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, 2009
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.) | |
8875 Aero Drive, Suite 200 San Diego, California |
92123 | |
(Address of principal executive offices) | (Zip code) |
(877) 445 - 4581
(Registrants 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 ¨ 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 ¨ | Accelerated filer x | 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 issuers classes of common stock, as of the latest practicable date.
Class |
Outstanding at October 21, 2009 | |
Common Stock, $0.01 par value | 23,180,747 shares |
INDEX TO FORM 10-Q
Item 1. | Condensed Consolidated Financial Statements (Unaudited) |
Condensed Consolidated Statements of Financial Condition
(In Thousands, Except Par Value Amounts)
(Unaudited)
September 30, 2009 |
December 31, 2008 |
|||||||
Adjusted | ||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 6,940 | $ | 10,341 | ||||
Accounts receivable, net |
3,211 | 1,757 | ||||||
Investment in receivable portfolios, net |
534,656 | 461,346 | ||||||
Deferred court costs |
27,710 | 28,335 | ||||||
Property and equipment, net |
8,698 | 6,290 | ||||||
Prepaid income tax |
| 7,935 | ||||||
Forward flow asset |
| 10,302 | ||||||
Other assets |
4,414 | 5,049 | ||||||
Goodwill |
15,985 | 15,985 | ||||||
Identifiable intangible assets, net |
1,268 | 1,739 | ||||||
Total assets |
$ | 602,882 | $ | 549,079 | ||||
Liabilities and stockholders equity |
||||||||
Liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | 19,775 | $ | 18,204 | ||||
Income taxes payable |
3,256 | | ||||||
Deferred tax liabilities, net |
15,545 | 15,108 | ||||||
Deferred revenue and purchased servicing obligation |
5,675 | 5,203 | ||||||
Debt |
324,394 | 303,655 | ||||||
Other liabilities |
2,306 | 3,483 | ||||||
Total liabilities |
370,951 | 345,653 | ||||||
Commitments and contingencies |
||||||||
Stockholders 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, 23,159 shares and 23,053 shares issued and outstanding as of September 30, 2009, and December 31, 2008, respectively |
232 | 231 | ||||||
Additional paid-in capital |
101,677 | 98,521 | ||||||
Accumulated earnings |
131,437 | 106,795 | ||||||
Accumulated other comprehensive loss |
(1,415 | ) | (2,121 | ) | ||||
Total stockholders equity |
231,931 | 203,426 | ||||||
Total liabilities and stockholders equity |
$ | 602,882 | $ | 549,079 | ||||
See accompanying notes to unaudited condensed consolidated financial statements
1
Condensed Consolidated Statements of Income
(In Thousands, Except Per Share Amounts)
(Unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Adjusted | Adjusted | |||||||||||||||
Revenue |
||||||||||||||||
Revenue from receivable portfolios, net |
$ | 76,448 | $ | 62,557 | $ | 222,688 | $ | 192,900 | ||||||||
Servicing fees and other related revenue |
3,938 | 3,816 | 12,179 | 11,047 | ||||||||||||
Total revenue |
80,386 | 66,373 | 234,867 | 203,947 | ||||||||||||
Operating expenses |
||||||||||||||||
Salaries and employee benefits (excluding stock-based compensation expense) |
14,411 | 14,963 | 43,130 | 45,503 | ||||||||||||
Stock-based compensation expense |
1,261 | 860 | 3,335 | 3,182 | ||||||||||||
Cost of legal collections |
26,092 | 25,390 | 84,665 | 69,525 | ||||||||||||
Other operating expenses |
6,034 | 6,018 | 18,612 | 17,656 | ||||||||||||
Collection agency commissions |
5,795 | 2,996 | 13,483 | 10,808 | ||||||||||||
General and administrative expenses |
7,280 | 4,864 | 20,074 | 13,905 | ||||||||||||
Depreciation and amortization |
652 | 674 | 1,895 | 2,162 | ||||||||||||
Total operating expenses |
61,525 | 55,765 | 185,194 | 162,741 | ||||||||||||
Income before other (expense) income and income taxes |
18,861 | 10,608 | 49,673 | 41,206 | ||||||||||||
Other (expense) income |
||||||||||||||||
Interest expense |
(3,970 | ) | (5,140 | ) | (12,201 | ) | (15,171 | ) | ||||||||
Gain on repurchase of convertible notes, net |
| | 3,268 | 707 | ||||||||||||
Other income (expense) |
61 | (32 | ) | (11 | ) | 341 | ||||||||||
Total other expense |
(3,909 | ) | (5,172 | ) | (8,944 | ) | (14,123 | ) | ||||||||
Income before income taxes |
14,952 | 5,436 | 40,729 | 27,083 | ||||||||||||
Provision for income taxes |
(5,948 | ) | (2,408 | ) | (16,087 | ) | (11,142 | ) | ||||||||
Net income |
$ | 9,004 | $ | 3,028 | $ | 24,642 | $ | 15,941 | ||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
23,225 | 23,029 | 23,177 | 23,009 | ||||||||||||
Diluted |
24,199 | 23,675 | 23,936 | 23,531 | ||||||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | 0.39 | $ | 0.13 | $ | 1.06 | $ | 0.69 | ||||||||
Diluted |
$ | 0.37 | $ | 0.13 | $ | 1.03 | $ | 0.68 |
See accompanying notes to unaudited condensed consolidated financial statements
2
Condensed Consolidated Statements of Stockholders Equity
(Unaudited, In Thousands)
Common Stock | Additional Paid-In Capital |
Accumulated Earnings |
Accumulated Other Comprehensive (Loss) Income |
Total Equity |
Comprehensive Income | ||||||||||||||||||
Shares | Par | ||||||||||||||||||||||
Balance at December 31, 2008, Adjusted |
23,053 | $ | 231 | $ | 98,521 | $ | 106,795 | $ | (2,121 | ) | $ | 203,426 | |||||||||||
Net income |
| | | 24,642 | | 24,642 | 24,642 | ||||||||||||||||
Other comprehensive income: |
|||||||||||||||||||||||
Unrealized gain on cash flow hedge, net of tax |
| | | | 706 | 706 | 706 | ||||||||||||||||
Exercise of stock options and issuance of share-based awards |
106 | 1 | (137 | ) | | | (136 | ) | | ||||||||||||||
Stock-based compensation |
| | 3,335 | | | 3,335 | | ||||||||||||||||
Tax provision related to stock option exercises |
| | (42 | ) | | | (42 | ) | | ||||||||||||||
Balance at September 30, 2009 |
23,159 | $ | 232 | $ | 101,677 | $ | 131,437 | $ | (1,415 | ) | $ | 231,931 | $ | 25,348 | |||||||||
See accompanying notes to unaudited condensed consolidated financial statements
3
Condensed Consolidated Statements of Cash Flows
(Unaudited, In Thousands)
Nine Months Ended September 30, |
||||||||
2009 | 2008 | |||||||
Adjusted | ||||||||
Operating activities: |
||||||||
Net Income |
$ | 24,642 | $ | 15,941 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
1,895 | 2,162 | ||||||
Amortization of loan costs and debt discount |
3,100 | 4,751 | ||||||
Stock-based compensation expense |
3,335 | 3,182 | ||||||
Gain on repurchase of convertible notes, net |
(3,268 | ) | (707 | ) | ||||
Deferred income tax expense |
437 | 825 | ||||||
Tax provision from stock-based payment arrangements |
42 | 4 | ||||||
Provision for impairment on receivable portfolios, net |
14,323 | 15,993 | ||||||
Changes in operating assets and liabilities |
||||||||
Other assets |
(1,623 | ) | 1,091 | |||||
Deferred court costs |
625 | (6,674 | ) | |||||
Prepaid income tax and income tax payable |
11,149 | 9,920 | ||||||
Deferred revenue and purchased service obligation |
472 | 999 | ||||||
Accounts payable, accrued liabilities and other liabilities |
840 | (2,203 | ) | |||||
Net cash provided by operating activities |
55,969 | 45,284 | ||||||
Investing activities: |
||||||||
Purchases of receivable portfolios, net of forward flow allocation |
(205,378 | ) | (160,940 | ) | ||||
Collections applied to investment in receivable portfolios, net |
126,019 | 95,144 | ||||||
Proceeds from put-backs of receivable portfolios |
2,028 | 2,610 | ||||||
Purchases of property and equipment |
(3,626 | ) | (2,139 | ) | ||||
Net cash used in investing activities |
(80,957 | ) | (65,325 | ) | ||||
Financing activities: |
||||||||
Proceeds from revolving credit facility |
85,500 | 57,000 | ||||||
Repayment of revolving credit facility |
(41,500 | ) | (32,169 | ) | ||||
Repurchase of convertible notes |
(22,262 | ) | (3,500 | ) | ||||
Proceeds from exercise of stock options |
123 | 84 | ||||||
Tax provision from stock-based payment arrangements |
(42 | ) | (4 | ) | ||||
Repayment of capital lease obligations |
(232 | ) | (208 | ) | ||||
Net cash provided by financing activities |
21,587 | 21,203 | ||||||
Net (decrease) increase in cash |
(3,401 | ) | 1,162 | |||||
Cash and cash equivalents, beginning of period |
10,341 | 8,676 | ||||||
Cash and cash equivalents, end of period |
$ | 6,940 | $ | 9,838 | ||||
Supplemental disclosures of cash flow information: |
||||||||
Cash paid for interest |
$ | 9,568 | $ | 10,928 | ||||
Income tax payment |
$ | 4,859 | $ | 1,158 | ||||
Supplemental schedule of non-cash investing and financing activities: |
||||||||
Fixed assets acquired through capital lease |
$ | 224 | $ | 201 | ||||
Allocation of forward flow asset to acquired receivable portfolios |
$ | 10,302 | $ | 5,561 |
See accompanying notes to unaudited condensed consolidated financial statements
4
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, the Company), is a systems-driven purchaser and manager of charged-off consumer receivable portfolios and, through its wholly owned subsidiary Ascension Capital Group, Inc. (Ascension), a provider of bankruptcy services to the finance industry. The Company acquires its receivable portfolios at deep discounts from their face values using its proprietary valuation process that is based on the consumer attributes of the underlying accounts. Based upon the Companys ongoing analysis of these accounts, it employs a dynamic mix of collection strategies to maximize its return on investment. The receivable portfolios the Company purchases consist primarily of unsecured, charged-off domestic consumer credit card, auto deficiency and telecom receivables purchased from national financial institutions, major retail credit corporations, telecom companies and resellers of such portfolios. Acquisitions of receivable portfolios are financed by operations and by borrowings from third parties. See Note 7 for further discussion of the Companys debt.
Financial Statement Preparation
The accompanying interim condensed consolidated financial statements have been prepared by Encore, without audit, in accordance with the instructions to Form 10-Q, and Rule 10-01 of Regulation S-X promulgated by the Securities and Exchange Commission 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.
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 Companys consolidated results of operations, financial position and cash flows. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements included in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2008. Operating results for interim periods are not necessarily indicative of operating results for an entire fiscal year. Further, in connection with the condensed consolidated financial statements and in accordance with the recently issued Financial Accounting Standard Board (FASB) Accounting Standards Codification (ASC) Topic 855, Subsequent Events (prior authoritative literature: Statement of Financial Accounting Standard No. 165 Subsequent Events), the Company evaluated subsequent events after the balance sheet date of September 30, 2009 through October 28, 2009, the date of the filing of these condensed consolidated financial statements.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts and the disclosure of contingent amounts in the Companys financial statements and the accompanying notes. Actual results could materially differ from those estimates.
Principles of Consolidation
The Companys condensed consolidated financial statements include the assets, liabilities and operating results of its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated.
Change in Accounting Principle
Effective January 1, 2009, the Company retrospectively applied the provisions of FASB ASC Subtopic 470-20 (Subtopic 470-20) Debt with Conversion and Other Options (prior authoritative literature: FASB Staff Position APB 14-1 Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement)) to account for its outstanding convertible senior notes. As a result, prior years consolidated financial statements have been retrospectively adjusted. See Note 12 for additional information on the application of this accounting principle.
Reclassification
The prior years consolidated statement of cash flows has been changed to the indirect method, to conform to the current years presentation. Additionally, certain reclassifications have been made to the consolidated financial statements to conform to the current years presentation.
5
Earnings per Share
Basic earnings per share (EPS) is calculated by dividing net earnings available to common stockholders by the weighted average number of shares of common stock outstanding. Common stock outstanding includes shares of common stock and restricted stock units for which no future service is required as a condition to the delivery of the underlying common stock. Diluted EPS includes the determinants of basic EPS and, in addition, reflects the dilutive effect of the common stock deliverable pursuant to stock options and to restricted stock units for which future service is required as a condition to the delivery of the underlying common stock. Employee stock options to purchase approximately 995,000 and 1,484,000 shares of common stock were outstanding during the three and nine months ended September 30, 2009, respectively, and employee stock options to purchase approximately 1,159,000 and 1,246,000 shares of common stock were outstanding during the three and nine months ended September 30, 2008, respectively, but not included in the computation of diluted earnings per share because the effect on diluted earnings per share would be anti-dilutive.
New Accounting Pronouncements
On July 1, 2009, the FASB officially launched the FASB Accounting Standards Codification, which has become the single official source of authoritative, nongovernmental U.S. Generally Accepted Accounting Principles (GAAP), in addition to guidance issued by the Securities and Exchange Commission. The codification supersedes all prior FASB, AICPA, EITF, and related literature. The codification, which is effective for interim and annual periods ending after September 15, 2009, is organized into approximately 90 accounting topics. The FASB no longer issues new standards in the form of Statements, FASB Staff Positions, or Emerging Issues Task Force Abstracts. Instead, amendments to the codification are made by issuing Accounting Standards Updates. The Company has incorporated the current codification in its form 10-Q.
In December 2008, the FASB released FSP FAS 132(R)-1, Employers Disclosures about Postretirement Benefit Plan Assets (Subtopic 715-20 Defined Benefit Plans under the FASBs codification). This FSP amends Statement of Financial Accounting Standard No. 132R to provide guidance on an employers disclosures about plan assets of a defined benefit pension or other postretirement plan. This FSP is effective for financial statements issued for fiscal years ending after December 15, 2009. The Company expects to adopt this new standard and its required disclosures in its consolidated financial statements for the fiscal year ending December 31, 2009.
In June 2009, the FASB issued FAS No. 166, Accounting for Transfers of Financial Assetsan amendment of FASB Statement No. 140. This pronouncement has not yet been incorporated into the FASBs codification. This standard will require more information about transferred financial assets, including securitization transactions, and where entities have continuing exposure to the risks related to transferred financial assets. This standard is effective at the start of a companys first fiscal year beginning after November 15, 2009, or January 1, 2010, for companies reporting earnings on a calendar-year basis. The Company is currently analyzing the impact of this statement, if any, to its consolidated financial statements.
In August 2009, the FASB issued Accounting Standards Update No. 2009-05, Fair Value Measurements and Disclosures (Topic 820)Measuring Liabilities at Fair Value, which provides guidance on how to measure liabilities at fair value in circumstance in which a quoted price in an active market for the identical liability is not available. This update is effective for the first reporting period, including interim periods, beginning after issuance. The Company has no liabilities that are governed by this update but will apply its provisions in the future as applicable.
In October 2009, the FASB issued Accounting Standards Update No. 2009-13, Revenue Recognition (Topic 605): Multiple-Deliverable Revenue Arrangementsa consensus of the FASB Emerging Issues Task Force, which establishes a selling price hierarchy for determining the selling price of a deliverable, and eliminates the residual method of allocation. This update requires the arrangement consideration be allocated at the inception of the arrangement to all deliverables using the relative selling price method. This update is effective prospectively for revenue arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010. The Company is currently analyzing the impact of this update, if any, to its consolidated financial statements.
Note 2: Fair Value Measurement
On January 1, 2008, the Company adopted the provisions of ASC Topic 820 (Topic 820) Fair Value Measurements and Disclosures (prior authoritative literature: Statement of Financial Accounting Standard No. 157, Fair Value Measurements) for financial assets and liabilities. On January 1, 2009, the Company adopted the provisions of Topic 820 for non-financial assets and non-financial liabilities that are recognized and disclosed at fair value on a nonrecurring basis. Topic 820 defines fair value, provides guidance for measuring fair value and requires certain disclosures. It does not require any new fair value measurements, but rather applies to all other accounting pronouncements that require or permit fair value measurements.
6
Topic 820 utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:
| 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 that reflect the reporting entitys own assumptions. |
The Companys financial instruments consist of the following:
Financial instruments recognized at fair value in the statement of financial position
The Companys financial instruments measured at fair value on a recurring basis are summarized below (in thousands):
Financial instruments measured at fair value |
Fair Value Hierarchy |
As of September 30, 2009 | As of December 31, 2008 | |||||||||||||||
Carrying Value |
Fair Value | Carrying Value |
Fair Value | |||||||||||||||
Cash and cash equivalents |
Level 1 | $ | 6,940 | $ | 6,940 | $ | 10,341 | $ | 10,341 | |||||||||
Cash flow hedging instruments |
Level 2 | (2,306 | ) | (2,306 | ) | (3,483 | ) | (3,483 | ) |
The fair value of cash and cash equivalents approximates their respective carrying value. Cash flow hedging instruments, which are considered over-the-counter derivatives, are also carried at their fair values. The Companys fair value estimate for such derivative instruments incorporates quoted market prices at the balance sheet date from the counter party using significant observable inputs and is considered a level 2 fair value measurement. As of September 30, 2009, the Company did not have any financial instruments carried at fair value that required level 3 measurement.
Financial instruments not required to be carried at fair value
Topic 820 requires disclosures about fair value of financial instruments for interim reporting periods of publicly traded companies as well as in annual financial statements. The Company is required to estimate the fair value of financial instruments when it is practical to do so.
Borrowings under the Companys Revolving Credit Facility are carried at historical cost, adjusted for additional borrowings less principal repayments, which approximates fair value. The Companys Convertible Notes are carried at historical cost, adjusted for repurchases and debt discount. The fair value estimate incorporates quoted market prices at the balance sheet date, which was determined to be approximately $41.0 million and $51.4 million as of September 30, 2009 and December 31, 2008, respectively. For investment in receivable portfolios, there is no active market or observable inputs for the fair value estimation. The Company considers it not practical to attempt to estimate the fair value of such financial instruments due to the excessive costs that would be incurred in doing so.
The Company does not have any non-financial assets or liabilities that are measured at fair value.
Note 3: Stock-Based Compensation
On March 9, 2009, the Board of Directors approved an amendment and restatement of the 2005 Stock Incentive Plan (2005 Plan) which was originally adopted on March 30, 2005, for Board members, employees, officers, and executives of, and consultants and advisors to, the Company. The amendment and restatement of the 2005 Plan increased by 2,000,000 shares the maximum number of shares of the Companys common stock that may be issued or subject to awards under the plan, established a new 10-year term for the plan and made certain other amendments. The 2005 Plan amendment was approved by the Companys stockholders on June 9, 2009. The 2005 Plan provides for the granting of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units, and performance-based awards to eligible individuals. The amended 2005 Plan allows the granting of an aggregate of 3,500,000 shares of the Companys common stock for awards, plus the number of ungranted shares of stock that were available for future awards under the prior 1999 Equity Participation Plan (1999 Plan). In addition, shares subject to options granted under either the 1999 Plan or the 2005 Plan that terminate or expire without being exercised will become available for grant under the 2005 Plan. The benefits provided under these plans are share-based compensation subject to the provisions of ASC Topic 718 (Topic 718) Compensation Stock Compensation (prior authoratative literiture: Statement of Financial Accounting Standard No. 123R, Share-Based Payment).
7
In accordance with Topic 718, compensation expense is recognized only for those shares expected to vest, based on the Companys historical experience and future expectations. For the nine months ended September 30, 2009, approximately $3.3 million was recognized as stock-based compensation expense.
The Companys stock-based compensation arrangements are described below:
Stock Options
The 2005 Plan permits the granting of stock options to certain employees and directors of the Company. Option awards are generally granted with an exercise price equal to the market price of the Companys stock at the date of issuance. Options generally vest based on three to five years of continuous service and have ten-year contractual terms.
The Company uses the Black-Scholes option-pricing model to determine the fair-value of stock-based awards. All options are amortized ratably over the requisite service periods of the awards, which are generally the vesting periods.
The fair value of options granted is estimated at the date of grant using a Black-Scholes option-pricing model with the following weighted-average assumptions:
Nine Months Ended September 30, 2009 |
Nine Months Ended September 30, 2008 |
|||||||
Weighted average fair value of options granted |
$ | 4.91 | $ | 5.37 | ||||
Risk free interest rate |
2.1 | % | 3.0 | % | ||||
Dividend yield |
0.0 | % | 0.0 | % | ||||
Volatility factor of the expected market price of the Companys common stock |
57.0 | % | 46.0 | % | ||||
Weighted-average expected life of options |
5 Years | 5 Years |
Unrecognized estimated compensation cost related to stock options as of September 30, 2009, was $4.4 million, which is expected to be recognized over a weighted-average period of approximately 2.6 years.
A summary of the Companys stock option activity and related information is as follows for the nine months ended September 30, 2009:
Number of Shares |
Option Price Per Share |
Weighted Average Exercise Price |
Aggregate Intrinsic Value (in thousands) | ||||||||
Outstanding at December 31, 2008 |
2,139,503 | $ 0.35 - $20.09 | $ | 9.14 | |||||||
Granted |
797,500 | 2.89 - 13.17 | 9.33 | ||||||||
Cancelled/forfeited |
(78,383 | ) | 10.92 - 16.19 | 12.17 | |||||||
Exercised |
(19,511 | ) | 1.00 - 10.92 | 6.33 | |||||||
Outstanding at September 30, 2009 |
2,839,109 | $ 0.35 - $20.09 | $ | 9.10 | $ | 13,829 | |||||
Exercisable at September 30, 2009 |
1,819,594 | $ 0.35 - $20.09 | $ | 8.70 | $ | 10,126 | |||||
The total intrinsic value of options exercised during the nine months ended September 30, 2009 and 2008 was $0.1 million and $0.3 million, respectively. As of September 30, 2009, the weighted-average remaining contractual life of options outstanding and options exercisable was 6.23 years and 4.48 years, respectively.
Restricted Stock Units
Under the Companys 2005 Plan, certain employees and directors are eligible to receive restricted stock units. In accordance with Topic 718, the fair value of restricted stock units is equal to the closing price of the Companys common stock on the date of issuance. The total number of restricted stock unit awards expected to vest is adjusted by estimated forfeiture rates. As of September 30, 2009, 88,825 of the non-vested shares are expected to vest over their remaining terms of approximately one to three years based on certain performance goals (Performance-Based Awards). The fair value of the Performance-Based Awards is expensed over the expected vesting period based on our forfeiture assumptions. If performance goals are not expected to be met, the compensation expense previously recognized would be reversed. No reversals of compensation expense related to the Performance-Based Awards have been made as of September 30, 2009. The remaining 615,999 non-vested shares are not performance-based, and will vest over their remaining terms of approximately one to four years of service.
8
For the nine months ended September 30, 2009, restricted stock unit activity and related information are as follows:
Restricted Stock Units |
Non-Vested Shares |
Weighted Average Grant Date Fair Value | ||||
Non-vested at December 31, 2008 |
628,752 | $ | 11.18 | |||
Awarded |
275,655 | $ | 5.82 | |||
Vested |
(149,337 | ) | $ | 11.12 | ||
Cancelled/forfeited |
(50,246 | ) | $ | 10.85 | ||
Non-vested at September 30, 2009 |
704,824 | $ | 9.12 | |||
Unrecognized estimated compensation cost related to restricted stock units as of September 30, 2009, was $3.0 million, which is expected to be recognized over a weighted-average period of approximately 2.5 years. The fair value of restricted stock units vested for the nine months ended September 30, 2009 and 2008 was $1.1 million and $0.2 million, respectively.
Note 4: Investment in Receivable Portfolios, Net
In accordance with the provisions of FASB ASC Subtopic 310-30 (Subtopic 310-30) Loans and Debt Securities Acquired with Deteriorated Credit Quality (prior authoritative literature: AICPAs Statement of Position 03-3, Accounting for Certain Debt Securities Acquired in a Transfer), discrete receivable portfolio purchases during a quarter are aggregated into pools based on common risk characteristics. 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 recorded because the Company expects to collect a relatively small percentage of each static pools contractual receivable balance. As a result, receivable portfolios are recorded at cost at the time of acquisition. All portfolios with common risk characteristics purchased prior to the adoption of Subtopic 310-30 in the first quarter of 2005 were aggregated by quarter of purchase.
In compliance with Subtopic 310-30, the Company accounts for its investments in consumer receivable portfolios using either the interest method or the cost recovery method. The interest method applies an effective interest rate, or 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 generally recognized prospectively through an upward adjustment of the pools IRR over its remaining life. Subsequent decreases in expected cash flows do not change the IRR, but are recognized as an impairment of the cost basis of the pool, and are reflected in the consolidated statements of income 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 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 impairment. Revenue from receivable portfolios is accrued based on each pools IRR applied to each pools adjusted cost basis. The cost basis of each pool is increased by revenue earned and decreased by gross collections and impairments.
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 income is recognized until the purchase price of a Cost Recovery Portfolio has been fully recovered. As of September 30, 2009, there were five portfolios accounted for using the cost recovery method, consisting of $0.5 million in net book value of investment in receivable portfolios, representing all of the healthcare portfolios that the Company had acquired. In September 2007, the Company decided to exit its healthcare purchasing and collection activities. At that time, the Company anticipated either selling these healthcare portfolios or placing the underlying accounts with external agencies for collections. The Company no longer anticipates a sale of these receivable portfolios and has placed them with external collection agencies. Since the Company is no longer actively collecting on these accounts internally, it has classified them as Cost Recovery Portfolios. The $0.5 million net book value reflects the value the Company expects to realize through the collection activities of the external agencies.
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.
9
The following tables summarize the Companys accretable yield and an estimate of future zero basis cash flows at the beginning and end of the current period (in thousands):
Nine Months Ended September 30, 2009 | ||||||||||||
Accretable Yield |
Estimate of Zero Basis Cash Flows |
Total | ||||||||||
Beginning balance at December 31, 2008 |
$ | 592,825 | $ | 8,337 | $ | 601,162 | ||||||
Revenue recognized, net |
(69,775 | ) | (2,500 | ) | (72,275 | ) | ||||||
Additions on existing portfolios |
5,715 | 1,032 | 6,747 | |||||||||
Additions for current purchases |
81,917 | | 81,917 | |||||||||
Balance at March 31, 2009 |
$ | 610,682 | $ | 6,869 | $ | 617,551 | ||||||
Revenue recognized, net |
(71,576 | ) | (2,389 | ) | (73,965 | ) | ||||||
(Reductions) additions on existing portfolios |
(15,399 | ) | 2,614 | (12,785 | ) | |||||||
Additions for current purchases |
106,771 | | 106,771 | |||||||||
Balance at June 30, 2009 |
$ | 630,478 | $ | 7,094 | $ | 637,572 | ||||||
Revenue recognized, net |
(74,335 | ) | (2,113 | ) | (76,448 | ) | ||||||
(Reductions) additions on existing portfolios |
(12,805 | ) | 511 | (12,294 | ) | |||||||
Additions for current purchases |
104,569 | | 104,569 | |||||||||
Balance at September 30, 2009 |
$ | 647,907 | $ | 5,492 | $ | 653,399 | ||||||
Nine Months Ended September 30, 2008 | ||||||||||||
Accretable Yield |
Estimate of Zero Basis Cash Flows |
Total | ||||||||||
Beginning balance at December 31, 2007 |
$ | 486,652 | $ | 13,002 | $ | 499,654 | ||||||
Revenue recognized, net |
(61,510 | ) | (2,558 | ) | (64,068 | ) | ||||||
Reductions on existing portfolios |
(50,898 | ) | (1,015 | ) | (51,913 | ) | ||||||
Additions for 12 months curve extension |
67,287 | | 67,287 | |||||||||
Additions for current purchases |
112,780 | | 112,780 | |||||||||
Balance at March 31, 2008 |
$ | 554,311 | $ | 9,429 | $ | 563,740 | ||||||
Revenue recognized, net |
(63,652 | ) | (2,623 | ) | (66,275 | ) | ||||||
(Reductions) additions on existing portfolios |
(3,206 | ) | 1,598 | (1,608 | ) | |||||||
Additions for current purchases |
79,159 | | 79,159 | |||||||||
Balance at June 30, 2008 |
$ | 566,612 | $ | 8,404 | $ | 575,016 | ||||||
Revenue recognized, net |
(60,298 | ) | (2,259 | ) | (62,557 | ) | ||||||
(Reductions) additions on existing portfolios |
(11,736 | ) | 2,752 | (8,984 | ) | |||||||
Additions for current purchases |
106,525 | | 106,525 | |||||||||
Balance at September 30, 2008 |
$ | 601,103 | $ | 8,897 | $ | 610,000 | ||||||
During the three months ended September 30, 2009, the Company purchased receivable portfolios with a face value of $2.2 billion for $77.7 million, or a purchase cost of 3.6% of face value. The estimated future collections at acquisition for these portfolios amounted to $181.3 million. During the nine months ended September 30, 2009, the Company purchased receivable portfolios with a face value of $5.5 billion for $215.7 million, or a purchase cost of 4.0% of face value. The estimated future collections at acquisition for these portfolios amounted to $522.9 million.
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, 2009 and 2008, approximately $2.1 million and $2.3 million were recognized as Zero Basis Revenue, respectively. During the nine months ended September 30, 2009 and 2008, approximately $7.0 million and $7.4 million were recognized as Zero Basis Revenue, respectively.
During the quarter ended March 31, 2008, the Company revised the forecasting methodology it used to value a portfolio by extending the collection forecast from 72 months to 84 months. This change was made as a result of the Companys increased confidence in its ability to forecast future cash collections to 84 months. Extending the collection forecast from 72 months to 84 months resulted in an increase in the aggregate total estimated remaining collections for the receivable portfolios, as of March 31, 2008, by $67.3 million, or 7.5%. The impact of the change in estimate resulted in an increase in net income of $1.9 million, and an increase in fully diluted earnings per share of $0.08, for the quarter ended March 31, 2008.
10
The following tables summarize the changes in the balance of the investment in receivable portfolios during the following periods (in thousands, except percentages):
For the Three Months Ended September 30, 2009 | ||||||||||||||||
Accrual Basis Portfolios |
Cost Recovery Portfolios |
Zero Basis Portfolios |
Total | |||||||||||||
Balance, beginning of period |
$ | 506,155 | $ | 553 | $ | | $ | 506,708 | ||||||||
Purchases of receivable portfolios |
77,734 | | | 77,734 | ||||||||||||
Gross collections(1) |
(123,498 | ) | (25 | ) | (2,113 | ) | (125,636 | ) | ||||||||
Put-backs and recalls(2) |
(598 | ) | | | (598 | ) | ||||||||||
Revenue recognized |
78,680 | | 2,100 | 80,780 | ||||||||||||
(Impairment) impairment reversals, net |
(4,345 | ) | | 13 | (4,332 | ) | ||||||||||
Balance, end of period |
$ | 534,128 | $ | 528 | $ | | $ | 534,656 | ||||||||
Revenue as a percentage of collections(3) |
63.7 | % | 0.0 | % | 99.4 | % | 64.3 | % | ||||||||
For the Three Months Ended September 30, 2008 | ||||||||||||||||
Accrual Basis Portfolios |
Cost Recovery Portfolios |
Zero Basis Portfolios |
Total | |||||||||||||
Balance, beginning of period |
$ | 413,256 | $ | 1,303 | $ | | $ | 414,559 | ||||||||
Purchases of receivable portfolios |
66,107 | | | 66,107 | ||||||||||||
Gross collections(1) |
(95,349 | ) | (89 | ) | (2,259 | ) | (97,697 | ) | ||||||||
Put-backs and recalls(2) |
(562 | ) | (1 | ) | | (563 | ) | |||||||||
Revenue recognized(4) |
67,566 | | 2,259 | 69,825 | ||||||||||||
Impairment, net(4) |
(7,268 | ) | | | (7,268 | ) | ||||||||||
Balance, end of period |
$ | 443,750 | $ | 1,213 | $ | | $ | 444,963 | ||||||||
Revenue as a percentage of collections(3) |
70.9 | % | 0.0 | % | 100.0 | % | 71.5 | % | ||||||||
For the Nine Months Ended September 30, 2009 | ||||||||||||||||
Accrual Basis Portfolios |
Cost Recovery Portfolios |
Zero Basis Portfolios |
Total | |||||||||||||
Balance, beginning of period |
$ | 460,598 | $ | 748 | $ | | $ | 461,346 | ||||||||
Purchases of receivable portfolios |
215,680 | | | 215,680 | ||||||||||||
Gross collections(1) |
(355,812 | ) | (220 | ) | (6,998 | ) | (363,030 | ) | ||||||||
Put-backs and recalls(2) |
(2,024 | ) | | (4 | ) | (2,028 | ) | |||||||||
Revenue recognized |
230,054 | | 6,957 | 237,011 | ||||||||||||
(Impairment) impairment reversals, net |
(14,368 | ) | | 45 | (14,323 | ) | ||||||||||
Balance, end of period |
$ | 534,128 | $ | 528 | $ | | $ | 534,656 | ||||||||
Revenue as a percentage of collections(3) |
64.7 | % | 0.0 | % | 99.4 | % | 65.3 | % | ||||||||
For the Nine Months Ended September 30, 2008 | ||||||||||||||||
Accrual Basis Portfolios |
Cost Recovery Portfolios |
Zero Basis Portfolios |
Total | |||||||||||||
Balance, beginning of period |
$ | 390,564 | $ | 1,645 | $ | | $ | 392,209 | ||||||||
Purchases of receivable portfolios |
166,501 | | | 166,501 | ||||||||||||
Gross collections(1) |
(296,178 | ) | (419 | ) | (7,440 | ) | (304,037 | ) | ||||||||
Put-backs and recalls(2) |
(2,597 | ) | (13 | ) | | (2,610 | ) | |||||||||
Revenue recognized(4) |
201,453 | | 7,440 | 208,893 | ||||||||||||
Impairment, net(4) |
(15,993 | ) | | | (15,993 | ) | ||||||||||
Balance, end of period |
$ | 443,750 | $ | 1,213 | $ | | $ | 444,963 | ||||||||
Revenue as a percentage of collections(3) |
68.0 | % | 0.0 | % | 100.0 | % | 68.7 | % | ||||||||
(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) | Revenue as a percentage of collections excludes the effects of net impairment or net impairment reversals. |
(4) | Reflects additional revenue of $0.1 million and a lower net impairment of $3.1 million, as a result of extending the collection curves from 72 to 84 months. |
11
The following table summarizes the change in the valuation allowance for investment in receivable portfolios during the nine months ended September 30, 2009 (in thousands):
Valuation Allowance |
||||
Balance at December 31, 2008 |
$ | 57,152 | ||
Provision for impairment losses |
5,580 | |||
Reversal of prior allowance |
(153 | ) | ||
Balance at March 31, 2009 |
$ | 62,579 | ||
Provision for impairment losses |
4,722 | |||
Reversal of prior allowance |
(158 | ) | ||
Balance at June 30, 2009 |
$ | 67,143 | ||
Provision for impairment losses |
4,855 | |||
Reversal of prior allowance |
(523 | ) | ||
Balance at September 30, 2009 |
$ | 71,475 | ||
The Company utilizes various business channels for the collection of its receivable portfolios. The following table summarizes collections by collection channel (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||
Collection sites |
$ | 45,122 | $ | 36,858 | $ | 140,144 | $ | 119,076 | ||||
Legal collections |
55,584 | 49,765 | 173,451 | 144,241 | ||||||||
Collection agencies |
19,705 | 7,881 | 42,878 | 28,851 | ||||||||
Sales |
5,299 | 3,166 | 6,843 | 11,013 | ||||||||
Other |
| 107 | | 1,081 | ||||||||
Gross collections for the period |
$ | 125,710 | $ | 97,777 | $ | 363,316 | $ | 304,262 | ||||
Note 5: Deferred Court Costs
The Company contracts with a nationwide network of attorneys that specialize in collection matters. The Company generally refers charged-off accounts to its contracted attorneys when it believes the related debtor has sufficient assets to repay the indebtedness and has, to date, been unwilling to pay. In connection with the Companys agreement with the contracted
12
attorneys, it advances certain out-of-pocket court costs (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. Deferred Court Costs not recovered within three years of placement are fully written off. Collections received from these debtors are first applied against related court costs with the balance applied to the debtors account.
Deferred Court Costs for the three year deferral period consist of the following as of the dates presented (in thousands):
September 30, 2009 |
December 31, 2008 |
|||||||
Court costs advanced |
$ | 169,864 | $ | 145,579 | ||||
Court costs recovered |
(43,982 | ) | (36,929 | ) | ||||
Court costs reserve |
(98,172 | ) | (80,315 | ) | ||||
$ | 27,710 | $ | 28,335 | |||||
Note 6: Other Assets
Other assets consist of the following (in thousands):
September 30, 2009 |
December 31, 2008 | |||||
Adjusted | ||||||
Debt issuance costs |
$ | 842 | $ | 1,953 | ||
Deferred compensation assets |
730 | 1,206 | ||||
Prepaid expenses |
1,668 | 973 | ||||
Security deposit India building lease |
985 | | ||||
Other |
189 | 917 | ||||
$ | 4,414 | $ | 5,049 | |||
Note 7: Debt
The Company is obligated under borrowings as follows (in thousands):
September 30, 2009 |
December 31, 2008 |
|||||||
Adjusted | ||||||||
Convertible Senior Notes |
$ | 42,920 | $ | 71,422 | ||||
Less: Debt discount |
(2,703 | ) | (7,664 | ) | ||||
Revolving Credit Facility |
282,000 | 238,000 | ||||||
Capital Lease Obligations |
2,177 | 1,897 | ||||||
$ | 324,394 | $ | 303,655 | |||||
Convertible Senior Notes
In 2005, the Company issued $100.0 million of 3.375% Convertible Notes due September 19, 2010. Interest on the Convertible Notes is payable semi-annually, in arrears, on March 19 and September 19 of each year. The Convertible Notes rank equally with the Companys existing and future senior indebtedness and are senior to the Companys potential future subordinated indebtedness. Prior to the implementation of the net-share settlement feature discussed below, the Convertible Notes were convertible, prior to maturity, subject to certain conditions described below, into shares of the Companys common stock at an initial conversion rate of 44.7678 per $1,000 principal amount of notes, which represented an initial conversion price of approximately $22.34 per share, subject to adjustment.
In October 2005, the Company obtained stockholder approval of a net-share settlement feature that allows the Company to settle conversion of the Convertible Notes through a combination of cash and stock. Based on the provisions of Subtopic 470-20, the net-settlement feature is accounted for as convertible debt and is not subject to the provisions of FASB ASC Subtopic 815-15 Embedded Derivatives (prior authoritative literature: Statement of Financial Accounting Standards No. 133 (FAS
13
133), Accounting for Derivative Instruments and Hedging Activities). As a result of the net-settlement feature, the Company will be able to substantially reduce the number of shares issuable in the event of conversion of the Convertible Notes by repaying principal in cash instead of issuing shares of common stock for that amount. Additionally, the Company will not be required to include the underlying shares of common stock in the calculation of the Companys diluted weighted average shares outstanding for earnings per share until the Companys common stock price exceeds $22.34.
Effective January 1, 2009, the Company retrospectively adopted the provisions of Subtopic 470-20 to account for its Convertible Notes. Subtopic 470-20 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 entitys 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. This subtopic requires retrospective application and, accordingly, the prior periods financial statements included herein have been adjusted. See Note 12 for additional information and the effect of the change in accounting principle on the Companys condensed consolidated financial statements.
During the nine months ended September 30, 2009, the Company repurchased $28.5 million principal amount of its outstanding Convertible Notes for a total price of $22.3 million plus accrued interest. These repurchases left $42.9 million principal amount of the Companys Convertible Notes outstanding as of September 30, 2009, and resulted in a net gain of $3.3 million for the nine months ended September 30, 2009. The Company has written-off approximately $0.2 million in debt issuance costs and $2.7 million in debt discount in connection with the repurchase of its Convertible Notes during the nine months ended September 30, 2009. No repurchases were made during the three months ended September 30, 2009.
During the nine months ended September 30, 2008, the Company repurchased $5.0 million principal amount of its outstanding Convertible Notes for a total price of $3.5 million plus accrued interest. The repurchase resulted in a net gain of $0.7 million. The Company wrote-off approximately $0.1 million in debt issuance costs and $0.7 million in debt discount in connection with the repurchase of its Convertible Notes during the nine months ended September 30, 2008. No repurchases were made during the three months ended September 30, 2008.
In accordance with the provisions of Subtopic 470-20, the Company determined that the fair value of the Convertible Notes at issuance in 2005 was approximately $73.2 million, and designated the residual value of approximately $26.8 million as the equity component. Additionally, the Company allocated approximately $2.5 million of the $3.4 million original Convertible Notes issuance cost as debt issuance cost and the remaining $0.9 million as equity issuance cost.
The balances of the liability and equity components as of each period presented are as follows (in thousands):
September 30, 2009 |
December 31, 2008 |
|||||||
Adjusted | ||||||||
Liability component principal amount |
$ | 42,920 | $ | 71,422 | ||||
Unamortized debt discount |
(2,703 | ) | (7,664 | ) | ||||
Liability component net carrying amount |
40,217 | 63,758 | ||||||
Equity component |
25,878 | 25,878 |
The remaining debt discount is being amortized into interest expense over the remaining life of the Convertible Notes using the effective interest rate. The Convertible Notes are due on September 19, 2010. The effective interest rate on the liability component was 10.38% for the nine months ended September 30, 2009 and 2008.
Interest expense related to the Convertible Notes was as follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||
Adjusted | Adjusted | |||||||||||
Interest expense stated coupon rate |
$ | 362 | $ | 802 | $ | 1,270 | $ | 2,455 | ||||
Interest expense amortization of debt discount |
651 | 1,302 | 2,211 | 3,891 | ||||||||
Total interest expense convertible notes |
$ | 1,013 | $ | 2,104 | $ | 3,481 | $ | 6,346 | ||||
As of September 30, 2009, the Company is making the required interest payments on the Convertible Notes and no other changes in the balance or structure of the Convertible Notes has occurred.
14
The Convertible Notes also contain a restricted convertibility feature that does not affect the conversion price of the Convertible Notes but, instead, places restrictions on a holders ability to convert their Convertible Notes into shares of the Companys common stock. A holder may convert the Convertible Notes prior to March 19, 2010, only if one or more of the following conditions are satisfied:
| the average of the trading prices of the Convertible Notes for any five consecutive trading day period is less than 103% of the average of the conversion values of the Convertible Notes during that period; |
| the Company makes certain significant distributions to holders of the Companys common stock; |
| the Company enters into specified corporate transactions; or |
| the Companys common stock ceases to be approved for listing on the NASDAQ Global Market and is not listed for trading on a U.S. national securities exchange or any similar U.S. system of automated securities price dissemination. |
Holders may also surrender their Convertible Notes for conversion anytime on or after March 19, 2010, until the close of business on the trading day immediately preceding September 19, 2010, regardless of whether any of the foregoing conditions have been satisfied. Upon the satisfaction of any of the foregoing conditions, on the last day of a reporting period, or during the twelve months prior to September 19, 2010, the Company would write off to expense all remaining unamortized debt issuance costs in that period.
If the Convertible Notes are converted in connection with certain fundamental changes that occur prior to March 19, 2010, the Company may be obligated to pay an additional make-whole premium with respect to the Convertible Notes.
Convertible Notes Hedge Strategy. Concurrent with the sale of the Convertible Notes, the Company purchased call options to purchase from the counterparties an aggregate of 4,476,780 shares of the Companys common stock at a price of $22.34 per share. The cost of the call options totaled $27.4 million. The Company also sold warrants to the same counterparties to purchase from the Company an aggregate of 3,984,334 shares of the Companys common stock at a price of $29.04 per share and received net proceeds from the sale of these warrants of $11.6 million. Taken together, the call option and warrant agreements have the effect of increasing the effective conversion price of the Convertible Notes to $29.04 per share. The call options and warrants must be settled in net shares, except in connection with certain termination events, in which case they would be settled in cash based on the fair market value of the instruments. On the date of settlement, if the market price per share of the Companys common stock is above $29.04 per share, the Company will be required to deliver shares of its common stock representing the value of the call options and warrants in excess of $29.04 per share.
The warrants have a strike price of $29.04 and are generally exercisable at any time. The Company issued and sold the warrants in a transaction exempt from the registration requirements of the Securities Act of 1933, as amended, because the offer and sale did not involve a public offering. There were no underwriting commissions or discounts in connection with the sale of the warrants. In accordance with FASB ASC Topic 480 Distinguishing Liabilities from Equity (prior authoritative literature: Statement of Financial Accounting Standards No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity), the Company recorded the net call options and warrants as a reduction in additional paid in capital as of December 31, 2005, and will not recognize subsequent changes in fair value of the call options and warrants in its consolidated financial statements.
Revolving Credit Facility
During 2005, the Company entered into a three-year Revolving Credit Facility, to be used for the purposes of purchasing receivable portfolios and for general working capital needs. This Revolving Credit Facility has been amended several times to meet the needs of the Company and is due to expire in May 2010.
Effective February 27, 2007, the Company amended the Revolving Credit Facility to allow for the Company to repurchase up to $50.0 million of its common stock and Convertible Notes, with no more than $25.0 million to repurchase Convertible Notes. Effective May 9, 2008, the Company amended the Revolving Credit Facility to remove the $25.0 million cap on Convertible Note repurchases and allow for the Company to repurchase up to $50.0 million in any combination of its common stock and Convertible Notes, subject to compliance with certain covenants and available borrowing capacity.
Effective May 7, 2007, the Company amended the Revolving Credit Facility in connection with an agreement reached with the lender under the Companys prior Secured Financing Facility. This amendment allows the Company to exclude the expense associated with a one-time payment of $16.9 million in connection with its termination of all future obligations under its Secured Financing Facility as further discussed below.
15
Effective October 19, 2007, the Company amended the Revolving Credit Facility to change the definition of change of control to exclude from that definition, acquisitions of stock by Red Mountain Capital Partners LLC (Red Mountain), JCF FPK I LP (JCF FPK) and their respective affiliates.
Effective July 3, 2008, the Company amended the Revolving Credit Facility to expand the capacity from $230.0 million to $335.0 million. This amendment added three additional lenders to the syndicate of lenders in the Revolving Credit Facility and increased the applicable margin under certain circumstances between 25 and 75 basis points.
Other provisions of the amended Revolving Credit Facility include:
| Interest at a floating rate equal to, at the Companys option, either: (a) reserve adjusted LIBOR plus a spread that ranges from 225 to 275 basis points, depending on the Companys leverage; or (b) the higher of the federal funds rate then in effect plus a spread of 50 basis points or the prime rate plus a spread that ranges from 25 to 75 basis points. |
| $5.0 million sub-limits for swingline loans and letters of credit. |
| A borrowing base that provides for an 85.0% initial advance rate for the purchase of qualified receivable portfolios. The borrowing base reduces for each qualifying portfolio by 3% per month beginning after the third complete month subsequent to the initial purchase. The aggregate borrowing base is equal to the lesser of (a) the sum of all of the borrowing bases of all qualified receivable portfolios under this facility, as defined above, or (b) 95% of the net book value of all receivable portfolios acquired on or after January 1, 2005. |
| Restrictions and covenants, which limit, among other things, the payment of dividends and the incurrence of additional indebtedness and liens. |
| Events of default which, upon occurrence, may permit the lenders to terminate the Revolving Credit Facility and declare all amounts outstanding to be immediately due and payable. |
| Collateralization by all assets of the Company. |
At September 30, 2009, the outstanding balance on the Revolving Credit Facility was $282.0 million, which bore a weighted average interest rate of 3.74% and 3.86% for the three and nine months ended September 30, 2009, respectively. The aggregate borrowing base as of September 30, 2009, was $324.2 million, of which $42.2 million was available for future borrowings.
Derivative Instruments
The Company entered into two separate interest rate swap agreements intended to manage interest rates more effectively by establishing a set level of fixed rates associated with a portion of the borrowings under its Revolving Credit Facility. Under the swap agreements, the Company receives floating interest rate payments and makes interest payments based on fixed interest rates. The first agreement is for a notional amount of $25.0 million, a term of three years and a fixed interest rate of 4.99%. The second agreement is for a notional amount of $25.0 million, a term of four years and a fixed interest rate of 5.01%. No credit spread was hedged. The Company intends to continue electing the one-month reserve-adjusted LIBOR as the benchmark interest rate on the debt being hedged through its term. The Company does not intend to repay the Revolving Credit Facility below the notional amounts of the interest rate swaps before the maturity of these swaps. In accordance with the provisions of FASB ASC Subtopic 815-30 Cash Flow Hedges (prior authoritative literature: FAS 133), the Company designates its interest rate swap instruments as cash flow hedges.
FASB ASC Topic 815 (Topic 815) Derivatives and Hedging (prior authoritative literature: FAS 133) requires companies to recognize derivative instruments as either an asset or liability measured at fair value in the statement of financial position. The effective portion of the change in fair value of the derivative instrument is recorded in other comprehensive income. The ineffective portion of the change in fair value of the derivative instrument, if any, is recognized in interest expense in the period of change. From the inception of the hedging program, the Company has determined that the hedging instruments are highly effective.
16
The following table summarizes the fair value of derivative instruments as recorded in the Companys consolidated statements of financial position (in thousands):
Liability Derivatives | ||||||||||
As of September 30, 2009 |
As of December 31, 2008 | |||||||||
Balance Sheet |
Fair Value | Balance Sheet |
Fair Value | |||||||
Derivatives designated as hedging instruments under Topic 815 |
||||||||||
Interest rate swaps |
Other liabilities | $ | 2,306 | Other liabilities | $ | 3,483 |
The following tables summarize the effect of the interest rate swaps for the three and nine months ended September 30, 2009 and 2008 on the Companys statements of income (in thousands):
Derivatives in Cash Flow |
Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion) |
Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) |
Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | ||||||||||||||||||
Three Months Ended September 30, |
Three Months Ended September 30, |
Three Months Ended September 30, | |||||||||||||||||||||
2009 | 2008 | 2009 | 2008 | 2009 | 2008 | ||||||||||||||||||
Interest rate swaps |
$ | 342 | $ | 18 | Interest expense | $ | | $ | | Other income (expense) | $ | | $ | | |||||||||
Derivatives in Cash Flow |
Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion) |
Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) |
Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | ||||||||||||||||||
Three Months Ended September 30, |
Three Months Ended September 30, |
Three Months Ended September 30, | |||||||||||||||||||||
2009 | 2008 | 2009 | 2008 | 2009 | 2008 | ||||||||||||||||||
Interest rate swaps |
$ | 1,177 | $ | (8 | ) | Interest expense | $ | | $ | | Other income (expense) | $ | | $ | |
Capital Lease Obligations
The Company has capital lease obligations for certain computer equipment. These lease obligations require monthly payments that range from approximately $1,000 to $20,000 through June 2013 and have implicit interest rates that range from approximately 5.9% to 7.7%.
The Company finances certain leasehold improvement projects with its lessors in its Phoenix and St. Cloud facilities. As of September 30, 2009, the Companys combined obligation was approximately $1.1 million. These financing agreements require monthly principal and interest payments, accrue interest at 8% to 9% per annum and will mature in June and September 2013.
Note 8: Income Taxes
The Company recorded an income tax provision of $5.9 million, reflecting an effective rate of 39.8% of pretax income during the three months ended September 30, 2009. The effective tax rate for the three months ended September 30, 2009, consists primarily of a provision for federal income taxes of 32.3% (which is net of a benefit for state taxes of 2.7%), a provision for state taxes of 7.8%, the benefit of permanent book versus tax differences and a state refund of 0.3%. Effective January 1, 2009, the Company retrospectively adjusted its prior years income tax provisions for the change in accounting principle related to its accounting for Convertible Notes. See Note 12 for additional information on the change in accounting principle. The adjusted income tax provision for the three months ended September 30, 2008, was $2.4 million, reflecting an effective rate of 44.3% of pretax income. The effective tax rate for the three months ended September 30, 2008, consists primarily of a provision for federal income taxes of 31.9% (which is net of a benefit for state taxes of 3.1%), a provision for state taxes of 8.8%, and a provision for the effect of permanent book verses tax differences of 3.6%.
The Company recorded an income tax provision of $16.1 million, reflecting an effective rate of 39.5% of pretax income during the nine months ended September 30, 2009. The effective tax rate for the nine months ended September 30, 2009, consists primarily of a provision for federal income taxes of 32.3% (which is net of a benefit for state taxes of 2.7%), a
17
provision for state taxes of 7.8%, the benefit of permanent book versus tax differences and a state refund of 0.6%. Effective January 1, 2009, the Company retrospectively adjusted its prior years income tax provisions for the change in accounting principle related to its accounting for Convertible Notes. See Note 12 for additional information on the change in accounting principle. The adjusted income tax provision for the nine months ended September 30, 2008, was $11.1 million, reflecting an effective rate of 41.1% of pretax income. The effective tax rate for the nine months ended September 30, 2008, consists primarily of a provision for federal income taxes of 31.9% (which is net of a benefit for state taxes of 3.1%), a provision for state taxes of 8.8% and a provision for the effect of permanent book versus tax differences of 0.4%.
Effective January 1, 2007, the Company adopted the provisions related to uncertainty in income taxes within ASC Topic 740 (Topic 740) Income Taxes (prior authoritative literature: FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes). As of September 30, 2009, the Company had a gross unrecognized tax benefit of $1.2 million that, if recognized, would result in a net tax benefit of approximately $0.9 million and would have a positive effect on the Companys effective tax rate. During the three and nine months ended September 30, 2009, there were no material changes to the unrecognized tax benefit.
For the three and nine months ended September 30, 2009, the Company has not provided for the United States income taxes or foreign withholding taxes on the quarterly undistributed earnings from continuing operations of its subsidiary operating outside of the United States. Undistributed earnings of the subsidiary for the three and nine months ended September 30, 2009, were approximately $0.2 million and $0.6 million, respectively. Such undistributed earnings are considered permanently reinvested.
The Companys subsidiary operating outside of the United States is currently operating under a tax holiday in India. The tax holiday is due to expire on March 31, 2011. The impact of the tax holiday on the Companys condensed consolidated financial statements is not material.
Note 9: Purchase Concentrations
The following table summarizes the concentration of our purchases by seller sorted by total aggregate costs (in thousands, except percentages):
Concentration of Initial Purchase Cost by Seller for the Nine Months Ended September 30, 2009 |
|||||||
Cost | % | ||||||
Seller 1 |
$ | 53,995 | 25.0 | % | |||
Seller 2 |
43,014 | 19.9 | % | ||||
Seller 3 |
42,386 | 19.7 | % | ||||
Seller 4 |
27,000 | 12.5 | % | ||||
Seller 5 |
22,670 | 10.5 | % | ||||
Other |
26,615 | 12.4 | % | ||||
$ | 215,680 | 100.0 | % | ||||
Adjustments(1) |
(666 | ) | |||||
Purchases, net |
$ | 215,014 | |||||
(1) | Adjusted for Put-backs and Recalls. |
Note 10: Commitments and Contingencies
Litigation
On October 18, 2004, Timothy W. Moser, one of the Companys former officers, filed an action in the United States District Court for the Southern District of California against the Company, and certain individuals, including several of the Companys officers and directors. On February 14, 2005, the Company was served with an amended complaint in this action alleging defamation, intentional interference with contractual relations, breach of contract, breach of the covenant of good faith and fair dealing, intentional and negligent infliction of emotional distress and civil conspiracy arising out of certain statements in the Companys Registration Statement on Form S-1, originally filed in September 2003, and alleged to be included in the Companys Registration Statement on Form S-3 originally filed in May 2004. The amended complaint seeks injunctive relief, economic and punitive damages in an unspecified amount plus an award of profits allegedly earned by the defendants and alleged co-conspirators as a result of the alleged conduct, in addition to attorneys fees and costs. On May 2,
18
2006, the court denied the Companys special motion to strike pursuant to Californias anti-SLAPP statute, denied in part and granted in part the Companys motion to dismiss, denied a variety of ex parte motions and applications filed by the plaintiff and denied the plaintiffs motion for leave to conduct discovery or file supplemental briefing. The court granted the plaintiff 30 days in which to further amend his complaint, and on June 1, 2006, the plaintiff filed a second amended complaint in which he amended his claim for negligent infliction of emotional distress. On May 25, 2006, the Company filed a notice of appeal of the courts order denying the anti-SLAPP motion and on June 16, 2006, the Company filed a motion to stay the case pending the outcome of the appeal, which was granted. Oral argument on the appeal was heard on July 17, 2008, and on July 28, 2008, the appellate court affirmed the trial courts denial of the Companys anti-SLAPP motion. The appellate court denied the Companys request for a rehearing and the case has been returned to the district court where it is proceeding from the point at which it was stayed. Discovery is in the final stages and the parties have filed various motions. Management believes the claims are without merit and intends to defend the action vigorously.
On September 7, 2005, Mr. Moser filed a related action in the United States District Court for the Southern District of California against Triarc Companies, Inc. (Triarc), which at the time was a significant stockholder of the Company, alleging intentional interference with contractual relations and intentional infliction of emotional distress. The case arises out of the same statements made or alleged to have been made in the Companys Registration Statements mentioned above. On January 7, 2006, Triarc was served with an amended complaint seeking injunctive relief, an order directing Triarc to issue a statement of retraction or correction of the allegedly false statements, economic and punitive damages in an unspecified amount and attorneys fees and costs. Triarc tendered the defense of this action to the Company, and the Company accepted the defense and will indemnify Triarc, pursuant to the indemnification provisions of the Registration Rights Agreements dated as of October 31, 2000 and February 21, 2002, and the Underwriting Agreements dated September 25, 2004 and January 20, 2005 to which Triarc is a party.
The Company, along with others in its industry, are subject to legal actions based on the Fair Debt Collection Practices Act, or FDCPA, and comparable state statutes, which could have a material adverse effect on the Company due to the remedies available under these statutes, including punitive damages. The claimed violations of law include allegations that the Company lacks specified licenses to conduct its business, attempts to collect debts on which the statute of limitations has run, and has made inaccurate assertions of fact in support of its collection actions. A number of these cases are styled as class actions and a class has been certified in several of these cases. Many of these cases present novel issues on which there is no legal precedent. As a result, the Company is unable to predict the range of possible outcomes. However, court rulings in these or other legal actions could affect the Companys debt collection procedures in the future.
There are a number of other lawsuits, claims and counterclaims pending or threatened against the Company. In general, these lawsuits, claims or counterclaims have arisen in the ordinary course of business and involve claims for damages arising from a variety of alleged misconduct or improper reporting of credit information by the Company or its employees or agents.
In addition, from time to time, the Company is subject to various regulatory investigations relating to its collection activities. For example, on September 21, 2009, the Maryland Department of Labor, Licensing and Regulation, or MDLLR, issued a cease and desist order, barring all collection activities by the Company and certain of its affiliates, alleging that the Company had failed to obtain necessary business licenses and had improperly filed lawsuits to collect credit card accounts, among other claims raised in certain of the legal actions pending against the Company. Pursuant to an Interim Settlement Agreement the Company executed with MDLLR on September 23, 2009, certain of the Companys affiliates will refrain from collection activities in Maryland until obtaining licenses. Additionally, the Company agreed to assemble certain information and provide it to MDLLR in furtherance of their investigation. While the Company has assembled and supplied the information requested by MDLLR and has applied for the specified licenses, the pending collection lawsuits filed by the Company in Maryland remain subject to a stay pending the outcome of the investigation or other administrative action. Nevertheless, under the Interim Settlement Agreement, the Companys licensed affiliate was permitted to resume other collection agency business activities within the state of Maryland. The Company cannot predict when or if it will be granted the specified licenses or be able to fully resume collection activities in Maryland, or whether it will be subject to fines or other penalties as a result of this on-going investigation.
In connection with the Companys acquisition of certain assets of Jefferson Capital in June 2005, the Company entered into a forward flow agreement to purchase a minimum of $3.0 billion in face value of credit card charge-offs over a five-year period at a fixed price. In June 2008, the Federal Trade Commission (the FTC) announced that it had sued Jefferson Capital and its parent company, CompuCredit Corporation, alleging that Jefferson Capital and CompuCredit had violated the FTC Act with deceptive marketing practices when issuing credit cards. The FTC announced in December 2008, that it had agreed to a settlement of the litigation with Jefferson Capital and CompuCredit, whereby those companies will credit approximately $114.0 million to certain customer accounts. Jefferson Capital and CompuCredit advised the Company that a substantial number of the accounts affected by the settlement had been sold to the Company.
19
In July 2008, the Company initiated an arbitration proceeding against Jefferson Capital and CompuCredit based upon the allegations noted in the FTC complaint and other claims. Jefferson Capital and CompuCredit raised their own claims against the Company in the arbitration. In September 2009, the Company settled the dispute with Jefferson Capital and CompuCredit. Under the terms of the settlement, the Company purchased a large portfolio of charged-off credit card account balances on commercially reasonable terms and agreed to resume balance transfers to Jefferson Capital. The forward flow asset of $10.3 million was fully allocated to the purchase price of this portfolio. The Company also agreed to return to Jefferson Capital certain accounts that were subject to Jefferson Capitals settlement with the FTC. Following its settlement with Jefferson Capital and CompuCredit, the Company will have no further forward flow purchase obligations with Jefferson Capital and CompuCredit.
The Company has established loss provisions only for matters in which losses are probable and can be reasonably estimated. Some of the matters pending against the Company involve potential compensatory, punitive damage claims, fines or sanctions that, if granted, could require the Company to pay damages or make other expenditures in amounts that could have a material adverse effect on the Companys financial position or results of operations. Although litigation is inherently uncertain, at this time, based on past experience, the information currently available and the possible availability of insurance and/or indemnification in some cases, management does not believe that the resolution of these matters will have a material adverse effect on the Companys consolidated financial position or results of operations.
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, 2009, the Company has entered into agreements to purchase receivable portfolios with a face value of approximately $1.2 billion for a purchase price of approximately $53.3 million. Certain of these agreements allow the Company to terminate the commitment with 60 days notice or by paying a one-time cancellation fee. The Company does not anticipate cancelling any of these commitments at this time. The Company has no purchase commitments extending past one year.
Note 11: Securities Repurchase Program
On February 27, 2007, the Companys board of directors authorized a securities repurchase program under which the Company may buy back up to $50.0 million (at cost) of a combination of its common stock and Convertible Notes. The purchases may be made from time to time in the open market or through privately negotiated transactions and will be dependent upon various business and financial considerations. Repurchases are subject to compliance with applicable legal requirements and other factors. During the nine months ended September 30, 2009, the Company repurchased $28.5 million principal amount of its outstanding Convertible Notes, for a total price of $22.3 million, plus accrued interest. From the inception of the securities repurchase program, the Company has repurchased $57.1 million principal amount of its Convertible Notes, for a total cash payment of $42.4 million. The Company has not repurchased any common stock under this program.
Note 12: Change in Accounting Principle
Effective January 1, 2009, the Company adopted the provisions of ASC Subtopic 470-20 (Subtopic 470-20) Debt with Conversion and Other Options (prior authoritative literature: FASB Staff Position APB 14-1 Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement). Subtopic 470-20 applies to convertible debt instruments that may be settled in cash upon conversion, including partial cash settlement, when the conversion option does not need to be bifurcated and accounted for separately as a derivative instrument in accordance with Topic 815.
Subtopic 470-20 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 entitys 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. Subtopic 470-20 requires retrospective application and, accordingly, the prior periods financial statements included herein have been adjusted.
20
Effect of Change in Accounting Principle to Consolidated Financial Statements
The 2008 condensed consolidated financial statements presented in this quarterly report have been retroactively adjusted to reflect the change in accounting principle related to the Companys Convertible Notes. The following table provides the impact of Subtopic 470-20 on the 2008 condensed consolidated financial statements (in thousands, except per share amounts):
As Previously Reported |
As Adjusted by Subtopic 470-20 |
Effect of Change |
||||||||||
Condensed Consolidated Statements of Financial Condition |
||||||||||||
(As of December 31, 2008) |
||||||||||||
Assets: |
||||||||||||
Other assets(1) |
$ | 5,268 | $ | 5,049 | $ | (219 | ) | |||||
Total assets |
549,298 | 549,079 | (219 | ) | ||||||||
Liabilities: |
||||||||||||
Deferred tax liabilities, net |
$ | 15,199 | $ | 15,108 | $ | (91 | ) | |||||
Debt |
311,319 | 303,655 | (7,664 | ) | ||||||||
Total liabilities |
353,408 | 345,653 | (7,755 | ) | ||||||||
Stockholders equity: |
||||||||||||
Additional paid-in capital |
$ | 79,971 | $ | 98,521 | $ | 18,550 | ||||||
Accumulated earnings |
117,809 | 106,795 | (11,014 | ) | ||||||||
Total stockholders equity |
195,890 | 203,426 | 7,536 | |||||||||
Total liabilities and stockholders equity |
549,298 | 549,079 | (219 | ) | ||||||||
Condensed Consolidated Statements of Income |
||||||||||||
(Three months ended September 30, 2008) |
||||||||||||
Interest expense |
$ | (3,880 | ) | $ | (5,140 | ) | $ | (1,260 | ) | |||
Income before income taxes |
6,696 | 5,436 | (1,260 | ) | ||||||||
Provision for income taxes |
(2,923 | ) | (2,408 | ) | 515 | |||||||
Net Income |
3,773 | 3,028 | (745 | ) | ||||||||
Earnings Per Share: |
||||||||||||
Basic |
$ | 0.16 | $ | 0.13 | $ | (0.03 | ) | |||||
Diluted |
0.16 | 0.13 | (0.03 | ) | ||||||||
(Nine months ended September 30, 2008) |
||||||||||||
Interest expense |
$ | (11,409 | ) | $ | (15,171 | ) | $ | (3,762 | ) | |||
Gain on repurchase of convertible notes, net |
1,417 | 707 | (710 | ) | ||||||||
Income before income taxes |
31,555 | 27,083 | (4,472 | ) | ||||||||
Provision for income taxes |
(12,952 | ) | (11,142 | ) | 1,810 | |||||||
Net Income |
18,603 | 15,941 | (2,662 | ) | ||||||||
Earnings Per Share: |
||||||||||||
Basic |
$ | 0.81 | $ | 0.69 | $ | (0.12 | ) | |||||
Diluted |
0.79 | 0.68 | (0.11 | ) | ||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||||
(Nine months ended September 30, 2008) |
||||||||||||
Net Income |
$ | 18,603 | $ | 15,941 | $ | (2,662 | ) | |||||
Amortization of loan costs and debt discount |
989 | 4,751 | 3,762 | |||||||||
Deferred income tax expense |
762 | 825 | 63 | |||||||||
Change in prepaid income tax(1) |
11,793 | 9,920 | (1,873 | ) | ||||||||
Gain on repurchase of convertible notes, net |
(1,417 | ) | (707 | ) | 710 | |||||||
Net cash provided by operating activities(1) |
45,284 | 45,284 | |
(1) | Certain reclassifications other than the impact of Subtopic 470-20 have been made to conform to the current years presentation. |
21
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
This information should be read in conjunction with the condensed consolidated financial statements and the notes thereto included in Item 1 of Part I of this Quarterly Report on Form 10-Q and the audited consolidated financial statements and notes thereto and Managements Discussion and Analysis of Financial Condition and Results of Operations for the year ended December 31, 2008 contained in our 2008 Annual Report on Form 10-K. The Form 10-K contains a general description of our industry and a discussion of recent trends affecting the industry. Certain statements herein may constitute forward-looking statements under the Private Securities Litigation Reform Act of 1995 (the Reform Act), for which we claim the protection of the safe harbor of the Reform Act. See Part II, Item 1ARisk Factors for more discussion on our forward-looking statements.
Introduction
We are a systems-driven purchaser and manager of charged-off consumer receivable portfolios and a provider of bankruptcy services to the finance industry. We acquire receivable portfolios at deep discounts from their face values using our proprietary valuation process that is based on the consumer attributes of the underlying accounts. Based upon the ongoing analysis of these accounts, we employ a dynamic mix of collection strategies to maximize our return on investment.
Market Overview
The United States and global economies are currently in a recession. In the U.S., the availability of credit is limited, unemployment rates are at 25-year highs, while credit card charge-offs and delinquencies have reached a 20-year high increasing approximately 30% from third quarter 2008 levels. At the same time, home foreclosures have dramatically increased and the housing market is experiencing a significant downturn. These conditions present both opportunities and challenges for Encore.
On the opportunities side, the increase in credit card charge-offs and delinquencies (which contribute to an increase in supply), combined with the challenges some of our competitors are facing in (i) generating sufficient returns on receivables they purchased in 2005 2007, when prices were high and (ii) obtaining sufficient capital to fund future purchases (which contributes to a decrease in demand) have resulted in a significant reduction in the market price for portfolios of charged-off receivables. For example, prices for fresh charge-offs (receivables that are sold immediately after charge-off) have declined from 8% - 13% of face value in 2008 to 4% - 8% of face value in 2009. We have seen similar pricing declines across all ages of charge-offs and the decline is more pronounced in the resale market. While this is generally positive for our business, as a result of the significant price decline, some sellers of portfolios have chosen not to sell and, as an alternative to selling their charge-offs, have collected on accounts internally or placed accounts with third-party collection agencies. As such, the full impact the price reduction will have on our purchasing volumes is presently unclear.
On the challenges side, increases in unemployment, high foreclosure rates and the difficulties consumers are experiencing in obtaining credit may, for a period of time, negatively impact collections on receivables that we currently own or that we purchase during these challenging economic times. Despite these market conditions, during 2009, most of the collection metrics we track have remained relatively consistent, as compared to 2008. For example, payer rates and average payment size, adjusted for the change in single payment/payment plan mix, have remained relatively constant. One change we have noted is that more consumers are settling their debts through payment plans rather than in one-time settlements. While settlement rates remain consistent, payments made over longer periods of time impact our business in two ways. First, when payments are extended over longer periods of time rather than received up front, this delay in cash flows could result in a provision for impairment. This is because discounting a long-term payment stream using our pool group IRRs rather than discounting a one-time settlement payment using the same IRR will result in a lower net present value. As a result, even if the cash received through long-term payment plans is the same as the cash received through one-time settlements, accounting for the stream of payments may result in a provision for impairment. Second, when debts are settled through payment plans, there is a possibility that consumers will not make all of the payments required by those plans. We refer to consumers who do not make all of their payments as broken payers. When this happens, we are often successful in getting the consumer back on plan, but this is not always the case and, in those instances where we are unable to get the consumer back on plan, we experience a shortfall in collections. Despite the current economic environment, we have not experienced an increase in the broken payer rate in 2009 as compared to the same period in 2008. Please refer to Managements Discussion and Analysis Revenue below for a more detailed explanation of the provision for impairment for the three and nine months ended September 30, 2009.
22
As a result of the uncertainties presented by the current economic environment, we believe we are applying conservative assumptions when valuing portfolios for purchase and when establishing our forecasted collections. Additionally, while we believe that consumers who are currently charging off their debt (when economic conditions are bad) are more likely to recover faster than consumers who charged off their debt historically (when economic times were good), we have not factored any such recovery into our forecasts.
When evaluating the overall long-term returns of our business, we believe that the benefits resulting from the current lower portfolio pricing will outweigh the negative impacts from the collection shortfalls we may experience from a more distressed consumer. However, if the lower pricing environment re-attracts significant capital to our industry and prices are bid up, or if the ability of the consumer to repay their debt deteriorates further, our returns would be negatively impacted.
Purchases and Collections
Purchases by Paper Type
The following table summarizes the types of charged-off consumer receivable portfolios we purchased for the three and nine months ended September 30, 2009 and 2008 (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||
Credit card |
$ | 77,734 | $ | 57,107 | $ | 215,680 | $ | 142,552 | ||||
Other |
| 9,000 | | 23,949 | ||||||||
$ | 77,734 | $ | 66,107 | $ | 215,680 | $ | 166,501 | |||||
During the three months ended September 30, 2009, we invested $77.7 million for portfolios with face values aggregating $2.2 billion for an average purchase price of 3.6% of face value. This is an $11.6 million increase, or 17.6%, in the amount invested, compared with the $66.1 million invested during the three months ended September 30, 2008, to acquire portfolios with a face value aggregating $1.8 billion for an average purchase price of 3.6% of face value. During the nine months ended September 30, 2009, we invested $215.7 million for portfolios with face values aggregating $5.5 billion for an average purchase price of 4.0% of face value. This is a $49.2 million increase, or 29.5%, in the amount invested compared with the $166.5 million invested during the nine months ended September 30, 2008, to acquire portfolios with a face value aggregating $4.8 billion for an average purchase price of 3.4% of face value. 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.
Collections by Channel
During the three and nine months ended September 30, 2009 and 2008, we utilized several business channels for the collection of charged-off credit card receivables and other charged-off receivables. The following table summarizes gross collections by collection channel (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||
Collection sites |
$ | 45,122 | $ | 36,858 | $ | 140,144 | $ | 119,076 | ||||
Legal collections |
55,584 | 49,765 | 173,451 | 144,241 | ||||||||
Collection agencies |
19,705 | 7,881 | 42,878 | 28,851 | ||||||||
Sales |
5,299 | 3,166 | 6,843 | 11,013 | ||||||||
Other |
| 107 | | 1,081 | ||||||||
Gross collections for the period |
$ | 125,710 | $ | 97,777 | $ | 363,316 | $ | 304,262 | ||||
Gross collections increased $27.9 million, or 28.6%, to $125.7 million during the three months ended September 30, 2009, from $97.8 million during the three months ended September 30, 2008.
Gross collections increased $59.0 million, or 19.4%, to $363.3 million during the nine months ended September 30, 2009, from $304.3 million during the nine months ended September 30, 2008.
23
Results of Operations
Results of operations in dollars and as a percentage of revenue were as follows (in thousands, except percentages):
Three Months Ended September 30, | ||||||||||||||
2009 | 2008 | |||||||||||||
Adjusted (1) | ||||||||||||||
Revenue |
||||||||||||||
Revenue from receivable portfolios, net |
$ | 76,448 | 95.1 | % | $ | 62,557 | 94.3 | % | ||||||
Servicing fees and other related revenue |
3,938 | 4.9 | % | 3,816 | 5.7 | % | ||||||||
Total revenue |
80,386 | 100.0 | % | 66,373 | 100.0 | % | ||||||||
Operating expenses |
||||||||||||||
Salaries and employee benefits |
14,411 | 17.9 | % | 14,963 | 22.5 | % | ||||||||
Stock-based compensation expense |
1,261 | 1.6 | % | 860 | 1.3 | % | ||||||||
Cost of legal collections |
26,092 | 32.5 | % | 25,390 | 38.3 | % | ||||||||
Other operating expenses |
6,034 | 7.5 | % | 6,018 | 9.1 | % | ||||||||
Collection agency commissions |
5,795 | 7.2 | % | 2,996 | 4.5 | % | ||||||||
General and administrative expenses |
7,280 | 9.1 | % | 4,864 | 7.3 | % | ||||||||
Depreciation and amortization |
652 | 0.8 | % | 674 | 1.0 | % | ||||||||
Total operating expenses |
61,525 | 76.6 | % | 55,765 | 84.0 | % | ||||||||
Income before other (expense) income and income taxes |
18,861 | 23.4 | % | 10,608 | 16.0 | % | ||||||||
Other (expense) income |
||||||||||||||
Interest expense |
(3,970 | ) | (4.9 | )% | (5,140 | ) | (7.8 | )% | ||||||
Gain on repurchase of convertible notes |
| 0.0 | % | | 0.0 | % | ||||||||
Other income (expense) |
61 | 0.1 | % | (32 | ) | 0.0 | % | |||||||
Total other expense |
(3,909 | ) | (4.8 | )% | (5,172 | ) | (7.8 | )% | ||||||
Income before income taxes |
14,952 | 18.6 | % | 5,436 | 8.2 | % | ||||||||
Provision for income taxes |
(5,948 | ) | (7.4 | )% | (2,408 | ) | (3.6 | )% | ||||||
Net income |
$ | 9,004 | 11.2 | % | $ | 3,028 | 4.6 | % | ||||||
Nine Months Ended September 30, | ||||||||||||||
2009 | 2008 | |||||||||||||
Adjusted (1) | ||||||||||||||
Revenue |
||||||||||||||
Revenue from receivable portfolios, net |
$ | 222,688 | 94.8 | % | $ | 192,900 | 94.6 | % | ||||||
Servicing fees and other related revenue |
12,179 | 5.2 | % | 11,047 | 5.4 | % | ||||||||
Total revenue |
234,867 | 100.0 | % | 203,947 | 100.0 | % | ||||||||
Operating expenses |
||||||||||||||
Salaries and employee benefits |
43,130 | 18.4 | % | 45,503 | 22.3 | % | ||||||||
Stock-based compensation expense |
3,335 | 1.4 | % | 3,182 | 1.6 | % | ||||||||
Cost of legal collections |
84,665 | 36.1 | % | 69,525 | 34.1 | % | ||||||||
Other operating expenses |
18,612 | 7.9 | % | 17,656 | 8.7 | % | ||||||||
Collection agency commissions |
13,483 | 5.7 | % | 10,808 | 5.3 | % | ||||||||
General and administrative expenses |
20,074 | 8.6 | % | 13,905 | 6.8 | % | ||||||||
Depreciation and amortization |
1,895 | 0.8 | % | 2,162 | 1.0 | % | ||||||||
Total operating expenses |
185,194 | 78.9 | % | 162,741 | 79.8 | % | ||||||||
Income before other (expense) income and income taxes |
49,673 | 21.1 | % | 41,206 | 20.2 | % | ||||||||
Other (expense) income |
||||||||||||||
Interest expense |
(12,201 | ) | (5.2 | )% | (15,171 | ) | (7.4 | )% | ||||||
Gain on repurchase of convertible notes |
3,268 | 1.4 | % | 707 | 0.3 | % |
24
Nine Months Ended September 30, | ||||||||||||||
2009 | 2008 | |||||||||||||
Adjusted (1) | ||||||||||||||
Other (expense) income |
(11 | ) | (0.0 | )% | 341 | 0.2 | % | |||||||
Total other expense |
(8,944 | ) | (3.8 | )% | (14,123 | ) | (6.9 | )% | ||||||
Income before income taxes |
40,729 | 17.3 | % | 27,083 | 13.3 | % | ||||||||
Provision for income taxes |
(16,087 | ) | (6.8 | )% | (11,142 | ) | (5.5 | )% | ||||||
Net income |
$ | 24,642 | 10.5 | % | $ | 15,941 | 7.8 | % | ||||||
(1) | Adjusted for change in accounting principle related to our convertible senior notes. See Note 12 to our unaudited condensed consolidated financial statements for additional information and the effect of the change in accounting principle to our financial statements. |
Comparison of Results of Operations
Revenue
Our revenue consists primarily of portfolio revenue and bankruptcy servicing revenue. 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 pools effective interest rate applied to each pools remaining unamortized cost basis. The cost basis of each pool is increased by revenue earned and decreased by gross collections and impairments. The effective interest rate is the internal rate of return 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 (Zero Basis Portfolios) are recorded as revenue (Zero Basis Revenue). We account for our investment in receivable portfolios utilizing the interest method in accordance with the provisions of Financial Accounting Standard Board (FASB) Accounting Standards Codification (ASC) Subtopic 310-30 (Subtopic 310-30) Loans and Debt Securities Acquired with Deteriorated Credit Quality (prior authoritative literature: AICPAs Statement of Position 03-3, Accounting for Certain Debt Securities Acquired in a Transfer). Servicing fee revenue is revenue primarily associated with bankruptcy servicing fees earned from our subsidiary, Ascension Capital Group, Inc. (Ascension), a provider of bankruptcy services to the finance industry.
Effective January 1, 2008, we revised our Unified Collection Score (UCS) and Behavioral Liquidation Score (BLS) methodologies by extending our collection forecast from 72 months to 84 months. UCS is a proprietary forecasting tool that generates portfolio level expectations of liquidation for portfolios that we have owned and serviced for more than six months. BLS forecasts portfolio level expectations based on credit characteristics for portfolios owned and serviced less than six months. We have observed that receivable portfolios purchased in 2001 and prior have consistently experienced cash collections beyond 72 months from the date of purchase. When we first developed our cash forecasting models in 2001, limited historical collection data was available with which to accurately model projected cash flows beyond 60 months. During the quarter ended June 30, 2006, we determined there was enough additional collection data accumulated over the previous several years, in addition to improvements in our forecasting tools, allowing us to extend the collection forecast to 72 months. During the quarter ended March 31, 2008, we determined that there was enough additional collection data to accurately extend the collection forecast in both our UCS and BLS models to 84 months. The increase in the collection forecast from 72 to 84 months was applied, effective January 1, 2008, to each portfolio for which we could accurately forecast through such term and resulted in an increase in the aggregate total estimated remaining collections for the receivable portfolios by $67.3 million, or 7.5%, as of March 31, 2008. We did not extend the forecast on telecom portfolios as we do not anticipate significant collections past 72 months on these portfolios. The extension of the collection forecast is treated as a change in estimate and, in accordance with the provisions of FASB ASC Topic 250 Accounting Changes and Error Corrections (prior authoritative literature Statement of Financial Accounting Standard No. 154, Accounting Changes and Error Corrections) is being recognized prospectively in our consolidated financial statements. This prospective treatment resulted in a reduction in our net impairment provision of $3.1 million and an increase in revenue of $0.1 million for the quarter ended March 31, 2008. The impact of the change in estimate resulted in an increase in net income of $1.9 million and an increase in fully diluted earnings per share of $0.08 for the quarter ended March 31, 2008.
25
The following tables summarize collections, revenue, end of period receivable balance and other related supplemental data by year of purchase (in thousands, except percentages):
For the Three Months Ended September 30, 2009 |
As of September 30, 2009 |
|||||||||||||||||||||
Collections(1) | Gross Revenue(2) |
Revenue Recognition Rate(3) |
Net (Impairment) Reversal |
Revenue % of Total Revenue |
Unamortized Balances |
Monthly IRR(4) |
||||||||||||||||
ZBA |
$ | 2,100 | $ | 2,100 | 100.0 | % | $ | | 2.6 | % | $ | | | |||||||||
2002 |
630 | 31 | 4.9 | % | 511 | 0.0 | % | | 0.0 | % | ||||||||||||
2003 |
1,770 | 1,240 | 70.1 | % | (86 | ) | 1.5 | % | 967 | 31.2 | % | |||||||||||
2004 |
2,648 | 1,571 | 59.3 | % | (147 | ) | 1.9 | % | 5,688 | 8.2 | % | |||||||||||
2005 |
10,729 | 6,223 | 58.0 | % | (403 | ) | 7.7 | % | 33,805 | 5.6 | % | |||||||||||
2006 |
12,274 | 7,698 | 62.7 | % | (59 | ) | 9.5 | % | 46,932 | 5.1 | % | |||||||||||
2007 |
25,659 | 14,727 | 57.4 | % | (2,247 | ) | 18.3 | % | 79,562 | 5.6 | % | |||||||||||
2008 |
38,715 | 26,861 | 69.4 | % | (1,901 | ) | 33.3 | % | 170,640 | 5.0 | % | |||||||||||
2009 |
31,111 | 20,329 | 65.3 | % | | 25.2 | % | 197,062 | 4.3 | % | ||||||||||||
Total |
$ | 125,636 | $ | 80,780 | 64.3 | % | $ | (4,332 | ) | 100.0 | % | $ | 534,656 | 5.0 | % | |||||||
For the Three Months Ended September 30, 2008 |
As of September 30, 2008 |
|||||||||||||||||||||
Collections(1) | Gross Revenue(2) |
Revenue Recognition Rate(3) |
Net (Impairment) Reversal |
Revenue % of Total Revenue |
Unamortized Balances |
Monthly IRR(4) |
||||||||||||||||
ZBA |
$ | 2,259 | $ | 2,259 | 100.0 | % | $ | | 3.2 | % | $ | | | |||||||||
2002 |
1,276 | 872 | 68.3 | % | 220 | 1.2 | % | 895 | 29.1 | % | ||||||||||||
2003 |
3,327 | 2,730 | 82.1 | % | 440 | 3.9 | % | 2,808 | 30.7 | % | ||||||||||||
2004 |
4,310 | 3,584 | 83.2 | % | (1,426 | ) | 5.1 | % | 14,420 | 7.9 | % | |||||||||||
2005 |
15,048 | 10,805 | 71.8 | % | (4,235 | ) | 15.5 | % | 61,044 | 5.6 | % | |||||||||||
2006 |
16,268 | 11,418 | 70.2 | % | (1,932 | ) | 16.4 | % | 72,214 | 5.1 | % | |||||||||||
2007 |
36,020 | 22,798 | 63.3 | % | (335 | ) | 32.7 | % | 138,876 | 5.2 | % | |||||||||||
2008 |
19,189 | 15,359 | 80.0 | % | | 22.0 | % | 154,706 | 4.8 | % | ||||||||||||
Total |
$ | 97,697 | $ | 69,825 | 71.5 | % | $ | (7,268 | ) | 100.0 | % | $ | 444,963 | 5.4 | % | |||||||
For the Nine Months Ended September 30, 2009 |
As of September 30, 2009 |
|||||||||||||||||||||
Collections(1) | Gross Revenue(2) |
Revenue Recognition Rate(3) |
Net (Impairment) Reversal |
Revenue % of Total Revenue |
Unamortized Balances |
Monthly IRR(4) |
||||||||||||||||
ZBA |
$ | 6,957 | $ | 6,957 | 100.0 | % | $ | | 2.9 | % | $ | | | |||||||||
2002 |
2,341 | 903 | 38.6 | % | 764 | 0.4 | % | | 0.0 | % | ||||||||||||
2003 |
6,366 | 5,169 | 81.2 | % | (495 | ) | 2.2 | % | 967 | 31.2 | % | |||||||||||
2004 |
8,964 | 5,626 | 62.8 | % | (644 | ) | 2.4 | % | 5,688 | 8.2 | % | |||||||||||
2005 |
33,892 | 20,901 | 61.7 | % | (1,816 | ) | 8.8 | % | 33,805 | 5.6 | % | |||||||||||
2006 |
36,406 | 24,949 | 68.5 | % | (2,953 | ) | 10.5 | % | 46,932 | 5.1 | % | |||||||||||
2007 |
89,090 | 50,704 | 56.9 | % | (4,228 | ) | 21.4 | % | 79,562 | 5.6 | % | |||||||||||
2008 |
127,048 | 87,789 | 69.1 | % | (4,951 | ) | 37.0 | % | 170,640 | 5.0 | % | |||||||||||
2009 |
51,966 | 34,013 | 65.5 | % | | 14.4 | % | 197,062 | 4.3 | % | ||||||||||||
Total |
$ | 363,030 | $ | 237,011 | 65.3 | % | $ | (14,323 | ) | 100.0 | % | $ | 534,656 | 5.0 | % | |||||||
26
For the Nine Months Ended September 30, 2008 |
As of September 30, 2008 |
|||||||||||||||||||||
Collections(1) | Gross Revenue(2) |
Revenue Recognition Rate(3) |
Net (Impairment) Reversal |
Revenue % of Total Revenue |
Unamortized Balances |
Monthly IRR(4) |
||||||||||||||||
ZBA |
$ | 7,440 | $ | 7,440 | 100.0 | % | $ | | 3.6 | % | $ | | | |||||||||
2002 |
4,544 | 3,331 | 73.3 | % | 291 | 1.6 | % | 895 | 29.1 | % | ||||||||||||
2003 |
11,396 | 9,681 | 85.0 | % | 127 | 4.6 | % | 2,808 | 30.7 | % | ||||||||||||
2004 |
15,663 | 12,376 | 79.0 | % | (3,003 | ) | 5.9 | % | 14,420 | 7.9 | % | |||||||||||
2005 |
54,560 | 37,164 | 68.1 | % | (8,880 | ) | 17.8 | % | 61,044 | 5.6 | % | |||||||||||
2006 |
57,340 | 37,966 | 66.2 | % | (4,086 | ) | 18.2 | % | 72,214 | 5.1 | % | |||||||||||
2007 |
113,111 | 72,392 | 64.0 | % | (442 | ) | 34.6 | % | 138,876 | 5.2 | % | |||||||||||
2008 |
39,983 | 28,543 | 71.4 | % | | 13.7 | % | 154,706 | 4.8 | % | ||||||||||||
Total |
$ | 304,037 | $ | 208,893 | 68.7 | % | $ | (15,993 | ) | 100.0 | % | $ | 444,963 | 5.4 | % | |||||||
(1) | Does not include amounts collected on behalf of others. |
(2) | Gross revenue excludes the effects of net impairment or net impairment reversals. |
(3) | Revenue recognition rate excludes the effects of net impairment or net impairment reversals. |
(4) | Our monthly IRR is calculated based on the weighted average of each pools IRR relative to each pools percentage of the unamortized balance for each year of purchase. Therefore, it is possible for the monthly IRR to be lower than that reported in the prior quarter due to this weighted average calculation. |
Total revenue was $80.4 million for the three months ended September 30, 2009, an increase of $14.0 million, or 21.1%, compared to total revenue of $66.4 million for the three months ended September 30, 2008. Portfolio revenue was $76.4 million for the three months ended September 30, 2009, an increase of $13.8 million, or 22.2%, compared to portfolio revenue of $62.6 million for the three months ended September 30, 2008.
Total revenue was $234.9 million for the nine months ended September 30, 2009, an increase of $31.0 million, or 15.2%, compared to total revenue of $203.9 million for the nine months ended September 30, 2008. Portfolio revenue was $222.7 million for the nine months ended September 30, 2009, an increase of $29.8 million, or 15.4%, compared to portfolio revenue of $192.9 million for the nine months ended September 30, 2008.
The increase in portfolio revenue for the three and nine months ended September 30, 2009, was primarily the result of additional accretion revenue associated with a higher portfolio balance during the three and nine months ending September 30, 2009, compared to the three and nine months ending September 30, 2008, respectively. During the three months ended September 30, 2009, we recorded a net impairment provision of $4.3 million, compared to a net impairment provision of $7.3 million during the same period in the prior year. During the nine months ended September 30, 2009, we recorded a net impairment provision of $14.3 million, compared to a net impairment provision of $16.0 million during the same period in the prior year. The impairments for the three and nine months ended September 30, 2009 and 2008 were primarily due to a shortfall in collections in certain pool groups against our forecast. While our total collections during the three and nine months ended September 30, 2009 have met or exceeded our forecast, there is often variability at the pool group level between our actual collections and our forecasts. This is the result of several factors, including changes in internal operating strategy, shifts in consumer payment patterns and the inherent challenge of forecasting collections at the pool group level.
Revenue associated with bankruptcy servicing fees earned from Ascension was $3.9 million for the three months ended September 30, 2009, an increase of $0.1 million, or 3.2%, compared to revenue of $3.8 million for the three months ended September 30, 2008. Revenue associated with bankruptcy servicing fees earned from Ascension was $12.1 million for the nine months ended September 30, 2009, an increase of $1.1 million, or 10.5%, compared to revenue of $11.0 million for the nine months ended September 30, 2008. The increase in Ascension revenue for the three and nine months ended September 30, 2009, was due to a slightly higher volume of bankruptcy placements.
Operating Expenses
Total operating expenses were $61.5 million for the three months ended September 30, 2009, an increase of $5.7 million, or 10.3%, compared to total operating expenses of $55.8 million for the three months ended September 30, 2008.
Total operating expenses were $185.2 million for the nine months ended September 30, 2009, an increase of $22.5 million, or 13.8%, compared to total operating expenses of $162.7 million for the nine months ended September 30, 2008.
27
Operating expenses are explained in more detail as follows:
Salaries and Employee Benefits
Total salaries and employee benefits decreased by $0.6 million, or 3.7%, to $14.4 million during the three months ended September 30, 2009, from $15.0 million during the three months ended September 30, 2008. The decrease was primarily the result of a decrease of $0.5 million in compensation related expense, primarily due to a shift in our collection workforce from the United States to India and a change in our compensation plan structure.
Total salaries and employee benefits decreased by $2.4 million, or 5.2%, to $43.1 million during the nine months ended September 30, 2009, from $45.5 million during the nine months ended September 30, 2008. The decrease was primarily the result of a decrease of $2.5 million in compensation related expense, primarily due to a shift in our collection workforce from the United States to India and a change in our compensation plan structure, and a decrease of $0.4 million related to deferred compensation expense which was fully amortized in 2008, offset by an increase of $0.2 million in personnel severance costs and an increase of $0.5 million in health related expenses.
Stock-Based Compensation Expenses
Stock-based compensation expense increased by $0.4 million, or 46.6%, to $1.3 million during the three months ended September 30, 2009, from $0.9 million for the three months ended September 30, 2008. This increase was a result of recent equity grants.
Stock-based compensation expense increased by $0.1 million, or 4.8%, to $3.3 million during the nine months ended September 30, 2009, from $3.2 million for the nine months ended September 30, 2008. This increase was a result of recent equity grants, offset by the effect of the decreased fair value of stock options granted in recent years.
Cost of Legal Collections
The cost of legal collections increased $0.7 million, or 2.8%, to $26.1 million during the three months ended September 30, 2009, compared to $25.4 million during the three months ended September 30, 2008. These costs represent contingent fees paid to our nationwide network of attorneys and costs of litigation. The increase in the cost of legal collections was primarily the result of an increase of $5.8 million, or 11.7%, in gross collections through our legal channel, offset by decreased upfront litigation costs. Gross legal collections amounted to $55.6 million during the three months ended September 30, 2009, up from $49.8 million collected during the three months ended September 30, 2008. The cost of legal collections decreased as a percent of gross collections through this channel to 46.9% during the three months ended September 30, 2009, from 51.0% during the three months ended September 30, 2008, primarily due to the improvement in our ability to identify accounts that are more likely to result in collections through the legal channel, resulting in decreased court cost expense.
The cost of legal collections increased $15.2 million, or 21.8%, to $84.7 million during the nine months ended September 30, 2009, compared to $69.5 million during the nine months ended September 30, 2008. These costs represent contingent fees paid to our nationwide network of attorneys and costs of litigation. The increase in the cost of legal collections was primarily the result of an increase of $29.2 million, or 20.3%, in gross collections through our legal channel and upfront litigation costs. Gross legal collections amounted to $173.5 million during the nine months ended September 30, 2009, compared to $144.2 million collected during the nine months ended September 30, 2008. The cost of legal collections as a percent of gross collections through this channel increased to 48.8% during the nine months ended September 30, 2009, from 48.2% during the nine months ended September 30, 2008, due to an increase in upfront court cost expensed, as a percentage of collections, (and an increase in total dollars expensed) associated with our pursuit of legal collections.
28
The following table summarizes our external collection channel performance and related direct costs (in thousands, except percentages):
Legal Collections and related costs Three Months Ended September 30, |
Legal Collections and related costs Nine Months Ended September 30, |
|||||||||||||||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||||||||||||||
Collections |
$ | 55,584 | 100.0 | % | $ | 49,765 | 100.0 | % | $ | 173,451 | 100.0 | % | $ | 144,241 | 100.0 | % | ||||||||||||
Court costs advanced |
14,038 | 25.3 | % | 16,860 | 33.9 | % | 50,390 | 29.0 | % | 46,033 | 31.9 | % | ||||||||||||||||
Court costs deferred |
(6,056 | ) | (10.9 | )% | (6,500 | ) | (13.1 | )% | (18,552 | ) | (10.7 | )% | (19,656 | ) | (13.6 | )% | ||||||||||||
Deferred court costs reversal(1) |
1,696 | 3.0 | % | | 0.0 | % | 1,696 | 1.0 | % | | 0.0 | % | ||||||||||||||||
Court cost expense(2) |
9,678 | 17.4 | % | 10,360 | 20.8 | % | 33,534 | 19.3 | % | 26,377 | 18.3 | % | ||||||||||||||||
Other(3) |
590 | 1.0 | % | 578 | 1.2 | % | 1,618 | 0.9 | % | 1,711 | 1.2 | % | ||||||||||||||||
Commissions |
15,824 | 28.5 | % | 14,452 | 29.0 | % | 49,512 | 28.6 | % | 41,437 | 28.7 | % | ||||||||||||||||
Total Costs |
$ | 26,092 | 46.9 | % | $ | 25,390 | 51.0 | % | $ | 84,664 | 48.8 | % | $ | 69,525 | 48.2 | % | ||||||||||||
(1) | Primarily related to our arbitration settlement with Jefferson Capital in September 2009. As part of the settlement with Jefferson Capital, we returned accounts that were subject to Jefferson Capitals settlement with the FTC. A portion of those accounts were in our legal channel and, when these were returned, resulted in the reversal of court costs previously deferred. See Note 10 to our unaudited condensed consolidated financial statements for further information. |
(2) | In connection with our agreement with contracted attorneys, we advance certain out-of-pocket court costs. We capitalize these costs in our consolidated financial statements and provide a reserve and corresponding court cost expense for the costs that we believe will be ultimately uncollectible. This amount includes changes in our anticipated recovery rate of court costs expensed. |
(3) | Other costs consist of costs related to counter claims and legal network subscription fees. |
Other Operating Expenses
Other operating expenses remained consistent at $6.0 million during the three months ended September 30, 2009 and 2008.
Other operating expenses increased $0.9 million, or 5.4%, to $18.6 million during the nine months ended September 30, 2009, from $17.7 million during the nine months ended September 30, 2008. The increase was primarily the result of an increase of $0.4 million in skip tracing expenses, an increase of $0.3 million in direct mail campaign expenses, an increase of $0.2 million in bank charges, an increase of $0.2 million in recruiting costs, and an increase of $0.2 million in telephone expenses. The increase was partially offset by a decrease of $0.4 million in credit report notification costs.
Collection Agency Commissions
During the three months ended September 30, 2009, we incurred $5.8 million in commissions to third party collection agencies, or 29.4% of the related gross collections of $19.7 million compared to $3.0 million in commissions, or 38.0% of the related gross collections of $7.9 million, during the three months ended September 30, 2008. The increase in commissions was due to the increase in collections through this channel, partially offset by a lower net commission rate. The decrease in the net commission rate as a percentage of the related gross collections was primarily due to the mix of accounts placed with the agencies. Commissions, as a percentage of collections in this channel, vary from period to period depending on, among other things, the time from charge-off of the accounts placed with an agency. Generally, freshly charged-off accounts have a lower commission rate than accounts that have been charged off for a longer period of time. During the three months ended September 30, 2009, the Company placed more freshly charged-off accounts with the agencies as compared to the same period in the prior year.
During the nine months ended September 30, 2009, we incurred $13.5 million in commissions to third party collection agencies, or 31.4% of the related gross collections of $42.9 million, compared to $10.8 million in commissions, or 37.5% of the related gross collections of $28.9 million, during the nine months ended September 30, 2008. The increase in commissions was due to the increase in collections through this channel, partially offset by a lower net commission rate. The decrease in the net commission rate as a percentage of the related gross collections was primarily due to the mix of accounts placed with the agencies. Commissions, as a percentage of collections in this channel, vary from period to period depending on, among other things, the time from charge-off of the accounts placed with an agency. Generally, freshly charged-off accounts have a lower commission rate than accounts that have been charged off for a longer period of time. During the nine months ended September 30, 2009, the Company placed more freshly charged-off accounts with the agencies as compared to the same period in the prior year.
29
General and Administrative Expenses
General and administrative expenses increased $2.4 million, or 49.7%, to $7.3 million during the three months ended September 30, 2009, from $4.9 million during the three months ended September 30, 2008. The increase was primarily the result of an increase of $2.2 million in corporate legal expenses related primarily to our settled Jefferson Capital arbitration and an increase of $0.5 million in building rent, primarily in India where we have developed a larger site as described below under India Expansion. The increase was partially offset by a net decrease of $0.3 million in other general and administrative expenses.
General and administrative expenses increased $6.2 million, or 44.4%, to $20.1 million during the nine months ended September 30, 2009, from $13.9 million during the nine months ended September 30, 2008. The increase was primarily the result of an increase of $5.5 million in corporate legal expenses related primarily to our settled Jefferson Capital arbitration and an increase of $0.7 million in building rent.
Depreciation and Amortization
Depreciation and amortization expense remained consistent at $0.7 million during the three months ended September 30, 2009 and 2008.
Depreciation and amortization expense decreased $0.3 million, or 12.4%, to $1.9 million during the nine months ended September 30, 2009, from $2.2 million during the nine months ended September 30, 2008. Depreciation expense was $1.4 million for the nine months ended September 30, 2009, compared to $1.6 million for the nine months ended September 30, 2008. Amortization expense relating to intangible assets acquired in conjunction with the acquisition of Ascension was $0.5 million for the nine months ended September 30, 2009, compared to $0.6 million for the nine months ended September 30, 2008.
Cost per Dollar Collected
The following table summarizes our cost per dollar collected (in thousands, except percentages):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Gross collections |
$ | 125,710 | $ | 97,777 | $ | 363,316 | $ | 304,262 | ||||||||
Operating expenses(1) |
$ | 57,026 | $ | 51,041 | $ | 171,781 | $ | 149,382 | ||||||||
Cost per dollar collected |
45.4 | % | 52.2 | % | 47.3 | % | 49.1 | % |
(1) | Represent all operating expenses excluding stock-based compensation expense ($1.3 million and $0.9 million for the three months ended September 30, 2009 and 2008, and $3.3 million and $3.2 million for the nine months ended September 30, 2009 and 2008, respectively) and costs related to Ascension ($3.2 million and $3.9 million for the three months ended September 30, 2009 and 2008, and $10.1 million and $10.2 million for the nine months ended September 30, 2009 and 2008, respectively). |
During the three months ended September 30, 2009, cost per dollar collected decreased to 45.4% of gross collections from 52.2% of gross collections during the three months ended September 30, 2008. This decrease was primarily due to several factors, including:
| salaries and employee benefits, as a percentage of total collections, decreased to 9.9% from 13.1%, primarily due to a shift in our collection workforce from the United States to India and a change in our compensation plan structure |
| cost of legal collections, as a percentage of total collections, decreased from 26.0% to 20.8%, primarily due to a decrease in upfront court costs expensed, associated with our pursuit of legal collections. As discussed above, we continue to improve our ability to identify accounts that are more likely to result in collections through the legal channel and, as a result, court cost expense decreased during the three months ended September 30, 2009 when compared to the same period in 2008 |
| the decrease was offset by increased general and administrative expenses, as a percentage of total collections. The increase in general and administrative expenses per dollar collected was primarily due to an increase of $2.2 million in corporate legal expenses related primarily to our settled Jefferson Capital arbitration |
30
During the nine months ended September 30, 2009, cost per dollar collected decreased to 47.3% of gross collections from 49.1% of gross collections during the nine months ended September 30, 2008. This decrease was primarily due to several factors, including:
| salaries and employee benefits, as a percentage of total collections, decreased from 13.0% to 10.2%, primarily due to a shift in our collection workforce from the United States to India and a change in our compensation plan structure |
| the decrease was offset by increased general and administrative expenses, as a percentage of total collections. the increase in general and administrative expenses per dollar collected, was primarily due to an increase of $5.5 million in corporate legal expenses related primarily to our settled Jefferson Capital arbitration |
India Expansion
Due to the strong performance of our team in India and our ability to reduce our overall site cost to collect through the expansion of our offshore collection efforts, on April 22, 2009, we signed a lease for a new, larger site in India. This facility, which is located in Gurgaon, India, will allow us to expand our collector headcount from approximately 350 (capacity at our previous site) to 1,100. Our India team relocated to this new site in September 2009. We have and will continue to incur lease costs at our previous and new sites from April 2009 through October 2009. This has and will result in incremental lease expense totaling approximately $1.0 million during that period. Additionally, we have and will continue to incur costs associated with expanding our workforce in India.
Our plan is to continue to maintain headcount at current levels in our domestic collection sites and focus our future growth on India. As we ramp up headcount in our new, larger India site and migrate more of our collections there, we expect that our overall variable cost to collect will increase and our overall collector productivity will decline. Once we are fully ramped up, we expect that this expansion will have a positive long-term impact on both our overall cost to collect and our productivity.
Interest Expense
Total interest expense decreased $1.1 million, or 22.8%, to $4.0 million during the three months ended September 30, 2009, from $5.1 million during the three months ended September 30, 2008.
Total interest expense decreased $3.0 million, or 19.6%, to $12.2 million during the nine months ended September 30, 2009, from $15.2 million during the nine months ended September 30, 2008.
The following tables summarize our interest expense (in thousands, except percentages):
For the Three Months Ended September 30, | |||||||||||||
2009 | 2008 | $ Change | % Change | ||||||||||
Adjusted | |||||||||||||
Stated interest on debt obligations |
$ | 3,029 | $ | 3,498 | $ | (469 | ) | (13.4 | )% | ||||
Amortization of loan fees and other loan costs |
290 | 340 | (50 | ) | 14.7 | % | |||||||
Amortization of debt discount convertible notes |
651 | 1,302 | (651 | ) | (50.0 | )% | |||||||
Total interest expense |
$ | 3,970 | $ | 5,140 | $ | (1,170 | ) | (22.8 | )% | ||||
For the Nine Months Ended September 30, | |||||||||||||
2009 | 2008 | $ Change | % Change | ||||||||||
Adjusted | |||||||||||||
Stated interest on debt obligations |
$ | 9,101 | $ | 10,420 | $ | (1,319 | ) | (12.7 | )% | ||||
Amortization of loan fees and other loan costs |
889 | 860 | 29 | 3.4 | % | ||||||||
Amortization of debt discount convertible notes |
2,211 | 3,891 | (1,680 | ) | (43.2 | )% | |||||||
Total interest expense |
$ | 12,201 | $ | 15,171 | $ | (2,970 | ) | (19.6 | )% | ||||
Interest expense during the three and nine months ended September 30, 2008 was retrospectively adjusted as a result of a change in accounting principle. Effective January 1, 2009, we adopted the provisions of FASB ASC Subtopic 470-20 (Subtopic 470-20) Debt with Conversion and Other Options (prior authoritative literature: FASB Staff Position APB 14-1
31
Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement). In accordance with the provisions of Subtopic 470-20, we adjusted our prior years financial statements to separately account for the liability and equity components of our convertible senior notes in a manner that reflects our nonconvertible debt borrowing rate at the time of the issuance. As a result, we created a debt discount for our convertible senior notes and incurred additional interest expense due to the amortization of debt discount. See Note 12 to our unaudited condensed consolidated financial statements for a further discussion of this change in accounting principle.
The following table summarizes the impact of adopting Subtopic 470-20 on our interest expense, net debt balance and total stockholders equity related to our Convertible Notes during the previous reporting periods (in thousands):
Interest Expense For the Three Months ended |
Net Convertible Note Balance |
Total Stockholders Equity | ||||||||||||||||
As Previously Reported |
As Adjusted | As Previously Reported |
As Adjusted | As Previously Reported |
As Adjusted | |||||||||||||
September 30, 2005 |
$ | 101 | $ | 230 | $ | 100,000 | $ | 73,347 | $ | 111,078 | $ | 137,211 | ||||||
December 31, 2005 |
842 | 1,914 | 100,000 | 74,419 | 118,352 | 143,439 | ||||||||||||
March 31, 2006 |
857 | 1,912 | 100,000 | 75,474 | 125,890 | 149,948 | ||||||||||||
June 30, 2006 |
844 | 1,942 | 100,000 | 76,572 | 135,296 | 158,282 | ||||||||||||
September 30, 2006 |
844 | 1,963 | 100,000 | 77,691 | 142,561 | 164,454 | ||||||||||||
December 31, 2006 |
844 | 2,031 | 100,000 | 78,878 | 151,136 | 171,870 | ||||||||||||
March 31, 2007 |
844 | 2,011 | 100,000 | 80,045 | 158,137 | 177,730 | ||||||||||||
June 30, 2007 |
844 | 2,059 | 100,000 | 81,260 | 159,675 | 178,079 | ||||||||||||
September 30, 2007 |
844 | 2,081 | 100,000 | 82,497 | 166,042 | 183,235 | ||||||||||||
December 31, 2007 |
844 | 2,150 | 100,000 | 83,803 | 171,520 | 187,435 | ||||||||||||
March 31, 2008 |
844 | 2,143 | 100,000 | 85,102 | 179,804 | 194,446 | ||||||||||||
June 30, 2008 |
809 | 2,099 | 95,000 | 82,124 | 189,987 | 202,644 | ||||||||||||
September 30, 2008 |
801 | 2,103 | 95,000 | 83,426 | 195,248 | 206,628 | ||||||||||||
December 31, 2008 |
704 | 1,920 | 71,422 | 63,758 | 195,890 | 203,426 |
Stated interest on debt obligations decreased $0.5 million during the three months ended September 30, 2009, as compared to the same period in the prior year. Stated interest on debt obligations decreased $1.3 million during the nine months ended September 30, 2009, as compared to the same period in the prior year. The decreases in stated interest on debt obligations for the three and nine months ended September 30, 2009, were primarily due to decreases in our variable interest rate on our Revolving Credit Facility and decreased stated interest expense on our convertible senior notes due to a reduced principal balance as a result of buybacks of a portion of our convertible senior notes, offset by increases in amounts borrowed under our Revolving Credit Facility to fund our purchases of receivable portfolios, to fund our repurchases of a portion of our convertible senior notes and for general working capital needs.
Other Income and Expense
During the three months ended September 30, 2009, total other income was less than $0.1 million, compared to other expense of less than $0.1 million during the three months ended September 30, 2008.
During the nine months ended September 30, 2009, total other expense was less than $0.1 million, compared to other income of $0.3 million for the nine months ended September 30, 2008. The other income of $0.3 million during the nine months ended September 30, 2008, was primarily attributable to a $0.3 million gain recognized in connection with the early termination of a contract.
Provision for Income Taxes
During the three months ended September 30, 2009, we recorded an income tax provision of $5.9 million, reflecting an effective tax rate of 39.8% of pretax income. Our effective tax rate for the three months ended September 30, 2009, differed from the federal statutory rate, primarily due to the net effect of state taxes, the effect of permanent book versus tax differences and a state tax refund. Effective January 1, 2009, we retrospectively adjusted our prior years income tax provisions upon adoption of Subtopic 470-20. See interest expense above and Note 12 to our unaudited condensed consolidated financial statements for a further discussion of the change in accounting principle related to the adoption of Subtopic 470-20. The adjusted income tax provision for the three months ended September 30, 2008, was $2.4 million, which reflected an effective rate of 44.3% of pretax income. Our effective tax rate for the three months ended September 30, 2008, differed from the federal statutory rate, primarily due to the net effect of state taxes and the effect of permanent book versus tax differences.
32
During the nine months ended September 30, 2009, we recorded an income tax provision of $16.1 million, reflecting an effective tax rate of 39.5% of pretax income. Our effective tax rate for the nine months ended September 30, 2009, differed from the federal statutory rate primarily due to the net effect of state taxes, the effect of permanent book verses tax differences and a state tax refund. For the nine months ended September 30, 2008, as a result of adopting Subtopic 470-20, we retrospectively adjusted our income tax provision to $11.1 million, reflecting an effective rate of 41.1% of pretax income. Our effective tax rate for the nine months ended September 30, 2008, differed from the federal statutory rate primarily due to the net effect of state taxes and the effect of permanent book versus tax differences. See Note 8 to the unaudited condensed consolidated financial statements for a further discussion of income taxes.
33
Cumulative Collections to Purchase Price Multiple
The following table summarizes our purchases and related gross collections by year of purchase (in thousands, except multiples):
Cumulative Collections through September 30, 2009 | |||||||||||||||||||||||||||||||||
Year of |
Purchase Price(1) |
<2003 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | Total(2) | CCM(3) | ||||||||||||||||||||||
<2003 | $ | 195,661 | (4) | $ | 331,683 | $ | 126,730 | $ | 105,982 | $ | 74,843 | $ | 54,248 | $ | 24,055 | $ | 12,880 | $ | 6,507 | $ | 736,928 | 3.8 | |||||||||||
2003 | 88,505 | | 59,038 | 86,958 | 69,932 | 55,131 | 26,653 | 13,897 | 6,375 | 317,984 | 3.6 | ||||||||||||||||||||||
2004 | 101,330 | | | 39,400 | 79,845 | 54,832 | 34,625 | 19,116 | 8,964 | 236,782 | 2.3 | ||||||||||||||||||||||
2005 | 192,591 | | | | 66,491 | 129,809 | 109,078 | 67,346 | 34,259 | 406,983 | 2.1 | ||||||||||||||||||||||
2006 | 141,973 | | | | | 42,354 | 92,265 | 70,743 | 36,406 | 241,768 | 1.7 | ||||||||||||||||||||||
2007 | 204,318 | | | | | | 68,048 | 145,272 | 89,091 | 302,411 | 1.5 | ||||||||||||||||||||||
2008 | 227,991 | | | | | | | 69,049 | 128,905 | 197,954 | 0.9 | ||||||||||||||||||||||
2009 | 215,015 | | | | | | | | 52,523 | 52,523 | 0.2 | ||||||||||||||||||||||
Total | $ | 1,367,384 | $ | 331,683 | $ | 185,768 | $ | 232,340 | $ | 291,111 | $ | 336,374 | $ | 354,724 | $ | 398,303 | $ | 363,030 | $ | 2,493,333 | 1.8 | ||||||||||||
(1) | Adjusted for put-backs, account recalls, purchase price rescissions, and the impact of an acquisition in 2000. Put-backs represent accounts that are returned to the seller in accordance with the respective purchase agreement (Put-Backs). Recalls represents accounts that are recalled by the seller in accordance with the respective purchase agreement (Recalls). |
(2) | Cumulative collections from inception through September 30, 2009, excluding collections on behalf of others. |
(3) | Cumulative Collections Multiple (CCM) through September 30, 2009 collections as a multiple of purchase price. |
(4) | From inception through December 31, 2002. |
Total Estimated Collections to Purchase Price Multiple
The following table summarizes our purchases, resulting historical 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 | |||||||||||
<2003 | $ | 195,661 | (4) | $ | 736,928 | $ | 728 | $ | 737,656 | 3.8 | |||||
2003 | 88,505 | 317,984 | 3,127 | 321,111 | 3.6 | ||||||||||
2004 | 101,330 | 236,782 | 10,542 | 247,324 | 2.4 | ||||||||||
2005 | 192,591 | 406,983 | 65,492 | 472,475 | 2.5 | ||||||||||
2006 | 141,973 | 241,768 | 103,642 | 345,410 | 2.4 | ||||||||||
2007 | 204,318 | 302,411 | 171,601 | 474,012 | 2.3 | ||||||||||
2008 | 227,991 | 197,954 | 383,066 | 581,020 | 2.5 | ||||||||||
2009 | 215,015 | 52,523 | 449,857 | 502,380 | 2.3 | ||||||||||
Total | $ | 1,367,384 | $ | 2,493,333 | $ | 1,188,055 | $ | 3,681,388 | 2.7 | ||||||
(1) | Adjusted for Put-Backs, Recalls, purchase price rescissions, and the impact of an acquisition in 2000. |
(2) | Cumulative collections from inception through September 30, 2009, excluding collections on behalf of others. |
(3) | Includes $0.5 million in expected collections for the healthcare portfolios on cost recovery. |
(4) | From inception through December 31, 2002. |
34
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 | |||||||||||||||||||||||||||
2009(2) | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | Total | |||||||||||||||||||
<2003(1) | $ | 450 | $ | 225 | $ | 53 | $ | | $ | | $ | | $ | | $ | | $ | 728 | |||||||||
2003(1) | 1,065 | 2,062 | | | | | | | 3,127 | ||||||||||||||||||
2004 |
2,236 | 6,262 | 2,044 | | | | | | 10,542 | ||||||||||||||||||
2005 |
8,490 | 30,303 | 19,714 | 6,985 | | | | | 65,492 | ||||||||||||||||||
2006 |
9,159 | 37,088 | 27,550 | 20,050 | 9,795 | | | | 103,642 | ||||||||||||||||||
2007 |
22,089 | 64,582 | 40,001 | 26,105 | 14,829 | 3,995 | | | 171,601 | ||||||||||||||||||
2008 |
36,428 | 137,884 | 89,175 | 56,592 | 35,939 | 20,092 | 6,956 | | 383,066 | ||||||||||||||||||
2009 |
33,592 | 135,976 | 117,403 | 73,484 | 44,920 | 26,105 | 14,340 | 4,037 | 449,857 | ||||||||||||||||||
Total |
$ | 113,509 | $ | 414,382 | $ | 295,940 | $ | 183,216 | $ | 105,483 | $ | 50,192 | $ | 21,296 | $ | 4,037 | $ | 1,188,055 | |||||||||
(1) | Estimated remaining collections for Zero Basis Portfolios can extend beyond the 84-month accrual basis collection forecast. |
(2) | 2009 amount consists of data for the three-month period from October 1, 2009 to December 31, 2009. |
Unamortized Balances of Portfolios
The following table summarizes the remaining unamortized balances of our purchased receivable portfolios by year of purchase, as of September 30, 2009 (in thousands, except percentages):
Unamortized Balance as of September 30, 2009(1) |
Purchase Price(2) | Unamortized Balance as a Percentage of Purchase Price |
Unamortized Balance as a Percentage of Total |
|||||||||
2003 |
967 | 88,505 | 1.1 | % | 0.2 | % | ||||||
2004 |
5,688 | 101,330 | 5.6 | % | 1.1 | % | ||||||
2005 |
33,805 | 192,591 | 17.6 | % | 6.3 | % | ||||||
2006 |
46,932 | 141,973 | 33.1 | % | 8.8 | % | ||||||
2007 |
79,562 | 204,318 | 38.9 | % | 14.8 | % | ||||||
2008 |
170,640 | 227,991 | 74.8 | % | 31.9 | % | ||||||
2009 |
197,062 | 215,015 | 91.7 | % | 36.9 | % | ||||||
Total |
$ | 534,656 | $ | 1,171,723 | 45.6 | % | 100.0 | % | ||||
(1) | Includes $0.5 million for healthcare portfolios being accounted for on the cost recovery method. |
(2) | Purchase price refers to the cash paid to a seller to acquire a portfolio less Put-Backs, plus an allocation of our forward flow asset (if applicable), and less the purchase price for accounts that were sold at the time of purchase to another debt purchaser. |
Changes in Investment in Receivable Portfolios
Revenue related to our investment in receivable portfolios comprises two groups: first, revenue from those portfolios that have a remaining book value and are accounted for on the accrual basis (Accrual Basis Portfolios), and second, revenue from those portfolios that have fully recovered their book value Zero Basis Portfolios and, therefore, every dollar of gross collections is recorded entirely as Zero Basis Revenue. If the amount and timing of future cash collections on a pool of receivables are not reasonably estimable, we account for such portfolios on the cost recovery method (Cost Recovery Portfolios). No revenue is recognized on Cost Recovery Portfolios until the cost basis has been fully recovered, at which time they become Zero Basis Portfolios.
35
The following tables summarize the changes in the balance of the investment in receivable portfolios and the proportion of revenue recognized as a percentage of collections (in thousands, except percentages):
For the Three Months Ended September 30, 2009 | ||||||||||||||||
Accrual Basis Portfolios |
Cost Recovery Portfolios |
Zero Basis Portfolios |
Total | |||||||||||||
Balance, beginning of period |
$ | 506,155 | $ | 553 | $ | | $ | 506,708 | ||||||||
Purchases of receivable portfolios |
77,734 | | | 77,734 | ||||||||||||
Gross collections(1) |
(123,498 | ) | (25 | ) | (2,113 | ) | (125,636 | ) | ||||||||
Put-backs and recalls |
(598 | ) | | | (598 | ) | ||||||||||
Revenue recognized |
78,680 | | 2,100 | 80,780 | ||||||||||||
(Impairment) impairment reversals, net |
(4,345 | ) | | 13 | (4,332 | ) | ||||||||||
Balance, end of period |
$ | 534,128 | $ | 528 | $ | | $ | 534,656 | ||||||||
Revenue as a percentage of collections(2) |
63.7 | % | 0.0 | % | 99.4 | % | 64.3 | % | ||||||||
For the Three Months Ended September 30, 2008 | ||||||||||||||||
Accrual Basis Portfolios |
Cost Recovery Portfolios |
Zero Basis Portfolios |
Total | |||||||||||||
Balance, beginning of period |
$ | 413,256 | $ | 1,303 | $ | | $ | 414,559 | ||||||||
Purchases of receivable portfolios |
66,107 | | | 66,107 | ||||||||||||
Gross collections(1) |
(95,349 | ) | (89 | ) | (2,259 | ) | (97,697 | ) | ||||||||
Put-backs and recalls |
(562 | ) | (1 | ) | | (563 | ) | |||||||||
Revenue recognized(3) |
67,566 | | 2,259 | 69,825 | ||||||||||||
Impairment, net(3) |
(7,268 | ) | | | (7,268 | ) | ||||||||||
Balance, end of period |
$ | 443,750 | $ | 1,213 | $ | | $ | 444,963 | ||||||||
Revenue as a percentage of collections(2) |
70.9 | % | 0.0 | % | 100.0 | % | 71.5 | % | ||||||||
For the Nine Months Ended September 30, 2009 | ||||||||||||||||
Accrual Basis Portfolios |
Cost Recovery Portfolios |
Zero Basis Portfolios |
Total | |||||||||||||
Balance, beginning of period |
$ | 460,598 | $ | 748 | $ | | $ | 461,346 | ||||||||
Purchases of receivable portfolios |
215,680 | | | 215,680 | ||||||||||||
Gross collections(1) |
(355,812 | ) | (220 | ) | (6,998 | ) | (363,030 | ) | ||||||||
Put-backs and recalls |
(2,024 | ) | | (4 | ) | (2,028 | ) | |||||||||
Revenue recognized |
230,054 | | 6,957 | 237,011 | ||||||||||||
(Impairment) impairment reversals, net |
(14,368 | ) | | 45 | (14,323 | ) | ||||||||||
Balance, end of period |
$ | 534,128 | $ | 528 | $ | | $ | 534,656 | ||||||||
Revenue as a percentage of collections(2) |
64.7 | % | 0.0 | % | 99.4 | % | 65.3 | % | ||||||||
For the Nine Months Ended September 30, 2008 | ||||||||||||||||
Accrual Basis Portfolios |
Cost Recovery Portfolios |
Zero Basis Portfolios |
Total | |||||||||||||
Balance, beginning of period |
$ | 390,564 | $ | 1,645 | $ | | $ | 392,209 | ||||||||
Purchases of receivable portfolios |
166,501 | | | 166,501 | ||||||||||||
Gross collections(1) |
(296,178 | ) | (419 | ) | (7,440 | ) | (304,037 | ) | ||||||||
Put-backs and recalls |
(2,597 | ) | (13 | ) | | (2,610 | ) | |||||||||
Revenue recognized(3) |
201,453 | | 7,440 | 208,893 | ||||||||||||
Impairment, net(3) |
(15,993 | ) | | | (15,993 | ) | ||||||||||
Balance, end of period |
$ | 443,750 | $ | 1,213 | $ | | $ | 444,963 | ||||||||
Revenue as a percentage of collections(2) |
68.0 | % | 0.0 | % | 100.0 | % | 68.7 | % | ||||||||
(1) | Does not include amounts collected on behalf of others. |
(2) | Revenue as a percentage of collections excludes the effects of net impairment or net impairment reversals. |
(3) | Reflects additional revenue of $0.1 million and a lower net impairment of $3.1 million, as a result of extending the collection curves from 72 to 84 months. |
36
As of September 30, 2009, we had $534.7 million 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 portfolio balance is as follows (in thousands):
For the Years Ended December 31, |
Amortization | ||
2009(1) |
33,263 | ||
2010 |
157,103 | ||
2011 |
138,529 | ||
2012 |
94,148 | ||
2013 |
60,585 | ||
2014 |
31,796 | ||
2015 |
15,611 | ||
2016 |
3,621 | ||
Total |
$ | 534,656 | |
(1) | 2009 amount consists of data for the three-month period from October 1, 2009 to December 31, 2009. |
Analysis of Changes in Revenue
The following tables analyze the components of the increase in revenue from our receivable portfolios for the three and nine months ended September 30, 2009, compared to the three and nine months ended September 30, 2008 (in thousands, except percentages):
For The Three Months Ended September 30, | ||||||||||||||||
Variance Component |
2009 | 2008 | Change | Revenue Variance |
||||||||||||
Average portfolio balance |
$ | 499,104 | $ | 407,153 | $ | 91,951 | $ | 15,259 | ||||||||
Weighted average effective interest rate(1) |
63.1 | % | 66.4 | % | (3.3 | )% | (4,145 | ) | ||||||||