Summary of Accretable Yield and an Estimate of Zero Basis Future Cash Flows |
The following table summarizes the Company’s accretable yield and an estimate of zero basis future cash flows at the beginning and end of the period presented (in thousands): | | | | | | | | | | | | | | Accretable Yield | | Estimate of Zero Basis Cash Flows | | Total | December 31, 2015 | $ | 3,047,640 |
| | $ | 223,031 |
| | $ | 3,270,671 |
| Revenue recognized, net | (238,547 | ) | | (31,547 | ) | | (270,094 | ) | Net additions on existing portfolios | 39,538 |
| | 8,071 |
| | 47,609 |
| Additions for current purchases, net | 193,654 |
| | — |
| | 193,654 |
| Effect of foreign currency translation | (64,330 | ) | | 470 |
| | (63,860 | ) | Balance at March 31, 2016 | 2,977,955 |
| | 200,025 |
| | 3,177,980 |
| Revenue recognized, net | (233,714 | ) | | (33,738 | ) | | (267,452 | ) | Net additions on existing portfolios | 59,459 |
| | 95,135 |
| | 154,594 |
| Additions for current purchases, net | 183,217 |
| | — |
| | 183,217 |
| Effect of foreign currency translation | (181,223 | ) | | 245 |
| | (180,978 | ) | Balance at June 30, 2016 | $ | 2,805,694 |
| | $ | 261,667 |
| | $ | 3,067,361 |
|
| | | | | | | | | | | | | | Accretable Yield | | Estimate of Zero Basis Cash Flows | | Total | Balance at December 31, 2014 | $ | 2,993,321 |
| | $ | 66,392 |
| | $ | 3,059,713 |
| Revenue recognized, net | (248,539 | ) | | (15,571 | ) | | (264,110 | ) | Net additions on existing portfolios | 228,560 |
| | 39,661 |
| | 268,221 |
| Additions for current purchases, net | 85,907 |
| | — |
| | 85,907 |
| Effect of foreign currency translation | (108,046 | ) | | (54 | ) | | (108,100 | ) | Balance at March 31, 2015 | 2,951,203 |
| | 90,428 |
| | 3,041,631 |
| Revenue recognized, net | (243,425 | ) | | (26,876 | ) | | (270,301 | ) | Net additions on existing portfolios | (40,337 | ) | | 74,587 |
| | 34,250 |
| Additions for current purchases, net | 395,009 |
| | — |
| | 395,009 |
| Effect of foreign currency translation | 131,654 |
| | (1 | ) | | 131,653 |
| Balance at June 30, 2015 | $ | 3,194,104 |
| | $ | 138,138 |
| | $ | 3,332,242 |
|
|
Summary of Changes in Balance of the Investment in Receivable Portfolios |
The following tables summarize the changes in the balance of the investment in receivable portfolios during the following periods (in thousands, except percentages): | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2016 | | Accrual Basis Portfolios | | Cost Recovery Portfolios | | Zero Basis Portfolios | | Total | Balance, beginning of period | $ | 2,482,855 |
| | $ | 4,123 |
| | $ | — |
| | $ | 2,486,978 |
| Purchases of receivable portfolios | 233,116 |
| | — |
| | — |
| | 233,116 |
| Transfer of portfolios | (96 | ) | | 96 |
| | — |
| | — |
| Gross collections(1) | (399,498 | ) | | (724 | ) | | (33,878 | ) | | (434,100 | ) | Put-backs and Recalls(2) | (3,692 | ) | | (5 | ) | | 140 |
| | (3,557 | ) | Foreign currency adjustments | (80,432 | ) | | 136 |
| | — |
| | (80,296 | ) | Revenue recognized | 233,010 |
| | — |
| | 31,963 |
| | 264,973 |
| Portfolio allowance reversals, net | 704 |
| | — |
| | 1,775 |
| | 2,479 |
| Balance, end of period | $ | 2,465,967 |
| | $ | 3,626 |
| | $ | — |
| | $ | 2,469,593 |
| Revenue as a percentage of collections(3) | 58.3 | % | | 0.0 | % | | 94.3 | % | | 61.0 | % | | | | | | | | | | Three Months Ended June 30, 2015 | | Accrual Basis Portfolios | | Cost Recovery Portfolios | | Zero Basis Portfolios | | Total | Balance, beginning of period | $ | 2,029,335 |
| | $ | 9,072 |
| | $ | — |
| | $ | 2,038,407 |
| Purchases of receivable portfolios | 418,780 |
| | — |
| | — |
| | 418,780 |
| Gross collections(1) | (409,339 | ) | | (1,253 | ) | | (26,732 | ) | | (437,324 | ) | Put-backs and Recalls(2) | (1,458 | ) | | (1 | ) | | (164 | ) | | (1,623 | ) | Foreign currency adjustments | 63,121 |
| | 85 |
| | 20 |
| | 63,226 |
| Revenue recognized | 242,618 |
| | — |
| | 23,323 |
| | 265,941 |
| Portfolio allowance reversals, net | 807 |
| | — |
| | 3,553 |
| | 4,360 |
| Balance, end of period | $ | 2,343,864 |
| | $ | 7,903 |
| | $ | — |
| | $ | 2,351,767 |
| Revenue as a percentage of collections(3) | 59.3 | % | | 0.0 | % | | 87.2 | % | | 60.8 | % |
________________________ | | (1) | Does not include amounts collected on behalf of others. |
| | (2) | Put-backs represent accounts that are returned to the seller in accordance with the respective purchase agreement (“Put-Backs”). Recalls represent accounts that are recalled by the seller in accordance with the respective purchase agreement (“Recalls”). |
| | (3) | Revenue as a percentage of collections excludes the effects of net portfolio allowances or net portfolio allowance reversals. |
| | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2016 | | Accrual Basis Portfolios | | Cost Recovery Portfolios | | Zero Basis Portfolios | | Total | Balance, beginning of period | $ | 2,436,054 |
| | $ | 4,615 |
| | $ | — |
| | $ | 2,440,669 |
| Purchases of receivable portfolios | 489,869 |
| | — |
| | — |
| | 489,869 |
| Transfer of portfolios | (96 | ) | | 96 |
| | — |
| | — |
| Gross collections(1) | (815,225 | ) | | (1,357 | ) | | (65,323 | ) | | (881,905 | ) | Put-backs and Recalls(2) | (16,577 | ) | | (11 | ) | | 38 |
| | (16,550 | ) | Foreign currency adjustments | (100,319 | ) | | 283 |
| | — |
| | (100,036 | ) | Revenue recognized | 471,088 |
| | — |
| | 61,788 |
| | 532,876 |
| Portfolio allowance reversals, net | 1,173 |
| | — |
| | 3,497 |
| | 4,670 |
| Balance, end of period | $ | 2,465,967 |
| | $ | 3,626 |
| | $ | — |
| | $ | 2,469,593 |
| Revenue as a percentage of collections(3) | 57.8 | % | | 0.0 | % | | 94.6 | % | | 60.4 | % | | | | | | | | | | Six Months Ended June 30, 2015 | | Accrual Basis Portfolios | | Cost Recovery Portfolios | | Zero Basis Portfolios | | Total | Balance, beginning of period | $ | 2,131,084 |
| | $ | 12,476 |
| | $ | — |
| | $ | 2,143,560 |
| Purchases of receivable portfolios | 543,934 |
| | — |
| | — |
| | 543,934 |
| Gross collections(1) | (816,895 | ) | | (3,225 | ) | | (42,275 | ) | | (862,395 | ) | Put-backs and Recalls(2) | (3,975 | ) | | (19 | ) | | (192 | ) | | (4,186 | ) | Foreign currency adjustments | (2,248 | ) | | (1,329 | ) | | 20 |
| | (3,557 | ) | Revenue recognized | 491,157 |
| | — |
| | 36,035 |
| | 527,192 |
| Portfolio allowance reversals, net | 807 |
| | — |
| | 6,412 |
| | 7,219 |
| Balance, end of period | $ | 2,343,864 |
| | $ | 7,903 |
| | $ | — |
| | $ | 2,351,767 |
| Revenue as a percentage of collections(3) | 60.1 | % | | 0.0 | % | | 85.2 | % | | 61.1 | % |
________________________ | | (1) | Does not include amounts collected on behalf of others. |
| | (2) | Put-backs represent accounts that are returned to the seller in accordance with the respective purchase agreement. Recalls represent accounts that are recalled by the seller in accordance with the respective purchase agreement. |
| | (3) | Revenue as a percentage of collections excludes the effects of net portfolio allowances or net portfolio allowance reversals. |
|