Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of report (Date of earliest event reported): February 13, 2013

 

 

ENCORE CAPITAL GROUP, INC.

(Exact Name of Registrant as Specified in Charter)

 

 

 

Delaware   000-26489   48-1090909

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

  (IRS Employer
Identification No.)

3111 Camino Del Rio North, Suite 1300,

San Diego, California

  92108
(Address of Principal Executive Offices)   (Zip Code)

(877) 445-4581

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On February 13, 2013, Encore Capital Group, Inc. (the “Company”) issued a press release announcing its financial results for the fourth quarter and full year ended December 31, 2012. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated by reference herein.

The information in Item 2.02 of this Current Report on Form 8-K, including the information contained in Exhibit 99.1, is being furnished to the Securities and Exchange Commission pursuant to Item 2.02, and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by a specific reference in such filing.

 

Item 7.01. Regulation FD Disclosure.

A copy of a slide presentation contained on the Company’s website is furnished as Exhibit 99.2 to this Current Report on Form 8-K and is incorporated herein solely for purposes of this Item 7.01.

The information in Item 7.01 of this Current Report on Form 8-K, including the information contained in Exhibit 99.2, is being furnished to the Securities and Exchange Commission pursuant to Item 7.01, and shall not be deemed to be “filed” for the purposes of the Exchange Act or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by a specific reference in such filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

   

Exhibit

Number

  

Description

  99.1    Press release dated February 13, 2013.
  99.2    Slide presentation of Encore Capital Group, Inc. dated February 13, 2013.


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    ENCORE CAPITAL GROUP, INC.
Date: February 13, 2013       /s/ Paul Grinberg
      Paul Grinberg
     

Executive Vice President, Chief Financial

Officer and Treasurer


EXHIBIT INDEX

 

Exhibit
Number

  

Description

99.1    Press release dated February 13, 2013.
99.2    Slide presentation of Encore Capital Group, Inc. dated February 13, 2013.
EX-99.1

Exhibit 99.1

 

LOGO

Encore Capital Group Announces Fourth Quarter and Full Year 2012 Financial Results

Quarterly Net Income Increased 17% to $20.2 million; Quarterly Gross Collections Increased 24% to $230.5 million

SAN DIEGO, February 13, 2013—Encore Capital Group, Inc. (Nasdaq: ECPG), through its subsidiaries (the “Company”), a leading provider of debt management and recovery solutions for consumers and property owners across a broad range of assets, today reported consolidated financial results for the fourth quarter and full year ended December 31, 2012.

“2012 was an exceptional year for Encore,” said Brandon Black, the Company’s President and Chief Executive Officer. “We delivered record earnings, record collections and record operating cash flow, even as we made investments to strengthen our core business and expand our services for financially stressed consumers through the acquisition of Propel Financial Services. We believe that these strategic investments, combined with our analytic strength and our disciplined approach to deploying capital, position us well in an increasingly complex business and regulatory environment.”

For the Fourth Quarter of 2012:

 

   

Gross collections from the portfolio purchasing and recovery business were $230.5 million, a 24% increase over the $185.9 million in the same period of the prior year.

 

   

Investment in receivable portfolios in the portfolio purchasing and recovery business was $153.6 million, to purchase $8.5 billion in face value of debt, compared to $136.7 million, to purchase $3.8 billion in face value of debt in the same period of the prior year.

 

   

Available capacity under the Encore Capital Group revolving credit facility, subject to borrowing base and applicable debt covenants, was $187.0 million as of December 31, 2012. Total debt, consisting of the Encore revolving credit and term loan facility, the Propel facility, the senior secured notes, and capital lease obligations, was $706.0 million as of December 31, 2012, compared to $389.0 million as of December 31, 2011.

 

   

Revenue from receivable portfolios in the portfolio purchasing and recovery business, net of allowance adjustments, was $139.6 million, a 20% increase over the $116.5 million in the same period of the prior year. Revenue recognized on receivable portfolios, as a percentage of portfolio collections, excluding the effects of net portfolio allowances, decreased to approximately 59% from 64% in the same period of the prior year.

 

   

Total operating expenses were $103.9 million, a 24% increase over the $83.6 million in the same period of the prior year. Adjusted operating expense per dollar collected for the portfolio purchasing and recovery business decreased to 43.2% compared to 44.1% in the same period of the prior year.

 

   

Adjusted EBITDA, defined as net income before interest, taxes, depreciation and amortization, stock-based compensation expense, and portfolio amortization, was $134.7 million, a 28% increase over the $105.0 million in the same period of the prior year.

 

   

Total interest expense for the portfolio purchasing and recovery segment increased to $6.5 million, as compared to $5.0 million in the same period of the prior year.

 

   

Income from continuing operations was $20.2 million, or $0.79 per fully diluted share, compared to income from continuing operations of $17.2 million, or $0.67 per fully diluted share in the same period of the prior year.


Encore Capital Group, Inc.

Page 2 of 8

 

For the full year of 2012:

 

   

Gross collections were $948.1 million, a 25% increase over the $761.2 million in 2011.

 

   

Investment in receivable portfolios in the portfolio purchasing and recovery business was $562.3 million, to purchase $18.5 billion in face value of debt, compared to $386.9 million, to purchase $11.7 billion in face value of debt in 2011.

 

   

Revenue from receivable portfolios in the portfolio purchasing and recovery business, net of allowance adjustments, was $545.4 million, a 22% increase over the $448.7 million in 2011.

 

   

Total operating expenses were $401.7 million, a 22% increase over the $328.6 million 2011. Adjusted operating expenses for the portfolio purchasing and recovery business per dollar collected decreased to 40.4% compared to 42.2% in 2011.

 

   

Adjusted EBITDA was $577.4 million, a 30% increase over the $443.9 million in 2011.

 

   

Income from continuing operations was $78.6 million or $3.04 per fully diluted share, compared to income from continuing operations of $60.6 million or $2.36 per fully diluted share in 2011.

 

   

Total stockholders’ equity per share, excluding the effects of discontinued operations, was $16.06 at December 31, 2012, an 11% increase over $14.45 at December 31, 2011.

Conference Call and Webcast

The Company will hold a conference call today at 2:00 p.m. Pacific time / 5:00 p.m. Eastern time to discuss fourth quarter and full year results.

Members of the public are invited to listen to the event via a listen-only telephone conference call line or the Internet. To access the live telephone conference call, please dial (877) 670-9781 or (408) 940-3818. The Conference ID is 90236787. To access the live webcast via the Internet, log on at the Investors page of the Company’s website at www.encorecapital.com.

Non-GAAP Financial Measures

The Company has included information concerning non-GAAP financial measures, including adjusted earnings per share, because management believes that investors regularly rely on non-GAAP adjusted earnings and adjusted earnings per share, to assess operating performance, in order to highlight trends in the Company’s business that may not otherwise be apparent when relying on financial measures calculated in accordance with GAAP. The Company has also included information concerning adjusted EBITDA, because management utilizes this information, which is materially similar to a financial measure contained in covenants used in the Company’s credit agreement, in the evaluation of its operations and believes that this measure is a useful indicator of the Company’s ability to generate cash collections in excess of operating expenses through the liquidation of its receivable portfolios. Additionally, the Company has included information related to adjusted operating expenses for the portfolio purchasing and recovery business, in order to facilitate a comparison of approximate cash costs to cash collections for the portfolio purchasing and recovery business in the periods presented. These non-GAAP financial measures should not be considered as alternatives to, or more meaningful than, net income and total operating expenses as indicators of the Company’s operating performance. Further, these non-GAAP financial measures, as presented by the Company, may not be comparable to similarly titled measures reported by other companies. The Company has included a reconciliation of adjusted earnings per share to reported earnings under GAAP, a reconciliation of adjusted EBITDA to reported earnings under GAAP, a reconciliation of adjusted operating expenses for the portfolio purchasing and recovery business to the GAAP measure total operating expenses, and a reconciliation of adjusted stockholders’ equity per share to reported stockholders’ equity under GAAP in the attached financial tables.


Encore Capital Group, Inc.

Page 3 of 8

 

About Encore Capital Group, Inc.

Encore Capital Group is a leading provider of debt management and recovery solutions for consumers and property owners across a broad range of assets. Through its subsidiaries, the Company purchases portfolios of consumer receivables from major banks, credit unions, and utility providers, and partners with individuals as they repay their obligations and work toward financial recovery. Through its Propel Financial Services, LLC subsidiary, the Company assists property owners who are delinquent on their property taxes by structuring affordable monthly payment plans.

Headquartered in San Diego, Encore Capital Group is a publicly traded NASDAQ Global Select company (ticker symbol: ECPG) and a component stock of the Russell 2000, the S&P SmallCap 600, and the Wilshire 4500. More information about the Company can be found at www.encorecapital.com. The Company’s website and the information contained therein, is not incorporated into and is not a part of this press release.

Forward Looking Statements

The statements in this press release that are not historical facts, including, most importantly, those statements preceded by, or that include, the words “may,” “believe,” “projects,” “expects,” “anticipates” or the negation thereof, or similar expressions, constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Reform Act”). These statements may include, but are not limited to, statements regarding our future operating results, performance, business plans or prospects. For all “forward-looking statements,” the Company claims the protection of the safe harbor for forward-looking statements contained in the Reform Act. Such forward-looking statements involve risks, uncertainties and other factors which may cause actual results, performance or achievements of the Company and its subsidiaries to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. These risks, uncertainties and other factors are discussed in the reports filed by the Company with the Securities and Exchange Commission, including the most recent reports on Forms 10-K, 10-Q and 8-K, each as it may be amended from time to time. The Company disclaims any intent or obligation to update these forward-looking statements.


Encore Capital Group, Inc.

Page 4 of 8

 

Contact:

Encore Capital Group, Inc.

Paul Grinberg (858) 309-6904

paul.grinberg@encorecapital.com

Adam Sragovicz (858) 309-9509

adam.sragovicz@encorecapital.com

FINANCIAL TABLES FOLLOW


Encore Capital Group, Inc.

Page 5 of 8

 

ENCORE CAPITAL GROUP, INC.

Consolidated Statements of Financial Condition

(In Thousands, Except Par Value Amounts)

 

     December 31,
2012
    December 31,
2011
 
Assets     

Cash and cash equivalents

   $ 17,510      $ 8,047   

Investment in receivable portfolios, net

     873,119        716,454   

Deferred court costs, net

     35,407        38,506   

Property tax payment agreements receivable, net

     135,100        —    

Interest receivable

     4,042        —    

Property and equipment, net

     23,223        17,796   

Other assets

     27,006        15,233   

Goodwill

     55,446        15,985   

Identifiable intangible assets, net

     487        462   
  

 

 

   

 

 

 

Total assets

   $ 1,171,340      $ 812,483   
  

 

 

   

 

 

 
Liabilities and stockholders’ equity     

Liabilities:

    

Accounts payable and accrued liabilities

   $ 45,450      $ 29,628   

Income tax payable

     3,080        —    

Deferred tax liabilities, net

     8,236        15,709   

Debt

     706,036        388,950   

Other liabilities

     2,722        6,661   
  

 

 

   

 

 

 

Total liabilities

     765,524        440,948   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity:

    

Convertible preferred stock, $.01 par value, 5,000 shares authorized, no shares issued and outstanding

     —         —    

Common stock, $.01 par value, 50,000 shares authorized, 23,191 shares and 24,520 shares issued and outstanding as of December 31, 2012 and December 31, 2011, respectively

     232        245   

Additional paid-in capital

     88,029        123,406   

Accumulated earnings

     319,329        249,852   

Accumulated other comprehensive loss

     (1,774     (1,968
  

 

 

   

 

 

 

Total stockholders’ equity

     405,816        371,535   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,171,340      $ 812,483   
  

 

 

   

 

 

 


Encore Capital Group, Inc.

Page 6 of 8

 

ENCORE CAPITAL GROUP, INC.

Consolidated Statements of Comprehensive Income

(In Thousands, Except Per Share Amounts)

 

     (Unaudited)
Three Months Ended
December 31,
    Year Ended
December 31,
 
     2012     2011     2012     2011  

Revenues

        

Revenue from receivable portfolios, net

   $ 139,594      $ 116,452      $ 545,412      $ 448,714   

Tax lien transfer

        

Interest income

     5,315        —         13,882        —    

Interest expense

     (1,297     —         (3,422     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     4,018        —         10,460        —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     143,612        116,452        555,872        448,714   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

        

Salaries and employee benefits

     28,193        20,347        101,084        77,805   

Cost of legal collections

     45,500        39,686        168,703        157,050   

Other operating expenses

     10,085        8,764        48,939        35,708   

Collection agency commissions

     2,980        3,388        15,332        14,162   

General and administrative expenses

     15,467        10,289        61,798        39,760   

Depreciation and amortization

     1,647        1,165        5,840        4,081   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     103,872        83,639        401,696        328,566   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     39,740        32,813        154,176        120,148   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other (expense) income

        

Interest expense

     (6,540     (4,979     (25,564     (21,116

Other income (expense)

     328        (181     1,713        (363
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense

     (6,212     (5,160     (23,851     (21,479
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     33,528        27,653        130,325        98,669   

Provision for income taxes

     (13,361     (10,418     (51,754     (38,076
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     20,167        17,235        78,571        60,593   

(Loss) income from discontinued operations, net of tax

     —         (101     (9,094     365   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 20,167      $ 17,134      $ 69,477      $ 60,958   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding:

        

Basic

     24,639        24,689        24,855        24,572   

Diluted

     25,565        25,657        25,836        25,690   

Basic earnings (loss) per share from:

        

Continuing operations

   $ 0.82      $ 0.70      $ 3.16      $ 2.47   

Discontinued operations

   $ 0.00      $ (0.01   $ (0.36   $ 0.01   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net basic earnings per share

   $ 0.82      $ 0.69      $ 2.80      $ 2.48   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings (loss) per share from:

        

Continuing operations

   $ 0.79      $ 0.67      $ 3.04      $ 2.36   

Discontinued operations

   $ 0.00      $ 0.00      $ (0.35   $ 0.01   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net diluted earnings per share

   $ 0.79      $ 0.67      $ 2.69      $ 2.37   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) gain:

        

Unrealized (loss) gain on derivative instruments

   $ (791   $ (870   $ 414      $ (2,964

Income tax benefit (provision) related to unrealized (loss) gain on derivative instruments

     252        26        (220     845   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) gain, net of tax

     (539     (844     194        (2,119
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

   $ 19,628      $ 16,290      $ 69,671      $ 58,839   
  

 

 

   

 

 

   

 

 

   

 

 

 


Encore Capital Group, Inc.

Page 7 of 8

 

ENCORE CAPITAL GROUP, INC.

Consolidated Statements of Cash Flows

(In Thousands)

 

     Year Ended December 31,  
     2012     2011     2010  

Operating activities:

      

Net income

   $ 69,477      $ 60,958      $ 49,052   

Adjustments to reconcile net income to net cash provided by operating activities:

      

Depreciation and amortization

     5,840        4,661        3,199   

Impairment charge for goodwill and identifiable intangible assets

     10,400        —         —    

Amortization of loan costs and premium on property tax payment agreements receivable

     3,268        1,833        3,682   

Stock-based compensation expense

     8,794        7,709        6,010   

Income tax provision (less than) in excess of income tax payments

     (7,474     (1,917     646   

Excess tax benefit from stock-based payment arrangements

     (4,123     (5,101     (3,249

Loss on sale of discontinued operations

     2,416        —         —    

(Reversal) provision for allowances on receivable portfolios, net

     (4,221     10,823        22,209   

Changes in operating assets and liabilities

      

Deferred court costs

     3,099        (6,348     (6,201

Other assets

     (206     2,179        (1,390

Prepaid income tax and income taxes payable

     7,060        6,495        (1,782

Accounts payable, accrued liabilities and other liabilities

     4,190        3,287        3,299   
  

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     98,520        84,579        75,475   
  

 

 

   

 

 

   

 

 

 

Investing activities:

      

Cash paid for acquisition, net of cash acquired

     (186,731     —         —    

Purchases of receivable portfolios

     (562,335     (386,850     (361,957

Collections applied to investment in receivable portfolios, net

     406,815        301,474        217,891   

Proceeds from put-backs of receivable portfolios

     3,076        2,852        3,981   

Originations of property tax payment agreements receivable

     (34,036     —         —    

Collections applied to property tax payment agreements receivable, net

     35,706        —         —    

Purchases of property and equipment

     (6,265     (5,564     (2,722
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (343,770     (88,088     (142,807
  

 

 

   

 

 

   

 

 

 

Financing activities:

      

Payment of loan costs

     (12,359     (840     (6,248

Proceeds from senior secured notes

     —         25,000        50,000   

Repayment of senior secured notes

     (2,500     —         —    

Proceeds from revolving credit facility and term loan facility

     508,399        121,000        125,500   

Repayment of revolving credit facility and term loan facility

     (289,673     (143,000     (58,500

Proceeds from issuance of convertible notes

     115,000        —         —    

Repayment of convertible notes

     —         —         (42,920

Purchases of convertible hedge instruments

     (22,669     —         —    

Proceeds from sale of warrants

     11,028        —         —    

Repurchase of common stock

     (49,270     —         —    

Proceeds from net settlement of certain call options

     —         —         524   

Proceeds from exercise of stock options

     1,847        1,263        2,118   

Taxes paid related to net share settlement of equity awards

     (2,969     (3,891     (2,024

Excess tax benefit from stock-based payment arrangements

     4,123        5,101        3,249   

Repayment of capital lease obligations

     (6,244     (3,982     (1,850
  

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     254,713        651        69,849   
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     9,463        (2,858     2,517   

Cash and cash equivalents, beginning of period

     8,047        10,905        8,388   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 17,510      $ 8,047      $ 10,905   
  

 

 

   

 

 

   

 

 

 

Supplemental disclosures of cash flow information:

      

Cash paid for interest

   $ 25,218      $ 19,038      $ 15,652   

Cash paid for income taxes

     46,297        32,125        30,125   

Supplemental schedule of non-cash investing and financing activities:

      

Fixed assets acquired through capital lease

   $ 5,287      $ 2,949      $ 4,317   

 


Encore Capital Group, Inc.

Page 8 of 8

 

ENCORE CAPITAL GROUP, INC.

Supplemental Financial Information

Reconciliation of Adjusted Earnings From Continuing Operations to GAAP Net Income From Continuing Operations, Adjusted EBITDA to GAAP Net Income, Adjusted Operating Expenses For The Portfolio Purchasing And Recovery Business to GAAP Total Operating Expenses, and Adjusted Stockholders’ Equity Per Share to GAAP Total Stockholders’ Equity

(In Thousands, Except Per Share amounts) (Unaudited)

 

     Three Months Ended December 31,      Year Ended December 31,  
     2012      2011      2012      2011  
     $      Per
Diluted
Share
     $      Per
Diluted
Share
     $      Per
Diluted
Share
     $      Per
Diluted
Share
 

GAAP net income from continuing operations, as reported

   $ 20,167       $ 0.79       $ 17,235       $ 0.67       $ 78,571       $ 3.04       $ 60,593       $ 2.36   

Adjustment:

                       

Convertible notes non-cash interest and issuance cost amortization, net of tax

     191       $ 0.01         —          —          191       $ 0.01         —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted earnings from continuing operations

   $ 20,358       $ 0.80       $ 17,235       $ 0.67       $ 78,762       $ 3.05       $ 60,593       $ 2.36   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2012      2011      2012      2011  

GAAP net income, as reported

   $ 20,167       $ 17,134       $ 69,477       $ 60,958   

Adjustments:

           

Loss (income) from discontinued operations, net of tax

     —          101         9,094         (365

Interest expense

     6,540         4,979         25,564         21,116   

Provision for income taxes

     13,361         10,418         51,754         38,076   

Depreciation and amortization

     1,647         1,165         5,840         4,081   

Amount applied to principal on receivable portfolios

     90,895         69,462         402,594         312,297   

Stock-based compensation expense

     2,084         1,729         8,794         7,709   

Acquisition related expenses

     —          —          4,263         —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

   $ 134,694       $ 104,988       $ 577,380       $ 443,872   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2012     2011     2012     2011  

GAAP total operating expenses, as reported

   $ 103,872      $ 83,639      $ 401,696      $ 328,566   

Adjustments:

        

Stock-based compensation expense

     (2,084     (1,729     (8,794     (7,709

Tax lien transfer segment operating expenses

     (2,113     —         (5,681     —    

Acquisition related expenses

     —         —         (4,263     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating expenses for the portfolio purchasing and recovery business

   $ 99,675      $ 81,910      $ 382,958      $ 320,857   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

     December 31,
2012
     December 31,
2011
 

GAAP stockholders’ equity, as reported

   $ 405,816       $ 371,535   

Effect of discontinued operations

     9,094         (365
  

 

 

    

 

 

 

Adjusted stockholders’ equity

   $ 414,910       $ 371,170   

Diluted shares outstanding

     25,836         25,690  
  

 

 

    

 

 

 

Adjusted stockholders’ equity per share

   $ 16.06       $ 14.45   

SOURCE Encore Capital Group, Inc.

EX-99.2
$115 MILLION
CONVERTIBLE BOND ISSUANCE
February 13, 2013
Exhibit 99.2


1
CAUTIONARY NOTE ABOUT FORWARD-LOOKING STATEMENTS
FORWARD-LOOKING STATEMENTS
The statements in this presentation that are not historical facts, including, most importantly,
those statements preceded by, or that include, the words “may,”
“believe,”
“projects,”
“expects,”
“anticipates”
or the negation thereof, or similar expressions, constitute “forward-
looking statements”
within the meaning of the Private Securities Litigation Reform Act of
1995 (the “Reform Act”). These statements may include, but are not limited to, statements
regarding our future operating results and growth. For all “forward-looking statements,”
Encore Capital Group, Inc. (the “Company”) claims the protection of the safe harbor for
forward-looking statements contained in the Reform Act. Such forward-looking statements
involve risks, uncertainties and other factors which may cause actual results, performance or
achievements of the Company and its subsidiaries to be materially different from any future
results, performance or achievements expressed or implied by such forward-looking
statements. These risks, uncertainties and other factors are discussed in the reports filed by
the Company with the Securities and Exchange Commission, including the most recent
reports on Forms 10-K, 10-Q and 8-K, each as it may be amended from time to time. The
Company disclaims any intent or obligation to update these forward-looking statements.


IN THE 4
QUARTER OF 2012, WE RAISED $115 MILLION THROUGH
THE ISSUANCE OF A CONVERTIBLE BOND
2
Encore
issued
a
convertible
bond
to
Qualified
Institutional
Buyers,
raising
$115
million
(1)
at
an
annual coupon of 3.0%, with a conversion premium of 25.0% above the stock price at issue
($31.5625)
(2)
Simultaneously with the issuance of the convertible bond:
Encore purchased a bond hedge in the over-the-counter equity derivatives market
(effectively repurchasing the call-option embedded in the convertible bond)
Encore
sold
warrants
at
75.0%
above
the
stock
price
at
issue
($44.1875)
(2)
The purchased call options are considered integrated with the convertible bond from a
tax perspective and, as a result, the cost of the options is deductible for tax purposes
The sold warrants expire 3 months after the bond hedge
Concurrent
with
the
transaction,
Encore
repurchased
shares
worth
$25
million
pursuant
to
a
share repurchase program
Overview of the Offering
A
B
3
1.
Comprised of a $100 million offering on November 27, 2012 and a $15 million overallotment option exercised on December 6, 2012
2.
The stock price at issue was $25.25
1
2
TH


THE COMBINATION OF THE CONVERTIBLE BOND WITH A BOND HEDGE PLUS
WARRANTS EFFECTIVELY INCREASED THE CONVERSION PREMIUM TO 75%
3
Encore issued a convertible bond with a conversion price of $31.5625 (25% above stock price at issue)
With net share settlement, if the stock price is above the conversion price at maturity, Encore would
deliver the original issue amount in cash and the incremental value above the conversion price in shares
Encore purchased a bond hedge in the over-the-counter derivatives market (i.e., Encore purchased back the
call option embedded in the convertible bond)
If the stock price is above the conversion price at maturity, Encore would receive the incremental value
above the conversion price in shares from the bond hedge counterparties
Encore
sold
a
warrant
with
a
strike
price
of
$44.1875
(75%
above
stock
price
at
issue)
in
the
over-the-counter
derivatives market
If the stock price is above the warrant strike price at maturity, Encore would deliver the incremental value
above the warrant strike price in shares to the warrant counterparties
In
effect,
it
is
as
if
Encore
had
issued
a
convertible
bond
with
a
conversion
price
of
$44.1875
(the
warrant
strike price)
If the stock price is above the warrant strike price at maturity, Encore will deliver the original issue amount
in
cash
and
the
incremental
value
above
the
warrant
strike
price
in
shares
Step 1: Issue Convertible Bond
Step 2: Purchase Bond Hedge
Step 3: Sell Warrants
Net Effect: Convertible with Bond Hedge + Warrants
1. Value measured as a percentage of par
Value Delivered by Encore at Maturity
(1)
5
8
10
13
15
100%
Stock Price
$31.5625
5
8
10
13
15
0%
Stock Price
$31.5625
5
8
10
13
15
0%
Stock Price
$44.1875
5
8
10
13
15
100%
Stock Price
$44.1875


THE BOND HEDGE IS TREATED AS EQUITY FOR ACCOUNTING
PURPOSES AND HAS TAX BENEFITS
4
Tax Considerations
Bond Hedge Plus Warrants Accounting
Net Share Settled Convertible Accounting
Description
Balance Sheet
Income Statement
Net Share Settlement
Accounting Method
Encore pays par in cash
and delivers shares for the
in-the-money amount of
the conversion option
Balance sheet: Debt
plus option
Interest expense:
Straight debt cost
EPS dilution: Treasury
stock method
The debt component is the estimated
fair value, as of the issuance date, of a
similar bond without the conversion
feature
The remainder is additional paid-
in capital
The debt component is subsequently
accreted to par over its expected life,
with interest expense that reflects the
convertible coupon plus amortization
of the bond discount
Illustration: Convertible coupon is
3.0%, straight cost of debt is 6.0%,
maturity is 5 years, and issue size is
$115 million
The debt component is initially
recorded at $100.3 million
(present value of cash flows
discounted at the straight cost of
debt), with the remaining $14.7
million recorded as a component
of equity
The end of year 1 value of the
debt component is $100.3 million
+ $2.6 million amortization of
bond discount
=
$102.9
million
(1)
Interest expense is calculated as
follows:
Year 1 interest expense is $6.1
million, cash interest = $3.5
million and amortization of bond
discount is
$2.6
million
(1)
The Treasury stock method is used to
determine shares added to total
shares outstanding
This is only applicable when the
stock trades above the conversion
price of $31.5625
The purchased call options (bond hedge) reduce equity and the sold warrants increase equity; equity is reduced by the net amount
The purchased call options and sold warrants are identified as equity pursuant to EITF 00-19
The bond hedge and warrants premium are not expensed and they are not marked to market
The purchased call options are ignored for EPS purposes
The sold warrants are accounted for pursuant to the Treasury Stock Method
The Convertible Bond is treated as debt issued at a discount (convertible face value minus cost of bond hedge)
The discount is amortized as interest expense over the life of the bond
This results in deductions being taken at Encore’s straight cost of debt (on the accreted balance sheet liability)
The proceeds from the sold warrants are tax-free
1.
Refer to page 5 and Appendix A for bond amortization schedule


Debt Accretion Schedule
Year
Interest
(1)
Coupon
Payment
Amort. of
Discount
EOP Debt
Balance
(2)
A
B
C
D
6.0%*D
(t-1)
3.0%*Par
A + B
D
(t-1)
+C
0
100.3
1
6.1
(3.5)
2.6
102.9
2
6.2
(3.5)
2.8
105.7
3
6.4
(3.5)
2.9
108.6
4
6.6
(3.5)
3.1
111.7
5
6.8
(3.5)
3.3
0.0
D
(t-1)
: Previous period accounting debt balance
Assumptions
Base Offering Size
$115.0 million
Maturity (Years)
5
Convertible Coupon
3.00%
Conversion Premium
25.0%
Straight Debt Cost
6.00%
Bond Component
$100.3 million
Tax Rate
39.0%
THE ACCOUNTING RULES RESULT IN A DIFFERENCE BETWEEN
CASH AND REPORTED INTEREST EXPENSE
5
1.
Interest calculated on a semi-annual basis
2.
End of Period (“EOP”) accounting debt balance is net of the net any paydown on the convertible bond; refer to
Appendix A for additional calculation detail
Present Value of convertible
bond cash flows discounted
at the equivalent cost of
straight debt
Accounting Overview of Settlement
Net Share Settled
What Happens Upon Conversion?
Par
paid
in
cash
and
(Conversion
Value
-
Par)
delivered
in
stock
Upfront Balance Sheet
Debt
100.3
Equity component
14.7
Interest Expense in Year 1 (Annualized)
Convertible coupon (cash interest expense)
3.5
Accretion (non-cash interest expense)
2.6
Total interest expense
6.1
Tax benefit
(2.4)
After-tax interest expense
3.7
EPS Calculation
Method
Debt and Equity
: Coupon + Accretion deducted from earnings
Shares Outstanding
: In-the-money amount included in share count under
treasury
stock
method
(underlying
shares
x
(current
share
price
-
conversion
price) / current share price)
Description
Interest Expense


THE STRUCTURE RESULTS IN A FAVORABLE AFTER-TAX INTEREST
RATE
6
Pre-tax Interest Rate Calculation
# of semi-annual payments: 10
Semi-annual coupon: $1.73 million
Upfront proceeds: $103.4 million
Maturity value: $115 million
Annualized IRR: 5.33%
1
1.
Assumes
Encore’s
effective
tax
rate
of
39%
and
implied
cost
of
straight
debt
at
6.0%;
refer
to
Appendix
A
for
additional
calculation detail
Convertible Terms
Offering Size
$115.0 million
Ranking
Senior Unsecured
Coupon
3.00%
Conversion Premium
25.00%
Share Price at Issuance
$25.25
Conversion Price
$31.5625
Maturity
5 Years
Settlement Method
Net Share Settlement
Call Protection
Non-Call Life
Bond Hedge Plus Warrants
With Overlay
Maturity
5 Years
Bond Hedge Strike (%) / Bond Hedge Strike ($)
25.0% / $31.5625
Warrant Strike (%) / Warrant Strike ($)
75.0% / $44.1875
Net Premium / % of Proceeds
$11.6 million / 10.1%
Net Proceeds
$103.4 million
Implied effective pre-tax interest rate on proceeds
(including cost of Bond Hedge and Warrants)
5.33%
Implied effective after-tax interest rate on proceeds
(1)
3.03%
1


EPS
Accretion
/
Dilution
Analysis
(1), (2)
Net Share Settled
$million, unless otherwise stated
FY12
Illustrative
Annual Impact
(4)
Stock Price Assumption ($)
$25.25
$50.50
GAAP Income from Continuing Operations
78.6
157.1
Pro Forma Adjustments
After-Tax Cash Interest Expense from Convertible Bond
(2.1)
(2.1)
After-Tax Amortization Expense
(1.6)
(1.6)
After-Tax Interest Savings from Debt Paydown
1.8
-
Adjusted GAAP Income from Continuing Operations
76.7
153.4
Adjusted
Non-GAAP
Income
from
Continuing
Operations
(5)
78.3
155.0
Stock Price ($)
$25.25
$50.50
Conversion Price ($)
$31.56
$31.56
Warrants Strike Price ($)
$44.19
$44.19
Fully Diluted Shares Outstanding (million)
25.8
25.8
Pro Forma Adjustments
Share Dilution from Base Convertible (million)
-
1.4
Share Dilution from Warrants (million)
-
0.5
Shares Repurchased (million)
(1.0)
(1.0)
Adjusted Fully Diluted Shares (million)
24.8
26.7
GAAP EPS from Continuing Operations ($)
$3.04
$6.08
Illustrative Pro Forma GAAP Accounting EPS from Continuing Operations ($)
$3.09
$5.75
Illustrative Accretion / Dilution (%)
1.6%
(5.4%)
Illustrative
Pro
Forma
Non-GAAP
Accounting
EPS
from
Continuing
Operations
($)
(5)
$3.15
$5.81
Illustrative
Pro
Forma
Non-GAAP
Economic
EPS
from
Continuing
Operations
($)
(5), (6)
$3.15
$6.13
Assumptions
Stock Price at Issue
$25.25
Illustrative Stock Price
$50.50
Wgt. Avg. Diluted Shrs Outstanding
25.8 million
Illustrative Annual EPS
$6.08
Interest Rate on Existing Revolver
4.0%
Share Repurchase Amount
$25.0 million
Paydown of Revolver with Proceeds
$74.5 million
Tax Rate
39.0%
Convertible Terms
Offering Size
$115 million
Convertible Coupon
3.00%
Conversion Premium
25.0%
Maturity
5 Years
Conversion Price
$31.56
Underlying Shares
3.6 million
Bond Component
$100.3 million
Assumed Straight Debt Cost
6.00%
Bond Hedge Plus Warrants
Bond Hedge Premium
19.70%
Bond Hedge Strike Price
$31.56
Warrants Strike Price
$44.19
Net Premium (cost)
10.1%
Net Proceeds
$103.4 million
AT AN ILLUSTRATIVE PRICE ABOVE $50 PER SHARE, THERE IS ACCOUNTING
DILUTION, BUT NO ECONOMIC DILUTION DUE TO THE SHARE REPURCHASE
7
Economic EPS excludes
dilution from the base
convertible bond
1.
Pro forma adjustments give effect to the issuance of the convertible bond and the repurchase of $25 million of common stock
2.
Refer to Appendix B for additional detail on the calculation of EPS
3.
Represents stock price at issuance of convertible bond
4.
Illustrative scenario assumes 100% growth in stock price and income
5.
“Non-GAAP”
EPS excludes the pro forma adjustment for after-tax amortization of bond discount (non-cash interest expense)
6.
“Economic”
EPS excludes dilution from the base convertible bond
(3)


Conversion Price
$31.56
Warrant Strike Price
$44.19
Stock Price ($)
Illustrative Stock Price
$50.50
$5.81
$6.13
$6.08
$5.75
$5.40
$5.60
$5.80
$6.00
$6.20
$6.40
$20
$24
$28
$32
$36
$40
$44
$48
$52
$56
$60
Pre-Transaction Illustrative GAAP EPS
Accounting GAAP EPS of Convertible Bond with Bond Hedge and Warrants
Economic Non-GAAP EPS of Convertible Bond with Bond Hedge and Warrants
Accounting Non-GAAP EPS of Convertible Bond with Bond Hedge and Warrants
Illustrative Diluted EPS Sensitivity Analysis
Accounting vs. Economic EPS ($)
FROM AN ECONOMIC PERSPECTIVE, SHARE DILUTION RESULTING FROM THE
BASE CONVERTIBLE BOND IS OFFSET BY THE BOND HEDGE
8
Conversion Price
$31.56
Warrant Strike Price
$44.19
Stock Price ($)
Illustrative Stock Price
$50.50
$5.81
$6.13
$6.08
$5.75
Non-GAAP EPS reflects the impact of:
After-tax cash interest expense on the
convertible bond (excludes after-tax
amortization of the bond discount)
$25MM share repurchase


(0.8)
(0.6)
(0.4)
(1.0)
(1.2)
(1.0)
(0.8)
(0.6)
(0.4)
(0.2)
0.0
$29.00
$32.00
$35.00
$38.00
$41.00
$44.00
$47.00
$50.00
$53.00
Stock Price at Conversion
(4.7%)
(3.9%)
(3.1%)
(2.4%)
(1.6%)
(0.8%)
(0.0%)
Net Share Settlement (with Bond Hedge and Warrants)
Net shares issued / (repurchased) as % of Total Shares Outstanding
THE COMBINATION OF THE BOND HEDGE PLUS WARRANTS AND THE SHARE
BUYBACK RESULTS IN A NET REDUCTION IN SHARES OUTSTANDING
9
1.
$25.25 stock price at issuance. 25.8 million weighted average diluted shares outstanding
Net
Change
in
Share
Count
at
Maturity
(1)
In millions
Net Share Settled Convertible
with Bond Hedge and Warrants
With the net share settlement
feature, Encore would repay the
original issue amount in cash and
the in-the-money amount above
the warrants strike
price in stock,
reducing the number of shares
issued upon conversion
Given the upfront buyback and
the net share settlement option,
Encore’s total shares outstanding
decrease as a result of the
transaction
Conversion Price:
$31.56
Warrant Strike Price:
$44.19
Net
Change
in
Share
Count
at
Maturity
-
Net
Share
Settled
Convertible
with
Bond
Hedge
and
Warrants
alongside
upfront
buyback
3.000% up 25.0%, $44.19 upper strike (75.0% effective premium), $25MM Buyback
A
B
C = Max(0, A-$44.19)
D = B*C
E = D/A
F
G = E -
F
($ per share)
($MM)
$29.00
3.6
$0.00
0.0
0.0
1.0
(1.0)
$32.00
3.6
$0.00
0.0
0.0
1.0
(1.0)
$35.00
3.6
$0.00
0.0
0.0
1.0
(1.0)
$38.00
3.6
$0.00
0.0
0.0
1.0
(1.0)
$41.00
3.6
$0.00
0.0
0.0
1.0
(1.0)
$44.00
3.6
$0.00
0.0
0.0
1.0
(1.0)
$47.00
3.6
$2.81
10.2
0.2
1.0
(0.8)
$50.00
3.6
$5.81
21.2
0.4
1.0
(0.6)
$53.00
3.6
$8.81
32.1
0.6
1.0
(0.4)
Shares
Repurchased
(MM)
Net Shares
Issued
(MM)
In-the-Money Amount incl.
Bond Hedge Plus Warrants
Stock Price At
Conversion
Shares
Underlying
Number of
Shares
(MM)


After-tax Interest Rate
(1)
$ millions
Year
Interest
(2)
Coupon
Payment
Amortization
of Discount
Debt Proceeds /
Paydown
End of Period
Accounting
Debt Balance
Interest Tax
Shield
Net Cash Flow
A
B
C
D
E
F
B+D+F
6.0%*E
(t-1)
3.0%*Par
A + B
E
(t-1)
+C+D
39.0%*A
0
0.0
103.4
100.3
103.4
1
6.1
(3.5)
2.6
102.9
2.4
(1.1)
2
6.2
(3.5)
2.8
105.7
2.4
(1.0)
3
6.4
(3.5)
2.9
108.6
2.5
(1.0)
4
6.6
(3.5)
3.1
111.7
2.6
(0.9)
5
6.8
(3.5)
3.3
(115.0)
-
2.6
(115.8)
After-tax Interest Rate
3.03%
E
(t-1)
: Previous Period Accounting Debt Balance
APPENDIX A: AFTER-TAX INTEREST RATE CALCULATION DETAIL
10
1.
Amounts may not total due to rounding
2.
Interest calculated on a semi-annual basis
3.
At period 0, the end of period accounting debt balance represents the present value of the  convertible bond cash flows discounted at an implied
straight cost of debt of 6%
(3)


APPENDIX B: EPS CALCULATION DETAIL
11
1.
Pro forma adjustments give effect to the issuance of the convertible bond and the repurchase of $25 million of common stock
2.
“Non-GAAP”
EPS excludes the pro forma adjustment for after-tax amortization of bond discount (non-cash interest expense)
3.
“Economic”
EPS excludes dilution from the base convertible bond
EPS Accretion / (Dilution) Calcluation Detail
$million, unless otherwise stated
Formula
Illustrative
Annual Impact
GAAP Income from Continuing Operations
A
157.1
Pro Forma Adjustments
After-Tax Cash Interest Expense from Convertible Bond
B
(2.1)
After-Tax Amortization Expense
C
(1.6)
After-Tax Interest Savings from Debt Paydown
D
0.0
Adjusted GAAP Income from Continuing Operations
E = A+B+C+D
153.4
Adjusted
Non-GAAP
Income
from
Continuing
Operations
(2)
F = E-C
155.0
Underlying Shares (million)
G
3.6
Stock Price ($)
H
$50.50
Conversion Price ($)
I
$31.56
Warrants Strike Price ($)
J
$44.19
Fully Diluted Shares Outstanding (million)
K
25.8
Pro Forma Adjustments
Share Dilution from Base Convertible (million)
L=G*(H-I)/H
1.4
Share Dilution from Warrants (million)
M=G*(H-J)/H
0.5
Shares Repurchased (million)
N
(1.0)
Adjusted Fully Diluted Shares (million)
O=K+L+M+N
26.7
GAAP EPS from Continuing Operations ($)
P=A/K
6.08
Illustrative Pro Forma GAAP Accounting EPS from Continuing Operations ($)
Q=E/O
5.75
Illustrative Accretion / Dilution (%)
(Q-P)/P
(5.38%)
Illustrative
Pro
Forma
Non-GAAP
Accounting
EPS
from
Continuing
Operations
($)
(2)
F/O
5.81
Illustrative
Pro
Forma
Non-GAAP
Economic
EPS
from
Continuing
Operations
($)
(2), (3)
F/(O-L)
6.13
Net Share Settled
(1)