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
(Registrants 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 Companys 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 |
Description | |
99.1 | Press release dated February 13, 2013. | |
99.2 | Slide presentation of Encore Capital Group, Inc. dated February 13, 2013. |
Exhibit 99.1
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, 2013Encore 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 Companys 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 Companys 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 Companys 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 Companys credit agreement, in the evaluation of its operations and believes that this measure is a useful indicator of the Companys 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 Companys 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 Companys 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.
$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 Encores 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
Encores
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,
Encores 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) |