þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
MICHIGAN
(State or other jurisdiction of incorporation or organization)
|
38-1999511
(I.R.S. Employer Identification No.)
|
|
25505 WEST TWELVE MILE ROAD
SOUTHFIELD, MICHIGAN
(Address of principal executive offices)
|
48034-8339
(Zip Code)
|
Large accelerated filer o
|
Accelerated filer þ
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
Smaller reporting company o
|
PART I. — FINANCIAL INFORMATION
|
||||
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
|
||||
PART II. — OTHER INFORMATION
|
||||
(In thousands, except per share data)
|
As of
|
|||||||
June 30, 2012
|
December 31, 2011
|
|||||||
(Unaudited)
|
||||||||
ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
5,150
|
$
|
4,657
|
||||
Restricted cash and cash equivalents
|
128,382
|
104,679
|
||||||
Restricted securities available for sale
|
885
|
810
|
||||||
Loans receivable (including $5,194 and $4,949 from affiliates as of June 30, 2012 and December 31, 2011, respectively)
|
1,977,794
|
1,752,891
|
||||||
Allowance for credit losses
|
(161,905
|
)
|
(154,318
|
)
|
||||
Loans receivable, net
|
1,815,889
|
1,598,573
|
||||||
Property and equipment, net
|
21,984
|
18,472
|
||||||
Income taxes receivable
|
524
|
506
|
||||||
Other assets
|
30,113
|
30,901
|
||||||
Total Assets
|
$
|
2,002,927
|
$
|
1,758,598
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY:
|
||||||||
Liabilities:
|
||||||||
Accounts payable and accrued liabilities
|
$
|
190,175
|
$
|
95,858
|
||||
Revolving secured line of credit
|
13,100
|
43,900
|
||||||
Secured financing
|
764,450
|
599,281
|
||||||
Mortgage note
|
4,166
|
4,288
|
||||||
Senior notes
|
350,330
|
350,378
|
||||||
Deferred income taxes, net
|
134,448
|
123,449
|
||||||
Income taxes payable
|
5,901
|
1,493
|
||||||
Total Liabilities
|
1,462,570
|
1,218,647
|
||||||
Commitments and Contingencies - See Note 13
|
||||||||
Shareholders' Equity:
|
||||||||
Preferred stock, $.01 par value, 1,000 shares authorized, none issued
|
–
|
–
|
||||||
Common stock, $.01 par value, 80,000 shares authorized, 24,542 and 25,624 shares issued and outstanding as of June 30, 2012 and December 31, 2011, respectively
|
245
|
256
|
||||||
Paid-in capital
|
44,947
|
38,801
|
||||||
Retained earnings
|
495,148
|
500,888
|
||||||
Accumulated other comprehensive income
|
17
|
6
|
||||||
Total Shareholders' Equity
|
540,357
|
539,951
|
||||||
Total Liabilities and Shareholders' Equity
|
$
|
2,002,927
|
$
|
1,758,598
|
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenue:
|
||||||||||||||||
Finance charges
|
$ | 134,002 | $ | 113,830 | $ | 260,068 | $ | 220,333 | ||||||||
Premiums earned
|
12,011 | 10,190 | 22,781 | 18,733 | ||||||||||||
Other income
|
5,768 | 5,945 | 11,336 | 14,411 | ||||||||||||
Total revenue
|
151,781 | 129,965 | 294,185 | 253,477 | ||||||||||||
Costs and expenses:
|
||||||||||||||||
Salaries and wages
|
20,406 | 15,402 | 39,810 | 31,473 | ||||||||||||
General and administrative
|
7,257 | 6,509 | 14,666 | 12,142 | ||||||||||||
Sales and marketing
|
7,596 | 5,772 | 15,349 | 12,181 | ||||||||||||
Provision for credit losses
|
2,710 | 8,928 | 7,957 | 17,844 | ||||||||||||
Interest
|
15,649 | 14,950 | 30,861 | 27,573 | ||||||||||||
Provision for claims
|
9,030 | 7,771 | 17,582 | 14,370 | ||||||||||||
Total costs and expenses
|
62,648 | 59,332 | 126,225 | 115,583 | ||||||||||||
Income before provision for income taxes
|
89,133 | 70,633 | 167,960 | 137,894 | ||||||||||||
Provision for income taxes
|
32,620 | 25,789 | 61,109 | 49,859 | ||||||||||||
Net income
|
$ | 56,513 | $ | 44,844 | $ | 106,851 | $ | 88,035 | ||||||||
Net income per share:
|
||||||||||||||||
Basic
|
$ | 2.18 | $ | 1.73 | $ | 4.11 | $ | 3.31 | ||||||||
Diluted
|
$ | 2.18 | $ | 1.72 | $ | 4.10 | $ | 3.29 | ||||||||
Weighted average shares outstanding:
|
||||||||||||||||
Basic
|
25,926 | 25,975 | 25,993 | 26,582 | ||||||||||||
Diluted
|
25,980 | 26,111 | 26,083 | 26,796 |
(In thousands)
|
For the Three Months Ended June 30,
|
|||||||
2012
|
2011
|
|||||||
Net income
|
$
|
56,513
|
$
|
44,844
|
||||
Other comprehensive income, net of tax:
|
||||||||
Unrealized loss on derivatives qualifying as hedges
|
||||||||
Unrealized loss on cash flow hedge, net of tax of $0 and $3 for 2012 and 2011, respectively
|
–
|
(5
|
)
|
|||||
Less: reclassification adjustment for loss on cash flow hedge included in net income, net of tax of $0 and $(28) for 2012 and 2011, respectively
|
–
|
46
|
||||||
Unrealized gain on available for sale securities
|
||||||||
Unrealized gain on securities, net of tax of $(3) and $(3) for 2012 and 2011, respectively
|
7
|
4
|
||||||
Less: reclassification adjustment for gain on sale of securities included in net income, net of tax of $0 and $0 for 2012 and 2011, respectively
|
–
|
1
|
||||||
Other comprehensive income
|
7
|
46
|
||||||
Comprehensive income
|
$
|
56,520
|
$
|
44,890
|
(In thousands)
|
For the Six Months Ended June 30,
|
|||||||
2012
|
2011
|
|||||||
Net income
|
$
|
106,851
|
$
|
88,035
|
||||
Other comprehensive income, net of tax:
|
||||||||
Unrealized loss on derivatives qualifying as hedges
|
||||||||
Unrealized loss on cash flow hedge, net of tax of $0 and $6 for 2012 and 2011, respectively
|
–
|
(10
|
)
|
|||||
Less: reclassification adjustment for loss on cash flow hedge included in net income, net of tax of $0 and $(53) for 2012 and 2011, respectively
|
–
|
90
|
||||||
Unrealized gain on available for sale securities
|
||||||||
Unrealized gain on securities, net of tax of $(8) and $(2) for 2012 and 2011, respectively
|
11
|
7
|
||||||
Other comprehensive income
|
11
|
87
|
||||||
Comprehensive income
|
$
|
106,862
|
$
|
88,122
|
(In thousands)
|
For the Six Months Ended June 30,
|
|||||||
2012
|
2011
|
|||||||
Cash Flows From Operating Activities:
|
||||||||
Net income
|
$
|
106,851
|
$
|
88,035
|
||||
Adjustments to reconcile cash provided by operating activities:
|
||||||||
Provision for credit losses
|
7,957
|
17,844
|
||||||
Depreciation
|
2,487
|
2,040
|
||||||
Amortization
|
3,330
|
2,773
|
||||||
Loss on retirement of property and equipment
|
10
|
13
|
||||||
Provision for deferred income taxes
|
10,990
|
671
|
||||||
Stock-based compensation
|
4,556
|
1,192
|
||||||
Change in operating assets and liabilities:
|
||||||||
Increase in accounts payable and accrued liabilities
|
9,867
|
21,077
|
||||||
(Increase) decrease in income taxes receivable
|
(18
|
)
|
9,278
|
|||||
Increase in income taxes payable
|
4,408
|
–
|
||||||
Decrease (increase) in other assets
|
1,141
|
(2,964
|
)
|
|||||
Net cash provided by operating activities
|
151,579
|
139,959
|
||||||
Cash Flows From Investing Activities:
|
||||||||
Increase in restricted cash and cash equivalents
|
(23,703
|
)
|
(19,560
|
)
|
||||
Purchases of restricted securities available for sale
|
(100
|
)
|
(303
|
)
|
||||
Proceeds from sale of restricted securities available for sale
|
45
|
–
|
||||||
Maturities of restricted securities available for sale
|
–
|
380
|
||||||
Principal collected on Loans receivable
|
597,598
|
494,412
|
||||||
Advances to Dealers
|
(675,346
|
)
|
(610,207
|
)
|
||||
Purchases of Consumer Loans
|
(60,754
|
)
|
(63,495
|
)
|
||||
Accelerated payments of Dealer Holdback
|
(24,223
|
)
|
(24,416
|
)
|
||||
Payments of Dealer Holdback
|
(62,616
|
)
|
(34,749
|
)
|
||||
Net decrease in other loans
|
68
|
538
|
||||||
Purchases of property and equipment
|
(6,009
|
)
|
(2,569
|
)
|
||||
Net cash used in investing activities
|
(255,040
|
)
|
(259,969
|
)
|
||||
Cash Flows From Financing Activities:
|
||||||||
Borrowings under revolving secured line of credit
|
1,262,600
|
1,112,200
|
||||||
Repayments under revolving secured line of credit
|
(1,293,400
|
)
|
(1,121,700
|
)
|
||||
Proceeds from secured financing
|
922,650
|
295,000
|
||||||
Repayments of secured financing
|
(757,481
|
)
|
(142,435
|
)
|
||||
Principal payments under mortgage note and capital lease obligations
|
(122
|
)
|
(116
|
)
|
||||
Proceeds from sale of senior notes
|
–
|
106,000
|
||||||
Payments of debt issuance costs
|
(3,731
|
)
|
(5,164
|
)
|
||||
Repurchase of common stock
|
(28,465
|
)
|
(126,675
|
)
|
||||
Proceeds from stock options exercised
|
345
|
2,473
|
||||||
Tax benefits from stock-based compensation plans
|
1,558
|
2,325
|
||||||
Net cash provided by financing activities
|
103,954
|
121,908
|
||||||
Net increase in cash and cash equivalents
|
493
|
1,898
|
||||||
Cash and cash equivalents, beginning of period
|
4,657
|
3,792
|
||||||
Cash and cash equivalents, end of period
|
$
|
5,150
|
$
|
5,690
|
||||
Supplemental Disclosure of Cash Flow Information:
|
||||||||
Cash paid during the period for interest
|
$
|
27,567
|
$
|
24,690
|
||||
Cash paid during the period for income taxes
|
$
|
44,094
|
$
|
38,030
|
||||
Supplemental Disclosure of Non-Cash Transactions:
|
||||||||
Repurchase of common stock during the period and settled after June 30, 2012
|
$
|
84,450
|
$
|
–
|
||||
Quarter Ended
|
Portfolio Program
|
Purchase Program
|
||||
March 31, 2011
|
92.9
|
%
|
7.1
|
%
|
||
June 30, 2011
|
92.1
|
%
|
7.9
|
%
|
||
September 30, 2011
|
92.3
|
%
|
7.7
|
%
|
||
December 31, 2011
|
92.6
|
%
|
7.4
|
%
|
||
March 31, 2012
|
93.3
|
%
|
6.7
|
%
|
||
June 30, 2012
|
93.6
|
%
|
6.4
|
%
|
·
|
a down payment from the consumer;
|
·
|
a non-recourse cash payment (“advance”) from us; and
|
·
|
after the advance has been recovered by us, the cash from payments made on the Consumer Loan, net of certain collection costs and our servicing fee (“Dealer Holdback”).
|
·
|
First, to reimburse us for certain collection costs;
|
·
|
Second, to pay us our servicing fee, which generally equals 20% of collections;
|
·
|
Third, to reduce the aggregate advance balance and to pay any other amounts due from the Dealer to us; and
|
·
|
Fourth, to the Dealer as payment of Dealer Holdback.
|
Effective Period
|
Option A
|
Option B
|
||
Since June 1, 2011
|
Upfront, one-time fee of $9,850
|
Agreement to allow us to retain 50% of their first accelerated Dealer Holdback payment
|
||
From September 1, 2009 to May 31, 2011
|
Upfront, one-time fee of $9,850
|
Upfront, one-time fee of $1,950 and agreement to allow us to retain 50% of their first accelerated Dealer Holdback payment
|
·
|
the consumer and Dealer have signed a Consumer Loan contract;
|
·
|
we have received the original Consumer Loan contract and supporting documentation;
|
·
|
we have approved all of the related stipulations for funding; and
|
·
|
we have provided funding to the Dealer in the form of either an advance under the Portfolio Program or one-time purchase payment under the Purchase Program.
|
·
|
the aggregate amount of all cash advances paid;
|
·
|
finance charges;
|
·
|
Dealer Holdback payments;
|
·
|
accelerated Dealer Holdback payments; and
|
·
|
recoveries.
|
·
|
collections (net of certain collection costs); and
|
·
|
write-offs.
|
·
|
the aggregate amount of all amounts paid during the month of purchase to purchase Consumer Loans from Dealers;
|
·
|
finance charges; and
|
·
|
recoveries.
|
·
|
collections (net of certain collection costs); and
|
·
|
write-offs.
|
(In thousands)
|
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||
2012
|
2011
|
2012
|
2011
|
||||||||||
Net assumed written premiums
|
$
|
12,044
|
$
|
11,740
|
$
|
28,334
|
$
|
26,126
|
|||||
Net premiums earned
|
12,011
|
10,190
|
22,781
|
18,733
|
|||||||||
Provision for claims
|
9,030
|
7,771
|
17,582
|
14,370
|
|||||||||
Amortization of capitalized acquisition costs
|
331
|
246
|
610
|
459
|
(In thousands)
|
As of
|
|||||||
Balance Sheet location
|
June 30, 2012
|
December 31, 2011
|
||||||
Trust assets
|
Restricted cash and cash equivalents
|
$
|
48,297
|
$
|
42,026
|
|||
Unearned premium
|
Accounts payable and accrued liabilities
|
37,888
|
32,335
|
|||||
Claims reserve (1)
|
Accounts payable and accrued liabilities
|
1,489
|
1,297
|
|
(1)
|
The claims reserve is estimated based on historical claims experience.
|
·
|
First, we determined that the trusts qualified as variable interest entities. The trusts have insufficient equity at risk as no parties to the trusts were required to contribute assets that provide them with any ownership interest.
|
·
|
Next, we determined that we have variable interests in the trusts. We have a residual interest in the assets of the trusts, which is variable in nature, given that it increases or decreases based upon the actual loss experience of the related service contracts. In addition, VSC Re is required to absorb any losses in excess of the trusts’ assets.
|
·
|
Next, we evaluated the purpose and design of the trusts. The primary purpose of the trusts is to provide third party administrators (“TPAs”) with funds to pay claims on vehicle service contracts and to accumulate and provide us with proceeds from investment income and residual funds.
|
·
|
Finally, we determined that we are the primary beneficiary of the trusts. We control the amount of premium written and placed in the trusts through Consumer Loan assignments under our Programs, which is the activity that most significantly impacts the economic performance of the trusts. We have the right to receive benefits from the trusts that could potentially be significant. In addition, VSC Re has the obligation to absorb losses of the trusts that could potentially be significant.
|
(In thousands)
|
As of
|
|||||
June 30, 2012
|
December 31, 2011
|
|||||
Cash related to secured financings
|
$ | 80,032 | $ | 62,536 | ||
Cash held in trusts for future vehicle service contract claims (1)
|
48,350 | 42,143 | ||||
Total restricted cash and cash equivalents
|
$ | 128,382 | $ | 104,679 |
|
(1)
|
The unearned premium and claims reserve associated with the trusts are included in accounts payable and accrued liabilities in the consolidated balance sheets. As of June 30, 2012, the outstanding cash balance includes $48,297 related to VSC Re and $53 related to a discontinued profit sharing arrangement. As of December 31, 2011, the outstanding cash balance includes $42,026 related to VSC Re and $117 related to a discontinued profit sharing arrangement.
|
(In thousands)
|
As of June 30, 2012
|
|||||||||||
Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Estimated Fair Value
|
|||||||||
Corporate bonds
|
$ | 860 | $ | 30 | $ | (5 | ) | $ | 885 | |||
(In thousands)
|
As of December 31, 2011
|
|||||||||||
Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Estimated Fair Value
|
|||||||||
Corporate bonds
|
$ | 804 | $ | 13 | $ | (7 | ) | $ | 810 |
(In thousands)
|
As of
|
|||||||||||
June 30, 2012
|
December 31, 2011
|
|||||||||||
Cost
|
Estimated Fair Value
|
Cost
|
Estimated Fair Value
|
|||||||||
Contractual Maturity
|
||||||||||||
Within one year
|
$ | 202 | $ | 213 | $ | 45 | $ | 44 | ||||
Over one year to five years
|
658 | 672 | 759 | 766 | ||||||||
Total restricted securities available for sale
|
$ | 860 | $ | 885 | $ | 804 | $ | 810 |
(In thousands)
|
As of June 30, 2012
|
||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||||
Loans receivable
|
$ | 1,736,578 | $ | 241,216 | $ | 1,977,794 | |||||
Allowance for credit losses
|
(152,031 | ) | (9,874 | ) | (161,905 | ) | |||||
Loans receivable, net
|
$ | 1,584,547 | $ | 231,342 | $ | 1,815,889 | |||||
(In thousands)
|
As of December 31, 2011
|
||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||||
Loans receivable
|
$ | 1,506,539 | $ | 246,352 | $ | 1,752,891 | |||||
Allowance for credit losses
|
(141,712 | ) | (12,606 | ) | (154,318 | ) | |||||
Loans receivable, net
|
$ | 1,364,827 | $ | 233,746 | $ | 1,598,573 |
(In thousands)
|
For the Three Months Ended June 30, 2012
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
1,652,065
|
$
|
245,104
|
$
|
1,897,169
|
||||||
New Consumer Loan assignments (1)
|
300,954
|
25,965
|
326,919
|
|||||||||
Principal collected on Loans receivable
|
(252,313
|
)
|
(34,490
|
)
|
(286,803
|
)
|
||||||
Accelerated Dealer Holdback payments
|
11,309
|
–
|
11,309
|
|||||||||
Dealer Holdback payments
|
29,411
|
–
|
29,411
|
|||||||||
Transfers (2)
|
(5,025
|
)
|
5,025
|
–
|
||||||||
Write-offs
|
(340
|
)
|
(408
|
)
|
(748
|
)
|
||||||
Recoveries (3)
|
550
|
20
|
570
|
|||||||||
Net change in other loans
|
(33
|
)
|
–
|
(33
|
)
|
|||||||
Balance, end of period
|
$
|
1,736,578
|
$
|
241,216
|
$
|
1,977,794
|
||||||
(In thousands)
|
For the Three Months Ended June 30, 2011
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
1,233,387
|
$
|
254,969
|
$
|
1,488,356
|
||||||
New Consumer Loan assignments (1)
|
273,799
|
30,769
|
304,568
|
|||||||||
Principal collected on Loans receivable
|
(203,087
|
)
|
(37,733
|
)
|
(240,820
|
)
|
||||||
Accelerated Dealer Holdback payments
|
12,371
|
–
|
12,371
|
|||||||||
Dealer Holdback payments
|
19,175
|
–
|
19,175
|
|||||||||
Transfers (2)
|
(2,961
|
)
|
2,961
|
–
|
||||||||
Write-offs
|
(476
|
)
|
(61
|
)
|
(537
|
)
|
||||||
Recoveries (3)
|
533
|
27
|
560
|
|||||||||
Net change in other loans
|
(768
|
)
|
–
|
(768
|
)
|
|||||||
Balance, end of period
|
$
|
1,331,973
|
$
|
250,932
|
$
|
1,582,905
|
(In thousands)
|
For the Six Months Ended June 30, 2012
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
1,506,539
|
$
|
246,352
|
$
|
1,752,891
|
||||||
New Consumer Loan assignments (1)
|
675,346
|
60,754
|
736,100
|
|||||||||
Principal collected on Loans receivable
|
(521,963
|
)
|
(75,635
|
)
|
(597,598
|
)
|
||||||
Accelerated Dealer Holdback payments
|
24,223
|
-
|
24,223
|
|||||||||
Dealer Holdback payments
|
62,616
|
-
|
62,616
|
|||||||||
Transfers (2)
|
(10,204
|
)
|
10,204
|
-
|
||||||||
Write-offs
|
(1,003
|
)
|
(506
|
)
|
(1,509
|
)
|
||||||
Recoveries (3)
|
1,092
|
47
|
1,139
|
|||||||||
Net change in other loans
|
(68
|
)
|
-
|
(68
|
)
|
|||||||
Balance, end of period
|
$
|
1,736,578
|
$
|
241,216
|
$
|
1,977,794
|
||||||
(In thousands)
|
For the Six Months Ended June 30, 2011
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
1,082,039
|
$
|
262,842
|
$
|
1,344,881
|
||||||
New Consumer Loan assignments (1)
|
610,207
|
63,495
|
673,702
|
|||||||||
Principal collected on Loans receivable
|
(411,546
|
)
|
(82,866
|
)
|
(494,412
|
)
|
||||||
Accelerated Dealer Holdback payments
|
24,416
|
-
|
24,416
|
|||||||||
Dealer Holdback payments
|
34,749
|
-
|
34,749
|
|||||||||
Transfers (2)
|
(7,557
|
)
|
7,557
|
-
|
||||||||
Write-offs
|
(827
|
)
|
(139
|
)
|
(966
|
)
|
||||||
Recoveries (3)
|
1,030
|
43
|
1,073
|
|||||||||
Net change in other loans
|
(538
|
)
|
-
|
(538
|
)
|
|||||||
Balance, end of period
|
$
|
1,331,973
|
$
|
250,932
|
$
|
1,582,905
|
|
(1)
|
The Dealer Loans amount represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program. The Purchased Loans amount represents one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program.
|
|
(2)
|
Under our Portfolio Program, certain events may result in Dealers forfeiting their rights to Dealer Holdback. We transfer the Dealer’s outstanding Dealer Loan balance to Purchased Loans in the period this forfeiture occurs.
|
(In thousands)
|
For the Three Months Ended June 30, 2012
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
561,104
|
$
|
120,358
|
$
|
681,462
|
||||||
New Consumer Loan assignments (1)
|
130,795
|
11,325
|
142,120
|
|||||||||
Finance charge income
|
(113,799
|
)
|
(20,203
|
)
|
(134,002
|
)
|
||||||
Forecast changes
|
5,938
|
4,471
|
10,409
|
|||||||||
Transfers (2)
|
(2,345
|
)
|
3,542
|
1,197
|
||||||||
Balance, end of period
|
$
|
581,693
|
$
|
119,493
|
$
|
701,186
|
||||||
(In thousands)
|
For the Three Months Ended June 30, 2011
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
423,137
|
$
|
124,235
|
$
|
547,372
|
||||||
New Consumer Loan assignments (1)
|
121,741
|
14,785
|
136,526
|
|||||||||
Finance charge income
|
(92,155
|
)
|
(21,675
|
)
|
(113,830
|
)
|
||||||
Forecast changes
|
11,340
|
3,542
|
14,882
|
|||||||||
Transfers (2)
|
(1,585
|
)
|
2,674
|
1,089
|
||||||||
Balance, end of period
|
$
|
462,478
|
$
|
123,561
|
$
|
586,039
|
(In thousands)
|
For the Six Months Ended June 30, 2012
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
508,046
|
$
|
120,082
|
$
|
628,128
|
||||||
New Consumer Loan assignments (1)
|
288,431
|
27,437
|
315,868
|
|||||||||
Finance charge income
|
(219,451
|
)
|
(40,617
|
)
|
(260,068
|
)
|
||||||
Forecast changes
|
9,442
|
5,141
|
14,583
|
|||||||||
Transfers (2)
|
(4,775
|
)
|
7,450
|
2,675
|
||||||||
Balance, end of period
|
$
|
581,693
|
$
|
119,493
|
$
|
701,186
|
||||||
(In thousands)
|
For the Six Months Ended June 30, 2011
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
351,569
|
$
|
124,520
|
$
|
476,089
|
||||||
New Consumer Loan assignments (1)
|
273,101
|
32,502
|
305,603
|
|||||||||
Finance charge income
|
(176,723
|
)
|
(43,610
|
)
|
(220,333
|
)
|
||||||
Forecast changes
|
18,229
|
3,868
|
22,097
|
|||||||||
Transfers (2)
|
(3,698
|
)
|
6,281
|
2,583
|
||||||||
Balance, end of period
|
$
|
462,478
|
$
|
123,561
|
$
|
586,039
|
|
(1)
|
The Dealer Loans amount represents the net cash flows expected at the time of assignment on Consumer Loans assigned under our Portfolio Program, less the related advances paid to Dealers. The Purchased Loans amount represents the net cash flows expected at the time of assignment on Consumer Loans assigned under our Purchase Program, less the related one-time payments made to Dealers.
|
|
(2)
|
Under our Portfolio Program, certain events may result in Dealers forfeiting their rights to Dealer Holdback. We transfer the Dealer’s outstanding Dealer Loan balance and related expected future net cash flows to Purchased Loans in the period this forfeiture occurs.
|
(In thousands)
|
For the Three Months Ended June 30, 2012
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Contractual net cash flows at the time of assignment (1)
|
$
|
465,139
|
$
|
51,713
|
$
|
516,852
|
|||
Expected net cash flows at the time of assignment (2)
|
431,749
|
37,290
|
469,039
|
||||||
Fair value at the time of assignment (3)
|
300,954
|
25,965
|
326,919
|
||||||
(In thousands)
|
For the Three Months Ended June 30, 2011
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Contractual net cash flows at the time of assignment (1)
|
$
|
424,471
|
$
|
61,945
|
$
|
486,416
|
|||
Expected net cash flows at the time of assignment (2)
|
395,540
|
45,554
|
441,094
|
||||||
Fair value at the time of assignment (3)
|
273,799
|
30,769
|
304,568
|
(In thousands)
|
For the Six Months Ended June 30, 2012
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Contractual net cash flows at the time of assignment (1)
|
$
|
1,041,121
|
$
|
122,898
|
$
|
1,164,019
|
|||
Expected net cash flows at the time of assignment (2)
|
963,777
|
88,191
|
1,051,968
|
||||||
Fair value at the time of assignment (3)
|
675,346
|
60,754
|
736,100
|
||||||
(In thousands)
|
For the Six Months Ended June 30, 2011
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Contractual net cash flows at the time of assignment (1)
|
$
|
947,451
|
$
|
130,432
|
$
|
1,077,883
|
|||
Expected net cash flows at the time of assignment (2)
|
883,308
|
95,997
|
979,305
|
||||||
Fair value at the time of assignment (3)
|
610,207
|
63,495
|
673,702
|
|
(1)
|
The Dealer Loans amount represents the repayments that we were contractually owed at the time of assignment on Consumer Loans assigned under our Portfolio Program, less the related Dealer Holdback payments that we would be required to make if we collected all of the contractual repayments. The Purchased Loans amount represents the repayments that we were contractually owed at the time of assignment on Consumer Loans assigned under our Purchase Program.
|
|
(2)
|
The Dealer Loans amount represents the repayments that we expected to collect at the time of assignment on Consumer Loans assigned under our Portfolio Program, less the related Dealer Holdback payments that we expected to make. The Purchased Loans amount represents the repayments that we expected to collect at the time of assignment on Consumer Loans assigned under our Purchase Program.
|
|
(3)
|
The Dealer Loans amount represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program. The Purchased Loans amount represents one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program.
|
Forecasted Collection Percentage as of (1)
|
Variance in Forecasted Collection Percentage from
|
||||||||||||||||||||
Consumer Loan Assignment Year
|
June 30, 2012
|
March 31, 2012
|
December 31, 2011
|
Initial
Forecast
|
March 31, 2012
|
December 31, 2011
|
Initial
Forecast
|
||||||||||||||
2003
|
73.8
|
%
|
73.7
|
%
|
73.7
|
%
|
72.0
|
%
|
0.1
|
%
|
0.1
|
%
|
1.8
|
%
|
|||||||
2004
|
73.0
|
%
|
73.0
|
%
|
73.0
|
%
|
73.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
|||||||
2005
|
73.6
|
%
|
73.6
|
%
|
73.6
|
%
|
74.0
|
%
|
0.0
|
%
|
0.0
|
%
|
-0.4
|
%
|
|||||||
2006
|
70.0
|
%
|
70.0
|
%
|
70.0
|
%
|
71.4
|
%
|
0.0
|
%
|
0.0
|
%
|
-1.4
|
%
|
|||||||
2007
|
68.1
|
%
|
68.1
|
%
|
68.1
|
%
|
70.7
|
%
|
0.0
|
%
|
0.0
|
%
|
-2.6
|
%
|
|||||||
2008
|
70.3
|
%
|
70.1
|
%
|
70.0
|
%
|
69.7
|
%
|
0.2
|
%
|
0.3
|
%
|
0.6
|
%
|
|||||||
2009
|
79.6
|
%
|
79.5
|
%
|
79.4
|
%
|
71.9
|
%
|
0.1
|
%
|
0.2
|
%
|
7.7
|
%
|
|||||||
2010
|
77.1
|
%
|
76.9
|
%
|
76.8
|
%
|
73.6
|
%
|
0.2
|
%
|
0.3
|
%
|
3.5
|
%
|
|||||||
2011
|
73.6
|
%
|
73.0
|
%
|
73.2
|
%
|
72.5
|
%
|
0.6
|
%
|
0.4
|
%
|
1.1
|
%
|
|||||||
2012 (2)
|
71.9
|
%
|
70.5
|
%
|
-
|
71.2
|
%
|
1.4
|
%
|
-
|
0.7
|
%
|
(1)
|
Represents the total forecasted collections we expect to collect on the Consumer Loans as a percentage of the repayments that we were contractually owed on the Consumer Loans at the time of assignment. Contractual repayments include both principal and interest.
|
(2)
|
The forecasted collection rate for 2012 Consumer Loans as of June 30, 2012 includes both Consumer Loans that were in our portfolio as of March 31, 2012 and Consumer Loans assigned during the most recent quarter. The following table provides forecasted collection rates for each of these segments:
|
Forecasted Collection Percentage as of
|
|||||||||
2012 Consumer Loan Assignment Period
|
June 30, 2012
|
March 31, 2012
|
Variance
|
||||||
January 1, 2012 through March 31, 2012
|
72.2
|
%
|
70.5
|
%
|
1.7
|
%
|
|||
April 1, 2012 through June 30, 2012
|
71.4
|
%
|
-
|
-
|
(In thousands)
|
As of June 30, 2012
|
||||||||||||||||||||||
Loan Pool Performance Meets or Exceeds Initial Estimates
|
Loan Pool Performance Less than Initial Estimates
|
||||||||||||||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||||||||||
Loans receivable
|
$ | 592,319 | $ | 202,846 | $ | 795,165 | $ | 1,144,259 | $ | 38,370 | $ | 1,182,629 | |||||||||||
Allowance for credit losses
|
– | – | – | (152,031 | ) | (9,874 | ) | (161,905 | ) | ||||||||||||||
Loans receivable, net
|
$ | 592,319 | $ | 202,846 | $ | 795,165 | $ | 992,228 | $ | 28,496 | $ | 1,020,724 | |||||||||||
(In thousands)
|
As of December 31, 2011
|
||||||||||||||||||||||
Loan Pool Performance Meets or Exceeds Initial Estimates
|
Loan Pool Performance Less than Initial Estimates
|
||||||||||||||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||||||||||
Loans receivable
|
$ | 511,926 | $ | 192,502 | $ | 704,428 | $ | 994,613 | $ | 53,850 | $ | 1,048,463 | |||||||||||
Allowance for credit losses
|
– | – | – | (141,712 | ) | (12,606 | ) | (154,318 | ) | ||||||||||||||
Loans receivable, net
|
$ | 511,926 | $ | 192,502 | $ | 704,428 | $ | 852,901 | $ | 41,244 | $ | 894,145 |
(In thousands)
|
For the Three Months Ended June 30, 2012
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
148,225
|
$
|
11,148
|
$
|
159,373
|
||||||
Provision for credit losses
|
3,596
|
(886
|
)
|
2,710
|
||||||||
Write-offs
|
(340
|
)
|
(408
|
)
|
(748
|
)
|
||||||
Recoveries (1)
|
550
|
20
|
570
|
|||||||||
Balance, end of period
|
$
|
152,031
|
$
|
9,874
|
$
|
161,905
|
||||||
(In thousands)
|
For the Three Months Ended June 30, 2011
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
122,801
|
$
|
13,067
|
$
|
135,868
|
||||||
Provision for credit losses
|
8,870
|
58
|
8,928
|
|||||||||
Write-offs
|
(476
|
)
|
(61
|
)
|
(537
|
)
|
||||||
Recoveries (1)
|
533
|
27
|
560
|
|||||||||
Balance, end of period
|
$
|
131,728
|
$
|
13,091
|
$
|
144,819
|
(In thousands)
|
For the Six Months Ended June 30, 2012
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
141,712
|
$
|
12,606
|
$
|
154,318
|
||||||
Provision for credit losses
|
10,230
|
(2,273
|
)
|
7,957
|
||||||||
Write-offs
|
(1,003
|
)
|
(506
|
)
|
(1,509
|
)
|
||||||
Recoveries (1)
|
1,092
|
47
|
1,139
|
|||||||||
Balance, end of period
|
$
|
152,031
|
$
|
9,874
|
$
|
161,905
|
||||||
(In thousands)
|
For the Six Months Ended June 30, 2011
|
|||||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
||||||||||
Balance, beginning of period
|
$
|
113,227
|
$
|
13,641
|
$
|
126,868
|
||||||
Provision for credit losses
|
18,298
|
(454
|
)
|
17,844
|
||||||||
Write-offs
|
(827
|
)
|
(139
|
)
|
(966
|
)
|
||||||
Recoveries (1)
|
1,030
|
43
|
1,073
|
|||||||||
Balance, end of period
|
$
|
131,728
|
$
|
13,091
|
$
|
144,819
|
|
(1)
|
Represents collections received on previously written off Loans.
|
(Dollars in thousands)
|
||||||||||||
Financings
|
Wholly-owned Subsidiary
|
Close Date
|
Maturity Date
|
Financing Amount
|
Interest Rate as of June 30, 2012
|
|||||||
Revolving Secured Line of Credit
|
n/a
|
06/15/2012
|
06/22/2015
|
$
|
235,000
|
At our option, either LIBOR plus 187.5 basis points or the prime rate plus 87.5 basis points
|
||||||
Warehouse Facility II (1)
|
CAC Warehouse Funding Corp. II
|
06/17/2011
|
06/17/2014
|
(2)
|
$
|
325,000
|
Commercial paper rate plus 275 basis points or LIBOR plus 375 basis points (3) (4)
|
|||||
Warehouse Facility III (1)
|
CAC Warehouse Funding III, LLC
|
06/29/2012
|
09/10/2015
|
(5)
|
$
|
75,000
|
LIBOR plus 160 basis points (4)
|
|||||
Warehouse Facility IV (1)
|
CAC Warehouse Funding LLC IV
|
08/19/2011
|
02/19/2014
|
(2)
|
$
|
75,000
|
LIBOR plus 275 basis points (4)
|
|||||
Term ABS 2010-1 (1)
|
Credit Acceptance Funding LLC 2010-1
|
11/04/2010
|
10/15/2012
|
(2)
|
$
|
100,500
|
Fixed rate
|
|||||
Term ABS 2011-1 (1)
|
Credit Acceptance Funding LLC 2011-1
|
10/06/2011
|
09/16/2013
|
(2)
|
$
|
200,500
|
Fixed rate
|
|||||
Term ABS 2012-1 (1)
|
Credit Acceptance Funding LLC 2012-1
|
03/29/2012
|
03/17/2014
|
(2)
|
$
|
201,250
|
Fixed rate
|
|||||
Senior Notes
|
n/a
|
(6)
|
02/01/2017
|
$
|
350,000
|
Fixed rate
|
|
(1)
|
Financing made available only to a specified subsidiary of the Company.
|
|
(2)
|
Represents the revolving maturity date. The outstanding balance will amortize after the maturity date based on the cash flows of the pledged assets.
|
|
(3)
|
The LIBOR rate is used if funding is not available from the commercial paper market.
|
|
(4)
|
Interest rate cap agreements are in place to limit the exposure to increasing interest rates.
|
|
(5)
|
Represents the revolving maturity date. The outstanding balance will amortize after the revolving maturity date and any amounts remaining on September 10, 2017 will be due.
|
|
(6)
|
The close dates associated with the issuance of $250.0 million and $100.0 million of the Senior Notes were on February 1, 2010 and March 3, 2011, respectively.
|
(In thousands)
|
For the Three Months Ended June 30,
|
For the Six Months Ended
June 30,
|
||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revolving Secured Line of Credit
|
||||||||||||||||
Maximum outstanding balance
|
$
|
187,300
|
$
|
152,500
|
$
|
187,300
|
$
|
152,500
|
||||||||
Average outstanding balance
|
93,801
|
124,858
|
98,241
|
105,804
|
||||||||||||
Warehouse Facility II
|
||||||||||||||||
Maximum outstanding balance
|
$
|
163,900
|
$
|
240,600
|
$
|
177,200
|
$
|
240,600
|
||||||||
Average outstanding balance
|
83,049
|
211,519
|
120,960
|
168,316
|
||||||||||||
Warehouse Facility III
|
||||||||||||||||
Maximum outstanding balance
|
$
|
71,500
|
$
|
75,000
|
$
|
73,000
|
$
|
75,000
|
||||||||
Average outstanding balance
|
63,659
|
32,813
|
65,480
|
34,144
|
||||||||||||
Warehouse Facility IV
|
||||||||||||||||
Maximum outstanding balance
|
$
|
39,200
|
$
|
–
|
$
|
39,600
|
$
|
–
|
||||||||
Average outstanding balance
|
37,829
|
–
|
37,867
|
–
|
(Dollars in thousands)
|
As of
|
|||||||
June 30, 2012
|
December 31, 2011
|
|||||||
Revolving Secured Line of Credit
|
||||||||
Balance outstanding
|
$
|
13,100
|
$
|
43,900
|
||||
Amount available for borrowing (1)
|
221,900
|
161,100
|
||||||
Interest rate
|
2.13
|
%
|
2.55
|
%
|
||||
Warehouse Facility II
|
||||||||
Balance outstanding
|
$
|
162,600
|
$
|
163,200
|
||||
Amount available for borrowing (1)
|
162,400
|
161,800
|
||||||
Loans pledged as collateral
|
223,283
|
242,119
|
||||||
Restricted cash and cash equivalents pledged as collateral
|
5,794
|
6,117
|
||||||
Interest rate
|
2.97
|
%
|
2.99
|
%
|
||||
Warehouse Facility III
|
||||||||
Balance outstanding
|
$
|
62,000
|
$
|
70,000
|
||||
Amount available for borrowing (1)
|
13,000
|
5,000
|
||||||
Loans pledged as collateral
|
88,528
|
91,601
|
||||||
Restricted cash and cash equivalents pledged as collateral
|
4,436
|
3,321
|
||||||
Interest rate
|
1.84
|
%
|
1.89
|
%
|
||||
Warehouse Facility IV
|
||||||||
Balance outstanding
|
$
|
37,600
|
$
|
37,500
|
||||
Amount available for borrowing (1)
|
37,400
|
37,500
|
||||||
Loans pledged as collateral
|
54,886
|
62,260
|
||||||
Restricted cash and cash equivalents pledged as collateral
|
3,218
|
2,188
|
||||||
Interest rate
|
3.00
|
%
|
3.05
|
%
|
||||
Term ABS 2009-1
|
||||||||
Balance outstanding
|
$
|
–
|
$
|
27,581
|
||||
Loans pledged as collateral
|
–
|
105,209
|
||||||
Restricted cash and cash equivalents pledged as collateral
|
–
|
13,526
|
||||||
Interest rate
|
–
|
5.68
|
%
|
|||||
Term ABS 2010-1
|
||||||||
Balance outstanding
|
$
|
100,500
|
$
|
100,500
|
||||
Loans pledged as collateral
|
125,511
|
125,541
|
||||||
Restricted cash and cash equivalents pledged as collateral
|
15,549
|
14,116
|
||||||
Interest rate
|
2.36
|
%
|
2.36
|
%
|
||||
Term ABS 2011-1
|
||||||||
Balance outstanding
|
$
|
200,500
|
$
|
200,500
|
||||
Loans pledged as collateral
|
244,362
|
248,167
|
||||||
Restricted cash and cash equivalents pledged as collateral
|
26,523
|
23,268
|
||||||
Interest rate
|
2.90
|
%
|
2.90
|
%
|
||||
Term ABS 2012-1
|
||||||||
Balance outstanding
|
$
|
201,250
|
$
|
–
|
||||
Loans pledged as collateral
|
248,784
|
–
|
||||||
Restricted cash and cash equivalents pledged as collateral
|
24,512
|
–
|
||||||
Interest rate
|
2.38
|
%
|
–
|
|||||
Senior Notes
|
||||||||
Balance outstanding (2)
|
$
|
350,330
|
$
|
350,378
|
||||
Interest rate
|
9.13
|
%
|
9.13
|
%
|
(1)
|
Availability may be limited by the amount of assets pledged as collateral.
|
(2)
|
As of June 30, 2012 and December 31, 2011, the outstanding balance presented for the Senior Notes includes a net unamortized debt premium of $0.3 million and $0.4 million, respectively.
|
(Dollars in thousands)
|
|||||||
Term ABS Financings
|
Close Date
|
Net Book Value of Dealer Loans Contributed at Closing
|
Revolving Period
|
||||
Term ABS 2010-1
|
November 4, 2010
|
$
|
126,751
|
24 months (Through October 15, 2012)
|
|||
Term ABS 2011-1
|
October 6, 2011
|
$
|
250,827
|
24 months (Through September 16, 2013)
|
|||
Term ABS 2012-1
|
March 29, 2012
|
$
|
251,681
|
24 months (Through March 17, 2014)
|
As of June 30, 2012
|
||||||||||||||||
Facility
(in millions)
|
Facility Name
|
Purpose
|
Start
|
End
|
Notional
(in millions)
|
Cap Interest Rate (1)
|
||||||||||
$
|
325.0
|
Warehouse Facility II
|
Cap Floating Rate
|
07/2011
|
06/2013
|
$
|
325.0
|
6.75
|
%
|
|||||||
75.0
|
Warehouse Facility III
|
Cap Floating Rate
|
09/2010
|
09/2013
|
37.5
|
6.75
|
%
|
|||||||||
75.0
|
Warehouse Facility III
|
Cap Floating Rate
|
06/2012
|
07/2015
|
18.8
|
(2)
|
5.00
|
%
|
||||||||
75.0
|
Warehouse Facility IV
|
Cap Floating Rate
|
08/2011
|
03/2014
|
75.0
|
5.50
|
%
|
As of December 31, 2011
|
|||||||||||||||
Facility
(in millions)
|
Facility Name
|
Purpose
|
Start
|
End
|
Notional
(in millions)
|
Cap Interest Rate (1)
|
|||||||||
$
|
325.0
|
Warehouse Facility II
|
Cap Floating Rate
|
09/2010
|
06/2013
|
$
|
325.0
|
6.75
|
%
|
||||||
75.0
|
Warehouse Facility III
|
Cap Floating Rate
|
09/2010
|
09/2013
|
37.5
|
6.75
|
%
|
||||||||
75.0
|
Warehouse Facility IV
|
Cap Floating Rate
|
08/2011
|
03/2014
|
75.0
|
5.50
|
%
|
(1)
|
Rate excludes the spread over the LIBOR rate or the commercial paper rate, as applicable.
|
(2)
|
The notional amount increases to $56.3 million in September 2013 when the original Warehouse Facility III interest rate cap for $37.5 million ends.
|
(In thousands)
|
Fair Value as of
|
||||||||
Balance Sheet location
|
June 30, 2012
|
December 31, 2011
|
|||||||
Derivatives not designated as hedging instruments
|
|||||||||
Asset Derivatives
|
|||||||||
Interest rate caps
|
Other assets
|
$
|
25
|
$
|
16
|
||||
(In thousands)
|
||||||||||||||||||
Derivatives in Cash Flow Hedging Relationships
|
(Loss) / Gain Recognized in OCI on Derivative (Effective Portion)
|
(Loss) / Gain Reclassified from Accumulated OCI into Income (Effective Portion)
|
||||||||||||||||
For the Three Months Ended June 30,
|
For the Three Months Ended June 30,
|
|||||||||||||||||
2012
|
2011
|
Location
|
2012
|
2011
|
||||||||||||||
Interest rate swap
|
$
|
-
|
$
|
(8
|
)
|
Interest expense
|
$
|
-
|
$
|
(74
|
)
|
|||||||
(In thousands)
|
||||||||||||||||||
Derivatives in Cash Flow Hedging Relationships
|
(Loss) / Gain Recognized in OCI on Derivative (Effective Portion)
|
(Loss) / Gain Reclassified from Accumulated OCI into Income (Effective Portion)
|
||||||||||||||||
For the Six Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||||||||
2012
|
2011
|
Location
|
2012
|
2011
|
||||||||||||||
Interest rate swap
|
$
|
-
|
$
|
(16
|
)
|
Interest expense
|
$
|
-
|
$
|
(143
|
)
|
(In thousands)
|
||||||||||||||||||
Amount of (Loss) / Gain Recognized in Income on Derivatives
|
Amount of (Loss) / Gain Recognized in Income on Derivatives
|
|||||||||||||||||
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||||||||
Derivatives Not Designated as Hedging Instruments
|
Location
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Interest rate caps
|
Interest expense
|
$
|
(45
|
)
|
$
|
(121
|
)
|
$
|
(59
|
)
|
$
|
(141
|
)
|
(In thousands)
|
||||||||||||||||
As of June 30, 2012
|
As of December 31, 2011
|
|||||||||||||||
Carrying Amount
|
Estimated Fair Value
|
Carrying Amount
|
Estimated Fair Value
|
|||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
5,150
|
$
|
5,150
|
$
|
4,657
|
$
|
4,657
|
||||||||
Restricted cash and cash equivalents
|
128,382
|
128,382
|
104,679
|
104,679
|
||||||||||||
Restricted securities available for sale
|
885
|
885
|
810
|
810
|
||||||||||||
Net investment in Loans receivable
|
1,815,889
|
1,829,847
|
1,598,573
|
1,615,009
|
||||||||||||
Derivative instruments
|
25
|
25
|
16
|
16
|
||||||||||||
Liabilities
|
||||||||||||||||
Revolving secured line of credit
|
$
|
13,100
|
$
|
13,100
|
$
|
43,900
|
$
|
43,900
|
||||||||
Secured financing
|
764,450
|
769,653
|
599,281
|
598,622
|
||||||||||||
Mortgage note
|
4,166
|
4,166
|
4,288
|
4,288
|
||||||||||||
Senior notes
|
350,330
|
381,063
|
350,378
|
365,500
|
Level 1
|
Valuation is based upon quoted prices for identical instruments traded in active markets.
|
Level 2
|
Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
Level 3
|
Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates or assumptions that market participants would use in pricing the asset or liability.
|
(In thousands)
|
||||||||||||
As of June 30, 2012
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
|||||||||
Assets
|
||||||||||||
Cash and cash equivalents
|
$ | 5,150 | $ | – | $ | – | $ | 5,150 | ||||
Restricted cash and cash equivalents
|
128,382 | – | – | 128,382 | ||||||||
Restricted securities available for sale
|
885 | – | – | 885 | ||||||||
Net investment in Loans receivable
|
– | – | 1,829,847 | 1,829,847 | ||||||||
Derivative instruments
|
– | 25 | – | 25 | ||||||||
Liabilities
|
||||||||||||
Revolving secured line of credit
|
$ | – | $ | 13,100 | $ | – | $ | 13,100 | ||||
Secured financing
|
– | 769,653 | – | 769,653 | ||||||||
Mortgage note
|
– | 4,166 | – | 4,166 | ||||||||
Senior notes
|
381,063 | – | – | 381,063 | ||||||||
(In thousands)
|
||||||||||||
As of December 31, 2011
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
|||||||||
Assets
|
||||||||||||
Cash and cash equivalents
|
$ | 4,657 | $ | – | $ | – | $ | 4,657 | ||||
Restricted cash and cash equivalents
|
104,679 | – | – | 104,679 | ||||||||
Restricted securities available for sale
|
810 | – | – | 810 | ||||||||
Net investment in Loans receivable
|
– | – | 1,615,009 | 1,615,009 | ||||||||
Derivative instruments
|
– | 16 | – | 16 | ||||||||
Liabilities
|
||||||||||||
Revolving secured line of credit
|
$ | – | $ | 43,900 | $ | – | $ | 43,900 | ||||
Secured financing
|
– | 598,622 | – | 598,622 | ||||||||
Mortgage note
|
– | 4,288 | – | 4,288 | ||||||||
Senior notes
|
365,500 | – | – | 365,500 |
(In thousands)
|
For the Three Months Ended June 30,
|
||||||||||
2012
|
2011
|
||||||||||
Affiliated Dealer
activity
|
% of
consolidated
|
Affiliated Dealer
activity
|
% of
consolidated
|
||||||||
Dealer Loan revenue
|
$
|
288
|
0.2
|
%
|
$
|
436
|
0.5
|
%
|
|||
New Consumer Loan assignments (1)
|
568
|
0.2
|
%
|
313
|
0.1
|
%
|
|||||
Accelerated Dealer Holdback payments
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
|||||
Dealer Holdback payments
|
960
|
3.3
|
%
|
640
|
3.3
|
%
|
(In thousands)
|
For the Six Months Ended June 30,
|
||||||||||
2012
|
2011
|
||||||||||
Affiliated Dealer
activity
|
% of
consolidated
|
Affiliated Dealer
activity
|
% of
consolidated
|
||||||||
Dealer Loan revenue
|
$
|
565
|
0.3
|
%
|
$
|
981
|
0.5
|
%
|
|||
New Consumer Loan assignments (1)
|
1,734
|
0.2
|
%
|
660
|
0.1
|
%
|
|||||
Accelerated Dealer Holdback payments
|
70
|
0.3
|
%
|
24
|
0.1
|
%
|
|||||
Dealer Holdback payments
|
1,951
|
3.1
|
%
|
1,105
|
3.2
|
%
|
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program.
|
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||
U.S. federal statutory rate
|
35.0
|
%
|
35.0
|
%
|
35.0
|
%
|
35.0
|
%
|
||||
State income taxes
|
2.6
|
%
|
2.6
|
%
|
1.6
|
%
|
2.2
|
%
|
||||
Changes in reserve for uncertain tax positions as a result of settlements and lapsed statutes and related interest
|
-0.6
|
%
|
-0.6
|
%
|
-0.4
|
%
|
-0.8
|
%
|
||||
Other
|
-0.5
|
%
|
-0.5
|
%
|
0.2
|
%
|
-0.2
|
%
|
||||
Effective tax rate
|
36.5
|
%
|
36.5
|
%
|
36.4
|
%
|
36.2
|
%
|
(In thousands)
|
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||
Weighted average shares outstanding:
|
||||||||||||
Common shares
|
25,355
|
25,547
|
25,447
|
26,186
|
||||||||
Vested restricted stock units
|
571
|
428
|
546
|
396
|
||||||||
Basic number of weighted average shares outstanding
|
25,926
|
25,975
|
25,993
|
26,582
|
||||||||
Dilutive effect of stock options
|
48
|
105
|
53
|
140
|
||||||||
Dilutive effect of restricted stock and restricted stock units
|
6
|
31
|
37
|
74
|
||||||||
Dilutive number of weighted average shares outstanding
|
25,980
|
26,111
|
26,083
|
26,796
|
(In thousands)
|
Number of Shares
|
|||||
For the Six Months Ended June 30,
|
||||||
Restricted Stock
|
2012
|
2011
|
||||
Outstanding Beginning Balance
|
48 | 112 | ||||
Granted
|
199 | 9 | ||||
Vested
|
(37 | ) | (63 | ) | ||
Forfeited
|
(3 | ) | (3 | ) | ||
Outstanding Ending Balance
|
207 | 55 |
(In thousands, except per share data)
|
Nonvested
|
Vested
|
Total
|
||||||||||||||||
Restricted Stock Units
|
Number of Restricted Stock Units
|
Weighted Average Grant-Date Fair Value Per Share
|
Number of Restricted Stock Units
|
Weighted Average Grant-Date Fair Value Per Share
|
Number of Restricted Stock Units
|
||||||||||||||
Outstanding as of December 31, 2011
|
348
|
$
|
24.06
|
428
|
$
|
22.14
|
776
|
||||||||||||
Granted
|
313
|
106.32
|
-
|
-
|
313
|
(1
|
)
|
||||||||||||
Vested
|
(143
|
)
|
21.48
|
143
|
21.48
|
-
|
(2
|
)
|
|||||||||||
Forfeited
|
(8
|
)
|
15.80
|
-
|
-
|
(8
|
)
|
||||||||||||
Outstanding as of June 30, 2012
|
510
|
$
|
75.43
|
571
|
$
|
21.97
|
1,081
|
||||||||||||
(In thousands, except per share data)
|
Nonvested
|
Vested
|
Total
|
||||||||||||||||
Restricted Stock Units
|
Number of Restricted Stock Units
|
Weighted Average Grant-Date Fair Value Per Share
|
Number of Restricted Stock Units
|
Weighted Average Grant-Date Fair Value Per Share
|
Number of Restricted Stock Units
|
||||||||||||||
Outstanding as of December 31, 2010
|
521
|
$
|
19.99
|
270
|
$
|
22.94
|
791
|
||||||||||||
Granted
|
5
|
62.20
|
-
|
-
|
5
|
(3
|
)
|
||||||||||||
Vested
|
(158
|
)
|
20.99
|
158
|
20.99
|
-
|
(4
|
)
|
|||||||||||
Forfeited
|
(6
|
)
|
13.19
|
-
|
-
|
(6
|
)
|
||||||||||||
Outstanding as of June 30, 2011
|
362
|
$
|
20.10
|
428
|
$
|
22.14
|
790
|
||||||||||||
(1)
|
The distribution date of vested restricted stock units is February 18, 2019 for 3 restricted stock units. For 310 restricted stock units, the vested restricted stock units will be distributed in equal installments on December 31, 2022, 2023, 2024, 2025 and 2026.
|
(2)
|
The distribution date of vested restricted stock units is February 22, 2014 for 60 restricted stock units, February 22, 2016 for 77 restricted stock units and February 22, 2017 for 6 restricted stock units.
|
(3)
|
The distribution date of vested restricted stock units is February 22, 2018.
|
(4)
|
The distribution date of vested restricted stock units is February 22, 2014 for 60 restricted stock units, February 22, 2016 for 90 restricted stock units and February 22, 2017 for 8 restricted stock units.
|
(In thousands)
|
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||
Restricted stock
|
$
|
1,048
|
$
|
164
|
$
|
1,269
|
$
|
380
|
||||
Restricted stock units
|
2,686
|
437
|
3,287
|
812
|
||||||||
Total
|
$
|
3,734
|
$
|
601
|
$
|
4,556
|
$
|
1,192
|
(In thousands)
|
||||||||||||
Year
|
Restricted Stock Units
|
Restricted Stock
|
Total Projected Expense
|
|||||||||
Remainder of 2012
|
$
|
5,638
|
$
|
2,144
|
$
|
7,782
|
||||||
2013
|
8,167
|
3,256
|
11,423
|
|||||||||
2014
|
5,646
|
2,465
|
8,111
|
|||||||||
2015
|
4,210
|
2,003
|
6,213
|
|||||||||
2016
|
3,093
|
1,703
|
4,796
|
|||||||||
Thereafter
|
6,368
|
8,521
|
14,889
|
|||||||||
Total
|
$
|
33,122
|
$
|
20,092
|
$
|
53,214
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
Forecasted Collection Percentage as of
|
Variance in Forecasted Collection Percentage from
|
||||||||||||||||||||
Consumer Loan Assignment Year
|
June 30, 2012
|
March 31, 2012
|
December 31, 2011
|
Initial Forecast
|
March 31, 2012
|
December 31, 2011
|
Initial Forecast
|
||||||||||||||
2003
|
73.8
|
%
|
73.7
|
%
|
73.7
|
%
|
72.0
|
%
|
0.1
|
%
|
0.1
|
%
|
1.8
|
%
|
|||||||
2004
|
73.0
|
%
|
73.0
|
%
|
73.0
|
%
|
73.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
|||||||
2005
|
73.6
|
%
|
73.6
|
%
|
73.6
|
%
|
74.0
|
%
|
0.0
|
%
|
0.0
|
%
|
-0.4
|
%
|
|||||||
2006
|
70.0
|
%
|
70.0
|
%
|
70.0
|
%
|
71.4
|
%
|
0.0
|
%
|
0.0
|
%
|
-1.4
|
%
|
|||||||
2007
|
68.1
|
%
|
68.1
|
%
|
68.1
|
%
|
70.7
|
%
|
0.0
|
%
|
0.0
|
%
|
-2.6
|
%
|
|||||||
2008
|
70.3
|
%
|
70.1
|
%
|
70.0
|
%
|
69.7
|
%
|
0.2
|
%
|
0.3
|
%
|
0.6
|
%
|
|||||||
2009
|
79.6
|
%
|
79.5
|
%
|
79.4
|
%
|
71.9
|
%
|
0.1
|
%
|
0.2
|
%
|
7.7
|
%
|
|||||||
2010
|
77.1
|
%
|
76.9
|
%
|
76.8
|
%
|
73.6
|
%
|
0.2
|
%
|
0.3
|
%
|
3.5
|
%
|
|||||||
2011
|
73.6
|
%
|
73.0
|
%
|
73.2
|
%
|
72.5
|
%
|
0.6
|
%
|
0.4
|
%
|
1.1
|
%
|
|||||||
2012 (1)
|
71.9
|
%
|
70.5
|
%
|
-
|
71.2
|
%
|
1.4
|
%
|
-
|
0.7
|
%
|
(1)
|
The forecasted collection rate for 2012 Consumer Loans as of June 30, 2012 includes both Consumer Loans that were in our portfolio as of March 31, 2012 and Consumer Loans assigned during the most recent quarter. The following table provides forecasted collection rates for each of these segments:
|
Forecasted Collection Percentage as of
|
|||||||||
2012 Consumer Loan Assignment Period
|
June 30, 2012
|
March 31, 2012
|
Variance
|
||||||
January 1, 2012 through March 31, 2012
|
72.2
|
%
|
70.5
|
%
|
1.7
|
%
|
|||
April 1, 2012 through June 30, 2012
|
71.4
|
%
|
-
|
-
|
As of June 30, 2012
|
||||||||||||
Consumer Loan Assignment Year
|
Forecasted Collection %
|
Advance % (1)
|
Spread %
|
% of Forecast Realized (2)
|
||||||||
2003
|
73.8
|
%
|
43.4
|
%
|
30.4
|
%
|
99.6
|
%
|
||||
2004
|
73.0
|
%
|
44.0
|
%
|
29.0
|
%
|
99.5
|
%
|
||||
2005
|
73.6
|
%
|
46.9
|
%
|
26.7
|
%
|
99.3
|
%
|
||||
2006
|
70.0
|
%
|
46.6
|
%
|
23.4
|
%
|
98.6
|
%
|
||||
2007
|
68.1
|
%
|
46.5
|
%
|
21.6
|
%
|
97.4
|
%
|
||||
2008
|
70.3
|
%
|
44.6
|
%
|
25.7
|
%
|
95.2
|
%
|
||||
2009
|
79.6
|
%
|
43.9
|
%
|
35.7
|
%
|
90.6
|
%
|
||||
2010
|
77.1
|
%
|
44.7
|
%
|
32.4
|
%
|
68.0
|
%
|
||||
2011
|
73.6
|
%
|
45.5
|
%
|
28.1
|
%
|
36.0
|
%
|
||||
2012
|
71.9
|
%
|
45.8
|
%
|
26.1
|
%
|
8.7
|
%
|
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program as a percentage of the initial balance of the Consumer Loans. Payments of Dealer Holdback and accelerated Dealer Holdback are not included.
|
|
(2)
|
Presented as a percentage of total forecasted collections.
|
Consumer Loan Assignment Year
|
Forecasted Collection %
|
Advance % (1)
|
Spread %
|
|||||||
Dealer Loans
|
2007
|
68.0 | % | 45.8 | % | 22.2 | % | |||
2008
|
70.8 | % | 43.3 | % | 27.5 | % | ||||
2009
|
79.6 | % | 43.5 | % | 36.1 | % | ||||
2010
|
77.1 | % | 44.4 | % | 32.7 | % | ||||
2011
|
73.5 | % | 45.3 | % | 28.2 | % | ||||
2012
|
71.8 | % | 45.4 | % | 26.4 | % | ||||
Purchased Loans
|
2007
|
68.4 | % | 49.1 | % | 19.3 | % | |||
2008
|
69.4 | % | 46.7 | % | 22.7 | % | ||||
2009
|
79.5 | % | 45.3 | % | 34.2 | % | ||||
2010
|
77.0 | % | 46.5 | % | 30.5 | % | ||||
2011
|
74.2 | % | 47.6 | % | 26.6 | % | ||||
2012
|
72.7 | % | 50.5 | % | 22.2 | % |
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program as a percentage of the initial balance of the Consumer Loans. Payments of Dealer Holdback and accelerated Dealer Holdback are not included.
|
Year over Year Percent Change
|
||||||
Three Months Ended
|
Unit Volume
|
Dollar Volume (1)
|
||||
March 31, 2011
|
36.7 | % | 59.3 | % | ||
June 30, 2011
|
28.7 | % | 41.3 | % | ||
September 30, 2011
|
28.6 | % | 40.5 | % | ||
December 31, 2011
|
25.3 | % | 32.1 | % | ||
March 31, 2012
|
10.6 | % | 10.7 | % | ||
June 30, 2012
|
7.3 | % | 7.9 | % |
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program. Payments of Dealer Holdback and accelerated Dealer Holdback are not included.
|
For the Six Months Ended June 30,
|
|||||||||
2012
|
2011
|
% Change
|
|||||||
Consumer Loan unit volume
|
103,735
|
95,050
|
9.1
|
%
|
|||||
Active Dealers (1)
|
4,215
|
3,190
|
32.1
|
%
|
|||||
Average volume per active Dealer
|
24.6
|
29.8
|
-17.4
|
%
|
For the Six Months Ended June 30,
|
|||||||||
2012
|
2011
|
% Change
|
|||||||
Consumer Loan unit volume from Dealers active both periods
|
81,060 | 87,925 | -7.8 | % | |||||
Dealers active both periods
|
2,509 | 2,509 | – | ||||||
Average volume per Dealers active both periods
|
32.3 | 35.0 | -7.8 | % | |||||
Consumer Loan unit volume from new Dealers
|
10,758 | 6,620 | 62.5 | % | |||||
New active Dealers (1)
|
1,028 | 644 | 59.6 | % | |||||
Average volume per new active Dealers
|
10.5 | 10.3 | 1.9 | % | |||||
Attrition (2)
|
-7.5 | % | -9.1 | % |
|
(1)
|
New active Dealers are Dealers who enrolled in our program and have received funding for their first Loan from us during the period.
|
|
(2)
|
Attrition is measured according to the following formula: decrease in Consumer Loan unit volume from Dealers who have received funding for at least one Loan during the comparable period of the prior year but did not receive funding for any Loans during the current period divided by prior year comparable period Consumer Loan unit volume.
|
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||
Dealer Loan unit volume as a percentage of total unit volume
|
93.6
|
%
|
92.1
|
%
|
93.4
|
%
|
92.5
|
%
|
||||
Dealer Loan dollar volume as a percentage of total dollar volume (1)
|
92.1
|
%
|
89.9
|
%
|
91.7
|
%
|
90.6
|
%
|
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program. Payments of Dealer Holdback and accelerated Dealer Holdback are not included.
|
(In thousands, except per share data)
|
For the Three Months Ended June 30,
|
|||||||||
2012
|
2011
|
% Change
|
||||||||
Revenue:
|
||||||||||
Finance charges
|
$
|
134,002
|
$
|
113,830
|
17.7
|
%
|
||||
Premiums earned
|
12,011
|
10,190
|
17.9
|
%
|
||||||
Other income
|
5,768
|
5,945
|
-3.0
|
%
|
||||||
Total revenue
|
151,781
|
129,965
|
16.8
|
%
|
||||||
Costs and expenses:
|
||||||||||
Salaries and wages
|
20,406
|
15,402
|
32.5
|
%
|
||||||
General and administrative
|
7,257
|
6,509
|
11.5
|
%
|
||||||
Sales and marketing
|
7,596
|
5,772
|
31.6
|
%
|
||||||
Provision for credit losses
|
2,710
|
8,928
|
-69.6
|
%
|
||||||
Interest
|
15,649
|
14,950
|
4.7
|
%
|
||||||
Provision for claims
|
9,030
|
7,771
|
16.2
|
%
|
||||||
Total costs and expenses
|
62,648
|
59,332
|
5.6
|
%
|
||||||
Income before provision for income taxes
|
89,133
|
70,633
|
26.2
|
%
|
||||||
Provision for income taxes
|
32,620
|
25,789
|
26.5
|
%
|
||||||
Net income
|
$
|
56,513
|
$
|
44,844
|
26.0
|
%
|
||||
Net income per share:
|
||||||||||
Basic
|
$
|
2.18
|
$
|
1.73
|
||||||
Diluted
|
$
|
2.18
|
$
|
7.72
|
||||||
Weighted average shares outstanding:
|
||||||||||
Basic
|
25,926
|
25,975
|
||||||||
Diluted
|
25,980
|
26,111
|
(In thousands)
|
Change
|
|||
Net income for the three months ended June 30, 2011
|
$
|
44,844
|
||
Increase in finance charges
|
20,172
|
|||
Increase in premiums earned
|
1,821
|
|||
Decrease in other income
|
(177
|
)
|
||
Increase in operating expenses (1)
|
(7,576
|
)
|
||
Decrease in provision for credit losses
|
6,218
|
|||
Increase in interest
|
(699
|
)
|
||
Increase in provision for claims
|
(1,259
|
)
|
||
Increase in provision for income taxes
|
(6,831
|
)
|
||
Net income for the three months ended June 30, 2012
|
$
|
56,513
|
|
(1)
|
Operating expenses consist of salaries and wages, general and administrative, and sales and marketing expenses.
|
(Dollars in thousands)
|
For the Three Months Ended June 30,
|
|||||||||||
2012
|
2011
|
Change
|
||||||||||
Average net Loans receivable balance
|
$
|
1,778,820
|
$
|
1,398,782
|
$
|
380,038
|
||||||
Average yield on our Loan portfolio
|
30.1
|
%
|
32.6
|
%
|
-2.5
|
%
|
(In thousands)
|
Year over Year Change
|
|||
Impact on finance charges:
|
For the Three Months Ended June 30, 2012
|
|||
Due to an increase in the average net Loans receivable balance
|
$
|
30,927
|
||
Due to a decrease in the average yield
|
(10,755
|
)
|
||
Total increase in finance charges
|
$
|
20,172
|
·
|
An increase in salaries and wages expense of $5.0 million, or 32.5%, which included a $3.1 million increase in stock-based compensation expense primarily attributable to the 15 year stock award granted to our Chief Executive Officer during the first quarter of the year. Salaries and wages, excluding the increase in stock-based compensation, increased $1.9 million including an increase of $1.0 million in loan servicing, $0.5 million in loan originations and $0.4 million for support functions.
|
·
|
An increase in sales and marketing expense of $1.8 million, or 31.6%, primarily as a result of the increase in the size of our field sales force.
|
·
|
An increase in general and administrative expense of $0.8 million, or 11.5%, primarily due to a $0.3 million increase in information technology expenses and an increase in legal expenses of $0.2 million.
|
(Dollars in thousands)
|
For the Three Months Ended June 30,
|
||||||
2012
|
2011
|
||||||
Interest expense
|
$
|
15,649
|
$
|
14,950
|
|||
Average outstanding debt balance
|
1,126,456
|
918,153
|
|||||
Average cost of debt
|
5.6
|
%
|
6.5
|
%
|
(In thousands, except per share data)
|
For the Six Months Ended June 30,
|
|||||||||
2012
|
2011
|
% Change
|
||||||||
Revenue:
|
||||||||||
Finance charges
|
$
|
260,068
|
$
|
220,333
|
18.0
|
%
|
||||
Premiums earned
|
22,781
|
18,733
|
21.6
|
%
|
||||||
Other income
|
11,336
|
14,411
|
-21.3
|
%
|
||||||
Total revenue
|
294,185
|
253,477
|
16.1
|
%
|
||||||
Costs and expenses:
|
||||||||||
Salaries and wages
|
39,810
|
31,473
|
26.5
|
%
|
||||||
General and administrative
|
14,666
|
12,142
|
20.8
|
%
|
||||||
Sales and marketing
|
15,349
|
12,181
|
26.0
|
%
|
||||||
Provision for credit losses
|
7,957
|
17,844
|
-55.4
|
%
|
||||||
Interest
|
30,861
|
27,573
|
11.9
|
%
|
||||||
Provision for claims
|
17,582
|
14,370
|
22.4
|
%
|
||||||
Total costs and expenses
|
126,225
|
115,583
|
9.2
|
%
|
||||||
Income before provision for income taxes
|
167,960
|
137,894
|
21.8
|
%
|
||||||
Provision for income taxes
|
61,109
|
49,859
|
22.6
|
%
|
||||||
Net income
|
$
|
106,851
|
$
|
88,035
|
21.4
|
%
|
||||
Net income per share:
|
||||||||||
Basic
|
$
|
4.11
|
$
|
3.31
|
||||||
Diluted
|
$
|
4.10
|
$
|
3.29
|
||||||
Weighted average shares outstanding:
|
||||||||||
Basic
|
25,993
|
26,582
|
||||||||
Diluted
|
26,083
|
26,796
|
(In thousands)
|
Change
|
|||
Net income for the six months ended June 30, 2011
|
$
|
88,035
|
||
Increase in finance charges
|
39,735
|
|||
Increase in premiums earned
|
4,048
|
|||
Decrease in other income
|
(3,075
|
)
|
||
Increase in operating expenses (1)
|
(14,029
|
)
|
||
Decrease in provision for credit losses
|
9,887
|
|||
Increase in interest
|
(3,288
|
)
|
||
Increase in provision for claims
|
(3,212
|
)
|
||
Increase in provision for income taxes
|
(11,250
|
)
|
||
Net income for the six months ended June 30, 2012
|
$
|
106,851
|
|
(1)
|
Operating expenses consist of salaries and wages, general and administrative, and sales and marketing expenses.
|
(Dollars in thousands)
|
For the Six Months Ended June 30,
|
|||||||||||
2012
|
2011
|
Change
|
||||||||||
Average net Loans receivable balance
|
$
|
1,714,282
|
$
|
1,328,786
|
$
|
385,496
|
||||||
Average yield on our Loan portfolio
|
30.3
|
%
|
33.2
|
%
|
-2.9
|
%
|
(In thousands)
|
Year over Year Change
|
|||
Impact on finance charges:
|
For the Six Months Ended June 30, 2012
|
|||
Due to an increase in the average net Loans receivable balance
|
$
|
63,921
|
||
Due to a decrease in the average yield
|
(24,186
|
)
|
||
Total increase in finance charges
|
$
|
39,735
|
·
|
An increase in salaries and wages expense of $8.3 million, or 26.5%, which included a $3.4 million increase in stock-based compensation expense primarily attributable to the 15 year stock award granted to our Chief Executive Officer during the first quarter of the year and a $1.1 million increase in fringe benefits, primarily related to medical claims. Salaries and wages, excluding the increase in stock-based compensation and fringe benefits, increased $3.8 million including an increase of $2.3 million in loan servicing and $1.2 million for support functions.
|
·
|
An increase in sales and marketing expense of $3.2 million, or 26.0%, as a result of the increase in the size of the field sales force.
|
·
|
An increase in general and administrative expense of $2.5 million, or 20.8%, due to an increase in legal expenses of $0.9 million, a $0.9 million increase in information technology expenses and a $0.6 million larger expense recorded for property taxes as a result of a property tax refund recognized in the first quarter of 2011.
|
(Dollars in thousands)
|
For the Six Months Ended June 30,
|
||||||
2012
|
2011
|
||||||
Interest expense
|
$
|
30,861
|
$
|
27,573
|
|||
Average outstanding debt balance
|
1,078,808
|
820,967
|
|||||
Average cost of debt
|
5.7
|
%
|
6.7
|
%
|
(In thousands)
|
||||
Year
|
Scheduled Principal Debt Maturities (1)
|
|||
Remainder of 2012
|
$
|
23,911
|
||
2013
|
146,594
|
|||
2014
|
462,539
|
|||
2015
|
114,835
|
|||
2016
|
33,837
|
|||
Thereafter
|
350,000
|
|||
Total
|
$
|
1,131,716
|
|
(1)
|
The principal maturities of certain financings are estimated based on forecasted collections.
|
·
|
Our inability to accurately forecast and estimate the amount and timing of future collections could have a material adverse effect on results of operations.
|
·
|
We may be unable to execute our business strategy due to current economic conditions.
|
·
|
We may be unable to continue to access or renew funding sources and obtain capital needed to maintain and grow our business.
|
·
|
The terms of our debt limit how we conduct our business.
|
·
|
A violation of the terms of our Term ABS facilities or Warehouse facilities could have a materially adverse impact on our operations.
|
·
|
The conditions of the U.S. and international capital markets may adversely affect lenders with which we have relationships, causing us to incur additional costs and reducing our sources of liquidity, which may adversely affect our financial position, liquidity and results of operations.
|
·
|
Our substantial debt could negatively impact our business, prevent us from satisfying our debt obligations and adversely affect our financial condition.
|
·
|
Due to competition from traditional financing sources and non-traditional lenders, we may not be able to compete successfully.
|
·
|
We may not be able to generate sufficient cash flows to service our outstanding debt and fund operations and may be forced to take other actions to satisfy our obligations under such debt.
|
·
|
Interest rate fluctuations may adversely affect our borrowing costs, profitability and liquidity.
|
·
|
Reduction in our credit rating could increase the cost of our funding from, and restrict our access to, the capital markets and adversely affect our liquidity, financial condition and results of operations.
|
·
|
We may incur substantially more debt and other liabilities. This could exacerbate further the risks associated with our current debt levels.
|
·
|
The regulation to which we are or may become subject could result in a material adverse effect on our business.
|
·
|
Adverse changes in economic conditions, the automobile or finance industries, or the non-prime consumer market could adversely affect our financial position, liquidity and results of operations, the ability of key vendors that we depend on to supply us with services, and our ability to enter into future financing transactions.
|
·
|
Litigation we are involved in from time to time may adversely affect our financial condition, results of operations and cash flows.
|
·
|
Changes in tax laws and the resolution of uncertain income tax matters could have a material adverse effect on our results of operations and cash flows from operations.
|
·
|
Our operations are dependent on technology.
|
·
|
Reliance on third parties to administer our ancillary product offerings could adversely affect our business and financial results.
|
·
|
We are dependent on our senior management and the loss of any of these individuals or an inability to hire additional team members could adversely affect our ability to operate profitably.
|
·
|
Our reputation is a key asset to our business, and our business may be affected by how we are perceived in the marketplace.
|
·
|
The concentration of our Dealers in several states could adversely affect us.
|
·
|
Failure to properly safeguard confidential consumer information could subject us to liability, decrease our profitability and damage our reputation.
|
·
|
Our Chairman and founder controls a significant percentage of our common stock, has the ability to significantly influence matters requiring shareholder approval and has interests which may conflict with the interests of our other security holders.
|
·
|
Reliance on our outsourced business functions could adversely affect our business.
|
·
|
Natural disasters, acts of war, terrorist attacks and threats or the escalation of military activity in response to these attacks or otherwise may negatively affect our business, financial condition and results of operations.
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
Maximum Dollar Value that May Yet Be Used to Purchase Shares Under the Plans or Programs
|
Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
|
||||||||
April 1 to April 30, 2012
|
-
|
$
|
-
|
-
|
$
|
6,161,954
|
1,000,000
|
||||||
May 1 to May 31, 2012
|
94,559
|
87.26
|
94,559
|
-
|
976,129
|
||||||||
June 1 to June 30, 2012
|
1,000,000
|
*
|
84.45
|
1,000,000
|
-
|
976,129
|
|||||||
1,094,559
|
$
|
84.69
|
1,094,559
|
CREDIT ACCEPTANCE CORPORATION
|
|||
(Registrant)
|
|||
By:
|
/s/ Kenneth S. Booth
|
||
Kenneth S. Booth
|
|||
Chief Financial Officer
|
|||
(Principal Financial Officer and Principal Accounting Officer)
|
|||
Date: August 2, 2012
|
Exhibit
No.
|
Description
|
||
4.72
|
First Amendment to the Fifth Amended and Restated Credit Agreement, dated as of June 15, 2012, among the Company, the Banks which are parties thereto from time to time, and Comerica Bank as Administrative Agent and Collateral Agent for the Banks (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated June 15, 2012)
|
||
4.73
|
Amended and Restated Loan and Security Agreement, dated as of June 29, 2012 among the Company, CAC Warehouse Funding III, LLC, Fifth Third Bank and Systems & Services Technologies, Inc. (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated July 6, 2012)
|
||
4.74
|
Amended and Restated Contribution Agreement, dated as of June 29, 2012 between the Company and CAC Warehouse Funding III, LLC (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated July 6, 2012)
|
||
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
32.1
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
32.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
101(INS)
|
XBRL Instance Document. *
|
||
101(SCH)
|
XBRL Taxonomy Extension Schema Document. *
|
||
101(CAL)
|
XBRL Taxonomy Extension Calculation Linkbase Document. *
|
||
101(DEF)
|
XBRL Taxonomy Extension Definition Linkbase Document. *
|
||
101(LAB)
|
XBRL Taxonomy Extension Label Linkbase Document. *
|
||
101(PRE)
|
XBRL Taxonomy Extension Presentation Linkbase Document. *
|
*
|
Users of this data are advised pursuant to Rule 406T of Regulation S-T that this interactive data file is deemed not filed or part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, and otherwise is not subject to liability under these sections.
|