Date of Report (Date of Earliest Event Reported): |
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | |||||||||||||||
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
(d) | Exhibits | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
PRA Group, Inc. | ||||||||
Date: May 6, 2021 | By: | /s/ Peter M. Graham | ||||||
Peter M. Graham | ||||||||
Executive Vice President and Chief Financial Officer |
Cash Collection Source | 2021 | 2020 | ||||||||||||||||||||||||||||||
($ in thousands) | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||||
Americas and Australia Core | $ | 347,638 | $ | 286,524 | $ | 336,322 | $ | 343,269 | $ | 305,780 | ||||||||||||||||||||||
Americas Insolvency | 35,253 | 36,048 | 37,344 | 38,685 | 43,210 | |||||||||||||||||||||||||||
Europe Core | 149,486 | 141,471 | 131,702 | 115,145 | 131,340 | |||||||||||||||||||||||||||
Europe Insolvency | 23,510 | 17,830 | 13,971 | 12,841 | 14,243 | |||||||||||||||||||||||||||
Total Cash Collections | $ | 555,887 | $ | 481,873 | $ | 519,339 | $ | 509,940 | $ | 494,573 | ||||||||||||||||||||||
Cash Collection Source - | ||||||||||||||||||||||||||||||||
Constant Currency Adjusted | 2021 | 2020 | ||||||||||||||||||||||||||||||
($ in thousands) | Q1 | Q1 | ||||||||||||||||||||||||||||||
Americas and Australia Core | $ | 347,638 | $ | 301,696 | ||||||||||||||||||||||||||||
Americas Insolvency | 35,253 | 43,239 | ||||||||||||||||||||||||||||||
Europe Core | 149,486 | 142,004 | ||||||||||||||||||||||||||||||
Europe Insolvency | 23,510 | 15,366 | ||||||||||||||||||||||||||||||
Total Cash Collections | $ | 555,887 | $ | 502,305 |
Portfolio Purchase Source | 2021 | 2020 | ||||||||||||||||||||||||||||||
($ in thousands) | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||||
Americas and Australia Core | $ | 88,912 | $ | 67,460 | $ | 84,139 | $ | 110,474 | $ | 172,697 | ||||||||||||||||||||||
Americas Insolvency | 9,486 | 12,504 | 14,328 | 14,527 | 20,772 | |||||||||||||||||||||||||||
Europe Core | 44,095 | 137,647 | 74,930 | 34,247 | 60,990 | |||||||||||||||||||||||||||
Europe Insolvency | 16,468 | 72,171 | 4,203 | 5,251 | 18,778 | |||||||||||||||||||||||||||
Total Portfolio Acquisitions | $ | 158,961 | $ | 289,782 | $ | 177,600 | $ | 164,499 | $ | 273,237 | ||||||||||||||||||||||
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
Revenues: | |||||||||||
Portfolio income | $ | 231,672 | $ | 262,022 | |||||||
Changes in expected recoveries | 50,136 | (12,816) | |||||||||
Fee income | 2,181 | 2,209 | |||||||||
Other revenue | 5,480 | 369 | |||||||||
Total revenues | 289,469 | 251,784 | |||||||||
Operating expenses: | |||||||||||
Compensation and employee services | 73,984 | 75,171 | |||||||||
Legal collection fees | 12,926 | 14,572 | |||||||||
Legal collection costs | 21,312 | 34,447 | |||||||||
Agency fees | 15,591 | 13,376 | |||||||||
Outside fees and services | 20,760 | 19,394 | |||||||||
Communication | 12,663 | 13,511 | |||||||||
Rent and occupancy | 4,480 | 4,484 | |||||||||
Depreciation and amortization | 3,981 | 4,084 | |||||||||
Other operating expenses | 13,018 | 12,205 | |||||||||
Total operating expenses | 178,715 | 191,244 | |||||||||
Income from operations | 110,754 | 60,540 | |||||||||
Other income and (expense): | |||||||||||
Interest expense, net | (31,552) | (37,211) | |||||||||
Foreign exchange (loss)/gain | (26) | 2,283 | |||||||||
Other | 26 | (76) | |||||||||
Income before income taxes | 79,202 | 25,536 | |||||||||
Income tax expense | 17,322 | 3,100 | |||||||||
Net income | 61,880 | 22,436 | |||||||||
Adjustment for net income attributable to noncontrolling interests | 3,474 | 3,301 | |||||||||
Net income attributable to PRA Group, Inc. | $ | 58,406 | $ | 19,135 | |||||||
Net income per common share attributable to PRA Group, Inc.: | |||||||||||
Basic | $ | 1.28 | $ | 0.42 | |||||||
Diluted | $ | 1.27 | $ | 0.42 | |||||||
Weighted average number of shares outstanding: | |||||||||||
Basic | 45,669 | 45,452 | |||||||||
Diluted | 46,045 | 45,784 |
(unaudited) | |||||||||||
March 31, 2021 | December 31, 2020 | ||||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 92,798 | $ | 108,613 | |||||||
Restricted cash | 16,057 | 12,434 | |||||||||
Investments | 54,682 | 55,759 | |||||||||
Finance receivables, net | 3,372,666 | 3,514,788 | |||||||||
Other receivables, net | 3,223 | 13,194 | |||||||||
Income taxes receivable | 27,246 | 21,928 | |||||||||
Deferred tax assets, net | 72,523 | 83,205 | |||||||||
Right-of-use assets | 50,839 | 52,951 | |||||||||
Property and equipment, net | 56,825 | 58,356 | |||||||||
Goodwill | 492,751 | 492,989 | |||||||||
Other assets | 38,920 | 38,844 | |||||||||
Total assets | $ | 4,278,530 | $ | 4,453,061 | |||||||
Liabilities and Equity | |||||||||||
Liabilities: | |||||||||||
Accounts payable | $ | 4,817 | $ | 5,294 | |||||||
Accrued expenses | 76,684 | 97,320 | |||||||||
Income taxes payable | 31,853 | 29,692 | |||||||||
Deferred tax liabilities, net | 39,739 | 40,867 | |||||||||
Lease liabilities | 55,322 | 57,348 | |||||||||
Interest-bearing deposits | 124,998 | 132,739 | |||||||||
Borrowings | 2,501,133 | 2,661,289 | |||||||||
Other liabilities | 40,755 | 54,986 | |||||||||
Total liabilities | 2,875,301 | 3,079,535 | |||||||||
Equity: | |||||||||||
Preferred stock, $0.01 par value, 2,000 shares authorized, no shares issued and outstanding | — | — | |||||||||
Common stock, $0.01 par value, 100,000 shares authorized, 45,799 shares issued and outstanding at March 31, 2021; 100,000 shares authorized, 45,585 shares issued and outstanding at December 31, 2020 | 458 | 456 | |||||||||
Additional paid-in capital | 47,236 | 75,282 | |||||||||
Retained earnings | 1,582,384 | 1,511,970 | |||||||||
Accumulated other comprehensive loss | (253,576) | (245,791) | |||||||||
Total stockholders' equity - PRA Group, Inc. | 1,376,502 | 1,341,917 | |||||||||
Noncontrolling interest | 26,727 | 31,609 | |||||||||
Total equity | 1,403,229 | 1,373,526 | |||||||||
Total liabilities and equity | $ | 4,278,530 | $ | 4,453,061 |
Select Expenses (Income) Amounts in thousands, pre-tax | ||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2021 | December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | |||||||||||||||||||
Acquisition/divestiture-related expenses | — | — | — | — | — | — | — | 227 | ||||||||||||||||||
Legal costs not associated with normal operations | — | — | — | — | — | — | — | — | ||||||||||||||||||
Noncash interest expense - amortization of debt discount | — | 1,959 | 2,388 | 3,247 | 3,217 | 3,157 | 3,128 | 3,071 | ||||||||||||||||||
Noncash interest expense - amortization of debt issuance costs | 2,256 | 2,393 | 2,476 | 2,743 | 2,640 | 2,649 | 2,649 | 2,655 | ||||||||||||||||||
Change in fair value of derivatives | 3,102 | 3,875 | 3,701 | 3,284 | 2,039 | 1,247 | 1,126 | 1,645 | ||||||||||||||||||
Amortization of intangibles | 181 | 1,792 | 360 | 351 | 349 | 407 | 400 | 418 | ||||||||||||||||||
Stock-based compensation expense | 4,113 | 5,370 | 3,097 | 3,063 | 2,857 | 2,809 | 2,974 | 2,620 |
Purchase Price Multiples as of March 31, 2021 Amounts in thousands | |||||||||||||||||
Purchase Period | Purchase Price (1)(2) | Total Estimated Collections (3) | Estimated Remaining Collections (4) | Current Estimated Purchase Price Multiple | Original Estimated Purchase Price Multiple (5) | ||||||||||||
Americas and Australia Core | |||||||||||||||||
1996-2010 | $ | 1,078,219 | $ | 3,397,952 | $ | 24,585 | 315% | 240% | |||||||||
2011 | 209,602 | 719,618 | 15,897 | 343% | 245% | ||||||||||||
2012 | 254,076 | 652,293 | 18,061 | 257% | 226% | ||||||||||||
2013 | 390,826 | 894,640 | 30,051 | 229% | 211% | ||||||||||||
2014 | 404,117 | 859,775 | 45,345 | 213% | 204% | ||||||||||||
2015 | 443,114 | 913,857 | 106,551 | 206% | 205% | ||||||||||||
2016 | 455,767 | 1,098,295 | 207,608 | 241% | 201% | ||||||||||||
2017 | 532,851 | 1,211,584 | 325,675 | 227% | 193% | ||||||||||||
2018 | 653,975 | 1,368,879 | 447,682 | 209% | 202% | ||||||||||||
2019 | 581,476 | 1,239,777 | 622,713 | 213% | 206% | ||||||||||||
2020 | 435,668 | 931,493 | 717,342 | 214% | 213% | ||||||||||||
2021 | 88,822 | 188,644 | 184,196 | 212% | 212% | ||||||||||||
Subtotal | 5,528,513 | 13,476,807 | 2,745,706 | ||||||||||||||
Americas Insolvency | |||||||||||||||||
1996-2010 | 606,395 | 1,382,677 | 920 | 228% | 180% | ||||||||||||
2011 | 180,432 | 370,183 | 493 | 205% | 155% | ||||||||||||
2012 | 251,395 | 392,723 | 184 | 156% | 136% | ||||||||||||
2013 | 227,834 | 354,943 | 651 | 156% | 133% | ||||||||||||
2014 | 148,420 | 218,432 | 1,695 | 147% | 124% | ||||||||||||
2015 | 63,170 | 87,087 | 876 | 138% | 125% | ||||||||||||
2016 | 91,442 | 117,159 | 6,736 | 128% | 123% | ||||||||||||
2017 | 275,257 | 349,209 | 51,318 | 127% | 125% | ||||||||||||
2018 | 97,879 | 131,461 | 58,999 | 134% | 127% | ||||||||||||
2019 | 123,077 | 158,692 | 105,361 | 129% | 128% | ||||||||||||
2020 | 62,130 | 84,972 | 75,489 | 137% | 136% | ||||||||||||
2021 | 9,486 | 13,185 | 13,168 | 139% | 139% | ||||||||||||
Subtotal | 2,136,917 | 3,660,723 | 315,890 | ||||||||||||||
Total Americas and Australia | 7,665,430 | 17,137,530 | 3,061,596 | ||||||||||||||
Europe Core | |||||||||||||||||
2012 | 20,409 | 41,543 | — | 204% | 187% | ||||||||||||
2013 | 20,334 | 25,653 | — | 126% | 119% | ||||||||||||
2014 | 773,811 | 2,240,653 | 586,113 | 290% | 208% | ||||||||||||
2015 | 411,340 | 725,713 | 250,732 | 176% | 160% | ||||||||||||
2016 | 333,090 | 562,194 | 285,405 | 169% | 167% | ||||||||||||
2017 | 252,174 | 354,024 | 184,108 | 140% | 144% | ||||||||||||
2018 | 341,775 | 529,154 | 346,370 | 155% | 148% | ||||||||||||
2019 | 518,610 | 776,604 | 587,133 | 150% | 152% | ||||||||||||
2020 | 324,119 | 557,506 | 491,301 | 172% | 172% | ||||||||||||
2021 | 43,635 | 77,780 | 76,397 | 178% | 178% | ||||||||||||
Subtotal | 3,039,297 | 5,890,824 | 2,807,559 | ||||||||||||||
Europe Insolvency | |||||||||||||||||
2014 | 10,876 | 18,228 | 130 | 168% | 129% | ||||||||||||
2015 | 18,973 | 29,018 | 1,997 | 153% | 139% | ||||||||||||
2016 | 39,338 | 56,926 | 8,784 | 145% | 130% | ||||||||||||
2017 | 39,235 | 49,255 | 17,707 | 126% | 128% | ||||||||||||
2018 | 44,908 | 52,080 | 32,060 | 116% | 123% | ||||||||||||
2019 | 77,218 | 101,866 | 72,242 | 132% | 130% | ||||||||||||
2020 | 105,440 | 135,896 | 121,891 | 129% | 129% | ||||||||||||
2021 | 16,621 | 20,786 | 20,151 | 125% | 125% | ||||||||||||
Subtotal | 352,609 | 464,055 | 274,962 | ||||||||||||||
Total Europe | 3,391,906 | 6,354,879 | 3,082,521 | ||||||||||||||
Total PRA Group | $ | 11,057,336 | $ | 23,492,409 | $ | 6,144,117 |
Portfolio Financial Information Year-to-date as of March 31, 2021 Amounts in thousands | |||||||||||||||||
Purchase Period | Cash Collections (1) | Portfolio Income (1) | Change in Expected Recoveries (1) | Total Portfolio Revenue (1)(2) | Net Finance Receivables as of March 31, 2021 (3) | ||||||||||||
Americas and Australia Core | |||||||||||||||||
1996-2010 | $ | 3,726 | $ | 2,319 | $ | 447 | $ | 2,766 | $ | 5,178 | |||||||
2011 | 2,259 | 1,405 | 309 | 1,714 | 2,596 | ||||||||||||
2012 | 2,786 | 1,286 | 375 | 1,661 | 5,638 | ||||||||||||
2013 | 4,968 | 2,526 | (351) | 2,175 | 13,495 | ||||||||||||
2014 | 6,937 | 3,494 | (2,154) | 1,340 | 19,677 | ||||||||||||
2015 | 11,958 | 6,355 | (4,961) | 1,394 | 45,306 | ||||||||||||
2016 | 24,893 | 11,990 | 3,908 | 15,898 | 84,015 | ||||||||||||
2017 | 41,722 | 18,236 | 3,937 | 22,173 | 145,799 | ||||||||||||
2018 | 75,462 | 25,404 | 10,591 | 35,995 | 245,467 | ||||||||||||
2019 | 88,246 | 35,129 | 6,417 | 41,546 | 331,169 | ||||||||||||
2020 | 80,231 | 35,446 | 16,613 | 52,059 | 369,418 | ||||||||||||
2021 | 4,450 | 2,728 | 838 | 3,566 | 87,902 | ||||||||||||
Subtotal | 347,638 | 146,318 | 35,969 | 182,287 | 1,355,660 | ||||||||||||
Americas Insolvency | |||||||||||||||||
1996-2010 | 181 | 186 | (5) | 181 | — | ||||||||||||
2011 | 76 | 73 | 3 | 76 | — | ||||||||||||
2012 | 190 | 72 | 120 | 192 | — | ||||||||||||
2013 | 201 | 181 | 20 | 201 | — | ||||||||||||
2014 | 298 | 355 | (90) | 265 | 190 | ||||||||||||
2015 | 446 | 247 | (202) | 45 | 497 | ||||||||||||
2016 | 2,727 | 491 | 241 | 732 | 5,429 | ||||||||||||
2017 | 11,752 | 2,621 | 468 | 3,089 | 43,107 | ||||||||||||
2018 | 7,812 | 1,778 | 751 | 2,529 | 50,368 | ||||||||||||
2019 | 8,594 | 2,488 | (1,786) | 702 | 89,380 | ||||||||||||
2020 | 2,960 | 1,897 | 535 | 2,432 | 57,174 | ||||||||||||
2021 | 16 | 101 | (14) | 87 | 9,553 | ||||||||||||
Subtotal | 35,253 | 10,490 | 41 | 10,531 | 255,698 | ||||||||||||
Total Americas and Australia | 382,891 | 156,808 | 36,010 | 192,818 | 1,611,358 | ||||||||||||
Europe Core | |||||||||||||||||
2012 | 283 | — | 283 | 283 | — | ||||||||||||
2013 | 171 | — | 171 | 171 | — | ||||||||||||
2014 | 37,843 | 25,589 | 7,184 | 32,773 | 159,401 | ||||||||||||
2015 | 13,464 | 7,427 | (6,091) | 1,336 | 130,541 | ||||||||||||
2016 | 11,956 | 6,431 | (649) | 5,782 | 164,228 | ||||||||||||
2017 | 9,565 | 3,191 | (1,076) | 2,115 | 127,233 | ||||||||||||
2018 | 18,365 | 6,289 | 4,576 | 10,865 | 226,773 | ||||||||||||
2019 | 32,020 | 10,111 | 2,450 | 12,561 | 390,892 | ||||||||||||
2020 | 24,425 | 9,595 | 4,578 | 14,173 | 293,315 | ||||||||||||
2021 | 1,394 | 210 | 1,015 | 1,225 | 43,431 | ||||||||||||
Subtotal | 149,486 | 68,843 | 12,441 | 81,284 | 1,535,814 | ||||||||||||
Europe Insolvency | |||||||||||||||||
2014 | 88 | 48 | 6 | 54 | 55 | ||||||||||||
2015 | 530 | 225 | 5 | 230 | 1,335 | ||||||||||||
2016 | 1,762 | 546 | 118 | 664 | 6,487 | ||||||||||||
2017 | 2,484 | 398 | 140 | 538 | 15,696 | ||||||||||||
2018 | 2,967 | 640 | (764) | (124) | 27,919 | ||||||||||||
2019 | 6,222 | 1,554 | 183 | 1,737 | 59,244 | ||||||||||||
2020 | 8,817 | 2,410 | 850 | 3,260 | 98,227 | ||||||||||||
2021 | 640 | 200 | 1,147 | 1,347 | 16,531 | ||||||||||||
Subtotal | 23,510 | 6,021 | 1,685 | 7,706 | 225,494 | ||||||||||||
Total Europe | 172,996 | 74,864 | 14,126 | 88,990 | 1,761,308 | ||||||||||||
Total PRA Group | $ | 555,887 | $ | 231,672 | $ | 50,136 | $ | 281,808 | $ | 3,372,666 |
Cash Collections by Year, By Year of Purchase (1) as of March 31, 2021 Amounts in millions | ||||||||||||||||||||||||||||||||||||||||||||
Cash Collections | ||||||||||||||||||||||||||||||||||||||||||||
Purchase Period | Purchase Price (2)(3) | 1996-2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | Total | ||||||||||||||||||||||||||||||
Americas and Australia Core | ||||||||||||||||||||||||||||||||||||||||||||
1996-2010 | $ | 1,078.2 | $ | 1,990.5 | $ | 367.1 | $ | 311.5 | $ | 228.4 | $ | 157.7 | $ | 109.3 | $ | 70.2 | $ | 46.0 | $ | 34.4 | $ | 28.4 | $ | 18.8 | $ | 3.7 | $ | 3,366.0 | ||||||||||||||||
2011 | 209.6 | — | 62.0 | 174.5 | 152.9 | 108.5 | 73.8 | 48.7 | 32.0 | 21.6 | 16.6 | 10.9 | 2.3 | 703.8 | ||||||||||||||||||||||||||||||
2012 | 254.1 | — | — | 56.9 | 173.6 | 146.2 | 97.3 | 60.0 | 40.0 | 27.8 | 17.9 | 11.8 | 2.8 | 634.3 | ||||||||||||||||||||||||||||||
2013 | 390.8 | — | — | — | 101.6 | 247.8 | 194.0 | 120.8 | 78.9 | 56.4 | 36.9 | 23.2 | 5.0 | 864.6 | ||||||||||||||||||||||||||||||
2014 | 404.1 | — | — | — | — | 92.7 | 253.4 | 170.3 | 114.2 | 82.2 | 55.3 | 31.9 | 6.9 | 806.9 | ||||||||||||||||||||||||||||||
2015 | 443.1 | — | — | — | — | — | 117.0 | 228.4 | 185.9 | 126.6 | 83.6 | 57.2 | 12.0 | 810.7 | ||||||||||||||||||||||||||||||
2016 | 455.8 | — | — | — | — | — | — | 138.7 | 256.5 | 194.6 | 140.6 | 105.9 | 24.9 | 861.2 | ||||||||||||||||||||||||||||||
2017 | 532.9 | — | — | — | — | — | — | — | 107.3 | 278.7 | 256.5 | 192.5 | 41.7 | 876.7 | ||||||||||||||||||||||||||||||
2018 | 654.0 | — | — | — | — | — | — | — | — | 122.7 | 361.9 | 337.7 | 75.5 | 897.8 | ||||||||||||||||||||||||||||||
2019 | 581.5 | — | — | — | — | — | — | — | — | — | 143.8 | 349.0 | 88.2 | 581.0 | ||||||||||||||||||||||||||||||
2020 | 435.7 | — | — | — | — | — | — | — | — | — | — | 133.0 | 80.2 | 213.2 | ||||||||||||||||||||||||||||||
2021 | 88.8 | — | — | — | — | — | — | — | — | — | — | — | 4.4 | 4.4 | ||||||||||||||||||||||||||||||
Subtotal | 5,528.6 | 1,990.5 | 429.1 | 542.9 | 656.5 | 752.9 | 844.8 | 837.1 | 860.8 | 945.0 | 1,141.5 | 1,271.9 | 347.6 | 10,620.6 | ||||||||||||||||||||||||||||||
Americas Insolvency | ||||||||||||||||||||||||||||||||||||||||||||
1996-2010 | 606.4 | 390.9 | 261.2 | 270.4 | 231.0 | 158.9 | 51.2 | 8.6 | 4.6 | 2.5 | 1.4 | 0.8 | 0.2 | 1,381.7 | ||||||||||||||||||||||||||||||
2011 | 180.4 | — | 15.2 | 66.4 | 82.8 | 85.8 | 76.9 | 36.0 | 3.7 | 1.6 | 0.7 | 0.5 | 0.1 | 369.7 | ||||||||||||||||||||||||||||||
2012 | 251.4 | — | — | 17.4 | 103.6 | 94.1 | 80.1 | 60.7 | 29.3 | 4.3 | 1.9 | 0.9 | 0.2 | 392.5 | ||||||||||||||||||||||||||||||
2013 | 227.8 | — | — | — | 52.5 | 82.6 | 81.7 | 63.4 | 47.8 | 21.9 | 2.9 | 1.3 | 0.2 | 354.3 | ||||||||||||||||||||||||||||||
2014 | 148.4 | — | — | — | — | 37.0 | 50.9 | 44.3 | 37.4 | 28.8 | 15.8 | 2.2 | 0.3 | 216.7 | ||||||||||||||||||||||||||||||
2015 | 63.2 | — | — | — | — | — | 3.4 | 17.9 | 20.1 | 19.8 | 16.7 | 7.9 | 0.4 | 86.2 | ||||||||||||||||||||||||||||||
2016 | 91.4 | — | — | — | — | — | — | 18.9 | 30.4 | 25.0 | 19.9 | 14.4 | 2.7 | 111.3 | ||||||||||||||||||||||||||||||
2017 | 275.3 | — | — | — | — | — | — | — | 49.1 | 97.3 | 80.9 | 58.8 | 11.8 | 297.9 | ||||||||||||||||||||||||||||||
2018 | 97.9 | — | — | — | — | — | — | — | — | 6.7 | 27.4 | 30.5 | 7.8 | 72.4 | ||||||||||||||||||||||||||||||
2019 | 123.1 | — | — | — | — | — | — | — | — | — | 13.3 | 31.4 | 8.6 | 53.3 | ||||||||||||||||||||||||||||||
2020 | 62.1 | — | — | — | — | — | — | — | — | — | — | 6.6 | 3.0 | 9.6 | ||||||||||||||||||||||||||||||
2021 | 9.5 | — | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||
Subtotal | 2,136.9 | 390.9 | 276.4 | 354.2 | 469.9 | 458.4 | 344.2 | 249.8 | 222.4 | 207.9 | 180.9 | 155.3 | 35.3 | 3,345.6 | ||||||||||||||||||||||||||||||
Total Americas and Australia | 7,665.5 | 2,381.4 | 705.5 | 897.1 | 1,126.4 | 1,211.3 | 1,189.0 | 1,086.9 | 1,083.2 | 1,152.9 | 1,322.4 | 1,427.2 | 382.9 | 13,966.2 | ||||||||||||||||||||||||||||||
Europe Core | ||||||||||||||||||||||||||||||||||||||||||||
2012 | 20.4 | — | — | 11.6 | 9.0 | 5.6 | 3.2 | 2.2 | 2.0 | 2.0 | 1.5 | 1.2 | 0.3 | 38.6 | ||||||||||||||||||||||||||||||
2013 | 20.3 | — | — | — | 7.1 | 8.5 | 2.3 | 1.3 | 1.2 | 1.3 | 0.9 | 0.7 | 0.2 | 23.5 | ||||||||||||||||||||||||||||||
2014 | 773.8 | — | — | — | — | 153.2 | 292.0 | 246.4 | 220.8 | 206.3 | 172.9 | 149.8 | 37.8 | 1,479.2 | ||||||||||||||||||||||||||||||
2015 | 411.3 | — | — | — | — | — | 45.8 | 100.3 | 86.2 | 80.9 | 66.1 | 54.3 | 13.4 | 447.0 | ||||||||||||||||||||||||||||||
2016 | 333.1 | — | — | — | — | — | — | 40.4 | 78.9 | 72.6 | 58.0 | 48.3 | 12.0 | 310.2 | ||||||||||||||||||||||||||||||
2017 | 252.2 | — | — | — | — | — | — | — | 17.9 | 56.0 | 44.1 | 36.1 | 9.6 | 163.7 | ||||||||||||||||||||||||||||||
2018 | 341.8 | — | — | — | — | — | — | — | — | 24.3 | 88.7 | 71.2 | 18.4 | 202.6 | ||||||||||||||||||||||||||||||
2019 | 518.6 | — | — | — | — | — | — | — | — | — | 47.9 | 125.7 | 32.0 | 205.6 | ||||||||||||||||||||||||||||||
2020 | 324.1 | — | — | — | — | — | — | — | — | — | — | 32.4 | 24.4 | 56.8 | ||||||||||||||||||||||||||||||
2021 | 43.6 | — | — | — | — | — | — | — | — | — | — | — | 1.4 | 1.4 | ||||||||||||||||||||||||||||||
Subtotal | 3,039.2 | — | — | 11.6 | 16.1 | 167.3 | 343.3 | 390.6 | 407.0 | 443.4 | 480.1 | 519.7 | 149.5 | 2,928.6 | ||||||||||||||||||||||||||||||
Europe Insolvency | ||||||||||||||||||||||||||||||||||||||||||||
2014 | 10.9 | — | — | — | — | — | 4.3 | 3.9 | 3.2 | 2.6 | 1.5 | 0.8 | 0.1 | 16.4 | ||||||||||||||||||||||||||||||
2015 | 19.0 | — | — | — | — | — | 3.0 | 4.4 | 5.0 | 4.8 | 3.9 | 2.9 | 0.5 | 24.5 | ||||||||||||||||||||||||||||||
2016 | 39.3 | — | — | — | — | — | — | 6.2 | 12.7 | 12.9 | 10.7 | 7.9 | 1.8 | 52.2 | ||||||||||||||||||||||||||||||
2017 | 39.2 | — | — | — | — | — | — | — | 1.2 | 7.9 | 9.2 | 9.8 | 2.5 | 30.6 | ||||||||||||||||||||||||||||||
2018 | 44.9 | — | — | — | — | — | — | — | — | 0.6 | 8.4 | 10.3 | 3.0 | 22.3 | ||||||||||||||||||||||||||||||
2019 | 77.2 | — | — | — | — | — | — | — | — | — | 5.1 | 21.1 | 6.2 | 32.4 | ||||||||||||||||||||||||||||||
2020 | 105.4 | — | — | — | — | — | — | — | — | — | — | 6.1 | 8.8 | 14.9 | ||||||||||||||||||||||||||||||
2021 | 16.7 | — | — | — | — | — | — | — | — | — | — | — | 0.6 | 0.6 | ||||||||||||||||||||||||||||||
Subtotal | 352.6 | — | — | — | — | — | 7.3 | 14.5 | 22.1 | 28.8 | 38.8 | 58.9 | 23.5 | 193.9 | ||||||||||||||||||||||||||||||
Total Europe | 3,391.8 | — | — | 11.6 | 16.1 | 167.3 | 350.6 | 405.1 | 429.1 | 472.2 | 518.9 | 578.6 | 173.0 | 3,122.5 | ||||||||||||||||||||||||||||||
Total PRA Group | $ | 11,057.3 | $ | 2,381.4 | $ | 705.5 | $ | 908.7 | $ | 1,142.5 | $ | 1,378.6 | $ | 1,539.6 | $ | 1,492.0 | $ | 1,512.3 | $ | 1,625.1 | $ | 1,841.3 | $ | 2,005.8 | $ | 555.9 | $ | 17,088.7 |
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||
LTM | For the Year Ended | |||||||||||||||||||
Adjusted EBITDA for PRA Group ($ in millions) | March 31, 2021 | December 31, 2020 | ||||||||||||||||||
Net income attributable to PRA Group, Inc. | $ | 189 | $ | 149 | ||||||||||||||||
Adjustments: | ||||||||||||||||||||
Income tax expense | 55 | 41 | ||||||||||||||||||
Foreign exchange losses/(gains) | — | (2) | ||||||||||||||||||
Interest expense, net | 136 | 142 | ||||||||||||||||||
Other expense | 1 | 1 | ||||||||||||||||||
Depreciation and amortization | 18 | 18 | ||||||||||||||||||
Adjustment for net income attributable to noncontrolling interests | 19 | 18 | ||||||||||||||||||
Recoveries applied to negative allowance less Changes in expected recoveries | 997 | 968 | ||||||||||||||||||
Adjusted EBITDA | $ | 1,416 | $ | 1,337 |
Debt to Adjusted EBITDA | ||||||||
LTM | For the Year Ended | |||||||
March 31, 2021 | December 31, 2020 | |||||||
Borrowings | $ | 2,501 | $ | 2,661 | ||||
LTM Adjusted EBITDA | 1,416 | 1,337 | ||||||
Debt to LTM Adjusted EBITDA | 1.77 | 1.99 |
Cover Page |
May 06, 2021 |
---|---|
Cover [Abstract] | |
Document Type | 8-K |
Document Period End Date | May 06, 2021 |
Entity Registrant Name | PRA Group, Inc. |
Entity Incorporation, State or Country Code | DE |
Entity File Number | 000-50058 |
Entity Tax Identification Number | 75-3078675 |
Entity Address, Address Line One | 120 Corporate Boulevard |
Entity Address, City or Town | Norfolk, |
Entity Address, State or Province | VA |
Entity Address, Postal Zip Code | 23502 |
City Area Code | (888) |
Local Phone Number | 772-7326 |
Written Communications | false |
Soliciting Material | false |
Pre-commencement Tender Offer | false |
Pre-commencement Issuer Tender Offer | false |
Title of 12(b) Security | Common Stock, $0.01 par value per share |
Trading Symbol | PRAA |
Security Exchange Name | NASDAQ |
Entity Emerging Growth Company | false |
Amendment Flag | false |
Entity Central Index Key | 0001185348 |
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end
3:BJ X) KC;*'&
MW5HYPWW?:4;J]&]QD8SZ*CS[ALK=-OR=M^T#T;6+EICX-OIM#]Q. <9P2Z!\BNYVK*90'= \@)?1U1/M ] %TOA&4XG65P81E.Z-5<7<%4
MH'L ND)W*1_H'K)!K./S [J'%+'":N*$Z'JZXAI ]Y#5!, ]';C,<3W-^:63
MX]OWW-\7E?BS+F;T\"@NK#@=6Q>+HLRI/_'^^<"ZWQL@-D+0 N;[GN;4U-&
M@*)OR- )$OO['6E#6G[F?C
MP9W ]7I*1=>F]&,ZFB[&] H%_662QNF(YD2.9'*M5*BPYEE>7I*69NHK<6G=
M2)K9>/3'(LEI8LM)GBVN)I54#-4LRZ*H/RV22A ,F3>G:_.V717GBYQ4JU#J
ME]!<)L6*'M+\J7E^H'QW?TS'5G99_7@KX]Q*4NMFDHPFU5_NI,"ZB8N[5XP'
MEO4QM53_U&0S*TYOU]\?C]5 S<)6-:ORY+T?Y6\Z/;[=$2!J=RD!A44OQ?U7*I-@!0,
M_4ZHE]73<1319/8.?IQ *VZ<97%45Z %,31,P^!D6/> UCRI%&TLJO'B,$[J
MOTOYOW<^T +[- K"6?T_G2 "CG;X!!W$$1W^9RL%6P[-)H%?%$R#.:_+*K22
M/TZ*L1E0C[#_B['*1(SNR&EUF@UTV-GI- _1^MA6:?1L!W#8W#TZ:'5:T/L=
MIX&:_^S^M>/L-]%NV[9;AX>MMO.L!B5=&)1ZY:".=P[_:CG[G;:SA1K5W2K@
M<4VUKAW(XW?;W&@N]MH'-GI$([MP9PI ^)2V=;JTK<=-8L_[D0T_[49K[C3
M5D9[H4/L60_:[@V:JC/8(5WH%]O_JK*_/H8]$IZY@U'8[73G[?WNO#N'.@=@
M)X]MTCT^4KKSC_#]002VFMB-7F!_-65G<*I\TX%6BB'+V),5#:L*,S$U9 LS
MB4K$8*JA4:VR;>*_+UK&305;3'/YERP>Y8_/121 R@^:3@<=-#^W#SI/* J;
M=??S.$G'%#SO+$:'W!->UA^_R[KT3E90G"!9>\/>HMA'69^+]^,DR )HO3GU
M^@!3.-KQ,O%:MA1UP[G3UN=.NV;N,NJ&?%&R=@1S$0):2CE-<7O[Q;^$>%
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MFD4X8'B;SI"^E0X:FFYH'-/MA!^TD\'FVA
MUM"K;@ZBG@OH^+;IOPTAA?&,\-^;YA0\ZIRWA45+ECR-:(K2$?=$_(*A8(B"
M+$6 HL# )6^?/W8"LU65"M-U5_ DFU7U$<#3/:J]N4G5M!X>Z:E50])?2&<5
M"3I[_>M;8:E>N3P%;0M0)N(QXFH9,9'27PFU,-\5?M^@I?6F;IJK* E&T6UNMN+0>,@^3P8[>:9KU
M0D_?["IIK_6(L;??@NQZR$(>$K9LZ3DEXQVB-C<5''"VK=4%)83VV/BS6;:<+N
MQ+VKI<>S\6'GESJF5IM'_#XN)B^M.UMZ1@Y2+1.RM'ABG+;KW=Y [/'V#6&.
M\O1G8J#ZOCZG)#"J@:]^L%9R0BM:8:;DW!ODC^DHFTFK+[/TFB;I?;UJ([/]
MX4^UZ*;EQ&&=JN1_37'B[;V>>CD^H?U"YNT^$
MG\Q\]E%[?MJT-23)8KK!NS=J%VG'