Companies:
10,793
total market cap:
$134.237 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Encore Capital Group
ECPG
#5125
Rank
$1.58 B
Marketcap
๐บ๐ธ
United States
Country
$71.14
Share price
0.38%
Change (1 day)
127.14%
Change (1 year)
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Encore Capital Group
Quarterly Reports (10-Q)
Financial Year FY2015 Q3
Encore Capital Group - 10-Q quarterly report FY2015 Q3
Text size:
Small
Medium
Large
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_________________________________________________________________________________
FORM 10-Q
(Mark One)
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
September 30, 2015
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
.
COMMISSION FILE NUMBER: 000-26489
ENCORE CAPITAL GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware
48-1090909
(State or other jurisdiction of
incorporation or organization)
(IRS Employer
Identification No.)
3111 Camino Del Rio North, Suite 103
San Diego, California
92108
(Address of principal executive offices)
(Zip code)
(877) 445 - 4581
(Registrant’s telephone number, including area code)
(Not Applicable)
(Former name, former address and former fiscal year, if changed since last report)
_______________________________________________________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the last 90 days. Yes
x
No
¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
x
No
¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer
x
Accelerated filer
¨
Non-accelerated filer
¨
Smaller reporting company
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes
¨
No
x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class
Outstanding at October 29, 2015
Common Stock, $0.01 par value
25,273,825 shares
Table of Contents
ENCORE CAPITAL GROUP, INC.
INDEX TO FORM 10-Q
Page
PART I – FINANCIAL INFORMATION
3
Item 1—Condensed Consolidated Financial Statements
(Unaudited)
3
Condensed Consolidated Statements of Financial Condition
3
Condensed Consolidated Statements of
Operations
4
Condensed Consolidated Statements of Comprehensive
(Loss) Income
5
Condensed Consolidated Statements of Cash Flows
6
Notes to Condensed Consolidated Financial Statements
7
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
35
Item 3 – Quantitative and Qualitative Disclosures About Market Risk
63
Item 4 – Controls and Procedures
63
PART II – OTHER INFORMATION
64
Item 1 – Legal Proceedings
64
Item 1A – Risk Factors
64
Item 6 – Exhibits
64
SIGNATURES
65
Table of Contents
PART I – FINANCIAL INFORMATION
Item 1—Condensed Consolidated Financial Statements (Unaudited)
ENCORE CAPITAL GROUP, INC.
Condensed Consolidated Statements of Financial Condition
(In Thousands, Except Par Value Amounts)
(Unaudited)
September 30,
2015
December 31,
2014
Assets
Cash and cash equivalents
$
175,220
$
124,163
Investment in receivable portfolios, net
2,323,224
2,143,560
Receivables secured by property tax liens, net
297,592
259,432
Property and equipment, net
63,042
66,969
Deferred court costs, net
74,054
60,412
Other assets
229,697
197,666
Goodwill
940,181
897,933
Total assets
$
4,103,010
$
3,750,135
Liabilities and equity
Liabilities:
Accounts payable and accrued liabilities
$
239,151
$
231,967
Debt
3,116,444
2,773,554
Other liabilities
87,735
79,675
Total liabilities
3,443,330
3,085,196
Commitments and contingencies
Redeemable noncontrolling interest
26,934
28,885
Redeemable equity component of convertible senior notes
6,881
9,073
Equity:
Convertible preferred stock, $.01 par value, 5,000 shares authorized, no shares issued and outstanding
—
—
Common stock, $.01 par value, 50,000 shares authorized, 25,274 shares and 25,794 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively
253
258
Additional paid-in capital
106,454
125,310
Accumulated earnings
544,477
498,354
Accumulated other comprehensive loss
(29,279
)
(922
)
Total Encore Capital Group, Inc. stockholders’ equity
621,905
623,000
Noncontrolling interest
3,960
3,981
Total equity
625,865
626,981
Total liabilities, redeemable equity and equity
$
4,103,010
$
3,750,135
The following table includes assets that can only be used to settle the liabilities of the Company’s consolidated variable interest entities (“VIEs”) and the creditors of the VIEs have no recourse to the Company. These assets and liabilities are included in the consolidated statements of financial condition above. See Note
11
, “Variable Interest Entities” for additional information on the Company’s VIEs.
September 30,
2015
December 31,
2014
Assets
Cash and cash equivalents
$
69,463
$
44,996
Investment in receivable portfolios, net
1,194,341
993,462
Receivables secured by property tax liens, net
88,206
108,535
Property and equipment, net
18,524
15,957
Deferred court costs, net
32,244
17,317
Other assets
43,733
80,264
Goodwill
715,877
671,434
Liabilities
Accounts payable and accrued liabilities
$
105,904
$
137,201
Debt
1,773,831
1,556,956
Other liabilities
21,411
8,724
See accompanying notes to condensed consolidated financial statements
3
Table of Contents
ENCORE CAPITAL GROUP, INC.
Condensed Consolidated Statements of Operations
(In Thousands, Except Per Share Amounts)
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Revenues
Revenue from receivable portfolios, net
$
265,523
$
251,785
$
799,934
$
737,584
Other revenues
14,558
13,445
42,080
38,943
Net interest income
7,715
8,052
21,801
19,691
Total revenues
287,796
273,282
863,815
796,218
Operating expenses
Salaries and employee benefits
64,976
61,175
200,269
183,667
Cost of legal collections
58,760
53,742
170,834
153,596
Other operating expenses
23,953
22,061
72,202
72,196
Collection agency commissions
9,381
9,517
28,532
25,275
General and administrative expenses
88,002
35,532
159,780
110,508
Depreciation and amortization
8,235
6,933
24,669
19,879
Total operating expenses
253,307
188,960
656,286
565,121
Income from operations
34,489
84,322
207,529
231,097
Other (expense) income
Interest expense
(47,816
)
(43,498
)
(136,369
)
(124,678
)
Other (expense) income
(924
)
(532
)
1,588
(192
)
Total other expense
(48,740
)
(44,030
)
(134,781
)
(124,870
)
(Loss) income before income taxes
(14,251
)
40,292
72,748
106,227
Benefit (provision) for income taxes
4,887
(10,154
)
(26,960
)
(35,906
)
Net (loss) income
(9,364
)
30,138
45,788
70,321
Net (income) loss attributable to noncontrolling interest
(1,595
)
197
335
6,755
Net (loss) income attributable to Encore Capital Group, Inc. stockholders
$
(10,959
)
$
30,335
$
46,123
$
77,076
(Loss) earnings per share attributable to Encore Capital Group, Inc.:
Basic
$
(0.43
)
$
1.17
$
1.79
$
2.99
Diluted
$
(0.43
)
$
1.11
$
1.71
$
2.79
Weighted average shares outstanding:
Basic
25,450
25,879
25,800
25,811
Diluted
25,450
27,332
26,912
27,622
See accompanying notes to condensed consolidated financial statements
4
Table of Contents
ENCORE CAPITAL GROUP, INC.
Condensed Consolidated Statements of Comprehensive (Loss) Income
(Unaudited, In Thousands)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Net (loss) income
$
(9,364
)
$
30,138
$
45,788
$
70,321
Other comprehensive (loss) income, net of tax:
Unrealized (loss) income on derivative instruments
(373
)
(134
)
(24
)
2,095
Unrealized loss on foreign currency translation
(14,110
)
(7,529
)
(28,333
)
(4,016
)
Other comprehensive loss, net of tax
(14,483
)
(7,663
)
(28,357
)
(1,921
)
Comprehensive (loss) income
(23,847
)
22,475
17,431
68,400
Comprehensive loss (income) attributable to noncontrolling interest:
Net (income) loss
(1,595
)
197
335
6,755
Unrealized loss on foreign currency translation
2,308
1,372
3,196
902
Comprehensive loss attributable to noncontrolling interests
713
1,569
3,531
7,657
Comprehensive (loss) income attributable to Encore Capital Group, Inc. stockholders
$
(23,134
)
$
24,044
$
20,962
$
76,057
See accompanying notes to condensed consolidated financial statements
5
Table of Contents
ENCORE CAPITAL GROUP, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited, In Thousands)
Nine Months Ended
September 30,
2015
2014
Operating activities:
Net income
$
45,788
$
70,321
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
24,669
19,879
Non-cash interest expense, net
27,455
20,989
Stock-based compensation expense
17,259
13,560
Deferred income taxes
(257
)
(11,863
)
Excess tax benefit from stock-based payment arrangements
(1,705
)
(11,422
)
Reversal of allowances on receivable portfolios, net
(3,958
)
(12,455
)
Changes in operating assets and liabilities
Deferred court costs and other assets
(41,354
)
(16,498
)
Prepaid income tax and income taxes payable
(45,776
)
2,402
Accounts payable, accrued liabilities and other liabilities
41,260
23,850
Net cash provided by operating activities
63,381
98,763
Investing activities:
Cash paid for acquisitions, net of cash acquired
(236,214
)
(495,519
)
Purchases of receivable portfolios, net of put-backs
(549,957
)
(666,470
)
Collections applied to investment in receivable portfolios, net
488,174
488,086
Originations and purchases of receivables secured by tax liens
(167,739
)
(108,739
)
Collections applied to receivables secured by tax liens
123,407
93,986
Purchases of property and equipment
(15,754
)
(13,598
)
Other, net
3,178
(1,987
)
Net cash used in investing activities
(354,905
)
(704,241
)
Financing activities:
Payment of loan costs
(7,316
)
(15,271
)
Proceeds from credit facilities
903,319
993,449
Repayment of credit facilities
(466,745
)
(878,883
)
Proceeds from senior secured notes
—
288,645
Repayment of senior secured notes
(11,250
)
(11,250
)
Proceeds from issuance of convertible senior notes
—
161,000
Proceeds from issuance of securitized notes
—
134,000
Repayment of securitized notes
(32,324
)
(20,599
)
Repayment of preferred equity certificates, net
—
(702
)
Purchases of convertible hedge instruments
—
(33,576
)
Repurchase of common stock
(33,185
)
(16,815
)
Taxes paid related to net share settlement of equity awards
(6,050
)
(19,356
)
Excess tax benefit from stock-based payment arrangements
1,705
11,422
Other, net
(2,299
)
987
Net cash provided by financing activities
345,855
593,051
Net increase in cash and cash equivalents
54,331
(12,427
)
Effect of exchange rate changes on cash and cash equivalents
(3,274
)
1,654
Cash and cash equivalents, beginning of period
124,163
126,213
Cash and cash equivalents, end of period
$
175,220
$
115,440
Supplemental disclosures of cash flow information:
Cash paid for interest
$
114,731
$
120,125
Cash paid for income taxes, net
72,306
54,452
Supplemental schedule of non-cash investing and financing activities:
Fixed assets acquired through capital lease
$
1,290
$
6,852
See accompanying notes to condensed consolidated financial statements
6
Table of Contents
ENCORE CAPITAL GROUP, INC.
Notes to Condensed Consolidated Financial Statements (Unaudited)
Note
1
: Ownership, Description of Business, and Summary of Significant Accounting Policies
Encore Capital Group, Inc. (“Encore”), through its subsidiaries (collectively with Encore, the “Company”), is an international specialty finance company providing debt recovery solutions for consumers and property owners across a broad range of financial assets. The Company purchases portfolios of defaulted consumer receivables at deep discounts to face value and manages them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial commitments to credit originators, including banks, credit unions, consumer finance companies, commercial retailers, and telecommunication companies. Defaulted receivables may also include receivables subject to bankruptcy proceedings. Encore, through certain subsidiaries, is a market leader in portfolio purchasing and recovery in the United States, including Puerto Rico. Encore’s subsidiary, Janus Holdings Luxembourg S.a.r.l. (“Janus Holdings”), through its indirectly held U.K.-based subsidiary Cabot Credit Management Limited and its subsidiaries (collectively, “Cabot”), is a market leader in credit management services in the United Kingdom, historically specializing in portfolios consisting of higher balance, semi-performing accounts. Cabot’s acquisition of Marlin Financial Group Limited (“Marlin”) in February 2014, provides Cabot with substantial litigation-enhanced collection capabilities for non-performing accounts, and Cabot continued to expand in the United Kingdom with its acquisition of Hillesden Securities Ltd and its subsidiaries (“dlc”) in June 2015. Encore’s majority-owned subsidiary, Grove Holdings (“Grove”), is a U.K.-based leading specialty investment firm focused on consumer non-performing loans, including insolvencies (in particular, individual voluntary arrangements, or “IVAs”) in the United Kingdom and bank and non-bank receivables in Spain. Encore’s majority-owned subsidiary, Refinancia S.A. (“Refinancia”), through its subsidiaries, is a market leader in debt collection and management in Colombia and Peru. In addition, through Encore’s subsidiary, Propel Acquisition, LLC and its subsidiaries (collectively, “Propel”), the Company assists property owners who are delinquent on their property taxes by structuring affordable monthly payment plans and purchases delinquent tax liens directly from selected taxing authorities. In October 2015, the Company completed the acquisition of a controlling stake in Baycorp Holdings Pty Limited (“Baycorp”), one of Australasia's leading debt resolution specialists. The acquisition of Baycorp expands the Company’s operations into Australia and New Zealand and its global reach into
13
countries.
Portfolio Purchasing and Recovery
United States
The Company purchases receivable portfolios based on robust, account-level valuation methods and employs a suite of proprietary statistical and behavioral models across the full extent of its operations. These methods and models allow the Company to value portfolios accurately (and limit the risk of overpaying), avoid buying portfolios that are incompatible with its methods or goals and precisely align the accounts it purchases with its operational channels to maximize future collections. As a result, the Company has been able to realize significant returns from the receivables it acquires. The Company maintains strong relationships with many of the largest financial service providers in the United States.
The Company uses insights discovered during its purchasing process to build account collection strategies. The Company’s proprietary consumer-level collectability analysis is the primary determinant of whether an account will be actively serviced post-purchase. The Company continuously refines this analysis to determine the most effective collection strategy to pursue for each account it owns. After its preliminary analysis, the Company seeks to collect on only a fraction of the accounts it purchases, through one or more of its collection channels. The channel identification process is analogous to a funneling system, where the Company first differentiates those consumers who it believes are not able to pay from those who are able to pay. Consumers who the Company believes are financially incapable of making any payments, facing extenuating circumstances or hardships (such as medical issues), serving in the military, or currently receiving social security as their only source of income are excluded from the next step of its collection process and are designated as inactive. The remaining pool of accounts in the funnel then receives further evaluation. At that point, the Company analyzes and determines a consumer’s perceived willingness to pay. Based on that analysis, the Company will pursue collections through letters and/or phone calls to its consumers. Despite its efforts to reach consumers and work out a settlement option, only a small number of consumers who are contacted choose to engage with the Company. Those who do are often offered deep discounts on their obligations, or are presented with payment plans that are better suited to meet their daily cash flow needs. The majority of contacted consumers, however, do not respond to the Company’s calls or letters, and therefore the Company must then make the difficult decision whether or not to pursue collections through legal means.
The Company continually monitors applicable changes to laws governing statutes of limitations and disclosures to consumers. The Company maintains policies, system controls, and processes designed to ensure that accounts past the applicable statute of limitations do not get placed into legal collections. Additionally, in written and verbal communications
7
Table of Contents
with consumers, the Company provides disclosures to the consumer that the account is past its applicable statute of limitations and, therefore, the Company will not pursue collections through legal means.
Europe
Cabot:
Through Cabot, portfolio receivables are purchased using a proprietary pricing model. This model allows Cabot to value portfolios with a high degree of accuracy and quantify portfolio performance in order to maximize future collections. As a result, Cabot has been able to realize significant returns from the assets it has acquired. Cabot maintains strong relationships with many of the largest financial service providers in the United Kingdom.
Cabot also uses insights discovered during its purchasing process to build account-level collection strategies. Cabot’s proprietary consumer-level collectability analysis is a determinant of how an account will be serviced post-purchase. Cabot continuously refines this analysis to determine the most effective customer engagement strategy to pursue for each account it owns to ensure that customers are treated fairly and the most suitable engagement and collection strategy for each individual customer is deployed. Cabot has concentrated on buying high-balance financial services debt, both paying and non-paying. Cabot establishes contact with consumers, in order to convey payment arrangements and gauge the willingness of these consumers to continue to pay. Consumers who Cabot believes are financially incapable of making any payments, those having negative disposable income, or those experiencing hardships, are managed outside of normal collection routines.
The remaining pool of accounts then receives further evaluation. Cabot analyzes and estimates a consumer’s perceived willingness to pay. Based on that analysis, Cabot tries to engage with customers through letters and/or phone calls. Where contact is made and consumers indicate a willingness to pay, a patient approach of forbearance is applied using regulatory protocols within the United Kingdom to assess affordability and ensure that plans are fair and balanced and therefore, sustainable. Where consumers cannot be located or refuse to engage in a constructive dialogue, Cabot will pass these accounts through a litigation scorecard and rule set in order to assess suitability for legal action. Through Cabot’s Marlin subsidiary, Cabot has a competitive advantage in the use of litigation-enhanced collections for non-paying accounts.
Grove:
Grove, through its subsidiaries and affiliates, is a leading specialty investment firm focused on consumer non-performing loans, including insolvencies (in particular, IVAs) in the United Kingdom and bank and non-bank receivables in Spain. Grove purchases portfolio receivables using a proprietary pricing model. This model allows Grove to value portfolios with a high degree of accuracy and quantify portfolio performance in order to maximize future collections.
Latin America
Refinancia is a market leader in debt collection and management in Colombia and Peru. In addition to purchasing defaulted receivables, Refinancia offers portfolio management services to banks for non-performing loans. Refinancia also specializes in non-traditional niches in Colombia, including providing financial solutions to individuals who have previously defaulted on their credit obligations, payment plan guarantee and factoring services through merchants and loan guarantee services to financial institutions.
Beginning in December 2014 the Company began investing in non-performing secured residential mortgages in Latin America.
Tax Lien Business
Propel’s principal business is the acquisition and servicing of tax liens on residential and commercial real property. These liens take priority over most other liens, including mortgage liens. By funding unpaid property taxes, Propel provides state and local taxing authorities and governments with much needed tax revenue. To the extent permitted by local law, Propel works directly with property owners to structure affordable payment plans designed to allow them to keep their property while paying their property tax obligation over time. In such cases, Propel pays their tax lien obligation to the taxing authority, and the property owner pays Propel at a lower interest rate or over a longer period of time than the taxing authority would ordinarily permit. Propel also purchases tax liens directly from taxing authorities in various states. In many cases, these tax liens continue to be serviced by the taxing authority. When the taxing authority receives payment for the outstanding taxes, it pays Propel the outstanding balance of the lien plus interest, which is established by statute, negotiated at the time of the purchase, or determined by the bid Propel submitted to acquire the tax lien. Propel maintains a foreclosure rate of less than
0.5%
.
8
Table of Contents
Financial Statement Preparation and Presentation
The accompanying interim condensed consolidated financial statements have been prepared by the Company, without audit, in accordance with the instructions to the Quarterly Report on Form 10-Q, and Rule 10-01 of Regulation S-X promulgated by the United States Securities and Exchange Commission (the “SEC”) and, therefore, do not include all information and footnotes necessary for a fair presentation of its consolidated financial position, results of operations and cash flows in accordance with accounting principles generally accepted in the United States (“GAAP”).
In the opinion of management, the unaudited financial information for the interim periods presented reflects all adjustments, consisting of only normal and recurring adjustments, necessary for a fair presentation of the Company’s consolidated financial position, results of operations, and cash flows. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014. Operating results for interim periods are not necessarily indicative of operating results for an entire fiscal year.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and the disclosure of contingent amounts in the Company’s financial statements and the accompanying notes. Actual results could materially differ from those estimates.
Basis of Consolidation
The condensed consolidated financial statements have been prepared in conformity with GAAP, and reflect the accounts and operations of the Company and those of its subsidiaries in which the Company has a controlling financial interest. The Company also consolidates VIEs, for which it is the primary beneficiary. The primary beneficiary has both (a) the power to direct the activities of the VIE that most significantly affect the entity’s economic performance, and (b) either the obligation to absorb losses or the right to receive benefits. Refer to Note
11
, “Variable Interest Entities,” for further details. All intercompany transactions and balances have been eliminated in consolidation.
On August 6, 2014, the Company acquired all of the outstanding equity interests of Atlantic Credit & Finance, Inc. (the “Atlantic Acquisition”), on February 7, 2014, Cabot completed the acquisition of Marlin (“the Marlin Acquisition”) and on June 1, 2015, Cabot completed the acquisition of dlc (the “dlc Acquisition”). The condensed consolidated financial statements include the results of operations of subsidiaries from mergers and acquisitions, since the date of the respective acquisitions.
Translation of Foreign Currencies
The financial statements of certain of the Company’s foreign subsidiaries are measured using their local currency as the functional currency. Assets and liabilities of foreign operations are translated into U.S. dollars using period-end exchange rates, and revenues and expenses are translated into U.S. dollars using average exchange rates in effect during each period. The resulting translation adjustments are recorded as a component of other comprehensive income or loss. Equity accounts are translated at historical rates, except for the change in retained earnings during the year which is the result of the income statement translation process. Intercompany transaction gains or losses at each period end arising from subsequent measurement of balances for which settlement is not planned or anticipated in the foreseeable future are included as translation adjustments and recorded within other comprehensive income or loss. Transaction gains and losses are included in other income or expense.
Reclassifications
Certain reclassifications have been made to the condensed consolidated financial statements to conform to the current year’s presentation.
Recent Accounting Pronouncements
In February 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-02, “Amendments to the Consolidation Analysis.” This ASU affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. Specifically, the amendments: (1) Modify the evaluation of whether limited partnerships and similar legal entities are VIEs or voting interest entities; (2) Eliminate the presumption that a general partner should consolidate a limited partnership; (3) Affect the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships; and (4) Provide a scope exception from consolidation guidance for reporting entities with interests in legal entities that are required to comply with or operate in accordance with requirements that are similar to those in Rule 2a-7 of the Investment Company Act of 1940 for registered money market funds. ASU No. 2015-02 is effective for interim and annual reporting periods beginning after December 15, 2015. This standard is not expected to have a significant impact to the Company’s financial statements.
9
Table of Contents
In April 2015, the FASB issued ASU No. 2015-03, “Simplifying the Presentation of Debt Issuance Costs”. This ASU requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. This ASU is effective beginning January 1, 2016, with early adoption permitted, and shall be applied retrospectively. The Company is currently assessing the impact that adopting this new accounting guidance will have on its consolidated financial statements and footnotes disclosures.
In August 2015, the FASB issued ASU No. 2015-15, “Interest — Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements — Amendments to SEC Paragraphs Pursuant to Staff Announcement at June 18, 2015 EITF Meeting” (“ASU 2015-15”), which clarifies the treatment of debt issuance costs from line-of-credit arrangements after the adoption of ASU 2015-03. In particular, ASU 2015-15 clarifies that the SEC would not object to an entity deferring and presenting debt issuance costs related to a line-of-credit arrangement as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of such arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. ASU 2015-15 is effective immediately for both public business entities and non-public entities. The Company believes the adoption of ASU 2015-15 will not have a material effect on its consolidated financial statements.
In September 2015, the FASB issued ASU No. 2015-16, “Simplifying the Accounting for Measurement-Period Adjustments” (“ASU 2015-16”). ASU 2015-16 eliminates the requirement for an acquirer in a business combination to account for measurement-period adjustments retrospectively. ASU 2015-16 is effective for public business entities for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted for any interim and annual financial statements that have not yet been issued. ASU 2015-16 is applied prospectively to adjustments to provisional amounts that occur after the effective date, i.e., ASU 2015-16 applies to open measurement periods, regardless of the acquisition date. The Company early adopted this standard in the third quarter of 2015. The adoption of this guidance did not have a material impact on its consolidated financial statements and footnotes disclosures.
Note
2
: Earnings (Loss) Per Share
Basic earnings or loss per share is calculated by dividing net earnings or loss attributable to Encore by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is calculated on the basis of the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method. Dilutive potential common shares include outstanding stock options, restricted stock, and the dilutive effect of the convertible senior notes. In computing the diluted net loss per share, dilutive potential common shares are excluded from the diluted loss per share calculation because of their anti-dilutive effect.
On April 24, 2014, the Company’s Board of Directors approved a
$50.0 million
share repurchase program. In May 2014, the Company repurchased
400,000
shares of its common stock for approximately
$16.8 million
. In May 2015, the Company repurchased
839,295
shares of common stock for approximately
$33.2 million
, which represented the remaining amount allowed under the share repurchase program.
On August 12, 2015, the Company’s Board of Directors approved a new
$50.0 million
share repurchase program. Repurchases under this program are expected to be made with cash on hand and may be made from time to time, subject to market conditions and other factors, in the open market, through private transactions, block transactions, or other methods as determined by the Company’s management and Board of Directors, and in accordance with market conditions, other corporate considerations, and applicable regulatory requirements. The program does not obligate the Company to acquire any particular amount of common stock, and it may be modified or suspended at any time at the Company’s discretion.
A reconciliation of shares used in calculating earnings per basic and diluted shares follows
(in thousands)
:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Weighted average common shares outstanding—basic
25,450
25,879
25,800
25,811
Dilutive effect of stock-based awards
—
410
265
684
Dilutive effect of convertible senior notes
—
1,043
847
1,118
Dilutive effect of warrants
—
—
—
9
Weighted average common shares outstanding—diluted
25,450
27,332
26,912
27,622
10
Table of Contents
Due to a one-time charge resulting from a settlement with the Consumer Finance Protection Bureau (“CFPB”), discussed in detail in Note 13, “Commitments and Contingencies,” the Company incurred a net loss during the three months ended September 30, 2015, therefore the dilutive potential common shares are excluded from the diluted loss per share calculation during this period because of their anti-dilutive effect.
There were
no
anti-dilutive employee stock options outstanding during the nine months ended September 30, 2015 or the
three and nine months ended
September 30, 2014.
The Company has the following convertible senior notes outstanding:
$115.0 million
convertible senior notes due 2017 at a conversion price equivalent to approximately
$31.56
per share of the Company’s common stock (the “2017 Convertible Notes”),
$172.5 million
convertible senior notes due 2020 at a conversion price equivalent to approximately
$45.72
per share of the Company’s common stock (the “2020 Convertible Notes”), and
$161.0 million
convertible senior notes due 2021 at a conversion price equivalent to approximately
$59.39
per share of the Company’s common stock (the “2021 Convertible Notes”).
In the event of conversion, the 2017 Convertible Notes are convertible into cash up to the aggregate principal amount and permit the excess conversion premium to be settled in cash or shares of the Company’s common stock. For the 2020 Convertible Notes and 2021 Convertible Notes, the Company has the option to pay cash, issue shares of common stock or any combination thereof for the aggregate amount due upon conversion. The Company’s intent is to settle the principal amount of the 2020 and 2021 Convertible Notes in cash upon conversion. As a result, upon conversion of all the convertible senior notes, only the amounts payable in excess of the principal amounts are considered in diluted earnings per share under the treasury stock method. Diluted earnings per share during the periods presented above included the effect of the common shares issuable upon conversion of certain of the convertible senior notes, because the average stock price exceeded the conversion price of these notes. However, as described in Note
10
, “Debt—Encore Convertible Notes,” and further described below, the Company entered into certain hedge transactions that have the effect of increasing the effective conversion price of the 2017 Convertible Notes to
$60.00
, the 2020 Convertible Notes to
$61.55
, and the 2021 Convertible Notes to
$83.14
. On January 2, 2014, the 2017 Convertible Notes became convertible as certain conditions for conversion were met in the immediately preceding calendar quarter as defined in the applicable indenture. However, none of the 2017 Convertible Notes have been converted.
Note
3
: Business Combinations
dlc Acquisition
On June 1, 2015, Cabot acquired dlc, a U.K.-based acquirer and collector of non-performing unsecured consumer debt for approximately
£180.6 million
(approximately
$274.7 million
). The dlc Acquisition was financed with borrowings under Cabot’s existing revolving credit facility and under Cabot’s new senior secured bridge facility. Refer to Note
10
, “Debt” for further details of Cabot’s revolving credit facility and senior secured bridge facility.
The dlc Acquisition was accounted for using the acquisition method of accounting and, accordingly, the tangible and intangible assets acquired and liabilities assumed were recorded at their estimated fair values as of the date of the acquisition. Fair value measurements have been applied based on assumptions that market participants would use in the pricing of the respective assets and liabilities. As of the date of this Quarterly Report on Form 10-Q, the Company is still finalizing the allocation of the purchase price. The initial purchase price allocation presented below was based on the preliminary assessment of assets acquired and liabilities assumed, which is subject to change based on the final valuation study that is expected to be completed by the fourth quarter of 2015.
11
Table of Contents
The components of the preliminary purchase price allocation for the dlc Acquisition were as follows
(in thousands)
:
Purchase price:
Cash paid at acquisition
$
268,391
Deferred consideration
6,306
Total purchase price
$
274,697
Allocation of purchase price:
Cash
$
30,518
Investment in receivable portfolios
215,988
Deferred court costs
760
Property and equipment
1,327
Other assets
2,384
Liabilities assumed
(44,335
)
Identifiable intangible assets
3,670
Goodwill
64,385
Total net assets acquired
$
274,697
The goodwill recognized is primarily attributable to synergies that are expected to be achieved by combining dlc and Cabot's existing contingent collections operations. The entire goodwill of
$64.4 million
related to the dlc Acquisition is not deductible for income tax purposes.
Total acquisition and integration costs related to the dlc Acquisition were approximately
$0.1 million
and
$2.8 million
for the three and nine months ended September 30, 2015, respectively, and have been expensed in the accompanying condensed consolidated statements of operations within general and administrative expenses. The amount of revenue and net income attributable to Encore included in the Company’s consolidated statement of operations for the three months ended September 30, 2015 related to dlc was
$11.7 million
and
$2.3 million
, respectively. The amount of revenue and net income attributable to Encore included in the Company’s consolidated statement of operations for the nine months ended September 30, 2015 related to dlc was
$16.1 million
and
$3.8 million
, respectively.
Other Acquisitions
In addition to the dlc Acquisition discussed above, the Company, through its subsidiaries, completed certain other acquisitions in 2015. These acquisitions were immaterial to the Company’s financial statements individually and in the aggregate.
Refer to Note 3, “Business Combinations” as disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014, for a complete description of the Company’s acquisition activities in 2014.
Note
4
: Fair Value Measurements
The authoritative guidance for fair value measurements defines fair value as the price that would be received upon sale of an asset or the price paid to transfer a liability, in an orderly transaction between market participants at the measurement date (
i.e.,
the “exit price”). The guidance utilizes a fair value hierarchy that prioritizes the inputs used in valuation techniques to measure fair value into three broad levels. The following is a brief description of each level:
•
Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
•
Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
•
Level 3: Unobservable inputs, including inputs that reflect the reporting entity’s own assumptions.
12
Table of Contents
Financial Instruments Required To Be Carried At Fair Value
Financial assets and liabilities measured at fair value on a recurring basis are summarized below
(in thousands)
:
Fair Value Measurements as of
September 30, 2015
Level 1
Level 2
Level 3
Total
Assets
Foreign currency exchange contracts
$
—
$
715
$
—
$
715
Liabilities
Foreign currency exchange contracts
—
(1,010
)
—
(1,010
)
Temporary Equity
Redeemable noncontrolling interests
—
—
(26,934
)
(26,934
)
Fair Value Measurements as of
December 31, 2014
Level 1
Level 2
Level 3
Total
Assets
Foreign currency exchange contracts
$
—
$
768
$
—
$
768
Liabilities
Foreign currency exchange contracts
—
(1,037
)
—
(1,037
)
Temporary Equity
Redeemable noncontrolling interests
—
—
(28,885
)
(28,885
)
Foreign Currency Exchange Contracts:
The Company uses foreign currency exchange contracts to minimize its exposure to fluctuations in foreign currency exchange rates. Fair values of these derivative instruments are estimated using industry standard valuation models. These models project future cash flows and discount the future amounts to a present value using market-based observable inputs, including foreign currency exchange rates, and forward and spot prices for currencies.
Redeemable Noncontrolling Interests:
Some minority shareholders in certain subsidiaries of the Company have the right, at certain times, to require the Company to acquire their ownership interest in those entities at fair value and, in some cases, to force a sale of the subsidiary if the Company chooses not to purchase their interests at fair value. The noncontrolling interests subject to these arrangements are included in temporary equity as redeemable noncontrolling interests, and are adjusted to their estimated redemption amounts each reporting period with a corresponding adjustment to additional paid-in capital. Future reductions in the carrying amounts are subject to a “floor” amount that is equal to the fair value of the redeemable noncontrolling interests at the time they were originally recorded. The recorded value of the redeemable noncontrolling interests cannot go below the floor level. These adjustments do not affect the calculation of earnings per share.
13
Table of Contents
The components of the change in the redeemable noncontrolling interests for the periods ended
September 30, 2015
and
December 31, 2014
are presented in the following table
(in thousands)
:
Amount
Balance at December 31, 2013
$
26,564
Initial redeemable noncontrolling interest related to business combinations
4,997
Net loss attributable to redeemable noncontrolling interests
(4,513
)
Adjustment of the redeemable noncontrolling interests to fair value
5,730
Effect of foreign currency translation attributable to redeemable noncontrolling interests
(3,893
)
Balance at December 31, 2014
28,885
Net loss attributable to redeemable noncontrolling interests
(316
)
Adjustment of the redeemable noncontrolling interests to fair value
1,323
Effect of foreign currency translation attributable to redeemable noncontrolling interests
(2,958
)
Balance at September 30, 2015
$
26,934
Financial Instruments Not Required To Be Carried At Fair Value
Investment in Receivable Portfolios:
The Company records its investment in receivable portfolios at cost, which represents a significant discount from the contractual receivable balances due. The Company computes the fair value of its investment in receivable portfolios by discounting the estimated future cash flows generated by its proprietary forecasting models. The key inputs include the estimated future gross cash flow, average cost to collect, and discount rate. In accordance with authoritative guidance related to fair value measurements, the Company estimates the average cost to collect and discount rates based on its estimate of what a market participant might use in valuing these portfolios. The determination of such inputs requires significant judgment, including assessing the assumed market participant’s cost structure, its determination of whether to include fixed costs in its valuation, its collection strategies, and determining the appropriate weighted average cost of capital. The Company evaluates the use of these key inputs on an ongoing basis and refines the data as it continues to obtain better information from market participants in the debt recovery and purchasing business.
In the Company’s current analysis, the estimated blended market participant cost to collect and discount rate is approximately
50.3%
and
12.0%
, respectively, for United States portfolios, and approximately
30.0%
and
13.4%
, respectively, for Europe portfolios. Using this method, the fair value of investment in receivable portfolios approximates the carrying value as of
September 30, 2015
and
December 31, 2014
. A
100 basis point
fluctuation in the cost to collect and discount rate used would result in an increase or decrease in the fair value of United States and Europe portfolios by approximately
$41.2 million
and
$57.5 million
, respectively, as of
September 30, 2015
. This fair value calculation does not represent, and should not be construed to represent, the underlying value of the Company or the amount which could be realized if its investment in receivable portfolios were sold. The carrying value of the investment in receivable portfolios was
$2.3 billion
and
$2.1 billion
as of
September 30, 2015
and
December 31, 2014
, respectively.
Deferred Court Costs:
The Company capitalizes deferred court costs and provides a reserve for those costs that it believes will ultimately be uncollectible. The carrying value of net deferred court costs approximates fair value.
Receivables Secured By Property Tax Liens:
The fair value of receivables secured by property tax liens is estimated by discounting the future cash flows of the portfolio using a discount rate equivalent to the current rate at which similar portfolios would be originated. For tax liens purchased directly from taxing authorities, the fair value is estimated by discounting the expected future cash flows of the portfolio using a discount rate equivalent to the interest rate expected when acquiring these tax liens. The carrying value of receivables secured by property tax liens approximates fair value. Additionally, the carrying value of the related interest receivable also approximates fair value.
Debt:
Encore’s senior secured notes and borrowings under its revolving credit and term loan facilities are carried at historical amounts, adjusted for additional borrowings less principal repayments, which approximate fair value.
14
Table of Contents
Encore’s convertible senior notes are carried at historical cost, adjusted for the debt discount. The carrying value of the convertible senior notes was
$448.5 million
less debt discount of
$44.3 million
as of
September 30, 2015
, and
$448.5 million
less debt discount of
$51.2 million
as of
December 31, 2014
, respectively. The fair value estimate for these convertible senior notes, which incorporates quoted market prices, was approximately
$451.9 million
and
$507.4 million
as of
September 30, 2015
and
December 31, 2014
, respectively.
Propel’s borrowings under its revolving credit facilities, term loan facility, and securitized notes are carried at historical amounts, adjusted for additional borrowings less principal repayments, which approximate fair value.
The carrying value of the Cabot and Marlin senior secured notes was
$1.1 billion
, including debt premium of
$57.4 million
and
$1.1 billion
, including debt premium of
$67.3 million
, as of
September 30, 2015
and
December 31, 2014
, respectively. The fair value estimate for these senior notes, which incorporates quoted market prices, approximated the carrying value as of
September 30, 2015
and
December 31, 2014
, respectively.
Cabot’s borrowings under its senior revolving credit facility and senior secured bridge loan facility, entered into in June 2015 in connection with the dlc Acquisition, are carried at historical amounts, adjusted for additional borrowings less principal repayments, which approximates fair value.
The Company’s preferred equity certificates are legal obligations to the noncontrolling shareholders of
two
of its subsidiaries, Janus Holdings and Cabot Holdings. They are carried at the face amount, plus any accrued interest. The Company determined, at the time of the acquisition of a controlling interest in Cabot (the “Cabot Acquisition”) and at
September 30, 2015
, that the carrying value of these preferred equity certificates approximates fair value.
Note
5
: Derivatives and Hedging Instruments
The Company may periodically enter into derivative financial instruments to manage risks related to interest rates and foreign currency. Certain of the Company’s derivative financial instruments qualify for hedge accounting treatment under the authoritative guidance for derivatives and hedging.
Foreign Currency Exchange Contracts
The Company has operations in foreign countries, which exposes the Company to foreign currency exchange rate fluctuations due to transactions denominated in foreign currencies. To mitigate this risk, the Company enters into derivative financial instruments, principally Indian rupee forward contracts, which are designated as cash flow hedges, to mitigate fluctuations in the cash payments of future forecasted transactions. The Company adjusts the level and use of derivatives as soon as practicable after learning that an exposure has changed and reviews all exposures and derivative positions on an ongoing basis.
Gains and losses on cash flow hedges are recorded in other comprehensive income (“OCI”) until the hedged transaction is recorded in the consolidated financial statements. Once the underlying transaction is recorded in the consolidated financial statements, the Company reclassifies OCI on the derivative into earnings. If all or a portion of the forecasted transaction is cancelled, this would render all or a portion of the cash flow hedge ineffective and the Company would reclassify the ineffective portion of the hedge into earnings. The Company generally does not experience ineffectiveness of the hedge relationship and the accompanying consolidated financial statements do not include any such gains or losses.
As of
September 30, 2015
, the total notional amount of the forward contracts to buy Indian rupees in exchange for U.S. dollars was
$43.8 million
. All of these outstanding contracts qualified for hedge accounting treatment. The Company estimates that approximately
$0.5 million
of net derivative gain included in OCI will be reclassified into earnings within the next 12 months.
No
gains or losses were reclassified from OCI into earnings as a result of forecasted transactions that failed to occur during the
nine months ended
September 30, 2015
and
2014
.
The Company does not enter into derivative instruments for trading or speculative purposes.
15
Table of Contents
The following table summarizes the fair value of derivative instruments as recorded in the Company’s condensed consolidated statements of financial condition
(in thousands)
:
September 30, 2015
December 31, 2014
Balance Sheet
Location
Fair Value
Balance Sheet
Location
Fair Value
Derivatives designated as hedging instruments:
Foreign currency exchange contracts
Other liabilities
$
(1,010
)
Other liabilities
$
(1,037
)
Foreign currency exchange contracts
Other assets
715
Other assets
768
The following table summarizes the effects of derivatives in cash flow hedging relationships on the Company’s condensed consolidated statements of operations for the
three and nine months ended
September 30, 2015
and
2014
(in thousands)
:
Gain or (Loss)
Recognized in OCI-
Effective Portion
Location of Gain
or (Loss)
Reclassified from
OCI into
Income - Effective
Portion
Gain or (Loss)
Reclassified
from OCI into
Income - Effective
Portion
Location of
Gain or (Loss)
Recognized -
Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing
Amount of
Gain or (Loss)
Recognized -
Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing
Three Months Ended
September 30,
Three Months Ended
September 30,
Three Months Ended
September 30,
2015
2014
2015
2014
2015
2014
Foreign currency exchange contracts
$
(670
)
$
(429
)
Salaries and
employee
benefits
$
(153
)
$
(243
)
Other (expense)
income
$
—
$
—
Foreign currency exchange contracts
(126
)
(79
)
General and
administrative
expenses
(28
)
(46
)
Other (expense)
income
—
—
Gain or (Loss)
Recognized in OCI-
Effective Portion
Location of Gain
or (Loss)
Reclassified from
OCI into
Income - Effective
Portion
Gain or (Loss)
Reclassified
from OCI into
Income - Effective
Portion
Location of
Gain or (Loss)
Recognized -
Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing
Amount of
Gain or (Loss)
Recognized -
Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing
Nine Months Ended
September 30,
Nine Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
2015
2014
Foreign currency exchange contracts
$
(593
)
$
2,215
Salaries and
employee
benefits
$
(468
)
$
(818
)
Other (expense)
income
$
—
$
—
Foreign currency exchange contracts
24
242
General and
administrative
expenses
(75
)
(143
)
Other (expense)
income
—
—
Note
6
: Investment in Receivable Portfolios, Net
In accordance with the authoritative guidance for loans and debt securities acquired with deteriorated credit quality, discrete receivable portfolio purchases during the same fiscal quarter are aggregated into pools based on common risk characteristics. Common risk characteristics include risk ratings (e.g. FICO or similar scores), financial asset type, collateral type, size, interest rate, date of origination, term, and geographic location. The Company’s static pools are typically grouped into credit card and telecom, purchased consumer bankruptcy, and mortgage portfolios. We further group these static pools by geographic region or location. Once a static pool is established, the portfolios are permanently assigned to the pool. The discount (i.e., the difference between the cost of each static pool and the related aggregate contractual receivable balance) is not
16
Table of Contents
recorded because the Company expects to collect a relatively small percentage of each static pool’s contractual receivable balance. As a result, receivable portfolios are recorded at cost at the time of acquisition. The purchase cost of the portfolios includes certain fees paid to third parties incurred in connection with the direct acquisition of the receivable portfolios.
In compliance with the authoritative guidance, the Company accounts for its investments in receivable portfolios using either the interest method or the cost recovery method. The interest method applies an internal rate of return (“IRR”) to the cost basis of the pool, which remains unchanged throughout the life of the pool, unless there is an increase in subsequent expected cash flows. Subsequent increases in expected cash flows are recognized prospectively through an upward adjustment of the pool’s IRR over its remaining life. Subsequent decreases in expected cash flows do not change the IRR, but are recognized as an allowance to the cost basis of the pool, and are reflected in the consolidated statements of operations as a reduction in revenue, with a corresponding valuation allowance, offsetting the investment in receivable portfolios in the consolidated statements of financial condition.
The Company utilizes its proprietary forecasting models to continuously evaluate the economic life of each pool. During the quarter ended September 30, 2014, the Company revised the forecasting methodology it uses to value and calculate IRRs on its portfolios in the United States by extending the collection forecasts from
84
or
96
months to
120
months. This change was made as a result of the Company experiencing collections beyond 84 or 96 months and an increased confidence in its ability to forecast future cash collections to 120 months. Extending the collection forecast did not result in a material increase to any quarterly pool group’s IRR or revenue for the quarter. The Company has historically included collections to 120 months in its estimated remaining collection disclosures and when evaluating the economic returns of its portfolio purchases.
The Company accounts for each static pool as a unit for the economic life of the pool (similar to one loan) for recognition of revenue from receivable portfolios, for collections applied to the cost basis of receivable portfolios, and for provision for loss or allowance. Revenue from receivable portfolios is accrued based on each pool’s IRR applied to each pool’s adjusted cost basis. The cost basis of each pool is increased by revenue earned and portfolio allowance reversals and decreased by gross collections and portfolio allowances.
If the amount and timing of future cash collections on a pool of receivables are not reasonably estimable, the Company accounts for such portfolios on the cost recovery method as Cost Recovery Portfolios. The accounts in these portfolios have different risk characteristics than those included in other portfolios acquired during the same quarter, or the necessary information was not available to estimate future cash flows and, accordingly, they were not aggregated with other portfolios. Under the cost recovery method of accounting,
no
revenue is recognized until the purchase price of a Cost Recovery Portfolio has been fully recovered.
Accretable yield represents the amount of revenue the Company expects to generate over the remaining life of its existing investment in receivable portfolios based on estimated future cash flows. Total accretable yield is the difference between future estimated collections and the current carrying value of a portfolio. All estimated cash flows on portfolios where the cost basis has been fully recovered are classified as zero basis cash flows.
The following table summarizes the Company’s accretable yield and an estimate of zero basis future cash flows at the beginning and end of the period presented
(in thousands)
:
Accretable
Yield
Estimate of
Zero Basis
Cash Flows
Total
(7)
December 31, 2014
$
2,993,321
$
66,392
$
3,059,713
Revenue recognized, net
(1)
(248,539
)
(15,571
)
(264,110
)
Net additions on existing portfolios
(2)
120,729
39,607
160,336
Additions for current purchases, net
(2)
85,692
—
85,692
Balance at March 31, 2015
2,951,203
90,428
3,041,631
Revenue recognized, net
(1)
(243,425
)
(26,876
)
(270,301
)
Net additions on existing portfolios
(2)
91,294
74,586
165,880
Additions for current purchases, net
(2), (3)
395,032
—
395,032
Balance at June 30, 2015
3,194,104
138,138
3,332,242
Revenue recognized, net
(1)
(233,680
)
(31,843
)
(265,523
)
Net additions on existing portfolios
(2), (4)
(3,548
)
117,918
114,370
Additions for current purchases, net
(2)
149,255
—
149,255
Balance at September 30, 2015
$
3,106,131
$
224,213
$
3,330,344
17
Table of Contents
Accretable
Yield
Estimate of
Zero Basis
Cash Flows
Total
(7)
Balance at December 31, 2013
$
2,391,471
$
8,465
$
2,399,936
Revenue recognized, net
(1)
(231,057
)
(6,511
)
(237,568
)
Net additions on existing portfolios
(2)
92,325
8,555
100,880
Additions for current purchases, net
(2), (5)
591,205
—
591,205
Balance at March 31, 2014
2,843,944
10,509
2,854,453
Revenue recognized, net
(1)
(241,523
)
(6,708
)
(248,231
)
Net additions on existing portfolios
(2)
80,582
6,135
86,717
Additions for current purchases, net
(2)
218,047
—
218,047
Balance at June 30, 2014
2,901,050
9,936
2,910,986
Revenue recognized, net
(1)
(244,561
)
(7,224
)
(251,785
)
Net additions on existing portfolios
(2)
161,622
54,184
215,806
Additions for current purchases, net
(2), (6)
179,604
—
179,604
Balance at September 30, 2014
$
2,997,715
$
56,896
$
3,054,611
________________________
(1)
Revenue recognized on Zero Basis Portfolios includes portfolio allowances and reversals.
(2)
Includes effect of foreign currency translation.
(3)
Includes
$216.0 million
of portfolios acquired in connection with the dlc Acquisition.
(4)
Includes impact of CFPB settlement of approximately
$22.2 million
.
(5)
Includes
$208.5 million
of portfolios acquired in connection with the Marlin Acquisition.
(6)
Includes
$105.4 million
of portfolios acquired in connection with the Atlantic Acquisition.
(7)
Estimated remaining collections and accretable yield include anticipated collections beyond the
120
month collection forecast for United States portfolios.
During the three months ended
September 30, 2015
, the Company purchased receivable portfolios with a face value of
$2.1 billion
for
$187.2 million
, or a purchase cost of
9.0%
of face value. The estimated future collections at acquisition for all portfolios purchased during the quarter amounted to
$336.4 million
. During the three months ended
September 30, 2014
, the Company purchased receivable portfolios with a face value of
$4.0 billion
for
$299.5 million
, or a purchase cost of
7.5%
of face value. Purchases of charged-off credit card portfolios during the three months ended
September 30, 2014
, include
$105.4 million
of portfolios acquired in connection with the Atlantic Acquisition. The estimated future collections at acquisition for all portfolios purchased during the quarter amounted to
$606.3 million
.
During the
nine months ended
September 30, 2015
, the Company purchased receivable portfolios with a face value of
$8.7 billion
for
$731.1 million
, or a purchase cost of
8.4%
of face value. Purchases of charged-off credit card portfolios during the
nine months ended
September 30, 2015
, include
$216.0 million
of portfolios acquired in connection with the dlc Acquisition. The estimated future collections at acquisition for all portfolios purchased during the period amounted to
$1.3 billion
. During the
nine months ended
September 30, 2014
, the Company purchased receivable portfolios with a face value of
$11.3 billion
for
$992.8 million
, or a purchase cost of
8.8%
of face value. Purchases of charged-off credit card portfolios during the
nine months ended
September 30, 2014
, include
$208.5 million
of portfolios acquired in connection with the Marlin Acquisition and
$105.4 million
of portfolios acquired in connection with the Atlantic Acquisition. The estimated future collections at acquisition for all portfolios purchased during the period amounted to
$2.0 billion
.
All collections realized after the net book value of a portfolio has been fully recovered (“Zero Basis Portfolios”) are recorded as revenue (“Zero Basis Revenue”). During the three months ended
September 30, 2015
and
2014
, Zero Basis Revenue was approximately
$31.8 million
and
$7.2 million
, respectively. During the
nine months ended
September 30, 2015
and
2014
, Zero Basis Revenue was approximately
$74.3 million
and
$20.4 million
, respectively.
18
Table of Contents
The following tables summarize the changes in the balance of the investment in receivable portfolios during the following periods (
in thousands, except percentag
es):
Three Months Ended September 30, 2015
Accrual Basis
Portfolios
Cost Recovery
Portfolios
Zero Basis
Portfolios
Total
Balance, beginning of period
$
2,343,864
$
7,903
$
—
$
2,351,767
Purchases of receivable portfolios
187,180
—
—
187,180
Gross collections
(1)
(388,822
)
(1,126
)
(31,805
)
(421,753
)
Put-backs and Recalls
(2)
(5,677
)
(1
)
(37
)
(5,715
)
Foreign currency adjustments
(52,505
)
(1,273
)
—
(53,778
)
Revenue recognized
240,039
—
28,745
268,784
Portfolio (allowance) reversals, net
(3)
(6,358
)
—
3,097
(3,261
)
Balance, end of period
$
2,317,721
$
5,503
$
—
$
2,323,224
Revenue as a percentage of collections
(4)
61.7
%
0.0
%
90.4
%
63.7
%
Three Months Ended September 30, 2014
Accrual Basis
Portfolios
Cost Recovery
Portfolios
Zero Basis
Portfolios
Total
Balance, beginning of period
$
1,978,493
$
9,492
$
—
$
1,987,985
Purchases of receivable portfolios
(5)
297,800
1,709
—
299,509
Transfer of portfolios
(11,519
)
11,519
—
—
Gross collections
(1)
(395,945
)
(4,056
)
(7,219
)
(407,220
)
Put-backs and Recalls
(2)
(1,530
)
(9
)
(5
)
(1,544
)
Foreign currency adjustments
(55,869
)
(1,414
)
—
(57,283
)
Revenue recognized
241,502
—
4,480
245,982
Portfolio allowance reversals, net
3,059
—
2,744
5,803
Balance, end of period
$
2,055,991
$
17,241
$
—
$
2,073,232
Revenue as a percentage of collections
(4)
61.0
%
0.0
%
62.1
%
60.4
%
19
Table of Contents
Nine Months Ended September 30, 2015
Accrual Basis
Portfolios
Cost Recovery
Portfolios
Zero Basis
Portfolios
Total
Balance, beginning of period
$
2,131,084
$
12,476
$
—
$
2,143,560
Purchases of receivable portfolios
(6)
731,114
—
—
731,114
Gross collections
(1)
(1,205,717
)
(4,351
)
(74,080
)
(1,284,148
)
Put-backs and Recalls
(2)
(9,652
)
(20
)
(229
)
(9,901
)
Foreign currency adjustments
(54,753
)
(2,602
)
20
(57,335
)
Revenue recognized
731,196
—
64,780
795,976
Portfolio (allowance) reversals, net
(3)
(5,551
)
—
9,509
3,958
Balance, end of period
$
2,317,721
$
5,503
$
—
$
2,323,224
Revenue as a percentage of collections
(4)
60.6
%
0.0
%
87.4
%
62.0
%
Nine Months Ended September 30, 2014
Accrual Basis
Portfolios
Cost Recovery
Portfolios
Zero Basis
Portfolios
Total
Balance, beginning of period
$
1,585,587
$
4,662
$
—
$
1,590,249
Purchases of receivable portfolios
(5), (7)
991,127
1,709
—
992,836
Transfer of portfolios
(18,682
)
18,682
—
—
Gross collections
(1)
(1,186,431
)
(6,305
)
(20,438
)
(1,213,174
)
Put-backs and Recalls
(2)
(10,353
)
(412
)
(5
)
(10,770
)
Foreign currency adjustments
(22,398
)
(1,095
)
—
(23,493
)
Revenue recognized
713,656
—
11,473
725,129
Portfolio allowance reversals, net
3,485
—
8,970
12,455
Balance, end of period
$
2,055,991
$
17,241
$
—
$
2,073,232
Revenue as a percentage of collections
(4)
60.2
%
0.0
%
56.1
%
59.8
%
________________________
(1)
Does not include amounts collected on behalf of others.
(2)
Put-backs represent accounts that are returned to the seller in accordance with the respective purchase agreement (“Put-Backs”). Recalls represent accounts that are recalled by the seller in accordance with the respective purchase agreement (“Recalls”).
(3)
Portfolio allowance reversal, net includes a portfolio allowance of
$8.3 million
related to the CFPB settlement as discussed in Note 13, “Commitments and Contingencies.”
(4)
Revenue as a percentage of collections excludes the effects of net portfolio allowances or net portfolio allowance reversals.
(5)
Includes
$105.4 million
acquired in connection with the Atlantic Acquisition in August 2014.
(6)
Includes
$216.0 million
acquired in connection with the dlc Acquisition in June 2015.
(7)
Includes
$208.5 million
acquired in connection with the Marlin Acquisition in February 2014.
The following table summarizes the change in the valuation allowance for investment in receivable portfolios during the periods presented
(in thousands)
:
Valuation Allowance
Three Months Ended September 30,
Nine Months Ended September 30,
2015
2014
2015
2014
Balance at beginning of period
$
68,454
$
86,428
$
75,673
$
93,080
Provision for portfolio allowances
8,322
—
8,322
—
Reversal of prior allowances
(5,061
)
(5,803
)
(12,280
)
(12,455
)
Balance at end of period
$
71,715
$
80,625
$
71,715
$
80,625
20
Table of Contents
Note
7
: Deferred Court Costs, Net
The Company pursues legal collections using a network of attorneys that specialize in collection matters and through its internal legal channel. The Company generally pursues collections through legal means only when it believes a consumer has sufficient assets to repay their indebtedness but has, to date, been unwilling to pay. In order to pursue legal collections the Company is required to pay certain upfront costs to the applicable courts which are recoverable from the consumer (“Deferred Court Costs”).
The Company capitalizes Deferred Court Costs in its consolidated financial statements and provides a reserve for those costs that it believes will ultimately be uncollectible. The Company determines the reserve based on its analysis of court costs that have been advanced and those that have been recovered. The Company writes off any Deferred Court Cost not recovered within
five
years of placement. Collections received from debtors are first applied against related court costs with the balance applied to the debtors’ account balance.
Deferred Court Costs for the five-year deferral period consist of the following as of the dates presented
(in thousands)
:
September 30,
2015
December 31,
2014
Court costs advanced
$
615,002
$
546,271
Court costs recovered
(232,028
)
(206,287
)
Court costs reserve
(308,920
)
(279,572
)
$
74,054
$
60,412
A roll forward of the Company’s court cost reserve is as follows
(in thousands)
:
Court Cost Reserve
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Balance at beginning of period
$
(298,955
)
$
(243,832
)
$
(279,572
)
$
(210,889
)
Provision for court costs
(22,434
)
(18,127
)
(59,897
)
(51,038
)
Net down of reserve after 60 months
11,924
—
30,284
—
Effect of foreign currency translation
545
178
265
146
Balance at end of period
$
(308,920
)
$
(261,781
)
$
(308,920
)
$
(261,781
)
Note
8
: Receivables Secured by Property Tax Liens, Net
Propel’s receivables are secured by property tax liens. Repayment of the property tax liens is generally dependent on the property owner but can also come through payments from other lien holders or, in less than
0.5%
of cases, from foreclosure on the properties. Propel records receivables secured by property tax liens at their outstanding principal balances, adjusted for, if any, charge-offs, allowance for losses, deferred fees or costs, and unamortized premiums or discounts. Interest income is reported on the interest method and includes amortization of net deferred fees and costs over the term of the agreements. Propel accrues interest on all past due receivables secured by tax liens as the receivables are collateralized by tax liens that are in a priority position over most other liens on the properties. If there is doubt about the ultimate collection of the accrued interest on a specific account, it would be placed on non-accrual basis and, at that time, all accrued interest would be reversed. Receivables secured by property tax liens that have been placed on a non-accrual basis were
$0.7 million
and
zero
as of September 30, 2015 and December 31, 2014, respectively. The typical redemption period for receivables secured by property tax liens is less than
84
months.
On May 6, 2014, Propel, through its subsidiaries, completed the securitization of a pool of approximately
$141.5 million
in receivables secured by property tax liens on real property located in the State of Texas. In connection with the securitization, investors purchased approximately
$134.0 million
in aggregate principal amount of
1.44%
notes collateralized by these property tax liens. The special purpose entity that is used for the securitization is consolidated by the Company as a VIE. The receivables recognized as a result of consolidating the VIE do not represent assets that can be used to satisfy claims against the Company’s general assets.
21
Table of Contents
At
September 30, 2015
, the Company had approximately
$297.6 million
in receivables secured by property tax liens, of which
$88.2 million
was carried at the VIE.
Note
9
: Other Assets
Other assets consist of the following
(in thousands)
:
September 30,
2015
December 31,
2014
Prepaid income taxes
$
40,611
$
—
Debt issuance costs, net of amortization
36,415
38,504
Prepaid expenses
33,141
21,427
Interest receivable
20,525
12,187
Identifiable intangible assets, net
19,511
21,564
Deferred tax assets
14,604
33,716
Service fee receivables
10,688
7,864
Other financial receivables
9,382
7,467
Receivable from seller
6,987
7,357
Security deposits
4,334
3,617
Recoverable legal fees
2,794
2,905
Funds held in escrow
—
16,889
Other
30,705
24,169
$
229,697
$
197,666
Note
10
: Debt
The Company is in compliance with all covenants under its financing arrangements. The components of the Company’s consolidated debt and capital lease obligations were as follows
(in thousands)
:
September 30,
2015
December 31,
2014
Encore revolving credit facility
$
576,000
$
505,000
Encore term loan facility
140,141
146,023
Encore senior secured notes
32,500
43,750
Encore convertible notes
448,500
448,500
Less: Debt discount
(44,255
)
(51,202
)
Propel facilities
154,460
84,229
Propel securitized notes
71,923
104,247
Cabot senior secured notes
1,045,143
1,076,952
Add: Debt premium
57,387
67,259
Cabot senior revolving credit facility
242,751
86,368
Cabot senior secured bridge facility
136,323
—
Preferred equity certificates
220,304
208,312
Capital lease obligations
10,574
15,331
Other
24,693
38,785
$
3,116,444
$
2,773,554
Encore Revolving Credit Facility and Term Loan Facility
On July 9, 2015, Encore amended its revolving credit facility and term loan facility pursuant to Amendment No. 2 to the Second Amended and Restated Credit Agreement (as amended, the “Restated Credit Agreement”). The Restated Credit
22
Table of Contents
Agreement includes a revolving credit facility of
$692.6 million
(the “Revolving Credit Facility”), a term loan facility of
$153.8 million
(the “Term Loan Facility”, and together with the Revolving Credit Facility, the “Senior Secured Credit Facilities”), and an accordion feature that allows the Company to increase the Revolving Credit Facility by an additional
$250.0 million
. Including the accordion feature, the maximum amount that can be borrowed under the Restated Credit Agreement is
$1.1 billion
. The Restated Credit Agreement expires in
February 2019
, except with respect to
two
subtranches of the Term Loan Facility of
$60.0 million
and
$6.3 million
, maturing in
February 2017
and
November 2017
, respectively.
Provisions of the Restated Credit Agreement include, but are not limited to:
•
The Revolving Credit Facility of
$692.6 million
, with interest at a floating rate equal to, at the Company’s option, either: (1) reserve adjusted London Interbank Offered Rate (“LIBOR”), plus a spread that ranges from
250
to
300 basis points
depending on the Company’s cash flow leverage ratio; or (2) alternate base rate, plus a spread that ranges from
150
to
200 basis points
depending on the Company’s cash flow leverage ratio. “Alternate base rate,” as defined in the Restated Credit Agreement, means the highest of (i) the per annum rate which the administrative agent publicly announces from time to time as its prime lending rate, (ii) the federal funds effective rate from time to time, plus
0.5%
per annum or (iii) reserved adjusted LIBOR determined on a daily basis for a one month interest period, plus
1.0%
per annum;
•
An
$87.5 million
five
-year term loan, with interest at a floating rate equal to, at the Company’s option, either: (1) reserve adjusted LIBOR, plus a spread that ranges from
250
to
300 basis points
, depending on the Company’s cash flow leverage ratio; or (2) alternate base rate, plus a spread that ranges from
150
to
200 basis points
, depending on the Company’s cash flow leverage ratio. Principal amortizes
$4.4 million
in 2015,
$6.6 million
in 2016,
$8.8 million
in 2017, and
$8.8 million
in 2018 with the remaining principal due at the end of the term;
•
A
$60.0 million
term loan maturing on
February 28, 2017
, with interest at a floating rate equal to, at the Company’s option, either: (1) reserve adjusted LIBOR, plus a spread that ranges from
200
to
250 basis points
, depending on the Company’s cash flow leverage ratio; or (2) alternate base rate, plus a spread that ranges from
100
to
150 basis points
, depending on the Company’s cash flow leverage ratio. Principal amortizes
$3.0 million
in 2015, and
$4.5 million
in 2016 with the remaining principal due at the end of the term;
•
A
$6.3 million
term loan maturing on
November 3, 2017
, with interest at a floating rate equal to, at the Company’s option, either: (1) reserve adjusted LIBOR, plus a spread that ranges from
250
to
300 basis points
, depending on the Company’s cash flow leverage ratio; or (2) alternate base rate, plus a spread that ranges from
150
to
200 basis points
, depending on the Company’s cash flow leverage ratio. Principal amortizes
$0.5 million
in 2015,
$0.6 million
in 2016 and
$0.5 million
in 2017 with the remaining principal due at the end of the term;
•
A borrowing base equal to (1) the lesser of (i)
30%
—
35%
(depending on the Company’s trailing 12-month cost per dollar collected) of all eligible non-bankruptcy estimated remaining collections, currently
33%
, plus
55%
of eligible estimated remaining collections for consumer receivables subject to bankruptcy, and (ii) the product of the net book value of all receivable portfolios acquired on or after January 1, 2005 multiplied by
95%
, minus (2) the sum of the aggregate principal amount outstanding of Encore’s Senior Secured Notes (as defined below) plus the aggregate principal amount outstanding under the term loans;
•
a maximum cash flow leverage ratio permitted of
2.50
:1.00;
•
a maximum cash flow secured leverage ratio of
2.00
:1.00;
•
The allowance of additional unsecured or subordinated indebtedness not to exceed
$1.1 billion
;
•
Restrictions and covenants, which limit the payment of dividends and the incurrence of additional indebtedness and liens, among other limitations;
•
Repurchases of up to
$150.0 million
of Encore’s common stock after July 9, 2015, subject to compliance with certain covenants and available borrowing capacity;
•
A change of control definition that excludes acquisitions of stock by Red Mountain Capital Partners LLC, JCF FPK I, LP and their respective affiliates of up to
50%
of the outstanding shares of Encore’s voting stock;
•
Events of default which, upon occurrence, may permit the lenders to terminate the facility and declare all amounts outstanding to be immediately due and payable;
•
A pre-approved acquisition limit of
$225.0 million
per fiscal year;
•
A basket to allow for investments not to exceed the greater of (1)
200%
of the consolidated net worth of the Company and its restricted subsidiaries and (2) an unlimited amount such that after giving effect to the making of any investment, the cash flow leverage ratio is less than
1.25
:1:00; and
23
Table of Contents
•
Collateralization by all assets of the Company, other than the assets of certain Propel entities, certain foreign subsidiaries and all unrestricted subsidiaries as defined in the Restated Credit Agreement.
At
September 30, 2015
, the outstanding balance under the Restated Credit Agreement was
$716.1 million
. The weighted average interest rate was
3.25%
and
2.95%
for the three months ended
September 30, 2015
and
2014
, respectively, and
3.12%
and
2.92%
for the
nine months ended
September 30, 2015
and
2014
, respectively.
Encore Senior Secured Notes
In 2010 and 2011 Encore entered into an aggregate of
$75.0 million
in senior secured notes with certain affiliates of Prudential Capital Group (the “Senior Secured Notes”).
$25.0 million
of the Senior Secured Notes bear an annual interest rate of
7.375%
, mature in
2018
and require quarterly principal payments of
$1.25 million
. Prior to May 2013, these notes required quarterly payments of interest only. The remaining
$50.0 million
of Senior Secured Notes bear an annual interest rate of
7.75%
, mature in
2017
and require quarterly principal payments of
$2.5 million
. Prior to December 2012 these notes required quarterly interest only payments. As of
September 30, 2015
,
$12.5 million
of the
7.375%
Senior Secured Notes and
$20.0 million
of the
7.75%
Senior Secured Notes, for an aggregate of
$32.5 million
, remained outstanding.
The Senior Secured Notes are guaranteed in full by certain of Encore’s subsidiaries. Similar to, and
pari passu
with, the Senior Secured Credit Facilities, the Senior Secured Notes are collateralized by the same collateral as our Revolving Credit Facility. The Senior Secured Notes may be accelerated and become automatically and immediately due and payable upon certain events of default, including certain events related to insolvency, bankruptcy, or liquidation. Additionally, the Senior Secured Notes may be accelerated at the election of the holder or holders of a majority in principal amount of the Senior Secured Notes upon certain events of default by Encore, including the breach of affirmative covenants regarding guarantors, collateral, most favored lender treatment, minimum revolving credit facility commitment or the breach of any negative covenant. If Encore prepays the Senior Secured Notes at any time for any reason, payment will be at the higher of par or the present value of the remaining scheduled payments of principal and interest on the portion being prepaid. The discount rate used to determine the present value is
50 basis points
over the then current Treasury Rate corresponding to the remaining average life of the senior secured notes. The covenants are substantially similar to those in the Restated Credit Agreement. Prudential Capital Group and the administrative agent for the lenders of the Restated Credit Agreement have an intercreditor agreement related to their pro rata rights to the collateral, actionable default, powers and duties and remedies, among other topics. The terms of the Senior Secured Notes were amended in connection with the Restated Credit Agreement in order to properly align certain provisions between the
two
agreements.
Encore Convertible Notes
In November and December 2012, Encore sold
$115.0 million
aggregate principal amount of
3.0%
2017 Convertible Notes that mature on November 27, 2017 in private placement transactions. In June and July 2013, Encore sold
$172.5 million
aggregate principal amount of
3.0%
2020 Convertible Notes that mature on July 1, 2020 in private placement transactions. In March 2014, Encore sold
$161.0 million
aggregate principal amount of
2.875%
2021 Convertible Notes that mature on March 15, 2021 in private placement transactions. The interest on these unsecured convertible senior notes (collectively, the “Convertible Notes”), is payable semi-annually.
Prior to the close of business on the business day immediately preceding their respective conversion date (listed below), holders may convert their Convertible Notes under certain circumstances set forth in the applicable Convertible Notes indentures. On or after their respective conversion dates until the close of business on the scheduled trading day immediately preceding their respective maturity date, holders may convert their Convertible Notes at any time. Certain key terms related to the convertible features for each of the Convertible Notes as of
September 30, 2015
are listed below.
2017 Convertible Notes
2020 Convertible Notes
2021 Convertible Notes
Initial conversion price
$
31.56
$
45.72
$
59.39
Closing stock price at date of issuance
$
25.66
$
33.35
$
47.51
Closing stock price date
November 27, 2012
June 24, 2013
March 5, 2014
Conversion rate (shares per $1,000 principal amount)
31.6832
21.8718
16.8386
Conversion date
(1)
May 27, 2017
January 1, 2020
September 15, 2020
_______________________
(1)
2017 Convertible Notes became convertible on January 2, 2014, as certain early conversion events were satisfied. Refer to “Conversion and Earnings Per Share Impact” section below for further details.
24
Table of Contents
In the event of conversion, the 2017 Convertible Notes are convertible into cash up to the aggregate principal amount of the notes. The excess conversion premium may be settled in cash or shares of the Company’s common stock at the discretion of the Company. In the event of conversion, holders of the Company’s 2020 and 2021 Convertible Notes will receive cash, shares of the Company’s common stock or a combination of cash and shares of the Company’s common stock, at the Company’s election. The Company’s current intent is to settle conversions through combination settlement (
i.e.,
convertible into cash up to the aggregate principal amount, and shares of the Company’s common stock or a combination of cash and shares of the Company’s common stock, at the Company’s election, for the remainder). As a result, and in accordance with authoritative guidance related to derivatives and hedging and earnings per share, only the conversion spread is included in the diluted earnings per share calculation, if dilutive. Under such method, the settlement of the conversion spread has a dilutive effect when, during any quarter, the average share price of the Company’s common stock exceeds the initial conversion prices listed in the above table.
Authoritative guidance related to debt with conversion and other options requires that issuers of convertible debt instruments that, upon conversion, may be settled fully or partially in cash, must separately account for the liability and equity components in a manner that will reflect the entity’s nonconvertible debt borrowing rate when interest cost is recognized in subsequent periods. Additionally, debt issuance costs are required to be allocated in proportion to the allocation of the liability and equity components and accounted for as debt issuance costs and equity issuance costs, respectively.
The debt and equity components, the issuance costs related to the equity component, the stated interest rate, and the effective interest rate for each of the Convertible Notes are listed below
(in thousands, except percentages)
:
2017 Convertible Notes
2020 Convertible Notes
2021 Convertible Notes
Debt component
$
100,298
$
140,271
$
143,604
Equity component
$
14,702
$
32,229
$
17,396
Equity issuance cost
$
788
$
1,113
$
575
Stated interest rate
3.000
%
3.000
%
2.875
%
Effective interest rate
6.000
%
6.350
%
4.700
%
The balances of the liability and equity components of all of the Convertible Notes outstanding were as follows
(in thousands)
:
September 30,
2015
December 31,
2014
Liability component—principal amount
$
448,500
$
448,500
Unamortized debt discount
(44,255
)
(51,202
)
Liability component—net carrying amount
$
404,245
$
397,298
Equity component
$
57,428
$
55,236
The debt discount is being amortized into interest expense over the remaining life of the convertible notes using the effective interest rates. Interest expense related to the convertible notes was as follows
(in thousands)
:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Interest expense—stated coupon rate
$
3,315
$
3,316
$
9,915
$
9,080
Interest expense—amortization of debt discount
2,359
2,228
6,947
6,164
Total interest expense—convertible notes
$
5,674
$
5,544
$
16,862
$
15,244
Convertible Notes Hedge Transactions
In order to reduce the risk related to the potential dilution and/or the potential cash payments the Company is required to make in the event that the market price of the Company’s common stock becomes greater than the conversion price of the Convertible Notes, the Company maintains a hedge program that increases the effective conversion price for each of the Convertible Notes. All of the hedge instruments related to the Convertible Notes have been determined to be indexed to the Company’s own stock and meet the criteria for equity classification. In accordance with authoritative guidance, the Company
25
Table of Contents
recorded the cost of the hedge instruments as a reduction in additional paid-in capital, and will not recognize subsequent changes in fair value of these financial instruments in its consolidated financial statements.
The initial hedge instruments the Company entered into in connection with its issuance of the 2017 Convertible Notes had an effective conversion price of
$44.19
. On December 16, 2013, the Company entered into amendments to the hedge instruments to further increase the effective conversion price from
$44.19
to
$60.00
. All other terms and settlement provisions of the hedge instruments remained unchanged. The transaction was completed in February 2014. The Company paid approximately
$27.9 million
in total consideration for amending the hedge instruments. The Company recorded the payment as a reduction of equity in the consolidated statements of financial condition.
The details of the hedge program for each of the Convertible Notes are listed below
(in thousands, except conversion price)
:
2017 Convertible Notes
2020 Convertible Notes
2021 Convertible Notes
Cost of the hedge transaction(s)
$
50,595
$
18,113
$
19,545
Initial conversion price
$
31.56
$
45.72
$
59.39
Effective conversion price
$
60.00
$
61.55
$
83.14
Conversion and Earnings Per Share Impact
During the quarter ending December 31, 2013, the closing price of the Company’s common stock exceeded
130%
of the conversion price of the 2017 Convertible Notes for more than
20
trading days during a
30
consecutive trading day period, thereby satisfying one of the early conversion events. As a result, the 2017 Convertible Notes became convertible on demand effective January 2, 2014, and the holders were notified that they could elect to submit their 2017 Convertible Notes for conversion. The carrying value of the 2017 Convertible Notes continues to be reported as debt as the Company intends to draw on the Revolving Credit Facility or use cash on hand to settle the principal amount of any such conversions in cash. No gain or loss was recognized when the debt became convertible. The estimated fair value of the 2017 Convertible Notes was approximately
$144.5 million
as of
September 30, 2015
. In addition, upon becoming convertible, a portion of the equity component that was recorded at the time of the issuance of the 2017 Convertible Notes was considered redeemable and that portion of the equity was reclassified to temporary equity in the Company’s condensed consolidated statements of financial condition. Such amount was determined based on the cash consideration to be paid upon conversion and the carrying amount of the debt. Upon conversion, the holders of the 2017 Convertible Notes will be paid in cash for the principal amount and issued shares or a combination of cash and shares for the remaining value of the 2017 Convertible Notes. As a result, the Company reclassified
$6.9 million
of the equity component to temporary equity as of
September 30, 2015
. If a conversion event takes place, this temporary equity balance will be recalculated based on the difference between the 2017 Convertible Notes principal and the debt carrying value. If the 2017 Convertible Notes are settled, an amount equal to the fair value of the liability component, immediately prior to the settlement, will be deducted from the fair value of the total settlement consideration transferred and allocated to the liability component. Any difference between the amount allocated to the liability and the net carrying amount of the 2017 Convertible Notes (including any unamortized debt issue costs and discount) will be recognized in earnings as a gain or loss on debt extinguishment. Any remaining consideration is allocated to the reacquisition of the equity component and will be recognized as a reduction in stockholders’ equity.
None of the 2017 Convertible Notes were converted during the
three and nine months ended
September 30, 2015
and 2014.
In accordance with authoritative guidance related to derivatives and hedging and earnings per share calculation, only the conversion spread of the Convertible Notes is included in the diluted earnings per share calculation, if dilutive. Under such method, the settlement of the conversion spread has a dilutive effect when the average share price of the Company’s common stock during any quarter exceeds the respective conversion price of each of the Convertible Notes. See Note
2
, “Earnings (Loss) Per Share” for additional information.
Propel Facilities
Propel Facility I
On May 8, 2015, Propel amended its syndicated loan facility (as amended, the “Propel Facility I”). The Propel Facility I is an
$80.0 million
facility, with a
$20.0 million
uncommitted accordion feature, used to originate or purchase tax lien assets.
26
Table of Contents
The Propel Facility I expires in May 2018 and includes the following key provisions:
•
Interest at Propel’s option, at either: (1) LIBOR, plus a spread that ranges from
270
to
320 basis points
, depending on Propel’s cash flow leverage ratio; or (2) the greater of (a) the rate publicly announced from time to time by Texas Capital Bank, National Association, as its prime rate, (b) the sum of the federal funds rate for such day plus
50
basis points, or (c) one month LIBOR plus
100
basis points;
•
A borrowing base of
90%
of the face value of the tax lien assets;
•
Interest payable monthly; principal and interest due at maturity;
•
Restrictions and covenants, which limit, among other things, the payment of dividends and the incurrence of additional indebtedness and liens; and
•
Events of default which, upon occurrence, may permit the lenders to terminate the Propel Facility I and declare all amounts outstanding to be immediately due and payable.
The Propel Facility I is primarily collateralized by the tax liens in Texas and requires Propel to maintain various financial covenants, including a minimum interest coverage ratio and a maximum cash flow leverage ratio.
At
September 30, 2015
, the outstanding balance on the Propel Facility I was
$63.0 million
. The weighted average interest rate was
2.71%
and
3.15%
for the three months ended
September 30, 2015
and
2014
, respectively, and
3.02%
and
3.34%
for the
nine months ended
September 30, 2015
and
2014
, respectively.
Propel Facility II
On May 15, 2013, the Company, through affiliates of Propel, entered into a
$100.0 million
revolving credit facility (as amended, the “Propel Facility II”). The Propel Facility II is used to purchase tax liens from taxing authorities in various states and expires on May 10, 2019. On April 3, 2015 and October 26, 2015, the Propel Facility II was amended to, among other things, modify the interest rate and permit additional tax lien assets to be included in the borrowing base. The Propel Facility II includes the following key provisions:
•
Propel can draw up to
$150.0 million
through May 15, 2017;
•
The committed amount can be drawn on a revolving basis until May 15, 2017 (unless terminated earlier in accordance with the terms of the facility). During the following two years, until the May 10, 2019 expiration date,
no
additional draws are permitted, and all proceeds from the tax liens are used to repay any amounts outstanding under the facility. So long as no events or default have occurred, Propel may extend the expiration date for additional
one
year periods.
•
Prior to the expiration of the facility, interest at a per annum floating rate equal to LIBOR plus
2.25%
;
•
Following the expiration of the facility, or upon the occurrence of an event of default, interest at
400 basis points
plus the greater of (i) a per annum floating rate equal to LIBOR plus
2.25%
, or (ii) Prime Rate, which is defined in the agreement as the rate most recently announced by the lender at its branch in San Francisco, California, from time to time as its prime commercial rate for United States dollar-denominated loans made in the United States;
•
Proceeds from the tax liens are applied to pay interest, principal and other obligations incurred in connection with the Propel Facility II on a monthly basis as defined in the agreement;
•
Special purpose entity covenants designed to protect the bankruptcy-remoteness of the borrowers and additional restrictions and covenants, which limit, among other things, the payment of certain dividends, the occurrence of additional indebtedness and liens and use of the collections proceeds from the certain tax liens; and
•
Events of default which, upon occurrence, may permit the lender to terminate the Propel Facility II and declare all amounts outstanding to be immediately due and payable.
The Propel Facility II is collateralized by the tax liens acquired under the Propel Facility II. At
September 30, 2015
, the outstanding balance on the Propel Facility II was
$91.5 million
. The weighted average interest rate was
2.40%
and
3.94%
for the three months ended
September 30, 2015
and
2014
, respectively, and
2.43%
and
3.80%
the
nine months ended
September 30, 2015
and
2014
, respectively.
Propel Term Loan Facility
On May 2, 2014, the Company, through affiliates of Propel, entered into a
$31.9 million
term loan facility (the “Propel Term Loan Facility”). The Propel Term Loan Facility was entered into to fund the acquisition of a portfolio of tax liens and
27
Table of Contents
other assets in a transaction valued at approximately
$43.0 million
. The Propel Term Loan Facility has a fixed
5.5%
interest rate and matures in October 2016.
In July 2015, Propel paid off the outstanding balance on the term loan. As a result, at
September 30, 2015
, there was
no
amount outstanding on the Propel Term Loan Facility.
Propel Securitized Notes
On May 6, 2014, Propel, through its affiliates, completed the securitization of a pool of approximately
$141.5 million
in payment agreements and contracts relating to unpaid real property taxes, assessments, and other charges secured by liens on real property located in the State of Texas (the “Securitized Texas Tax Liens”). In connection with the securitization, investors purchased, in a private placement, approximately
$134.0 million
in aggregate principal amount of
1.44%
notes collateralized by the Securitized Texas Tax Liens (the “Propel Securitized Notes”), due May 15, 2029. The payment agreements and contracts will continue to be serviced by Propel.
The Propel Securitized Notes are payable solely from the collateral and represent non-recourse obligations of the consolidated securitization entity PFS Tax Lien Trust 2014-1, a Delaware statutory trust and an affiliate of Propel. Interest accrues monthly at the rate of
1.44%
per annum. Principal and interest on the Propel Securitized Notes are payable on the 15
th
day of each calendar month. Propel used the net proceeds to pay down borrowings under the Propel Facility I, pay certain expenses incurred in connection with the issuance of the Propel Securitized Notes and fund certain reserves.
The Propel Securitized Notes are guaranteed on a limited basis by Encore.
At
September 30, 2015
, the outstanding balance on the Propel Securitized Notes was
$71.9 million
and the balance of the collateral was
$88.2 million
.
Cabot Senior Secured Notes
On September 20, 2012, Cabot Financial (Luxembourg) S.A. (“Cabot Financial”), an indirect subsidiary of Janus Holdings, issued
£265.0 million
(approximately
$438.4 million
) in aggregate principal amount of
10.375%
Senior Secured Notes due
2019
(the “Cabot 2019 Notes”). Interest on the Cabot 2019 Notes is payable semi-annually, in arrears, on April 1 and October 1 of each year.
On August 2, 2013, Cabot Financial issued
£100 million
(approximately
$151.7 million
) in aggregate principal amount of
8.375%
Senior Secured Notes due 2020 (the “Cabot 2020 Notes”). Interest on the Cabot 2020 Notes is payable semi-annually, in arrears, on February 1 and August 1 of each year.
Of the proceeds from the issuance of the Cabot 2020 Notes, approximately
£75.0 million
(approximately
$113.8 million
) was used to repay all amounts outstanding under the senior credit facilities of Cabot Financial (UK) Limited (“Cabot Financial UK”), an indirect subsidiary of Janus Holdings, and
£25.0 million
(approximately
$37.9 million
) was used to partially repay a portion of the J Bridge preferred equity certificates (the “J Bridge PECs”) to an affiliate of J.C. Flowers & Co. LLC (“J.C. Flowers”), discussed in further detail below.
On March 27, 2014, Cabot Financial issued
£175.0 million
(approximately
$291.8 million
) in aggregate principal amount of
6.500%
Senior Secured Notes due 2021 (the “Cabot 2021 Notes” and, together with the Cabot 2019 Notes and the Cabot 2020 Notes, the “Cabot Notes”). Interest on the Cabot 2021 Notes is payable semi-annually, in arrears, on April 1 and October 1 of each year, beginning on October 1, 2014. The total debt issuance cost associated with the Cabot 2021 Notes was approximately
$7.5 million
.
Approximately
£105.0 million
(approximately
$174.8 million
) of the proceeds from the issuance of the Cabot 2021 Notes was used to repay all amounts outstanding under senior secured bridge facilities that Cabot Financial UK entered into in connection with the Marlin Acquisition.
The Cabot Notes are fully and unconditionally guaranteed on a senior secured basis by certain indirect subsidiaries of the Company. The Cabot Notes are secured by a first ranking security interest in all the outstanding shares of Cabot Financial and certain guarantors and substantially all the assets of Cabot Financial and certain guarantors. The guarantees provided in respect of the Cabot Notes are
pari passu
with each such guarantee given in respect of the Marlin Bonds and the Cabot Credit Facility described below.
On July 25, 2013, Marlin Intermediate Holdings plc, a subsidiary of Marlin, issued
£150.0 million
(approximately
$246.5 million
) in aggregate principal amount of
10.5%
Senior Secured Notes due 2020 (the “Marlin Bonds”). Interest on the Marlin Bonds is payable semi-annually, in arrears, on February 1 and August 1 of each year. Cabot assumed the Marlin Bonds as a
28
Table of Contents
result of the Marlin Acquisition. The carrying value of the Marlin Bonds was adjusted to approximately
$284.2 million
to reflect the fair value of the Marlin Bonds at the time of acquisition.
The Marlin Bonds are fully and unconditionally guaranteed on a senior secured basis by certain indirect subsidiaries of the Company. The guarantees provided in respect of the Marlin Bonds are
pari passu
with each such guarantee given in respect of the Cabot Notes and the Cabot Credit Facility.
Interest expense related to the Cabot Notes and Marlin Bonds was as follows
(in thousands)
:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Interest expense—stated coupon rate
$
24,394
$
26,239
$
72,395
$
72,099
Interest income—accretion of debt premium
(2,771
)
(2,760
)
(7,978
)
(7,565
)
Total interest expense—Cabot Notes and Marlin Bonds
$
21,623
$
23,479
$
64,417
$
64,534
At
September 30, 2015
, the outstanding balance on the Cabot Notes and Marlin Bonds was
$1.0 billion
.
Cabot Senior Revolving Credit Facility
On September 20, 2012, Cabot Financial UK entered into an agreement for a senior committed revolving credit facility of
£50.0 million
(approximately
$82.7 million
) (the “Cabot Credit Agreement”). This agreement was amended and restated on June 28, 2013 to increase the size of the revolving credit facility to
£85.0 million
(approximately
$140.6 million
) and again on February 5, 2015 to increase the size of the revolving credit facility to
£195.0 million
(approximately
$298.1 million
) (the “Cabot Credit Facility”). The Cabot Credit Facility also includes an uncommitted accordion provision which will allow the facility to be increased by an additional
£55.0 million
, subject to obtaining the requisite commitments and compliance with the terms of Cabot Financial UK’s other indebtedness, among other conditions precedent. Loan fees associated with the amendment to the Cabot Credit Facility were approximately
£2.7 million
(approximately
$4.1 million
) and capitalized as debt issuance costs.
The Cabot Credit Facility has a
five
-year term expiring in
September 2017
, and includes the following key provisions:
•
Interest at LIBOR (or EURIBOR for any loan drawn in euro) plus
3.5%
;
•
A restrictive covenant that limits the loan to value ratio to
0.75
;
•
A restrictive covenant that limits the super senior loan (i.e. the Cabot Credit Facility and any super priority hedging liabilities) to value ratio to
0.25
;
•
Additional restrictions and covenants which limit, among other things, the payment of dividends and the incurrence of additional indebtedness and liens; and
•
Events of default which, upon occurrence, may permit the lenders to terminate the Cabot Credit Facility and declare all amounts outstanding to be immediately due and payable.
The Cabot Credit Facility is unconditionally guaranteed by certain indirect subsidiaries of the Company. The Cabot Credit Facility is secured by first ranking security interests in all the outstanding shares of Cabot Financial UK and certain guarantors and substantially all the assets of Cabot Financial UK and certain guarantors. Pursuant to the terms of intercreditor agreements entered into with respect to the relative positions of the Cabot Notes, the Marlin Bonds and the Cabot Credit Facility, any liabilities in respect of obligations under the Cabot Credit Facility that are secured by assets that also secure the Cabot Notes and the Marlin Bonds will receive priority with respect to any proceeds received upon any enforcement action over any such assets.
At
September 30, 2015
, the outstanding borrowings under the Cabot Credit Facility were approximately
$242.8 million
. The weighted average interest rate was
3.89%
and
4.55%
for the three months ended
September 30, 2015
and
2014
, respectively, and
3.87%
and
4.36%
for the
nine months ended
September 30, 2015
and
2014
, respectively.
Cabot 2015 Senior Secured Bridge Facility
The dlc Acquisition was financed with borrowings under the existing Cabot Credit Facility and under a new senior secured bridge facility entered into by Cabot on June 1, 2015 (the “2015 Senior Secured Bridge Facility”).
29
Table of Contents
The 2015 Senior Secured Bridge Facility provides an aggregate principal amount of up to
£90.0 million
. The purpose of the 2015 Senior Secured Bridge Facility was to provide funding for the financing, in full or in part, of the purchase price of the dlc Acquisition and the payment of costs, fees and expenses in connection with the dlc Acquisition, and was fully drawn as of the closing of the dlc Acquisition. The 2015 Senior Secured Bridge Facility has an initial term of
one
year and can be extended for an additional year if it is not repaid during the first year of issuance.
Prior to the initial maturity date, the rate of interest payable under the 2015 Senior Secured Bridge Facility was the aggregate, per annum, of (i) LIBOR (set to a minimum of
1%
),
plus
(ii) an initial spread of
6.00%
per annum (such spread stepping up by
50
basis points for each
three
-month period that the 2015 Senior Secured Bridge Facility remains outstanding), not to exceed total caps set forth in the senior secured bridge facility agreement.
Loan fees associated with the 2015 Senior Secured Bridge Facility were approximately
$1.4 million
for the nine months ended September 30, 2015. These fees were recognized as interest expense in the Company’s condensed consolidated financial statements.
At
September 30, 2015
, the outstanding balance on the 2015 Senior Secured Bridge Facility was
$136.3 million
.
Preferred Equity Certificates
On July 1, 2013, the Company, through its wholly owned subsidiary Encore Europe Holdings, S.a.r.l. (“Encore Europe”), completed the Cabot Acquisition by acquiring
50.1%
of the equity interest in Janus Holdings. Encore Europe purchased from J.C. Flowers: (i) E Bridge preferred equity certificates issued by Janus Holdings, with a face value of
£10,218,574
(approximately
$15.5 million
) (and any accrued interest thereof) (the “E Bridge PECs”), (ii) E preferred equity certificates issued by Janus Holdings with a face value of
£96,729,661
(approximately
$147.1 million
) (and any accrued interest thereof) (the “E PECs”), (iii)
3,498,563
E shares of Janus Holdings (the “E Shares”), and (iv)
100
A shares of Cabot Holdings S.a.r.l. (“Cabot Holdings”), the direct subsidiary of Janus Holdings, for an aggregate purchase price of approximately
£115.1 million
(approximately
$175.0 million
). The E Bridge PECs, E PECs, and E Shares represent
50.1%
of all of the issued and outstanding equity and debt securities of Janus Holdings. The remaining
49.9%
of Janus Holdings’ equity and debt securities are owned by J.C. Flowers and include: (a) J Bridge PECs with a face value of
£10,177,781
(approximately
$15.5 million
), (b) J preferred equity certificates with a face value of
£96,343,515
(approximately
$146.5 million
) (the “J PECs”), (c)
3,484,597
J shares of Janus Holdings (the “J Shares”), and (d)
100
A shares of Cabot Holdings.
All of the PECs accrue interest at
12%
per annum. Since PECs are legal form debt, the J Bridge PECs, J PECs and any accrued interests thereof are classified as liabilities and are included in debt in the Company’s accompanying condensed consolidated statements of financial condition. In addition, certain other minority owners hold PECs at the Cabot Holdings level (the “Management PECs”). These PECs are also included in debt in the Company’s accompanying condensed consolidated statements of financial condition. The E Bridge PECs and E PECs held by the Company, and their related interest eliminate in consolidation and therefore are not included in debt in the Company’s condensed consolidated statements of financial condition. The J Bridge PECs, J PECs, and the Management PECs do not require the payment of cash interest expense as they have characteristics similar to equity with a preferred return. The ultimate payment of the accumulated interest would be satisfied only in connection with the disposition of the noncontrolling interests of J.C. Flowers and management.
On June 20, 2014, Encore Europe converted all of its E Bridge PECs into E Shares and E PECs, and J.C. Flowers converted all of its J Bridge PECs into J Shares and J PECs in proportion to the number of E Shares and E PECs, or J Shares and J PECs, as applicable, outstanding on the closing date of the Cabot Acquisition.
As of
September 30, 2015
, the outstanding balance of the PECs, including accrued interest, was approximately
$220.3 million
.
Capital Lease Obligations
The Company has capital lease obligations primarily for computer equipment. As of
September 30, 2015
, the Company’s combined obligations for capital leases were approximately
$10.6 million
. These capital lease obligations require monthly, quarterly or annual payments through 2020 and have implicit interest rates that range from
zero
to approximately
11.0%
.
Note
11
: Variable Interest Entities
A VIE is defined as a legal entity whose equity owners do not have sufficient equity at risk, or, as a group, the holders of the equity investment at risk lack any of the following three characteristics: decision-making rights, the obligation to absorb losses, or the right to receive the expected residual returns of the entity. The primary beneficiary is identified as the variable interest holder that has both the power to direct the activities of the VIE that most significantly affect the entity’s economic
30
Table of Contents
performance and the obligation to absorb expected losses or the right to receive benefits from the entity that could potentially be significant to the VIE.
The Company’s VIEs include its subsidiary Janus Holdings and its special purpose entity used for the Propel securitization.
Janus Holdings is the immediate parent company of Cabot. The Company has determined that Janus Holdings is a VIE and the Company is the primary beneficiary of the VIE. The key activities that affect Cabot’s economic performance include, but are not limited to, operational budgets and purchasing decisions. Through its control of the board of directors of Janus Holdings, the Company controls the key operating activities at Cabot.
Propel used a special purpose entity to issue asset-backed securities to investors. The Company has determined that it is a VIE and Propel is the primary beneficiary of the VIE. Propel has the power to direct the activities of the VIE because it has the ability to exercise discretion in the servicing of the financial assets and to add assets to revolving structures.
Assets recognized as a result of consolidating these VIEs do not represent additional assets that could be used to satisfy claims against the Company’s general assets. Conversely, liabilities recognized as a result of consolidating these VIEs do not represent additional claims on the Company’s general assets; rather, they represent claims against the specific assets of the consolidated VIEs.
The Company evaluates its relationships with the VIEs on an ongoing basis to ensure that it continues to be the primary beneficiary.
Note
12
: Income Taxes
During the three months ended
September 30, 2015
and
2014
, the Company recorded an income tax benefit of
$4.9 million
and a tax provision of
$10.2 million
, respectively. During the
nine months ended
September 30, 2015
, and
2014
, the Company recorded income tax provisions of
$27.0 million
and
$35.9 million
, respectively.
The Company incurred a net loss and therefore recorded an income tax benefit during the three months ended September 30, 2015. The net loss was due to a one-time charge resulting from a settlement with the CFPB. The
$10.0 million
civil monetary penalty component of the CFPB settlement is not deductible for income tax purposes. Refer to Note 13, “Commitments and Contingencies,” for further discussion of the CFPB settlement.
The effective tax rates for the respective periods are shown below:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Federal (benefit) provision
(35.0
)%
35.0
%
35.0
%
35.0
%
State (benefit) provision
(4.4
)%
3.8
%
4.4
%
3.8
%
International benefit
(1)
(23.4
)%
(8.7
)%
(8.8
)%
(5.0
)%
Permanent items
(2)
1.7
%
5.7
%
1.0
%
4.1
%
Tax effect of CFPB / regulatory charges
27.6
%
0.0
%
5.4
%
0.0
%
Other
(3)
(0.8
)%
(10.6
)%
0.1
%
(4.0
)%
Effective rate
(34.3
)%
25.2
%
37.1
%
33.9
%
________________________
(1)
Relates primarily to lower tax rates on income attributable to international operations.
(2)
Represents a provision for nondeductible items.
(3)
Includes the effect of discrete items and reserves taken for a certain tax position adopted by the Company.
The Company’s subsidiary in Costa Rica is operating under a
100%
tax holiday through December 31, 2018 and a
50%
tax holiday for the subsequent
four
years. The impact of the tax holiday in Costa Rica for the
three and nine months ended
September 30, 2015
was immaterial.
The Company had gross unrecognized tax benefits, inclusive of penalties and interest, of
$48.0 million
and
$44.4 million
at
September 30, 2015
and December 31, 2014, respectively, that, if recognized, would result in a net tax benefit of
$16.0 million
and
$12.7 million
as of
September 30, 2015
and December 31, 2014, respectively. The increase in gross unrecognized
31
Table of Contents
tax benefits was due to an unrecognized tax benefit of
$3.6 million
associated with certain business combinations, which is included in “Other liabilities” in the Company’s condensed consolidated statements of financial condition.
During the
three and nine months ended
September 30, 2015
, the Company did not provide for U.S. income taxes or foreign withholding taxes on the quarterly undistributed earnings from operations of its subsidiaries operating outside of the United States. Undistributed pre-tax income of these subsidiaries during the
three and nine months ended
September 30, 2015
, was approximately
$9.8 million
and
$18.3 million
, respectively.
Note
13
: Commitments and Contingencies
Litigation and Regulatory
The Company is involved in disputes, legal actions, regulatory investigations, inquiries, and other actions from time to time in the ordinary course of business. The Company, along with others in its industry, is routinely subject to legal actions based on the Fair Debt Collection Practices Act (“FDCPA”), comparable state statutes, the Telephone Consumer Protection Act (“TCPA”), state and federal unfair competition statutes, and common law causes of action. The violations of law investigated or alleged in these actions often include claims that the Company lacks specified licenses to conduct its business, attempts to collect debts on which the statute of limitations has run, has made inaccurate or unsupported assertions of fact in support of its collection actions and/or has acted improperly in connection with its efforts to contact consumers. Such litigation and regulatory actions could involve potential compensatory or punitive damage claims, fines, sanctions, injunctive relief, or changes in business practices. Many continue on for some length of time and involve substantial investigation, litigation, negotiation, and other expense and effort before a result is achieved, and during the process the Company often cannot determine the substance or timing of any eventual outcome.
On September 9, 2015, the Company entered into a consent order (the “Consent Order”) with the CFPB in which it settled allegations arising from its practices between 2011 and 2015. The Consent Order includes obligations on the Company to, among other things: (1) follow certain specified operational requirements, substantially all of which are already part of the Company’s current operations; (2) submit to the CFPB for review a comprehensive plan designed to ensure that its debt collection practices comply with all applicable federal consumer financial laws and the terms of the Consent Order; (3) pay redress to certain specified groups of consumers; and (4) pay a civil monetary penalty. The Company will continue to cooperate and engage with the CFPB and work to ensure compliance with the Consent Order. In addition, the Company is subject to ancillary state attorney general investigations related to similar debt collection practices.
The Company incurred a one-time, after-tax charge of approximately
$43 million
in the third quarter of 2015. The Company believes this charge will cover all related impacts of the Consent Order, including civil monetary penalties, restitution, any such ancillary state regulatory matters, legal expenses and portfolio allowance charges on several pool groups due to the impact on the Company’s current estimated remaining collections related to its existing receivable portfolios. The Company anticipates that after this one-time charge, any future earnings impact will be immaterial.
Except as described above and in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, at
September 30, 2015
, there have been no material developments in any of the legal proceedings disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.
In certain legal proceedings, the Company may have recourse to insurance or third party contractual indemnities to cover all or portions of its litigation expenses, judgments, or settlements. In accordance with authoritative guidance, the Company records loss contingencies in its financial statements only for matters in which losses are probable and can be reasonably estimated. Where a range of loss can be reasonably estimated with no best estimate in the range, the Company records the minimum estimated liability. The Company continuously assesses the potential liability related to its pending litigation and regulatory matters and revises its estimates when additional information becomes available. As of
September 30, 2015
, other than reserves for the CFPB and ancillary state regulatory matters discussed above, the Company has
no
material reserves for legal matters. Additionally, based on the current status of litigation and regulatory matters, either the estimate of exposure is immaterial to the Company’s financial statements or an estimate cannot yet be determined. The Company’s legal costs are recorded to expense as incurred.
Purchase Commitments
In the normal course of business, the Company enters into forward flow purchase agreements and other purchase commitment agreements. As of
September 30, 2015
, the Company has entered into agreements to purchase receivable portfolios with a face value of approximately
$1.0 billion
for a purchase price of approximately
$148.6 million
. Most purchase commitments do not extend past one year.
32
Table of Contents
Note
14
: Segment Information
The Company conducts business through several operating segments that meet the aggregation criteria under authoritative guidance related to segment reporting. The Company has determined that it has
two
reportable segments: portfolio purchasing and recovery and tax lien business. The Company’s management relies on internal management reporting processes that provide segment revenue, segment operating income, and segment asset information in order to make financial decisions and allocate resources. The operating results from the Company’s tax lien business segment are immaterial to the Company’s total consolidated operating results. However, total assets from the tax lien business segment are significant as compared to the Company’s total consolidated assets. As a result, in accordance with authoritative guidance on segment reporting, the Company’s tax lien business segment is determined to be a reportable segment.
Segment operating income includes income from operations before depreciation, amortization of intangible assets, and stock-based compensation expense. The following table provides a reconciliation of revenue and segment operating income by reportable segment to consolidated results and was derived from the segments’ internal financial information as used for corporate management purposes
(in thousands)
:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Revenues:
Portfolio purchasing and recovery
$
278,914
$
264,800
$
839,358
$
775,476
Tax lien business
8,882
8,482
24,457
20,742
$
287,796
$
273,282
$
863,815
$
796,218
Operating income:
Portfolio purchasing and recovery
$
43,929
$
91,470
$
239,234
$
256,756
Tax lien business
3,951
3,794
10,223
7,780
47,880
95,264
249,457
264,536
Depreciation and amortization
(8,235
)
(6,933
)
(24,669
)
(19,879
)
Stock-based compensation
(5,156
)
(4,009
)
(17,259
)
(13,560
)
Other expense
(48,740
)
(44,030
)
(134,781
)
(124,870
)
(Loss) income before income taxes
$
(14,251
)
$
40,292
$
72,748
$
106,227
Additionally, assets are allocated to operating segments for management review. As of
September 30, 2015
, total segment assets were
$3.7 billion
and
$411.2 million
for the portfolio purchasing and recovery segment and tax lien business segment, respectively.
The following table presents information about geographic areas in which the Company operates
(in thousands)
:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Revenues
(1)
:
Domestic
$
179,059
$
189,857
$
560,376
$
560,982
International
108,737
83,425
303,439
235,236
$
287,796
$
273,282
$
863,815
$
796,218
________________________
(1)
Revenues are attributed to countries based on location of customer.
33
Table of Contents
Note
15
: Goodwill and Identifiable Intangible Assets
In accordance with authoritative guidance, goodwill is tested at the reporting unit level annually for impairment and in interim periods if certain events occur that indicate the fair value of a reporting unit may be below its carrying value. Goodwill was allocable to reporting units included in the Company’s reportable segments, as follows
(in thousands):
Portfolio
Purchasing and
Recovery
Tax Lien
Business
Total
Balance, December 31, 2014
$
848,656
$
49,277
$
897,933
Goodwill acquired
64,534
—
64,534
Goodwill adjustment
(1)
2,410
—
2,410
Effect of foreign currency translation
(24,696
)
—
(24,696
)
Balance, September 30, 2015
$
890,904
$
49,277
$
940,181
______________________
(1)
During the first quarter of 2015, the Company completed the valuation study related to the Atlantic Acquisition. Based on the valuation study, the Company has determined that there were additional tax related obligations assumed at the time of the Atlantic Acquisition of approximately
$2.4 million
. As a result, the goodwill balance was increased by approximately
$2.4 million
.
The Company’s acquired intangible assets are summarized as follows
(in thousands)
:
As of September 30, 2015
As of December 31, 2014
Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Customer relationships
$
5,816
$
(1,114
)
$
4,702
$
5,437
$
(743
)
$
4,694
Developed technologies
8,260
(3,412
)
4,848
8,353
(2,194
)
6,159
Trade name and other
11,501
(3,502
)
7,999
10,458
(1,709
)
8,749
Other intangibles—indefinite lived
1,962
—
1,962
1,962
—
1,962
Total intangible assets
$
27,539
$
(8,028
)
$
19,511
$
26,210
$
(4,646
)
$
21,564
Note 16: Subsequent Events
Acquisitions
In October 2015, the Company completed the acquisition of a controlling stake in Baycorp, one of Australasia's leading debt resolution specialists. The acquisition of Baycorp expands the Company’s operations into Australia and New Zealand and its global reach into
13
countries.
Also in October 2015, the Company, through its subsidiaries, completed the acquisitions of
two
providers of credit management services in Spain. These acquisitions provide the Company with the ability to purchase and service debt portfolios in Spain.
Cabot Senior Secured Floating Rate Notes
On November 4, 2015, Cabot Credit Management Limited (“CCM”) announced that its 100% indirectly owned subsidiary Cabot Financial (Luxembourg) II S.A. (“Cabot Financial II”) had priced an offering of
€310 million
(approximately
$339 million
) aggregate principal amount of Senior Secured Floating Rate Notes due 2021 (the “Notes”) with a coupon of three-month EURIBOR plus
5.875%
in a private placement to qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended, and outside the United States to certain non-U.S. persons pursuant to Regulation S under the Securities Act of 1933, as amended (the “Offering”).
The Notes will be guaranteed on a senior secured basis by CCM, Cabot Financial Limited and all material subsidiaries of Cabot Financial Limited (other than Marlin Intermediate Holdings plc and Cabot Financial II). The Issuer expects that the net proceeds of the Offering, if completed, will be used to repay in full all amounts outstanding under the 2015 Senior Secured Bridge Facility and to partially repay drawings on the Cabot Credit Facility.
34
Table of Contents
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Quarterly Report on Form 10-Q contains “forward-looking statements” relating to Encore Capital Group, Inc. (“Encore”) and its subsidiaries (which we may collectively refer to as the “Company,” “we,” “our,” or “us”) within the meaning of the securities laws. The words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “will,” “may,” and similar expressions often characterize forward-looking statements. These statements may include, but are not limited to, projections of collections, revenues, income or loss, estimates of capital expenditures, plans for future operations, products or services and financing needs or plans, as well as assumptions relating to these matters. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we caution that these expectations or predictions may not prove to be correct or we may not achieve the financial results, savings, or other benefits anticipated in the forward-looking statements. These forward-looking statements are necessarily estimates reflecting the best judgment of our senior management and involve a number of risks and uncertainties, some of which may be beyond our control or cannot be predicted or quantified, that could cause actual results to differ materially from those suggested by the forward-looking statements. Many factors, including but not limited to those set forth in our Annual Report on Form 10-K under “Part I, Item 1A. Risk Factors,” could cause our actual results, performance, achievements, or industry results to be very different from the results, performance, achievements or industry results expressed or implied by these forward-looking statements. Our business, financial condition, or results of operations could also be materially and adversely affected by other factors besides those listed. Forward-looking statements speak only as of the date the statements were made. We do not undertake any obligation to update or revise any forward-looking statements to reflect new information or future events, or for any other reason, even if experience or future events make it clear that any expected results expressed or implied by these forward-looking statements will not be realized. In addition, it is generally our policy not to make any specific projections as to future earnings, and we do not endorse projections regarding future performance that may be made by third parties.
Our Business and Operating Segments
We are an international specialty finance company providing debt recovery solutions for consumers and property owners across a broad range of financial assets. We purchase portfolios of defaulted consumer receivables at deep discounts to face value and manage them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial commitments to credit originators, including banks, credit unions, consumer finance companies, commercial retailers, and telecommunication companies. Defaulted receivables may also include receivables subject to bankruptcy proceedings. Through certain subsidiaries, we are a market leader in portfolio purchasing and recovery in the United States, including Puerto Rico. Our subsidiary, Janus Holdings Luxembourg S.a.r.l. (“Janus Holdings”), through its indirectly held U.K.-based subsidiary Cabot Credit Management Limited and its subsidiaries (collectively, “Cabot”), is a market leader in credit management services in the United Kingdom, historically specializing in portfolios consisting of higher balance, semi-performing accounts (
i.e.
, debt portfolios in which over 50% of the accounts have received a payment in three of the last four months immediately prior to the portfolio purchase). Cabot’s acquisition of Marlin Financial Group Limited (“Marlin”) in February 2014, provides Cabot with substantial litigation-enhanced collection capabilities for non-performing accounts, and Cabot continued to expand in the United Kingdom with its acquisition of Hillesden Securities Ltd and its subsidiaries (“dlc”) in June 2015. Our majority-owned subsidiary, Grove Holdings (“Grove”), is a U.K.-based leading specialty investment firm focused on consumer non-performing loans, including insolvencies (in particular, individual voluntary arrangements, or “IVAs”) in the United Kingdom and bank and non-bank receivables in Spain. Our majority-owned subsidiary, Refinancia S.A. (“Refinancia”), is a market leader in debt collection and management in Colombia and Peru. In addition, through our subsidiary, Propel Acquisition, LLC and its subsidiaries (collectively, “Propel”), we assist property owners who are delinquent on their property taxes by structuring affordable monthly payment plans and purchase delinquent tax liens directly from selected taxing authorities. In October 2015, we completed the acquisition of a controlling stake in Baycorp Holdings Pty Limited (“Baycorp”), one of Australasia's leading debt resolution specialists. The acquisition of Baycorp expands our operations into Australia and New Zealand and our global reach into 13 countries.
We conduct business through two reportable segments: portfolio purchasing and recovery, and tax lien business. The operating results from our tax lien business segment are immaterial to our total consolidated operating results. However, the total segment assets are significant as compared to our total consolidated assets. As a result, in accordance with authoritative guidance on segment reporting, our tax lien business segment is determined to be a reportable segment.
Our long-term growth strategy involves continuing to invest in our core portfolio purchasing and recovery and tax lien businesses, expanding into new geographies, and leveraging our core competencies to explore expansion into adjacent asset classes.
35
Table of Contents
Government Regulation
As discussed in more detail under “Part I - Item1 - Business” in our Annual Report on Form 10-K, our U.S. debt purchasing business and collection activities are subject to federal, state and municipal statutes, rules, regulations and ordinances that establish specific guidelines and procedures that debt purchasers and collectors must follow when collecting consumer accounts, including among others, specific guidelines and procedures for communicating with consumers and prohibitions on unfair, deceptive or abusive debt collection practices. These rules, regulations, guidelines and procedures are modified from time to time by the relevant authorities charged with their administration which could affect the way we conduct our business.
For example, the Consumer Finance Protection Bureau (“CFPB”) may adopt new regulations that may affect our industry and our business. Additionally, the CFPB has supervisory, examination and enforcement authority over our business and is currently examining the collection practices of participants in the consumer debt buying industry.
In response to petitions filed by third parties, in July 2015, the Federal Communications Commission (“FCC”) released a declaratory ruling interpreting the Telephone Consumer Protection Act (“TCPA”), which could impact the way consumers may be contacted on their cellular phones and could impact our operations and financial results. Also, the CFPB has recently taken action against certain payment processors accused of facilitating fraudulent collections activity. As a result, certain payment processors may believe there is an elevated risk and stop processing payments for the debt collection industry.
On September 9, 2015, we entered into a consent order (the “Consent Order”) with the CFPB in which we settled allegations arising from our practices between 2011 and 2015. The Consent Order includes obligations on us to, among other things: (1) follow certain specified operational requirements, substantially all of which are already part of our current operations; (2) submit to the CFPB for review a comprehensive plan designed to ensure that our debt collection practices comply with all applicable federal consumer financial laws and the terms of the Consent Order; (3) pay redress to certain specified groups of consumers; and (4) pay a civil monetary penalty. We will continue to cooperate and engage with the CFPB and work to ensure compliance with the Consent Order. In addition, we are subject to ancillary state attorney general investigations related to similar debt collection practices.
We incurred a one-time, after-tax charge of approximately
$43 million
in the third quarter of 2015. We believe this charge will cover all related impacts of the Consent Order, including civil monetary penalties, restitution, any such ancillary state regulatory matters, legal expenses and portfolio allowance charges on several pool groups due to the impact on our current estimated remaining collections related to our existing receivable portfolios. We anticipate that after this one-time charge, any future earnings impact will be immaterial.
Portfolio Purchasing and Recovery
United States
Our portfolio purchasing and recovery segment purchases receivables based on robust, account-level valuation methods and employs proprietary statistical and behavioral models across our U.S. operations. These methods and models allow us to value portfolios accurately (and limit the risk of overpaying), avoid buying portfolios that are incompatible with our methods or goals and align the accounts we purchase with our business channels to maximize future collections. As a result, we have been able to realize significant returns from the receivables we acquire. We maintain strong relationships with many of the largest financial service providers in the United States.
While seasonality does not have a material impact on our portfolio purchasing and recovery segment, collections are generally strongest in our first calendar quarter, slower in the second and third calendar quarters, and slowest in the fourth calendar quarter. Relatively higher collections in the first quarter could result in a lower cost-to-collect ratio compared to the other quarters, as our fixed costs are relatively constant and applied against a larger collection base. The seasonal impact on our business may also be influenced by our purchasing levels, the types of portfolios we purchase, and our operating strategies.
Collection seasonality with respect to our portfolio purchasing and recovery segment can also affect revenue as a percentage of collections, also referred to as our revenue recognition rate. Generally, revenue for each pool group declines steadily over time, whereas collections can fluctuate from quarter to quarter based on seasonality, as described above. In quarters with lower collections (
e.g.,
the fourth calendar quarter), the revenue recognition rate can be higher than in quarters with higher collections (
e.g.,
the first calendar quarter).
In addition, seasonality could have an impact on the relative level of quarterly earnings. In quarters with stronger collections, total costs are higher as a result of the additional efforts required to generate those collections. Since revenue for each pool group declines steadily over time, in quarters with higher collections and higher costs (
e.g.,
the first calendar
36
Table of Contents
quarter), all else being equal, earnings could be lower than in quarters with lower collections and lower costs (
e.g.,
the fourth calendar quarter). Additionally, in quarters where a greater percentage of collections come from our legal and agency outsourcing channels, cost to collect will be higher than if there were more collections from our internal collection sites.
On
August 6, 2014
, we acquired all of the outstanding equity interests of Atlantic Credit & Finance, Inc. (“Atlantic”) pursuant to a stock purchase agreement (the “Atlantic Acquisition”). Atlantic acquires and liquidates fresh consumer finance receivables originated and charged off by U.S. financial institutions.
Europe
Cabot:
Through Cabot, we purchase paying and non-paying receivable portfolios using a proprietary pricing model that utilizes account-level statistical and behavioral data. This model allows Cabot to value portfolios accurately and quantify portfolio performance in order to maximize future collections. As a result, Cabot has been able to realize significant returns from the assets it has acquired. Cabot maintains strong relationships with many of the largest financial services providers in the United Kingdom.
While seasonality does not have a material impact on Cabot’s operations, collections are generally strongest in the second and third calendar quarters and slower in the first and fourth quarters, largely driven by the impact of the December holiday season and the New Year holiday, and the related impact on its customers’ ability to repay their balances. This drives a higher level of plan defaults over this period, which are typically repaired across the first quarter of the following year. The August vacation season in the United Kingdom also has an unfavorable effect on the level of collections, but this is traditionally compensated for by higher collections in July and September.
On February 7, 2014, Cabot acquired Marlin (the “Marlin Acquisition”), a leading acquirer of non-performing consumer debt in the United Kingdom. Marlin is differentiated by its proven competitive advantage in the use of litigation-enhanced collections for non-paying financial services receivables. Marlin’s litigation capabilities have benefited and will continue to benefit Cabot’s existing portfolio of non-performing accounts. Similarly, we have experienced synergies by applying Cabot’s collection models to Marlin’s portfolio since the acquisition. Cabot continued to expand in the United Kingdom with its acquisition of dlc in June 2015 (the “dlc Acquisition).
Grove:
On April 1, 2014, we completed the acquisition of a controlling equity ownership interest in Grove. Grove, through its subsidiaries and affiliates, is a leading specialty investment firm focused on consumer non-performing loans, including insolvencies (in particular, IVAs) in the United Kingdom and bank and non-bank receivables in Spain. Grove purchases portfolio receivables using a proprietary pricing model. This model allows Grove to value portfolios with a high degree of accuracy and quantify portfolio performance in order to maximize future collections.
Latin America
In December 2013, we acquired a majority ownership interest in Refinancia, a market leader in the management of non-performing loans in Colombia and Peru. In addition to purchasing defaulted receivables, Refinancia offers portfolio management services to banks for non-performing loans. Refinancia also specializes in non-traditional niches in the geographic areas in which it operates, including providing financial solutions to individuals who have previously defaulted on their credit obligations, payment plan guarantee and factoring services to merchants, and loan guarantee services to financial institutions.
Beginning in December 2014 we began investing in non-performing secured residential mortgages in Latin America.
Tax Lien Business
Our tax lien business segment focuses on the property tax financing industry. Propel acquires and services residential and commercial tax liens on real property. These liens take priority over most other liens, including mortgage liens. To the extent permitted by local law, Propel works directly with property owners to structure affordable payment plans designed to allow them to keep their property while paying their property tax obligation over time. In such cases, Propel pays their tax lien obligation to the taxing authority, and the property owner pays Propel at a lower interest rate or over a longer period of time than the taxing authority would ordinarily permit. Propel also purchases tax liens directly from taxing authorities in various states. In many cases, these tax liens continue to be serviced by the taxing authority. When the taxing authority receives payment for the outstanding taxes, it pays Propel the outstanding balance of the lien plus interest, which is established by statute, negotiated at the time of the purchase, or determined by the bid Propel submitted to acquire the tax lien. In May 2014, Propel acquired a portfolio of tax liens and other assets in a transaction valued at approximately $43.0 million. The transaction strengthened Propel’s established servicing platform and expanded Propel’s operations to 22 states.
37
Table of Contents
Revenue from our tax lien business segment comprised 3% of total consolidated revenues for each of the three and nine months ended September 30, 2015 and 2014. Operating income from our tax lien business segment comprised 8% and 4% of our total consolidated operating income for the three and nine months ended September 30, 2015, respectively and 4% and 3% of our total consolidated operating income for the three and nine months ended September 30, 2014, respectively.
Purchases and Collections
Portfolio Pricing, Supply and Demand
United States Markets
Prices for portfolios offered for sale directly from credit issuers continued to remain elevated during the third quarter of 2015, especially for fresh portfolios. Fresh portfolios are portfolios that are generally transacted within six months of the consumer’s account being charged-off by the financial institution. We believe this elevated pricing is due to a reduction in the supply of charged-off accounts and continued demand in the marketplace. We believe that the reduction in supply is partially due to shifts in underwriting standards by financial institutions, which have resulted in lower volumes of charged-off accounts. We believe that this reduction in supply is also the result of certain financial institutions temporarily halting their sales of charged-off accounts. Although we have seen moderation in certain instances, we expect pricing will remain at elevated levels for some period of time.
We believe that smaller competitors continue to face difficulties in the portfolio purchasing market because of the high cost to operate due to regulatory pressure and because issuers are being more selective with buyers in the marketplace, resulting in consolidation within the portfolio purchasing and recovery industry. We believe this favors larger participants in this market, such as Encore, because the larger market participants are better able to adapt to these pressures. Furthermore, as smaller competitors limit their participation in or exit the market, it may provide additional opportunities for Encore to purchase portfolios from competitors or to acquire competitors directly.
European Markets
The U.K. market for charged-off portfolios has grown significantly in recent years driven by a consolidation of sellers and a material backlog of portfolio coming to market from credit issuers who are selling an increasing proportion of their non-performing loans. Prices for portfolios offered for sale directly from credit issuers remain at levels higher than historical averages. We expect that as a result of an increase in available funding to industry participants, and lower return requirements for certain debt purchasers, pricing will remain elevated.
The U.K. insolvency market has seen historically low sales volumes from banks in 2015. We expect there will be increased purchasing opportunities once large retail banks start to sell their insolvency portfolios.
The Spanish consumer and small and medium enterprise non-performing loan market remains significant, with most of the major banks selling portfolios in 2015. Competition remains strong in large banking trades, but there remains an opportunity for incumbent buyers. 2015 has seen multiple complex sales from consolidated regional banks trading at more favorable returns, as portfolio sale sizes and asset nuances reduce competition.
Although pricing has been elevated, we believe that as our U.K. businesses increase in scale and expand to other European markets, and with anticipated improvements in liquidation and improved efficiencies in collections, our margins will remain competitive. Additionally, the acquisition of Marlin resulted in a new liquidation channel for the Company through litigation, which is enabling Cabot to collect from consumers who have the ability to pay, but have so far been unwilling to do so.
38
Table of Contents
Purchases by Type and Geographic Location
The following table summarizes the geographic locations of consumer receivable portfolios we purchased during the periods presented
(in thousands):
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
United States:
Credit Card
(1)
$
120,883
$
172,507
$
347,524
$
439,747
Consumer bankruptcy receivables
10,978
—
10,978
—
Europe:
Credit Card
(2)
42,023
109,147
354,096
519,527
Latin America:
Credit Card
13,296
17,855
18,516
33,562
$
187,180
$
299,509
$
731,114
$
992,836
________________________
(1)
Purchases of consumer portfolio receivables for the three and nine months ended September 30, 2014 include $105.4 million acquired in connection with the Atlantic Acquisition.
(2)
Purchases of consumer portfolio receivables in Europe for the three and nine months ended
September 30, 2015
include $4.7 million and $7.4 million, respectively, for IVAs. Purchases of consumer portfolio receivables in Europe for the nine months ended
September 30, 2015
include
$216.0 million
acquired in connection with the dlc Acquisition. Purchases of consumer portfolio receivables in Europe for the nine months ended
September 30, 2014
include
$208.5 million
acquired in connection with the Marlin Acquisition.
During the three months ended
September 30, 2015
, we invested
$187.2 million
to acquire portfolios of charged-off credit card portfolios and consumer bankruptcy receivables, with face values aggregating
$2.1 billion
, for an average purchase price of
9.0%
of face value. This is a
$112.3 million
decrease
in the amount invested, compared with the
$299.5 million
invested during the three months ended
September 30, 2014
, to acquire portfolios of charged-off credit card with face values aggregating
$4.0 billion
, for an average purchase price of
7.5%
of face value. Purchases of charged-off credit card portfolios during the three months ended September 30, 2014 include $105.4 million of receivable portfolios acquired in connection with the Atlantic Acquisition.
During the
nine months ended
September 30, 2015
, we invested
$731.1 million
to acquire portfolios of charged-off credit card portfolios and consumer bankruptcy receivables, with face values aggregating
$8.7 billion
, for an average purchase price of
8.4%
of face value. Purchases of charged-off credit card portfolios include
$216.0 million
of receivables acquired in connection with the dlc Acquisition. This is a
$261.7 million
decrease
in the amount invested, compared with the
$992.8 million
invested during the
nine months ended
September 30, 2014
, to acquire portfolios of charged-off credit card with face values aggregating
$11.3 billion
, for an average purchase price of
8.8%
of face value. Purchases of charged-off credit card portfolios during the
nine months ended
September 30, 2014
include
$208.5 million
of receivable portfolios acquired in the Marlin Acquisition and $105.4 million of receivable portfolios acquired in connection with the Atlantic Acquisition.
The average purchase price, as a percentage of face value, varies from period to period depending on, among other things, the quality of the accounts purchased and the length of time from charge-off to the time we purchase the portfolios.
39
Table of Contents
Collections by Channel and Geographic Location
We currently utilize various business channels for the collection of our receivables. The following table summarizes the total collections by collection channel and geographic areas
(in thousands)
:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
United States:
Legal collections
$
154,190
$
154,019
$
480,896
$
460,551
Collection sites
113,663
122,600
374,745
389,913
Collection agencies
(1)
16,649
19,392
52,702
60,805
Subtotal
284,502
296,011
908,343
911,269
Europe:
Collection sites
65,512
57,283
176,169
157,860
Collection agencies
38,564
33,367
112,136
90,762
Legal collections
24,680
11,764
63,616
31,846
Subtotal
128,756
102,414
351,921
280,468
Latin America
8,495
8,795
23,884
21,437
Total collections
$
421,753
$
407,220
$
1,284,148
$
1,213,174
________________________
(1)
Collections through our collection agency channel in the United States include accounts subject to bankruptcy filings collected by others. Additionally, collection agency collections often include accounts purchased from a competitor where we maintain the collection agency servicing until the accounts can be recalled and placed in our collection channels.
Gross collections
increase
d
$14.6 million
, or
3.6%
, to
$421.8 million
during the three months ended
September 30, 2015
, from
$407.2 million
during the three months ended
September 30, 2014
, primarily due to collections on portfolios acquired through our increased merger and acquisition activities.
Gross collections
increase
d
$70.9 million
, or
5.9%
, to
$1,284.1 million
during the
nine months ended
September 30, 2015
, from
$1,213.2 million
during the
nine months ended
September 30, 2014
, primarily due to collections on portfolios acquired through our increased merger and acquisition activities.
40
Table of Contents
Results of Operations
Results of operations, in dollars and as a percentage of total revenue, were as follows (
in thousands, except percentages
):
Three Months Ended September 30,
2015
2014
Revenues
Revenue from receivable portfolios, net
$
265,523
92.3
%
$
251,785
92.1
%
Other revenues
14,558
5.1
%
13,445
4.9
%
Net interest income
7,715
2.6
%
8,052
3.0
%
Total revenues
287,796
100.0
%
273,282
100.0
%
Operating expenses
Salaries and employee benefits
64,976
22.6
%
61,175
22.4
%
Cost of legal collections
58,760
20.4
%
53,742
19.6
%
Other operating expenses
23,953
8.3
%
22,061
8.1
%
Collection agency commissions
9,381
3.3
%
9,517
3.5
%
General and administrative expenses
88,002
30.6
%
35,532
13.0
%
Depreciation and amortization
8,235
2.8
%
6,933
2.5
%
Total operating expenses
253,307
88.0
%
188,960
69.1
%
Income from operations
34,489
12.0
%
84,322
30.9
%
Other expense
Interest expense
(47,816
)
(16.6
)%
(43,498
)
(15.9
)%
Other expense
(924
)
(0.4
)%
(532
)
(0.3
)%
Total other expense
(48,740
)
(17.0
)%
(44,030
)
(16.2
)%
(Loss) income before income taxes
(14,251
)
(5.0
)%
40,292
14.7
%
Benefit (provision) for income taxes
4,887
1.7
%
(10,154
)
(3.7
)%
Net (loss) income
(9,364
)
(3.3
)%
30,138
11.0
%
Net (income) loss attributable to noncontrolling interest
(1,595
)
(0.5
)%
197
0.1
%
Net (loss) income attributable to Encore shareholders
$
(10,959
)
(3.8
)%
$
30,335
11.1
%
41
Table of Contents
Nine Months Ended September 30,
2015
2014
Revenues
Revenue from receivable portfolios, net
$
799,934
92.6
%
$
737,584
92.6
%
Other revenues
42,080
4.9
%
38,943
4.9
%
Net interest income
21,801
2.5
%
19,691
2.5
%
Total revenues
863,815
100.0
%
796,218
100.0
%
Operating expenses
Salaries and employee benefits
200,269
23.2
%
183,667
23.1
%
Cost of legal collections
170,834
19.8
%
153,596
19.3
%
Other operating expenses
72,202
8.4
%
72,196
9.0
%
Collection agency commissions
28,532
3.3
%
25,275
3.2
%
General and administrative expenses
159,780
18.5
%
110,508
13.9
%
Depreciation and amortization
24,669
2.8
%
19,879
2.5
%
Total operating expenses
656,286
76.0
%
565,121
71.0
%
Income from operations
207,529
24.0
%
231,097
29.0
%
Other (expense) income
Interest expense
(136,369
)
(15.8
)%
(124,678
)
(15.7
)%
Other income (expense)
1,588
0.2
%
(192
)
0.0
%
Total other expense
(134,781
)
(15.6
)%
(124,870
)
(15.7
)%
Income before income taxes
72,748
8.4
%
106,227
13.3
%
Provision for income taxes
(26,960
)
(3.1
)%
(35,906
)
(4.5
)%
Net income
45,788
5.3
%
70,321
8.8
%
Net loss attributable to noncontrolling interest
335
0.0
%
6,755
0.9
%
Net income attributable to Encore shareholders
$
46,123
5.3
%
$
77,076
9.7
%
Results of Operations—Cabot
The following table summarizes the operating results contributed by Cabot during the periods presented
(in thousands):
Three Months Ended September 30, 2015
Three Months Ended September 30, 2014
Janus Holdings
Encore Europe
(1)
Consolidated
Janus Holdings
Encore Europe
(1)
Consolidated
Total revenues
$
92,641
$
—
$
92,641
$
75,739
$
—
$
75,739
Total operating expenses
(47,203
)
—
(47,203
)
(37,702
)
—
(37,702
)
Income from operations
45,438
—
45,438
38,037
—
38,037
Interest expense-non-PEC
(27,564
)
—
(27,564
)
(25,017
)
—
(25,017
)
PEC interest (expense) income
(12,264
)
6,010
(6,254
)
(11,047
)
5,309
(5,738
)
Other expense
(570
)
—
(570
)
(561
)
—
(561
)
Income before income taxes
5,040
6,010
11,050
1,412
5,309
6,721
Provision for income taxes
(2,037
)
—
(2,037
)
(1,045
)
—
(1,045
)
Net income
3,003
6,010
9,013
367
5,309
5,676
Net income attributable to noncontrolling interest
(421
)
(1,130
)
(1,551
)
(51
)
(158
)
(209
)
Net income attributable to Encore
$
2,582
$
4,880
$
7,462
$
316
$
5,151
$
5,467
42
Table of Contents
Nine Months Ended September 30, 2015
Nine Months Ended September 30, 2014
Janus Holdings
Encore Europe
(1)
Consolidated
Janus Holdings
Encore Europe
(1)
Consolidated
Total revenues
$
257,031
$
—
$
257,031
$
211,644
$
—
$
211,644
Total operating expenses
(136,405
)
—
(136,405
)
(113,908
)
—
(113,908
)
Income from operations
120,626
—
120,626
97,736
—
97,736
Interest expense-non-PEC
(77,297
)
—
(77,297
)
(72,418
)
—
(72,418
)
PEC interest (expense) income
(36,004
)
17,644
(18,360
)
(33,143
)
16,067
(17,076
)
Other income (expense)
485
—
485
(442
)
—
(442
)
Income (loss) before income taxes
7,810
17,644
25,454
(8,267
)
16,067
7,800
Provision for income taxes
(5,561
)
—
(5,561
)
(1,891
)
—
(1,891
)
Net income (loss)
2,249
17,644
19,893
(10,158
)
16,067
5,909
Net (income) loss attributable to noncontrolling interest
(315
)
(806
)
(1,121
)
1,459
4,341
5,800
Net income (loss) attributable to Encore
$
1,934
$
16,838
$
18,772
$
(8,699
)
$
20,408
$
11,709
________________________
(1)
Includes only the results of operations related to Janus Holdings and therefore does not represent the complete financial performance of Encore Europe.
The net loss recognized at Janus Holdings during the nine months ended September 30, 2014 was due to Cabot incurring acquisition and integration related charges related to Cabot’s acquisition of Marlin in February 2014. Additionally, for the three and nine months ended September 30, 2015 and 2014, Janus Holdings recognized all interest expense related to the outstanding preferred equity certificates (“PECs”) owed to Encore and other minority shareholders, while the interest income from PECs owed to Encore was recognized at Janus Holdings’ parent company, Encore Europe Holdings, S.a.r.l. (“Encore Europe”), which is a wholly-owned subsidiary of Encore.
Non-GAAP Disclosure
In addition to the financial information prepared in conformity with Generally Accepted Accounting Principles (“GAAP”), we provide historical non-GAAP financial information. Management believes that the presentation of such non-GAAP financial information is meaningful and useful in understanding the activities and business metrics of our operations. Management believes that these non-GAAP financial measures reflect an additional way of viewing aspects of our business that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business.
Management believes that the presentation of these measures provides investors with greater transparency and facilitates comparison of operating results across a broad spectrum of companies with varying capital structures, compensation strategies, derivative instruments, and amortization methods, which provide a more complete understanding of our financial performance, competitive position, and prospects for the future. Readers should consider the information in addition to, but not instead of, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of these measures for comparative purposes.
Adjusted Income Per Share.
Management uses non-GAAP adjusted income attributable to Encore and adjusted income per share (which we also refer to from time to time as adjusted earnings per share), to assess operating performance, in order to highlight trends in our business that may not otherwise be apparent when relying on financial measures calculated in accordance with GAAP. Adjusted income attributable to Encore excludes non-cash interest and issuance cost amortization relating to our convertible notes, one-time charges, and acquisition, integration and restructuring related expenses, all net of tax. The following table provides a reconciliation between income (loss) and diluted income (loss) per share attributable to Encore calculated in accordance with GAAP to adjusted income and adjusted income per share attributable to Encore, respectively. GAAP diluted earnings per share for the three months ended September 30, 2014, includes the effect of approximately
1.0 million
, common shares that are issuable upon conversion of certain convertible senior notes because the average stock price during the respective periods exceeded the conversion price of these notes. GAAP diluted earnings per share for the
nine months ended
September 30, 2015
and 2014, includes the effect of approximately
0.8 million
and
1.1 million
, respectively, common shares that are issuable upon conversion of certain convertible senior notes because the average stock price during the respective periods exceeded the conversion price of these notes. However, as described in Note
10
, “Debt—Encore Convertible Notes,” in the notes to our condensed consolidated financial statements, we have certain hedging transactions in place that have the effect of increasing the effective conversion price of these notes. Accordingly, while these common shares are included in our diluted earnings per share, the hedge transactions will offset the impact of this dilution and no shares will be issued unless
43
Table of Contents
our stock price exceeds the effective conversion price, thereby creating a discrepancy between the accounting effect of those notes under GAAP and their economic impact. We have presented the following metrics both including and excluding the dilutive effect of these convertible senior notes to better illustrate the economic impact of those notes and the related hedging transactions to shareholders, with the GAAP item under the “Per Diluted Share-Accounting” and “Per Diluted Share-Economic” columns, respectively
(in thousands, except per share data):
Three Months Ended September 30,
2015
2014
$
Per Diluted
Share—
Accounting
Per Diluted
Share—
Economic
$
Per Diluted
Share—
Accounting
Per Diluted
Share—
Economic
GAAP net (loss) income attributable to Encore, as reported
$
(10,959
)
$
(0.43
)
$
(0.43
)
$
30,335
$
1.11
$
1.15
Effect of diluted potential shares excluded from loss per share calculation
(1)
—
0.01
—
—
—
—
Adjustments:
Convertible notes non-cash interest and issuance cost amortization, net of tax
1,755
0.07
0.07
1,773
0.06
0.07
CFPB / regulatory one-time charges, net of tax
42,554
1.61
1.66
—
—
—
Acquisition, integration and restructuring related expenses, net of tax
1,125
0.04
0.04
1,001
0.04
0.04
Net effect of non-recurring tax adjustments
—
—
—
(2,291
)
(0.08
)
(0.09
)
Adjusted income attributable to Encore
$
34,475
$
1.30
$
1.34
$
30,818
$
1.13
$
1.17
Nine Months Ended September 30,
2015
2014
$
Per Diluted
Share—
Accounting
Per Diluted
Share—
Economic
$
Per Diluted
Share—
Accounting
Per Diluted
Share—
Economic
GAAP net income attributable to Encore, as reported
$
46,123
$
1.71
$
1.77
$
77,076
$
2.79
$
2.91
Adjustments:
Convertible notes non-cash interest and issuance cost amortization, net of tax
5,106
0.19
0.20
4,758
0.17
0.18
CFPB / regulatory one-time charges, net of tax
42,554
1.58
1.63
—
—
—
Acquisition, integration and restructuring related expenses, net of tax
6,310
0.23
0.24
9,195
0.33
0.35
Net effect of non-recurring tax adjustments
—
—
—
(2,291
)
(0.08
)
(0.09
)
Adjusted income attributable to Encore
$
100,093
$
3.71
$
3.84
$
88,738
$
3.21
$
3.35
________________________
(1)
The shares used to calculate GAAP net loss per diluted share - accounting and GAAP net loss per diluted share - economic during the three months ended September 30, 2015 exclude dilutive potential common shares because of their anti-dilutive effect.
Adjusted EBITDA.
Management utilizes adjusted EBITDA (defined as net income before interest, taxes, depreciation and amortization, stock-based compensation expenses, portfolio amortization, one-time charges, and acquisition, integration and restructuring related expenses), which is materially similar to a financial measure contained in covenants used in the Encore revolving credit and term loan facility, in the evaluation of our operations and believes that this measure is a useful indicator of our ability to generate cash collections in excess of operating expenses through the liquidation of our receivable portfolios. Adjusted EBITDA for the periods presented is as follows
(in thousands):
44
Table of Contents
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
GAAP net (loss) income, as reported
$
(9,364
)
$
30,138
$
45,788
$
70,321
Adjustments:
Interest expense
47,816
43,498
136,369
124,678
(Benefit) provision for income taxes
(4,887
)
10,154
26,960
35,906
Depreciation and amortization
8,235
6,933
24,669
19,879
Amount applied to principal on receivable portfolios
156,229
155,435
484,214
475,589
Stock-based compensation expense
5,156
4,009
17,259
13,560
CFPB / regulatory one-time charges
63,019
—
63,019
—
Acquisition, integration and restructuring related expenses
2,246
1,622
12,918
17,348
Adjusted EBITDA
$
268,450
$
251,789
$
811,196
$
757,281
Adjusted Operating Expenses.
Management utilizes adjusted operating expenses in order to facilitate a comparison of approximate cash costs to cash collections for our portfolio purchasing and recovery business. Adjusted operating expenses for our portfolio purchasing and recovery business are calculated by starting with GAAP total operating expenses and backing out stock-based compensation expense, operating expenses related to non-portfolio purchasing and recovery business, one-time charges, and acquisition, integration and restructuring related operating expenses. Operating expenses related to non-portfolio purchasing and recovery business include operating expenses from our tax lien business and other non-reportable operating segments, as well as corporate overhead not related to our portfolio purchasing and recovery business. Adjusted operating expenses related to our portfolio purchasing and recovery business for the periods presented are as follows
(in thousands):
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
GAAP total operating expenses, as reported
$
253,307
$
188,960
$
656,286
$
565,121
Adjustments:
Stock-based compensation expense
(5,156
)
(4,009
)
(17,259
)
(13,560
)
Operating expenses related to non-portfolio purchasing and recovery business
(25,946
)
(25,058
)
(77,223
)
(71,299
)
Operating expenses related to CFPB / regulatory one-time charges
(54,697
)
—
(54,697
)
—
Acquisition, integration and restructuring related expenses
(2,246
)
(1,622
)
(12,918
)
(17,348
)
Adjusted operating expenses related to portfolio purchasing and recovery business
$
165,262
$
158,271
$
494,189
$
462,914
Comparison of Results of Operations
Revenues
Our revenues consist primarily of portfolio revenue, contingent fee income, and net interest income from our tax lien business.
Portfolio revenue consists of accretion revenue and zero basis revenue. Accretion revenue represents revenue derived from pools (quarterly groupings of purchased receivable portfolios) with a cost basis that has not been fully amortized. Revenue from pools with a remaining unamortized cost basis is accrued based on each pool’s effective interest rate applied to each pool’s remaining unamortized cost basis. The cost basis of each pool is increased by revenue earned and decreased by gross collections and portfolio allowances. The effective interest rate is the Internal Rate of Return (“IRR”) derived from the timing and amounts of actual cash received and anticipated future cash flow projections for each pool. All collections realized after the net book value of a portfolio has been fully recovered, or Zero Basis Portfolios (“ZBA”), are recorded as revenue, or Zero Basis Revenue. We account for our investment in receivable portfolios utilizing the interest method in accordance with the authoritative guidance for loans and debt securities acquired with deteriorated credit quality. We incur allowance charges when actual cash flows from our receivable portfolios underperform compared to our expectations. Factors that may contribute to underperformance and to the recording of valuation allowances may include both internal as well as external factors. External
45
Table of Contents
factors that may have an impact on our collections include new laws or regulations, new interpretations of existing laws or regulations, and the overall condition of the economy. Internal factors that may have an impact on our collections include operational activities such as the productivity of our collection staff. We record allowance reversals on pool groups which have historic allowance reserves when actual cash flows from these receivable portfolios outperform our expectations. Allowance reversals are included in portfolio revenue.
Interest income, net of related interest expense represents net interest income on receivables secured by property tax liens.
Total revenues were
$287.8 million
during the three months ended
September 30, 2015
,
an increase
of
$14.5 million
, or
5.3%
, compared to total revenues of
$273.3 million
during the three months ended
September 30, 2014
. Total revenues were
$863.8 million
during the
nine months ended
September 30, 2015
,
an increase
of
$67.6 million
, or
8.5%
, compared to total revenues of
$796.2 million
during the
nine months ended
September 30, 2014
.
The following tables summarize collections, revenue, end of period receivable balance and other related supplemental data, by year of purchase from our portfolio purchasing and recovery segment (
in thousands, except percentages
):
Three Months Ended September 30, 2015
As of
September 30, 2015
Collections
(1)
Gross
Revenue
(2)
Revenue
Recognition
Rate
(3)
Net
Reversal (Portfolio
Allowance)
Revenue
% of Total
Revenue
Unamortized
Balances
Monthly
IRR
United States
(4)
:
ZBA
(5)
$
31,805
$
28,745
90.4
%
$
3,097
10.7
%
$
—
—
2007
727
267
36.7
%
520
0.1
%
1,797
4.6
%
2008
3,259
2,016
61.9
%
1,444
0.8
%
6,447
9.6
%
2009
3,179
1,171
36.8
%
—
0.4
%
218
25.0
%
2010
5,015
3,072
61.3
%
—
1.2
%
4,373
18.8
%
2011
26,197
19,754
75.4
%
—
7.3
%
32,871
17.3
%
2012
40,813
25,190
61.7
%
—
9.4
%
92,866
8.0
%
2013
70,167
42,781
61.0
%
—
15.9
%
186,528
6.9
%
2014
77,477
41,484
53.5
%
—
15.4
%
395,096
3.3
%
2015
34,358
16,144
47.0
%
—
6.0
%
338,284
2.1
%
Impact of CFPB settlement
—
—
—
(8,322
)
—
—
—
Subtotal
292,997
180,624
61.6
%
(3,261
)
67.2
%
1,058,480
4.5
%
Europe:
2013
51,210
43,010
84.0
%
—
16.0
%
457,343
3.0
%
2014
51,522
30,362
58.9
%
—
11.3
%
473,135
2.1
%
2015
26,024
14,788
56.8
%
—
5.5
%
334,266
1.7
%
Subtotal
128,756
88,160
68.5
%
—
32.8
%
1,264,744
2.3
%
Total
$
421,753
$
268,784
63.7
%
$
(3,261
)
100.0
%
$
2,323,224
3.3
%
46
Table of Contents
Three Months Ended September 30, 2014
As of
September 30, 2014
Collections
(1)
Gross
Revenue
(2)
Revenue
Recognition
Rate
(3)
Net
Portfolio
Allowance Reversal
Revenue
% of Total
Revenue
Unamortized
Balances
Monthly
IRR
United States
(4)
:
ZBA
(5)
$
7,219
$
4,480
62.1
%
$
2,744
1.8
%
$
—
—
2006
761
65
8.5
%
—
0.0
%
—
5.3
%
2007
1,994
681
34.2
%
1,029
0.3
%
3,033
5.4
%
2008
6,978
3,501
50.2
%
2,030
1.4
%
9,157
9.7
%
2009
12,475
8,585
68.8
%
—
3.5
%
9,153
23.7
%
2010
25,976
20,140
77.5
%
—
8.2
%
26,854
22.3
%
2011
35,875
25,602
71.4
%
—
10.4
%
62,971
12.3
%
2012
60,990
32,957
54.0
%
—
13.4
%
171,877
5.8
%
2013
97,874
51,729
52.9
%
—
21.0
%
334,367
4.7
%
2014
54,664
28,989
53.0
%
—
11.8
%
430,978
2.8
%
Subtotal
304,806
176,729
58.0
%
5,803
71.8
%
1,048,390
5.2
%
Europe:
2013
62,892
41,414
65.8
%
—
16.8
%
546,130
2.4
%
2014
39,522
27,839
70.4
%
—
11.3
%
478,712
2.2
%
Subtotal
102,414
69,253
67.6
%
—
28.2
%
1,024,842
2.3
%
Total
$
407,220
$
245,982
60.4
%
$
5,803
100.0
%
$
2,073,232
3.2
%
Nine Months Ended September 30, 2015
As of
September 30, 2015
Collections
(1)
Gross
Revenue
(2)
Revenue
Recognition
Rate
(3)
Net
Reversal (Portfolio
Allowance)
Revenue
% of Total
Revenue
Unamortized
Balances
Monthly
IRR
United States
(4)
:
ZBA
(5)
$
74,080
$
64,780
87.4
%
$
9,509
8.1
%
$
—
—
2007
2,486
872
35.1
%
816
0.1
%
1,797
4.6
%
2008
10,471
6,693
63.9
%
1,955
0.9
%
6,447
9.6
%
2009
17,812
10,293
57.8
%
—
1.3
%
218
25.0
%
2010
39,358
22,777
57.9
%
—
2.9
%
4,373
18.8
%
2011
89,638
67,889
75.7
%
—
8.5
%
32,871
17.3
%
2012
142,119
86,577
60.9
%
—
10.9
%
92,866
8.0
%
2013
243,092
138,053
56.8
%
—
17.3
%
186,528
6.9
%
2014
251,317
127,496
50.7
%
—
16.0
%
395,096
3.3
%
2015
61,854
25,650
41.5
%
—
3.2
%
338,284
2.1
%
Impact of CFPB settlement
—
—
—
(8,322
)
—
—
—
Subtotal
932,227
551,080
59.1
%
3,958
69.2
%
1,058,480
4.5
%
Europe:
2013
163,097
130,345
79.9
%
—
16.4
%
457,343
3.0
%
2014
153,043
93,835
61.3
%
—
11.8
%
473,135
2.1
%
2015
35,781
20,716
57.9
%
—
2.6
%
334,266
1.7
%
Subtotal
351,921
244,896
69.6
%
—
30.8
%
1,264,744
2.3
%
Total
$
1,284,148
$
795,976
62.0
%
$
3,958
100.0
%
$
2,323,224
3.3
%
47
Table of Contents
Nine Months Ended September 30, 2014
As of
September 30, 2014
Collections
(1)
Gross
Revenue
(2)
Revenue
Recognition
Rate
(3)
Net
Portfolio
Allowance Reversal
Revenue
% of Total
Revenue
Unamortized
Balances
Monthly
IRR
United States
(4)
:
ZBA
(5)
$
20,438
$
11,473
56.1
%
$
8,970
1.6
%
$
—
—
2006
3,067
601
19.6
%
—
0.1
%
—
5.3
%
2007
6,626
2,861
43.2
%
1,145
0.4
%
3,033
5.4
%
2008
23,244
12,452
53.6
%
2,340
1.7
%
9,157
9.7
%
2009
44,816
32,996
73.6
%
—
4.6
%
9,153
23.7
%
2010
88,390
65,327
73.9
%
—
9.0
%
26,854
22.3
%
2011
123,669
83,893
67.8
%
—
11.6
%
62,971
12.3
%
2012
210,719
106,657
50.6
%
—
14.7
%
171,877
5.8
%
2013
330,946
175,807
53.1
%
—
24.2
%
334,367
4.7
%
2014
80,791
41,536
51.4
%
—
5.7
%
430,978
2.8
%
Subtotal
932,706
533,603
57.2
%
12,455
73.6
%
1,048,390
5.2
%
Europe:
2013
189,621
127,350
67.2
%
—
17.6
%
546,130
2.4
%
2014
90,847
64,176
70.6
%
—
8.9
%
478,712
2.2
%
Subtotal
280,468
191,526
68.3
%
—
26.4
%
1,024,842
2.3
%
Total
$
1,213,174
$
725,129
59.8
%
$
12,455
100.0
%
$
2,073,232
3.2
%
________________________
(1)
Does not include amounts collected on behalf of others.
(2)
Gross revenue excludes the effects of net portfolio allowance or net portfolio allowance reversals.
(3)
Revenue recognition rate excludes the effects of net portfolio allowance or net portfolio allowance reversals.
(4)
United States data includes results from Latin America.
(5)
ZBA revenue typically has a 100% revenue recognition rate. However, collections on ZBA pool groups where a valuation allowance remains must first be recorded as an allowance reversal until the allowance for that pool group is zero. Once the entire valuation allowance is reversed, the revenue recognition rate will become 100%. ZBA gross revenue includes an immaterial amount of accounts that are returned to the seller in accordance with the respective purchase agreement (“Put-Backs”) and accounts that are recalled by the seller in accordance with the respective purchase agreement (“Recalls”).
Accretion revenue from our portfolio purchasing and recovery segment was
$265.5 million
during the three months ended
September 30, 2015
, an
increase
of
$13.7 million
, or
5.5%
, compared to revenue of
$251.8 million
during the three months ended
September 30, 2014
. The
increase
in portfolio purchasing and recovery revenue during the three months ended
September 30, 2015
compared to
2014
was due to additional accretion revenue associated with a higher portfolio balance, primarily associated with portfolios acquired through our increased level of merger and acquisition related activities, and increases in yields on certain pool groups due to over-performance, offset by lower yields on recently formed pool groups. Accretion revenue from our portfolio purchasing and recovery segment was
$799.9 million
during the
nine months ended
September 30, 2015
, an
increase
of
$62.3 million
, or
8.5%
, compared to revenue of
$737.6 million
during the
nine months ended
September 30, 2014
. The
increase
in portfolio purchasing and recovery revenue during the
nine months ended
September 30, 2015
compared to
2014
was due to additional accretion revenue associated with a higher portfolio balance, primarily associated with portfolios acquired through our increased level of merger and acquisition related activities, and increases in yields on certain pool groups due to over-performance, offset by lower yields on recently formed pool groups.
During the three months ended
September 30, 2015
, we recorded a net portfolio allowance of
$3.3 million
, compared to a portfolio allowance reversal of
$5.8 million
during the three months ended
September 30, 2014
. During the
nine months ended
September 30, 2015
, we recorded a net portfolio allowance reversal of
$4.0 million
, compared to a portfolio allowance reversal of
$12.5 million
during the
nine months ended
September 30, 2014
. During the three and nine months ended September 30, 2015, we recorded a portfolio allowance charge of $8.3 million as a result of a reduction in forecasted cash flows in certain pool groups related to the CFPB Consent Order discussed in the “Government Regulation” section above. Excluding this allowance charge, we recorded portfolio allowance reversals of $5.1 million and $12.3 million during the three and nine months ended September 30, 2015, respectively. The allowance reversals we recorded during all periods presented were primarily due to operational improvements which allowed us to assist our customers to repay their obligations and increased
48
Table of Contents
collections on our ZBA portfolios. Additionally, our refined valuation methodologies have limited the amount of valuation charges necessary during recent periods.
Other revenues were
$14.6 million
and
$13.4 million
for the three months ended
September 30, 2015
and
2014
, respectively, and
$42.1 million
and
$38.9 million
for the
nine months ended
September 30, 2015
and
2014
, respectively. Other revenues are primarily comprised of contingent fee income at our Cabot, Refinancia and Grove subsidiaries earned on accounts collected on behalf of others, primarily credit originators.
Net interest income from our tax lien business segment was
$7.7 million
and
$8.1 million
for the three months ended
September 30, 2015
and
2014
, respectively, and
$21.8 million
and
$19.7 million
for the
nine months ended
September 30, 2015
and
2014
, respectively. The higher interest income recognized during the three months ended September 30, 2014 was attributable to a large acquisition in receivables secured by tax liens in May 2014. The increase in net interest income for the nine month period was due to the increase in average balance of receivables secured by property tax liens.
Operating Expenses
Total operating expenses were
$253.3 million
during the three months ended
September 30, 2015
,
an increase
of
$64.3 million
, or
34.1%
, compared to total operating expenses of
$189.0 million
during the three months ended
September 30, 2014
. Excluding the one-time CFPB related operating settlement charge of
$54.7 million
during the three months ended
September 30, 2015
, operating expenses
increase
d
$9.6 million
, or
5.1%
, to
$198.6 million
during the three months ended
September 30, 2015
.
Total operating expenses were
$656.3 million
during the
nine months ended
September 30, 2015
,
an increase
of
$91.2 million
, or
16.1%
, compared to total operating expenses of
$565.1 million
during the
nine months ended
September 30, 2014
. Excluding the one-time CFPB related operating settlement charge of
$54.7 million
during the
nine months ended
September 30, 2015
, operating expenses
increase
d
$36.5 million
, or
6.5%
, to
$601.6 million
during the
nine months ended
September 30, 2015
.
Operating expenses are explained in more detail as follows:
Salaries and Employee Benefits
Salaries and employee benefits increased
$3.8 million
, or
6.2%
, to
$65.0 million
during the three months ended
September 30, 2015
, from
$61.2 million
during the three months ended
September 30, 2014
. The increase was primarily the result of an increase in stock-based compensation expense of
$1.2 million
, and increases in headcount and related compensation expense of $2.2 million in our international subsidiaries as a result of our growing global expansion.
Salaries and employee benefits increased
$16.6 million
, or
9.0%
, to
$200.3 million
during the
nine months ended
September 30, 2015
, from
$183.7 million
during the
nine months ended
September 30, 2014
. The increase was primarily the result of an increase in stock-based compensation expense of
$3.7 million
, increased severance expenses of $2.0 million including severance related to reducing our call center staffing in Warren, Michigan and San Diego, California, and increases in headcount and related compensation expense as a result of our recent merger and acquisition activities.
Stock-based compensation
increased
$1.2 million
, or
28.6%
to
$5.2 million
during the three months ended
September 30, 2015
, from
$4.0 million
during the three months ended
September 30, 2014
. Stock-based compensation
increased
$3.7 million
, or
27.3%
to
$17.3 million
during the
nine months ended
September 30, 2015
, from
$13.6 million
during the
nine months ended
September 30, 2014
. These increases were primarily attributable to the higher fair value of equity awards granted in recent periods.
Salaries and employee benefits broken down between the reportable segments were as follows
(in thousands)
:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Salaries and employee benefits:
Portfolio purchasing and recovery
$
62,995
$
59,291
$
194,116
$
178,433
Tax lien business
1,981
1,884
6,153
5,234
$
64,976
$
61,175
$
200,269
$
183,667
49
Table of Contents
Cost of Legal Collections—Portfolio Purchasing and Recovery
The cost of legal collections
increase
d
$5.1 million
, or
9.3%
, to
$58.8 million
during the
three months ended September 30, 2015
, compared to
$53.7 million
during the
three months ended September 30, 2014
. These costs represent contingent fees paid to our network of attorneys, internal legal costs and the cost of litigation. Gross legal collections were
$178.9 million
during the
three months ended September 30, 2015
, up from
$165.8 million
collected during the
three months ended September 30, 2014
. The cost of legal collections as a percentage of gross collections through this channel was
32.9%
during the
three months ended September 30, 2015
, a slight increase from
32.4%
during corresponding period in 2014. The increase in the cost of legal collections was due to increased upfront court costs in the United States, offset by lower costs in our legal collection channel in Europe. During the
three months ended September 30, 2015
, Cabot and Marlin collected
$24.7 million
through Marlin’s legal channel and incurred costs of
$5.8 million
, or
23.3%
, of collections including upfront court costs, compared to collections of
$11.8 million
and costs of
$4.7 million
, or cost as a percentage of legal collection of
40.3%
during the
three months ended September 30, 2014
. The higher cost as a percentage of legal collections during the three months ended September 30, 2014 at Cabot and Marlin was a result of a significant increase in upfront court costs related to the increase in consumer accounts directed through Marlin’s legal platform during that period.
The cost of legal collections
increase
d
$17.2 million
, or
11.2%
, to
$170.8 million
during the
nine months ended
September 30, 2015
, compared to
$153.6 million
during the
nine months ended
September 30, 2014
. Gross legal collections were
$544.5 million
during the
nine months ended
September 30, 2015
,
up
from
$492.4 million
collected during the
nine months ended
September 30, 2014
. The cost of legal collections remained stable as a percentage of gross collections through this channel at
31.4%
and
31.2%
during the
nine months ended
September 30, 2015
and 2014, respectively. During the
nine months ended
September 30, 2015
, Cabot and Marlin collected
$63.6 million
through Marlin’s legal channel and incurred costs of
$18.4 million
, or
28.9%
, of collections including upfront court costs, compared to collections of
$31.8 million
and costs of
$8.7 million
, or cost as a percentage of legal collection of
27.2%
during the
nine months ended
September 30, 2014
.
Other Operating Expenses
Other operating expenses
increase
d
$1.9 million
, or
8.6%
, to
$24.0 million
during the three months ended
September 30, 2015
, from
$22.1 million
during the three months ended
September 30, 2014
, and remained consistent at
$72.2 million
during the
nine months ended
September 30, 2015
and 2014. The
increase
for three months ended September 30, 2015, as compared to the prior period, was primarily due to additional operating expenses at Propel.
Other operating expenses broken down between the reportable segments were as follows
(in thousands)
:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Other operating expenses:
Portfolio purchasing and recovery
$
22,217
$
21,352
$
68,278
$
68,843
Tax lien business
1,736
709
3,924
3,353
$
23,953
$
22,061
$
72,202
$
72,196
Collection Agency Commissions—Portfolio Purchasing and Recovery
During the three months ended
September 30, 2015
, we incurred
$9.4 million
in commissions to third-party collection agencies, or
17.0%
of the related gross collections of
$55.2 million
. During the period, the commission rate as a percentage of related gross collections was
12.3%
and
19.0%
for our collection outsourcing channels in the United States and Europe, respectively. During the three months ended
September 30, 2014
, we incurred
$9.5 million
in commissions, or
18.0%
, of the related gross collections of
$52.8 million
. During the 2014 period, the commission rate as a percentage of related gross collections was
17.5%
and
18.4%
for our collection outsourcing channels in the United States and Europe, respectively.
During the
nine months ended
September 30, 2015
, we incurred
$28.5 million
in commissions to third-party collection agencies, or
17.3%
of the related gross collections of
$164.8 million
. During the period, the commission rate as a percentage of related gross collections was
15.7%
and
18.1%
for our collection outsourcing channels in the United States and Europe, respectively. During the
nine months ended
September 30, 2014
, we incurred
$25.3 million
in commissions, or
16.7%
, of the related gross collections of
$151.6 million
. During the 2014 period, the commission rate as a percentage of related gross collections was
16.1%
and
17.0%
for our collection outsourcing channels in the United States and Europe, respectively.
Collections through this channel vary from period to period depending on, among other things, the number of accounts placed with an agency versus accounts collected internally. Commissions, as a percentage of collections in this channel also vary from period to period depending on, among other things, the amount of time that has passed since the charge-off of the
50
Table of Contents
accounts placed with an agency, the asset class, and the geographic location of the receivables. Generally, freshly charged-off accounts have a lower commission rate than accounts that have been charged off for a longer period of time. Additionally, commission rates are lower in the United Kingdom where most of the receivables in this channel are semi-performing loans and IVAs, while the commission rates are higher in other European countries where most of the receivables in this channel are non-performing loans.
General and Administrative Expenses
General and administrative expenses
increase
d
$52.5 million
, or
147.7%
, to
$88.0 million
during the three months ended
September 30, 2015
, from
$35.5 million
during the three months ended
September 30, 2014
. Excluding one-time acquisition, integration, restructuring and CFPB related settlement charges of
$55.9 million
and
$1.6 million
during the three months ended
September 30, 2015
and 2014, respectively, general and administrative expenses
decrease
d
$1.8 million
, or
5.3%
, to
$32.1 million
during the three months ended
September 30, 2015
, from
$33.9 million
during the three months ended
September 30, 2014
. The
decrease
was primarily due to decreased corporate legal expense of $3.4 million offset by general increases in expenses to support our growth.
General and administrative expenses
increase
d
$49.3 million
, or
44.6%
, to
$159.8 million
during the
nine months ended
September 30, 2015
, from
$110.5 million
during the
nine months ended
September 30, 2014
. Excluding one-time acquisition integration, restructuring and CFPB related settlement charges of
$64.9 million
and
$17.3 million
during the
nine months ended
September 30, 2015
and 2014, respectively, general and administrative expenses
increase
d
$1.7 million
, or
1.9%
, to
$94.9 million
during the
nine months ended
September 30, 2015
, from
$93.2 million
during the
nine months ended
September 30, 2014
. The
increase
was primarily due to an increase in costs associated with regulatory and legislative costs and increased general and administrative expenses resulting from our growing global expansion.
General and administrative expenses broken down between the reportable segments were as follows
(in thousands)
:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
General and administrative expenses:
Portfolio purchasing and recovery
$
86,789
$
33,436
$
155,624
$
106,132
Tax lien business
1,213
2,096
4,156
4,376
$
88,002
$
35,532
$
159,780
$
110,508
Depreciation and Amortization
Depreciation and amortization expense
increase
d
$1.3 million
, or
18.8%
, to
$8.2 million
during the three months ended
September 30, 2015
, from
$6.9 million
during the three months ended
September 30, 2014
. Depreciation and amortization expense
increase
d
$4.8 million
, or
24.1%
, to
$24.7 million
during the
nine months ended
September 30, 2015
, from
$19.9 million
during the
nine months ended
September 30, 2014
. The
increase
s during the three and
nine months ended
September 30, 2015
as compared to the same periods in the prior year were primarily related to increased depreciation expense resulting from the acquisition of fixed assets in the current and prior years and additional depreciation and amortization expenses resulting from fixed assets and intangible assets acquired through our recent acquisitions.
51
Table of Contents
Cost per Dollar Collected—Portfolio Purchasing and Recovery
We utilize adjusted operating expenses in order to facilitate a comparison of approximate cash costs to cash collections for our portfolio purchasing and recovery business. The calculation of adjusted operating expenses is illustrated in detail in the “Non-GAAP Disclosure” section. The following table summarizes our overall cost per dollar collected by geographic location during the periods presented:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
United States
43.0
%
42.2
%
41.4
%
40.9
%
Europe
31.4
%
30.3
%
31.6
%
29.9
%
Latin America
30.2
%
28.1
%
29.2
%
30.0
%
Overall cost per dollar collected
39.2
%
38.9
%
38.5
%
38.2
%
Our overall cost per dollar collected (or “cost-to-collect”) for the three months ended
September 30, 2015
was
39.2%
, up
30
basis points from
38.9%
during the prior period. Overall cost-to-collect increased to
38.5%
during the
nine months ended
September 30, 2015
from
38.2%
during the same period in the prior year. Cabot’s cost-to-collect continues to trend lower than our overall cost-to-collect because its portfolio includes many consumers who are already on payment plans and historically involves little litigation. As more of Cabot’s accounts are serviced through Marlin’s legal channel, we expect to see incremental net collections and a higher overall return. As we continue to grow our presence in the Latin American market, we expect to incur upfront cost in building our collection channels. As a result, cost-to-collect in this region may become elevated in the near term and may fluctuate over time.
Over time, we expect our cost-to-collect to remain competitive, but also to fluctuate from quarter to quarter based on seasonality, acquisitions, the cost of investments in new operating initiatives, and the ongoing management of the changing regulatory and legislative environment.
Interest Expense—Portfolio Purchasing and Recovery
Interest expense
increase
d
$4.3 million
to
$47.8 million
during the three months ended
September 30, 2015
, from
$43.5 million
during the three months ended
September 30, 2014
. Interest expense
increase
d
$11.7 million
to
$136.4 million
during the
nine months ended
September 30, 2015
, from
$124.7 million
during the
nine months ended
September 30, 2014
.
The following table summarizes our interest expense (
in thousands, except percentages):
Three Months Ended September 30,
2015
2014
$ Change
% Change
Stated interest on debt obligations
$
39,466
$
36,391
$
3,075
8.4
%
Interest expense on preferred equity certificates
6,254
5,738
516
9.0
%
Amortization of loan fees and other loan costs
2,508
1,900
608
32.0
%
Amortization of debt discount
2,359
2,228
131
5.9
%
Accretion of debt premium
(2,771
)
(2,759
)
(12
)
0.4
%
Total interest expense
$
47,816
$
43,498
$
4,318
9.9
%
Nine Months Ended September 30,
2015
2014
$ Change
% Change
Stated interest on debt obligations
$
110,802
$
101,904
$
8,898
8.7
%
Interest expense on preferred equity certificates
18,360
17,076
1,284
7.5
%
Amortization of loan fees and other loan costs
8,238
7,098
1,140
16.1
%
Amortization of debt discount
6,947
6,164
783
12.7
%
Accretion of debt premium
(7,978
)
(7,564
)
(414
)
5.5
%
Total interest expense
$
136,369
$
124,678
$
11,691
9.4
%
The payment of the accumulated interest on the preferred equity certificates issued in connection with the acquisition of a controlling interest in Cabot (the “Cabot Acquisition”) will only be satisfied in connection with the disposition of the noncontrolling interests of J.C. Flowers & Co. LLC and management.
52
Table of Contents
The
increase
in interest expense was primarily attributable to increased debt levels in the United States and in Europe related to additional borrowings to finance recent acquisitions and portfolio purchases.
Other (Expense) Income
Other income or expense consists primarily of foreign currency exchange gains or losses and interest income. Other expense was
$0.9 million
during the three months ended
September 30, 2015
, up from
$0.5 million
during the three months ended
September 30, 2014
, due to an increase in foreign currency exchange loss of approximately $0.6 million. Other income was
$1.6 million
during the
nine months ended
September 30, 2015
, compared to other expense of
$0.2 million
during the
nine months ended
September 30, 2014
, due to a $0.9 million net change in foreign currency exchange gain and a $0.6 million increase in interest income.
Income Taxes
During the three months ended
September 30, 2015
and
2014
, we recorded an income tax benefit of
$4.9 million
and a tax provision of
$10.2 million
, respectively. During the
nine months ended
September 30, 2015
and
2014
, we recorded income tax provisions of
$27.0 million
and
$35.9 million
, respectively.
We incurred a net loss and therefore recorded an income tax benefit during the three months ended September 30, 2015. The net loss was due to a one-time charge resulting from a settlement with the CFPB. The $10.0 million civil monetary penalty component of the CFPB settlement is not deductible for tax purposes. Refer to “Government Regulation” section above for further discussion of the CFPB settlement.
The effective tax rates for the respective periods are shown below:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
Federal (benefit) provision
(35.0
)%
35.0
%
35.0
%
35.0
%
State (benefit) provision
(4.4
)%
3.8
%
4.4
%
3.8
%
International benefit
(1)
(23.4
)%
(8.7
)%
(8.8
)%
(5.0
)%
Permanent items
(2)
1.7
%
5.7
%
1.0
%
4.1
%
Tax effect of CFPB / regulatory charges
27.6
%
0.0
%
5.4
%
0.0
%
Other
(3)
(0.8
)%
(10.6
)%
0.1
%
(4.0
)%
Effective rate
(34.3
)%
25.2
%
37.1
%
33.9
%
________________________
(1)
Relates primarily to lower tax rates on income attributable to international operations.
(2)
Represents a provision for nondeductible items.
(3)
Includes the effect of discrete items and reserves taken for a certain tax position adopted by the Company.
The effective tax rate for the
three and nine months ended
September 30, 2015
, respectively, as compared to corresponding periods in 2014, decreased as a result of earnings realized in countries with lower statutory tax rates than the U.S. federal tax rate and as a result of the net loss incurred for the three months ended September 30, 2015. Our effective tax rate could fluctuate significantly on a quarterly basis and could be adversely affected to the extent earnings are lower than anticipated in countries that have lower statutory tax rates and higher than anticipated in countries that have higher statutory tax rates.
Our subsidiary in Costa Rica is operating under a 100% tax holiday through December 31, 2018 and a 50% tax holiday for the subsequent four years. The impact of the tax holiday in Costa Rica for the
three and nine months ended
September 30, 2015
and
2014
was immaterial.
53
Table of Contents
Supplemental Performance Data—Portfolio purchasing and recovery
The Company utilizes its proprietary forecasting models to continuously evaluate the economic life of each pool. The collection forecast of each pool is estimated to be 120 months which is included in its estimated remaining collections and is used for calculating its IRRs.
54
Table of Contents
Cumulative Collections to Purchase Price Multiple
The following table summarizes our purchases and related gross collections by year of purchase
(in thousands, except multiples)
:
Year of
Purchase
Purchase
Price
(1)
Cumulative Collections through September 30, 2015
<2005
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
Total
(2)
CCM
(3)
Purchased consumer receivables:
United States
(4)
:
<1999
$
41,117
$
137,929
$
2,042
$
1,513
$
989
$
501
$
406
$
296
$
207
$
128
$
100
$
96
$
46
$
144,253
3.5
1999
48,712
84,758
5,157
3,513
1,954
1,149
885
590
487
345
256
245
137
99,476
2.0
2000
6,153
23,873
1,323
1,007
566
324
239
181
115
103
96
55
50
27,932
4.5
2001
38,185
137,004
20,622
14,521
5,644
2,984
2,005
1,411
1,139
991
731
600
452
188,104
4.9
2002
61,490
180,831
45,699
33,694
14,902
7,922
4,778
3,575
2,795
1,983
1,715
1,318
896
300,108
4.9
2003
88,496
145,996
69,932
55,131
26,653
13,897
8,032
5,871
4,577
3,582
2,882
2,353
1,523
340,429
3.8
2004
101,316
39,400
79,845
54,832
34,625
19,116
11,363
8,062
5,860
4,329
3,442
2,767
1,783
265,424
2.6
2005
192,585
—
66,491
129,809
109,078
67,346
42,387
27,210
18,651
12,669
9,552
7,626
5,156
495,975
2.6
2006
141,026
—
—
42,354
92,265
70,743
44,553
26,201
18,306
12,825
9,468
6,952
4,276
327,943
2.3
2007
204,064
—
—
—
68,048
145,272
111,117
70,572
44,035
29,619
20,812
14,431
9,188
513,094
2.5
2008
227,756
—
—
—
69,049
165,164
127,799
87,850
59,507
41,773
29,776
17,957
598,875
2.6
2009
253,084
—
—
—
—
—
96,529
206,773
164,605
111,569
80,443
58,345
33,801
752,065
3.0
2010
345,483
—
—
—
—
—
—
125,465
284,541
215,088
150,558
106,079
62,658
944,389
2.7
2011
382,317
—
—
—
—
—
—
—
122,224
300,536
225,451
154,847
89,638
892,696
2.3
2012
473,374
—
—
—
—
—
—
—
—
186,472
322,962
235,606
126,170
871,210
1.8
2013
542,943
—
—
—
—
—
—
—
—
—
223,862
390,582
228,536
842,980
1.6
2014
608,687
—
—
—
—
—
—
—
—
—
—
153,830
251,317
405,147
0.7
2015
365,026
—
—
—
—
—
—
—
—
—
—
—
61,854
61,854
0.2
Subtotal
4,121,814
749,791
291,111
336,374
354,724
398,303
487,458
604,006
755,392
939,746
1,094,103
1,165,508
895,438
8,071,954
2.0
Europe:
2013
619,079
—
—
—
—
—
—
—
—
—
134,259
249,307
163,097
546,663
0.9
2014
630,348
—
—
—
—
—
—
—
—
—
—
135,549
153,043
288,592
0.5
2015
354,097
—
—
—
—
—
—
—
—
—
—
—
35,781
35,781
0.1
Subtotal
1,603,524
—
—
—
—
—
—
—
—
—
134,259
384,856
351,921
871,036
0.5
Purchased bankruptcy receivables:
2010
11,971
—
—
—
—
—
—
388
4,247
5,598
6,248
5,914
3,263
25,658
2.1
2011
1,642
—
—
—
—
—
—
—
1,372
1,413
1,070
333
203
4,391
2.7
2012
83,159
—
—
—
—
—
—
—
—
1,249
31,020
26,207
16,480
74,956
0.9
2013
39,833
—
—
—
—
—
—
—
—
—
12,806
24,679
16,843
54,328
1.4
2014
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
2015
10,978
—
—
—
—
—
—
—
—
—
—
—
—
—
—
Subtotal
147,583
—
—
—
—
—
—
388
5,619
8,260
51,144
57,133
36,789
159,333
1.1
Total
$
5,872,921
$
749,791
$
291,111
$
336,374
$
354,724
$
398,303
$
487,458
$
604,394
$
761,011
$
948,006
$
1,279,506
$
1,607,497
$
1,284,148
$
9,102,323
1.5
________________________
(1)
Adjusted for Put-Backs and Recalls.
(2)
Cumulative collections from inception through
September 30, 2015
, excluding collections on behalf of others.
(3)
Cumulative Collections Multiple (“CCM”) through
September 30, 2015
refers to collections as a multiple of purchase price.
(4)
United States data includes results from Latin America.
55
Table of Contents
Total Estimated Collections to Purchase Price Multiple
The following table summarizes our purchases, resulting historical gross collections, and estimated remaining gross collections, by year of purchase
(in thousands, except multiples)
:
Purchase Price
(1)
Historical
Collections
(2)
Estimated
Remaining
Collections
(3)
Total Estimated
Gross Collections
Total Estimated Gross
Collections to
Purchase Price
Purchased consumer receivables:
United States
(4)
:
<2006
$
578,054
$
1,861,701
$
14,535
$
1,876,236
3.2
2006
141,026
327,943
7,982
335,925
2.4
2007
204,064
513,094
19,162
532,256
2.6
2008
227,756
598,875
40,046
638,921
2.8
2009
253,084
752,065
55,003
807,068
3.2
2010
345,483
944,389
139,884
1,084,273
3.1
2011
382,317
892,696
184,584
1,077,280
2.8
2012
473,374
871,210
271,487
1,142,697
2.4
2013
542,943
842,980
580,563
1,423,543
2.6
2014
608,687
405,147
853,172
1,258,319
2.1
2015
365,026
61,854
562,086
623,940
1.7
Subtotal
4,121,814
8,071,954
2,728,504
10,800,458
2.6
Europe:
2013
619,079
546,663
1,226,179
1,772,842
2.9
2014
630,348
288,592
985,886
1,274,478
2.0
2015
354,097
35,781
657,285
693,066
2.0
Subtotal
1,603,524
871,036
2,869,350
3,740,386
2.3
Purchased bankruptcy receivables:
2010
11,971
25,658
1,563
27,221
2.3
2011
1,642
4,391
111
4,502
2.7
2012
83,159
74,956
24,304
99,260
1.2
2013
39,833
54,328
16,937
71,265
1.8
2014
—
—
—
—
—
2015
10,978
—
12,799
12,799
1.2
Subtotal
147,583
159,333
55,714
215,047
1.5
Total
$
5,872,921
$
9,102,323
$
5,653,568
$
14,755,891
2.5
________________________
(1)
Adjusted for Put-Backs and Recalls.
(2)
Cumulative collections from inception through
September 30, 2015
, excluding collections on behalf of others.
(3)
Estimated remaining collections (“ERC”) for purchased consumer receivables includes
$96.1 million
related to accounts that converted to bankruptcy after purchase. The collection forecast of each pool is generally estimated up to 120 months based on the expected collection period of each pool in the United States and up to 120 months in the United Kingdom. Expected collections beyond the 120 months collection forecast in the United States are included in ERC but are not included in the calculation of IRRs.
(4)
United States data includes results from Latin America.
56
Table of Contents
Estimated Remaining Gross Collections by Year of Purchase
The following table summarizes our estimated remaining gross collections by year of purchase
(in thousands)
:
Estimated Remaining Gross Collections by Year of Purchase
(1), (2)
2015
(3)
2016
2017
2018
2019
2020
2021
2022
2023
>2023
Total
Purchased consumer receivables:
United States
(4)
:
<2006
$
1,902
$
6,176
$
3,590
$
1,793
$
866
$
208
$
—
$
—
$
—
$
—
$
14,535
2006
987
3,042
1,864
1,041
585
332
131
—
—
—
7,982
2007
2,002
6,733
4,324
2,655
1,627
998
613
210
—
—
19,162
2008
4,037
13,451
8,618
5,512
3,521
2,227
1,411
895
374
—
40,046
2009
6,070
18,885
10,515
6,708
4,958
3,308
2,081
1,327
844
307
55,003
2010
15,540
48,609
28,764
17,085
11,169
7,262
4,702
3,056
1,986
1,711
139,884
2011
18,844
67,638
38,455
22,550
13,802
8,972
5,683
3,521
2,289
2,830
184,584
2012
26,707
95,357
56,520
33,742
21,444
14,070
9,218
5,786
3,553
5,090
271,487
2013
50,372
175,485
120,562
80,677
53,704
36,174
24,220
15,788
9,649
13,932
580,563
2014
60,384
219,052
176,208
145,724
105,687
57,323
30,246
21,594
14,601
22,353
853,172
2015
32,586
145,026
136,223
90,756
60,272
37,996
21,341
14,177
9,701
14,008
562,086
Subtotal
219,431
799,454
585,643
408,243
277,635
168,870
99,646
66,354
42,997
60,231
2,728,504
Europe:
2013
45,134
192,545
202,453
178,281
157,217
140,005
124,277
111,165
75,102
—
1,226,179
2014
40,356
155,520
160,948
137,585
118,872
105,490
93,436
81,321
72,734
19,624
985,886
2015
23,181
96,679
95,349
90,024
76,665
65,209
56,958
50,770
45,284
57,166
657,285
Subtotal
108,671
444,744
458,750
405,890
352,754
310,704
274,671
243,256
193,120
76,790
2,869,350
Purchased bankruptcy receivables:
2010
770
793
—
—
—
—
—
—
—
—
1,563
2011
33
76
2
—
—
—
—
—
—
—
111
2012
4,098
12,107
6,215
1,884
—
—
—
—
—
—
24,304
2013
4,449
8,451
2,351
685
416
270
177
116
22
—
16,937
2014
—
—
—
—
—
—
—
—
—
—
—
2015
7
827
2,788
3,310
3,092
2,270
283
95
63
64
12,799
Subtotal
9,357
22,254
11,356
5,879
3,508
2,540
460
211
85
64
55,714
Total
$
337,459
$
1,266,452
$
1,055,749
$
820,012
$
633,897
$
482,114
$
374,777
$
309,821
$
236,202
$
137,085
$
5,653,568
________________________
(1)
ERC for Zero Basis Portfolios can extend beyond our collection forecasts.
(2)
ERC for purchased consumer receivables includes
$96.1 million
related to accounts that converted to bankruptcy after purchase. The collection forecast of each pool is generally estimated up to 120 months based on the expected collection period of each pool in the United States and up to 120 months in the United Kingdom. Expected collections beyond the 120 months collection forecast in the United States are included in ERC but are not included in the calculation of IRRs.
(3)
2015 amount consists of three months data from October 1, 2015 to December 31, 2015.
(4)
United States data includes results from Latin America.
57
Table of Contents
Unamortized Balances of Portfolios
The following table summarizes the remaining unamortized balances of our purchased receivable portfolios by year of purchase
(in thousands, except percentages
):
Unamortized
Balance as of
September 30, 2015
Purchase
Price
(1)
Unamortized
Balance as a
Percentage of
Purchase Price
Unamortized
Balance as a
Percentage
of Total
Purchased consumer receivables:
United States
(2)
:
2007
$
1,797
$
204,064
0.9
%
0.2
%
2008
6,447
227,756
2.8
%
0.6
%
2009
218
253,084
0.1
%
0.0
%
2010
4,373
345,483
1.3
%
0.4
%
2011
32,871
382,317
8.6
%
3.2
%
2012
71,107
473,374
15.0
%
7.0
%
2013
178,289
542,943
32.8
%
17.6
%
2014
395,096
608,687
64.9
%
38.8
%
2015
327,294
365,026
89.7
%
32.2
%
Subtotal
1,017,492
3,402,734
29.9
%
100.0
%
Europe:
2013
457,343
619,079
73.9
%
36.2
%
2014
473,135
630,348
75.1
%
37.4
%
2015
334,266
354,097
94.4
%
26.4
%
Subtotal
1,264,744
1,603,524
78.9
%
100.0
%
Purchased bankruptcy receivables:
2012
21,759
83,159
26.2
%
53.1
%
2013
8,239
39,833
20.7
%
20.1
%
2014
—
—
0.0
%
0.0
%
2015
10,990
10,978
100.1
%
26.8
%
Subtotal
40,988
133,970
30.6
%
100.0
%
Total
$
2,323,224
$
5,140,228
45.2
%
100.0
%
________________________
(1)
Purchase price refers to the cash paid to a seller to acquire a portfolio less Put-Backs, Recalls, and other adjustments.
(2)
United States data includes results from Latin America.
58
Table of Contents
Estimated Future Amortization of Portfolios
As of
September 30, 2015
, we had
$2.3 billion
in investment in receivable portfolios. This balance will be amortized based upon current projections of cash collections in excess of revenue applied to the principal balance. The estimated amortization of the investment in receivable portfolios balance is as follows
(in thousands):
Years Ending December 31,
Purchased
Consumer
Receivables
United States
(1)
Purchased
Consumer
Receivables
Europe
Purchased
Bankruptcy
Receivables
Total
Amortization
2015
(2)
$
50,447
$
18,826
$
5,681
$
74,954
2016
244,486
111,001
15,173
370,660
2017
227,691
164,625
9,244
401,560
2018
175,801
155,969
5,005
336,775
2019
128,249
142,993
3,004
274,246
2020
77,305
140,865
2,274
220,444
2021
44,574
145,593
400
190,567
2022
35,168
160,689
88
195,945
2023
20,084
158,612
119
178,815
2024
9,228
49,330
—
58,558
2025
4,459
16,241
—
20,700
Total
$
1,017,492
$
1,264,744
$
40,988
$
2,323,224
________________________
(1)
United States data includes results from Latin America.
(2)
2015 amount consists of three months data from October 1, 2015 to December 31, 2015.
Headcount by Function by Geographic Location
The following table summarizes our headcount by function by geographic location:
Headcount as of September 30,
2015
2014
Domestic
International
Domestic
International
General & Administrative
924
1,795
1,021
1,571
Internal Legal Account Manager
32
151
43
61
Account Manager
242
2,493
322
2,294
1,198
4,439
1,386
3,926
59
Table of Contents
Gross Collections by Account Manager
The following table summarizes our collection performance by account manager
(in thousands, except headcount
):
Three Months Ended
September 30,
Nine Months Ended
September 30,
2015
2014
2015
2014
United States
(1)
:
Gross collections—collection sites
$
113,663
$
122,600
$
374,745
$
389,913
Average active Account Manager
1,385
1,432
1,440
1,546
Collections per average active Account Manager
$
82.1
$
85.6
$
260.2
$
252.2
Europe
(2)
:
Gross collections—collection sites
$
65,512
$
57,283
$
176,169
$
157,860
Average active Account Manager
848
625
715
539
Collections per average active Account Manager
$
77.3
$
91.7
$
246.4
$
292.9
Overall:
Collections per average active Account Manager
$
80.2
$
87.4
$
255.6
$
262.7
________________________
(1)
United States represents account manager statistics for United States portfolios and includes applicable collection statistics from our India and Costa Rica call centers.
(2)
Europe represents account manager statistics for Europe portfolios and includes applicable collection statistics for our India call centers.
Purchases by Quarter
The following table summarizes the consumer receivable portfolios and bankruptcy receivables we purchased by quarter, and the respective purchase prices (
in thousands
):
Quarter
# of
Accounts
Face Value
Purchase
Price
Q1 2013
1,678
$
1,615,214
$
58,771
Q2 2013
(1)
23,887
68,906,743
423,113
Q3 2013
(2)
4,232
13,437,807
617,852
Q4 2013
614
1,032,472
105,043
Q1 2014
(3)
1,104
4,288,159
467,565
Q2 2014
1,210
3,075,343
225,762
Q3 2014
(4)
2,203
3,970,145
299,509
Q4 2014
859
2,422,128
258,524
Q1 2015
734
1,041,011
125,154
Q2 2015
(5)
2,970
5,544,885
418,780
Q3 2015
1,267
2,085,381
187,180
________________________
(1)
Includes $383.4 million of portfolios acquired with a face value of approximately $68.2 billion in connection with the merger with Asset Acceptance Capital Corp.
(2)
Includes $559.0 million of portfolios acquired with a face value of approximately $12.8 billion in connection with the Cabot Acquisition.
(3)
Includes $208.5 million of portfolios acquired with a face value of approximately $2.4 billion in connection with the Marlin Acquisition.
(4)
Includes $105.4 million of portfolios acquired with a face value of approximately $1.7 billion in connection with the Atlantic Acquisition.
(5)
Includes
$216.0 million
of portfolios acquired with a face value of approximately $3.1 billion in connection with the dlc Acquisition.
60
Table of Contents
Liquidity and Capital Resources
Liquidity
The following table summarizes our cash flow activity for the periods presented
(in thousands)
:
Nine Months Ended
September 30,
2015
2014
(Unaudited)
Net cash provided by operating activities
$
63,381
$
98,763
Net cash used in investing activities
(354,905
)
(704,241
)
Net cash provided by financing activities
345,855
593,051
Operating Cash Flows
Cash flows from operating activities represent the cash receipts and disbursements related to all of our activities other than investing and financing activities. Operating cash flow is derived by adjusting net income for non-cash operating items such as depreciation and amortization, allowance charges and stock-based compensation charges, and changes in operating assets and liabilities which reflect timing differences between the receipt and payment of cash associated with transactions and when they are recognized in results of operations.
Net cash provided by operating activities was
$63.4 million
and
$98.8 million
during the
nine months ended
September 30, 2015
and
2014
, respectively. The decrease in cash provided by operating activities was primarily driven by a lower net income of
$45.8 million
during the nine months ended September 30, 2015, as compared to net income of
$70.3 million
during the
nine months ended
September 30, 2014
.
Investing Cash Flows
Net cash used in investing activities was
$354.9 million
and
$704.2 million
during the
nine months ended
September 30, 2015
and
2014
, respectively.
The cash flows used in investing activities during the
nine months ended
September 30, 2015
were primarily related to cash paid for the dlc Acquisition, net of cash acquired, of
$236.2 million
, receivable portfolio purchases (excluding the portfolios acquired from the dlc Acquisition of
$216.0 million
) of
$550.0 million
, offset by collection proceeds applied to the principal of our receivable portfolios in the amount of
$488.2 million
. The cash flows used in investing activities during the
nine months ended
September 30, 2014
were primarily related to cash paid for acquisitions, net of cash acquired, of
$495.5 million
, receivable portfolio purchases (excluding the portfolios acquired from the Marlin Acquisition of $208.5 million and from the Atlantic Acquisition of $105.4 million) of
$666.5 million
, offset by gross collection proceeds applied to the principal of our receivable portfolios in the amount of
$488.1 million
.
Capital expenditures for fixed assets acquired with internal cash flows were
$15.8 million
and
$13.6 million
for
nine months ended
September 30, 2015
and
2014
, respectively.
Financing Cash Flows
Net cash provided by financing activities was
$345.9 million
and
$593.1 million
during the
nine months ended
September 30, 2015
and
2014
, respectively.
The cash provided by financing activities during the
nine months ended
September 30, 2015
primarily reflects
$903.3 million
in borrowings under our credit facilities, offset by
$466.7 million
in repayments of amounts outstanding under our credit facilities and
$33.2 million
in repurchases of our common stock. The cash provided by financing activities during the
nine months ended
September 30, 2014
primarily reflects
$1.0 billion
in borrowings under our credit facilities,
$288.6 million
of proceeds from the Cabot 2021 Notes (as defined below), and
$161.0 million
of proceeds from the issuance of the 2021 Convertible Notes (as defined below), and
$134.0 million
of proceeds from the issuance of Propel’s securitized notes, offset by
$878.9 million
in repayments of amounts outstanding under our credit facilities and $33.6 million in purchases of convertible hedge instruments, including the payment for our warrant restrike transaction associated with $115.0 million aggregate principal amount of our 3.0% convertible senior notes due 2017.
61
Table of Contents
Capital Resources
Historically, we have met our cash requirements by utilizing our cash flows from operations, bank borrowings, convertible debt offerings, and equity offerings. From time to time, depending on the capital markets, we and Cabot consider additional financings to fund our operations and acquisitions. Our primary cash requirements have included the purchase of receivable portfolios, the acquisition of U.S. and international entities, operating expenses, the payment of interest and principal on borrowings, and the payment of income taxes.
On July 9, 2015, we amended our revolving credit facility and term loan facility pursuant to Amendment No. 2 to the Second Amended and Restated Credit Agreement (as amended, the “Restated Credit Agreement”). The Restated Credit Agreement includes a revolving credit facility of $692.6 million (the “Revolving Credit Facility”), a term loan facility of $153.8 million (the “Term Loan Facility”, and together with the Revolving Credit Facility, the “Senior Secured Credit Facilities”), and an accordion feature that allows us to increase the Revolving Credit Facility by an additional $250.0 million. Including the accordion feature, the maximum amount that can be borrowed under the Senior Secured Credit Facilities is $1.1 billion. The Senior Secured Credit Facilities have a five-year maturity, expiring in February 2019, except with respect to two subtranches of the Term Loan Facility of $60.0 million and $6.3 million, expiring in February 2017 and November 2017, respectively. As of
September 30, 2015
, we had
$716.1 million
outstanding and
$116.6 million
of availability under the Senior Secured Credit Facilities, excluding the $250.0 million accordion.
In March 2014, we sold $161.0 million in aggregate principal amount of 2.875% convertible senior notes due March 15, 2021 in a private placement transaction (the “2021 Convertible Notes”). The 2021 Convertible Notes are general unsecured obligations of Encore. We used approximately $19.5 million of the net proceeds from this offering to pay the cost of the capped call transactions entered into in connection with the 2021 Convertible Notes and used the remainder of the net proceeds from this offering for general corporate purposes, including working capital.
Through Cabot Financial (UK) Limited (“Cabot Financial UK”), an indirect subsidiary, we have a revolving credit facility of £195.0 million (the “Cabot Credit Facility”). The Cabot Credit Facility includes an uncommitted accordion facility which will allow the facility to be increased by an additional £55.0 million, subject to obtaining the requisite commitments and compliance with the terms of Cabot Financial UK’s other indebtedness.
On February 7, 2014, in connection with the Marlin Acquisition, Cabot Financial UK borrowed £75.0 million (approximately $122.3 million) under this facility and used the proceeds to pay for a portion of the purchase price. The Marlin Acquisition was financed with the £75.0 million (approximately $122.3 million) Cabot Credit Facility draw discussed above, and with borrowings under senior secured bridge facilities entered into on February 7, 2014. On March 21, 2014, Cabot Financial issued £175.0 million (approximately $288.6 million) in aggregate principal amount of 6.5% Senior Secured Notes due 2021 (the “Cabot 2021 Notes”). The senior secured bridge facilities were paid in full using proceeds from borrowings under the Cabot 2021 Notes.
On June 1, 2015, Cabot entered into a new senior secured bridge facility (the “2015 Senior Secured Bridge Facility”) that provides an aggregate principal amount of up to £90.0 million. The purpose of the 2015 Senior Secured Bridge Facility was to provide funding for the financing, in full or in part, of the purchase price for the dlc Acquisition and the payment of costs, fees and expenses in connection with the dlc Acquisition, and was fully drawn on as of the closing of the dlc Acquisition. The 2015 Senior Secured Bridge Facility has an initial term of one year and can be extended for an additional year if it is not repaid during the first year of issuance. Cabot borrowed £91.0 million (approximately $138.4 million) under the Cabot Credit Facility to pay for the remaining purchase price of the dlc Acquisition. As of
September 30, 2015
, we had
£160.3 million
(approximately
$242.8 million
) outstanding and
£34.7 million
(approximately
$52.6 million
) of availability under the Cabot Credit Facility.
Currently, all of our portfolio purchases are funded with cash from operations and borrowings under our Senior Secured Credit Facilities and our Cabot Credit Facility.
We are in compliance with all covenants under our financing arrangements. See Note
10
, “Debt” to our condensed consolidated financial statements for a further discussion of our debt.
Our cash and cash equivalents at
September 30, 2015
consisted of $74.7 million held by U.S.-based entities and $100.5 million held by foreign entities. Most of our cash and cash equivalents held by foreign entities is indefinitely reinvested and may be subject to material tax effects if repatriated. However, we believe that our U.S. sources of cash and liquidity are sufficient to meet our business needs in the United States and do not expect that we will need to repatriate the funds.
62
Table of Contents
We believe that we have sufficient liquidity to fund our operations for at least the next twelve months, given our expectation of continued positive cash flows from operations, our cash and cash equivalents, our access to capital markets, and availability under our credit facilities. Our future cash needs will depend on our acquisitions of portfolios and businesses.
Item 3 – Quantitative and Qualitative Disclosures About Market Risk
Foreign Currency Exchange Rates.
At
September 30, 2015
, there had not been a material change in any of the foreign currency risk information disclosed in Item 7A, “Quantitative and Qualitative Disclosures About Market Risk,” of our Annual Report on Form 10-K for the fiscal year ended
December 31, 2014
.
Interest Rates.
At
September 30, 2015
, there had not been a material change in the interest rate risk information disclosed in Item 7A, “Quantitative and Qualitative Disclosures About Market Risk,” of our Annual Report on Form 10-K for the fiscal year ended
December 31, 2014
.
Item 4 – Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our periodic reports filed or submitted under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission (the “SEC”) and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and accordingly, management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
Based on their most recent evaluation, as of the end of the period covered by this Quarterly Report on Form 10-Q, our Chief Executive Officer and Chief Financial Officer have concluded our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act are effective.
Changes in Internal Control over Financial Reporting
No changes in our internal control over financial reporting occurred during the quarter ended
September 30, 2015
that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
63
Table of Contents
PART II – OTHER INFORMATION
Item 1 – Legal Proceedings
Information with respect to this item may be found in Note
13
, “Commitments and Contingencies,” to the condensed consolidated financial statements.
Item 1A – Risk Factors
There is no material change in the information reported under “Part I—Item 1A—Risk Factors” contained in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2014
.
Item 6 – Exhibits
10.1
Amendment No. 2 to Second Amended and Restated Credit Agreement, dated July 9, 2015, by and among Encore Capital Group, Inc., the several banks and other financial institutions and lenders from time to time party thereto and listed on the signature pages thereof, and SunTrust Bank, as administrative agent and collateral agent (incorporated by reference to Exhibit 10.4 to the Company’s Quarterly Report on Form 10-Q filed on August 10, 2015)
10.2
Amendment No. 4, dated July 9, 2015, to Second Amended and Restated Senior Secured Note Purchase Agreement, dated May 9, 2013, by and between Encore Capital Group, Inc., The Prudential Insurance Company of America, Pruco Life Insurance Company, Prudential Retirement Insurance and Annuity Company and Prudential Annuities Life Assurance Corporations (incorporated by reference to Exhibit 10.5 to the Company’s Quarterly Report on Form 10-Q filed on August 10, 2015)
10.3
Amendment No. 3 to Tax Lien Loan and Security Agreement, dated October 26, 2015, by and among PFS Financial 1, LLC, PFS Financial 2, LLC, PFS Finance Holdings, LLC, the Borrowers from time to time party thereto and Wells Fargo Bank, N.A. (filed herewith)
31.1
Certification of the Principal Executive Officer pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
31.2
Certification of the Principal Financial Officer pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
32.1
Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
101.INS
XBRL Instance Document (filed herewith)
101.SCH
XBRL Taxonomy Extension Schema Document (filed herewith)
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)
101.DEF
XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)
101.LAB
XBRL Taxonomy Extension Label Linkbase Document (filed herewith)
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)
64
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
ENCORE CAPITAL GROUP, INC.
By:
/s/ Jonathan C. Clark
Jonathan C. Clark
Executive Vice President,
Chief Financial Officer and Treasurer
Date:
November 5, 2015
65