
9,951 | 8,282 | 1,207 | 462 | | |||||||||||||||
|
Total
|
$ | 554,341 | $ | 177,727 | $ | 54,550 | $ | 318,683 | $ | 3,381 | ||||||||||
43
| (1) | To the extent that a balance is outstanding on our line of credit, the revolving portion ($240 million) would be due in December 2014 and the non-revolving fixed rate sub-limit portion ($50 million) would be due in May 2012. Upon maturity of the fixed rate portion, the revolving credit facility will be automatically increased by $50 million. Therefore, for purposes of this table and the related interest calculations, the assumed maturity of the fixed rate sublimit is the same as the existing revolving portion or December 2014. 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. This estimate also assumes that the balance on the line of credit remains constant from the March 31, 2011 balance of $290.0 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 $148.9 million. | |
| (3) | This amount includes the maximum remaining purchase price of $22.8 million to be paid to acquire the noncontrolling interest of CCB. |
44
45
46
47
48
|
31.1
|
Section 302 Certifications of Chief Executive Officer. | |
|
|
||
|
31.2
|
Section 302 Certifications of Chief Financial and Administrative Officer. | |
|
|
||
|
32.1
|
Section 906 Certifications of Chief Executive Officer and Chief Financial and Administrative Officer. |
49
|
PORTFOLIO RECOVERY ASSOCIATES, INC.
(Registrant) |
||||
| Date: May 5, 2011 | By: | /s/ Steven D. Fredrickson | ||
| Steven D. Fredrickson | ||||
|
Chief Executive Officer,
President and
Chairman of the Board of Directors (Principal Executive Officer) |
||||
| Date: May 5, 2011 | By: | /s/ Kevin P. Stevenson | ||
| Kevin P. Stevenson | ||||
|
Chief Financial and Administrative Officer,
Executive Vice President, Treasurer and Assistant Secretary (Principal Financial and Accounting Officer) |
||||
50
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|