ENCORE CAPITAL GROUP INC (ECPG)
SIC breadcrumb: Finance, Insurance, And Real Estate > SIC Major Group 61 > SIC 6153 Short-Term Business Credit Institutions
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1084961. Latest filing source: 0001084961-26-000009.
Informational only - descriptive public-record data, not investment advice.
Business
Read ECPG's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read ECPG's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 1,768,802,000 | USD | 2025 | 2026-02-25 |
| Net income | 256,834,000 | USD | 2025 | 2026-02-25 |
| Assets | 5,339,800,000 | USD | 2025 | 2026-02-25 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001084961.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,113,435,000 | 1,145,802,000 | 1,320,557,000 | 1,405,789,000 | 1,501,400,000 | 1,614,499,000 | 1,398,347,000 | 1,222,680,000 | 1,316,361,000 | 1,768,802,000 | |
| Net income | 76,570,000 | 83,228,000 | 115,886,000 | 167,869,000 | 211,848,000 | 350,782,000 | 194,564,000 | -206,492,000 | -139,244,000 | 256,834,000 | |
| Operating income | 241,514,000 | 324,540,000 | 405,300,000 | 446,345,000 | 533,562,000 | 633,272,000 | 462,174,000 | 16,535,000 | 157,330,000 | 626,647,000 | |
| Diluted EPS | 2.96 | 3.15 | 4.06 | 5.33 | 6.68 | 11.26 | 7.46 | -8.72 | -5.83 | 10.91 | |
| Operating cash flow | 130,332,000 | 123,818,000 | 186,791,000 | 244,733,000 | 312,864,000 | 303,053,000 | 210,681,000 | 152,991,000 | 156,168,000 | 153,199,000 | |
| Capital expenditures | 31,668,000 | 28,126,000 | 67,475,000 | 39,602,000 | 34,600,000 | 33,372,000 | 37,224,000 | 24,807,000 | 29,007,000 | 26,270,000 | |
| Share buybacks | 33,185,000 | 0.00 | 0.00 | 0.00 | 0.00 | 390,606,000 | 87,006,000 | 0.00 | 0.00 | 90,402,000 | |
| Assets | 3,670,497,000 | 4,490,712,000 | 4,631,875,000 | 4,909,950,000 | 4,864,523,000 | 4,608,125,000 | 4,508,360,000 | 4,630,486,000 | 4,789,729,000 | 5,339,800,000 | |
| Liabilities | 3,069,982,000 | 3,766,801,000 | 3,812,187,000 | 3,884,544,000 | 3,644,447,000 | 3,422,864,000 | 3,328,733,000 | 3,693,948,000 | 4,022,398,000 | 4,363,050,000 | |
| Stockholders' equity | 551,765,000 | 571,933,000 | 819,688,000 | 1,025,406,000 | 1,220,076,000 | 1,185,261,000 | 1,179,627,000 | 936,538,000 | 767,331,000 | 976,750,000 | |
| Cash and cash equivalents | 149,765,000 | 212,139,000 | 157,418,000 | 192,335,000 | 189,184,000 | 189,645,000 | 143,912,000 | 158,364,000 | 199,865,000 | 156,784,000 | |
| Free cash flow | 98,664,000 | 95,692,000 | 119,316,000 | 205,131,000 | 278,264,000 | 269,681,000 | 173,457,000 | 128,184,000 | 127,161,000 | 126,929,000 |
Ratios
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 6.88% | 7.26% | 8.78% | 11.94% | 14.11% | 21.73% | 13.91% | -16.89% | -10.58% | 14.52% | |
| Operating margin | 21.69% | 28.32% | 30.69% | 31.75% | 35.54% | 39.22% | 33.05% | 1.35% | 11.95% | 35.43% | |
| Return on equity | 13.88% | 14.55% | 14.14% | 16.37% | 17.36% | 29.60% | 16.49% | -22.05% | -18.15% | 26.29% | |
| Return on assets | 2.09% | 1.85% | 2.50% | 3.42% | 4.35% | 7.61% | 4.32% | -4.46% | -2.91% | 4.81% | |
| Liabilities / equity | 5.56 | 6.59 | 4.65 | 3.79 | 2.99 | 2.89 | 2.82 | 3.94 | 5.24 | 4.47 |
Industry Peer Context
Net margin peer context
Operating margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001084961-26-000009; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001084961-26-000009; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001084961-26-000009; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. Source concepts: us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001084961-26-000009; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001084961.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 2.29 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 1.22 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.75 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 323,044,000 | 26,305,000 | 1.08 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 309,619,000 | 19,339,000 | 0.79 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 277,387,000 | -270,762,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 328,386,000 | 23,239,000 | 0.95 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 355,285,000 | 32,181,000 | 1.34 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 367,071,000 | 30,643,000 | 1.26 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 265,619,000 | -225,307,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 392,775,000 | 46,796,000 | 1.93 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 442,122,000 | 58,721,000 | 2.49 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 460,353,000 | 74,660,000 | 3.17 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 473,552,000 | 76,657,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 475,411,000 | 86,243,000 | 3.86 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001084961-26-000039; filed 2026-05-06. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001084961-26-000039; filed 2026-05-06. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001084961-26-000039; filed 2026-05-06. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001084961-26-000039.
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Quarterly Report on Form 10-Q contains “forward-looking statements” relating to Encore Capital Group, Inc. (“Encore”) and its subsidiaries (which we may collectively refer to as the “Company,” “we,” “our” or “us”) within the meaning of the securities laws. The words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “will,” “may,” and similar expressions often characterize forward-looking statements. These statements may include, but are not limited to, projections of collections, revenues, income or loss, estimates of capital expenditures, plans for future operations, products or services, and financing needs or plans, as well as assumptions relating to these matters. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we caution that these expectations or predictions may not prove to be correct or we may not achieve the financial results, savings, or other benefits anticipated in the forward-looking statements. These forward-looking statements are necessarily estimates reflecting the best judgment of our senior management and involve a number of risks and uncertainties, some of which may be beyond our control or cannot be predicted or quantified, that could cause actual results to differ materially from those suggested by the forward-looking statements. Many factors including, but not limited to, those set forth in our Annual Report on Form 10-K under “Part I, Item 1A—Risk Factors” could cause our actual results, performance, achievements, or industry results to be very different from the results, performance, achievements or industry results expressed or implied by these forward-looking statements. Our business, financial condition, or results of operations could also be materially and adversely affected by other factors besides those listed. Forward-looking statements speak only as of the date the statements were made. We do not undertake any obligation to update or revise any forward-looking statements to reflect new information or future events, or for any other reason, even if experience or future events make it clear that any expected results expressed or implied by these forward-looking statements will not be realized. In addition, it is generally our policy not to make any specific projections as to future earnings, and we do not endorse projections regarding future performance that may be made by third parties.
Our Business
We are an international specialty finance company providing debt recovery solutions and other related services for consumers across a broad range of financial assets. We primarily purchase portfolios of defaulted consumer receivables at deep discounts to face value and manage them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial obligations to credit originators, including banks, credit unions, consumer finance companies and commercial retailers. Defaulted receivables may also include receivables subject to bankruptcy proceedings. We also provide debt servicing and other portfolio management services to credit originators for non-performing loans in Europe.
Encore Capital Group, Inc. (“Encore”) has three business units: MCM, which consists of Midland Credit Management, Inc. and its subsidiaries and domestic affiliates; Cabot, which consists of Cabot Credit Management Limited and its subsidiaries and European affiliates, and LAAP, which is comprised of our investments and operations in Latin America and Asia-Pacific.
MCM (United States)
Through MCM, we are a market leader in portfolio purchasing and recovery in the United States.
Cabot (Europe)
Through Cabot, we are one of the largest credit management services providers in Europe and the United Kingdom. Cabot, in addition to its primary business of portfolio purchasing and recovery, also provides a range of debt servicing offerings such as early stage collections, business process outsourcing (“BPO”), and contingent collections, including through Wescot Credit Services Limited (“Wescot”).
LAAP (Latin America and Asia-Pacific)
We have purchased non-performing loans in Mexico. Additionally, we have a subsidiary Encore Asset Reconstruction Company (“EARC”) in India.
To date, operating results from LAAP have not been significant to our total consolidated operating results. Our long-term growth strategy is focused on continuing to invest in our core portfolio purchasing and recovery business in the United States and United Kingdom and strengthening and developing our business in France and Spain.
Government Regulation
MCM (United States)
As discussed in more detail under “Part I - Item 1 - Business - Government Regulation” contained in our Annual Report on Form 10-K, our operations in the United States are subject to federal, state and municipal statutes, rules, regulations and
23
Table of Contents
ordinances that establish specific guidelines and procedures that debt purchasers and collectors must follow when collecting consumer accounts, including among others, specific guidelines and procedures for communicating with consumers and prohibitions on unfair, deceptive or abusive debt collection practices.
Cabot (Europe)
As discussed in more detail under “Part I - Item 1 - Business - Government Regulation” contained in our Annual Report on Form 10-K, our operations in Europe are affected by foreign statutes, rules and regulations regarding debt collection and debt purchase activities. These statutes, rules, regulations, ordinances, guidelines and procedures are modified from time to time by the relevant authorities charged with their administration, which could affect the way we conduct our business.
Portfolio Purchasing and Recovery
MCM (United States)
In the United States, the defaulted consumer receivable portfolios we purchase are primarily charged-off credit card debt portfolios. A small percentage of our capital deployment in the United States is comprised of unsecured personal loans.
We purchase receivables based on robust, account-level valuation methods and employ proprietary statistical and behavioral models across our U.S. operations. These methods and models generally allow us to value portfolios accurately (limiting the risk of overpaying), avoid buying portfolios that are incompatible with our methods or strategies and align the accounts we purchase with our business channels to maximize future collections. As a result, we have generally been able to realize significant returns from the receivables we acquire. We maintain strong relationships with many of the largest financial service providers in the United States.
Cabot (Europe)
In Europe, our purchased defaulted debt portfolios primarily consist of credit card and consumer loan accounts. We purchase receivable portfolios using proprietary pricing models that utilize account-level statistical and behavioral data. These models generally allow us to accurately value portfolios and to develop collection strategies that maximize future returns. As a result, we have generally been able to realize significant returns from the assets we have acquired. We maintain strong relationships with many of the largest financial services providers in the United Kingdom and Europe.
Purchases and Collections
Portfolio Pricing, Supply and Demand
MCM (United States)
With lending and charge-off rates remaining near recent peak levels, U.S. portfolio supply continues to be robust. Issuers have continued to sell predominantly fresh portfolios. Fresh portfolios are portfolios that are generally sold within six months of the consumer’s account being charged-off by the financial institution. Pricing in the first quarter remained at favorable levels as a result of elevated market supply. Issuers continue to sell their volume in mostly forward flow arrangements that are often committed early in the calendar year. We believe steady lending and delinquency rates at elevated levels will result in stable and strong market supply.
We believe that smaller competitors continue to face difficulties in the portfolio purchasing market because of the high cost to operate due to regulatory pressure and increasing cost of capital. We believe this favors larger participants, like MCM, because the larger market participants are better able to adapt to these pressures and commit to larger forward flow agreements and fluctuating volumes.
Cabot (Europe)
The UK market for charged-off portfolios generally provides a relatively consistent pipeline of opportunities, despite a historically low level of charge-offs, as creditors have embedded debt sales as an integral part of their business models.
France and Spain continue to be two of the largest non-performing loan markets in Europe with significant portfolio sales. Financial institutions continue to look to dispose of non-performing loans in these markets.
While sales activity across all of our European markets remains stable, underlying default rates are generally low by historic levels, and consumer lending volumes have stagnated. Sales levels are expected to fluctuate from quarter to quarter. In general, portfolio pricing remains competitive across our European footprint, constraining the amount of capital we elect to deploy in Europe.
24
Table of Contents
Purchases by Geographic Location
The following table summarizes purchases of receivable portfolios by geographic location during the periods presented (in thousands):
| Three Months Ended March 31, | ||||||
|---|---|---|---|---|---|---|
| 2026 | 2025 | |||||
| MCM (United States) | $ | 315,794 | $ | 316,366 | ||
| Cabot (Europe) | 47,047 | 51,485 | ||||
| Total purchases of receivable portfolios | $ | 362,841 | $ | 367,851 |
In the United States, capital deployment remained consistent during the three months ended March 31, 2026, as compared to the corresponding period in the prior year. The majority of our deployments in the U.S. come from forward flow agreements, and the timing, contract duration, and volumes for each contract can fluctuate leading to variation when comparing to prior periods. Portfolio purchases in the U.S. were robust as supply increased and pricing remained at favorable levels.
In Europe, capital deployment decreased during the three months ended March 31, 2026, as compared to the corresponding period in the prior year. Pricing continues to remain competitive in our European footprint, constraining the amount of capital we choose to deploy in Europe. Capital deployment can fluctuate based on the timing of the forward flow contracts and spot purchases.
Collections from Purchased Receivables by Channel and Geographic Location
We utilize three channels for the collection of our receivable portfolios: call center and digital collections; legal collections; and collection agencies. The call center and digital collections channel consists of collections that result from our call centers, direct mail program and online collections. The legal collections channel consists of collections that result from our internal legal channel or from our network of retained law firms. The collection agencies channel consists of collections from third-party collections agencies to whom we pay a fee or commission. We utilize this channel to supplement capacity in our internal call centers, to service accounts in regions where we do not have collections operations or for accounts purchased where we maintain the collection agency servicing relationship.
The following table summarizes the total collections by collection channel and geographic area during the periods presented (in thousands):
[[GREPCENT_TABLE]]
[["","Three Months Ended March 31,"],["","2026","","2025"],["MCM (United States):"],["Call center and digital collections","$","361,457","
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is intended to help investors understand our business, financial condition, results of operations, liquidity and capital resources. You should read this discussion together with our consolidated financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K. This Annual Report on Form 10-K contains “forward-looking statements” relating to Encore Capital Group, Inc. (“Encore”) and its subsidiaries (which we may collectively refer to as the “Company,” “we,” “our” or “us”) within the meaning of the securities laws. The words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “will,” “may,” and similar expressions often characterize forward-looking statements. These statements may include, but are not limited to, projections of collections, revenues, income or loss, estimates of capital expenditures, plans for future operations, products or services, and financing needs or plans, as well as assumptions relating to these matters. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we caution that these expectations or predictions may not prove to be correct or we may not achieve the financial results, savings or other benefits anticipated in the forward-looking statements. These forward-looking statements are necessarily estimates reflecting the best judgment of our senior management and involve a number of risks and uncertainties, some of which may be beyond our control or cannot be predicted or quantified, that could cause actual results to differ materially from those suggested by the forward-looking statements. Many factors including, but not limited to, those set forth in this Annual Report on Form 10-K under “Part I, Item 1A—Risk Factors,” could cause our actual results, performance, achievements, or industry results to be very different from the results, performance, achievements or industry results expressed or implied by these forward-looking statements. Our business, financial condition, or results of operations could also be materially and adversely affected by other factors besides those listed. Forward-looking statements speak only as of the date the statements were made. We do not undertake any obligation to update or revise any forward-looking statements to reflect new information or future events, or for any other reason, even if experience or future events make it clear that any expected results expressed or implied by these forward-looking statements will not be realized. In addition, it is generally our policy not to make any specific projections as to future earnings, and we do not endorse projections regarding future performance that may be made by third parties.
Our Business
We are an international specialty finance company providing debt recovery solutions and other related services for consumers across a broad range of financial assets. We primarily purchase portfolios of defaulted consumer receivables at deep discounts to face value and manage them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial commitments to credit originators, including banks, credit unions, consumer finance companies and commercial retailers. Defaulted receivables may also include receivables subject to bankruptcy proceedings. We also provide debt servicing and other portfolio management services to credit originators for non-performing loans in Europe.
Encore Capital Group, Inc. (“Encore”) has three business units: MCM, which consists of Midland Credit Management, Inc. and its subsidiaries and domestic affiliates; Cabot, which consists of Cabot Credit Management Limited and its subsidiaries and European affiliates, and LAAP, which is comprised of our investments and operations in Latin America and Asia-Pacific.
MCM (United States)
Through MCM, we are a market leader in portfolio purchasing and recovery in the United States.
Cabot (Europe)
Through Cabot, we are one of the largest credit management services providers in Europe and the United Kingdom. Cabot, in addition to its primary business of portfolio purchasing and recovery, also provides a range of debt servicing offerings such as early stage collections, business process outsourcing (“BPO”), and contingent collections, including through Wescot Credit Services Limited (“Wescot”).
LAAP (Latin America and Asia-Pacific)
We have purchased non-performing loans in Mexico. Additionally, we have a subsidiary Encore Asset Reconstruction Company (“EARC”) in India.
To date, operating results from LAAP have not been significant to our total consolidated operating results. Our long-term growth strategy is focused on continuing to invest in our core portfolio purchasing and recovery business in the United States and United Kingdom and strengthening and developing our business in France and Spain.
27
Table of Contents
Government Regulation
As discussed in more detail under “Part I - Item 1—Business - Government Regulation” contained in this Annual Report on Form 10-K, our operations in the United States are subject to federal, state and municipal statutes, rules, regulations and ordinances that establish specific guidelines and procedures that debt purchasers and collectors must follow when collecting consumer accounts, including among others, specific guidelines and procedures for communicating with consumers and prohibitions on unfair, deceptive or abusive debt collection practices. Additionally, our operations in Europe are affected by foreign statutes, rules and regulations regarding debt collection and debt purchase activities. These statutes, rules, regulations, ordinances, guidelines and procedures are modified from time to time by the relevant authorities charged with their administration, which could affect the way we conduct our business.
Portfolio Purchasing and Recovery
MCM (United States)
In the United States, the defaulted consumer receivable portfolios we purchase are primarily charged-off credit card debt portfolios. A small percentage of our capital deployment in the United States is comprised of unsecured personal loans.
We purchase receivables based on robust, account-level valuation methods and employ proprietary statistical and behavioral models across our U.S. operations. These methods and models generally allow us to value portfolios accurately (limiting the risk of overpaying), avoid buying portfolios that are incompatible with our methods or strategies and align the accounts we purchase with our business channels to maximize future collections. As a result, we have generally been able to realize significant returns from the receivables we acquire. We maintain strong relationships with many of the largest financial service providers in the United States.
Cabot (Europe)
In Europe, our purchased defaulted debt portfolios primarily consist of credit card and consumer loan accounts. We purchase receivable portfolios using proprietary pricing models that utilize account-level statistical and behavioral data. These models generally allow us to accurately value portfolios and to develop collection strategies that maximize future returns. As a result, we have generally been able to realize significant returns from the assets we have acquired. We maintain strong relationships with many of the largest financial services providers in the United Kingdom and Europe.
Purchases and Collections
Portfolio Pricing, Supply and Demand
MCM (United States)
With lending and charge-off rates remaining near recent peak levels, U.S. portfolio supply continues to be robust. Issuers have continued to sell predominantly fresh portfolios. Fresh portfolios are portfolios that are generally sold within six months of the consumer’s account being charged-off by the financial institution. Pricing in the fourth quarter remained at favorable levels as a result of elevated market supply. Issuers continue to sell their volume in mostly forward flow arrangements that are often committed early in the calendar year. We believe steadying lending and delinquency rates at elevated levels will result in stable and strong market supply.
We believe that smaller competitors continue to face difficulties in the portfolio purchasing market because of the high cost to operate due to regulatory pressure and increasing cost of capital. We believe this favors larger participants, like MCM, because the larger market participants are better able to adapt to these pressures and commit to larger forward flow agreements and fluctuating volumes.
Cabot (Europe)
The UK market for charged-off portfolios generally provides a relatively consistent pipeline of opportunities, despite a historically low level of charge-offs, as creditors had embedded debt sales as an integral part of their business models. The percentage of volume that is sold in multi-year forward flow arrangements is increasing.
France and Spain continue to be two of the largest non-performing loan markets in Europe with significant portfolio sales. Financial institutions continue to look to dispose of non-performing loans in these markets.
While sales activity across all of our European markets remains stable, underlying default rates are generally low by historic levels, and consumer lending volumes have stagnated. Sales levels are expected to fluctuate from quarter to quarter. In
28
Table of Contents
general, portfolio pricing remains competitive across our European footprint, constraining the amount of capital we elect to deploy in Europe.
Purchases by Geographic Location
The following table summarizes purchases of receivable portfolios by geographic location during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||
| MCM (United States) | $ | 1,174,025 | $ | 998,853 | $ | 814,557 | ||||
| Cabot (Europe) | 234,058 | 353,182 | 259,255 | |||||||
| Total purchases of receivable portfolios | $ | 1,408,083 | $ | 1,352,035 | $ | 1,073,812 |
In the United States, capital deployment continued to increase during the periods presented. The majority of our deployments in the U.S. come from forward flow agreements, and the timing, contract duration, and volumes for each contract can fluctuate leading to variation when comparing to prior periods. Portfolio purchases in the U.S. were robust as supply increased and pricing remained at favorable levels.
In Europe, capital deployment decreased during the year ended December 31, 2025, as compared to 2024, and increased during the year ended December 31, 2024, as compared to 2023, due to higher than normal purchases that included large spot-market portfolios in the fourth quarter of 2024. Pricing continues to remain competitive in our European footprint, constraining the amount of capital we choose to deploy in Europe. Capital deployment can fluctuate based on the timing of the forward flow contracts and spot purchases.
Collections from Receivable Portfolios by Channel and Geographic Location
We utilize three channels for the collection of our receivable portfolios: call center and digital collections; legal collections; and collection agencies. The call center and digital collections channel consists of collections that result from our call centers, direct mail program and online collections. The legal collections channel consists of collections that result from our internal legal channel or from our network of retained law firms. The collection agencies channel consists of collections from third-party collections agencies to whom we pay a fee or commission. We utilize this channel to supplement capacity in our internal call centers, to service accounts in regions where we do not have collections operations or for accounts purchased where we maintain the collection agency servicing relationship.
The following table summarizes the total collections by collection channel and geographic area during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||
| MCM (United States): | ||||||||||
| Call center and digital collections | $ | 1,272,096 | $ | 991,051 | $ | 783,164 | ||||
| Legal collections | 663,164 | 560,699 | 526,197 | |||||||
| Collection agencies | 14,039 | 19,904 | 5,221 | |||||||
| Subtotal | 1,949,299 | 1,571,654 | 1,314,582 | |||||||
| Cabot (Europe): | ||||||||||
| Call center and digital collections | 263,360 | 249,472 | 217,784 | |||||||
| Legal collections | 229,350 | 200,211 | 189,406 | |||||||
| Collection agencies | 148,231 | 138,348 | 136,841 | |||||||
| Subtotal | 640,941 | 588,031 | 544,031 | |||||||
| Other geographies: | 2,546 | 2,793 | 3,954 | |||||||
| Total collections | $ | 2,592,786 | $ | 2,162,478 | $ | 1,862,567 |
Collections from receivable portfolios increased by $430.3 million, or 19.9%, to $2,592.8 million during the year ended December 31, 2025, from $2,162.5 million during the year ended December 31, 2024. Collections from receivable portfolios increased by $299.9 million, or 16.1%, to $2,162.5 million during the year ended December 31, 2024, from $1,862.6 million during the year ended December 31, 2023. The increases in collections in the United States were primarily a result of consistent increases in capital deployments and enhanced collections strategies in recent years. The increases in collections from
29
Table of Contents
receivable portfolios in Europe were primarily due to the acquisition of receivable portfolios with higher returns in recent periods. Additionally, collections in Europe were favorably impacted by foreign currency translation by approximately $22.1 million, during the year ended December 31, 2025, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 3.0% for the year ended December 31, 2025 as compared to the year ended December 31, 2024.
Results of Operations
Results of operations, in dollars and as a percentage of total revenues, were as follows for the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||
| Revenues | ||||||||||||||||||||
| Portfolio revenue | $ | 1,455,795 | 82.3 | % | $ | 1,302,567 | 99.0 | % | $ | 1,204,437 | 98.5 | % | ||||||||
| Changes in recoveries | 208,771 | 11.8 | % | (89,740) | (6.8) | % | (82,530) | (6.7) | % | |||||||||||
| Total debt purchasing revenue | 1,664,566 | 94.1 | % | 1,212,827 | 92.2 | % | 1,121,907 | 91.8 | % | |||||||||||
| Servicing revenue | 88,388 | 5.0 | % | 84,783 | 6.4 | % | 83,136 | 6.8 | % | |||||||||||
| Other revenues | 15,848 | 0.9 | % | 18,751 | 1.4 | % | 17,637 | 1.4 | % | |||||||||||
| Total revenues | 1,768,802 | 100.0 | % | 1,316,361 | 100.0 | % | 1,222,680 | 100.0 | % | |||||||||||
| Operating expenses | ||||||||||||||||||||
| Salaries and employee benefits | 458,233 | 25.9 | % | 422,910 | 32.1 | % | 391,532 | 32.0 | % | |||||||||||
| Cost of legal collections | 315,451 | 17.8 | % | 259,298 | 19.7 | % | 224,252 | 18.3 | % | |||||||||||
| General and administrative expenses | 165,948 | 9.4 | % | 163,847 | 12.4 | % | 144,862 | 11.8 | % | |||||||||||
| Other operating expenses | 144,476 | 8.2 | % | 130,802 | 9.9 | % | 111,179 | 9.1 | % | |||||||||||
| Collection agency commissions | 29,287 | 1.7 | % | 30,596 | 2.3 | % | 35,657 | 2.9 | % | |||||||||||
| Depreciation and amortization | 28,760 | 1.6 | % | 32,434 | 2.5 | % | 41,737 | 3.4 | % | |||||||||||
| Goodwill impairment | — | — | % | 100,600 | 7.6 | % | 238,200 | 19.5 | % | |||||||||||
| Impairment of assets | — | — | % | 18,544 | 1.4 | % | 18,726 | 1.5 | % | |||||||||||
| Total operating expenses | 1,142,155 | 64.6 | % | 1,159,031 | 87.9 | % | 1,206,145 | 98.5 | % | |||||||||||
| Income from operations | 626,647 | 35.4 | % | 157,330 | 12.1 | % | 16,535 | 1.5 | % | |||||||||||
| Other expense | ||||||||||||||||||||
| Interest expense | (293,910) | (16.6) | % | (252,545) | (19.2) | % | (201,877) | (16.5) | % | |||||||||||
| Loss on extinguishment of debt | (1,614) | (0.1) | % | (7,832) | (0.6) | % | — | — | % | |||||||||||
| Other income | 5,036 | 0.3 | % | 6,832 | 0.4 | % | 5,078 | 0.3 | % | |||||||||||
| Total other expense | (290,488) | (16.4) | % | (253,545) | (19.4) | % | (196,799) | (16.2) | % | |||||||||||
| Income (loss) before income taxes | 336,159 | 19.0 | % | (96,215) | (7.3) | % | (180,264) | (14.7) | % | |||||||||||
| Provision for income taxes | (79,325) | (4.5) | % | (43,029) | (3.3) | % | (26,228) | (2.1) | % | |||||||||||
| Net income (loss) | $ | 256,834 | 14.5 | % | $ | (139,244) | (10.6) | % | $ | (206,492) | (16.8) | % |
30
Table of Contents
Comparison of Results of Operations
Our Annual Report on Form 10-K for the year ended December 31, 2024 includes discussion and analysis of our financial condition and results of operations for the year ended December 31, 2024 as compared to the year ended December 31, 2023 in Item 7 of Part II, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Revenues
Our revenues primarily include debt purchasing revenue, which is revenue recognized from engaging in debt purchasing and recovery activities. We apply our charge-off policy and fully write-off the amortized costs (i.e., face value net of noncredit discount) of the individual receivables we acquire immediately after purchasing the portfolio. We then record a negative allowance that represents the present value of all expected future recoveries for pools of receivables that share similar risk characteristics using a discounted cash flow approach, which is presented as “Receivable portfolios, net” in our consolidated statements of financial condition. The discount rate is an effective interest rate (or “purchase EIR”) established based on the purchase price of the portfolio and the expected future cash flows at the time of purchase.
Debt purchasing revenue includes two components:
(1) Portfolio revenue, which is the accretion of the discount on the negative allowance due to the passage of time (generally the receivable portfolio balance multiplied by the EIR), and
(2) Changes in recoveries, which includes:
(a) Recoveries above (below) forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and
(b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
Certain pools already fully recovered their cost basis and became zero basis portfolios (“ZBA”) prior to our adoption of the accounting standard for Financial Instruments - Credit Losses (“CECL”) in January 2020. All subsequent collections to the ZBA pools are recognized as ZBA revenue, which is included in portfolio revenue in our consolidated statements of operations. We expect our ZBA revenue to continue to decline as we collect on these legacy pools. We do not expect to have new ZBA pools in the future.
Servicing revenue consists primarily of fee-based income earned on accounts collected on behalf of others, primarily credit originators. We earn fee-based income by providing debt servicing (such as early stage collections, BPO, contingent collections, trace services and litigation activities) to credit originators for non-performing loans in Europe.
Other revenues primarily include revenues recognized from the sale of real estate assets that are acquired as a result of our investments in non-performing secured residential mortgage portfolios and real estate assets in Europe and LAAP.
31
Table of Contents
The following table summarizes revenues for the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | |||||||||||
| Revenue recognized from portfolio basis | $ | 1,432,312 | $ | 1,279,467 | $ | 152,845 | 11.9 | % | ||||||
| ZBA revenue | 23,483 | 23,100 | 383 | 1.7 | % | |||||||||
| Portfolio revenue | 1,455,795 | 1,302,567 | 153,228 | 11.8 | % | |||||||||
| Recoveries above forecast | 197,761 | 78,202 | 119,559 | |||||||||||
| Changes in expected future recoveries | 11,010 | (167,942) | 178,952 | |||||||||||
| Changes in recoveries | 208,771 | (89,740) | 298,511 | NM | ||||||||||
| Debt purchasing revenue | 1,664,566 | 1,212,827 | 451,739 | 37.2 | % | |||||||||
| Servicing revenue | 88,388 | 84,783 | 3,605 | 4.3 | % | |||||||||
| Other revenues | 15,848 | 18,751 | (2,903) | (15.5) | % | |||||||||
| Total revenues | $ | 1,768,802 | $ | 1,316,361 | $ | 452,441 | 34.4 | % |
__________________
NM - Not meaningful.
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international revenues, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international revenues. Our revenue was favorably impacted by foreign currency translation by approximately $16.1 million, during the year ended December 31, 2025, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 3.0% for the year ended December 31, 2025 as compared to the year ended December 31, 2024.
The increase in revenue recognized from portfolio basis during the year ended December 31, 2025, as compared to the year ended December 31, 2024, was primarily due to a higher portfolio basis (i.e. a higher receivable portfolios balance) in the U.S. driven by a consistent higher volume of purchases in recent years.
Recoveries above or below forecast represent over and under-performance in the reporting period, respectively and are expected to vary from period to period. Collections over-performed the forecasted collections by $197.8 million during the year ended December 31, 2025, primarily as a result of collections over-performance in the U.S. The collections over-performance in the U.S. was driven by the deployment of new technologies, enhanced digital capabilities and continued operational innovation, which enabled us to reach more consumers, leading to more payments as well as a larger payer book. These initiatives had a greater impact on the early stages of a portfolio’s lifecycle, leading to over-performance for our recent vintages. Collections over-performed the forecasted collections by $78.2 million during the year ended December 31, 2024.
We reassess the forecasts of expected lifetime recoveries each quarter by considering, among other factors, historical and current collection performance, changes in consumer behaviors, and the macroeconomic environment. The significant recoveries above forecast in 2025 were carefully evaluated. We concluded that the recoveries above forecast during the year ended December 31, 2025 were primarily current period collections over-performance and did not represent any material shift in timing of the collections. Therefore, the updated forecast did not result in a material change in expected future recoveries. We recorded a net positive change in expected future recoveries of $11.0 million during the year ended December 31, 2025. We recorded $167.9 million in net negative change in expected future recoveries during the year ended December 31, 2024.
32
Table of Contents
The following tables summarize collections from receivable portfolios, portfolio revenue, changes in recoveries, end of period receivable portfolios balance and other related supplemental data, by year of purchase (in thousands, except percentages):
| Year Ended December 31, 2025 | As of December 31, 2025 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Portfolio Revenue | Changes in Recoveries | Receivable Portfolios | Monthly EIR | ||||||||||||||
| United States: | ||||||||||||||||||
| ZBA | $ | 23,478 | $ | 23,478 | $ | — | $ | — | — | % | ||||||||
| 2021 | 323,258 | 185,716 | 15,571 | 259,504 | 4.9 | % | ||||||||||||
| 2021 | 85,407 | 46,934 | (617) | 80,005 | 3.9 | % | ||||||||||||
| 2022 | 179,247 | 80,010 | 11,186 | 173,909 | 3.1 | % | ||||||||||||
| 2023 | 419,265 | 197,114 | 19,982 | 407,059 | 3.3 | % | ||||||||||||
| 2024 | 625,051 | 345,695 | 92,254 | 762,765 | 3.3 | % | ||||||||||||
| 2025 | 293,593 | 208,451 | 42,529 | 1,126,992 | 3.2 | % | ||||||||||||
| Subtotal | 1,949,299 | 1,087,398 | 180,905 | 2,810,234 | 3.4 | % | ||||||||||||
| Europe: | ||||||||||||||||||
| ZBA | 5 | 5 | — | — | — | % | ||||||||||||
| 2021 | 293,641 | 185,554 | 14,521 | 626,087 | 2.4 | % | ||||||||||||
| 2021 | 42,985 | 26,200 | (6,549) | 105,108 | 1.9 | % | ||||||||||||
| 2022 | 52,865 | 25,788 | 3,457 | 131,938 | 1.5 | % | ||||||||||||
| 2023 | 78,352 | 31,961 | 19,000 | 175,808 | 1.5 | % | ||||||||||||
| 2024 | 128,970 | 72,390 | (550) | 291,993 | 1.9 | % | ||||||||||||
| 2025 | 44,123 | 26,499 | (1,756) | 217,650 | 2.1 | % | ||||||||||||
| Subtotal | 640,941 | 368,397 | 28,123 | 1,548,584 | 2.0 | % | ||||||||||||
| Other geographies:(1) | ||||||||||||||||||
| All vintages | 2,546 | — | (257) | 12,714 | — | % | ||||||||||||
| Subtotal | 2,546 | — | (257) | 12,714 | — | % | ||||||||||||
| Total | $ | 2,592,786 | $ | 1,455,795 | $ | 208,771 | $ | 4,371,532 | 2.9 | % |
_______________________
(1)All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
33
Table of Contents
| Year Ended December 31, 2024 | As of December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Portfolio Revenue | Changes in Recoveries | Receivable Portfolios | Monthly EIR | |||||||||
| United States: | |||||||||||||
| ZBA | $ | 23,097 | $ | 23,097 | $ | — | $ | — | —% | ||||
| 2020 | 324,330 | 196,005 | 19,267 | 256,000 | 5.4% | ||||||||
| 2020 | 127,555 | 69,461 | (2,867) | 126,055 | 3.7% | ||||||||
| 2021 | 131,870 | 69,185 | 6,921 | 119,734 | 3.9% | ||||||||
| 2022 | 254,329 | 121,998 | (2,765) | 262,669 | 3.1% | ||||||||
| 2023 | 471,838 | 277,750 | 16,152 | 610,793 | 3.3% | ||||||||
| 2024 | 238,635 | 173,924 | 23,821 | 954,105 | 3.3% | ||||||||
| Subtotal | 1,571,654 | 931,420 | 60,529 | 2,329,356 | 3.6% | ||||||||
| Europe: | |||||||||||||
| ZBA | 3 | 3 | — | — | —% | ||||||||
| 2020 | 299,473 | 213,619 | (101,870) | 608,395 | 2.3% | ||||||||
| 2020 | 31,454 | 20,055 | (11,885) | 53,577 | 2.2% | ||||||||
| 2021 | 52,278 | 34,892 | (21,063) | 116,711 | 1.9% | ||||||||
| 2022 | 64,555 | 34,045 | (14,916) | 142,813 | 1.5% | ||||||||
| 2023 | 89,799 | 39,774 | (3,124) | 187,267 | 1.5% | ||||||||
| 2024 | 50,469 | 28,759 | 361 | 321,419 | 1.9% | ||||||||
| Subtotal | 588,031 | 371,147 | (152,497) | 1,430,182 | 2.0% | ||||||||
| Other geographies: (1) | |||||||||||||
| All vintages | 2,793 | — | 2,228 | 16,831 | —% | ||||||||
| Subtotal | 2,793 | — | 2,228 | 16,831 | —% | ||||||||
| Total | $ | 2,162,478 | $ | 1,302,567 | $ | (89,740) | $ | 3,776,369 | 3.0% |
_______________________
(1)All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
Servicing revenue increased during the year ended December 31, 2025, as compared to the year ended December 31, 2024, primarily driven by increased demand for BPO clients. Servicing revenue was also favorably impacted by foreign currency translation as a result of the weakening of the U.S. dollar against the British Pound. Other revenues decreased during the year ended December 31, 2025, as compared to the year ended December 31, 2024, primarily driven by a decrease in gains recognized on the sale of real estate assets.
34
Table of Contents
Operating Expenses
The following table summarizes operating expenses during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | |||||||||||
| Salaries and employee benefits | $ | 458,233 | $ | 422,910 | $ | 35,323 | 8.4 | % | ||||||
| Cost of legal collections | 315,451 | 259,298 | 56,153 | 21.7 | % | |||||||||
| General and administrative expenses | 165,948 | 163,847 | 2,101 | 1.3 | % | |||||||||
| Other operating expenses | 144,476 | 130,802 | 13,674 | 10.5 | % | |||||||||
| Collection agency commissions | 29,287 | 30,596 | (1,309) | (4.3) | % | |||||||||
| Depreciation and amortization | 28,760 | 32,434 | (3,674) | (11.3) | % | |||||||||
| Goodwill impairment | — | 100,600 | (100,600) | (100.0) | % | |||||||||
| Impairment of assets | — | 18,544 | (18,544) | (100.0) | % | |||||||||
| Total operating expenses | $ | 1,142,155 | $ | 1,159,031 | $ | (16,876) | (1.5) | % |
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international operating expenses, and the weakening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international operating expenses. Our operating expenses were unfavorably impacted by foreign currency translation by approximately $11.4 million, during the year ended December 31, 2025, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 3.0% for the year ended December 31, 2025 as compared to the year ended December 31, 2024.
Operating expenses are explained in more detail as follows:
Salaries and Employee Benefits
The increase in salaries and employee benefits during the year ended December 31, 2025, compared to the year ended December 31, 2024, was primarily driven by a general increase in wages and higher account manager compensation as a result of higher collection performance.
Cost of Legal Collections
Cost of legal collections primarily includes contingent fees paid to our external network of attorneys and the cost of litigation. We pursue legal collections using a network of attorneys that specialize in collection matters and through our internal legal channel. Under the agreements with our contracted attorneys, we advance certain out-of-pocket court costs. Cost of legal collections does not include internal legal channel employee costs, which are included in salaries and employee benefits in our consolidated statements of operations.
The following table summarizes our cost of legal collections during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | |||||||||||
| Court costs | $ | 213,911 | $ | 170,528 | $ | 43,383 | 25.4 | % | ||||||
| Legal collection fees | 101,540 | 88,770 | 12,770 | 14.4 | % | |||||||||
| Total cost of legal collections | $ | 315,451 | $ | 259,298 | $ | 56,153 | 21.7 | % |
The increase in cost of legal collections during the year ended December 31, 2025, compared to the year ended December 31, 2024, was primarily due to increased legal placements in this channel in the United States.
General and Administrative Expenses
General and administrative expenses remained relatively consistent during the year ended December 31, 2025, compared to the year ended December 31, 2024.
35
Table of Contents
Other Operating Expenses
The increase in other operating expenses during the year ended December 31, 2025, compared to the year ended December 31, 2024, was primarily due to an increase in postage and printing expenses of $13.1 million.
Collection Agency Commissions
Collection agency commissions are commissions paid to third-party collection agencies. Collections through the collections agencies channel are predominately in Europe and vary from period to period depending on, among other things, the number of accounts placed with an agency versus accounts collected internally. Commission rates vary depending on, among other things, the amount of time that has passed since the charge-off of the accounts placed with an agency, the asset class, and the geographic location of the receivables. Generally, freshly charged-off accounts have a lower commission rate than accounts that have been charged off for a longer period of time, and commission rates for purchased bankruptcy portfolios are lower than the commission rates for charged-off credit card accounts. Collection agency commissions decreased by $1.3 million during the year ended December 31, 2025, compared to the year ended December 31, 2024. The decrease was primarily due to fewer accounts placed with external agencies in the United States.
Depreciation and Amortization
Depreciation and amortization expenses decreased by $3.7 million during the year ended December 31, 2025, compared to the year ended December 31, 2024. The decrease was primarily due to a smaller depreciable and amortizable asset balances during the year ended December 31, 2025, compared to the year ended December 31, 2024.
Goodwill Impairment
During the fourth quarter of 2025, we performed our annual goodwill impairment assessment as of December 31, 2025, which did not result in any goodwill impairment charge. We recorded a goodwill impairment charge of $100.6 million during the year ended December 31, 2024. Refer to “Note 15: Goodwill” to our consolidated financial statements for further details.
Impairment of Assets
We did not incur any asset impairment charge during the year ended December 31, 2025. During the year ended December 31, 2024, we recorded an impairment charge of $18.5 million related to our acquired definite-lived intangible assets within our debt servicing business. Refer to “Property and Equipment, Net” in “Note 5: Composition of Certain Financial Statement Items” to our consolidated financial statements for further details.
Interest Expense
The following table summarizes our interest expense (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | |||||||||||
| Stated interest on debt obligations | $ | 279,546 | $ | 236,220 | $ | 43,326 | 18.3 | % | ||||||
| Amortization of debt issuance costs | 13,437 | 14,763 | (1,326) | (9.0) | % | |||||||||
| Amortization of debt discount | 927 | 1,562 | (635) | (40.7) | % | |||||||||
| Total interest expense | $ | 293,910 | $ | 252,545 | $ | 41,365 | 16.4 | % |
The increase in interest expense during the year ended December 31, 2025, compared to the year ended December 31, 2024, was primarily due to the following reasons:
•The effect resulting from increased average debt balance of approximately $32.1 million;
•The effect resulting from higher weighted average interest rates on our borrowings of approximately $6.0 million; and
•An unfavorable impact of foreign currency translation of approximately $3.3 million driven by the weakening of the U.S. dollar against the British Pound.
Loss on Extinguishment of Debt
Loss on extinguishment of debt associated with various financing transactions was $1.6 million and $7.8 million during the year ended December 31, 2025 and 2024, respectively. Refer to “Note 6: Borrowings” in the notes to our consolidated financial statements for details of our financing activities.
36
Table of Contents
Other Income (Expense)
Other income or expense consists primarily of foreign currency exchange gains or losses, interest income and gains or losses recognized on certain transactions outside of our normal course of business. Other income was $5.0 million and $6.8 million during the years ended December 31, 2025 and 2024, respectively. Interest income included in other income, net of other expense, was $5.0 million and $7.0 million during the years ended December 31, 2025 and 2024, respectively.
Provision for Income Taxes
The following table summarizes provision for income taxes and the respective effective tax rate during the periods presented (in thousands, except percentages):
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | ||||||||
| Income (loss) before income taxes | $ | 336,159 | $ | (96,215) | |||||||
| Provision for income taxes | 79,325 | 43,029 | 36,296 | 84.4 | % | ||||||
| Effective tax rate | 23.6 % | (44.7)% |
For the year ended December 31, 2025, the difference between our effective tax rate and the federal statutory rate was primarily due to state income taxes, offset by other foreign adjustments. For the year ended December 31, 2024, the difference between our effective tax rate and the federal statutory rate was primarily due to a non-cash goodwill impairment charge of $100.6 million at our Cabot reporting unit and a change in valuation allowance for certain foreign subsidiaries’ operating losses. The change in our effective tax rate during the year ended December 31, 2025, as compared to 2024, was primarily due to the impact of the goodwill impairment charge and the change in valuation allowance recorded in 2024.
Our effective tax rate could fluctuate significantly on a quarterly basis and could be adversely affected to the extent earnings are lower than anticipated in countries that have lower statutory tax rates and higher than anticipated in countries that have higher statutory tax rates. Refer to “Note 11: Income Taxes” to our consolidated financial statements for further details.
37
Table of Contents
Non-GAAP Disclosure
In addition to the financial information prepared in conformity with Generally Accepted Accounting Principles (“GAAP”), we provide historical non-GAAP financial information. Management believes that the presentation of such non-GAAP financial information is meaningful and useful in understanding the activities and business metrics of our operations. Management believes that these non-GAAP financial measures reflect an additional way of viewing aspects of our business that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business.
Management believes that the presentation of these measures provides investors with greater transparency and facilitates comparison of operating results across a broad spectrum of companies with varying capital structures, compensation strategies, derivative instruments, and amortization methods, which provide a more complete understanding of our financial performance, competitive position, and prospects for the future. Readers should consider the information in addition to, but not instead of, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of these measures for comparative purposes.
Adjusted EBITDA. Management utilizes adjusted EBITDA (defined as net income before interest income and expense, taxes, depreciation and amortization, stock-based compensation expenses, acquisition, integration and restructuring related expenses, and other charges or gains that are not indicative of ongoing operations), in the evaluation of our operating performance. Adjusted EBITDA for the periods presented is as follows (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||
| GAAP net income (loss), as reported | $ | 256,834 | $ | (139,244) | $ | (206,492) | ||||
| Adjustments: | ||||||||||
| Interest expense | 293,910 | 252,545 | 201,877 | |||||||
| Loss on extinguishment of debt | 1,614 | 7,832 | — | |||||||
| Interest income | (4,955) | (7,008) | (4,746) | |||||||
| Provision for income taxes | 79,325 | 43,029 | 26,228 | |||||||
| Depreciation and amortization | 28,760 | 32,434 | 41,737 | |||||||
| Net gain on derivative instruments(1) | — | (267) | (3,170) | |||||||
| Stock-based compensation expense | 18,269 | 14,012 | 13,854 | |||||||
| Acquisition, integration and restructuring related expenses(2) | 3,201 | 10,451 | 7,401 | |||||||
| Goodwill impairment(3) | — | 100,600 | 238,200 | |||||||
| Impairment of assets(3) | — | 18,544 | 18,726 | |||||||
| Adjusted EBITDA | $ | 676,958 | $ | 332,928 | $ | 333,615 | ||||
| Collections applied to principal balance(4) | $ | 953,476 | $ | 1,004,230 | $ | 776,280 |
________________________
(1)Amount represents gain or loss recognized on derivative instruments that are not designated as hedging instruments or gain or loss recognized on derivative instruments upon dedesignation of hedge relationships. We adjust for this amount because we believe the gain or loss on derivative contracts is not indicative of ongoing operations.
(2)Amount represents acquisition, integration and restructuring related expenses. We adjust for this amount because we believe these expenses are not indicative of ongoing operations; therefore, adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(3)During the years ended December 31, 2024 and 2023, we recorded non-cash goodwill impairment charges of $100.6 million and $238.2 million, respectively. We recorded a non-cash impairment of long-lived assets of $18.5 million and a non-cash impairment of intangible assets of $18.7 million during the years ended December 31, 2024 and 2023, respectively. We believe these non-cash impairment charges are not indicative of ongoing operations, therefore adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(4)Collections applied to principal balance is calculated in the table below:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||
| Collections applied to receivable portfolios, net | $ | 1,136,991 | $ | 859,911 | $ | 658,130 | ||||
| Changes in recoveries | (208,771) | 89,740 | 82,530 | |||||||
| Other proceeds applied to basis | 25,256 | 54,579 | 35,620 | |||||||
| Collections applied to principal balance | $ | 953,476 | $ | 1,004,230 | $ | 776,280 |
38
Table of Contents
Supplemental Performance Data
The tables included in this supplemental performance data section include detail for purchases, collections and ERC by year of purchase.
Our collection expectations are based on account characteristics and economic variables. Additional adjustments are made to account for qualitative factors that may affect the payment behavior of our consumers and servicing related adjustments to ensure our collection expectations are aligned with our operations. We continue to refine our process of forecasting collections both domestically and internationally with a focus on operational enhancements. Our collection expectations vary between types of portfolio and geographic location. As a result, past performance of pools in certain geographic locations or of certain types of portfolio are not necessarily a suitable indicator of future results in other locations or for other types of portfolio.
The supplemental performance data presented in this section is impacted by foreign currency translation, which represents the effect of translating financial results where the functional currency of our foreign subsidiary is different than our U.S. dollar reporting currency. For example, the strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable reporting impact on our international purchases, collections, and ERC, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international purchases, collections, and ERC.
We utilize proprietary forecasting models to continuously evaluate the economic life of each pool.
39
Table of Contents
Cumulative Collections Money Multiple - Cumulative Collections from Receivable Portfolios to Purchase Price Multiple
The following table summarizes our receivable purchases, related collections, and cumulative collections money multiples (in thousands, except multiples):
| Year ofPurchase | PurchasePrice(1) | Cumulative Collections through December 31, 2025 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2021 | 2022 | 2023 | 2024 | 2025 | Total(2) | CCMM(3) | |||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||
| 2021 | $ | 7,182,871 | $ | 14,692,377 | $ | 1,521,344 | $ | 1,016,050 | $ | 672,989 | $ | 474,982 | $ | 346,736 | $ | 18,724,478 | 2.6 | |||||||||||||||||
| 2021 | 403,039 | — | 120,354 | 240,605 | 188,895 | 131,870 | 85,407 | 767,131 | 1.9 | |||||||||||||||||||||||||
| 2022 | 548,825 | — | — | 98,277 | 268,516 | 254,329 | 179,247 | 800,369 | 1.5 | |||||||||||||||||||||||||
| 2023 | 805,742 | — | — | — | 184,182 | 471,838 | 419,265 | 1,075,285 | 1.3 | |||||||||||||||||||||||||
| 2024 | 990,751 | — | — | — | — | 238,635 | 625,051 | 863,686 | 0.9 | |||||||||||||||||||||||||
| 2025 | 1,169,613 | — | — | — | — | — | 293,593 | 293,593 | 0.3 | |||||||||||||||||||||||||
| Subtotal | 11,100,841 | 14,692,377 | 1,641,698 | 1,354,932 | 1,314,582 | 1,571,654 | 1,949,299 | 22,524,542 | 2.0 | |||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||
| 2021 | 3,178,179 | 3,867,902 | 601,897 | 449,785 | 374,156 | 330,930 | 293,646 | 5,918,316 | 1.9 | |||||||||||||||||||||||||
| 2021 | 242,825 | — | 43,082 | 66,529 | 58,515 | 52,278 | 42,985 | 263,389 | 1.1 | |||||||||||||||||||||||||
| 2022 | 231,869 | — | — | 36,957 | 70,385 | 64,555 | 52,865 | 224,762 | 1.0 | |||||||||||||||||||||||||
| 2023 | 259,255 | — | — | — | 40,975 | 89,799 | 78,352 | 209,126 | 0.8 | |||||||||||||||||||||||||
| 2024 | 353,182 | — | — | — | — | 50,469 | 128,970 | 179,439 | 0.5 | |||||||||||||||||||||||||
| 2025 | 234,058 | — | — | — | — | — | 44,123 | 44,123 | 0.2 | |||||||||||||||||||||||||
| Subtotal | 4,499,368 | 3,867,902 | 644,979 | 553,271 | 544,031 | 588,031 | 640,941 | 6,839,155 | 1.5 | |||||||||||||||||||||||||
| Other geographies(4): | ||||||||||||||||||||||||||||||||||
| All vintages | 340,283 | 518,266 | 20,682 | 3,334 | 3,954 | 2,793 | 2,546 | 551,575 | 1.6 | |||||||||||||||||||||||||
| Subtotal | 340,283 | 518,266 | 20,682 | 3,334 | 3,954 | 2,793 | 2,546 | 551,575 | 1.6 | |||||||||||||||||||||||||
| Total | $ | 15,940,492 | $ | 19,078,545 | $ | 2,307,359 | $ | 1,911,537 | $ | 1,862,567 | $ | 2,162,478 | $ | 2,592,786 | $ | 29,915,272 | 1.9 |
________________________
(1)Adjusted for Put-Backs and Recalls. Put-Backs (“Put-Backs”) and recalls (“Recalls”) represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2025, excluding collections on behalf of others.
(3)Cumulative Collections Money Multiple (“CCMM”) through December 31, 2025 refers to cumulative collections as a multiple of purchase price.
(4)Annual pool groups for other geographies have been aggregated for disclosure purposes.
40
Table of Contents
Purchase Price Multiple - Total Estimated Collections from Receivable Portfolios to Purchase Price Multiple
The following table summarizes our purchases, resulting historical collections, estimated remaining collections from receivable portfolios, and purchase price multiple (in thousands, except multiples):
| Purchase Price(1) | HistoricalCollections(2) | Estimated Remaining Collections | Total EstimatedCollections | Purchase Price Multiple (3) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States: | |||||||||||||||||
| 2021 | $ | 7,182,871 | $ | 18,724,478 | $ | 673,646 | $ | 19,398,124 | 2.7 | ||||||||
| 2021 | 403,039 | 767,131 | 182,954 | 950,085 | 2.4 | ||||||||||||
| 2022 | 548,825 | 800,369 | 348,578 | 1,148,947 | 2.1 | ||||||||||||
| 2023 | 805,742 | 1,075,285 | 838,059 | 1,913,344 | 2.4 | ||||||||||||
| 2024 | 990,751 | 863,686 | 1,555,536 | 2,419,222 | 2.4 | ||||||||||||
| 2025 | 1,169,613 | 293,593 | 2,443,943 | 2,737,536 | 2.3 | ||||||||||||
| Subtotal | 11,100,841 | 22,524,542 | 6,042,716 | 28,567,258 | 2.6 | ||||||||||||
| Europe: | |||||||||||||||||
| 2021 | 3,178,179 | 5,918,316 | 1,698,845 | 7,617,161 | 2.4 | ||||||||||||
| 2021 | 242,825 | 263,389 | 228,865 | 492,254 | 2.0 | ||||||||||||
| 2022 | 231,869 | 224,762 | 242,240 | 467,002 | 2.0 | ||||||||||||
| 2023 | 259,255 | 209,126 | 313,999 | 523,125 | 2.0 | ||||||||||||
| 2024 | 353,182 | 179,439 | 631,452 | 810,891 | 2.3 | ||||||||||||
| 2025 | 234,058 | 44,123 | 485,465 | 529,588 | 2.3 | ||||||||||||
| Subtotal | 4,499,368 | 6,839,155 | 3,600,866 | 10,440,021 | 2.3 | ||||||||||||
| Other geographies(4): | |||||||||||||||||
| All vintages | 340,283 | 551,575 | 16,541 | 568,116 | 1.7 | ||||||||||||
| Subtotal | 340,283 | 551,575 | 16,541 | 568,116 | 1.7 | ||||||||||||
| Total | $ | 15,940,492 | $ | 29,915,272 | $ | 9,660,123 | $ | 39,575,395 | 2.5 |
________________________
(1)Purchase price refers to the cash paid to a seller to acquire a portfolio less Put-backs, Recalls, and other adjustments. Put-Backs and Recalls represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2025, excluding collections on behalf of others.
(3)Purchase Price Multiple represents total estimated collections divided by the purchase price.
(4)Annual pool groups for other geographies have been aggregated for disclosure purposes.
41
Table of Contents
Estimated Remaining Collections by Year of Purchase
The following table summarizes our estimated remaining collections from receivable portfolios and estimated future cash flows from real estate-owned assets (in thousands):
| Estimated Remaining Collections by Year of Purchase(1) | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2034 | Total(2) | ||||||||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||||||||||
| 2021 | $ | 227,789 | $ | 144,301 | $ | 98,098 | $ | 66,448 | $ | 45,174 | $ | 31,000 | $ | 21,301 | $ | 14,408 | $ | 9,679 | $ | 15,448 | $ | 673,646 | ||||||||||||||||||||
| 2021 | 56,371 | 39,528 | 26,912 | 18,603 | 12,845 | 8,783 | 6,114 | 4,306 | 3,040 | 6,452 | 182,954 | |||||||||||||||||||||||||||||||
| 2022 | 109,005 | 75,135 | 49,788 | 34,372 | 24,460 | 17,364 | 12,089 | 8,374 | 5,894 | 12,097 | 348,578 | |||||||||||||||||||||||||||||||
| 2023 | 261,320 | 179,081 | 122,704 | 83,505 | 58,447 | 41,344 | 29,299 | 20,147 | 14,104 | 28,108 | 838,059 | |||||||||||||||||||||||||||||||
| 2024 | 517,893 | 322,406 | 214,981 | 151,775 | 106,720 | 75,768 | 53,083 | 37,071 | 25,697 | 50,142 | 1,555,536 | |||||||||||||||||||||||||||||||
| 2025 | 631,661 | 585,299 | 371,868 | 253,617 | 181,467 | 128,405 | 91,325 | 63,968 | 44,694 | 91,639 | 2,443,943 | |||||||||||||||||||||||||||||||
| Subtotal | 1,804,039 | 1,345,750 | 884,351 | 608,320 | 429,113 | 302,664 | 213,211 | 148,274 | 103,108 | 203,886 | 6,042,716 | |||||||||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||||||||||
| 2021 | 250,032 | 221,343 | 189,126 | 162,157 | 138,757 | 120,046 | 105,472 | 93,260 | 82,578 | 336,074 | 1,698,845 | |||||||||||||||||||||||||||||||
| 2021 | 37,727 | 32,505 | 27,370 | 23,083 | 19,358 | 16,415 | 14,048 | 12,074 | 10,368 | 35,917 | 228,865 | |||||||||||||||||||||||||||||||
| 2022 | 46,120 | 39,280 | 30,806 | 25,096 | 20,508 | 16,917 | 13,877 | 11,154 | 9,222 | 29,260 | 242,240 | |||||||||||||||||||||||||||||||
| 2023 | 60,770 | 49,774 | 41,626 | 33,430 | 26,706 | 21,598 | 17,646 | 14,476 | 11,712 | 36,261 | 313,999 | |||||||||||||||||||||||||||||||
| 2024 | 106,671 | 89,932 | 75,191 | 62,583 | 51,926 | 43,142 | 36,558 | 31,749 | 27,595 | 106,105 | 631,452 | |||||||||||||||||||||||||||||||
| 2025 | 83,437 | 74,794 | 60,668 | 49,585 | 40,370 | 32,961 | 27,239 | 23,265 | 19,726 | 73,420 | 485,465 | |||||||||||||||||||||||||||||||
| Subtotal | 584,757 | 507,628 | 424,787 | 355,934 | 297,625 | 251,079 | 214,840 | 185,978 | 161,201 | 617,037 | 3,600,866 | |||||||||||||||||||||||||||||||
| Other geographies(3): | ||||||||||||||||||||||||||||||||||||||||||
| All vintages | 6,189 | 4,099 | 2,650 | 1,727 | 887 | 468 | 244 | 143 | 74 | 60 | 16,541 | |||||||||||||||||||||||||||||||
| Subtotal | 6,189 | 4,099 | 2,650 | 1,727 | 887 | 468 | 244 | 143 | 74 | 60 | 16,541 | |||||||||||||||||||||||||||||||
| Portfolio ERC | 2,394,985 | 1,857,477 | 1,311,788 | 965,981 | 727,625 | 554,211 | 428,295 | 334,395 | 264,383 | 820,983 | 9,660,123 | |||||||||||||||||||||||||||||||
| REO ERC(4) | 18,967 | 5,125 | 124 | — | — | — | — | — | — | — | 24,216 | |||||||||||||||||||||||||||||||
| Total ERC | $ | 2,413,952 | $ | 1,862,602 | $ | 1,311,912 | $ | 965,981 | $ | 727,625 | $ | 554,211 | $ | 428,295 | $ | 334,395 | $ | 264,383 | $ | 820,983 | $ | 9,684,339 |
________________________
(1)As of December 31, 2025, ERC for Zero Basis Portfolios includes $26.9 million for purchased consumer and bankruptcy receivables in the United States. ERC for Zero Basis Portfolios in Europe and other geographies was immaterial. ERC also include $16.5 million from non-accrual portfolios, primarily in other geographies.
(2)Represents the expected remaining gross cash collections over a 180-month period. As of December 31, 2025, ERC for 84-month was $8,264.6 million.
(3)Annual pool groups for other geographies have been aggregated for disclosure purposes.
(4)Real estate-owned assets (“REO”) ERC includes $23.8 million and $0.4 million of estimated future cash flows for Europe and Other Geographies, respectively.
42
Table of Contents
Estimated Future Collections Applied to Receivable Portfolios
As of December 31, 2025, we had $4.4 billion in receivable portfolios. The estimated future collections applied to the receivable portfolios net balance is as follows (in thousands):
| Years Ending December 31, | United States | Europe | Other Geographies | Total Amortization | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | $ | 799,873 | $ | 233,907 | $ | 5,143 | $ | 1,038,923 | ||||||
| 2027 | 652,719 | 210,484 | 3,190 | 866,393 | ||||||||||
| 2028 | 412,075 | 174,598 | 1,938 | 588,611 | ||||||||||
| 2029 | 278,292 | 144,686 | 1,187 | 424,165 | ||||||||||
| 2030 | 196,853 | 118,230 | 508 | 315,591 | ||||||||||
| 2031 | 140,002 | 97,648 | 339 | 237,989 | ||||||||||
| 2032 | 99,955 | 83,144 | 186 | 183,285 | ||||||||||
| 2033 | 70,128 | 73,099 | 113 | 143,340 | ||||||||||
| 2034 | 49,070 | 65,070 | 59 | 114,199 | ||||||||||
| 2035 | 34,919 | 61,513 | 32 | 96,464 | ||||||||||
| 2036 | 25,942 | 58,099 | 15 | 84,056 | ||||||||||
| 2037 | 19,460 | 55,925 | 4 | 75,389 | ||||||||||
| 2038 | 15,416 | 57,663 | — | 73,079 | ||||||||||
| 2039 | 10,743 | 59,083 | — | 69,826 | ||||||||||
| 2040 | 4,787 | 55,435 | — | 60,222 | ||||||||||
| Total | $ | 2,810,234 | $ | 1,548,584 | $ | 12,714 | $ | 4,371,532 |
43
Table of Contents
Supplemental quarterly financial information
Financial highlights
| Three Months Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands, except percentages and earnings per share) | 2025 | 2024 | % Change | |||||||
| Collections | $ | 669,976 | $ | 554,595 | 21 | % | ||||
| Revenues | $ | 473,552 | $ | 265,619 | 78 | % | ||||
| Portfolio purchases | $ | 327,064 | $ | 495,144 | (34) | % | ||||
| Operating expenses | $ | 300,159 | $ | 399,809 | (25) | % | ||||
| Net income (loss) | $ | 76,657 | $ | (225,307) | NM | |||||
| Income (loss) per share | $ | 3.37 | $ | (9.42) | NM |
__________________
NM - Not meaningful.
Consolidated financial statements of operations
| Three Months Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in thousands) | 2025 | 2024 | ||||
| Revenues | ||||||
| Portfolio revenue | $ | 379,277 | $ | 336,666 | ||
| Changes in recoveries | 68,072 | (95,760) | ||||
| Total debt purchasing revenue | 447,349 | 240,906 | ||||
| Servicing revenue | 21,366 | 20,525 | ||||
| Other revenues | 4,837 | 4,188 | ||||
| Total revenues | 473,552 | 265,619 | ||||
| Operating expenses | ||||||
| Salaries and employee benefits | 117,445 | 104,616 | ||||
| Cost of legal collections | 87,779 | 68,989 | ||||
| General and administrative expenses | 44,383 | 52,019 | ||||
| Other operating expenses | 36,178 | 37,786 | ||||
| Collection agency commissions | 7,439 | 8,288 | ||||
| Depreciation and amortization | 6,935 | 8,967 | ||||
| Goodwill impairment | — | 100,600 | ||||
| Impairment of assets | — | 18,544 | ||||
| Total operating expenses | 300,159 | 399,809 | ||||
| Income (loss) from operations | 173,393 | (134,190) | ||||
| Other expense | ||||||
| Interest expense | (75,195) | (68,498) | ||||
| Loss on extinguishment of debt | (1,614) | (7,832) | ||||
| Other income | 1,234 | 541 | ||||
| Total other expense | (75,575) | (75,789) | ||||
| Income (loss) before income taxes | 97,818 | (209,979) | ||||
| Provision for income taxes | (21,161) | (15,328) | ||||
| Net income (loss) | $ | 76,657 | $ | (225,307) |
44
Table of Contents
Quarterly revenues summary
| Three Months Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | |||||||||||
| Revenue recognized from portfolio basis | $ | 373,570 | $ | 331,560 | $ | 42,010 | 12.7 | % | ||||||
| ZBA revenue | 5,707 | 5,106 | 601 | 11.8 | % | |||||||||
| Portfolio revenue | 379,277 | 336,666 | 42,611 | 12.7 | % | |||||||||
| Recoveries above forecast | 57,087 | 26,944 | 30,143 | |||||||||||
| Changes in expected future recoveries | 10,985 | (122,704) | 133,689 | |||||||||||
| Changes in recoveries | 68,072 | (95,760) | 163,832 | NM | ||||||||||
| Debt purchasing revenue | 447,349 | 240,906 | 206,443 | 85.7 | % | |||||||||
| Servicing revenue | 21,366 | 20,525 | 841 | 4.1 | % | |||||||||
| Other revenues | 4,837 | 4,188 | 649 | 15.5 | % | |||||||||
| Total revenues | $ | 473,552 | $ | 265,619 | $ | 207,933 | 78.3 | % |
__________________
NM - Not meaningful.
45
Table of Contents
Liquidity and Capital Resources
Liquidity
The following table summarizes our cash flow activities for the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||
| Net cash provided by operating activities | $ | 153,199 | $ | 156,168 | $ | 152,991 | ||||
| Net cash used in investing activities | (242,586) | (440,430) | (401,941) | |||||||
| Net cash provided by financing activities | 44,854 | 317,774 | 268,300 |
Operating Cash Flows
Cash flows from operating activities represent the cash receipts and disbursements related to all of our activities other than investing and financing activities.
Net cash provided by operating activities was $153.2 million, $156.2 million, and $153.0 million during the years ended December 31, 2025, 2024, and 2023, respectively. Operating cash flows are derived by adjusting net income for non-cash operating items such as depreciation and amortization, changes in recoveries, goodwill impairment, impairment of assets, stock-based compensation charges, deferred income tax, and changes in operating assets and liabilities which reflect timing differences between the receipt and payment of cash associated with transactions and when they are recognized in results of operations. During the year ended December 31, 2024, we recorded a goodwill impairment of $100.6 million and an impairment of long-lived assets of $18.5 million. During the year ended December 31, 2023, we recorded a goodwill impairment of $238.2 million and an impairment of intangible assets of $18.7 million. Changes in recoveries decreased the operating cash flows by $208.8 million during the year ended December 31, 2025 and increased the operating cash flows by $89.7 million, and $82.5 million during the years ended December 31, 2024, and 2023, respectively. Refer to “Note 4: Receivable Portfolios, Net” in the notes to our consolidated financial statements for discussion relating to changes in recoveries.
Investing Cash Flows
Net cash used in investing activities was $242.6 million, $440.4 million, and $401.9 million during the years ended December 31, 2025, 2024, and 2023, respectively. Cash provided by or used in investing activities is primarily affected by receivable portfolio purchases offset by collection proceeds applied to the principal of our receivable portfolios. Receivable portfolio purchases were $1,389.1 million, $1,336.4 million, and $1,060.2 million during the years ended December 31, 2025, 2024, and 2023, respectively. Collection proceeds applied to the principal of our receivable portfolios were $1,137.0 million, $859.9 million, and $658.1 million during the years ended December 31, 2025, 2024, and 2023, respectively. Refer to Purchases and Collections within “Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations” for discussion relating to purchases and collections.
Financing Cash Flows
Net cash provided by financing activities was $44.9 million, $317.8 million, and $268.3 million during the years ended December 31, 2025, 2024, and 2023, respectively. Financing cash flows are generally affected by borrowings under our credit facilities and proceeds from various debt offerings, offset by repayments of amounts outstanding under our credit facilities and repayments of various notes. Borrowings under our credit facilities were $1,273.3 million, $2,031.5 million, and $1,196.0 million during the years ended December 31, 2025, 2024, and 2023, respectively. Repayments of amounts outstanding under our credit facilities were $1,359.0 million, $1,868.1 million, and $989.6 million during the years ended December 31, 2025, 2024, and 2023, respectively. During the year ended December 31, 2025, we issued $500.0 million 6.625% in senior secured notes that mature in 2031. We used a portion of proceeds from this offering to pay down drawings under our Global Senior Facility. Proceeds from the issuance of senior secured notes were $1.0 billion and $104.2 million during the years ended December 31, 2024, and 2023, respectively. In 2025, we repaid €100.0 million (approximately $117.5 million based on an exchange rate of $1.00 to €0.85, the exchange rate as of December 31, 2025) of the principal outstanding under our 2028 Floating Rate Notes using borrowings from our Global Senior Facility. Repayments of senior secured notes were $789.1 million, and $39.1 million during the years ended December 31, 2024, and 2023, respectively. During the year ended December 31, 2025, we settled our $100.0 million 3.25% 2025 convertible notes using borrowings from our Global Senior Facility. During the year ended December 31, 2023, we issued $230.0 million 4.00% convertible senior notes that mature in 2029, and used $212.5 million in cash to repurchase and settle our exchangeable senior notes due 2023. During the year ended December 31, 2024, in connection with the early redemptions of our senior secured notes due 2026 and 2026, we settled the corresponding cross currency swaps on the respective loan redemption date for $40.0 million in cash. Repayments of other debt were $42.5 million, $22.1 million, and $12.7 million during the years ended December 31, 2025, 2024, and 2023, respectively.
46
Table of Contents
Capital Resources
Our primary sources of capital are cash collections from our receivable portfolios, bank borrowings, debt offerings, and equity offerings. Depending on the capital markets, we consider additional financings to fund our operations and any potential acquisitions. From time to time, we may repurchase outstanding debt or equity and/or restructure or refinance debt obligations. Our primary cash requirements include funding the purchase of receivable portfolios, operating expenses, the payment of interest and principal on borrowings, the payment of income taxes, funding any entity acquisitions and share repurchases.
We are in material compliance with all covenants under our financing arrangements. See “Note 6: Borrowings” in the notes to our consolidated financial statements for a further discussion of our debt. Available capacity under our Global Senior Facility was $814.3 million as of December 31, 2025.
On October 1, 2025, we issued $500.0 million in aggregate principal amount of 6.625% Senior Secured Notes due April 2031 at an issue price of 100.000% through a private placement offering. Also on October 1, 2025, we settled our $100.0 million 2025 Convertible Notes in cash for $106.2 million, of which $6.2 million (the excess above the principal amount) represented the conversion spread.
In November 2025, we repaid €100.0 million (approximately $117.5 million based on an exchange rate of $1.00 to €0.85, the exchange rate as of December 31, 2025) of the principal outstanding under our 2028 Floating Rate Notes. This repayment was funded by borrowings from our Global Senior Facility.
In May 2021, our Board of Directors authorized a $300.0 million share repurchase program. In November 2025, our Board of Directors authorized an increase of an additional $300.0 million under the share repurchase program. Repurchases under this program are expected to be made from cash on hand and/or a drawing from our Global Senior Facility and may be made from time to time, subject to market conditions and other factors, in the open market, through private transactions, block transactions, or other methods as determined by our management and Board of Directors, and in accordance with market conditions, other corporate considerations, and applicable regulatory requirements. The program does not obligate us to acquire any particular amount of common stock, and it may be modified or suspended at our discretion. During the year ended December 31, 2025, we repurchased 2,117,733 shares of our common stock for $89.5 million under the share repurchase program. We did not make any repurchases under the share repurchase program during the years ended December 31, 2024 and 2023. As of December 31, 2025, we had remaining authority to purchase $302.4 million of our common stock. Our practice is to retire the shares repurchased.
Our cash and cash equivalents as of December 31, 2025, consisted of $45.6 million held by U.S.-based entities and $111.2 million held by foreign entities. Most of our cash and cash equivalents held by foreign entities is indefinitely reinvested and may be subject to material tax effects if repatriated. However, we believe that our sources of cash and liquidity are sufficient to meet our business needs in the United States and do not expect that we will need to repatriate the funds.
Included in cash and cash equivalents is cash that was collected on behalf of, and remains payable to, third-party clients. The balance of cash held for clients was $22.5 million and $21.5 million as of December 31, 2025 and 2024, respectively.
Cash from operations could also be affected by various risks and uncertainties, including, but not limited to, timing of cash collections from our consumers, and other risks detailed in our Risk Factors. However, we believe that we have sufficient liquidity to fund our operations for at least the next twelve months, given our expectation of continued positive cash flows from operations, our cash and cash equivalents, our access to capital markets, and availability under our credit facilities. Our future cash needs will depend on our acquisitions of portfolios and businesses.
47
Table of Contents
Future Contractual Cash Obligations
The following table summarizes our future contractual cash obligations as of December 31, 2025 (in thousands):
| Payment Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations | Total | Less Than 1 Year | More Than 1 Year | |||||||
| Principal payments on debt | $ | 4,032,798 | $ | 21,015 | $ | 4,011,783 | ||||
| Estimated interest payments(1) | 1,022,837 | 279,149 | 743,688 | |||||||
| Finance leases | 646 | 322 | 324 | |||||||
| Operating leases | 73,761 | 18,391 | 55,370 | |||||||
| Purchase commitments on receivable portfolios | 436,573 | 351,625 | 84,948 | |||||||
| Total contractual cash obligations | $ | 5,566,615 | $ | 670,502 | $ | 4,896,113 |
________________________
(1)Estimated interest payments are calculated based on outstanding principal amounts, applicable fixed interest rates or currently effective interest rates as of December 31, 2025 for variable rate debt, timing of scheduled payments and the term of the debt obligations.
Critical Accounting Estimates
We prepare our financial statements in conformity with GAAP, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” of the notes to the consolidated financial statements describes the significant accounting policies and methods used in the preparation of our consolidated financial statements.
We base our estimates on past experience and other assumptions that we believe are reasonable under the circumstances, and we evaluate these estimates on an ongoing basis. Actual results may differ from these estimates and such differences may be material. We refer to accounting estimates of this type as critical accounting policies and estimates, which we discuss further below. We have reviewed our critical accounting policies and estimates with the audit committee of our board of directors.
Receivable Portfolios and Related Revenue
Receivable portfolio purchases are aggregated into pools based on similar risk characteristics. Examples of risk characteristics include financial asset type, collateral type, size, interest rate, date of origination, term, and geographic location. Our static pools are typically grouped into credit card, purchased consumer bankruptcy, and mortgage portfolios. We further group these static pools by geographic location. Once a pool is established, the portfolios will remain in the designated pool unless the underlying risk characteristics change. The purchase EIR of a pool will not change over the life of the pool even if expected future cash flows change.
Revenue is recognized for each static pool over the economic life of the pool. We make significant assumptions in determining the economic life of a pool, including the reasonable and supportable economic forecast period based on asset type and geography, which considers the availability of forward-looking scenarios and their respective time horizons. In general, we forecast recoveries over one or two years prior to reverting to historical averages at an estimate-level over the remaining life using various methodologies depending on the asset type and geography. The speed at which forecasts revert varies based on the spread between the forecast period and historical data. In addition, estimated recoveries include a qualitative component, which generally reflects management’s assessment of macroeconomic environment. We continue to evaluate the reasonable economic life of a pool and reversion method on an ongoing basis. Debt purchasing revenue includes two components:
(1) Portfolio revenue, which is the accretion of the discount on the negative allowance due to the passage of time (generally the portfolio balance multiplied by the EIR) and also includes all revenue from zero basis portfolio (“ZBA”) collections, and
(2) Changes in recoveries, which includes:
(a) Recoveries above or below forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and
48
Table of Contents
(b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
We measure expected future recoveries based on historical experience, current conditions, and reasonable and supportable forecasts. Factors that may change the expected future recoveries may include both internal as well as external factors. Internal factors include operational performance, such as capacity, the productivity of our collection staff, and the deployment of technologies and digital capabilities. External factors that may have an impact on our collections include macroeconomic conditions, new laws or regulations, and new interpretations of existing laws or regulations.
See “Note 4: Receivable Portfolios, Net” to our consolidated financial statements for further discussion of receivable portfolios.
Valuation of Goodwill
Business combinations typically result in the recording of goodwill and other intangible assets. The excess of the purchase price over the fair value assigned to the tangible and identifiable intangible assets, liabilities assumed, and noncontrolling interest in the acquiree is recorded as goodwill.
Goodwill is tested annually for impairment and in interim periods if events or changes in circumstances indicate that the assets may be impaired. We perform our annual goodwill impairment assessment at the reporting unit level. Effective for the year ended December 31, 2025, we changed our annual goodwill impairment testing date from the first day of the fourth quarter to the last day of the fourth quarter to better align with our annual budgeting process. Any impairment charges resulting from this impairment assessment process are reported in the fourth quarter.
We first assess qualitative factors to determine whether it is necessary to perform a quantitative goodwill impairment test. The qualitative factors include economic environment, business climate, market capitalization, operating performance, competition, and other factors. If, after completing such assessment, we determine it is more likely than not that the fair value of a reporting unit is greater than its carrying amount, then there is no need to perform any further testing. If we conclude otherwise, or if we proceed directly to perform a quantitative assessment, then we calculate the fair value of the reporting unit and compare the fair value with the carrying value of the reporting unit.
Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions, estimates, and market factors. While we believe we have made reasonable estimates and assumptions to estimate the fair value of our reporting units, if: actual results are not consistent with our current estimates and assumptions; management significantly changes its estimates and assumptions; there is a deterioration in market factors outside of our control, such as general economic conditions in the countries in which we operate, discount rates, income tax rates, foreign currency exchange rates, or inflation; or there is a sustained decline in our stock price and market capitalization, goodwill impairment charges may be recorded in future periods. The goodwill impairment charges have no effect on liquidity or capital resources. However, they are a non-cash charge and could adversely affect our financial results in the period recognized.
Recent Accounting Pronouncements
Information regarding recent accounting pronouncements and the impact of those pronouncements, if any, on our consolidated financial statements is provided in this Annual Report in “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” to our consolidated financial statements.
49
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001084961-25-000011.
Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is intended to help investors understand our business, financial condition, results of operations, liquidity and capital resources. You should read this discussion together with our consolidated financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K. This Annual Report on Form 10-K contains “forward-looking statements” relating to Encore Capital Group, Inc. (“Encore”) and its subsidiaries (which we may collectively refer to as the “Company,” “we,” “our” or “us”) within the meaning of the securities laws. The words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “will,” “may,” and similar expressions often characterize forward-looking statements. These statements may include, but are not limited to, projections of collections, revenues, income or loss, estimates of capital expenditures, plans for future operations, products or services, and financing needs or plans, as well as assumptions relating to these matters. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we caution that these expectations or predictions may not prove to be correct or we may not achieve the financial results, savings or other benefits anticipated in the forward-looking statements. These forward-looking statements are necessarily estimates reflecting the best judgment of our senior management and involve a number of risks and uncertainties, some of which may be beyond our control or cannot be predicted or quantified, that could cause actual results to differ materially from those suggested by the forward-looking statements. Many factors including, but not limited to, those set forth in this Annual Report on Form 10-K under “Part I, Item 1A—Risk Factors,” could cause our actual results, performance, achievements, or industry results to be very different from the results, performance, achievements or industry results expressed or implied by these forward-looking statements. Our business, financial condition, or results of operations could also be materially and adversely affected by other factors besides those listed. Forward-looking statements speak only as of the date the statements were made. We do not undertake any obligation to update or revise any forward-looking statements to reflect new information or future events, or for any other reason, even if experience or future events make it clear that any expected results expressed or implied by these forward-looking statements will not be realized. In addition, it is generally our policy not to make any specific projections as to future earnings, and we do not endorse projections regarding future performance that may be made by third parties.
Our Business
We are an international specialty finance company providing debt recovery solutions and other related services for consumers across a broad range of financial assets. We primarily purchase portfolios of defaulted consumer receivables at deep discounts to face value and manage them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial commitments to credit originators, including banks, credit unions, consumer finance companies and commercial retailers. Defaulted receivables may also include receivables subject to bankruptcy proceedings. We also provide debt servicing and other portfolio management services to credit originators for non-performing loans in Europe.
Encore Capital Group, Inc. (“Encore”) has three business units: MCM, which consists of Midland Credit Management, Inc. and its subsidiaries and domestic affiliates; Cabot, which consists of Cabot Credit Management Limited (“CCM”) and its subsidiaries and European affiliates, and LAAP, which is comprised of our investments and operations in Latin America and Asia-Pacific.
MCM (United States)
Through MCM, we are a market leader in portfolio purchasing and recovery in the United States.
Cabot (Europe)
Through Cabot, we are one of the largest credit management services providers in Europe and the United Kingdom. Cabot, in addition to its primary business of portfolio purchasing and recovery, also provides a range of debt servicing offerings such as early stage collections, business process outsourcing (“BPO”), and contingent collections, including through Wescot Credit Services Limited (“Wescot”).
LAAP (Latin America and Asia-Pacific)
We have purchased non-performing loans in Mexico. Additionally, we have a subsidiary Encore Asset Reconstruction Company (“EARC”) in India.
To date, operating results from LAAP have not been significant to our total consolidated operating results. Our long-term growth strategy is focused on continuing to invest in our core portfolio purchasing and recovery business in the United States and United Kingdom and strengthening and developing our business in the rest of Europe.
28
Table of Contents
Government Regulation
As discussed in more detail under “Part I - Item 1—Business - Government Regulation” contained in this Annual Report on Form 10-K, our operations in the United States are subject to federal, state and municipal statutes, rules, regulations and ordinances that establish specific guidelines and procedures that debt purchasers and collectors must follow when collecting consumer accounts, including among others, specific guidelines and procedures for communicating with consumers and prohibitions on unfair, deceptive or abusive debt collection practices. Additionally, our operations in Europe are affected by foreign statutes, rules and regulations regarding debt collection and debt purchase activities. These statutes, rules, regulations, ordinances, guidelines and procedures are modified from time to time by the relevant authorities charged with their administration, which could affect the way we conduct our business.
Portfolio Purchasing and Recovery
MCM (United States)
In the United States, the defaulted consumer receivable portfolios we purchase are primarily charged-off credit card debt portfolios. A small percentage of our capital deployment in the United States is comprised of receivable portfolios subject to Chapter 13 and Chapter 7 bankruptcy proceedings.
We purchase receivables based on robust, account-level valuation methods and employ proprietary statistical and behavioral models across our U.S. operations. These methods and models generally allow us to value portfolios accurately (limiting the risk of overpaying), avoid buying portfolios that are incompatible with our methods or strategies and align the accounts we purchase with our business channels to maximize future collections. As a result, we have generally been able to realize significant returns from the receivables we acquire. We maintain strong relationships with many of the largest financial service providers in the United States.
Cabot (Europe)
In Europe, our purchased defaulted debt portfolios primarily consist of credit card and consumer loan accounts. We purchase receivable portfolios using a proprietary pricing model that utilizes account-level statistical and behavioral data. This model generally allows us to value portfolios accurately and quantify portfolio performance in order to maximize future collections. As a result, we have generally been able to realize significant returns from the assets we have acquired. We maintain strong relationships with many of the largest financial services providers in the United Kingdom and Europe.
Purchases and Collections
Portfolio Pricing, Supply and Demand
MCM (United States)
With lending reaching record levels and the highest U.S. charge-off rate in ten years, supply remains elevated at a record level. Issuers have continued to sell predominantly fresh portfolios. Fresh portfolios are portfolios that are generally sold within six months of the consumer’s account being charged-off by the financial institution. Pricing in the fourth quarter remained at favorable levels as a result of elevated market supply. Issuers continue to sell their volume in mostly forward flow arrangements that are often committed early in the calendar year. We believe growth in lending and rising delinquency rates will drive continued growth in supply.
We believe that smaller competitors continue to face difficulties in the portfolio purchasing market because of the high cost to operate due to regulatory pressure and increasing cost of capital. We believe this favors larger participants, like MCM, because the larger market participants are better able to adapt to these pressures and commit to larger forward flow agreements and fluctuating volumes.
Cabot (Europe)
The UK market for charged-off portfolios generally provides a relatively consistent pipeline of opportunities, despite a historically low level of charge-off rates, as creditors had embedded debt sales as an integral part of their business models. The percentage of volume that is sold in multi-year forward flow arrangements is increasing.
France and Spain continue to be two of the largest markets in Europe with significant portfolio sales. Financial institutions continue to look to dispose of non-performing loans in these markets.
While we have seen sales activity across all of our European markets, underlying default rates are generally low by historic levels, and consumer lending volumes have stagnated. Sales levels are expected to fluctuate from quarter to quarter. In
29
Table of Contents
general, portfolio pricing remains competitive across our European footprint, constraining the amount of capital we can deploy in Europe.
Purchases by Geographic Location
The following table summarizes purchases of receivable portfolios by geographic location during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| MCM (United States) | $ | 998,853 | $ | 814,557 | $ | 556,000 | ||||
| Cabot (Europe) | 353,182 | 259,255 | 244,507 | |||||||
| Total purchases of receivable portfolios | $ | 1,352,035 | $ | 1,073,812 | $ | 800,507 |
In the United States, capital deployment increased during both the year ended December 31, 2024, as compared to 2023, and during the year ended December 31, 2023, as compared to 2022. The majority of our deployments in the U.S. come from forward flow agreements, and the timing, contract duration, and volumes for each contract can fluctuate leading to variation when comparing to prior periods. Portfolio purchases in the U.S. were robust as supply increased and pricing remained at favorable levels.
In Europe, capital deployment increased during both the year ended December 31, 2024, as compared to 2023, and during the year ended December 31, 2023, as compared to 2022. Pricing continues to remain competitive in our European footprint; constraining the amount of capital we can deploy in Europe. Capital deployment stayed relatively limited during the nine months ended September 30, 2024. During the fourth quarter of 2024, we made three large spot purchases totaling approximately $145.4 million and as a result, capital deployment increased by $93.9 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023.
Collections from Purchased Receivables by Channel and Geographic Location
We utilize three channels for the collection of our purchased receivables: call center and digital collections; legal collections; and collection agencies. The call center and digital collections channel consists of collections that result from our call centers, direct mail program and online collections. The legal collections channel consists of collections that result from our internal legal channel or from our network of retained law firms. The collection agencies channel consists of collections from third-party collections agencies to whom we pay a fee or commission. We utilize this channel to supplement capacity in our internal call centers, to service accounts in regions where we do not have collections operations or for accounts purchased where we maintain the collection agency servicing relationship.
The following table summarizes the total collections by collection channel and geographic area during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| MCM (United States): | ||||||||||
| Call center and digital collections | $ | 991,051 | $ | 783,164 | $ | 772,728 | ||||
| Legal collections | 560,699 | 526,197 | 581,078 | |||||||
| Collection agencies | 19,904 | 5,221 | 1,126 | |||||||
| Subtotal | 1,571,654 | 1,314,582 | 1,354,932 | |||||||
| Cabot (Europe): | ||||||||||
| Call center and digital collections | 249,472 | 217,784 | 203,378 | |||||||
| Legal collections | 200,211 | 189,406 | 193,348 | |||||||
| Collection agencies | 138,348 | 136,841 | 156,545 | |||||||
| Subtotal | 588,031 | 544,031 | 553,271 | |||||||
| Other geographies: | 2,793 | 3,954 | 3,334 | |||||||
| Total collections from purchased receivables | $ | 2,162,478 | $ | 1,862,567 | $ | 1,911,537 |
Gross collections from purchased receivables increased by $299.9 million, or 16.1%, to $2,162.5 million during the year ended December 31, 2024, from $1,862.6 million during the year ended December 31, 2023. The increase in collections in the United States was primarily a result of consistent increases in capital deployments in the United States in recent years. The
30
Table of Contents
increase in collections from purchased receivables in Europe was primarily due to the acquisition of portfolios with higher returns in recent periods. Additionally, collections in Europe were favorably impacted by foreign currency translation by approximately $10.5 million, during the year ended December 31, 2024, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 2.7% for the year ended December 31, 2024 as compared to the year ended December 31, 2023.
Gross collections from purchased receivables remained relatively stable during the year ended December 31, 2023, as compared to gross collections during the year ended December 31, 2022.
Results of Operations
Results of operations, in dollars and as a percentage of total revenues, were as follows for the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||
| Revenues | ||||||||||||||||||||
| Revenue from receivable portfolios | $ | 1,302,567 | 99.0 | % | $ | 1,204,437 | 98.5 | % | $ | 1,202,361 | 85.9 | % | ||||||||
| Changes in recoveries | (89,740) | (6.8) | % | (82,530) | (6.7) | % | 93,145 | 6.7 | % | |||||||||||
| Total debt purchasing revenue | 1,212,827 | 92.2 | % | 1,121,907 | 91.8 | % | 1,295,506 | 92.6 | % | |||||||||||
| Servicing revenue | 84,783 | 6.4 | % | 83,136 | 6.8 | % | 94,922 | 6.8 | % | |||||||||||
| Other revenues | 18,751 | 1.4 | % | 17,637 | 1.4 | % | 7,919 | 0.6 | % | |||||||||||
| Total revenues | 1,316,361 | 100.0 | % | 1,222,680 | 100.0 | % | 1,398,347 | 100.0 | % | |||||||||||
| Operating expenses | ||||||||||||||||||||
| Salaries and employee benefits | 422,910 | 32.1 | % | 391,532 | 32.0 | % | 375,135 | 26.8 | % | |||||||||||
| Cost of legal collections | 259,298 | 19.7 | % | 224,252 | 18.3 | % | 217,944 | 15.6 | % | |||||||||||
| General and administrative expenses | 163,847 | 12.4 | % | 144,862 | 11.8 | % | 145,798 | 10.4 | % | |||||||||||
| Other operating expenses | 130,802 | 9.9 | % | 111,179 | 9.1 | % | 111,234 | 8.0 | % | |||||||||||
| Collection agency commissions | 30,596 | 2.3 | % | 35,657 | 2.9 | % | 35,568 | 2.5 | % | |||||||||||
| Depreciation and amortization | 32,434 | 2.5 | % | 41,737 | 3.4 | % | 46,419 | 3.3 | % | |||||||||||
| Goodwill impairment | 100,600 | 7.6 | % | 238,200 | 19.5 | % | — | — | % | |||||||||||
| Impairment of assets | 18,544 | 1.4 | % | 18,726 | 1.5 | % | 4,075 | 0.3 | % | |||||||||||
| Total operating expenses | 1,159,031 | 87.9 | % | 1,206,145 | 98.5 | % | 936,173 | 66.9 | % | |||||||||||
| Income from operations | 157,330 | 12.1 | % | 16,535 | 1.5 | % | 462,174 | 33.1 | % | |||||||||||
| Other expense | ||||||||||||||||||||
| Interest expense | (252,545) | (19.2) | % | (201,877) | (16.5) | % | (153,308) | (11.0) | % | |||||||||||
| Loss on extinguishment of debt | (7,832) | (0.6) | % | — | — | % | — | — | % | |||||||||||
| Other income | 6,832 | 0.4 | % | 5,078 | 0.3 | % | 2,123 | 0.1 | % | |||||||||||
| Total other expense | (253,545) | (19.4) | % | (196,799) | (16.2) | % | (151,185) | (10.9) | % | |||||||||||
| (Loss) income before income taxes | (96,215) | (7.3) | % | (180,264) | (14.7) | % | 310,989 | 22.2 | % | |||||||||||
| Provision for income taxes | (43,029) | (3.3) | % | (26,228) | (2.1) | % | (116,425) | (8.3) | % | |||||||||||
| Net (loss) income | $ | (139,244) | (10.6) | % | $ | (206,492) | (16.8) | % | $ | 194,564 | 13.9 | % |
31
Table of Contents
Comparison of Results of Operations
Our Annual Report on Form 10-K for the year ended December 31, 2023 includes discussion and analysis of our financial condition and results of operations for the year ended December 31, 2023 as compared to the year ended December 31, 2022 in Item 7 of Part II, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
Revenues
Our revenues primarily include debt purchasing revenue, which is revenue recognized from engaging in debt purchasing and recovery activities. We apply our charge-off policy and fully write-off the amortized costs (i.e., face value net of noncredit discount) of the individual receivables we acquire immediately after purchasing the portfolio. We then record a negative allowance that represents the present value of all expected future recoveries for pools of receivables that share similar risk characteristics using a discounted cash flow approach, which is presented as “Investment in receivable portfolios, net” in our consolidated statements of financial condition. The discount rate is an effective interest rate (or “purchase EIR”) established based on the purchase price of the portfolio and the expected future cash flows at the time of purchase.
Debt purchasing revenue includes two components:
(1) Revenue from receivable portfolios, which is the accretion of the discount on the negative allowance due to the passage of time (generally the portfolio balance multiplied by the EIR), and
(2) Changes in recoveries, which includes:
(a) Recoveries above (below) forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and
(b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
Certain pools already fully recovered their cost basis and became zero basis portfolios (“ZBA”) prior to our adoption of the accounting standard for Financial Instruments - Credit Losses (“CECL”) in January 2020. We did not establish a negative allowance for these pools as we elected the Transition Resource Group for Credit Losses’ practical expedient to retain the integrity of these legacy pools. Similar to how we treated ZBA collections prior to the adoption of CECL, all subsequent collections to the ZBA pools are recognized as ZBA revenue, which is included in revenue from receivable portfolios in our consolidated statements of operations. We expect our ZBA revenue to continue to decline as we collect on these legacy pools. We do not expect to have new ZBA pools in the future.
Servicing revenue consists primarily of fee-based income earned on accounts collected on behalf of others, primarily credit originators. We earn fee-based income by providing debt servicing (such as early stage collections, BPO, contingent collections, trace services and litigation activities) to credit originators for non-performing loans in Europe.
Other revenues primarily include revenues recognized from the sale of real estate assets that are acquired as a result of our investments in non-performing secured residential mortgage portfolios and real estate assets in Europe and LAAP.
32
Table of Contents
The following table summarizes revenues for the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | $ Change | % Change | |||||||||||
| Revenue recognized from portfolio basis | $ | 1,279,467 | $ | 1,176,835 | $ | 102,632 | 8.7 | % | ||||||
| ZBA revenue | 23,100 | 27,602 | (4,502) | (16.3) | % | |||||||||
| Revenue from receivable portfolios | 1,302,567 | 1,204,437 | 98,130 | 8.1 | % | |||||||||
| Recoveries above (below) forecast | 78,202 | (33,405) | 111,607 | |||||||||||
| Changes in expected future recoveries | (167,942) | (49,125) | (118,817) | |||||||||||
| Changes in recoveries | (89,740) | (82,530) | (7,210) | 8.7 | % | |||||||||
| Debt purchasing revenue | 1,212,827 | 1,121,907 | 90,920 | 8.1 | % | |||||||||
| Servicing revenue | 84,783 | 83,136 | 1,647 | 2.0 | % | |||||||||
| Other revenues | 18,751 | 17,637 | 1,114 | 6.3 | % | |||||||||
| Total revenues | $ | 1,316,361 | $ | 1,222,680 | $ | 93,681 | 7.7 | % |
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international revenues, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international revenues. Our revenue was favorably impacted by foreign currency translation by approximately $6.2 million, during the year ended December 31, 2024, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 2.7% for the year ended December 31, 2024 as compared to the year ended December 31, 2023.
The increase in revenue recognized from portfolio basis during the year ended December 31, 2024, as compared to the year ended December 31, 2023, was primarily due to a higher portfolio basis (i.e. a higher investment in receivable balance) in the U.S. driven by a consistent higher volume of purchases in recent years.
Recoveries above or below forecast represent over and under-performance in the reporting period, respectively and are expected to vary from period to period. Collections over-performed the forecasted collections by approximately $78.2 million during the year ended December 31, 2024. Collections under-performed the forecasted collections by approximately $33.4 million during the year ended December 31, 2023. The over and under performance in the periods presented represented only a small fraction of total collections in the corresponding periods.
We reassess the forecasts of expected lifetime recoveries each quarter by considering, among other factors, historical and current collection performance, changes in consumer behaviors, and macroeconomic environment. During the fourth quarter of 2024, we deployed a new U.K. forecasting model that develops expected future recoveries for investment in receivable portfolios at Cabot. The new model update was primarily driven by recent changes in Cabot as it continues to acquire portfolios that have more dynamic characteristics and are better forecasted utilizing a model that processes data inputs at a more granular level. As part of the new model development process, management updated certain model inputs driven by collection experience, operational performance and recent changes in collection strategies. This new forecasting model was applied to all vintages, which resulted in a change in the estimate of expected future recoveries. This change in accounting estimate reduced Cabot’s estimated remaining collections by $361.6 million, which when discounted to present value, resulted in a negative change in expected future recoveries of $75.3 million. Additionally, we recognized approximately $22.2 million of negative changes in expected future recoveries resulting from the sale of our investment in receivable portfolios associated with the exit of our Italian debt purchasing and recovery business in November 2024. These significant changes in expected recoveries at Cabot during the fourth quarter of 2024, combined with changes driven by recurring reassessments of the expected future recoveries, reduced Cabot’s total estimated remaining collections by $452.9 million, which when discounted to present value, resulted in a net negative change in expected future recoveries of $129.1 million during the fourth quarter of 2024.
As a result of all the above during the fourth quarter, and the negative changes recorded during the previous quarters in 2024, we recorded a total net negative change in expected future recoveries of approximately $167.9 million during the year ended December 31, 2024. We recorded approximately $49.1 million in net negative change in expected future recoveries during the year ended December 31, 2023.
33
Table of Contents
The following tables summarize collections from purchased receivables, revenue from receivable portfolios, end of period receivable balance and other related supplemental data, by year of purchase (in thousands, except percentages):
| Year Ended December 31, 2024 | As of December 31, 2024 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Revenue from Receivable Portfolios | Changes in Recoveries | Investment in Receivable Portfolios | Monthly EIR | ||||||||||||||
| United States: | ||||||||||||||||||
| ZBA | $ | 23,097 | $ | 23,097 | $ | — | $ | — | — | % | ||||||||
| 2011 | 10,113 | 8,961 | 973 | 822 | 88.6 | % | ||||||||||||
| 2012 | 10,487 | 10,436 | (876) | 1,542 | 42.0 | % | ||||||||||||
| 2013 | 26,140 | 23,173 | 1,541 | 4,173 | 40.5 | % | ||||||||||||
| 2014 | 16,983 | 11,294 | 2,158 | 12,741 | 6.7 | % | ||||||||||||
| 2015 | 15,890 | 7,899 | 4,089 | 15,137 | 3.9 | % | ||||||||||||
| 2016 | 27,972 | 14,463 | 5,068 | 25,059 | 4.2 | % | ||||||||||||
| 2017 | 40,123 | 24,203 | 3,683 | 30,546 | 5.6 | % | ||||||||||||
| 2018 | 64,231 | 34,103 | 4,148 | 57,724 | 4.0 | % | ||||||||||||
| 2019 | 112,391 | 61,473 | (1,517) | 108,256 | 3.8 | % | ||||||||||||
| 2020 | 127,555 | 69,461 | (2,867) | 126,055 | 3.7 | % | ||||||||||||
| 2021 | 131,870 | 69,185 | 6,921 | 119,734 | 3.9 | % | ||||||||||||
| 2022 | 254,329 | 121,998 | (2,765) | 262,669 | 3.1 | % | ||||||||||||
| 2023 | 471,838 | 277,750 | 16,152 | 610,793 | 3.3 | % | ||||||||||||
| 2024 | 238,635 | 173,924 | 23,821 | 954,105 | 3.4 | % | ||||||||||||
| Subtotal | 1,571,654 | 931,420 | 60,529 | 2,329,356 | 3.6 | % | ||||||||||||
| Europe: | ||||||||||||||||||
| ZBA | 3 | 3 | — | — | — | % | ||||||||||||
| 2013 | 53,805 | 46,361 | (18,377) | 97,720 | 3.2 | % | ||||||||||||
| 2014 | 50,220 | 40,518 | (19,840) | 87,270 | 3.0 | % | ||||||||||||
| 2015 | 34,541 | 24,845 | (10,459) | 67,144 | 2.5 | % | ||||||||||||
| 2016 | 30,143 | 22,156 | (7,416) | 56,323 | 2.7 | % | ||||||||||||
| 2017 | 41,211 | 25,293 | (8,463) | 92,872 | 1.9 | % | ||||||||||||
| 2018 | 42,379 | 26,759 | (27,184) | 107,036 | 1.6 | % | ||||||||||||
| 2019 | 47,174 | 27,687 | (10,131) | 100,030 | 1.9 | % | ||||||||||||
| 2020 | 31,454 | 20,055 | (11,885) | 53,577 | 2.2 | % | ||||||||||||
| 2021 | 52,278 | 34,892 | (21,063) | 116,711 | 1.9 | % | ||||||||||||
| 2022 | 64,555 | 34,045 | (14,916) | 142,813 | 1.5 | % | ||||||||||||
| 2023 | 89,799 | 39,774 | (3,124) | 187,267 | 1.5 | % | ||||||||||||
| 2024 | 50,469 | 28,759 | 361 | 321,419 | 2.2 | % | ||||||||||||
| Subtotal | 588,031 | 371,147 | (152,497) | 1,430,182 | 2.1 | % | ||||||||||||
| Other geographies:(1) | ||||||||||||||||||
| All vintages | 2,793 | — | 2,228 | 16,831 | — | % | ||||||||||||
| Subtotal | 2,793 | — | 2,228 | 16,831 | — | % | ||||||||||||
| Total | $ | 2,162,478 | $ | 1,302,567 | $ | (89,740) | $ | 3,776,369 | 3.0 | % |
_______________________
(1)All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
34
Table of Contents
| Year Ended December 31, 2023 | As of December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Revenue from Receivable Portfolios | Changes in Recoveries | Investment in Receivable Portfolios | Monthly EIR | |||||||||
| United States: | |||||||||||||
| ZBA | $ | 27,584 | $ | 27,584 | $ | — | $ | — | —% | ||||
| 2011 | 13,276 | 12,519 | 434 | 1,003 | 88.6% | ||||||||
| 2012 | 15,881 | 14,209 | 1,062 | 2,479 | 42.0% | ||||||||
| 2013 | 34,529 | 32,570 | 157 | 5,601 | 40.5% | ||||||||
| 2014 | 20,910 | 13,873 | 3,965 | 16,271 | 6.7% | ||||||||
| 2015 | 19,518 | 10,665 | 1,541 | 19,042 | 3.9% | ||||||||
| 2016 | 35,130 | 19,773 | 2,343 | 33,504 | 4.2% | ||||||||
| 2017 | 57,985 | 35,121 | 3,380 | 42,838 | 5.5% | ||||||||
| 2018 | 89,548 | 51,015 | (6,206) | 83,861 | 4.0% | ||||||||
| 2019 | 164,106 | 91,341 | (2,668) | 160,976 | 3.8% | ||||||||
| 2020 | 194,522 | 104,555 | (3,622) | 187,358 | 3.7% | ||||||||
| 2021 | 188,895 | 109,241 | (23,969) | 175,906 | 3.9% | ||||||||
| 2022 | 268,516 | 179,175 | (51,222) | 398,824 | 3.1% | ||||||||
| 2023 | 184,182 | 136,249 | 29,359 | 793,117 | 3.2% | ||||||||
| Subtotal | 1,314,582 | 837,890 | (45,446) | 1,920,780 | 3.7% | ||||||||
| Europe: | |||||||||||||
| ZBA | 18 | 18 | — | — | —% | ||||||||
| 2013 | 57,747 | 51,931 | (12,684) | 125,541 | 3.2% | ||||||||
| 2014 | 54,537 | 44,640 | (4,516) | 119,369 | 3.0% | ||||||||
| 2015 | 36,237 | 27,317 | (1,928) | 89,034 | 2.5% | ||||||||
| 2016 (1) | 35,272 | 24,957 | 2,863 | 76,499 | 2.8% | ||||||||
| 2017 | 48,763 | 29,652 | (4,282) | 120,508 | 1.9% | ||||||||
| 2018 | 49,675 | 31,967 | (10,229) | 157,616 | 1.6% | ||||||||
| 2019 | 54,544 | 31,767 | 1,059 | 133,484 | 1.9% | ||||||||
| 2020 | 37,363 | 23,939 | 920 | 83,638 | 2.2% | ||||||||
| 2021 | 58,515 | 40,972 | (10,828) | 166,490 | 1.9% | ||||||||
| 2022 | 70,385 | 40,530 | (5,161) | 199,024 | 1.6% | ||||||||
| 2023 | 40,975 | 18,857 | 7,258 | 248,185 | 1.5% | ||||||||
| Subtotal | 544,031 | 366,547 | (37,528) | 1,519,388 | 2.0% | ||||||||
| Other geographies: (2) | |||||||||||||
| All vintages | 3,954 | — | 444 | 28,264 | —% | ||||||||
| Subtotal | 3,954 | — | 444 | 28,264 | —% | ||||||||
| Total | $ | 1,862,567 | $ | 1,204,437 | $ | (82,530) | $ | 3,468,432 | 3.0% |
_______________________
(1)Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2)All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
Servicing revenues and other revenues remained relatively consistent during the year ended December 31, 2024, as compared to the year ended December 31, 2023.
35
Table of Contents
Operating Expenses
The following table summarizes operating expenses during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | $ Change | % Change | |||||||||||
| Salaries and employee benefits | $ | 422,910 | $ | 391,532 | $ | 31,378 | 8.0 | % | ||||||
| Cost of legal collections | 259,298 | 224,252 | 35,046 | 15.6 | % | |||||||||
| General and administrative expenses | 163,847 | 144,862 | 18,985 | 13.1 | % | |||||||||
| Other operating expenses | 130,802 | 111,179 | 19,623 | 17.6 | % | |||||||||
| Collection agency commissions | 30,596 | 35,657 | (5,061) | (14.2) | % | |||||||||
| Depreciation and amortization | 32,434 | 41,737 | (9,303) | (22.3) | % | |||||||||
| Goodwill impairment | 100,600 | 238,200 | (137,600) | (57.8) | % | |||||||||
| Impairment of assets | 18,544 | 18,726 | (182) | (1.0) | % | |||||||||
| Total operating expenses | $ | 1,159,031 | $ | 1,206,145 | $ | (47,114) | (3.9) | % |
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international operating expenses, and the weakening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international operating expenses. Our operating expenses were unfavorably impacted by foreign currency translation by approximately $7.2 million, during the year ended December 31, 2024, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 2.7% for the year ended December 31, 2024 as compared to the year ended December 31, 2023.
Operating expenses are explained in more detail as follows:
Salaries and Employee Benefits
The increase in salaries and employee benefits during the year ended December 31, 2024, compared to the year ended December 31, 2023, was primarily due to the following reasons:
•An increase in salaries and bonus of approximately $22.6 million primarily due to an increase in overall average headcount and general increase in wage during the year ended December 31, 2024 as compared to 2023; and
•An increase in employee benefits and payroll taxes of approximately $8.6 million.
Cost of Legal Collections
Cost of legal collections primarily includes contingent fees paid to our external network of attorneys and the cost of litigation. We pursue legal collections using a network of attorneys that specialize in collection matters and through our internal legal channel. Under the agreements with our contracted attorneys, we advance certain out-of-pocket court costs. Cost of legal collections does not include internal legal channel employee costs, which are included in salaries and employee benefits in our consolidated statements of operations.
The following table summarizes our cost of legal collections during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | $ Change | % Change | |||||||||||
| Court costs | $ | 170,528 | $ | 134,200 | $ | 36,328 | 27.1 | % | ||||||
| Legal collection fees | 88,770 | 90,052 | (1,282) | (1.4) | % | |||||||||
| Total cost of legal collections | $ | 259,298 | $ | 224,252 | $ | 35,046 | 15.6 | % |
The increase in cost of legal collections during the year ended December 31, 2024, compared to the year ended December 31, 2023, was primarily due to an increase in court costs due to increased legal placements in this channel in the U.S. The increase was partially offset by decreased contingent fees paid to our external network of attorneys as we grow our legal collection activities through our internal legal channel.
36
Table of Contents
General and Administrative Expenses
The increase in general and administrative expenses during the year ended December 31, 2024, compared to the year ended December 31, 2023, was primarily due to the following reasons:
•An increase in information technology expenses of approximately $8.9 million; and
•An increase in consulting fees of approximately $4.5 million; and
•An increase in miscellaneous general and administrative related expenses of approximately $3.8 million.
Other Operating Expenses
The increase in other operating expenses during the year ended December 31, 2024, compared to the year ended December 31, 2023, was primarily due to an increase in postage and printing expenses of approximately $10.3 million and an increase in costs relating to skip tracing of approximately $7.1 million.
Collection Agency Commissions
Collection agency commissions are commissions paid to third-party collection agencies. Collections through the collections agencies channel are predominately in Europe and vary from period to period depending on, among other things, the number of accounts placed with an agency versus accounts collected internally. Commission rates vary depending on, among other things, the amount of time that has passed since the charge-off of the accounts placed with an agency, the asset class, and the geographic location of the receivables. Generally, freshly charged-off accounts have a lower commission rate than accounts that have been charged off for a longer period of time, and commission rates for purchased bankruptcy portfolios are lower than the commission rates for charged-off credit card accounts. Collection agency commissions decreased by approximately $5.1 million during the year ended December 31, 2024, compared to the year ended December 31, 2023. The decrease was primarily due to fewer accounts placed with external agencies and favorable commission rates received from such agencies in Europe.
Depreciation and Amortization
The decrease in depreciation and amortization expenses during the year ended December 31, 2024, compared to the year ended December 31, 2023, was primarily due to a decrease in depreciation expenses of approximately $5.8 million and a decrease in amortizable expenses of approximately $3.5 million as a result of smaller depreciable and amortizable asset balances during the year ended December 31, 2024, compared to the year ended December 31, 2023.
Goodwill Impairment
During the fourth quarter of 2024, we performed our annual goodwill impairment assessment as of October 1, 2024, which did not result in any goodwill impairment charge. Subsequent to the annual goodwill impairment test, we significantly lowered the estimated future recoveries for our investment in receivable portfolios at Cabot during the fourth quarter of 2024, management considered this a triggering event and conducted another quantitative test for goodwill impairment as of December 31, 2024. This subsequent goodwill impairment analysis resulted in an impairment charge for the Cabot reporting unit of $100.6 million. The decline in the fair value of the Cabot reporting unit below its carrying value primarily resulted from changes in expected future cash flows as compared to our previous financial forecasts, and to a lesser extent, a decline in market multiples. We also recorded a goodwill impairment charge of $238.2 million during the year ended December 31, 2023. No triggering events were identified during the interim periods between the two annual goodwill impairment tests. Refer to “Note 15: Goodwill and Identifiable Intangible Assets” to our consolidated financial statements for further details.
Impairment of Assets
During the fourth quarter of 2024, we tested for impairment of our long-lived assets held at our servicing business and recorded an impairment charge relating to the computer systems of approximately $18.5 million. Refer to “Property and Equipment, Net” in “Note 5: Composition of Certain Financial Statement Items” to our consolidated financial statements for further details. We recorded an impairment charge of $18.7 million for our acquired definite-lived intangible assets during the year ended December 31, 2023.
Interest Expense
The following table summarizes our interest expense (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | $ Change | % Change | |||||||||||
| Stated interest on debt obligations | $ | 236,220 | $ | 184,717 | $ | 51,503 | 27.9 | % | ||||||
| Amortization of debt issuance costs | 14,763 | 15,670 | (907) | (5.8) | % | |||||||||
| Amortization of debt discount | 1,562 | 1,490 | 72 | 4.8 | % | |||||||||
| Total interest expense | $ | 252,545 | $ | 201,877 | $ | 50,668 | 25.1 | % |
37
Table of Contents
The increase in interest expense during the year ended December 31, 2024, compared to the year ended December 31, 2023, was primarily due to the following reasons:
•The effect resulting from rising interest rates of approximately $23.9 million; and
•The effect resulting from increased average debt balance of approximately $25.2 million; and
•An unfavorable impact of foreign currency translation of approximately $1.6 million driven by the weakening of the U.S. dollar against the British Pound.
Loss on Extinguishment of Debt
Loss on extinguishment of debt associated with write-offs of unamortized debt discount and debt issuance costs relating to the early redemptions of our senior secured notes and the refinancing of the Cabot Securitisation Senior Facility was $7.8 million during the year ended December 31, 2024. Refer to “Note 6: Borrowings” in the notes to our consolidated financial statements for details of our financing activities.
Other Income (Expense)
Other income or expense consists primarily of foreign currency exchange gains or losses, interest income and gains or losses recognized on certain transactions outside of our normal course of business. Other income was $6.8 million and $5.1 million during the years ended December 31, 2024 and 2023, respectively. Interest income included in other income, net of other expense, was approximately $7.0 million and $4.7 million during the years ended December 31, 2024 and 2023, respectively.
Provision for Income Taxes
During the years ended December 31, 2024 and 2023, we recorded income tax provisions of $43.0 million and $26.2 million, respectively.
The effective tax rates for the respective periods are shown below:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2024 | 2023 | ||||
| Federal provision | 21.0 | % | 21.0 | % | |
| State provision | (5.7) | % | (3.0) | % | |
| Foreign rate differential | (2.8) | % | 0.6 | % | |
| Change in valuation allowance (1) | (32.2) | % | 7.3 | % | |
| Goodwill impairment (2) | (22.4) | % | (28.3) | % | |
| Taxable gain in foreign jurisdiction (3) | 2.6 | % | 2.9 | % | |
| Nondeductible compensation | (1.2) | % | (0.6) | % | |
| Return to provision adjustments | (1.3) | % | 0.6 | % | |
| Forfeit benefit due to merger/liquidations (4) | — | % | (14.7) | % | |
| Other | (2.7) | % | (0.3) | % | |
| Effective rate | (44.7) | % | (14.5) | % |
________________________
(1)The change in valuation allowance during the year ended December 31, 2024 reflected certain foreign subsidiaries’ operating losses. The change in valuation allowance during the year ended December 31, 2023 was primarily due to the forfeit of tax benefits on merger or liquidation of foreign subsidiaries that maintained full valuation allowances on their deferred tax assets.
(2)During the years ended December 31, 2024 and 2023, we recorded a non-cash goodwill impairment charge of $100.6 million and $238.2 million at our Cabot reporting unit, respectively. Refer to “Note 15: Goodwill and Identifiable Intangible Assets” to our consolidated financial statements for further details.
(3)Represents taxable foreign currency movement recognized in a foreign subsidiary.
(4)Represents the forfeit of tax benefits on merger or liquidation of foreign subsidiaries that maintained full valuation allowances on their deferred tax assets during the year ended December 31, 2023.
Our effective tax rate could fluctuate significantly on a quarterly basis and could be adversely affected to the extent earnings are lower than anticipated in countries that have lower statutory tax rates and higher than anticipated in countries that have higher statutory tax rates.
38
Table of Contents
Non-GAAP Disclosure
In addition to the financial information prepared in conformity with Generally Accepted Accounting Principles (“GAAP”), we provide historical non-GAAP financial information. Management believes that the presentation of such non-GAAP financial information is meaningful and useful in understanding the activities and business metrics of our operations. Management believes that these non-GAAP financial measures reflect an additional way of viewing aspects of our business that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business.
Management believes that the presentation of these measures provides investors with greater transparency and facilitates comparison of operating results across a broad spectrum of companies with varying capital structures, compensation strategies, derivative instruments, and amortization methods, which provide a more complete understanding of our financial performance, competitive position, and prospects for the future. Readers should consider the information in addition to, but not instead of, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of these measures for comparative purposes.
Adjusted EBITDA. Management utilizes adjusted EBITDA (defined as net income before interest income and expense, taxes, depreciation and amortization, stock-based compensation expenses, acquisition, integration and restructuring related expenses, and other charges or gains that are not indicative of ongoing operations), in the evaluation of our operating performance. Adjusted EBITDA for the periods presented is as follows (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| GAAP net (loss) income, as reported | $ | (139,244) | $ | (206,492) | $ | 194,564 | ||||
| Adjustments: | ||||||||||
| Interest expense | 252,545 | 201,877 | 153,308 | |||||||
| Loss on extinguishment of debt | 7,832 | — | — | |||||||
| Interest income | (7,008) | (4,746) | (1,774) | |||||||
| Provision for income taxes | 43,029 | 26,228 | 116,425 | |||||||
| Depreciation and amortization | 32,434 | 41,737 | 46,419 | |||||||
| Net gain on derivative instruments(1) | (267) | (3,170) | — | |||||||
| Stock-based compensation expense | 14,012 | 13,854 | 15,402 | |||||||
| Acquisition, integration and restructuring related expenses(2) | 10,451 | 7,401 | 1,213 | |||||||
| Goodwill impairment(3) | 100,600 | 238,200 | — | |||||||
| Impairment of assets(3) | 18,544 | 18,726 | 4,075 | |||||||
| Adjusted EBITDA | $ | 332,928 | $ | 333,615 | $ | 529,632 | ||||
| Collections applied to principal balance(4) | $ | 1,004,230 | $ | 776,280 | $ | 635,262 |
________________________
(1)Amount represents gain or loss recognized on derivative instruments that are not designated as hedging instruments or gain or loss recognized on derivative instruments upon dedesignation of hedge relationships. We adjust for this amount because we believe the gain or loss on derivative contracts is not indicative of ongoing operations.
(2)Amount represents acquisition, integration and restructuring related expenses. We adjust for this amount because we believe these expenses are not indicative of ongoing operations; therefore, adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(3)During the years ended December 31, 2024 and 2023, we recorded a non-cash goodwill impairment charge of $100.6 million and $238.2 million, respectively. We recorded a non-cash impairment of long-lived assets of $18.5 million and a non-cash impairment of intangible assets of $18.7 million during the years ended December 31, 2024 and 2023, respectively. We believe these non-cash impairment charges are not indicative of ongoing operations, therefore adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results. Refer to “Note 15: Goodwill and Identifiable Intangible Assets” and “Property and Equipment, Net” in “Note 5: Composition of Certain Financial Statement Items” to our consolidated financial statements for further details.
(4)Collections applied to principal balance is calculated in the table below:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| Collections applied to investment in receivable portfolios, net | $ | 859,911 | $ | 658,130 | $ | 709,176 | ||||
| Changes in recoveries | 89,740 | 82,530 | (93,145) | |||||||
| Other proceeds applied to basis | 54,579 | 35,620 | 19,231 | |||||||
| Collections applied to principal balance | $ | 1,004,230 | $ | 776,280 | $ | 635,262 |
39
Table of Contents
Supplemental Performance Data
The tables included in this supplemental performance data section include detail for purchases, collections and ERC by year of purchase.
Our collection expectations are based on account characteristics and economic variables. Additional adjustments are made to account for qualitative factors that may affect the payment behavior of our consumers and servicing related adjustments to ensure our collection expectations are aligned with our operations. We continue to refine our process of forecasting collections both domestically and internationally with a focus on operational enhancements. Our collection expectations vary between types of portfolio and geographic location. As a result, past performance of pools in certain geographic locations or of certain types of portfolio are not necessarily a suitable indicator of future results in other locations or for other types of portfolio.
The supplemental performance data presented in this section is impacted by foreign currency translation, which represents the effect of translating financial results where the functional currency of our foreign subsidiary is different than our U.S. dollar reporting currency. For example, the strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable reporting impact on our international purchases, collections, and ERC, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international purchases, collections, and ERC.
We utilize proprietary forecasting models to continuously evaluate the economic life of each pool.
40
Table of Contents
Cumulative Collections Money Multiple - Cumulative Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our receivable purchases, related gross collections, and cumulative collections money multiples (in thousands, except multiples):
| Year ofPurchase | PurchasePrice(1) | Cumulative Collections through December 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total(2) | CCMM(3) | ||||||||||||||||||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2015 | $ | 3,762,044 | $ | 7,258,767 | $ | 1,076,324 | $ | 739,743 | $ | 519,613 | $ | 372,705 | $ | 290,351 | $ | 216,962 | $ | 186,927 | $ | 140,814 | $ | 112,180 | $ | 86,820 | $ | 11,001,206 | 2.9 | |||||||||||||||||||||||||||
| 2015 | 499,034 | — | 105,610 | 231,102 | 186,391 | 125,673 | 85,042 | 64,133 | 42,774 | 25,655 | 19,518 | 15,890 | 901,788 | 1.8 | ||||||||||||||||||||||||||||||||||||||||
| 2016 | 552,969 | — | — | 110,875 | 283,035 | 234,690 | 159,279 | 116,452 | 87,717 | 51,650 | 35,130 | 27,972 | 1,106,800 | 2.0 | ||||||||||||||||||||||||||||||||||||||||
| 2017 | 527,442 | — | — | — | 111,902 | 315,853 | 255,048 | 193,328 | 144,243 | 85,348 | 57,985 | 40,123 | 1,203,830 | 2.3 | ||||||||||||||||||||||||||||||||||||||||
| 2018 | 629,184 | — | — | — | — | 175,042 | 351,696 | 308,302 | 228,919 | 144,566 | 89,548 | 64,231 | 1,362,304 | 2.2 | ||||||||||||||||||||||||||||||||||||||||
| 2019 | 675,091 | — | — | — | — | — | 174,693 | 416,315 | 400,250 | 256,444 | 164,106 | 112,391 | 1,524,199 | 2.3 | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 537,689 | — | — | — | — | — | — | 213,450 | 430,514 | 311,573 | 194,522 | 127,555 | 1,277,614 | 2.4 | ||||||||||||||||||||||||||||||||||||||||
| 2021 | 403,678 | — | — | — | — | — | — | — | 120,354 | 240,605 | 188,895 | 131,870 | 681,724 | 1.7 | ||||||||||||||||||||||||||||||||||||||||
| 2022 | 549,533 | — | — | — | — | — | — | — | — | 98,277 | 268,516 | 254,329 | 621,122 | 1.1 | ||||||||||||||||||||||||||||||||||||||||
| 2023 | 807,309 | — | — | — | — | — | — | — | — | — | 184,182 | 471,838 | 656,020 | 0.8 | ||||||||||||||||||||||||||||||||||||||||
| 2024 | 994,995 | — | — | — | — | — | — | — | — | — | — | 238,635 | 238,635 | 0.2 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 9,938,968 | 7,258,767 | 1,181,934 | 1,081,720 | 1,100,941 | 1,223,963 | 1,316,109 | 1,528,942 | 1,641,698 | 1,354,932 | 1,314,582 | 1,571,654 | 20,575,242 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2015 | 1,242,208 | 519,115 | 410,256 | 322,275 | 284,799 | 261,696 | 218,565 | 177,458 | 178,076 | 134,094 | 112,284 | 104,025 | 2,722,643 | 2.2 | ||||||||||||||||||||||||||||||||||||||||
| 2015 | 419,941 | — | 65,870 | 127,084 | 103,823 | 88,065 | 72,277 | 55,261 | 57,817 | 42,660 | 36,249 | 34,544 | 683,650 | 1.6 | ||||||||||||||||||||||||||||||||||||||||
| 2016 | 249,584 | — | — | 44,641 | 97,587 | 83,107 | 63,198 | 51,609 | 51,017 | 40,214 | 35,278 | 30,143 | 496,794 | 2.0 | ||||||||||||||||||||||||||||||||||||||||
| 2017 | 461,571 | — | — | — | 68,111 | 152,926 | 118,794 | 87,549 | 86,107 | 61,762 | 48,763 | 41,211 | 665,223 | 1.4 | ||||||||||||||||||||||||||||||||||||||||
| 2018 | 427,030 | — | — | — | — | 49,383 | 118,266 | 78,846 | 80,629 | 61,691 | 49,675 | 42,379 | 480,869 | 1.1 | ||||||||||||||||||||||||||||||||||||||||
| 2019 | 272,905 | — | — | — | — | — | 44,118 | 80,502 | 88,448 | 63,607 | 54,544 | 47,174 | 378,393 | 1.4 | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 104,940 | — | — | — | — | — | — | 22,721 | 59,803 | 45,757 | 37,363 | 31,454 | 197,098 | 1.9 | ||||||||||||||||||||||||||||||||||||||||
| 2021 | 242,825 | — | — | — | — | — | — | — | 43,082 | 66,529 | 58,515 | 52,278 | 220,404 | 0.9 | ||||||||||||||||||||||||||||||||||||||||
| 2022 | 231,869 | — | — | — | — | — | — | — | — | 36,957 | 70,385 | 64,555 | 171,897 | 0.7 | ||||||||||||||||||||||||||||||||||||||||
| 2023 | 259,255 | — | — | — | — | — | — | — | — | — | 40,975 | 89,799 | 130,774 | 0.5 | ||||||||||||||||||||||||||||||||||||||||
| 2024 | 353,182 | — | — | — | — | — | — | — | — | — | — | 50,469 | 50,469 | 0.1 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 4,265,310 | 519,115 | 476,126 | 494,000 | 554,320 | 635,177 | 635,218 | 553,946 | 644,979 | 553,271 | 544,031 | 588,031 | 6,198,214 | 1.5 | ||||||||||||||||||||||||||||||||||||||||
| Other geographies(4): | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| All vintages | 340,283 | 40,293 | 42,665 | 109,884 | 112,383 | 108,480 | 75,601 | 28,960 | 20,682 | 3,334 | 3,954 | 2,793 | 549,029 | 1.6 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 340,283 | 40,293 | 42,665 | 109,884 | 112,383 | 108,480 | 75,601 | 28,960 | 20,682 | 3,334 | 3,954 | 2,793 | 549,029 | 1.6 | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 14,544,561 | $ | 7,818,175 | $ | 1,700,725 | $ | 1,685,604 | $ | 1,767,644 | $ | 1,967,620 | $ | 2,026,928 | $ | 2,111,848 | $ | 2,307,359 | $ | 1,911,537 | $ | 1,862,567 | $ | 2,162,478 | $ | 27,322,485 | 1.9 |
________________________
(1)Adjusted for Put-Backs and Recalls. Put-Backs (“Put-Backs”) and recalls (“Recalls”) represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2024, excluding collections on behalf of others.
(3)Cumulative Collections Money Multiple (“CCMM”) through December 31, 2024 refers to cumulative collections as a multiple of purchase price.
(4)Annual pool groups for other geographies have been aggregated for disclosure purposes.
41
Table of Contents
Purchase Price Multiple - Total Estimated Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our purchases, resulting historical gross collections, estimated remaining gross collections from purchased receivables, and purchase price multiple (in thousands, except multiples):
| Purchase Price(1) | HistoricalCollections(2) | Estimated Remaining Collections | Total Estimated Gross Collections | Purchase Price Multiple (3) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States: | |||||||||||||||||
| 2015(4) | $ | 3,762,044 | $ | 11,001,206 | $ | 175,886 | $ | 11,177,092 | 3.0 | ||||||||
| 2015 | 499,034 | 901,788 | 31,945 | 933,733 | 1.9 | ||||||||||||
| 2016 | 552,969 | 1,106,800 | 54,832 | 1,161,632 | 2.1 | ||||||||||||
| 2017 | 527,442 | 1,203,830 | 82,495 | 1,286,325 | 2.4 | ||||||||||||
| 2018 | 629,184 | 1,362,304 | 132,023 | 1,494,327 | 2.4 | ||||||||||||
| 2019 | 675,091 | 1,524,199 | 237,245 | 1,761,444 | 2.6 | ||||||||||||
| 2020 | 537,689 | 1,277,614 | 274,934 | 1,552,548 | 2.9 | ||||||||||||
| 2021 | 403,678 | 681,724 | 270,489 | 952,213 | 2.4 | ||||||||||||
| 2022 | 549,533 | 621,122 | 517,472 | 1,138,594 | 2.1 | ||||||||||||
| 2023 | 807,309 | 656,020 | 1,231,890 | 1,887,910 | 2.3 | ||||||||||||
| 2024 | 994,995 | 238,635 | 2,092,352 | 2,330,987 | 2.3 | ||||||||||||
| Subtotal | 9,938,968 | 20,575,242 | 5,101,563 | 25,676,805 | 2.6 | ||||||||||||
| Europe: | |||||||||||||||||
| 2015(4) | 1,242,208 | 2,722,643 | 652,761 | 3,375,404 | 2.7 | ||||||||||||
| 2015(4) | 419,941 | 683,650 | 191,234 | 874,884 | 2.1 | ||||||||||||
| 2016 | 249,584 | 496,794 | 161,823 | 658,617 | 2.6 | ||||||||||||
| 2017 | 461,571 | 665,223 | 203,901 | 869,124 | 1.9 | ||||||||||||
| 2018 | 427,030 | 480,869 | 220,865 | 701,734 | 1.6 | ||||||||||||
| 2019 | 272,905 | 378,393 | 215,965 | 594,358 | 2.2 | ||||||||||||
| 2020 | 104,940 | 197,098 | 120,280 | 317,378 | 3.0 | ||||||||||||
| 2021 | 242,825 | 220,404 | 252,798 | 473,202 | 1.9 | ||||||||||||
| 2022 | 231,869 | 171,897 | 263,336 | 435,233 | 1.9 | ||||||||||||
| 2023 | 259,255 | 130,774 | 335,809 | 466,583 | 1.8 | ||||||||||||
| 2024 | 353,182 | 50,469 | 695,102 | 745,571 | 2.1 | ||||||||||||
| Subtotal | 4,265,310 | 6,198,214 | 3,313,874 | 9,512,088 | 2.2 | ||||||||||||
| Other geographies(5): | |||||||||||||||||
| All vintages | 340,283 | 549,029 | 25,448 | 574,477 | 1.7 | ||||||||||||
| Subtotal | 340,283 | 549,029 | 25,448 | 574,477 | 1.7 | ||||||||||||
| Total | $ | 14,544,561 | $ | 27,322,485 | $ | 8,440,885 | $ | 35,763,370 | 2.5 |
________________________
(1)Purchase price refers to the cash paid to a seller to acquire a portfolio less Put-backs, Recalls, and other adjustments. Put-Backs and Recalls represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2024, excluding collections on behalf of others.
(3)Purchase Price Multiple represents total estimated gross collections divided by the purchase price.
(4)Includes portfolios acquired in connection with certain business combinations.
(5)Annual pool groups for other geographies have been aggregated for disclosure purposes.
42
Table of Contents
Estimated Remaining Gross Collections by Year of Purchase
The following table summarizes our estimated remaining gross collections from purchased receivable portfolios and estimated future cash flows from real estate-owned assets (in thousands):
| Estimated Remaining Gross Collections by Year of Purchase(1) | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2033 | Total(2) | ||||||||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||||||||||
| 2015(3) | $ | 62,034 | $ | 41,309 | $ | 26,476 | $ | 17,988 | $ | 11,858 | $ | 7,595 | $ | 4,597 | $ | 2,623 | $ | 1,158 | $ | 248 | $ | 175,886 | ||||||||||||||||||||
| 2015 | 11,603 | 7,051 | 4,107 | 2,895 | 2,043 | 1,444 | 1,024 | 727 | 518 | 533 | 31,945 | |||||||||||||||||||||||||||||||
| 2016 | 19,953 | 11,627 | 7,097 | 4,990 | 3,515 | 2,481 | 1,754 | 1,244 | 885 | 1,286 | 54,832 | |||||||||||||||||||||||||||||||
| 2017 | 27,771 | 17,255 | 11,461 | 7,886 | 5,560 | 3,930 | 2,786 | 1,980 | 1,413 | 2,453 | 82,495 | |||||||||||||||||||||||||||||||
| 2018 | 41,799 | 28,664 | 19,501 | 12,869 | 8,860 | 6,255 | 4,429 | 3,146 | 2,242 | 4,258 | 132,023 | |||||||||||||||||||||||||||||||
| 2019 | 77,040 | 51,336 | 34,584 | 23,530 | 15,622 | 10,805 | 7,611 | 5,375 | 3,804 | 7,538 | 237,245 | |||||||||||||||||||||||||||||||
| 2020 | 86,557 | 60,147 | 40,788 | 27,821 | 18,927 | 12,644 | 8,799 | 6,206 | 4,388 | 8,657 | 274,934 | |||||||||||||||||||||||||||||||
| 2021 | 84,650 | 59,634 | 39,528 | 26,912 | 18,603 | 12,845 | 8,783 | 6,114 | 4,306 | 9,114 | 270,489 | |||||||||||||||||||||||||||||||
| 2022 | 168,280 | 110,188 | 75,135 | 49,788 | 34,372 | 24,460 | 17,364 | 12,089 | 8,374 | 17,422 | 517,472 | |||||||||||||||||||||||||||||||
| 2023 | 408,360 | 256,644 | 170,674 | 121,972 | 85,134 | 59,950 | 41,626 | 29,019 | 20,081 | 38,430 | 1,231,890 | |||||||||||||||||||||||||||||||
| 2024 | 542,741 | 511,967 | 322,406 | 214,981 | 151,775 | 106,720 | 75,768 | 53,087 | 37,067 | 75,840 | 2,092,352 | |||||||||||||||||||||||||||||||
| Subtotal | 1,530,788 | 1,155,822 | 751,757 | 511,632 | 356,269 | 249,129 | 174,541 | 121,610 | 84,236 | 165,779 | 5,101,563 | |||||||||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||||||||||
| 2015(3) | 86,244 | 77,434 | 67,715 | 59,618 | 52,824 | 46,571 | 41,310 | 37,327 | 33,654 | 150,064 | 652,761 | |||||||||||||||||||||||||||||||
| 2015(3) | 27,064 | 24,348 | 21,419 | 18,069 | 15,782 | 13,693 | 11,921 | 10,627 | 9,468 | 38,843 | 191,234 | |||||||||||||||||||||||||||||||
| 2016 | 24,648 | 21,696 | 19,168 | 16,415 | 14,031 | 11,792 | 10,149 | 8,536 | 7,273 | 28,115 | 161,823 | |||||||||||||||||||||||||||||||
| 2017 | 32,954 | 28,227 | 24,694 | 20,560 | 17,430 | 14,718 | 12,391 | 10,464 | 8,981 | 33,482 | 203,901 | |||||||||||||||||||||||||||||||
| 2018 | 33,511 | 29,054 | 25,485 | 21,176 | 18,418 | 16,102 | 14,121 | 12,424 | 10,783 | 39,791 | 220,865 | |||||||||||||||||||||||||||||||
| 2019 | 37,524 | 31,327 | 25,938 | 21,706 | 18,050 | 15,022 | 12,576 | 10,730 | 9,136 | 33,956 | 215,965 | |||||||||||||||||||||||||||||||
| 2020 | 24,016 | 18,820 | 14,795 | 11,690 | 9,447 | 7,756 | 6,450 | 5,429 | 4,597 | 17,280 | 120,280 | |||||||||||||||||||||||||||||||
| 2021 | 40,709 | 36,540 | 30,199 | 26,340 | 22,066 | 19,117 | 15,905 | 13,284 | 11,174 | 37,464 | 252,798 | |||||||||||||||||||||||||||||||
| 2022 | 50,168 | 41,476 | 34,246 | 27,391 | 22,310 | 18,130 | 15,038 | 12,446 | 10,044 | 32,087 | 263,336 | |||||||||||||||||||||||||||||||
| 2023 | 62,890 | 53,115 | 43,972 | 36,716 | 29,530 | 23,549 | 19,155 | 15,634 | 12,789 | 38,459 | 335,809 | |||||||||||||||||||||||||||||||
| 2024 | 115,279 | 104,300 | 85,419 | 70,653 | 57,820 | 47,208 | 38,974 | 32,921 | 28,507 | 114,021 | 695,102 | |||||||||||||||||||||||||||||||
| Subtotal | 535,007 | 466,337 | 393,050 | 330,334 | 277,708 | 233,658 | 197,990 | 169,822 | 146,406 | 563,562 | 3,313,874 | |||||||||||||||||||||||||||||||
| Other geographies(4): | ||||||||||||||||||||||||||||||||||||||||||
| All vintages | 6,176 | 4,626 | 3,453 | 2,610 | 2,061 | 1,661 | 1,305 | 1,029 | 804 | 1,723 | 25,448 | |||||||||||||||||||||||||||||||
| Subtotal | 6,176 | 4,626 | 3,453 | 2,610 | 2,061 | 1,661 | 1,305 | 1,029 | 804 | 1,723 | 25,448 | |||||||||||||||||||||||||||||||
| Portfolio ERC | 2,071,971 | 1,626,785 | 1,148,260 | 844,576 | 636,038 | 484,448 | 373,836 | 292,461 | 231,446 | 731,064 | 8,440,885 | |||||||||||||||||||||||||||||||
| REO ERC(5) | 28,568 | 22,587 | 7,259 | 2,014 | 57 | — | — | — | — | — | 60,485 | |||||||||||||||||||||||||||||||
| Total ERC | $ | 2,100,539 | $ | 1,649,372 | $ | 1,155,519 | $ | 846,590 | $ | 636,095 | $ | 484,448 | $ | 373,836 | $ | 292,461 | $ | 231,446 | $ | 731,064 | $ | 8,501,370 |
________________________
(1)As of December 31, 2024, ERC for Zero Basis Portfolios includes approximately $38.9 million for purchased consumer and bankruptcy receivables in the United States. ERC for Zero Basis Portfolios in Europe and other geographies was immaterial. ERC also include approximately $25.4 million from non-accrual portfolios, primarily in other geographies.
(2)Represents the expected remaining gross cash collections over a 180-month period. As of December 31, 2024, ERC for 84-month was:
| 84-Month ERC | ||
|---|---|---|
| United States | $ | 4,729,938 |
| Europe | 2,434,084 | |
| Other geographies | 21,892 | |
| Portfolio ERC | 7,185,914 | |
| REO ERC | 60,485 | |
| Total ERC | $ | 7,246,399 |
(3) Includes portfolios acquired in connection with certain business combinations.
(4) Annual pool groups for other geographies have been aggregated for disclosure purposes.
(5) Real estate-owned assets (“REO”) ERC includes approximately $59.9 million and $0.6 million of estimated future cash flows for Europe and Other Geographies, respectively.
43
Table of Contents
Estimated Future Collections Applied to Investment in Receivable Portfolios
As of December 31, 2024, we had $3.8 billion in investment in receivable portfolios. The estimated future collections applied to the investment in receivable portfolios net balance is as follows (in thousands):
| Years Ending December 31, | United States | Europe | Other Geographies | Total Amortization | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | $ | 659,948 | $ | 212,566 | $ | 5,004 | $ | 877,518 | ||||||
| 2026 | 554,690 | 193,249 | 3,761 | 751,700 | ||||||||||
| 2027 | 346,737 | 162,332 | 2,816 | 511,885 | ||||||||||
| 2028 | 231,040 | 135,417 | 2,137 | 368,594 | ||||||||||
| 2029 | 160,339 | 112,623 | 1,679 | 274,641 | ||||||||||
| 2030 | 112,460 | 93,487 | 1,343 | 207,290 | ||||||||||
| 2031 | 79,684 | 78,352 | 91 | 158,127 | ||||||||||
| 2032 | 56,069 | 67,638 | — | 123,707 | ||||||||||
| 2033 | 39,380 | 59,473 | — | 98,853 | ||||||||||
| 2034 | 27,810 | 53,740 | — | 81,550 | ||||||||||
| 2035 | 20,492 | 51,524 | — | 72,016 | ||||||||||
| 2036 | 15,699 | 50,124 | — | 65,823 | ||||||||||
| 2037 | 12,167 | 49,866 | — | 62,033 | ||||||||||
| 2038 | 8,673 | 53,212 | — | 61,885 | ||||||||||
| 2039 | 4,168 | 56,579 | — | 60,747 | ||||||||||
| Total | $ | 2,329,356 | $ | 1,430,182 | $ | 16,831 | $ | 3,776,369 |
Headcount by Function by Geographic Location
The following table summarizes our headcount by function and by geographic location:
| Headcount as of December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||
| United States: | |||||||
| General & Administrative | 1,040 | 999 | 929 | ||||
| Account Manager | 424 | 407 | 306 | ||||
| Subtotal | 1,464 | 1,406 | 1,235 | ||||
| Europe: | |||||||
| General & Administrative | 896 | 955 | 1,030 | ||||
| Account Manager | 1,942 | 1,883 | 2,062 | ||||
| Subtotal | 2,838 | 2,838 | 3,092 | ||||
| Other Geographies(1): | |||||||
| General & Administrative | 1,379 | 1,252 | 1,150 | ||||
| Account Manager | 1,665 | 1,879 | 1,456 | ||||
| Subtotal | 3,044 | 3,131 | 2,606 | ||||
| Total | 7,346 | 7,375 | 6,933 |
________________________
(1)Headcount for other geographies includes employees in India and Costa Rica that service accounts originated in the United States.
44
Table of Contents
Supplemental quarterly financial information
Financial highlights
| Three Months Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (in thousands, except percentages and earnings per share) | 2024 | 2023 | Change | ||||||
| Collections | $ | 554,595 | $ | 458,350 | 21% | ||||
| Revenues | $ | 265,619 | $ | 277,387 | (4)% | ||||
| Portfolio purchases(1) | $ | 495,144 | $ | 292,497 | 69% | ||||
| Operating expenses | $ | 399,809 | $ | 494,580 | (19)% | ||||
| GAAP net loss(2) | $ | (225,307) | $ | (270,762) | NM | ||||
| GAAP loss per share(2) | $ | (9.42) | $ | (11.40) | NM |
__________________
(1)Includes U.S. purchases of $295.3 million and $208.5 million, and Europe purchases of $199.8 million and $84.0 million in Q4 2024 and Q4 2023, respectively.
(2)NM - Not meaningful.
Consolidated financial statements of operations
| Three Months Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in thousands) | 2024 | 2023 | ||||
| Revenues | ||||||
| Revenue from receivable portfolios | $ | 336,666 | $ | 304,892 | ||
| Changes in recoveries | (95,760) | (52,476) | ||||
| Total debt purchasing revenue | 240,906 | 252,416 | ||||
| Servicing revenue | 20,525 | 19,650 | ||||
| Other revenues | 4,188 | 5,321 | ||||
| Total revenues | 265,619 | 277,387 | ||||
| Operating expenses | ||||||
| Salaries and employee benefits | 104,616 | 96,760 | ||||
| Cost of legal collections | 68,989 | 56,727 | ||||
| General and administrative expenses | 52,019 | 36,809 | ||||
| Other operating expenses | 37,786 | 29,315 | ||||
| Collection agency commissions | 8,288 | 9,074 | ||||
| Depreciation and amortization | 8,967 | 8,969 | ||||
| Goodwill impairment | 100,600 | 238,200 | ||||
| Impairment of assets | 18,544 | 18,726 | ||||
| Total operating expenses | 399,809 | 494,580 | ||||
| Loss from operations | (134,190) | (217,193) | ||||
| Other expense | ||||||
| Interest expense | (68,498) | (54,501) | ||||
| Loss on extinguishment of debt | (7,832) | — | ||||
| Other income (expense) | 541 | (2) | ||||
| Total other expense | (75,789) | (54,503) | ||||
| Loss before income taxes | (209,979) | (271,696) | ||||
| (Provision) benefit for income taxes | (15,328) | 934 | ||||
| Net loss | $ | (225,307) | $ | (270,762) |
45
Table of Contents
Liquidity and Capital Resources
Liquidity
The following table summarizes our cash flow activities for the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| Net cash provided by operating activities | $ | 156,168 | $ | 152,991 | $ | 210,681 | ||||
| Net cash used in investing activities | (440,430) | (401,941) | (130,235) | |||||||
| Net cash provided by (used in) financing activities | 317,774 | 268,300 | (107,445) |
Operating Cash Flows
Cash flows from operating activities represent the cash receipts and disbursements related to all of our activities other than investing and financing activities.
Net cash provided by operating activities was $156.2 million, $153.0 million, and $210.7 million during the years ended December 31, 2024, 2023, and 2022, respectively. Operating cash flows are derived by adjusting net income for non-cash operating items such as depreciation and amortization, changes in recoveries, goodwill impairment, impairment of assets, stock-based compensation charges, deferred income tax, and changes in operating assets and liabilities which reflect timing differences between the receipt and payment of cash associated with transactions and when they are recognized in results of operations. During the year ended December 31, 2024, we recorded a goodwill impairment of $100.6 million and an impairment of long-lived assets of $18.5 million. During the year ended December 31, 2023, we recorded a goodwill impairment of $238.2 million and an impairment of intangible assets of $18.7 million. Changes in recoveries increased the operating cash flows by $89.7 million, and $82.5 million during the years ended December 31, 2024, and 2023, respectively. Changes in recoveries decreased the operating cash flows by $93.1 million during the year ended December 31, 2022. Refer to “Note 4: Investment in Receivable Portfolios, Net” in the notes to our consolidated financial statements for discussion relating to changes in recoveries.
Investing Cash Flows
Net cash used in investing activities was $440.4 million, $401.9 million, and $130.2 million during the years ended December 31, 2024, 2023, and 2022, respectively. Cash provided by or used in investing activities is primarily affected by receivable portfolio purchases offset by collection proceeds applied to the principal of our receivable portfolios. Receivable portfolio purchases were $1,336.4 million, $1,060.2 million, and $790.6 million during the years ended December 31, 2024, 2023, and 2022, respectively. Collection proceeds applied to the principal of our receivable portfolios were $859.9 million, $658.1 million, and $709.2 million during the years ended December 31, 2024, 2023, and 2022, respectively. Refer to Purchases and Collections within “Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations” for discussion relating to purchases and collections.
Financing Cash Flows
Net cash provided by financing activities was $317.8 million, and $268.3 million during the years ended December 31, 2024 and 2023, respectively. Net cash used in financing activities was $107.4 million during the year ended December 31, 2022. Financing cash flows are generally affected by borrowings under our credit facilities and proceeds from various debt offerings, offset by repayments of amounts outstanding under our credit facilities and repayments of various notes. Borrowings under our credit facilities were $2,031.5 million, $1,196.0 million, and $779.5 million during the years ended December 31, 2024, 2023, and 2022, respectively. Repayments of amounts outstanding under our credit facilities were $1,868.1 million, $989.6 million, and $515.7 million during the years ended December 31, 2024, 2023, and 2022, respectively. During the year ended December 31, 2024, we issued $1.0 billion in senior secured notes (of which $500.0 million matures in 2029 and $500.0 million matures in 2030). We used a portion of the proceeds from the senior secured notes issuance to repay drawings under our Global Senior Facility. Proceeds from the issuance of senior secured notes were $104.2 million during the year ended December 31, 2023. Using drawings from its Global Senior Facility and cash on hand, we fully redeemed the Encore 2025 Notes and the Encore 2026 Notes in the fourth quarter of 2024. The total repayments of senior secured notes were $789.1 million, $39.1 million, and $39.1 million during the years ended December 31, 2024, 2023, and 2022, respectively. Additionally, in connection with the early redemptions of the Encore 2025 Notes and the Encore 2026 Notes, we settled the corresponding 2020 Euro Swaps and the 2023 GBP Swaps on the respective loan redemption date for approximately $40.0 million in cash. During the year ended December 31, 2023, we issued $230.0 million 4.00% convertible senior notes that mature in 2029, and used $212.5 million in cash to repurchase and settle our exchangeable senior notes due 2023. We repaid $221.2 million of convertible senior notes using cash on hand during the year ended December 31, 2022.
46
Table of Contents
Capital Resources
Our primary sources of capital are cash collections from our investment in receivable portfolios, bank borrowings, debt offerings, and equity offerings. Depending on the capital markets, we consider additional financings to fund our operations and any potential acquisitions. From time to time, we may repurchase outstanding debt or equity and/or restructure or refinance debt obligations. Our primary cash requirements include funding the purchase of receivable portfolios, operating expenses, the payment of interest and principal on borrowings, the payment of income taxes, funding any entity acquisitions and share repurchases.
We are in material compliance with all covenants under our financing arrangements. See “Note 6: Borrowings” in the notes to our consolidated financial statements for a further discussion of our debt. Available capacity under our Global Senior Facility was $402.8 million as of December 31, 2024.
In March 2024, we issued $500.0 million in aggregate principal amount of 9.250% Senior Secured Notes due 2029 at an issue price of 100.000% through a private placement offering. Additionally, in May 2024, we issued $500.0 million in aggregate principal amount of 8.500% Senior Secured Notes due 2030 at an issue price of 100.000% through a separate private placement offering.
In October 2024, we fully redeemed the Encore 2025 Notes at par using drawings from our Global Senior Facility and cash on hand. The Global Senior Facility was subsequently upsized by $92.0 million from $1,203.0 million to $1,295.0 million in October 2024. In November, 2024, we fully redeemed the Encore 2026 Senior Secured Notes at par using drawings from our Global Senior Facility and cash on hand.
Our Board of Directors has approved a $300.0 million share repurchase program. Repurchases under this program are expected to be made from cash on hand and/or a drawing from our Global Senior Facility and may be made from time to time, subject to market conditions and other factors, in the open market, through private transactions, block transactions, or other methods as determined by our management and Board of Directors, and in accordance with market conditions, other corporate considerations, and applicable regulatory requirements. The program does not obligate us to acquire any particular amount of common stock, and it may be modified or suspended at our discretion. During the year ended December 31, 2022, we repurchased 1,497,184 shares of our common stock for approximately $86.9 million under the share repurchase program. We did not make any repurchases under the share repurchase program during the years ended December 31, 2023 and 2024. As of December 31, 2024, we had remaining authority to purchase $91.9 million of our common stock. Our practice is to retire the shares repurchased.
Our cash and cash equivalents as of December 31, 2024, consisted of $49.9 million held by U.S.-based entities and $150.0 million held by foreign entities. Most of our cash and cash equivalents held by foreign entities is indefinitely reinvested and may be subject to material tax effects if repatriated. However, we believe that our sources of cash and liquidity are sufficient to meet our business needs in the United States and do not expect that we will need to repatriate the funds.
Included in cash and cash equivalents is cash that was collected on behalf of, and remains payable to, third-party clients. The balance of cash held for clients was $21.5 million and $16.0 million as of December 31, 2024 and 2023, respectively.
Cash from operations could also be affected by various risks and uncertainties, including, but not limited to, timing of cash collections from our consumers, and other risks detailed in our Risk Factors. However, we believe that we have sufficient liquidity to fund our operations for at least the next twelve months, given our expectation of continued positive cash flows from operations, our cash and cash equivalents, our access to capital markets, and availability under our credit facilities. Our future cash needs will depend on our acquisitions of portfolios and businesses.
47
Table of Contents
Future Contractual Cash Obligations
The following table summarizes our future contractual cash obligations as of December 31, 2024 (in thousands):
| Payment Due By Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations | Total | Less Than 1 Year | 1 – 3 Years | 3 – 5 Years | More Than 5 Years | |||||||||||||
| Principal payments on debt | $ | 3,708,953 | $ | 114,097 | $ | 351,754 | $ | 2,423,965 | $ | 819,137 | ||||||||
| Estimated interest payments(1) | 1,036,379 | 260,775 | 509,487 | 249,231 | 16,886 | |||||||||||||
| Finance leases | 1,116 | 858 | 258 | — | — | |||||||||||||
| Operating leases | 81,239 | 17,372 | 30,032 | 21,948 | 11,887 | |||||||||||||
| Purchase commitments on receivable portfolios | 344,116 | 339,979 | 4,137 | — | — | |||||||||||||
| Total contractual cash obligations(2) | $ | 5,171,803 | $ | 733,081 | $ | 895,668 | $ | 2,695,144 | $ | 847,910 |
________________________
(1)Estimated interest payments are calculated based on outstanding principal amounts, applicable fixed interest rates or currently effective interest rates as of December 31, 2024 for variable rate debt, timing of scheduled payments and the term of the debt obligations.
(2)We had approximately $7.9 million of liabilities and accrued interests related to uncertain tax positions as of December 31, 2024. We are unable to reasonably estimate the timing of the cash settlement with the tax authorities due to uncertainties related to these tax matters and, as a result, these obligations are not included in the table. See “Note 11: Income Taxes” in the notes to our consolidated financial statements for additional information on our uncertain tax positions.
Critical Accounting Estimates
We prepare our financial statements, in conformity with GAAP, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” of the notes to the consolidated financial statements describes the significant accounting policies and methods used in the preparation of our consolidated financial statements.
We base our estimates on past experience and other assumptions that we believe are reasonable under the circumstances, and we evaluate these estimates on an ongoing basis. Actual results may differ from these estimates and such differences may be material. We refer to accounting estimates of this type as critical accounting policies and estimates, which we discuss further below. We have reviewed our critical accounting policies and estimates with the audit committee of our board of directors.
Investment in Receivable Portfolios and Related Revenue
Receivable portfolio purchases are aggregated into pools based on similar risk characteristics. Examples of risk characteristics include financial asset type, collateral type, size, interest rate, date of origination, term, and geographic location. Our static pools are typically grouped into credit card, purchased consumer bankruptcy, and mortgage portfolios. We further group these static pools by geographic location. Once a pool is established, the portfolios will remain in the designated pool unless the underlying risk characteristics change. The purchase EIR of a pool will not change over the life of the pool even if expected future cash flows change.
Revenue is recognized for each static pool over the economic life of the pool. We make significant assumptions in determining the economic life of a pool, including the reasonable and supportable economic forecast period based on asset type and geography, which considers the availability of forward-looking scenarios and their respective time horizons. In general, we forecast recoveries over one or two years prior to reverting to historical averages at an estimate-level over the remaining life using various methodologies depending on the asset type and geography. The speed at which forecasts revert varies based on the spread between the forecast period and historical data. In addition, estimated recoveries include a qualitative component, which generally reflects management’s assessment of macroeconomic environment. We continue to evaluate the reasonable economic life of a pool and reversion method on an ongoing basis. Debt purchasing revenue includes two components:
(1) Revenue from receivable portfolios, which is the accretion of the discount on the negative allowance due to the passage of time (generally the portfolio balance multiplied by the EIR) and also includes all revenue from zero basis portfolio (“ZBA”) collections, and
(2) Changes in recoveries, which includes:
48
Table of Contents
(a) Recoveries above or below forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and
(b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
We measure expected future recoveries based on historical experience, current conditions, and reasonable and supportable forecasts. Factors that may change the expected future recoveries may include both internal as well as external factors. Internal factors include operational performance, such as capacity and the productivity of our collection staff. External factors that may have an impact on our collections include macroeconomic conditions, new laws or regulations, and new interpretations of existing laws or regulations.
During the fourth quarter of 2024, we deployed a new U.K. forecasting model that develops expected future recoveries for investment in receivable portfolios at Cabot. The new model update was primarily driven by recent changes in Cabot as it continues to acquire portfolios that have more dynamic characteristics and are better forecasted utilizing a model that processes data inputs at a more granular level. As part of the new model development process, management updated certain model inputs driven by collection experience, operational performance and recent changes in collection strategies. This new forecasting model was applied to all vintages, which resulted in a change in the estimate of expected future recoveries. This change in accounting estimate reduced Cabot’s estimated remaining collections by $361.6 million, which when discounted to present value, resulted in a negative change in expected future recoveries of $75.3 million during the fourth quarter of 2024. This change in estimate had no effect on past periods. We develop a “best estimate” of our expected future recoveries based on reasonable and supportable information at each reporting period. We evaluate our estimates in light of developing information. Future changes to internal and external factors that affect our collection forecasts could have a material adverse effect on our financial condition, results of operations, and cash flows.
See “Note 4: Investment in Receivable Portfolios, Net” to our consolidated financial statements for further discussion of investment in receivable portfolios.
Valuation of Goodwill
Business combinations typically result in the recording of goodwill and other intangible assets. The excess of the purchase price over the fair value assigned to the tangible and identifiable intangible assets, liabilities assumed, and noncontrolling interest in the acquiree is recorded as goodwill.
Goodwill is tested annually for impairment and in interim periods if events or changes in circumstances indicate that the assets may be impaired. We perform our annual goodwill impairment assessment at the reporting unit level as of the first day of the fourth quarter, and any impairment charges resulting from this process are reported in the fourth quarter.
We first assess qualitative factors to determine whether it is necessary to perform a quantitative goodwill impairment test. The qualitative factors include economic environment, business climate, market capitalization, operating performance, competition, and other factors. If, after completing such assessment, we determine it is more likely than not that the fair value of a reporting unit is greater than its carrying amount, then there is no need to perform any further testing. If we conclude otherwise, or if we proceed directly to perform a quantitative assessment, then we calculate the fair value of the reporting unit and compare the fair value with the carrying value of the reporting unit.
Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions, estimates, and market factors. While we believe we have made reasonable estimates and assumptions to estimate the fair value of our reporting units, if: actual results are not consistent with our current estimates and assumptions; management significantly changes its estimates and assumptions; there is a deterioration in market factors outside of our control, such as general economic conditions in the countries in which we operate, discount rates, income tax rates, foreign currency exchange rates, or inflation; or there is a sustained decline in our stock price and market capitalization, goodwill impairment charges may be recorded in future periods. The goodwill impairment charges have no effect on liquidity or capital resources. However, they are a non-cash charge and could adversely affect our financial results in the period recognized.
49
Table of Contents
As described further in “Note 15: Goodwill and Identifiable Intangible Assets” to our consolidated financial statements, we performed goodwill impairment tests in the fourth quarter of 2024 and recorded a goodwill impairment charge of $100.6 million at our Cabot reporting unit. The carrying value of our Cabot reporting unit was equal to its fair value immediately after the goodwill impairment was recorded. We continue to evaluate and monitor all key factors impacting the goodwill carried at the Cabot reporting unit. Adverse changes in our actual or expected operating results, our market capitalization, business climate, economic factors or other negative events could result in further goodwill impairment at our Cabot reporting unit. The goodwill balance relating to the MCM, Cabot, and LAAP reporting units was $148.9 million, $347.6 million, and $11.3 million, respectively, as of December 31, 2024.
Recent Accounting Pronouncements
Information regarding recent accounting pronouncements and the impact of those pronouncements, if any, on our consolidated financial statements is provided in this Annual Report in “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” to our consolidated financial statements.
50
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0001084961-24-000008.
Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is intended to help investors understand our business, financial condition, results of operations, liquidity and capital resources. You should read this discussion together with our consolidated financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K. This Annual Report on Form 10-K contains “forward-looking statements” relating to Encore Capital Group, Inc. (“Encore”) and its subsidiaries (which we may collectively refer to as the “Company,” “we,” “our” or “us”) within the meaning of the securities laws. The words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “will,” “may,” and similar expressions often characterize forward-looking statements. These statements may include, but are not limited to, projections of collections, revenues, income or loss, estimates of capital expenditures, plans for future operations, products or services, and financing needs or plans, as well as assumptions relating to these matters. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we caution that these expectations or predictions may not prove to be correct or we may not achieve the financial results, savings or other benefits anticipated in the forward-looking statements. These forward-looking statements are necessarily estimates reflecting the best judgment of our senior management and involve a number of risks and uncertainties, some of which may be beyond our control or cannot be predicted or quantified, that could cause actual results to differ materially from those suggested by the forward-looking statements. Many factors including, but not limited to, those set forth in this Annual Report on Form 10-K under “Part I, Item 1A—Risk Factors,” could cause our actual results, performance, achievements, or industry results to be very different from the results, performance, achievements or industry results expressed or implied by these forward-looking statements. Our business, financial condition, or results of operations could also be materially and adversely affected by other factors besides those listed. Forward-looking statements speak only as of the date the statements were made. We do not undertake any obligation to update or revise any forward-looking statements to reflect new information or future events, or for any other reason, even if experience or future events make it clear that any expected results expressed or implied by these forward-looking statements will not be realized. In addition, it is generally our policy not to make any specific projections as to future earnings, and we do not endorse projections regarding future performance that may be made by third parties.
Our Business
We are an international specialty finance company providing debt recovery solutions and other related services for consumers across a broad range of financial assets. We purchase portfolios of defaulted consumer receivables at deep discounts to face value and manage them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial commitments to credit originators, including banks, credit unions, consumer finance companies and commercial retailers. Defaulted receivables may also include receivables subject to bankruptcy proceedings. We also provide debt servicing and other portfolio management services to credit originators for non-performing loans in Europe.
Encore Capital Group, Inc. (“Encore”) has three business units: MCM, which consists of Midland Credit Management, Inc. and its subsidiaries and domestic affiliates; Cabot, which consists of Cabot Credit Management Limited (“CCM”) and its subsidiaries and European affiliates, and LAAP, which is comprised of our investments and operations in Latin America and Asia-Pacific.
MCM (United States)
Through MCM, we are a market leader in portfolio purchasing and recovery in the United States.
Cabot (Europe)
Through Cabot, we are one of the largest credit management services providers in Europe and the United Kingdom. Cabot, in addition to its primary business of portfolio purchasing and recovery, also provides a range of debt servicing offerings such as early stage collections, business process outsourcing (“BPO”), and contingent collections, including through Wescot Credit Services Limited (“Wescot”), a leading UK contingency debt collection and BPO services company.
LAAP (Latin America and Asia-Pacific)
We have purchased non-performing loans in Mexico. Additionally, we have invested in Encore Asset Reconstruction Company (“EARC”) in India.
To date, operating results from LAAP have not been significant to our total consolidated operating results. Our long-term growth strategy is focused on continuing to invest in our core portfolio purchasing and recovery business in the United States and United Kingdom and strengthening and developing our business in the rest of Europe.
28
Table of Contents
Macroeconomic Update
During 2021, excess consumer liquidity resulting from the COVID-19 pandemic led to consumer behavior (particularly in the U.S.) that contributed to record collections. Similarly, as reported by leading financial industry publications, excess consumer liquidity resulted in lower levels of delinquencies and charge offs for leading lenders. As a result, 2021 was a period of decreased supply and competitive pricing.
During 2022, consumer behavior in the U.S. that contributed to record collections in 2021 normalized, particularly in the second half of the year. Delinquencies, charge offs and market supply remained at lower levels primarily for the first half of the year, resulting in pressure on portfolio pricing. As the year progressed, we began to see signs of increased delinquencies and charge offs in the U.S., which we believe contributed to an increase in portfolio supply. Portfolio pricing in the U.S. in the fourth quarter began to soften, while pricing in the U.K. and Europe remained competitive. Throughout 2022 we noted higher interest rates, elevated levels of inflation, agent staffing challenges as a result of the tight labor market and large foreign exchange rate fluctuations.
During 2023, we believe increased supply led to improved portfolio pricing in the U.S. Inflation in the U.K. put pressure on wages and other costs early in the year and we took action to control our cost base, including a headcount reduction in support functions at Cabot. Despite higher interest rates impacting funding costs for market participants in 2023, we believe that the portfolio pricing environment in the U.K. and Europe did not yet fully reflect increased funding costs that resulted from higher interest rates.
Government Regulation
As discussed in more detail under “Part I - Item 1—Business - Government Regulation” contained in this Annual Report on Form 10-K, our operations in the United States are subject to federal, state and municipal statutes, rules, regulations and ordinances that establish specific guidelines and procedures that debt purchasers and collectors must follow when collecting consumer accounts, including among others, specific guidelines and procedures for communicating with consumers and prohibitions on unfair, deceptive or abusive debt collection practices. Additionally, our operations in Europe are affected by foreign statutes, rules and regulations regarding debt collection and debt purchase activities. These statutes, rules, regulations, ordinances, guidelines and procedures are modified from time to time by the relevant authorities charged with their administration, which could affect the way we conduct our business.
Portfolio Purchasing and Recovery
MCM (United States)
In the United States, the defaulted consumer receivable portfolios we purchase are primarily charged-off credit card debt portfolios. A small percentage of our capital deployment in the United States is comprised of receivable portfolios subject to Chapter 13 and Chapter 7 bankruptcy proceedings.
We purchase receivables based on robust, account-level valuation methods and employ proprietary statistical and behavioral models across our U.S. operations. These methods and models generally allow us to value portfolios accurately (limiting the risk of overpaying), avoid buying portfolios that are incompatible with our methods or strategies and align the accounts we purchase with our business channels to maximize future collections. As a result, we have been able to realize significant returns from the receivables we acquire. We maintain strong relationships with many of the largest financial service providers in the United States.
Cabot (Europe)
In Europe, our purchased defaulted debt portfolios primarily consist of paying and non-paying consumer loan accounts. We also purchase: (1) portfolios that are in insolvency status, in particular, individual voluntary arrangements; and (2) non-performing secured mortgage portfolios and real estate assets previously securing mortgage portfolios. When we take possession of the underlying real estate assets or purchase real estate assets, we refer to those as real estate-owned assets, or REO assets.
We purchase paying and non-paying receivable portfolios using a proprietary pricing model that utilizes account-level statistical and behavioral data. This model generally allows us to value portfolios accurately and quantify portfolio performance in order to maximize future collections. As a result, we have been able to realize significant returns from the assets we have acquired. We maintain strong relationships with many of the largest financial services providers in the United Kingdom and Europe.
29
Table of Contents
Purchases and Collections
Portfolio Pricing, Supply and Demand
MCM (United States)
With lending surpassing pre-pandemic levels and with rising delinquency rates, we have seen an increase in supply. Issuers have continued to sell predominantly fresh portfolios. Fresh portfolios are portfolios that are generally sold within six months of the consumer’s account being charged-off by the financial institution. Pricing in the fourth quarter continued to improve as a result of increased supply. Issuers continue to sell their volume in mostly forward flow arrangements that are often committed early in the calendar year. We believe growth in lending and rising delinquency rates will drive continued growth in supply.
We believe that smaller competitors continue to face difficulties in the portfolio purchasing market because of the high cost to operate due to regulatory pressure and increasing cost of capital. We believe this favors larger participants, like MCM, because the larger market participants are better able to adapt to these pressures and commit to larger forward flow agreements and fluctuating volumes.
Cabot (Europe)
The UK market for charged-off portfolios prior to the COVID-19 pandemic generally provided a relatively consistent pipeline of opportunities, despite a historically low level of charge-off rates, as creditors had embedded debt sales as an integral part of their business models. The percentage of volume that is sold in multi-year forward flow arrangements is increasing.
The Spain, France, and Portugal debt markets continue to be three of the largest in Europe with significant debt sales and an expectation of a significant amount of debt to be sold in the future. Financial institutions continue to look to dispose of non-performing loans in these markets.
Banks decreased portfolio sales at the beginning of the COVID-19 pandemic in order to focus on customers’ needs. While we have seen a resumption of sales activity across all of our European markets, underlying default rates are generally low by historic levels, and sales levels are expected to fluctuate from quarter to quarter. In general, supply remains slightly below pre-pandemic levels while portfolio pricing remains competitive across our European footprint; however we began to see improvement in pricing in the fourth quarter.
Purchases by Geographic Location
The following table summarizes purchases of receivable portfolios by geographic location during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| MCM (United States) | $ | 814,557 | $ | 556,000 | $ | 408,741 | ||||
| Cabot (Europe) | 259,255 | 244,507 | 255,788 | |||||||
| Total purchases of receivable portfolios | $ | 1,073,812 | $ | 800,507 | $ | 664,529 |
In the United States, capital deployment increased during the year ended December 31, 2023, as compared to 2022. The majority of our deployments in the U.S. come from forward flow agreements, and the timing, contract duration, and volumes for each contract can fluctuate leading to variation when comparing to prior periods. Portfolio purchases in the U.S. were robust as supply increased and pricing improved. Capital deployment increased for the year ended December 31, 2022, as compared to 2021, primarily due to an increase in supply in the U.S. to pre-pandemic levels.
In Europe, capital deployment increased during the year ended December 31, 2023, as compared to 2022. Pricing continues to remain competitive in Europe and as a result purchases were limited for all the periods presented as compared to pre-pandemic levels. In Europe, bank delinquencies remain at relatively low levels, and the level of outstanding unsecured consumer borrowings, while increasing, is still below pre-pandemic levels. Capital deployment decreased for the year ended December 31, 2022, as compared to 2021, primarily due to the unfavorable impact from foreign currency translation driven by the strengthening of the U.S. dollar against the British Pound.
In addition to the purchases of receivable portfolios discussed above, during the years ended December 31, 2023, 2022, and 2021, we also invested $26.9 million, $39.3 million, and $17.1 million in REO assets, respectively.
30
Table of Contents
Collections from Purchased Receivables by Channel and Geographic Location
We utilize three channels for the collection of our purchased receivables: call center and digital collections; legal collections; and collection agencies. The call center and digital collections channel consists of collections that result from our call centers, direct mail program and online collections. The legal collections channel consists of collections that result from our internal legal channel or from our network of retained law firms. The collection agencies channel consists of collections from third-party collections agencies to whom we pay a fee or commission. We utilize this channel to supplement capacity in our internal call centers, to service accounts in regions where we do not have collections operations or for accounts purchased where we maintain the collection agency servicing relationship. The following table summarizes the total collections by collection channel and geographic area during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| MCM (United States): | ||||||||||
| Call center and digital collections | $ | 783,164 | $ | 772,728 | $ | 971,459 | ||||
| Legal collections | 526,197 | 581,078 | 662,810 | |||||||
| Collection agencies | 5,221 | 1,126 | 7,429 | |||||||
| Subtotal | 1,314,582 | 1,354,932 | 1,641,698 | |||||||
| Cabot (Europe): | ||||||||||
| Call center and digital collections | 217,784 | 203,378 | 259,666 | |||||||
| Legal collections | 189,406 | 193,348 | 203,339 | |||||||
| Collection agencies | 136,841 | 156,545 | 181,974 | |||||||
| Subtotal | 544,031 | 553,271 | 644,979 | |||||||
| Other geographies: | 3,954 | 3,334 | 20,682 | |||||||
| Total collections from purchased receivables | $ | 1,862,567 | $ | 1,911,537 | $ | 2,307,359 |
Gross collections from purchased receivables remained relatively stable during the year ended December 31, 2023, as compared to gross collections during the year ended December 31, 2022.
Gross collections from purchased receivables decreased $395.8 million, or 17.2%, to $1,911.5 million during the year ended December 31, 2022, from $2,307.4 million during the year ended December 31, 2021. The decrease of collections in the United States was primarily a result of an unusually high level of collections in 2021 resulting from changes in consumer behavior during the COVID-19 pandemic. The decrease was also a result of lower purchasing volumes in recent periods due to the COVID-19 pandemic. The changes in consumer behavior that resulted from the impacts of the COVID-19 pandemic, while more prevalent in 2021, continued through the first half of 2022. We believe the pandemic-related drivers of this changed behavior have normalized. The decrease in collections from purchased receivables in Europe was primarily due to the unfavorable impact from foreign currency translation, primarily by the strengthening of the U.S. dollar against the British Pound. In addition, continuing labor market tightness in the UK affected agent staffing levels and, consequently, mildly impacted collections for the year.
31
Table of Contents
Results of Operations
Results of operations, in dollars and as a percentage of total revenues, were as follows for the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||
| Revenues | ||||||||||||||||||||
| Revenue from receivable portfolios | $ | 1,204,437 | 98.5 | % | $ | 1,202,361 | 85.9 | % | $ | 1,287,730 | 79.8 | % | ||||||||
| Changes in recoveries | (82,530) | (6.7) | % | 93,145 | 6.7 | % | 199,136 | 12.3 | % | |||||||||||
| Total debt purchasing revenue | 1,121,907 | 91.8 | % | 1,295,506 | 92.6 | % | 1,486,866 | 92.1 | % | |||||||||||
| Servicing revenue | 83,136 | 6.8 | % | 94,922 | 6.8 | % | 120,778 | 7.5 | % | |||||||||||
| Other revenues | 17,637 | 1.4 | % | 7,919 | 0.6 | % | 6,855 | 0.4 | % | |||||||||||
| Total revenues | 1,222,680 | 100.0 | % | 1,398,347 | 100.0 | % | 1,614,499 | 100.0 | % | |||||||||||
| Operating expenses | ||||||||||||||||||||
| Salaries and employee benefits | 391,532 | 32.0 | % | 375,135 | 26.8 | % | 385,178 | 23.9 | % | |||||||||||
| Cost of legal collections | 224,252 | 18.3 | % | 217,944 | 15.6 | % | 254,280 | 15.7 | % | |||||||||||
| General and administrative expenses | 144,862 | 11.8 | % | 145,798 | 10.4 | % | 137,695 | 8.6 | % | |||||||||||
| Other operating expenses | 111,179 | 9.1 | % | 111,234 | 8.0 | % | 106,938 | 6.6 | % | |||||||||||
| Collection agency commissions | 35,657 | 2.9 | % | 35,568 | 2.5 | % | 47,057 | 2.9 | % | |||||||||||
| Depreciation and amortization | 41,737 | 3.4 | % | 46,419 | 3.3 | % | 50,079 | 3.1 | % | |||||||||||
| Goodwill impairment | 238,200 | 19.5 | % | — | — | % | — | — | % | |||||||||||
| Impairment of intangible assets | 18,726 | 1.5 | % | 4,075 | 0.3 | % | — | — | % | |||||||||||
| Total operating expenses | 1,206,145 | 98.5 | % | 936,173 | 66.9 | % | 981,227 | 60.8 | % | |||||||||||
| Income from operations | 16,535 | 1.5 | % | 462,174 | 33.1 | % | 633,272 | 39.2 | % | |||||||||||
| Other expense | ||||||||||||||||||||
| Interest expense | (201,877) | (16.5) | % | (153,308) | (11.0) | % | (169,647) | (10.5) | % | |||||||||||
| Loss on extinguishment of debt | — | — | % | — | — | % | (9,300) | (0.6) | % | |||||||||||
| Other income (expense) | 5,078 | 0.3 | % | 2,123 | 0.1 | % | (17,784) | (1.1) | % | |||||||||||
| Total other expense | (196,799) | (16.2) | % | (151,185) | (10.9) | % | (196,731) | (12.2) | % | |||||||||||
| (Loss) income before income taxes | (180,264) | (14.7) | % | 310,989 | 22.2 | % | 436,541 | 27.0 | % | |||||||||||
| Provision for income taxes | (26,228) | (2.1) | % | (116,425) | (8.3) | % | (85,340) | (5.2) | % | |||||||||||
| Net (loss) income | (206,492) | (16.8) | % | 194,564 | 13.9 | % | 351,201 | 21.8 | % | |||||||||||
| Net income attributable to noncontrolling interest | — | — | % | — | — | % | (419) | (0.1) | % | |||||||||||
| Net (loss) income attributable to Encore Capital Group, Inc. stockholders | $ | (206,492) | (16.8) | % | $ | 194,564 | 13.9 | % | $ | 350,782 | 21.7 | % |
32
Table of Contents
Comparison of Results of Operations
Our Annual Report on Form 10-K for the year ended December 31, 2022 includes discussion and analysis of our financial condition and results of operations for the year ended December 31, 2022 as compared to the year ended December 31, 2021 in Item 7 of Part II, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Revenues
Our revenues primarily include debt purchasing revenue, which is revenue recognized from engaging in debt purchasing and recovery activities. We apply our charge-off policy and fully write-off the amortized costs (i.e., face value net of noncredit discount) of the individual receivables we acquire immediately after purchasing the portfolio. We then record a negative allowance that represents the present value of all expected future recoveries for pools of receivables that share similar risk characteristics using a discounted cash flow approach, which is presented as “Investment in receivable portfolios, net” in our consolidated statements of financial condition. The discount rate is an effective interest rate (or “purchase EIR”) established based on the purchase price of the portfolio and the expected future cash flows at the time of purchase.
Debt purchasing revenue includes two components:
(1) Revenue from receivable portfolios, which is the accretion of the discount on the negative allowance due to the passage of time (generally the portfolio balance multiplied by the EIR), and
(2) Changes in recoveries, which includes:
(a) Recoveries above (below) forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and
(b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
Certain pools already fully recovered their cost basis and became zero basis portfolios (“ZBA”) prior to our adoption of the accounting standard for Financial Instruments - Credit Losses (“CECL”) in January 2020. We did not establish a negative allowance for these pools as we elected the Transition Resource Group for Credit Losses’ practical expedient to retain the integrity of these legacy pools. Similar to how we treated ZBA collections prior to the adoption of CECL, all subsequent collections to the ZBA pools are recognized as ZBA revenue, which is included in revenue from receivable portfolios in our consolidated statements of operations.
Servicing revenue consists primarily of fee-based income earned on accounts collected on behalf of others, primarily credit originators. We earn fee-based income by providing debt servicing (such as early stage collections, BPO, contingent collections, trace services and litigation activities) to credit originators for non-performing loans in Europe.
Other revenues primarily include revenues recognized from the sale of real estate assets that are acquired as a result of our investments in non-performing secured residential mortgage portfolios and real estate assets in Europe and LAAP.
33
Table of Contents
The following table summarizes revenues for the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | $ Change | % Change | |||||||||||
| Revenue recognized from portfolio basis | $ | 1,176,835 | $ | 1,169,010 | $ | 7,825 | 0.7 | % | ||||||
| ZBA revenue | 27,602 | 33,351 | (5,749) | (17.2) | % | |||||||||
| Revenue from receivable portfolios | 1,204,437 | 1,202,361 | 2,076 | 0.2 | % | |||||||||
| Recoveries (below) above forecast | (33,405) | 29,253 | (62,658) | (214.2) | % | |||||||||
| Changes in expected future recoveries | (49,125) | 63,892 | (113,017) | (176.9) | % | |||||||||
| Changes in recoveries | (82,530) | 93,145 | (175,675) | (188.6) | % | |||||||||
| Debt purchasing revenue | 1,121,907 | 1,295,506 | (173,599) | (13.4) | % | |||||||||
| Servicing revenue | 83,136 | 94,922 | (11,786) | (12.4) | % | |||||||||
| Other revenues | 17,637 | 7,919 | 9,718 | 122.7 | % | |||||||||
| Total revenues | $ | 1,222,680 | $ | 1,398,347 | $ | (175,667) | (12.6) | % |
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international revenues, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international revenues. There was no material foreign currency translation impact to our revenue for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Revenue recognized from portfolio basis stayed consistent during the year ended December 31, 2023 as compared to the year ended December 31, 2022.
As discussed above, ZBA revenue represents collections from our legacy ZBA pools. We expect our ZBA revenue to continue to decline as we collect on these legacy pools. We do not expect to have new ZBA pools in the future.
Recoveries above or below forecast represent over and under-performance in the reporting period, respectively. Collections under-performed the forecasted collections by approximately $13.3 million and $33.4 million during the three months and year ended December 31, 2023, respectively. The under-performance was primarily attributable to shortfalls in collections for our 2022 and 2021 U.S. vintages as consumers transitioned back to more normalized payment behavior. Recoveries below forecast were approximately $22.2 million during the three months ended December 31, 2022, recoveries above forecast were approximately $29.3 million during the year ended December 31, 2022.
We reassess the forecasts of expected lifetime recoveries each quarter by considering, among other factors, historical and current collection performance, changes in consumer behaviors, and macroeconomic environment. As a result, we have updated our forecast, including reducing expected future recoveries for certain static pools, primarily the 2022 and 2021 U.S. vintages, where the initial cash flow forecasts were established during a period marked by changed consumer behavior, which caused challenges in forecasting. The changes to the forecast, when discounted to present value, resulted in a net negative change in expected future recoveries of approximately $39.2 million for the three months ended December 31, 2023. This negative change in expected future recoveries when combined, together with net $9.9 million of negative changes in expected future recoveries recorded in the first nine months of the year resulted in a net negative change in expected future recoveries of approximately $49.1 million during the year ended December 31, 2023. We recorded approximately $64.0 million net negative change in expected future period recoveries during the three months ended December 31, 2022 and $63.9 million in net positive change in expected future period recoveries during the year ended December 31, 2022.
34
Table of Contents
The following tables summarize collections from purchased receivables, revenue from receivable portfolios, end of period receivable balance and other related supplemental data, by year of purchase (in thousands, except percentages):
| Year Ended December 31, 2023 | As of December 31, 2023 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Revenue from Receivable Portfolios | Changes in Recoveries | Investment in Receivable Portfolios | Monthly EIR | ||||||||||||||
| United States: | ||||||||||||||||||
| ZBA | $ | 27,584 | $ | 27,584 | $ | — | $ | — | — | % | ||||||||
| 2011 | 13,276 | 12,519 | 434 | 1,003 | 88.6 | % | ||||||||||||
| 2012 | 15,881 | 14,209 | 1,062 | 2,479 | 42.0 | % | ||||||||||||
| 2013 | 34,529 | 32,570 | 157 | 5,601 | 40.5 | % | ||||||||||||
| 2014 | 20,910 | 13,873 | 3,965 | 16,271 | 6.7 | % | ||||||||||||
| 2015 | 19,518 | 10,665 | 1,541 | 19,042 | 3.9 | % | ||||||||||||
| 2016 | 35,130 | 19,773 | 2,343 | 33,504 | 4.2 | % | ||||||||||||
| 2017 | 57,985 | 35,121 | 3,380 | 42,838 | 5.5 | % | ||||||||||||
| 2018 | 89,548 | 51,015 | (6,206) | 83,861 | 4.0 | % | ||||||||||||
| 2019 | 164,106 | 91,341 | (2,668) | 160,976 | 3.8 | % | ||||||||||||
| 2020 | 194,522 | 104,555 | (3,622) | 187,358 | 3.7 | % | ||||||||||||
| 2021 | 188,895 | 109,241 | (23,969) | 175,906 | 3.9 | % | ||||||||||||
| 2022 | 268,516 | 179,175 | (51,222) | 398,824 | 3.1 | % | ||||||||||||
| 2023 | 184,182 | 136,249 | 29,359 | 793,117 | 3.2 | % | ||||||||||||
| Subtotal | 1,314,582 | 837,890 | (45,446) | 1,920,780 | 3.7 | % | ||||||||||||
| Europe: | ||||||||||||||||||
| ZBA | 18 | 18 | — | — | — | % | ||||||||||||
| 2013 | 57,747 | 51,931 | (12,684) | 125,541 | 3.2 | % | ||||||||||||
| 2014 | 54,537 | 44,640 | (4,516) | 119,369 | 3.0 | % | ||||||||||||
| 2015 | 36,237 | 27,317 | (1,928) | 89,034 | 2.5 | % | ||||||||||||
| 2016 (1) | 35,272 | 24,957 | 2,863 | 76,499 | 2.8 | % | ||||||||||||
| 2017 | 48,763 | 29,652 | (4,282) | 120,508 | 1.9 | % | ||||||||||||
| 2018 | 49,675 | 31,967 | (10,229) | 157,616 | 1.6 | % | ||||||||||||
| 2019 | 54,544 | 31,767 | 1,059 | 133,484 | 1.9 | % | ||||||||||||
| 2020 | 37,363 | 23,939 | 920 | 83,638 | 2.2 | % | ||||||||||||
| 2021 | 58,515 | 40,972 | (10,828) | 166,490 | 1.9 | % | ||||||||||||
| 2022 | 70,385 | 40,530 | (5,161) | 199,024 | 1.6 | % | ||||||||||||
| 2023 | 40,975 | 18,857 | 7,258 | 248,185 | 1.5 | % | ||||||||||||
| Subtotal | 544,031 | 366,547 | (37,528) | 1,519,388 | 2.0 | % | ||||||||||||
| Other geographies:(2) | ||||||||||||||||||
| All vintages | 3,954 | — | 444 | 28,264 | — | % | ||||||||||||
| Subtotal | 3,954 | — | 444 | 28,264 | — | % | ||||||||||||
| Total | $ | 1,862,567 | $ | 1,204,437 | $ | (82,530) | $ | 3,468,432 | 3.0 | % |
_______________________
(1)Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2)All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
35
Table of Contents
| Year Ended December 31, 2022 | As of December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Revenue from Receivable Portfolios | Changes in Recoveries | Investment in Receivable Portfolios | Monthly EIR | |||||||||
| United States: | |||||||||||||
| ZBA | $ | 33,317 | $ | 33,317 | $ | — | $ | — | —% | ||||
| 2011 | 18,425 | 16,490 | 1,745 | 1,328 | 88.6% | ||||||||
| 2012 | 20,173 | 17,031 | 3,184 | 3,090 | 42.0% | ||||||||
| 2013 | 43,687 | 44,642 | (3,503) | 7,400 | 40.5% | ||||||||
| 2014 | 25,212 | 16,400 | 5,244 | 19,351 | 6.7% | ||||||||
| 2015 | 25,655 | 13,960 | 1,530 | 26,369 | 3.9% | ||||||||
| 2016 | 51,650 | 28,222 | 3,519 | 46,633 | 4.1% | ||||||||
| 2017 | 85,348 | 52,769 | 3,275 | 62,577 | 5.5% | ||||||||
| 2018 | 144,566 | 73,850 | 30,015 | 128,965 | 3.9% | ||||||||
| 2019 | 256,444 | 130,768 | 62,008 | 236,904 | 3.8% | ||||||||
| 2020 | 311,573 | 148,651 | 83,962 | 281,325 | 3.7% | ||||||||
| 2021 | 240,605 | 160,520 | (19,221) | 280,247 | 3.9% | ||||||||
| 2022 | 98,277 | 79,830 | 7,251 | 542,063 | 3.1% | ||||||||
| Subtotal | 1,354,932 | 816,450 | 179,009 | 1,636,252 | 4.0% | ||||||||
| Europe: | |||||||||||||
| ZBA | 34 | 34 | — | — | —% | ||||||||
| 2013 | 68,938 | 59,888 | (12,516) | 137,297 | 3.2% | ||||||||
| 2014 | 65,156 | 49,286 | 3,070 | 127,791 | 3.0% | ||||||||
| 2015 | 42,640 | 30,477 | (2,377) | 95,343 | 2.5% | ||||||||
| 2016 (1) | 40,200 | 30,292 | (5,771) | 81,618 | 2.8% | ||||||||
| 2017 | 61,762 | 38,988 | (27,217) | 138,529 | 1.9% | ||||||||
| 2018 | 61,691 | 39,718 | (23,906) | 179,646 | 1.6% | ||||||||
| 2019 | 63,607 | 38,051 | (5,338) | 148,997 | 1.9% | ||||||||
| 2020 | 45,757 | 28,083 | 3,253 | 93,273 | 2.2% | ||||||||
| 2021 | 66,529 | 46,451 | (12,637) | 188,975 | 1.9% | ||||||||
| 2022 | 36,957 | 24,643 | (2,425) | 227,353 | 1.6% | ||||||||
| Subtotal | 553,271 | 385,911 | (85,864) | 1,418,822 | 2.1% | ||||||||
| Other geographies: (2) | |||||||||||||
| All vintages | 3,334 | — | — | 33,187 | —% | ||||||||
| Subtotal | 3,334 | — | — | 33,187 | —% | ||||||||
| Total | $ | 1,911,537 | $ | 1,202,361 | $ | 93,145 | $ | 3,088,261 | 3.1% |
_______________________
(1)Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2)All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
The decrease in servicing revenues during the year ended December 31, 2023, as compared to the year ended December 31, 2022, was primarily attributable to reduced service demand from BPO clients.
Other revenues increased during the year ended December 31, 2023, as compared to the year ended December 31, 2022, primarily driven by the increased sale of real estate assets.
36
Table of Contents
Operating Expenses
The following table summarizes operating expenses during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | $ Change | % Change | |||||||||||
| Salaries and employee benefits | $ | 391,532 | $ | 375,135 | $ | 16,397 | 4.4 | % | ||||||
| Cost of legal collections | 224,252 | 217,944 | 6,308 | 2.9 | % | |||||||||
| General and administrative expenses | 144,862 | 145,798 | (936) | (0.6) | % | |||||||||
| Other operating expenses | 111,179 | 111,234 | (55) | — | % | |||||||||
| Collection agency commissions | 35,657 | 35,568 | 89 | 0.3 | % | |||||||||
| Depreciation and amortization | 41,737 | 46,419 | (4,682) | (10.1) | % | |||||||||
| Goodwill impairment | 238,200 | — | 238,200 | 100.0 | % | |||||||||
| Impairment of intangible assets | 18,726 | 4,075 | 14,651 | 359.5 | % | |||||||||
| Total operating expenses | $ | 1,206,145 | $ | 936,173 | $ | 269,972 | 28.8 | % |
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international operating expenses, and the weakening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international operating expenses. There was no material foreign currency translation impact to operating expenses for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Operating expenses are explained in more detail as follows:
Salaries and Employee Benefits
The increase in salaries and employee benefits during the year ended December 31, 2023, compared to the year ended December 31, 2022, was primarily due to the following reasons:
•An increase in salaries and bonus and payroll related taxes of approximately $10.5 million primarily due to an increase in overall headcount and market adjustments; and
•Costs relating to headcount reductions in Europe of approximately $7.4 million; and
•The increase was partially offset by decreased stock-based compensation expense of $1.5 million primarily attributed to forfeiture of certain stock awards.
Cost of Legal Collections
Cost of legal collections primarily includes contingent fees paid to our external network of attorneys and the cost of litigation. We pursue legal collections using a network of attorneys that specialize in collection matters and through our internal legal channel. Under the agreements with our contracted attorneys, we advance certain out-of-pocket court costs. Cost of legal collections does not include internal legal channel employee costs, which are included in salaries and employee benefits in our consolidated statements of operations.
The following table summarizes our cost of legal collections during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | $ Change | % Change | |||||||||||
| Court costs | $ | 134,200 | $ | 125,289 | $ | 8,911 | 7.1 | % | ||||||
| Legal collection fees | 90,052 | 92,655 | (2,603) | (2.8) | % | |||||||||
| Total cost of legal collections | $ | 224,252 | $ | 217,944 | $ | 6,308 | 2.9 | % |
The increase in cost of legal collections during the year ended December 31, 2023, compared to the year ended December 31, 2022, was primarily due to an increase in court costs due to more placements in the legal collection channel.
37
Table of Contents
General and Administrative Expenses
The decrease in general and administrative expenses during the year ended December 31, 2023, compared to the year ended December 31, 2022, was primarily due to the following reasons:
•A decrease in rent and lease expenses of approximately $7.7 million and a decrease in legal expenses and consulting fees of approximately $7.3 million; and
•This decrease was partial offset by an increase in general and administrative expense of approximately $13.7 million primarily relating to costs associated with information technology, business travel, and facilities expense.
Other Operating Expenses
Other operating expenses remained relatively consistent during the year ended December 31, 2023, compared to the year ended December 31, 2022.
Collection Agency Commissions
Collection agency commissions are commissions paid to third-party collection agencies. Collections through the collections agencies channel are predominately in Europe and vary from period to period depending on, among other things, the number of accounts placed with an agency versus accounts collected internally. Commission rates vary depending on, among other things, the amount of time that has passed since the charge-off of the accounts placed with an agency, the asset class, and the geographic location of the receivables. Generally, freshly charged-off accounts have a lower commission rate than accounts that have been charged off for a longer period of time, and commission rates for purchased bankruptcy portfolios are lower than the commission rates for charged-off credit card accounts. Collection agency commissions were consistent during the year ended December 31, 2023, compared to the year ended December 31, 2022.
Depreciation and Amortization
The decrease in depreciation and amortization expenses during the year ended December 31, 2023, compared to the year ended December 31, 2022, was primarily due to a decrease in depreciation expenses of approximately $2.0 million and a decrease in amortizable expenses of approximately $2.7 million as a result of smaller depreciable and amortizable asset balances during the year ended December 31, 2023, compared to the year ended December 31, 2022.
Goodwill Impairment
During the fourth quarter of 2023, we performed our annual goodwill impairment test and concluded that the fair value of our Cabot reporting was less than its carrying amount. As a result, we recorded an impairment charge of $238.2 million to goodwill during the year ended December 31, 2023. Refer to “Note 15: Goodwill and Identified Intangible Assets” to our consolidated financial statements for further details.
Impairment of Intangible Assets
In connection with our annual goodwill impairment testing discussed above, we also tested for impairment of our long-lived intangible assets during the fourth quarter of 2023. As a result of the test, we recorded an impairment charge of approximately $18.7 million for our acquired definite-lived intangible assets during the year ended December 31, 2023. We recorded an impairment charge of $4.1 million for our acquired definite-lived intangible assets during the year ended December 31, 2022. Refer to “Note 15: Goodwill and Identified Intangible Assets” to our consolidated financial statements for further details.
Interest Expense
The following table summarizes our interest expense (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | $ Change | % Change | |||||||||||
| Stated interest on debt obligations | $ | 184,717 | $ | 137,434 | $ | 47,283 | 34.4 | % | ||||||
| Amortization of debt issuance costs | 15,670 | 14,539 | 1,131 | 7.8 | % | |||||||||
| Amortization of debt discount | 1,490 | 1,335 | 155 | 11.6 | % | |||||||||
| Total interest expense | $ | 201,877 | $ | 153,308 | $ | 48,569 | 31.7 | % |
The increase in interest expense during the year ended December 31, 2023, compared to the year ended December 31, 2022, was primarily due to the following reasons:
•The effect resulting from rising interest rates of approximately $31.8 million; and
•The effect resulting from increased average debt balance of approximately $13.2 million.
38
Table of Contents
Other Income (Expense)
Other income or expense consists primarily of foreign currency exchange gains or losses, interest income and gains or losses recognized on certain transactions outside of our normal course of business. Other income was $5.1 million and $2.1 million during the years ended December 31, 2023, and 2022, respectively.
Provision for Income Taxes
During the years ended December 31, 2023, and 2022, we recorded income tax provisions of $26.2 million and $116.4 million, respectively.
The effective tax rates for the respective periods are shown below:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Federal provision | 21.0 | % | 21.0 | % | |
| State provision | (3.0) | % | 5.0 | % | |
| Change in valuation allowance(1) | 7.3 | % | 13.2 | % | |
| Goodwill impairment (2) | (28.3) | % | — | % | |
| Taxable gain (deductible loss) in foreign jurisdiction (3) | 2.9 | % | (2.7) | % | |
| Forfeit benefit due to merger/liquidations (4) | (14.7) | % | — | % | |
| Other | 0.3 | % | 0.9 | % | |
| Effective rate | (14.5) | % | 37.4 | % |
________________________
(1)In 2023, includes reduction in valuation allowance due to the forfeit of tax benefits on merger or liquidation of foreign subsidiaries that maintained full valuation allowances on their deferred tax assets. In 2022, includes valuation allowance recorded on U.K. deferred tax assets.
(2)During the fourth quarter of 2023, we recorded a non-cash goodwill impairment charge of $238.2 million at the Cabot reporting unit. Refer to “Note 15: Goodwill and Identified Intangible Assets” to our consolidated financial statements for further details.
(3)In 2023, represents a taxable gain recognized in a foreign subsidiary. In 2022, represents deductible loss recognized in a foreign subsidiary that maintains a full valuation allowance on its deferred tax assets. Accordingly, the deductible loss increased the valuation allowance and did not result in any tax benefit during the year ended December 31, 2022.
(4)Represents the forfeit of tax benefits on merger or liquidation of foreign subsidiaries that maintained full valuation allowances on their deferred tax asset.
Our effective tax rate could fluctuate significantly on a quarterly basis and could be adversely affected to the extent earnings are lower than anticipated in countries that have lower statutory tax rates and higher than anticipated in countries that have higher statutory tax rates.
39
Table of Contents
Non-GAAP Disclosure
In addition to the financial information prepared in conformity with Generally Accepted Accounting Principles (“GAAP”), we provide historical non-GAAP financial information. Management believes that the presentation of such non-GAAP financial information is meaningful and useful in understanding the activities and business metrics of our operations. Management believes that these non-GAAP financial measures reflect an additional way of viewing aspects of our business that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business.
Management believes that the presentation of these measures provides investors with greater transparency and facilitates comparison of operating results across a broad spectrum of companies with varying capital structures, compensation strategies, derivative instruments, and amortization methods, which provide a more complete understanding of our financial performance, competitive position, and prospects for the future. Readers should consider the information in addition to, but not instead of, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of these measures for comparative purposes.
Adjusted EBITDA. Management utilizes adjusted EBITDA (defined as net income before interest income and expense, taxes, depreciation and amortization, stock-based compensation expenses, acquisition, integration and restructuring related expenses, and other charges or gains that are not indicative of ongoing operations), in the evaluation of our operating performance. Adjusted EBITDA for the periods presented is as follows (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| GAAP net (loss) income, as reported | $ | (206,492) | $ | 194,564 | $ | 351,201 | ||||
| Adjustments: | ||||||||||
| Interest expense | 201,877 | 153,308 | 169,647 | |||||||
| Loss on extinguishment of debt | — | — | 9,300 | |||||||
| Interest income | (4,746) | (1,774) | (1,738) | |||||||
| Provision for income taxes | 26,228 | 116,425 | 85,340 | |||||||
| Depreciation and amortization | 41,737 | 46,419 | 50,079 | |||||||
| Net gain on derivative instruments(1) | (3,170) | — | — | |||||||
| Stock-based compensation expense | 13,854 | 15,402 | 18,330 | |||||||
| Acquisition, integration and restructuring related expenses(2) | 7,401 | 1,213 | 20,559 | |||||||
| Goodwill impairment(3) | 238,200 | — | — | |||||||
| Impairment of intangible assets(3) | 18,726 | 4,075 | — | |||||||
| Adjusted EBITDA | $ | 333,615 | $ | 529,632 | $ | 702,718 | ||||
| Collections applied to principal balance(4) | $ | 776,280 | $ | 635,262 | $ | 843,087 |
________________________
(1)Amount represents gain or loss recognized on derivative instruments that are not designated as hedging instruments or gain or loss recognized on derivative instruments upon dedesignation of hedge relationships. We adjust for this amount because we believe the gain or loss on derivative contracts is not indicative of ongoing operations.
(2)Amount represents acquisition, integration and restructuring related expenses. We adjust for this amount because we believe these expenses are not indicative of ongoing operations; therefore, adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(3)During the fourth quarter of 2023, we recorded a non-cash goodwill impairment charge of $238.2 million and a non-cash impairment of intangible assets of $18.7 million. We recorded a non-cash impairment of intangible assets of $4.1 million during the year ended December 31, 2022. We believe these non-cash impairment charges are not indicative of ongoing operations, therefore adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results. Refer to “Note 15: Goodwill and Identified Intangible Assets” to our consolidated financial statements for further details.
(4)Collections applied to principal balance is calculated in the table below:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| Collections applied to investment in receivable portfolios, net | $ | 658,130 | $ | 709,176 | $ | 1,019,629 | ||||
| Changes in recoveries | 82,530 | (93,145) | (199,136) | |||||||
| REO proceeds applied to basis | 35,620 | 19,231 | 22,594 | |||||||
| Collections applied to principal balance | $ | 776,280 | $ | 635,262 | $ | 843,087 |
40
Table of Contents
Supplemental Performance Data
The tables included in this supplemental performance data section include detail for purchases, collections and ERC by year of purchase.
Our collection expectations are based on account characteristics and economic variables. Additional adjustments are made to account for qualitative factors that may affect the payment behavior of our consumers and servicing related adjustments to ensure our collection expectations are aligned with our operations. We continue to refine our process of forecasting collections both domestically and internationally with a focus on operational enhancements. Our collection expectations vary between types of portfolio and geographic location. As a result, past performance of pools in certain geographic locations or of certain types of portfolio are not necessarily a suitable indicator of future results in other locations or for other types of portfolio.
The supplemental performance data presented in this section is impacted by foreign currency translation, which represents the effect of translating financial results where the functional currency of our foreign subsidiary is different than our U.S. dollar reporting currency. For example, the strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable reporting impact on our international purchases, collections, and ERC, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international purchases, collections, and ERC.
We utilize proprietary forecasting models to continuously evaluate the economic life of each pool.
41
Table of Contents
Cumulative Collections Money Multiple - Cumulative Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our receivable purchases, related gross collections, and cumulative collections money multiples (in thousands, except multiples):
| Year ofPurchase | PurchasePrice(1) | Cumulative Collections through December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Total(2) | CCMM(3) | ||||||||||||||||||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2014 | $ | 3,244,415 | $ | 6,065,954 | $ | 1,048,635 | $ | 768,510 | $ | 523,386 | $ | 377,466 | $ | 277,776 | $ | 221,292 | $ | 169,334 | $ | 152,031 | $ | 115,602 | $ | 91,270 | $ | 9,811,256 | 3.0 | |||||||||||||||||||||||||||
| 2014 | 517,642 | — | 144,178 | 307,814 | 216,357 | 142,147 | 94,929 | 69,059 | 47,628 | 34,896 | 25,212 | 20,910 | 1,103,130 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
| 2015 | 499,036 | — | — | 105,610 | 231,102 | 186,391 | 125,673 | 85,042 | 64,133 | 42,774 | 25,655 | 19,518 | 885,898 | 1.8 | ||||||||||||||||||||||||||||||||||||||||
| 2016 | 552,974 | — | — | — | 110,875 | 283,035 | 234,690 | 159,279 | 116,452 | 87,717 | 51,650 | 35,130 | 1,078,828 | 2.0 | ||||||||||||||||||||||||||||||||||||||||
| 2017 | 527,499 | — | — | — | — | 111,902 | 315,853 | 255,048 | 193,328 | 144,243 | 85,348 | 57,985 | 1,163,707 | 2.2 | ||||||||||||||||||||||||||||||||||||||||
| 2018 | 629,340 | — | — | — | — | — | 175,042 | 351,696 | 308,302 | 228,919 | 144,566 | 89,548 | 1,298,073 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
| 2019 | 675,374 | — | — | — | — | — | — | 174,693 | 416,315 | 400,250 | 256,444 | 164,106 | 1,411,808 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 538,032 | — | — | — | — | — | — | — | 213,450 | 430,514 | 311,573 | 194,522 | 1,150,059 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
| 2021 | 404,085 | — | — | — | — | — | — | — | — | 120,354 | 240,605 | 188,895 | 549,854 | 1.4 | ||||||||||||||||||||||||||||||||||||||||
| 2022 | 550,591 | — | — | — | — | — | — | — | — | — | 98,277 | 268,516 | 366,793 | 0.7 | ||||||||||||||||||||||||||||||||||||||||
| 2023 | 811,703 | — | — | — | — | — | — | — | — | — | — | 184,182 | 184,182 | 0.2 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 8,950,691 | 6,065,954 | 1,192,813 | 1,181,934 | 1,081,720 | 1,100,941 | 1,223,963 | 1,316,109 | 1,528,942 | 1,641,698 | 1,354,932 | 1,314,582 | 19,003,588 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2014 | 619,079 | 134,259 | 249,307 | 212,129 | 165,610 | 146,993 | 132,663 | 113,228 | 93,203 | 93,907 | 68,938 | 57,747 | 1,467,984 | 2.4 | ||||||||||||||||||||||||||||||||||||||||
| 2014 | 623,129 | — | 135,549 | 198,127 | 156,665 | 137,806 | 129,033 | 105,337 | 84,255 | 84,169 | 65,156 | 54,537 | 1,150,634 | 1.8 | ||||||||||||||||||||||||||||||||||||||||
| 2015 | 419,941 | — | — | 65,870 | 127,084 | 103,823 | 88,065 | 72,277 | 55,261 | 57,817 | 42,660 | 36,249 | 649,106 | 1.5 | ||||||||||||||||||||||||||||||||||||||||
| 2016 | 258,218 | — | — | — | 44,641 | 97,587 | 83,107 | 63,198 | 51,609 | 51,017 | 40,214 | 35,278 | 466,651 | 1.8 | ||||||||||||||||||||||||||||||||||||||||
| 2017 | 461,571 | — | — | — | — | 68,111 | 152,926 | 118,794 | 87,549 | 86,107 | 61,762 | 48,763 | 624,012 | 1.4 | ||||||||||||||||||||||||||||||||||||||||
| 2018 | 432,258 | — | — | — | — | — | 49,383 | 118,266 | 78,846 | 80,629 | 61,691 | 49,675 | 438,490 | 1.0 | ||||||||||||||||||||||||||||||||||||||||
| 2019 | 273,354 | — | — | — | — | — | — | 44,118 | 80,502 | 88,448 | 63,607 | 54,544 | 331,219 | 1.2 | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 116,227 | — | — | — | — | — | — | — | 22,721 | 59,803 | 45,757 | 37,363 | 165,644 | 1.4 | ||||||||||||||||||||||||||||||||||||||||
| 2021 | 255,788 | — | — | — | — | — | — | — | — | 43,082 | 66,529 | 58,515 | 168,126 | 0.7 | ||||||||||||||||||||||||||||||||||||||||
| 2022 | 244,508 | — | — | — | — | — | — | — | — | — | 36,957 | 70,385 | 107,342 | 0.4 | ||||||||||||||||||||||||||||||||||||||||
| 2023 | 259,255 | — | — | — | — | — | — | — | — | — | — | 40,975 | 40,975 | 0.2 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 3,963,328 | 134,259 | 384,856 | 476,126 | 494,000 | 554,320 | 635,177 | 635,218 | 553,946 | 644,979 | 553,271 | 544,031 | 5,610,183 | 1.4 | ||||||||||||||||||||||||||||||||||||||||
| Other geographies(4): | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| All vintages | 340,283 | 10,465 | 29,828 | 42,665 | 109,884 | 112,383 | 108,480 | 75,601 | 28,960 | 20,682 | 3,334 | 3,954 | 546,236 | 1.6 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 340,283 | 10,465 | 29,828 | 42,665 | 109,884 | 112,383 | 108,480 | 75,601 | 28,960 | 20,682 | 3,334 | 3,954 | 546,236 | 1.6 | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 13,254,302 | $ | 6,210,678 | $ | 1,607,497 | $ | 1,700,725 | $ | 1,685,604 | $ | 1,767,644 | $ | 1,967,620 | $ | 2,026,928 | $ | 2,111,848 | $ | 2,307,359 | $ | 1,911,537 | $ | 1,862,567 | $ | 25,160,007 | 1.9 |
________________________
(1)Adjusted for Put-Backs and Recalls. Put-Backs (“Put-Backs”) and recalls (“Recalls”) represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2023, excluding collections on behalf of others.
(3)Cumulative Collections Money Multiple (“CCMM”) through December 31, 2023 refers to cumulative collections as a multiple of purchase price.
(4)Annual pool groups for other geographies have been aggregated for disclosure purposes.
42
Table of Contents
Purchase Price Multiple - Total Estimated Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our purchases, resulting historical gross collections, estimated remaining gross collections from purchased receivables, and purchase price multiple (in thousands, except multiples):
| Purchase Price(1) | HistoricalCollections(2) | Estimated Remaining Collections | Total Estimated Gross Collections | Purchase Price Multiple (3) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States: | |||||||||||||||||
| 2014(4) | $ | 3,244,415 | $ | 9,811,256 | $ | 194,082 | $ | 10,005,338 | 3.1 | ||||||||
| 2014(4) | 517,642 | 1,103,130 | 48,769 | 1,151,899 | 2.2 | ||||||||||||
| 2015 | 499,036 | 885,898 | 42,100 | 927,998 | 1.9 | ||||||||||||
| 2016 | 552,974 | 1,078,828 | 75,541 | 1,154,369 | 2.1 | ||||||||||||
| 2017 | 527,499 | 1,163,707 | 117,938 | 1,281,645 | 2.4 | ||||||||||||
| 2018 | 629,340 | 1,298,073 | 192,515 | 1,490,588 | 2.4 | ||||||||||||
| 2019 | 675,374 | 1,411,808 | 351,134 | 1,762,942 | 2.6 | ||||||||||||
| 2020 | 538,032 | 1,150,059 | 406,977 | 1,557,036 | 2.9 | ||||||||||||
| 2021 | 404,085 | 549,854 | 395,740 | 945,594 | 2.3 | ||||||||||||
| 2022 | 550,591 | 366,793 | 769,552 | 1,136,345 | 2.1 | ||||||||||||
| 2023 | 811,703 | 184,182 | 1,720,816 | 1,904,998 | 2.3 | ||||||||||||
| Subtotal | 8,950,691 | 19,003,588 | 4,315,164 | 23,318,752 | 2.6 | ||||||||||||
| Europe: | |||||||||||||||||
| 2014(4) | 619,079 | 1,467,984 | 513,334 | 1,981,318 | 3.2 | ||||||||||||
| 2014(4) | 623,129 | 1,150,634 | 425,517 | 1,576,151 | 2.5 | ||||||||||||
| 2015(4) | 419,941 | 649,106 | 266,604 | 915,710 | 2.2 | ||||||||||||
| 2016 | 258,218 | 466,651 | 220,295 | 686,946 | 2.7 | ||||||||||||
| 2017 | 461,571 | 624,012 | 277,461 | 901,473 | 2.0 | ||||||||||||
| 2018 | 432,258 | 438,490 | 328,785 | 767,275 | 1.8 | ||||||||||||
| 2019 | 273,354 | 331,219 | 299,107 | 630,326 | 2.3 | ||||||||||||
| 2020 | 116,227 | 165,644 | 193,546 | 359,190 | 3.1 | ||||||||||||
| 2021 | 255,788 | 168,126 | 364,176 | 532,302 | 2.1 | ||||||||||||
| 2022 | 244,508 | 107,342 | 374,345 | 481,687 | 2.0 | ||||||||||||
| 2023 | 259,255 | 40,975 | 443,283 | 484,258 | 1.9 | ||||||||||||
| Subtotal | 3,963,328 | 5,610,183 | 3,706,453 | 9,316,636 | 2.4 | ||||||||||||
| Other geographies(5): | |||||||||||||||||
| All vintages | 340,283 | 546,236 | 44,043 | 590,279 | 1.7 | ||||||||||||
| Subtotal | 340,283 | 546,236 | 44,043 | 590,279 | 1.7 | ||||||||||||
| Total | $ | 13,254,302 | $ | 25,160,007 | $ | 8,065,660 | $ | 33,225,667 | 2.5 |
________________________
(1)Purchase price refers to the cash paid to a seller to acquire a portfolio less Put-backs, Recalls, and other adjustments. Put-Backs and Recalls represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2023, excluding collections on behalf of others.
(3)Purchase Price Multiple represents total estimated gross collections divided by the purchase price.
(4)Includes portfolios acquired in connection with certain business combinations.
(5)Annual pool groups for other geographies have been aggregated for disclosure purposes.
43
Table of Contents
Estimated Remaining Gross Collections by Year of Purchase
The following table summarizes our estimated remaining gross collections from purchased receivable portfolios and estimated future cash flows from real estate-owned assets (in thousands):
| Estimated Remaining Gross Collections by Year of Purchase(1) | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2032 | Total(2) | ||||||||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||||||||||
| 2014(3) | $ | 64,621 | $ | 43,503 | $ | 30,166 | $ | 20,809 | $ | 14,101 | $ | 9,245 | $ | 5,817 | $ | 3,416 | $ | 1,852 | $ | 552 | $ | 194,082 | ||||||||||||||||||||
| 2014(3) | 16,663 | 10,731 | 6,619 | 4,668 | 3,293 | 2,324 | 1,641 | 1,159 | 819 | 852 | 48,769 | |||||||||||||||||||||||||||||||
| 2015 | 14,243 | 8,737 | 5,838 | 4,106 | 2,894 | 2,042 | 1,444 | 1,023 | 727 | 1,046 | 42,100 | |||||||||||||||||||||||||||||||
| 2016 | 26,016 | 15,898 | 10,400 | 7,097 | 4,990 | 3,515 | 2,481 | 1,754 | 1,244 | 2,146 | 75,541 | |||||||||||||||||||||||||||||||
| 2017 | 38,012 | 25,261 | 17,218 | 11,459 | 7,885 | 5,560 | 3,930 | 2,786 | 1,980 | 3,847 | 117,938 | |||||||||||||||||||||||||||||||
| 2018 | 60,013 | 42,299 | 28,644 | 19,531 | 12,850 | 8,859 | 6,254 | 4,429 | 3,146 | 6,490 | 192,515 | |||||||||||||||||||||||||||||||
| 2019 | 114,922 | 76,489 | 51,092 | 34,587 | 23,533 | 15,620 | 10,804 | 7,611 | 5,375 | 11,101 | 351,134 | |||||||||||||||||||||||||||||||
| 2020 | 128,483 | 90,491 | 60,127 | 40,826 | 27,815 | 18,938 | 12,630 | 8,798 | 6,206 | 12,663 | 406,977 | |||||||||||||||||||||||||||||||
| 2021 | 124,813 | 85,880 | 59,586 | 39,589 | 26,905 | 18,602 | 12,849 | 8,782 | 6,114 | 12,620 | 395,740 | |||||||||||||||||||||||||||||||
| 2022 | 263,708 | 164,126 | 106,768 | 73,089 | 49,315 | 34,393 | 24,376 | 17,385 | 12,171 | 24,221 | 769,552 | |||||||||||||||||||||||||||||||
| 2023 | 408,039 | 450,141 | 307,426 | 179,631 | 118,734 | 79,619 | 54,977 | 38,902 | 27,642 | 55,705 | 1,720,816 | |||||||||||||||||||||||||||||||
| Subtotal | 1,259,533 | 1,013,556 | 683,884 | 435,392 | 292,315 | 198,717 | 137,203 | 96,045 | 67,276 | 131,243 | 4,315,164 | |||||||||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||||||||||
| 2014(3) | 56,423 | 51,891 | 48,142 | 44,626 | 41,449 | 38,306 | 35,262 | 32,752 | 29,925 | 134,558 | 513,334 | |||||||||||||||||||||||||||||||
| 2014(3) | 52,008 | 47,266 | 42,477 | 38,109 | 34,597 | 31,869 | 28,561 | 26,311 | 24,054 | 100,265 | 425,517 | |||||||||||||||||||||||||||||||
| 2015(3) | 33,929 | 30,277 | 27,523 | 24,638 | 21,928 | 19,867 | 17,827 | 15,793 | 14,604 | 60,218 | 266,604 | |||||||||||||||||||||||||||||||
| 2016 | 34,711 | 27,739 | 24,941 | 22,248 | 18,190 | 16,055 | 13,676 | 11,826 | 10,154 | 40,755 | 220,295 | |||||||||||||||||||||||||||||||
| 2017 | 41,371 | 36,208 | 30,976 | 27,631 | 22,991 | 19,957 | 17,558 | 15,139 | 13,264 | 52,366 | 277,461 | |||||||||||||||||||||||||||||||
| 2018 | 48,209 | 41,516 | 36,989 | 32,962 | 28,087 | 24,269 | 20,968 | 18,281 | 15,871 | 61,633 | 328,785 | |||||||||||||||||||||||||||||||
| 2019 | 48,511 | 41,862 | 33,953 | 28,202 | 23,731 | 20,891 | 17,890 | 15,369 | 13,547 | 55,151 | 299,107 | |||||||||||||||||||||||||||||||
| 2020 | 35,681 | 29,008 | 24,822 | 19,416 | 14,837 | 11,801 | 10,333 | 8,418 | 7,445 | 31,785 | 193,546 | |||||||||||||||||||||||||||||||
| 2021 | 58,175 | 50,910 | 45,467 | 38,842 | 33,059 | 26,611 | 21,464 | 18,148 | 15,494 | 56,006 | 364,176 | |||||||||||||||||||||||||||||||
| 2022 | 67,216 | 58,144 | 48,547 | 40,405 | 32,848 | 27,118 | 22,323 | 17,753 | 14,593 | 45,398 | 374,345 | |||||||||||||||||||||||||||||||
| 2023 | 81,329 | 72,583 | 59,508 | 49,276 | 39,509 | 31,380 | 24,794 | 20,039 | 16,357 | 48,508 | 443,283 | |||||||||||||||||||||||||||||||
| Subtotal | 557,563 | 487,404 | 423,345 | 366,355 | 311,226 | 268,124 | 230,656 | 199,829 | 175,308 | 686,643 | 3,706,453 | |||||||||||||||||||||||||||||||
| Other geographies(4): | ||||||||||||||||||||||||||||||||||||||||||
| All vintages | 7,214 | 5,981 | 4,970 | 4,315 | 3,757 | 3,392 | 3,035 | 2,673 | 2,260 | 6,446 | 44,043 | |||||||||||||||||||||||||||||||
| Subtotal | 7,214 | 5,981 | 4,970 | 4,315 | 3,757 | 3,392 | 3,035 | 2,673 | 2,260 | 6,446 | 44,043 | |||||||||||||||||||||||||||||||
| Portfolio ERC | 1,824,310 | 1,506,941 | 1,112,199 | 806,062 | 607,298 | 470,233 | 370,894 | 298,547 | 244,844 | 824,332 | 8,065,660 | |||||||||||||||||||||||||||||||
| REO ERC(5) | 34,929 | 23,289 | 26,639 | 19,090 | 12,886 | 4,926 | 3,474 | 1,020 | — | — | 126,253 | |||||||||||||||||||||||||||||||
| Total ERC | $ | 1,859,239 | $ | 1,530,230 | $ | 1,138,838 | $ | 825,152 | $ | 620,184 | $ | 475,159 | $ | 374,368 | $ | 299,567 | $ | 244,844 | $ | 824,332 | $ | 8,191,913 |
________________________
(1)As of December 31, 2023, ERC for Zero Basis Portfolios includes approximately $51.7 million for purchased consumer and bankruptcy receivables in the United States. ERC for Zero Basis Portfolios in Europe and other geographies was immaterial. ERC also include approximately $48.7 million from non-accrual portfolios, primarily in other geographies.
(2)Represents the expected remaining gross cash collections over a 180-month period. As of December 31, 2023, ERC for 84-month and 120-month periods were:
| 84-Month ERC | 120-Month ERC | |||||
|---|---|---|---|---|---|---|
| United States | $ | 4,020,600 | $ | 4,230,518 | ||
| Europe | 2,644,673 | 3,174,063 | ||||
| Other geographies | 32,664 | 39,422 | ||||
| Portfolio ERC | 6,697,937 | 7,444,003 | ||||
| REO ERC | 125,233 | 126,253 | ||||
| Total ERC | $ | 6,823,170 | $ | 7,570,256 |
(3) Includes portfolios acquired in connection with certain business combinations.
(4) Annual pool groups for other geographies have been aggregated for disclosure purposes.
44
Table of Contents
(5) Real estate-owned assets ERC includes approximately $125.0 million and $1.2 million of estimated future cash flows for Europe and Other Geographies, respectively.
Estimated Future Collections Applied to Investment in Receivable Portfolios
As of December 31, 2023, we had $3.5 billion in investment in receivable portfolios. The estimated future collections applied to the investment in receivable portfolios net balance is as follows (in thousands):
| Years Ending December 31, | United States | Europe | Other Geographies | Total Amortization | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | $ | 500,037 | $ | 210,329 | $ | 5,751 | $ | 716,117 | ||||||
| 2025 | 471,245 | 186,915 | 4,783 | 662,943 | ||||||||||
| 2026 | 329,180 | 163,512 | 3,959 | 496,651 | ||||||||||
| 2027 | 199,461 | 141,095 | 3,431 | 343,987 | ||||||||||
| 2028 | 131,091 | 117,542 | 2,974 | 251,607 | ||||||||||
| 2029 | 87,623 | 100,482 | 2,650 | 190,755 | ||||||||||
| 2030 | 60,094 | 85,813 | 2,356 | 148,263 | ||||||||||
| 2031 | 42,559 | 74,397 | 2,090 | 119,046 | ||||||||||
| 2032 | 30,389 | 67,320 | 270 | 97,979 | ||||||||||
| 2033 | 21,838 | 62,509 | — | 84,347 | ||||||||||
| 2034 | 15,792 | 59,446 | — | 75,238 | ||||||||||
| 2035 | 11,760 | 58,370 | — | 70,130 | ||||||||||
| 2036 | 9,276 | 59,659 | — | 68,935 | ||||||||||
| 2037 | 6,896 | 62,402 | — | 69,298 | ||||||||||
| 2038 | 3,539 | 69,597 | — | 73,136 | ||||||||||
| Total | $ | 1,920,780 | $ | 1,519,388 | $ | 28,264 | $ | 3,468,432 |
Headcount by Function by Geographic Location
The following table summarizes our headcount by function and by geographic location:
| Headcount as of December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||
| United States: | |||||||
| General & Administrative | 999 | 929 | 1,049 | ||||
| Account Manager | 407 | 306 | 310 | ||||
| Subtotal | 1,406 | 1,235 | 1,359 | ||||
| Europe: | |||||||
| General & Administrative | 955 | 1,030 | 1,023 | ||||
| Account Manager | 1,883 | 2,062 | 1,990 | ||||
| Subtotal | 2,838 | 3,092 | 3,013 | ||||
| Other Geographies(1): | |||||||
| General & Administrative | 1,252 | 1,150 | 1,128 | ||||
| Account Manager | 1,879 | 1,456 | 1,104 | ||||
| Subtotal | 3,131 | 2,606 | 2,232 | ||||
| Total | 7,375 | 6,933 | 6,604 |
________________________
(1)Headcount for other geographies includes employees in India and Costa Rica that service accounts originated in the United States.
45
Table of Contents
Liquidity and Capital Resources
Liquidity
The following table summarizes our cash flow activities for the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| Net cash provided by operating activities | $ | 152,991 | $ | 210,681 | $ | 303,053 | ||||
| Net cash (used in) provided by investing activities | (401,941) | (130,235) | 339,896 | |||||||
| Net cash provided by (used in) financing activities | 268,300 | (107,445) | (655,692) |
Operating Cash Flows
Cash flows from operating activities represent the cash receipts and disbursements related to all of our activities other than investing and financing activities.
Net cash provided by operating activities was $153.0 million, $210.7 million, and $303.1 million during the years ended December 31, 2023, 2022, and 2021, respectively. Operating cash flows are derived by adjusting net income for non-cash operating items such as depreciation and amortization, changes in recoveries, goodwill impairment, impairment of intangible assets, stock-based compensation charges, deferred income tax, and changes in operating assets and liabilities which reflect timing differences between the receipt and payment of cash associated with transactions and when they are recognized in results of operations. During the year ended December 31, 2023, we recorded a goodwill impairment of $238.2 million and an impairment of intangible assets of $18.7 million. Changes in recoveries increased the operating cash flows by $82.5 million during the year ended December 31, 2023 and decreased the operating cash flows by $93.1 million and $199.1 million during the years ended December 31, 2022 and 2021, respectively. Refer to “Note 4: Investment in Receivable Portfolios, Net” in the notes to our consolidated financial statements for discussion relating to changes in recoveries.
Investing Cash Flows
Net cash used in investing activities was $401.9 million, and $130.2 million during the years ended December 31, 2023, and 2022, respectively. Net cash provided by investing activities was $339.9 million during the year ended December 31 2021. Cash provided by or used in investing activities is primarily affected by receivable portfolio purchases offset by collection proceeds applied to the principal of our receivable portfolios. Receivable portfolio purchases were $1,060.2 million, $790.6 million, and $657.3 million during the years ended December 31, 2023, 2022, and 2021, respectively. Collection proceeds applied to the principal of our receivable portfolios were $658.1 million, $709.2 million, and $1,019.6 million during the years ended December 31, 2023, 2022, and 2021, respectively. Refer to Purchases and Collections within “Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations” for discussion relating to purchases and collections.
Financing Cash Flows
Net cash provided by financing activities was $268.3 million during the year ended December 31, 2023. Net cash used in financing activities was $107.4 million, and $655.7 million during the years ended December 31, 2022, and 2021, respectively. Financing cash flows are generally affected by borrowings under our credit facilities and proceeds from various debt offerings, offset by repayments of amounts outstanding under our credit facilities and repayments of various notes. Borrowings under our credit facilities were $1,196.0 million, $779.5 million and $821.9 million during the years ended December 31, 2023, 2022, and 2021, respectively. Repayments of amounts outstanding under our credit facilities were $989.6 million, $515.7 million and $896.4 million during the years ended December 31, 2023, 2022, and 2021, respectively. Proceeds from the issuance of senior secured notes were $104.2 million and $353.7 million during the years ended December 31, 2023 and 2021, respectively. Repayments of senior secured notes were $39.1 million, $39.1 million and $359.2 million during the years ended December 31, 2023, 2022, and 2021, respectively. During the year ended December 31, 2023, we issued $230.0 million 4.00% convertible senior notes that mature in 2029, and used $212.5 million in cash to repurchase and settle our exchangeable senior notes due 2023. We repaid $221.2 million, and $161.0 million of convertible senior notes using cash on hand during the years ended December 31, 2022, and 2021, respectively.
46
Table of Contents
Capital Resources
Our primary sources of capital are cash collections from our investment in receivable portfolios, bank borrowings, debt offerings, and equity offerings. Depending on the capital markets, we consider additional financings to fund our operations and any potential acquisitions. From time to time, we may repurchase outstanding debt or equity and/or restructure or refinance debt obligations. Our primary cash requirements include funding the purchase of receivable portfolios, operating expenses, the payment of interest and principal on borrowings, the payment of income taxes, funding any entity acquisitions and share repurchases.
We are in material compliance with all covenants under our financing arrangements. See “Note 6: Borrowings” in the notes to our consolidated financial statements for a further discussion of our debt. Available capacity under our Global Senior Facility was $363.8 million as of December 31, 2023.
Our Board of Directors has approved a $300.0 million share repurchase program. Repurchases under this program are expected to be made from cash on hand and/or a drawing from our Global Senior Facility and may be made from time to time, subject to market conditions and other factors, in the open market, through private transactions, block transactions, or other methods as determined by our management and Board of Directors, and in accordance with market conditions, other corporate considerations, and applicable regulatory requirements. The program does not obligate us to acquire any particular amount of common stock, and it may be modified or suspended at our discretion. During the year ended December 31, 2022, we repurchased 1,497,184 shares of our common stock for approximately $86.9 million under the share repurchase program. We did not make any repurchases under the share repurchase program during the year ended December 31, 2023. As of December 31, 2023, we had remaining authority to purchase $91.9 million of our common stock. Our practice is to retire the shares repurchased.
Our cash and cash equivalents as of December 31, 2023, consisted of $32.6 million held by U.S.-based entities and $125.8 million held by foreign entities. Most of our cash and cash equivalents held by foreign entities is indefinitely reinvested and may be subject to material tax effects if repatriated. However, we believe that our sources of cash and liquidity are sufficient to meet our business needs in the United States and do not expect that we will need to repatriate the funds.
Included in cash and cash equivalents is cash that was collected on behalf of, and remains payable to, third-party clients. The balance of cash held for clients was $16.0 million and $17.8 million as of December 31, 2023 and 2022, respectively.
Cash from operations could also be affected by various risks and uncertainties, including, but not limited to, timing of cash collections from our consumers, and other risks detailed in our Risk Factors. However, we believe that we have sufficient liquidity to fund our operations for at least the next twelve months, given our expectation of continued positive cash flows from operations, our cash and cash equivalents, our access to capital markets, and availability under our credit facilities. Our future cash needs will depend on our acquisitions of portfolios and businesses.
Future Contractual Cash Obligations
The following table summarizes our future contractual cash obligations as of December 31, 2023 (in thousands):
| Payment Due By Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations | Total | Less Than 1 Year | 1 – 3 Years | 3 – 5 Years | More Than 5 Years | |||||||||||||
| Principal payments on debt | $ | 3,355,729 | $ | 39,426 | $ | 1,054,381 | $ | 2,030,651 | $ | 231,271 | ||||||||
| Estimated interest payments(1) | 736,153 | 198,539 | 372,479 | 160,535 | 4,600 | |||||||||||||
| Finance leases | 2,922 | 2,013 | 867 | 42 | — | |||||||||||||
| Operating leases | 95,466 | 17,941 | 33,183 | 24,925 | 19,417 | |||||||||||||
| Purchase commitments on receivable portfolios | 384,576 | 346,426 | 38,150 | — | — | |||||||||||||
| Total contractual cash obligations(2) | $ | 4,574,846 | $ | 604,345 | $ | 1,499,060 | $ | 2,216,153 | $ | 255,288 |
________________________
(1)Estimated interest payments are calculated based on outstanding principal amounts, applicable fixed interest rates or currently effective interest rates as of December 31, 2023 for variable rate debt, timing of scheduled payments and the term of the debt obligations.
(2)We had approximately $8.2 million of liabilities and accrued interests related to uncertain tax positions as of December 31, 2023. We are unable to reasonably estimate the timing of the cash settlement with the tax authorities due to uncertainties related to these tax matters and, as a result, these obligations are not included in the table. See “Note 11: Income Taxes” in the notes to our consolidated financial statements for additional information on our uncertain tax positions.
47
Table of Contents
Critical Accounting Estimates
We prepare our financial statements, in conformity with GAAP, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” of the notes to the consolidated financial statements describes the significant accounting policies and methods used in the preparation of our consolidated financial statements.
We base our estimates on past experience and other assumptions that we believe are reasonable under the circumstances, and we evaluate these estimates on an ongoing basis. Actual results may differ from these estimates and such differences may be material. We refer to accounting estimates of this type as critical accounting policies and estimates, which we discuss further below. We have reviewed our critical accounting policies and estimates with the audit committee of our board of directors.
Investment in Receivable Portfolios and Related Revenue
Receivable portfolio purchases are aggregated into pools based on similar risk characteristics. Examples of risk characteristics include financial asset type, collateral type, size, interest rate, date of origination, term, and geographic location. Our static pools are typically grouped into credit card, purchased consumer bankruptcy, and mortgage portfolios. We further group these static pools by geographic location. Once a pool is established, the portfolios will remain in the designated pool unless the underlying risk characteristics change. The purchase EIR of a pool will not change over the life of the pool even if expected future cash flows change.
Revenue is recognized for each static pool over the economic life of the pool. We make significant assumptions in determining the economic life of a pool, including the reasonable and supportable economic forecast period based on asset type and geography, which considers the availability of forward-looking scenarios and their respective time horizons. In general, we forecast recoveries over one or two years prior to reverting to historical averages at an estimate-level over the remaining life using various methodologies depending on the asset type and geography. The speed at which forecasts revert varies based on the spread between the forecast period and historical data. In addition, estimated recoveries include a qualitative component, which generally reflects management’s assessment of macroeconomic environment. We continue to evaluate the reasonable economic life of a pool and reversion method on an ongoing basis. Revenue primarily includes two components: (1) accretion of the discount on the negative allowance due to the passage of time, and (2) changes in expected cash flows, which includes (a) Recoveries above or below forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and (b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
We measure expected future recoveries based on historical experience, current conditions, and reasonable and supportable forecasts. Factors that may change the expected future recoveries may include both internal as well as external factors. Internal factors include operational performance, such as capacity and the productivity of our collection staff. External factors that may have an impact on our collections include macroeconomic conditions, new laws or regulations, and new interpretations of existing laws or regulations. See “Note 4: Investment in Receivable Portfolios, Net” to our consolidated financial statements for further discussion of investment in receivable portfolios.
Valuation of Goodwill and Other Intangible Assets
Business combinations typically result in the recording of goodwill and other intangible assets. The excess of the purchase price over the fair value assigned to the tangible and identifiable intangible assets, liabilities assumed, and noncontrolling interest in the acquiree is recorded as goodwill.
Goodwill is tested annually for impairment and in interim periods if events or changes in circumstances indicate that the assets may be impaired. We perform our annual goodwill impairment assessment at the reporting unit level as of the first day of the fourth quarter, and any impairment charges resulting from this process are reported in the fourth quarter.
48
Table of Contents
We first assess qualitative factors to determine whether it is necessary to perform a quantitative goodwill impairment test. The qualitative factors include economic environment, business climate, market capitalization, operating performance, competition, and other factors. If, after completing such assessment, we determine it is more likely than not that the fair value of a reporting unit is greater than its carrying amount, then there is no need to perform any further testing. If we conclude otherwise, or if we proceed directly to perform a quantitative assessment, then we calculate the fair value of the reporting unit and compare the fair value with the carrying value of the reporting unit.
Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions, estimates, and market factors. While we believe we have made reasonable estimates and assumptions to estimate the fair value of our reporting units, if: actual results are not consistent with our current estimates and assumptions; management significantly changes its estimates and assumptions; there is a deterioration in market factors outside of our control, such as general economic conditions in the countries in which we operate, discount rates, income tax rates, foreign currency exchange rates, or inflation; or there is a sustained decline in our stock price and market capitalization, goodwill impairment charges may be recorded in future periods. The goodwill impairment charges have no effect on liquidity or capital resources. However, they are a non-cash charge and could adversely affect our financial results in the period recognized.
The determination of the recorded value of intangible assets acquired in a business combination requires management to make estimates and assumptions that affect our consolidated financial statements. Valuation techniques consistent with the market approach, income approach and/or cost approach are used to measure fair value. An estimate of fair value can be affected by many assumptions that require significant judgment. We amortize identifiable intangible assets with finite lives over their useful lives. Changes in strategy and/or market condition may result in adjustments to recorded intangible asset balances or their useful lives.
As described further in “Note 15: Goodwill and Identifiable Intangible Assets” to our consolidated financial statements, we performed quantitative goodwill impairment tests for both the MCM and the Cabot reporting units during our annual goodwill impairment in the fourth quarter of 2023 and recorded a goodwill impairment charge of $238.2 million at our Cabot reporting unit. We also recorded an impairment charge of $18.7 million relating to our intangible assets during the fourth quarter of 2023. The carrying value of our Cabot reporting unit was equal to its fair value immediately after the goodwill impairment was recorded. We continue to evaluate and monitor all key factors impacting the goodwill carried at the Cabot reporting unit. Adverse changes in our actual or expected operating results, our market capitalization, business climate, economic factors or other negative events could result in further goodwill impairment at our Cabot reporting unit. The goodwill balance relating to the MCM and the Cabot reporting units was $148.9 million and $457.5 million, respectively, as of December 31, 2023.
Income Taxes
We are subject to income taxes in multiple tax jurisdictions worldwide. We record income taxes under the asset and liability method, whereby deferred tax assets and liabilities are recognized based on the future tax consequences attributable to temporary differences between the carrying amounts of existing assets and liabilities and their respective tax bases, and attributable to operating loss and tax credit carryforwards.
Accounting standards regarding income taxes require a reduction of the carrying amounts of deferred tax assets by a valuation allowance, if based on the available evidence, it is more likely than not such assets will not be realized. Accordingly, the need to establish valuation allowances for deferred tax assets is assessed at each reporting period based on a more likely than not criteria. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carryforward periods, tax credit carryforwards and tax planning strategies.
We recorded valuation allowances on the net deferred tax assets of certain foreign jurisdictions of $55.0 million and $66.6 million as of December 31, 2023 and 2022, respectively. Management will reassess the realization of deferred tax assets each reporting period and consider all available evidence including the scheduled reversal of deferred tax liabilities, sources of taxable income and tax planning strategies. To the extent the financial results of these operations improve and it becomes more likely than not the deferred tax assets are realizable, we will reduce the valuation allowance in the period such determination is made, as appropriate.
Recent Accounting Pronouncements
Information regarding recent accounting pronouncements and the impact of those pronouncements, if any, on our consolidated financial statements is provided in this Annual Report in “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” to our consolidated financial statements.
49
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0001084961-23-000014.
Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is intended to help investors understand our business, financial condition, results of operations, liquidity and capital resources. You should read this discussion together with our consolidated financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K. This Annual Report on Form 10-K contains “forward-looking statements” relating to Encore Capital Group, Inc. (“Encore”) and its subsidiaries (which we may collectively refer to as the “Company,” “we,” “our” or “us”) within the meaning of the securities laws. The words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “will,” “may,” and similar expressions often characterize forward-looking statements. These statements may include, but are not limited to, projections of collections, revenues, income or loss, estimates of capital expenditures, plans for future operations, products or services, and financing needs or plans, as well as assumptions relating to these matters. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we caution that these expectations or predictions may not prove to be correct or we may not achieve the financial results, savings or other benefits anticipated in the forward-looking statements. These forward-looking statements are necessarily estimates reflecting the best judgment of our senior management and involve a number of risks and uncertainties, some of which may be beyond our control or cannot be predicted or quantified, that could cause actual results to differ materially from those suggested by the forward-looking statements. Many factors including, but not limited to, those set forth in this Annual Report on Form 10-K under “Part I, Item 1A—Risk Factors,” could cause our actual results, performance, achievements, or industry results to be very different from the results, performance, achievements or industry results expressed or implied by these forward-looking statements. Our business, financial condition, or results of operations could also be materially and adversely affected by other factors besides those listed. Forward-looking statements speak only as of the date the statements were made. We do not undertake any obligation to update or revise any forward-looking statements to reflect new information or future events, or for any other reason, even if experience or future events make it clear that any expected results expressed or implied by these forward-looking statements will not be realized. In addition, it is generally our policy not to make any specific projections as to future earnings, and we do not endorse projections regarding future performance that may be made by third parties.
Our Business
We are an international specialty finance company providing debt recovery solutions and other related services for consumers across a broad range of financial assets. We purchase portfolios of defaulted consumer receivables at deep discounts to face value and manage them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial commitments to credit originators, including banks, credit unions, consumer finance companies and commercial retailers. Defaulted receivables may also include receivables subject to bankruptcy proceedings. We also provide debt servicing and other portfolio management services to credit originators for non-performing loans in Europe.
Encore Capital Group, Inc. (“Encore”) has three business units: MCM, which consists of Midland Credit Management, Inc. and its subsidiaries and domestic affiliates; Cabot, which consists of Cabot Credit Management Limited (“CCM”) and its subsidiaries and European affiliates, and LAAP, which is comprised of our investments and operations in Latin America and Asia-Pacific.
MCM (United States)
Through MCM, we are a market leader in portfolio purchasing and recovery in the United States.
Cabot (Europe)
Through Cabot, we are one of the largest credit management services providers in Europe and the United Kingdom. Cabot, in addition to its primary business of portfolio purchasing and recovery, also provides a range of debt servicing offerings such as early stage collections, business process outsourcing (“BPO”), and contingent collections, including through Wescot Credit Services Limited (“Wescot”), a leading UK contingency debt collection and BPO services company.
LAAP (Latin America and Asia-Pacific)
We have purchased non-performing loans in Mexico. Additionally, we have invested in Encore Asset Reconstruction Company (“EARC”) in India. We previously owned non-performing loans in Colombia and Peru (sold in August 2021) and Brazil (sold in April 2020).
To date, operating results from LAAP have not been significant to our total consolidated operating results. Our long-term growth strategy is focused on continuing to invest in our core portfolio purchasing and recovery business in the United States and United Kingdom and strengthening and developing our business in the rest of Europe.
28
Table of Contents
Macroeconomic Update
During 2021, excess consumer liquidity resulting from the COVID-19 pandemic led to consumer behavior (particularly in the U.S.) that contributed to record collections. Similarly, as reported by leading financial industry publications, excess consumer liquidity resulted in lower levels of delinquencies and charge offs for leading lenders. As a result, 2021 was a period of decreased supply and competitive pricing.
During 2022, consumer behavior in the U.S. that contributed to record collections in 2021 normalized, particularly in the second half of the year. Delinquencies, charge offs and market supply remained at lower levels primarily for the first half of the year, resulting in pressure on portfolio pricing. As the year progressed, we began to see signs of increased delinquencies and charge offs in the U.S., which we believe contributed to an increase in portfolio supply. Portfolio pricing in the U.S. in the fourth quarter began to soften, while pricing in the U.K. and Europe remained competitive. We believe that the current pricing environment does not yet reflect increased funding costs that have resulted from higher interest rates.
Throughout 2022 we have noted higher interest rates, elevated levels of inflation, agent staffing challenges as a result of the tight labor market and large foreign exchange rate fluctuations. Higher interest rates will impact funding costs for market participants. However, we believe increased supply will lead to improved portfolio pricing over time. Inflation has put pressure on wages and other costs. We are taking action to control our cost base, including a headcount reduction in support functions at Cabot that we expect will lead to an approximately $4 million pre-tax charge in the first quarter of 2023. We cannot predict the full extent these macroeconomic factors may have on our business, results of operations and financial condition due to numerous evolving factors. See “Part I - Item 1A- Risk Factors” in this Annual Report on Form 10-K.
Government Regulation
As discussed in more detail under “Part I - Item 1—Business - Government Regulation” contained in this Annual Report on Form 10-K, our operations in the United States are subject to federal, state and municipal statutes, rules, regulations and ordinances that establish specific guidelines and procedures that debt purchasers and collectors must follow when collecting consumer accounts, including among others, specific guidelines and procedures for communicating with consumers and prohibitions on unfair, deceptive or abusive debt collection practices. Additionally, our operations in Europe are affected by foreign statutes, rules and regulations regarding debt collection and debt purchase activities. These statutes, rules, regulations, ordinances, guidelines and procedures are modified from time to time by the relevant authorities charged with their administration, which could affect the way we conduct our business.
Portfolio Purchasing and Recovery
MCM (United States)
In the United States, the defaulted consumer receivable portfolios we purchase are primarily charged-off credit card debt portfolios. A small percentage of our capital deployment in the United States is comprised of receivable portfolios subject to Chapter 13 and Chapter 7 bankruptcy proceedings.
We purchase receivables based on robust, account-level valuation methods and employ proprietary statistical and behavioral models across our U.S. operations. These methods and models allow us to value portfolios accurately (limiting the risk of overpaying), avoid buying portfolios that are incompatible with our methods or strategies and align the accounts we purchase with our business channels to maximize future collections. As a result, we have been able to realize significant returns from the receivables we acquire. We maintain strong relationships with many of the largest financial service providers in the United States.
Cabot (Europe)
In Europe, our purchased under-performing debt portfolios primarily consist of paying and non-paying consumer loan accounts. We also purchase: (1) portfolios that are in insolvency status, in particular, individual voluntary arrangements; and (2) non-performing secured mortgage portfolios and real estate assets previously securing mortgage portfolios. When we take possession of the underlying real estate assets or purchase real estate assets, we refer to those as real estate-owned assets, or REO assets.
We purchase paying and non-paying receivable portfolios using a proprietary pricing model that utilizes account-level statistical and behavioral data. This model allows us to value portfolios accurately and quantify portfolio performance in order to maximize future collections. As a result, we have been able to realize significant returns from the assets we have acquired. We maintain strong relationships with many of the largest financial services providers in the United Kingdom.
29
Table of Contents
Purchases and Collections
Portfolio Pricing, Supply and Demand
MCM (United States)
Issuers have continued to sell predominantly fresh portfolios. Fresh portfolios are portfolios that are generally sold within six months of the consumer’s account being charged-off by the financial institution. Pricing in the fourth quarter began to soften as a result of increased supply. Issuers continue to sell their volume in mostly forward flow arrangements that are often committed early in the calendar year. We believe growth in lending and rising delinquency rates will drive continued growth in supply. Lending has now surpassed pre-pandemic levels in the U.S. and we have started to see an increase in portfolio supply.
We believe that smaller competitors continue to face difficulties in the portfolio purchasing market because of the high cost to operate due to regulatory pressure and increasing cost of capital. We believe this favors larger participants, like MCM, because the larger market participants are better able to adapt to these pressures and commit to larger forward flow agreements and fluctuating volumes.
Cabot (Europe)
The UK market for charged-off portfolios prior to the COVID-19 pandemic generally provided a relatively consistent pipeline of opportunities, despite a historically low level of charge-off rates, as creditors have embedded debt sales as an integral part of their business models and consumer indebtedness has continued to grow since the financial crisis. An increasing amount of volume is sold in multi-year forward flow arrangements.
The Spanish debt market continues to be one of the largest in Europe with significant debt sales activity and an expectation of a significant amount of debt to be sold and serviced in the future. Additionally, financial institutions continue to experience both market and regulatory pressure to dispose of non-performing loans, which should continue to provide debt purchasing opportunities in Spain.
Banks decreased portfolio sales at the beginning of the COVID-19 pandemic in order to focus on customers’ needs. While we have seen a resumption of sales activity across many of our European markets, underlying default rates are generally low by historic levels, and sales levels are expected to fluctuate from quarter to quarter. In general, supply remains below pre-pandemic levels while portfolio pricing remains competitive across our European footprint.
Purchases by Geographic Location
The following table summarizes purchases of receivable portfolios by geographic location during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| MCM (United States) | $ | 556,000 | $ | 408,741 | $ | 542,973 | ||||
| Cabot (Europe) | 244,507 | 255,788 | 116,899 | |||||||
| Total purchases of receivable portfolios | $ | 800,507 | $ | 664,529 | $ | 659,872 |
In the United States, capital deployment increased during the year ended December 31, 2022, as compared to 2021. The majority of our deployments in the U.S. come from forward flow agreements, and the timing, contract duration, and volumes for each contract can fluctuate leading to variation when comparing to prior periods. Portfolio purchases in the U.S. are returning to pre-pandemic levels as supply increases. Capital deployment decreased for the year ended December 31, 2021, as compared to 2020, primarily due to a decrease in supply and maintaining our pricing discipline.
In Europe, capital deployment decreased during the year ended December 31, 2022, as compared to 2021. The decrease was primarily due to the unfavorable impact from foreign currency translation driven by the strengthening of the U.S. dollar against the British Pound. Portfolio purchases in Europe remain below pre-pandemic average levels. In the UK, bank delinquencies remain at relatively low levels, and the level of outstanding unsecured consumer borrowings, while increasing, is still below pre-pandemic levels. European capital deployment increased for the year ended December 31, 2021, as compared to 2020. The increase was primarily the result of significantly lower capital deployment during 2020 driven by limited supply of portfolios and a continuation of our disciplined purchasing process.
During the years ended December 31, 2022, 2021, and 2020, we also invested $39.3 million, $17.1 million, and $1.5 million in REO assets, respectively.
30
Table of Contents
Collections from Purchased Receivables by Channel and Geographic Location
We utilize three channels for the collection of our purchased receivables: call center and digital collections; legal collections; and collection agencies. The call center and digital collections channel consists of collections that result from our call centers, direct mail program and online collections. The legal collections channel consists of collections that result from our internal legal channel or from our network of retained law firms. The collection agencies channel consists of collections from third-party collections agencies to whom we pay a fee or commission. We utilize this channel to supplement capacity in our internal call centers, to service accounts in regions where we do not have collections operations or for accounts purchased where we maintain the collection agency servicing relationship. The following table summarizes the total collections by collection channel and geographic area during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| MCM (United States): | ||||||||||
| Call center and digital collections | $ | 772,728 | $ | 971,459 | $ | 941,682 | ||||
| Legal collections | 581,078 | 662,810 | 573,510 | |||||||
| Collection agencies | 1,126 | 7,429 | 13,750 | |||||||
| Subtotal | 1,354,932 | 1,641,698 | 1,528,942 | |||||||
| Cabot (Europe): | ||||||||||
| Call center and digital collections | 203,378 | 259,666 | 245,762 | |||||||
| Legal collections | 193,348 | 203,339 | 165,249 | |||||||
| Collection agencies | 156,545 | 181,974 | 142,935 | |||||||
| Subtotal | 553,271 | 644,979 | 553,946 | |||||||
| Other geographies: | 3,334 | 20,682 | 28,960 | |||||||
| Total collections from purchased receivables | $ | 1,911,537 | $ | 2,307,359 | $ | 2,111,848 |
Gross collections from purchased receivables decreased by $395.8 million, or 17.2%, to $1,911.5 million during the year ended December 31, 2022, from $2,307.4 million during the year ended December 31, 2021. The decrease of collections in the United States was primarily a result of an unusually high level of collections in 2021 resulting from changes in consumer behavior during the COVID-19 pandemic. The decrease was also a result of lower purchasing volumes in recent periods due to the COVID-19 pandemic. The changes in consumer behavior that resulted from the impacts of the COVID-19 pandemic, while more prevalent a year ago, continued through the first half of 2022. We believe the pandemic-related drivers of this changed behavior have normalized. The decrease in collections from purchased receivables in Europe was primarily due to the unfavorable impact from foreign currency translation, primarily by the strengthening of the U.S. dollar against the British Pound. In addition, continuing labor market tightness in the UK affected agent staffing levels and, consequently, mildly impacted collections for the year.
Gross collections from purchased receivables increased $195.5 million, or 9.3%, to $2,307.4 million during the year ended December 31, 2021, from $2,111.8 million during the year ended December 31, 2020. The increase of collections in the United States was primarily driven by changes in consumer behavior during the COVID-19 pandemic, an increase in legal channel collections and our continued effort in improving liquidation. We were frequently being called upon by our consumers to assist them with their financial recovery through inbound calls and online digital interaction. The large volume of consumer contact resulted in a significant increase in collections and improved our operating efficiency. The increase in collections from purchased receivables in Europe was primarily due to reduced collections in the prior year resulting from the impacts of the COVID-19 pandemic and the favorable impact from foreign currency translation, primarily by the weakening of the U.S. dollar against the British Pound.
31
Table of Contents
Results of Operations
Results of operations, in dollars and as a percentage of total revenues, adjusted by net allowances, were as follows for the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||
| Revenues | ||||||||||||||||||||
| Revenue from receivable portfolios | $ | 1,202,361 | 85.9 | % | $ | 1,287,730 | 79.8 | % | $ | 1,374,717 | 91.5 | % | ||||||||
| Changes in recoveries | 93,145 | 6.7 | % | 199,136 | 12.3 | % | 7,246 | 0.5 | % | |||||||||||
| Total debt purchasing revenue | 1,295,506 | 92.6 | % | 1,486,866 | 92.1 | % | 1,381,963 | 92.0 | % | |||||||||||
| Servicing revenue | 94,922 | 6.8 | % | 120,778 | 7.5 | % | 115,118 | 7.7 | % | |||||||||||
| Other revenues | 7,919 | 0.6 | % | 6,855 | 0.4 | % | 4,319 | 0.3 | % | |||||||||||
| Total revenues | 1,398,347 | 100.0 | % | 1,614,499 | 100.0 | % | 1,501,400 | 100.0 | % | |||||||||||
| Operating expenses | ||||||||||||||||||||
| Salaries and employee benefits | 375,135 | 26.8 | % | 385,178 | 23.9 | % | 378,176 | 25.2 | % | |||||||||||
| Cost of legal collections | 217,944 | 15.6 | % | 254,280 | 15.7 | % | 239,071 | 15.9 | % | |||||||||||
| General and administrative expenses | 145,798 | 10.4 | % | 137,695 | 8.6 | % | 149,113 | 9.9 | % | |||||||||||
| Other operating expenses | 111,234 | 8.0 | % | 106,938 | 6.6 | % | 108,944 | 7.3 | % | |||||||||||
| Collection agency commissions | 35,568 | 2.5 | % | 47,057 | 2.9 | % | 49,754 | 3.3 | % | |||||||||||
| Depreciation and amortization | 50,494 | 3.6 | % | 50,079 | 3.1 | % | 42,780 | 2.8 | % | |||||||||||
| Total operating expenses | 936,173 | 66.9 | % | 981,227 | 60.8 | % | 967,838 | 64.4 | % | |||||||||||
| Income from operations | 462,174 | 33.1 | % | 633,272 | 39.2 | % | 533,562 | 35.6 | % | |||||||||||
| Other expense | ||||||||||||||||||||
| Interest expense | (153,308) | (11.0) | % | (169,647) | (10.5) | % | (209,356) | (14.0) | % | |||||||||||
| Loss on extinguishment of debt | — | — | % | (9,300) | (0.6) | % | (40,951) | (2.7) | % | |||||||||||
| Other income (expense) | 2,123 | 0.1 | % | (17,784) | (1.1) | % | (357) | — | % | |||||||||||
| Total other expense | (151,185) | (10.9) | % | (196,731) | (12.2) | % | (250,664) | (16.7) | % | |||||||||||
| Income before income taxes | 310,989 | 22.2 | % | 436,541 | 27.0 | % | 282,898 | 18.9 | % | |||||||||||
| Provision for income taxes | (116,425) | (8.3) | % | (85,340) | (5.2) | % | (70,374) | (4.7) | % | |||||||||||
| Net income | 194,564 | 13.9 | % | 351,201 | 21.8 | % | 212,524 | 14.2 | % | |||||||||||
| Net income attributable to noncontrolling interest | — | 0.0 | % | (419) | (0.1) | % | (676) | (0.1) | % | |||||||||||
| Net income attributable to Encore Capital Group, Inc. stockholders | $ | 194,564 | 13.9 | % | $ | 350,782 | 21.7 | % | $ | 211,848 | 14.1 | % |
32
Table of Contents
Comparison of Results of Operations
Our Annual Report on Form 10-K for the year ended December 31, 2021 includes discussion and analysis of our financial condition and results of operations for the year ended December 31, 2021 as compared to the year ended December 31, 2020 in Item 7 of Part II, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Revenues
Our revenues primarily include debt purchasing revenue, which is revenue recognized from engaging in debt purchasing and recovery activities. We apply our charge-off policy and fully write-off the amortized costs (i.e., face value net of noncredit discount) of the individual receivables we acquire immediately after purchasing the portfolio. We then record a negative allowance that represents the present value of all expected future recoveries for pools of receivables that share similar risk characteristics using a discounted cash flow approach, which is presented as “Investment in receivable portfolios, net” in our consolidated statements of financial condition. The discount rate is an effective interest rate (or “purchase EIR”) established based on the purchase price of the portfolio and the expected future cash flows at the time of purchase.
Debt purchasing revenue includes two components:
(1) Revenue from receivable portfolios, which is the accretion of the discount on the negative allowance due to the passage of time (generally the portfolio balance multiplied by the EIR), and
(2) Changes in recoveries, which includes:
(a) Recoveries above (below) forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and
(b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
Certain pools already fully recovered their cost basis and became zero basis portfolios (“ZBA”) prior to our adoption of the accounting standard for Financial Instruments - Credit Losses (“CECL”) in January 2020. We did not establish a negative allowance for these pools as we elected the Transition Resource Group for Credit Losses’ practical expedient to retain the integrity of these legacy pools. Similar to how we treated ZBA collections prior to the adoption of CECL, all subsequent collections to the ZBA pools are recognized as ZBA revenue, which is included in revenue from receivable portfolios in our consolidated statements of income.
Servicing revenue consists primarily of fee-based income earned on accounts collected on behalf of others, primarily credit originators. We earn fee-based income by providing debt servicing (such as early stage collections, BPO, contingent collections, trace services and litigation activities) to credit originators for non-performing loans in Europe.
Other revenues primarily include revenues recognized from the sale of real estate assets that are acquired as a result of our investments in non-performing secured residential mortgage portfolios and real estate assets in Europe and LAAP.
33
Table of Contents
The following table summarizes revenues for the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | $ Change | % Change | |||||||||||
| Revenue recognized from portfolio basis | $ | 1,169,010 | $ | 1,240,656 | $ | (71,646) | (5.8) | % | ||||||
| ZBA revenue | 33,351 | 47,074 | (13,723) | (29.2) | % | |||||||||
| Revenue from receivable portfolios | 1,202,361 | 1,287,730 | (85,369) | (6.6) | % | |||||||||
| Recoveries above forecast | 29,253 | 326,006 | (296,753) | (91.0) | % | |||||||||
| Changes in expected future recoveries | 63,892 | (126,870) | 190,762 | (150.4) | % | |||||||||
| Changes in recoveries | 93,145 | 199,136 | (105,991) | (53.2) | % | |||||||||
| Debt purchasing revenue | 1,295,506 | 1,486,866 | (191,360) | (12.9) | % | |||||||||
| Servicing revenue | 94,922 | 120,778 | (25,856) | (21.4) | % | |||||||||
| Other revenues | 7,919 | 6,855 | 1,064 | 15.5 | % | |||||||||
| Total revenues | $ | 1,398,347 | $ | 1,614,499 | $ | (216,152) | (13.4) | % |
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international revenues, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international revenues. Our revenues were unfavorably impacted by approximately $42.3 million due to foreign currency translation, primarily as a result of the strengthening of the U.S. dollar, against the British Pound by approximately 11.6%, during the year ended December 31, 2022 as compared to the year ended December 31, 2021.
The decrease in revenue recognized from portfolio basis during the year ended December 31, 2022 as compared to the year ended December 31, 2021, other than resulting from the unfavorable impact from foreign currency translation discussed above, was primarily due to lower portfolio basis (i.e., a lower investment in receivable balance) driven by a lower volume of purchases in recent periods.
As discussed above, ZBA revenue represents collections from our legacy ZBA pools. We expect our ZBA revenue to continue to decline as we collect on these legacy pools. We do not expect to have new ZBA pools in the future.
Recoveries above or below forecast represent over and under-performance in the reporting period, respectively. Collections were above projected cash recoveries in the first half of 2022 but the over-performance was partially offset by the under-performance in the second half of 2022. In previous periods we had experienced an unusually high level of collections resulting from changes in consumer behavior in the United States during the COVID-19 pandemic in addition to improvements in collections capabilities, and therefore increased expected future cash recoveries for certain pool groups. The pandemic-related drivers of this changed behavior have normalized in recent quarters, and for the second half of 2022, collections under-performed the revised projected cash recoveries and therefore reduced the collections over-performance for the year ended December 31, 2022 to approximately $29.3 million.
When reassessing the forecasts of expected lifetime recoveries during the year ended December 31, 2022, management considered, among other factors, historical and current collection performance, changes in consumer behaviors, and macroeconomic environment. We update our expected future recovery each quarter, the re-evaluations resulted in a net positive change in expected future recoveries in the first half of 2022, however, due to collection under-performance we started to experience in the second half of the year, during the three months ended December 31, 2022, we reduced our future estimated collections by approximately 1.5%, which in turn, when discounted to present value, resulted in a negative change in expected future period recoveries of approximately $64.0 million for the quarter. This negative change in expected recoveries recognized in the fourth quarter reduced the positive change in expected recoveries previous recorded and resulted in a total net positive change of expected future recoveries of approximately $63.9 million during the year ended December 31, 2022.
34
Table of Contents
Recoveries above forecast were approximately $326.0 million during the year ended December 31, 2021, primarily due to changes in consumer behavior during the COVID-19 pandemic. Despite the collections over-performance, we recorded approximately $126.9 million in net negative change in expected future period recoveries during the year ended December 31, 2021, primarily based on our assumption that the majority of the over-performance was due to acceleration in the timing of collections rather than an increase to total expected future recoveries.
The following tables summarize collections from purchased receivables, revenue from receivable portfolios, end of period receivable balance and other related supplemental data, by year of purchase (in thousands, except percentages):
| Year Ended December 31, 2022 | As of December 31, 2022 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Revenue from Receivable Portfolios | Changes in Recoveries | Investment in Receivable Portfolios | Monthly EIR | ||||||||||||||
| United States: | ||||||||||||||||||
| ZBA | $ | 33,317 | $ | 33,317 | $ | — | $ | — | — | % | ||||||||
| 2011 | 18,425 | 16,490 | 1,745 | 1,328 | 88.6 | % | ||||||||||||
| 2012 | 20,173 | 17,031 | 3,184 | 3,090 | 42.0 | % | ||||||||||||
| 2013 | 43,687 | 44,642 | (3,503) | 7,400 | 40.5 | % | ||||||||||||
| 2014 | 25,212 | 16,400 | 5,244 | 19,351 | 6.7 | % | ||||||||||||
| 2015 | 25,655 | 13,960 | 1,530 | 26,369 | 3.9 | % | ||||||||||||
| 2016 | 51,650 | 28,222 | 3,519 | 46,633 | 4.1 | % | ||||||||||||
| 2017 | 85,348 | 52,769 | 3,275 | 62,577 | 5.5 | % | ||||||||||||
| 2018 | 144,566 | 73,850 | 30,015 | 128,965 | 3.9 | % | ||||||||||||
| 2019 | 256,444 | 130,768 | 62,008 | 236,904 | 3.8 | % | ||||||||||||
| 2020 | 311,573 | 148,651 | 83,962 | 281,325 | 3.7 | % | ||||||||||||
| 2021 | 240,605 | 160,520 | (19,221) | 280,247 | 3.9 | % | ||||||||||||
| 2022 | 98,277 | 79,830 | 7,251 | 542,063 | 3.1 | % | ||||||||||||
| Subtotal | 1,354,932 | 816,450 | 179,009 | 1,636,252 | 4.0 | % | ||||||||||||
| Europe: | ||||||||||||||||||
| ZBA | 34 | 34 | — | — | — | % | ||||||||||||
| 2013 | 68,938 | 59,888 | (12,516) | 137,297 | 3.2 | % | ||||||||||||
| 2014 | 65,156 | 49,286 | 3,070 | 127,791 | 3.0 | % | ||||||||||||
| 2015 | 42,640 | 30,477 | (2,377) | 95,343 | 2.5 | % | ||||||||||||
| 2016 (1) | 40,200 | 30,292 | (5,771) | 81,618 | 2.8 | % | ||||||||||||
| 2017 | 61,762 | 38,988 | (27,217) | 138,529 | 1.9 | % | ||||||||||||
| 2018 | 61,691 | 39,718 | (23,906) | 179,646 | 1.6 | % | ||||||||||||
| 2019 | 63,607 | 38,051 | (5,338) | 148,997 | 1.9 | % | ||||||||||||
| 2020 | 45,757 | 28,083 | 3,253 | 93,273 | 2.2 | % | ||||||||||||
| 2021 | 66,529 | 46,451 | (12,637) | 188,975 | 1.9 | % | ||||||||||||
| 2022 | 36,957 | 24,643 | (2,425) | 227,353 | 1.6 | % | ||||||||||||
| Subtotal | 553,271 | 385,911 | (85,864) | 1,418,822 | 2.1 | % | ||||||||||||
| Other geographies:(2) | ||||||||||||||||||
| All vintages | 3,334 | — | — | 33,187 | — | % | ||||||||||||
| Subtotal | 3,334 | — | — | 33,187 | — | % | ||||||||||||
| Total | $ | 1,911,537 | $ | 1,202,361 | $ | 93,145 | $ | 3,088,261 | 3.1 | % |
_______________________
(1)Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2)All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
35
Table of Contents
| Year Ended December 31, 2021 | As of December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Revenue from Receivable Portfolios | Changes in Recoveries | Investment in Receivable Portfolios | Monthly EIR | |||||||||
| United States: | |||||||||||||
| ZBA | $ | 44,098 | $ | 44,098 | $ | — | $ | — | —% | ||||
| 2011 | 24,216 | 17,680 | 6,358 | 1,517 | 88.6% | ||||||||
| 2012 | 24,941 | 17,904 | 6,057 | 3,048 | 42.0% | ||||||||
| 2013 | 58,776 | 48,451 | 10,571 | 9,951 | 40.5% | ||||||||
| 2014 | 34,896 | 22,801 | 1,096 | 22,921 | 6.7% | ||||||||
| 2015 | 42,774 | 20,914 | 5,642 | 36,544 | 3.9% | ||||||||
| 2016 | 87,717 | 39,458 | 17,015 | 66,606 | 4.1% | ||||||||
| 2017 | 144,243 | 72,660 | 25,636 | 92,180 | 5.4% | ||||||||
| 2018 | 228,919 | 100,124 | 33,363 | 170,489 | 3.8% | ||||||||
| 2019 | 400,250 | 173,946 | 59,235 | 301,489 | 3.8% | ||||||||
| 2020 | 430,514 | 194,623 | 101,747 | 360,847 | 3.7% | ||||||||
| 2021 | 120,354 | 81,490 | 13,528 | 381,590 | 3.9% | ||||||||
| Subtotal | 1,641,698 | 834,149 | 280,248 | 1,447,182 | 4.4% | ||||||||
| Europe: | |||||||||||||
| ZBA | 96 | 95 | — | — | —% | ||||||||
| 2013 | 93,907 | 80,836 | (38,919) | 178,115 | 3.2% | ||||||||
| 2014 | 84,169 | 63,648 | (17,446) | 157,691 | 3.0% | ||||||||
| 2015 | 57,758 | 40,064 | (10,741) | 122,000 | 2.4% | ||||||||
| 2016 (1) | 50,980 | 40,117 | (7,321) | 107,202 | 2.8% | ||||||||
| 2017 | 86,107 | 54,248 | (15,455) | 207,560 | 1.9% | ||||||||
| 2018 | 80,629 | 53,443 | (23,720) | 246,573 | 1.6% | ||||||||
| 2019 | 88,448 | 50,465 | (2,676) | 198,269 | 1.8% | ||||||||
| 2020 | 59,803 | 33,962 | 22,121 | 118,991 | 2.3% | ||||||||
| 2021 | 43,082 | 28,161 | 9,347 | 240,890 | 1.9% | ||||||||
| Subtotal | 644,979 | 445,039 | (84,810) | 1,577,291 | 2.2% | ||||||||
| Other geographies: (2) | |||||||||||||
| All vintages | 20,682 | 8,542 | 3,698 | 41,080 | —% | ||||||||
| Subtotal | 20,682 | 8,542 | 3,698 | 41,080 | —% | ||||||||
| Total | $ | 2,307,359 | $ | 1,287,730 | $ | 199,136 | $ | 3,065,553 | 3.3% |
_______________________
(1)Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2)All portfolios are on non-accrual basis subsequent to the sale of our investments in Colombia and Peru in August 2021. Annual pool groups for other geographies have been aggregated for disclosure purposes.
The decrease in servicing revenues during the year ended December 31, 2022, as compared to the year ended December 31, 2021, was primarily attributable to reduced service demand from BPO clients and the unfavorable impact of foreign currency translation, which was primarily the result of the strengthening of the U.S. dollar against the British Pound.
Other revenues increased during the year ended December 31, 2022, as compared to the year ended December 31, 2021, primarily driven by the increased sale of real estate assets. The increase was partially offset by the unfavorable impact of foreign currency translation, which was primarily the result of the strengthening of the U.S. dollar against the British Pound and the Euro.
36
Table of Contents
Operating Expenses
The following table summarizes operating expenses during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | $ Change | $ Change | |||||||||||
| Salaries and employee benefits | $ | 375,135 | $ | 385,178 | $ | (10,043) | (2.6) | % | ||||||
| Cost of legal collections | 217,944 | 254,280 | (36,336) | (14.3) | % | |||||||||
| General and administrative expenses | 145,798 | 137,695 | 8,103 | 5.9 | % | |||||||||
| Other operating expenses | 111,234 | 106,938 | 4,296 | 4.0 | % | |||||||||
| Collection agency commissions | 35,568 | 47,057 | (11,489) | (24.4) | % | |||||||||
| Depreciation and amortization | 50,494 | 50,079 | 415 | 0.8 | % | |||||||||
| Total operating expenses | $ | 936,173 | $ | 981,227 | $ | (45,054) | (4.6) | % |
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international operating expenses, and the weakening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international operating expenses. Our operating expenses were favorably impacted by approximately $38.1 million due to foreign currency translation, primarily as a result of the strengthening of the U.S. dollar against the British Pound by approximately 11.6% for the year ended December 31, 2022, as compared to the year ended December 31, 2021.
Operating expenses are explained in more detail as follows:
Salaries and Employee Benefits
The decrease in salaries and employee benefits during the year ended December 31, 2022, compared to the year ended December 31, 2021, was primarily due to the following reasons:
•Decrease of average headcount;
•Favorable impact of foreign currency translation of $18.5 million, primarily by the strengthening of the U.S. dollar against the British Pound;
•Decrease in stock-based compensation expense of $2.9 million primarily attributed to expense reversals due to forfeiture of certain stock awards; and
•The decrease was partially offset by increased salaries due to market adjustments.
Cost of Legal Collections
Cost of legal collections primarily includes contingent fees paid to our external network of attorneys and the cost of litigation. We pursue legal collections using a network of attorneys that specialize in collection matters and through our internal legal channel. Under the agreements with our contracted attorneys, we advance certain out-of-pocket court costs. Cost of legal collections does not include internal legal channel employee costs, which are included in salaries and employee benefits in our consolidated statements of income.
The following table summarizes our cost of legal collections during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | $ Change | % Change | |||||||||||
| Court costs | $ | 125,289 | $ | 152,115 | $ | (26,826) | (17.6) | % | ||||||
| Legal collection fees | 92,655 | 102,165 | (9,510) | (9.3) | % | |||||||||
| Total cost of legal collections | $ | 217,944 | $ | 254,280 | $ | (36,336) | (14.3) | % |
The decrease in cost of legal collections during the year ended December 31, 2022, compared to the year ended December 31, 2021, was primarily due to the following reasons:
•Decreased court costs due to fewer placements in the legal collection channel;
•Decreased legal collection fees driven by decreased legal channel collections; and
37
Table of Contents
•Favorable impact of foreign currency translation of approximately $3.9 million primarily driven by the strengthening of the U.S. dollar against the British Pound.
General and Administrative Expenses
The increase in general and administrative expenses during the year ended December 31, 2022, compared to the year ended December 31, 2021, was primarily due to the following reasons:
•Approximately $14.0 million of increased general and administrative expense including costs associated with our return to the office initiatives, business travel, consulting fees, and facilities expense; and
•The increase was partially offset by the favorable impact of foreign currency translation of approximately $5.9 million, primarily by the strengthening of the U.S. dollar against the British Pound.
Other Operating Expenses
The increase in other operating expenses during the year ended December 31, 2022, compared to the year ended December 31, 2021, was primarily due to increased various other operating expenses to support our collection activities. The increase was partially offset by the favorable impact of foreign currency translation of approximately $3.2 million, primarily by the strengthening of the U.S. dollar against the British Pound.
Collection Agency Commissions
Collection agency commissions are commissions paid to third-party collection agencies. Collections through the collections agencies channel are predominately in Europe and vary from period to period depending on, among other things, the number of accounts placed with an agency versus accounts collected internally. Commission rates vary depending on, among other things, the amount of time that has passed since the charge-off of the accounts placed with an agency, the asset class, and the geographic location of the receivables. Generally, freshly charged-off accounts have a lower commission rate than accounts that have been charged off for a longer period of time, and commission rates for purchased bankruptcy portfolios are lower than the commission rates for charged-off credit card accounts. Collection agency commissions decreased due to the decreased placement in this channel during the year ended December 31, 2022, compared to the year ended December 31, 2021.
Depreciation and Amortization
Depreciation and amortization expense remained relatively consistent during the year ended December 31, 2022, compared to the year ended December 31, 2021.
Interest Expense
The following table summarizes our interest expense (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | $ Change | % Change | |||||||||||
| Stated interest on debt obligations | $ | 137,434 | $ | 151,861 | $ | (14,427) | (9.5) | % | ||||||
| Amortization of debt issuance costs | 14,539 | 16,223 | (1,684) | (10.4) | % | |||||||||
| Amortization of debt discount | 1,335 | 1,563 | (228) | (14.6) | % | |||||||||
| Total interest expense | $ | 153,308 | $ | 169,647 | $ | (16,339) | (9.6) | % |
The decrease in interest expense during the year ended December 31, 2022, compared to the year ended December 31, 2021, was primarily due to the following reasons:
•Decreased interest expense of approximately $11.9 million driven by lower average debt balances of approximately $157.2 million;
•The favorable impact of foreign currency translation of approximately $11.2 million, primarily by the strengthening of the U.S. dollar against the British Pound and the Euro; and
•The decrease was partially offset by the effect from rising interest rates in recent periods of approximately $12.5 million.
38
Table of Contents
Other Income (Expense)
Other income or expense consists primarily of foreign currency exchange gains or losses, interest income and gains or losses recognized on certain transactions outside of our normal course of business. Other income was $2.1 million and other expense was $17.8 million during the years ended December 31, 2022, and 2021, respectively. Other expense recognized during the year ended December 31, 2021 primarily included the loss on the sale of our investment in Colombia and Peru of $17.4 million.
Provision for Income Taxes
During the years ended December 31, 2022, and 2021, we recorded income tax provisions of $116.4 million and $85.3 million, respectively.
The effective tax rates for the respective periods are shown below:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Federal provision | 21.0 | % | 21.0 | % | |
| State provision | 5.0 | % | 2.3 | % | |
| Foreign rate differential(1) | (0.3) | % | (1.0) | % | |
| Change in tax rate(2) | — | % | (1.3) | % | |
| Change in valuation allowance(3) | 13.2 | % | (2.3) | % | |
| Deductible loss in foreign jurisdiction(4) | (2.7) | % | — | % | |
| Other | 1.2 | % | 0.8 | % | |
| Effective rate | 37.4 | % | 19.5 | % |
________________________
(1)Relates primarily to lower tax rates on income or loss attributable to international operations.
(2)Includes impact of U.K. tax rate increases.
(3)Includes valuation allowances recorded on U.K. deferred tax assets
(4)This represents a deductible loss recognized in a foreign subsidiary that maintains a full valuation allowance on its deferred tax assets. Accordingly, this deductible loss increased the valuation allowance and did not result in any tax benefit during the year ended December 31, 2022.
The effective tax rate for the year ended December 31, 2022 increased to 37.4% as compared to 19.5% for the year ended December 31, 2021. The increase in tax rate was primarily related to recording a full valuation allowance on U.K. deferred tax assets during the three months ended December 31, 2022. The U.K. deferred tax assets include revenue recognition differences between statutory reporting and US GAAP reporting. In evaluating all positive and negative evidence available to determine whether all or some portion of the deferred tax assets will be realized, significant judgement is required and the weight of all available evidence must be considered. A significant piece of objective negative evidence evaluated was the U.K. loss before income taxes for the three-year period ended December 31, 2022. Objective evidence limits the ability to consider subjective evidence, such as projections for future earnings growth. We will continue to evaluate the realizability of deferred tax assets each quarter based on all available positive and negative evidence, including current and cumulative earnings, forecasts of future profitability, statutory carryback and carryforward periods and tax planning strategies. In a period when positive evidence supports a conclusion that a valuation allowance is no longer needed, a tax benefit will be recorded.
Our effective tax rate could fluctuate significantly on a quarterly basis and could be adversely affected to the extent earnings are lower than anticipated in countries that have lower statutory tax rates and higher than anticipated in countries that have higher statutory tax rates.
39
Table of Contents
Non-GAAP Disclosure
In addition to the financial information prepared in conformity with Generally Accepted Accounting Principles (“GAAP”), we provide historical non-GAAP financial information. Management believes that the presentation of such non-GAAP financial information is meaningful and useful in understanding the activities and business metrics of our operations. Management believes that these non-GAAP financial measures reflect an additional way of viewing aspects of our business that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business.
Management believes that the presentation of these measures provides investors with greater transparency and facilitates comparison of operating results across a broad spectrum of companies with varying capital structures, compensation strategies, derivative instruments, and amortization methods, which provide a more complete understanding of our financial performance, competitive position, and prospects for the future. Readers should consider the information in addition to, but not instead of, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of these measures for comparative purposes.
Adjusted EBITDA. Management utilizes adjusted EBITDA (defined as net income before interest income and expense, taxes, depreciation and amortization, stock-based compensation expenses, acquisition, integration and restructuring related expenses, and other charges or gains that are not indicative of ongoing operations), in the evaluation of our operating performance. Adjusted EBITDA for the periods presented is as follows (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| GAAP net income, as reported | $ | 194,564 | $ | 351,201 | $ | 212,524 | ||||
| Adjustments: | ||||||||||
| Interest expense | 153,308 | 169,647 | 209,356 | |||||||
| Loss on extinguishment of debt | — | 9,300 | 40,951 | |||||||
| Interest income | (1,774) | (1,738) | (2,397) | |||||||
| Provision for income taxes | 116,425 | 85,340 | 70,374 | |||||||
| Depreciation and amortization | 50,494 | 50,079 | 42,780 | |||||||
| CFPB settlement fees(1) | — | — | 15,009 | |||||||
| Stock-based compensation expense | 15,402 | 18,330 | 16,560 | |||||||
| Acquisition, integration and restructuring related expenses(2) | 1,213 | 20,559 | 4,962 | |||||||
| Adjusted EBITDA | $ | 529,632 | $ | 702,718 | $ | 610,119 | ||||
| Collections applied to principal balance(3) | $ | 635,262 | $ | 843,087 | $ | 740,350 |
________________________
(1)Amount represents a charge resulting from the Stipulated Judgment with the CFPB. We have adjusted for this amount because we believe it is not indicative of ongoing operations; therefore, adjusting for it enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(2)Amount represents acquisition, integration and restructuring related expenses. We adjust for this amount because we believe these expenses are not indicative of ongoing operations; therefore, adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(3)Collections applied to principal balance is calculated in the table below:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Collections applied to investment in receivable portfolios, net | $ | 709,176 | $ | 1,019,629 | $ | 737,131 | ||||
| Less: Changes in recoveries | (93,145) | (199,136) | (7,246) | |||||||
| REO proceeds applied to basis | 19,231 | 22,594 | 10,465 | |||||||
| Collections applied to principal balance | $ | 635,262 | $ | 843,087 | $ | 740,350 |
40
Table of Contents
Supplemental Performance Data
The tables included in this supplemental performance data section include detail for purchases, collections and ERC by year of purchase.
Our collection expectations are based on account characteristics and economic variables. Additional adjustments are made to account for qualitative factors that may affect the payment behavior of our consumers and servicing related adjustments to ensure our collection expectations are aligned with our operations. We continue to refine our process of forecasting collections both domestically and internationally with a focus on operational enhancements. Our collection expectations vary between types of portfolio and geographic location. For example, in the UK, due to the higher concentration of payment plans, as compared to the U.S. and other locations in Europe, we expect to receive streams of collections over longer periods of time. As a result, past performance of pools in certain geographic locations or of certain types of portfolio are not necessarily a suitable indicator of future results in other locations or for other types of portfolio.
The supplemental performance data presented in this section is impacted by foreign currency translation, which represents the effect of translating financial results where the functional currency of our foreign subsidiary is different than our U.S. dollar reporting currency. For example, the strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable reporting impact on our international purchases, collections, and ERC, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international purchases, collections, and ERC.
We utilize proprietary forecasting models to continuously evaluate the economic life of each pool.
41
Table of Contents
Cumulative Collections Money Multiple - Cumulative Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our receivable purchases, related gross collections, and cumulative collections money multiples (in thousands, except multiples):
| Year ofPurchase | PurchasePrice(1) | Cumulative Collections through December 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | Total(2) | CCMM(3) | ||||||||||||||||||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2013 | $ | 2,692,551 | $ | 4,931,172 | $ | 904,731 | $ | 650,989 | $ | 470,442 | $ | 320,000 | $ | 229,963 | $ | 170,377 | $ | 136,627 | $ | 104,898 | $ | 92,172 | $ | 71,847 | $ | 8,083,218 | 3.0 | |||||||||||||||||||||||||||
| 2013 | 551,865 | — | 230,051 | 397,646 | 298,068 | 203,386 | 147,503 | 107,399 | 84,665 | 64,436 | 59,859 | 43,755 | 1,636,768 | 3.0 | ||||||||||||||||||||||||||||||||||||||||
| 2014 | 517,650 | — | — | 144,178 | 307,814 | 216,357 | 142,147 | 94,929 | 69,059 | 47,628 | 34,896 | 25,212 | 1,082,220 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
| 2015 | 499,052 | — | — | — | 105,610 | 231,102 | 186,391 | 125,673 | 85,042 | 64,133 | 42,774 | 25,655 | 866,380 | 1.7 | ||||||||||||||||||||||||||||||||||||||||
| 2016 | 553,087 | — | — | — | — | 110,875 | 283,035 | 234,690 | 159,279 | 116,452 | 87,717 | 51,650 | 1,043,698 | 1.9 | ||||||||||||||||||||||||||||||||||||||||
| 2017 | 527,757 | — | — | — | — | — | 111,902 | 315,853 | 255,048 | 193,328 | 144,243 | 85,348 | 1,105,722 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
| 2018 | 629,704 | — | — | — | — | — | — | 175,042 | 351,696 | 308,302 | 228,919 | 144,566 | 1,208,525 | 1.9 | ||||||||||||||||||||||||||||||||||||||||
| 2019 | 675,869 | — | — | — | — | — | — | — | 174,693 | 416,315 | 400,250 | 256,444 | 1,247,702 | 1.8 | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 538,409 | — | — | — | — | — | — | — | — | 213,450 | 430,514 | 311,573 | 955,537 | 1.8 | ||||||||||||||||||||||||||||||||||||||||
| 2021 | 404,805 | — | — | — | — | — | — | — | — | — | 120,354 | 240,605 | 360,959 | 0.9 | ||||||||||||||||||||||||||||||||||||||||
| 2022 | 553,267 | — | — | — | — | — | — | — | — | — | — | 98,277 | 98,277 | 0.2 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 8,144,016 | 4,931,172 | 1,134,782 | 1,192,813 | 1,181,934 | 1,081,720 | 1,100,941 | 1,223,963 | 1,316,109 | 1,528,942 | 1,641,698 | 1,354,932 | 17,689,006 | 2.2 | ||||||||||||||||||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2013 | 619,079 | — | 134,259 | 249,307 | 212,129 | 165,610 | 146,993 | 132,663 | 113,228 | 93,203 | 93,907 | 68,938 | 1,410,237 | 2.3 | ||||||||||||||||||||||||||||||||||||||||
| 2014 | 623,129 | — | — | 135,549 | 198,127 | 156,665 | 137,806 | 129,033 | 105,337 | 84,255 | 84,169 | 65,156 | 1,096,097 | 1.8 | ||||||||||||||||||||||||||||||||||||||||
| 2015 | 419,941 | — | — | — | 65,870 | 127,084 | 103,823 | 88,065 | 72,277 | 55,261 | 57,817 | 42,660 | 612,857 | 1.5 | ||||||||||||||||||||||||||||||||||||||||
| 2016 | 258,218 | — | — | — | — | 44,641 | 97,587 | 83,107 | 63,198 | 51,609 | 51,017 | 40,214 | 431,373 | 1.7 | ||||||||||||||||||||||||||||||||||||||||
| 2017 | 461,571 | — | — | — | — | — | 68,111 | 152,926 | 118,794 | 87,549 | 86,107 | 61,762 | 575,249 | 1.2 | ||||||||||||||||||||||||||||||||||||||||
| 2018 | 433,302 | — | — | — | — | — | — | 49,383 | 118,266 | 78,846 | 80,629 | 61,691 | 388,815 | 0.9 | ||||||||||||||||||||||||||||||||||||||||
| 2019 | 273,354 | — | — | — | — | — | — | — | 44,118 | 80,502 | 88,448 | 63,607 | 276,675 | 1.0 | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 116,899 | — | — | — | — | — | — | — | — | 22,721 | 59,803 | 45,757 | 128,281 | 1.1 | ||||||||||||||||||||||||||||||||||||||||
| 2021 | 255,788 | — | — | — | — | — | — | — | — | — | 43,082 | 66,529 | 109,611 | 0.4 | ||||||||||||||||||||||||||||||||||||||||
| 2022 | 244,507 | — | — | — | — | — | — | — | — | — | — | 36,957 | 36,957 | 0.2 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 3,705,788 | — | 134,259 | 384,856 | 476,126 | 494,000 | 554,320 | 635,177 | 635,218 | 553,946 | 644,979 | 553,271 | 5,066,152 | 1.4 | ||||||||||||||||||||||||||||||||||||||||
| Other geographies(4): | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| All vintages | 340,283 | — | 10,465 | 29,828 | 42,665 | 109,884 | 112,383 | 108,480 | 75,601 | 28,960 | 20,682 | 3,334 | 542,282 | 1.6 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 340,283 | — | 10,465 | 29,828 | 42,665 | 109,884 | 112,383 | 108,480 | 75,601 | 28,960 | 20,682 | 3,334 | 542,282 | 1.6 | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 12,190,087 | $ | 4,931,172 | $ | 1,279,506 | $ | 1,607,497 | $ | 1,700,725 | $ | 1,685,604 | $ | 1,767,644 | $ | 1,967,620 | $ | 2,026,928 | $ | 2,111,848 | $ | 2,307,359 | $ | 1,911,537 | $ | 23,297,440 | 1.9 |
________________________
(1)Adjusted for Put-Backs and Recalls. Put-Backs (“Put-Backs”) and recalls (“Recalls”) represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2022, excluding collections on behalf of others.
(3)Cumulative Collections Money Multiple (“CCMM”) through December 31, 2022 refers to cumulative collections as a multiple of purchase price.
(4)Annual pool groups for other geographies have been aggregated for disclosure purposes.
42
Table of Contents
Purchase Price Multiple - Total Estimated Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our purchases, resulting historical gross collections, estimated remaining gross collections from purchased receivables, and purchase price multiple (in thousands, except multiples):
| Purchase Price(1) | HistoricalCollections(2) | Estimated Remaining Collections | Total Estimated Gross Collections | Purchase Price Multiple (3) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States: | |||||||||||||||||
| 2013 | $ | 2,692,551 | $ | 8,083,218 | $ | 153,299 | $ | 8,236,517 | 3.1 | ||||||||
| 2013(4) | 551,865 | 1,636,768 | 115,148 | 1,751,916 | 3.2 | ||||||||||||
| 2014(4) | 517,650 | 1,082,220 | 63,280 | 1,145,500 | 2.2 | ||||||||||||
| 2015 | 499,052 | 866,380 | 59,478 | 925,858 | 1.9 | ||||||||||||
| 2016 | 553,087 | 1,043,698 | 107,395 | 1,151,093 | 2.1 | ||||||||||||
| 2017 | 527,757 | 1,105,722 | 172,306 | 1,278,028 | 2.4 | ||||||||||||
| 2018 | 629,704 | 1,208,525 | 289,168 | 1,497,693 | 2.4 | ||||||||||||
| 2019 | 675,869 | 1,247,702 | 518,001 | 1,765,703 | 2.6 | ||||||||||||
| 2020 | 538,409 | 955,537 | 606,154 | 1,561,691 | 2.9 | ||||||||||||
| 2021 | 404,805 | 360,959 | 608,633 | 969,592 | 2.4 | ||||||||||||
| 2022 | 553,267 | 98,277 | 1,102,343 | 1,200,620 | 2.2 | ||||||||||||
| Subtotal | 8,144,016 | 17,689,006 | 3,795,205 | 21,484,211 | 2.6 | ||||||||||||
| Europe: | |||||||||||||||||
| 2013(4) | 619,079 | 1,410,237 | 547,366 | 1,957,603 | 3.2 | ||||||||||||
| 2014(4) | 623,129 | 1,096,097 | 447,993 | 1,544,090 | 2.5 | ||||||||||||
| 2015(4) | 419,941 | 612,857 | 282,480 | 895,337 | 2.1 | ||||||||||||
| 2016 | 258,218 | 431,373 | 232,580 | 663,953 | 2.6 | ||||||||||||
| 2017 | 461,571 | 575,249 | 313,807 | 889,056 | 1.9 | ||||||||||||
| 2018 | 433,302 | 388,815 | 371,277 | 760,092 | 1.8 | ||||||||||||
| 2019 | 273,354 | 276,675 | 327,105 | 603,780 | 2.2 | ||||||||||||
| 2020 | 116,899 | 128,281 | 213,088 | 341,369 | 2.9 | ||||||||||||
| 2021 | 255,788 | 109,611 | 417,828 | 527,439 | 2.1 | ||||||||||||
| 2022 | 244,507 | 36,957 | 438,188 | 475,145 | 1.9 | ||||||||||||
| Subtotal | 3,705,788 | 5,066,152 | 3,591,712 | 8,657,864 | 2.3 | ||||||||||||
| Other geographies(5): | |||||||||||||||||
| All vintages | 340,283 | 542,282 | 50,012 | 592,294 | 1.7 | ||||||||||||
| Subtotal | 340,283 | 542,282 | 50,012 | 592,294 | 1.7 | ||||||||||||
| Total | $ | 12,190,087 | $ | 23,297,440 | $ | 7,436,929 | $ | 30,734,369 | 2.5 |
________________________
(1)Purchase price refers to the cash paid to a seller to acquire a portfolio less Put-backs, Recalls, and other adjustments. Put-Backs and Recalls represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2022, excluding collections on behalf of others.
(3)Purchase Price Multiple represents total estimated gross collections divided by the purchase price.
(4)Includes portfolios acquired in connection with certain business combinations.
(5)Annual pool groups for other geographies have been aggregated for disclosure purposes.
43
Table of Contents
Estimated Remaining Gross Collections by Year of Purchase
The following table summarizes our estimated remaining gross collections from purchased receivable portfolios and estimated future cash flows from real estate-owned assets (in thousands):
| Estimated Remaining Gross Collections by Year of Purchase(1) | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2031 | Total(2) | ||||||||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||||||||||
| 2013 | $ | 50,278 | $ | 34,980 | $ | 24,068 | $ | 16,498 | $ | 11,221 | $ | 7,432 | $ | 4,646 | $ | 2,684 | $ | 1,243 | $ | 249 | $ | 153,299 | ||||||||||||||||||||
| 2013(3) | 34,483 | 24,436 | 17,314 | 12,269 | 8,694 | 6,161 | 4,367 | 3,095 | 2,194 | 2,135 | 115,148 | |||||||||||||||||||||||||||||||
| 2014(3) | 19,161 | 13,366 | 9,394 | 6,622 | 4,670 | 3,295 | 2,325 | 1,641 | 1,159 | 1,647 | 63,280 | |||||||||||||||||||||||||||||||
| 2015 | 19,081 | 12,742 | 8,524 | 5,839 | 4,107 | 2,895 | 2,043 | 1,444 | 1,024 | 1,779 | 59,478 | |||||||||||||||||||||||||||||||
| 2016 | 34,944 | 23,065 | 15,741 | 10,393 | 7,097 | 4,990 | 3,515 | 2,481 | 1,754 | 3,415 | 107,395 | |||||||||||||||||||||||||||||||
| 2017 | 55,265 | 37,092 | 25,269 | 17,210 | 11,461 | 7,886 | 5,560 | 3,930 | 2,786 | 5,847 | 172,306 | |||||||||||||||||||||||||||||||
| 2018 | 94,507 | 62,319 | 42,304 | 28,664 | 19,501 | 12,869 | 8,860 | 6,255 | 4,429 | 9,460 | 289,168 | |||||||||||||||||||||||||||||||
| 2019 | 166,494 | 115,743 | 76,532 | 51,099 | 34,584 | 23,530 | 15,622 | 10,805 | 7,611 | 15,981 | 518,001 | |||||||||||||||||||||||||||||||
| 2020 | 194,658 | 133,429 | 90,568 | 60,147 | 40,788 | 27,821 | 18,927 | 12,644 | 8,799 | 18,373 | 606,154 | |||||||||||||||||||||||||||||||
| 2021 | 208,219 | 131,820 | 85,566 | 58,435 | 39,003 | 26,749 | 18,582 | 12,991 | 8,982 | 18,286 | 608,633 | |||||||||||||||||||||||||||||||
| 2022 | 301,345 | 281,831 | 168,896 | 108,646 | 75,134 | 51,039 | 35,633 | 25,206 | 17,910 | 36,703 | 1,102,343 | |||||||||||||||||||||||||||||||
| Subtotal | 1,178,435 | 870,823 | 564,176 | 375,822 | 256,260 | 174,667 | 120,080 | 83,176 | 57,891 | 113,875 | 3,795,205 | |||||||||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||||||||||
| 2013(3) | 62,790 | 57,102 | 52,210 | 48,167 | 44,248 | 40,258 | 37,362 | 33,897 | 31,276 | 140,056 | 547,366 | |||||||||||||||||||||||||||||||
| 2014(3) | 57,125 | 50,143 | 44,486 | 40,489 | 36,196 | 33,656 | 30,251 | 27,461 | 24,601 | 103,585 | 447,993 | |||||||||||||||||||||||||||||||
| 2015(3) | 37,171 | 31,998 | 28,820 | 25,891 | 23,451 | 20,743 | 19,145 | 16,925 | 15,157 | 63,179 | 282,480 | |||||||||||||||||||||||||||||||
| 2016 | 34,852 | 32,163 | 26,115 | 22,190 | 19,496 | 17,244 | 14,397 | 12,252 | 10,823 | 43,048 | 232,580 | |||||||||||||||||||||||||||||||
| 2017 | 49,786 | 41,398 | 35,097 | 30,312 | 26,680 | 22,329 | 19,482 | 16,974 | 14,753 | 56,996 | 313,807 | |||||||||||||||||||||||||||||||
| 2018 | 55,299 | 48,588 | 42,234 | 36,374 | 31,805 | 27,392 | 23,553 | 20,201 | 17,681 | 68,150 | 371,277 | |||||||||||||||||||||||||||||||
| 2019 | 54,649 | 46,222 | 39,167 | 32,285 | 26,431 | 22,440 | 18,988 | 16,403 | 14,309 | 56,211 | 327,105 | |||||||||||||||||||||||||||||||
| 2020 | 38,059 | 33,818 | 28,525 | 24,028 | 17,769 | 13,497 | 10,613 | 8,724 | 7,502 | 30,553 | 213,088 | |||||||||||||||||||||||||||||||
| 2021 | 62,832 | 58,648 | 50,844 | 45,137 | 38,622 | 32,016 | 26,309 | 21,045 | 18,144 | 64,231 | 417,828 | |||||||||||||||||||||||||||||||
| 2022 | 69,409 | 67,595 | 57,222 | 47,722 | 39,942 | 33,565 | 27,976 | 22,619 | 18,102 | 54,036 | 438,188 | |||||||||||||||||||||||||||||||
| Subtotal | 521,972 | 467,675 | 404,720 | 352,595 | 304,640 | 263,140 | 228,076 | 196,501 | 172,348 | 680,045 | 3,591,712 | |||||||||||||||||||||||||||||||
| Other geographies(4): | ||||||||||||||||||||||||||||||||||||||||||
| All vintages | 8,345 | 7,001 | 5,837 | 4,989 | 4,304 | 3,689 | 3,208 | 2,837 | 2,397 | 7,405 | 50,012 | |||||||||||||||||||||||||||||||
| Subtotal | 8,345 | 7,001 | 5,837 | 4,989 | 4,304 | 3,689 | 3,208 | 2,837 | 2,397 | 7,405 | 50,012 | |||||||||||||||||||||||||||||||
| Portfolio ERC | 1,708,752 | 1,345,499 | 974,733 | 733,406 | 565,204 | 441,496 | 351,364 | 282,514 | 232,636 | 801,325 | 7,436,929 | |||||||||||||||||||||||||||||||
| REO ERC(5) | 28,844 | 33,277 | 34,196 | 10,161 | 4,005 | 5,594 | 1,997 | — | — | — | 118,074 | |||||||||||||||||||||||||||||||
| Total ERC | $ | 1,737,596 | $ | 1,378,776 | $ | 1,008,929 | $ | 743,567 | $ | 569,209 | $ | 447,090 | $ | 353,361 | $ | 282,514 | $ | 232,636 | $ | 801,325 | $ | 7,555,003 |
________________________
(1)As of December 31, 2022, ERC for Zero Basis Portfolios includes approximately $67.2 million for purchased consumer and bankruptcy receivables in the United States. ERC for Zero Basis Portfolios in Europe and other geographies was immaterial. ERC also include approximately $50.0 million from non-accrual portfolios, primarily in other geographies.
(2)Represents the expected remaining gross cash collections over a 180-month period. As of December 31, 2022, ERC for 84-month and 120-month periods were:
| 84-Month ERC | 120-Month ERC | |||||
|---|---|---|---|---|---|---|
| United States | $ | 3,540,263 | $ | 3,721,567 | ||
| Europe | 2,542,818 | 3,063,436 | ||||
| Other geographies | 37,373 | 44,592 | ||||
| Portfolio ERC | 6,120,454 | 6,829,595 | ||||
| REO ERC | 118,074 | 118,074 | ||||
| Total ERC | $ | 6,238,528 | $ | 6,947,669 |
(3) Includes portfolios acquired in connection with certain business combinations.
(4) Annual pool groups for other geographies have been aggregated for disclosure purposes.
(5) Real estate-owned assets ERC includes approximately $116.7 million and $1.4 million of estimated future cash flows for Europe and Other Geographies, respectively.
44
Table of Contents
Estimated Future Collections Applied to Investment in Receivable Portfolios
As of December 31, 2022, we had $3.1 billion in investment in receivable portfolios. The estimated future collections applied to the investment in receivable portfolios net balance is as follows (in thousands):
| Years Ending December 31, | United States | Europe | Other Geographies | Total Amortization | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | $ | 481,841 | $ | 183,248 | $ | 8,108 | $ | 673,197 | ||||||
| 2024 | 395,197 | 170,947 | 5,317 | 571,461 | ||||||||||
| 2025 | 248,277 | 147,156 | 4,416 | 399,849 | ||||||||||
| 2026 | 161,613 | 129,124 | 3,757 | 294,494 | ||||||||||
| 2027 | 109,337 | 110,987 | 3,169 | 223,493 | ||||||||||
| 2028 | 73,435 | 95,439 | 2,689 | 171,563 | ||||||||||
| 2029 | 50,129 | 83,087 | 2,311 | 135,527 | ||||||||||
| 2030 | 34,745 | 71,352 | 2,034 | 108,131 | ||||||||||
| 2031 | 24,599 | 64,424 | 1,386 | 90,409 | ||||||||||
| 2032 | 17,584 | 59,915 | — | 77,499 | ||||||||||
| 2033 | 12,931 | 56,948 | — | 69,879 | ||||||||||
| 2034 | 9,519 | 56,298 | — | 65,817 | ||||||||||
| 2035 | 7,344 | 57,717 | — | 65,061 | ||||||||||
| 2036 | 6,060 | 62,788 | — | 68,848 | ||||||||||
| 2037 | 3,641 | 69,392 | — | 73,033 | ||||||||||
| Total | $ | 1,636,252 | $ | 1,418,822 | $ | 33,187 | $ | 3,088,261 |
Headcount by Function by Geographic Location
The following table summarizes our headcount by function and by geographic location:
| Headcount as of December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||
| United States: | |||||||
| General & Administrative | 929 | 1,049 | 1,167 | ||||
| Account Manager | 306 | 310 | 389 | ||||
| Subtotal | 1,235 | 1,359 | 1,556 | ||||
| Europe: | |||||||
| General & Administrative | 1,030 | 1,023 | 997 | ||||
| Account Manager | 2,062 | 1,990 | 2,483 | ||||
| Subtotal | 3,092 | 3,013 | 3,480 | ||||
| Other Geographies(1): | |||||||
| General & Administrative | 1,150 | 1,128 | 1,227 | ||||
| Account Manager | 1,456 | 1,104 | 1,462 | ||||
| Subtotal | 2,606 | 2,232 | 2,689 | ||||
| Total | 6,933 | 6,604 | 7,725 |
________________________
(1)Headcount for other geographies includes employees in India and Costa Rica that service accounts originated in the United States.
45
Table of Contents
Liquidity and Capital Resources
Liquidity
The following table summarizes our cash flow activities for the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Net cash provided by operating activities | $ | 210,681 | $ | 303,053 | $ | 312,864 | ||||
| Net cash (used in) provided by investing activities | (130,235) | 339,896 | 82,826 | |||||||
| Net cash used in financing activities | (107,445) | (655,692) | (403,200) |
Operating Cash Flows
Cash flows from operating activities represent the cash receipts and disbursements related to all of our activities other than investing and financing activities.
Net cash provided by operating activities was $210.7 million, $303.1 million, and $312.9 million during the years ended December 31, 2022, 2021, and 2020, respectively. Operating cash flows are derived by adjusting net income for non-cash operating items such as depreciation and amortization, changes in recoveries, stock-based compensation charges, and changes in operating assets and liabilities which reflect timing differences between the receipt and payment of cash associated with transactions and when they are recognized in results of operations. The changes in net cash provided by operating activities during the years ended December 31, 2022, 2021, and 2020, were primarily affected by net income, and changes in expected recoveries during the respective periods.
Investing Cash Flows
Net cash used in investing activities was $130.2 million during the year ended December 31, 2022. Net cash provided by investing activities was $339.9 million and $82.8 million during the years ended December 31, 2021 and 2020, respectively. Cash provided by or used in investing activities is primarily affected by receivable portfolio purchases offset by collection proceeds applied to the principal of our receivable portfolios. Receivable portfolio purchases were $790.6 million, $657.3 million, and $644.0 million during the years ended December 31, 2022, 2021, and 2020, respectively. Collection proceeds applied to the principal of our receivable portfolios were $709.2 million, $1,019.6 million, and $737.1 million during the years ended December 31, 2022, 2021, and 2020, respectively.
Financing Cash Flows
Net cash used in financing activities was $107.4 million, $655.7 million, and $403.2 million during the years ended December 31, 2022, 2021, and 2020, respectively. Financing cash flows are generally affected by borrowings under our credit facilities and proceeds from various debt offerings, offset by repayments of amounts outstanding under our credit facilities and repayments of various notes. Borrowings under our credit facilities were $779.5 million, $821.9 million and $1,820.6 million during the years ended December 31, 2022, 2021, and 2020, respectively. Repayments of amounts outstanding under our credit facilities were $515.7 million, $896.4 million and $2,290.8 million during the years ended December 31, 2022, 2021, and 2020, respectively. Proceeds from the issuance of senior secured notes were $353.7 million and $1,313.4 million during the years ended December 31 2021 and 2020, respectively. Repayments of senior secured notes were $39.1 million, $359.2 million and $1,033.8 million during the years ended December 31, 2022, 2021, and 2020, respectively. We repaid $221.2 million, $161.0 million, and $89.4 million of convertible senior notes using cash on hand during the years ended December 31, 2022, 2021, and 2020, respectively.
Capital Resources
Our primary sources of capital are cash collections from our investment in receivable portfolios, bank borrowings, debt offerings, and equity offerings. Depending on the capital markets, we consider additional financings to fund our operations and any potential acquisitions. From time to time, we may repurchase outstanding debt or equity and/or restructure or refinance debt obligations. Our primary cash requirements include funding the purchase of receivable portfolios, operating expenses, the payment of interest and principal on borrowings, the payment of income taxes, funding any entity acquisitions and share repurchases.
We are in material compliance with all covenants under our financing arrangements. See “Note 6: Borrowings” in the notes to our consolidated financial statements for a further discussion of our debt. Available capacity under our Global Senior Facility was $478.3 million as of December 31, 2022.
46
Table of Contents
Our Board of Directors has approved a $300.0 million share repurchase program. Repurchases under this program are expected to be made from cash on hand and/or a drawing from our Global Senior Facility and may be made from time to time, subject to market conditions and other factors, in the open market, through private transactions, block transactions, or other methods as determined by our management and Board of Directors, and in accordance with market conditions, other corporate considerations, and applicable regulatory requirements. The program does not obligate us to acquire any particular amount of common stock, and it may be modified or suspended at our discretion. During the year ended December 31, 2022, we repurchased 1,497,184 shares of our common stock for approximately $86.9 million under the share repurchase program. As of December 31, 2022, we had remaining authority to purchase $91.9 million of our common stock. Our practice is to retire the shares repurchased.
Our cash and cash equivalents as of December 31, 2022, consisted of $16.7 million held by U.S.-based entities and $127.2 million held by foreign entities. Most of our cash and cash equivalents held by foreign entities is indefinitely reinvested and may be subject to material tax effects if repatriated. However, we believe that our sources of cash and liquidity are sufficient to meet our business needs in the United States and do not expect that we will need to repatriate the funds.
Included in cash and cash equivalents is cash that was collected on behalf of, and remains payable to, third-party clients. The balance of cash held for clients was $17.8 million and $29.3 million as of December 31, 2022 and 2021, respectively.
Cash from operations could also be affected by various risks and uncertainties, including, but not limited to, timing of cash collections from our consumers, and other risks detailed in our Risk Factors. However, we believe that we have sufficient liquidity to fund our operations for at least the next twelve months, given our expectation of continued positive cash flows from operations, our cash and cash equivalents, our access to capital markets, and availability under our credit facilities. Our future cash needs will depend on our acquisitions of portfolios and businesses.
Future Contractual Cash Obligations
The following table summarizes our future contractual cash obligations as of December 31, 2022 (in thousands):
| Payment Due By Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations | Total | Less Than 1 Year | 1 – 3 Years | 3 – 5 Years | More Than 5 Years | |||||||||||||
| Principal payments on debt | $ | 2,935,550 | $ | 221,758 | $ | 517,142 | $ | 1,449,106 | $ | 747,544 | ||||||||
| Estimated interest payments(1) | 559,206 | 148,694 | 275,893 | 122,979 | 11,640 | |||||||||||||
| Finance leases | 5,904 | 3,229 | 2,660 | 15 | — | |||||||||||||
| Operating leases | 98,598 | 17,691 | 32,439 | 24,939 | 23,529 | |||||||||||||
| Purchase commitments on receivable portfolios | 444,013 | 426,261 | 17,752 | — | — | |||||||||||||
| Total contractual cash obligations(2) | $ | 4,043,271 | $ | 817,633 | $ | 845,886 | $ | 1,597,039 | $ | 782,713 |
________________________
(1)Estimated interest payments are calculated based on outstanding principal amounts, applicable fixed interest rates or currently effective interest rates as of December 31, 2022 for variable rate debt, timing of scheduled payments and the term of the debt obligations.
(2)We had approximately $4.9 million of liabilities and accrued interests related to uncertain tax positions as of December 31, 2022. We are unable to reasonably estimate the timing of the cash settlement with the tax authorities due to uncertainties related to these tax matters and, as a result, these obligations are not included in the table. See “Note 11: Income Taxes” to our consolidated financial statements for additional information on our uncertain tax positions.
Critical Accounting Estimates
We prepare our financial statements, in conformity with GAAP, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” of the notes to the consolidated financial statements describes the significant accounting policies and methods used in the preparation of our consolidated financial statements.
We base our estimates on past experience and other assumptions that we believe are reasonable under the circumstances, and we evaluate these estimates on an ongoing basis. Actual results may differ from these estimates and such differences may be material. We refer to accounting estimates of this type as critical accounting policies and estimates, which we discuss further below. We have reviewed our critical accounting policies and estimates with the audit committee of our board of directors.
47
Table of Contents
Investment in Receivable Portfolios and Related Revenue. Effective January 1, 2020, our investment in receivable portfolios is accounted for under CECL.
Receivable portfolio purchases are aggregated into pools based on similar risk characteristics. Examples of risk characteristics include financial asset type, collateral type, size, interest rate, date of origination, term, and geographic location. Our static pools are typically grouped into credit card, purchased consumer bankruptcy, and mortgage portfolios. We further group these static pools by geographic location. Once a pool is established, the portfolios will remain in the designated pool unless the underlying risk characteristics change. The purchase EIR of a pool will not change over the life of the pool even if expected future cash flows change.
Revenue is recognized for each static pool over the economic life of the pool. We make significant assumptions in determining the economic life of a pool, including the reasonable and supportable economic forecast period based on asset type and geography, which considers the availability of forward-looking scenarios and their respective time horizons. In general, we forecast recoveries over one or two years prior to reverting to historical averages at an estimate-level over the remaining life using various methodologies depending on the asset type and geography. The speed at which forecasts revert varies based on the spread between the forecast period and historical data. In addition, estimated recoveries include a qualitative component, which generally reflects management’s assessment of macroeconomic environment and business initiatives. We continue to evaluate the reasonable economic life of a pool and reversion method on an ongoing basis. Revenue primarily includes two components: (1) accretion of the discount on the negative allowance due to the passage of time, and (2) changes in expected cash flows, which includes (a) Recoveries above or below forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and (b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
We measure expected future recoveries based on historical experience, current conditions, and reasonable and supportable forecasts. Factors that may change the expected future recoveries may include both internal as well as external factors. Internal factors include operational performance, such as capacity and the productivity of our collection staff. External factors that may have an impact on our collections include macroeconomic conditions, new laws or regulations, and new interpretations of existing laws or regulations. See “Note 4: Investment in Receivable Portfolios, Net” to our consolidated financial statements for further discussion of investment in receivable portfolios.
Valuation of Goodwill and Other Intangible Assets. Business combinations typically result in the recording of goodwill and other intangible assets. The excess of the purchase price over the fair value assigned to the tangible and identifiable intangible assets, liabilities assumed, and noncontrolling interest in the acquiree is recorded as goodwill.
Goodwill is tested annually for impairment and in interim periods if events or changes in circumstances indicate that the assets may be impaired. We perform our annual goodwill impairment assessment at the reporting unit level as of October 1, and any impairment charges resulting from this process are reported in the fourth quarter.
We first assess qualitative factors to determine whether it is necessary to perform a quantitative goodwill impairment test. The qualitative factors include economic environment, business climate, market capitalization, operating performance, competition, and other factors. If, after completing such assessment, we determine it is more likely than not that the fair value of a reporting unit is greater than its carrying amount, then there is no need to perform any further testing. If we conclude otherwise, or if we proceed directly to perform a quantitative assessment, then we calculate the fair value of the reporting unit and compare the fair value with the carrying value of the reporting unit.
As described further in “Note 15: Goodwill and Identifiable Intangible Assets” to our consolidated financial statements, we performed quantitative goodwill impairment tests for both the MCM and the Cabot reporting units as of October 1, 2022 and concluded that no goodwill impairment existed at these two reporting units.
Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions, estimates, and market factors. While we believe we have made reasonable estimates and assumptions to estimate the fair value of our reporting units, if: actual results are not consistent with our current estimates and assumptions; management significantly changes its estimates and assumptions; there is a deterioration in market factors outside of our control, such as general economic conditions in the countries in which we operate, discount rates, income tax rates, foreign currency exchange rates, or inflation; or there is a sustained decline in our stock price and market capitalization, goodwill impairment charges may be recorded in future periods. The goodwill impairment charges have no effect on liquidity or capital resources. However, they are a non-cash charge and could adversely affect our financial results in the period recognized.
48
Table of Contents
The determination of the recorded value of intangible assets acquired in a business combination requires management to make estimates and assumptions that affect our consolidated financial statements. Valuation techniques consistent with the market approach, income approach and/or cost approach are used to measure fair value. An estimate of fair value can be affected by many assumptions that require significant judgment. We amortize identifiable intangible assets with finite lives over their useful lives. Changes in strategy and/or market condition may result in adjustments to recorded intangible asset balances or their useful lives.
Income Taxes. We are subject to income taxes in multiple tax jurisdictions worldwide. We record income taxes under the asset and liability method, whereby deferred tax assets and liabilities are recognized based on the future tax consequences attributable to temporary differences between the carrying amounts of existing assets and liabilities and their respective tax bases, and attributable to operating loss and tax credit carryforwards.
Accounting standards regarding income taxes require a reduction of the carrying amounts of deferred tax assets by a valuation allowance, if based on the available evidence, it is more likely than not such assets will not be realized. Accordingly, the need to establish valuation allowances for deferred tax assets is assessed at each reporting period based on a more likely than not criteria. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carryforward periods, tax credit carryforwards and tax planning strategies.
We recorded a valuation allowance on the net deferred tax assets of certain foreign jurisdictions of $66.6 million and $35.9 million as of December 31, 2022 and 2021, respectively. Management will reassess the realization of deferred tax assets each reporting period and consider all available evidence including the scheduled reversal of deferred tax liabilities, sources of taxable income and tax planning strategies. To the extent the financial results of these operations improve and it becomes more likely than not the deferred tax assets are realizable, we will reduce the valuation allowance in the period such determination is made, as appropriate.
Recent Accounting Pronouncements
Information regarding recent accounting pronouncements and the impact of those pronouncements, if any, on our consolidated financial statements is provided in this Annual Report in “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” to our consolidated financial statements.
49
Table of Contents
FY 2021 10-K MD&A
SEC filing source: 0001084961-22-000019.
Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is intended to help investors understand our business, financial condition, results of operations, liquidity and capital resources. You should read this discussion together with our consolidated financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K. This Annual Report on Form 10-K contains “forward-looking statements” relating to Encore Capital Group, Inc. (“Encore”) and its subsidiaries (which we may collectively refer to as the “Company,” “we,” “our” or “us”) within the meaning of the securities laws. The words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “will,” “may,” and similar expressions often characterize forward-looking statements. These statements may include, but are not limited to, projections of collections, revenues, income or loss, estimates of capital expenditures, plans for future operations, products or services, and financing needs or plans, as well as assumptions relating to these matters. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we caution that these expectations or predictions may not prove to be correct or we may not achieve the financial results, savings or other benefits anticipated in the forward-looking statements. These forward-looking statements are necessarily estimates reflecting the best judgment of our senior management and involve a number of risks and uncertainties, some of which may be beyond our control or cannot be predicted or quantified, that could cause actual results to differ materially from those suggested by the forward-looking statements. Many factors including, but not limited to, those set forth in this Annual Report on Form 10-K under “Part I, Item 1A—Risk Factors,” could cause our actual results, performance, achievements, or industry results to be very different from the results, performance, achievements or industry results expressed or implied by these forward-looking statements. Our business, financial condition, or results of operations could also be materially and adversely affected by other factors besides those listed. Forward-looking statements speak only as of the date the statements were made. We do not undertake any obligation to update or revise any forward-looking statements to reflect new information or future events, or for any other reason, even if experience or future events make it clear that any expected results expressed or implied by these forward-looking statements will not be realized. In addition, it is generally our policy not to make any specific projections as to future earnings, and we do not endorse projections regarding future performance that may be made by third parties.
Our Business
We are an international specialty finance company providing debt recovery solutions and other related services for consumers across a broad range of financial assets. We purchase portfolios of defaulted consumer receivables at deep discounts to face value and manage them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial commitments to credit originators, including banks, credit unions, consumer finance companies and commercial retailers. Defaulted receivables may also include receivables subject to bankruptcy proceedings. We also provide debt servicing and other portfolio management services to credit originators for non-performing loans in Europe.
Encore Capital Group, Inc. (“Encore”) has three primary business units: MCM, which consists of Midland Credit Management, Inc. and its subsidiaries and domestic affiliates; Cabot, which consists of Cabot Credit Management Limited (“CCM”) and its subsidiaries and European affiliates, and LAAP, which is comprised of our investments and operations in Latin America and Asia-Pacific.
MCM (United States)
Through MCM, we are a market leader in portfolio purchasing and recovery in the United States, including Puerto Rico.
Cabot (Europe)
Through Cabot, we are one of the largest credit management services providers in Europe and a market leader in the United Kingdom. Cabot, in addition to its primary business of portfolio purchasing and recovery, also provides a range of debt servicing offerings such as early stage collections, business process outsourcing (“BPO”), and contingent collections, including through Wescot Credit Services Limited (“Wescot”), a leading U.K. contingency debt collection and BPO services company.
LAAP (Latin America and Asia-Pacific)
We have purchased non-performing loans in Mexico. Additionally, we have invested in Encore Asset Reconstruction Company (“EARC”) in India. We previously owned non-performing loans in Colombia and Peru (sold in August 2021) and Brazil (sold in April 2020).
To date, operating results from LAAP have not been significant to our total consolidated operating results. Our long-term growth strategy is focused on continuing to invest in our core portfolio purchasing and recovery business in the United States and United Kingdom and strengthening and developing our business in the rest of Europe.
29
Table of Contents
Recent Developments
In March 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) a pandemic, which has resulted in authorities implementing numerous measures to contain the virus, including travel bans and restrictions, quarantines, shelter-in-place orders, and business limitations and shutdowns (including court closures in certain jurisdictions). While we are unable to accurately predict the full impact that COVID-19 will have on our results from operations, financial condition, liquidity and cash flows due to numerous uncertainties, including the duration and severity of the pandemic and containment measures, our compliance with these measures has impacted our day-to-day operations and could disrupt our business and operations for an indefinite period of time. Through a combination of work-from-home and social distancing, we remain fully operational in all the markets we serve. As a result of the COVID-19 pandemic and the resulting containment measures, we have observed, among other things, a decrease in market supply in both US and Europe driven mainly by a decrease in charge off rates.
Government Regulation
As discussed in more detail under “Part I - Item 1—Business - Government Regulation” contained in this Annual Report on Form 10-K, our operations in the United States are subject to federal, state and municipal statutes, rules, regulations and ordinances that establish specific guidelines and procedures that debt purchasers and collectors must follow when collecting consumer accounts, including among others, specific guidelines and procedures for communicating with consumers and prohibitions on unfair, deceptive or abusive debt collection practices. Additionally, our operations in Europe are affected by foreign statutes, rules and regulations regarding debt collection and debt purchase activities. These statutes, rules, regulations, ordinances, guidelines and procedures are modified from time to time by the relevant authorities charged with their administration, which could affect the way we conduct our business.
Portfolio Purchasing and Recovery
MCM (United States)
In the United States, the defaulted consumer receivable portfolios we purchase are primarily charged-off credit card debt portfolios. A small percentage of our capital deployment in the United States is comprised of receivable portfolios subject to Chapter 13 and Chapter 7 bankruptcy proceedings.
We purchase receivables based on robust, account-level valuation methods and employ proprietary statistical and behavioral models across our U.S. operations. These methods and models allow us to value portfolios accurately (limiting the risk of overpaying), avoid buying portfolios that are incompatible with our methods or strategies and align the accounts we purchase with our business channels to maximize future collections. As a result, we have been able to realize significant returns from the receivables we acquire. We maintain strong relationships with many of the largest financial service providers in the United States.
Cabot (Europe)
In Europe, our purchased under-performing debt portfolios primarily consist of paying and non-paying consumer loan accounts. We also purchase: (1) portfolios that are in insolvency status, in particular, individual voluntary arrangements; and (2) non-performing secured mortgage portfolios and real estate assets previously securing mortgage portfolios. When we take possession of the underlying real estate assets or purchase real estate assets, we refer to those as real estate-owned assets, or REO assets.
We purchase paying and non-paying receivable portfolios using a proprietary pricing model that utilizes account-level statistical and behavioral data. This model allows us to value portfolios accurately and quantify portfolio performance in order to maximize future collections. As a result, we have been able to realize significant returns from the assets we have acquired. We maintain strong relationships with many of the largest financial services providers in the United Kingdom and continue to expand in the United Kingdom and the rest of Europe with our acquisitions of portfolios.
30
Table of Contents
Purchases and Collections
Portfolio Pricing, Supply and Demand
MCM (United States)
Issuers have continued to sell predominantly fresh portfolios. Fresh portfolios are portfolios that are generally sold within six months of the consumer’s account being charged-off by the financial institution. Pricing in the fourth quarter was somewhat higher than in previous periods. Issuers continued to sell their volume in mostly forward flow arrangements that are often committed early in the calendar year. We are closely monitoring the impacts of the COVID-19 pandemic on pricing and supply. We have observed a decrease in supply as a result of the COVID-19 pandemic, but expect supply to increase once again.
We believe that smaller competitors continue to face difficulties in the portfolio purchasing market because of the high cost to operate due to regulatory pressure and because issuers are being more selective with buyers in the marketplace. We believe this favors larger participants, like MCM, because the larger market participants are better able to adapt to these pressures and commit to larger forward flow agreements.
Cabot (Europe)
The U.K. market for charged-off portfolios has generally provided a relatively consistent pipeline of opportunities over the past few years, despite historically low charge-off rates, as creditors have embedded debt sales as an integral part of their business models and consumer indebtedness has continued to grow since the financial crisis.
The Spanish debt market continues to be one of the largest in Europe with significant debt sales activity, and an expectation of a significant amount of debt to be sold and serviced in the future. Additionally, financial institutions continue to experience both market and regulatory pressure to dispose of non-performing loans, which should continue to provide debt purchasing opportunities in Spain.
Across all of our European markets, we are closely monitoring the impacts of the COVID-19 pandemic on pricing and supply of portfolios to purchase. Due to the COVID-19 pandemic, banks decreased portfolio sales during 2020 in order to focus on customers’ needs. While we have seen a resumption of sales activity across many of our European markets in 2021, underlying default rates are generally low by historic levels, and sales levels are expected to fluctuate from quarter to quarter as banks seek to re-establish a more stable debt sales strategy. In general, supply remains below pre-pandemic levels while portfolio pricing has become more competitive across our European footprint.
Purchases by Geographic Location
The following table summarizes the geographic locations of receivable portfolios we purchased during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| MCM (United States) | $ | 408,741 | $ | 542,973 | $ | 681,777 | ||||
| Cabot (Europe) | 255,788 | 116,899 | 306,504 | |||||||
| Other geographies | — | — | 11,577 | |||||||
| Total purchases of receivable portfolios | $ | 664,529 | $ | 659,872 | $ | 999,858 |
In the United States, capital deployment decreased during the year ended December 31, 2021, as compared to 2020. The majority of our deployments in the U.S. come from forward flow agreements, and the timing, contract duration, and volumes for each contract can fluctuate leading to variation when comparing to prior periods. The decrease in purchases in the U.S. is a result of a decrease in supply, which we believe is temporary. Capital deployment also decreased for the year ended December 31, 2020, as compared to 2019, primarily due to a decrease in supply and our cautious approach to purchasing at the beginning of the COVID-19 pandemic when the potential impacts were relatively unknown.
In Europe, capital deployment increased during the year ended December 31, 2021, as compared to 2020. The increase was primarily the result of significantly lower capital deployment during the prior year driven by limited supply of portfolios and a continuation of our selective purchasing process. European capital deployment decreased for the year ended December 31, 2020, as compared to 2019. The decrease was primarily the result of a relatively limited supply of portfolios during the year ended December 31, 2020 and a heightened return expectation as a result of greater uncertainty relating to the future impact of the COVID-19 pandemic.
31
Table of Contents
The average purchase price as a percentage of face value was 11.5%, 11.3%, and 8.6% for the years ended December 31, 2021, 2020, and 2019, respectively. The average purchase price, as a percentage of face value, varies from period to period depending on, among other factors, the type and quality of the accounts purchased and the length of time from charge-off to the time we purchase the portfolios. For example, the average purchase price as a percentage of face value is higher for fresh portfolios as compared to more seasoned portfolios because we generally expect higher collections from fresh paper. Further, paying portfolios tend to have a higher purchase price relative to face value than non-paying accounts due to the higher expectations for collections, as well as lower anticipated collection costs. As a result, in periods that we purchase a higher percentage of fresh paper or paying portfolios, we expect that our purchase price as a percentage of face value would be higher than would be in periods where a higher ratio of seasoned paper or non-paying portfolios were purchased.
During the years ended December 31, 2021, 2020, and 2019, we also invested $17.1 million, $1.5 million, and $30.9 million in REO assets, respectively.
Collections from Purchased Receivables by Channel and Geographic Location
We utilize three channels for the collection of our purchased receivables: call center and digital collections; legal collections; and collection agencies. The call center and digital collections channel consists of collections that result from our call centers, direct mail program and online collections. The legal collections channel consists of collections that result from our internal legal channel or from our network of retained law firms. The collection agencies channel consists of collections from third-party collection agencies that we utilize when we believe they can liquidate better or less expensively than we can or to supplement capacity in our internal call centers. The collection agencies channel also includes collections on accounts purchased where we maintain the collection agency servicing until the accounts can be recalled and placed in our collection channels. The following table summarizes the total collections by collection channel and geographic area during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| MCM (United States): | ||||||||||
| Call center and digital collections | $ | 971,459 | $ | 941,682 | $ | 742,272 | ||||
| Legal collections | 662,810 | 573,510 | 563,038 | |||||||
| Collection agencies | 7,429 | 13,750 | 10,799 | |||||||
| Subtotal | 1,641,698 | 1,528,942 | 1,316,109 | |||||||
| Cabot (Europe): | ||||||||||
| Call center and digital collections | 259,666 | 245,762 | 257,317 | |||||||
| Legal collections | 203,339 | 165,249 | 198,903 | |||||||
| Collection agencies | 181,974 | 142,935 | 178,998 | |||||||
| Subtotal | 644,979 | 553,946 | 635,218 | |||||||
| Other geographies: | ||||||||||
| Call center and digital collections | — | — | 25,620 | |||||||
| Legal collections | — | — | 3,541 | |||||||
| Collection agencies | 20,682 | 28,960 | 46,440 | |||||||
| Subtotal | 20,682 | 28,960 | 75,601 | |||||||
| Total collections from purchased receivables | $ | 2,307,359 | $ | 2,111,848 | $ | 2,026,928 |
Gross collections from purchased receivables increased by $195.5 million, or 9.3%, to $2,307.4 million during the year ended December 31, 2021, from $2,111.8 million during the year ended December 31, 2020. The increase of collections in the United States was primarily driven by changes in consumer behavior during the COVID-19 pandemic, an increase in legal channel collections and our continued effort in improving liquidation. We are frequently being called upon by our consumers to assist them with their financial recovery through inbound calls and online digital interaction. The large volume of consumer contact resulted in a significant increase in collections and improved our operating efficiency. The increase in collections from purchased receivables in Europe was primarily due to reduced collections in the prior year resulting from the impacts of the COVID-19 pandemic and the favorable impact from foreign currency translation, primarily by the weakening of the U.S. dollar against the British Pound.
Gross collections from purchased receivables increased $84.9 million, or 4.2%, to $2,111.8 million during the year ended December 31, 2020, from $2,026.9 million during the year ended December 31, 2019. The increase of collections in the United
32
Table of Contents
States was primarily due to the acquisition of portfolios with higher returns in recent periods, the increase in our collection capacity and our continued effort in improving liquidation. European collection decreased primarily due to the impacts of the COVID-19 pandemic.
Results of Operations
Results of operations, in dollars and as a percentage of total revenues, adjusted by net allowances, were as follows for the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||
| Revenues | ||||||||||||||||||||
| Revenue from receivable portfolios | $ | 1,287,730 | 79.8 | % | $ | 1,374,717 | 91.5 | % | $ | 1,269,288 | 90.8 | % | ||||||||
| Changes in recoveries | 199,136 | 12.3 | % | 7,246 | 0.5 | % | — | — | % | |||||||||||
| Total debt purchasing revenue | 1,486,866 | 92.1 | % | 1,381,963 | 92.0 | % | 1,269,288 | 90.8 | % | |||||||||||
| Servicing revenue | 120,778 | 7.5 | % | 115,118 | 7.7 | % | 126,527 | 9.1 | % | |||||||||||
| Other revenues | 6,855 | 0.4 | % | 4,319 | 0.3 | % | 9,974 | 0.7 | % | |||||||||||
| Total revenues | 1,614,499 | 100.0 | % | 1,501,400 | 100.0 | % | 1,405,789 | 100.6 | % | |||||||||||
| Allowances on receivable portfolios, net | (8,108) | (0.6) | % | |||||||||||||||||
| Total revenues, adjusted by net allowances | 1,397,681 | 100.0 | % | |||||||||||||||||
| Operating expenses | ||||||||||||||||||||
| Salaries and employee benefits | 385,178 | 23.9 | % | 378,176 | 25.2 | % | 376,365 | 26.9 | % | |||||||||||
| Cost of legal collections | 254,280 | 15.7 | % | 239,071 | 15.9 | % | 202,670 | 14.5 | % | |||||||||||
| General and administrative expenses | 137,695 | 8.6 | % | 149,113 | 9.9 | % | 148,256 | 10.6 | % | |||||||||||
| Other operating expenses | 106,938 | 6.6 | % | 108,944 | 7.3 | % | 108,433 | 7.8 | % | |||||||||||
| Collection agency commissions | 47,057 | 2.9 | % | 49,754 | 3.3 | % | 63,865 | 4.6 | % | |||||||||||
| Depreciation and amortization | 50,079 | 3.1 | % | 42,780 | 2.8 | % | 41,029 | 2.9 | % | |||||||||||
| Goodwill impairment | — | — | % | — | — | % | 10,718 | 0.8 | % | |||||||||||
| Total operating expenses | 981,227 | 60.8 | % | 967,838 | 64.4 | % | 951,336 | 68.1 | % | |||||||||||
| Income from operations | 633,272 | 39.2 | % | 533,562 | 35.6 | % | 446,345 | 31.9 | % | |||||||||||
| Other expense | ||||||||||||||||||||
| Interest expense | (169,647) | (10.5) | % | (209,356) | (14.0) | % | (217,771) | (15.6) | % | |||||||||||
| Loss on extinguishment of debt | (9,300) | (0.6) | % | (40,951) | (2.7) | % | (8,989) | (0.6) | % | |||||||||||
| Other expense | (17,784) | (1.1) | % | (357) | — | % | (18,343) | (1.3) | % | |||||||||||
| Total other expense | (196,731) | (12.2) | % | (250,664) | (16.7) | % | (245,103) | (17.5) | % | |||||||||||
| Income before income taxes | 436,541 | 27.0 | % | 282,898 | 18.9 | % | 201,242 | 14.4 | % | |||||||||||
| Provision for income taxes | (85,340) | (5.2) | % | (70,374) | (4.7) | % | (32,333) | (2.3) | % | |||||||||||
| Net income | 351,201 | 21.8 | % | 212,524 | 14.2 | % | 168,909 | 12.1 | % | |||||||||||
| Net income attributable to noncontrolling interest | (419) | (0.1) | % | (676) | (0.1) | % | (1,040) | (0.1) | % | |||||||||||
| Net income attributable to Encore Capital Group, Inc. stockholders | $ | 350,782 | 21.7 | % | $ | 211,848 | 14.1 | % | $ | 167,869 | 12.0 | % |
33
Table of Contents
Comparison of Results of Operations
Our Annual Report on Form 10-K for the year ended December 31, 2020 includes discussion and analysis of our financial condition and results of operations for the year ended December 31, 2020 as compared to the year ended December 31, 2019 in Item 7 of Part II, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Revenues
Our revenues primarily include revenue recognized from engaging in debt purchasing and recovery activities, our debt purchasing revenue. Effective January 1, 2020, we adopted the CECL accounting standard. Under CECL, we apply our charge-off policy and fully write-off the amortized costs (i.e., face value net of noncredit discount) of the individual receivables we acquire immediately after purchasing the portfolio. We then record a negative allowance that represents the present value of all expected future recoveries for pools of receivables that share similar risk characteristics using a discounted cash flow approach, which is presented as “Investment in receivable portfolios, net” in our consolidated statements of financial condition. The discount rate is an effective interest rate (or “purchase EIR”) established based on the purchase price of the portfolio and the expected future cash flows at the time of purchase.
Debt purchasing revenue includes two components:
(1) Revenue from receivable portfolios, which is the accretion of the discount on the negative allowance due to the passage of time (generally the portfolio balance multiplied by the EIR), and
(2) Changes in recoveries, which includes
(a) Recoveries above (below) forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and
(b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
Certain pools already fully recovered their cost basis and became zero basis portfolios (“ZBA”) prior to our adoption of CECL. We did not establish a negative allowance for these pools as we elected the Transition Resource Group for Credit Losses’ practical expedient to retain the integrity of these legacy pools. Similar to how we treated ZBA collections prior to the adoption of CECL, all subsequent collections to the ZBA pools are recognized as ZBA revenue, which is included in revenue from receivable portfolios in our consolidated statements of income.
Servicing revenue consists primarily of fee-based income earned on accounts collected on behalf of others, primarily credit originators. We earn fee-based income by providing debt servicing (such as early stage collections, BPO, contingent collections, trace services and litigation activities) to credit originators for non-performing loans in Europe.
Other revenues primarily include revenues recognized from the sale of real estate assets that are acquired as a result of our investments in non-performing secured residential mortgage portfolios and real estate assets in Europe and LAAP. Other revenues also include gains recognized on transfers of financial assets.
34
Table of Contents
The following table summarizes revenues during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | |||||||||||
| Revenue recognized from portfolio basis | $ | 1,240,656 | $ | 1,318,306 | $ | (77,650) | (5.9) | % | ||||||
| ZBA revenue | 47,074 | 56,411 | (9,337) | (16.6) | % | |||||||||
| Revenue from receivable portfolios | 1,287,730 | 1,374,717 | (86,987) | (6.3) | % | |||||||||
| Recoveries above forecast | 326,006 | 228,075 | 97,931 | 42.9 | % | |||||||||
| Changes in expected future recoveries | (126,870) | (220,829) | 93,959 | (42.5) | % | |||||||||
| Changes in recoveries | 199,136 | 7,246 | 191,890 | 2648.2 | % | |||||||||
| Debt purchasing revenue | 1,486,866 | 1,381,963 | 104,903 | 7.6 | % | |||||||||
| Servicing revenue | 120,778 | 115,118 | 5,660 | 4.9 | % | |||||||||
| Other revenues | 6,855 | 4,319 | 2,536 | 58.7 | % | |||||||||
| Total revenues | $ | 1,614,499 | $ | 1,501,400 | $ | 113,099 | 7.5 | % |
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international revenues, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international revenues. Our international revenues were favorably impacted by foreign currency translation, primarily from the weakening of the U.S. dollar, which weakened, based on average exchange rates, against the British Pound by approximately 6.8%, during the year ended December 31, 2021 as compared to the year ended December 31, 2020.
The decrease in revenue recognized from portfolio basis during the year ended December 31, 2021 as compared to the year ended December 31, 2020 was primarily due to lower portfolio basis driven by the negative changes in expected future period recoveries and a lower volume of purchases in recent quarters.
As discussed above, ZBA revenue represents collections from our legacy ZBA pools. We expect our ZBA revenue to continue to decline as we collect on these legacy pools. We do not expect to have new ZBA pools in the future.
Recoveries above or below forecast represent over and under-performance in the reporting period. Collections during the year ended December 31, 2021 significantly outperformed the projected cash flows by approximately $326.0 million. We believe the collection over-performance was a result of our improvements in collections operations and changed consumer behavior during the COVID-19 pandemic.
While we now have additional information with respect to the impact on collections of the COVID-19 pandemic, the future outlook remains uncertain, and will continue to evolve depending on future developments, including the duration and spread of the pandemic and related actions taken by governments. When reassessing the future forecasts of expected lifetime recoveries during the year ended December 31, 2021, management considered historical and current collection performance, and believes that for certain static pools collections over-performance resulted in increased total expected recoveries. Although management believes that the relevant macroeconomic conditions have improved and therefore no longer materially impact our collections performance, uncertainty still remains in the geographies in which we operate. As a result of a combination of the above, we have updated our forecast, resulting in a net reduction of total estimated remaining collections which in turn, when discounted to present value, resulted in a negative change in expected future period recoveries of approximately $126.9 million during the year ended December 31, 2021. During the year ended December 31, 2020, we recorded approximately $220.8 million in negative change in expected future period recoveries. The circumstances around this pandemic continue to rapidly evolve, and will continue to impact our business and our estimation of expected recoveries in future periods. We will continue to closely monitor the COVID-19 situation and update our assumptions accordingly.
35
Table of Contents
The following tables summarize collections from purchased receivables, revenue, end of period receivable balance and other related supplemental data, by year of purchase (in thousands, except percentages):
| Year Ended December 31, 2021 | As of December 31, 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Revenue from Receivable Portfolios | Changes in Recoveries | Investment in Receivable Portfolios | Monthly EIR | ||||||||||||||
| United States: | ||||||||||||||||||
| ZBA | $ | 44,098 | $ | 44,098 | $ | — | $ | — | — | % | ||||||||
| 2011 | 24,216 | 17,680 | 6,358 | 1,517 | 88.6 | % | ||||||||||||
| 2012 | 24,941 | 17,904 | 6,057 | 3,048 | 42.0 | % | ||||||||||||
| 2013 | 58,776 | 48,451 | 10,571 | 9,951 | 40.5 | % | ||||||||||||
| 2014 | 34,896 | 22,801 | 1,096 | 22,921 | 6.7 | % | ||||||||||||
| 2015 | 42,774 | 20,914 | 5,642 | 36,544 | 3.9 | % | ||||||||||||
| 2016 | 87,717 | 39,458 | 17,015 | 66,606 | 4.1 | % | ||||||||||||
| 2017 | 144,243 | 72,660 | 25,636 | 92,180 | 5.4 | % | ||||||||||||
| 2018 | 228,919 | 100,124 | 33,363 | 170,489 | 3.8 | % | ||||||||||||
| 2019 | 400,250 | 173,946 | 59,235 | 301,489 | 3.8 | % | ||||||||||||
| 2020 | 430,514 | 194,623 | 101,747 | 360,847 | 3.7 | % | ||||||||||||
| 2021 | 120,354 | 81,490 | 13,528 | 381,590 | 3.9 | % | ||||||||||||
| Subtotal | 1,641,698 | 834,149 | 280,248 | 1,447,182 | 4.4 | % | ||||||||||||
| Europe: | ||||||||||||||||||
| ZBA | 96 | 95 | — | — | — | % | ||||||||||||
| 2013 | 93,907 | 80,836 | (38,919) | 178,115 | 3.2 | % | ||||||||||||
| 2014 | 84,169 | 63,648 | (17,446) | 157,691 | 3.0 | % | ||||||||||||
| 2015 | 57,758 | 40,064 | (10,741) | 122,000 | 2.4 | % | ||||||||||||
| 2016 (1) | 50,980 | 40,117 | (7,321) | 107,202 | 2.8 | % | ||||||||||||
| 2017 | 86,107 | 54,248 | (15,455) | 207,560 | 1.9 | % | ||||||||||||
| 2018 | 80,629 | 53,443 | (23,720) | 246,573 | 1.6 | % | ||||||||||||
| 2019 | 88,448 | 50,465 | (2,676) | 198,269 | 1.8 | % | ||||||||||||
| 2020 | 59,803 | 33,962 | 22,121 | 118,991 | 2.3 | % | ||||||||||||
| 2021 | 43,082 | 28,161 | 9,347 | 240,890 | 1.9 | % | ||||||||||||
| Subtotal | 644,979 | 445,039 | (84,810) | 1,577,291 | 2.2 | % | ||||||||||||
| Other geographies:(2) | ||||||||||||||||||
| ZBA | 2,881 | 2,881 | — | — | — | % | ||||||||||||
| 2014 | 2,712 | 933 | 401 | 37,175 | — | % | ||||||||||||
| 2015 | 3,222 | 1,196 | 918 | — | — | % | ||||||||||||
| 2016 | 1,533 | 655 | 423 | — | — | % | ||||||||||||
| 2017 | 6,284 | 1,656 | 907 | 3,905 | — | % | ||||||||||||
| 2018 | 3,905 | 1,161 | 1,028 | — | — | % | ||||||||||||
| 2019 | 145 | 60 | 21 | — | — | % | ||||||||||||
| Subtotal | 20,682 | 8,542 | 3,698 | 41,080 | — | % | ||||||||||||
| Total | $ | 2,307,359 | $ | 1,287,730 | $ | 199,136 | $ | 3,065,553 | 3.3 | % |
_______________________
(1)Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2)All portfolios are on non-accrual basis subsequent to the sale of our investments in Colombia and Peru in August 2021.
36
Table of Contents
| Year Ended December 31, 2020 | As of December 31, 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collections | Revenue from Receivable Portfolios | Changes in Recoveries | Investment in Receivable Portfolios | Monthly EIR | |||||||||
| United States: | |||||||||||||
| ZBA | $ | 51,730 | $ | 51,865 | $ | — | $ | — | —% | ||||
| 2011 | 25,497 | 22,389 | 2,173 | 1,741 | 88.6% | ||||||||
| 2012 | 27,740 | 24,934 | 742 | 4,039 | 42.0% | ||||||||
| 2013 | 64,367 | 59,837 | 126 | 10,718 | 40.5% | ||||||||
| 2014 | 47,628 | 34,687 | (4,364) | 33,955 | 6.7% | ||||||||
| 2015 | 64,133 | 31,837 | 1,397 | 52,960 | 3.9% | ||||||||
| 2016 | 116,452 | 57,473 | 4,277 | 98,035 | 3.9% | ||||||||
| 2017 | 193,328 | 105,124 | 23,054 | 138,455 | 5.2% | ||||||||
| 2018 | 308,302 | 157,303 | (2,980) | 266,170 | 3.8% | ||||||||
| 2019 | 416,315 | 262,751 | (10,325) | 469,130 | 3.8% | ||||||||
| 2020 | 213,450 | 118,448 | 51,072 | 496,275 | 3.7% | ||||||||
| Subtotal | 1,528,942 | 926,648 | 65,172 | 1,571,478 | 4.4% | ||||||||
| Europe: | |||||||||||||
| ZBA | 184 | 183 | — | — | —% | ||||||||
| 2013 | 93,203 | 86,148 | (8,540) | 230,333 | 3.2% | ||||||||
| 2014 | 84,255 | 69,170 | (2,488) | 197,075 | 3.0% | ||||||||
| 2015 | 55,102 | 42,970 | 1,150 | 151,976 | 2.4% | ||||||||
| 2016 (1) | 51,584 | 42,806 | (6,275) | 131,685 | 2.9% | ||||||||
| 2017 | 87,549 | 59,801 | (12,788) | 261,915 | 1.9% | ||||||||
| 2018 | 78,846 | 59,211 | (36,973) | 307,267 | 1.6% | ||||||||
| 2019 | 80,502 | 54,377 | (4,804) | 245,191 | 1.8% | ||||||||
| 2020 | 22,721 | 15,908 | 11,141 | 125,959 | 2.3% | ||||||||
| Subtotal | 553,946 | 430,574 | (59,577) | 1,651,401 | 2.3% | ||||||||
| Other geographies: | |||||||||||||
| ZBA | 4,362 | 4,363 | — | — | —% | ||||||||
| 2014 (1) | 3,837 | 1,703 | 359 | 47,909 | 102.5% | ||||||||
| 2015 (1) | 4,688 | 2,649 | 733 | 3,477 | 96.7% | ||||||||
| 2016 | 2,633 | 1,827 | (52) | 1,523 | 7.2% | ||||||||
| 2017 (1) | 7,303 | 3,850 | 212 | 10,794 | 6.2% | ||||||||
| 2018 | 5,892 | 2,963 | 399 | 5,122 | 3.7% | ||||||||
| 2019 | 245 | 140 | — | 214 | 4.6% | ||||||||
| Subtotal | 28,960 | 17,495 | 1,651 | 69,039 | 7.9% | ||||||||
| Total | $ | 2,111,848 | $ | 1,374,717 | $ | 7,246 | $ | 3,291,918 | 3.3% |
_______________________
(1)Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
The increase in servicing revenues during the year ended December 31, 2021 as compared to the year ended December 31, 2020 was primarily attributable to increased fee-based income driven by the favorable impact of foreign currency translation, which was primarily the result of the weakening of the U.S. dollar against the British Pound.
37
Table of Contents
Operating Expenses
The following table summarizes operating expenses during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | $ Change | |||||||||||
| Salaries and employee benefits | $ | 385,178 | $ | 378,176 | $ | 7,002 | 1.9 | % | ||||||
| Cost of legal collections | 254,280 | 239,071 | 15,209 | 6.4 | % | |||||||||
| General and administrative expenses | 137,695 | 149,113 | (11,418) | (7.7) | % | |||||||||
| Other operating expenses | 106,938 | 108,944 | (2,006) | (1.8) | % | |||||||||
| Collection agency commissions | 47,057 | 49,754 | (2,697) | (5.4) | % | |||||||||
| Depreciation and amortization | 50,079 | 42,780 | 7,299 | 17.1 | % | |||||||||
| Total operating expenses | $ | 981,227 | $ | 967,838 | $ | 13,389 | 1.4 | % |
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international operating expenses, and the weakening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international operating expenses. Our operating expenses were unfavorably impacted by foreign currency translation, primarily by the weakening of the U.S. dollar against the British Pound by approximately 6.8% for the year ended December 31, 2021 as compared to the year ended December 31, 2020.
Operating expenses are explained in more detail as follows:
Salaries and Employee Benefits
The increase in salaries and employee benefits during the year ended December 31, 2021 compared to the year ended December 31, 2020 was primarily due to the following reasons:
•Additional salaries and benefits incurred in connection with our strategic initiatives; and
•The unfavorable impact of foreign currency translation, primarily by the weakening of the U.S. dollar against the British Pound.
Cost of Legal Collections
Cost of legal collections primarily includes contingent fees paid to our external network of attorneys and the cost of litigation. We pursue legal collections using a network of attorneys that specialize in collection matters and through our internal legal channel. Under the agreements with our contracted attorneys, we advance certain out-of-pocket court costs. Cost of legal collections does not include internal legal channel employee costs, which are included in salaries and employee benefits in our consolidated statements of income.
The following table summarizes our cost of legal collections during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | |||||||||||
| Court costs | $ | 152,115 | $ | 148,596 | $ | 3,519 | 2.4 | % | ||||||
| Legal collection fees | 102,165 | 90,475 | 11,690 | 12.9 | % | |||||||||
| Total cost of legal collections | $ | 254,280 | $ | 239,071 | $ | 15,209 | 6.4 | % |
The increase in cost of legal collections during the year ended December 31, 2021 compared to the year ended December 31, 2020 was primarily due to increased legal channel collections. Beginning in late March of 2020, our legal collection channel spending reduced substantially due to court closures in certain jurisdictions as a result of the COVID-19 pandemic, the legal collection channel spending has gradually increased as courts reopened and is now back to historical levels.
38
Table of Contents
General and Administrative Expenses
The decrease in general and administrative expenses during the year ended December 31, 2021 compared to the year ended December 31, 2020 was primarily due to the following reasons:
•A charge of $15.0 million relating to our settlement with the CFPB recognized in 2020;
•Certain third-party costs of approximately $6.9 million incurred relating to various financing transactions completed in September 2020;
•The decrease was partially offset by increased information technology related expense and the unfavorable impact of foreign currency translation, primarily by the weakening of the U.S. dollar against the British Pound.
Other Operating Expenses
The decrease in other operating expenses during the year ended December 31, 2021 compared to the year ended December 31, 2020 was primarily due to reduced expenditures for temporary services and direct collection expenses. The decrease was partially offset by the unfavorable impact of foreign currency translation, primarily by the weakening of the U.S. dollar against the British Pound.
Collection Agency Commissions
Collection agency commissions are commissions paid to third-party collection agencies. Collections through the collections agencies channel are predominately in Europe and Latin America and vary from period to period depending on, among other things, the number of accounts placed with an agency versus accounts collected internally. Commission rates vary depending on, among other things, the amount of time that has passed since the charge-off of the accounts placed with an agency, the asset class, and the geographic location of the receivables. Generally, freshly charged-off accounts have a lower commission rate than accounts that have been charged off for a longer period of time, and commission rates for purchased bankruptcy portfolios are lower than the commission rates for charged-off credit card accounts.
Depreciation and Amortization
The increase in depreciation and amortization expense during the year ended December 31, 2021 compared to the year ended December 31, 2020 was primarily due to the following reasons:
•Increased depreciation expense due to accelerated depreciation of certain computer software and equipment; and
•The unfavorable impact of foreign currency translation, primarily by the weakening of the U.S. dollar against the British Pound.
Interest Expense
The following table summarizes our interest expense during the periods presented (in thousands, except percentages):
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | |||||||||||
| Stated interest on debt obligations | $ | 151,861 | $ | 181,536 | $ | (29,675) | (16.3) | % | ||||||
| Amortization of loan fees and other loan costs | 16,223 | 16,343 | (120) | (0.7) | % | |||||||||
| Amortization of debt discount | 1,563 | 11,477 | (9,914) | (86.4) | % | |||||||||
| Total interest expense | $ | 169,647 | $ | 209,356 | $ | (39,709) | (19.0) | % |
In September 2020, we entered into various transactions, agreements and amendments related to our borrowings and completed the implementation of our new global funding structure. In November and December 2020, we completed two offerings of senior secured notes, partially redeemed our Cabot senior secured notes due in 2023 and fully redeemed our Cabot floating rate notes due 2024. In June 2021, we completed an offering of senior secured notes due 2028 and fully redeemed the remaining outstanding portion of our Cabot senior secured notes due 2023. These refinancing transactions successfully reduced the interest rates on our outstanding borrowings.
The decrease in interest expense during the year ended December 31, 2021 compared to the year ended December 31, 2020 was primarily due to the following reasons:
•Lower average debt balances;
•Decreased interest rates as a result of various refinancing transactions; and
39
Table of Contents
•Effective January 1, 2021, we adopted a new accounting standard for our convertible and exchangeable notes and now recognize interest expense at the stated coupon rate of interest, rather than the higher effective interest rate;
•Partially offset by the unfavorable impact of foreign currency translation, primarily by the weakening of the U.S. dollar against the British Pound.
Loss on Extinguishment of Debt
Loss on extinguishment of debt associated with various financing transactions relating to our senior secured notes was $9.3 million and $41.0 million during the years ended December 31, 2021 and 2020, respectively. Refer to “Note 6: Borrowings” in the notes to our consolidated financial statements for details of our financing activities.
Other Expense
Other expense or income consists primarily of foreign currency exchange gains or losses, interest income and gains or losses recognized on certain transactions outside of our normal course of business. Other expense was $17.8 million and $0.4 million during the years ended December 31, 2021 and 2020, respectively. Other expense recognized during the year ended December 31, 2021 primarily included the loss on the sale of our investment in Colombia and Peru of $17.4 million.
Provision for Income Taxes
During the years ended December 31, 2021 and 2020, we recorded income tax provisions of $85.3 million and $70.4 million, respectively.
The effective tax rates for the respective periods are shown below:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Federal provision | 21.0 | % | 21.0 | % | |
| State provision | 2.3 | % | 3.2 | % | |
| Foreign rate differential(1) | (1.0) | % | (0.5) | % | |
| Change in tax rate(2) | (1.3) | % | (0.9) | % | |
| Change in valuation allowance(3) | (2.3) | % | 0.9 | % | |
| Tax effect of CFPB settlement fees(4) | — | % | 1.1 | % | |
| Other | 0.8 | % | 0.1 | % | |
| Effective rate | 19.5 | % | 24.9 | % |
________________________
(1)Relates primarily to lower tax rates on income or loss attributable to international operations.
(2)Includes impact of U.K. tax rate increases.
(3)In 2021, valuation allowance net decrease resulted from the release of valuation allowances in certain foreign subsidiaries.
(4)Non-deductible expense for tax purposes.
The effective tax rate for the year ended December 31, 2021 decreased to 19.5% as compared to 24.9% for the year ended December 31, 2020. The decrease in tax rate was primarily related to the release of valuation allowances in certain foreign subsidiaries during the year.
Our effective tax rate could fluctuate significantly on a quarterly basis and could be adversely affected to the extent earnings are lower than anticipated in countries that have lower statutory tax rates and higher than anticipated in countries that have higher statutory tax rates.
Non-GAAP Disclosure
In addition to the financial information prepared in conformity with Generally Accepted Accounting Principles (“GAAP”), we provide historical non-GAAP financial information. Management believes that the presentation of such non-GAAP financial information is meaningful and useful in understanding the activities and business metrics of our operations. Management believes that these non-GAAP financial measures reflect an additional way of viewing aspects of our business that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business.
40
Table of Contents
Management believes that the presentation of these measures provides investors with greater transparency and facilitates comparison of operating results across a broad spectrum of companies with varying capital structures, compensation strategies, derivative instruments, and amortization methods, which provide a more complete understanding of our financial performance, competitive position, and prospects for the future. Readers should consider the information in addition to, but not instead of, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of these measures for comparative purposes.
Adjusted EBITDA. Management utilizes adjusted EBITDA (defined as net income before discontinued operations, interest income and expense, taxes, depreciation and amortization, stock-based compensation expenses, acquisition, integration and restructuring related expenses, settlement fees and related administrative expenses and other charges or gains that are not indicative of ongoing operations), in the evaluation of our operating performance. Adjusted EBITDA for the periods presented is as follows (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| GAAP net income, as reported | $ | 351,201 | $ | 212,524 | $ | 168,909 | ||||
| Adjustments: | ||||||||||
| Interest expense | 169,647 | 209,356 | 217,771 | |||||||
| Loss on extinguishment of debt | 9,300 | 40,951 | 8,989 | |||||||
| Interest income | (1,738) | (2,397) | (3,693) | |||||||
| Provision for income taxes | 85,340 | 70,374 | 32,333 | |||||||
| Depreciation and amortization | 50,079 | 42,780 | 41,029 | |||||||
| CFPB settlement fees(1) | — | 15,009 | — | |||||||
| Stock-based compensation expense | 18,330 | 16,560 | 12,557 | |||||||
| Acquisition, integration and restructuring related expenses(2) | 20,559 | 4,962 | 7,049 | |||||||
| Loss on sale of Baycorp(3) | — | — | 12,489 | |||||||
| Goodwill impairment(3) | — | — | 10,718 | |||||||
| Net gain on fair value adjustments to contingent considerations(4) | — | — | (2,300) | |||||||
| Adjusted EBITDA | $ | 702,718 | $ | 610,119 | $ | 505,851 | ||||
| Collections applied to principal balance(5) | $ | 843,087 | $ | 740,350 | $ | 765,748 |
________________________
(1)Amount represents a charge resulting from the Stipulated Judgment with the CFPB. We have adjusted for this amount because we believe it is not indicative of ongoing operations; therefore, adjusting for it enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(2)Amount represents acquisition, integration and restructuring related expenses. We adjust for this amount because we believe these expenses are not indicative of ongoing operations; therefore, adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(3)In August 2019, we completed the sale of Baycorp, which represented our investments and operations in Australia and New Zealand. The sale of Baycorp resulted in a goodwill impairment charge of $10.7 million and a loss on sale of $12.5 million during the year ended December 31, 2019. We believe the goodwill impairment charge and the loss on sale are not indicative of ongoing operations, therefore adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(4)Amount represents the net gain recognized as a result of fair value adjustments to contingent considerations that were established for our acquisitions of debt solution service providers in Europe. We have adjusted for this amount because we do not believe this is indicative of ongoing operations. Refer to the Contingent Consideration section of “Note 2: Fair Value Measurements” in the notes to our consolidated financial statements for further details.
(5)For periods prior to January 1, 2020, amount represents (a) gross collections from receivable portfolios less the sum of (b) revenue from receivable portfolios and (c) allowance charges or allowance reversals on receivable portfolios. For periods subsequent to January 1, 2020, collections applied to principal balance is calculated in the table below. For consistency with our debt covenant reporting, for periods subsequent to June 30, 2020, the collections applied to principal balance also includes proceeds applied to basis from sales of REO assets and related activities; prior period amounts have not been adjusted to reflect this change as such amounts were immaterial.
41
Table of Contents
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Collections applied to investment in receivable portfolios, net | $ | 1,019,629 | $ | 737,131 | ||
| Less: Changes in recoveries | (199,136) | (7,246) | ||||
| REO proceeds applied to basis | 22,594 | 10,465 | ||||
| Collections applied to principal balance | $ | 843,087 | $ | 740,350 |
Adjusted Operating Expenses. Management utilizes adjusted operating expenses in order to facilitate a comparison of approximate costs to cash collections for our portfolio purchasing and recovery business. Adjusted operating expenses for our portfolio purchasing and recovery business are calculated by starting with GAAP total operating expenses and backing out stock-based compensation expense, operating expenses related to non-portfolio purchasing and recovery business, acquisition, integration and restructuring related operating expenses, settlement fees and related administrative expenses and other charges or gains that are not indicative of ongoing operations. Adjusted operating expenses related to our portfolio purchasing and recovery business for the periods presented are as follows (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| GAAP total operating expenses, as reported | $ | 981,227 | $ | 967,838 | $ | 951,336 | ||||
| Adjustments: | ||||||||||
| Operating expenses related to non-portfolio purchasing and recovery business(1) | (173,453) | (182,930) | (173,190) | |||||||
| CFPB settlement fees(2) | — | (15,009) | — | |||||||
| Stock-based compensation expense | (18,330) | (16,560) | (12,557) | |||||||
| Acquisition, integration and restructuring related operating expenses(3) | (1,692) | (154) | (7,049) | |||||||
| Goodwill impairment(4) | — | — | (10,718) | |||||||
| Net gain on fair value adjustments to contingent considerations(5) | — | — | 2,300 | |||||||
| Adjusted operating expenses related to portfolio purchasing and recovery business | $ | 787,752 | $ | 753,185 | $ | 750,122 |
________________________
(1)Operating expenses related to non-portfolio purchasing and recovery business include operating expenses from other operating segments that primarily engage in fee-based business, as well as corporate overhead not related to our portfolio purchasing and recovery business.
(2)Amount represents a charge resulting from the Stipulated Judgment with the CFPB. We have adjusted for this amount because we believe it is not indicative of ongoing operations; therefore, adjusting for it enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(3)Amount represents acquisition, integration and restructuring related operating expenses. We adjust for this amount because we believe these expenses are not indicative of ongoing operations; therefore, adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(4)The sale of Baycorp resulted in a goodwill impairment charge of $10.7 million that is included in operating expenses during the year ended December 31, 2019. We believe the goodwill impairment charge is not indicative of ongoing operations, therefore, adjusting for the expense enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(5)Amount represents the net gain recognized as a result of fair value adjustments to contingent considerations that were established for our acquisitions of debt solution service providers in Europe. We have adjusted for this amount because we do not believe this is indicative of ongoing operations. Refer to the Contingent Consideration section of “Note 2: Fair Value Measurements” in the notes to our consolidated financial statements for further details.
42
Table of Contents
Cost per Dollar Collected
We utilize adjusted operating expenses in order to facilitate a comparison of approximate costs to cash collections from purchased receivables for our portfolio purchasing and recovery business. Collections from other geographies continue to decline as we continue to focus on the U.S. and European markets. The following table summarizes our cost per dollar collected (defined as adjusted operating expenses as a percentage of collections from purchased receivables) for the U.S. and Europe during the periods presented:
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||
| United States | 35.2 | % | 37.4 | % | 40.3 | % | ||
| Europe | 30.7 | % | 29.9 | % | 28.2 | % | ||
| Overall cost per dollar collected | 34.1 | % | 35.7 | % | 37.0 | % |
The decrease in overall cost-to-collect during the year ended December 31, 2021 as compared to the prior year was driven by improved cost-to-collect in the United States, which was due to continued improvement in operational efficiencies in the collection process, scale effects, and changed consumer behavior during the COVID-19 pandemic. The decrease was partially offset by increased cost-to-collect in Europe due to increased spend in the legal collection channel. Our European legal collection channel spending reduced substantially in 2020 as a result of the COVID-19 pandemic. Legal collection channel spending in Europe has increased as courts reopened in the latter half of the year, driving an increase in cost-to-collect for 2021 compared to 2020.
Effective January 1, 2020, in connection with our change in accounting principle relating to our investment in receivable portfolios, we began to expense all court costs as incurred and no longer capitalize such costs as deferred court costs based on a loss-rate methodology. This change in accounting principle increased the cost-to-collect metric as compared to prior periods because the court costs expense recognized in prior periods only represented costs we did not expect to recover. The change in accounting principle has no impact on the amount of court cost payments incurred.
Despite the increase in expense due to the change in accounting principle discussed above, cost-to-collect decreased during the year ended December 31, 2020 as compared to the year ended December 31, 2019. The decrease was driven by improved cost-to-collect in the United States, which was due to a combination of (1) continued improvement in operational efficiencies in the collection process, (2) a large reduction in legal channel spending due to court closures in certain jurisdictions as a result of the COVID-19 pandemic, the legal channel spending has gradually increased in the third and fourth quarters as compared to the previous quarters but is still lower than historical levels and (3) collection mix shifting towards non-legal collection, which has a lower cost-to-collect.
Over time, we expect our cost-to-collect to remain competitive, but also to fluctuate from quarter to quarter based on seasonality, product mix, acquisitions, foreign exchange rates, the cost of new operating initiatives, and the changing regulatory and legislative environment.
Supplemental Performance Data
The tables included in this supplemental performance data section include detail for purchases, collections and ERC by year of purchase.
Our collection expectations are based on account characteristics and economic variables. Additional adjustments are made to account for qualitative factors that may affect the payment behavior of our consumers and servicing related adjustments to ensure our collection expectations are aligned with our operations. We continue to refine our process of forecasting collections both domestically and internationally with a focus on operational enhancements. Our collection expectations vary between types of portfolio and geographic location. For example, in the U.K., due to the higher concentration of payment plans, as compared to the U.S. and other locations in Europe, we expect to receive streams of collections over longer periods of time. As a result, past performance of pools in certain geographic locations or of certain types of portfolio are not necessarily a suitable indicator of future results in other locations or for other types of portfolio.
The supplemental performance data presented in this section is impacted by foreign currency translation, which represents the effect of translating financial results where the functional currency of our foreign subsidiary is different than our U.S. dollar reporting currency. For example, the strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable reporting impact on our international purchases, collections, and ERC, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international purchases, collections, and ERC.
We utilize proprietary forecasting models to continuously evaluate the economic life of each pool.
43
Table of Contents
Cumulative Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our receivable purchases and related gross collections by year of purchase (in thousands, except multiples):
| Year ofPurchase | PurchasePrice(1) | Cumulative Collections through December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | Total(2) | CCMM(3) | ||||||||||||||||||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2012 | $ | 2,143,750 | $ | 3,983,166 | $ | 760,285 | $ | 554,597 | $ | 391,737 | $ | 293,528 | $ | 206,933 | $ | 155,456 | $ | 121,545 | $ | 99,300 | $ | 77,101 | $ | 67,082 | $ | 6,710,730 | 3.1 | |||||||||||||||||||||||||||
| 2012 | 548,803 | — | 187,721 | 350,134 | 259,252 | 176,914 | 113,067 | 74,507 | 48,832 | 37,327 | 27,797 | 25,090 | 1,300,641 | 2.4 | ||||||||||||||||||||||||||||||||||||||||
| 2013 | 551,865 | — | — | 230,051 | 397,646 | 298,068 | 203,386 | 147,503 | 107,399 | 84,665 | 64,436 | 59,859 | 1,593,013 | 2.9 | ||||||||||||||||||||||||||||||||||||||||
| 2014 | 517,650 | — | — | — | 144,178 | 307,814 | 216,357 | 142,147 | 94,929 | 69,059 | 47,628 | 34,896 | 1,057,008 | 2.0 | ||||||||||||||||||||||||||||||||||||||||
| 2015 | 499,061 | — | — | — | — | 105,610 | 231,102 | 186,391 | 125,673 | 85,042 | 64,133 | 42,774 | 840,725 | 1.7 | ||||||||||||||||||||||||||||||||||||||||
| 2016 | 553,152 | — | — | — | — | — | 110,875 | 283,035 | 234,690 | 159,279 | 116,452 | 87,717 | 992,048 | 1.8 | ||||||||||||||||||||||||||||||||||||||||
| 2017 | 528,055 | — | — | — | — | — | — | 111,902 | 315,853 | 255,048 | 193,328 | 144,243 | 1,020,374 | 1.9 | ||||||||||||||||||||||||||||||||||||||||
| 2018 | 630,526 | — | — | — | — | — | — | — | 175,042 | 351,696 | 308,302 | 228,919 | 1,063,959 | 1.7 | ||||||||||||||||||||||||||||||||||||||||
| 2019 | 676,785 | — | — | — | — | — | — | — | — | 174,693 | 416,315 | 400,250 | 991,258 | 1.5 | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 538,978 | — | — | — | — | — | — | — | — | — | 213,450 | 430,514 | 643,964 | 1.2 | ||||||||||||||||||||||||||||||||||||||||
| 2021 | 406,925 | — | — | — | — | — | — | — | — | — | — | 120,354 | 120,354 | 0.3 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 7,595,550 | 3,983,166 | 948,006 | 1,134,782 | 1,192,813 | 1,181,934 | 1,081,720 | 1,100,941 | 1,223,963 | 1,316,109 | 1,528,942 | 1,641,698 | 16,334,074 | 2.2 | ||||||||||||||||||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2013 | 619,079 | — | — | 134,259 | 249,307 | 212,129 | 165,610 | 146,993 | 132,663 | 113,228 | 93,203 | 93,907 | 1,341,299 | 2.2 | ||||||||||||||||||||||||||||||||||||||||
| 2014 | 623,129 | — | — | — | 135,549 | 198,127 | 156,665 | 137,806 | 129,033 | 105,337 | 84,255 | 84,169 | 1,030,941 | 1.7 | ||||||||||||||||||||||||||||||||||||||||
| 2015 | 419,941 | — | — | — | — | 65,870 | 127,084 | 103,823 | 88,065 | 72,277 | 55,261 | 57,817 | 570,197 | 1.4 | ||||||||||||||||||||||||||||||||||||||||
| 2016 | 258,218 | — | — | — | — | — | 44,641 | 97,587 | 83,107 | 63,198 | 51,609 | 51,017 | 391,159 | 1.5 | ||||||||||||||||||||||||||||||||||||||||
| 2017 | 461,571 | — | — | — | — | — | — | 68,111 | 152,926 | 118,794 | 87,549 | 86,107 | 513,487 | 1.1 | ||||||||||||||||||||||||||||||||||||||||
| 2018 | 433,302 | — | — | — | — | — | — | — | 49,383 | 118,266 | 78,846 | 80,629 | 327,124 | 0.8 | ||||||||||||||||||||||||||||||||||||||||
| 2019 | 273,354 | — | — | — | — | — | — | — | — | 44,118 | 80,502 | 88,448 | 213,068 | 0.8 | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 116,899 | — | — | — | — | — | — | — | — | — | 22,721 | 59,803 | 82,524 | 0.7 | ||||||||||||||||||||||||||||||||||||||||
| 2021 | 255,788 | — | — | — | — | — | — | — | — | — | — | 43,082 | 43,082 | 0.2 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 3,461,281 | — | — | 134,259 | 384,856 | 476,126 | 494,000 | 554,320 | 635,177 | 635,218 | 553,946 | 644,979 | 4,512,881 | 1.3 | ||||||||||||||||||||||||||||||||||||||||
| Other geographies: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2012 | 6,721 | — | — | 3,848 | 2,561 | 1,208 | 542 | 551 | 422 | 390 | 294 | 199 | 10,015 | 1.5 | ||||||||||||||||||||||||||||||||||||||||
| 2013 | 29,465 | — | — | 6,617 | 17,615 | 10,334 | 4,606 | 3,339 | 2,468 | 1,573 | 1,042 | 708 | 48,302 | 1.6 | ||||||||||||||||||||||||||||||||||||||||
| 2014 | 85,418 | — | — | — | 9,652 | 16,062 | 18,403 | 9,813 | 7,991 | 6,472 | 4,300 | 3,020 | 75,713 | 0.9 | ||||||||||||||||||||||||||||||||||||||||
| 2015 | 79,215 | — | — | — | — | 15,061 | 57,064 | 43,499 | 32,622 | 17,499 | 4,688 | 3,222 | 173,655 | 2.2 | ||||||||||||||||||||||||||||||||||||||||
| 2016 | 61,595 | — | — | — | — | — | 29,269 | 39,710 | 28,992 | 16,078 | 5,196 | 3,199 | 122,444 | 2.0 | ||||||||||||||||||||||||||||||||||||||||
| 2017 | 49,670 | — | — | — | — | — | — | 15,471 | 23,075 | 15,383 | 7,303 | 6,284 | 67,516 | 1.4 | ||||||||||||||||||||||||||||||||||||||||
| 2018 | 25,731 | — | — | — | — | — | — | — | 12,910 | 15,008 | 5,892 | 3,905 | 37,715 | 1.5 | ||||||||||||||||||||||||||||||||||||||||
| 2019 | 2,468 | — | — | — | — | — | — | — | — | 3,198 | 245 | 145 | 3,588 | 1.5 | ||||||||||||||||||||||||||||||||||||||||
| Subtotal | 340,283 | — | — | 10,465 | 29,828 | 42,665 | 109,884 | 112,383 | 108,480 | 75,601 | 28,960 | 20,682 | 538,948 | 1.6 | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 11,397,114 | $ | 3,983,166 | $ | 948,006 | $ | 1,279,506 | $ | 1,607,497 | $ | 1,700,725 | $ | 1,685,604 | $ | 1,767,644 | $ | 1,967,620 | $ | 2,026,928 | $ | 2,111,848 | $ | 2,307,359 | $ | 21,385,903 | 1.9 |
________________________
(1)Adjusted for Put-Backs and Recalls. Put-Backs (“Put-Backs”) and recalls (“Recalls”) represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2021, excluding collections on behalf of others.
(3)Cumulative Collections Money Multiple (“CCMM”) through December 31, 2021 refers to cumulative collections as a multiple of purchase price.
44
Table of Contents
Total Estimated Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our purchases, resulting historical gross collections, and estimated remaining gross collections for purchased receivables, by year of purchase (in thousands, except multiples):
| Purchase Price(1) | HistoricalCollections(2) | Estimated Remaining Collections | Total Estimated Gross Collections | Total Estimated Gross Collections to Purchase Price | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States: | |||||||||||||||||
| 2012 | $ | 2,143,750 | $ | 6,710,730 | $ | 126,017 | $ | 6,836,747 | 3.2 | ||||||||
| 2012 | 548,803 | 1,300,641 | 47,110 | 1,347,751 | 2.5 | ||||||||||||
| 2013(3) | 551,865 | 1,593,013 | 135,075 | 1,728,088 | 3.1 | ||||||||||||
| 2014(3) | 517,650 | 1,057,008 | 74,541 | 1,131,549 | 2.2 | ||||||||||||
| 2015 | 499,061 | 840,725 | 82,906 | 923,631 | 1.9 | ||||||||||||
| 2016 | 553,152 | 992,048 | 153,513 | 1,145,561 | 2.1 | ||||||||||||
| 2017 | 528,055 | 1,020,374 | 256,408 | 1,276,782 | 2.4 | ||||||||||||
| 2018 | 630,526 | 1,063,959 | 370,195 | 1,434,154 | 2.3 | ||||||||||||
| 2019 | 676,785 | 991,258 | 671,044 | 1,662,302 | 2.5 | ||||||||||||
| 2020 | 538,978 | 643,964 | 786,297 | 1,430,261 | 2.7 | ||||||||||||
| 2021 | 406,925 | 120,354 | 873,423 | 993,777 | 2.4 | ||||||||||||
| Subtotal | 7,595,550 | 16,334,074 | 3,576,529 | 19,910,603 | 2.6 | ||||||||||||
| Europe: | |||||||||||||||||
| 2013(3) | 619,079 | 1,341,299 | 693,898 | 2,035,197 | 3.3 | ||||||||||||
| 2014(3) | 623,129 | 1,030,941 | 531,913 | 1,562,854 | 2.5 | ||||||||||||
| 2015(3) | 419,941 | 570,197 | 340,588 | 910,785 | 2.2 | ||||||||||||
| 2016 | 258,218 | 391,159 | 281,101 | 672,260 | 2.6 | ||||||||||||
| 2017 | 461,571 | 513,487 | 459,259 | 972,746 | 2.1 | ||||||||||||
| 2018 | 433,302 | 327,124 | 510,957 | 838,081 | 1.9 | ||||||||||||
| 2019 | 273,354 | 213,068 | 423,855 | 636,923 | 2.3 | ||||||||||||
| 2020 | 116,899 | 82,524 | 270,655 | 353,179 | 3.0 | ||||||||||||
| 2021 | 255,788 | 43,082 | 530,822 | 573,904 | 2.2 | ||||||||||||
| Subtotal | 3,461,281 | 4,512,881 | 4,043,048 | 8,555,929 | 2.5 | ||||||||||||
| Other geographies: | |||||||||||||||||
| 2012 | 6,721 | 10,015 | — | 10,015 | 1.5 | ||||||||||||
| 2013 | 29,465 | 48,302 | — | 48,302 | 1.6 | ||||||||||||
| 2014 | 85,418 | 75,713 | 41,468 | 117,181 | 1.4 | ||||||||||||
| 2015 | 79,215 | 173,655 | — | 173,655 | 2.2 | ||||||||||||
| 2016 | 61,595 | 122,444 | — | 122,444 | 2.0 | ||||||||||||
| 2017 | 49,670 | 67,516 | 17,915 | 85,431 | 1.7 | ||||||||||||
| 2018 | 25,731 | 37,715 | — | 37,715 | 1.5 | ||||||||||||
| 2019 | 2,468 | 3,588 | — | 3,588 | 1.5 | ||||||||||||
| Subtotal | 340,283 | 538,948 | 59,383 | 598,331 | 1.8 | ||||||||||||
| Total | $ | 11,397,114 | $ | 21,385,903 | $ | 7,678,960 | $ | 29,064,863 | 2.6 |
________________________
(1)Purchase price refers to the cash paid to a seller to acquire a portfolio less Put-backs, Recalls, and other adjustments. Put-Backs and Recalls represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2)Cumulative collections from inception through December 31, 2021, excluding collections on behalf of others.
(3)Includes portfolios acquired in connection with certain business combinations.
45
Table of Contents
Estimated Remaining Gross Collections from Purchased Receivables by Year of Purchase
The following table summarizes our estimated remaining gross collections for purchased receivables by year of purchase (in thousands):
| Estimated Remaining Gross Collections by Year of Purchase(1) | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2030 | Total(2) | ||||||||||||||||||||||||||||||||
| United States: | ||||||||||||||||||||||||||||||||||||||||||
| 2012 | $ | 40,897 | $ | 28,446 | $ | 19,725 | $ | 13,544 | $ | 9,241 | $ | 6,204 | $ | 4,021 | $ | 2,380 | $ | 1,212 | $ | 347 | $ | 126,017 | ||||||||||||||||||||
| 2012 | 14,366 | 10,174 | 7,121 | 4,986 | 3,492 | 2,446 | 1,713 | 1,201 | 841 | 770 | 47,110 | |||||||||||||||||||||||||||||||
| 2013(3) | 46,708 | 26,466 | 18,744 | 13,283 | 9,414 | 6,673 | 4,730 | 3,353 | 2,377 | 3,327 | 135,075 | |||||||||||||||||||||||||||||||
| 2014(3) | 22,711 | 15,871 | 10,876 | 7,655 | 5,398 | 3,808 | 2,688 | 1,897 | 1,340 | 2,297 | 74,541 | |||||||||||||||||||||||||||||||
| 2015 | 26,231 | 17,731 | 12,084 | 8,171 | 5,685 | 4,003 | 2,825 | 1,997 | 1,415 | 2,764 | 82,906 | |||||||||||||||||||||||||||||||
| 2016 | 49,737 | 32,976 | 22,280 | 15,228 | 10,170 | 7,040 | 4,954 | 3,493 | 2,467 | 5,168 | 153,513 | |||||||||||||||||||||||||||||||
| 2017 | 81,215 | 53,152 | 37,850 | 25,533 | 17,886 | 12,371 | 8,671 | 6,109 | 4,320 | 9,301 | 256,408 | |||||||||||||||||||||||||||||||
| 2018 | 124,143 | 82,326 | 55,248 | 36,566 | 24,331 | 16,170 | 10,507 | 7,134 | 4,774 | 8,996 | 370,195 | |||||||||||||||||||||||||||||||
| 2019 | 212,950 | 141,888 | 100,055 | 67,343 | 46,089 | 31,859 | 22,158 | 15,175 | 10,781 | 22,746 | 671,044 | |||||||||||||||||||||||||||||||
| 2020 | 254,920 | 162,534 | 115,430 | 79,617 | 54,131 | 37,190 | 25,965 | 18,116 | 12,433 | 25,961 | 786,297 | |||||||||||||||||||||||||||||||
| 2021 | 249,366 | 222,681 | 132,106 | 84,128 | 57,792 | 39,111 | 27,257 | 19,251 | 13,677 | 28,054 | 873,423 | |||||||||||||||||||||||||||||||
| Subtotal | 1,123,244 | 794,245 | 531,519 | 356,054 | 243,629 | 166,875 | 115,489 | 80,106 | 55,637 | 109,731 | 3,576,529 | |||||||||||||||||||||||||||||||
| Europe: | ||||||||||||||||||||||||||||||||||||||||||
| 2013(3) | 81,154 | 74,863 | 68,723 | 63,097 | 56,933 | 51,374 | 46,794 | 42,053 | 38,333 | 170,574 | 693,898 | |||||||||||||||||||||||||||||||
| 2014(3) | 70,649 | 62,718 | 56,064 | 49,605 | 43,494 | 38,233 | 33,944 | 30,595 | 27,523 | 119,088 | 531,913 | |||||||||||||||||||||||||||||||
| 2015(3) | 46,594 | 42,161 | 36,152 | 31,980 | 28,704 | 24,689 | 21,920 | 19,276 | 17,278 | 71,834 | 340,588 | |||||||||||||||||||||||||||||||
| 2016 | 48,182 | 42,446 | 33,996 | 29,179 | 24,641 | 19,709 | 16,704 | 13,749 | 11,856 | 40,639 | 281,101 | |||||||||||||||||||||||||||||||
| 2017 | 74,622 | 63,460 | 53,593 | 44,922 | 38,025 | 32,890 | 27,375 | 23,579 | 20,500 | 80,293 | 459,259 | |||||||||||||||||||||||||||||||
| 2018 | 73,847 | 67,443 | 58,756 | 50,742 | 44,427 | 37,867 | 32,725 | 28,072 | 23,697 | 93,381 | 510,957 | |||||||||||||||||||||||||||||||
| 2019 | 72,040 | 61,165 | 52,193 | 43,189 | 35,805 | 29,159 | 24,122 | 20,536 | 17,252 | 68,394 | 423,855 | |||||||||||||||||||||||||||||||
| 2020 | 48,735 | 42,559 | 35,679 | 30,293 | 24,951 | 18,123 | 13,638 | 11,883 | 9,291 | 35,503 | 270,655 | |||||||||||||||||||||||||||||||
| 2021 | 80,464 | 78,072 | 65,223 | 54,765 | 46,747 | 39,853 | 34,273 | 29,051 | 23,630 | 78,744 | 530,822 | |||||||||||||||||||||||||||||||
| Subtotal | 596,287 | 534,887 | 460,379 | 397,772 | 343,727 | 291,897 | 251,495 | 218,794 | 189,360 | 758,450 | 4,043,048 | |||||||||||||||||||||||||||||||
| Other geographies: | ||||||||||||||||||||||||||||||||||||||||||
| 2014 | 7,064 | 6,542 | 5,849 | 4,787 | 2,812 | 1,601 | 1,457 | 1,457 | 1,457 | 8,442 | 41,468 | |||||||||||||||||||||||||||||||
| 2017 | 2,637 | 2,399 | 2,114 | 1,906 | 1,437 | 827 | 750 | 750 | 750 | 4,345 | 17,915 | |||||||||||||||||||||||||||||||
| Subtotal | 9,701 | 8,941 | 7,963 | 6,693 | 4,249 | 2,428 | 2,207 | 2,207 | 2,207 | 12,787 | 59,383 | |||||||||||||||||||||||||||||||
| Portfolio ERC | 1,729,232 | 1,338,073 | 999,861 | 760,519 | 591,605 | 461,200 | 369,191 | 301,107 | 247,204 | 880,968 | 7,678,960 | |||||||||||||||||||||||||||||||
| REO ERC(4) | 14,686 | 29,556 | 17,200 | 5,378 | 615 | 1,040 | 1,801 | 704 | 14 | — | 70,994 | |||||||||||||||||||||||||||||||
| Total | $ | 1,743,918 | $ | 1,367,629 | $ | 1,017,061 | $ | 765,897 | $ | 592,220 | $ | 462,240 | $ | 370,992 | $ | 301,811 | $ | 247,218 | $ | 880,968 | $ | 7,749,954 |
________________________
(1)ERC for Zero Basis Portfolios can extend beyond our collection forecasts. As of December 31, 2021, ERC for Zero Basis Portfolios includes approximately $79.2 million for purchased consumer and bankruptcy receivables in the United States. ERC for Zero Basis Portfolios in Europe and other geographies was immaterial. ERC also includes approximately $59.4 million from cost recovery portfolios, primarily in other geographies.
(2)Represents the expected remaining gross cash collections on purchased portfolios over a 180-month period. As of December 31, 2021, ERC for purchased receivables for 84-month and 120-month periods were:
| 84-Month ERC | 120-Month ERC | |||||
|---|---|---|---|---|---|---|
| United States | $ | 3,331,055 | $ | 3,505,432 | ||
| Europe | 2,945,164 | 3,522,005 | ||||
| Other geographies | 43,738 | 50,359 | ||||
| Portfolio ERC | $ | 6,319,957 | $ | 7,077,796 | ||
| REO ERC | $ | 70,276 | $ | 70,994 | ||
| Total ERC | $ | 6,390,233 | $ | 7,148,790 |
(3) Includes portfolios acquired in connection with certain business combinations.
(4) Real estate-owned assets ERC includes approximately $69.4 million and $1.6 million of estimated future cash flows for Europe and Other Geographies, respectively.
46
Table of Contents
Estimated Future Collections Applied to Principal
As of December 31, 2021, we had $3.1 billion in investment in receivable portfolios. The estimated future collections applied to the investment in receivable portfolios net balance is as follows (in thousands):
| Years Ending December 31, | United States | Europe | Other Geographies | Total Amortization | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | $ | 441,066 | $ | 206,376 | $ | 9,678 | $ | 657,120 | ||||||
| 2023 | 331,682 | 192,116 | 7,810 | 531,608 | ||||||||||
| 2024 | 219,359 | 165,716 | 5,849 | 390,924 | ||||||||||
| 2025 | 143,297 | 143,916 | 4,787 | 292,000 | ||||||||||
| 2026 | 97,078 | 125,696 | 2,812 | 225,586 | ||||||||||
| 2027 | 65,499 | 104,321 | 1,601 | 171,421 | ||||||||||
| 2028 | 45,094 | 89,400 | 1,457 | 135,951 | ||||||||||
| 2029 | 31,290 | 78,877 | 1,457 | 111,624 | ||||||||||
| 2030 | 21,896 | 68,784 | 1,457 | 92,137 | ||||||||||
| 2031 | 15,573 | 65,143 | 1,457 | 82,173 | ||||||||||
| 2032 | 11,246 | 61,551 | 1,457 | 74,254 | ||||||||||
| 2033 | 8,406 | 61,998 | 1,258 | 71,662 | ||||||||||
| 2034 | 6,426 | 64,294 | — | 70,720 | ||||||||||
| 2035 | 5,285 | 69,573 | — | 74,858 | ||||||||||
| 2036 | 3,985 | 79,530 | — | 83,515 | ||||||||||
| Total | $ | 1,447,182 | $ | 1,577,291 | $ | 41,080 | $ | 3,065,553 |
Headcount by Function by Geographic Location
The following table summarizes our headcount by function and by geographic location:
| Headcount as of December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||
| United States: | |||||||
| General & Administrative | 1,049 | 1,167 | 1,106 | ||||
| Account Manager | 310 | 389 | 418 | ||||
| Subtotal | 1,359 | 1,556 | 1,524 | ||||
| Europe: | |||||||
| General & Administrative | 1,023 | 997 | 998 | ||||
| Account Manager | 1,990 | 2,483 | 2,085 | ||||
| Subtotal | 3,013 | 3,480 | 3,083 | ||||
| Other Geographies(1): | |||||||
| General & Administrative | 1,128 | 1,227 | 1,173 | ||||
| Account Manager | 1,104 | 1,462 | 1,475 | ||||
| Subtotal | 2,232 | 2,689 | 2,648 | ||||
| Total | 6,604 | 7,725 | 7,255 |
________________________
(1)Headcount for other geographies includes employees in India and Costa Rica that service accounts originated in the United States.
47
Table of Contents
Purchases by Quarter
The following table summarizes the receivable portfolios we purchased by quarter, and the respective purchase prices (in thousands):
| Quarter | # of Accounts | Face Value | Purchase Price | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Q1 2019 | 854 | $ | 1,732,977 | $ | 262,335 | ||||
| Q2 2019 | 778 | 2,307,711 | 242,697 | ||||||
| Q3 2019 | 1,255 | 5,313,092 | 259,910 | ||||||
| Q4 2019 | 803 | 2,241,628 | 234,916 | ||||||
| Q1 2020 | 943 | 1,703,022 | 214,113 | ||||||
| Q2 2020 | 754 | 1,305,875 | 147,939 | ||||||
| Q3 2020 | 735 | 1,782,733 | 170,131 | ||||||
| Q4 2020 | 558 | 1,036,332 | 127,689 | ||||||
| Q1 2021 | 749 | 1,328,865 | 170,178 | ||||||
| Q2 2021 | 612 | 1,151,623 | 142,728 | ||||||
| Q3 2021 | 767 | 1,403,794 | 168,188 | ||||||
| Q4 2021 | 861 | 1,888,198 | 183,435 |
48
Table of Contents
Liquidity and Capital Resources
Liquidity
The following table summarizes our cash flow activity during the periods presented (in thousands):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| Net cash provided by operating activities | $ | 303,053 | $ | 312,864 | $ | 244,733 | ||||
| Net cash provided by (used in) investing activities | 339,896 | 82,826 | (202,333) | |||||||
| Net cash used in by financing activities | (655,692) | (403,200) | (19,770) |
Operating Cash Flows
Cash flows from operating activities represent the cash receipts and disbursements related to all of our activities other than investing and financing activities.
Net cash provided by operating activities was $303.1 million, $312.9 million, and $244.7 million during the years ended December 31, 2021, 2020, and 2019, respectively. Operating cash flows are derived by adjusting net income for non-cash operating items such as depreciation and amortization, changes in recoveries, stock-based compensation charges, and changes in operating assets and liabilities which reflect timing differences between the receipt and payment of cash associated with transactions and when they are recognized in results of operations.
Investing Cash Flows
Net cash provided by investing activities was $339.9 million and $82.8 million during the years ended December 31, 2021 and 2020, respectively. Net cash used in investing activities was $202.3 million during the year ended December 31, 2019. Cash provided by or used in investing activities is primarily affected by receivable portfolio purchases offset by collection proceeds applied to the principal of our receivable portfolios. Receivable portfolio purchases were $657.3 million, $644.0 million, and $1,035.1 million during the years ended December 31, 2021, 2020, and 2019, respectively. Collection proceeds applied to the principal of our receivable portfolios were $1,019.6 million, $737.1 million, and $757.6 million during the years ended December 31, 2021, 2020, and 2019, respectively.
Financing Cash Flows
Net cash used in financing activities was $655.7 million, $403.2 million, and $19.8 million during the years ended December 31, 2021, 2020, and 2019, respectively. Financing cash flows are generally affected by borrowings under our credit facilities and proceeds from various debt offerings, offset by repayments of amounts outstanding under our credit facilities and repayments of various notes. Borrowings under our credit facilities were $821.9 million, $1,820.6 million and $603.6 million during the years ended December 31, 2021, 2020, and 2019, respectively. Repayments of amounts outstanding under our credit facilities were $896.4 million, $2,290.8 million and $586.4 million during the years ended December 31, 2021, 2020, and 2019, respectively. Proceeds from the issuance of senior secured notes were $353.7 million, $1,313.4 million, and $454.6 million during the years ended December 31, 2021, 2020, and 2019, respectively. Repayments of senior secured notes were $359.2 million, $1,033.8 million and $470.8 million during the years ended December 31, 2021, 2020, and 2019, respectively. We repaid $161.0 million, $89.4 million, and $84.6 million of convertible senior notes using cash on hand during the years ended December 31, 2021, 2020, and 2019, respectively.
Capital Resources
Historically, we have met our cash requirements by utilizing our cash flows from operations, cash collections from our investment in receivable portfolios, bank borrowings, debt offerings, and equity offerings. Depending on the capital markets, we consider additional financings to fund our operations and acquisitions. Our primary capital resources are cash collections from our investment in receivable portfolios and bank borrowings. From time to time, we may repurchase outstanding debt or equity and/or restructure or refinance debt obligations. Our primary cash requirements have included the purchase of receivable portfolios, entity acquisitions, operating expenses, the payment of interest and principal on borrowings, and the payment of income taxes.
Currently, all of our portfolio purchases are funded with cash from operations, cash collections from our investment in receivable portfolios, and our bank borrowings.
49
Table of Contents
We are in material compliance with all covenants under our financing arrangements. See “Note 6: Borrowings” in the notes to our consolidated financial statements for a further discussion of our debt. Available capacity under our Global Senior Facility was $643.4 million as of December 31, 2021.
On August 12, 2015, our Board of Directors approved a $50.0 million share repurchase program. On May 5, 2021, we announced that the Board of Directors had approved an increase in the size of the repurchase program from $50.0 million to $300.0 million (an increase of $250.0 million). Repurchases under this program are expected to be made from cash on hand and/or a drawing from our Global Senior Facility, and may be made from time to time, subject to market conditions and other factors, in the open market, through private transactions, block transactions, or other methods as determined by our management and Board of Directors, and in accordance with market conditions, other corporate considerations, and applicable regulatory requirements. The program does not obligate us to acquire any particular amount of common stock, and it may be modified or suspended at our discretion. During the year ended December 31, 2021, we repurchased 2,598,034 shares of our common stock for approximately $121.2 million under the share repurchase program. Our practice is to retire the shares repurchased.
On November 4, 2021, we commenced a modified “Dutch Auction” tender offer to purchase up to $300.0 million of shares of our common stock with a price range between $52.00 and $60.00 per share. On December 9, 2021, we announced the final results of the tender offer. Through the tender offer, we purchased 4,471,995 shares of common stock at a price of $60.00 per share, for a total cost of $268.3 million, excluding fees and expenses. The shares purchased through the tender offer were immediately retired.
In May 2021, we terminated our at-the-market equity offering program (the “ATM Program”) pursuant to which we could issue and sell shares of Encore’s common stock having an aggregate offering price of $50.0 million.
Our cash and cash equivalents as of December 31, 2021 consisted of $27.7 million held by U.S.-based entities and $161.9 million held by foreign entities. Most of our cash and cash equivalents held by foreign entities is indefinitely reinvested and may be subject to material tax effects if repatriated. However, we believe that our sources of cash and liquidity are sufficient to meet our business needs in the United States and do not expect that we will need to repatriate the funds.
Included in cash and cash equivalents is cash that was collected on behalf of, and remains payable to, third-party clients. The balance of cash held for clients was $29.3 million and $20.3 million as of December 31, 2021 and 2020, respectively.
Cash from operations could also be affected by various risks and uncertainties, including, but not limited to, the effects of the COVID-19 pandemic, including timing of cash collections from our consumers, and other risks detailed in our Risk Factors. However, we believe that we have sufficient liquidity to fund our operations for at least the next twelve months, given our expectation of continued positive cash flows from operations, cash collections from our investment in receivable portfolios, our cash and cash equivalents, our access to capital markets, and availability under our credit facilities. Our future cash needs will depend on our acquisitions of portfolios and businesses.
50
Table of Contents
Future Contractual Cash Obligations
The following table summarizes our future contractual cash obligations as of December 31, 2021 (in thousands):
| Payment Due By Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations | Total | Less Than 1 Year | 1 – 3 Years | 3 – 5 Years | More Than 5 Years | |||||||||||||
| Principal payments on debt | $ | 3,048,676 | $ | 199,879 | $ | 251,230 | $ | 1,787,564 | $ | 810,003 | ||||||||
| Estimated interest payments(1) | 552,814 | 121,447 | 222,829 | 160,255 | 48,283 | |||||||||||||
| Finance leases | 7,353 | 4,182 | 3,171 | — | — | |||||||||||||
| Operating leases | 102,737 | 17,880 | 31,208 | 25,142 | 28,507 | |||||||||||||
| Purchase commitments on receivable portfolios | 259,175 | 212,528 | 46,647 | — | — | |||||||||||||
| Total contractual cash obligations(2) | $ | 3,970,755 | $ | 555,916 | $ | 555,085 | $ | 1,972,961 | $ | 886,793 |
________________________
(1)Estimated interest payments are calculated based on outstanding principal amounts, applicable fixed interest rates or currently effective interest rates as of December 31, 2021 for variable rate debt, timing of scheduled payments and the term of the debt obligations.
(2)We had approximately $4.6 million of liabilities and accrued interests related to uncertain tax positions as of December 31, 2021. We are unable to reasonably estimate the timing of the cash settlement with the tax authorities due to uncertainties related to these tax matters and, as a result, these obligations are not included in the table. See “Note 11: Income Taxes” to our consolidated financial statements for additional information on our uncertain tax positions.
Critical Accounting Policies and Estimates
We prepare our financial statements, in conformity with GAAP, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” of the notes to the consolidated financial statements describes the significant accounting policies and methods used in the preparation of our consolidated financial statements.
We base our estimates on past experience and other assumptions that we believe are reasonable under the circumstances, and we evaluate these estimates on an ongoing basis. Actual results may differ from these estimates and such differences may be material. We refer to accounting estimates of this type as critical accounting policies and estimates, which we discuss further below. We have reviewed our critical accounting policies and estimates with the audit committee of our board of directors.
Investment in Receivable Portfolios and Related Revenue. Effective January 1, 2020, our investment in receivable portfolios is accounted for under CECL.
Receivable portfolio purchases are aggregated into pools based on similar risk characteristics. Examples of risk characteristics include financial asset type, collateral type, size, interest rate, date of origination, term, and geographic location. Our static pools are typically grouped into credit card, purchased consumer bankruptcy, and mortgage portfolios. We further group these static pools by geographic location. Once a pool is established, the portfolios will remain in the designated pool unless the underlying risk characteristics change. The purchase EIR of a pool will not change over the life of the pool even if expected future cash flows change.
Revenue is recognized for each static pool over the economic life of the pool. We make significant assumptions in determining the economic life of a pool, including the reasonable and supportable economic forecast period based on asset type and geography, which considers the availability of forward-looking scenarios and their respective time horizons. In general, we forecast recoveries over one or two years prior to reverting to historical averages at an estimate-level over the remaining life using various methodologies depending on the asset type and geography. The speed at which forecasts revert varies based on the spread between the forecast period and historical data. In addition, estimated recoveries include a qualitative component, which generally reflects management’s assessment of macroeconomic environment and business initiatives. We continue to evaluate the reasonable economic life of a pool and reversion method annually. Revenue primarily includes two components: (1) accretion of the discount on the negative allowance due to the passage of time, and (2) changes in expected cash flows, which includes (a) the current period variances between actual cash collected and expected cash recoveries and (b) the present value change of expected future recoveries.
51
Table of Contents
We measure expected future recoveries based on historical experience, current conditions, and reasonable and supportable forecasts. Factors that may change the expected future recoveries may include both internal as well as external factors. Internal factors include operational performance, such as capacity and the productivity of our collection staff. External factors that may have an impact on our collections include macroeconomic conditions, new laws or regulations, and new interpretations of existing laws or regulations. See “Note 4: Investment in Receivable Portfolios, Net” for further discussion of investment in receivable portfolios.
Valuation of Goodwill and Other Intangible Assets. Business combinations typically result in the recording of goodwill and other intangible assets. The excess of the purchase price over the fair value assigned to the tangible and identifiable intangible assets, liabilities assumed, and noncontrolling interest in the acquiree is recorded as goodwill.
Goodwill is tested annually for impairment and in interim periods if events or changes in circumstances indicate that the assets may be impaired. Our judgments regarding the existence of impairment indicators and future cash flows related to goodwill may be based on economic environment, business climate, market capitalization, operating performance, competition, and other factors. Significant judgments are required to estimate the fair value of reporting units including estimating future cash flows, determining appropriate discount rates, growth rates, comparable guideline companies and other assumptions. Future business conditions and/or activities could differ materially from the projections made by management, which in turn, could result in the need for impairment charges. We will perform additional impairment testing if events occur or circumstances change indicating that the carrying amounts may be impaired.
The determination of the recorded value of intangible assets acquired in a business combination requires management to make estimates and assumptions that affect our consolidated financial statements. Valuation techniques consistent with the market approach, income approach and/or cost approach are used to measure fair value. An estimate of fair value can be affected by many assumptions that require significant judgment.
Income Taxes. We are subject to income taxes in multiple tax jurisdictions worldwide. Tax laws are complex and subject to different interpretations by the taxpayer and the relevant taxing authorities. We exercise significant judgement in estimating potential exposure to unresolved tax matters and apply a more likely than not criteria approach for recording uncertain tax positions in the application of complex tax laws.
We prepare our tax provisions based on anticipated tax consequences for various jurisdictions where we conduct business. The provision for income taxes is estimated using the asset and liability method of accounting for income taxes, under which deferred tax assets and liabilities are recognized based on temporary differences between the financial statement and income tax bases of assets and liabilities. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the years in which the differences are expected to be realized or settled. At each reporting date, we consider new evidence, both positive and negative, that could affect future realization of deferred tax assets including historical earnings, taxable income in prior carryback years if permitted under tax law, projections of future income, timing of reversing temporary differences and the implementation of feasible and prudent tax planning strategies. In the event that it is more likely than not that all or part of the deferred tax assets are determined not to be realizable in the future, we would establish or increase a valuation allowance in the period such determination is made, with a corresponding charge to earnings. In the event we realize deferred tax assets that were previously determined to be unrealizable, we would release or decrease the respective valuation allowance, with a corresponding positive adjustment to earnings. The calculation of tax liabilities involves significant judgement in estimating the impact and timing of resolution of uncertainties in the application of complex tax laws. Resolution of these uncertainties in a manner inconsistent with our expectations could have a material impact on our results of operation and financial position.
Recent Accounting Pronouncements
Information regarding recent accounting pronouncements and the impact of those pronouncements, if any, on our consolidated financial statements is provided in this Annual Report in “Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies” to our consolidated financial statements.
52
Table of Contents