株探米国株
日本語 英語
エドガーで原本を確認する
false000118534800011853482023-02-272023-02-27

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): February 27, 2023
PRA Group, Inc.
_________________________________________
(Exact name of registrant as specified in its charter)
Delaware 000-50058 75-3078675
(State or other jurisdiction of incorporation) (Commission File Number) (I.R.S. Employer Identification No.)
120 Corporate Boulevard
Norfolk, Virginia 23502
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (888) 772-7326
Not Applicable
______________________________________________
Former name or former address, if changed since last report

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.01 par value per share PRAA NASDAQ Global Select Market
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.☐




Item 2.02 Results of Operations and Financial Condition.

On February 27, 2023, PRA Group, Inc. (the “Company”) issued a press release announcing its fourth quarter and full year 2022 results. A copy of the press release is furnished as Exhibit 99.1 to this Form 8-K and is incorporated into this Item 2.02 by reference.

Item 7.01 Regulation FD Disclosure.

The slide presentation being used in connection with the Company’s previously announced February 27, 2023 webcast and conference call to discuss its fourth quarter and full year 2022 results is available in the Investor Relations section of the Company’s website at https://ir.pragroup.com/events-and-presentations.

None of the information furnished in Item 2.02, Item 7.01 or Exhibit 99.1 of this Form 8-K shall be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that Section. Unless expressly set forth by specific reference in such filings, none of the information furnished in this Form 8-K shall be incorporated by reference in any filing under the Securities Act of 1933, as amended, whether made before or after the date hereof and regardless of any general incorporation language in such filings.

Item 9.01 Financial Statements and Exhibits
(d) Exhibits
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)





SIGNATURE

    Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
PRA Group, Inc.
Date: February 27, 2023 By: /s/ Peter M. Graham
Peter M. Graham
Executive Vice President and Chief Financial Officer




EX-99.1 2 newearningreleaseq42022.htm EX-99.1 Document

pralogoa06.gif

PRA Group Reports Fourth Quarter and Full Year 2022 Results

NORFOLK, Va., February 27, 2023 - PRA Group, Inc. (Nasdaq: PRAA) (the "Company"), a global leader in acquiring and collecting nonperforming loans, today reported its financial results for the fourth quarter ("Q4 2022") and full year of 2022.

Q4 2022 Highlights
•Total portfolio purchases of $288.1 million.
•Total cash collections of $391.7 million.
•Estimated remaining collections (ERC)1 of $5.7 billion (or $6.0 billion on a constant currency-adjusted basis).
•Cash efficiency ratio2 of 58.6%.
•Diluted earnings per share of $0.41.

Full Year 2022 Highlights
•Total portfolio purchases of $850.0 million.
•Total cash collections of $1.7 billion.
•Cash efficiency ratio of 61.0%
•Diluted earnings per share of $2.94.
•Debt to Adjusted EBITDA3 was 2.25x.
•Common stock repurchases4 of $99.4 million, or 2.3 million shares.
•Available capacity under the Company's credit facilities of $1.6 billion; $465.1 million after considering borrowing base restrictions.

Three Months Ended Dec 31, Twelve Months Ended Dec 31,
($ in thousands, except per share amounts) 2022 2021 2022 2021
Net income attributable to PRA Group, Inc. $ 15,959  $ 34,276  $ 117,147  $ 183,158 
Diluted earnings per share $ 0.41  $ 0.79  $ 2.94  $ 4.04 

“Our performance in 2022 was led by our European operations, which achieved an annual record for cash collections on a constant currency-adjusted basis and purchased portfolios in nearly all of our operational markets. On a global basis, our fourth quarter portfolio purchases of $288 million represented our highest investment level since the third quarter of 2021,” said Kevin Stevenson, president and chief executive officer. "We made significant progress in 2022 executing our key strategic objectives, including growing our digital platform, leveraging our geographic reach to invest in the most attractive markets, and completing our first full year of collections in Australia. Looking ahead, we are seeing U.S. card balances, delinquency rates, charge-off rates, and bank loan loss reserves continue to increase which we believe will lead to more portfolio supply in the coming months. We also expect to continue to purchase at healthy levels in Europe. We are well-positioned to capitalize on this anticipated increased supply due to our funding capacity, global presence, operational efficiency, and experienced team.”

1.Refers to the sum of all future projected cash collections on the Company's nonperforming loan portfolios. Constant currency-adjusted results are calculated based on foreign exchange rates at December 31, 2021.
2.Calculated by dividing cash receipts less operating expenses by cash receipts. Cash receipts refers to cash collections on the Company's nonperforming loan portfolios, fees and revenue recognized from the Company's class action claims recovery services.
3.A reconciliation of net income, the most directly comparable financial measure calculated and reported in accordance with GAAP, to Adjusted EBITDA can be found at the end of this press release.
4.Share repurchases are subject to market conditions and other factors, and the share repurchase program remains subject to the discretion of the Company's Board of Directors.


Cash Collections and Revenues
•The following table presents cash collections by quarter and by source on an as reported and constant currency-adjusted basis:

Cash Collection Source 2022 2021
($ in thousands) Q4 Q3 Q2 Q1 Q4
Americas and Australia Core $ 205,619  $ 225,775  $ 244,377  $ 270,284  $ 257,705 
Americas Insolvency 27,971  31,911  34,278  35,209  36,851 
Europe Core 134,016  132,072  142,470  151,162  155,853 
Europe Insolvency 24,051  22,586  22,935  24,325  23,262 
Total Cash Collections $ 391,657  $ 412,344  $ 444,060  $ 480,980  $ 473,671 
Cash Collection Source -
Constant Currency Adjusted 2022 2021
($ in thousands) Q4 Q4
Americas and Australia Core $ 205,619  $ 257,824 
Americas Insolvency 27,971  36,817 
Europe Core 134,016  136,203 
Europe Insolvency 24,051  20,277 
Total Cash Collections $ 391,657  $ 451,121 

•Total cash collections in Q4 2022 decreased 17.3%, or 13.2% on a constant currency-adjusted basis, to $391.7 million compared to $473.7 million the fourth quarter of 2021 ("Q4 2021"). A 34.1% decrease in U.S. call center and other cash collections and an 11.8% decrease in Europe cash collections were partially offset by a 27.9% increase in Other Americas and Australia cash collections. For the full year, total cash collections decreased $332.7 million compared to the full year of 2021.
•Total portfolio revenue in Q4 2022 was $219.0 million compared to $252.0 million in Q4 2021. For the full year, total portfolio revenue was $941.2 million compared to $1.1 billion in 2021.

Expenses
•Operating expenses in Q4 2022 decreased $10.9 million, or 6.3%, compared to Q4 2021. The decrease was primarily driven by:
◦a 24.3% decrease in other operating expenses primarily due to lower advertising costs; and
◦a 5.2% decrease in compensation and employee services expenses primarily due to the level and timing of compensation accruals in the prior year and lower collector compensation expenses in the U.S. call centers.
•For the full year, operating expenses decreased $40.0 million to $680.7 million compared to $720.7 million in the same period last year.
•The effective tax rate for the full year was 23.8%.

Portfolio Acquisitions
•The Company purchased $288.1 million in portfolios of nonperforming loans in Q4 2022.
•At the end of Q4 2022, the Company had in place forward flow commitments1 of up to $792.2 million, comprised of $461.1 million in the Americas and Australia and $331.1 million in Europe.
1.Contractual agreements with sellers of nonperforming loans that allow for the purchase of nonperforming portfolios at pre-established prices.


Portfolio Purchase Source 2022 2021
($ in thousands) Q4 Q3 Q2 Q1 Q4
Americas and Australia Core $ 118,581  $ 100,780  $ 99,962  $ 90,639  $ 90,263 
Americas Insolvency 8,967  8,988  6,369  9,118  21,183 
Europe Core 140,011  59,426  123,814  38,764  60,430 
Europe Insolvency 20,535  13,910  1,202  8,929  29,820 
Total Portfolio Acquisitions $ 288,094  $ 183,104  $ 231,347  $ 147,450  $ 201,696 


Conference Call Information
PRA Group, Inc. will hold a conference call today at 5:00 p.m. ET to discuss results with institutional investors and stock analysts. To listen to a webcast of the call and view the accompanying slides, visit https://ir.pragroup.com/events-and-presentations. To listen by phone, call 844-835-9982 in the U.S. or 412-317-5267 outside the U.S. and ask for the PRA Group conference call. To listen to a replay of the call, either visit the same website until February 27, 2024, or call 877-344-7529 in the U.S. or 412-317-0088 outside the U.S. and use access code 5441424 until March 6, 2023.

About PRA Group
As a global leader in acquiring and collecting nonperforming loans, PRA Group, Inc. returns capital to banks and other creditors to help expand financial services for consumers in the Americas, Europe and Australia. With thousands of employees worldwide, PRA Group, Inc. companies collaborate with customers to help them resolve their debt. For more information, please visit www.pragroup.com.

About Forward-Looking Statements
Statements made herein that are not historical in nature, including PRA Group, Inc.’s or its management's intentions, hopes, beliefs, expectations, representations, projections, plans or predictions of the future, are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.

The forward-looking statements in this press release are based upon management's current beliefs, estimates, assumptions and expectations of PRA Group, Inc.’s future operations and financial and economic performance, taking into account currently available information. These statements are not statements of historical fact or guarantees of future performance, and there can be no assurance that anticipated events will transpire or that the Company's expectations will prove to be correct. Forward-looking statements involve risks and uncertainties, some of which are not currently known to PRA Group, Inc. Actual events or results may differ materially from those expressed or implied in any such forward-looking statements as a result of various factors, including risk factors and other risks that are described from time to time in PRA Group, Inc.’s filings with the Securities and Exchange Commission, including PRA Group, Inc.’s annual reports on Form 10-K, its quarterly reports on Form 10-Q and its current reports on Form 8-K, which are available through PRA Group, Inc.'s website and contain a detailed discussion of PRA Group, Inc.'s business, including risks and uncertainties that may affect future results.

Due to such uncertainties and risks, you are cautioned not to place undue reliance on such forward-looking statements, which speak only as of today. Information in this press release may be superseded by more recent information or statements, which may be disclosed in later press releases, subsequent filings with the Securities and Exchange Commission or otherwise. Except as required by law, PRA Group, Inc. assumes no obligation to publicly update or revise its forward-looking statements contained herein to reflect any change in PRA Group, Inc.’s expectations with regard thereto or to reflect any change in events, conditions or circumstances on which any such forward-looking statements are based, in whole or in part.




PRA Group, Inc.
Consolidated Income Statements
(Amounts in thousands, except per share amounts)
(unaudited)
Three Months Ended December 31, Year Ended December 31,
2022 2021 2022 2021
Revenues:
Portfolio income $ 184,921  $ 211,613  $ 772,315  $ 875,327 
Changes in expected recoveries 34,087  40,400  168,904  197,904 
        Total portfolio revenue 219,008  252,013  941,219  1,073,231 
Other revenue 3,843  4,923  25,305  22,501 
Total revenues 222,851  256,936  966,524  1,095,732 
Operating expenses:
Compensation and employee services 69,922  73,781  285,537  301,981 
Legal collection fees 9,060  10,998  38,450  47,206 
Legal collection costs 19,063  17,099  76,757  78,330 
Agency fees 16,434  15,995  63,808  63,140 
Outside fees and services 20,866  21,448  92,355  92,615 
Communication 7,143  9,716  39,205  42,755 
Rent and occupancy 4,299  4,682  18,589  18,376 
Depreciation and amortization 3,859  3,736  15,243  15,256 
Other operating expenses 12,893  17,032  50,778  61,077 
Total operating expenses 163,539  174,487  680,722  720,736 
Income from operations 59,312  82,449  285,802  374,996 
Other income and (expense):
Interest expense, net (34,912) (32,156) (130,677) (124,143)
Foreign exchange gain/(loss) 194  (936) 985  (809)
Other (572) (12) (1,325) 282 
Income before income taxes 24,022  49,345  154,785  250,326 
Income tax expense 6,960  12,947  36,787  54,817 
Net Income 17,062  36,398  117,998  195,509 
Adjustment for net income attributable to noncontrolling interests 1,103  2,122  851  12,351 
Net income attributable to PRA Group, Inc. $ 15,959  $ 34,276  $ 117,147  $ 183,158 
Net income per common share attributable to PRA Group, Inc.:
Basic $ 0.41  $ 0.80  $ 2.96  $ 4.07 
Diluted $ 0.41  $ 0.79  $ 2.94  $ 4.04 
Weighted average number of shares outstanding:
Basic 38,978  43,056  39,638  44,960 
Diluted 39,177  43,562  39,888  45,330 




PRA Group, Inc.
Consolidated Balance Sheets
(Amounts in thousands)
December 31, 2022 December 31, 2021
Assets
Cash and cash equivalents $ 83,376  $ 87,584 
Investments 79,948  92,977 
Finance receivables, net 3,295,008  3,428,285 
Income taxes receivable 31,774  41,146 
Deferred tax assets, net 56,908  67,760 
Right-of-use assets 54,506  56,713 
Property and equipment, net 51,645  54,513 
Goodwill 435,921  480,263 
Other assets 86,588  57,002 
Total assets $ 4,175,674  $ 4,366,243 
Liabilities and Equity
Liabilities:
Accounts payable $ 7,329  $ 3,821 
Accrued expenses 111,395  127,802 
Income taxes payable 25,693  19,276 
Deferred tax liabilities, net 42,918  36,630 
Lease liabilities 59,384  61,188 
Interest-bearing deposits 112,992  124,623 
Borrowings 2,494,858  2,608,714 
Other liabilities 34,355  59,352 
Total liabilities 2,888,924  3,041,406 
Equity:
Preferred stock, $0.01 par value, 2,000 shares authorized, no shares issued and outstanding —  — 
Common stock, $0.01 par value, 100,000 shares authorized, 38,980 shares issued and outstanding at December 31, 2022; 100,000 shares authorized, 41,008 shares issued and outstanding at December 31, 2021 390  410 
Additional paid-in capital 2,172  — 
Retained earnings 1,573,025  1,552,845 
Accumulated other comprehensive loss (347,926) (266,909)
Total stockholders' equity - PRA Group, Inc. 1,227,661  1,286,346 
Noncontrolling interest 59,089  38,491 
Total equity 1,286,750  1,324,837 
Total liabilities and equity $ 4,175,674  $ 4,366,243 







Select Expenses (Income)
Amounts in thousands, pre-tax
Three Months Ended
December 31,
2022
September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
June 30,
2021
March 31,
2021
Noncash interest expense - amortization of debt issuance costs 2,444  2,555  2,471  2,627  2,455  2,406  2,391  2,256 
Change in fair value of derivatives (3,309) (1,042) 1,525  2,726  3,115  2,982  2,911  3,102 
Amortization of intangibles 73  73  77  83  (269) 104  105  181 
Stock-based compensation expense 2,206  3,101  3,849  3,891  3,470  4,317  4,040  4,113 




Purchase Price Multiples
as of December 31, 2022
Amounts in thousands
Purchase Period
Purchase Price (2)(3)
Total Estimated Collections (4)
Estimated Remaining Collections (5)
Current Purchase Price Multiple
Original Purchase Price Multiple (6)
Americas and Australia Core
1996-2012 $ 1,541,897  $ 4,798,281  $ 42,398  311% 238%
2013 390,826  905,829  17,025  232% 211%
2014 404,117  872,066  26,384  216% 204%
2015 443,114  905,285  55,162  204% 205%
2016 455,767  1,081,751  93,292  237% 201%
2017 532,851  1,208,081  156,253  227% 193%
2018 653,975  1,464,612  225,935  224% 202%
2019 581,476  1,294,519  288,207  223% 206%
2020 435,668  948,088  337,470  218% 213%
2021 435,846  811,328  553,876  186% 191%
2022 406,082  726,523  659,290  179% 179%
Subtotal 6,281,619  15,016,363  2,455,292 
Americas Insolvency
1996-2012 1,038,222  2,146,283  285  207% 165%
2013 227,834  355,578  142  156% 133%
2014 148,420  218,674  392  147% 124%
2015 63,170  87,891  279  139% 125%
2016 91,442  117,449  612  128% 123%
2017 275,257  355,272  4,406  129% 125%
2018 97,879  137,315  16,401  140% 127%
2019 123,077  168,002  46,299  137% 128%
2020 62,130  89,698  46,704  144% 136%
2021 55,187  72,934  50,407  132% 136%
2022 33,442  46,651  43,464  139% 139%
Subtotal 2,216,060  3,795,747  209,391 
Total Americas and Australia 8,497,679  18,812,110  2,664,683 
Europe Core
2012 20,409  43,718  —  214% 187%
2013 20,334  26,909  —  132% 119%
2014 (1)
773,811  2,365,317  406,593  306% 208%
2015 411,340  728,250  153,190  177% 160%
2016 333,090  567,637  189,769  170% 167%
2017 252,174  358,816  119,854  142% 144%
2018 341,775  540,246  220,787  158% 148%
2019 518,610  798,429  373,658  154% 152%
2020 324,119  557,983  305,148  172% 172%
2021 412,411  699,520  498,755  170% 170%
2022 359,447  660,999  546,522  184% 184%
Subtotal 3,767,520  7,347,824  2,814,276 
Europe Insolvency
2014 (1)
10,876  18,611  —  171% 129%
2015 18,973  28,950  125  153% 139%
2016 39,338  56,990  1,500  145% 130%
2017 39,235  50,905  4,673  130% 128%
2018 44,908  52,582  11,526  117% 123%
2019 77,218  110,515  35,296  143% 130%
2020 105,440  153,006  66,106  145% 129%
2021 53,230  71,526  45,007  134% 134%
2022 44,604  61,057  56,551  137% 137%
Subtotal 433,822  604,142  220,784 
Total Europe 4,201,342  7,951,966  3,035,060 
Total PRA Group $ 12,699,021  $ 26,764,076  $ 5,699,743 
(1)Includes finance receivables portfolios that were acquired through the acquisition of Aktiv Kapital AS in 2014.
(2)Includes the acquisition date finance receivables portfolios that were acquired through our business acquisitions.
(3)Non-U.S. amounts are presented at the exchange rate at the end of the year in which the portfolio was purchased. In addition, any purchase price adjustments that occur throughout the life of the portfolio are presented at the year-end exchange rate for the respective year of purchase.
(4)Non-U.S. amounts are presented at the year-end exchange rate for the respective year of purchase.
(5)Non-U.S. amounts are presented at the December 31, 2022 exchange rate.
(6)The Original Purchase Price Multiple represents the purchase price multiple at the end of the year of acquisition.




Portfolio Financial Information
For the Year Ended December 31, 2022
Amounts in thousands
Purchase Period
Cash
Collections (2)
Portfolio Income (2)
Change in Expected Recoveries (2)
Total Portfolio Revenue (2)
Net Finance Receivables as of December 31, 2022 (3)
Americas and Australia Core
1996-2012 $ 23,470  $ 12,731  $ 10,208  $ 22,939  $ 10,343 
2013 12,526  4,728  6,476  11,204  7,438 
2014 14,998  6,106  7,433  13,539  10,541 
2015 19,542  12,818  (3,411) 9,407  21,250 
2016 38,350  28,246  (16,381) 11,865  31,464 
2017 76,269  41,197  (4,578) 36,619  68,396 
2018 146,106  55,912  49,297  105,209  125,682 
2019 177,717  76,857  21,872  98,729  159,586 
2020 192,001  88,284  1,918  90,202  195,163 
2021 177,340  112,434  (45,560) 66,874  298,645 
2022 67,735  44,054  1,401  45,455  381,914 
Subtotal 946,054  483,367  28,675  512,042  1,310,422 
Americas Insolvency
1996-2012 1,066  572  494  1,066  — 
2013 535  232  305  537  — 
2014 718  717  (87) 630  46 
2015 596  165  354  519  140 
2016 1,810  299  932  1,231  481 
2017 20,751  2,489  1,941  4,430  3,970 
2018 24,627  3,282  3,301  6,583  15,207 
2019 37,815  5,933  4,770  10,703  42,207 
2020 20,361  5,830  3,386  9,216  39,299 
2021 17,904  6,699  (753) 5,946  40,900 
2022 3,186  1,778  1,239  3,017  32,797 
Subtotal 129,369  27,996  15,882  43,878  175,047 
Total Americas and Australia 1,075,423  511,363  44,557  555,920  1,485,469 
Europe Core
2012 870  —  871  871  — 
2013 481  —  481  481  — 
2014 (1)
122,232  73,843  41,828  115,671  114,254 
2015 40,701  19,278  7,740  27,018  83,984 
2016 36,912  17,962  2,616  20,578  112,355 
2017 25,151  8,750  3,081  11,831  82,457 
2018 50,702  17,202  8,425  25,627  146,171 
2019 89,820  27,307  18,949  46,256  255,401 
2020 69,045  26,602  5,300  31,902  188,109 
2021 89,938  39,653  2,889  42,542  301,235 
2022 33,867  12,051  5,727  17,778  341,819 
Subtotal 559,719  242,648  97,907  340,555  1,625,785 
Europe Insolvency
2014 (1)
238  14  211  225  — 
2015 649  182  (4) 178  104 
2016 2,710  634  104  738  1,131 
2017 6,499  593  1,371  1,964  4,325 
2018 9,828  1,218  863  2,081  10,512 
2019 21,020  3,458  7,268  10,726  30,837 
2020 34,086  6,011  14,364  20,375  57,627 
2021 14,417  4,637  1,312  5,949  36,707 
2022 4,452  1,557  951  2,508  42,511 
Subtotal 93,899  18,304  26,440  44,744  183,754 
Total Europe 653,618  260,952  124,347  385,299  1,809,539 
Total PRA Group $ 1,729,041  $ 772,315  $ 168,904  $ 941,219  $ 3,295,008 
(1)Includes finance receivables portfolios that were acquired through the acquisition of Aktiv Kapital AS in 2014.
(2)Non-U.S. amounts are presented using the average exchange rates during the current reporting period.
(3)Non-U.S. amounts are presented at the December 31, 2022 exchange rate.



Cash Collections by Year, By Year of Purchase (1)
as of December 31, 2022
Amounts in millions
Cash Collections
Purchase Period
Purchase Price (3)(4)
1996-2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 Total
Americas and Australia Core
1996-2012 $ 1,541.9  $ 2,962.4  $ 554.9  $ 412.5  $ 280.4  $ 179.0  $ 118.0  $ 83.8  $ 62.9  $ 41.5  $ 29.8  $ 23.5  $ 4,748.7 
2013 390.8  —  101.6  247.8  194.0  120.8  78.9  56.4  36.9  23.2  16.7  12.5  888.8 
2014 404.1  —  —  92.7  253.4  170.3  114.2  82.2  55.3  31.9  22.3  15.0  837.3 
2015 443.1  —  —  —  117.0  228.4  185.9  126.6  83.6  57.2  34.9  19.5  853.1 
2016 455.8  —  —  —  138.7  256.5  194.6  140.6  105.9  74.2  38.4  948.9 
2017 532.9  —  —  —  —  —  107.3  278.7  256.5  192.5  130.0  76.3  1041.3 
2018 654.0  —  —  —  —  —  —  122.7  361.9  337.7  239.9  146.1  1208.3 
2019 581.5  —  —  —  —  —  —  —  143.8  349.0  289.8  177.7  960.3 
2020 435.7 —  —  —  —  —  —  —  —  133.0  284.3  192.0  609.3 
2021 435.8  —  —  —  —  —  —  —  —  —  85.0  177.3  262.3 
2022 406.1  —  —  —  —  —  —  —  —  —  —  67.8  67.8 
Subtotal 6,281.7  2,962.4  656.5  753.0  844.8  837.2  860.8  945.0  1,141.5  1,271.9  1,206.9  946.1  12,426.1 
Americas Insolvency
1996-2012 1,038.2  1,021.6  417.3  338.8  208.3  105.3  37.7  8.3  4.0  2.2  1.4  1.1  2,146.0 
2013 227.8  —  52.5  82.6  81.7  63.4  47.8  21.9  2.9  1.3  0.8  0.5  355.4 
2014 148.4  —  —  37.0  50.9  44.3  37.4  28.8  15.8  2.2  1.1  0.7  218.2 
2015 63.2  —  —  —  3.4  17.9  20.1  19.8  16.7  7.9  1.3  0.6  87.7 
2016 91.4  —  —  —  —  18.9  30.4  25.0  19.9  14.4  7.4  1.8  117.8 
2017 275.3  —  —  —  —  —  49.1  97.3  80.9  58.8  44.0  20.8  350.9 
2018 97.9  —  —  —  —  —  —  6.7  27.4  30.5  31.6  24.6  120.8 
2019 123.1  —  —  —  —  —  —  —  13.4  31.4  39.1  37.8  121.7 
2020 62.1  —  —  —  —  —  —  —  —  6.5  16.1  20.4  43.0 
2021 55.2  —  —  —  —  —  —  —  —  —  4.5  17.9  22.4 
2022 33.4  —  —  —  —  —  —  —  —  —  —  3.2  3.2 
Subtotal 2,216.0  1,021.6  469.8  458.4  344.3  249.8  222.5  207.8  181.0  155.2  147.3  129.4  3,587.1 
Total Americas and Australia 8,497.7  3,984.0  1,126.3  1,211.4  1,189.1  1,087.0  1,083.3  1,152.8  1,322.5  1,427.1  1,354.2  1,075.5  16,013.2 
Europe Core
2012 20.4  11.6  9.0  5.6  3.2  2.2  2.0  2.0  1.5  1.2  1.2  0.9  40.4 
2013 20.3  —  7.1  8.5  2.3  1.3  1.2  1.3  0.9  0.7  0.7  0.5  24.5 
2014 (2)
773.8  —  —  153.2  292.0  246.4  220.8  206.3  172.9  149.8  149.2  122.2  1,712.8 
2015 411.3  —  —  —  45.8  100.3  86.2  80.9  66.1  54.3  51.4  40.7  525.7 
2016 333.1  —  —  —  —  40.4  78.9  72.6  58.0  48.3  46.7  36.9  381.8 
2017 252.2  —  —  —  —  —  17.9  56.0  44.1  36.1  34.8  25.2  214.1 
2018 341.8  —  —  —  —  —  —  24.3  88.7  71.2  69.1  50.7  304.0 
2019 518.6  —  —  —  —  —  —  —  47.9  125.7  121.4  89.8  384.8 
2020 324.1  —  —  —  —  —  —  —  —  32.4  91.7  69.0  193.1 
2021 412.4  —  —  —  —  —  —  —  —  —  48.4  89.9  138.3 
2022 359.5  —  —  —  —  —  —  —  —  —  —  33.9  33.9 
Subtotal 3,767.5  11.6  16.1  167.3  343.3  390.6  407.0  443.4  480.1  519.7  614.6  559.7  3,953.4 
Europe Insolvency
2014 (2)
10.9  —  —  —  4.3  3.9  3.2  2.6  1.5  0.8  0.3  0.3  16.9 
2015 19.0  —  —  —  3.0  4.4  5.0  4.8  3.9  2.9  1.6  0.6  26.2 
2016 39.3  —  —  —  —  6.2  12.7  12.9  10.7  7.9  6.0  2.7  59.1 
2017 39.2  —  —  —  —  —  1.2  7.9  9.2  9.8  9.4  6.5  44.0 
2018 44.9  —  —  —  —  —  —  0.6  8.4  10.3  11.7  9.8  40.8 
2019 77.2  —  —  —  —  —  —  —  5.1  21.1  23.9  21.0  71.1 
2020 105.4  —  —  —  —  —  —  —  —  6.1  34.6  34.1  74.8 
2021 53.3  —  —  —  —  —  —  —  —  —  5.4  14.4  19.8 
2022 44.6  —  —  —  —  —  —  —  —  —  —  4.5  4.5 
Subtotal 433.8  —  —  —  7.3  14.5  22.1  28.8  38.8  58.9  92.9  93.9  357.2 
Total Europe 4,201.3  11.6  16.1  167.3  350.6  405.1  429.1  472.2  518.9  578.6  707.5  653.6  4,310.6 
Total PRA Group $ 12,699.0  $ 3,995.6  $ 1,142.4  $ 1,378.7  $ 1,539.7  $ 1,492.1  $ 1,512.4  $ 1,625.0  $ 1,841.4  $ 2,005.7  $ 2,061.7  $ 1,729.1  $ 20,323.8 
(1)Non-U.S. amounts are presented using the average exchange rates during the cash collection period.
(2)Includes finance receivables portfolios that were acquired through the acquisition of Aktiv Kapital AS in 2014.
(3)Includes the nonperforming loan portfolios that were acquired through our acquisitions.
(4)Non-U.S. amounts are presented at the exchange rate at the end of the year in which the portfolio was purchased. In addition, any purchase price adjustments that occur throughout the life of the pool are presented at the year-end exchange rate for the respective year of purchase.








Use of Non-GAAP Financial Measures

PRA Group, Inc. reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management uses certain non-GAAP financial measures, including Adjusted EBITDA, internally to evaluate the Company’s performance and to set performance goals. Adjusted EBITDA is calculated as net income attributable to PRA Group, Inc. plus income tax expense; less foreign exchange gain (or plus foreign exchange loss); plus interest expense, net; plus other expense (or less other income); plus depreciation and amortization; plus adjustment for net income attributable to noncontrolling interests; and plus recoveries applied to negative allowance less changes in expected recoveries. Adjusted EBITDA is a supplemental measure of performance that is not required by, or presented in accordance with, GAAP. PRA Group, Inc. presents Adjusted EBITDA because the Company considers it an important supplemental measure of operations and financial performance. Management believes Adjusted EBITDA helps provide enhanced period-to-period comparability of operations and financial performance and is useful to investors as other companies in the industry report similar financial measures. Adjusted EBITDA should not be considered as an alternative to net income determined in accordance with GAAP. Set forth below is a reconciliation of net income, the most directly comparable financial measure calculated and reported in accordance with GAAP, to Adjusted EBITDA for the years ended December 31, 2022 and 2021. The calculation of Adjusted EBITDA below may not be comparable to the calculation of similarly titled measures reported by other companies.

Reconciliation of Non-GAAP Financial Measures
 Adjusted EBITDA for PRA Group ($ in millions) December 31, 2022 December 31, 2021
Net income attributable to PRA Group, Inc. $ 117  $ 183 
Adjustments:
Income tax expense 37  55 
Foreign exchange (gains)/losses (1)
Interest expense, net 131  124 
Other expense — 
Depreciation and amortization 15  15 
Adjustment for net income attributable to noncontrolling interests 12 
Recoveries applied to negative allowance less Changes in expected recoveries 806  988 
 Adjusted EBITDA $ 1,107  $ 1,378 

Additionally, the Company evaluates its business using certain ratios that use Adjusted EBITDA. Debt to Adjusted EBITDA is calculated by dividing borrowings by Adjusted EBITDA. The following table reflects the Company's Debt to Adjusted EBITDA for the years ended December 31, 2022 and 2021 (amounts in millions):
Debt to Adjusted EBITDA
December 31, 2022 December 31, 2021
Borrowings $ 2,495  $ 2,609 
Adjusted EBITDA 1,107  1,378 
Debt to Adjusted EBITDA 2.25 1.89









Investor Contact:
Najim Mostamand, CFA
Vice President, Investor Relations
(757) 431-7913
IR@PRAGroup.com

News Media Contact:
Elizabeth Kersey
Senior Vice President, Communications and Public Policy
(757) 431-3398
Elizabeth.Kersey@PRAGroup.com