XML 71 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2013
Summary of Operating Performance

The following table summarizes the operating performance of Janus Holdings and Encore Europe (in thousands):

 

     Year Ended December 31, 2013  
     Janus
Holdings
    Encore
Europe
     Encore Europe 
Consolidated
 

Total revenues

   $ 95,491      $ —        $ 95,491   

Total operating expenses

     (48,890     —          (48,890
  

 

 

   

 

 

    

 

 

 

Income from operations

     46,601        —          46,601   
  

 

 

   

 

 

    

 

 

 

Interest expense—non-PEC

     (26,265     —          (26,265

PEC interest (expense) income

     (21,616     10,235         (11,381

Other income

     98        —          98   
  

 

 

   

 

 

    

 

 

 

(Loss) income before income taxes

     (1,182     10,235         9,053   

Provision for income taxes

     (1,574     —          (1,574
  

 

 

   

 

 

    

 

 

 

Net (loss) income

     (2,756     10,235         7,479   

Net loss attributable to noncontrolling interests

     392        1,167         1,559   
  

 

 

   

 

 

    

 

 

 

Net (loss) income attributable to Encore

   $ (2,364   $ 11,402       $ 9,038   
  

 

 

   

 

 

    

 

 

 
Pro Forma Consolidated Results of Operations

The following unaudited pro forma financial information does not necessarily reflect the actual results that would have occurred had Encore, Cabot, and AACC been combined during the periods presented, nor is it necessarily indicative of the future results of operations of the combined companies (in thousands):

 

     (Unaudited)
Year Ended December 31,
 
     2013      2012  

Consolidated pro forma revenue

   $ 949,337       $ 929,579   

Consolidated pro forma income from continuing operations

     92,378         101,762   
Cabot Acquisition [Member]
 
Components of Purchase Price Allocation for Acquisition/Merger

The components of the purchase price allocation for the Cabot Acquisition are as follows (in thousands):

 

Purchase price:

  

Cash paid at acquisition

   $ 177,246   
  

 

 

 

Allocation of purchase price:

  

Cash

   $ 57,520   

Investment in receivable portfolios

     558,951   

Property and equipment

     13,672   

Other assets

     20,349   

Preferred equity certificates assumed

     (211,549

Debt assumed

     (559,907

Other liabilities assumed

     (45,142

Redeemable noncontrolling interests

     (12,064

Noncontrolling interests

     (4,051

Identifiable intangible assets

     7,559   

Goodwill

     351,908   
  

 

 

 

Total net assets acquired

   $ 177,246  
  

 

 

 
AACC Merger [Member]
 
Components of Purchase Price Allocation for Acquisition/Merger

The components of the purchase price allocation for the AACC Merger are as follows (in thousands):

 

Purchase price:

  

Cash paid at acquisition

   $ 316,485  

Stock consideration

     62,352  
  

 

 

 

Total purchase price

   $ 378,837  
  

 

 

 

Allocation of purchase price:

  

Cash

   $ 23,156  

Investment in receivable portfolios

     383,382  

Deferred court costs

     6,940  

Property and equipment

     11,003  

Other assets

     16,004  

Liabilities assumed

     (126,059 )

Identifiable intangible assets

     1,470  

Goodwill

     62,941  
  

 

 

 

Total net assets acquired

   $ 378,837