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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
|
|
|
75-3078675
|
|
(State or other jurisdiction of incorporation or organization)
|
|
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
|
|
120 Corporate Boulevard, Norfolk, Virginia
|
|
23502
|
|
(888) 772-7326
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
(Registrant's Telephone No., including area code)
|
|
|
|
|
|
|
|
|
|
Not Applicable
|
|
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
||||
|
|
||
|
|
|
|
|
Item 1.
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
|
|
|
Signatures
|
|
|
|
|
March 31,
2016 |
|
December 31,
2015 |
||||
|
Assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
79,442
|
|
|
$
|
71,372
|
|
|
Investments
|
71,413
|
|
|
73,799
|
|
||
|
Finance receivables, net
|
2,377,077
|
|
|
2,202,113
|
|
||
|
Other receivables, net
|
33,555
|
|
|
30,771
|
|
||
|
Income taxes receivable
|
—
|
|
|
1,717
|
|
||
|
Net deferred tax asset
|
15,571
|
|
|
13,068
|
|
||
|
Property and equipment, net
|
47,785
|
|
|
45,394
|
|
||
|
Goodwill
|
524,870
|
|
|
495,156
|
|
||
|
Intangible assets, net
|
32,154
|
|
|
23,788
|
|
||
|
Other assets
|
86,966
|
|
|
33,389
|
|
||
|
Total assets
|
$
|
3,268,833
|
|
|
$
|
2,990,567
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
2,377
|
|
|
$
|
4,190
|
|
|
Accrued expenses
|
95,049
|
|
|
95,380
|
|
||
|
Income taxes payable
|
28,114
|
|
|
21,236
|
|
||
|
Net deferred tax liability
|
269,201
|
|
|
261,498
|
|
||
|
Interest-bearing deposits
|
55,349
|
|
|
46,991
|
|
||
|
Borrowings
|
1,896,424
|
|
|
1,717,129
|
|
||
|
Other liabilities
|
13,577
|
|
|
4,396
|
|
||
|
Total liabilities
|
2,360,091
|
|
|
2,150,820
|
|
||
|
Equity:
|
|
|
|
||||
|
Preferred stock, par value $0.01, authorized shares, 2,000, issued and outstanding shares, 0
|
—
|
|
|
—
|
|
||
|
Common stock, par value $0.01, authorized shares, 100,000, issued and outstanding shares, 46,328 at March 31, 2016; 100,000 authorized shares, 46,173 issued and outstanding shares at December 31, 2015
|
463
|
|
|
462
|
|
||
|
Additional paid-in capital
|
64,287
|
|
|
64,622
|
|
||
|
Retained earnings
|
996,253
|
|
|
964,270
|
|
||
|
Accumulated other comprehensive loss
|
(196,135
|
)
|
|
(228,861
|
)
|
||
|
Total stockholders' equity - PRA Group, Inc.
|
864,868
|
|
|
800,493
|
|
||
|
Noncontrolling interest
|
43,874
|
|
|
39,254
|
|
||
|
Total equity
|
908,742
|
|
|
839,747
|
|
||
|
Total liabilities and equity
|
$
|
3,268,833
|
|
|
$
|
2,990,567
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Revenues:
|
|
|
|
||||
|
Income recognized on finance receivables, net
|
$
|
206,507
|
|
|
$
|
228,403
|
|
|
Fee income
|
16,266
|
|
|
13,053
|
|
||
|
Other revenue
|
2,109
|
|
|
3,750
|
|
||
|
Total revenues
|
224,882
|
|
|
245,206
|
|
||
|
Operating expenses:
|
|
|
|
||||
|
Compensation and employee services
|
66,765
|
|
|
65,271
|
|
||
|
Legal collection fees
|
12,950
|
|
|
13,691
|
|
||
|
Legal collection costs
|
17,182
|
|
|
20,854
|
|
||
|
Agency fees
|
10,884
|
|
|
8,261
|
|
||
|
Outside fees and services
|
15,808
|
|
|
12,797
|
|
||
|
Communication
|
9,882
|
|
|
10,418
|
|
||
|
Rent and occupancy
|
3,796
|
|
|
3,560
|
|
||
|
Depreciation and amortization
|
6,070
|
|
|
4,610
|
|
||
|
Other operating expenses
|
10,651
|
|
|
9,578
|
|
||
|
Total operating expenses
|
153,988
|
|
|
149,040
|
|
||
|
Income from operations
|
70,894
|
|
|
96,166
|
|
||
|
Other income and (expense):
|
|
|
|
||||
|
Interest expense
|
(19,959
|
)
|
|
(14,776
|
)
|
||
|
Foreign exchange gain/(loss)
|
(1,850
|
)
|
|
6,789
|
|
||
|
Income before income taxes
|
49,085
|
|
|
88,179
|
|
||
|
Provision for income taxes
|
16,232
|
|
|
30,044
|
|
||
|
Net income
|
32,853
|
|
|
58,135
|
|
||
|
Adjustment for net income attributable to noncontrolling interest
|
870
|
|
|
—
|
|
||
|
Net income attributable to PRA Group, Inc.
|
$
|
31,983
|
|
|
$
|
58,135
|
|
|
Net income per common share attributable to PRA Group, Inc.:
|
|
|
|
||||
|
Basic
|
$
|
0.69
|
|
|
$
|
1.19
|
|
|
Diluted
|
$
|
0.69
|
|
|
$
|
1.19
|
|
|
Weighted average number of shares outstanding:
|
|
|
|
||||
|
Basic
|
46,243
|
|
|
48,724
|
|
||
|
Diluted
|
46,372
|
|
|
49,052
|
|
||
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Net income
|
$
|
32,853
|
|
|
$
|
58,135
|
|
|
Other comprehensive (loss)/income:
|
|
|
|
||||
|
Change in foreign currency translation
|
36,694
|
|
|
(62,699
|
)
|
||
|
Total other comprehensive income/(loss)
|
69,547
|
|
|
(4,564
|
)
|
||
|
Comprehensive income attributable to noncontrolling interest:
|
|
|
|
||||
|
Net income attributable to noncontrolling interest
|
870
|
|
|
—
|
|
||
|
Change in foreign currency translation
|
3,968
|
|
|
—
|
|
||
|
Comprehensive income attributable to noncontrolling interest
|
4,838
|
|
|
—
|
|
||
|
Comprehensive income/(loss) attributable to PRA Group, Inc.
|
$
|
64,709
|
|
|
$
|
(4,564
|
)
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Loss
|
|
Noncontrolling Interest
|
|
Total Equity
|
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
|
Balance at December 31, 2015
|
46,173
|
|
|
$
|
462
|
|
|
$
|
64,622
|
|
|
$
|
964,270
|
|
|
$
|
(228,861
|
)
|
|
$
|
39,254
|
|
|
$
|
839,747
|
|
|
Components of comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
31,983
|
|
|
—
|
|
|
870
|
|
|
32,853
|
|
||||||
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,726
|
|
|
3,968
|
|
|
36,694
|
|
||||||
|
Distributions paid to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(218
|
)
|
|
(218
|
)
|
||||||
|
Vesting of nonvested shares
|
155
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Amortization of share-based compensation
|
—
|
|
|
—
|
|
|
3,437
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,437
|
|
||||||
|
Tax deficiency from share-based compensation
|
—
|
|
|
—
|
|
|
(1,339
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,339
|
)
|
||||||
|
Employee stock relinquished for payment of taxes
|
—
|
|
|
—
|
|
|
(2,432
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,432
|
)
|
||||||
|
Balance at March 31, 2016
|
46,328
|
|
|
$
|
463
|
|
|
$
|
64,287
|
|
|
$
|
996,253
|
|
|
$
|
(196,135
|
)
|
|
$
|
43,874
|
|
|
$
|
908,742
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
32,853
|
|
|
$
|
58,135
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Amortization of share-based compensation
|
3,437
|
|
|
3,636
|
|
||
|
Depreciation and amortization
|
6,070
|
|
|
4,610
|
|
||
|
Amortization of debt discount and issuance costs
|
2,746
|
|
|
1,048
|
|
||
|
Deferred tax expense
|
4,815
|
|
|
7,617
|
|
||
|
Net foreign currency transaction loss/(gain)
|
305
|
|
|
(6,789
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Other assets
|
(42,818
|
)
|
|
4,201
|
|
||
|
Other receivables, net
|
(2,304
|
)
|
|
(3,876
|
)
|
||
|
Accounts payable
|
(1,773
|
)
|
|
5,290
|
|
||
|
Income taxes payable, net
|
6,412
|
|
|
11,100
|
|
||
|
Accrued expenses
|
(6,806
|
)
|
|
(21,752
|
)
|
||
|
Other liabilities
|
9,161
|
|
|
763
|
|
||
|
Net cash provided by operating activities
|
12,098
|
|
|
63,983
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchases of property and equipment
|
(6,383
|
)
|
|
(3,212
|
)
|
||
|
Acquisition of finance receivables, net of buybacks
|
(321,594
|
)
|
|
(183,828
|
)
|
||
|
Collections applied to principal on finance receivables
|
177,826
|
|
|
171,344
|
|
||
|
Business acquisitions, net of cash acquired
|
(25,018
|
)
|
|
—
|
|
||
|
Purchase of investments
|
—
|
|
|
(42,705
|
)
|
||
|
Proceeds from sales and maturities of investments
|
5,568
|
|
|
41,189
|
|
||
|
Net cash used in investing activities
|
(169,601
|
)
|
|
(17,212
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Tax (deficiency)/benefit from share-based compensation
|
(1,339
|
)
|
|
4,127
|
|
||
|
Proceeds from lines of credit
|
378,706
|
|
|
140,976
|
|
||
|
Principal payments on lines of credit
|
(223,117
|
)
|
|
(94,044
|
)
|
||
|
Repurchases of common stock
|
—
|
|
|
(77,802
|
)
|
||
|
Distributions paid to noncontrolling interest
|
(218
|
)
|
|
—
|
|
||
|
Principal payments on long-term debt
|
(5,000
|
)
|
|
(33,750
|
)
|
||
|
Payments of debt issuance costs
|
(8,477
|
)
|
|
—
|
|
||
|
Net increase in interest-bearing deposits
|
6,238
|
|
|
7,539
|
|
||
|
Net cash provided by/(used in) financing activities
|
146,793
|
|
|
(52,954
|
)
|
||
|
Effect of exchange rate on cash
|
18,780
|
|
|
7,064
|
|
||
|
Net increase in cash and cash equivalents
|
8,070
|
|
|
881
|
|
||
|
Cash and cash equivalents, beginning of period
|
71,372
|
|
|
39,661
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
79,442
|
|
|
$
|
40,542
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
16,873
|
|
|
$
|
14,376
|
|
|
Cash paid for income taxes
|
6,196
|
|
|
7,082
|
|
||
|
|
As Of And For The
|
|
As Of And For The
|
||||||||||||
|
|
Three Months Ended March 31, 2016
|
|
Three Months Ended March 31, 2015
|
||||||||||||
|
|
Revenues
|
|
Long-Lived Assets
|
|
Revenues
|
|
Long-Lived Assets
|
||||||||
|
United States
|
$
|
170,507
|
|
|
$
|
37,316
|
|
|
$
|
184,671
|
|
|
$
|
37,141
|
|
|
Outside the United States
|
54,375
|
|
|
10,469
|
|
|
60,535
|
|
|
9,714
|
|
||||
|
Total
|
$
|
224,882
|
|
|
$
|
47,785
|
|
|
$
|
245,206
|
|
|
$
|
46,855
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Balance at beginning of year
|
$
|
2,202,113
|
|
|
$
|
2,001,790
|
|
|
Acquisitions of finance receivables
(1)
|
336,379
|
|
|
183,828
|
|
||
|
Foreign currency translation adjustment
|
16,411
|
|
|
(59,502
|
)
|
||
|
Cash collections
|
(384,333
|
)
|
|
(399,747
|
)
|
||
|
Income recognized on finance receivables, net
|
206,507
|
|
|
228,403
|
|
||
|
Cash collections applied to principal and net allowance charges/(reversals)
|
(177,826
|
)
|
|
(171,344
|
)
|
||
|
Balance at end of year
|
$
|
2,377,077
|
|
|
$
|
1,954,772
|
|
|
(1)
|
Acquisitions of finance receivables are net of buybacks and include certain capitalized acquisition related costs.
|
|
2017
|
$
|
626,013
|
|
|
2018
|
524,122
|
|
|
|
2019
|
416,351
|
|
|
|
2020
|
320,164
|
|
|
|
2021
|
196,566
|
|
|
|
2022
|
131,793
|
|
|
|
2023
|
72,504
|
|
|
|
2024
|
41,693
|
|
|
|
2025
|
18,992
|
|
|
|
2026
|
14,221
|
|
|
|
Thereafter
|
14,658
|
|
|
|
Total
|
$
|
2,377,077
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Balance at beginning of year
|
$
|
2,727,204
|
|
|
$
|
2,513,185
|
|
|
Income recognized on finance receivables, net
|
(206,507
|
)
|
|
(228,403
|
)
|
||
|
Additions
|
260,249
|
|
|
172,382
|
|
||
|
Reclassifications (to)/from nonaccretable difference
|
(1,035
|
)
|
|
119,252
|
|
||
|
Foreign currency translation adjustment
|
99,839
|
|
|
(72,260
|
)
|
||
|
Balance at end of year
|
$
|
2,879,750
|
|
|
$
|
2,504,156
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Beginning balance
|
$
|
114,861
|
|
|
$
|
86,166
|
|
|
Allowance charges
|
10,018
|
|
|
2,685
|
|
||
|
Reversal of previous recorded allowance charges
|
(120
|
)
|
|
(1,055
|
)
|
||
|
Net allowance charges
|
9,898
|
|
|
1,630
|
|
||
|
Foreign currency translation adjustment
|
(171
|
)
|
|
—
|
|
||
|
Ending balance
|
$
|
124,588
|
|
|
$
|
87,796
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Available-for-sale
|
|
|
|
||||
|
Securitized assets
|
$
|
4,686
|
|
|
$
|
4,649
|
|
|
Government bonds and fixed income funds
|
637
|
|
|
3,405
|
|
||
|
Held-to-maturity
|
|
|
|
||||
|
Securitized assets
|
50,566
|
|
|
50,247
|
|
||
|
Other investments
|
|
|
|
||||
|
Private equity funds
|
15,524
|
|
|
15,498
|
|
||
|
Total investments
|
$
|
71,413
|
|
|
$
|
73,799
|
|
|
|
March 31, 2016
|
||||||||||||||
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Aggregate Fair Value
|
||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
||||||||
|
Securitized assets
|
$
|
5,823
|
|
|
$
|
—
|
|
|
$
|
1,137
|
|
|
$
|
4,686
|
|
|
Government bonds and fixed income funds
|
637
|
|
|
—
|
|
|
—
|
|
|
637
|
|
||||
|
Held-to-maturity
|
|
|
|
|
|
|
|
||||||||
|
Securitized assets
|
50,566
|
|
|
5,343
|
|
|
—
|
|
|
55,909
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
December 31, 2015
|
||||||||||||||
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Aggregate Fair Value
|
||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
||||||||
|
Securitized assets
|
$
|
5,855
|
|
|
$
|
—
|
|
|
$
|
1,206
|
|
|
$
|
4,649
|
|
|
Government bonds and fixed income funds
|
3,405
|
|
|
—
|
|
|
—
|
|
|
3,405
|
|
||||
|
Held-to-maturity
|
|
|
|
|
|
|
|
||||||||
|
Securitized assets
|
50,247
|
|
|
5,366
|
|
|
—
|
|
|
55,613
|
|
||||
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Domestic and Canadian revolving credit
|
$
|
543,998
|
|
|
$
|
541,799
|
|
|
Term loan
|
165,000
|
|
|
170,000
|
|
||
|
Note payable
|
169,938
|
|
|
169,938
|
|
||
|
Multicurrency revolving credit
|
758,293
|
|
|
576,433
|
|
||
|
Convertible senior notes
|
287,500
|
|
|
287,500
|
|
||
|
Less: Debt discount and issuance costs
|
(28,305
|
)
|
|
(28,541
|
)
|
||
|
Total
|
$
|
1,896,424
|
|
|
$
|
1,717,129
|
|
|
•
|
borrowings may not exceed
35%
of the ERC of all eligible asset pools plus
75%
of eligible accounts receivable;
|
|
•
|
the consolidated leverage ratio (as defined in the Credit Agreement) cannot exceed
2.25
to 1.0 as of the end of any fiscal quarter;
|
|
•
|
consolidated capital expenditures during any fiscal year cannot exceed
$40 million
;
|
|
•
|
cash dividends and distributions during any fiscal year cannot exceed
$20 million
;
|
|
•
|
stock repurchases during any fiscal year cannot exceed
$100 million
plus 50% of the prior year's net income;
|
|
•
|
permitted acquisitions (as defined in the Credit Agreement) during any fiscal year cannot exceed
$250 million
;
|
|
•
|
indebtedness in the form of senior, unsecured convertible notes or other unsecured financings cannot exceed
$500 million
in the aggregate (without respect to the Company's
3.00%
Convertible Senior Notes due 2020);
|
|
•
|
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.
|
|
•
|
the ERC Ratio (as defined in the Multicurrency Revolving Credit Agreement) in Europe can range from
32.2%
to
38.7%
depending on the mix of portfolios owned, subject to the payment of additional associated fees;
|
|
•
|
the GIBD Ratio (as defined in the Multicurrency Revolving Credit Agreement) in Europe cannot exceed
3.0
to
1.0
as of the end of any fiscal quarter;
|
|
•
|
interest bearing deposits in AK Nordic AB cannot exceed SEK
500,000,000
;
|
|
•
|
cash collections must exceed
95%
of Europe's ERC for the same set of portfolios, measured monthly on a quarterly basis.
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Liability component - principal amount
|
$
|
287,500
|
|
|
$
|
287,500
|
|
|
Unamortized debt discount
|
(21,302
|
)
|
|
(22,402
|
)
|
||
|
Liability component - net carrying amount
|
$
|
266,198
|
|
|
$
|
265,098
|
|
|
Equity component
|
$
|
31,306
|
|
|
$
|
31,306
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Interest expense - stated coupon rate
|
$
|
2,156
|
|
|
$
|
2,156
|
|
|
Interest expense - amortization of debt discount
|
1,100
|
|
|
1,048
|
|
||
|
Total interest expense - convertible senior notes
|
$
|
3,256
|
|
|
$
|
3,204
|
|
|
2017
|
$
|
194,938
|
|
|
2018
|
176,901
|
|
|
|
2019
|
10,000
|
|
|
|
2020
|
10,000
|
|
|
|
2021
|
1,532,890
|
|
|
|
Total
|
$
|
1,924,729
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Software
|
$
|
65,211
|
|
|
$
|
62,198
|
|
|
Computer equipment
|
21,994
|
|
|
21,109
|
|
||
|
Furniture and fixtures
|
14,896
|
|
|
11,888
|
|
||
|
Equipment
|
13,242
|
|
|
12,874
|
|
||
|
Leasehold improvements
|
14,884
|
|
|
15,112
|
|
||
|
Building and improvements
|
7,251
|
|
|
7,235
|
|
||
|
Land
|
1,296
|
|
|
1,296
|
|
||
|
Accumulated depreciation and amortization
|
(90,989
|
)
|
|
(86,318
|
)
|
||
|
Property and equipment, net
|
$
|
47,785
|
|
|
$
|
45,394
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Balance at beginning of period:
|
|
|
|
||||
|
Goodwill
|
$
|
501,553
|
|
|
$
|
533,842
|
|
|
Accumulated impairment loss
|
(6,397
|
)
|
|
(6,397
|
)
|
||
|
|
495,156
|
|
|
527,445
|
|
||
|
Changes:
|
|
|
|
||||
|
Acquisitions
(1)
|
4,742
|
|
|
—
|
|
||
|
Foreign currency translation adjustment
|
24,972
|
|
|
(30,792
|
)
|
||
|
Net change in goodwill
|
29,714
|
|
|
(30,792
|
)
|
||
|
|
|
|
|
||||
|
Goodwill
|
531,267
|
|
|
503,050
|
|
||
|
Accumulated impairment loss
|
(6,397
|
)
|
|
(6,397
|
)
|
||
|
Balance at end of period:
|
$
|
524,870
|
|
|
$
|
496,653
|
|
|
|
Nonvested Shares
Outstanding |
|
Weighted-Average
Price at Grant Date |
|||
|
December 31, 2014
|
339
|
|
|
$
|
47.34
|
|
|
Granted
|
100
|
|
|
53.29
|
|
|
|
Vested
|
(151
|
)
|
|
42.15
|
|
|
|
Canceled
|
(4
|
)
|
|
47.49
|
|
|
|
December 31, 2015
|
284
|
|
|
52.20
|
|
|
|
Granted
|
148
|
|
|
29.01
|
|
|
|
Vested
|
(78
|
)
|
|
44.31
|
|
|
|
Canceled
|
(27
|
)
|
|
57.96
|
|
|
|
March 31, 2016
|
327
|
|
|
$
|
43.08
|
|
|
|
Nonvested LTI Shares
Outstanding |
|
Weighted-Average
Price at Grant Date |
|||
|
December 31, 2014
|
488
|
|
|
$
|
30.52
|
|
|
Granted at target level
|
132
|
|
|
52.47
|
|
|
|
Adjustments for actual performance
|
122
|
|
|
34.59
|
|
|
|
Vested
|
(252
|
)
|
|
20.21
|
|
|
|
Canceled
|
(7
|
)
|
|
40.05
|
|
|
|
December 31, 2015
|
483
|
|
|
42.80
|
|
|
|
Granted at target level
|
240
|
|
|
28.98
|
|
|
|
Adjustments for actual performance
|
(67
|
)
|
|
34.59
|
|
|
|
Vested
|
(177
|
)
|
|
34.59
|
|
|
|
Canceled
|
(14
|
)
|
|
55.07
|
|
|
|
March 31, 2016
|
465
|
|
|
$
|
39.59
|
|
|
|
For the Three Months Ended March 31,
|
||||||||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||||||||
|
|
Net income attributable to PRA Group, Inc.
|
|
Weighted
Average Common Shares |
|
EPS
|
|
Net income attributable to PRA Group, Inc.
|
|
Weighted
Average Common Shares |
|
EPS
|
||||||||||
|
Basic EPS
|
$
|
31,983
|
|
|
46,243
|
|
|
$
|
0.69
|
|
|
$
|
58,135
|
|
|
48,724
|
|
|
$
|
1.19
|
|
|
Dilutive effect of nonvested share awards
|
|
|
129
|
|
|
—
|
|
|
|
|
328
|
|
|
—
|
|
||||||
|
Diluted EPS
|
$
|
31,983
|
|
|
46,372
|
|
|
$
|
0.69
|
|
|
$
|
58,135
|
|
|
49,052
|
|
|
$
|
1.19
|
|
|
•
|
Level 1: Quoted prices in active markets for identical assets and liabilities.
|
|
•
|
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
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Carrying
Amount |
|
Estimated
Fair Value |
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
79,442
|
|
|
$
|
79,442
|
|
|
$
|
71,372
|
|
|
$
|
71,372
|
|
|
Held-to-maturity investments
|
50,566
|
|
|
55,909
|
|
|
50,247
|
|
|
55,613
|
|
||||
|
Other investments
|
15,524
|
|
|
16,420
|
|
|
15,498
|
|
|
16,803
|
|
||||
|
Finance receivables, net
|
2,377,077
|
|
|
2,807,600
|
|
|
2,202,113
|
|
|
2,704,432
|
|
||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest-bearing deposits
|
55,349
|
|
|
55,349
|
|
|
46,991
|
|
|
46,991
|
|
||||
|
Revolving lines of credit
|
1,302,291
|
|
|
1,302,291
|
|
|
1,118,232
|
|
|
1,118,232
|
|
||||
|
Term loans
|
165,000
|
|
|
165,000
|
|
|
170,000
|
|
|
170,000
|
|
||||
|
Notes and loans payable
|
169,938
|
|
|
169,938
|
|
|
169,938
|
|
|
169,938
|
|
||||
|
Convertible senior notes
|
266,198
|
|
|
228,701
|
|
|
265,098
|
|
|
241,126
|
|
||||
|
|
Fair Value Measurements as of March 31, 2016
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale investments
|
$
|
637
|
|
|
$
|
—
|
|
|
$
|
4,686
|
|
|
$
|
5,323
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap contracts (recorded in accrued expenses)
|
—
|
|
|
3,309
|
|
|
—
|
|
|
3,309
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fair Value Measurements as of December 31, 2015
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale investments
|
$
|
3,405
|
|
|
$
|
—
|
|
|
$
|
4,649
|
|
|
$
|
8,054
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap contracts (recorded in accrued expenses)
|
—
|
|
|
1,601
|
|
|
—
|
|
|
1,601
|
|
||||
|
•
|
changes in the credit or capital markets, which affect our ability to borrow money or raise capital;
|
|
•
|
a prolonged economic recovery or a deterioration in the economic or inflationary environment in North America or Europe, including the interest rate environment;
|
|
•
|
our ability to replace our nonperforming loans with additional receivables portfolios;
|
|
•
|
our ability to purchase nonperforming loans at appropriate prices;
|
|
•
|
our reliance on third-party vendors having procedures and controls which are compliant or error free;
|
|
•
|
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 collect sufficient amounts on our nonperforming loans;
|
|
•
|
our ability to successfully acquire receivables of new asset types;
|
|
•
|
changes in, or interpretations of, 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, or interpretations of, federal, state, local, or foreign laws or the administrative practices of various bankruptcy courts, which may impact our ability to collect on our nonperforming loans;
|
|
•
|
our ability to obtain adequate insurance coverage at reasonable prices;
|
|
•
|
our ability to manage risks associated with our international operations;
|
|
•
|
changes in tax laws regarding earnings of our subsidiaries located outside of the United States ("U.S.");
|
|
•
|
the possibility that we could incur goodwill or other intangible asset impairment charges;
|
|
•
|
our ability to retain members of our senior management team;
|
|
•
|
the possibility that our U.S. work force could become unionized in the future, which could adversely affect the stability of our production and increase our costs;
|
|
•
|
the imposition of additional taxes on us;
|
|
•
|
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;
|
|
•
|
the possibility that class action suits and other litigation could divert our management's attention and increase our expenses;
|
|
•
|
adverse outcomes in pending litigation;
|
|
•
|
the possibility that we could incur business to technology disruptions or cyber incidents;
|
|
•
|
the degree, nature, and resources of our competition;
|
|
•
|
the possibility that new business acquisitions prove unsuccessful or strain or divert our resources;
|
|
•
|
the potential effects of threatened or actual terrorism and war;
|
|
•
|
our ability to compete in markets where we do business;
|
|
•
|
our ability to manage growth successfully or to successfully integrate our growth strategy;
|
|
•
|
the possibility that we or our industry could experience negative publicity or reputational attacks;
|
|
•
|
the possibility that a sudden collapse of one of the financial institutions in which we are depositors could negatively affect our financial results;
|
|
•
|
our ability to collect and enforce our finance receivables may be limited under federal, state, and foreign laws;
|
|
•
|
our ability to adjust to debt collection and debt-buying regulations that may be promulgated by the Consumer Financial Protection Bureau ("CFPB") and the regulatory and enforcement activities of the CFPB;
|
|
•
|
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 or required modification to our ability to conduct our business;
|
|
•
|
changes in accounting standards, governmental laws and regulations or the manner in which they are interpreted or applied which could increase our costs and liabilities or impact our operations;
|
|
•
|
investigations or enforcement actions by governmental authorities, which could result in changes to our business practices; negatively impact our portfolio purchasing volume; make collection of account balances more difficult or expose us to the risk of fines, penalties, restitution payments, and litigation;
|
|
•
|
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;
|
|
•
|
net capital requirements pursuant to the European Union Capital Requirements Directive ("CRD IV"), which could impede the business operations of our subsidiaries;
|
|
•
|
our ability to maintain, renegotiate or replace our credit facility;
|
|
•
|
our ability to satisfy the restrictive covenants in our debt agreements;
|
|
•
|
the possibility that the accounting for convertible debt securities could have an adverse effect on our financial results;
|
|
•
|
our ability to raise the funds necessary to repurchase the convertible senior notes or to settle conversions in cash;
|
|
•
|
the possibility that conversion of the convertible senior notes could affect the price of our common stock;
|
|
•
|
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; 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 were below expectations or are projected to be below expectations.
|
|
•
|
"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 ineligible accounts.
|
|
•
|
"Cash collections" refers to collections on our owned finance receivables portfolios.
|
|
•
|
"Cash receipts" refers to collections on our owned finance receivables portfolios plus fee income.
|
|
•
|
"Core" accounts or portfolios refer to accounts or portfolios that are nonperforming loans and are not in an insolvent status upon purchase. These accounts are aggregated separately from insolvency accounts.
|
|
•
|
"Estimated remaining collections" or "ERC" refers to the sum of all future projected cash collections on our owned finance receivables 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 finance receivables portfolios.
|
|
•
|
"Income recognized on finance receivables, net" refers to income derived from our owned finance receivables portfolios and is shown net of allowance charges/reversals.
|
|
•
|
"Insolvency" accounts or portfolios refer to accounts or portfolios of receivables that are in an insolvent status when we purchase them and as such are purchased as a pool of insolvent accounts. These include Individual Voluntary Arrangements ("IVAs"), Trust Deeds in the United Kingdom, Consumer Proposals in Canada and bankruptcy accounts in the United States, Canada and the United Kingdom.
|
|
•
|
"Net finance receivable balance" is recorded on our balance sheet and refers to the purchase price less principal amortization and net allowance charges/reversals.
|
|
•
|
"Principal amortization" refers to cash collections applied to principal on finance receivables.
|
|
•
|
"Purchase price" refers to the cash paid to a seller to acquire nonperforming loans, plus certain capitalized costs, less buybacks.
|
|
•
|
"Purchase price multiple" refers to the total estimated collections (as defined below) on owned finance receivables portfolios divided by purchase price.
|
|
•
|
"Total estimated collections" refers to actual cash collections, including cash sales, plus estimated remaining collections on our finance receivables portfolios.
|
|
|
For the Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash collections
|
$
|
384,333
|
|
|
$
|
399,747
|
|
|
Amortization of investment
|
(167,928
|
)
|
|
(169,714
|
)
|
||
|
Net allowance charges
|
(9,898
|
)
|
|
(1,630
|
)
|
||
|
Income recognized on finance receivables, net
|
206,507
|
|
|
228,403
|
|
||
|
Fee income
|
16,266
|
|
|
13,053
|
|
||
|
Other revenue
|
2,109
|
|
|
3,750
|
|
||
|
Total revenues
|
$
|
224,882
|
|
|
$
|
245,206
|
|
|
|
For the Three Months Ended March 31,
|
||||
|
|
2016
|
|
2015
|
||
|
Revenues:
|
|
|
|
||
|
Income recognized on finance receivables, net
|
91.8
|
%
|
|
93.2
|
%
|
|
Fee income
|
7.2
|
%
|
|
5.3
|
%
|
|
Other revenue
|
1.0
|
%
|
|
1.5
|
%
|
|
Total revenues
|
100.0
|
%
|
|
100.0
|
%
|
|
Operating expenses:
|
|
|
|
||
|
Compensation and employee services
|
29.7
|
%
|
|
26.6
|
%
|
|
Legal collection fees
|
5.8
|
%
|
|
5.6
|
%
|
|
Legal collection costs
|
7.6
|
%
|
|
8.5
|
%
|
|
Agency fees
|
4.8
|
%
|
|
3.4
|
%
|
|
Outside fees and services
|
7.0
|
%
|
|
5.2
|
%
|
|
Communication
|
4.4
|
%
|
|
4.2
|
%
|
|
Rent and occupancy
|
1.7
|
%
|
|
1.5
|
%
|
|
Depreciation and amortization
|
2.7
|
%
|
|
1.9
|
%
|
|
Other operating expenses
|
4.7
|
%
|
|
3.9
|
%
|
|
Total operating expenses
|
68.5
|
%
|
|
60.8
|
%
|
|
Income from operations
|
31.5
|
%
|
|
39.2
|
%
|
|
Other income and (expense):
|
|
|
|
||
|
Interest expense
|
(8.9
|
)%
|
|
(6.0
|
)%
|
|
Foreign exchange gain/(loss)
|
(0.8
|
)%
|
|
2.8
|
%
|
|
Income before income taxes
|
21.8
|
%
|
|
36.0
|
%
|
|
Provision for income taxes
|
7.2
|
%
|
|
12.3
|
%
|
|
Net income
|
14.6
|
%
|
|
23.7
|
%
|
|
Adjustment for net income attributable to noncontrolling interest
|
0.4
|
%
|
|
—
|
%
|
|
Net income attributable to PRA Group, Inc.
|
14.2
|
%
|
|
23.7
|
%
|
|
Multiples Tables
Amounts in thousands
|
|||||||||||||||||||
|
Purchase Period
|
Purchase Price
(3)
|
Net Finance Receivables
(4)
|
ERC-Historical Period Exchange Rates
(5)
|
Total Estimated Collections
(6)
|
ERC-Current Period Exchange Rates
(7)
|
Current Purchase Price Multiple
|
Original Purchase Price Multiple
(2)
|
||||||||||||
|
Americas-Core
|
|
|
|
|
|
|
|
||||||||||||
|
1996 - 2005
|
$
|
368,600
|
|
$
|
3,514
|
|
$
|
20,648
|
|
$
|
1,407,506
|
|
$
|
20,648
|
|
382
|
%
|
250
|
%
|
|
2006
|
90,038
|
|
4,229
|
|
10,856
|
|
198,310
|
|
10,856
|
|
220
|
%
|
225
|
%
|
|||||
|
2007
|
179,835
|
|
11,315
|
|
38,486
|
|
449,949
|
|
38,486
|
|
250
|
%
|
227
|
%
|
|||||
|
2008
|
166,506
|
|
12,301
|
|
32,961
|
|
380,049
|
|
32,961
|
|
228
|
%
|
220
|
%
|
|||||
|
2009
|
125,175
|
|
4,436
|
|
51,659
|
|
458,205
|
|
51,659
|
|
366
|
%
|
252
|
%
|
|||||
|
2010
|
148,265
|
|
12,172
|
|
81,944
|
|
536,167
|
|
81,944
|
|
362
|
%
|
247
|
%
|
|||||
|
2011
|
209,815
|
|
27,378
|
|
130,665
|
|
717,248
|
|
130,665
|
|
342
|
%
|
245
|
%
|
|||||
|
2012
|
254,750
|
|
65,907
|
|
211,192
|
|
703,907
|
|
211,192
|
|
276
|
%
|
226
|
%
|
|||||
|
2013
|
391,734
|
|
159,717
|
|
459,598
|
|
1,041,168
|
|
459,598
|
|
266
|
%
|
211
|
%
|
|||||
|
2014
(1)
|
406,542
|
|
219,935
|
|
601,140
|
|
1,004,928
|
|
594,785
|
|
247
|
%
|
204
|
%
|
|||||
|
2015
|
448,100
|
|
364,544
|
|
752,867
|
|
933,419
|
|
754,232
|
|
208
|
%
|
205
|
%
|
|||||
|
2016 YTD
|
139,312
|
|
135,961
|
|
256,384
|
|
265,039
|
|
256,384
|
|
190
|
%
|
190
|
%
|
|||||
|
Subtotal
|
2,928,672
|
|
1,021,409
|
|
2,648,400
|
|
8,095,895
|
|
2,643,410
|
|
|
|
|||||||
|
Americas-Insolvency
|
|
|
|
|
|
|
|||||||||||||
|
2004 - 2005
|
36,770
|
|
4
|
|
202
|
|
58,626
|
|
202
|
|
159
|
%
|
148
|
%
|
|||||
|
2006
|
17,627
|
|
38
|
|
389
|
|
32,458
|
|
389
|
|
184
|
%
|
139
|
%
|
|||||
|
2007
|
78,524
|
|
248
|
|
1,064
|
|
106,493
|
|
1,064
|
|
136
|
%
|
150
|
%
|
|||||
|
2008
|
108,579
|
|
1,016
|
|
2,190
|
|
169,509
|
|
2,190
|
|
156
|
%
|
163
|
%
|
|||||
|
2009
|
156,001
|
|
—
|
|
8,964
|
|
474,280
|
|
8,964
|
|
304
|
%
|
214
|
%
|
|||||
|
2010
|
209,107
|
|
243
|
|
13,324
|
|
551,490
|
|
13,324
|
|
264
|
%
|
184
|
%
|
|||||
|
2011
|
181,275
|
|
8,865
|
|
23,650
|
|
365,181
|
|
23,650
|
|
201
|
%
|
155
|
%
|
|||||
|
2012
|
251,975
|
|
37,166
|
|
63,567
|
|
375,690
|
|
63,567
|
|
149
|
%
|
136
|
%
|
|||||
|
2013
|
228,158
|
|
71,083
|
|
104,160
|
|
338,278
|
|
104,160
|
|
148
|
%
|
133
|
%
|
|||||
|
2014
|
149,153
|
|
75,570
|
|
103,325
|
|
203,132
|
|
103,175
|
|
136
|
%
|
124
|
%
|
|||||
|
2015
|
65,074
|
|
60,821
|
|
73,149
|
|
80,534
|
|
73,149
|
|
124
|
%
|
125
|
%
|
|||||
|
2016 YTD
|
24,194
|
|
23,208
|
|
28,032
|
|
29,201
|
|
28,032
|
|
121
|
%
|
121
|
%
|
|||||
|
Subtotal
|
1,506,437
|
|
278,262
|
|
422,016
|
|
2,784,872
|
|
421,866
|
|
|
|
|||||||
|
Total Americas
|
4,435,109
|
|
1,299,671
|
|
3,070,416
|
|
10,880,767
|
|
3,065,276
|
|
|
|
|||||||
|
Europe-Core
|
|
|
|
|
|
|
|
||||||||||||
|
2012
|
20,459
|
|
115
|
|
659
|
|
31,537
|
|
582
|
|
154
|
%
|
187
|
%
|
|||||
|
2013
|
20,371
|
|
1,749
|
|
3,236
|
|
22,248
|
|
2,805
|
|
109
|
%
|
119
|
%
|
|||||
|
2014
(1)
|
798,397
|
|
508,614
|
|
1,417,932
|
|
1,976,007
|
|
1,276,871
|
|
247
|
%
|
208
|
%
|
|||||
|
2015
|
424,056
|
|
364,378
|
|
590,674
|
|
663,675
|
|
580,461
|
|
157
|
%
|
160
|
%
|
|||||
|
2016 YTD
|
176,053
|
|
175,599
|
|
291,684
|
|
292,499
|
|
291,684
|
|
166
|
%
|
166
|
%
|
|||||
|
Subtotal
|
1,439,336
|
|
1,050,455
|
|
2,304,185
|
|
2,985,966
|
|
2,152,403
|
|
|
|
|||||||
|
Europe-Insolvency
|
|
|
|
|
|
|
|||||||||||||
|
2014
|
10,880
|
|
5,900
|
|
11,335
|
|
17,047
|
|
10,564
|
|
157
|
%
|
129
|
%
|
|||||
|
2015
|
19,594
|
|
15,826
|
|
23,592
|
|
27,534
|
|
22,635
|
|
141
|
%
|
139
|
%
|
|||||
|
2016 YTD
|
5,233
|
|
5,225
|
|
7,739
|
|
7,800
|
|
7,739
|
|
149
|
%
|
149
|
%
|
|||||
|
Subtotal
|
35,707
|
|
26,951
|
|
42,666
|
|
52,381
|
|
40,938
|
|
|
|
|||||||
|
Total Europe
|
1,475,043
|
|
1,077,406
|
|
2,346,851
|
|
3,038,347
|
|
2,193,341
|
|
|
|
|||||||
|
Total PRA Group
|
$
|
5,910,152
|
|
$
|
2,377,077
|
|
$
|
5,417,267
|
|
$
|
13,919,114
|
|
$
|
5,258,617
|
|
|
|
||
|
(1)
|
The amount reflected in the Purchase Price column includes the acquisition date finance receivable portfolios in Canada and Europe that were acquired in connection with the Aktiv acquisition.
|
|
(2)
|
The Original Purchase Price multiple represents the initial full year purchase price multiple in the year of acquisition.
|
|
(3)
|
For our international amounts, purchase price is presented at the exchange rate at the end of the quarter in which the portfolio was purchased. In addition, any purchase price adjustments that occur throughout the life of the pool are presented at the period end exchange rate for the respective quarter of purchase.
|
|
(4)
|
For our international amounts, Net Finance Receivables are presented at the March 31, 2016 exchange rate.
|
|
(5)
|
For our international amounts, ERC-Historical Period Exchange Rates is presented at the period end exchange rate for the respective quarter of purchase.
|
|
(6)
|
For our international amounts, Total Estimated Collections is presented at the period end exchange rate for the respective quarter of purchase.
|
|
(7)
|
For our international amounts, ERC-Current Period Exchange Rates is presented at the March 31, 2016 exchange rate.
|
|
Portfolio Financial Information
Amounts in thousands
|
|||||||||||||||||||||
|
Purchase Period
|
Purchase Price
(3)
|
Cash
Collections (2) |
Gross Revenue
(2)
|
Amortization
(2)
|
Allowance
(2)
|
Net Revenue
(2)
|
Net Finance Receivables
(4)
|
||||||||||||||
|
Americas-Core
|
|
|
|
|
|
|
|
||||||||||||||
|
1996 - 2005
|
$
|
368,600
|
|
$
|
2,914
|
|
$
|
2,547
|
|
$
|
367
|
|
$
|
125
|
|
$
|
2,422
|
|
$
|
3,514
|
|
|
2006
|
90,038
|
|
811
|
|
487
|
|
324
|
|
—
|
|
487
|
|
4,229
|
|
|||||||
|
2007
|
179,835
|
|
2,824
|
|
1,991
|
|
833
|
|
125
|
|
1,866
|
|
11,315
|
|
|||||||
|
2008
|
166,506
|
|
2,767
|
|
1,692
|
|
1,075
|
|
—
|
|
1,692
|
|
12,301
|
|
|||||||
|
2009
|
125,175
|
|
4,920
|
|
3,818
|
|
1,102
|
|
—
|
|
3,818
|
|
4,436
|
|
|||||||
|
2010
|
148,265
|
|
7,652
|
|
5,817
|
|
1,835
|
|
—
|
|
5,817
|
|
12,172
|
|
|||||||
|
2011
|
209,815
|
|
14,937
|
|
11,713
|
|
3,224
|
|
400
|
|
11,313
|
|
27,378
|
|
|||||||
|
2012
|
254,750
|
|
18,760
|
|
13,629
|
|
5,131
|
|
600
|
|
13,029
|
|
65,907
|
|
|||||||
|
2013
|
391,734
|
|
38,082
|
|
26,903
|
|
11,179
|
|
5,850
|
|
21,053
|
|
159,717
|
|
|||||||
|
2014
(1)
|
406,542
|
|
53,834
|
|
32,499
|
|
21,335
|
|
188
|
|
32,311
|
|
219,935
|
|
|||||||
|
2015
|
448,100
|
|
63,520
|
|
31,001
|
|
32,519
|
|
98
|
|
30,903
|
|
364,544
|
|
|||||||
|
2016 YTD
|
139,312
|
|
8,550
|
|
5,242
|
|
3,308
|
|
—
|
|
5,242
|
|
135,961
|
|
|||||||
|
Subtotal
|
2,928,672
|
|
219,571
|
|
137,339
|
|
82,232
|
|
7,386
|
|
129,953
|
|
1,021,409
|
|
|||||||
|
Americas-Insolvency
|
|
|
|
|
|
|
|||||||||||||||
|
2004 - 2005
|
36,770
|
|
19
|
|
9
|
|
10
|
|
—
|
|
9
|
|
4
|
|
|||||||
|
2006
|
17,627
|
|
37
|
|
20
|
|
17
|
|
(20
|
)
|
40
|
|
38
|
|
|||||||
|
2007
|
78,524
|
|
84
|
|
37
|
|
47
|
|
(100
|
)
|
137
|
|
248
|
|
|||||||
|
2008
|
108,579
|
|
213
|
|
70
|
|
143
|
|
—
|
|
70
|
|
1,016
|
|
|||||||
|
2009
|
156,001
|
|
782
|
|
782
|
|
—
|
|
—
|
|
782
|
|
—
|
|
|||||||
|
2010
|
209,107
|
|
1,923
|
|
1,774
|
|
149
|
|
450
|
|
1,324
|
|
243
|
|
|||||||
|
2011
|
181,275
|
|
14,450
|
|
8,949
|
|
5,501
|
|
—
|
|
8,949
|
|
8,865
|
|
|||||||
|
2012
|
251,975
|
|
16,905
|
|
7,367
|
|
9,538
|
|
—
|
|
7,367
|
|
37,166
|
|
|||||||
|
2013
|
228,158
|
|
17,315
|
|
7,136
|
|
10,179
|
|
—
|
|
7,136
|
|
71,083
|
|
|||||||
|
2014
|
149,153
|
|
11,758
|
|
4,355
|
|
7,403
|
|
—
|
|
4,355
|
|
75,570
|
|
|||||||
|
2015
|
65,074
|
|
3,990
|
|
1,233
|
|
2,757
|
|
—
|
|
1,233
|
|
60,821
|
|
|||||||
|
2016 YTD
|
24,194
|
|
1,170
|
|
175
|
|
995
|
|
—
|
|
175
|
|
23,208
|
|
|||||||
|
Subtotal
|
1,506,437
|
|
68,646
|
|
31,907
|
|
36,739
|
|
330
|
|
31,577
|
|
278,262
|
|
|||||||
|
Total Americas
|
4,435,109
|
|
288,217
|
|
169,246
|
|
118,971
|
|
7,716
|
|
161,530
|
|
1,299,671
|
|
|||||||
|
Europe-Core
|
|
|
|
|
|
|
|
||||||||||||||
|
2012
|
20,459
|
|
604
|
|
551
|
|
53
|
|
—
|
|
551
|
|
115
|
|
|||||||
|
2013
|
20,371
|
|
406
|
|
208
|
|
198
|
|
122
|
|
86
|
|
1,749
|
|
|||||||
|
2014
(1)
|
798,397
|
|
65,676
|
|
37,792
|
|
27,884
|
|
1,701
|
|
36,091
|
|
508,614
|
|
|||||||
|
2015
|
424,056
|
|
26,598
|
|
7,723
|
|
18,875
|
|
359
|
|
7,364
|
|
364,378
|
|
|||||||
|
2016 YTD
|
176,053
|
|
807
|
|
357
|
|
450
|
|
—
|
|
357
|
|
175,599
|
|
|||||||
|
Subtotal
|
1,439,336
|
|
94,091
|
|
46,631
|
|
47,460
|
|
2,182
|
|
44,449
|
|
1,050,455
|
|
|||||||
|
Europe-Insolvency
|
|
|
|
|
|
|
|||||||||||||||
|
2014
|
10,880
|
|
939
|
|
214
|
|
725
|
|
—
|
|
214
|
|
5,900
|
|
|||||||
|
2015
|
19,594
|
|
1,025
|
|
261
|
|
764
|
|
—
|
|
261
|
|
15,826
|
|
|||||||
|
2016 YTD
|
5,233
|
|
61
|
|
53
|
|
8
|
|
—
|
|
53
|
|
5,225
|
|
|||||||
|
Subtotal
|
35,707
|
|
2,025
|
|
528
|
|
1,497
|
|
—
|
|
528
|
|
26,951
|
|
|||||||
|
Total Europe
|
1,475,043
|
|
96,116
|
|
47,159
|
|
48,957
|
|
2,182
|
|
44,977
|
|
1,077,406
|
|
|||||||
|
Total PRA Group
|
$
|
5,910,152
|
|
$
|
384,333
|
|
$
|
216,405
|
|
$
|
167,928
|
|
$
|
9,898
|
|
$
|
206,507
|
|
$
|
2,377,077
|
|
|
(1)
|
The amount reflected in the Purchase Price column includes the acquisition date finance receivable portfolios in Canada and Europe that were acquired in connection with the Aktiv acquisition.
|
|
(2)
|
For our international amounts, amounts are presented using the average exchange rates during the current reporting period.
|
|
(3)
|
For our international amounts, purchase price is presented at the exchange rate at the end of the quarter in which the portfolio was purchased. In addition, any purchase price adjustments that occur throughout the life of the pool are presented at the period end exchange rate for the respective quarter of purchase.
|
|
(4)
|
For our international amounts, net finance receivables are presented at the March 31, 2016 exchange rate.
|
|
*
|
Excludes the $27.9 million and $34.7 million investment in a securitized fund in Poland during the years ended December 31, 2015 and December 31, 2014, respectively.
|
|
Cash Collections by Year, By Year of Purchase
(2)
Amounts in thousands
|
||||||||||||||||||||||||||||||||||||||||||
|
Purchase Period
|
Purchase Price
(3)
|
1996 - 2005
|
2006
|
2007
|
2008
|
2009
|
2010
|
2011
|
2012
|
2013
|
2014
|
2015
|
2016
YTD |
Total
|
||||||||||||||||||||||||||||
|
Americas-Core
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
1996 - 2005
|
$
|
368,600
|
|
$
|
649,674
|
|
$
|
193,966
|
|
$
|
152,002
|
|
$
|
101,551
|
|
$
|
74,323
|
|
$
|
57,937
|
|
$
|
47,892
|
|
$
|
37,925
|
|
$
|
27,395
|
|
$
|
19,764
|
|
$
|
14,259
|
|
$
|
2,914
|
|
$
|
1,379,602
|
|
|
2006
|
90,038
|
|
—
|
|
17,363
|
|
43,736
|
|
34,038
|
|
25,351
|
|
19,522
|
|
16,663
|
|
11,895
|
|
8,316
|
|
5,724
|
|
4,034
|
|
811
|
|
187,453
|
|
||||||||||||||
|
2007
|
179,835
|
|
—
|
|
—
|
|
39,412
|
|
87,039
|
|
69,175
|
|
60,230
|
|
50,996
|
|
39,585
|
|
28,244
|
|
19,759
|
|
14,198
|
|
2,824
|
|
411,462
|
|
||||||||||||||
|
2008
|
166,506
|
|
—
|
|
—
|
|
—
|
|
47,253
|
|
72,080
|
|
62,363
|
|
53,654
|
|
42,850
|
|
31,307
|
|
21,027
|
|
13,786
|
|
2,767
|
|
347,087
|
|
||||||||||||||
|
2009
|
125,175
|
|
—
|
|
—
|
|
—
|
|
—
|
|
40,703
|
|
95,627
|
|
84,339
|
|
69,385
|
|
51,121
|
|
35,555
|
|
24,896
|
|
4,920
|
|
406,546
|
|
||||||||||||||
|
2010
|
148,265
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
47,076
|
|
113,554
|
|
109,873
|
|
82,014
|
|
55,946
|
|
38,110
|
|
7,652
|
|
454,225
|
|
||||||||||||||
|
2011
|
209,815
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
61,971
|
|
174,461
|
|
152,908
|
|
108,513
|
|
73,793
|
|
14,937
|
|
586,583
|
|
||||||||||||||
|
2012
|
254,750
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
56,901
|
|
173,589
|
|
146,198
|
|
97,267
|
|
18,760
|
|
492,715
|
|
||||||||||||||
|
2013
|
391,734
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
101,614
|
|
247,849
|
|
194,026
|
|
38,082
|
|
581,571
|
|
||||||||||||||
|
2014
(1)
|
406,542
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
92,660
|
|
253,448
|
|
53,834
|
|
399,942
|
|
||||||||||||||
|
2015
|
448,100
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
116,951
|
|
63,520
|
|
180,471
|
|
||||||||||||||
|
2016 YTD
|
139,312
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
8,550
|
|
8,550
|
|
||||||||||||||
|
Subtotal
|
2,928,672
|
|
649,674
|
|
211,329
|
|
235,150
|
|
269,881
|
|
281,632
|
|
342,755
|
|
429,069
|
|
542,875
|
|
656,508
|
|
752,995
|
|
844,768
|
|
219,571
|
|
5,436,207
|
|
||||||||||||||
|
Americas-Insolvency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
2004 - 2005
|
36,770
|
|
9,074
|
|
19,456
|
|
14,711
|
|
8,300
|
|
3,814
|
|
1,546
|
|
615
|
|
358
|
|
259
|
|
176
|
|
97
|
|
19
|
|
58,425
|
|
||||||||||||||
|
2006
|
17,627
|
|
—
|
|
5,608
|
|
9,455
|
|
6,522
|
|
4,398
|
|
2,972
|
|
1,526
|
|
665
|
|
419
|
|
261
|
|
205
|
|
37
|
|
32,068
|
|
||||||||||||||
|
2007
|
78,524
|
|
—
|
|
—
|
|
2,850
|
|
27,972
|
|
25,630
|
|
22,829
|
|
16,093
|
|
7,551
|
|
1,206
|
|
714
|
|
500
|
|
84
|
|
105,429
|
|
||||||||||||||
|
2008
|
108,579
|
|
—
|
|
—
|
|
—
|
|
14,024
|
|
35,894
|
|
37,974
|
|
35,690
|
|
28,956
|
|
11,650
|
|
1,884
|
|
1,034
|
|
213
|
|
167,319
|
|
||||||||||||||
|
2009
|
156,001
|
|
—
|
|
—
|
|
—
|
|
—
|
|
16,635
|
|
81,780
|
|
102,780
|
|
107,888
|
|
95,725
|
|
53,945
|
|
5,781
|
|
782
|
|
465,316
|
|
||||||||||||||
|
2010
|
209,107
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
39,486
|
|
104,499
|
|
125,020
|
|
121,717
|
|
101,873
|
|
43,649
|
|
1,923
|
|
538,167
|
|
||||||||||||||
|
2011
|
181,275
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
15,218
|
|
66,379
|
|
82,752
|
|
85,816
|
|
76,915
|
|
14,450
|
|
341,530
|
|
||||||||||||||
|
2012
|
251,975
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
17,388
|
|
103,610
|
|
94,141
|
|
80,079
|
|
16,905
|
|
312,123
|
|
||||||||||||||
|
2013
|
228,158
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
52,528
|
|
82,596
|
|
81,679
|
|
17,315
|
|
234,118
|
|
||||||||||||||
|
2014
|
149,153
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
37,045
|
|
50,880
|
|
11,758
|
|
99,683
|
|
||||||||||||||
|
2015
|
65,074
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3,395
|
|
3,990
|
|
7,385
|
|
||||||||||||||
|
2016 YTD
|
24,194
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,170
|
|
1,170
|
|
||||||||||||||
|
Subtotal
|
1,506,437
|
|
9,074
|
|
25,064
|
|
27,016
|
|
56,818
|
|
86,371
|
|
186,587
|
|
276,421
|
|
354,205
|
|
469,866
|
|
458,451
|
|
344,214
|
|
68,646
|
|
2,362,733
|
|
||||||||||||||
|
Total Americas
|
4,435,109
|
|
658,748
|
|
236,393
|
|
262,166
|
|
326,699
|
|
368,003
|
|
529,342
|
|
705,490
|
|
897,080
|
|
1,126,374
|
|
1,211,446
|
|
1,188,982
|
|
288,217
|
|
7,798,940
|
|
||||||||||||||
|
Europe-Core
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
2012
|
20,459
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11,604
|
|
8,995
|
|
5,641
|
|
3,175
|
|
604
|
|
30,019
|
|
||||||||||||||
|
2013
|
20,371
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
7,068
|
|
8,540
|
|
2,347
|
|
406
|
|
18,361
|
|
||||||||||||||
|
2014
(1)
|
798,397
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
153,180
|
|
291,980
|
|
65,676
|
|
510,836
|
|
||||||||||||||
|
2015
|
424,056
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
45,760
|
|
26,598
|
|
72,358
|
|
||||||||||||||
|
2016 YTD
|
176,053
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
807
|
|
807
|
|
||||||||||||||
|
Subtotal
|
1,439,336
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11,604
|
|
16,063
|
|
167,361
|
|
343,262
|
|
94,091
|
|
632,381
|
|
||||||||||||||
|
Europe-Insolvency
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
2014
|
10,880
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5
|
|
4,297
|
|
939
|
|
5,241
|
|
||||||||||||||
|
2015
|
19,594
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,954
|
|
1,025
|
|
3,979
|
|
||||||||||||||
|
2016 YTD
|
5,233
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
61
|
|
61
|
|
||||||||||||||
|
Subtotal
|
35,707
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5
|
|
7,251
|
|
2,025
|
|
9,281
|
|
||||||||||||||
|
Total Europe
|
1,475,043
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11,604
|
|
16,063
|
|
167,366
|
|
350,513
|
|
96,116
|
|
641,662
|
|
||||||||||||||
|
Total PRA Group
|
$
|
5,910,152
|
|
$
|
658,748
|
|
$
|
236,393
|
|
$
|
262,166
|
|
$
|
326,699
|
|
$
|
368,003
|
|
$
|
529,342
|
|
$
|
705,490
|
|
$
|
908,684
|
|
$
|
1,142,437
|
|
$
|
1,378,812
|
|
$
|
1,539,495
|
|
$
|
384,333
|
|
$
|
8,440,602
|
|
|
(1)
|
The amount reflected in the Purchase Price column includes the acquisition date finance receivable portfolios in Canada and Europe that were acquired in connection with the Aktiv acquisition.
|
|
(2)
|
For our international amounts, cash collections are presented using the average exchange rates during the cash collection period.
|
|
(3)
|
For our international amounts, purchase price is presented at the exchange rate at the end of the quarter in which the portfolio was purchased. In addition, any purchase price adjustments that occur throughout the life of the pool are presented at the period end exchange rate for the respective quarter of purchase.
|
|
Cash Collections per Collector Hour Paid
Domestic Portfolio
|
|||||||||||||||||||
|
|
Core cash collections
(1)
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
First Quarter
|
$
|
274
|
|
|
$
|
247
|
|
|
$
|
223
|
|
|
$
|
193
|
|
|
$
|
166
|
|
|
Second Quarter
|
—
|
|
|
245
|
|
|
220
|
|
|
190
|
|
|
169
|
|
|||||
|
Third Quarter
|
—
|
|
|
250
|
|
|
217
|
|
|
191
|
|
|
171
|
|
|||||
|
Fourth Quarter
|
—
|
|
|
239
|
|
|
203
|
|
|
190
|
|
|
150
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Total cash collections
(2)
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
First Quarter
|
$
|
358
|
|
|
$
|
350
|
|
|
$
|
337
|
|
|
$
|
304
|
|
|
$
|
258
|
|
|
Second Quarter
|
—
|
|
|
344
|
|
|
354
|
|
|
315
|
|
|
275
|
|
|||||
|
Third Quarter
|
—
|
|
|
343
|
|
|
338
|
|
|
310
|
|
|
279
|
|
|||||
|
Fourth Quarter
|
—
|
|
|
325
|
|
|
310
|
|
|
308
|
|
|
245
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Non-legal cash collections
(3)
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
First Quarter
|
$
|
303
|
|
|
$
|
294
|
|
|
$
|
282
|
|
|
$
|
251
|
|
|
$
|
216
|
|
|
Second Quarter
|
—
|
|
|
288
|
|
|
293
|
|
|
261
|
|
|
225
|
|
|||||
|
Third Quarter
|
—
|
|
|
287
|
|
|
280
|
|
|
259
|
|
|
230
|
|
|||||
|
Fourth Quarter
|
—
|
|
|
273
|
|
|
259
|
|
|
256
|
|
|
200
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Non-legal/non-insolvency cash collections
(4)
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
First Quarter
|
$
|
219
|
|
|
$
|
191
|
|
|
$
|
167
|
|
|
$
|
140
|
|
|
$
|
125
|
|
|
Second Quarter
|
—
|
|
|
188
|
|
|
158
|
|
|
137
|
|
|
120
|
|
|||||
|
Third Quarter
|
—
|
|
|
194
|
|
|
159
|
|
|
140
|
|
|
122
|
|
|||||
|
Fourth Quarter
|
—
|
|
|
187
|
|
|
151
|
|
|
138
|
|
|
105
|
|
|||||
|
(1)
|
Represents total cash collections less Insolvency cash collections from trustee-administered accounts. This metric includes cash collections from Insolvency accounts administered by the Core call center 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 required notifications to trustees on Insolvency accounts.
|
|
(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 insolvency collections and excludes any hours associated with either of those functions.
|
|
(4)
|
Represents total cash collections less external legal cash collections and less Insolvency cash collections from trustee-administered accounts. This metric does not include any labor hours associated with the Insolvency or legal (internal or external) functions but does include internally-driven cash collections from the internal legal channel.
|
|
Cash Collections by Geography and Type
Amounts in thousands
|
|||||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||||||||||
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
||||||||||||||||
|
Americas-Core
|
$
|
219,571
|
|
|
$
|
195,835
|
|
|
$
|
210,725
|
|
|
$
|
218,838
|
|
|
$
|
219,371
|
|
|
$
|
185,921
|
|
|
$
|
189,027
|
|
|
$
|
190,229
|
|
|
Americas-Insolvency
|
68,646
|
|
|
73,842
|
|
|
81,865
|
|
|
92,974
|
|
|
95,533
|
|
|
103,104
|
|
|
110,544
|
|
|
124,101
|
|
||||||||
|
Europe-Core
|
94,091
|
|
|
97,149
|
|
|
85,635
|
|
|
76,602
|
|
|
83,876
|
|
|
84,398
|
|
|
73,172
|
|
|
4,944
|
|
||||||||
|
Europe-Insolvency
|
2,025
|
|
|
2,545
|
|
|
2,528
|
|
|
1,210
|
|
|
967
|
|
|
5
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total Cash Collections
|
$
|
384,333
|
|
|
$
|
369,371
|
|
|
$
|
380,753
|
|
|
$
|
389,624
|
|
|
$
|
399,747
|
|
|
$
|
373,428
|
|
|
$
|
372,743
|
|
|
$
|
319,274
|
|
|
Domestic Portfolio Core Cash Collections by Source
Amounts in thousands
|
|||||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||||||||||
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
||||||||||||||||
|
Call Center and Other Collections
|
$
|
127,851
|
|
|
$
|
108,979
|
|
|
$
|
117,560
|
|
|
$
|
121,148
|
|
|
$
|
122,316
|
|
|
$
|
95,784
|
|
|
$
|
92,814
|
|
|
$
|
90,128
|
|
|
External Legal Collections
|
43,203
|
|
|
42,432
|
|
|
47,318
|
|
|
49,995
|
|
|
49,578
|
|
|
46,761
|
|
|
49,930
|
|
|
55,011
|
|
||||||||
|
Internal Legal Collections
|
39,080
|
|
|
38,998
|
|
|
41,338
|
|
|
42,482
|
|
|
42,464
|
|
|
38,157
|
|
|
41,400
|
|
|
45,090
|
|
||||||||
|
Total Domestic Core Cash Collections
|
$
|
210,134
|
|
|
$
|
190,409
|
|
|
$
|
206,216
|
|
|
$
|
213,625
|
|
|
$
|
214,358
|
|
|
$
|
180,702
|
|
|
$
|
184,144
|
|
|
$
|
190,229
|
|
|
Portfolio Purchases by Geography and Type
Amounts in thousands
|
|||||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||||||||||
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
||||||||||||||||
|
Americas-Core
|
$
|
136,057
|
|
|
$
|
120,554
|
|
|
$
|
90,912
|
|
|
$
|
98,317
|
|
|
$
|
138,498
|
|
|
$
|
119,714
|
|
|
$
|
118,018
|
|
|
$
|
91,904
|
|
|
Americas-Insolvency
|
22,952
|
|
|
20,589
|
|
|
9,300
|
|
|
19,111
|
|
|
16,437
|
|
|
24,949
|
|
|
38,535
|
|
|
16,187
|
|
||||||||
|
Europe-Core
(1)
|
172,557
|
|
|
79,735
|
|
|
240,385
|
|
|
88,499
|
|
|
21,579
|
|
|
123,194
|
|
|
734,803
|
|
|
1,121
|
|
||||||||
|
Europe-Insolvency
|
5,212
|
|
|
4,976
|
|
|
3,959
|
|
|
2,450
|
|
|
8,510
|
|
|
11,625
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total Portfolio Purchases
|
$
|
336,778
|
|
|
$
|
225,854
|
|
|
$
|
344,556
|
|
|
$
|
208,377
|
|
|
$
|
185,024
|
|
|
$
|
279,482
|
|
|
$
|
891,356
|
|
|
$
|
109,212
|
|
|
(1)
|
Excludes the $27.9 million and $34.7 million investment in a securitized fund in Poland during the years ended December 31, 2015 and December 31, 2014, respectively.
|
|
Domestic Portfolio Purchases by Stratification, Life-To-Date
Amounts in thousands
|
|||||||||||||||||||
|
Stratifications
|
Number of Accounts
|
|
%
|
|
Face Value
(1)
|
|
%
|
|
Original Purchase
Price (2) |
|
%
|
||||||||
|
Major Asset Type
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Major Credit Cards
|
22,034
|
|
|
53
|
%
|
|
$
|
58,294,535
|
|
|
66
|
%
|
|
$
|
2,637,462
|
|
|
59
|
%
|
|
Consumer Finance
|
6,719
|
|
|
16
|
|
|
8,754,346
|
|
|
10
|
|
|
164,033
|
|
|
4
|
|
||
|
Private Label Credit Cards
|
12,161
|
|
|
29
|
|
|
16,046,607
|
|
|
18
|
|
|
1,484,050
|
|
|
33
|
|
||
|
Auto Deficiency
|
681
|
|
|
2
|
|
|
4,857,624
|
|
|
6
|
|
|
164,883
|
|
|
4
|
|
||
|
Total
|
41,595
|
|
|
100
|
%
|
|
87,953,112
|
|
|
100
|
%
|
|
4,450,428
|
|
|
100
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Delinquency Category
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fresh
|
4,586
|
|
|
11
|
%
|
|
9,953,552
|
|
|
11
|
%
|
|
1,208,209
|
|
|
27
|
%
|
||
|
Primary
|
5,436
|
|
|
13
|
|
|
10,289,387
|
|
|
12
|
|
|
664,897
|
|
|
15
|
|
||
|
Secondary
|
9,759
|
|
|
23
|
|
|
12,823,280
|
|
|
15
|
|
|
684,451
|
|
|
15
|
|
||
|
Tertiary
|
4,876
|
|
|
12
|
|
|
6,826,029
|
|
|
8
|
|
|
138,631
|
|
|
3
|
|
||
|
Insolvency
|
6,054
|
|
|
15
|
|
|
24,368,731
|
|
|
28
|
|
|
1,571,693
|
|
|
35
|
|
||
|
Other
|
10,884
|
|
|
26
|
|
|
23,692,133
|
|
|
26
|
|
|
182,547
|
|
|
5
|
|
||
|
Total
|
41,595
|
|
|
100
|
%
|
|
87,953,112
|
|
|
100
|
%
|
|
4,450,428
|
|
|
100
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Geographic Location
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
California
|
4,507
|
|
|
11
|
%
|
|
11,533,643
|
|
|
13
|
%
|
|
552,592
|
|
|
12
|
%
|
||
|
Texas
|
5,525
|
|
|
13
|
|
|
9,362,305
|
|
|
11
|
|
|
392,351
|
|
|
9
|
|
||
|
Florida
|
3,345
|
|
|
8
|
|
|
8,213,469
|
|
|
9
|
|
|
391,360
|
|
|
9
|
|
||
|
New York
|
2,387
|
|
|
6
|
|
|
5,091,428
|
|
|
6
|
|
|
231,052
|
|
|
5
|
|
||
|
Ohio
|
1,883
|
|
|
5
|
|
|
3,311,065
|
|
|
4
|
|
|
181,812
|
|
|
4
|
|
||
|
Pennsylvania
|
1,531
|
|
|
4
|
|
|
3,233,436
|
|
|
4
|
|
|
165,594
|
|
|
4
|
|
||
|
Illinois
|
1,573
|
|
|
4
|
|
|
3,173,678
|
|
|
4
|
|
|
175,350
|
|
|
4
|
|
||
|
North Carolina
|
1,521
|
|
|
4
|
|
|
3,140,574
|
|
|
4
|
|
|
158,978
|
|
|
4
|
|
||
|
Georgia
|
1,383
|
|
|
3
|
|
|
2,919,943
|
|
|
3
|
|
|
173,030
|
|
|
4
|
|
||
|
Other
(3)
|
17,940
|
|
|
42
|
|
|
37,973,571
|
|
|
42
|
|
|
2,028,309
|
|
|
45
|
|
||
|
Total
|
41,595
|
|
|
100
|
%
|
|
$
|
87,953,112
|
|
|
100
|
%
|
|
$
|
4,450,428
|
|
|
100
|
%
|
|
(1)
|
Represents the original face amount purchased from sellers and has not been reduced by any adjustments, including payments and buybacks.
|
|
(2)
|
Represents the cash paid to sellers to acquire portfolios of nonperforming loans and has not been reduced by any adjustments, including payments and buybacks.
|
|
(3)
|
Each state included in "Other" represents less than 2% of the face value of total life-to-date domestic purchases.
|
|
|
|
Payments due by period
|
||||||||||||||||||
|
Contractual Obligations
|
|
Total
|
|
Less than 1 year
|
|
1 - 3 years
|
|
3 - 5 years
|
|
More than 5 years
|
||||||||||
|
Operating leases
|
|
$
|
59,197
|
|
|
$
|
10,783
|
|
|
$
|
20,016
|
|
|
$
|
9,346
|
|
|
$
|
19,052
|
|
|
Line of credit
(1)
|
|
1,609,438
|
|
|
47,700
|
|
|
244,914
|
|
|
1,316,824
|
|
|
—
|
|
|||||
|
Long-term debt
(2)
|
|
720,766
|
|
|
206,514
|
|
|
50,691
|
|
|
463,561
|
|
|
—
|
|
|||||
|
Purchase commitments
(3)
|
|
479,008
|
|
|
437,216
|
|
|
41,792
|
|
|
—
|
|
|
—
|
|
|||||
|
Employment agreements
|
|
16,499
|
|
|
8,828
|
|
|
7,671
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
|
$
|
2,884,908
|
|
|
$
|
711,041
|
|
|
$
|
365,084
|
|
|
$
|
1,789,731
|
|
|
$
|
19,052
|
|
|
(1)
|
This amount includes estimated interest and unused line fees due on our domestic and multicurrency lines of credit and assumes that the balances on the lines of credit remain constant from the
March 31, 2016
balances of $544.0 million and $758.3 million, respectively.
|
|
(2)
|
This amount includes scheduled interest and principal payments on our term loan, our note payable and our convertible debt.
|
|
(3)
|
This amount includes the maximum remaining amount to be purchased under forward flow and other contracts for the purchase of defaulted finance receivables in the amount of approximately
$477.3 million
.
|
|
3.1
|
Fourth Amended and Restated Certificate of Incorporation of PRA Group, Inc. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on October 29, 2014).
|
|
3.2
|
Amended and Restated By-Laws of PRA Group, Inc. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on May 22, 2015).
|
|
4.1
|
Form of Common Stock Certificate (Incorporated by reference to Exhibit 4.1 of Amendment No. 1 to the Registration Statement on Form S-1 filed on October 15, 2002).
|
|
4.2
|
Form of Warrant (Incorporated by reference to Exhibit 4.2 of Amendment No. 2 to the Registration Statement on Form S-1 filed on October 30, 2002).
|
|
4.3
|
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
|
Loan Modification Agreement and Seventh Amendment to the Credit Agreement dated as of December 19, 2012. (Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed on March 30, 2016).
|
|
10.2
|
Second Amendment to Multicurrency Revolving Credit Agreement dated as of October 23, 2014. (Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed on February 25, 2016).
|
|
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 Linkable Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkable Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkable Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
PRA Group, Inc.
|
||
|
|
(Registrant)
|
||
|
|
|
|
|
|
May 10, 2016
|
By:
|
|
/s/ Steven D. Fredrickson
|
|
|
|
|
Steven D. Fredrickson
|
|
|
|
|
Chairman of the Board of Directors, and Chief Executive Officer
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
May 10, 2016
|
By:
|
|
/s/ Kevin P. Stevenson
|
|
|
|
|
Kevin P. Stevenson
|
|
|
|
|
President, Chief Administrative Officer, and Interim Chief Financial Officer
|
|
|
|
|
(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 |
|---|