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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
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
|
|
ý
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|||
|
Non-accelerated filer
|
|
¨
|
|
Smaller reporting company
|
|
¨
|
|
Class
|
|
Outstanding as of November 1, 2013
|
|
Common Stock, $0.01 par value
|
|
49,749,637
|
|
|
|
Page(s)
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
108,705
|
|
|
$
|
32,687
|
|
|
Finance receivables, net
|
1,256,822
|
|
|
1,078,951
|
|
||
|
Accounts receivable, net
|
12,047
|
|
|
10,486
|
|
||
|
Income taxes receivable
|
2,708
|
|
|
—
|
|
||
|
Property and equipment, net
|
28,059
|
|
|
25,312
|
|
||
|
Goodwill
|
102,891
|
|
|
109,488
|
|
||
|
Intangible assets, net
|
16,746
|
|
|
20,364
|
|
||
|
Other assets
|
20,007
|
|
|
11,668
|
|
||
|
Total assets
|
$
|
1,547,985
|
|
|
$
|
1,288,956
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
14,446
|
|
|
$
|
12,155
|
|
|
Accrued expenses and other liabilities
|
33,023
|
|
|
18,953
|
|
||
|
Income taxes payable
|
740
|
|
|
3,125
|
|
||
|
Accrued payroll and bonuses
|
20,454
|
|
|
12,804
|
|
||
|
Net deferred tax liability
|
200,109
|
|
|
185,277
|
|
||
|
Borrowings
|
452,229
|
|
|
327,542
|
|
||
|
Total liabilities
|
721,001
|
|
|
559,856
|
|
||
|
Commitments and contingencies (Note 10)
|
|
|
|
||||
|
Redeemable noncontrolling interest
|
10,336
|
|
|
20,673
|
|
||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, par value $0.01, authorized shares, 2,000, issued and outstanding shares - 0
|
—
|
|
|
—
|
|
||
|
Common stock, par value $0.01, 60,000 authorized shares, 49,747 issued and outstanding shares at September 30, 2013, and 50,727 issued and outstanding shares at December 31, 2012
|
498
|
|
|
507
|
|
||
|
Additional paid-in capital
|
129,570
|
|
|
150,878
|
|
||
|
Retained earnings
|
683,728
|
|
|
554,191
|
|
||
|
Accumulated other comprehensive income
|
2,852
|
|
|
2,851
|
|
||
|
Total stockholders’ equity
|
816,648
|
|
|
708,427
|
|
||
|
Total liabilities and equity
|
$
|
1,547,985
|
|
|
$
|
1,288,956
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Income recognized on finance receivables, net
|
$
|
171,456
|
|
|
$
|
135,754
|
|
|
$
|
494,818
|
|
|
$
|
392,566
|
|
|
Fee income
|
26,306
|
|
|
14,765
|
|
|
55,464
|
|
|
45,983
|
|
||||
|
Total revenues
|
197,762
|
|
|
150,519
|
|
|
550,282
|
|
|
438,549
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Compensation and employee services
|
52,882
|
|
|
41,334
|
|
|
146,081
|
|
|
123,508
|
|
||||
|
Legal collection fees
|
10,206
|
|
|
8,635
|
|
|
31,343
|
|
|
25,241
|
|
||||
|
Legal collection costs
|
19,801
|
|
|
15,810
|
|
|
63,020
|
|
|
57,705
|
|
||||
|
Agent fees
|
1,404
|
|
|
1,545
|
|
|
4,293
|
|
|
4,495
|
|
||||
|
Outside fees and services
|
8,707
|
|
|
10,131
|
|
|
24,789
|
|
|
21,575
|
|
||||
|
Communications
|
7,786
|
|
|
6,777
|
|
|
24,307
|
|
|
22,037
|
|
||||
|
Rent and occupancy
|
1,950
|
|
|
1,786
|
|
|
5,462
|
|
|
5,053
|
|
||||
|
Depreciation and amortization
|
3,753
|
|
|
3,623
|
|
|
10,653
|
|
|
10,833
|
|
||||
|
Other operating expenses
|
5,408
|
|
|
3,820
|
|
|
14,756
|
|
|
12,027
|
|
||||
|
Impairment of goodwill
|
6,397
|
|
|
—
|
|
|
6,397
|
|
|
—
|
|
||||
|
Total operating expenses
|
118,294
|
|
|
93,461
|
|
|
331,101
|
|
|
282,474
|
|
||||
|
Income from operations
|
79,468
|
|
|
57,058
|
|
|
219,181
|
|
|
156,075
|
|
||||
|
Other income and (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
||||
|
Interest expense
|
(3,995
|
)
|
|
(2,189
|
)
|
|
(9,607
|
)
|
|
(7,223
|
)
|
||||
|
Income before income taxes
|
75,473
|
|
|
54,869
|
|
|
209,574
|
|
|
148,860
|
|
||||
|
Provision for income taxes
|
26,262
|
|
|
21,742
|
|
|
78,432
|
|
|
58,493
|
|
||||
|
Net income
|
$
|
49,211
|
|
|
$
|
33,127
|
|
|
$
|
131,142
|
|
|
$
|
90,367
|
|
|
Adjustment for income/(loss) attributable to redeemable noncontrolling interest
|
1,873
|
|
|
(187
|
)
|
|
1,605
|
|
|
(424
|
)
|
||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
$
|
47,338
|
|
|
$
|
33,314
|
|
|
$
|
129,537
|
|
|
$
|
90,791
|
|
|
Net income per common share attributable to Portfolio Recovery Associates, Inc:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.94
|
|
|
$
|
0.66
|
|
|
$
|
2.56
|
|
|
$
|
1.78
|
|
|
Diluted
|
$
|
0.93
|
|
|
$
|
0.65
|
|
|
$
|
2.54
|
|
|
$
|
1.77
|
|
|
Weighted average number of shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
50,154
|
|
|
50,643
|
|
|
50,571
|
|
|
51,102
|
|
||||
|
Diluted
|
50,660
|
|
|
51,066
|
|
|
51,039
|
|
|
51,420
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income
|
$
|
49,211
|
|
|
$
|
33,127
|
|
|
$
|
131,142
|
|
|
$
|
90,367
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments
|
4,425
|
|
|
1,792
|
|
|
1
|
|
|
2,113
|
|
||||
|
Total other comprehensive income
|
4,425
|
|
|
1,792
|
|
|
1
|
|
|
2,113
|
|
||||
|
Comprehensive income
|
53,636
|
|
|
34,919
|
|
|
131,143
|
|
|
92,480
|
|
||||
|
Comprehensive income/(loss) attributable to noncontrolling interest
|
1,873
|
|
|
(187
|
)
|
|
1,605
|
|
|
(424
|
)
|
||||
|
Comprehensive income attributable to Portfolio Recovery Associates, Inc.
|
$
|
51,763
|
|
|
$
|
35,106
|
|
|
$
|
129,538
|
|
|
$
|
92,904
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|||||||||||
|
|
|
|
|
|
Additional
|
|
|
|
Other
|
|
Total
|
|||||||||||
|
|
Common Stock
|
|
Paid-in
|
|
Retained
|
|
Comprehensive
|
|
Stockholders’
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Income
|
|
Equity
|
|||||||||||
|
Balance at December 31, 2012
|
50,727
|
|
|
$
|
507
|
|
|
$
|
150,878
|
|
|
$
|
554,191
|
|
|
$
|
2,851
|
|
|
$
|
708,427
|
|
|
Components of comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
129,537
|
|
|
—
|
|
|
129,537
|
|
|||||
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
|
Vesting of nonvested shares
|
223
|
|
|
2
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Repurchase and cancellation of common stock
|
(1,203
|
)
|
|
(11
|
)
|
|
(58,500
|
)
|
|
—
|
|
|
—
|
|
|
(58,511
|
)
|
|||||
|
Amortization of share-based compensation
|
—
|
|
|
—
|
|
|
10,209
|
|
|
—
|
|
|
—
|
|
|
10,209
|
|
|||||
|
Income tax benefit from share-based compensation
|
—
|
|
|
—
|
|
|
2,742
|
|
|
—
|
|
|
—
|
|
|
2,742
|
|
|||||
|
Employee stock relinquished for payment of taxes
|
—
|
|
|
—
|
|
|
(4,103
|
)
|
|
—
|
|
|
—
|
|
|
(4,103
|
)
|
|||||
|
Component of convertible debt
|
—
|
|
|
—
|
|
|
31,308
|
|
|
—
|
|
|
—
|
|
|
31,308
|
|
|||||
|
Deferred taxes on component of convertible debt
|
—
|
|
|
—
|
|
|
(12,517
|
)
|
|
—
|
|
|
—
|
|
|
(12,517
|
)
|
|||||
|
Purchase of noncontrolling interest
|
—
|
|
|
—
|
|
|
9,162
|
|
|
—
|
|
|
—
|
|
|
9,162
|
|
|||||
|
Adjustment of the noncontrolling interest measurement amount
|
—
|
|
|
—
|
|
|
393
|
|
|
—
|
|
|
—
|
|
|
393
|
|
|||||
|
Balance at September 30, 2013
|
49,747
|
|
|
$
|
498
|
|
|
$
|
129,570
|
|
|
$
|
683,728
|
|
|
$
|
2,852
|
|
|
$
|
816,648
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
131,142
|
|
|
$
|
90,367
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Amortization of share-based compensation
|
10,209
|
|
|
8,361
|
|
||
|
Depreciation and amortization
|
10,653
|
|
|
10,833
|
|
||
|
Impairment of goodwill
|
6,397
|
|
|
—
|
|
||
|
Deferred tax expense/(benefit)
|
2,359
|
|
|
(7,377
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Other assets
|
(1,147
|
)
|
|
(353
|
)
|
||
|
Accounts receivable
|
(1,497
|
)
|
|
1,579
|
|
||
|
Accounts payable
|
2,237
|
|
|
(856
|
)
|
||
|
Income taxes
|
(5,062
|
)
|
|
(7,024
|
)
|
||
|
Accrued expenses
|
9,129
|
|
|
931
|
|
||
|
Accrued payroll and bonuses
|
7,660
|
|
|
(2,799
|
)
|
||
|
Net cash provided by operating activities
|
172,080
|
|
|
93,662
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchases of property and equipment
|
(9,913
|
)
|
|
(5,362
|
)
|
||
|
Acquisition of finance receivables, net of buybacks
|
(546,201
|
)
|
|
(329,444
|
)
|
||
|
Collections applied to principal on finance receivables
|
368,693
|
|
|
286,907
|
|
||
|
Business acquisition, net of cash acquired
|
—
|
|
|
(48,653
|
)
|
||
|
Net cash used in investing activities
|
(187,421
|
)
|
|
(96,552
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Income tax benefit from share-based compensation
|
2,742
|
|
|
1,484
|
|
||
|
Proceeds from line of credit
|
217,000
|
|
|
160,000
|
|
||
|
Principal payments on line of credit
|
(344,000
|
)
|
|
(130,000
|
)
|
||
|
Repurchases of common stock
|
(58,511
|
)
|
|
(22,726
|
)
|
||
|
Cash paid for purchase of portion of noncontrolling interest
|
(1,150
|
)
|
|
—
|
|
||
|
Distributions paid to noncontrolling interest
|
(51
|
)
|
|
—
|
|
||
|
Principal payments on long-term debt
|
(4,109
|
)
|
|
(572
|
)
|
||
|
Proceeds from convertible debt, net
|
279,285
|
|
|
—
|
|
||
|
Net cash provided by financing activities
|
91,206
|
|
|
8,186
|
|
||
|
Effect of exchange rate on cash
|
153
|
|
|
(505
|
)
|
||
|
Net increase in cash and cash equivalents
|
76,018
|
|
|
4,791
|
|
||
|
Cash and cash equivalents, beginning of period
|
32,687
|
|
|
26,697
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
108,705
|
|
|
$
|
31,488
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
9,333
|
|
|
$
|
7,577
|
|
|
Cash paid for income taxes
|
78,434
|
|
|
71,521
|
|
||
|
Noncash investing and financing activities:
|
|
|
|
||||
|
Adjustment of the noncontrolling interest measurement amount
|
$
|
393
|
|
|
$
|
(2,852
|
)
|
|
Distributions payable relating to noncontrolling interest
|
1,237
|
|
|
261
|
|
||
|
Purchase of noncontrolling interest
|
9,162
|
|
|
—
|
|
||
|
Employee stock relinquished for payment of taxes
|
(4,103
|
)
|
|
(2,170
|
)
|
||
|
1.
|
Organization and Business:
|
|
|
As Of And For The
|
|
As Of And For The
|
||||||||||||
|
|
Three Months Ended September 30, 2013
|
|
Three Months Ended September 30, 2012
|
||||||||||||
|
|
Revenues
|
|
Long-Lived
Assets
|
|
Revenues
|
|
Long-Lived
Assets
|
||||||||
|
United States
|
$
|
194,769
|
|
|
$
|
26,289
|
|
|
$
|
145,585
|
|
|
$
|
23,596
|
|
|
United Kingdom
|
2,993
|
|
|
1,770
|
|
|
4,934
|
|
|
1,910
|
|
||||
|
Total
|
$
|
197,762
|
|
|
$
|
28,059
|
|
|
$
|
150,519
|
|
|
$
|
25,506
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
As Of And For The
|
|
As Of And For The
|
||||||||||||
|
|
Nine Months Ended September 30, 2013
|
|
Nine Months Ended September 30, 2012
|
||||||||||||
|
|
Revenues
|
|
Long-Lived
Assets
|
|
Revenues
|
|
Long-Lived
Assets
|
||||||||
|
United States
|
$
|
542,048
|
|
|
$
|
26,289
|
|
|
$
|
424,434
|
|
|
$
|
23,596
|
|
|
United Kingdom
|
8,234
|
|
|
1,770
|
|
|
14,115
|
|
|
1,910
|
|
||||
|
Total
|
$
|
550,282
|
|
|
$
|
28,059
|
|
|
$
|
438,549
|
|
|
$
|
25,506
|
|
|
2.
|
Finance Receivables, net:
|
|
|
Three Months Ended
September 30, 2013 |
|
Three Months Ended
September 30, 2012 |
||||
|
Balance at beginning of period
|
$
|
1,236,859
|
|
|
$
|
966,508
|
|
|
Acquisitions of finance receivables, net of buybacks
|
138,854
|
|
|
100,063
|
|
||
|
Foreign currency translation adjustment
|
1,304
|
|
|
321
|
|
||
|
Cash collections
|
(291,651
|
)
|
|
(229,052
|
)
|
||
|
Income recognized on finance receivables, net
|
171,456
|
|
|
135,754
|
|
||
|
Cash collections applied to principal
|
(120,195
|
)
|
|
(93,298
|
)
|
||
|
Balance at end of period
|
$
|
1,256,822
|
|
|
$
|
973,594
|
|
|
|
|
|
|
||||
|
|
Nine Months Ended
September 30, 2013 |
|
Nine Months Ended
September 30, 2012 |
||||
|
Balance at beginning of period
|
$
|
1,078,951
|
|
|
$
|
926,734
|
|
|
Acquisitions of finance receivables, net of buybacks
|
546,201
|
|
|
333,402
|
|
||
|
Foreign currency translation adjustment
|
363
|
|
|
365
|
|
||
|
Cash collections
|
(863,511
|
)
|
|
(679,473
|
)
|
||
|
Income recognized on finance receivables, net
|
494,818
|
|
|
392,566
|
|
||
|
Cash collections applied to principal
|
(368,693
|
)
|
|
(286,907
|
)
|
||
|
Balance at end of period
|
$
|
1,256,822
|
|
|
$
|
973,594
|
|
|
September 30, 2014
|
$
|
442,007
|
|
|
September 30, 2015
|
345,369
|
|
|
|
September 30, 2016
|
257,244
|
|
|
|
September 30, 2017
|
150,698
|
|
|
|
September 30, 2018
|
57,070
|
|
|
|
September 30, 2019
|
4,434
|
|
|
|
|
$
|
1,256,822
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Balance at beginning of period
|
$
|
1,400,906
|
|
|
$
|
1,151,653
|
|
|
$
|
1,239,674
|
|
|
$
|
1,026,614
|
|
|
Income recognized on finance receivables, net
|
(171,456
|
)
|
|
(135,754
|
)
|
|
(494,818
|
)
|
|
(392,566
|
)
|
||||
|
Additions
|
122,976
|
|
|
102,997
|
|
|
472,666
|
|
|
325,165
|
|
||||
|
Net reclassifications from nonaccretable difference
|
63,031
|
|
|
45,182
|
|
|
201,823
|
|
|
205,997
|
|
||||
|
Foreign currency translation adjustment
|
509
|
|
|
(104
|
)
|
|
(3,379
|
)
|
|
(1,236
|
)
|
||||
|
Balance at end of period
|
$
|
1,415,966
|
|
|
$
|
1,163,974
|
|
|
$
|
1,415,966
|
|
|
$
|
1,163,974
|
|
|
|
Three Months Ended September 30, 2013
|
|
Three Months Ended September 30, 2012
|
||||||||||||||||||||
|
|
Core Portfolio
(1)
|
|
Purchased Bankruptcy
Portfolio (2) |
|
Total
|
|
Core Portfolio
(1)
|
|
Purchased Bankruptcy
Portfolio (2) |
|
Total
|
||||||||||||
|
Valuation allowance - finance receivables:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
$
|
70,350
|
|
|
$
|
23,761
|
|
|
$
|
94,111
|
|
|
$
|
75,850
|
|
|
$
|
13,419
|
|
|
$
|
89,269
|
|
|
Allowance charges
|
—
|
|
|
1,500
|
|
|
1,500
|
|
|
1,850
|
|
|
945
|
|
|
2,795
|
|
||||||
|
Reversal of previous recorded allowance charges
|
(3,970
|
)
|
|
(111
|
)
|
|
(4,081
|
)
|
|
(1,150
|
)
|
|
(82
|
)
|
|
(1,232
|
)
|
||||||
|
Net allowance (reversals)/charges
|
(3,970
|
)
|
|
1,389
|
|
|
(2,581
|
)
|
|
700
|
|
|
863
|
|
|
1,563
|
|
||||||
|
Ending balance
|
$
|
66,380
|
|
|
$
|
25,150
|
|
|
$
|
91,530
|
|
|
$
|
76,550
|
|
|
$
|
14,282
|
|
|
$
|
90,832
|
|
|
Finance Receivables, net:
|
$
|
699,742
|
|
|
$
|
557,080
|
|
|
$
|
1,256,822
|
|
|
$
|
493,192
|
|
|
$
|
480,402
|
|
|
$
|
973,594
|
|
|
|
Nine Months Ended September 30, 2013
|
|
Nine Months Ended September 30, 2012
|
||||||||||||||||||||
|
|
Core Portfolio
(1)
|
|
Purchased Bankruptcy
Portfolio (2) |
|
Total
|
|
Core Portfolio
(1)
|
|
Purchased Bankruptcy
Portfolio (2) |
|
Total
|
||||||||||||
|
Valuation allowance - finance receivables:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance
|
$
|
74,500
|
|
|
$
|
18,623
|
|
|
$
|
93,123
|
|
|
$
|
76,580
|
|
|
$
|
9,991
|
|
|
$
|
86,571
|
|
|
Allowance charges
|
300
|
|
|
6,760
|
|
|
7,060
|
|
|
4,000
|
|
|
4,620
|
|
|
8,620
|
|
||||||
|
Reversal of previous recorded allowance charges
|
(8,420
|
)
|
|
(233
|
)
|
|
(8,653
|
)
|
|
(4,030
|
)
|
|
(329
|
)
|
|
(4,359
|
)
|
||||||
|
Net allowance (reversals)/charges
|
(8,120
|
)
|
|
6,527
|
|
|
(1,593
|
)
|
|
(30
|
)
|
|
4,291
|
|
|
4,261
|
|
||||||
|
Ending balance
|
$
|
66,380
|
|
|
$
|
25,150
|
|
|
$
|
91,530
|
|
|
$
|
76,550
|
|
|
$
|
14,282
|
|
|
$
|
90,832
|
|
|
Finance Receivables, net:
|
$
|
699,742
|
|
|
$
|
557,080
|
|
|
$
|
1,256,822
|
|
|
$
|
493,192
|
|
|
$
|
480,402
|
|
|
$
|
973,594
|
|
|
(1)
|
“Core” accounts or portfolios refer to accounts or portfolios that are defaulted consumer receivables and are not in a bankrupt status upon purchase. For this table, the Core Portfolio also includes accounts purchased in the United Kingdom. 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.
|
|
3.
|
Borrowings:
|
|
|
September 30,
2013
|
|
December 31,
2012
|
||||
|
Line of credit, revolver
|
$
|
—
|
|
|
$
|
127,000
|
|
|
Line of credit, term loan
|
196,250
|
|
|
200,000
|
|
||
|
Equipment loan
|
183
|
|
|
542
|
|
||
|
Convertible notes
|
287,500
|
|
|
—
|
|
||
|
Less: Debt discount
|
(31,704
|
)
|
|
—
|
|
||
|
Total
|
$
|
452,229
|
|
|
$
|
327,542
|
|
|
September 30, 2014
|
$
|
8,933
|
|
|
September 30, 2015
|
13,750
|
|
|
|
September 30, 2016
|
18,750
|
|
|
|
September 30, 2017
|
35,000
|
|
|
|
September 30, 2018
|
120,000
|
|
|
|
Thereafter
|
287,500
|
|
|
|
Total
|
$
|
483,933
|
|
|
•
|
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
$455,091,200
plus
50%
of positive cumulative consolidated net income for each fiscal quarter beginning with the quarter ended December 31, 2012, plus
50%
of the cumulative net proceeds of any equity offering;
|
|
•
|
capital expenditures during any fiscal year cannot exceed
$30 million
;
|
|
•
|
cash dividends and distributions during any fiscal year cannot exceed
$20 million
;
|
|
•
|
stock repurchases during the term of the agreement cannot exceed
$250 million
and cannot exceed
$100 million
in a single fiscal year;
|
|
•
|
permitted acquisitions (as defined in the Credit Agreement) during any fiscal year cannot exceed
$250 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.
|
|
|
|
September 30,
2013
|
|
December 31,
2012 |
||||
|
Liability component - principal amount
|
|
$
|
287,500
|
|
|
$
|
—
|
|
|
Unamortized debt discount
|
|
(31,704
|
)
|
|
—
|
|
||
|
Liability component - net carrying amount
|
|
255,796
|
|
|
—
|
|
||
|
Equity component
|
|
$
|
31,308
|
|
|
$
|
—
|
|
|
|
|
Three Months Ended September 30, 2013
|
|
Three Months Ended September 30, 2012
|
|
Nine Months Ended September 30, 2013
|
|
Nine Months Ended September 30, 2012
|
||||||||
|
Interest expense - stated coupon rate
|
|
$
|
1,150
|
|
|
$
|
—
|
|
|
$
|
1,150
|
|
|
$
|
—
|
|
|
Interest expense - amortization of debt discount
|
|
525
|
|
|
—
|
|
|
525
|
|
|
—
|
|
||||
|
Total interest expense - convertible notes
|
|
$
|
1,675
|
|
|
$
|
—
|
|
|
$
|
1,675
|
|
|
$
|
—
|
|
|
4.
|
Property and Equipment, net:
|
|
|
September 30,
2013
|
|
December 31,
2012
|
||||
|
Software
|
$
|
33,683
|
|
|
$
|
29,467
|
|
|
Computer equipment
|
16,033
|
|
|
14,129
|
|
||
|
Furniture and fixtures
|
7,753
|
|
|
7,220
|
|
||
|
Equipment
|
9,742
|
|
|
8,674
|
|
||
|
Leasehold improvements
|
8,017
|
|
|
7,231
|
|
||
|
Building and improvements
|
7,012
|
|
|
7,014
|
|
||
|
Land
|
1,269
|
|
|
1,269
|
|
||
|
Accumulated depreciation and amortization
|
(55,450
|
)
|
|
(49,692
|
)
|
||
|
Property and equipment, net
|
$
|
28,059
|
|
|
$
|
25,312
|
|
|
5.
|
Redeemable Noncontrolling Interest:
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Balance at beginning of period
|
$
|
10,336
|
|
|
$
|
19,381
|
|
|
$
|
20,673
|
|
|
$
|
17,831
|
|
|
Net income/(loss) attributable to redeemable noncontrolling interest
|
1,873
|
|
|
(187
|
)
|
|
1,605
|
|
|
(424
|
)
|
||||
|
Distributions payable
|
(1,235
|
)
|
|
—
|
|
|
(1,237
|
)
|
|
(261
|
)
|
||||
|
Purchase of portion of noncontrolling interest
|
—
|
|
|
—
|
|
|
(10,312
|
)
|
|
—
|
|
||||
|
Adjustment of the noncontrolling interest measurement amount
|
(638
|
)
|
|
804
|
|
|
(393
|
)
|
|
2,852
|
|
||||
|
Balance at end of period
|
$
|
10,336
|
|
|
$
|
19,998
|
|
|
$
|
10,336
|
|
|
$
|
19,998
|
|
|
6.
|
Goodwill and Intangible Assets, net:
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Balance at beginning of period
|
$
|
106,953
|
|
|
$
|
99,384
|
|
|
$
|
109,488
|
|
|
$
|
61,678
|
|
|
Acquisition of MHH
|
—
|
|
|
—
|
|
|
—
|
|
|
34,270
|
|
||||
|
Adjustment to provisional amount
|
—
|
|
|
(549
|
)
|
|
—
|
|
|
2,511
|
|
||||
|
Impairment of goodwill
|
(6,397
|
)
|
|
—
|
|
|
(6,397
|
)
|
|
—
|
|
||||
|
Foreign currency translation adjustment
|
2,335
|
|
|
1,621
|
|
|
(200
|
)
|
|
1,997
|
|
||||
|
Balance at end of period
|
$
|
102,891
|
|
|
$
|
100,456
|
|
|
$
|
102,891
|
|
|
$
|
100,456
|
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Gross Amount
|
|
Accumulated
Amortization
|
|
Gross Amount
|
|
Accumulated
Amortization
|
||||||||
|
Client and customer relationships
|
$
|
40,647
|
|
|
$
|
25,540
|
|
|
$
|
40,698
|
|
|
$
|
22,516
|
|
|
Non-compete agreements
|
3,876
|
|
|
3,692
|
|
|
3,880
|
|
|
3,581
|
|
||||
|
Trademarks
|
3,471
|
|
|
2,016
|
|
|
3,477
|
|
|
1,594
|
|
||||
|
Total
|
$
|
47,994
|
|
|
$
|
31,248
|
|
|
$
|
48,055
|
|
|
$
|
27,691
|
|
|
7.
|
Share-Based Compensation:
|
|
|
Nonvested Shares
Outstanding
|
|
Weighted-Average
Price at Grant Date
|
|||
|
December 31, 2011
|
243
|
|
|
$
|
19.77
|
|
|
Granted
|
159
|
|
|
22.00
|
|
|
|
Vested
|
(102
|
)
|
|
19.79
|
|
|
|
Cancelled
|
(12
|
)
|
|
23.31
|
|
|
|
December 31, 2012
|
288
|
|
|
20.84
|
|
|
|
Granted
|
109
|
|
|
37.14
|
|
|
|
Vested
|
(138
|
)
|
|
19.47
|
|
|
|
Cancelled
|
(26
|
)
|
|
20.73
|
|
|
|
September 30, 2013
|
233
|
|
|
$
|
29.28
|
|
|
|
Nonvested LTI Shares
Outstanding
|
|
Weighted-Average
Price at Grant Date
|
|||
|
December 31, 2011
|
548
|
|
|
$
|
17.01
|
|
|
Granted at target level
|
197
|
|
|
20.73
|
|
|
|
Adjustments for actual performance
|
121
|
|
|
18.00
|
|
|
|
Vested
|
(354
|
)
|
|
12.58
|
|
|
|
Cancelled
|
(15
|
)
|
|
22.55
|
|
|
|
December 31, 2012
|
497
|
|
|
21.71
|
|
|
|
Granted at target level
|
124
|
|
|
34.59
|
|
|
|
Adjustments for actual performance
|
106
|
|
|
17.87
|
|
|
|
Vested
|
(160
|
)
|
|
16.24
|
|
|
|
Cancelled
|
(5
|
)
|
|
25.17
|
|
|
|
September 30, 2013
|
562
|
|
|
$
|
25.18
|
|
|
8.
|
Income Taxes:
|
|
9.
|
Earnings per Share:
|
|
|
For the Three Months Ended September 30,
|
||||||||||||||||||||
|
|
2013
|
|
2012
|
||||||||||||||||||
|
|
Net Income
attributable to Portfolio
Recovery Associates, Inc.
|
|
Weighted Average
Common Shares
|
|
EPS
|
|
Net Income
attributable to Portfolio
Recovery Associates, Inc.
|
|
Weighted Average
Common Shares
|
|
EPS
|
||||||||||
|
Basic EPS
|
$
|
47,338
|
|
|
50,154
|
|
|
$
|
0.94
|
|
|
$
|
33,314
|
|
|
50,643
|
|
|
$
|
0.66
|
|
|
Dilutive effect of nonvested share awards
|
|
|
506
|
|
|
|
|
|
|
423
|
|
|
|
||||||||
|
Diluted EPS
|
$
|
47,338
|
|
|
50,660
|
|
|
$
|
0.93
|
|
|
$
|
33,314
|
|
|
51,066
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2013
|
|
2012
|
||||||||||||||||||
|
|
Net Income
attributable to Portfolio
Recovery Associates, Inc.
|
|
Weighted Average
Common Shares
|
|
EPS
|
|
Net Income
attributable to Portfolio
Recovery Associates, Inc.
|
|
Weighted Average
Common Shares
|
|
EPS
|
||||||||||
|
Basic EPS
|
$
|
129,537
|
|
|
50,571
|
|
|
$
|
2.56
|
|
|
$
|
90,791
|
|
|
51,102
|
|
|
$
|
1.78
|
|
|
Dilutive effect of nonvested share awards
|
|
|
468
|
|
|
|
|
|
|
318
|
|
|
|
||||||||
|
Diluted EPS
|
$
|
129,537
|
|
|
51,039
|
|
|
$
|
2.54
|
|
|
$
|
90,791
|
|
|
51,420
|
|
|
$
|
1.77
|
|
|
10.
|
Commitments and Contingencies:
|
|
11.
|
Fair Value Measurements and Disclosures:
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Carrying
Amount
|
|
Estimated
Fair Value
|
|
Carrying
Amount
|
|
Estimated
Fair Value
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
108,705
|
|
|
$
|
108,705
|
|
|
$
|
32,687
|
|
|
$
|
32,687
|
|
|
Finance receivables, net
|
1,256,822
|
|
|
1,757,515
|
|
|
1,078,951
|
|
|
1,776,049
|
|
||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Revolving credit
|
—
|
|
|
—
|
|
|
127,000
|
|
|
127,000
|
|
||||
|
Long-term debt
|
196,433
|
|
|
196,433
|
|
|
200,542
|
|
|
200,542
|
|
||||
|
Convertible debt
|
255,796
|
|
|
331,809
|
|
|
—
|
|
|
—
|
|
||||
|
•
|
Level 2 - Observable inputs other than level 1 quoted prices, such as quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
|
•
|
Level 3 - Unobservable inputs that are supported by little or no market activity. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques as well as instruments for which the determination of fair value requires significant management judgment or estimation.
|
|
12.
|
Stockholders' Equity:
|
|
13.
|
Recent Accounting Pronouncements:
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
•
|
a prolonged economic recovery or a deterioration in the economic or inflationary environment in the United States or the European Union, particularly the United Kingdom, including the interest rate environment, 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;
|
|
•
|
changes in the credit or capital markets, which affect our ability to borrow money or raise capital;
|
|
•
|
our ability to purchase defaulted consumer receivables at appropriate prices;
|
|
•
|
our ability to replace our defaulted consumer receivables with additional receivables portfolios;
|
|
•
|
our ability to obtain accurate and authentic account documents relating to accounts that we acquire and the possibility that documents that we provide could contain errors;
|
|
•
|
our ability to successfully acquire receivables of new asset types;
|
|
•
|
our ability to collect sufficient amounts on our defaulted consumer receivables;
|
|
•
|
changes in tax laws regarding earnings of our subsidiaries located outside of the United States;
|
|
•
|
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;
|
|
•
|
changes in state or federal laws or the administrative practices of various bankruptcy courts, which may impact our ability to collect on our defaulted receivables;
|
|
•
|
our ability to collect and enforce our finance receivables may be limited under federal and state laws;
|
|
•
|
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;
|
|
•
|
the degree, nature, and resources of our competition;
|
|
•
|
the possibility that we could incur goodwill or other intangible asset impairment charges;
|
|
•
|
our ability to retain existing clients and obtain new clients for our fee-for-service businesses;
|
|
•
|
our ability to comply with existing and new regulations of the collection industry, the failure of which could result in penalties, fines, litigation, damage to our reputation or the suspension or termination of our ability to conduct our business;
|
|
•
|
changes in governmental laws and regulations which could increase our costs and liabilities or impact our operations;
|
|
•
|
the possibility that new business acquisitions prove unsuccessful or strain or divert our resources;
|
|
•
|
our ability to maintain, renegotiate or replace our credit facility;
|
|
•
|
our ability to satisfy the restrictive covenants in our debt agreements;
|
|
•
|
our ability to manage risks associated with our international operations;
|
|
•
|
the possibility that compliance with foreign and U.S. laws and regulations that apply to our international operations could increase our cost of doing business in international jurisdictions;
|
|
•
|
the imposition of additional taxes on us;
|
|
•
|
changes in interest or exchange rates, which could reduce our net income, and the possibility that future hedging strategies may not be successful, which could adversely affect our results of operations and financial condition, as could our failure to comply with hedge accounting principles and interpretations;
|
|
•
|
the possibility that we could incur significant allowance charges on our finance receivables;
|
|
•
|
our loss contingency accruals may not be adequate to cover actual losses;
|
|
•
|
our ability to manage growth successfully;
|
|
•
|
the possibility that we could incur business or technology disruptions or cyber incidents, or not adapt to technological advances;
|
|
•
|
the possibility that we or our industry could experience negative publicity or reputational attacks; and
|
|
•
|
the risk factors listed from time to time in our filings with the Securities and Exchange Commission (the “SEC”).
|
|
•
|
“Allowance charges” refers to a reduction in income recognized on finance receivables on pools of finance receivables whose cash collection estimates are not received or projected to not be received.
|
|
•
|
“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.
|
|
•
|
“Cash receipts” refers to collections on our owned portfolios plus 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. Unless otherwise noted, Core accounts do not include the accounts we purchase in the United Kingdom.
|
|
•
|
“EBITDA” refers to earnings before interest, taxes, depreciation and amortization.
|
|
•
|
“Estimated remaining collections” or "ERC" refers to the sum of all future projected cash collections on our owned portfolios.
|
|
•
|
“Fee income” refers to revenues generated from our fee-for-service businesses.
|
|
•
|
“Income recognized on finance receivables” refers to income derived from our owned debt portfolios.
|
|
•
|
“Income recognized on finance receivables, net” refers to income derived from our owned debt portfolios and is shown net of allowance charges.
|
|
•
|
“Net finance receivable balance” is recorded on our balance sheet and refers to the purchase price less principal amortization and net allowance charges.
|
|
•
|
“Principal amortization” refers to cash collections applied to principal on finance receivables.
|
|
•
|
“Purchase price” refers to the cash paid to a seller to acquire defaulted consumer receivables, plus certain capitalized costs, less buybacks.
|
|
•
|
“Purchase price multiple” refers to the total estimated collections on owned debt portfolios divided by purchase price.
|
|
•
|
“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.
|
|
•
|
“Total estimated collections” refers to the actual cash collections, including cash sales, plus estimated remaining collections.
|
|
|
For the Three Months Ended
September 30,
|
||||||
|
($ in thousands)
|
2013
|
|
2012
|
||||
|
Cash collections
|
$
|
291,651
|
|
|
$
|
229,052
|
|
|
Amortization of finance receivables
|
(122,776
|
)
|
|
(91,735
|
)
|
||
|
Net allowance reversals/(charges)
|
2,581
|
|
|
(1,563
|
)
|
||
|
Finance receivable income
|
171,456
|
|
|
135,754
|
|
||
|
Fee income
|
26,306
|
|
|
14,765
|
|
||
|
Total revenue
|
$
|
197,762
|
|
|
$
|
150,519
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||
|
Revenues:
|
|
|
|
|
|
|
|
||||
|
Income recognized on finance receivables, net
|
86.7
|
%
|
|
90.2
|
%
|
|
89.9
|
%
|
|
89.5
|
%
|
|
Fee income
|
13.3
|
%
|
|
9.8
|
%
|
|
10.1
|
%
|
|
10.5
|
%
|
|
Total revenues
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|
|
||||
|
Compensation and employee services
|
26.7
|
%
|
|
27.5
|
%
|
|
26.5
|
%
|
|
28.2
|
%
|
|
Legal collection fees
|
5.2
|
%
|
|
5.7
|
%
|
|
5.7
|
%
|
|
5.8
|
%
|
|
Legal collection costs
|
10.0
|
%
|
|
10.5
|
%
|
|
11.5
|
%
|
|
13.2
|
%
|
|
Agent fees
|
0.7
|
%
|
|
1.0
|
%
|
|
0.8
|
%
|
|
1.0
|
%
|
|
Outside fees and services
|
4.4
|
%
|
|
6.7
|
%
|
|
4.5
|
%
|
|
4.9
|
%
|
|
Communication expenses
|
3.9
|
%
|
|
4.5
|
%
|
|
4.4
|
%
|
|
5.0
|
%
|
|
Rent and occupancy
|
1.0
|
%
|
|
1.2
|
%
|
|
1.0
|
%
|
|
1.2
|
%
|
|
Depreciation and amortization
|
1.9
|
%
|
|
2.4
|
%
|
|
1.9
|
%
|
|
2.5
|
%
|
|
Other operating expenses
|
2.7
|
%
|
|
2.5
|
%
|
|
2.7
|
%
|
|
2.7
|
%
|
|
Impairment of goodwill
|
3.2
|
%
|
|
—
|
%
|
|
1.2
|
%
|
|
—
|
%
|
|
Total operating expenses
|
59.7
|
%
|
|
62.0
|
%
|
|
60.2
|
%
|
|
64.5
|
%
|
|
Income from operations
|
40.2
|
%
|
|
38.0
|
%
|
|
39.8
|
%
|
|
35.5
|
%
|
|
Other expense:
|
|
|
|
|
|
|
|
||||
|
Interest expense
|
2.0
|
%
|
|
1.5
|
%
|
|
1.7
|
%
|
|
1.6
|
%
|
|
Income before income taxes
|
38.2
|
%
|
|
36.5
|
%
|
|
38.1
|
%
|
|
33.9
|
%
|
|
Provision for income taxes
|
13.3
|
%
|
|
14.4
|
%
|
|
14.3
|
%
|
|
13.3
|
%
|
|
Net income
|
24.9
|
%
|
|
22.1
|
%
|
|
23.8
|
%
|
|
20.6
|
%
|
|
Adjustment for income/(loss) attributable to redeemable noncontrolling interest
|
0.9
|
%
|
|
(0.1
|
)%
|
|
0.3
|
%
|
|
(0.1
|
)%
|
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
23.9
|
%
|
|
22.2
|
%
|
|
23.5
|
%
|
|
20.7
|
%
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||||||
|
|
September 30,
|
%
|
September 30,
|
%
|
||||||||||||
|
|
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
||||||||||
|
EARNINGS (in thousands)
|
|
|
|
|
|
|
||||||||||
|
Income recognized on finance receivables, net
|
$
|
171,456
|
|
$
|
135,754
|
|
26
|
%
|
$
|
494,818
|
|
$
|
392,566
|
|
26
|
%
|
|
Fee income
|
26,306
|
|
14,765
|
|
78
|
%
|
55,464
|
|
45,983
|
|
21
|
%
|
||||
|
Total revenues
|
197,762
|
|
150,519
|
|
31
|
%
|
550,282
|
|
438,549
|
|
25
|
%
|
||||
|
Operating expenses
|
118,294
|
|
93,461
|
|
27
|
%
|
331,101
|
|
282,474
|
|
17
|
%
|
||||
|
Income from operations
|
79,468
|
|
57,058
|
|
39
|
%
|
219,181
|
|
156,075
|
|
40
|
%
|
||||
|
Net interest expense
|
3,995
|
|
2,189
|
|
83
|
%
|
9,607
|
|
7,215
|
|
33
|
%
|
||||
|
Net income
|
49,211
|
|
33,127
|
|
49
|
%
|
131,142
|
|
90,367
|
|
45
|
%
|
||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
47,338
|
|
33,314
|
|
42
|
%
|
129,537
|
|
90,791
|
|
43
|
%
|
||||
|
|
|
|
|
|
|
|
||||||||||
|
PERIOD-END BALANCES (in thousands)
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
108,705
|
|
$
|
31,488
|
|
245
|
%
|
$
|
108,705
|
|
$
|
31,488
|
|
245
|
%
|
|
Finance receivables, net
|
1,256,822
|
|
973,594
|
|
29
|
%
|
1,256,822
|
|
973,594
|
|
29
|
%
|
||||
|
Goodwill and intangible assets, net
|
119,636
|
|
121,623
|
|
(2
|
)%
|
119,636
|
|
121,623
|
|
(2
|
)%
|
||||
|
Total assets
|
1,547,985
|
|
1,169,698
|
|
32
|
%
|
1,547,985
|
|
1,169,698
|
|
32
|
%
|
||||
|
Borrowings
|
452,229
|
|
250,674
|
|
80
|
%
|
452,229
|
|
250,674
|
|
80
|
%
|
||||
|
Total liabilities
|
721,001
|
|
479,211
|
|
50
|
%
|
721,001
|
|
479,211
|
|
50
|
%
|
||||
|
Total equity
|
816,647
|
|
670,489
|
|
22
|
%
|
816,647
|
|
670,489
|
|
22
|
%
|
||||
|
|
|
|
|
|
|
|
||||||||||
|
FINANCE RECEIVABLE COLLECTIONS (dollars in thousands)
|
|
|
|
|
|
|
||||||||||
|
Cash collections
|
$
|
291,651
|
|
$
|
229,052
|
|
27
|
%
|
$
|
863,511
|
|
$
|
679,473
|
|
27
|
%
|
|
Cash collections on fully amortized pools
|
8,762
|
|
6,762
|
|
30
|
%
|
25,719
|
|
22,762
|
|
13
|
%
|
||||
|
Principal amortization without allowance charges
|
122,776
|
|
91,735
|
|
34
|
%
|
370,286
|
|
282,645
|
|
31
|
%
|
||||
|
Principal amortization with allowance charges
|
120,195
|
|
93,298
|
|
29
|
%
|
368,693
|
|
286,906
|
|
29
|
%
|
||||
|
Principal amortization w/ allowance charges as % of cash collections:
|
|
|
|
|
|
|
||||||||||
|
Including fully amortized pools
|
41.2
|
%
|
40.7
|
%
|
1
|
%
|
42.7
|
%
|
42.2
|
%
|
1
|
%
|
||||
|
Excluding fully amortized pools
|
42.5
|
%
|
42.0
|
%
|
1
|
%
|
44.0
|
%
|
43.7
|
%
|
1
|
%
|
||||
|
|
|
|
|
|
|
|
||||||||||
|
ALLOWANCE FOR FINANCE RECEIVABLES (dollars in thousands)
|
|
|
|
|
|
|
||||||||||
|
Allowance (reversal)/charge
|
$
|
(2,581
|
)
|
$
|
1,563
|
|
(265
|
)%
|
$
|
(1,593
|
)
|
$
|
4,261
|
|
(137
|
)%
|
|
Allowance (reversal)/charge to period-end net finance receivables
|
(0.2
|
)%
|
0.2
|
%
|
(228
|
)%
|
(0.1
|
)%
|
0.4
|
%
|
(129
|
)%
|
||||
|
Allowance (reversal)/charge to net finance receivable income
|
(1.5
|
)%
|
1.2
|
%
|
(231
|
)%
|
(0.3
|
)%
|
1.1
|
%
|
(130
|
)%
|
||||
|
Allowance (reversal)/charge to cash collections
|
(0.9
|
)%
|
0.7
|
%
|
(230
|
)%
|
(0.2
|
)%
|
0.6
|
%
|
(129
|
)%
|
||||
|
|
|
|
|
|
|
|
||||||||||
|
PURCHASES OF FINANCE RECEIVABLES (dollars in thousands)
|
|
|
|
|
|
|
||||||||||
|
Cash paid - core
|
$
|
89,044
|
|
$
|
52,703
|
|
69
|
%
|
$
|
329,309
|
|
$
|
174,319
|
|
89
|
%
|
|
Face value - core
|
1,352,877
|
|
674,135
|
|
101
|
%
|
3,930,066
|
|
2,679,734
|
|
47
|
%
|
||||
|
Cash paid - bankruptcy
|
41,794
|
|
41,277
|
|
1
|
%
|
210,662
|
|
151,629
|
|
39
|
%
|
||||
|
Face value - bankruptcy
|
215,957
|
|
341,359
|
|
(37
|
)%
|
2,578,980
|
|
1,158,050
|
|
123
|
%
|
||||
|
Cash paid - UK
|
11,037
|
|
8,981
|
|
23
|
%
|
17,305
|
|
13,489
|
|
28
|
%
|
||||
|
Face value - UK
|
218,528
|
|
248,667
|
|
(12
|
)%
|
318,950
|
|
408,797
|
|
(22
|
)%
|
||||
|
Cash paid - total
|
141,875
|
|
102,961
|
|
38
|
%
|
557,276
|
|
339,437
|
|
64
|
%
|
||||
|
Face value - total
|
1,787,362
|
|
1,264,161
|
|
41
|
%
|
6,827,996
|
|
4,246,581
|
|
61
|
%
|
||||
|
Number of portfolios - total
|
79
|
|
107
|
|
(26
|
)%
|
264
|
|
312
|
|
(15
|
)%
|
||||
|
|
|
|
|
|
|
|
||||||||||
|
ESTIMATED REMAINING COLLECTIONS (in thousands)
|
|
|
|
|
|
|
||||||||||
|
Estimated remaining collections - core and UK
|
$
|
1,794,641
|
|
$
|
1,346,562
|
|
33
|
%
|
$
|
1,794,641
|
|
$
|
1,346,562
|
|
33
|
%
|
|
Estimated remaining collections - bankruptcy
|
877,722
|
|
791,018
|
|
11
|
%
|
877,722
|
|
791,018
|
|
11
|
%
|
||||
|
Estimated remaining collections - total
|
2,672,363
|
|
2,137,580
|
|
25
|
%
|
2,672,363
|
|
2,137,580
|
|
25
|
%
|
||||
|
|
|
|
|
|
|
|
||||||||||
|
SHARE DATA (7) (share amounts in thousands)
|
|
|
|
|
|
|
||||||||||
|
Net income per common share - diluted
|
$
|
0.93
|
|
$
|
0.65
|
|
43
|
%
|
$
|
2.54
|
|
$
|
1.77
|
|
44
|
%
|
|
Weighted average number of shares outstanding - diluted
|
50,660
|
|
51,066
|
|
(1
|
)%
|
51,039
|
|
51,420
|
|
(1
|
)%
|
||||
|
Shares repurchased
|
989
|
|
—
|
|
—
|
%
|
1,203
|
|
994
|
|
21
|
%
|
||||
|
Average price paid per share repurchased (including acquisitions costs)
|
$
|
50.55
|
|
$
|
—
|
|
—
|
%
|
$
|
48.62
|
|
$
|
22.85
|
|
113
|
%
|
|
Closing market price
|
$
|
59.93
|
|
$
|
34.81
|
|
72
|
%
|
$
|
59.93
|
|
$
|
34.81
|
|
72
|
%
|
|
|
|
|
|
|
|
|
||||||||||
|
RATIOS AND OTHER DATA (dollars in thousands)
|
|
|
|
|
|
|
||||||||||
|
Return on average equity (1)
|
23.5
|
%
|
20.3
|
%
|
16
|
%
|
22.4
|
%
|
19.2
|
%
|
17
|
%
|
||||
|
Return on revenue (2)
|
24.9
|
%
|
22
|
%
|
13
|
%
|
23.8
|
%
|
20.6
|
%
|
16
|
%
|
||||
|
Return on average assets (3)
|
12.5
|
%
|
11.4
|
%
|
10
|
%
|
12.0
|
%
|
10.5
|
%
|
14
|
%
|
||||
|
Operating margin (4)
|
40.2
|
%
|
37.9
|
%
|
6
|
%
|
39.8
|
%
|
35.6
|
%
|
12
|
%
|
||||
|
Operating expense to cash receipts (5)
|
37.2
|
%
|
38.3
|
%
|
(3
|
)%
|
36
|
%
|
38.9
|
%
|
(7
|
)%
|
||||
|
Debt to equity (6)
|
55.4
|
%
|
37.4
|
%
|
48
|
%
|
55.4
|
%
|
37.4
|
%
|
48
|
%
|
||||
|
Number of collectors
|
2,054
|
|
1,992
|
|
3
|
%
|
2,054
|
|
1,992
|
|
3
|
%
|
||||
|
Number of full-time equivalent employees
|
3,223
|
|
3,103
|
|
4
|
%
|
3,223
|
|
3,103
|
|
4
|
%
|
||||
|
Cash receipts (5)
|
$
|
317,957
|
|
$
|
243,817
|
|
30
|
%
|
$
|
918,975
|
|
$
|
725,456
|
|
27
|
%
|
|
Line of credit - unused portion at period end
|
435,500
|
|
214,450
|
|
103
|
%
|
435,500
|
|
214,450
|
|
103
|
%
|
||||
|
(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 annualized net income divided by average assets for the period
|
|
|
|
|
|
|||||||||||
|
(4) Calculated as income from operations divided by total revenues
|
|
|
|
|
|
|
||||||||||
|
(5) "Cash receipts" is defined as cash collections plus fee income
|
|
|
|
|
|
|
||||||||||
|
(6) For purposes of this ratio, "debt" equals the line of credit balance plus long-term debt
|
|
|
|
|
|
|||||||||||
|
(7) Share data has been adjusted to reflect the three-for-one stock split by means of a stock dividend which was declared on June 10, 2013 and
|
||||||||||||||||
|
paid August 1, 2013
|
|
|
|
|
|
|
||||||||||
|
|
Quarter Ended
|
|||||||||||||||
|
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
|||||||||||
|
|
2013
|
2013
|
2012
|
2012
|
2012
|
|||||||||||
|
EARNINGS (in thousands)
|
|
|
|
|
|
|||||||||||
|
Income recognized on finance receivables, net
|
$
|
171,456
|
|
$
|
168,570
|
|
$
|
154,792
|
|
$
|
138,068
|
|
$
|
135,754
|
|
|
|
Fee income
|
26,306
|
|
14,391
|
|
14,767
|
|
16,183
|
|
14,765
|
|
||||||
|
Total revenues
|
197,762
|
|
182,961
|
|
169,559
|
|
154,251
|
|
150,519
|
|
||||||
|
Operating expenses
|
118,294
|
|
109,135
|
|
103,672
|
|
94,262
|
|
93,461
|
|
||||||
|
Income from operations
|
79,468
|
|
73,826
|
|
65,887
|
|
59,989
|
|
57,058
|
|
||||||
|
Net interest expense
|
3,995
|
|
2,923
|
|
2,689
|
|
1,816
|
|
2,189
|
|
||||||
|
Net income
|
49,211
|
|
43,414
|
|
38,517
|
|
35,732
|
|
33,127
|
|
||||||
|
Net income attributable to Portfolio Recovery Associates, Inc.
|
47,338
|
|
43,599
|
|
38,600
|
|
35,802
|
|
33,314
|
|
||||||
|
|
|
|
|
|
|
|||||||||||
|
PERIOD-END BALANCES (in thousands)
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents
|
$
|
108,705
|
|
$
|
43,459
|
|
$
|
39,111
|
|
$
|
32,687
|
|
$
|
31,488
|
|
|
|
Finance receivables, net
|
1,256,822
|
|
1,236,859
|
|
1,169,747
|
|
1,078,951
|
|
973,594
|
|
||||||
|
Goodwill and intangible assets, net
|
119,636
|
|
124,349
|
|
125,462
|
|
129,852
|
|
121,623
|
|
||||||
|
Total assets
|
1,547,985
|
|
1,457,246
|
|
1,382,739
|
|
1,288,956
|
|
1,169,698
|
|
||||||
|
Borrowings
|
452,229
|
|
413,774
|
|
371,159
|
|
327,542
|
|
250,674
|
|
||||||
|
Total liabilities
|
721,001
|
|
655,012
|
|
621,413
|
|
559,856
|
|
479,211
|
|
||||||
|
Total equity
|
816,647
|
|
791,898
|
|
750,990
|
|
708,427
|
|
670,489
|
|
||||||
|
|
|
|
|
|
|
|||||||||||
|
FINANCE RECEIVABLE COLLECTIONS (dollars in thousands)
|
|
|
|
|
|
|||||||||||
|
Cash collections
|
$
|
291,651
|
|
$
|
296,397
|
|
$
|
275,463
|
|
$
|
229,211
|
|
$
|
229,052
|
|
|
|
Cash collections on fully amortized pools
|
8,762
|
|
10,612
|
|
6,345
|
|
6,211
|
|
6,762
|
|
||||||
|
Principal amortization without allowance charges
|
122,776
|
|
129,012
|
|
118,498
|
|
88,851
|
|
91,735
|
|
||||||
|
Principal amortization with allowance charges
|
120,195
|
|
127,827
|
|
120,671
|
|
91,142
|
|
93,298
|
|
||||||
|
Principal amortization w/ allowance charges as % of cash collections:
|
|
|
|
|
|
|||||||||||
|
Including fully amortized pools
|
41.2
|
%
|
43.1
|
%
|
43.8
|
%
|
39.8
|
%
|
40.7
|
%
|
||||||
|
Excluding fully amortized pools
|
42.5
|
%
|
44.7
|
%
|
44.8
|
%
|
40.9
|
%
|
42.0
|
%
|
||||||
|
|
|
|
|
|
|
|||||||||||
|
ALLOWANCE FOR FINANCE RECEIVABLES (dollars in thousands)
|
|
|
|
|
|
|||||||||||
|
Allowance (reversal)/charge
|
$
|
(2,581
|
)
|
$
|
(1,185
|
)
|
$
|
2,173
|
|
$
|
2,291
|
|
$
|
1,563
|
|
|
|
Allowance (reversal)/charge to period-end net finance receivables
|
(0.2
|
)%
|
(0.1
|
)%
|
0.2
|
%
|
0.2
|
%
|
0.2
|
%
|
||||||
|
Allowance (reversal)/charge to net finance receivable income
|
(1.5
|
)%
|
(0.7
|
)%
|
1.4
|
%
|
1.7
|
%
|
1.2
|
%
|
||||||
|
Allowance (reversal)/charge to cash collections
|
(0.9
|
)%
|
(0.4
|
)%
|
0.8
|
%
|
1.0
|
%
|
0.7
|
%
|
||||||
|
|
|
|
|
|
|
|||||||||||
|
PURCHASES OF FINANCE RECEIVABLES (dollars in thousands)
|
|
|
|
|
|
|||||||||||
|
Cash paid - core
|
$
|
89,044
|
|
$
|
113,314
|
|
$
|
126,951
|
|
$
|
85,476
|
|
$
|
52,703
|
|
|
|
Face value - core
|
1,352,877
|
|
1,178,229
|
|
1,398,960
|
|
901,512
|
|
674,135
|
|
||||||
|
Cash paid - bankruptcy
|
41,794
|
|
82,273
|
|
86,595
|
|
111,001
|
|
41,277
|
|
||||||
|
Face value - bankruptcy
|
215,957
|
|
1,926,515
|
|
436,508
|
|
946,927
|
|
341,359
|
|
||||||
|
Cash paid - UK
|
11,037
|
|
4,881
|
|
1,387
|
|
2,631
|
|
8,981
|
|
||||||
|
Face value - UK
|
218,528
|
|
81,852
|
|
18,570
|
|
59,953
|
|
248,667
|
|
||||||
|
Cash paid - total
|
141,875
|
|
200,468
|
|
214,933
|
|
199,108
|
|
102,961
|
|
||||||
|
Face value - total
|
1,787,362
|
|
3,186,596
|
|
1,854,038
|
|
1,908,392
|
|
1,264,161
|
|
||||||
|
Number of portfolios - total
|
79
|
|
94
|
|
91
|
|
104
|
|
107
|
|
||||||
|
|
|
|
|
|
|
|||||||||||
|
ESTIMATED REMAINING COLLECTIONS (in thousands)
|
|
|
|
|
|
|||||||||||
|
Estimated remaining collections - core and UK
|
$
|
1,794,641
|
|
$
|
1,711,006
|
|
$
|
1,562,383
|
|
$
|
1,410,053
|
|
$
|
1,346,562
|
|
|
|
Estimated remaining collections - bankruptcy
|
877,722
|
|
925,223
|
|
924,520
|
|
905,136
|
|
791,018
|
|
||||||
|
Estimated remaining collections - total
|
2,672,363
|
|
2,636,229
|
|
2,486,903
|
|
2,315,189
|
|
2,137,580
|
|
||||||
|
|
|
|
|
|
|
|||||||||||
|
SHARE DATA (7) (share amounts in thousands)
|
|
|
|
|
|
|||||||||||
|
Net income per common share - diluted
|
$
|
0.93
|
|
$
|
0.85
|
|
$
|
0.75
|
|
$
|
0.7
|
|
$
|
0.65
|
|
|
|
Weighted average number of shares outstanding - diluted
|
50,660
|
|
51,183
|
|
51,273
|
|
51,217
|
|
51,066
|
|
||||||
|
Shares repurchased
|
989
|
|
166
|
|
48
|
|
—
|
|
—
|
|
||||||
|
Average price paid per share repurchased (including acquisitions costs)
|
$
|
50.55
|
|
$
|
39.82
|
|
$
|
39.34
|
|
31.01
|
|
$
|
—
|
|
||
|
Closing market price
|
$
|
59.93
|
|
$
|
51.21
|
|
$
|
42.31
|
|
$
|
35.62
|
|
$
|
34.81
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
RATIOS AND OTHER DATA (dollars in thousands)
|
|
|
|
|
|
|||||||||||
|
Return on average equity (1)
|
23.5
|
%
|
22.5
|
%
|
21.1
|
%
|
20.6
|
%
|
20.3
|
%
|
||||||
|
Return on revenue (2)
|
24.9
|
%
|
23.7
|
%
|
22.7
|
%
|
23.2
|
%
|
22.0
|
%
|
||||||
|
Return on average assets (3)
|
12.5
|
%
|
12.1
|
%
|
11.3
|
%
|
11.8
|
%
|
11.4
|
%
|
||||||
|
Operating margin (4)
|
40.2
|
%
|
40.4
|
%
|
38.9
|
%
|
38.9
|
%
|
37.9
|
%
|
||||||
|
Operating expense to cash receipts (5)
|
37.2
|
%
|
35.1
|
%
|
35.7
|
%
|
38.4
|
%
|
38.3
|
%
|
||||||
|
Debt to equity (6)
|
55.4
|
%
|
52.3
|
%
|
49.4
|
%
|
46.2
|
%
|
37.4
|
%
|
||||||
|
Number of collectors
|
2,054
|
|
2,190
|
|
2,159
|
|
2,153
|
|
1,992
|
|
||||||
|
Number of full-time equivalent employees
|
3,223
|
|
3,362
|
|
3,250
|
|
3,221
|
|
3,103
|
|
||||||
|
Cash receipts (5)
|
$
|
317,957
|
|
$
|
310,788
|
|
$
|
290,230
|
|
$
|
245,394
|
|
$
|
243,817
|
|
|
|
Line of credit - unused portion at period end
|
435,500
|
|
184,000
|
|
228,000
|
|
273,000
|
|
214,450
|
|
||||||
|
(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 annualized net income divided by average assets for the period
|
||||||||||||||||
|
(4) Calculated as income from operations divided by total revenues
|
||||||||||||||||
|
(5) "Cash receipts" is defined as cash collections plus fee income
|
||||||||||||||||
|
(6) For purposes of this ratio, "debt" equals the line of credit balance plus long-term debt
|
||||||||||||||||
|
(7) Share data has been adjusted to reflect the three-for-one stock split by means of a stock dividend which was declared on June 10, 2013 and paid August 1, 2013
|
||||||||||||||||
|
|
|
Inception through September 30, 2013
|
|
As of September 30, 2013
|
|||||||||||||||||||||||||
|
($ in thousands)
|
Actual Cash
Collections
Including Cash
Sales
|
Income
Recognized
on Finance
Receivables
|
Principal
Amortization
|
Allowance
Charges
|
Income
Recognized
on Finance
Receivables, Net
|
|
Net Finance
Receivables
Balance
|
Estimated
Remaining
Collections
|
Total
Estimated
Collections
|
Total Estimated
Collections to
Purchase Price
|
|||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
||||||||||||||||||||||||||||
|
1996
|
$
|
3,080
|
|
$
|
10,198
|
|
$
|
7,075
|
|
$
|
3,123
|
|
$
|
—
|
|
$
|
7,075
|
|
|
$
|
—
|
|
$
|
21
|
|
$
|
10,219
|
|
332%
|
|
1997
|
7,685
|
|
25,483
|
|
17,378
|
|
8,105
|
|
—
|
|
17,378
|
|
|
—
|
|
115
|
|
25,598
|
|
333%
|
|||||||||
|
1998
|
11,089
|
|
37,317
|
|
26,331
|
|
10,986
|
|
—
|
|
26,331
|
|
|
—
|
|
316
|
|
37,633
|
|
339%
|
|||||||||
|
1999
|
18,898
|
|
69,257
|
|
50,083
|
|
19,174
|
|
—
|
|
50,083
|
|
|
—
|
|
631
|
|
69,888
|
|
370%
|
|||||||||
|
2000
|
25,020
|
|
116,394
|
|
91,197
|
|
25,197
|
|
—
|
|
91,197
|
|
|
—
|
|
1,632
|
|
118,026
|
|
472%
|
|||||||||
|
2001
|
33,481
|
|
175,420
|
|
141,068
|
|
34,352
|
|
—
|
|
141,068
|
|
|
—
|
|
2,830
|
|
178,250
|
|
532%
|
|||||||||
|
2002
|
42,325
|
|
197,745
|
|
155,420
|
|
42,325
|
|
—
|
|
155,420
|
|
|
—
|
|
4,567
|
|
202,312
|
|
478%
|
|||||||||
|
2003
|
61,447
|
|
264,086
|
|
202,637
|
|
61,449
|
|
—
|
|
202,637
|
|
|
—
|
|
8,778
|
|
272,864
|
|
444%
|
|||||||||
|
2004
|
59,176
|
|
197,371
|
|
139,394
|
|
57,977
|
|
1,200
|
|
138,194
|
|
|
—
|
|
8,466
|
|
205,837
|
|
348%
|
|||||||||
|
2005
|
143,166
|
|
309,176
|
|
183,574
|
|
125,602
|
|
11,265
|
|
172,309
|
|
|
6,300
|
|
12,326
|
|
321,502
|
|
225%
|
|||||||||
|
2006
|
107,670
|
|
206,698
|
|
126,653
|
|
80,045
|
|
21,765
|
|
104,888
|
|
|
5,860
|
|
10,048
|
|
216,746
|
|
201%
|
|||||||||
|
2007
|
258,383
|
|
473,083
|
|
258,977
|
|
214,106
|
|
21,905
|
|
237,072
|
|
|
22,366
|
|
51,890
|
|
524,973
|
|
203%
|
|||||||||
|
2008
|
275,148
|
|
466,251
|
|
257,419
|
|
208,832
|
|
35,395
|
|
222,024
|
|
|
30,887
|
|
56,049
|
|
522,300
|
|
190%
|
|||||||||
|
2009
|
281,428
|
|
713,843
|
|
473,044
|
|
240,799
|
|
—
|
|
473,044
|
|
|
40,630
|
|
175,189
|
|
889,032
|
|
316%
|
|||||||||
|
2010
|
358,082
|
|
698,978
|
|
431,939
|
|
267,039
|
|
—
|
|
431,939
|
|
|
91,068
|
|
308,951
|
|
1,007,929
|
|
281%
|
|||||||||
|
2011
|
394,029
|
|
500,565
|
|
285,880
|
|
214,685
|
|
—
|
|
285,880
|
|
|
179,344
|
|
450,642
|
|
951,207
|
|
241%
|
|||||||||
|
2012
|
511,638
|
|
287,187
|
|
143,340
|
|
143,847
|
|
—
|
|
143,340
|
|
|
367,792
|
|
675,753
|
|
962,940
|
|
188%
|
|||||||||
|
YTD 2013
|
535,377
|
|
95,288
|
|
50,153
|
|
45,135
|
|
—
|
|
50,153
|
|
|
490,761
|
|
871,885
|
|
967,173
|
|
181%
|
|||||||||
|
Total
|
$
|
3,127,122
|
|
$
|
4,844,340
|
|
$
|
3,041,562
|
|
$
|
1,802,778
|
|
$
|
91,530
|
|
$
|
2,950,032
|
|
|
$
|
1,235,008
|
|
$
|
2,640,089
|
|
$
|
7,484,429
|
|
239%
|
|
|
|
Inception through September 30, 2013
|
|
As of September 30, 2013
|
|||||||||||||||||||||||||
|
($ in thousands)
|
Actual Cash
Collections
Including Cash
Sales
|
Income
Recognized
on Finance
Receivables
|
Principal
Amortization
|
Allowance
Charges
|
Income
Recognized
on Finance
Receivables, Net
|
|
Net Finance
Receivables
Balance
|
Estimated
Remaining
Collections
|
Total
Estimated
Collections
|
Total Estimated
Collections to
Purchase Price
|
|||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
||||||||||||||||||||||||||||
|
1996- 2003
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
—%
|
|
2004
|
7,468
|
|
14,477
|
|
8,209
|
|
6,268
|
|
1,200
|
|
7,009
|
|
|
—
|
|
56
|
|
14,533
|
|
195%
|
|||||||||
|
2005
|
29,301
|
|
43,610
|
|
14,757
|
|
28,853
|
|
420
|
|
14,337
|
|
|
29
|
|
63
|
|
43,673
|
|
149%
|
|||||||||
|
2006
|
17,630
|
|
31,484
|
|
14,736
|
|
16,748
|
|
850
|
|
13,886
|
|
|
32
|
|
249
|
|
31,733
|
|
180%
|
|||||||||
|
2007
|
78,541
|
|
103,907
|
|
35,458
|
|
68,449
|
|
9,930
|
|
25,528
|
|
|
162
|
|
880
|
|
104,787
|
|
133%
|
|||||||||
|
2008
|
108,600
|
|
162,961
|
|
70,985
|
|
91,976
|
|
12,750
|
|
58,235
|
|
|
3,874
|
|
4,737
|
|
167,698
|
|
154%
|
|||||||||
|
2009
|
156,039
|
|
382,913
|
|
247,745
|
|
135,168
|
|
—
|
|
247,745
|
|
|
20,871
|
|
80,974
|
|
463,887
|
|
297%
|
|||||||||
|
2010
|
209,197
|
|
363,019
|
|
208,843
|
|
154,176
|
|
—
|
|
208,843
|
|
|
55,021
|
|
146,354
|
|
509,373
|
|
243%
|
|||||||||
|
2011
|
182,085
|
|
143,351
|
|
64,049
|
|
79,302
|
|
—
|
|
64,049
|
|
|
102,783
|
|
157,578
|
|
300,929
|
|
165%
|
|||||||||
|
2012
|
253,067
|
|
96,030
|
|
35,191
|
|
60,839
|
|
—
|
|
35,191
|
|
|
192,229
|
|
250,503
|
|
346,533
|
|
137%
|
|||||||||
|
YTD 2013
|
206,219
|
|
35,286
|
|
11,145
|
|
24,141
|
|
—
|
|
11,145
|
|
|
182,079
|
|
236,327
|
|
271,613
|
|
132%
|
|||||||||
|
Total
|
$
|
1,248,147
|
|
$
|
1,377,038
|
|
$
|
711,118
|
|
$
|
665,920
|
|
$
|
25,150
|
|
$
|
685,968
|
|
|
$
|
557,080
|
|
$
|
877,721
|
|
$
|
2,254,759
|
|
181%
|
|
|
|
Inception through September 30, 2013
|
|
As of September 30, 2013
|
|||||||||||||||||||||||||
|
($ in thousands)
|
Actual Cash
Collections
Including Cash
Sales
|
Income
Recognized
on Finance
Receivables
|
Principal
Amortization
|
Allowance
Charges
|
Income
Recognized
on Finance
Receivables, Net
|
|
Net Finance
Receivables
Balance
|
Estimated
Remaining
Collections
|
Total
Estimated
Collections
|
Total Estimated
Collections to
Purchase Price
|
|||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
||||||||||||||||||||||||||||
|
1996
|
$
|
3,080
|
|
$
|
10,198
|
|
$
|
7,075
|
|
$
|
3,123
|
|
$
|
—
|
|
$
|
7,075
|
|
|
$
|
—
|
|
$
|
21
|
|
$
|
10,219
|
|
332%
|
|
1997
|
7,685
|
|
25,483
|
|
17,378
|
|
8,105
|
|
—
|
|
17,378
|
|
|
—
|
|
115
|
|
25,598
|
|
333%
|
|||||||||
|
1998
|
11,089
|
|
37,317
|
|
26,331
|
|
10,986
|
|
—
|
|
26,331
|
|
|
—
|
|
316
|
|
37,633
|
|
339%
|
|||||||||
|
1999
|
18,898
|
|
69,257
|
|
50,083
|
|
19,174
|
|
—
|
|
50,083
|
|
|
—
|
|
631
|
|
69,888
|
|
370%
|
|||||||||
|
2000
|
25,020
|
|
116,394
|
|
91,197
|
|
25,197
|
|
—
|
|
91,197
|
|
|
—
|
|
1,632
|
|
118,026
|
|
472%
|
|||||||||
|
2001
|
33,481
|
|
175,420
|
|
141,068
|
|
34,352
|
|
—
|
|
141,068
|
|
|
—
|
|
2,830
|
|
178,250
|
|
532%
|
|||||||||
|
2002
|
42,325
|
|
197,745
|
|
155,420
|
|
42,325
|
|
—
|
|
155,420
|
|
|
—
|
|
4,567
|
|
202,312
|
|
478%
|
|||||||||
|
2003
|
61,447
|
|
264,086
|
|
202,637
|
|
61,449
|
|
—
|
|
202,637
|
|
|
—
|
|
8,778
|
|
272,864
|
|
444%
|
|||||||||
|
2004
|
51,708
|
|
182,894
|
|
131,185
|
|
51,709
|
|
—
|
|
131,185
|
|
|
—
|
|
8,410
|
|
191,304
|
|
370%
|
|||||||||
|
2005
|
113,865
|
|
265,566
|
|
168,817
|
|
96,749
|
|
10,845
|
|
157,972
|
|
|
6,271
|
|
12,263
|
|
277,829
|
|
244%
|
|||||||||
|
2006
|
90,040
|
|
175,214
|
|
111,917
|
|
63,297
|
|
20,915
|
|
91,002
|
|
|
5,828
|
|
9,799
|
|
185,013
|
|
205%
|
|||||||||
|
2007
|
179,842
|
|
369,176
|
|
223,519
|
|
145,657
|
|
11,975
|
|
211,544
|
|
|
22,204
|
|
51,010
|
|
420,186
|
|
234%
|
|||||||||
|
2008
|
166,548
|
|
303,290
|
|
186,434
|
|
116,856
|
|
22,645
|
|
163,789
|
|
|
27,013
|
|
51,312
|
|
354,602
|
|
213%
|
|||||||||
|
2009
|
125,389
|
|
330,930
|
|
225,299
|
|
105,631
|
|
—
|
|
225,299
|
|
|
19,759
|
|
94,215
|
|
425,145
|
|
339%
|
|||||||||
|
2010
|
148,885
|
|
335,959
|
|
223,096
|
|
112,863
|
|
—
|
|
223,096
|
|
|
36,047
|
|
162,597
|
|
498,556
|
|
335%
|
|||||||||
|
2011
|
211,944
|
|
357,214
|
|
221,831
|
|
135,383
|
|
—
|
|
221,831
|
|
|
76,561
|
|
293,064
|
|
650,278
|
|
307%
|
|||||||||
|
2012
|
258,571
|
|
191,157
|
|
108,149
|
|
83,008
|
|
—
|
|
108,149
|
|
|
175,563
|
|
425,250
|
|
616,407
|
|
238%
|
|||||||||
|
YTD 2013
|
329,158
|
|
60,002
|
|
39,008
|
|
20,994
|
|
—
|
|
39,008
|
|
|
308,682
|
|
635,558
|
|
695,560
|
|
211%
|
|||||||||
|
Total
|
$
|
1,878,975
|
|
$
|
3,467,302
|
|
$
|
2,330,444
|
|
$
|
1,136,858
|
|
$
|
66,380
|
|
$
|
2,264,064
|
|
|
$
|
677,928
|
|
$
|
1,762,368
|
|
$
|
5,229,670
|
|
278%
|
|
|
|
Year to Date September 30, 2013
|
|
As of September 30, 2013
|
|||||||||||||||||||||||||
|
($ in thousands)
|
Actual Cash
Collections
Including Cash
Sales
|
Income
Recognized
on Finance
Receivables
|
Principal
Amortization
|
Allowance
Charges
|
Income
Recognized
on Finance
Receivables, Net
|
|
Net Finance
Receivables
Balance
|
Estimated
Remaining
Collections
|
Total
Estimated
Collections
|
Total Estimated
Collections to
Purchase Price
|
|||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
||||||||||||||||||||||||||||
|
1996
|
$
|
3,080
|
|
$
|
15
|
|
$
|
15
|
|
$
|
—
|
|
$
|
—
|
|
$
|
15
|
|
|
$
|
—
|
|
$
|
21
|
|
$
|
10,219
|
|
332%
|
|
1997
|
7,685
|
|
60
|
|
60
|
|
—
|
|
—
|
|
60
|
|
|
—
|
|
115
|
|
25,598
|
|
333%
|
|||||||||
|
1998
|
11,089
|
|
138
|
|
138
|
|
—
|
|
—
|
|
138
|
|
|
—
|
|
316
|
|
37,633
|
|
339%
|
|||||||||
|
1999
|
18,898
|
|
385
|
|
385
|
|
—
|
|
—
|
|
385
|
|
|
—
|
|
631
|
|
69,888
|
|
370%
|
|||||||||
|
2000
|
25,020
|
|
1,078
|
|
1,078
|
|
—
|
|
—
|
|
1,078
|
|
|
—
|
|
1,632
|
|
118,026
|
|
472%
|
|||||||||
|
2001
|
33,481
|
|
1,852
|
|
1,852
|
|
—
|
|
—
|
|
1,852
|
|
|
—
|
|
2,830
|
|
178,250
|
|
532%
|
|||||||||
|
2002
|
42,325
|
|
2,701
|
|
2,701
|
|
—
|
|
—
|
|
2,701
|
|
|
—
|
|
4,567
|
|
202,312
|
|
478%
|
|||||||||
|
2003
|
61,447
|
|
4,212
|
|
4,212
|
|
—
|
|
—
|
|
4,212
|
|
|
—
|
|
8,778
|
|
272,864
|
|
444%
|
|||||||||
|
2004
|
59,176
|
|
3,617
|
|
3,617
|
|
—
|
|
—
|
|
3,617
|
|
|
—
|
|
8,466
|
|
205,837
|
|
348%
|
|||||||||
|
2005
|
143,166
|
|
7,990
|
|
3,572
|
|
4,418
|
|
(2,423
|
)
|
5,995
|
|
|
6,300
|
|
12,326
|
|
321,502
|
|
225%
|
|||||||||
|
2006
|
107,670
|
|
6,982
|
|
2,927
|
|
4,055
|
|
(750
|
)
|
3,677
|
|
|
5,860
|
|
10,048
|
|
216,746
|
|
201%
|
|||||||||
|
2007
|
258,383
|
|
23,721
|
|
11,818
|
|
11,903
|
|
(970
|
)
|
12,788
|
|
|
22,366
|
|
51,890
|
|
524,973
|
|
203%
|
|||||||||
|
2008
|
275,148
|
|
35,513
|
|
13,854
|
|
21,659
|
|
2,550
|
|
11,304
|
|
|
30,887
|
|
56,049
|
|
522,300
|
|
190%
|
|||||||||
|
2009
|
281,428
|
|
114,706
|
|
81,903
|
|
32,803
|
|
—
|
|
81,903
|
|
|
40,630
|
|
175,189
|
|
889,032
|
|
316%
|
|||||||||
|
2010
|
358,082
|
|
159,470
|
|
113,021
|
|
46,449
|
|
—
|
|
113,021
|
|
|
91,068
|
|
308,951
|
|
1,007,929
|
|
281%
|
|||||||||
|
2011
|
394,029
|
|
182,535
|
|
106,560
|
|
75,975
|
|
—
|
|
106,560
|
|
|
179,344
|
|
450,642
|
|
951,207
|
|
241%
|
|||||||||
|
2012
|
511,638
|
|
212,898
|
|
95,357
|
|
117,541
|
|
—
|
|
95,357
|
|
|
367,792
|
|
675,753
|
|
962,940
|
|
188%
|
|||||||||
|
YTD 2013
|
535,377
|
|
95,288
|
|
50,153
|
|
45,135
|
|
—
|
|
50,153
|
|
|
490,761
|
|
871,885
|
|
967,173
|
|
181%
|
|||||||||
|
Total
|
$
|
3,127,122
|
|
$
|
853,161
|
|
$
|
493,223
|
|
$
|
359,938
|
|
$
|
(1,593
|
)
|
$
|
494,816
|
|
|
$
|
1,235,008
|
|
$
|
2,640,089
|
|
$
|
7,484,429
|
|
239%
|
|
|
|
Year to Date September 30, 2013
|
|
As of September 30, 2013
|
|||||||||||||||||||||||||
|
($ in thousands)
|
Actual Cash
Collections
Including Cash
Sales
|
Income
Recognized
on Finance
Receivables
|
Principal
Amortization
|
Allowance
Charges
|
Income
Recognized
on Finance
Receivables, Net
|
|
Net Finance
Receivables
Balance
|
Estimated
Remaining
Collections
|
Total
Estimated
Collections
|
Total Estimated
Collections to
Purchase Price
|
|||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
||||||||||||||||||||||||||||
|
1996-2003
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
—%
|
|
2004
|
7,468
|
|
75
|
|
75
|
|
—
|
|
—
|
|
75
|
|
|
—
|
|
56
|
|
14,533
|
|
195%
|
|||||||||
|
2005
|
29,301
|
|
138
|
|
38
|
|
100
|
|
(73
|
)
|
111
|
|
|
29
|
|
63
|
|
43,673
|
|
149%
|
|||||||||
|
2006
|
17,630
|
|
338
|
|
210
|
|
128
|
|
(50
|
)
|
260
|
|
|
32
|
|
249
|
|
31,733
|
|
180%
|
|||||||||
|
2007
|
78,541
|
|
982
|
|
266
|
|
716
|
|
650
|
|
(384
|
)
|
|
162
|
|
880
|
|
104,787
|
|
133%
|
|||||||||
|
2008
|
108,600
|
|
10,423
|
|
1,816
|
|
8,607
|
|
6,000
|
|
(4,184
|
)
|
|
3,874
|
|
4,737
|
|
167,698
|
|
154%
|
|||||||||
|
2009
|
156,039
|
|
73,830
|
|
50,625
|
|
23,205
|
|
—
|
|
50,625
|
|
|
20,871
|
|
80,974
|
|
463,887
|
|
297%
|
|||||||||
|
2010
|
209,197
|
|
94,014
|
|
61,767
|
|
32,247
|
|
—
|
|
61,767
|
|
|
55,021
|
|
146,354
|
|
509,373
|
|
243%
|
|||||||||
|
2011
|
182,085
|
|
61,754
|
|
24,583
|
|
37,171
|
|
—
|
|
24,583
|
|
|
102,783
|
|
157,578
|
|
300,929
|
|
165%
|
|||||||||
|
2012
|
253,067
|
|
78,642
|
|
24,674
|
|
53,968
|
|
—
|
|
24,674
|
|
|
192,229
|
|
250,503
|
|
346,533
|
|
137%
|
|||||||||
|
YTD 2013
|
206,219
|
|
35,286
|
|
11,145
|
|
24,141
|
|
—
|
|
11,145
|
|
|
182,079
|
|
236,327
|
|
271,613
|
|
132%
|
|||||||||
|
Total
|
$
|
1,248,147
|
|
$
|
355,482
|
|
$
|
175,199
|
|
$
|
180,283
|
|
$
|
6,527
|
|
$
|
168,672
|
|
|
$
|
557,080
|
|
$
|
877,721
|
|
$
|
2,254,759
|
|
181%
|
|
|
|
Year to Date September 30, 2013
|
|
As of September 30, 2013
|
|||||||||||||||||||||||||
|
($ in thousands)
|
Actual Cash
Collections
Including Cash
Sales
|
Income
Recognized
on Finance
Receivables
|
Principal
Amortization
|
Allowance
Charges
|
Income
Recognized
on Finance
Receivables, Net
|
|
Net Finance
Receivables
Balance
|
Estimated
Remaining
Collections
|
Total
Estimated
Collections
|
Total Estimated
Collections to
Purchase Price
|
|||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
||||||||||||||||||||||||||||
|
1996
|
$
|
3,080
|
|
$
|
15
|
|
$
|
15
|
|
$
|
—
|
|
$
|
—
|
|
$
|
15
|
|
|
$
|
—
|
|
$
|
21
|
|
$
|
10,219
|
|
332%
|
|
1997
|
7,685
|
|
60
|
|
60
|
|
—
|
|
—
|
|
60
|
|
|
—
|
|
115
|
|
25,598
|
|
333%
|
|||||||||
|
1998
|
11,089
|
|
138
|
|
138
|
|
—
|
|
—
|
|
138
|
|
|
—
|
|
316
|
|
37,633
|
|
339%
|
|||||||||
|
1999
|
18,898
|
|
385
|
|
385
|
|
—
|
|
—
|
|
385
|
|
|
—
|
|
631
|
|
69,888
|
|
370%
|
|||||||||
|
2000
|
25,020
|
|
1,078
|
|
1,078
|
|
—
|
|
—
|
|
1,078
|
|
|
—
|
|
1,632
|
|
118,026
|
|
472%
|
|||||||||
|
2001
|
33,481
|
|
1,852
|
|
1,852
|
|
—
|
|
—
|
|
1,852
|
|
|
—
|
|
2,830
|
|
178,250
|
|
532%
|
|||||||||
|
2002
|
42,325
|
|
2,701
|
|
2,701
|
|
—
|
|
—
|
|
2,701
|
|
|
—
|
|
4,567
|
|
202,312
|
|
478%
|
|||||||||
|
2003
|
61,447
|
|
4,212
|
|
4,212
|
|
—
|
|
—
|
|
4,212
|
|
|
—
|
|
8,778
|
|
272,864
|
|
444%
|
|||||||||
|
2004
|
51,708
|
|
3,542
|
|
3,542
|
|
—
|
|
—
|
|
3,542
|
|
|
—
|
|
8,410
|
|
191,304
|
|
370%
|
|||||||||
|
2005
|
113,865
|
|
7,852
|
|
3,534
|
|
4,318
|
|
(2,350
|
)
|
5,884
|
|
|
6,271
|
|
12,263
|
|
277,829
|
|
244%
|
|||||||||
|
2006
|
90,040
|
|
6,644
|
|
2,717
|
|
3,927
|
|
(700
|
)
|
3,417
|
|
|
5,828
|
|
9,799
|
|
185,013
|
|
205%
|
|||||||||
|
2007
|
179,842
|
|
22,739
|
|
11,552
|
|
11,187
|
|
(1,620
|
)
|
13,172
|
|
|
22,204
|
|
51,010
|
|
420,186
|
|
234%
|
|||||||||
|
2008
|
166,548
|
|
25,090
|
|
12,038
|
|
13,052
|
|
(3,450
|
)
|
15,488
|
|
|
27,013
|
|
51,312
|
|
354,602
|
|
213%
|
|||||||||
|
2009
|
125,389
|
|
40,876
|
|
31,278
|
|
9,598
|
|
—
|
|
31,278
|
|
|
19,759
|
|
94,215
|
|
425,145
|
|
339%
|
|||||||||
|
2010
|
148,885
|
|
65,456
|
|
51,254
|
|
14,202
|
|
—
|
|
51,254
|
|
|
36,047
|
|
162,597
|
|
498,556
|
|
335%
|
|||||||||
|
2011
|
211,944
|
|
120,781
|
|
81,977
|
|
38,804
|
|
—
|
|
81,977
|
|
|
76,561
|
|
293,064
|
|
650,278
|
|
307%
|
|||||||||
|
2012
|
258,571
|
|
134,256
|
|
70,683
|
|
63,573
|
|
—
|
|
70,683
|
|
|
175,563
|
|
425,250
|
|
616,407
|
|
238%
|
|||||||||
|
YTD 2013
|
329,158
|
|
60,002
|
|
39,008
|
|
20,994
|
|
—
|
|
39,008
|
|
|
308,682
|
|
635,558
|
|
695,560
|
|
211%
|
|||||||||
|
Total
|
$
|
1,878,975
|
|
$
|
497,679
|
|
$
|
318,024
|
|
$
|
179,655
|
|
$
|
(8,120
|
)
|
$
|
326,144
|
|
|
$
|
677,928
|
|
$
|
1,762,368
|
|
$
|
5,229,670
|
|
278%
|
|
|
|
Quarter Ended September 30, 2013
|
|
As of September 30, 2013
|
|||||||||||||||||||||||||
|
($ in thousands)
|
Actual Cash
Collections
Including Cash
Sales
|
Income
Recognized
on Finance
Receivables
|
Principal
Amortization
|
Allowance
Charges
|
Income
Recognized
on Finance
Receivables, Net
|
|
Net Finance
Receivables
Balance
|
Estimated
Remaining
Collections
|
Total
Estimated
Collections
|
Total Estimated
Collections to
Purchase Price
|
|||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
||||||||||||||||||||||||||||
|
1996
|
$
|
3,080
|
|
$
|
4
|
|
$
|
4
|
|
$
|
—
|
|
$
|
—
|
|
$
|
4
|
|
|
$
|
—
|
|
$
|
21
|
|
$
|
10,219
|
|
332%
|
|
1997
|
7,685
|
|
18
|
|
18
|
|
—
|
|
—
|
|
18
|
|
|
—
|
|
115
|
|
25,598
|
|
333%
|
|||||||||
|
1998
|
11,089
|
|
38
|
|
38
|
|
—
|
|
—
|
|
38
|
|
|
—
|
|
316
|
|
37,633
|
|
339%
|
|||||||||
|
1999
|
18,898
|
|
95
|
|
95
|
|
—
|
|
—
|
|
95
|
|
|
—
|
|
631
|
|
69,888
|
|
370%
|
|||||||||
|
2000
|
25,020
|
|
280
|
|
280
|
|
—
|
|
—
|
|
280
|
|
|
—
|
|
1,632
|
|
118,026
|
|
472%
|
|||||||||
|
2001
|
33,481
|
|
545
|
|
545
|
|
—
|
|
—
|
|
545
|
|
|
—
|
|
2,830
|
|
178,250
|
|
532%
|
|||||||||
|
2002
|
42,325
|
|
717
|
|
718
|
|
(1
|
)
|
—
|
|
718
|
|
|
—
|
|
4,567
|
|
202,312
|
|
478%
|
|||||||||
|
2003
|
61,447
|
|
1,175
|
|
1,175
|
|
—
|
|
—
|
|
1,175
|
|
|
—
|
|
8,778
|
|
272,864
|
|
444%
|
|||||||||
|
2004
|
59,176
|
|
995
|
|
995
|
|
—
|
|
—
|
|
995
|
|
|
—
|
|
8,466
|
|
205,837
|
|
348%
|
|||||||||
|
2005
|
143,166
|
|
2,307
|
|
1,109
|
|
1,198
|
|
(1,351
|
)
|
2,460
|
|
|
6,300
|
|
12,326
|
|
321,502
|
|
225%
|
|||||||||
|
2006
|
107,670
|
|
1,832
|
|
840
|
|
992
|
|
(500
|
)
|
1,340
|
|
|
5,860
|
|
10,048
|
|
216,746
|
|
201%
|
|||||||||
|
2007
|
258,383
|
|
6,412
|
|
3,767
|
|
2,645
|
|
(1,830
|
)
|
5,597
|
|
|
22,366
|
|
51,890
|
|
524,973
|
|
203%
|
|||||||||
|
2008
|
275,148
|
|
9,404
|
|
3,985
|
|
5,419
|
|
1,100
|
|
2,885
|
|
|
30,887
|
|
56,049
|
|
522,300
|
|
190%
|
|||||||||
|
2009
|
281,428
|
|
36,024
|
|
25,566
|
|
10,458
|
|
—
|
|
25,566
|
|
|
40,630
|
|
175,189
|
|
889,032
|
|
316%
|
|||||||||
|
2010
|
358,082
|
|
49,896
|
|
36,044
|
|
13,852
|
|
—
|
|
36,044
|
|
|
91,068
|
|
308,951
|
|
1,007,929
|
|
281%
|
|||||||||
|
2011
|
394,029
|
|
57,825
|
|
35,791
|
|
22,034
|
|
—
|
|
35,791
|
|
|
179,344
|
|
450,642
|
|
951,207
|
|
241%
|
|||||||||
|
2012
|
511,638
|
|
69,208
|
|
31,565
|
|
37,643
|
|
—
|
|
31,565
|
|
|
367,792
|
|
675,753
|
|
962,940
|
|
188%
|
|||||||||
|
YTD 2013
|
535,377
|
|
50,608
|
|
26,340
|
|
24,268
|
|
—
|
|
26,340
|
|
|
490,761
|
|
871,885
|
|
967,173
|
|
181%
|
|||||||||
|
Total
|
$
|
3,127,122
|
|
$
|
287,383
|
|
$
|
168,875
|
|
$
|
118,508
|
|
$
|
(2,581
|
)
|
$
|
171,456
|
|
|
$
|
1,235,008
|
|
$
|
2,640,089
|
|
$
|
7,484,429
|
|
239%
|
|
|
|
Quarter Ended September 30, 2013
|
|
As of September 30, 2013
|
|||||||||||||||||||||||||
|
($ in thousands)
|
Actual Cash
Collections
Including Cash
Sales
|
Income
Recognized
on Finance
Receivables
|
Principal
Amortization
|
Allowance
Charges
|
Income
Recognized
on Finance
Receivables, Net
|
|
Net Finance
Receivables
Balance
|
Estimated
Remaining
Collections
|
Total
Estimated
Collections
|
Total Estimated
Collections to
Purchase Price
|
|||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
||||||||||||||||||||||||||||
|
1996-2003
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
—%
|
|
2004
|
7,468
|
|
15
|
|
15
|
|
—
|
|
—
|
|
15
|
|
|
—
|
|
56
|
|
14,533
|
|
195%
|
|||||||||
|
2005
|
29,301
|
|
31
|
|
13
|
|
18
|
|
(1
|
)
|
14
|
|
|
29
|
|
63
|
|
43,673
|
|
149%
|
|||||||||
|
2006
|
17,630
|
|
93
|
|
62
|
|
31
|
|
—
|
|
62
|
|
|
32
|
|
249
|
|
31,733
|
|
180%
|
|||||||||
|
2007
|
78,541
|
|
253
|
|
92
|
|
161
|
|
(110
|
)
|
202
|
|
|
162
|
|
880
|
|
104,787
|
|
133%
|
|||||||||
|
2008
|
108,600
|
|
2,260
|
|
342
|
|
1,918
|
|
1,500
|
|
(1,158
|
)
|
|
3,874
|
|
4,737
|
|
167,698
|
|
154%
|
|||||||||
|
2009
|
156,039
|
|
23,991
|
|
15,922
|
|
8,069
|
|
—
|
|
15,922
|
|
|
20,871
|
|
80,974
|
|
463,887
|
|
297%
|
|||||||||
|
2010
|
209,197
|
|
30,418
|
|
20,205
|
|
10,213
|
|
—
|
|
20,205
|
|
|
55,021
|
|
146,354
|
|
509,373
|
|
243%
|
|||||||||
|
2011
|
182,085
|
|
21,023
|
|
8,406
|
|
12,617
|
|
—
|
|
8,406
|
|
|
102,783
|
|
157,578
|
|
300,929
|
|
165%
|
|||||||||
|
2012
|
253,067
|
|
26,349
|
|
7,696
|
|
18,653
|
|
—
|
|
7,696
|
|
|
192,229
|
|
250,503
|
|
346,533
|
|
137%
|
|||||||||
|
YTD 2013
|
206,219
|
|
16,144
|
|
5,021
|
|
11,123
|
|
—
|
|
5,021
|
|
|
182,079
|
|
236,327
|
|
271,613
|
|
132%
|
|||||||||
|
Total
|
$
|
1,248,147
|
|
$
|
120,577
|
|
$
|
57,774
|
|
$
|
62,803
|
|
$
|
1,389
|
|
$
|
56,385
|
|
|
$
|
557,080
|
|
$
|
877,721
|
|
$
|
2,254,759
|
|
181%
|
|
|
|
Quarter Ended September 30, 2013
|
|
As of September 30, 2013
|
|||||||||||||||||||||||||
|
($ in thousands)
|
Actual Cash
Collections
Including Cash
Sales
|
Income
Recognized
on Finance
Receivables
|
Principal
Amortization
|
Allowance
Charges
|
Income
Recognized
on Finance
Receivables, Net
|
|
Net Finance
Receivables
Balance
|
Estimated
Remaining
Collections
|
Total
Estimated
Collections
|
Total Estimated
Collections to
Purchase Price
|
|||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
||||||||||||||||||||||||||||
|
1996
|
$
|
3,080
|
|
$
|
4
|
|
$
|
4
|
|
$
|
—
|
|
$
|
—
|
|
$
|
4
|
|
|
$
|
—
|
|
$
|
21
|
|
$
|
10,219
|
|
332%
|
|
1997
|
7,685
|
|
18
|
|
18
|
|
—
|
|
—
|
|
18
|
|
|
—
|
|
115
|
|
25,598
|
|
333%
|
|||||||||
|
1998
|
11,089
|
|
38
|
|
38
|
|
—
|
|
—
|
|
38
|
|
|
—
|
|
316
|
|
37,633
|
|
339%
|
|||||||||
|
1999
|
18,898
|
|
95
|
|
95
|
|
—
|
|
—
|
|
95
|
|
|
—
|
|
631
|
|
69,888
|
|
370%
|
|||||||||
|
2000
|
25,020
|
|
280
|
|
280
|
|
—
|
|
—
|
|
280
|
|
|
—
|
|
1,632
|
|
118,026
|
|
472%
|
|||||||||
|
2001
|
33,481
|
|
545
|
|
545
|
|
—
|
|
—
|
|
545
|
|
|
—
|
|
2,830
|
|
178,250
|
|
532%
|
|||||||||
|
2002
|
42,325
|
|
717
|
|
718
|
|
(1
|
)
|
—
|
|
718
|
|
|
—
|
|
4,567
|
|
202,312
|
|
478%
|
|||||||||
|
2003
|
61,447
|
|
1,175
|
|
1,175
|
|
—
|
|
—
|
|
1,175
|
|
|
—
|
|
8,778
|
|
272,864
|
|
444%
|
|||||||||
|
2004
|
51,708
|
|
980
|
|
980
|
|
—
|
|
—
|
|
980
|
|
|
—
|
|
8,410
|
|
191,304
|
|
370%
|
|||||||||
|
2005
|
113,865
|
|
2,276
|
|
1,096
|
|
1,180
|
|
(1,350
|
)
|
2,446
|
|
|
6,271
|
|
12,263
|
|
277,829
|
|
244%
|
|||||||||
|
2006
|
90,040
|
|
1,739
|
|
778
|
|
961
|
|
(500
|
)
|
1,278
|
|
|
5,828
|
|
9,799
|
|
185,013
|
|
205%
|
|||||||||
|
2007
|
179,842
|
|
6,159
|
|
3,675
|
|
2,484
|
|
(1,720
|
)
|
5,395
|
|
|
22,204
|
|
51,010
|
|
420,186
|
|
234%
|
|||||||||
|
2008
|
166,548
|
|
7,144
|
|
3,643
|
|
3,501
|
|
(400
|
)
|
4,043
|
|
|
27,013
|
|
51,312
|
|
354,602
|
|
213%
|
|||||||||
|
2009
|
125,389
|
|
12,033
|
|
9,644
|
|
2,389
|
|
—
|
|
9,644
|
|
|
19,759
|
|
94,215
|
|
425,145
|
|
339%
|
|||||||||
|
2010
|
148,885
|
|
19,478
|
|
15,839
|
|
3,639
|
|
—
|
|
15,839
|
|
|
36,047
|
|
162,597
|
|
498,556
|
|
335%
|
|||||||||
|
2011
|
211,944
|
|
36,802
|
|
27,385
|
|
9,417
|
|
—
|
|
27,385
|
|
|
76,561
|
|
293,064
|
|
650,278
|
|
307%
|
|||||||||
|
2012
|
258,571
|
|
42,859
|
|
23,869
|
|
18,990
|
|
—
|
|
23,869
|
|
|
175,563
|
|
425,250
|
|
616,407
|
|
238%
|
|||||||||
|
YTD 2013
|
329,158
|
|
34,464
|
|
21,319
|
|
13,145
|
|
—
|
|
21,319
|
|
|
308,682
|
|
635,558
|
|
695,560
|
|
211%
|
|||||||||
|
Total
|
$
|
1,878,975
|
|
$
|
166,806
|
|
$
|
111,101
|
|
$
|
55,705
|
|
$
|
(3,970
|
)
|
$
|
115,071
|
|
|
$
|
677,928
|
|
$
|
1,762,368
|
|
$
|
5,229,670
|
|
278%
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
Cash Collection Period
|
||||||||||||||||||||||||||||||||||
|
1996-2004
|
2005
|
2006
|
2007
|
2008
|
2009
|
2010
|
2011
|
2012
|
YTD 2013
|
Total
|
||||||||||||||||||||||||||
|
1996
|
$
|
3,080
|
|
$
|
9,204
|
|
$
|
210
|
|
$
|
237
|
|
$
|
102
|
|
$
|
83
|
|
$
|
78
|
|
$
|
68
|
|
$
|
100
|
|
$
|
39
|
|
$
|
15
|
|
$
|
10,136
|
|
|
1997
|
7,685
|
|
21,943
|
|
860
|
|
597
|
|
437
|
|
346
|
|
215
|
|
216
|
|
187
|
|
112
|
|
60
|
|
24,973
|
|
||||||||||||
|
1998
|
11,089
|
|
31,078
|
|
1,811
|
|
1,415
|
|
882
|
|
616
|
|
397
|
|
382
|
|
332
|
|
241
|
|
138
|
|
37,292
|
|
||||||||||||
|
1999
|
18,898
|
|
52,846
|
|
4,352
|
|
3,032
|
|
2,243
|
|
1,533
|
|
1,328
|
|
1,139
|
|
997
|
|
709
|
|
385
|
|
68,564
|
|
||||||||||||
|
2000
|
25,020
|
|
76,596
|
|
10,924
|
|
8,067
|
|
5,202
|
|
3,604
|
|
3,198
|
|
2,782
|
|
2,554
|
|
1,927
|
|
1,078
|
|
115,932
|
|
||||||||||||
|
2001
|
33,481
|
|
96,599
|
|
22,639
|
|
16,048
|
|
10,011
|
|
6,164
|
|
5,299
|
|
4,422
|
|
3,791
|
|
3,104
|
|
1,852
|
|
169,929
|
|
||||||||||||
|
2002
|
42,325
|
|
87,073
|
|
32,497
|
|
24,729
|
|
16,527
|
|
9,772
|
|
7,444
|
|
6,375
|
|
5,844
|
|
4,768
|
|
2,701
|
|
197,730
|
|
||||||||||||
|
2003
|
61,447
|
|
74,014
|
|
52,640
|
|
43,728
|
|
30,695
|
|
18,818
|
|
13,135
|
|
10,422
|
|
8,945
|
|
7,477
|
|
4,212
|
|
264,086
|
|
||||||||||||
|
2004
|
59,176
|
|
18,019
|
|
46,475
|
|
40,424
|
|
30,750
|
|
19,339
|
|
13,677
|
|
9,944
|
|
8,522
|
|
6,604
|
|
3,617
|
|
197,371
|
|
||||||||||||
|
2005
|
143,166
|
|
—
|
|
18,968
|
|
75,145
|
|
69,862
|
|
49,576
|
|
33,366
|
|
23,733
|
|
17,234
|
|
13,302
|
|
7,990
|
|
309,176
|
|
||||||||||||
|
2006
|
107,670
|
|
—
|
|
—
|
|
22,971
|
|
53,192
|
|
40,560
|
|
29,749
|
|
22,494
|
|
18,190
|
|
12,560
|
|
6,982
|
|
206,698
|
|
||||||||||||
|
2007
|
258,383
|
|
—
|
|
—
|
|
—
|
|
42,263
|
|
115,011
|
|
94,805
|
|
83,059
|
|
67,088
|
|
47,136
|
|
23,721
|
|
473,083
|
|
||||||||||||
|
2008
|
275,148
|
|
—
|
|
—
|
|
—
|
|
—
|
|
61,277
|
|
107,974
|
|
100,337
|
|
89,344
|
|
71,806
|
|
35,513
|
|
466,251
|
|
||||||||||||
|
2009
|
281,428
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
57,338
|
|
177,407
|
|
187,119
|
|
177,273
|
|
114,706
|
|
713,843
|
|
||||||||||||
|
2010
|
358,082
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
86,562
|
|
218,053
|
|
234,893
|
|
159,470
|
|
698,978
|
|
||||||||||||
|
2011
|
394,029
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
77,190
|
|
240,840
|
|
182,535
|
|
500,565
|
|
||||||||||||
|
2012
|
511,638
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
74,289
|
|
212,898
|
|
287,187
|
|
||||||||||||
|
YTD 2013
|
535,377
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
95,288
|
|
95,288
|
|
||||||||||||
|
Total
|
$
|
3,127,122
|
|
$
|
467,372
|
|
$
|
191,376
|
|
$
|
236,393
|
|
$
|
262,166
|
|
$
|
326,699
|
|
$
|
368,003
|
|
$
|
529,342
|
|
$
|
705,490
|
|
$
|
897,080
|
|
$
|
853,161
|
|
$
|
4,837,082
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
Cash Collection Period
|
||||||||||||||||||||||||||||||||||
|
1996-2004
|
2005
|
2006
|
2007
|
2008
|
2009
|
2010
|
2011
|
2012
|
YTD 2013
|
Total
|
||||||||||||||||||||||||||
|
2004
|
$
|
7,468
|
|
743
|
|
4,554
|
|
3,956
|
|
2,777
|
|
1,455
|
|
496
|
|
164
|
|
149
|
|
108
|
|
75
|
|
$
|
14,477
|
|
||||||||||
|
2005
|
29,301
|
|
—
|
|
3,777
|
|
15,500
|
|
11,934
|
|
6,845
|
|
3,318
|
|
1,382
|
|
466
|
|
250
|
|
138
|
|
43,610
|
|
||||||||||||
|
2006
|
17,630
|
|
—
|
|
—
|
|
5,608
|
|
9,455
|
|
6,522
|
|
4,398
|
|
2,972
|
|
1,526
|
|
665
|
|
338
|
|
31,484
|
|
||||||||||||
|
2007
|
78,541
|
|
—
|
|
—
|
|
—
|
|
2,850
|
|
27,972
|
|
25,630
|
|
22,829
|
|
16,093
|
|
7,551
|
|
982
|
|
103,907
|
|
||||||||||||
|
2008
|
108,600
|
|
—
|
|
—
|
|
—
|
|
—
|
|
14,024
|
|
35,894
|
|
37,974
|
|
35,690
|
|
28,956
|
|
10,423
|
|
162,961
|
|
||||||||||||
|
2009
|
156,039
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
16,635
|
|
81,780
|
|
102,780
|
|
107,888
|
|
73,830
|
|
382,913
|
|
||||||||||||
|
2010
|
209,197
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
39,486
|
|
104,499
|
|
125,020
|
|
94,014
|
|
363,019
|
|
||||||||||||
|
2011
|
182,085
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
15,218
|
|
66,379
|
|
61,754
|
|
143,351
|
|
||||||||||||
|
2012
|
253,067
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
17,388
|
|
78,642
|
|
96,030
|
|
|||||||||||||
|
YTD 2013
|
206,219
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
35,286
|
|
35,286
|
|
||||||||||||
|
Total
|
$
|
1,248,147
|
|
$
|
743
|
|
$
|
8,331
|
|
$
|
25,064
|
|
$
|
27,016
|
|
$
|
56,818
|
|
$
|
86,371
|
|
$
|
186,587
|
|
$
|
276,421
|
|
$
|
354,205
|
|
$
|
355,482
|
|
$
|
1,377,038
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
Purchase
Period
|
Purchase
Price
|
Cash Collection Period
|
||||||||||||||||||||||||||||||||||
|
1996-2004
|
2005
|
2006
|
2007
|
2008
|
2009
|
2010
|
2011
|
2012
|
YTD 2013
|
Total
|
||||||||||||||||||||||||||
|
1996
|
$
|
3,080
|
|
$
|
9,204
|
|
$
|
210
|
|
$
|
237
|
|
$
|
102
|
|
$
|
83
|
|
$
|
78
|
|
$
|
68
|
|
$
|
100
|
|
$
|
39
|
|
$
|
15
|
|
$
|
10,136
|
|
|
1997
|
7,685
|
|
21,943
|
|
860
|
|
597
|
|
437
|
|
346
|
|
215
|
|
216
|
|
187
|
|
112
|
|
60
|
|
24,973
|
|
||||||||||||
|
1998
|
11,089
|
|
31,078
|
|
1,811
|
|
1,415
|
|
882
|
|
616
|
|
397
|
|
382
|
|
332
|
|
241
|
|
138
|
|
37,292
|
|
||||||||||||
|
1999
|
18,898
|
|
52,846
|
|
4,352
|
|
3,032
|
|
2,243
|
|
1,533
|
|
1,328
|
|
1,139
|
|
997
|
|
709
|
|
385
|
|
68,564
|
|
||||||||||||
|
2000
|
25,020
|
|
76,596
|
|
10,924
|
|
8,067
|
|
5,202
|
|
3,604
|
|
3,198
|
|
2,782
|
|
2,554
|
|
1,927
|
|
1,078
|
|
115,932
|
|
||||||||||||
|
2001
|
33,481
|
|
96,599
|
|
22,639
|
|
16,048
|
|
10,011
|
|
6,164
|
|
5,299
|
|
4,422
|
|
3,791
|
|
3,104
|
|
1,852
|
|
169,929
|
|
||||||||||||
|
2002
|
42,325
|
|
87,073
|
|
32,497
|
|
24,729
|
|
16,527
|
|
9,772
|
|
7,444
|
|
6,375
|
|
5,844
|
|
4,768
|
|
2,701
|
|
197,730
|
|
||||||||||||
|
2003
|
61,447
|
|
74,014
|
|
52,640
|
|
43,728
|
|
30,695
|
|
18,818
|
|
13,135
|
|
10,422
|
|
8,945
|
|
7,477
|
|
4,212
|
|
264,086
|
|
||||||||||||
|
2004
|
51,708
|
|
17,276
|
|
41,921
|
|
36,468
|
|
27,973
|
|
17,884
|
|
13,181
|
|
9,780
|
|
8,373
|
|
6,496
|
|
3,542
|
|
182,894
|
|
||||||||||||
|
2005
|
113,865
|
|
—
|
|
15,191
|
|
59,645
|
|
57,928
|
|
42,731
|
|
30,048
|
|
22,351
|
|
16,768
|
|
13,052
|
|
7,852
|
|
265,566
|
|
||||||||||||
|
2006
|
90,040
|
|
—
|
|
—
|
|
17,363
|
|
43,737
|
|
34,038
|
|
25,351
|
|
19,522
|
|
16,664
|
|
11,895
|
|
6,644
|
|
175,214
|
|
||||||||||||
|
2007
|
179,842
|
|
—
|
|
—
|
|
—
|
|
39,413
|
|
87,039
|
|
69,175
|
|
60,230
|
|
50,995
|
|
39,585
|
|
22,739
|
|
369,176
|
|
||||||||||||
|
2008
|
166,548
|
|
—
|
|
—
|
|
—
|
|
—
|
|
47,253
|
|
72,080
|
|
62,363
|
|
53,654
|
|
42,850
|
|
25,090
|
|
303,290
|
|
||||||||||||
|
2009
|
125,389
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
40,703
|
|
95,627
|
|
84,339
|
|
69,385
|
|
40,876
|
|
330,930
|
|
||||||||||||
|
2010
|
148,885
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
47,076
|
|
113,554
|
|
109,873
|
|
65,456
|
|
335,959
|
|
||||||||||||
|
2011
|
211,944
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
61,972
|
|
174,461
|
|
120,781
|
|
357,214
|
|
||||||||||||
|
2012
|
258,571
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
56,901
|
|
134,256
|
|
191,157
|
|
||||||||||||
|
YTD 2013
|
329,158
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
60,002
|
|
60,002
|
|
||||||||||||
|
Total
|
$
|
1,878,975
|
|
$
|
466,629
|
|
$
|
183,045
|
|
$
|
211,329
|
|
$
|
235,150
|
|
$
|
269,881
|
|
$
|
281,632
|
|
$
|
342,755
|
|
$
|
429,069
|
|
$
|
542,875
|
|
$
|
497,679
|
|
$
|
3,460,044
|
|
|
(1)
|
Includes cash collections on finance receivables only and excludes cash proceeds from sales of defaulted consumer receivables.
|
|
Cash Collection Source ($ in thousands)
|
|
Q32013
|
|
Q22013
|
|
Q12013
|
|
Q42012
|
|
Q32012
|
|
Q22012
|
|
Q12012
|
|
Q42011
|
||||||||||||||||
|
Call Center and Other Collections
|
|
$
|
89,512
|
|
|
$
|
90,229
|
|
|
$
|
89,037
|
|
|
$
|
72,624
|
|
|
$
|
72,394
|
|
|
$
|
73,582
|
|
|
$
|
79,805
|
|
|
$
|
61,227
|
|
|
External Legal Collections
|
|
48,274
|
|
|
50,131
|
|
|
47,910
|
|
|
41,521
|
|
|
39,913
|
|
|
41,464
|
|
|
34,852
|
|
|
26,316
|
|
||||||||
|
Internal Legal Collections
|
|
33,288
|
|
|
30,365
|
|
|
29,283
|
|
|
23,968
|
|
|
25,650
|
|
|
25,361
|
|
|
23,345
|
|
|
17,615
|
|
||||||||
|
Bankruptcy Court Trustee Payments
|
|
120,577
|
|
|
125,672
|
|
|
109,233
|
|
|
91,098
|
|
|
91,095
|
|
|
92,018
|
|
|
79,994
|
|
|
75,166
|
|
||||||||
|
Total Cash Collections
|
|
$
|
291,651
|
|
|
$
|
296,397
|
|
|
$
|
275,463
|
|
|
$
|
229,211
|
|
|
$
|
229,052
|
|
|
$
|
232,425
|
|
|
$
|
217,996
|
|
|
$
|
180,324
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Balance at beginning of year
|
$
|
1,236,859
|
|
|
$
|
966,508
|
|
|
$
|
1,078,951
|
|
|
$
|
926,734
|
|
|
Acquisitions of finance receivables
(1)
|
138,854
|
|
|
100,063
|
|
|
546,201
|
|
|
333,402
|
|
||||
|
Foreign currency translation adjustment
|
1,304
|
|
|
321
|
|
|
363
|
|
|
365
|
|
||||
|
Cash collections applied to principal on finance receivables
(2)
|
(120,195
|
)
|
|
(93,298
|
)
|
|
(368,693
|
)
|
|
(286,907
|
)
|
||||
|
Balance at end of period
|
$
|
1,256,822
|
|
|
$
|
973,594
|
|
|
$
|
1,256,822
|
|
|
$
|
973,594
|
|
|
Estimated Remaining Collections
|
$
|
2,672,361
|
|
|
$
|
2,137,580
|
|
|
$
|
2,672,361
|
|
|
$
|
2,137,580
|
|
|
(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.
|
|
Account Type
|
|
No. of Accounts
|
|
%
|
|
Life to Date Purchased
Face Value
(1)
|
|
%
|
|
Original Purchase
Price
(2)
|
|
%
|
||||||||
|
Major Credit Cards
|
|
18,599
|
|
|
55
|
%
|
|
$
|
52,991,704
|
|
|
69
|
%
|
|
$
|
2,212,671
|
|
|
69
|
%
|
|
Consumer Finance
|
|
6,700
|
|
|
20
|
|
|
8,621,846
|
|
|
11
|
|
|
144,208
|
|
|
5
|
|
||
|
Private Label Credit Cards
|
|
7,744
|
|
|
23
|
|
|
10,590,061
|
|
|
14
|
|
|
744,013
|
|
|
23
|
|
||
|
Auto Deficiency
|
|
653
|
|
|
2
|
|
|
4,619,737
|
|
|
6
|
|
|
98,204
|
|
|
3
|
|
||
|
Total
|
|
33,696
|
|
|
100
|
%
|
|
$
|
76,823,348
|
|
|
100
|
%
|
|
$
|
3,199,096
|
|
|
100
|
%
|
|
(1)
|
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)
|
Original Purchase Price represents the cash paid to sellers to acquire portfolios of defaulted consumer receivables.
|
|
Account Type
|
|
No. of Accounts
|
|
%
|
|
Life to Date Purchased
Face Value
(1)
|
|
%
|
|
Original Purchase
Price
(2)
|
|
%
|
||||||||
|
Fresh
|
|
3,078
|
|
|
9
|
%
|
|
$
|
7,414,106
|
|
|
9
|
%
|
|
$
|
779,480
|
|
|
24
|
%
|
|
Primary
|
|
4,773
|
|
|
14
|
|
|
9,019,913
|
|
|
12
|
|
|
488,936
|
|
|
15
|
|
||
|
Secondary
|
|
5,990
|
|
|
18
|
|
|
9,000,191
|
|
|
12
|
|
|
368,234
|
|
|
12
|
|
||
|
Tertiary
|
|
4,242
|
|
|
12
|
|
|
6,257,361
|
|
|
8
|
|
|
104,013
|
|
|
3
|
|
||
|
Bankruptcy Trustees
|
|
5,281
|
|
|
16
|
|
|
22,261,852
|
|
|
29
|
|
|
1,306,146
|
|
|
41
|
|
||
|
Other
|
|
10,332
|
|
|
31
|
|
|
22,869,925
|
|
|
30
|
|
|
152,287
|
|
|
5
|
|
||
|
Total
|
|
33,696
|
|
|
100
|
%
|
|
$
|
76,823,348
|
|
|
100
|
%
|
|
$
|
3,199,096
|
|
|
100
|
%
|
|
(1)
|
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)
|
Original Purchase Price represents the cash paid to sellers to acquire portfolios of defaulted consumer receivables.
|
|
Geographic Distribution
|
|
No. of Accounts
|
|
%
|
|
Life to Date Purchased
Face Value (1) |
|
%
|
|
Original Purchase
Price (2) |
|
%
|
||||||||
|
California
|
|
3,629
|
|
|
11
|
%
|
|
$
|
10,216,954
|
|
|
13
|
%
|
|
$
|
408,527
|
|
|
13
|
%
|
|
Texas
|
|
4,727
|
|
|
14
|
|
|
8,307,705
|
|
|
11
|
|
|
271,231
|
|
|
8
|
|
||
|
Florida
|
|
2,670
|
|
|
8
|
|
|
7,243,048
|
|
|
9
|
|
|
286,355
|
|
|
9
|
|
||
|
New York
|
|
1,901
|
|
|
6
|
|
|
4,493,991
|
|
|
6
|
|
|
166,557
|
|
|
5
|
|
||
|
Ohio
|
|
1,600
|
|
|
5
|
|
|
2,888,660
|
|
|
4
|
|
|
133,155
|
|
|
4
|
|
||
|
Pennsylvania
|
|
1,202
|
|
|
4
|
|
|
2,787,912
|
|
|
4
|
|
|
114,429
|
|
|
4
|
|
||
|
Illinois
|
|
1,275
|
|
|
4
|
|
|
2,743,665
|
|
|
4
|
|
|
124,667
|
|
|
4
|
|
||
|
North Carolina
|
|
1,204
|
|
|
4
|
|
|
2,679,027
|
|
|
3
|
|
|
109,422
|
|
|
3
|
|
||
|
Georgia
|
|
1,096
|
|
|
3
|
|
|
2,524,045
|
|
|
3
|
|
|
121,844
|
|
|
4
|
|
||
|
Michigan
|
|
902
|
|
|
3
|
|
|
2,109,225
|
|
|
3
|
|
|
96,968
|
|
|
3
|
|
||
|
New Jersey
|
|
784
|
|
|
2
|
|
|
2,083,490
|
|
|
3
|
|
|
90,260
|
|
|
3
|
|
||
|
Arizona
|
|
610
|
|
|
2
|
|
|
1,664,506
|
|
|
2
|
|
|
68,357
|
|
|
2
|
|
||
|
Virginia
|
|
899
|
|
|
3
|
|
|
1,623,274
|
|
|
2
|
|
|
73,990
|
|
|
2
|
|
||
|
Tennessee
|
|
716
|
|
|
2
|
|
|
1,578,738
|
|
|
2
|
|
|
72,919
|
|
|
2
|
|
||
|
Massachusetts
|
|
576
|
|
|
2
|
|
|
1,412,303
|
|
|
2
|
|
|
57,338
|
|
|
2
|
|
||
|
Indiana
|
|
613
|
|
|
2
|
|
|
1,373,133
|
|
|
2
|
|
|
69,574
|
|
|
2
|
|
||
|
Other
(3)
|
|
9,292
|
|
|
25
|
|
|
21,093,672
|
|
|
27
|
|
|
933,503
|
|
|
30
|
|
||
|
Total
|
|
33,696
|
|
|
100
|
%
|
|
$
|
76,823,348
|
|
|
100
|
%
|
|
$
|
3,199,096
|
|
|
100
|
%
|
|
(1)
|
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)
|
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.
|
|
|
Core cash collections
(1)
|
||||||||||||||||||
|
|
2013
(5)
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||
|
Q1
|
$
|
193
|
|
|
$
|
166
|
|
|
$
|
162
|
|
|
$
|
135
|
|
|
$
|
120
|
|
|
Q2
|
190
|
|
|
169
|
|
|
154
|
|
|
127
|
|
|
114
|
|
|||||
|
Q3
|
191
|
|
|
171
|
|
|
152
|
|
|
127
|
|
|
111
|
|
|||||
|
Q4
|
—
|
|
|
150
|
|
|
137
|
|
|
129
|
|
|
109
|
|
|||||
|
|
Total cash collections
(2)
|
||||||||||||||||||
|
|
2013
(5)
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||
|
Q1
|
$
|
304
|
|
|
$
|
258
|
|
|
$
|
241
|
|
|
$
|
182
|
|
|
$
|
147
|
|
|
Q2
|
315
|
|
|
275
|
|
|
243
|
|
|
188
|
|
|
143
|
|
|||||
|
Q3
|
310
|
|
|
279
|
|
|
249
|
|
|
200
|
|
|
144
|
|
|||||
|
Q4
|
—
|
|
|
245
|
|
|
228
|
|
|
204
|
|
|
148
|
|
|||||
|
|
Non-legal cash collections
(3)
|
||||||||||||||||||
|
|
2013
(5)
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||
|
Q1
|
$
|
251
|
|
|
$
|
216
|
|
|
$
|
204
|
|
|
$
|
154
|
|
|
$
|
118
|
|
|
Q2
|
261
|
|
|
225
|
|
|
205
|
|
|
160
|
|
|
116
|
|
|||||
|
Q3
|
259
|
|
|
230
|
|
|
212
|
|
|
170
|
|
|
119
|
|
|||||
|
Q4
|
—
|
|
|
200
|
|
|
194
|
|
|
174
|
|
|
123
|
|
|||||
|
|
Non-legal/non-bankruptcy cash collections
(4)
|
||||||||||||||||||
|
|
2013
(5)
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||
|
Q1
|
$
|
140
|
|
|
$
|
125
|
|
|
$
|
125
|
|
|
$
|
106
|
|
|
$
|
90
|
|
|
Q2
|
137
|
|
|
120
|
|
|
116
|
|
|
100
|
|
|
87
|
|
|||||
|
Q3
|
140
|
|
|
122
|
|
|
115
|
|
|
97
|
|
|
87
|
|
|||||
|
Q4
|
—
|
|
|
105
|
|
|
103
|
|
|
98
|
|
|
84
|
|
|||||
|
(1)
|
Represents total cash collections less purchased bankruptcy cash collections from trustee-administered accounts. This metric includes cash collections from purchased bankruptcy accounts administered by the Core call center collection floor as well as cash collections generated by our internal staff of legal collectors. This calculation does not include hours paid to our internal staff of legal collectors or to employees processing the bankruptcy-required notifications to trustees.
|
|
(2)
|
Represents total cash collections (assigned and unassigned) divided by total hours paid (including holiday, vacation and sick time) to collectors (including those in training).
|
|
(3)
|
Represents total cash collections less external legal cash collections. This metric includes internal legal collections and all bankruptcy collections and excludes any hours associated with either of those functions.
|
|
(4)
|
Represents total cash collections less external legal cash collections and less purchased bankruptcy cash collections from trustee-administered accounts. This metric does not include any labor hours associated with the bankruptcy or legal (internal or external) functions but does include internally-driven cash collections from the internal legal channel.
|
|
(5)
|
Due to a change in our calculation methodology, figures for the first and second quarter of 2013 have been revised to conform to current period presentation.
|
|
|
|
Payments due by period
|
||||||||||||||||||
|
Contractual Obligations
|
|
Total
|
|
Less
than 1
year
|
|
1 - 3
years
|
|
3 - 5
years
|
|
More
than 5
years
|
||||||||||
|
Operating Leases
|
|
$
|
29,590
|
|
|
$
|
6,207
|
|
|
$
|
11,626
|
|
|
$
|
7,067
|
|
|
$
|
4,690
|
|
|
Line of Credit
(1)
|
|
6,959
|
|
|
1,652
|
|
|
3,266
|
|
|
2,041
|
|
|
—
|
|
|||||
|
Long-term Debt
(2)
|
|
568,193
|
|
|
22,735
|
|
|
61,286
|
|
|
179,422
|
|
|
304,750
|
|
|||||
|
Purchase Commitments
(3) (4)
|
|
188,526
|
|
|
183,907
|
|
|
4,140
|
|
|
479
|
|
|
—
|
|
|||||
|
Employment Agreements
|
|
12,881
|
|
|
11,672
|
|
|
1,209
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
|
$
|
806,149
|
|
|
$
|
226,173
|
|
|
$
|
81,527
|
|
|
$
|
189,009
|
|
|
$
|
309,440
|
|
|
(1)
|
This amount includes estimated unused line fees due on the line of credit and assumes that the balance on the line of credit remains constant from the
September 30, 2013
balance of $0.0 million.
|
|
(2)
|
This amount includes scheduled interest and principal payments on our term loan and and our convertible debt.
|
|
(3)
|
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 $161.9 million.
|
|
(4)
|
This amount includes the purchase price of approximately $4.5 million which was paid to acquire the remaining noncontrolling interest of CCB on October 31, 2013.
|
|
Item 3.
|
Quantitative and Qualitative Disclosure About Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
Month Ended
|
Total Number of Shares Purchased
(1)
|
Average Price Paid per Share
(1)
|
Maximum Remaining Purchase Price for Share Repurchases Under the Plan
|
|||||
|
August 31, 2013
|
989,200
|
|
$
|
50.55
|
|
$
|
18,754,443
|
|
|
|
|
|
|
|||||
|
Total
|
989,200
|
|
$
|
50.55
|
|
$
|
18,754,443
|
|
|
4.1
|
Indenture dated August 13, 2013 between Portfolio Recovery Associates, Inc. and Wells Fargo Bank, National Association, as trustee (Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed on August 14, 2013).
|
|
10.1
|
First Amendment to Credit Agreement (Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed on August 6, 2013).
|
|
10.2
|
Lender Commitment Agreement dated as of August 21, 2013 by and among Portfolio Recovery Associates, Inc., and Bank of America, N.A., as administrative agent.
|
|
10.3
|
Lender Joiner Agreement dated as of August 21, 2013, by and among Portfolio Recovery Associates, Inc., Bank of Hampton Roads, Heritage Bank, Union First Market and Bank of America, N.A., as administrative agent.
|
|
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.
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PORTFOLIO RECOVERY ASSOCIATES, INC.
|
||
|
|
|
|
|
(Registrant)
|
||
|
|
|
|
|
|||
|
Date: November 8, 2013
|
|
|
|
By:
|
|
/s/ Steven D. Fredrickson
|
|
|
|
|
|
|
|
Steven D. Fredrickson
Chief Executive Officer, President and
Chairman of the Board of Directors
(Principal Executive Officer)
|
|
|
|
|
|
|||
|
Date: November 8, 2013
|
|
|
|
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)
|
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 |
|---|