ecpg-20240930
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
___________________________________________________________________________________
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2024 or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from __________to__________.
COMMISSION FILE NUMBER: 000-26489
ENCORE CAPITAL GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware 48-1090909
(State or other jurisdiction of incorporation or organization)
(IRS Employer Identification No.)
350 Camino De La Reina , Suite 100
San Diego , California 92108
(Address of principal executive offices, including zip code)
( 877 ) 445 - 4581
(Registrant’s telephone number, including area code)
(Not Applicable)
(Former name, former address and former fiscal year, if changed since last report)
_______________________________________________________________
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.01 Par Value Per Share ECPG The Nasdaq Stock Market LLC
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the last 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☒ Accelerated filer ☐ Non-accelerated filer ☐ Smaller reporting company ☐
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class Outstanding at October 30, 2024
Common Stock, $0.01 par value 23,691,291 shares
Table of Contents
ENCORE CAPITAL GROUP, INC.
INDEX TO FORM 10-Q
Page
PART I – FINANCIAL INFORMATION
3
Item 1— Condensed Consolidated Financial Statements (Unaudited)
3
Condensed Consolidated Statements of Financial Condition
3
Condensed Consolidated Statements of Income
4
Condensed Consolidated Statements of Comprehensive Income (Loss)
5
Condensed Consolidated Statements of Equity
6
Condensed Consolidated Statements of Cash Flows
8
Notes to Condensed Consolidated Financial Statements
9
Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies
9
Note 2: Earnings Per Share
10
Note 3: Fair Value Measurements
10
Note 4: Derivatives and Hedging Instruments
12
Note 5: Investment in Receivable Portfolios, Net
15
Note 6: Other Assets
17
Note 7: Borrowings
17
Note 8: Variable Interest Entities
21
Note 9: Accumulated Other Comprehensive Loss
22
Note 10: Income Taxes
22
Note 11: Commitments and Contingencies
23
Note 12: Segment and Geographic Information
24
Note 13: Goodwill and Identifiable Intangible Assets
24
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
26
Item 3 – Quantitative and Qualitative Disclosures About Market Risk
49
Item 4 – Controls and Procedures
49
PART II – OTHER INFORMATION
50
Item 1 – Legal Proceedings
50
Item 1A – Risk Factors
50
Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds
50
Item 5 – Other Information
50
Item 6 – Exhibits
51
SIGNATURES
52
Table of Contents
PART I – FINANCIAL INFORMATION
Item 1—Condensed Consolidated Financial Statements (Unaudited)
ENCORE CAPITAL GROUP, INC.
Condensed Consolidated Statements of Financial Condition
(In Thousands, Except Par Value Amounts)
(Unaudited)
September 30,
2024 December 31,
2023
Assets
Cash and cash equivalents $ 247,353 $ 158,364
Investment in receivable portfolios, net 3,719,260 3,468,432
Property and equipment, net 103,550 103,959
Other assets 295,422 293,256
Goodwill 628,131 606,475
Total assets
$ 4,993,716 $ 4,630,486
Liabilities and Equity
Liabilities:
Accounts payable and accrued liabilities $ 222,841 $ 189,928
Borrowings 3,550,574 3,318,031
Other liabilities 172,196 185,989
Total liabilities
3,945,611 3,693,948
Commitments and contingencies (Note 11)
Equity:
Convertible preferred stock, $ 0.01 par value, 5,000 shares authorized, no shares issued and outstanding
— —
Common stock, $ 0.01 par value, 75,000 shares authorized, 23,691 and 23,545 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively
237 235
Additional paid-in capital 17,016 11,052
Accumulated earnings 1,135,234 1,049,171
Accumulated other comprehensive loss ( 104,382 ) ( 123,920 )
Total stockholders’ equity 1,048,105 936,538
Total liabilities and stockholders’ equity $ 4,993,716 $ 4,630,486
The following table presents certain assets and liabilities of consolidated variable interest entities (“VIEs”) included in the condensed consolidated statements of financial condition above. The liabilities in the table below can only be settled from assets in the respective VIEs. Creditors of the VIEs do not have recourse to the general credit of the Company. See “Note 8: Variable Interest Entities” for additional information on the Company’s VIEs.
September 30,
2024 December 31,
2023
Assets
Cash and cash equivalents $ 28,740 $ 24,472
Investment in receivable portfolios, net 818,540 717,556
Other assets 5,485 19,358
Liabilities
Accounts payable and accrued liabilities 2,129 1,854
Borrowings 484,105 494,925
Other liabilities 2,915 2,452
See accompanying notes
3
Table of Contents
ENCORE CAPITAL GROUP, INC.
Condensed Consolidated Statements of Income
(In Thousands, Except Per Share Amounts)
(Unaudited)
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Revenues
Revenue from receivable portfolios $ 328,119 $ 302,687 $ 965,901 $ 899,545
Changes in recoveries 12,675 ( 17,067 ) 6,020 ( 30,054 )
Total debt purchasing revenue 340,794 285,620 971,921 869,491
Servicing revenue 22,772 19,893 64,258 63,486
Other revenues 3,505 4,106 14,563 12,316
Total revenues 367,071 309,619 1,050,742 945,293
Operating expenses
Salaries and employee benefits 107,502 95,067 318,294 294,772
Cost of legal collections 67,339 56,274 190,309 167,525
General and administrative expenses 38,808 35,559 111,828 108,053
Other operating expenses 31,804 27,959 93,016 81,864
Collection agency commissions 7,370 8,046 22,308 26,583
Depreciation and amortization 8,158 11,196 23,467 32,768
Total operating expenses 260,981 234,101 759,222 711,565
Income from operations 106,090 75,518 291,520 233,728
Other expense
Interest expense ( 66,906 ) ( 50,558 ) ( 184,047 ) ( 147,376 )
Other income
1,578 5,103 6,291 5,080
Total other expense ( 65,328 ) ( 45,455 ) ( 177,756 ) ( 142,296 )
Income before income taxes 40,762 30,063 113,764 91,432
Provision for income taxes ( 10,119 ) ( 10,724 ) ( 27,701 ) ( 27,162 )
Net income $ 30,643 $ 19,339 $ 86,063 $ 64,270
Earnings per share:
Basic $ 1.28 $ 0.82 $ 3.61 $ 2.72
Diluted $ 1.26 $ 0.79 $ 3.54 $ 2.62
Weighted average shares outstanding:
Basic 23,912 23,712 23,859 23,644
Diluted 24,407 24,382 24,324 24,535
See accompanying notes
4
Table of Contents
ENCORE CAPITAL GROUP, INC.
Condensed Consolidated Statements of Comprehensive Income (Loss)
(Unaudited, In Thousands)
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Net income $ 30,643 $ 19,339 $ 86,063 $ 64,270
Other comprehensive income (loss), net of tax:
Change in unrealized loss on derivative instruments:
Unrealized loss on derivative instruments
( 23,315 ) ( 6,310 ) ( 18,571 ) ( 12,401 )
Income tax effect 6,014 ( 1,903 ) 2,241 ( 774 )
Unrealized loss on derivative instruments, net of tax
( 17,301 ) ( 8,213 ) ( 16,330 ) ( 13,175 )
Change in foreign currency translation:
Unrealized gain (loss) on foreign currency translation
42,237 ( 50,121 ) 34,945 ( 16,581 )
Income tax effect 640 ( 257 ) 923 ( 919 )
Unrealized gain (loss) on foreign currency translation, net of tax
42,877 ( 50,378 ) 35,868 ( 17,500 )
Other comprehensive income (loss), net of tax:
25,576 ( 58,591 ) 19,538 ( 30,675 )
Total comprehensive income (loss)
$ 56,219 $ ( 39,252 ) $ 105,601 $ 33,595
See accompanying notes
5
Table of Contents
ENCORE CAPITAL GROUP, INC.
Condensed Consolidated Statements of Equity
(Unaudited, In Thousands)
Three Months Ended September 30, 2024
Common Stock Additional Paid-In Capital Accumulated Earnings Accumulated Other Comprehensive (Loss)/ Income
Total Equity
Shares Par
Balance as of June 30, 2024 23,691 $ 237 $ 13,257 $ 1,104,591 $ ( 129,958 ) $ 988,127
Net income — — — 30,643 — 30,643
Other comprehensive income, net of tax
— — — — 25,576 25,576
Issuance of share-based awards, net of shares withheld for employee taxes
— — 22 — — 22
Stock-based compensation — — 3,737 — — 3,737
Balance as of September 30, 2024 23,691 $ 237 $ 17,016 $ 1,135,234 $ ( 104,382 ) $ 1,048,105
Three Months Ended September 30, 2023
Common Stock Additional Paid-In Capital Accumulated Earnings Accumulated Other Comprehensive Loss Total Equity
Shares Par
Balance as of June 30, 2023 23,485 $ 235 $ 3,906 $ 1,300,594 $ ( 70,900 ) $ 1,233,835
Net income — — — 19,339 — 19,339
Other comprehensive loss, net of tax
— — — — ( 58,591 ) ( 58,591 )
Exercise of stock options and issuance of share-based awards, net of shares withheld for employee taxes 44 — 1,105 — — 1,105
Stock-based compensation
— — 3,092 — — 3,092
Exercise of capped call options — — 2,371 — — 2,371
Settlement of convertible notes — — ( 2,368 ) — — ( 2,368 )
Balance as of September 30, 2023 23,529 $ 235 $ 8,106 $ 1,319,933 $ ( 129,491 ) $ 1,198,783
Nine Months Ended September 30, 2024
Common Stock Additional Paid-In Capital Accumulated Earnings Accumulated Other Comprehensive (Loss)/ Income
Total Equity
Shares Par
Balance as of December 31, 2023
23,545 $ 235 $ 11,052 $ 1,049,171 $ ( 123,920 ) $ 936,538
Net income — — — 86,063 — 86,063
Other comprehensive income, net of tax
— — — — 19,538 19,538
Issuance of share-based awards, net of shares withheld for employee taxes
146 2 ( 5,767 ) — — ( 5,765 )
Stock-based compensation — — 11,731 — — 11,731
Balance as of September 30, 2024 23,691 $ 237 $ 17,016 $ 1,135,234 $ ( 104,382 ) $ 1,048,105
6
Table of Contents
Nine Months Ended September 30, 2023
Common Stock Additional Paid-In Capital Accumulated Earnings (Loss)
Accumulated Other Comprehensive Loss Total Equity
Shares Par
Balance as of December 31, 2022
23,323 $ 233 $ — $ 1,278,210 $ ( 98,816 ) $ 1,179,627
Net income — — — 64,270 — 64,270
Other comprehensive loss, net of tax
— — — — ( 30,675 ) ( 30,675 )
Exercise of stock options and issuance of share-based awards, net of shares withheld for employee taxes 206 2 ( 5,217 ) — — ( 5,215 )
Stock-based compensation
— — 11,017 — — 11,017
Purchase of capped call options, net of tax effect — — ( 13,865 ) — — ( 13,865 )
Unwind and exercise of capped call options — — 30,913 — — 30,913
Settlement of convertible notes — — ( 14,742 ) ( 22,547 ) — ( 37,289 )
Balance as of September 30, 2023 23,529 $ 235 $ 8,106 $ 1,319,933 $ ( 129,491 ) $ 1,198,783
See accompanying notes
7
Table of Contents
ENCORE CAPITAL GROUP, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited, In Thousands)
Nine Months Ended September 30,
2024 2023
Operating activities:
Net income
$ 86,063 $ 64,270
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 23,467 32,768
Other non-cash interest expense, net 12,379 12,526
Stock-based compensation expense 11,731 11,017
Deferred income taxes 1,718 952
Changes in recoveries ( 6,020 ) 30,054
Other, net 7,477 ( 1,958 )
Changes in operating assets and liabilities
Other assets ( 35,277 ) ( 21,820 )
Accounts payable, accrued liabilities and other liabilities 31,086 ( 11,598 )
Net cash provided by operating activities 132,624 116,211
Investing activities:
Purchases of receivable portfolios, net of put-backs ( 844,868 ) ( 772,101 )
Collections applied to investment in receivable portfolios 641,982 504,672
Purchases of property and equipment ( 20,451 ) ( 16,765 )
Other, net 47,632 13,468
Net cash used in investing activities ( 175,705 ) ( 270,726 )
Financing activities:
Payment of loan and debt refinancing costs ( 18,164 ) ( 8,224 )
Proceeds from credit facilities 458,844 630,079
Repayment of credit facilities ( 1,292,578 ) ( 446,724 )
Proceeds from senior secured notes 1,000,000 —
Repayment of senior secured notes ( 29,310 ) ( 29,310 )
Proceeds from issuance of convertible senior notes — 230,000
Repayment of exchangeable senior notes
— ( 212,480 )
Proceeds from convertible hedge instruments, net — 12,421
Other, net 11,695 ( 16,890 )
Net cash provided by financing activities 130,487 158,872
Net increase in cash and cash equivalents 87,406 4,357
Effect of exchange rate changes on cash and cash equivalents 1,583 ( 3,558 )
Cash and cash equivalents, beginning of period 158,364 143,912
Cash and cash equivalents, end of period $ 247,353 $ 144,711
Supplemental disclosure of cash information:
Cash paid for interest $ 138,951 $ 120,113
Cash paid for taxes, net of refunds 61,255 50,605
Supplemental schedule of non-cash investing activities:
Investment in receivable portfolios transferred to real estate owned $ 4,617 $ 9,558
See accompanying notes
8
Table of Contents
ENCORE CAPITAL GROUP, INC.
Notes to Condensed Consolidated Financial Statements (Unaudited)
Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies
Encore Capital Group, Inc. (“Encore”), through its subsidiaries (collectively with Encore, the “Company”), is an international specialty finance company providing debt recovery solutions and other related services for consumers across a broad range of financial assets. The Company purchases portfolios of defaulted consumer receivables at deep discounts to face value and manages them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial obligations to credit originators, including banks, credit unions, consumer finance companies and commercial retailers. Defaulted receivables may also include receivables subject to bankruptcy proceedings. The Company also provides debt servicing and other portfolio management services to credit originators for non-performing loans in Europe.
Through Midland Credit Management, Inc. and its domestic affiliates (collectively, “MCM”), the Company is a market leader in portfolio purchasing and recovery in the United States. Through Cabot Credit Management Limited (“CCM”) and its subsidiaries and European affiliates (collectively, “Cabot”), the Company is one of the largest credit management services providers in Europe and the United Kingdom. These are the Company’s primary operations.
The Company also has investments and operations in Latin America and Asia-Pacific, which the Company refers to as “LAAP.”
Financial Statement Preparation and Presentation
The accompanying interim condensed consolidated financial statements have been prepared by the Company, without audit, in accordance with the instructions to the Quarterly Report on Form 10-Q, and Rule 10-01 of Regulation S-X promulgated by the United States Securities and Exchange Commission (the “SEC”) and, therefore, do not include all information and footnotes necessary for a fair presentation of its condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”).
In the opinion of management, the unaudited financial information for the interim periods presented reflects all adjustments, consisting of only normal and recurring adjustments, necessary for a fair statement of the Company’s condensed consolidated financial statements. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Operating results for interim periods are not necessarily indicative of operating results for an entire fiscal year.
The preparation of condensed financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and the disclosure of contingent amounts in the Company’s condensed financial statements and the accompanying notes. Actual results could materially differ from those estimates.
Basis of Consolidation
The condensed consolidated financial statements have been prepared in conformity with GAAP and reflect the accounts and operations of the Company and those of its subsidiaries in which the Company has a controlling financial interest. The Company also consolidates variable interest entities (“VIEs”) for which it is the primary beneficiary. The primary beneficiary has both (a) the power to direct the activities of the VIE that most significantly affect the entity’s economic performance, and (b) either the obligation to absorb losses or the right to receive benefits. Refer to “Note 8: Variable Interest Entities” for further details. All intercompany transactions and balances have been eliminated in consolidation.
Translation of Foreign Currencies
The condensed financial statements of certain of the Company’s foreign subsidiaries are measured using their local currency as the functional currency. Assets and liabilities of foreign operations are translated into U.S. dollars using period-end exchange rates, and revenues and expenses are translated into U.S. dollars using average exchange rates in effect during each period. The resulting translation adjustments are recorded as a component of other comprehensive income or loss. Equity accounts are translated at historical rates, except for the change in retained earnings during the year which is the result of the income statement translation process. Intercompany transaction gains or losses at each period end arising from subsequent measurement of balances for which settlement is not planned or anticipated in the foreseeable future are included as translation adjustments and recorded within other comprehensive income or loss. Translation gains or losses are the material components of accumulated other comprehensive income or loss and are reclassified to earnings upon the substantial sale or liquidation of investments in foreign operations.
9
Table of Contents
Recent Accounting Pronouncements
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”). ASU 2023-07 requires disclosure of significant segment expenses that are regularly provided to the chief operating decision maker and included within the segment measure of profit or loss. This guidance will be applied retrospectively and is effective for annual reporting periods in fiscal years beginning after December 15, 2023, and interim reporting periods in fiscal years beginning after December 31, 2024. This ASU may result in additional required disclosures when adopted. The Company is currently evaluating the provisions of this ASU and the impact on its consolidated financial statements and related disclosures.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as information on income taxes paid. The standard is intended to benefit investors by providing more detailed income tax disclosures that would be useful in making capital allocation decisions and applies to all entities subject to income taxes. The new standard is effective for annual periods beginning after December 15, 2024. This ASU may result in additional required disclosures when adopted. The Company is currently evaluating the impact of this standard on its consolidated financial statements and related disclosures.
Note 2: Earnings Per Share
Basic earnings per share is calculated by dividing net income by the weighted average number of shares of common stock outstanding during the period.
The number of shares used to calculate the diluted earnings per share is computed by using the basic weighted-average number of common shares outstanding plus any dilutive potential common shares outstanding during the period, except when their effect is anti-dilutive. Dilutive potential common shares include outstanding stock based awards, and the dilutive effect of the convertible and exchangeable senior notes, if applicable.
A reconciliation of shares used in calculating earnings per basic and diluted shares follows (in thousands, except per share amounts) :
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Net income $ 30,643 $ 19,339 $ 86,063 $ 64,270
Shares:
Total weighted-average basic shares outstanding 23,912 23,712 23,859 23,644
Dilutive effect of stock-based awards 89 165 103 191
Dilutive effect of convertible and exchangeable senior notes 406 505 362 700
Total weighted-average dilutive shares outstanding 24,407 24,382 24,324 24,535
Basic earnings per share $ 1.28 $ 0.82 $ 3.61 $ 2.72
Diluted earnings per share $ 1.26 $ 0.79 $ 3.54 $ 2.62
There were no anti-dilutive employee stock options outstanding during the three and nine months ended September 30, 2024 and 2023.
Note 3: Fair Value Measurements
Fair value is defined as the price that would be received upon sale of an asset or the price paid to transfer a liability, in an orderly transaction between market participants at the measurement date ( i.e., the “exit price”). The Company uses a fair value hierarchy that prioritizes the inputs used in valuation techniques to measure fair value into three broad levels. The following is a brief description of each level:
• Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
• Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
10
Table of Contents
• Level 3: Unobservable inputs, including inputs that reflect the reporting entity’s own assumptions.
The Company’s cash and cash equivalents, certain other assets, accounts payable and accrued liabilities, and other liabilities approximate their fair values due to their short-term nature, which are determined to be a Level 1 measurement.
Financial Instruments Required To Be Carried At Fair Value
Financial assets and liabilities measured at fair value on a recurring basis are summarized below (in thousands) :
Fair Value Measurements as of September 30, 2024
Level 1 Level 2 Level 3 Total
Assets
Interest rate cap contracts $ — $ 286 $ — $ 286
Cross-currency swap agreements
— 15,090 — 15,090
Liabilities
Foreign currency exchange contracts — ( 7,225 ) — ( 7,225 )
Interest rate swap agreements
— ( 22,782 ) — ( 22,782 )
Cross-currency swap agreements — ( 26,103 ) — ( 26,103 )
Fair Value Measurements as of December 31, 2023
Level 1 Level 2 Level 3 Total
Assets
Interest rate cap contracts $ — $ 16,950 $ — $ 16,950
Cross-currency swap agreements — 361 — 361
Liabilities
Interest rate swap agreements — ( 22,510 ) — ( 22,510 )
Cross-currency swap agreements — ( 28,039 ) — ( 28,039 )
Derivative Contracts:
The Company uses derivative instruments to manage its exposure to fluctuations in interest rates and foreign currency exchange rates. Fair values of these derivative instruments are estimated using industry standard valuation models. These models project future cash flows and discount the future amounts to a present value using market-based observable inputs, including interest rate curves, foreign currency exchange rates, and forward and spot prices for currencies. The Company’s derivative agreements are subject to underlying agreements with master netting arrangements, which provide for the right of offset in the event of default or in the event of bankruptcy of either party to the transactions. The Company reports its assets and liabilities subject to these arrangements on a gross basis for certain derivative agreements.
Non-Recurring Fair Value Measurement:
Certain assets are measured at fair value on a nonrecurring basis. These assets include real estate-owned assets classified as held for sale at the lower of their carrying value or fair value less cost to sell. The fair value of the assets held for sale and estimated selling expenses were determined at the time of initial recognition and in each reporting period using Level 3 measurements based on appraised values using market comparables. The fair value estimate of the assets held for sale was approximately $ 49.7 million and $ 70.6 million as of September 30, 2024 and December 31, 2023, respectively.
Financial Instruments Not Required To Be Carried At Fair Value
The table below summarizes fair value estimates for the Company's financial instruments that are not required to be carried at fair value. The total of the fair value calculations presented does not represent, and should not be construed to represent, the underlying value of the Company.
11
Table of Contents
The carrying amounts in the following table are included in the condensed consolidated statements of financial condition as of September 30, 2024 and December 31, 2023 (in thousands) :
September 30, 2024 December 31, 2023
Carrying Amount Estimated Fair Value Carrying Amount Estimated Fair Value
Financial Assets
Investment in receivable portfolios, net $ 3,719,260 $ 3,753,299 $ 3,468,432 $ 3,515,651
Financial Liabilities
Global senior secured revolving credit facility 7,000 7,000 816,880 816,880
Encore private placement notes — — 29,310 28,922
Senior secured notes (1)
2,694,757 2,740,267 1,649,621 1,598,636
Convertible senior notes due October 2025 100,000 128,748 100,000 136,403
Convertible senior notes due March 2029 230,000 231,990 230,000 226,794
Cabot securitisation senior facility 341,041 341,041 324,646 324,646
U.S. facility
150,000 150,000 175,000 175,000
Other borrowings 68,946 68,946 24,904 24,904
_______________________
(1) Carrying amount represents historical cost, adjusted for any related debt discount.
Investment in Receivable Portfolios:
The fair value of investment in receivable portfolios is measured using Level 3 inputs by discounting the estimated future cash flows generated by the Company’s proprietary forecasting models. The key inputs include the estimated future gross cash flow, average cost to collect, and discount rate. The determination of such inputs requires significant judgment, including assessing the assumed market participant’s cost structure, its determination of whether to include fixed costs in its valuation, its collection strategies, and determining the appropriate weighted average cost of capital. The Company evaluates the use of these key inputs on an ongoing basis and refines the data as it continues to obtain better information from market participants in the debt recovery and purchasing business.
Borrowings:
The Company’s convertible notes, senior secured notes and private placement notes are carried at historical cost, adjusted for the applicable debt discount. The fair value estimate for the convertible notes incorporates quoted market prices using Level 2 inputs. The fair value of the senior secured notes and private placement notes is estimated using widely accepted valuation techniques, including discounted cash flow analyses using available market information on discount and borrowing rates with similar terms, maturities, and credit ratings. Accordingly, the Company used Level 2 inputs for these debt instrument fair value estimates.
The carrying value of the Company’s senior secured revolving credit facility, securitisation senior facility, U.S. facility, and other borrowings approximates fair value due to the use of current market rates that are repriced frequently, which are determined to be a Level 2 measurement .
Note 4: Derivatives and Hedging Instruments
The Company may periodically enter into derivative financial instruments to manage risks related to interest rates and foreign currency. Certain of the Company’s derivative financial instruments qualify for hedge accounting treatment.
12
Table of Contents
The following table summarizes the fair value of derivative instruments as recorded in the Company’s condensed consolidated statements of financial condition (in thousands) :
September 30, 2024 December 31, 2023
Balance Sheet Location Fair Value Balance Sheet Location Fair Value
Derivatives designated as hedging instruments:
Interest rate cap contracts Other assets $ 286 Other assets $ 14,564
Interest rate swap agreements Other liabilities ( 22,782 ) Other liabilities ( 22,510 )
Cross-currency swap agreements Other assets 15,090 Other assets 361
Cross-currency swap agreements Other liabilities ( 26,103 ) Other liabilities ( 28,039 )
Derivatives not designated as hedging instruments:
Interest rate cap contracts — — Other assets 2,386
Foreign currency exchange contracts Other liabilities ( 7,225 ) — —
Derivatives Designated as Hedging Instruments
The Company may periodically enter into interest rate swap agreements and interest rate cap contracts to reduce its exposure to fluctuations in interest rates on variable interest rate debt and their impact on earnings and cash flows. Under the swap agreements, the Company receives floating interest rate payments and makes interest payments based on fixed interest rates. Under the cap contracts, the Company receives floating interest rate payments and makes interest payments based on capped interest rates. The Company designates its interest rate swap and interest rate cap instruments as cash flow hedges at inception.
The Company uses cross-currency swap agreements to manage foreign currency exchange risk by converting fixed-rate Euro-denominated borrowings and fixed-rate GBP-denominated borrowings including periodic interest payments and the payment of principal at maturity to fixed-rate USD debt. The cross-currency swap agreements are accounted for as fair value hedges.
The following tables summarize the terms of the derivative instruments designated as hedging instruments as recorded in the Company’s consolidated statements of financial condition:
September 30, 2024
Effective date Maturity Date Hedge Designation Notional Amount Receive Floating Rate Index
Interest rate cap contracts
2024 Cap September 2024 September 2026 Cash flow hedge $ 341.0 million SONIA
Interest rate swap agreements
2023 Euro IR Swap October 2023 January 2028 Cash flow hedge $ 111.4 million 3-month EURIBOR
2024 Euro IR Swaps
June 2024 January 2028 Cash flow hedge $ 462.1 million 3-month EURIBOR
2023 SOFR IR Swaps
November 2023 October 2026 Cash flow hedge $ 150.0 million 1-month SOFR CME Term
Cross-currency swap agreements
2020 Euro Swaps September 2020 October 2025 Fair value hedge $ 389.8 million —
2023 GBP Swaps July 2023 February 2026 Fair value hedge $ 401.2 million —
13
Table of Contents
December 31, 2023
Effective date Maturity Date Hedge Designation Notional Amount Receive Floating Rate Index
Interest rate cap contracts
2019 Cap January 2020 June 2024 Cash flow hedge $ 441.5 million 3-month EURIBOR
2021 Cap (1)
November 2021 September 2024 Cash flow hedge $ 318.3 million SONIA
2024 Cap September 2024 September 2026 Cash flow hedge $ 324.6 million SONIA
Interest rate swap agreements
2023 Euro IR Swap October 2023 January 2028 Cash flow hedge $ 110.4 million 3-month EURIBOR
2024 Euro IR Swaps
June 2024 January 2028 Cash flow hedge $ 458.1 million 3-month EURIBOR
2023 SOFR IR Swaps
November 2023 October 2026 Cash flow hedge $ 150.0 million 1-month SOFR CME Term
Cross-currency swap agreements
2020 Euro Swaps September 2020 October 2025 Fair value hedge $ 386.3 million —
2023 GBP Swaps July 2023 February 2026 Fair value hedge $ 381.9 million —
_______________________
(1) The total notional amount of the 2021 Cap was $ 445.6 million, of which $ 318.3 million was hedge designated and $ 127.3 million was not hedge designated as of December 31, 2023.
As discussed in “Note 7: Borrowings,” on October 15, 2024, the Company fully redeemed its Senior Secured Notes due October 2025 (the “2025 Notes”). In connection with the early redemption of the 2025 Notes, the Company settled the corresponding 2020 Euro Swaps on the same date for approximately $ 33.8 million. As a result of the early settlement, the Company reclassed the remaining OCI balance associated with the 2020 Euro Swaps of approximately $ 0.8 million into interest expense during the fourth quarter of 2024. Other than stated above, the settlement payment of the 2020 Euro Swaps will not result in any income statement recognition during the fourth quarter of 2024.
The Company expects to reclassify approximately $ 5.7 million o f net derivative loss fro m OCI into earnings relating to its cash flow designated derivatives within the next 12 months. This amount will vary due to fluctuations in benchmark interest rates.
The following tables summarize the effects of derivatives designated as hedging instruments in the Company’s condensed consolidated financial statements (in thousands) :
Derivatives Designated as Hedging Instruments (Loss) Gain Recognized in OCI
Location of Gain (Loss) Reclassified from OCI into Income (Loss) Gain (Loss) Reclassified from OCI into Income
Three Months Ended September 30, Three Months Ended September 30,
2024 2023 2024 2023
Interest rate swap agreements $ ( 15,272 ) $ — Interest expense $ 1,078 $ —
Interest rate cap contracts ( 2,460 ) ( 9,578 ) Interest expense ( 382 ) ( 424 )
Cross-currency swap agreements 29,718 ( 26,811 ) Interest expense ( 997 ) ( 925 )
Other income (expense)
35,602 ( 32,401 )
Derivatives Designated as Hedging Instruments Gain (Loss) Recognized in OCI Location of Gain (Loss) Reclassified from OCI into Income (Loss) Gain (Loss) Reclassified from OCI into Income
Nine Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
Interest rate swap agreements $ 2,001 $ — Interest expense $ 2,273 $ —
Interest rate cap contracts ( 14,288 ) ( 13,079 ) Interest expense ( 1,758 ) ( 1,265 )
Cross-currency swap agreements 12,419 ( 26,641 ) Interest expense ( 4,534 ) ( 3,828 )
Other income (expense)
22,722 ( 25,897 )
Derivatives Not Designated as Hedging Instruments
From time to time, the Company enters into currency exchange forward contracts to reduce the effects of currency exchange rate fluctuations. These derivative contracts generally mature within one to six months and are not designated as
14
Table of Contents
hedge instruments for accounting purposes. The gains or losses on these unhedged derivative contracts are recognized in other income or expense based on the changes in fair value.
The following table summarizes the effects of derivatives not designated as hedging instruments on the Company’s condensed consolidated statements of income for the three and nine months ended September 30, 2024 and 2023 ( in thousands):
Derivatives Not Designated as Hedging Instruments Location of (Loss) Gain Recognized in Income on Derivative
Amount of (Loss) Gain Recognized in Income
Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
Interest rate cap contract
Other (expense) income
$ ( 7 ) $ ( 215 ) $ 267 $ ( 215 )
Foreign currency exchange contract
Other expense
( 8,098 ) — ( 7,225 ) —
Note 5: Investment in Receivable Portfolios, Net
The Company’s purchased portfolios of loans are grossed-up to their face value with an offsetting allowance and noncredit discount allocated to the individual receivables as the unit of account is at the individual loan level. Since each loan is deeply delinquent and deemed uncollectible at the individual loan level, the Company applies its charge-off policy and fully writes-off the amortized costs ( i.e. , face value net of noncredit discount) of the individual receivables immediately after purchasing the portfolio. The Company then records a negative allowance that represents the present value of all expected future recoveries for pools of receivables that share similar risk characteristics using a discounted cash flow approach, which ultimately equals the amount paid for a portfolio purchase and presented as “Investment in receivable portfolios, net” in the Company’s condensed consolidated statements of financial condition. The discount rate is an effective interest rate (or “purchase EIR”) based on the purchase price of the portfolio and the expected future cash flows at the time of purchase.
Receivable portfolio purchases are aggregated into pools based on similar risk characteristics. Examples of risk characteristics include financial asset type, collateral type, size, interest rate, date of origination, term, and geographic location. The Company’s static pools are typically grouped into credit card, purchased consumer bankruptcy, and mortgage portfolios. The Company further groups these static pools by geographic location. Once a pool is established, the portfolios will remain in the designated pool unless the underlying risk characteristics change. The purchase EIR of a pool will not change over the life of the pool even if expected future cash flows change.
Revenue is recognized for each static pool over the economic life of the pool. Debt purchasing revenue includes two components:
(1) Revenue from receivable portfolios, which is the accretion of the discount on the negative allowance due to the passage of time (generally the portfolio balance multiplied by the EIR) and also includes all revenue from zero basis portfolio (“ZBA”) collections, and
(2) Changes in recoveries, which includes
(a) Recoveries above or below forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and
(b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
The Company measures expected future recoveries based on historical experience, current conditions, reasonable and supportable forecasts, and other quantitative and qualitative factors. Factors that may change the expected future recoveries may include both internal as well as external factors. Internal factors include operational performance, such as capacity and the productivity of the Company’s collection staff. External factors include new laws or regulations, new interpretations of existing laws or regulations, and macroeconomic conditions. The Company continues to reassess its expected future recoveries in each reporting period.
15
Table of Contents
Investment in receivable portfolios, net consists of the following as of the dates presented ( in thousands ):
September 30, 2024 December 31, 2023
Amortized cost $ — $ —
Negative allowance for expected recoveries 3,719,260 3,468,432
Balance, end of period $ 3,719,260 $ 3,468,432
The following table summarizes the changes in the balance of investment in receivable portfolios, net during the periods presented ( in thousands ):
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Balance, beginning of period $ 3,583,322 $ 3,330,986 $ 3,468,432 $ 3,088,261
Negative allowance for expected recoveries - current period purchases (1)
282,485 230,559 856,891 781,315
Collections applied to investment in receivable portfolios, net (2)
( 222,149 ) ( 162,652 ) ( 641,982 ) ( 504,672 )
Changes in recoveries (3)
12,675 ( 17,067 ) 6,020 ( 30,054 )
Put-backs and recalls
( 4,577 ) ( 3,179 ) ( 12,023 ) ( 9,214 )
Disposals and transfers to real estate owned ( 7,055 ) ( 3,314 ) ( 10,153 ) ( 9,558 )
Foreign currency translation adjustments 74,559 ( 54,789 ) 52,075 4,466
Balance, end of period $ 3,719,260 $ 3,320,544 $ 3,719,260 $ 3,320,544
_______________________
(1) The table below provides the detail on the establishment of negative allowance for expected recoveries of portfolios purchased during the periods presented:
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Purchase price $ 282,485 $ 230,559 $ 856,891 $ 781,315
Allowance for credit losses 667,584 666,915 1,961,740 2,017,060
Amortized cost 950,069 897,474 2,818,631 2,798,375
Noncredit discount 1,220,316 1,171,383 3,688,070 3,225,837
Face value 2,170,385 2,068,857 6,506,701 6,024,212
Write-off of amortized cost ( 950,069 ) ( 897,474 ) ( 2,818,631 ) ( 2,798,375 )
Write-off of noncredit discount ( 1,220,316 ) ( 1,171,383 ) ( 3,688,070 ) ( 3,225,837 )
Negative allowance 282,485 230,559 856,891 781,315
Negative allowance for expected recoveries - current period purchases $ 282,485 $ 230,559 $ 856,891 $ 781,315
(2) Collections applied to investment in receivable portfolios, net, is calculated as follows during the periods presented:
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Cash Collections $ 550,268 $ 465,339 $ 1,607,883 $ 1,404,217
Less - amounts classified to revenue from receivable portfolios ( 328,119 ) ( 302,687 ) ( 965,901 ) ( 899,545 )
Collections applied to investment in receivable portfolios, net $ 222,149 $ 162,652 $ 641,982 $ 504,672
(3) Changes in recoveries is calculated as follows during the periods presented, where recoveries include cash collections, put-backs and recalls, and other cash-based adjustments:
16
Table of Contents
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Recoveries above (below) forecast
$ 22,962 $ ( 4,274 ) $ 51,258 $ ( 20,109 )
Changes in expected future recoveries ( 10,287 ) ( 12,793 ) ( 45,238 ) ( 9,945 )
Changes in recoveries $ 12,675 $ ( 17,067 ) $ 6,020 $ ( 30,054 )
Recoveries above or below forecast represent over and under-performance in the reporting period, respectively. Collections during the three and nine months ended September 30, 2024, over-performed the forecasted collections by approximately $ 23.0 million and $ 51.3 million, respectively. Collections during the three and nine months ended September 30, 2023, under-performed the forecasted collections by approximately $ 4.3 million and $ 20.1 million, respectively.
When reassessing the forecasts of expected lifetime recoveries during the three months ended September 30, 2024, management considered, among other factors, historical and current collection performance, changes in consumer behavior, and the macroeconomic environment. Most of the current period collections over-performance was from recent vintages acquired in 2023 and 2024 and did not trigger any significant forecasting adjustments to the estimated remaining collections. Therefore, no significant changes in future expected recoveries were recognized as a result of the recurring forecasting process. The Company recognized approximately $ 7.8 million of negative changes in expected future recoveries during the three and nine months ended September 30, 2024 resulting from the sale of certain secured mortgage portfolios in September 2024. As a result of the above, the Company recorded net negative changes in expected future recoveries of approximately $ 10.3 million, and $ 45.2 million during the three and nine months ended September 30, 2024, respectively. During the three and nine months ended September 30, 2023, the Company recorded approximately $ 12.8 million and $ 9.9 million in net negative changes in expected future recoveries, respectively.
Note 6: Other Assets
Other assets consist of the following (in thousands) :
September 30,
2024 December 31,
2023
Operating lease right-of-use assets $ 61,063 $ 67,019
Real estate owned 49,727 70,590
Income tax deposits 44,600 8,735
Prepaid expenses 37,269 32,910
Derivative instruments 15,376 17,311
Deferred tax assets, net 15,149 17,277
Service fee receivables 11,014 9,080
Other 61,224 70,334
Total $ 295,422 $ 293,256
Note 7: Borrowings
The Company is in compliance in all material respects with all covenants under its financing arrangements as of September 30, 2024. The components of the Company’s consolidated borrowings were as follows (in thousands) :
17
Table of Contents
September 30,
2024 December 31,
2023
Global senior secured revolving credit facility $ 7,000 $ 816,880
Encore private placement notes — 29,310
Senior secured notes 2,698,831 1,654,989
Convertible senior notes
330,000 330,000
Cabot securitisation senior facility 341,041 324,646
U.S. facility
150,000 175,000
Other 68,946 24,904
Finance lease liabilities 1,511 2,818
3,597,329 3,358,547
Less: debt discount and issuance costs, net of amortization ( 46,755 ) ( 40,516 )
Total $ 3,550,574 $ 3,318,031
Encore is the parent of the restricted group for the Global Senior Facility and the Senior Secured Notes, both of which are guaranteed by the same group of material Encore subsidiaries and secured by the same collateral, which represents substantially all of the assets of those subsidiaries.
Global Senior Secured Revolving Credit Facility
In September 2020, the Company entered into a multi-currency senior secured revolving credit facility agreement (as amended and restated, the “Global Senior Facility”). As of September 30, 2024, the Global Senior Facility provided for a total committed facility of $ 1,203.0 million that matures in September 2027 and included the following key provisions:
• Interest at Term SOFR (or EURIBOR for any loan drawn in Euro or a rate based on SONIA for any loan drawn in British Pound), with a Term SOFR (or EURIBOR or SONIA) floor of 0.00 %, plus a margin of 2.50 %, plus in the case of Term SOFR borrowings, a credit adjustment spread of 0.10 %;
• An unused commitment fee of 0.40 % per annum, payable quarterly in arrears;
• A restrictive covenant that limits the LTV Ratio (defined in the Global Senior Facility) to 0.75 in the event that the Global Senior Facility is more than 20 % utilized;
• A restrictive covenant that limits the SSRCF LTV Ratio (defined in the Global Senior Facility) to 0.275 ;
• A restrictive covenant that requires the Company to maintain a Fixed Charge Coverage Ratio (as defined in the Global Senior Facility) of at least 2.0 ;
• Additional restrictions and covenants which limit, among other things, the payment of dividends and the incurrence of additional indebtedness and liens; and
• Standard events of default which, upon occurrence, may permit the lenders to terminate the Global Senior Facility and declare all amounts outstanding to be immediately due and payable.
On October 17, 2024, the Company agreed to amend and restate the Global Senior Facility to, among other things, (1) upsize the facility by $ 92.0 million from $ 1,203.0 million to $ 1,295.0 million, (2) extend the termination date of the facility from September 2027 to September 2028 except for a $ 22.5 million tranche that will continue to terminate in September 2027, and (3) decrease the interest margin by 0.25 % from 2.50 % to 2.25 %.
The Global Senior Facility is secured by substantially all of the assets of the Company and the guarantors. Pursuant to the terms of an intercreditor agreement entered into with respect to the relative positions of (1) the Global Senior Facility and any super priority hedging liabilities (collectively, “Super Senior Liabilities”) and (2) the Senior Secured Notes, Super Senior Liabilities that are secured by assets that also secure the Senior Secured Notes will receive priority with respect to any proceeds received upon any enforcement action over any such assets.
As of September 30, 2024, the outstanding borrowings under the Global Senior Facility were $ 7.0 million. The weighted average interest rate of the Global Senior Facility was 6.13 % and 7.84 % for the three months ended September 30, 2024 and 2023, respectively, and 7.87 % and 7.48 % for the nine months ended September 30, 2024 and 2023, respectively. Available capacity under the Global Senior Facility, after taking into account applicable debt covenants, was approximately $ 1,196.0 million as of September 30, 2024.
18
Table of Contents
Encore Private Placement Notes
In August 2017, Encore entered into $ 325.0 million in senior secured notes with a group of insurance companies (the “Encore Private Placement Notes”). The Encore Private Placement Notes bore an annual interest rate of 5.625 %, and required quarterly principal payments of $ 9.8 million. The covenants and material terms for the Encore Private Placement Notes were substantially similar to those for the Global Senior Facility. The Encore Private Placement Notes matured in August 2024.
Senior Secured Notes
The following table provides a summary of the Company’s senior secured notes (the “Senior Secured Notes”) ($ in thousands) :
September 30,
2024 December 31,
2023 Issue
Currency Maturity Date Interest Payment Dates Interest Rate
2025 Notes
$ 389,755 $ 386,324 EUR Oct 15, 2025 Apr 15, Oct 15 4.875 %
2026 Notes
401,225 381,937 GBP Feb 15, 2026 Feb 15, Aug 15 5.375 %
2028 Notes
334,354 318,280 GBP Jun 1, 2028 Jun 1, Dec 1 4.250 %
2028 Floating Rate Notes
573,497 568,448 EUR Jan 15, 2028 Jan 15, Apr 15, Jul 15, Oct 15 EURIBOR + 4.250 % (1)
2029 Notes
500,000 — USD
Apr 1, 2029 Apr 1, Oct 1
9.250 %
2030 Notes 500,000 — USD May 15, 2030 May 15, Nov 15
8.500 %
$ 2,698,831 $ 1,654,989
_______________________
(1) Interest rate is based on three-month EURIBOR (subject to a 0 % floor) plus 4.250 % per annum, resets quarterly.
The Senior Secured Notes are secured by the same collateral as the Global Senior Facility. The guarantees provided in respect of the Senior Secured Notes are pari passu with the guarantee given in respect of the Global Senior Facility. Subject to the intercreditor agreement described above under the section “Global Senior Secured Revolving Credit Facility,” Super Senior Liabilities that are secured by assets that also secure the Senior Secured Notes will receive priority with respect to any proceeds received upon any enforcement action over any such assets.
The 2028 Floating Rate Notes had a weighted average interest rate of 7.97 % and 7.83 % for the three months ended September 30, 2024 and 2023, respectively, and 8.11 % and 7.17 % for the nine months ended September 30, 2024 and 2023, respectively. As discussed in “Note 4: Derivatives and Hedging Instruments,” the Company uses interest rate derivative contracts to manage its risk related to the interest rate fluctuation in its variable interest rate bearing debt. The weighted average interest rate of the 2028 Floating Rate Notes including the effect of the hedging instruments was 7.47 % and 4.38 % for the three months ended September 30, 2024 and 2023, respectively, and 5.99 % and 4.35 % for the nine months ended September 30, 2024 and 2023, respectively.
In March 2024, Encore issued $ 500.0 million in aggregate principal amount of 9.250 % Senior Secured Notes due April 2029 at an issue price of 100.000 % (the “2029 Notes”). Interest on the 2029 Notes is payable semi-annually, in arrears, on April 1 and October 1 of each year, commencing on October 1, 2024. The Company used the proceeds from this offering to pay down $ 493.0 million of the drawings under its Global Senior Facility and to pay certain transaction fees and expenses incurred in connection with the offering of the 2029 Notes.
In May 2024, Encore issued $ 500.0 million in aggregate principal amount of 8.500 % Senior Secured Notes due May 2030 at an issue price of 100.000 % (the “2030 Notes”). Interest on the 2030 Notes is payable semi-annually, in arrears, on May 15 and November 15 of each year, commencing on November 15, 2024. The Company used the proceeds from this offering to pay down $ 448.7 million of the drawings under its Global Senior Facility, pay certain transaction fees and expenses incurred in connection with the offering of the 2030 Notes and for general corporate purposes.
On October 15, 2024, the Company fully redeemed its 2025 Notes at par using drawings from its Global Senior Facility and cash on hand. In connection with the early redemption of the 2025 Notes, the Company also settled the corresponding euro cross currency swap contracts that were due to mature in October 2025 for approximately $ 33.8 million. Refer to “Note 4: Derivatives and Hedging Instruments” for further detail of the early settlement of the cross currency swap contracts. On October 25, 2024, the Company issued a conditional notice of redemption to redeem its 2026 Notes at par on or around November 15, 2024.
19
Table of Contents
Convertible Notes
The following table provides a summary of the principal balance, maturity date and interest rate for the Company’s convertible senior notes (the “Convertible Notes”) ($ in thousands) :
September 30,
2024 December 31,
2023 Maturity Date Interest Payment Dates Interest Rate
2025 Convertible Notes $ 100,000 $ 100,000 Oct 1, 2025 Apr 1, Oct 1 3.250 %
2029 Convertible Notes 230,000 230,000 Mar 15, 2029 Mar 15, Sep 15 4.000 %
$ 330,000 $ 330,000
In order to reduce the risk related to the potential dilution and/or the potential cash payments the Company may be required to make in the event that the market price of the Company’s common stock becomes greater than the conversion prices of the Convertible Notes, the Company may enter into hedge programs that increase the effective conversion price for the Convertible Notes. In connection with the issuance of the 2029 Convertible Notes, the Company entered into privately negotiated capped call transactions that effectively raised the conversion price of the 2029 Convertible Notes from $ 65.89 to $ 82.69 . These hedging instruments have been determined to be indexed to the Company’s own stock and meet the criteria for equity classification. The Company recorded the cost of the hedge instruments as a reduction in additional paid-in capital, and does not recognize subsequent changes in fair value of these financial instruments in its condensed consolidated financial statements. The Company did not hedge the 2025 Convertible Notes.
Certain key terms related to the convertible features as of September 30, 2024 are listed below ($ in thousands, except conversion price) :
2025 Convertible Notes 2029 Convertible Notes
Initial conversion price
$ 40.00 $ 65.89
Closing stock price at date of issuance $ 32.00 $ 51.68
Closing stock price date Sep 4, 2019 Feb 28, 2023
Initial conversion rate (shares per $1,000 principal amount)
25.0000 15.1763
Adjusted conversion rate (shares per $1,000 principal amount) (1)
25.1310 15.1763
Adjusted conversion price (1)
$ 39.79 $ 65.89
Adjusted effective conversion price (2)
$ 39.79 $ 82.69
Excess of if-converted value compared to principal (3)
$ 18,794 $ —
Conversion date
Jul 1, 2025 Dec 15, 2028
_______________________
(1) Pursuant to the indenture for the Company’s 2025 Convertible Notes, the conversion rate for the 2025 Convertible Notes was adjusted upon the completion of the Company’s tender offer in December 2021.
(2) As discussed above, the Company maintains a hedge program that increases the effective conversion price for the 2029 Convertible Notes to $ 82.69 .
(3) Represents the premium the Company would have to pay assuming the Convertible Notes were converted on September 30, 2024 using a hypothetical share price based on the closing stock price on September 30, 2024.
In the event of conversion, the Convertible Notes are convertible into cash up to the aggregate principal amount of the notes and the excess conversion premium, if any, may be settled in cash or shares of the Company’s common stock at the Company’s election and subject to certain restrictions contained in each of the indentures governing the Convertible Notes.
Interest expense related to the Convertible Notes was $ 3.1 million and $ 3.2 million during the three months ended September 30, 2024 and 2023, respectively, and $ 9.4 million and $ 9.5 million during the nine months ended September 30, 2024 and 2023, respectively.
Cabot Securitisation Senior Facility
Cabot Securitisation UK Ltd (“Cabot Securitisation”), an indirect subsidiary of Encore, has a senior facility for a committed amount of £ 255.0 million (as amended, the “Cabot Securitisation Senior Facility”). Funds drawn under the Cabot Securitisation Senior Facility bear interest at a rate per annum equal to SONIA plus a margin of 3.20 % plus, for periods after September 18, 2026, a step up margin ranging from 0 % to 1.00 %. The Cabot Securitisation Senior Facility matures in September 2028.
20
Table of Contents
As of September 30, 2024, the outstanding borrowings under the Cabot Securitisation Senior Facility were £ 255.0 million (approximately $ 341.0 million based on an exchange rate of $1.00 to £ 0.75 , the exchange rate as of September 30, 2024). The obligations of Cabot Securitisation under the Cabot Securitisation Senior Facility are secured by first ranking security interests over all of Cabot Securitisation’s property, assets and rights (including receivables purchased from Cabot Financial UK from time to time), the book value of which was approximately £ 333.1 million (approximately $ 445.5 million based on an exchange rate of $1.00 to £ 0.75 , the exchange rate as of September 30, 2024) as of September 30, 2024. The weighted average interest rate of the Cabot Securitisation Senior Facility was 8.22 % and 8.13 % for the three months ended September 30, 2024 and 2023, respectively, and 8.34 % and 7.49 % for the nine months ended September 30, 2024 and 2023, respectively. As discussed in “Note 4, Derivatives and Hedging Instruments,” the Company uses interest rate cap contracts to manage its risk related to the interest rate fluctuations in its variable interest rate bearing debt. The weighted average interest rate of the Cabot Securitisation Senior Facility including the effect of the hedging instruments was 5.88 % and 5.35 % for the three months ended September 30, 2024 and 2023, respectively, and 5.63 % and 5.28 % for the nine months ended September 30, 2024 and 2023, respectively.
Cabot Securitisation is a securitized financing vehicle and is a VIE for consolidation purposes. Refer to “Note 8: Variable Interest Entities” for further details.
U.S. Facility
In October 2023, an indirect subsidiary of Encore (“U.S. Financing Subsidiary”), entered into a facility for a committed amount of $ 175.0 million (as amended, the “U.S. Facility”). The Company amended its U.S. Facility, effective September 17, 2024, to extend the maturity date from October 2026 to October 2027 and to increase the committed amount from $ 175.0 million to $ 300.0 million. Funds drawn under the U.S. Facility bear interest at a rate per annum equal to Term SOFR plus a margin of 3.50 %.
As of September 30, 2024, the outstanding borrowings under the U.S. Facility were $ 150.0 million. The obligations under the U.S. Facility are secured by first ranking security interests over all of U.S. Financing Subsidiary’s assets and rights. As of September 30, 2024, this included receivables acquired from MCM, the book value of which was approximately $ 330.8 million. The weighted average interest rate of the U.S. Facility was 8.80 % and 8.82 % for the three and nine months ended September 30, 2024, respectively. As discussed in “Note 4: Derivatives and Hedging Instruments,” the Company uses interest rate derivative contracts to manage its risk related to the interest rate fluctuation in its variable interest rate bearing debt. The weighted average interest rate of the U.S. Facility including the effect of the hedging instruments was 7.86 % and 7.94 % for the three and nine months ended September 30, 2024, respectively.
The U.S. Facility is a securitized financing vehicle and is a VIE for consolidation purposes. Refer to “Note 8: Variable Interest Entities” for further details.
Note 8: Variable Interest Entities
A VIE is defined as a legal entity whose equity owners do not have sufficient equity at risk, or, as a group, the holders of the equity investment at risk lack any of the following three characteristics: decision-making rights, the obligation to absorb expected losses, or the right to receive expected residual returns of the entity. The primary beneficiary is identified as the variable interest holder that has both the power to direct the activities of the VIE that most significantly affect the entity’s economic performance and the obligation to absorb expected losses or the right to receive residual returns from the entity that could potentially be significant to the VIE. The Company consolidates VIEs when it is the primary beneficiary.
As of September 30, 2024, the Company’s VIEs include certain securitized financing vehicles and other immaterial special purpose entities that were created to purchase receivable portfolios in certain geographies. The Company is the primary beneficiary of these VIEs. The Company has the power to direct the activities of the VIEs including the ability to exercise discretion in the servicing of the financial assets and has the right to receive residual returns that could potentially be significant to the VIEs. The Company evaluates its relationships with its VIEs on an ongoing basis to ensure that it continues to be the primary beneficiary.
Most assets recognized as a result of consolidating these VIEs do not represent additional assets that could be used to satisfy claims against the Company’s general assets. Conversely, liabilities recognized as a result of consolidating these VIEs do not represent additional claims on the Company’s general assets; rather, they represent claims against the specific assets of the VIE.
21
Table of Contents
Note 9: Accumulated Other Comprehensive Loss
A summary of the Company’s changes in accumulated other comprehensive loss by component is presented below (in thousands):
Three Months Ended September 30, 2024
Derivatives Currency Translation Adjustments Accumulated Other Comprehensive (Loss)/ Income
Balance at beginning of period $ ( 2,122 ) $ ( 127,836 ) $ ( 129,958 )
Other comprehensive income before reclassification
11,986 42,237 54,223
Reclassification ( 35,301 ) — ( 35,301 )
Tax effect 6,014 640 6,654
Balance at end of period $ ( 19,423 ) $ ( 84,959 ) $ ( 104,382 )
Three Months Ended September 30, 2023
Derivatives Currency Translation Adjustments Accumulated Other Comprehensive (Loss)/ Income
Balance at beginning of period $ 31,532 $ ( 102,432 ) $ ( 70,900 )
Other comprehensive loss before reclassification ( 36,389 ) ( 50,121 ) ( 86,510 )
Reclassification 30,079 — 30,079
Tax effect ( 1,903 ) ( 257 ) ( 2,160 )
Balance at end of period $ 23,319 $ ( 152,810 ) $ ( 129,491 )
Nine Months Ended September 30, 2024
Derivatives Currency Translation Adjustments Accumulated Other Comprehensive (Loss)/ Income
Balance at beginning of period $ ( 3,093 ) $ ( 120,827 ) $ ( 123,920 )
Other comprehensive income before reclassification
132 34,945 35,077
Reclassification ( 18,703 ) — ( 18,703 )
Tax effect 2,241 923 3,164
Balance at end of period $ ( 19,423 ) $ ( 84,959 ) $ ( 104,382 )
Nine Months Ended September 30, 2023
Derivatives Currency Translation Adjustments Accumulated Other Comprehensive (Loss)/ Income
Balance at beginning of period $ 36,494 $ ( 135,310 ) $ ( 98,816 )
Other comprehensive loss before reclassification ( 39,720 ) ( 16,581 ) ( 56,301 )
Reclassification 27,319 — 27,319
Tax effect ( 774 ) ( 919 ) ( 1,693 )
Balance at end of period $ 23,319 $ ( 152,810 ) $ ( 129,491 )
Note 10: Income Taxes
The Company’s effective tax rate for the three and nine months ended September 30, 2024 was 24.8 % and 24.3 %, respectively. For the three and nine months ended September 30, 2023, the Company’s effective tax rate was 35.7 % and 29.7 %, respectively. For the three and nine months ended September 30, 2024, the difference between the Company’s effective tax rate and the federal statutory rate was primarily due to state income taxes. For the three months ended September 30, 2023 the difference between the Company's effective tax rate and the federal statutory rate was primarily due to the recording of valuation allowances in certain foreign jurisdictions. For the nine months ended September 30, 2023, the difference between the Company's effective tax rate and the federal statutory rate was primarily due to state income taxes, an accrual related to state tax filing positions, and other foreign adjustments.
22
Table of Contents
Each interim period is considered an integral part of the annual period and tax expense or benefit is measured using an estimated annual effective income tax rate. The estimated annual effective tax rate for the full year is applied to the respective interim period, taking into account year-to-date amounts and projected amounts for the year. Since the Company operates in foreign countries with varying tax rates, the Company’s quarterly effective tax rate is dependent on the level of income or loss from international operations in the reporting period.
The Company’s subsidiary in Costa Rica is operating under a 100 % tax holiday through December 31, 2026. The impact of the tax holiday in Costa Rica for the three and nine months ended September 30, 2024 and 2023, was immaterial.
The Company is subject to income taxes in the U.S. and foreign jurisdictions. Significant judgment is required in evaluating uncertain tax positions and determining the provision for income taxes.
In December 2021, the Organization for Economic Cooperation and Development (“OECD”) enacted model rules for a new global minimum tax framework (“Pillar Two”). Under the Pillar Two rules, a company is required to determine a combined effective tax rate for each jurisdiction. If the jurisdictional effective tax rate determined under the Pillar Two rules is less than 15%, a top-up tax will be due to bring the jurisdictional effective tax rate up to 15%. In December 2022, European Union Member States adopted a directive implementing the Pillar Two rules requiring Member States to enact the directive into their national laws and these began to go into effect from January 1, 2024. The Company has estimated the applicable top-up tax and recorded this in tax expense for the three and nine months ended September 30, 2024. The estimated impact of top-up tax for the quarter was immaterial .
Note 11: Commitments and Contingencies
Litigation and Regulatory
The Company is involved in disputes, legal actions, regulatory investigations, inquiries, and other actions from time to time in the ordinary course of business. The Company, along with others in its industry, is routinely subject to legal actions asserting various claims, including those based on the Fair Debt Collection Practices Act (“FDCPA”), the Fair Credit Reporting Act (“FCRA”), the Telephone Consumer Protection Act (“TCPA”), comparable state statutes, state and federal unfair competition statutes, and common law causes of action. The violations of law investigated or alleged in these actions often include claims that the Company lacks specified licenses to conduct its business, attempts to collect debts on which the statute of limitations has run, has made inaccurate or unsupported assertions of fact in support of its collection actions and/or has acted improperly in connection with its efforts to contact consumers. Such litigation and regulatory actions could involve potential compensatory or punitive damage claims, fines, sanctions, injunctive relief, or changes in business practices. Many continue on for some length of time and involve substantial investigation, litigation, negotiation, and other expense and effort before a result is achieved, and during the process the Company often cannot determine the substance or timing of any eventual outcome.
As of September 30, 2024, there were no material developments in any of the legal proceedings disclosed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023 or any new material legal proceedings during the three and nine months ended September 30, 2024.
In certain legal proceedings, the Company may have recourse to insurance or third-party contractual indemnities to cover all or portions of its litigation expenses, judgments, or settlements. The Company records loss contingencies in its financial statements only for matters in which losses are probable and can be reasonably estimated. Where a range of loss can be reasonably estimated with no best estimate in the range, the Company records the minimum estimated liability. The Company continuously assesses the potential liability related to its pending litigation and regulatory matters and revises its estimates when additional information becomes available. The Company’s legal costs are recorded to expense as incurred. As of September 30, 2024, the Company has no material reserves for legal matters.
Purchase Commitments
In the normal course of business, the Company enters into forward flow purchase agreements. A forward flow purchase agreement is a commitment to purchase receivables over a duration that is typically three to twelve months, but can be longer, generally with a specifically defined volume range, frequency, and pricing. Typically, these forward flow contracts have provisions that allow for early termination or price re-negotiation should the underlying quality of the portfolio deteriorate over time or if any particular month’s delivery is materially different than the original portfolio used to price the forward flow contract. Certain of these forward flow purchase agreements may also have termination clauses, whereby the agreements can be canceled by either party upon providing a certain specified amount of notice.
As of September 30, 2024, the Company had entered into forward flow purchase agreements for the purchase of nonperforming loans with an estimated minimum aggregate purchase price of approximately $ 466.1 million. The Company
23
Table of Contents
expects actual purchases under these forward flow purchase agreements to be significantly greater than the estimated minimum aggregate purchase price.
Note 12: Segment and Geographic Information
The Company conducts business through several operating segments. The Company’s Chief Operating Decision Maker relies on internal management reporting processes that provide segment revenue, segment operating income, and segment asset information in order to make financial decisions and allocate resources. The Company determined its operating segments meet the aggregation criteria, and therefore, it has one reportable segment, portfolio purchasing and recovery, based on similarities among the operating units including economic characteristics, the nature of the services, the nature of the production process, customer types for their services, the methods used to provide their services and the nature of the regulatory environment.
The following table presents information about geographic areas in which the Company operates (in thousands) :
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Total revenues:
United States $ 258,300 $ 201,550 $ 717,186 $ 608,533
Europe
United Kingdom 84,000 73,153 233,152 226,361
Other European countries (1)
24,415 34,916 98,707 110,210
Total Europe 108,415 108,069 331,859 336,571
Other geographies (1)
356 — 1,697 189
Total $ 367,071 $ 309,619 $ 1,050,742 $ 945,293
________________________
(1) None of these countries comprise greater than 10% of the Company's consolidated revenues.
Note 13: Goodwill and Identifiable Intangible Assets
The Company’s goodwill is tested for impairment at the reporting unit level annually and in interim periods if certain events occur that indicate that the fair value of a reporting unit may be below its carrying value. Determining the number of reporting units and the fair value of a reporting unit requires the Company to make judgments and involves the use of significant estimates and assumptions.
The annual goodwill testing date for the reporting units that are included in the portfolio purchasing and recovery reportable segment is October 1st. There have been no events or circumstances during the three and nine months ended September 30, 2024, that have required the Company to perform an interim assessment of goodwill carried at these reporting units. Management continues to evaluate and monitor all key factors impacting the carrying value of the Company’s recorded goodwill and intangible assets. Adverse changes in the Company’s actual or expected operating results, market capitalization, business climate, economic factors or other negative events that may be outside the control of management could result in a material non-cash impairment charge in the future.
The Company’s goodwill is attributable to the MCM and Cabot reporting units included in its portfolio purchasing and recovery segment. The following tables summarize the activity in the Company’s goodwill balance (in thousands):
MCM
Cabot (1)
Total
Balance as of June 30, 2024 $ 148,936 $ 453,875 $ 602,811
Effect of foreign currency translation — 25,320 25,320
Balance as of September 30, 2024 $ 148,936 $ 479,195 $ 628,131
______________________
(1) The amount is net of accumulated goodwill impairment loss of $ 238.2 million as of September 30, 2024 and June 30, 2024, related to the Cabot reporting unit.
24
Table of Contents
MCM
Cabot
Total
Balance as of June 30, 2023 $ 148,936 $ 703,260 $ 852,196
Effect of foreign currency translation — ( 26,186 ) ( 26,186 )
Balance as of September 30, 2023 $ 148,936 $ 677,074 $ 826,010
There was no accumulated goodwill impairment loss as of September 30, 2023 and June 30, 2023.
MCM
Cabot (1)
Total
Balance as of December 31, 2023
$ 148,936 $ 457,539 $ 606,475
Effect of foreign currency translation — 21,656 21,656
Balance as of September 30, 2024 $ 148,936 $ 479,195 $ 628,131
______________________
(1) The amount is net of accumulated goodwill impairment loss of $ 238.2 million as of September 30, 2024 and December 31, 2023, related to the Cabot reporting unit.
MCM
Cabot
Total
Balance as of December 31, 2022
$ 148,936 $ 672,278 $ 821,214
Effect of foreign currency translation — 4,796 4,796
Balance as of September 30, 2023 $ 148,936 $ 677,074 $ 826,010
There was no accumulated goodwill impairment loss as of September 30, 2023 and December 31, 2022.
The Company’s acquired intangible assets are summarized as follows (in thousands) :
As of September 30, 2024 As of December 31, 2023
Gross
Carrying
Amount Accumulated
Amortization Net
Carrying
Amount Gross
Carrying
Amount Accumulated
Amortization Net
Carrying
Amount
Trade name and other $ 918 $ ( 918 ) $ — $ 918 $ ( 870 ) $ 48
Total intangible assets $ 918 $ ( 918 ) $ — $ 918 $ ( 870 ) $ 48
25
Table of Contents
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Quarterly Report on Form 10-Q contains “forward-looking statements” relating to Encore Capital Group, Inc. (“Encore”) and its subsidiaries (which we may collectively refer to as the “Company,” “we,” “our” or “us”) within the meaning of the securities laws. The words “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “plan,” “will,” “may,” and similar expressions often characterize forward-looking statements. These statements may include, but are not limited to, projections of collections, revenues, income or loss, estimates of capital expenditures, plans for future operations, products or services, and financing needs or plans, as well as assumptions relating to these matters. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we caution that these expectations or predictions may not prove to be correct or we may not achieve the financial results, savings, or other benefits anticipated in the forward-looking statements. These forward-looking statements are necessarily estimates reflecting the best judgment of our senior management and involve a number of risks and uncertainties, some of which may be beyond our control or cannot be predicted or quantified, that could cause actual results to differ materially from those suggested by the forward-looking statements. Many factors including, but not limited to, those set forth in our Annual Report on Form 10-K under “Part I, Item 1A—Risk Factors” could cause our actual results, performance, achievements, or industry results to be very different from the results, performance, achievements or industry results expressed or implied by these forward-looking statements. Our business, financial condition, or results of operations could also be materially and adversely affected by other factors besides those listed. Forward-looking statements speak only as of the date the statements were made. We do not undertake any obligation to update or revise any forward-looking statements to reflect new information or future events, or for any other reason, even if experience or future events make it clear that any expected results expressed or implied by these forward-looking statements will not be realized. In addition, it is generally our policy not to make any specific projections as to future earnings, and we do not endorse projections regarding future performance that may be made by third parties.
Our Business
We are an international specialty finance company providing debt recovery solutions and other related services for consumers across a broad range of financial assets. We purchase portfolios of defaulted consumer receivables at deep discounts to face value and manage them by working with individuals as they repay their obligations and work toward financial recovery. Defaulted receivables are consumers’ unpaid financial commitments to credit originators, including banks, credit unions, consumer finance companies and commercial retailers. Defaulted receivables may also include receivables subject to bankruptcy proceedings. We also provide debt servicing and other portfolio management services to credit originators for non-performing loans in Europe.
Encore Capital Group, Inc. (“Encore”) has three business units: MCM, which consists of Midland Credit Management, Inc. and its subsidiaries and domestic affiliates; Cabot, which consists of Cabot Credit Management Limited (“CCM”) and its subsidiaries and European affiliates, and LAAP, which is comprised of our investments and operations in Latin America and Asia-Pacific.
MCM (United States)
Through MCM, we are a market leader in portfolio purchasing and recovery in the United States.
Cabot (Europe)
Through Cabot, we are one of the largest credit management services providers in Europe and the United Kingdom. Cabot, in addition to its primary business of portfolio purchasing and recovery, also provides a range of debt servicing offerings such as early stage collections, business process outsourcing (“BPO”), and contingent collections, including through Wescot Credit Services Limited (“Wescot”), a leading UK contingency debt collection and BPO services company.
LAAP (Latin America and Asia-Pacific)
We have purchased non-performing loans in Mexico. Additionally, we have invested in Encore Asset Reconstruction Company (“EARC”) in India.
To date, operating results from LAAP have not been significant to our total consolidated operating results. Our long-term growth strategy is focused on continuing to invest in our core portfolio purchasing and recovery business in the United States and United Kingdom and strengthening and developing our business in the rest of Europe.
26
Table of Contents
Government Regulation
MCM (United States)
As discussed in more detail under “Part I - Item 1 - Business - Government Regulation” contained in our Annual Report on Form 10-K, our operations in the United States are subject to federal, state and municipal statutes, rules, regulations and ordinances that establish specific guidelines and procedures that debt purchasers and collectors must follow when collecting consumer accounts, including among others, specific guidelines and procedures for communicating with consumers and prohibitions on unfair, deceptive or abusive debt collection practices.
Cabot (Europe)
As discussed in more detail under “Part I - Item 1 - Business - Government Regulation” contained in our Annual Report on Form 10-K, our operations in Europe are affected by foreign statutes, rules and regulations regarding debt collection and debt purchase activities. These statutes, rules, regulations, ordinances, guidelines and procedures are modified from time to time by the relevant authorities charged with their administration, which could affect the way we conduct our business.
Portfolio Purchasing and Recovery
MCM (United States)
In the United States, the defaulted consumer receivable portfolios we purchase are primarily charged-off credit card debt portfolios. A small percentage of our capital deployment in the United States is comprised of receivable portfolios subject to Chapter 13 and Chapter 7 bankruptcy proceedings.
We purchase receivables based on robust, account-level valuation methods and employ proprietary statistical and behavioral models across our U.S. operations. These methods and models generally allow us to value portfolios accurately (limiting the risk of overpaying), avoid buying portfolios that are incompatible with our methods or strategies and align the accounts we purchase with our business channels to maximize future collections. As a result, we have been able to realize significant returns from the receivables we acquire. We maintain strong relationships with many of the largest financial service providers in the United States.
Cabot (Europe)
In Europe, our purchased defaulted debt portfolios primarily consist of paying and non-paying consumer loan accounts. We purchase paying and non-paying receivable portfolios using a proprietary pricing model that utilizes account-level statistical and behavioral data. This model generally allows us to value portfolios accurately and quantify portfolio performance in order to maximize future collections. As a result, we have been able to realize significant returns from the assets we have acquired. We maintain strong relationships with many of the largest financial services providers in the United Kingdom and Europe.
Purchases and Collections
Portfolio Pricing, Supply and Demand
MCM (United States)
With lending reaching record levels and the highest U.S. charge-off rate in ten years, supply remains elevated at a record level. Issuers have continued to sell predominantly fresh portfolios. Fresh portfolios are portfolios that are generally sold within six months of the consumer’s account being charged-off by the financial institution. Pricing in the third quarter remained at favorable levels as a result of elevated market supply. Issuers continue to sell their volume in mostly forward flow arrangements that are often committed early in the calendar year. We believe growth in lending and rising delinquency rates will drive continued growth in supply.
We believe that smaller competitors continue to face difficulties in the portfolio purchasing market because of the high cost to operate due to regulatory pressure and increasing cost of capital. We believe this favors larger participants, like MCM, because the larger market participants are better able to adapt to these pressures and commit to larger forward flow agreements and fluctuating volumes.
Cabot (Europe)
The UK market for charged-off portfolios generally provides a relatively consistent pipeline of opportunities, despite a historically low level of charge-off rates, as creditors have embedded debt sales as an integral part of their business models. The percentage of volume that is sold in multi-year forward flow arrangements has been consistent.
27
Table of Contents
The debt markets in France and Spain continue to be two of the largest in Europe with significant debt. Financial institutions continue to look to dispose of non-performing loans in these markets.
While we have seen a resumption of sales activity across all of our European markets, underlying default rates are generally low by historic levels, and sales levels are expected to fluctuate from quarter to quarter. In general, portfolio pricing remains competitive across our European footprint.
Purchases by Geographic Location
The following table summarizes purchases of receivable portfolios by geographic location during the periods presented (in thousands):
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
MCM (United States) $ 230,182 $ 179,250 $ 703,517 $ 606,076
Cabot (Europe) 52,303 51,309 153,374 175,239
Total purchases of receivable portfolios $ 282,485 $ 230,559 $ 856,891 $ 781,315
In the United States, capital deployment increased during the three and nine months ended September 30, 2024, as compared to the corresponding periods in the prior year. The majority of our deployments in the U.S. come from forward flow agreements, and the timing, contract duration, and volumes for each contract can fluctuate leading to variation when comparing to prior periods. Portfolio purchases in the U.S. were robust as supply increased and pricing improved.
In Europe, capital deployment remained relatively consistent during the three months ended September 30, 2024, as compared to the corresponding period in the prior year. Capital deployment decreased during the nine months ended September 30, 2024, primarily driven by continued competitive pricing environment in Europe. The decrease was partially offset by the favorable impact from foreign currency translation driven by the weakening of the U.S. dollar against the British Pound.
Collections from Purchased Receivables by Channel and Geographic Location
We utilize three channels for the collection of our purchased receivables: call center and digital collections; legal collections; and collection agencies. The call center and digital collections channel consists of collections that result from our call centers, direct mail program and online collections. The legal collections channel consists of collections that result from our internal legal channel or from our network of retained law firms. The collection agencies channel consists of collections from third-party collections agencies to whom we pay a fee or commission. We utilize this channel to supplement capacity in our internal call centers, to service accounts in regions where we do not have collections operations or for accounts purchased where we maintain the collection agency servicing relationship. The following table summarizes the total collections by collection channel and geographic area during the periods presented (in thousands) :
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
MCM (United States):
Call center and digital collections $ 251,763 $ 198,558 $ 733,928 $ 584,677
Legal collections 145,622 129,771 418,774 407,754
Collection agencies 4,317 1,657 15,107 2,041
Subtotal 401,702 329,986 1,167,809 994,472
Cabot (Europe):
Call center and digital collections 61,902 53,069 178,847 164,222
Legal collections 50,002 46,749 151,192 139,670
Collection agencies 35,894 34,688 107,680 102,740
Subtotal 147,798 134,506 437,719 406,632
Other geographies: 768 847 2,355 3,113
Total collections from purchased receivables $ 550,268 $ 465,339 $ 1,607,883 $ 1,404,217
28
Table of Contents
Gross collections from purchased receivables increased by $84.9 million, or 18.3%, to $550.3 million during the three months ended September 30, 2024, as compared to $465.3 million during the three months ended September 30, 2023. Gross collections from purchased receivables increased by $203.7 million, or 14.5%, to $1,607.9 million during the nine months ended September 30, 2024, as compared to $1,404.2 million during the nine months ended September 30, 2023. The increases in collections in the United States were primarily a result of consistent increases in capital deployments in the United States in recent quarters. The increases in collections from purchased receivables in Europe were primarily due to the acquisition of portfolios with higher returns in recent periods. Additionally, collections in Europe were favorably impacted by foreign currency translation by approximately $3.2 million and $7.8 million during the three and nine months ended September 30, 2024, respectively, primarily as a result of the weakening of the U.S. dollar against the British Pound.
Results of Operations
Results of operations, in dollars and as a percentage of total revenues, were as follows for the periods presented (in thousands, except percentages) :
Three Months Ended September 30,
2024 2023
Revenues
Revenue from receivable portfolios $ 328,119 89.4 % $ 302,687 97.8 %
Changes in recoveries 12,675 3.4 % (17,067) (5.5) %
Total debt purchasing revenue 340,794 92.8 % 285,620 92.3 %
Servicing revenue 22,772 6.2 % 19,893 6.4 %
Other revenues 3,505 1.0 % 4,106 1.3 %
Total revenues 367,071 100.0 % 309,619 100.0 %
Operating expenses
Salaries and employee benefits 107,502 29.3 % 95,067 30.7 %
Cost of legal collections 67,339 18.3 % 56,274 18.2 %
General and administrative expenses 38,808 10.6 % 35,559 11.5 %
Other operating expenses 31,804 8.7 % 27,959 9.0 %
Collection agency commissions 7,370 2.0 % 8,046 2.6 %
Depreciation and amortization 8,158 2.2 % 11,196 3.6 %
Total operating expenses 260,981 71.1 % 234,101 75.6 %
Income from operations 106,090 28.9 % 75,518 24.4 %
Other expense
Interest expense (66,906) (18.2) % (50,558) (16.3) %
Other income
1,578 0.4 % 5,103 1.6 %
Total other expense (65,328) (17.8) % (45,455) (14.7) %
Income before income taxes 40,762 11.1 % 30,063 9.7 %
Provision for income taxes (10,119) (2.8) % (10,724) (3.5) %
Net income $ 30,643 8.3 % $ 19,339 6.2 %
29
Table of Contents
Nine Months Ended September 30,
2024 2023
Revenues
Revenue from receivable portfolios $ 965,901 91.9 % $ 899,545 95.2 %
Changes in recoveries 6,020 0.6 % (30,054) (3.2) %
Total debt purchasing revenue 971,921 92.5 % 869,491 92.0 %
Servicing revenue 64,258 6.1 % 63,486 6.7 %
Other revenues 14,563 1.4 % 12,316 1.3 %
Total revenues 1,050,742 100.0 % 945,293 100.0 %
Operating expenses
Salaries and employee benefits 318,294 30.3 % 294,772 31.2 %
Cost of legal collections 190,309 18.1 % 167,525 17.7 %
General and administrative expenses 111,828 10.7 % 108,053 11.4 %
Other operating expenses 93,016 8.9 % 81,864 8.7 %
Collection agency commissions 22,308 2.1 % 26,583 2.8 %
Depreciation and amortization 23,467 2.2 % 32,768 3.5 %
Total operating expenses 759,222 72.3 % 711,565 75.3 %
Income from operations 291,520 27.7 % 233,728 24.7 %
Other expense
Interest expense (184,047) (17.5) % (147,376) (15.6) %
Other income
6,291 0.6 % 5,080 0.5 %
Total other expense (177,756) (16.9) % (142,296) (15.1) %
Income before income taxes 113,764 10.8 % 91,432 9.6 %
Provision for income taxes (27,701) (2.6) % (27,162) (2.8) %
Net income $ 86,063 8.2 % $ 64,270 6.8 %
Comparison of Results of Operations
Revenues
Our revenues primarily include debt purchasing revenue, which is revenue recognized from engaging in debt purchasing and recovery activities. We apply our charge-off policy and fully write-off the amortized costs (i.e., face value net of noncredit discount) of the individual receivables we acquire immediately after purchasing the portfolio. We then record a negative allowance that represents the present value of all expected future recoveries for pools of receivables that share similar risk characteristics using a discounted cash flow approach, which is presented as “Investment in receivable portfolios, net” in our condensed consolidated statements of financial condition. The discount rate is an effective interest rate (or “purchase EIR”) established based on the purchase price of the portfolio and the expected future cash flows at the time of purchase.
Debt purchasing revenue includes two components:
(1) Revenue from receivable portfolios, which is the accretion of the discount on the negative allowance due to the passage of time (generally the portfolio balance multiplied by the EIR), and also includes all revenue from zero basis portfolio (“ZBA”) collections, and
(2) Changes in recoveries, which includes
(a) Recoveries above or below forecast, which is the difference between (i) actual cash collected/recovered during the current period and (ii) expected cash recoveries for the current period, which generally represents over or under performance for the period; and
(b) Changes in expected future recoveries, which is the present value change of expected future recoveries, where such change generally results from (i) collections “pulled forward from” or “pushed out to” future periods (i.e. amounts either collected early or expected to be collected later) and (ii) magnitude and timing changes to estimates of expected future collections (which can be increases or decreases).
30
Certain pools already fully recovered their cost basis and became zero basis portfolios (“ZBA”) prior to our adoption of the accounting standard for Financial Instruments - Credit Losses (“CECL”) in January 2020. We did not establish a negative allowance for these pools as we elected the Transition Resource Group for Credit Losses’ practical expedient to retain the integrity of these legacy pools. Similar to how we treated ZBA collections prior to the adoption of CECL, all subsequent collections to the ZBA pools are recognized as ZBA revenue, which is included in revenue from receivable portfolios in our condensed consolidated statements of income.
Servicing revenue consists primarily of fee-based income earned on accounts collected on behalf of others, primarily credit originators. We earn fee-based income by providing debt servicing (such as early stage collections, BPO, contingent collections, trace services and litigation activities) to credit originators for non-performing loans in Europe.
Other revenues primarily include revenues recognized from the sale of real estate assets that are acquired as a result of our investments in non-performing secured residential mortgage portfolios as well as direct acquisition of real estate assets in Europe and LAAP.
The following table summarizes revenues for the periods presented ( in thousands, except percentages ):
Three Months Ended September 30,
2024 2023 $ Change % Change
Revenue recognized from portfolio basis $ 322,491 $ 296,015 $ 26,476 8.9 %
ZBA revenue 5,628 6,672 (1,044) (15.6) %
Revenue from receivable portfolios 328,119 302,687 25,432 8.4 %
Recoveries above (below) forecast
22,962 (4,274) 27,236
Changes in expected future recoveries (10,287) (12,793) 2,506
Changes in recoveries 12,675 (17,067) 29,742 (174.3) %
Debt purchasing revenue 340,794 285,620 55,174 19.3 %
Servicing revenue 22,772 19,893 2,879 14.5 %
Other revenues 3,505 4,106 (601) (14.6) %
Total revenues $ 367,071 $ 309,619 $ 57,452 18.6 %
Nine Months Ended September 30,
2024 2023 $ Change % Change
Revenue recognized from portfolio basis $ 947,907 $ 877,914 $ 69,993 8.0 %
ZBA revenue 17,994 21,631 (3,637) (16.8) %
Revenue from receivable portfolios 965,901 899,545 66,356 7.4 %
Recoveries above (below) forecast
51,258 (20,109) 71,367
Changes in expected future recoveries (45,238) (9,945) (35,293)
Changes in recoveries 6,020 (30,054) 36,074 (120.0) %
Debt purchasing revenue 971,921 869,491 102,430 11.8 %
Servicing revenue 64,258 63,486 772 1.2 %
Other revenues 14,563 12,316 2,247 18.2 %
Total revenues $ 1,050,742 $ 945,293 $ 105,449 11.2 %
31
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international revenues, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international revenues. Our revenues were favorably impacted by foreign currency translation by approximately $2.5 million and $6.2 million during the three and nine months ended September 30, 2024, respectively, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 2.7% and 2.6% for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023, respectively.
The increases in revenue recognized from portfolio basis during the three and nine months ended September 30, 2024, as compared to the three and nine months ended September 30, 2023, were primarily due to a higher portfolio basis (i.e. a higher investment in receivable balance) in the U.S. driven by a consistent higher volume of purchases in the past several quarters.
As discussed above, ZBA revenue represents collections from our legacy ZBA pools. We expect our ZBA revenue to continue to decline as we collect on these legacy pools. We do not expect to have new ZBA pools in the future.
Recoveries above or below forecast represent over and under-performance in the reporting period, respectively. Collections during the three and nine months ended September 30, 2024, over-performed the forecasted collections by approximately $23.0 million and $51.3 million, respectively. Collections during the three and nine months ended September 30, 2023, under-performed the forecasted collections by approximately $4.3 million and $20.1 million, respectively.
When reassessing the forecasts of expected lifetime recoveries during the three months ended September 30, 2024, management considered, among other factors, historical and current collection performance, changes in consumer behavior, and the macroeconomic environment. Most of the current period collections over-performance was from recent vintages acquired in 2023 and 2024 and did not trigger any significant forecasting adjustments to the estimated remaining collections. Therefore, no significant changes in future expected recoveries were recognized as a result of our recurring forecasting process. We recognized approximately $7.8 million of negative changes in expected future recoveries during the three and nine months ended September 30, 2024 resulting from the sale of certain portfolios associated with the exit of our secured non-performing mortgage loan business in Spain in September 2024. As a result of the above, we recorded net negative changes in expected future recoveries of approximately $10.3 million, and $45.2 million during the three and nine months ended September 30, 2024, respectively. During the three and nine months ended September 30, 2023, we recorded approximately $12.8 million and $9.9 million in net negative changes in expected future recoveries, respectively.
32
The following tables summarize collections from purchased receivables, revenue from receivable portfolios, end of period receivable balance and other related supplemental data, by year of purchase ( in thousands, except percentages ):
Three Months Ended September 30, 2024 As of September 30, 2024
Collections Revenue from Receivable Portfolios Changes in Recoveries Investment in Receivable Portfolios Monthly EIR
United States:
ZBA $ 5,628 $ 5,628 $ — $ — — %
2011 2,670 2,130 465 752 88.6 %
2012 2,494 2,518 (323) 1,763 42.0 %
2013 6,307 5,515 386 4,266 40.5 %
2014 4,233 2,696 616 12,910 6.7 %
2015 4,037 1,877 1,492 15,819 3.9 %
2016 6,976 3,384 2,669 27,226 4.2 %
2017 9,748 5,662 2,234 33,308 5.5 %
2018 15,488 8,060 1,627 63,173 4.0 %
2019 27,024 14,526 (1,113) 117,894 3.8 %
2020 30,170 16,384 (1,069) 137,464 3.7 %
2021 30,867 16,397 963 130,575 3.9 %
2022 61,009 28,531 2,177 289,780 3.1 %
2023 117,460 66,842 7,805 656,348 3.3 %
2024
77,591 54,500 5,721 674,257 3.4 %
Subtotal 401,702 234,650 23,650 2,165,535 3.6 %
Europe:
ZBA — — — — — %
2013 13,674 11,591 (918) 121,015 3.2 %
2014 12,751 10,074 330 113,901 3.0 %
2015 8,651 6,226 (645) 84,119 2.4 %
2016 (1)
7,157 5,552 (5,960) 64,238 2.7 %
2017 9,937 6,284 185 111,792 1.9 %
2018 9,916 6,653 (4,698) 139,021 1.6 %
2019 11,765 6,901 (555) 121,893 1.9 %
2020 7,927 4,982 (2,669) 72,052 2.2 %
2021 12,796 8,804 (710) 155,417 1.9 %
2022 16,046 8,471 1,912 181,895 1.6 %
2023 22,478 9,849 (216) 220,592 1.5 %
2024
14,700 8,082 2,473 148,590 2.2 %
Subtotal 147,798 93,469 (11,471) 1,534,525 2.1 %
Other geographies: (2)
All vintages 768 — 496 19,200 — %
Subtotal 768 — 496 19,200 — %
Total $ 550,268 $ 328,119 $ 12,675 $ 3,719,260 3.0 %
_______________________
(1) Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2) All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
33
Three Months Ended September 30, 2023 As of September 30, 2023
Collections Revenue from Receivable Portfolios Changes in Recoveries Investment in Receivable Portfolios Monthly EIR
United States:
ZBA $ 6,671 $ 6,671 $ — $ — — %
2011 3,362 3,025 397 1,209 88.6 %
2012 4,031 3,468 580 2,839 42.0 %
2013 8,671 7,875 517 6,347 40.5 %
2014 5,206 3,360 712 16,086 6.7 %
2015 4,650 2,533 511 20,581 3.9 %
2016 8,236 4,688 599 35,986 4.1 %
2017 13,575 8,310 677 46,989 5.5 %
2018 20,980 12,041 (970) 93,742 4.0 %
2019 38,084 21,762 (4,069) 176,282 3.8 %
2020 45,294 24,793 (2,777) 207,618 3.7 %
2021 45,490 25,825 (7,422) 199,488 3.9 %
2022 66,028 43,223 (4,367) 450,261 3.1 %
2023
59,708 42,693 6,894 593,886 3.1 %
Subtotal 329,986 210,267 (8,718) 1,851,314 3.7 %
Europe:
ZBA 1 1 — — — %
2013 13,916 13,071 (4,720) 125,830 3.2 %
2014 13,657 11,195 (2,415) 116,705 3.0 %
2015 9,442 6,850 (1,249) 87,125 2.5 %
2016 (1)
7,937 6,109 40 69,477 2.8 %
2017 11,350 7,340 (880) 122,295 1.9 %
2018 12,015 7,915 (1,701) 159,945 1.6 %
2019 13,757 7,910 743 133,199 1.9 %
2020 9,160 5,969 661 85,211 2.2 %
2021 13,860 10,250 (1,252) 173,952 1.9 %
2022 17,410 9,990 (14) 201,110 1.6 %
2023
12,001 5,820 2,409 164,707 1.4 %
Subtotal 134,506 92,420 (8,378) 1,439,556 2.0 %
Other geographies: (2)
All vintages 847 — 29 29,674 — %
Subtotal 847 — 29 29,674 — %
Total $ 465,339 $ 302,687 $ (17,067) $ 3,320,544 3.0 %
______________________
(1) Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2) Annual pool groups for other geographies have been aggregated for disclosure purposes.
34
Nine Months Ended September 30, 2024 As of September 30, 2024
Collections Revenue from Receivable Portfolios Changes in Recoveries Investment in Receivable Portfolios Monthly EIR
United States:
ZBA $ 17,992 $ 17,992 $ — $ — — %
2011 7,847 7,015 581 752 88.6 %
2012 8,243 8,283 (756) 1,763 42.0 %
2013 20,561 18,132 1,096 4,266 40.5 %
2014 12,793 8,778 653 12,910 6.7 %
2015 12,254 6,106 2,928 15,819 3.9 %
2016 21,643 11,200 4,168 27,226 4.2 %
2017 30,891 18,861 2,554 33,308 5.5 %
2018 50,210 26,744 2,904 63,173 4.0 %
2019 87,945 48,474 (3,375) 117,894 3.8 %
2020 100,826 54,709 (3,478) 137,464 3.7 %
2021 104,611 54,361 5,270 130,575 3.9 %
2022 199,446 96,269 (5,021) 289,780 3.1 %
2023 362,724 215,070 14,708 656,348 3.3 %
2024
129,823 96,633 6,327 674,257 3.4 %
Subtotal 1,167,809 688,627 28,559 2,165,535 3.6 %
Europe:
ZBA 2 2 — — — %
2013 40,793 35,227 (4,664) 121,015 3.2 %
2014 38,392 30,848 (2,634) 113,901 3.0 %
2015 25,718 18,980 (1,839) 84,119 2.4 %
2016 (1)
22,994 17,146 (6,000) 64,238 2.7 %
2017 30,747 19,327 (1,321) 111,792 1.9 %
2018 32,407 20,670 (11,196) 139,021 1.6 %
2019 36,012 21,225 (1,186) 121,893 1.9 %
2020 24,257 15,624 (2,769) 72,052 2.2 %
2021 40,075 26,843 (1,355) 155,417 1.9 %
2022 49,632 26,240 1,209 181,895 1.6 %
2023 68,229 30,695 3,203 220,592 1.5 %
2024
28,461 14,447 4,166 148,590 2.2 %
Subtotal 437,719 277,274 (24,386) 1,534,525 2.1 %
Other geographies: (2)
All vintages 2,355 — 1,847 19,200 — %
Subtotal 2,355 — 1,847 19,200 — %
Total $ 1,607,883 $ 965,901 $ 6,020 $ 3,719,260 3.0 %
_______________________
(1) Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2) All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
35
Nine Months Ended September 30, 2023 As of September 30, 2023
Collections Revenue from Receivable Portfolios Changes in Recoveries Investment in Receivable Portfolios Monthly EIR
United States:
ZBA $ 21,614 $ 21,614 $ — $ — — %
2011 10,569 9,392 1,060 1,209 88.6 %
2012 12,700 10,730 1,720 2,839 42.0 %
2013 27,380 25,257 1,068 6,347 40.5 %
2014 16,257 10,755 2,243 16,086 6.7 %
2015 15,364 8,326 1,263 20,581 3.9 %
2016 27,926 15,457 1,922 35,986 4.1 %
2017 46,684 27,579 3,724 46,989 5.5 %
2018 72,025 40,120 (3,028) 93,742 4.0 %
2019 131,426 71,881 (709) 176,282 3.8 %
2020 156,099 82,302 368 207,618 3.7 %
2021 149,638 86,576 (17,139) 199,488 3.9 %
2022 204,751 138,525 (23,655) 450,261 3.1 %
2023 102,039 74,515 16,667 593,886 3.1 %
Subtotal 994,472 623,029 (14,496) 1,851,314 3.7 %
Europe:
ZBA 17 17 — — — %
2013 44,291 39,642 (8,091) 125,830 3.2 %
2014 41,970 34,087 (4,107) 116,705 3.0 %
2015 27,507 20,849 (2,306) 87,125 2.5 %
2016 (1)
27,315 19,146 86 69,477 2.8 %
2017 37,562 22,710 (1,589) 122,295 1.9 %
2018 36,684 24,452 (6,556) 159,945 1.6 %
2019 41,831 24,271 1,233 133,199 1.9 %
2020 29,104 18,258 3,530 85,211 2.2 %
2021 44,789 31,147 (26) 173,952 1.9 %
2022 52,840 31,090 (3,562) 201,110 1.6 %
2023 22,722 10,847 5,801 164,707 1.4 %
Subtotal 406,632 276,516 (15,587) 1,439,556 2.0 %
Other geographies: (2)
All vintages 3,113 — 29 29,674 — %
Subtotal 3,113 — 29 29,674 — %
Total $ 1,404,217 $ 899,545 $ (30,054) $ 3,320,544 3.0 %
____________________
(1) Portfolio balance includes non-accrual pool groups. The EIR presented is only for pool groups that accrete portfolio revenue.
(2) Annual pool groups for other geographies have been aggregated for disclosure purposes.
Servicing revenues increased by approximately $2.9 million during the three months ended September 30, 2024 as compared to the three months ended September 30, 2023. The increase was primarily attributable to increased demand from BPO clients. Service revenues remained relatively consistent during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023.
Other revenues remained relatively consistent during the three months ended September 30, 2024 as compared to the three months ended September 30, 2023. Other revenues increased during the nine months ended September 30, 2024 as compared to the nine months ended September 30, 2023, primarily driven by increase of gains recognized on the sale of real estate assets.
36
Table of Contents
Operating Expenses
The following tables summarize operating expenses for the periods presented ( in thousands, except percentages ):
Three Months Ended September 30,
2024 2023 $ Change % Change
Salaries and employee benefits $ 107,502 $ 95,067 $ 12,435 13.1 %
Cost of legal collections 67,339 56,274 11,065 19.7 %
General and administrative expenses 38,808 35,559 3,249 9.1 %
Other operating expenses 31,804 27,959 3,845 13.8 %
Collection agency commissions 7,370 8,046 (676) (8.4) %
Depreciation and amortization 8,158 11,196 (3,038) (27.1) %
Total operating expenses $ 260,981 $ 234,101 $ 26,880 11.5 %
Nine Months Ended September 30,
2024 2023 $ Change % Change
Salaries and employee benefits $ 318,294 $ 294,772 $ 23,522 8.0 %
Cost of legal collections 190,309 167,525 22,784 13.6 %
General and administrative expenses 111,828 108,053 3,775 3.5 %
Other operating expenses 93,016 81,864 11,152 13.6 %
Collection agency commissions 22,308 26,583 (4,275) (16.1) %
Depreciation and amortization 23,467 32,768 (9,301) (28.4) %
Total operating expenses $ 759,222 $ 711,565 $ 47,657 6.7 %
Our operating results are impacted by foreign currency translation, which represents the effect of translating operating results where the functional currency is different than our U.S. dollar reporting currency. The strengthening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international operating expenses, and the weakening of the U.S. dollar relative to other foreign currencies has an unfavorable impact on our international operating expenses. Our operating results were unfavorably impacted by foreign currency translation by approximately $1.8 million and $4.7 million during the three and nine months ended September 30, 2024, respectively, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 2.7% and 2.6% for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023, respectively.
Operating expenses are explained in more detail as follows:
Salaries and Employee Benefits
The increase in salaries and employee benefits during the three months ended September 30, 2024, as compared to the three months ended September 30, 2023, was primarily due to the following reasons:
• An increase in salaries and bonus of approximately $8.9 million primarily due to an increase in overall headcount; and
• An increase in employee benefits and payroll taxes of approximately $2.8 million.
The increase in salaries and employee benefits during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, was primarily due to the following reasons:
• An increase in salaries and bonus of approximately $16.6 million primarily due to an increase in overall headcount; and
• An increase in employee benefits and payroll taxes of approximately $6.2 million.
37
Table of Contents
Cost of Legal Collections
Cost of legal collections primarily includes contingent fees paid to our external network of attorneys and the cost of litigation. We pursue legal collections using a network of attorneys that specialize in collection matters and through our internal legal channel. Under the agreements with our contracted attorneys, we advance certain out-of-pocket court costs. Cost of legal collections does not include internal legal channel employee costs, which are included in salaries and employee benefits in our condensed consolidated statements of income.
The following tables summarize our cost of legal collections during the periods presented ( in thousands, except percentages ):
Three Months Ended September 30,
2024 2023 $ Change % Change
Court costs $ 44,282 $ 34,720 $ 9,562 27.5 %
Legal collection fees 23,057 21,554 1,503 7.0 %
Total cost of legal collections $ 67,339 $ 56,274 $ 11,065 19.7 %
Nine Months Ended September 30,
2024 2023 $ Change % Change
Court costs $ 124,250 $ 97,746 $ 26,504 27.1 %
Legal collection fees 66,059 69,779 (3,720) (5.3) %
Total cost of legal collections $ 190,309 $ 167,525 $ 22,784 13.6 %
The increases of cost of legal collections during the three and nine months ended September 30, 2024, as compared to the three and nine months ended September 30, 2023, were primarily due to increased legal placements in this channel in the U.S. The increase in cost of legal collections during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, was partially offset by decreased contingent fees paid to our external network of attorneys as we grow our legal collection activities through our internal legal channel.
General and Administrative Expenses
The increase in general and administrative expense during the three months ended September 30, 2024 as compared to the three months ended September 30, 2023, was primarily due to the following reasons:
• Approximately $2.9 million of increased general and administrative expense include costs associated with our information technology.
The increase in general and administrative expense during the nine months ended September 30, 2024 as compared to the nine months ended September 30, 2023, was primarily due to the following reasons:
• An increase in information technology expenses of approximately $6.0 million; and
• The increase was partially offset by a decrease in consulting fees of approximately $1.5 million and a decrease in facilities fees of approximately $1.4 million.
Other Operating Expenses
The increase in other operating expenses during the three months ended September 30, 2024, as compared to the three months ended September 30, 2023, was primarily due to an increase in postage and printing expenses and an increase in collections bank charges and trace agencies fees of approximately $3.1 million and $0.9 million, respectively. The increase in other operating expenses during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, was primarily due to an increase in postage and printing expenses and an increase in collections bank charges and trace agencies fees of approximately $8.0 million and $2.4 million, respectively.
38
Table of Contents
Collection Agency Commissions
Collection agency commissions are commissions paid to third-party collection agencies. Collections through the collections agencies channel are predominately in Europe and vary from period to period depending on, among other things, the number of accounts placed with an agency versus accounts collected internally. Commission rates vary depending on, among other things, the amount of time that has passed since the charge-off of the accounts placed with an agency, the asset class, and the geographic location of the receivables. Generally, freshly charged-off accounts have a lower commission rate than accounts that have been charged off for a longer period of time, and commission rates for purchased bankruptcy portfolios are lower than the commission rates for charged-off credit card accounts. Collection agency commissions decreased by approximately $0.7 million and $4.3 million during the three and nine months ended September 30, 2024 as compared to the three and nine months ended September 30, 2023, respectively. The decreases were primarily due to fewer accounts placed with external agencies and favorable commission rates received from such agencies in Europe.
Depreciation and Amortization
T he decrease in depr eciation and amortization expenses during the three and nine months ended September 30, 2024, as compared to three and nine months ended September 30, 2023, was primarily due to smaller depreciable and amortizable asset balances during the three and nine months ended September 30, 2024, as compared to three and nine months ended September 30, 2023. Depreciation expenses and amortization expenses decreased by approximately $1.8 million and $1.2 million during the three months ended September 30, 2024 as compared to the three months ended September 30, 2023, and by approximately $5.8 million and $3.5 million during the nine months ended September 30, 2024 as compared to the nine months ended September 30, 2023, respectively.
Interest Expense
The following tables summarize our interest expense for the periods presented ( in thousands, except percentages):
Three Months Ended September 30,
2024 2023 $ Change % Change
Stated interest on debt obligations $ 62,467 $ 46,692 $ 15,775 33.8 %
Amortization of debt issuance costs 3,991 3,503 488 13.9 %
Amortization of debt discount
448 363 85 23.4 %
Total interest expense $ 66,906 $ 50,558 $ 16,348 32.3 %
Nine Months Ended September 30,
2024 2023 $ Change % Change
Stated interest on debt obligations $ 171,668 $ 134,850 $ 36,818 27.3 %
Amortization of debt issuance costs 11,071 11,453 (382) (3.3) %
Amortization of debt discount
1,308 1,073 235 21.9 %
Total interest expense $ 184,047 $ 147,376 $ 36,671 24.9 %
The increase in interest expense during the three months ended September 30, 2024, as compared to the three months ended September 30, 2023, was primarily due to the following reasons:
• The effect resulting from increased average debt balance of approximately $6.0 million; and
• The effect resulting from rising interest rates of approximately $9.1 million; and
• An unfavorable impact of foreign currency translation of approximately $0.6 million driven by the weakening of the U.S. dollar against the British Pound.
The increase in interest expense during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, was primarily due to the following reasons:
• The effect resulting from increased average debt balance of approximately $17.7 million;
• The effect resulting from rising interest rates of approximately $17.9 million; and
• An unfavorable impact of foreign currency translation of approximately $1.2 million driven by the weakening of the U.S. dollar against the British Pound.
39
Table of Contents
Other Income, net of Other Expense
Other income or expense consists primarily of foreign currency exchange gains or losses, interest income, and gains or losses recognized on certain transactions outside of our normal course of business. Other income, net, was $1.6 million and $6.3 million during the three and nine months ended September 30, 2024, respectively. Other income, net, was $5.1 million and $5.1 million during the three and nine months ended September 30, 2023, respectively. Interest income included in other income, net of other expense, was approximately $1.9 million and $5.0 million for the three and nine months ended September 30, 2024, respectively, and $1.3 million and $3.4 million for the three and nine months ended September 30, 2023 , respectively.
Provision for Income Taxes
Provision for income taxes and effective tax rate are as follows for the periods presented ( $ in thousands ):
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Provision for income taxes $ 10,119 $ 10,724 $ 27,701 $ 27,162
Effective tax rate 24.8 % 35.7 % 24.3 % 29.7 %
For the three and nine months ended September 30, 2024, the differences between our effective tax rate and the federal statutory rate were primarily due to state income taxes. For the three months ended September 30, 2023 the difference between our effective tax rate and the federal statutory rate was primarily due to the recording of valuation allowances in certain foreign jurisdictions. For the nine months ended September 30, 2023, the difference between our effective tax rate and the federal statutory rate was primarily due to state income taxes, an accrual related to state tax filing positions, and other foreign adjustments.
Non-GAAP Disclosure
In addition to the financial information prepared in conformity with Generally Accepted Accounting Principles (“GAAP”), we provide historical non-GAAP financial information. Management believes that the presentation of such non-GAAP financial information is meaningful and useful in understanding the activities and business metrics of our operations. Management believes that these non-GAAP financial measures reflect an additional way of viewing aspects of our business that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business.
Management believes that the presentation of these measures provides investors with greater transparency and facilitates comparison of operating results across a broad spectrum of companies with varying capital structures, compensation strategies, derivative instruments, and amortization methods, which provide a more complete understanding of our financial performance, competitive position, and prospects for the future. Readers should consider the information in addition to, but not instead of, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of these measures for comparative purposes.
Adjusted EBITDA. Management utilizes adjusted EBITDA (defined as net income before interest income and expense, taxes, depreciation and amortization, stock-based compensation expenses, acquisition, integration and restructuring related expenses, and other charges or gains that are not indicative of ongoing operations), in the evaluation of our operating performance. Adjusted EBITDA for the periods presented is as follows (in thousands):
40
Table of Contents
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
GAAP net income, as reported $ 30,643 $ 19,339 $ 86,063 $ 64,270
Adjustments:
Interest expense 66,906 50,558 184,047 147,376
Interest income (1,909) (1,315) (5,037) (3,382)
Provision for income taxes 10,119 10,724 27,701 27,162
Depreciation and amortization 8,158 11,196 23,467 32,768
Stock-based compensation expense 3,737 3,092 11,731 11,017
Net loss (gain) on derivative instruments (1)
7 (3,512) (267) (3,512)
Acquisition, integration and restructuring related expenses (2)
162 594 4,364 6,574
Adjusted EBITDA $ 117,823 $ 90,676 $ 332,069 $ 282,273
Collections applied to principal balance (3)
$ 223,292 $ 188,872 $ 666,766 $ 562,511
_______________________
(1) Amount represents gain or loss recognized on derivative instruments that are not designated as hedging instruments or gain or loss recognized on derivative instruments upon dedesignation of hedge relationships. We adjust for this amount because we believe the gain or loss on derivative contracts is not indicative of ongoing operations.
(2) Amount represents acquisition, integration and restructuring related expenses. We adjust for this amount because we believe these expenses are not indicative of ongoing operations; therefore, adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors’ results.
(3) Collections applied to principal balance is calculated in the table below:
Three Months Ended
September 30, Nine Months Ended
September 30,
2024 2023 2024 2023
Collections applied to investment in receivable portfolios, net $ 222,149 $ 162,652 $ 641,982 $ 504,672
Changes in recoveries (12,675) 17,067 (6,020) 30,054
Other proceeds applied to basis
13,818 9,153 30,804 27,785
Collections applied to principal balance $ 223,292 $ 188,872 $ 666,766 $ 562,511
41
Table of Contents
Supplemental Performance Data
The tables included in this supplemental performance data section include detail for purchases, collections and ERC by year of purchase.
Our collection expectations are based on account characteristics and economic variables. Additional adjustments are made to account for qualitative factors that may affect the payment behavior of our consumers and servicing related adjustments to ensure our collection expectations are aligned with our operations. We continue to refine our process of forecasting collections both domestically and internationally with a focus on operational enhancements. Our collection expectations vary between types of portfolio and geographic location. As a result, past performance of pools in certain geographic locations or of certain types of portfolio are not necessarily a suitable indicator of future results in other locations or for other types of portfolio.
The supplemental performance data presented in this section is impacted by foreign currency translation, which represents the effect of translating financial results where the functional currency of our foreign subsidiary is different than our U.S. dollar reporting currency. For example, the strengthening of the U.S. dollar relative to other foreign currencies has an unfavorable reporting impact on our international purchases, collections, and ERC, and the weakening of the U.S. dollar relative to other foreign currencies has a favorable impact on our international purchases, collections, and ERC.
We utilize proprietary forecasting models to continuously evaluate the economic life of each pool.
42
Table of Contents
Cumulative Collections Money Multiple - Cumulative Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our receivable purchases, related gross collections, and cumulative collections money multiples (in thousands, except multiples) :
Year of
Purchase Purchase
Price (1)
Cumulative Collections through September 30, 2024
<2015 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Total (2)
CCMM (3)
United States:
<2015 $ 3,762,057 $ 7,258,767 $ 1,076,324 $ 739,743 $ 519,613 $ 372,705 $ 290,351 $ 216,962 $ 186,927 $ 140,814 $ 112,180 $ 67,436 $ 10,981,822 2.9
2015 499,034 — 105,610 231,102 186,391 125,673 85,042 64,133 42,774 25,655 19,518 12,254 898,152 1.8
2016 552,970 — — 110,875 283,035 234,690 159,279 116,452 87,717 51,650 35,130 21,643 1,100,471 2.0
2017 527,444 — — — 111,902 315,853 255,048 193,328 144,243 85,348 57,985 30,891 1,194,598 2.3
2018 629,214 — — — — 175,042 351,696 308,302 228,919 144,566 89,548 50,210 1,348,283 2.1
2019 675,139 — — — — — 174,693 416,315 400,250 256,444 164,106 87,945 1,499,753 2.2
2020 537,732 — — — — — — 213,450 430,514 311,573 194,522 100,826 1,250,885 2.3
2021 403,735 — — — — — — — 120,354 240,605 188,895 104,611 654,465 1.6
2022 549,745 — — — — — — — — 98,277 268,516 199,446 566,239 1.0
2023 807,874 — — — — — — — — — 184,182 362,724 546,906 0.7
2024 701,121 — — — — — — — — — — 129,823 129,823 0.2
Subtotal 9,646,065 7,258,767 1,181,934 1,081,720 1,100,941 1,223,963 1,316,109 1,528,942 1,641,698 1,354,932 1,314,582 1,167,809 20,171,397 2.1
Europe:
<2015 1,242,208 519,115 410,256 322,275 284,799 261,696 218,565 177,458 178,076 134,094 112,284 79,185 2,697,803 2.2
2015 419,941 — 65,870 127,084 103,823 88,065 72,277 55,261 57,817 42,660 36,249 25,720 674,826 1.6
2016 258,218 — — 44,641 97,587 83,107 63,198 51,609 51,017 40,214 35,278 22,994 489,645 1.9
2017 461,571 — — — 68,111 152,926 118,794 87,549 86,107 61,762 48,763 30,747 654,759 1.4
2018 432,258 — — — — 49,383 118,266 78,846 80,629 61,691 49,675 32,407 470,897 1.1
2019 273,354 — — — — — 44,118 80,502 88,448 63,607 54,544 36,012 367,231 1.3
2020 116,227 — — — — — — 22,721 59,803 45,757 37,363 24,257 189,901 1.6
2021 255,788 — — — — — — — 43,082 66,529 58,515 40,075 208,201 0.8
2022 244,508 — — — — — — — — 36,957 70,385 49,632 156,974 0.6
2023 259,255 — — — — — — — — — 40,975 68,229 109,204 0.4
2024 153,374 — — — — — — — — — — 28,461 28,461 0.2
Subtotal 4,116,702 519,115 476,126 494,000 554,320 635,177 635,218 553,946 644,979 553,271 544,031 437,719 6,047,902 1.5
Other geographies (4) :
All vintages 340,283 40,293 42,665 109,884 112,383 108,480 75,601 28,960 20,682 3,334 3,954 2,355 548,591 1.6
Subtotal 340,283 40,293 42,665 109,884 112,383 108,480 75,601 28,960 20,682 3,334 3,954 2,355 548,591 1.6
Total $ 14,103,050 $ 7,818,175 $ 1,700,725 $ 1,685,604 $ 1,767,644 $ 1,967,620 $ 2,026,928 $ 2,111,848 $ 2,307,359 $ 1,911,537 $ 1,862,567 $ 1,607,883 $ 26,767,890 1.9
________________________
(1) Adjusted for Put-Backs and Recalls. Put-Backs (“Put-Backs”) and recalls (“Recalls”) represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2) Cumulative collections from inception through September 30, 2024, excluding collections on behalf of others.
(3) Cumulative Collections Money Multiple (“CCMM”) through September 30, 2024 refers to cumulative collections as a multiple of purchase price.
(4) Annual pool groups for other geographies have been aggregated for disclosure purposes.
43
Table of Contents
Purchase Price Multiple - Total Estimated Collections from Purchased Receivables to Purchase Price Multiple
The following table summarizes our purchases, resulting historical gross collections, estimated remaining gross collections from purchased receivables, and purchase price multiple (in thousands, except multiples) :
Purchase Price (1)
Historical
Collections (2)
Estimated
Remaining
Collections Total Estimated
Gross Collections Purchase Price Multiple (3)
United States:
<2015 (4)
$ 3,762,057 $ 10,981,822 $ 189,210 $ 11,171,032 3.0
2015 499,034 898,152 33,940 932,092 1.9
2016 552,970 1,100,471 60,014 1,160,485 2.1
2017 527,444 1,194,598 90,823 1,285,421 2.4
2018 629,214 1,348,283 144,961 1,493,244 2.4
2019 675,139 1,499,753 259,584 1,759,337 2.6
2020 537,732 1,250,885 301,194 1,552,079 2.9
2021 403,735 654,465 295,993 950,458 2.4
2022 549,745 566,239 565,286 1,131,525 2.1
2023 807,874 546,906 1,355,471 1,902,377 2.4
2024 701,121 129,823 1,506,417 1,636,240 2.3
Subtotal 9,646,065 20,171,397 4,802,893 24,974,290 2.6
Europe:
<2015 (4)
1,242,208 2,697,803 898,510 3,596,313 2.9
2015 (4)
419,941 674,826 249,529 924,355 2.2
2016 258,218 489,645 193,724 683,369 2.6
2017 461,571 654,759 257,876 912,635 2.0
2018 432,258 470,897 294,891 765,788 1.8
2019 273,354 367,231 275,856 643,087 2.4
2020 116,227 189,901 169,723 359,624 3.1
2021 255,788 208,201 337,982 546,183 2.1
2022 244,508 156,974 346,132 503,106 2.1
2023 259,255 109,204 392,651 501,855 1.9
2024 153,374 28,461 317,749 346,210 2.3
Subtotal 4,116,702 6,047,902 3,734,623 9,782,525 2.4
Other geographies (5) :
All vintages 340,283 548,591 33,075 581,666 1.7
Subtotal 340,283 548,591 33,075 581,666 1.7
Total $ 14,103,050 $ 26,767,890 $ 8,570,591 $ 35,338,481 2.5
________________________
(1) Purchase price refers to the cash paid to a seller to acquire a portfolio less Put-backs, Recalls, and other adjustments. Put-Backs and Recalls represent ineligible accounts that are returned by us or recalled by the seller pursuant to specific guidelines as set forth in the respective purchase agreement.
(2) Cumulative collections from inception through September 30, 2024, excluding collections on behalf of others.
(3) Purchase Price Multiple represents total estimated gross collections divided by the purchase price.
(4) Includes portfolios acquired in connection with certain business combinations.
(5) Annual pool groups for other geographies have been aggregated for disclosure purposes.
44
Table of Contents
Estimated Remaining Gross Collections by Year of Purchase
The following table summarizes our estimated remaining gross collections from purchased receivable portfolios and estimated future cash flows from real estate-owned assets (in thousands) :
Estimated Remaining Gross Collections by Year of Purchase (1)
2024 (3)
2025 2026 2027 2028 2029 2030 2031 2032 >2032
Total (2)
United States:
<2015 (4)
$ 18,489 $ 59,018 $ 39,197 $ 26,518 $ 17,955 $ 11,824 $ 7,582 $ 4,597 $ 2,623 $ 1,407 $ 189,210
2015 3,507 10,708 6,434 4,107 2,895 2,043 1,444 1,024 727 1,051 33,940
2016 6,103 19,224 11,435 7,097 4,990 3,515 2,481 1,754 1,244 2,171 60,014
2017 8,559 26,844 17,950 11,461 7,886 5,560 3,930 2,786 1,980 3,867 90,823
2018 13,068 41,446 28,887 19,501 12,869 8,860 6,255 4,429 3,146 6,500 144,961
2019 24,196 75,439 51,099 34,584 23,530 15,622 10,805 7,611 5,375 11,323 259,584
2020 26,986 85,909 60,147 40,788 27,821 18,927 12,644 8,799 6,206 12,967 301,194
2021 26,660 83,845 59,401 39,528 26,912 18,603 12,845 8,783 6,114 13,302 295,993
2022 55,559 167,755 106,768 73,089 49,315 34,393 24,376 17,385 12,171 24,475 565,286
2023 104,315 396,823 275,893 179,070 124,500 85,528 59,727 41,584 29,094 58,937 1,355,471
2024 87,695 386,576 347,532 212,158 141,983 100,801 70,854 50,154 35,033 73,631 1,506,417
Subtotal 375,137 1,353,587 1,004,743 647,901 440,656 305,676 212,943 148,906 103,713 209,631 4,802,893
Europe:
<2015 (4)
26,965 101,550 92,592 84,376 78,181 72,088 66,214 60,034 55,022 261,488 898,510
2015 (4)
8,214 30,587 28,176 25,277 22,428 20,423 18,221 16,342 14,712 65,149 249,529
2016 7,706 26,381 23,691 21,162 18,585 16,282 13,992 12,202 10,245 43,478 193,724
2017 10,312 36,461 31,724 28,720 23,974 20,894 18,109 15,771 13,517 58,394 257,876
2018 10,593 40,138 35,556 31,710 27,503 24,720 21,357 18,679 16,530 68,105 294,891
2019 11,971 42,359 35,228 29,306 25,129 21,876 18,678 16,004 14,030 61,275 275,856
2020 7,834 28,720 25,353 19,952 15,162 12,036 10,431 8,633 7,427 34,175 169,723
2021 14,260 53,339 46,782 40,849 34,843 28,244 22,389 18,963 16,207 62,106 337,982
2022 16,361 59,563 49,722 42,719 34,935 28,460 22,986 18,366 15,412 57,608 346,132
2023 20,728 71,601 59,344 49,034 40,504 32,381 25,629 20,771 16,925 55,734 392,651
2024 15,296 60,219 51,621 40,540 32,179 25,360 19,841 15,676 12,766 44,251 317,749
Subtotal 150,240 550,918 479,789 413,645 353,423 302,764 257,847 221,441 192,793 811,763 3,734,623
Other geographies (5) :
All vintages 1,325 5,156 4,285 3,720 3,239 2,923 2,617 2,304 1,948 5,558 33,075
Subtotal 1,325 5,156 4,285 3,720 3,239 2,923 2,617 2,304 1,948 5,558 33,075
Portfolio ERC 526,702 1,909,661 1,488,817 1,065,266 797,318 611,363 473,407 372,651 298,454 1,026,952 8,570,591
REO ERC (6)
8,326 30,016 27,954 9,189 2,749 61 — — — — 78,295
Total ERC $ 535,028 $ 1,939,677 $ 1,516,771 $ 1,074,455 $ 800,067 $ 611,424 $ 473,407 $ 372,651 $ 298,454 $ 1,026,952 $ 8,648,886
________________________
(1) As of September 30, 2024, ERC for Zero Basis Portfolios include approximately $44.1 million for purchased consumer and bankruptcy receivables in the United States. ERC for Zero Basis Portfolios in Europe and other geographies was immaterial. ERC also includes approximately $33.1 million from cost recovery portfolios, primarily in other geographies.
(2) Represents the expected remaining gross cash collections over a 180-month period. As of September 30, 2024, ERC for 84-month and 120-month periods were:
84-Month ERC 120-Month ERC
United States $ 4,457,135 $ 4,704,272
Europe 2,676,722 3,205,304
Other geographies 25,038 30,090
Portfolio ERC 7,158,895 7,939,666
REO ERC 78,295 78,295
Total ERC $ 7,237,190 $ 8,017,961
(3) Amount for 2024 consists of three months data from October 1, 2024 to December 31, 2024.
(4) Includes portfolios acquired in connection with certain business combinations.
45
Table of Contents
(5) Annual pool groups for other geographies have been aggregated for disclosure purposes.
(6) Real estate-owned (“REO”) assets ERC includes approximately $77.7 million and $0.6 million of estimated future cash flows for Europe and Other Geographies, respectively.
Estimated Future Collections Applied to Investment in Receivable Portfolios
As of September 30, 2024, we had $3.7 billion in investment in receivable portfolios. The estimated future collections applied to the investment in receivable portfolios net balance is as follows (in thousands):
Years Ending December 31,
United States
Europe
Other Geographies Total
2024 (1)
$ 142,237 $ 56,880 $ 1,057 $ 200,174
2025 589,111 209,149 4,123 802,383
2026 484,016 185,080 3,413 672,509
2027 296,941 160,074 2,958 459,973
2028 197,928 135,428 2,564 335,920
2029 136,649 115,134 2,284 254,067
2030 95,317 96,302 2,032 193,651
2031 67,383 81,727 769 149,879
2032 47,454 72,121 — 119,575
2033 33,596 66,046 — 99,642
2034 23,923 61,387 — 85,310
2035 17,770 60,086 — 77,856
2036 13,796 59,317 — 73,113
2037 10,564 60,299 — 70,863
2038 6,615 65,219 — 71,834
2039 2,235 50,276 — 52,511
Total $ 2,165,535 $ 1,534,525 $ 19,200 $ 3,719,260
________________________
(1) Amount for 2024 consists of three months data from October 1, 2024 to December 31, 2024.
Liquidity and Capital Resources
Liquidity
The following table summarizes our cash flow activities for the periods presented (in thousands) :
Nine Months Ended September 30,
2024 2023
(Unaudited)
Net cash provided by operating activities $ 132,624 $ 116,211
Net cash used in investing activities (175,705) (270,726)
Net cash provided by financing activities 130,487 158,872
Operating Cash Flows
Cash flows from operating activities represent the cash receipts and disbursements related to all of our activities other than investing and financing activities.
46
Table of Contents
Net cash provided by operating activities was $132.6 million and $116.2 million during the nine months ended September 30, 2024 and 2023, respectively. Operating cash flows are derived by adjusting net income for non-cash operating items such as depreciation and amortization, changes in recoveries, stock-based compensation charges, and changes in operating assets and liabilities which reflect timing differences between the receipt and payment of cash associated with transactions and when they are recognized in results of operations. Adjusting for the changes in recoveries resulted in a decrease in operating cash flows by $6.0 million during the nine months ended September 30, 2024 and an increase in operating cash flows by $30.1 million during the nine months ended September 30, 2023. Refer to “Note 5: Investment in Receivable Portfolios, Net” in the notes to our consolidated financial statements for discussion relating to changes in recoveries.
Investing Cash Flows
Net cash used in investing activities was $175.7 million and $270.7 million during the nine months ended September 30, 2024 and 2023, respectively. Cash provided by or used in investing activities is primarily affected by receivable portfolio purchases offset by collection proceeds applied to the principal of our receivable portfolios. Receivable portfolio purchases, net of put-backs, were $844.9 million and $772.1 million during the nine months ended September 30, 2024 and 2023, respectively. Collection proceeds applied to the investment in receivable portfolios, were $642.0 million and $504.7 million during the nine months ended September 30, 2024 and 2023, respectively. Refer to Purchases and Collections within “Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations” for discussion relating to purchases and collections.
Financing Cash Flows
Net cash provided by financing activities was $130.5 million and $158.9 million during the nine months ended September 30, 2024 and 2023, respectively. Financing cash flows are generally affected by borrowings under our credit facilities and proceeds from various debt offerings, offset by repayments of amounts outstanding under our credit facilities and repayments of various notes. Borrowings under our credit facilities were $458.8 million and $630.1 million during the nine months ended September 30, 2024 and 2023, respectively. Repayments of amounts outstanding under our credit facilities were $1,292.6 million and $446.7 million during the nine months ended September 30, 2024 and 2023, respectively. During the nine months ended September 30, 2024, we issued $1.0 billion in senior secured notes (of which $500.0 million matures in 2029 and $500.0 million matures in 2030). We used a portion of the proceeds from the senior secured notes issuance to repay drawings under our Global Senior Facility. During the nine months ended September 30, 2023, we issued $230.0 million 4.00% convertible senior notes that mature in 2029, and used $212.5 million in cash to repurchase and settle our exchangeable senior notes due 2023.
Capital Resources
Our primary sources of capital are cash collections from our investment in receivable portfolios, bank borrowings, debt offerings, and equity offerings. Depending on the capital markets, we consider additional financings to fund our operations and any potential acquisitions. From time to time, we may repurchase outstanding debt or equity and/or restructure or refinance debt obligations. Our primary cash requirements include funding the purchase of receivable portfolios, operating expenses, the payment of interest and principal on borrowings, the payment of income taxes, funding any entity acquisitions and share repurchases.
We are in material compliance with all covenants under our financing arrangements. See “Note 7: Borrowings” in the notes to our condensed consolidated financial statements for a further discussion of our debt. Available capacity under our Global Senior Facility, was $1,196.0 million as of September 30, 2024. In October 2024, the Company redeemed the 2025 Notes at par, which was funded in part by a utilization of the Global Senior Facility of approximately $314.3 million. The Global Senior Facility was subsequently upsized by $92.0 million from $1,203.0 million to $1,295.0 million in October 2024.
In March 2024, we issued $500.0 million in aggregate principal amount of 9.250% Senior Secured Notes due 2029 at an issue price of 100.000% through a private placement offering. Additionally, in May 2024, we issued $500.0 million in aggregate principal amount of 8.500% Senior Secured Notes due 2030 at an issue price of 100.000% through a separate private placement offering.
Our Board of Directors has approved a $300.0 million share repurchase program. Repurchases under this program are expected to be made from cash on hand and/or a drawing from our Global Senior Facility and may be made from time to time, subject to market conditions and other factors, in the open market, through private transactions, block transactions, or other methods as determined by our management and Board of Directors, and in accordance with market conditions, other corporate considerations, and applicable regulatory requirements. The program does not obligate us to acquire any particular amount of common stock, and it may be modified or suspended at our discretion. During the three and nine months ended September 30, 2024 and 2023, the Company did not make any repurchases under the share repurchase program. Our practice is to retire the
47
Table of Contents
shares repurchased. As of September 30, 2024, authorization for $91.9 million of share repurchases remained under the share repurchase program.
Our cash and cash equivalents as of September 30, 2024, consisted of $40.9 million held by U.S.-based entities and $206.5 million held by foreign entities. Most of our cash and cash equivalents held by foreign entities is indefinitely reinvested and may be subject to material tax effects if repatriated. However, we believe that our sources of cash and liquidity are sufficient to meet our business needs in the United States and do not expect that we will need to repatriate the funds.
Included in cash and cash equivalents is cash that was collected on behalf of, and remains payable to, third-party clients. The balance of cash held for clients was $23.4 million as of September 30, 2024.
Cash from operations could also be affected by various risks and uncertainties, including, but not limited to, timing of cash collections from our consumers, and other risks detailed in our Risk Factors. However, we believe that we have sufficient liquidity to fund our operations for at least the next twelve months, given our expectation of continued positive cash flows from operations, our cash and cash equivalents, our access to capital markets, and availability under our credit facilities. Our future cash needs will depend on our acquisitions of portfolios and businesses.
Critical Accounting Estimates
Our condensed consolidated financial statements are prepared in accordance with U.S. GAAP. The preparation of these condensed consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and expenses, and related disclosures. On an ongoing basis, we evaluate our estimates and assumptions based on historical experience and on various other assumptions that we believe are reasonable under the circumstances. Our actual results could differ from these estimates under different assumptions or conditions. Refer to “Critical Accounting Estimates” contained in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2023, for a complete discussion of our critical accounting estimates. Other than the ongoing reassessment of expected future recoveries of our investment in receivable portfolios during each reporting period under our CECL accounting policy as discussed in “Note 5: Investment in Receivable Portfolios, Net” to our condensed consolidated financial statements, there have been no material changes to our critical accounting policies and estimates since our Annual Report on Form 10-K for the year ended December 31, 2023.
48
Table of Contents
Item 3 – Quantitative and Qualitative Disclosures About Market Risk
Foreign Currency Exchange Rates. As of September 30, 2024, there had not been a material change in any of the foreign currency risk information disclosed in Item 7A, “Quantitative and Qualitative Disclosures About Market Risk,” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Interest Rates. As of September 30, 2024, there had not been a material change in the interest rate risk information disclosed in Item 7A, “Quantitative and Qualitative Disclosures About Market Risk,” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Item 4 – Controls and Procedures
Attached as exhibits to this Form 10-Q are the certifications required by Rule 13a-14 of the Securities Exchange Act of 1934, as amended. This section includes information concerning the controls and controls evaluation referred to in the certifications.
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our periodic reports filed or submitted under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission (the “SEC”) and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and accordingly, management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
Based on their most recent evaluation, as of the end of the period covered by this Quarterly Report on Form 10-Q, our Chief Executive Officer and Chief Financial Officer have concluded our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act are effective at the reasonable assurance level.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting that occurred during the quarter ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
49
Table of Contents
PART II – OTHER INFORMATION
Item 1 – Legal Proceedings
Information with respect to this item may be found in “Note 11: Commitments and Contingencies,” to the condensed consolidated financial statements.
Item 1A – Risk Factors
There is no material change in the information reported under “Part I-Item 1A-Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 5 - Other Information
On August 28, 2024 , Laura Olle , a member of the Company's board of directors , adopted a trading plan intended to satisfy the affirmative defense of Rule 10b5-1(c) to sell up to 1,340 shares of Encore Capital Group, Inc. common stock between November 27, 2024, and February 27, 2025 , subject to certain conditions.
50
Table of Contents
Item 6 – Exhibits
Number Description
3.1.1 Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to Amendment No. 2 to the Company’s Registration Statement on Form S-1/A filed on June 14, 1999, File No. 333-77483)
3.1.2 Certificate of Amendment to the Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on April 4, 2002, File No. 000-26489)
3.1.3 Second Certificate of Amendment to the Certificate of Incorporation (incorporated by reference to Exhibit 3.1.3 to the Company’s Quarterly Report on Form 10-Q filed on August 7, 2019)
3.2 Amended and Restated Bylaws, as amended through December 13, 2022 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on December 16, 2022)
10.1 Amended and Restated Senior Facilities Agreement, dated October 17, 2024, by and among Encore Capital Group, Inc., the several guarantors, banks and other financial institutions and lenders from time to time party thereto and Truist Bank as Agent and Security Agent (incorporated by reference to Exhibit 10.1 to t h e Company ’ s Current Report on Form 8-K filed on October 23, 2024)
31.1 Certification of the Principal Executive Officer pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
31.2 Certification of the Principal Financial Officer pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
32.1 Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
101.INS Inline XBRL Instance Document - The instance document does not appear in the interactive data file because XBRL tags are embedded within the inline XBRL document. (filed herewith)
101.SCH Inline XBRL Taxonomy Extension Schema Document (filed herewith)
101.CAL Inline XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)
101.DEF Inline XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)
101.LAB Inline XBRL Taxonomy Extension Label Linkbase Document (filed herewith)
101.PRE Inline XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)
104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101
In accordance with Item 601(b)(4)(iii)(A) of Regulation S-K, copies of certain instruments defining the rights of holders of long-term debt of the company are not filed herewith. Pursuant to this regulation, we hereby agree to furnish a copy of any such instrument to the SEC upon request.
51
Table of Contents
SIGNATURES
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 thereunto duly authorized.
ENCORE CAPITAL GROUP, INC.
By: /s/ Jonathan C. Clark
Jonathan C. Clark
Executive Vice President,
Chief Financial Officer and Treasurer
(Principal Financial and Accounting Officer)
Date: November 6, 2024
52
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.