Delaware (State or Other Jurisdiction of Incorporation) | 000-26489 (Commission File Number) | 48-1090909 (IRS Employer Identification No.) |
3111 Camino Del Rio North, Suite 103, San Diego, California (Address of Principal Executive Offices) | 92108 (Zip Code) | |
(877) 445-4581 (Registrant’s telephone number, including area code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit Number | Description |
99.1 | Press release dated May 7, 2015 |
ENCORE CAPITAL GROUP, INC. | |
Date: May 7, 2015 | /s/ Jonathan C. Clark |
Jonathan C. Clark | |
Executive Vice President, Chief Financial Officer and Treasurer |
Exhibit Number | Description |
99.1 | Press release dated May 7, 2015 |
Exhibit 99.1 |
• | GAAP EPS increases 32% to $1.08 |
• | Non-GAAP Economic EPS increases 14% to record $1.23 |
• | Collections increase 7% to record $425 million |
• | Adjusted EBITDA increases 7% to record $266 million |
• | Adjusted EBITDA for trailing twelve months increases 18% to $1.0 billion |
• | Estimated Remaining Collections (ERC) grew 7% to $5.1 billion, compared to $4.8 billion in the same period of the prior year. |
• | Gross collections from the portfolio purchasing and recovery business grew 7% to a record $425 million, compared to $397 million in the same period of the prior year. |
• | Investment in receivable portfolios in the portfolio purchasing and recovery business was $125 million, to purchase $1.0 billion in face value of debt, compared to $468 million, to purchase $4.3 billion in face value of debt in the same period of the prior year, which included Cabot’s $208 million acquisition of Marlin’s portfolio in February 2014. Encore’s subsidiary Propel Financial Services also purchased $54 million of tax liens during the first quarter of 2015, raising Encore’s total deployment in the quarter to $179 million. |
• | Total revenues increased 13% to a record $286 million, compared to $254 million in the same period of the prior year. |
• | Total operating expenses increased 8% to $200 million, compared to $185 million in the same period of the prior year. Adjusted operating expenses (defined as operating expenses excluding stock-based compensation expense, expenses related to non-portfolio purchasing and recovery business, one-time charges, and acquisition and integration related expenses) per dollar collected for the portfolio purchasing and recovery business increased to 38.8%, compared to 37.7% in the same period of the prior year. |
• | Adjusted EBITDA (defined as net income before interest, taxes, depreciation and amortization, stock-based compensation expenses, portfolio amortization, one-time items, and acquisition and integration related expenses), increased 7% to $266 million, compared to $250 million in the same period of the prior year. |
• | Total interest expense increased to $42.3 million, as compared to $38.0 million in the same period of the prior year, reflecting the financing of Encore’s recent acquisitions. |
• | Net income attributable to Encore was $29.4 million, or $1.08 per fully diluted share, compared to net income attributable to Encore of $23.2 million, or $0.82 per fully diluted share, in the same period of the prior year. |
• | Adjusted income attributable to Encore (defined as net income attributable to Encore excluding the noncontrolling interest, non-cash interest and issuance cost amortization, one-time items, and acquisition and integration related expenses, all net of tax) increased 13% to $32.4 million, compared to adjusted income attributable to Encore of $28.8 million in the same period of the prior year. |
• | Adjusted income attributable to Encore per share (also referred to as Economic EPS) grew 14% to $1.23, compared to $1.08 in the same period of the prior year. In the first quarter, Economic EPS adjusts for approximately 0.9 million shares associated with convertible notes that will not be issued as a result of certain hedge and warrant transactions, but are reflected in the fully diluted share count for accounting purposes. |
• | Available capacity under Encore’s revolving credit facility, subject to borrowing base and applicable debt covenants, was $205.6 million as of March 31, 2015, not including the $250 million additional capacity provided by the facility’s accordion feature. Total debt was $2.7 billion as of March 31, 2015, compared to $2.8 billion as of December 31, 2014. |
• | Debt-to-Adjusted EBITDA ratio, on a trailing twelve months basis, declined to 2.65 times at March 31, 2015, compared to 3.04 times at March 31, 2014. |
March 31, 2015 | December 31, 2014 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 136,209 | $ | 124,163 | |||
Investment in receivable portfolios, net | 2,038,407 | 2,143,560 | |||||
Receivables secured by property tax liens, net | 264,691 | 259,432 | |||||
Property and equipment, net | 64,601 | 66,969 | |||||
Deferred court costs, net | 64,475 | 60,412 | |||||
Other assets | 214,103 | 197,666 | |||||
Goodwill | 865,701 | 897,933 | |||||
Total assets | $ | 3,648,187 | $ | 3,750,135 | |||
Liabilities and equity | |||||||
Liabilities: | |||||||
Accounts payable and accrued liabilities | $ | 195,887 | $ | 231,967 | |||
Debt | 2,690,882 | 2,773,554 | |||||
Other liabilities | 87,458 | 79,675 | |||||
Total liabilities | 2,974,227 | 3,085,196 | |||||
Commitments and contingencies | |||||||
Redeemable noncontrolling interest | 28,435 | 28,885 | |||||
Redeemable equity component of convertible senior notes | 8,355 | 9,073 | |||||
Equity: | |||||||
Convertible preferred stock, $.01 par value, 5,000 shares authorized, no shares issued and outstanding | — | — | |||||
Common stock, $.01 par value, 50,000 shares authorized, 26,012 shares and 25,794 shares issued and outstanding as of March 31, 2015 and December 31, 2014, respectively | 260 | 258 | |||||
Additional paid-in capital | 128,135 | 125,310 | |||||
Accumulated earnings | 527,779 | 498,354 | |||||
Accumulated other comprehensive loss | (23,058 | ) | (922 | ) | |||
Total Encore Capital Group, Inc. stockholders’ equity | 633,116 | 623,000 | |||||
Noncontrolling interest | 4,054 | 3,981 | |||||
Total equity | 637,170 | 626,981 | |||||
Total liabilities, redeemable equity and equity | $ | 3,648,187 | $ | 3,750,135 |
March 31, 2015 | December 31, 2014 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 63,171 | $ | 44,996 | |||
Investment in receivable portfolios, net | 935,063 | 993,462 | |||||
Receivables secured by property tax liens, net | 102,042 | 108,535 | |||||
Property and equipment, net | 15,366 | 15,957 | |||||
Deferred court costs, net | 21,359 | 17,317 | |||||
Other assets | 79,797 | 80,264 | |||||
Goodwill | 638,697 | 671,434 | |||||
Liabilities | |||||||
Accounts payable and accrued liabilities | $ | 103,855 | $ | 137,201 | |||
Debt | 1,492,689 | 1,556,956 | |||||
Other liabilities | 21,465 | 8,724 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Revenues | |||||||
Revenue from receivable portfolios, net | $ | 264,110 | $ | 237,568 | |||
Other revenues | 14,410 | 11,349 | |||||
Net interest income | 7,143 | 4,824 | |||||
Total revenues | 285,663 | 253,741 | |||||
Operating expenses | |||||||
Salaries and employee benefits | 67,748 | 58,137 | |||||
Cost of legal collections | 54,998 | 49,825 | |||||
Other operating expenses | 25,234 | 26,423 | |||||
Collection agency commissions | 10,685 | 8,276 | |||||
General and administrative expenses | 32,612 | 36,694 | |||||
Depreciation and amortization | 8,350 | 6,117 | |||||
Total operating expenses | 199,627 | 185,472 | |||||
Income from operations | 86,036 | 68,269 | |||||
Other (income) expense | |||||||
Interest expense | (42,303 | ) | (37,962 | ) | |||
Other income | 2,117 | 265 | |||||
Total other expense | (40,186 | ) | (37,697 | ) | |||
Income before income taxes | 45,850 | 30,572 | |||||
Provision for income taxes | (15,883 | ) | (11,742 | ) | |||
Net income | 29,967 | 18,830 | |||||
Net (income) loss attributable to noncontrolling interest | (542 | ) | 4,350 | ||||
Net income attributable to Encore Capital Group, Inc. stockholders | $ | 29,425 | $ | 23,180 | |||
Earnings per share attributable to Encore Capital Group, Inc.: | |||||||
Basic | $ | 1.13 | $ | 0.90 | |||
Diluted | $ | 1.08 | $ | 0.82 | |||
Weighted average shares outstanding: | |||||||
Basic | 26,072 | 25,749 | |||||
Diluted | 27,315 | 28,196 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Operating activities: | |||||||
Net income | $ | 29,967 | $ | 18,830 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 8,350 | 6,117 | |||||
Non-cash interest expense | 8,141 | 5,254 | |||||
Stock-based compensation expense | 5,905 | 4,836 | |||||
Deferred income taxes | (4,276 | ) | 4,767 | ||||
Excess tax benefit from stock-based payment arrangements | (637 | ) | (2,629 | ) | |||
Reversal of allowances on receivable portfolios, net | (2,859 | ) | (3,230 | ) | |||
Changes in operating assets and liabilities | |||||||
Deferred court costs and other assets | (15,029 | ) | (471 | ) | |||
Prepaid income tax and income taxes payable | 6,166 | 3,123 | |||||
Accounts payable, accrued liabilities and other liabilities | (16,338 | ) | (24,446 | ) | |||
Net cash provided by operating activities | 19,390 | 12,151 | |||||
Investing activities: | |||||||
Cash paid for acquisitions, net of cash acquired | — | (257,726 | ) | ||||
Purchases of receivable portfolios, net of put-backs | (143,239 | ) | (257,175 | ) | |||
Collections applied to investment in receivable portfolios, net | 164,217 | 161,927 | |||||
Originations and purchases of receivables secured by tax liens | (53,516 | ) | (19,123 | ) | |||
Collections applied to receivables secured by tax liens | 41,598 | 22,085 | |||||
Purchases of property and equipment | (4,271 | ) | (2,978 | ) | |||
Other | (298 | ) | — | ||||
Net cash provided by (used in) investing activities | 4,491 | (352,990 | ) | ||||
Financing activities: | |||||||
Payment of loan costs | (4,279 | ) | (14,222 | ) | |||
Proceeds from credit facilities | 134,285 | 457,266 | |||||
Repayment of credit facilities | (124,395 | ) | (447,045 | ) | |||
Proceeds from senior secured notes | — | 288,645 | |||||
Repayment of senior secured notes | (3,750 | ) | (3,750 | ) | |||
Proceeds from issuance of convertible senior notes | — | 161,000 | |||||
Repayment of securitized notes | (6,625 | ) | — | ||||
Purchases of convertible hedge instruments | — | (33,576 | ) | ||||
Taxes paid related to net share settlement of equity awards | (4,554 | ) | (5,244 | ) | |||
Excess tax benefit from stock-based payment arrangements | 637 | 2,629 | |||||
Other, net | (3,592 | ) | 408 | ||||
Net cash (used in) provided by financing activities | (12,273 | ) | 406,111 | ||||
Net increase in cash and cash equivalents | 11,608 | 65,272 | |||||
Effect of exchange rate changes on cash | 438 | 4,904 | |||||
Cash and cash equivalents, beginning of period | 124,163 | 126,213 | |||||
Cash and cash equivalents, end of period | $ | 136,209 | $ | 196,389 | |||
Supplemental disclosures of cash flow information: | |||||||
Cash paid for interest | $ | 18,857 | $ | 41,130 | |||
Cash paid for income taxes | 14,651 | 6,103 | |||||
Supplemental schedule of non-cash investing and financing activities: | |||||||
Fixed assets acquired through capital lease | $ | 1,290 | $ | 1,169 |
Three Months Ended March 31, | |||||||||||||||||||||||
2015 | 2014 | ||||||||||||||||||||||
$ | Per Diluted Share— Accounting | Per Diluted Share— Economic | $ | Per Diluted Share— Accounting | Per Diluted Share— Economic | ||||||||||||||||||
GAAP net income attributable to Encore, as reported | $ | 29,425 | $ | 1.08 | $ | 1.11 | $ | 23,180 | $ | 0.82 | $ | 0.87 | |||||||||||
Adjustments: | |||||||||||||||||||||||
Convertible notes non-cash interest and issuance cost amortization, net of tax | 1,666 | 0.06 | 0.07 | 1,291 | 0.05 | 0.05 | |||||||||||||||||
Acquisition, integration and restructuring related expenses, net of tax | 1,352 | 0.05 | 0.05 | 4,358 | 0.15 | 0.16 | |||||||||||||||||
Adjusted income attributable to Encore | $ | 32,443 | $ | 1.19 | $ | 1.23 | $ | 28,829 | $ | 1.02 | $ | 1.08 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
GAAP net income, as reported | $ | 29,967 | $ | 18,830 | |||
Adjustments: | |||||||
Interest expense | 42,303 | 37,962 | |||||
Provision for income taxes | 15,883 | 11,742 | |||||
Depreciation and amortization | 8,350 | 6,117 | |||||
Amount applied to principal on receivable portfolios | 160,961 | 159,106 | |||||
Stock-based compensation expense | 5,905 | 4,836 | |||||
Acquisition, integration and restructuring related expenses | 2,772 | 11,081 | |||||
Adjusted EBITDA | $ | 266,141 | $ | 249,674 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
GAAP total operating expenses, as reported | $ | 199,627 | $ | 185,472 | |||
Adjustments: | |||||||
Stock-based compensation expense | (5,905 | ) | (4,836 | ) | |||
Operating expenses related to non-portfolio purchasing and recovery business | (26,349 | ) | (19,832 | ) | |||
Acquisition, integration and restructuring related expenses | (2,772 | ) | (11,081 | ) | |||
Adjusted operating expenses | $ | 164,601 | $ | 149,723 |