Attached files
file | filename |
---|---|
8-K - FORM 8-K - ASSET ACCEPTANCE CAPITAL CORP | d8k.htm |
EX-10.1 - SECOND AMENDMENT TO CREDIT AGREEMENT DATED AS OF OCTOBER 27, 2009. - ASSET ACCEPTANCE CAPITAL CORP | dex101.htm |
Exhibit 99.1
28405 Van Dyke Avenue Warren, Michigan 48093 www.AssetAcceptance.com
| ||
Contact: | ||
Victoria Sivrais | ||
FD | ||
312-553-6715 / victoria.sivrais@fd.com |
Asset Acceptance Capital Corp. Reports Third Quarter 2009 Results
Announces amended credit agreement substantially expanding capacity under revised covenants
Warren, Mich., November 2, 2009 Asset Acceptance Capital Corp. (NASDAQ: AACC), a leading purchaser and collector of charged-off consumer debt, today announced results for the quarter ended September 30, 2009.
Highlights from the third quarter include:
| Acquired $37.2 million (net of buybacks) in charged-off consumer receivable portfolios, with an aggregate value of $1.6 billion, or 2.32% of face value; |
| Cash Collections of $77.8 million; |
| Operating expenses of 61.8 percent of Cash Collections; and |
| Expanded borrowing capacity to $84 million with amended credit agreement financial covenants. |
Rion Needs, President and CEO, commented: Our cash collections during the quarter, particularly on older vintage portfolios, were unfavorably impacted by the ongoing macro-economic landscape that continues to hinder consumers ability to repay their obligations. We began to execute on our strategy to leverage the attractive pricing conditions for our paper, increasing our purchasing by roughly 80% during the third quarter versus the second quarter of 2009. In addition, we believe that our now expanded capacity under the amended credit facility coupled with the more advantageous pricing environment positions us well to execute on our strategy in the remainder of 2009 and into 2010.
Needs continued, While the current macro backdrop remains challenging, we are in a position to increase both our operational efficiency, as well as our capacity to positively impact liquidation rates going forward. In the coming months we will be unveiling new technology that will automate several of the key functions of our call center representatives, increasing their efficiency substantially and allowing them to focus their time on accounts that they are most likely to liquidate. Additionally, we have made solid progress in achieving our goal of increasing collection account representative headcount, and signed a third-party agreement with an offshore firm on a per seat basis to expand capacity by 20% by year-end. While the last several quarters have been difficult, we have implemented a number of initiatives and strategies to make us more successful as market conditions improve.
Asset Acceptance Third Quarter 2009 Results
Page 2 of 10 ~
Third Quarter 2009 Review
Asset Acceptance reported cash collections of $77.8 million in the third quarter ended September 30, 2009, versus cash collections of $90.8 million in the year-ago period.
Total revenues were $47.7 million in the third quarter of 2009, compared to total revenues of $58.4 million in the third quarter of 2008. Amortization of purchased receivables in the third quarter of 2009 was 39.0% of total cash collections versus 36.0% of total cash collections in the third quarter of 2008. The Company reported a third quarter of 2009 net impairment charge of $6.8 million on purchased receivables, versus a net impairment charge of $3.1 million in the prior year quarter.
The net loss for the quarter was $1.6 million, or $0.05 per fully diluted share, compared to net income of $3.0 million, or $0.10 per fully diluted share, in the third quarter of 2008. Earnings Before Interest, Taxes, Depreciation and Amortization, including purchased receivable amortization (Adjusted EBITDA), decreased to $32.6 million in the third quarter of 2009, down 22.8% compared to the year-ago period. Please refer to the table on page four, which reconciles net income according to Generally Accepted Accounting Principles (GAAP) to Adjusted EBITDA.
During the third quarter of 2009, the Company invested $37.2 million to purchase charged-off consumer debt portfolios with a face value of $1.6 billion, for a blended rate of 2.32% of face value. This compares to the prior-year third quarter, when the Company invested $35.6 million to purchase consumer debt portfolios with a face value of $718.8 million, representing a blended rate of 4.95% of face value. All purchase data is adjusted for buybacks.
In addition to lower cash collections in the quarter, the Company reported lower operating expenses compared to the prior year. Total operating expenses in the quarter were reduced 4.0% to $48.1 million, from $50.1 million in the third quarter of 2008. For the 2009 third quarter, Asset Acceptance reported operating expenses of 61.8% of cash collections, up from 55.2% of cash collections in the prior year quarter.
Nine Months Ended September 30, 2009
For the nine-month period ended September 30, 2009, the Company reported cash collections of $259.2 million compared to cash collections of $286.2 million in the first nine months of 2008.
Total revenues in the first nine months of 2009 were $153.7 million versus $179.2 million in the first nine months of 2008. For the first nine months of 2009, amortization of purchased receivables was 41.0% of total cash collections versus 37.8% of total cash collections in the same period of last year. Net impairments for the first nine months of 2009 totaled $17.1 million, versus $8.4 million for the first nine months of 2008.
Net income in the first nine months of 2009 was $3.8 million, or $0.12 per fully diluted share, compared to net income of $11.9 million, or $0.39 per fully diluted share, in the same period of 2008. For the nine-month period ended September 30, 2009, Adjusted EBITDA declined to $125.1 million, a decrease of 11.8% when compared to the same nine-month period in 2008.
2
Asset Acceptance Third Quarter 2009 Results
Page 3 of 10 ~
The Company invested $79.1 million to purchase charged-off consumer debt portfolios with a face value of $3.1 billion, for a blended rate of 2.57% during the first nine months of 2009, compared to $122.3 million with a face value of $3.2 billion, for a blended rate of 3.85% in the same period of 2008. All purchase data is adjusted for buybacks.
Amended Credit Agreement
Asset Acceptance also announced the signing of an amendment to its credit facility led by JPMorgan Chase Bank, N.A. Under the terms of the Credit Agreement, the Company has a five-year $100.0 million revolving credit facility expiring in June 2012 and a six-year $150.0 million term loan facility expiring in June 2013. The amendment loosened two of the more restrictive financial covenants within the agreement and made other changes:
| The Leverage ratio has been loosened to 1.5 to 1.0, from 1.125 to 1.0, for approximately 2 years. At December 31, 2011, the leverage ratio will step down to 1.25 to 1.0 through expiration. |
| The planned step down of the Total Liabilities to Tangible Net Worth ratio on December 31, 2009 from 2.5 to 1.0 to 2.25 to 1.0 has been deferred until December 31, 2011. |
| The Minimum Tangible Net Worth requirement was increased by $5.0 million. |
| The LIBOR spread was increased by 100 basis points. |
| The Company paid fees and other costs of approximately $1.9 million in connection with the amendment. |
We are very pleased to announce the amended credit agreement with JPMorgan Chase. Under the amended agreement, our borrowing capacity has more than doubled to $84 million, creating additional flexibility to take advantage of the improved pricing conditions in the remainder of 2009 and into 2010, commented Mark Redman, Senior Vice President and CFO of Asset Acceptance Capital Corp. We have also made progress with Project Grow and our planned ramp up in paper purchases. We expect to see these initiatives begin to bear fruit, in terms of both productivity and our cost to convert accounts, as we move through the next twelve months.
3
Asset Acceptance Third Quarter 2009 Results
Page 4 of 10 ~
Reconciliation of GAAP Net (Loss) Income to Adjusted EBITDA (Unaudited)
The Company provided the following table which reconciles GAAP net (loss) income, as reported, to Adjusted EBITDA. The Company indicated that the measure Adjusted EBITDA is used in its amended credit agreements financial covenants. A similar calculation is used for its management bonus program. The Company believes that Adjusted EBITDA, which is generally cash collections less operating expenses (other than non-cash operating expenses, such as depreciation and amortization) represents the Companys cash generation which can be used to purchase receivables, pay down debt, pay income taxes, return to shareholders and for other uses. Adjusted EBITDA, which is a non-GAAP financial measure, should not be considered an alternative to, or more meaningful than, net income prepared on a GAAP basis. Additionally, Adjusted EBITDA as computed by the Company may not be comparable to similar metrics used by others in the industry.
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net (loss) income |
$ | (1,641,668 | ) | $ | 3,039,979 | $ | 3,802,763 | $ | 11,941,961 | |||||||
Add: interest income and expense (net), income taxes, depreciation and amortization |
2,314,217 | 6,227,984 | 12,729,717 | 20,348,675 | ||||||||||||
Add: share-based and other non-cash compensation |
312,863 | 271,289 | 1,074,093 | 1,009,187 | ||||||||||||
Add (subtract): (gain) loss on disposal of assets |
100,560 | 2,280 | 107,101 | (153,277 | ) | |||||||||||
Add: impairment of assets |
1,167,600 | | 1,167,600 | 445,651 | ||||||||||||
Subtotal |
2,253,572 | 9,541,532 | 18,881,274 | 33,592,197 | ||||||||||||
Change to balance of purchased receivables |
30,745,788 | 32,791,472 | 106,642,722 | 108,633,398 | ||||||||||||
Non-cash revenue |
(403,684 | ) | (131,376 | ) | (449,126 | ) | (447,645 | ) | ||||||||
Adjusted EBITDA |
$ | 32,595,676 | $ | 42,201,628 | $ | 125,074,870 | $ | 141,777,950 | ||||||||
Cash collections |
$ | 77,832,357 | $ | 90,775,528 | $ | 259,242,871 | $ | 286,232,552 | ||||||||
Other revenues, net |
180,328 | 238,331 | 694,457 | 976,153 | ||||||||||||
Operating expenses |
(48,097,751 | ) | (50,084,817 | ) | (140,160,099 | ) | (149,862,480 | ) | ||||||||
Share-based and other non-cash compensation |
312,863 | 271,289 | 1,074,093 | 1,009,187 | ||||||||||||
Depreciation and amortization |
1,097,909 | 1,000,728 | 2,943,223 | 2,950,502 | ||||||||||||
Impairment of assets |
1,167,600 | | 1,167,600 | 445,651 | ||||||||||||
Loss on disposal of equipment |
103,800 | 2,280 | 110,341 | 11,763 | ||||||||||||
Other income (expense) |
(1,430 | ) | (1,711 | ) | 2,384 | 14,622 | ||||||||||
Adjusted EBITDA |
$ | 32,595,676 | $ | 42,201,628 | $ | 125,074,870 | $ | 141,777,950 | ||||||||
4
Asset Acceptance Third Quarter 2009 Results
Page 5 of 10 ~
Third Quarter 2009 Earnings Conference Call
Asset Acceptance Capital Corp. will host a conference call at 5 p.m. Eastern today to discuss these results and current business trends. To listen to a live webcast of the call, please go to the investor section of the Companys web site at www.AssetAcceptance.com. A replay of the webcast will be available until November 2, 2010.
About Asset Acceptance Capital Corp.
For more than 45 years, Asset Acceptance has provided credit originators, such as credit card issuers, consumer finance companies, retail merchants, utilities and others an efficient alternative in recovering defaulted consumer debt. For more information, please visit www.AssetAcceptance.com.
Asset Acceptance Capital Corp. Safe Harbor Statement
This press release contains certain statements, including the Companys plans and expectations regarding its operating strategies, charged-off receivables and costs, which are forward-looking statements and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include reference to the Companys presentations and webcasts. These forward-looking statements reflect the Companys views, expectations and beliefs at the time such statements were made with respect to such matters, as well as the Companys future plans, objectives, events, portfolio purchases and pricing, collections and financial results such as revenues, expenses, income, earnings per share, capital expenditures, operating margins, financial position, expected results of operations and other financial items. Forward-looking statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (Risk Factors) that make the timing, extent, likelihood and degree of occurrence of these matters difficult to predict. Words such as anticipates, believes, estimates, expects, intends, should, could, will, variations of such words and similar expressions are intended to identify forward-looking statements. There are a number of factors, many of which are beyond the Companys control, which could cause actual results and outcomes to differ materially from those described in the forward-looking statements. Risk Factors include, among others: ability to purchase charged-off consumer receivables at appropriate prices, ability to continue to acquire charged-off receivables in sufficient amounts to operate efficiently and profitably, employee turnover, ability to compete in the marketplace and acquiring charged-off receivables in industries that the Company has little or no experience. These Risk Factors also include, among others, the Risk Factors discussed under Item 1A Risk Factors in the Companys most recently filed Annual Report on Form 10-K and in other SEC filings, in each case under a section titled Risk Factors or similar headings and those discussions regarding risk factors as well as the discussion of forward-looking statements in such sections are incorporated herein by reference. Other Risk Factors exist, and new Risk Factors emerge from time to time that may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Furthermore, the Company expressly disclaims any obligation to update, amend or clarify forward-looking statements.
5
Asset Acceptance Third Quarter 2009 Results
Page 6 of 10 ~
Supplemental Financial Data
(Unaudited, Dollars in Millions, except collections per account representative) |
Q3 09 | Q2 09 | Q1 09 | Q4 08 | Q3 08 | |||||||||||||||
Total revenues |
$ | 47.7 | $ | 49.1 | $ | 57.0 | $ | 55.0 | $ | 58.4 | ||||||||||
Cash collections |
$ | 77.8 | $ | 87.3 | $ | 94.1 | $ | 83.3 | $ | 90.8 | ||||||||||
Operating expenses to cash collections |
61.8 | % | 51.6 | % | 50.0 | % | 55.2 | % | 55.2 | % | ||||||||||
Traditional call center collections |
$ | 32.7 | $ | 36.1 | $ | 41.0 | $ | 35.1 | $ | 38.4 | ||||||||||
Legal collections |
$ | 33.1 | $ | 38.5 | $ | 38.7 | $ | 34.9 | $ | 38.1 | ||||||||||
Other collections |
$ | 12.0 | $ | 12.7 | $ | 14.4 | $ | 13.3 | $ | 14.3 | ||||||||||
Amortization rate |
39.0 | % | 44.1 | % | 39.7 | % | 34.2 | % | 36.0 | % | ||||||||||
Collections on fully amortized portfolios |
$ | 14.9 | $ | 15.8 | $ | 18.3 | $ | 17.7 | $ | 18.4 | ||||||||||
Core amortization rate (Note 1) |
48.2 | % | 53.9 | % | 49.3 | % | 43.4 | % | 45.1 | % | ||||||||||
Investment in purchased receivables (Note 2) |
$ | 37.2 | $ | 19.9 | $ | 22.0 | $ | 32.0 | $ | 35.6 | ||||||||||
Face value of purchased receivables (Note 2) |
$ | 1,601.5 | $ | 726.9 | $ | 745.3 | $ | 631.5 | $ | 718.8 | ||||||||||
Average cost of purchased receivables (Note 2) |
2.32 | % | 2.74 | % | 2.95 | % | 5.06 | % | 4.95 | % | ||||||||||
Number of purchased receivable portfolios |
33 | 22 | 31 | 23 | 42 | |||||||||||||||
Collections per account representative FTE |
$ | 31,413 | $ | 38,858 | $ | 42,940 | $ | 34,994 | $ | 39,866 | ||||||||||
Average account representative FTEs |
1,040 | 929 | 955 | 1,003 | 966 |
Note 1: Core amortization rate is amortization divided by collections on non-fully amortized portfolios.
Note 2: All purchase data is adjusted for buybacks.
6
Asset Acceptance Third Quarter 2009 Results
Page 7 of 10 ~
The Company provided the following details regarding purchased receivable revenues:
Three months ended September 30, 2009 | ||||||||||||||||||
Year of Purchase |
Collections | Revenue | Amortization Rate (1) |
Monthly Yield (2) |
Net Impairments |
Zero Basis Collections | ||||||||||||
2003 and prior |
$ | 12,496,014 | $ | 11,988,598 | N/M | N/M | $ | 89,600 | $ | 10,936,289 | ||||||||
2004 |
4,454,762 | 2,599,509 | 41.6 | % | 6.11 | % | 1,217,600 | 808,955 | ||||||||||
2005 |
4,853,793 | 3,983,559 | 17.9 | 6.50 | | 822,205 | ||||||||||||
2006 |
11,958,118 | 5,851,551 | 51.1 | 3.68 | 3,771,000 | 1,535,195 | ||||||||||||
2007 |
16,308,467 | 7,463,259 | 54.2 | 3.06 | 1,448,000 | 659,696 | ||||||||||||
2008 |
19,246,798 | 9,313,547 | 51.6 | 3.03 | 260,938 | 76,087 | ||||||||||||
2009 |
8,514,405 | 6,290,230 | 26.1 | 4.05 | | 32,401 | ||||||||||||
Totals |
$ | 77,832,357 | $ | 47,490,253 | 39.0 | 4.84 | $ | 6,787,138 | $ | 14,870,828 | ||||||||
Three months ended September 30, 2008 | |||||||||||||||||||
Year of Purchase |
Collections | Revenue | Amortization Rate (1) |
Monthly Yield (2) |
Net Impairments |
Zero Basis Collections | |||||||||||||
2002 and prior |
$ | 11,088,771 | $ | 10,470,757 | N/M | N/M | $ | | $ | 10,139,534 | |||||||||
2003 |
8,756,051 | 8,133,560 | 7.1 | % | 34.78 | % | (293,200 | ) | 5,392,539 | ||||||||||
2004 |
7,477,697 | 5,214,842 | 30.3 | 6.90 | 1,121,000 | 857,394 | |||||||||||||
2005 |
8,067,921 | 2,718,048 | 66.3 | 2.54 | 1,757,000 | 12,306 | |||||||||||||
2006 |
17,983,016 | 13,561,339 | 24.6 | 6.01 | 12,000 | 1,909,125 | |||||||||||||
2007 |
21,783,298 | 10,476,335 | 51.9 | 2.93 | 488,000 | 43,414 | |||||||||||||
2008 |
15,618,774 | 7,540,551 | 51.7 | 2.74 | | | |||||||||||||
Totals |
$ | 90,775,528 | $ | 58,115,432 | 36.0 | 5.45 | $ | 3,084,800 | $ | 18,354,312 | |||||||||
Nine months ended September 30, 2009 | ||||||||||||||||||
Year of Purchase |
Collections | Revenue | Amortization Rate (1) |
Monthly Yield (2) |
Net Impairments |
Zero Basis Collections | ||||||||||||
2003 and prior |
$ | 44,611,966 | $ | 41,584,236 | N/M | N/M | $ | 502,300 | $ | 37,553,786 | ||||||||
2004 |
16,964,303 | 8,398,595 | 50.5 | % | 5.48 | % | 5,176,200 | 2,743,240 | ||||||||||
2005 |
18,395,436 | 8,625,423 | 53.1 | 3.96 | 2,745,000 | 899,247 | ||||||||||||
2006 |
42,742,909 | 26,178,624 | 38.8 | 4.91 | 6,268,000 | 5,143,335 | ||||||||||||
2007 |
55,618,547 | 28,594,655 | 48.6 | 3.51 | 1,448,000 | 2,324,444 | ||||||||||||
2008 |
66,365,765 | 29,574,388 | 55.4 | 2.84 | 942,938 | 254,264 | ||||||||||||
2009 |
14,543,945 | 10,093,354 | 30.6 | 3.96 | | 38,651 | ||||||||||||
Totals |
$ | 259,242,871 | $ | 153,049,275 | 41.0 | 5.00 | $ | 17,082,438 | $ | 48,956,967 | ||||||||
Nine months ended September 30, 2008 | |||||||||||||||||||
Year of Purchase |
Collections | Revenue | Amortization Rate (1) |
Monthly Yield (2) |
Net Impairments |
Zero Basis Collections | |||||||||||||
2002 and prior |
$ | 38,448,367 | $ | 36,759,752 | N/M | N/M | $ | (550,000 | ) | $ | 34,828,065 | ||||||||
2003 |
31,199,446 | 27,553,337 | 11.7 | % | 33.70 | % | (1,311,400 | ) | 17,491,792 | ||||||||||
2004 |
25,992,434 | 18,034,090 | 30.6 | 7.16 | 2,808,664 | 2,651,637 | |||||||||||||
2005 |
28,762,384 | 11,025,465 | 61.7 | 2.90 | 4,362,986 | 56,605 | |||||||||||||
2006 |
64,213,311 | 40,767,563 | 36.5 | 5.42 | 2,460,000 | 5,766,090 | |||||||||||||
2007 |
73,446,469 | 32,799,249 | 55.3 | 2.73 | 668,000 | 78,674 | |||||||||||||
2008 |
24,170,141 | 11,107,343 | 54.0 | 2.69 | | 27,779 | |||||||||||||
Totals |
$ | 286,232,552 | $ | 178,046,799 | 37.8 | 5.76 | $ | 8,438,250 | $ | 60,900,642 | |||||||||
(1) | N/M indicates that the calculated percentage for aggregated vintage years is not meaningful. |
(2) | The monthly yield is the weighted-average yield determined by dividing purchased receivable revenues recognized in the period by the average of the beginning monthly carrying values of the purchased receivables for the period presented. |
7
Asset Acceptance Third Quarter 2009 Results
Page 8 of 10 ~
Asset Acceptance Capital Corp.
Consolidated Statements of Operations
(Unaudited)
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Revenues |
||||||||||||||||
Purchased receivable revenues, net |
$ | 47,490,253 | $ | 58,115,432 | $ | 153,049,275 | $ | 178,046,799 | ||||||||
Gain on sale of purchased receivables |
3,240 | | 3,240 | 165,040 | ||||||||||||
Other revenues, net |
180,328 | 238,331 | 694,457 | 976,153 | ||||||||||||
Total revenues |
47,673,821 | 58,353,763 | 153,746,972 | 179,187,992 | ||||||||||||
Expenses |
||||||||||||||||
Salaries and benefits |
19,102,293 | 21,059,704 | 57,316,187 | 63,963,050 | ||||||||||||
Collections expense |
22,752,371 | 23,515,621 | 66,519,664 | 68,509,742 | ||||||||||||
Occupancy |
1,789,286 | 1,976,845 | 5,459,528 | 5,833,162 | ||||||||||||
Administrative |
2,084,492 | 2,529,639 | 6,643,556 | 8,148,610 | ||||||||||||
Depreciation and amortization |
1,097,909 | 1,000,728 | 2,943,223 | 2,950,502 | ||||||||||||
Impairment of assets |
1,167,600 | | 1,167,600 | 445,651 | ||||||||||||
Loss on disposal of equipment and other assets |
103,800 | 2,280 | 110,341 | 11,763 | ||||||||||||
Total operating expenses |
48,097,751 | 50,084,817 | 140,160,099 | 149,862,480 | ||||||||||||
(Loss) income from operations |
(423,930 | ) | 8,268,946 | 13,586,873 | 29,325,512 | |||||||||||
Other income (expense) |
||||||||||||||||
Interest income |
10,098 | 1,766 | 14,790 | 31,795 | ||||||||||||
Interest expense |
(2,424,753 | ) | (3,300,691 | ) | (7,538,717 | ) | (9,895,351 | ) | ||||||||
Other |
(1,430 | ) | (1,711 | ) | 2,384 | 14,622 | ||||||||||
(Loss) income before income taxes |
(2,840,015 | ) | 4,968,310 | 6,065,330 | 19,476,578 | |||||||||||
Income tax (benefit) expense |
(1,198,347 | ) | 1,928,331 | 2,262,567 | 7,534,617 | |||||||||||
Net (loss) income |
$ | (1,641,668 | ) | $ | 3,039,979 | $ | 3,802,763 | $ | 11,941,961 | |||||||
Weighted-average number of shares: |
||||||||||||||||
Basic |
30,642,866 | 30,570,423 | 30,625,842 | 30,561,653 | ||||||||||||
Diluted |
30,642,866 | 30,614,701 | 30,659,555 | 30,595,802 | ||||||||||||
(Loss) earnings per common share outstanding: |
||||||||||||||||
Basic |
$ | (0.05 | ) | $ | 0.10 | $ | 0.12 | $ | 0.39 | |||||||
Diluted |
$ | (0.05 | ) | $ | 0.10 | $ | 0.12 | $ | 0.39 |
8
Asset Acceptance Third Quarter 2009 Results
Page 9 of 10 ~
Asset Acceptance Capital Corp.
Consolidated Statements of Financial Position
(Unaudited)
September 30, 2009 | December 31, 2008 | |||||||
ASSETS | ||||||||
Cash |
$ | 5,801,837 | $ | 6,042,859 | ||||
Purchased receivables, net |
333,750,279 | 361,808,502 | ||||||
Income taxes receivable |
3,885,852 | 3,934,029 | ||||||
Property and equipment, net |
12,976,497 | 12,526,817 | ||||||
Goodwill |
14,323,071 | 14,323,071 | ||||||
Intangible assets, net |
1,129,065 | 2,453,117 | ||||||
Other assets |
4,938,462 | 7,082,721 | ||||||
Total assets |
$ | 376,805,063 | $ | 408,171,116 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Liabilities: |
||||||||
Accounts payable |
$ | 2,571,352 | $ | 3,388,320 | ||||
Accrued liabilities |
16,562,531 | 21,476,207 | ||||||
Income taxes payable |
1,133,852 | 658,329 | ||||||
Notes payable |
146,197,514 | 181,550,000 | ||||||
Deferred tax liability, net |
67,579,774 | 64,470,002 | ||||||
Total liabilities |
$ | 234,045,023 | $ | 271,542,858 | ||||
Stockholders equity: |
||||||||
Preferred stock, $0.01 par value, 10,000,000 shares authorized, no shares issued and outstanding |
| | ||||||
Common stock, $0.01 par value, 100,000,000 shares authorized; issued shares 33,198,336 and 33,169,552 at September 30, 2009 and December 31, 2008, respectively |
331,983 | 331,696 | ||||||
Additional paid in capital |
147,989,597 | 146,915,791 | ||||||
Retained earnings |
38,991,077 | 35,188,314 | ||||||
Accumulated other comprehensive loss, net of tax |
(3,325,246 | ) | (4,664,862 | ) | ||||
Common stock in treasury; at cost, 2,607,748 and 2,596,521 shares at September 30, 2009 and December 31, 2008, respectively |
(41,227,371 | ) | (41,142,681 | ) | ||||
Total stockholders equity |
142,760,040 | 136,628,258 | ||||||
Total liabilities and stockholders equity |
$ | 376,805,063 | $ | 408,171,116 | ||||
9
Asset Acceptance Third Quarter 2009 Results
Page 10 of 10 ~
ASSET ACCEPTANCE CAPITAL CORP.
Consolidated Statements of Cash Flows
(Unaudited)
Nine months ended September 30, | ||||||||
2009 | 2008 | |||||||
Cash flows from operating activities |
||||||||
Net income |
$ | 3,802,763 | $ | 11,941,961 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
2,943,223 | 2,950,502 | ||||||
Amortization of deferred financing costs |
394,954 | 403,919 | ||||||
Deferred income taxes |
2,541,292 | 428,242 | ||||||
Share-based and other non-cash compensation |
1,074,093 | 1,009,187 | ||||||
Net impairment of purchased receivables |
17,082,438 | 8,438,250 | ||||||
Non-cash revenue |
(449,126 | ) | (447,645 | ) | ||||
Loss on disposal of equipment and other assets |
110,341 | 11,763 | ||||||
Gain on sale of purchased receivables |
(3,240 | ) | (165,040 | ) | ||||
Impairment of assets |
1,167,600 | 445,651 | ||||||
Changes in assets and liabilities: |
||||||||
Decrease (increase) in other assets |
1,749,305 | (905,711 | ) | |||||
(Decrease) increase in accounts payable and other accrued liabilities |
(3,822,548 | ) | 162,763 | |||||
Increase in net income taxes |
523,700 | 2,115,480 | ||||||
Net cash provided by operating activities |
27,114,795 | 26,389,322 | ||||||
Cash flows from investing activities |
||||||||
Investment in purchased receivables, net of buy backs |
(78,135,527 | ) | (120,546,458 | ) | ||||
Principal collected on purchased receivables |
89,560,284 | 100,195,148 | ||||||
Proceeds from the sale of purchased receivables |
3,394 | 167,405 | ||||||
Purchases of property and equipment |
(3,350,989 | ) | (5,109,623 | ) | ||||
Proceeds from sale of property and equipment |
4,197 | 2,515 | ||||||
Net cash provided by (used in) investing activities |
8,081,359 | (25,291,013 | ) | |||||
Cash flows from financing activities |
||||||||
Borrowings under notes payable |
24,800,000 | 91,500,000 | ||||||
Repayments of notes payable |
(60,152,486 | ) | (93,625,000 | ) | ||||
Purchase of treasury shares |
(84,690 | ) | | |||||
Payment of deferred financing costs |
| (660,575 | ) | |||||
Repayments of capital lease obligations |
| (15,986 | ) | |||||
Net cash used in financing activities |
(35,437,176 | ) | (2,801,561 | ) | ||||
Net decrease in cash |
(241,022 | ) | (1,703,252 | ) | ||||
Cash at beginning of period |
6,042,859 | 10,474,479 | ||||||
Cash at end of period |
$ | 5,801,837 | $ | 8,771,227 | ||||
Supplemental disclosure of cash flow information |
||||||||
Cash paid for interest, net of capitalized interest |
$ | 7,591,706 | $ | 9,873,833 | ||||
Net cash (received) paid for income taxes |
(742,067 | ) | 5,020,725 | |||||
Non-cash investing and financing activities: |
||||||||
Change in fair value of swap liability |
(1,908,096 | ) | 191,095 | |||||
Change in unrealized loss on cash flow hedge |
1,339,616 | (124,084 | ) |
10