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
|
|
|
|
|
(unaudited)
|
|
|
||||
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
Assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
101,418
|
|
|
$
|
120,516
|
|
|
Investments
|
87,764
|
|
|
78,290
|
|
||
|
Finance receivables, net
|
2,767,131
|
|
|
2,771,921
|
|
||
|
Other receivables, net
|
14,308
|
|
|
15,770
|
|
||
|
Income taxes receivable
|
10,271
|
|
|
21,686
|
|
||
|
Net deferred tax asset
|
60,446
|
|
|
57,529
|
|
||
|
Property and equipment, net
|
53,788
|
|
|
49,311
|
|
||
|
Goodwill
|
544,293
|
|
|
526,513
|
|
||
|
Intangible assets, net
|
22,523
|
|
|
23,572
|
|
||
|
Other assets
|
37,639
|
|
|
32,656
|
|
||
|
Total assets
|
$
|
3,699,581
|
|
|
$
|
3,697,764
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
2,330
|
|
|
$
|
4,992
|
|
|
Accrued expenses
|
85,137
|
|
|
85,993
|
|
||
|
Income taxes payable
|
23,872
|
|
|
10,771
|
|
||
|
Net deferred tax liability
|
146,410
|
|
|
171,185
|
|
||
|
Interest-bearing deposits
|
90,769
|
|
|
98,580
|
|
||
|
Borrowings
|
2,150,873
|
|
|
2,170,182
|
|
||
|
Other liabilities
|
15,146
|
|
|
9,018
|
|
||
|
Total liabilities
|
2,514,537
|
|
|
2,550,721
|
|
||
|
Redeemable noncontrolling interest
|
9,697
|
|
|
9,534
|
|
||
|
Equity:
|
|
|
|
||||
|
Preferred stock, $0.01 par value, 2,000 shares authorized, no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value, 100,000 shares authorized, 45,275 shares issued and outstanding at March 31, 2018; 100,000 shares authorized, 45,189 shares issued and outstanding at December 31, 2017
|
453
|
|
|
452
|
|
||
|
Additional paid-in capital
|
54,271
|
|
|
53,870
|
|
||
|
Retained earnings
|
1,228,808
|
|
|
1,211,632
|
|
||
|
Accumulated other comprehensive loss
|
(155,687
|
)
|
|
(178,607
|
)
|
||
|
Total stockholders' equity - PRA Group, Inc.
|
1,127,845
|
|
|
1,087,347
|
|
||
|
Noncontrolling interest
|
47,502
|
|
|
50,162
|
|
||
|
Total equity
|
1,175,347
|
|
|
1,137,509
|
|
||
|
Total liabilities and equity
|
$
|
3,699,581
|
|
|
$
|
3,697,764
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Revenues:
|
|
|
|
||||
|
Income recognized on finance receivables, net
|
$
|
217,699
|
|
|
$
|
194,535
|
|
|
Fee income
|
5,327
|
|
|
9,858
|
|
||
|
Other revenue
|
157
|
|
|
2,165
|
|
||
|
Total revenues
|
223,183
|
|
|
206,558
|
|
||
|
Operating expenses:
|
|
|
|
||||
|
Compensation and employee services
|
81,237
|
|
|
68,468
|
|
||
|
Legal collection expenses
|
32,912
|
|
|
31,728
|
|
||
|
Agency fees
|
8,278
|
|
|
10,800
|
|
||
|
Outside fees and services
|
14,158
|
|
|
13,285
|
|
||
|
Communication
|
11,557
|
|
|
9,137
|
|
||
|
Rent and occupancy
|
4,314
|
|
|
3,783
|
|
||
|
Depreciation and amortization
|
4,929
|
|
|
5,215
|
|
||
|
Other operating expenses
|
12,184
|
|
|
10,885
|
|
||
|
Total operating expenses
|
169,569
|
|
|
153,301
|
|
||
|
Income from operations
|
53,614
|
|
|
53,257
|
|
||
|
Other income and (expense):
|
|
|
|
||||
|
Gain on sale of subsidiaries
|
—
|
|
|
46,845
|
|
||
|
Interest expense, net
|
(25,781
|
)
|
|
(21,257
|
)
|
||
|
Foreign exchange gain
|
1,293
|
|
|
2,179
|
|
||
|
Other
|
243
|
|
|
—
|
|
||
|
Income before income taxes
|
29,369
|
|
|
81,024
|
|
||
|
Provision for income taxes
|
6,137
|
|
|
31,409
|
|
||
|
Net income
|
23,232
|
|
|
49,615
|
|
||
|
Adjustment for net income attributable to noncontrolling interests
|
2,126
|
|
|
1,448
|
|
||
|
Net income attributable to PRA Group, Inc.
|
$
|
21,106
|
|
|
$
|
48,167
|
|
|
Net income per common share attributable to PRA Group, Inc.:
|
|
|
|
||||
|
Basic
|
$
|
0.47
|
|
|
$
|
1.04
|
|
|
Diluted
|
$
|
0.47
|
|
|
$
|
1.03
|
|
|
Weighted average number of shares outstanding:
|
|
|
|
||||
|
Basic
|
45,231
|
|
|
46,406
|
|
||
|
Diluted
|
45,370
|
|
|
46,627
|
|
||
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net income
|
$
|
23,232
|
|
|
$
|
49,615
|
|
|
Other comprehensive income:
|
|
|
|
||||
|
Change in foreign currency translation
|
29,941
|
|
|
14,823
|
|
||
|
Total comprehensive income
|
53,173
|
|
|
64,438
|
|
||
|
Comprehensive income/(loss) attributable to noncontrolling interest:
|
|
|
|
||||
|
Net income attributable to noncontrolling interest
|
2,126
|
|
|
1,448
|
|
||
|
Change in foreign currency translation
|
7,021
|
|
|
(3,645
|
)
|
||
|
Comprehensive income/(loss) attributable to noncontrolling interest
|
9,147
|
|
|
(2,197
|
)
|
||
|
Comprehensive income attributable to PRA Group, Inc.
|
$
|
44,026
|
|
|
$
|
66,635
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Income/(Loss)
|
|
Noncontrolling Interest
|
|
Total Equity
|
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
|
Balance at December 31, 2017
|
45,189
|
|
|
$
|
452
|
|
|
$
|
53,870
|
|
|
$
|
1,211,632
|
|
|
$
|
(178,607
|
)
|
|
$
|
50,162
|
|
|
$
|
1,137,509
|
|
|
Cumulative effect of change in accounting principle - equity securities
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,930
|
)
|
|
—
|
|
|
—
|
|
|
(3,930
|
)
|
||||||
|
Balance at January 1, 2018
|
45,189
|
|
|
452
|
|
|
53,870
|
|
|
1,207,702
|
|
|
(178,607
|
)
|
|
50,162
|
|
|
1,133,579
|
|
||||||
|
Components of comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
21,106
|
|
|
—
|
|
|
2,126
|
|
|
23,232
|
|
||||||
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,920
|
|
|
7,021
|
|
|
29,941
|
|
||||||
|
Distributions paid to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,807
|
)
|
|
(11,807
|
)
|
||||||
|
Vesting of restricted stock
|
86
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Share-based compensation expense
|
—
|
|
|
—
|
|
|
2,415
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,415
|
|
||||||
|
Employee stock relinquished for payment of taxes
|
—
|
|
|
—
|
|
|
(2,013
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,013
|
)
|
||||||
|
Balance at March 31, 2018
|
45,275
|
|
|
$
|
453
|
|
|
$
|
54,271
|
|
|
$
|
1,228,808
|
|
|
$
|
(155,687
|
)
|
|
$
|
47,502
|
|
|
$
|
1,175,347
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
23,232
|
|
|
$
|
49,615
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Share-based compensation expense
|
2,415
|
|
|
2,199
|
|
||
|
Depreciation and amortization
|
4,929
|
|
|
5,215
|
|
||
|
Gain on sale of subsidiaries
|
—
|
|
|
(46,845
|
)
|
||
|
Amortization of debt discount and issuance costs
|
5,430
|
|
|
3,083
|
|
||
|
Deferred tax (benefit)/expense
|
(10,138
|
)
|
|
25
|
|
||
|
Net unrealized foreign currency transaction gain
|
(467
|
)
|
|
(1,723
|
)
|
||
|
Fair value in earnings for equity securities
|
(409
|
)
|
|
—
|
|
||
|
Other
|
—
|
|
|
(1,359
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Other assets
|
(5,787
|
)
|
|
1,837
|
|
||
|
Other receivables, net
|
1,536
|
|
|
(4,744
|
)
|
||
|
Accounts payable
|
(2,749
|
)
|
|
648
|
|
||
|
Income taxes payable, net
|
9,984
|
|
|
27,708
|
|
||
|
Accrued expenses
|
(1,058
|
)
|
|
(5,526
|
)
|
||
|
Other liabilities
|
6,799
|
|
|
2,518
|
|
||
|
Net cash provided by operating activities
|
33,717
|
|
|
32,651
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchases of property and equipment
|
(7,917
|
)
|
|
(2,938
|
)
|
||
|
Acquisition of finance receivables, net of buybacks
|
(165,913
|
)
|
|
(226,092
|
)
|
||
|
Collections applied to principal on finance receivables
|
208,881
|
|
|
185,295
|
|
||
|
Proceeds from sale of subsidiaries, net
|
—
|
|
|
89,077
|
|
||
|
Purchase of investments
|
(13,924
|
)
|
|
(3,569
|
)
|
||
|
Proceeds from sales and maturities of investments
|
96
|
|
|
2,907
|
|
||
|
Net cash provided by investing activities
|
21,223
|
|
|
44,680
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from lines of credit
|
101,015
|
|
|
153,353
|
|
||
|
Principal payments on lines of credit
|
(147,980
|
)
|
|
(232,108
|
)
|
||
|
Tax withholdings related to share-based payments
|
(2,013
|
)
|
|
(2,320
|
)
|
||
|
Distributions paid to noncontrolling interest
|
(12,464
|
)
|
|
(710
|
)
|
||
|
Principal payments on notes payable and long-term debt
|
(2,502
|
)
|
|
(10,012
|
)
|
||
|
Payments of origination costs and fees
|
(380
|
)
|
|
—
|
|
||
|
Net (decrease)/increase in interest-bearing deposits
|
(6,314
|
)
|
|
1,473
|
|
||
|
Net cash used in financing activities
|
(70,638
|
)
|
|
(90,324
|
)
|
||
|
Effect of exchange rate on cash
|
(3,400
|
)
|
|
816
|
|
||
|
Net decrease in cash and cash equivalents
|
(19,098
|
)
|
|
(12,177
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
120,516
|
|
|
94,287
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
101,418
|
|
|
$
|
82,110
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
22,833
|
|
|
$
|
20,257
|
|
|
Cash paid for income taxes
|
12,175
|
|
|
4,858
|
|
||
|
|
As of and for the
|
|
As of and for the
|
||||||||||||
|
|
Three Months Ended March 31, 2018
|
|
Three Months Ended March 31, 2017
|
||||||||||||
|
|
Revenues
|
|
Long-Lived Assets
|
|
Revenues
|
|
Long-Lived Assets
|
||||||||
|
United States
|
$
|
154,627
|
|
|
$
|
46,439
|
|
|
$
|
143,928
|
|
|
$
|
29,166
|
|
|
United Kingdom
|
24,919
|
|
|
2,225
|
|
|
18,428
|
|
|
3,083
|
|
||||
|
Other
(1)
|
43,637
|
|
|
5,124
|
|
|
44,202
|
|
|
5,775
|
|
||||
|
Total
|
$
|
223,183
|
|
|
$
|
53,788
|
|
|
$
|
206,558
|
|
|
$
|
38,024
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Balance at beginning of period
|
$
|
2,771,921
|
|
|
$
|
2,307,969
|
|
|
Acquisitions of finance receivables
(1)
|
165,020
|
|
|
226,397
|
|
||
|
Foreign currency translation adjustment
|
39,071
|
|
|
17,809
|
|
||
|
Cash collections applied to principal and net allowance charges
|
(208,881
|
)
|
|
(185,295
|
)
|
||
|
Balance at end of period
|
$
|
2,767,131
|
|
|
$
|
2,366,880
|
|
|
(1)
|
Acquisitions of finance receivables are net of buybacks and include certain capitalized acquisition related costs.
|
|
2019
|
$
|
800,078
|
|
|
2020
|
639,673
|
|
|
|
2021
|
493,857
|
|
|
|
2022
|
361,017
|
|
|
|
2023
|
208,769
|
|
|
|
2024
|
118,724
|
|
|
|
2025
|
52,008
|
|
|
|
2026
|
33,981
|
|
|
|
2027
|
16,914
|
|
|
|
2028
|
12,037
|
|
|
|
Thereafter
|
30,073
|
|
|
|
Total ERC expected to be applied to principal
|
$
|
2,767,131
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Balance at beginning of period
|
$
|
2,932,144
|
|
|
$
|
2,740,006
|
|
|
Income recognized on finance receivables, net
|
(217,699
|
)
|
|
(194,535
|
)
|
||
|
Additions from portfolio purchases
|
146,832
|
|
|
163,395
|
|
||
|
Reclassifications from nonaccretable difference
|
112,028
|
|
|
47,078
|
|
||
|
Foreign currency translation adjustment
|
37,241
|
|
|
20,502
|
|
||
|
Balance at end of period
|
$
|
3,010,546
|
|
|
$
|
2,776,446
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Beginning balance
|
$
|
225,555
|
|
|
$
|
211,465
|
|
|
Allowance charges
|
6,833
|
|
|
2,708
|
|
||
|
Reversal of previously recorded allowance charges
|
(5,908
|
)
|
|
(29
|
)
|
||
|
Net allowance charges
|
925
|
|
|
2,679
|
|
||
|
Foreign currency translation adjustment
|
495
|
|
|
269
|
|
||
|
Ending balance
|
$
|
226,975
|
|
|
$
|
214,413
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Debt securities
|
|
|
|
||||
|
Available-for-sale
|
$
|
5,464
|
|
|
$
|
5,429
|
|
|
Held-to-maturity
|
58,181
|
|
|
57,204
|
|
||
|
Equity securities
|
|
|
|
||||
|
Private equity funds
|
8,824
|
|
|
14,248
|
|
||
|
Mutual funds
|
15,295
|
|
|
1,409
|
|
||
|
Total investments
|
$
|
87,764
|
|
|
$
|
78,290
|
|
|
|
March 31, 2018
|
||||||||||||||
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Aggregate Fair Value
|
||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
||||||||
|
Government bonds
|
$
|
5,624
|
|
|
$
|
—
|
|
|
$
|
160
|
|
|
$
|
5,464
|
|
|
Held-to-maturity
|
|
|
|
|
|
|
|
||||||||
|
Securitized assets
|
58,181
|
|
|
—
|
|
|
13,004
|
|
|
45,177
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
December 31, 2017
|
||||||||||||||
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Aggregate Fair Value
|
||||||||
|
Available-for-sale
|
|
|
|
|
|
|
|
||||||||
|
Government bonds
|
$
|
5,452
|
|
|
$
|
—
|
|
|
$
|
23
|
|
|
$
|
5,429
|
|
|
Held-to-maturity
|
|
|
|
|
|
|
|
||||||||
|
Securitized assets
|
57,204
|
|
|
—
|
|
|
14,249
|
|
|
42,955
|
|
||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Balance at beginning of period:
|
|
|
|
||||
|
Goodwill
|
$
|
526,513
|
|
|
$
|
506,308
|
|
|
Accumulated impairment loss
|
—
|
|
|
(6,397
|
)
|
||
|
|
526,513
|
|
|
499,911
|
|
||
|
Changes:
|
|
|
|
||||
|
Foreign currency translation adjustment
|
17,780
|
|
|
6,329
|
|
||
|
Net change in goodwill
|
17,780
|
|
|
6,329
|
|
||
|
|
|
|
|
||||
|
Goodwill
|
544,293
|
|
|
512,637
|
|
||
|
Accumulated impairment loss
|
—
|
|
|
(6,397
|
)
|
||
|
Balance at end of period:
|
$
|
544,293
|
|
|
$
|
506,240
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Revolving credit
|
$
|
820,022
|
|
|
$
|
849,815
|
|
|
Term loans
|
771,463
|
|
|
764,830
|
|
||
|
Convertible senior notes
|
632,500
|
|
|
632,500
|
|
||
|
|
2,223,985
|
|
|
2,247,145
|
|
||
|
Less: Debt discount and issuance costs
|
(73,112
|
)
|
|
(76,963
|
)
|
||
|
Total
|
$
|
2,150,873
|
|
|
$
|
2,170,182
|
|
|
2019
|
$
|
10,000
|
|
|
2020
|
10,000
|
|
|
|
2021
|
1,087,986
|
|
|
|
2022
|
10,000
|
|
|
|
2023
|
760,999
|
|
|
|
Thereafter
|
345,000
|
|
|
|
Total
|
$
|
2,223,985
|
|
|
•
|
borrowings under each of the domestic revolving loan facility and the Canadian revolving loan facility are subject to separate borrowing base calculations and may not exceed
35%
of the ERC of all domestic or Canadian, as applicable, core eligible asset pools, plus
55%
of ERC of domestic or Canadian, as applicable, insolvency eligible asset pools, plus
75%
of domestic or Canadian, as applicable, eligible accounts receivable;
|
|
•
|
the consolidated total leverage ratio cannot exceed
2.75
to
1.0
as of the end of any fiscal quarter;
|
|
•
|
the consolidated senior secured leverage ratio cannot exceed
2.25
to
1.0
as of the end of any fiscal quarter;
|
|
•
|
subject to no default or event of default, cash dividends and distributions during any fiscal year cannot exceed
$20.0 million
;
|
|
•
|
subject to no default or event of default, stock repurchases during any fiscal year cannot exceed
$100.0 million
plus 50% of the prior year's net income;
|
|
•
|
permitted acquisitions during any fiscal year cannot exceed
$250.0 million
(with a
$50.0 million
per year sublimit for permitted acquisitions by non-loan parties);
|
|
•
|
indebtedness in the form of senior, unsecured convertible notes or other unsecured financings cannot exceed
$750.0 million
in the aggregate (without respect to the 2020 Notes (as defined below));
|
|
•
|
the Company must maintain positive consolidated income from operations during any fiscal quarter; and
|
|
•
|
restrictions on changes in control.
|
|
•
|
the LTV Ratio cannot exceed
75%
;
|
|
•
|
the gross interest-bearing debt ratio in Europe cannot exceed
3.25
to 1.0 as of the end of any fiscal quarter;
|
|
•
|
interest bearing deposits in AK Nordic AB cannot exceed SEK
1.2 billion
; and
|
|
•
|
PRA Europe's cash collections must exceed
95%
of PRA Europe's IFRS ERC for the same set of portfolios, measured on a quarterly basis.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Liability component - principal amount
|
$
|
632,500
|
|
|
$
|
632,500
|
|
|
Unamortized debt discount
|
(52,660
|
)
|
|
(55,537
|
)
|
||
|
Liability component - net carrying amount
|
$
|
579,840
|
|
|
$
|
576,963
|
|
|
Equity component
|
$
|
76,216
|
|
|
$
|
76,216
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Interest expense - stated coupon rate
|
$
|
5,175
|
|
|
$
|
2,156
|
|
|
Interest expense - amortization of debt discount
|
2,877
|
|
|
1,155
|
|
||
|
Total interest expense - convertible senior notes
|
$
|
8,052
|
|
|
$
|
3,311
|
|
|
•
|
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 techniques as well as instruments for which the determination of fair value requires significant management judgment or estimation.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Carrying
Amount |
|
Estimated
Fair Value |
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
101,418
|
|
|
$
|
101,418
|
|
|
$
|
120,516
|
|
|
$
|
120,516
|
|
|
Held-to-maturity investments
|
58,181
|
|
|
45,177
|
|
|
57,204
|
|
|
42,955
|
|
||||
|
Finance receivables, net
|
2,767,131
|
|
|
3,082,652
|
|
|
2,771,921
|
|
|
3,060,907
|
|
||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest-bearing deposits
|
90,769
|
|
|
90,769
|
|
|
98,580
|
|
|
98,580
|
|
||||
|
Revolving lines of credit
|
820,022
|
|
|
820,022
|
|
|
849,815
|
|
|
849,815
|
|
||||
|
Term loans
|
771,463
|
|
|
771,463
|
|
|
764,830
|
|
|
764,830
|
|
||||
|
Convertible senior notes
|
579,840
|
|
|
649,790
|
|
|
576,963
|
|
|
620,079
|
|
||||
|
|
Fair Value Measurements as of March 31, 2018
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale investments
|
|
|
|
|
|
|
|
||||||||
|
Government bonds
|
$
|
5,464
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,464
|
|
|
Fair value through net income
|
|
|
|
|
|
|
|
||||||||
|
Mutual funds
|
15,295
|
|
|
—
|
|
|
—
|
|
|
15,295
|
|
||||
|
Interest rate swap contracts (recorded in other assets)
|
—
|
|
|
2,550
|
|
|
—
|
|
|
2,550
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fair Value Measurements as of December 31, 2017
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale investments
|
|
|
|
|
|
|
|
||||||||
|
Government bonds
|
$
|
5,429
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,429
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap contracts (recorded in accrued expenses)
|
—
|
|
|
1,108
|
|
|
—
|
|
|
1,108
|
|
||||
|
|
For the Three Months Ended March 31,
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||||
|
|
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
|
$
|
21,106
|
|
|
45,231
|
|
|
$
|
0.47
|
|
|
$
|
48,167
|
|
|
46,406
|
|
|
$
|
1.04
|
|
|
Dilutive effect of nonvested share awards
|
|
|
139
|
|
|
—
|
|
|
|
|
221
|
|
|
(0.01
|
)
|
||||||
|
Diluted EPS
|
$
|
21,106
|
|
|
45,370
|
|
|
$
|
0.47
|
|
|
$
|
48,167
|
|
|
46,627
|
|
|
$
|
1.03
|
|
|
•
|
Revaluation of deferred tax assets and liabilities: The Tax Act reduces the U.S. federal corporate tax rate from 35% to 21% for tax years beginning after December 31, 2017. The Company has evaluated the financial impact and recorded a provisional deferred tax benefit of
$73.8 million
during the year ended December 31, 2017. The Company is still completing its calculation of the impact in its deferred tax balances.
|
|
•
|
Transition Tax on unrepatriated foreign earnings: The Transition Tax on unrepatriated foreign earnings is a tax on previously untaxed accumulated and current earnings and profits (“E&P”) of the Company’s foreign subsidiaries. The
|
|
•
|
GILTI: The Tax Act creates a new requirement that certain income (i.e., GILTI) earned by foreign subsidiaries must be included currently in the gross income of the U.S. shareholder. Due to the complexity of the new GILTI tax rules, the Company is continuing to evaluate the provision of the Tax Act and the application of ASC 740. The Company’s accounting for this element of the Tax Act is subject to change since formal application guidance has not yet been finalized or issued to date. As a result, the Company has not recorded any amounts related to potential GILTI tax in its financial statements and has not yet made a policy decision regarding whether to record deferred taxes on GILTI.
|
|
•
|
The Company has evaluated the impact of the other most relevant Tax Act provisions and determined the impact to be insignificant.
|
|
•
|
a prolonged economic recovery or a deterioration in the economic or inflationary environment in the Americas or Europe, including the interest rate environment;
|
|
•
|
changes in the credit or capital markets, which affect our ability to borrow money or raise capital;
|
|
•
|
our ability to replace our portfolios of nonperforming loans with additional portfolios;
|
|
•
|
our ability to purchase nonperforming loans at appropriate prices;
|
|
•
|
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 collect sufficient amounts on our nonperforming loans;
|
|
•
|
the possibility that we could incur significant allowance charges on our finance receivables;
|
|
•
|
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;
|
|
•
|
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 impact of the Tax Cuts and Jobs Act, including interpretations and determinations by tax authorities;
|
|
•
|
the possibility that we could incur goodwill or other intangible asset impairment charges;
|
|
•
|
adverse effects from the vote by the United Kingdom ("UK") to leave the European Union ("EU");
|
|
•
|
adverse outcomes in pending litigations or administrative proceedings;
|
|
•
|
our loss contingency accruals may not be adequate to cover actual losses;
|
|
•
|
the possibility that class action suits and other litigation could divert management's attention and increase our expenses;
|
|
•
|
the possibility that we could incur business or technology disruptions or cyber incidents;
|
|
•
|
our ability to collect and enforce our nonperforming loans may be limited under federal, state, local and foreign laws;
|
|
•
|
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;
|
|
•
|
investigations or enforcement actions by governmental authorities, including the Consumer Financial Protection Bureau ("CFPB"), 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;
|
|
•
|
our ability to raise the funds necessary to repurchase the convertible senior notes or to settle conversions in cash;
|
|
•
|
our ability to maintain, renegotiate or replace our credit facilities;
|
|
•
|
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 the adoption of future accounting standards could negatively impact our business; and
|
|
•
|
the risk factors discussed in our filings with the Securities and Exchange Commission (the "SEC").
|
|
•
|
"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.
|
|
•
|
"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 UK, Consumer Proposals in Canada and bankruptcy accounts in the U.S., Canada, Germany and the UK.
|
|
•
|
"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" or "TEC" refers to actual cash collections, including cash sales, plus estimated remaining collections on our finance receivables portfolios.
|
|
|
For the Three Months Ended March 31,
|
||||||||||
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Income recognized on finance receivables, net
|
$
|
217,699
|
|
97.5
|
%
|
|
$
|
194,535
|
|
94.2
|
%
|
|
Fee income
|
5,327
|
|
2.4
|
|
|
9,858
|
|
4.8
|
|
||
|
Other revenue
|
157
|
|
0.1
|
|
|
2,165
|
|
1.0
|
|
||
|
Total revenues
|
223,183
|
|
100.0
|
|
|
206,558
|
|
100.0
|
|
||
|
Operating expenses:
|
|
|
|
|
|
||||||
|
Compensation and employee services
|
81,237
|
|
36.4
|
|
|
68,468
|
|
33.1
|
|
||
|
Legal collection expenses
|
32,912
|
|
14.7
|
|
|
31,728
|
|
15.4
|
|
||
|
Agency fees
|
8,278
|
|
3.7
|
|
|
10,800
|
|
5.2
|
|
||
|
Outside fees and services
|
14,158
|
|
6.4
|
|
|
13,285
|
|
6.5
|
|
||
|
Communication
|
11,557
|
|
5.2
|
|
|
9,137
|
|
4.4
|
|
||
|
Rent and occupancy
|
4,314
|
|
1.9
|
|
|
3,783
|
|
1.8
|
|
||
|
Depreciation and amortization
|
4,929
|
|
2.2
|
|
|
5,215
|
|
2.5
|
|
||
|
Other operating expenses
|
12,184
|
|
5.5
|
|
|
10,885
|
|
5.3
|
|
||
|
Total operating expenses
|
169,569
|
|
76.0
|
|
|
153,301
|
|
74.2
|
|
||
|
Income from operations
|
53,614
|
|
24.0
|
|
|
53,257
|
|
25.8
|
|
||
|
Other income and (expense):
|
|
|
|
|
|
||||||
|
Gain on sale of subsidiaries
|
—
|
|
—
|
|
|
46,845
|
|
22.7
|
|
||
|
Interest expense, net
|
(25,781
|
)
|
(11.6
|
)
|
|
(21,257
|
)
|
(10.3
|
)
|
||
|
Foreign exchange gain
|
1,293
|
|
0.6
|
|
|
2,179
|
|
1.1
|
|
||
|
Other
|
243
|
|
0.1
|
|
|
—
|
|
—
|
|
||
|
Income before income taxes
|
29,369
|
|
13.1
|
|
|
81,024
|
|
39.3
|
|
||
|
Provision for income taxes
|
6,137
|
|
2.7
|
|
|
31,409
|
|
15.2
|
|
||
|
Net income
|
23,232
|
|
10.4
|
|
|
49,615
|
|
24.1
|
|
||
|
Adjustment for net income attributable to noncontrolling interests
|
2,126
|
|
1.0
|
|
|
1,448
|
|
0.7
|
|
||
|
Net income attributable to PRA Group, Inc.
|
$
|
21,106
|
|
9.4
|
%
|
|
$
|
48,167
|
|
23.4
|
%
|
|
|
For the Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash collections
|
$
|
426,580
|
|
|
$
|
379,830
|
|
|
Principal amortization
|
(207,956
|
)
|
|
(182,616
|
)
|
||
|
Net allowance charges
|
(925
|
)
|
|
(2,679
|
)
|
||
|
Income recognized on finance receivables, net
|
217,699
|
|
|
194,535
|
|
||
|
Fee income
|
5,327
|
|
|
9,858
|
|
||
|
Other revenue
|
157
|
|
|
2,165
|
|
||
|
Total revenues
|
$
|
223,183
|
|
|
$
|
206,558
|
|
|
|
Three Months Ended March 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
Stated interest on debt obligations and unused line fees
|
$
|
20,043
|
|
|
$
|
17,327
|
|
|
$
|
2,716
|
|
|
Coupon interest on convertible debt
|
5,175
|
|
|
2,156
|
|
|
3,019
|
|
|||
|
Amortization of convertible debt discount
|
2,877
|
|
|
1,155
|
|
|
1,722
|
|
|||
|
Amortization of loan fees and other loan costs
|
2,553
|
|
|
1,928
|
|
|
625
|
|
|||
|
Change in fair value on interest rate swap agreements
|
(3,673
|
)
|
|
158
|
|
|
(3,831
|
)
|
|||
|
Interest income
|
(1,194
|
)
|
|
(1,467
|
)
|
|
273
|
|
|||
|
Interest expense, net
|
$
|
25,781
|
|
|
$
|
21,257
|
|
|
$
|
4,524
|
|
|
Purchase Price Multiples
as of March 31, 2018
Amounts in thousands
|
|||||||||||||||||||
|
Purchase Period
|
Purchase Price
(1)(2)
|
Net Finance Receivables
(3)
|
ERC-Historical Period Exchange Rates
(4)
|
Total Estimated Collections
(5)
|
ERC-Current Period Exchange Rates
(6)
|
Current Estimated Purchase Price Multiple
|
Original Estimated Purchase Price Multiple
(7)
|
||||||||||||
|
Americas-Core
|
|
|
|
|
|
|
|
||||||||||||
|
1996-2007
|
$
|
638,460
|
|
$
|
7,015
|
|
$
|
30,278
|
|
$
|
2,046,593
|
|
$
|
30,278
|
|
321
|
%
|
240
|
%
|
|
2008
|
166,434
|
|
3,603
|
|
14,173
|
|
374,917
|
|
14,173
|
|
225
|
%
|
220
|
%
|
|||||
|
2009
|
125,155
|
|
865
|
|
27,803
|
|
458,854
|
|
27,803
|
|
367
|
%
|
252
|
%
|
|||||
|
2010
|
148,204
|
|
4,985
|
|
46,845
|
|
536,785
|
|
46,845
|
|
362
|
%
|
247
|
%
|
|||||
|
2011
|
209,625
|
|
12,606
|
|
66,779
|
|
725,666
|
|
66,779
|
|
346
|
%
|
245
|
%
|
|||||
|
2012
|
254,247
|
|
23,753
|
|
97,231
|
|
679,874
|
|
97,231
|
|
267
|
%
|
226
|
%
|
|||||
|
2013
|
391,247
|
|
70,571
|
|
220,876
|
|
980,948
|
|
220,876
|
|
251
|
%
|
211
|
%
|
|||||
|
2014
|
405,653
|
|
117,573
|
|
322,221
|
|
985,160
|
|
318,909
|
|
243
|
%
|
204
|
%
|
|||||
|
2015
|
444,516
|
|
173,302
|
|
399,613
|
|
967,727
|
|
401,173
|
|
218
|
%
|
205
|
%
|
|||||
|
2016
|
455,595
|
|
254,573
|
|
560,793
|
|
1,007,980
|
|
565,577
|
|
221
|
%
|
201
|
%
|
|||||
|
2017
|
536,130
|
|
466,780
|
|
880,523
|
|
1,060,591
|
|
879,773
|
|
198
|
%
|
193
|
%
|
|||||
|
2018
|
131,849
|
|
130,415
|
|
260,311
|
|
266,947
|
|
260,311
|
|
202
|
%
|
202
|
%
|
|||||
|
Subtotal
|
3,907,115
|
|
1,266,041
|
|
2,927,446
|
|
10,092,042
|
|
2,929,728
|
|
|
|
|||||||
|
Americas-Insolvency
|
|
|
|
|
|
|
|||||||||||||
|
1996-2007
|
132,917
|
|
—
|
|
494
|
|
197,106
|
|
494
|
|
148
|
%
|
148
|
%
|
|||||
|
2008
|
108,549
|
|
—
|
|
517
|
|
168,662
|
|
517
|
|
155
|
%
|
163
|
%
|
|||||
|
2009
|
155,989
|
|
—
|
|
1,769
|
|
470,653
|
|
1,769
|
|
302
|
%
|
214
|
%
|
|||||
|
2010
|
208,947
|
|
—
|
|
3,215
|
|
547,333
|
|
3,215
|
|
262
|
%
|
184
|
%
|
|||||
|
2011
|
180,447
|
|
—
|
|
947
|
|
368,231
|
|
947
|
|
204
|
%
|
155
|
%
|
|||||
|
2012
|
251,433
|
|
—
|
|
1,375
|
|
388,349
|
|
1,375
|
|
154
|
%
|
136
|
%
|
|||||
|
2013
|
227,905
|
|
3,920
|
|
18,342
|
|
354,844
|
|
18,342
|
|
156
|
%
|
133
|
%
|
|||||
|
2014
|
148,720
|
|
20,772
|
|
33,630
|
|
211,087
|
|
33,583
|
|
142
|
%
|
124
|
%
|
|||||
|
2015
|
63,199
|
|
28,113
|
|
35,834
|
|
82,204
|
|
35,834
|
|
130
|
%
|
125
|
%
|
|||||
|
2016
|
92,290
|
|
46,194
|
|
55,800
|
|
111,922
|
|
55,887
|
|
121
|
%
|
123
|
%
|
|||||
|
2017
|
276,637
|
|
216,719
|
|
268,797
|
|
342,254
|
|
268,797
|
|
124
|
%
|
125
|
%
|
|||||
|
2018
|
13,588
|
|
13,587
|
|
17,012
|
|
17,100
|
|
17,012
|
|
126
|
%
|
126
|
%
|
|||||
|
Subtotal
|
1,860,621
|
|
329,305
|
|
437,732
|
|
3,259,745
|
|
437,772
|
|
|
|
|||||||
|
Total Americas
|
5,767,736
|
|
1,595,346
|
|
3,365,178
|
|
13,351,787
|
|
3,367,500
|
|
|
|
|||||||
|
Europe-Core
|
|
|
|
|
|
|
|
||||||||||||
|
2012
|
20,426
|
|
—
|
|
2,319
|
|
38,398
|
|
1,998
|
|
188
|
%
|
187
|
%
|
|||||
|
2013
|
20,358
|
|
442
|
|
1,477
|
|
23,682
|
|
1,248
|
|
116
|
%
|
119
|
%
|
|||||
|
2014
|
797,539
|
|
312,494
|
|
1,038,365
|
|
2,121,937
|
|
966,698
|
|
266
|
%
|
208
|
%
|
|||||
|
2015
|
422,595
|
|
238,428
|
|
474,480
|
|
743,376
|
|
465,341
|
|
176
|
%
|
160
|
%
|
|||||
|
2016
|
348,857
|
|
282,181
|
|
442,083
|
|
578,493
|
|
483,364
|
|
166
|
%
|
167
|
%
|
|||||
|
2017
|
250,089
|
|
239,234
|
|
331,287
|
|
363,123
|
|
351,038
|
|
145
|
%
|
144
|
%
|
|||||
|
2018
|
17,913
|
|
17,562
|
|
25,449
|
|
25,935
|
|
25,449
|
|
145
|
%
|
145
|
%
|
|||||
|
Subtotal
|
1,877,777
|
|
1,090,341
|
|
2,315,460
|
|
3,894,944
|
|
2,295,136
|
|
|
|
|||||||
|
Europe-Insolvency
|
|
|
|
|
|
|
|||||||||||||
|
2014
|
10,876
|
|
1,765
|
|
4,880
|
|
18,234
|
|
4,786
|
|
168
|
%
|
129
|
%
|
|||||
|
2015
|
19,408
|
|
7,696
|
|
14,038
|
|
28,829
|
|
13,261
|
|
149
|
%
|
139
|
%
|
|||||
|
2016
|
42,215
|
|
27,141
|
|
38,073
|
|
60,340
|
|
40,977
|
|
143
|
%
|
130
|
%
|
|||||
|
2017
|
38,836
|
|
39,405
|
|
46,996
|
|
49,742
|
|
49,731
|
|
128
|
%
|
128
|
%
|
|||||
|
2018
|
5,454
|
|
5,437
|
|
6,521
|
|
6,546
|
|
6,521
|
|
120
|
%
|
120
|
%
|
|||||
|
Subtotal
|
116,789
|
|
81,444
|
|
110,508
|
|
163,691
|
|
115,276
|
|
|
|
|||||||
|
Total Europe
|
1,994,566
|
|
1,171,785
|
|
2,425,968
|
|
4,058,635
|
|
2,410,412
|
|
|
|
|||||||
|
Total PRA Group
|
$
|
7,762,302
|
|
$
|
2,767,131
|
|
$
|
5,791,146
|
|
$
|
17,410,422
|
|
$
|
5,777,912
|
|
|
|
||
|
(1)
|
The amount reflected in the Purchase Price also includes the acquisition date finance receivables portfolios that were acquired through our various business acquisitions.
|
|
(2)
|
For our international amounts, Purchase Price is presented at the exchange rate at the end of the quarter in which the pool 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.
|
|
(3)
|
For our international amounts, Net Finance Receivables are presented at the March 31, 2018 exchange rate.
|
|
(4)
|
For our international amounts, ERC-Historical Period Exchange Rates is presented at the period-end exchange rate for the respective quarter of purchase.
|
|
(5)
|
For our international amounts, TEC is presented at the period-end exchange rate for the respective quarter of purchase.
|
|
(6)
|
For our international amounts, ERC-Current Period Exchange Rates is presented at the March 31, 2018 exchange rate.
|
|
(7)
|
The Original Purchase Price Multiple represents the purchase price multiple at the end of the year of acquisition.
|
|
Portfolio Financial Information
Year-to-date as of March 31, 2018
Amounts in thousands
|
|||||||||||||||||||||
|
Purchase Period
|
Purchase Price
(1)(2)
|
Cash
Collections (3) |
Gross Revenue
(3)
|
Amortization
(3)
|
Allowance
(3)
|
Net Revenue
(3)
|
Net Finance Receivables as of March 31, 2018
(4)
|
||||||||||||||
|
Americas-Core
|
|
|
|
|
|
|
|
||||||||||||||
|
1996-2007
|
$
|
638,460
|
|
$
|
2,922
|
|
$
|
2,259
|
|
$
|
663
|
|
$
|
(460
|
)
|
$
|
2,719
|
|
$
|
7,015
|
|
|
2008
|
166,434
|
|
1,403
|
|
627
|
|
776
|
|
—
|
|
627
|
|
3,603
|
|
|||||||
|
2009
|
125,155
|
|
2,431
|
|
2,361
|
|
70
|
|
125
|
|
2,236
|
|
865
|
|
|||||||
|
2010
|
148,204
|
|
3,266
|
|
2,417
|
|
849
|
|
(2,325
|
)
|
4,742
|
|
4,985
|
|
|||||||
|
2011
|
209,625
|
|
6,539
|
|
5,388
|
|
1,151
|
|
(570
|
)
|
5,958
|
|
12,606
|
|
|||||||
|
2012
|
254,247
|
|
8,664
|
|
5,129
|
|
3,535
|
|
(2,000
|
)
|
7,129
|
|
23,753
|
|
|||||||
|
2013
|
391,247
|
|
16,915
|
|
12,005
|
|
4,910
|
|
1,945
|
|
10,060
|
|
70,571
|
|
|||||||
|
2014
|
405,653
|
|
25,535
|
|
17,251
|
|
8,284
|
|
1,925
|
|
15,326
|
|
117,573
|
|
|||||||
|
2015
|
444,516
|
|
39,516
|
|
20,877
|
|
18,639
|
|
—
|
|
20,877
|
|
173,302
|
|
|||||||
|
2016
|
455,595
|
|
59,875
|
|
31,913
|
|
27,962
|
|
316
|
|
31,597
|
|
254,573
|
|
|||||||
|
2017
|
536,130
|
|
72,534
|
|
41,712
|
|
30,822
|
|
380
|
|
41,332
|
|
466,780
|
|
|||||||
|
2018
|
131,849
|
|
6,637
|
|
5,003
|
|
1,634
|
|
—
|
|
5,003
|
|
130,415
|
|
|||||||
|
Subtotal
|
3,907,115
|
|
246,237
|
|
146,942
|
|
99,295
|
|
(664
|
)
|
147,606
|
|
1,266,041
|
|
|||||||
|
Americas-Insolvency
|
|
|
|
|
|
|
|||||||||||||||
|
1996-2007
|
132,917
|
|
48
|
|
48
|
|
—
|
|
—
|
|
48
|
|
—
|
|
|||||||
|
2008
|
108,549
|
|
72
|
|
72
|
|
—
|
|
—
|
|
72
|
|
—
|
|
|||||||
|
2009
|
155,989
|
|
238
|
|
238
|
|
—
|
|
—
|
|
238
|
|
—
|
|
|||||||
|
2010
|
208,947
|
|
441
|
|
441
|
|
—
|
|
—
|
|
441
|
|
—
|
|
|||||||
|
2011
|
180,447
|
|
482
|
|
482
|
|
—
|
|
—
|
|
482
|
|
—
|
|
|||||||
|
2012
|
251,433
|
|
1,704
|
|
1,704
|
|
—
|
|
—
|
|
1,704
|
|
—
|
|
|||||||
|
2013
|
227,905
|
|
8,532
|
|
4,833
|
|
3,699
|
|
—
|
|
4,833
|
|
3,920
|
|
|||||||
|
2014
|
148,720
|
|
7,609
|
|
1,554
|
|
6,055
|
|
—
|
|
1,554
|
|
20,772
|
|
|||||||
|
2015
|
63,199
|
|
4,941
|
|
830
|
|
4,111
|
|
—
|
|
830
|
|
28,113
|
|
|||||||
|
2016
|
92,290
|
|
6,761
|
|
1,193
|
|
5,568
|
|
210
|
|
983
|
|
46,194
|
|
|||||||
|
2017
|
276,637
|
|
24,364
|
|
4,335
|
|
20,029
|
|
—
|
|
4,335
|
|
216,719
|
|
|||||||
|
2018
|
13,588
|
|
88
|
|
88
|
|
—
|
|
—
|
|
88
|
|
13,587
|
|
|||||||
|
Subtotal
|
1,860,621
|
|
55,280
|
|
15,818
|
|
39,462
|
|
210
|
|
15,608
|
|
329,305
|
|
|||||||
|
Total Americas
|
5,767,736
|
|
301,517
|
|
162,760
|
|
138,757
|
|
(454
|
)
|
163,214
|
|
1,595,346
|
|
|||||||
|
Europe-Core
|
|
|
|
|
|
|
|
||||||||||||||
|
2012
|
20,426
|
|
583
|
|
585
|
|
(2
|
)
|
—
|
|
585
|
|
—
|
|
|||||||
|
2013
|
20,358
|
|
385
|
|
251
|
|
134
|
|
—
|
|
251
|
|
442
|
|
|||||||
|
2014
|
797,539
|
|
58,099
|
|
33,059
|
|
25,040
|
|
(140
|
)
|
33,199
|
|
312,494
|
|
|||||||
|
2015
|
422,595
|
|
23,130
|
|
9,130
|
|
14,000
|
|
(224
|
)
|
9,354
|
|
238,428
|
|
|||||||
|
2016
|
348,857
|
|
20,190
|
|
6,581
|
|
13,609
|
|
1,743
|
|
4,838
|
|
282,181
|
|
|||||||
|
2017
|
250,089
|
|
15,236
|
|
3,550
|
|
11,686
|
|
—
|
|
3,550
|
|
239,234
|
|
|||||||
|
2018
|
17,913
|
|
486
|
|
136
|
|
350
|
|
—
|
|
136
|
|
17,562
|
|
|||||||
|
Subtotal
|
1,877,777
|
|
118,109
|
|
53,292
|
|
64,817
|
|
1,379
|
|
51,913
|
|
1,090,341
|
|
|||||||
|
Europe-Insolvency
|
|
|
|
|
|
|
|||||||||||||||
|
2014
|
10,876
|
|
765
|
|
316
|
|
449
|
|
—
|
|
316
|
|
1,765
|
|
|||||||
|
2015
|
19,408
|
|
1,228
|
|
396
|
|
832
|
|
—
|
|
396
|
|
7,696
|
|
|||||||
|
2016
|
42,215
|
|
3,335
|
|
1,303
|
|
2,032
|
|
—
|
|
1,303
|
|
27,141
|
|
|||||||
|
2017
|
38,836
|
|
1,600
|
|
548
|
|
1,052
|
|
—
|
|
548
|
|
39,405
|
|
|||||||
|
2018
|
5,454
|
|
26
|
|
9
|
|
17
|
|
—
|
|
9
|
|
5,437
|
|
|||||||
|
Subtotal
|
116,789
|
|
6,954
|
|
2,572
|
|
4,382
|
|
—
|
|
2,572
|
|
81,444
|
|
|||||||
|
Total Europe
|
1,994,566
|
|
125,063
|
|
55,864
|
|
69,199
|
|
1,379
|
|
54,485
|
|
1,171,785
|
|
|||||||
|
Total PRA Group
|
$
|
7,762,302
|
|
$
|
426,580
|
|
$
|
218,624
|
|
$
|
207,956
|
|
$
|
925
|
|
$
|
217,699
|
|
$
|
2,767,131
|
|
|
(1)
|
The amount reflected in the Purchase Price also includes the acquisition date finance receivables portfolios that were acquired through our various business acquisitions.
|
|
(2)
|
For our international amounts, Purchase Price is presented at the exchange rate at the end of the quarter in which the pool 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.
|
|
(3)
|
For our international amounts, amounts are presented using the average exchange rates during the current reporting period.
|
|
(4)
|
For our international amounts, net finance receivables are presented at the March 31, 2018 exchange rate.
|
|
Cash Collections by Year, By Year of Purchase
(1)
as of March 31, 2018
Amounts in thousands
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|
Cash Collections
|
||||||||||||||||||||||||||||||||||||||||
|
Purchase Period
|
Purchase Price
(2)(3)
|
1996-
2007 |
2008
|
2009
|
2010
|
2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
2018
|
Total
|
||||||||||||||||||||||||||||
|
Americas-Core
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
1996-2007
|
$
|
638,460
|
|
$
|
1,096,153
|
|
$
|
222,628
|
|
$
|
168,849
|
|
$
|
137,689
|
|
$
|
115,551
|
|
$
|
89,405
|
|
$
|
63,955
|
|
$
|
45,247
|
|
$
|
32,491
|
|
$
|
20,745
|
|
$
|
13,427
|
|
$
|
2,922
|
|
$
|
2,009,062
|
|
|
2008
|
166,434
|
|
—
|
|
47,253
|
|
72,080
|
|
62,363
|
|
53,654
|
|
42,850
|
|
31,307
|
|
21,027
|
|
13,786
|
|
8,989
|
|
6,031
|
|
1,403
|
|
360,743
|
|
||||||||||||||
|
2009
|
125,155
|
|
—
|
|
—
|
|
40,703
|
|
95,627
|
|
84,339
|
|
69,385
|
|
51,121
|
|
35,555
|
|
24,896
|
|
16,000
|
|
10,994
|
|
2,431
|
|
431,051
|
|
||||||||||||||
|
2010
|
148,204
|
|
—
|
|
—
|
|
—
|
|
47,076
|
|
113,554
|
|
109,873
|
|
82,014
|
|
55,946
|
|
38,110
|
|
24,515
|
|
15,587
|
|
3,266
|
|
489,941
|
|
||||||||||||||
|
2011
|
209,625
|
|
—
|
|
—
|
|
—
|
|
—
|
|
61,971
|
|
174,461
|
|
152,908
|
|
108,513
|
|
73,793
|
|
48,711
|
|
31,991
|
|
6,539
|
|
658,887
|
|
||||||||||||||
|
2012
|
254,247
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
56,901
|
|
173,589
|
|
146,198
|
|
97,267
|
|
59,981
|
|
40,042
|
|
8,664
|
|
582,642
|
|
||||||||||||||
|
2013
|
391,247
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
101,614
|
|
247,849
|
|
194,026
|
|
120,789
|
|
78,880
|
|
16,915
|
|
760,073
|
|
||||||||||||||
|
2014
|
405,653
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
92,660
|
|
253,448
|
|
170,311
|
|
114,219
|
|
25,535
|
|
656,173
|
|
||||||||||||||
|
2015
|
444,516
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
116,951
|
|
228,432
|
|
185,898
|
|
39,516
|
|
570,797
|
|
||||||||||||||
|
2016
|
455,595
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
138,723
|
|
256,531
|
|
59,875
|
|
455,129
|
|
||||||||||||||
|
2017
|
536,130
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
107,327
|
|
72,534
|
|
179,861
|
|
||||||||||||||
|
2018
|
131,849
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
6,637
|
|
6,637
|
|
||||||||||||||
|
Subtotal
|
3,907,115
|
|
1,096,153
|
|
269,881
|
|
281,632
|
|
342,755
|
|
429,069
|
|
542,875
|
|
656,508
|
|
752,995
|
|
844,768
|
|
837,196
|
|
860,927
|
|
246,237
|
|
7,160,996
|
|
||||||||||||||
|
Americas-Insolvency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
1996-2007
|
132,917
|
|
61,154
|
|
42,794
|
|
33,842
|
|
27,347
|
|
18,234
|
|
8,574
|
|
1,884
|
|
1,151
|
|
802
|
|
463
|
|
321
|
|
48
|
|
196,614
|
|
||||||||||||||
|
2008
|
108,549
|
|
—
|
|
14,024
|
|
35,894
|
|
37,974
|
|
35,690
|
|
28,956
|
|
11,650
|
|
1,884
|
|
1,034
|
|
635
|
|
332
|
|
72
|
|
168,145
|
|
||||||||||||||
|
2009
|
155,989
|
|
—
|
|
—
|
|
16,635
|
|
81,780
|
|
102,780
|
|
107,888
|
|
95,725
|
|
53,945
|
|
5,781
|
|
2,531
|
|
1,581
|
|
238
|
|
468,884
|
|
||||||||||||||
|
2010
|
208,947
|
|
—
|
|
—
|
|
—
|
|
39,486
|
|
104,499
|
|
125,020
|
|
121,717
|
|
101,873
|
|
43,649
|
|
5,008
|
|
2,425
|
|
441
|
|
544,118
|
|
||||||||||||||
|
2011
|
180,447
|
|
—
|
|
—
|
|
—
|
|
—
|
|
15,218
|
|
66,379
|
|
82,752
|
|
85,816
|
|
76,915
|
|
35,996
|
|
3,726
|
|
482
|
|
367,284
|
|
||||||||||||||
|
2012
|
251,433
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
17,388
|
|
103,610
|
|
94,141
|
|
80,079
|
|
60,715
|
|
29,337
|
|
1,704
|
|
386,974
|
|
||||||||||||||
|
2013
|
227,905
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
52,528
|
|
82,596
|
|
81,679
|
|
63,386
|
|
47,781
|
|
8,532
|
|
336,502
|
|
||||||||||||||
|
2014
|
148,720
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
37,045
|
|
50,880
|
|
44,313
|
|
37,350
|
|
7,609
|
|
177,197
|
|
||||||||||||||
|
2015
|
63,199
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3,395
|
|
17,892
|
|
20,143
|
|
4,941
|
|
46,371
|
|
||||||||||||||
|
2016
|
92,290
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
18,869
|
|
30,426
|
|
6,761
|
|
56,056
|
|
||||||||||||||
|
2017
|
276,637
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
49,093
|
|
24,364
|
|
73,457
|
|
||||||||||||||
|
2018
|
13,588
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
88
|
|
88
|
|
||||||||||||||
|
Subtotal
|
1,860,621
|
|
61,154
|
|
56,818
|
|
86,371
|
|
186,587
|
|
276,421
|
|
354,205
|
|
469,866
|
|
458,451
|
|
344,214
|
|
249,808
|
|
222,515
|
|
55,280
|
|
2,821,690
|
|
||||||||||||||
|
Total Americas
|
5,767,736
|
|
1,157,307
|
|
326,699
|
|
368,003
|
|
529,342
|
|
705,490
|
|
897,080
|
|
1,126,374
|
|
1,211,446
|
|
1,188,982
|
|
1,087,004
|
|
1,083,442
|
|
301,517
|
|
9,982,686
|
|
||||||||||||||
|
Europe-Core
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
2012
|
20,426
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11,604
|
|
8,995
|
|
5,641
|
|
3,175
|
|
2,198
|
|
2,038
|
|
583
|
|
34,234
|
|
||||||||||||||
|
2013
|
20,358
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
7,068
|
|
8,540
|
|
2,347
|
|
1,326
|
|
1,239
|
|
385
|
|
20,905
|
|
||||||||||||||
|
2014
|
797,539
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
153,180
|
|
291,980
|
|
246,365
|
|
220,765
|
|
58,099
|
|
970,389
|
|
||||||||||||||
|
2015
|
422,595
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
45,760
|
|
100,263
|
|
86,156
|
|
23,130
|
|
255,309
|
|
||||||||||||||
|
2016
|
348,857
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
40,368
|
|
78,915
|
|
20,190
|
|
139,473
|
|
||||||||||||||
|
2017
|
250,089
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
17,894
|
|
15,236
|
|
33,130
|
|
||||||||||||||
|
2018
|
17,913
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
486
|
|
486
|
|
|||||||||||||||
|
Subtotal
|
1,877,777
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11,604
|
|
16,063
|
|
167,361
|
|
343,262
|
|
390,520
|
|
407,007
|
|
118,109
|
|
1,453,926
|
|
||||||||||||||
|
Europe-Insolvency
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
2014
|
10,876
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5
|
|
4,297
|
|
3,921
|
|
3,207
|
|
765
|
|
12,195
|
|
||||||||||||||
|
2015
|
19,408
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,954
|
|
4,366
|
|
5,013
|
|
1,228
|
|
13,561
|
|
||||||||||||||
|
2016
|
42,215
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
6,175
|
|
12,703
|
|
3,335
|
|
22,213
|
|
||||||||||||||
|
2017
|
38,836
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,233
|
|
1,600
|
|
2,833
|
|
||||||||||||||
|
2018
|
5,454
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
26
|
|
26
|
|
|||||||||||||||
|
Subtotal
|
116,789
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5
|
|
7,251
|
|
14,462
|
|
22,156
|
|
6,954
|
|
50,828
|
|
||||||||||||||
|
Total Europe
|
1,994,566
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11,604
|
|
16,063
|
|
167,366
|
|
350,513
|
|
404,982
|
|
429,163
|
|
125,063
|
|
1,504,754
|
|
||||||||||||||
|
Total PRA Group
|
$
|
7,762,302
|
|
$
|
1,157,307
|
|
$
|
326,699
|
|
$
|
368,003
|
|
$
|
529,342
|
|
$
|
705,490
|
|
$
|
908,684
|
|
$
|
1,142,437
|
|
$
|
1,378,812
|
|
$
|
1,539,495
|
|
$
|
1,491,986
|
|
$
|
1,512,605
|
|
$
|
426,580
|
|
$
|
11,487,440
|
|
|
(1)
|
For our international amounts, cash collections are presented using the average exchange rates during the cash collection period.
|
|
(2)
|
The amount reflected in the Purchase Price also includes the acquisition date finance receivables portfolios that were acquired through our various business acquisitions.
|
|
(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 by Geography and Type
Amounts in thousands
|
|||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
||||||||||||||||
|
Americas-Core
|
$
|
246,237
|
|
|
$
|
204,245
|
|
|
$
|
212,756
|
|
|
$
|
217,020
|
|
|
$
|
226,906
|
|
|
$
|
193,360
|
|
|
$
|
210,524
|
|
|
$
|
213,741
|
|
|
Americas-Insolvency
|
55,280
|
|
|
59,103
|
|
|
60,436
|
|
|
53,163
|
|
|
49,813
|
|
|
52,988
|
|
|
60,429
|
|
|
67,745
|
|
||||||||
|
Europe-Core
|
118,109
|
|
|
107,124
|
|
|
102,681
|
|
|
99,121
|
|
|
98,081
|
|
|
97,429
|
|
|
96,028
|
|
|
102,972
|
|
||||||||
|
Europe-Insolvency
|
6,954
|
|
|
5,794
|
|
|
5,961
|
|
|
5,371
|
|
|
5,030
|
|
|
4,974
|
|
|
4,719
|
|
|
2,744
|
|
||||||||
|
Total Cash Collections
|
$
|
426,580
|
|
|
$
|
376,266
|
|
|
$
|
381,834
|
|
|
$
|
374,675
|
|
|
$
|
379,830
|
|
|
$
|
348,751
|
|
|
$
|
371,700
|
|
|
$
|
387,202
|
|
|
Domestic Portfolio Core Cash Collections by Source
Amounts in thousands
|
|||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
||||||||||||||||
|
Call Center and Other Collections
|
$
|
155,448
|
|
|
$
|
120,349
|
|
|
$
|
123,009
|
|
|
$
|
122,780
|
|
|
$
|
127,368
|
|
|
$
|
103,595
|
|
|
$
|
115,454
|
|
|
$
|
119,568
|
|
|
External Legal Collections
|
38,891
|
|
|
31,960
|
|
|
35,042
|
|
|
37,863
|
|
|
40,267
|
|
|
35,231
|
|
|
36,415
|
|
|
40,369
|
|
||||||||
|
Internal Legal Collections
|
33,423
|
|
|
31,154
|
|
|
31,761
|
|
|
32,511
|
|
|
34,937
|
|
|
31,458
|
|
|
33,206
|
|
|
34,505
|
|
||||||||
|
Total Domestic Core Cash Collections
|
$
|
227,762
|
|
|
$
|
183,463
|
|
|
$
|
189,812
|
|
|
$
|
193,154
|
|
|
$
|
202,572
|
|
|
$
|
170,284
|
|
|
$
|
185,075
|
|
|
$
|
194,442
|
|
|
Cash Collections per Collector Hour Paid
Domestic Portfolio
|
|||||||||||||||||||
|
|
Total domestic core cash collections
(1)
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
First Quarter
|
$
|
176
|
|
|
$
|
254
|
|
|
$
|
274
|
|
|
$
|
247
|
|
|
$
|
223
|
|
|
Second Quarter
|
—
|
|
|
202
|
|
|
269
|
|
|
245
|
|
|
220
|
|
|||||
|
Third Quarter
|
—
|
|
|
191
|
|
|
281
|
|
|
250
|
|
|
217
|
|
|||||
|
Fourth Quarter
|
—
|
|
|
170
|
|
|
248
|
|
|
239
|
|
|
203
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Call center and other cash collections
(2)
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
First Quarter
|
$
|
121
|
|
|
$
|
161
|
|
|
$
|
168
|
|
|
$
|
143
|
|
|
$
|
119
|
|
|
Second Quarter
|
—
|
|
|
129
|
|
|
167
|
|
|
141
|
|
|
107
|
|
|||||
|
Third Quarter
|
—
|
|
|
125
|
|
|
177
|
|
|
145
|
|
|
112
|
|
|||||
|
Fourth Quarter
|
—
|
|
|
112
|
|
|
153
|
|
|
139
|
|
|
110
|
|
|||||
|
(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 centers 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 less internal legal cash collections, external legal cash collections, and Insolvency cash collections from trustee-administered accounts.
|
|
Portfolio Purchases by Geography and Type
Amounts in thousands
|
|||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
||||||||||||||||
|
Americas-Core
|
$
|
131,427
|
|
|
$
|
160,278
|
|
|
$
|
115,572
|
|
|
$
|
144,871
|
|
|
$
|
115,166
|
|
|
$
|
91,800
|
|
|
$
|
95,452
|
|
|
$
|
130,529
|
|
|
Americas-Insolvency
|
13,436
|
|
|
44,195
|
|
|
73,497
|
|
|
100,040
|
|
|
67,123
|
|
|
20,929
|
|
|
16,760
|
|
|
33,723
|
|
||||||||
|
Europe-Core
|
18,000
|
|
|
152,417
|
|
|
14,695
|
|
|
42,876
|
|
|
39,505
|
|
|
80,129
|
|
|
34,240
|
|
|
68,835
|
|
||||||||
|
Europe-Insolvency
|
5,392
|
|
|
17,698
|
|
|
7,146
|
|
|
7,860
|
|
|
6,020
|
|
|
6,943
|
|
|
14,803
|
|
|
16,410
|
|
||||||||
|
Total Portfolio Purchasing
|
$
|
168,255
|
|
|
$
|
374,588
|
|
|
$
|
210,910
|
|
|
$
|
295,647
|
|
|
$
|
227,814
|
|
|
$
|
199,801
|
|
|
$
|
161,255
|
|
|
$
|
249,497
|
|
|
Domestic Portfolio Purchases by Major Asset Type
Amounts in thousand
|
|||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
||||||||||||||||
|
Major Credit Cards
|
$
|
84,858
|
|
|
$
|
87,895
|
|
|
$
|
54,892
|
|
|
$
|
65,177
|
|
|
$
|
57,615
|
|
|
$
|
35,306
|
|
|
$
|
38,858
|
|
|
$
|
48,471
|
|
|
Consumer Finance
|
3,558
|
|
|
2,360
|
|
|
3,308
|
|
|
7,354
|
|
|
7,987
|
|
|
5,678
|
|
|
1,309
|
|
|
1,616
|
|
||||||||
|
Private Label Credit Cards
|
47,962
|
|
|
90,332
|
|
|
78,609
|
|
|
101,162
|
|
|
73,473
|
|
|
56,681
|
|
|
54,969
|
|
|
86,331
|
|
||||||||
|
Auto Related
|
613
|
|
|
21,219
|
|
|
49,741
|
|
|
67,701
|
|
|
30,191
|
|
|
6,104
|
|
|
—
|
|
|
831
|
|
||||||||
|
Total
|
$
|
136,991
|
|
|
$
|
201,806
|
|
|
$
|
186,550
|
|
|
$
|
241,394
|
|
|
$
|
169,266
|
|
|
$
|
103,769
|
|
|
$
|
95,136
|
|
|
$
|
137,249
|
|
|
Domestic Portfolio Purchases by Delinquency Category
Amounts in thousand
|
|||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
||||||||||||||||
|
Fresh
(1)
|
$
|
71,067
|
|
|
$
|
76,910
|
|
|
$
|
67,540
|
|
|
$
|
73,813
|
|
|
$
|
43,786
|
|
|
$
|
30,919
|
|
|
$
|
30,114
|
|
|
$
|
42,048
|
|
|
Primary
(2)
|
3,290
|
|
|
23,100
|
|
|
1,623
|
|
|
4,314
|
|
|
726
|
|
|
2,672
|
|
|
1,568
|
|
|
29,990
|
|
||||||||
|
Secondary
(3)
|
49,198
|
|
|
48,865
|
|
|
43,366
|
|
|
52,217
|
|
|
49,794
|
|
|
48,005
|
|
|
51,630
|
|
|
51,019
|
|
||||||||
|
Tertiary
(3)
|
—
|
|
|
8,736
|
|
|
524
|
|
|
—
|
|
|
1,111
|
|
|
557
|
|
|
—
|
|
|
—
|
|
||||||||
|
Insolvency
|
13,436
|
|
|
44,195
|
|
|
73,497
|
|
|
100,040
|
|
|
67,123
|
|
|
20,930
|
|
|
11,145
|
|
|
13,702
|
|
||||||||
|
Other
(4)
|
—
|
|
|
—
|
|
|
—
|
|
|
11,010
|
|
|
6,726
|
|
|
686
|
|
|
679
|
|
|
490
|
|
||||||||
|
Total
|
$
|
136,991
|
|
|
$
|
201,806
|
|
|
$
|
186,550
|
|
|
$
|
241,394
|
|
|
$
|
169,266
|
|
|
$
|
103,769
|
|
|
$
|
95,136
|
|
|
$
|
137,249
|
|
|
(1)
|
Fresh accounts are typically past due 120 to 270 days, charged-off by the credit originator and are either being sold prior to any post-charge-off collection activity or placement with a third-party for the first time.
|
|
(2)
|
Primary accounts are typically 360 to 450 days past due and charged-off and have been previously placed with one contingent fee servicer.
|
|
(3)
|
Secondary and tertiary accounts are typically more than 660 days past due and charged-off and have been placed with two or three contingent fee servicers.
|
|
(4)
|
Other accounts are typically two to three years or more past due and charged-off and have previously been worked by four or more contingent fee servicers.
|
|
|
|
Payments due by period
|
||||||||||||||||||
|
Contractual Obligations
|
|
Total
|
|
Less than 1 year
|
|
1 - 3 years
|
|
3 - 5 years
|
|
More than 5 years
|
||||||||||
|
Operating leases
|
|
$
|
49,170
|
|
|
$
|
11,975
|
|
|
$
|
16,873
|
|
|
$
|
11,720
|
|
|
$
|
8,602
|
|
|
Revolving credit
(1)
|
|
983,756
|
|
|
48,316
|
|
|
555,031
|
|
|
379,910
|
|
|
499
|
|
|||||
|
Long-term debt
(2)
|
|
1,699,132
|
|
|
62,875
|
|
|
826,275
|
|
|
458,945
|
|
|
351,037
|
|
|||||
|
Purchase commitments
(3)
|
|
351,341
|
|
|
351,341
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Employment agreements
|
|
21,802
|
|
|
7,864
|
|
|
13,938
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
|
$
|
3,105,201
|
|
|
$
|
482,371
|
|
|
$
|
1,412,117
|
|
|
$
|
850,575
|
|
|
$
|
360,138
|
|
|
(1)
|
This amount includes estimated interest and unused line fees due on our revolving credit and assumes that the outstanding balances on the revolving credit remain constant from the
March 31, 2018
balances to maturity.
|
|
(2)
|
This amount includes scheduled interest and principal payments on our term loans and convertible senior notes.
|
|
(3)
|
This amount includes the maximum remaining amount to be purchased under forward flow and other contracts for the purchase of nonperforming loans in the amount of approximately
$351.3 million
.
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkable Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkable Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkable Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
PRA Group, Inc.
|
||
|
|
(Registrant)
|
||
|
|
|
|
|
|
May 9, 2018
|
By:
|
|
/s/ Kevin P. Stevenson
|
|
|
|
|
Kevin P. Stevenson
|
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
May 9, 2018
|
By:
|
|
/s/ Peter M. Graham
|
|
|
|
|
Peter M. Graham
|
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
(Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|