XML 28 R11.htm IDEA: XBRL DOCUMENT v3.20.2
Finance Receivables, net
6 Months Ended
Jun. 30, 2020
Receivables [Abstract]  
Finance Receivables, net Finance Receivables, net:
Finance Receivables, net after the adoption of ASC 326 (refer to Note 2)
Finance receivables, net consists of the following at June 30, 2020 (amounts in thousands):
Amortized cost$—  
Negative allowance for expected recoveries (1)
3,351,532  
Balance at end of period$3,351,532  
(1) The negative allowance balance includes certain portfolios of nonperforming loans for which the Company holds a beneficial interest representing approximately 1% of the balance.
Three Months Ended June 30, 2020
Changes in the negative allowance for expected recoveries by portfolio segment for the three months ended June 30, 2020 were as follows (amounts in thousands):
For the three months ended June 30, 2020
CoreInsolvencyTotal
Balance at beginning of period$2,949,384  $458,690  $3,408,074  
Initial negative allowance for expected recoveries - portfolio acquisitions (1)
144,721  19,778  164,499  
Foreign currency translation adjustment24,215  (130) 24,085  
Recoveries applied to negative allowance (2)
(231,435) (33,492) (264,927) 
Changes in expected recoveries (3)
21,251  (1,450) 19,801  
Balance at end of period$2,908,136  $443,396  $3,351,532  
(1) Initial negative allowance for expected recoveries - portfolio acquisitions
Portfolio acquisitions for the three months ended June 30, 2020 were as follows (amounts in thousands):
For the three months ended June 30, 2020
CoreInsolvencyTotal
Face value$1,288,243  $96,964  $1,385,207  
Noncredit discount(160,409) (7,979) (168,388) 
Allowance for credit losses at acquisition(983,113) (69,207) (1,052,320) 
Purchase price$144,721  $19,778  $164,499  
The initial negative allowance recorded on portfolio acquisitions for the three months ended June 30, 2020 were as follows (amounts in thousands):
For the three months ended June 30, 2020
CoreInsolvencyTotal
Allowance for credit losses at acquisition$(983,113) $(69,207) $(1,052,320) 
Writeoffs, net983,113  69,207  1,052,320  
Expected recoveries144,721  19,778  164,499  
Initial negative allowance for expected recoveries$144,721  $19,778  $164,499  
(2) Recoveries applied to negative allowance
Recoveries applied to the negative allowance were computed as follows for the three months ended June 30, 2020 (amounts in thousands):
For the three months ended June 30, 2020
CoreInsolvencyTotal
Recoveries (a)
$461,238  $51,973  $513,211  
Less - amounts reclassified to portfolio income (b)
229,803  18,481  248,284  
Recoveries applied to negative allowance$231,435  $33,492  $264,927  
(a) Recoveries includes cash collections, buybacks and other adjustments.
(b) The Company reported income on expected recoveries based on the constant effective interest rate in portfolio income on the Company's Consolidated Income Statements.
(3) Changes in expected recoveries
Changes in expected recoveries consists of the following for the three months ended June 30, 2020 (amounts in thousands):
For the three months ended June 30, 2020
CoreInsolvencyTotal
Changes in expected future recoveries $(97,910) $(1,788) $(99,698) 
Recoveries received in excess of forecast119,161  338  119,499  
Changes in expected recoveries$21,251  $(1,450) $19,801  

Six Months Ended June 30, 2020
Changes in the negative allowance for expected recoveries by portfolio segment for the six months ended June 30, 2020 were as follows (amounts in thousands):
For the six months ended June 30, 2020
CoreInsolvencyTotal
Balance at beginning of period$3,051,426  $462,739  $3,514,165  
Initial negative allowance for expected recoveries - portfolio acquisitions (1)
378,408  59,328  437,736  
Foreign currency translation adjustment(95,999) (9,772) (105,771) 
Recoveries applied to negative allowance (2)
(430,473) (71,110) (501,583) 
Changes in expected recoveries (3)
4,774  2,211  6,985  
Balance at end of period$2,908,136  $443,396  $3,351,532  

(1) Initial negative allowance for expected recoveries - portfolio acquisitions
Portfolio acquisitions for the six months ended June 30, 2020 were as follows (amounts in thousands):
For the six months ended June 30, 2020
CoreInsolvencyTotal
Face value$3,179,386  $274,418  $3,453,804  
Noncredit discount(373,699) (21,011) (394,710) 
Allowance for credit losses at acquisition(2,427,279) (194,079) (2,621,358) 
Purchase price$378,408  $59,328  $437,736  
The initial negative allowance recorded on portfolio acquisitions for the six months ended was as follows June 30, 2020 (amounts in thousands):
For the six months ended June 30, 2020
CoreInsolvencyTotal
Allowance for credit losses at acquisition$(2,427,279) $(194,079) $(2,621,358) 
Writeoffs, net2,427,279  194,079  2,621,358  
Expected recoveries378,408  59,328  437,736  
Initial negative allowance for expected recoveries$378,408  $59,328  $437,736  
(2) Recoveries applied to negative allowance
Recoveries applied to the negative allowance were computed as follows for the six months ended June 30, 2020 (amounts in thousands):
For the six months ended June 30, 2020
CoreInsolvencyTotal
Recoveries (a)
$901,932  $109,957  $1,011,889  
Less - amounts reclassified to portfolio income (b)
471,459  38,847  510,306  
Recoveries applied to negative allowance$430,473  $71,110  $501,583  
(a) Recoveries includes cash collections, buybacks and other adjustments.
(b) The Company reported income on expected recoveries based on the constant effective interest rate in portfolio income on the Company's Consolidated Income Statements.
(3) Changes in expected recoveries
Changes in expected recoveries consists of the following for the six months ended June 30, 2020 (amounts in thousands):
For the six months ended June 30, 2020
CoreInsolvencyTotal
Changes in expected future recoveries$(118,434) $(1,890) $(120,324) 
Recoveries received in excess of forecast123,208  4,101  127,309  
Changes in expected recoveries$4,774  $2,211  $6,985  
In order to evaluate the impact of the COVID-19 pandemic on expectations of future cash collections, the Company considered historical performance, current economic forecasts regarding the duration of the impact to short-term and long-term growth in the various geographies in which the Company operates, and evolving information regarding its effect on economic activity and consumer habits as reopening initiatives occur. The Company also considered current collection activity in its determination to adjust the estimated timing of near term ERC for certain pools. Based on these considerations, the Company’s estimates incorporate changes in the timing of expected cash collections over the next 6 to 18 months.
For the three months ended June 30, 2020, changes in expected recoveries increased $19.8 million. This reflects $119.5 million in recoveries received during the quarter in excess of forecast, partially offset by a $99.7 million decrease to the present value of expected future recoveries. The majority of the decrease reflects the Company's assumption that the overperformance was acceleration in cash collections rather than an increase to total expected collections. Additionally, the Company made forecast adjustments deemed appropriate given the current environment in which the Company operates.
For the six months ended June 30, 2020, changes in expected recoveries increased $7.0 million. This reflects $127.3 million in recoveries in excess of forecast, which was largely due to significant cash collections overperformance during the most recent quarter. This was mostly offset by a $120.3 million decrease in the present value of expected future recoveries. The majority of the decrease reflects the Company's assumption that the current quarter overperformance was primarily due to acceleration in the timing of cash collections rather than an increase to total expected collections. Additionally, the Company made forecast adjustments in both quarters deemed appropriate given the current environment in which the Company operates.
Changes in the Company’s assumptions regarding the duration and impact of COVID-19 to cash collections could change significantly as conditions evolve.
Finance Receivables, net prior to adoption of ASC 326

The following information reflects finance receivables, net as previously disclosed in the Company's Quarterly Report on Form 10-Q for the three and six months ended June 30, 2019 which was under previous revenue recognition accounting standard ASC 310-30.
Changes in finance receivables, net for the three and six months ended June 30, 2019 were as follows (amounts in thousands):
Three Months Ended June 30, 2019Six Months Ended June 30, 2019
Balance at beginning of period$3,177,229  $3,084,777  
Acquisitions of finance receivables (1)
284,448  597,894  
Foreign currency translation adjustment(8,477) (1,041) 
Cash collections(470,274) (931,445) 
Income recognized on finance receivables249,219  488,055  
Net allowance charges(1,196) (7,291) 
Balance at end of period$3,230,949  $3,230,949  
(1) Includes portfolio purchases adjusted for buybacks and acquisition related costs, and portfolios from the acquisition of a business in Canada made during the first quarter of 2019.
During the three months ended June 30, 2019, the Company acquired finance receivable portfolios with a face value of $1.8 billion for $289.2 million. During the six months ended June 30, 2019, the Company acquired finance receivables portfolios with a face value of $6.6 billion for $608.0 million. At June 30, 2019, the ERC on the receivables acquired during the three and six months ended June 30, 2019 were $513.0 million and $1.02 billion, respectively.
At the time of acquisition and each quarter thereafter, the life of each quarterly accounting pool was estimated based on projected amounts and timing of future cash collections using the proprietary models of the Company. Based upon projections, cash collections expected to be applied to principal were estimated to be as follows for the twelve-month periods ending June 30, (amounts in thousands):
2020$845,437  
2021694,169  
2023531,004  
2024393,087  
2025281,166  
2026173,283  
2027101,570  
202877,943  
202951,868  
203035,070  
Thereafter46,352  
Total ERC expected to be applied to principal$3,230,949  
At June 30, 2019, the Company had aggregate net finance receivables balances in pools accounted for under the cost recovery method of $39.4 million.
Accretable yield represented the amount of income on finance receivables the Company expected to recognize over the remaining life of its existing portfolios based on estimated future cash flows as of the balance sheet date. Additions represented the original expected accretable yield on portfolios acquired during the period. Net reclassifications from nonaccretable difference to accretable yield primarily resulted from the increase in the Company's estimate of future cash flows. When applicable, net reclassifications to nonaccretable difference from accretable yield resulted from the decrease in the Company's estimates of future cash flows and allowance charges that together exceeded the increase in the Company's estimate of future cash flows.
Changes in accretable yield for the three and six months ended June 30, 2019 were as follows (amounts in thousands):
Three Months Ended June 30, 2019Six Months Ended June 30, 2019
Balance at beginning of period$3,080,168  $3,058,445  
Income recognized on finance receivables(249,219) (488,055) 
Net allowance charges1,196  7,291  
Additions from portfolio acquisitions 228,796  464,610  
Reclassifications from nonaccretable difference112,901  132,062  
Foreign currency translation adjustment(829) (1,340) 
Balance at end of period$3,173,013  $3,173,013  
The following is a summary of activity within the Company's valuation allowance account, all of which relates to acquired finance receivables, for the three and six months ended June 30, 2019 (amounts in thousands):
Three Months Ended June 30, 2019Six Months Ended June 30, 2019
Beginning balance$263,324  $257,148  
Allowance charges5,532  13,509  
Reversal of previously recorded allowance charges(4,336) (6,218) 
Net allowance charges1,196  7,291  
Foreign currency translation adjustment71  152  
Ending balance$264,591  $264,591