Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is intended to help investors understand our business, financial condition, results of operations, liquidity and capital resources. You should read this discussion together with our consolidated financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K. This Annual Report on Form 10-K 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 this 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 primarily 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 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").
LAAP (Latin America and Asia-Pacific)
We have purchased non-performing loans in Mexico. Additionally, we have a subsidiary 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 France and Spain.
Government Regulation
As discussed in more detail under "Part I - Item 1-Business - Government Regulation" contained in this 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. Additionally, 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 unsecured personal loans.
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 generally 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 credit card and consumer loan accounts. We purchase receivable portfolios using proprietary pricing models that utilize account-level statistical and behavioral data. These models generally allow us to accurately value portfolios and to develop collection strategies that maximize future returns. As a result, we have generally 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 and charge-off rates remaining near recent peak levels, U.S. portfolio supply continues to be robust. 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 fourth 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 steadying lending and delinquency rates at elevated levels will result in stable and strong market 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-offs, as creditors had embedded debt sales as an integral part of their business models. The percentage of volume that is sold in multi-year forward flow arrangements is increasing.
France and Spain continue to be two of the largest non-performing loan markets in Europe with significant portfolio sales. Financial institutions continue to look to dispose of non-performing loans in these markets.
While sales activity across all of our European markets remains stable, underlying default rates are generally low by historic levels, and consumer lending volumes have stagnated. Sales levels are expected to fluctuate from quarter to quarter. In
general, portfolio pricing remains competitive across our European footprint, constraining the amount of capital we elect to deploy in Europe.
Purchases by Geographic Location
The following table summarizes purchases of receivable portfolios by geographic location during the periods presented (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2025
|
|
2024
|
|
2023
|
|
MCM (United States)
|
$
|
1,174,025
|
|
|
$
|
998,853
|
|
|
$
|
814,557
|
|
|
Cabot (Europe)
|
234,058
|
|
|
353,182
|
|
|
259,255
|
|
|
Total purchases of receivable portfolios
|
$
|
1,408,083
|
|
|
$
|
1,352,035
|
|
|
$
|
1,073,812
|
|
In the United States, capital deployment continued to increase during the periods presented. 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 remained at favorable levels.
In Europe, capital deployment decreased during the year ended December 31, 2025, as compared to 2024, and increased during the year ended December 31, 2024, as compared to 2023, due to higher than normal purchases that included large spot-market portfolios in the fourth quarter of 2024. Pricing continues to remain competitive in our European footprint, constraining the amount of capital we choose to deploy in Europe. Capital deployment can fluctuate based on the timing of the forward flow contracts and spot purchases.
Collections from Receivable Portfolios by Channel and Geographic Location
We utilize three channels for the collection of our receivable portfolios: 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):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2025
|
|
2024
|
|
2023
|
|
MCM (United States):
|
|
|
|
|
|
|
Call center and digital collections
|
$
|
1,272,096
|
|
|
$
|
991,051
|
|
|
$
|
783,164
|
|
|
Legal collections
|
663,164
|
|
|
560,699
|
|
|
526,197
|
|
|
Collection agencies
|
14,039
|
|
|
19,904
|
|
|
5,221
|
|
|
Subtotal
|
1,949,299
|
|
|
1,571,654
|
|
|
1,314,582
|
|
|
Cabot (Europe):
|
|
|
|
|
|
|
Call center and digital collections
|
263,360
|
|
|
249,472
|
|
|
217,784
|
|
|
Legal collections
|
229,350
|
|
|
200,211
|
|
|
189,406
|
|
|
Collection agencies
|
148,231
|
|
|
138,348
|
|
|
136,841
|
|
|
Subtotal
|
640,941
|
|
|
588,031
|
|
|
544,031
|
|
|
Other geographies:
|
2,546
|
|
|
2,793
|
|
|
3,954
|
|
|
Total collections
|
$
|
2,592,786
|
|
|
$
|
2,162,478
|
|
|
$
|
1,862,567
|
|
Collections from receivable portfolios increased by $430.3 million, or 19.9%, to $2,592.8 million during the year ended December 31, 2025, from $2,162.5 million during the year ended December 31, 2024. Collections from receivable portfolios increased by $299.9 million, or 16.1%, to $2,162.5 million during the year ended December 31, 2024, from $1,862.6 million during the year ended December 31, 2023. The increases in collections in the United States were primarily a result of consistent increases in capital deployments and enhanced collections strategies in recent years. The increases in collections from
receivable portfolios in Europe were primarily due to the acquisition of receivable portfolios with higher returns in recent periods. Additionally, collections in Europe were favorably impacted by foreign currency translation by approximately $22.1 million, during the year ended December 31, 2025, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 3.0% for the year ended December 31, 2025 as compared to the year ended December 31, 2024.
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):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2025
|
|
2024
|
|
2023
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio revenue
|
$
|
1,455,795
|
|
|
82.3
|
%
|
|
$
|
1,302,567
|
|
|
99.0
|
%
|
|
$
|
1,204,437
|
|
|
98.5
|
%
|
|
Changes in recoveries
|
208,771
|
|
|
11.8
|
%
|
|
(89,740)
|
|
|
(6.8)
|
%
|
|
(82,530)
|
|
|
(6.7)
|
%
|
|
Total debt purchasing revenue
|
1,664,566
|
|
|
94.1
|
%
|
|
1,212,827
|
|
|
92.2
|
%
|
|
1,121,907
|
|
|
91.8
|
%
|
|
Servicing revenue
|
88,388
|
|
|
5.0
|
%
|
|
84,783
|
|
|
6.4
|
%
|
|
83,136
|
|
|
6.8
|
%
|
|
Other revenues
|
15,848
|
|
|
0.9
|
%
|
|
18,751
|
|
|
1.4
|
%
|
|
17,637
|
|
|
1.4
|
%
|
|
Total revenues
|
1,768,802
|
|
|
100.0
|
%
|
|
1,316,361
|
|
|
100.0
|
%
|
|
1,222,680
|
|
|
100.0
|
%
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
458,233
|
|
|
25.9
|
%
|
|
422,910
|
|
|
32.1
|
%
|
|
391,532
|
|
|
32.0
|
%
|
|
Cost of legal collections
|
315,451
|
|
|
17.8
|
%
|
|
259,298
|
|
|
19.7
|
%
|
|
224,252
|
|
|
18.3
|
%
|
|
General and administrative expenses
|
165,948
|
|
|
9.4
|
%
|
|
163,847
|
|
|
12.4
|
%
|
|
144,862
|
|
|
11.8
|
%
|
|
Other operating expenses
|
144,476
|
|
|
8.2
|
%
|
|
130,802
|
|
|
9.9
|
%
|
|
111,179
|
|
|
9.1
|
%
|
|
Collection agency commissions
|
29,287
|
|
|
1.7
|
%
|
|
30,596
|
|
|
2.3
|
%
|
|
35,657
|
|
|
2.9
|
%
|
|
Depreciation and amortization
|
28,760
|
|
|
1.6
|
%
|
|
32,434
|
|
|
2.5
|
%
|
|
41,737
|
|
|
3.4
|
%
|
|
Goodwill impairment
|
-
|
|
|
-
|
%
|
|
100,600
|
|
|
7.6
|
%
|
|
238,200
|
|
|
19.5
|
%
|
|
Impairment of assets
|
-
|
|
|
-
|
%
|
|
18,544
|
|
|
1.4
|
%
|
|
18,726
|
|
|
1.5
|
%
|
|
Total operating expenses
|
1,142,155
|
|
|
64.6
|
%
|
|
1,159,031
|
|
|
87.9
|
%
|
|
1,206,145
|
|
|
98.5
|
%
|
|
Income from operations
|
626,647
|
|
|
35.4
|
%
|
|
157,330
|
|
|
12.1
|
%
|
|
16,535
|
|
|
1.5
|
%
|
|
Other expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
(293,910)
|
|
|
(16.6)
|
%
|
|
(252,545)
|
|
|
(19.2)
|
%
|
|
(201,877)
|
|
|
(16.5)
|
%
|
|
Loss on extinguishment of debt
|
(1,614)
|
|
|
(0.1)
|
%
|
|
(7,832)
|
|
|
(0.6)
|
%
|
|
-
|
|
|
-
|
%
|
|
Other income
|
5,036
|
|
|
0.3
|
%
|
|
6,832
|
|
|
0.4
|
%
|
|
5,078
|
|
|
0.3
|
%
|
|
Total other expense
|
(290,488)
|
|
|
(16.4)
|
%
|
|
(253,545)
|
|
|
(19.4)
|
%
|
|
(196,799)
|
|
|
(16.2)
|
%
|
|
Income (loss) before income taxes
|
336,159
|
|
|
19.0
|
%
|
|
(96,215)
|
|
|
(7.3)
|
%
|
|
(180,264)
|
|
|
(14.7)
|
%
|
|
Provision for income taxes
|
(79,325)
|
|
|
(4.5)
|
%
|
|
(43,029)
|
|
|
(3.3)
|
%
|
|
(26,228)
|
|
|
(2.1)
|
%
|
|
Net income (loss)
|
$
|
256,834
|
|
|
14.5
|
%
|
|
$
|
(139,244)
|
|
|
(10.6)
|
%
|
|
$
|
(206,492)
|
|
|
(16.8)
|
%
|
Comparison of Results of Operations
Our Annual Report on Form 10-K for the year ended December 31, 2024 includes discussion and analysis of our financial condition and results of operations for the year ended December 31, 2024 as compared to the year ended December 31, 2023 in Item 7 of Part II, "Management's Discussion and Analysis of Financial Condition and Results of Operations."
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
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 "Receivable portfolios, net" in our 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) Portfolio revenue, which is the accretion of the discount on the negative allowance due to the passage of time (generally the receivable portfolio balance multiplied by the EIR), and
(2) Changes in recoveries, which includes:
(a) Recoveries above (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).
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. All subsequent collections to the ZBA pools are recognized as ZBA revenue, which is included in portfolio revenue in our consolidated statements of operations. 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.
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 and real estate assets in Europe and LAAP.
The following table summarizes revenues for the periods presented (in thousands, except percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2025
|
|
2024
|
|
$ Change
|
|
% Change
|
|
Revenue recognized from portfolio basis
|
$
|
1,432,312
|
|
|
$
|
1,279,467
|
|
|
$
|
152,845
|
|
|
11.9
|
%
|
|
ZBA revenue
|
23,483
|
|
|
23,100
|
|
|
383
|
|
|
1.7
|
%
|
|
Portfolio revenue
|
1,455,795
|
|
|
1,302,567
|
|
|
153,228
|
|
|
11.8
|
%
|
|
|
|
|
|
|
|
|
|
|
Recoveries above forecast
|
197,761
|
|
|
78,202
|
|
|
119,559
|
|
|
|
|
Changes in expected future recoveries
|
11,010
|
|
|
(167,942)
|
|
|
178,952
|
|
|
|
|
Changes in recoveries
|
208,771
|
|
|
(89,740)
|
|
|
298,511
|
|
|
NM
|
|
Debt purchasing revenue
|
1,664,566
|
|
|
1,212,827
|
|
|
451,739
|
|
|
37.2
|
%
|
|
|
|
|
|
|
|
|
|
|
Servicing revenue
|
88,388
|
|
|
84,783
|
|
|
3,605
|
|
|
4.3
|
%
|
|
Other revenues
|
15,848
|
|
|
18,751
|
|
|
(2,903)
|
|
|
(15.5)
|
%
|
|
Total revenues
|
$
|
1,768,802
|
|
|
$
|
1,316,361
|
|
|
$
|
452,441
|
|
|
34.4
|
%
|
__________________
NM - Not meaningful.
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 revenue was favorably impacted by foreign currency translation by approximately $16.1 million, during the year ended December 31, 2025, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 3.0% for the year ended December 31, 2025 as compared to the year ended December 31, 2024.
The increase in revenue recognized from portfolio basis during the year ended December 31, 2025, as compared to the year ended December 31, 2024, was primarily due to a higher portfolio basis (i.e.a higher receivable portfolios balance) in the U.S. driven by a consistent higher volume of purchases in recent years.
Recoveries above or below forecast represent over and under-performance in the reporting period, respectively and are expected to vary from period to period. Collections over-performed the forecasted collections by $197.8 million during the year ended December 31, 2025, primarily as a result of collections over-performance in the U.S. The collections over-performance in the U.S. was driven by the deployment of new technologies, enhanced digital capabilities and continued operational innovation, which enabled us to reach more consumers, leading to more payments as well as a larger payer book. These initiatives had a greater impact on the early stages of a portfolio's lifecycle, leading to over-performance for our recent vintages. Collections over-performed the forecasted collections by $78.2 million during the year ended December 31, 2024.
We reassess the forecasts of expected lifetime recoveries each quarter by considering, among other factors, historical and current collection performance, changes in consumer behaviors, and the macroeconomic environment. The significant recoveries above forecast in 2025 were carefully evaluated. We concluded that the recoveries above forecast during the year ended December 31, 2025 were primarily current period collections over-performance and did not represent any material shift in timing of the collections. Therefore, the updated forecast did not result in a material change in expected future recoveries. We recorded a net positive change in expected future recoveries of $11.0 million during the year ended December 31, 2025. We recorded $167.9 million in net negative change in expected future recoveries during the year ended December 31, 2024.
The following tables summarize collections from receivable portfolios, portfolio revenue, changes in recoveries, end of period receivable portfolios balance and other related supplemental data, by year of purchase (in thousands, except percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2025
|
|
As of December 31, 2025
|
|
|
Collections
|
|
Portfolio Revenue
|
|
Changes in Recoveries
|
|
Receivable Portfolios
|
|
Monthly EIR
|
|
United States:
|
|
|
|
|
|
|
|
|
|
|
ZBA
|
$
|
23,478
|
|
|
$
|
23,478
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
-
|
%
|
|
<2021
|
323,258
|
|
|
185,716
|
|
|
15,571
|
|
|
259,504
|
|
|
4.9
|
%
|
|
2021
|
85,407
|
|
|
46,934
|
|
|
(617)
|
|
|
80,005
|
|
|
3.9
|
%
|
|
2022
|
179,247
|
|
|
80,010
|
|
|
11,186
|
|
|
173,909
|
|
|
3.1
|
%
|
|
2023
|
419,265
|
|
|
197,114
|
|
|
19,982
|
|
|
407,059
|
|
|
3.3
|
%
|
|
2024
|
625,051
|
|
|
345,695
|
|
|
92,254
|
|
|
762,765
|
|
|
3.3
|
%
|
|
2025
|
293,593
|
|
|
208,451
|
|
|
42,529
|
|
|
1,126,992
|
|
|
3.2
|
%
|
|
Subtotal
|
1,949,299
|
|
|
1,087,398
|
|
|
180,905
|
|
|
2,810,234
|
|
|
3.4
|
%
|
|
Europe:
|
|
|
|
|
|
|
|
|
|
|
ZBA
|
5
|
|
|
5
|
|
|
-
|
|
|
-
|
|
|
-
|
%
|
|
<2021
|
293,641
|
|
|
185,554
|
|
|
14,521
|
|
|
626,087
|
|
|
2.4
|
%
|
|
2021
|
42,985
|
|
|
26,200
|
|
|
(6,549)
|
|
|
105,108
|
|
|
1.9
|
%
|
|
2022
|
52,865
|
|
|
25,788
|
|
|
3,457
|
|
|
131,938
|
|
|
1.5
|
%
|
|
2023
|
78,352
|
|
|
31,961
|
|
|
19,000
|
|
|
175,808
|
|
|
1.5
|
%
|
|
2024
|
128,970
|
|
|
72,390
|
|
|
(550)
|
|
|
291,993
|
|
|
1.9
|
%
|
|
2025
|
44,123
|
|
|
26,499
|
|
|
(1,756)
|
|
|
217,650
|
|
|
2.1
|
%
|
|
Subtotal
|
640,941
|
|
|
368,397
|
|
|
28,123
|
|
|
1,548,584
|
|
|
2.0
|
%
|
|
Other geographies:(1)
|
|
|
|
|
|
|
|
|
|
|
All vintages
|
2,546
|
|
|
-
|
|
|
(257)
|
|
|
12,714
|
|
|
-
|
%
|
|
Subtotal
|
2,546
|
|
|
-
|
|
|
(257)
|
|
|
12,714
|
|
|
-
|
%
|
|
Total
|
$
|
2,592,786
|
|
|
$
|
1,455,795
|
|
|
$
|
208,771
|
|
|
$
|
4,371,532
|
|
|
2.9
|
%
|
_______________________
(1)All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2024
|
|
As of December 31, 2024
|
|
|
Collections
|
|
Portfolio Revenue
|
|
Changes in Recoveries
|
|
Receivable Portfolios
|
|
Monthly EIR
|
|
United States:
|
|
|
|
|
|
|
|
|
|
|
ZBA
|
$
|
23,097
|
|
$
|
23,097
|
|
$
|
-
|
|
$
|
-
|
|
-%
|
|
<2020
|
324,330
|
|
196,005
|
|
19,267
|
|
256,000
|
|
5.4%
|
|
2020
|
127,555
|
|
69,461
|
|
(2,867)
|
|
126,055
|
|
3.7%
|
|
2021
|
131,870
|
|
69,185
|
|
6,921
|
|
119,734
|
|
3.9%
|
|
2022
|
254,329
|
|
121,998
|
|
(2,765)
|
|
262,669
|
|
3.1%
|
|
2023
|
471,838
|
|
277,750
|
|
16,152
|
|
610,793
|
|
3.3%
|
|
2024
|
238,635
|
|
173,924
|
|
23,821
|
|
954,105
|
|
3.3%
|
|
Subtotal
|
1,571,654
|
|
931,420
|
|
60,529
|
|
2,329,356
|
|
3.6%
|
|
Europe:
|
|
|
|
|
|
|
|
|
|
|
ZBA
|
3
|
|
3
|
|
-
|
|
-
|
|
-%
|
|
<2020
|
299,473
|
|
213,619
|
|
(101,870)
|
|
608,395
|
|
2.3%
|
|
2020
|
31,454
|
|
20,055
|
|
(11,885)
|
|
53,577
|
|
2.2%
|
|
2021
|
52,278
|
|
34,892
|
|
(21,063)
|
|
116,711
|
|
1.9%
|
|
2022
|
64,555
|
|
34,045
|
|
(14,916)
|
|
142,813
|
|
1.5%
|
|
2023
|
89,799
|
|
39,774
|
|
(3,124)
|
|
187,267
|
|
1.5%
|
|
2024
|
50,469
|
|
28,759
|
|
361
|
|
321,419
|
|
1.9%
|
|
Subtotal
|
588,031
|
|
371,147
|
|
(152,497)
|
|
1,430,182
|
|
2.0%
|
|
Other geographies:(1)
|
|
|
|
|
|
|
|
|
|
|
All vintages
|
2,793
|
|
-
|
|
2,228
|
|
16,831
|
|
-%
|
|
Subtotal
|
2,793
|
|
-
|
|
2,228
|
|
16,831
|
|
-%
|
|
Total
|
$
|
2,162,478
|
|
$
|
1,302,567
|
|
$
|
(89,740)
|
|
$
|
3,776,369
|
|
3.0%
|
_______________________
(1)All portfolios are on non-accrual basis. Annual pool groups for other geographies have been aggregated for disclosure purposes.
Servicing revenue increased during the year ended December 31, 2025, as compared to the year ended December 31, 2024, primarily driven by increased demand for BPO clients. Servicing revenue was also favorably impacted by foreign currency translation as a result of the weakening of the U.S. dollar against the British Pound. Other revenues decreased during the year ended December 31, 2025, as compared to the year ended December 31, 2024, primarily driven by a decrease in gains recognized on the sale of real estate assets.
Operating Expenses
The following table summarizes operating expenses during the periods presented (in thousands, except percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2025
|
|
2024
|
|
$ Change
|
|
% Change
|
|
Salaries and employee benefits
|
$
|
458,233
|
|
|
$
|
422,910
|
|
|
$
|
35,323
|
|
|
8.4
|
%
|
|
Cost of legal collections
|
315,451
|
|
|
259,298
|
|
|
56,153
|
|
|
21.7
|
%
|
|
General and administrative expenses
|
165,948
|
|
|
163,847
|
|
|
2,101
|
|
|
1.3
|
%
|
|
Other operating expenses
|
144,476
|
|
|
130,802
|
|
|
13,674
|
|
|
10.5
|
%
|
|
Collection agency commissions
|
29,287
|
|
|
30,596
|
|
|
(1,309)
|
|
|
(4.3)
|
%
|
|
Depreciation and amortization
|
28,760
|
|
|
32,434
|
|
|
(3,674)
|
|
|
(11.3)
|
%
|
|
Goodwill impairment
|
-
|
|
|
100,600
|
|
|
(100,600)
|
|
|
(100.0)
|
%
|
|
Impairment of assets
|
-
|
|
|
18,544
|
|
|
(18,544)
|
|
|
(100.0)
|
%
|
|
Total operating expenses
|
$
|
1,142,155
|
|
|
$
|
1,159,031
|
|
|
$
|
(16,876)
|
|
|
(1.5)
|
%
|
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 expenses were unfavorably impacted by foreign currency translation by approximately $11.4 million, during the year ended December 31, 2025, primarily as a result of the weakening of the U.S. dollar against the British Pound by approximately 3.0% for the year ended December 31, 2025 as compared to the year ended December 31, 2024.
Operating expenses are explained in more detail as follows:
Salaries and Employee Benefits
The increase in salaries and employee benefits during the year ended December 31, 2025, compared to the year ended December 31, 2024, was primarily driven by a general increase in wages and higher account manager compensation as a result of higher collection performance.
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 consolidated statements of operations.
The following table summarizes our cost of legal collections during the periods presented (in thousands, except percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2025
|
|
2024
|
|
$ Change
|
|
% Change
|
|
Court costs
|
$
|
213,911
|
|
|
$
|
170,528
|
|
|
$
|
43,383
|
|
|
25.4
|
%
|
|
Legal collection fees
|
101,540
|
|
|
88,770
|
|
|
12,770
|
|
|
14.4
|
%
|
|
Total cost of legal collections
|
$
|
315,451
|
|
|
$
|
259,298
|
|
|
$
|
56,153
|
|
|
21.7
|
%
|
The increase in cost of legal collections during the year ended December 31, 2025, compared to the year ended December 31, 2024, was primarily due to increased legal placements in this channel in the United States.
General and Administrative Expenses
General and administrative expenses remained relatively consistent during the year ended December 31, 2025, compared to the year ended December 31, 2024.
Other Operating Expenses
The increase in other operating expenses during the year ended December 31, 2025, compared to the year ended December 31, 2024, was primarily due to an increase in postage and printing expenses of $13.1 million.
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 $1.3 million during the year ended December 31, 2025, compared to the year ended December 31, 2024. The decrease was primarily due to fewer accounts placed with external agencies in the United States.
Depreciation and Amortization
Depreciation and amortization expenses decreased by $3.7 million during the year ended December 31, 2025, compared to the year ended December 31, 2024. The decrease was primarily due to a smaller depreciable and amortizable asset balances during the year ended December 31, 2025, compared to the year ended December 31, 2024.
Goodwill Impairment
During the fourth quarter of 2025, we performed our annual goodwill impairment assessment as of December 31, 2025, which did not result in any goodwill impairment charge. We recorded a goodwill impairment charge of $100.6 million during the year ended December 31, 2024. Refer to "Note 15: Goodwill" to our consolidated financial statements for further details.
Impairment of Assets
We did not incur any asset impairment charge during the year ended December 31, 2025. During the year ended December 31, 2024, we recorded an impairment charge of $18.5 million related to our acquired definite-lived intangible assets within our debt servicing business. Refer to "Property and Equipment, Net" in "Note 5: Composition of Certain Financial Statement Items" to our consolidated financial statements for further details.
Interest Expense
The following table summarizes our interest expense (in thousands, except percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2025
|
|
2024
|
|
$ Change
|
|
% Change
|
|
Stated interest on debt obligations
|
$
|
279,546
|
|
|
$
|
236,220
|
|
|
$
|
43,326
|
|
|
18.3
|
%
|
|
Amortization of debt issuance costs
|
13,437
|
|
|
14,763
|
|
|
(1,326)
|
|
|
(9.0)
|
%
|
|
Amortization of debt discount
|
927
|
|
|
1,562
|
|
|
(635)
|
|
|
(40.7)
|
%
|
|
Total interest expense
|
$
|
293,910
|
|
|
$
|
252,545
|
|
|
$
|
41,365
|
|
|
16.4
|
%
|
The increase in interest expense during the year ended December 31, 2025, compared to the year ended December 31, 2024, was primarily due to the following reasons:
•The effect resulting from increased average debt balance of approximately $32.1 million;
•The effect resulting from higher weighted average interest rates on our borrowings of approximately $6.0 million; and
•An unfavorable impact of foreign currency translation of approximately $3.3 million driven by the weakening of the U.S. dollar against the British Pound.
Loss on Extinguishment of Debt
Loss on extinguishment of debt associated with various financing transactions was $1.6 million and $7.8 million during the year ended December 31, 2025 and 2024, respectively. Refer to "Note 6: Borrowings" in the notes to our consolidated financial statements for details of our financing activities.
Other Income (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 was $5.0 million and $6.8 million during the years ended December 31, 2025 and 2024, respectively. Interest income included in other income, net of other expense, was $5.0 million and $7.0 million during the years ended December 31, 2025 and 2024, respectively.
Provision for Income Taxes
The following table summarizes provision for income taxes and the respective effective tax rate during the periods presented (in thousands, except percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2025
|
|
2024
|
|
$ Change
|
|
% Change
|
|
Income (loss) before income taxes
|
$
|
336,159
|
|
|
$
|
(96,215)
|
|
|
|
|
|
|
Provision for income taxes
|
79,325
|
|
|
43,029
|
|
|
36,296
|
|
|
84.4
|
%
|
|
Effective tax rate
|
23.6 %
|
|
(44.7)%
|
|
|
|
|
For the year ended December 31, 2025, the difference between our effective tax rate and the federal statutory rate was primarily due to state income taxes, offset by other foreign adjustments. For the year ended December 31, 2024, the difference between our effective tax rate and the federal statutory rate was primarily due to a non-cash goodwill impairment charge of $100.6 million at our Cabot reporting unit and a change in valuation allowance for certain foreign subsidiaries' operating losses. The change in our effective tax rate during the year ended December 31, 2025, as compared to 2024, was primarily due to the impact of the goodwill impairment charge and the change in valuation allowance recorded in 2024.
Our effective tax rate could fluctuate significantly on a quarterly basis and could be adversely affected to the extent earnings are lower than anticipated in countries that have lower statutory tax rates and higher than anticipated in countries that have higher statutory tax rates. Refer to "Note 11: Income Taxes" to our consolidated financial statements for further details.
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):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2025
|
|
2024
|
|
2023
|
|
GAAP net income (loss), as reported
|
$
|
256,834
|
|
|
$
|
(139,244)
|
|
|
$
|
(206,492)
|
|
|
Adjustments:
|
|
|
|
|
|
|
Interest expense
|
293,910
|
|
|
252,545
|
|
|
201,877
|
|
|
Loss on extinguishment of debt
|
1,614
|
|
|
7,832
|
|
|
-
|
|
|
Interest income
|
(4,955)
|
|
|
(7,008)
|
|
|
(4,746)
|
|
|
Provision for income taxes
|
79,325
|
|
|
43,029
|
|
|
26,228
|
|
|
Depreciation and amortization
|
28,760
|
|
|
32,434
|
|
|
41,737
|
|
|
Net gain on derivative instruments(1)
|
-
|
|
|
(267)
|
|
|
(3,170)
|
|
|
Stock-based compensation expense
|
18,269
|
|
|
14,012
|
|
|
13,854
|
|
|
Acquisition, integration and restructuring related expenses(2)
|
3,201
|
|
|
10,451
|
|
|
7,401
|
|
|
Goodwill impairment(3)
|
-
|
|
|
100,600
|
|
|
238,200
|
|
|
Impairment of assets(3)
|
-
|
|
|
18,544
|
|
|
18,726
|
|
|
Adjusted EBITDA
|
$
|
676,958
|
|
|
$
|
332,928
|
|
|
$
|
333,615
|
|
|
Collections applied to principal balance(4)
|
$
|
953,476
|
|
|
$
|
1,004,230
|
|
|
$
|
776,280
|
|
________________________
(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)During the years ended December 31, 2024 and 2023, we recorded non-cash goodwill impairment charges of $100.6 million and $238.2 million, respectively. We recorded a non-cash impairment of long-lived assets of $18.5 million and a non-cash impairment of intangible assets of $18.7 million during the years ended December 31, 2024 and 2023, respectively. We believe these non-cash impairment charges are not indicative of ongoing operations, therefore adjusting for these expenses enhances comparability to prior periods, anticipated future periods, and our competitors' results.
(4)Collections applied to principal balance is calculated in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2025
|
|
2024
|
|
2023
|
|
Collections applied to receivable portfolios, net
|
$
|
1,136,991
|
|
|
$
|
859,911
|
|
|
$
|
658,130
|
|
|
Changes in recoveries
|
(208,771)
|
|
|
89,740
|
|
|
82,530
|
|
|
Other proceeds applied to basis
|
25,256
|
|
|
54,579
|
|
|
35,620
|
|
|
Collections applied to principal balance
|
$
|
953,476
|
|
|
$
|
1,004,230
|
|
|
$
|
776,280
|
|
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.
Cumulative Collections Money Multiple - Cumulative Collections from Receivable Portfolios to Purchase Price Multiple
The following table summarizes our receivable purchases, related collections, and cumulative collections money multiples (in thousands, except multiples):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year of
Purchase
|
|
Purchase
Price(1)
|
|
Cumulative Collections through December 31, 2025
|
|
<2021
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
2025
|
|
Total(2)
|
|
CCMM(3)
|
|
United States:
|
|
<2021
|
|
$
|
7,182,871
|
|
|
$
|
14,692,377
|
|
|
$
|
1,521,344
|
|
|
$
|
1,016,050
|
|
|
$
|
672,989
|
|
|
$
|
474,982
|
|
|
$
|
346,736
|
|
|
$
|
18,724,478
|
|
|
2.6
|
|
|
2021
|
|
403,039
|
|
|
-
|
|
|
120,354
|
|
|
240,605
|
|
|
188,895
|
|
|
131,870
|
|
|
85,407
|
|
|
767,131
|
|
|
1.9
|
|
|
2022
|
|
548,825
|
|
|
-
|
|
|
-
|
|
|
98,277
|
|
|
268,516
|
|
|
254,329
|
|
|
179,247
|
|
|
800,369
|
|
|
1.5
|
|
|
2023
|
|
805,742
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
184,182
|
|
|
471,838
|
|
|
419,265
|
|
|
1,075,285
|
|
|
1.3
|
|
|
2024
|
|
990,751
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
238,635
|
|
|
625,051
|
|
|
863,686
|
|
|
0.9
|
|
|
2025
|
|
1,169,613
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
293,593
|
|
|
293,593
|
|
|
0.3
|
|
|
Subtotal
|
|
11,100,841
|
|
|
14,692,377
|
|
|
1,641,698
|
|
|
1,354,932
|
|
|
1,314,582
|
|
|
1,571,654
|
|
|
1,949,299
|
|
|
22,524,542
|
|
|
2.0
|
|
|
Europe:
|
|
<2021
|
|
3,178,179
|
|
|
3,867,902
|
|
|
601,897
|
|
|
449,785
|
|
|
374,156
|
|
|
330,930
|
|
|
293,646
|
|
|
5,918,316
|
|
|
1.9
|
|
|
2021
|
|
242,825
|
|
|
-
|
|
|
43,082
|
|
|
66,529
|
|
|
58,515
|
|
|
52,278
|
|
|
42,985
|
|
|
263,389
|
|
|
1.1
|
|
|
2022
|
|
231,869
|
|
|
-
|
|
|
-
|
|
|
36,957
|
|
|
70,385
|
|
|
64,555
|
|
|
52,865
|
|
|
224,762
|
|
|
1.0
|
|
|
2023
|
|
259,255
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
40,975
|
|
|
89,799
|
|
|
78,352
|
|
|
209,126
|
|
|
0.8
|
|
|
2024
|
|
353,182
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
50,469
|
|
|
128,970
|
|
|
179,439
|
|
|
0.5
|
|
|
2025
|
|
234,058
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
44,123
|
|
|
44,123
|
|
|
0.2
|
|
|
Subtotal
|
|
4,499,368
|
|
|
3,867,902
|
|
|
644,979
|
|
|
553,271
|
|
|
544,031
|
|
|
588,031
|
|
|
640,941
|
|
|
6,839,155
|
|
|
1.5
|
|
|
Other geographies(4):
|
|
All vintages
|
|
340,283
|
|
|
518,266
|
|
|
20,682
|
|
|
3,334
|
|
|
3,954
|
|
|
2,793
|
|
|
2,546
|
|
|
551,575
|
|
|
1.6
|
|
|
Subtotal
|
|
340,283
|
|
|
518,266
|
|
|
20,682
|
|
|
3,334
|
|
|
3,954
|
|
|
2,793
|
|
|
2,546
|
|
|
551,575
|
|
|
1.6
|
|
|
Total
|
|
$
|
15,940,492
|
|
|
$
|
19,078,545
|
|
|
$
|
2,307,359
|
|
|
$
|
1,911,537
|
|
|
$
|
1,862,567
|
|
|
$
|
2,162,478
|
|
|
$
|
2,592,786
|
|
|
$
|
29,915,272
|
|
|
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 December 31, 2025, excluding collections on behalf of others.
(3)Cumulative Collections Money Multiple ("CCMM") through December 31, 2025 refers to cumulative collections as a multiple of purchase price.
(4)Annual pool groups for other geographies have been aggregated for disclosure purposes.
Purchase Price Multiple - Total Estimated Collections from Receivable Portfolios to Purchase Price Multiple
The following table summarizes our purchases, resulting historical collections, estimated remaining collections from receivable portfolios, and purchase price multiple (in thousands, except multiples):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Price(1)
|
|
Historical
Collections(2)
|
|
Estimated
Remaining
Collections
|
|
Total Estimated
Collections
|
|
Purchase Price Multiple (3)
|
|
United States:
|
|
|
|
|
|
|
|
|
|
|
<2021
|
$
|
7,182,871
|
|
|
$
|
18,724,478
|
|
|
$
|
673,646
|
|
|
$
|
19,398,124
|
|
|
2.7
|
|
|
2021
|
403,039
|
|
|
767,131
|
|
|
182,954
|
|
|
950,085
|
|
|
2.4
|
|
|
2022
|
548,825
|
|
|
800,369
|
|
|
348,578
|
|
|
1,148,947
|
|
|
2.1
|
|
|
2023
|
805,742
|
|
|
1,075,285
|
|
|
838,059
|
|
|
1,913,344
|
|
|
2.4
|
|
|
2024
|
990,751
|
|
|
863,686
|
|
|
1,555,536
|
|
|
2,419,222
|
|
|
2.4
|
|
|
2025
|
1,169,613
|
|
|
293,593
|
|
|
2,443,943
|
|
|
2,737,536
|
|
|
2.3
|
|
|
Subtotal
|
11,100,841
|
|
|
22,524,542
|
|
|
6,042,716
|
|
|
28,567,258
|
|
|
2.6
|
|
|
Europe:
|
|
|
|
|
|
|
|
|
|
|
<2021
|
3,178,179
|
|
|
5,918,316
|
|
|
1,698,845
|
|
|
7,617,161
|
|
|
2.4
|
|
|
2021
|
242,825
|
|
|
263,389
|
|
|
228,865
|
|
|
492,254
|
|
|
2.0
|
|
|
2022
|
231,869
|
|
|
224,762
|
|
|
242,240
|
|
|
467,002
|
|
|
2.0
|
|
|
2023
|
259,255
|
|
|
209,126
|
|
|
313,999
|
|
|
523,125
|
|
|
2.0
|
|
|
2024
|
353,182
|
|
|
179,439
|
|
|
631,452
|
|
|
810,891
|
|
|
2.3
|
|
|
2025
|
234,058
|
|
|
44,123
|
|
|
485,465
|
|
|
529,588
|
|
|
2.3
|
|
|
Subtotal
|
4,499,368
|
|
|
6,839,155
|
|
|
3,600,866
|
|
|
10,440,021
|
|
|
2.3
|
|
|
Other geographies(4):
|
|
|
|
|
|
|
|
|
|
All vintages
|
340,283
|
|
|
551,575
|
|
|
16,541
|
|
|
568,116
|
|
|
1.7
|
|
|
Subtotal
|
340,283
|
|
|
551,575
|
|
|
16,541
|
|
|
568,116
|
|
|
1.7
|
|
|
Total
|
$
|
15,940,492
|
|
|
$
|
29,915,272
|
|
|
$
|
9,660,123
|
|
|
$
|
39,575,395
|
|
|
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 December 31, 2025, excluding collections on behalf of others.
(3)Purchase Price Multiple represents total estimated collections divided by the purchase price.
(4)Annual pool groups for other geographies have been aggregated for disclosure purposes.
Estimated Remaining Collections by Year of Purchase
The following table summarizes our estimated remaining collections from receivable portfolios and estimated future cash flows from real estate-owned assets (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Remaining Collections by Year of Purchase(1)
|
|
|
2026
|
|
2027
|
|
2028
|
|
2029
|
|
2030
|
|
2031
|
|
2032
|
|
2033
|
|
2034
|
|
>2034
|
|
Total(2)
|
|
United States:
|
|
<2021
|
$
|
227,789
|
|
|
$
|
144,301
|
|
|
$
|
98,098
|
|
|
$
|
66,448
|
|
|
$
|
45,174
|
|
|
$
|
31,000
|
|
|
$
|
21,301
|
|
|
$
|
14,408
|
|
|
$
|
9,679
|
|
|
$
|
15,448
|
|
|
$
|
673,646
|
|
|
2021
|
56,371
|
|
|
39,528
|
|
|
26,912
|
|
|
18,603
|
|
|
12,845
|
|
|
8,783
|
|
|
6,114
|
|
|
4,306
|
|
|
3,040
|
|
|
6,452
|
|
|
182,954
|
|
|
2022
|
109,005
|
|
|
75,135
|
|
|
49,788
|
|
|
34,372
|
|
|
24,460
|
|
|
17,364
|
|
|
12,089
|
|
|
8,374
|
|
|
5,894
|
|
|
12,097
|
|
|
348,578
|
|
|
2023
|
261,320
|
|
|
179,081
|
|
|
122,704
|
|
|
83,505
|
|
|
58,447
|
|
|
41,344
|
|
|
29,299
|
|
|
20,147
|
|
|
14,104
|
|
|
28,108
|
|
|
838,059
|
|
|
2024
|
517,893
|
|
|
322,406
|
|
|
214,981
|
|
|
151,775
|
|
|
106,720
|
|
|
75,768
|
|
|
53,083
|
|
|
37,071
|
|
|
25,697
|
|
|
50,142
|
|
|
1,555,536
|
|
|
2025
|
631,661
|
|
|
585,299
|
|
|
371,868
|
|
|
253,617
|
|
|
181,467
|
|
|
128,405
|
|
|
91,325
|
|
|
63,968
|
|
|
44,694
|
|
|
91,639
|
|
|
2,443,943
|
|
|
Subtotal
|
1,804,039
|
|
|
1,345,750
|
|
|
884,351
|
|
|
608,320
|
|
|
429,113
|
|
|
302,664
|
|
|
213,211
|
|
|
148,274
|
|
|
103,108
|
|
|
203,886
|
|
|
6,042,716
|
|
|
Europe:
|
|
<2021
|
250,032
|
|
|
221,343
|
|
|
189,126
|
|
|
162,157
|
|
|
138,757
|
|
|
120,046
|
|
|
105,472
|
|
|
93,260
|
|
|
82,578
|
|
|
336,074
|
|
|
1,698,845
|
|
|
2021
|
37,727
|
|
|
32,505
|
|
|
27,370
|
|
|
23,083
|
|
|
19,358
|
|
|
16,415
|
|
|
14,048
|
|
|
12,074
|
|
|
10,368
|
|
|
35,917
|
|
|
228,865
|
|
|
2022
|
46,120
|
|
|
39,280
|
|
|
30,806
|
|
|
25,096
|
|
|
20,508
|
|
|
16,917
|
|
|
13,877
|
|
|
11,154
|
|
|
9,222
|
|
|
29,260
|
|
|
242,240
|
|
|
2023
|
60,770
|
|
|
49,774
|
|
|
41,626
|
|
|
33,430
|
|
|
26,706
|
|
|
21,598
|
|
|
17,646
|
|
|
14,476
|
|
|
11,712
|
|
|
36,261
|
|
|
313,999
|
|
|
2024
|
106,671
|
|
|
89,932
|
|
|
75,191
|
|
|
62,583
|
|
|
51,926
|
|
|
43,142
|
|
|
36,558
|
|
|
31,749
|
|
|
27,595
|
|
|
106,105
|
|
|
631,452
|
|
|
2025
|
83,437
|
|
|
74,794
|
|
|
60,668
|
|
|
49,585
|
|
|
40,370
|
|
|
32,961
|
|
|
27,239
|
|
|
23,265
|
|
|
19,726
|
|
|
73,420
|
|
|
485,465
|
|
|
Subtotal
|
584,757
|
|
|
507,628
|
|
|
424,787
|
|
|
355,934
|
|
|
297,625
|
|
|
251,079
|
|
|
214,840
|
|
|
185,978
|
|
|
161,201
|
|
|
617,037
|
|
|
3,600,866
|
|
|
Other geographies(3):
|
|
All vintages
|
6,189
|
|
|
4,099
|
|
|
2,650
|
|
|
1,727
|
|
|
887
|
|
|
468
|
|
|
244
|
|
|
143
|
|
|
74
|
|
|
60
|
|
|
16,541
|
|
|
Subtotal
|
6,189
|
|
|
4,099
|
|
|
2,650
|
|
|
1,727
|
|
|
887
|
|
|
468
|
|
|
244
|
|
|
143
|
|
|
74
|
|
|
60
|
|
|
16,541
|
|
|
Portfolio ERC
|
2,394,985
|
|
|
1,857,477
|
|
|
1,311,788
|
|
|
965,981
|
|
|
727,625
|
|
|
554,211
|
|
|
428,295
|
|
|
334,395
|
|
|
264,383
|
|
|
820,983
|
|
|
9,660,123
|
|
|
REO ERC(4)
|
18,967
|
|
|
5,125
|
|
|
124
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
24,216
|
|
|
Total ERC
|
$
|
2,413,952
|
|
|
$
|
1,862,602
|
|
|
$
|
1,311,912
|
|
|
$
|
965,981
|
|
|
$
|
727,625
|
|
|
$
|
554,211
|
|
|
$
|
428,295
|
|
|
$
|
334,395
|
|
|
$
|
264,383
|
|
|
$
|
820,983
|
|
|
$
|
9,684,339
|
|
________________________
(1)As of December 31, 2025, ERC for Zero Basis Portfolios includes $26.9 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 include $16.5 million from non-accrual portfolios, primarily in other geographies.
(2)Represents the expected remaining gross cash collections over a 180-month period. As of December 31, 2025, ERC for 84-month was $8,264.6 million.
(3)Annual pool groups for other geographies have been aggregated for disclosure purposes.
(4)Real estate-owned assets ("REO") ERC includes $23.8 million and $0.4 million of estimated future cash flows for Europe and Other Geographies, respectively.
Estimated Future Collections Applied to Receivable Portfolios
As of December 31, 2025, we had $4.4 billion in receivable portfolios. The estimated future collections applied to the receivable portfolios net balance is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ending December 31,
|
United States
|
|
Europe
|
|
Other
Geographies
|
|
Total
Amortization
|
|
2026
|
$
|
799,873
|
|
|
$
|
233,907
|
|
|
$
|
5,143
|
|
|
$
|
1,038,923
|
|
|
2027
|
652,719
|
|
|
210,484
|
|
|
3,190
|
|
|
866,393
|
|
|
2028
|
412,075
|
|
|
174,598
|
|
|
1,938
|
|
|
588,611
|
|
|
2029
|
278,292
|
|
|
144,686
|
|
|
1,187
|
|
|
424,165
|
|
|
2030
|
196,853
|
|
|
118,230
|
|
|
508
|
|
|
315,591
|
|
|
2031
|
140,002
|
|
|
97,648
|
|
|
339
|
|
|
237,989
|
|
|
2032
|
99,955
|
|
|
83,144
|
|
|
186
|
|
|
183,285
|
|
|
2033
|
70,128
|
|
|
73,099
|
|
|
113
|
|
|
143,340
|
|
|
2034
|
49,070
|
|
|
65,070
|
|
|
59
|
|
|
114,199
|
|
|
2035
|
34,919
|
|
|
61,513
|
|
|
32
|
|
|
96,464
|
|
|
2036
|
25,942
|
|
|
58,099
|
|
|
15
|
|
|
84,056
|
|
|
2037
|
19,460
|
|
|
55,925
|
|
|
4
|
|
|
75,389
|
|
|
2038
|
15,416
|
|
|
57,663
|
|
|
-
|
|
|
73,079
|
|
|
2039
|
10,743
|
|
|
59,083
|
|
|
-
|
|
|
69,826
|
|
|
2040
|
4,787
|
|
|
55,435
|
|
|
-
|
|
|
60,222
|
|
|
Total
|
$
|
2,810,234
|
|
|
$
|
1,548,584
|
|
|
$
|
12,714
|
|
|
$
|
4,371,532
|
|
Supplemental quarterly financial information
Financial highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
(in thousands, except percentages and earnings per share)
|
2025
|
|
2024
|
|
% Change
|
|
Collections
|
$
|
669,976
|
|
|
$
|
554,595
|
|
|
21
|
%
|
|
Revenues
|
$
|
473,552
|
|
|
$
|
265,619
|
|
|
78
|
%
|
|
Portfolio purchases
|
$
|
327,064
|
|
|
$
|
495,144
|
|
|
(34)
|
%
|
|
Operating expenses
|
$
|
300,159
|
|
|
$
|
399,809
|
|
|
(25)
|
%
|
|
Net income (loss)
|
$
|
76,657
|
|
|
$
|
(225,307)
|
|
|
NM
|
|
Income (loss) per share
|
$
|
3.37
|
|
|
$
|
(9.42)
|
|
|
NM
|
__________________
NM - Not meaningful.
Consolidated financial statements of operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
(in thousands)
|
2025
|
|
2024
|
|
Revenues
|
|
|
|
|
Portfolio revenue
|
$
|
379,277
|
|
|
$
|
336,666
|
|
|
Changes in recoveries
|
68,072
|
|
|
(95,760)
|
|
|
Total debt purchasing revenue
|
447,349
|
|
|
240,906
|
|
|
Servicing revenue
|
21,366
|
|
|
20,525
|
|
|
Other revenues
|
4,837
|
|
|
4,188
|
|
|
Total revenues
|
473,552
|
|
|
265,619
|
|
|
Operating expenses
|
|
|
|
|
Salaries and employee benefits
|
117,445
|
|
|
104,616
|
|
|
Cost of legal collections
|
87,779
|
|
|
68,989
|
|
|
General and administrative expenses
|
44,383
|
|
|
52,019
|
|
|
Other operating expenses
|
36,178
|
|
|
37,786
|
|
|
Collection agency commissions
|
7,439
|
|
|
8,288
|
|
|
Depreciation and amortization
|
6,935
|
|
|
8,967
|
|
|
Goodwill impairment
|
-
|
|
|
100,600
|
|
|
Impairment of assets
|
-
|
|
|
18,544
|
|
|
Total operating expenses
|
300,159
|
|
|
399,809
|
|
|
Income (loss) from operations
|
173,393
|
|
|
(134,190)
|
|
|
Other expense
|
|
|
|
|
Interest expense
|
(75,195)
|
|
|
(68,498)
|
|
|
Loss on extinguishment of debt
|
(1,614)
|
|
|
(7,832)
|
|
|
Other income
|
1,234
|
|
|
541
|
|
|
Total other expense
|
(75,575)
|
|
|
(75,789)
|
|
|
Income (loss) before income taxes
|
97,818
|
|
|
(209,979)
|
|
|
Provision for income taxes
|
(21,161)
|
|
|
(15,328)
|
|
|
Net income (loss)
|
$
|
76,657
|
|
|
$
|
(225,307)
|
|
Quarterly revenues summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
2025
|
|
2024
|
|
$ Change
|
|
% Change
|
|
Revenue recognized from portfolio basis
|
$
|
373,570
|
|
|
$
|
331,560
|
|
|
$
|
42,010
|
|
|
12.7
|
%
|
|
ZBA revenue
|
5,707
|
|
|
5,106
|
|
|
601
|
|
|
11.8
|
%
|
|
Portfolio revenue
|
379,277
|
|
|
336,666
|
|
|
42,611
|
|
|
12.7
|
%
|
|
|
|
|
|
|
|
|
|
|
Recoveries above forecast
|
57,087
|
|
|
26,944
|
|
|
30,143
|
|
|
|
|
Changes in expected future recoveries
|
10,985
|
|
|
(122,704)
|
|
|
133,689
|
|
|
|
|
Changes in recoveries
|
68,072
|
|
|
(95,760)
|
|
|
163,832
|
|
|
NM
|
|
Debt purchasing revenue
|
447,349
|
|
|
240,906
|
|
|
206,443
|
|
|
85.7
|
%
|
|
|
|
|
|
|
|
|
|
|
Servicing revenue
|
21,366
|
|
|
20,525
|
|
|
841
|
|
|
4.1
|
%
|
|
Other revenues
|
4,837
|
|
|
4,188
|
|
|
649
|
|
|
15.5
|
%
|
|
Total revenues
|
$
|
473,552
|
|
|
$
|
265,619
|
|
|
$
|
207,933
|
|
|
78.3
|
%
|
__________________
NM - Not meaningful.
Liquidity and Capital Resources
Liquidity
The following table summarizes our cash flow activities for the periods presented (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2025
|
|
2024
|
|
2023
|
|
Net cash provided by operating activities
|
$
|
153,199
|
|
|
$
|
156,168
|
|
|
$
|
152,991
|
|
|
Net cash used in investing activities
|
(242,586)
|
|
|
(440,430)
|
|
|
(401,941)
|
|
|
Net cash provided by financing activities
|
44,854
|
|
|
317,774
|
|
|
268,300
|
|
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.
Net cash provided by operating activities was $153.2 million, $156.2 million, and $153.0 million during the years ended December 31, 2025, 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, goodwill impairment, impairment of assets, stock-based compensation charges, deferred income tax, 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. During the year ended December 31, 2024, we recorded a goodwill impairment of $100.6 million and an impairment of long-lived assets of $18.5 million. During the year ended December 31, 2023, we recorded a goodwill impairment of $238.2 million and an impairment of intangible assets of $18.7 million. Changes in recoveries decreased the operating cash flows by $208.8 million during the year ended December 31, 2025 and increased the operating cash flows by $89.7 million, and $82.5 million during the years ended December 31, 2024, and 2023, respectively. Refer to "Note 4: 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 $242.6 million, $440.4 million, and $401.9 million during the years ended December 31, 2025, 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 were $1,389.1 million, $1,336.4 million, and $1,060.2 million during the years ended December 31, 2025, 2024, and 2023, respectively. Collection proceeds applied to the principal of our receivable portfolios were $1,137.0 million, $859.9 million, and $658.1 million during the years ended December 31, 2025, 2024, and 2023, respectively. Refer to Purchases and Collections within "Item 7: 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 $44.9 million, $317.8 million, and $268.3 million during the years ended December 31, 2025, 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 $1,273.3 million, $2,031.5 million, and $1,196.0 million during the years ended December 31, 2025, 2024, and 2023, respectively. Repayments of amounts outstanding under our credit facilities were $1,359.0 million, $1,868.1 million, and $989.6 million during the years ended December 31, 2025, 2024, and 2023, respectively. During the year ended December 31, 2025, we issued $500.0 million 6.625% in senior secured notes that mature in 2031. We used a portion of proceeds from this offering to pay down drawings under our Global Senior Facility. Proceeds from the issuance of senior secured notes were $1.0 billion and $104.2 million during the years ended December 31, 2024, and 2023, respectively. In 2025, we repaid €100.0 million (approximately $117.5 million based on an exchange rate of $1.00 to €0.85, the exchange rate as of December 31, 2025) of the principal outstanding under our 2028 Floating Rate Notes using borrowings from our Global Senior Facility. Repayments of senior secured notes were $789.1 million, and $39.1 million during the years ended December 31, 2024, and 2023, respectively. During the year ended December 31, 2025, we settled our $100.0 million 3.25% 2025 convertible notes using borrowings from our Global Senior Facility. During the year ended December 31, 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. During the year ended December 31, 2024, in connection with the early redemptions of our senior secured notes due 2026 and 2026, we settled the corresponding cross currency swaps on the respective loan redemption date for $40.0 million in cash. Repayments of other debt were $42.5 million, $22.1 million, and $12.7 million during the years ended December 31, 2025, 2024, and 2023, respectively.
Capital Resources
Our primary sources of capital are cash collections from our 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 6: Borrowings" in the notes to our consolidated financial statements for a further discussion of our debt. Available capacity under our Global Senior Facility was $814.3 million as of December 31, 2025.
On October 1, 2025, we issued $500.0 million in aggregate principal amount of 6.625% Senior Secured Notes due April 2031 at an issue price of 100.000% through a private placement offering. Also on October 1, 2025, we settled our $100.0 million 2025 Convertible Notes in cash for $106.2 million, of which $6.2 million (the excess above the principal amount) represented the conversion spread.
In November 2025, we repaid €100.0 million (approximately $117.5 million based on an exchange rate of $1.00 to €0.85, the exchange rate as of December 31, 2025) of the principal outstanding under our 2028 Floating Rate Notes. This repayment was funded by borrowings from our Global Senior Facility.
In May 2021, our Board of Directors authorized a $300.0 million share repurchase program. In November 2025, our Board of Directors authorized an increase of an additional $300.0 million under the 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 year ended December 31, 2025, we repurchased 2,117,733 shares of our common stock for $89.5 million under the share repurchase program. We did not make any repurchases under the share repurchase program during the years ended December 31, 2024 and 2023. As of December 31, 2025, we had remaining authority to purchase $302.4 million of our common stock. Our practice is to retire the shares repurchased.
Our cash and cash equivalents as of December 31, 2025, consisted of $45.6 million held by U.S.-based entities and $111.2 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 $22.5 million and $21.5 million as of December 31, 2025 and 2024, respectively.
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.
Future Contractual Cash Obligations
The following table summarizes our future contractual cash obligations as of December 31, 2025 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment Due By Period
|
|
Contractual Obligations
|
Total
|
|
Less
Than
1 Year
|
|
More
Than
1 Year
|
|
Principal payments on debt
|
$
|
4,032,798
|
|
|
$
|
21,015
|
|
|
$
|
4,011,783
|
|
|
Estimated interest payments(1)
|
1,022,837
|
|
|
279,149
|
|
|
743,688
|
|
|
Finance leases
|
646
|
|
|
322
|
|
|
324
|
|
|
Operating leases
|
73,761
|
|
|
18,391
|
|
|
55,370
|
|
|
Purchase commitments on receivable portfolios
|
436,573
|
|
|
351,625
|
|
|
84,948
|
|
|
Total contractual cash obligations
|
$
|
5,566,615
|
|
|
$
|
670,502
|
|
|
$
|
4,896,113
|
|
________________________
(1)Estimated interest payments are calculated based on outstanding principal amounts, applicable fixed interest rates or currently effective interest rates as of December 31, 2025 for variable rate debt, timing of scheduled payments and the term of the debt obligations.
Critical Accounting Estimates
We prepare our financial statements in conformity with GAAP, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. "Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies" of the notes to the consolidated financial statements describes the significant accounting policies and methods used in the preparation of our consolidated financial statements.
We base our estimates on past experience and other assumptions that we believe are reasonable under the circumstances, and we evaluate these estimates on an ongoing basis. Actual results may differ from these estimates and such differences may be material. We refer to accounting estimates of this type as critical accounting policies and estimates, which we discuss further below. We have reviewed our critical accounting policies and estimates with the audit committee of our board of directors.
Receivable Portfolios and Related Revenue
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. Our static pools are typically grouped into credit card, purchased consumer bankruptcy, and mortgage portfolios. We further group 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. We make significant assumptions in determining the economic life of a pool, including the reasonable and supportable economic forecast period based on asset type and geography, which considers the availability of forward-looking scenarios and their respective time horizons. In general, we forecast recoveries over one or two years prior to reverting to historical averages at an estimate-level over the remaining life using various methodologies depending on the asset type and geography. The speed at which forecasts revert varies based on the spread between the forecast period and historical data. In addition, estimated recoveries include a qualitative component, which generally reflects management's assessment of macroeconomic environment. We continue to evaluate the reasonable economic life of a pool and reversion method on an ongoing basis. Debt purchasing revenue includes two components:
(1) Portfolio revenue, 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).
We measure expected future recoveries based on historical experience, current conditions, and reasonable and supportable forecasts. 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, the productivity of our collection staff, and the deployment of technologies and digital capabilities. External factors that may have an impact on our collections include macroeconomic conditions, new laws or regulations, and new interpretations of existing laws or regulations.
See "Note 4: Receivable Portfolios, Net" to our consolidated financial statements for further discussion of receivable portfolios.
Valuation of Goodwill
Business combinations typically result in the recording of goodwill and other intangible assets. The excess of the purchase price over the fair value assigned to the tangible and identifiable intangible assets, liabilities assumed, and noncontrolling interest in the acquiree is recorded as goodwill.
Goodwill is tested annually for impairment and in interim periods if events or changes in circumstances indicate that the assets may be impaired. We perform our annual goodwill impairment assessment at the reporting unit level. Effective for the year ended December 31, 2025, we changed our annual goodwill impairment testing date from the first day of the fourth quarter to the last day of the fourth quarter to better align with our annual budgeting process. Any impairment charges resulting from this impairment assessment process are reported in the fourth quarter.
We first assess qualitative factors to determine whether it is necessary to perform a quantitative goodwill impairment test. The qualitative factors include economic environment, business climate, market capitalization, operating performance, competition, and other factors. If, after completing such assessment, we determine it is more likely than not that the fair value of a reporting unit is greater than its carrying amount, then there is no need to perform any further testing. If we conclude otherwise, or if we proceed directly to perform a quantitative assessment, then we calculate the fair value of the reporting unit and compare the fair value with the carrying value of the reporting unit.
Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions, estimates, and market factors. While we believe we have made reasonable estimates and assumptions to estimate the fair value of our reporting units, if: actual results are not consistent with our current estimates and assumptions; management significantly changes its estimates and assumptions; there is a deterioration in market factors outside of our control, such as general economic conditions in the countries in which we operate, discount rates, income tax rates, foreign currency exchange rates, or inflation; or there is a sustained decline in our stock price and market capitalization, goodwill impairment charges may be recorded in future periods. The goodwill impairment charges have no effect on liquidity or capital resources. However, they are a non-cash charge and could adversely affect our financial results in the period recognized.
Recent Accounting Pronouncements
Information regarding recent accounting pronouncements and the impact of those pronouncements, if any, on our consolidated financial statements is provided in this Annual Report in "Note 1: Ownership, Description of Business, and Summary of Significant Accounting Policies" to our consolidated financial statements.