Encore capital group, inc. (ECPG)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Operating activities:
Net (loss) income

168,909

109,736

78,978

16,817

47,384

98,278

73,740

69,477

60,958

49,052

33,047

Adjustments to reconcile net income to net cash provided by operating activities:
Loss from discontinued operations, net of income taxes

0

0

-199

-2,353

-23,387

6,816

-

-

-

-

-

Interest expense related to financing

3,523

11,710

0

0

-

-

-

-

-

-

-

Depreciation and amortization

41,029

41,228

39,977

34,868

33,160

27,100

13,547

5,840

4,661

3,199

2,592

Other non-cash interest expense, net

-4,785

17,805

7,846

-30,623

-35,104

-27,660

-18,136

-

-

-

-

Goodwill impairment

10,718

0

0

-

-

-

0

-

-

-

-

Other non-cash interest expense, net

30,299

38,549

47,437

-

-

-

-

-

-

-

-

Non-cash interest expense

-

-

-

-

-

-

-

3,268

1,833

3,682

4,080

Impairment charge for goodwill and identifiable intangible assets

-

-

-

-

-

-

-

10,400

-

-

-

Stock-based compensation expense

12,557

12,980

10,399

12,627

22,008

17,181

12,649

8,794

7,709

6,010

4,384

Loss on derivative instruments, net

-5,009

-10,789

3,915

7,816

-

0

-

-

-

-

-

Recognized loss on termination of derivative contract

-

-

-

-

-

-

3,630

0

-

-

-

Gain on repurchase of convertible notes, net

-

-

-

-

-

-

-

-

-

-

3,268

Deferred income taxes

22,339

16,814

28,970

-52,905

-16,665

-48,078

-28,188

-7,474

1,917

-646

1,872

Excess tax benefit from stock-based payment arrangements

-

-

-

-

-

11,928

5,609

4,123

5,101

3,249

729

Loss on sale of discontinued operations, net of tax

-

-

-

-

-

-

-

-2,416

-

-

-

Allowance reversals on receivable portfolios, net

-8,108

41,473

41,236

-84,177

6,763

-17,407

-12,193

-4,221

10,823

22,209

-19,310

Changes in operating assets and liabilities
Deferred court costs and other assets

-25,379

35,626

4,101

20,364

33,430

11,282

11,697

-2,893

-2,179

1,390

1,668

Deferred court costs

-

-

-

-

-

-

-

-

6,348

6,201

-2,379

Prepaid income tax and income taxes payable

-25,678

24,284

-26,699

25,417

-29,504

22,180

-468

7,060

6,495

-1,782

11,204

Accounts payable, accrued liabilities and other liabilities

-62,244

15,605

1,655

2,439

43,135

9,832

11,228

4,190

3,287

3,299

3,316

Net cash provided by operating activities from continuing operations

-

-

-

128,236

117,816

106,720

74,775

-

-

-

-

Net cash provided by operating activities from discontinued operations

-

-

-

2,096

-1,667

4,824

-

-

-

-

-

Net cash provided by operating activities

244,733

186,791

123,818

130,332

116,149

111,544

-

98,520

84,579

75,475

76,519

Investing activities:
Cash paid for acquisitions, net of cash acquired

0

0

96,390

675

276,575

446,165

449,024

186,731

-

-

-

Proceeds from divestiture of business, net of cash divested

-

-

-

106,041

0

0

-

-

-

-

-

Purchases of assets held for sale

-

-

-

19,874

0

0

-

-

-

-

-

Purchases of receivable portfolios, net of put-backs

1,035,130

1,131,095

1,045,829

907,413

749,760

862,997

249,562

559,259

386,850

361,957

246,330

Collections applied to investment in receivable portfolios, net

757,640

809,688

709,420

659,321

635,899

633,960

546,366

406,815

301,474

217,891

168,416

Proceeds from put-backs of receivable portfolios

-

-

-

-

-

-

-

-

2,852

3,981

3,375

Originations and purchases of receivables secured by tax liens

-

-

-

-

-

-

116,960

34,036

-

-

-

Collections applied to receivables secured by tax liens

-

-

-

-

-

-

70,573

35,706

-

-

-

Purchases of property and equipment

39,602

67,475

28,126

31,668

28,624

23,084

13,423

6,265

5,564

2,722

4,632

Proceeds from sale of portfolios

107,937

0

0

-

-

-

-

-

-

-

-

Payment for derivative instruments, net

-

-

-

-8,800

-

-

-

-

-

-

-

Proceeds from derivative instruments, net

-

-

-

-

-

0

-

-

-

-

-

Other, net

-6,822

8,634

-8,794

-1,994

1,233

5,102

5,210

0

-

-

-

Net cash used in investing activities from continuing operations

-

-

-

-183,474

-420,293

-703,388

-217,240

-

-

-

-

Net cash provided by investing activities from discontinued operations

-

-

-

14,685

-52,416

-51,809

-

-

-

-

-

Net cash used in investing activities

-202,333

-397,516

-452,131

-168,789

-472,709

-755,197

-

-343,770

-88,088

-142,807

-79,171

Financing activities:
Payment of loan and debt refinancing costs

11,586

23,286

28,972

32,338

17,995

20,101

17,207

12,359

840

6,248

-

Payment related to debt financing

-

-

-

0

-

-

-

-

-

-

-

Proceeds from credit facilities

603,634

942,186

1,434,480

586,016

1,084,393

1,343,417

659,940

508,399

121,000

125,500

90,500

Repayment of credit facilities

586,429

571,144

1,168,069

615,857

898,086

1,184,244

630,163

289,673

143,000

58,500

68,500

Proceeds from senior secured notes

454,573

0

325,000

442,610

332,693

288,645

151,670

-

25,000

50,000

-

Repayment of senior secured notes

470,768

91,578

204,241

352,549

15,000

15,000

13,750

2,500

-

-

-

Proceeds from issuance of convertible and exchangeable senior notes

100,000

172,500

150,000

0

0

161,000

172,500

115,000

-

-

-

Repayment of convertible senior notes

84,600

0

125,407

0

0

-

-

-

-

42,920

22,262

Purchases of convertible hedge instruments

-

-

-

-

-

33,576

32,008

22,669

-

-

-

Proceeds from sale of warrants

-

-

-

-

-

-

-

11,028

-

-

-

Repurchase of common stock

-

-

-

-

33,185

16,815

729

49,270

-

-

-

Proceeds from net settlement of certain call options

-

-

-

-

-

-

-

-

-

-524

-

Proceeds from exercise of stock options

-

-

-

-

-

-

-

-

1,263

2,118

1,175

Taxes paid related to net share settlement of equity awards

-

-

-

-

-

20,324

9,591

2,969

3,891

2,024

403

Excess tax benefit from stock-based payment arrangements

-

-

-

-

-

11,928

5,609

4,123

5,101

3,249

729

Proceeds from other debt

18,334

27,694

33,197

36,172

0

0

-

-

-

-

-

Proceeds from issuance of securitized notes

-

-

-

-

-

134,000

0

0

-

-

-

Repayment of securitized notes

-

-

-

-

44,251

29,753

0

0

-

-

-

Repayment of preferred equity certificates, net

-

-

-

-

-

-

-39,743

0

-

-

-

Repayment of other debt

25,531

42,456

8,910

15,388

-

-

-

-

-

-

-

Payment for the purchase of PECs and noncontrolling interest

0

234,101

29,731

4,842

0

-

-

-

-

-

-

Payment of direct and incremental costs relating to Cabot Transaction

-

-

-

0

-

-

-

-

-

-

-

Other, net

-17,397

-13,438

870

-571

-8,448

7,146

-548

-4,397

-

-

-

Repayment of capital lease obligations

-

-

-

-

-

-

-

-

3,982

1,850

540

Net cash (used in) provided by financing activities

-19,770

166,377

378,217

43,253

400,121

626,323

245,980

254,713

651

69,849

699

Net increase in cash and cash equivalents

22,630

-44,348

49,904

4,796

43,561

-17,330

103,515

9,463

-2,858

2,517

-1,953

Effect of exchange rate changes on cash and cash equivalents

12,287

-10,373

12,470

-8,624

-14,131

15,280

5,188

0

-

-

-

Supplemental disclosure of cash information:
Cash paid for interest

178,948

198,797

162,545

147,899

151,946

95,034

50,181

25,218

19,038

15,652

12,521

Cash paid for taxes, net of refunds

43,973

5,734

42,378

60,071

84,101

69,948

66,759

46,297

32,125

30,125

8,243

Supplemental schedule of non-cash investing and financing activities:
Stock consideration for the Cabot Transaction

0

180,559

0

0

-

-

-

-

-

-

-

Conversion of convertible senior notes

0

0

28,277

0

0

-

-

-

-

-

-

Property and equipment acquired through finance leases

5,299

3,283

3,577

55

2,220

8,341

5,011

5,287

2,949

4,317

516

Allocation of forward flow asset to acquired receivable portfolios

-

-

-

-

-

-

-

-

-

-

10,302