false000118534800011853482023-05-082023-05-08

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): May 8, 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 May 8, 2023, PRA Group, Inc. (the “Company”) issued a press release announcing its first quarter 2023 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 May 8, 2023 webcast and conference call to discuss its first quarter 2023 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: May 8, 2023 By: /s/ Peter M. Graham
Peter M. Graham
Executive Vice President and Chief Financial Officer




EX-99.1 2 earningreleaseq12023.htm EX-99.1 Document

pralogoa06.gif

PRA Group Reports First Quarter 2023 Results

NORFOLK, Va., May 8, 2023 - PRA Group, Inc. (Nasdaq: PRAA) (the "Company"), a global leader in acquiring and collecting nonperforming loans, today reported its financial results for the first quarter of 2023 ("Q1 2023").

Q1 2023 Highlights
•Total portfolio purchases of $230.2 million.
•Total cash collections were $411.3 million.
•Estimated remaining collections (ERC)1 of $5.7 billion.
•Cash efficiency ratio2 of 54.3%.
•Diluted earnings per share were $(1.50).
•Debt to Adjusted EBITDA3 for the 12 months ended March 31, 2023 was 2.89x.
•Pro forma Debt to Adjusted EBITDA3 for the 12 months ended March 31, 2023 was 2.55x, considering prefunding of 2023 convertible notes maturity.
•Available capacity under the Company's credit facilities of $1.6 billion; $436.8 million after considering borrowing base restrictions.
•Appointed Vikram Atal as president and chief executive officer in March 2023 and Owen James as global investments officer in April 2023.

Three Months Ended Mar 31,
($ in thousands, except per share amounts) 2023 2022
Net (loss)/income attributable to PRA Group, Inc. $ (58,629) $ 39,972 
Diluted earnings per share $ (1.50) $ 0.97 

“While the first quarter earnings presented some challenges, including a softer-than-expected U.S. tax season, we met our collections expectations on a consolidated basis, delivering total cash collections of $411 million globally. We also had another strong purchasing quarter, investing $230 million in portfolios, which was up 56% year-over-year, as we further capitalize on what we believe to be an increasingly improving supply environment,” said Vikram Atal, president and chief executive officer. "We continue to have a solid base of deeply experienced employees, business fundamentals that remain strong, and a financial profile and global presence that provide the flexibility to invest across markets as opportunities become available. Looking ahead, our strategy remains intact, and I am committed to accelerating the pace and intensity of our efforts to deliver sustained performance and create value for our shareholders."

1.Refers to the sum of all future projected cash collections on the Company's nonperforming loan portfolios.
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.


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 2023 2022
($ in thousands) Q1 Q4 Q3 Q2 Q1
Americas and Australia Core $ 227,960  $ 205,619  $ 225,775  $ 244,377  $ 270,284 
Americas Insolvency 25,751  27,971  31,911  34,278  35,209 
Europe Core 134,005  134,016  132,072  142,470  151,162 
Europe Insolvency 23,568  24,051  22,586  22,935  24,325 
Total Cash Collections $ 411,284  $ 391,657  $ 412,344  $ 444,060  $ 480,980 
Cash Collection Source -
Constant Currency-Adjusted 2023 2022
($ in thousands) Q1 Q1
Americas and Australia Core $ 227,960  $ 269,430 
Americas Insolvency 25,751  35,176 
Europe Core 134,005  138,585 
Europe Insolvency 23,568  22,091 
Total Cash Collections $ 411,284  $ 465,282 

•Total cash collections in Q1 2023 decreased 14.5% (or 11.6% on a constant currency-adjusted basis) to $411.3 million, compared to $481.0 million in the first quarter of 2022 ("Q1 2022"). The decrease was primarily due to a 30.2% decrease in U.S. call center and other collections, which was driven by lower levels of portfolio purchases. Europe cash collections decreased by 10.2%, and 1.9% on a constant currency-adjusted basis.
•Total portfolio revenue in Q1 2023 was $151.3 million compared to $237.4 million in Q1 2022. The decrease was primarily due to a softer-than-expected U.S. tax season, which prompted a reduction in forward-looking ERC.

Expenses
•Operating expenses in Q1 2023 increased by $20.5 million, or 12.1%, compared to Q1 2022. The increase was primarily driven by:
◦an $11.3 million increase in compensation and employee services expenses primarily due to $7.5 million in severance expenses;
◦a $7.3 million increase in legal collections costs due to the higher volume of accounts placed into the legal channel in the U.S; and
◦a $5.5 million increase in outside fees and services due to $7.6 million in certain case-specific litigation expenses.
•The effective tax rate for Q1 2023 was 25.7%.

Portfolio Acquisitions
•The Company purchased $230.2 million in portfolios of nonperforming loans in Q1 2023.
•At the end of Q1 2023, the Company had in place maximum forward flow commitments1 of up to $622.4 million, comprised of $344.6 million in the Americas and Australia and $277.8 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 2023 2022
($ in thousands) Q1 Q4 Q3 Q2 Q1
Americas and Australia Core $ 116,867  $ 118,581  $ 100,780  $ 99,962  $ 90,639 
Americas Insolvency 15,701  8,967  8,988  6,369  9,118 
Europe Core 90,454  140,011  59,426  123,814  38,764 
Europe Insolvency 7,203  20,535  13,910  1,202  8,929 
Total Portfolio Acquisitions $ 230,225  $ 288,094  $ 183,104  $ 231,347  $ 147,450 

Conference Call Information
PRA Group, Inc. will hold a conference call today at 5:00 p.m. Eastern time to discuss its financial and operational results. 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 the operator for the PRA Group conference call. To listen to a replay of the call, either visit the same website until May 8, 2024, or call 877-344-7529 in the U.S. or 412-317-0088 outside the U.S. and use access code 1921134 until May 15, 2023.

About PRA Group, Inc.
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.
Unaudited Consolidated Income Statements
(Amounts in thousands, except per share amounts)
Three Months Ended March 31,
2023 2022
Revenues:
Portfolio income $ 188,242  $ 207,532 
Changes in expected recoveries (36,912) 29,914 
Total portfolio revenue 151,330  237,446 
Other revenue 4,140  3,159 
Total revenues 155,470  240,605 
Operating expenses:
Compensation and employee services 82,403  71,096 
Legal collection fees 8,838  10,873 
Legal collection costs 23,945  16,557 
Agency fees 17,378  17,388 
Outside fees and services 24,944  19,378 
Communication 10,527  12,583 
Rent and occupancy 4,448  4,987 
Depreciation and amortization 3,589  3,778 
Other operating expenses 13,042  11,998 
Total operating expenses 189,114  168,638 
   (Loss)/income from operations (33,644) 71,967 
Other income and (expense):
Interest expense, net (38,283) (31,748)
Foreign exchange loss, net (9) (532)
Other (650) (490)
(Loss)/income before income taxes (72,586) 39,197 
Income tax (benefit)/expense (18,683) 4,579 
Net (loss)/income (53,903) 34,618 
Adjustment for net income/(loss) attributable to noncontrolling interests 4,726  (5,354)
Net (loss)/income attributable to PRA Group, Inc. $ (58,629) $ 39,972 
Net (loss)/income per common share attributable to PRA Group, Inc.:
Basic $ (1.50) $ 0.98 
Diluted $ (1.50) $ 0.97 
Weighted average number of shares outstanding:
Basic 39,033  40,777 
Diluted 39,033  41,304 




PRA Group, Inc.
Consolidated Balance Sheets
(Amounts in thousands)
(unaudited)
March 31,
2023
December 31,
2022
Assets
Cash and cash equivalents $ 116,471  $ 83,376 
Restricted cash and cash equivalents 359,208  1,382 
Investments 77,877  79,948 
Finance receivables, net 3,286,497  3,295,008 
Income taxes receivable 41,398  31,774 
Deferred tax assets, net 57,551  56,908 
Right-of-use assets 53,187  54,506 
Property and equipment, net 48,500  51,645 
Goodwill 420,647  435,921 
Other assets 82,293  85,206 
Total assets $ 4,543,629  $ 4,175,674 
Liabilities and Equity
Liabilities:
Accounts payable $ 4,837  $ 7,329 
Accrued expenses 120,640  111,395 
Income taxes payable 19,809  25,693 
Deferred tax liabilities, net 29,324  42,918 
Lease liabilities 57,939  59,384 
Interest-bearing deposits 108,779  112,992 
Borrowings 2,937,895  2,494,858 
Other liabilities 39,697  34,355 
Total liabilities 3,318,920  2,888,924 
Equity:
Preferred stock, $0.01 par value, 2,000 shares authorized, 0 shares issued and outstanding —  — 
Common stock, $0.01 par value, 100,000 shares authorized, 39,170 shares issued and outstanding at March 31, 2023; 100,000 shares authorized, 38,980 shares issued and outstanding at December 31, 2022 392  390 
Additional paid-in capital 285  2,172 
Retained earnings 1,514,396  1,573,025 
Accumulated other comprehensive loss (356,730) (347,926)
Total stockholders' equity - PRA Group, Inc. 1,158,343  1,227,661 
Noncontrolling interest 66,366  59,089 
Total equity 1,224,709  1,286,750 
Total liabilities and equity $ 4,543,629  $ 4,175,674 







Select Expenses (Income)
Amounts in thousands, pre-tax
Three Months Ended
March 31,
2023
December 31,
2022
September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
June 30,
2021
Noncash interest expense - amortization of debt issuance costs 2,441  2,444  2,555  2,471  2,627  2,455  2,406  2,391 
Change in fair value of derivatives (5,470) (3,309) (1,042) 1,525  2,726  3,115  2,982  2,911 
Amortization of intangibles 66  73  73  77  83  (269) 104  105 
Stock-based compensation expense 3,799  2,206  3,101  3,849  3,891  3,470  4,317  4,040 




Purchase Price Multiples
as of March 31, 2023
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 $ 1,541,896  $ 4,797,375  $ 36,563  311% 238%
2013 390,826  905,829  14,434  232% 211%
2014 404,117  872,324  23,500  216% 204%
2015 443,114  899,293  45,410  203% 205%
2016 455,767  1,075,915  81,221  236% 201%
2017 532,851  1,200,467  135,622  225% 193%
2018 653,975  1,464,662  199,190  224% 202%
2019 581,476  1,294,091  256,184  223% 206%
2020 435,668  947,844  299,252  218% 213%
2021 435,846  781,115  486,989  179% 191%
2022 406,082  721,791  610,010  178% 179%
2023 117,160  204,528  201,535  175% 175%
Subtotal 6,398,778  15,165,234  2,389,910 
Americas Insolvency
1996-2012 1,038,223  2,146,434  203  207% 165%
2013 227,834  355,606  103  156% 133%
2014 148,420  218,685  280  147% 124%
2015 63,170  87,919  201  139% 125%
2016 91,442  117,460  433  128% 123%
2017 275,257  355,158  2,686  129% 125%
2018 97,879  137,184  11,869  140% 127%
2019 123,077  168,061  38,651  137% 128%
2020 62,130  89,842  41,929  145% 136%
2021 55,187  72,875  46,009  132% 136%
2022 33,442  46,205  41,226  138% 139%
2023 15,701  21,079  20,811  134% 134%
Subtotal 2,231,762  3,816,508  204,401 
Total Americas and Australia 8,630,540  18,981,742  2,594,311 
Europe Core
2012 20,409  43,973  —  215% 187%
2013 20,334  27,039  133% 119%
2014 (1)
773,811  2,365,846  385,266  306% 208%
2015 411,340  727,491  146,999  177% 160%
2016 333,090  567,548  179,801  170% 167%
2017 252,174  358,180  115,098  142% 144%
2018 341,775  540,907  215,509  158% 148%
2019 518,610  805,423  366,897  155% 152%
2020 324,119  557,152  292,626  172% 172%
2021 412,411  698,282  472,516  169% 170%
2022 359,447  580,548  534,007  162% 162%
2023 91,945  157,933  155,919  172% 172%
Subtotal 3,859,465  7,430,322  2,864,639 
Europe Insolvency
2014 (1)
10,876  18,669  —  172% 129%
2015 18,973  29,000  70  153% 139%
2016 39,338  57,076  1,156  145% 130%
2017 39,235  51,169  3,700  130% 128%
2018 44,908  52,454  9,681  117% 123%
2019 77,218  110,875  31,642  144% 130%
2020 105,440  156,589  62,485  149% 129%
2021 53,230  71,526  42,227  134% 134%
2022 44,604  61,034  54,759  137% 137%
2023 7,352  10,087  10,011  137% 137%
Subtotal 441,174  618,479  215,731 
Total Europe 4,300,639  8,048,801  3,080,370 
Total PRA Group $ 12,931,179  $ 27,030,543  $ 5,674,681 
(1)    Includes finance receivables portfolios that were acquired through the acquisition of Aktiv Kapital AS in 2014 (as described in our Annual Report on Form 10-K for the year ended December 31, 2022 ("2022 Form 10-K")).
(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 March 31, 2023 exchange rate.
(6)The Original Purchase Price Multiple represents the purchase price multiple at the end of the year of acquisition.



Portfolio Financial Information
Year-to-date as of March 31, 2023
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 March 31, 2023(3)
Americas and Australia Core
1996-2012 $ 4,930  $ 3,132  $ 345  $ 3,477  $ 8,799 
2013 2,590  1,119  429  1,548  6,395 
2014 3,117  1,429  161  1,590  8,983 
2015 3,789  2,453  (1,852) 601  18,065 
2016 6,740  4,712  (3,078) 1,634  26,353 
2017 13,064  7,622  (5,636) 1,986  57,300 
2018 27,614  11,442  (1,040) 10,402  108,717 
2019 33,145  14,841  (2,958) 11,883  138,869 
2020 38,142  16,845  (6,426) 10,419  167,501 
2021 40,213  23,087  (22,356) 731  260,663 
2022 51,622  26,692  937  27,629  360,224 
2023 2,994  1,811  378  2,189  116,249 
Subtotal 227,960  115,185  (41,096) 74,089  1,278,118 
Americas Insolvency
1996-2012 234  83  153  236  — 
2013 67  39  28  67  — 
2014 123  66  12  78  — 
2015 106  40  29  69  102 
2016 190  47  56  348 
2017 1,605  181  (123) 58  2,424 
2018 4,401  455  (133) 322  11,128 
2019 7,705  1,036  57  1,093  35,596 
2020 4,919  1,226  145  1,371  35,750 
2021 4,339  1,309  (20) 1,289  37,812 
2022 1,794  1,018  (27) 991  31,722 
2023 268  215  (31) 184  15,614 
Subtotal 25,751  5,715  99  5,814  170,496 
Total Americas and Australia 253,711  120,900  (40,997) 79,903  1,448,614 
Europe Core
2012 191  —  191  191  — 
2013 95  —  95  95  — 
2014 (1)
25,462  18,404  109  18,513  107,836 
2015 8,748  4,274  (408) 3,866  80,755 
2016 7,515  4,040  (807) 3,233  105,983 
2017 5,322  1,963  (558) 1,405  79,388 
2018 10,568  3,930  (123) 3,807  142,505 
2019 19,118  6,210  4,178  10,388  250,616 
2020 14,641  5,794  (994) 4,800  179,990 
2021 19,176  8,685  (2,405) 6,280  284,941 
2022 21,193  8,965  (124) 8,841  334,594 
2023 1,976  397  816  1,213  91,123 
Subtotal 134,005  62,662  (30) 62,632  1,657,731 
Europe Insolvency
2014 (1)
49  —  49  49  — 
2015 98  12  41  53  61 
2016 454  83  86  169  864 
2017 1,295  90  237  327  3,436 
2018 1,942  216  (122) 94  8,864 
2019 4,714  736  330  1,066  27,828 
2020 8,233  1,307  3,089  4,396  55,042 
2021 3,745  976  156  1,132  34,889 
2022 2,963  1,201  131  1,332  41,786 
2023 75  59  118  177  7,382 
Subtotal 23,568  4,680  4,115  8,795  180,152 
Total Europe 157,573  67,342  4,085  71,427  1,837,883 
Total PRA Group $ 411,284  $ 188,242  $ (36,912) $ 151,330  $ 3,286,497 
(1)    Includes finance receivables portfolios that were acquired through the acquisition of Aktiv Kapital AS in 2014 (as described in our 2022 Form 10-K).
(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 March 31, 2023 exchange rate.










Cash Collections by Year, By Year of Purchase (1)
as of March 31, 2023
Amounts in millions
Cash Collections
Purchase Period
Purchase Price (3)(4)
1996-2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 Total
Americas and Australia Core
1996-2012 $ 1,541.9  $ 2,962.4  $ 554.9  $ 412.5  $ 280.3  $ 178.9  $ 118.1  $ 83.8  $ 62.9  $ 41.5  $ 29.9  $ 23.5  $ 5.1  $ 4,753.8 
2013 390.8  —  101.6  247.9  194.0  120.8  78.9  56.5  36.9  23.2  16.7  12.5  2.6  891.6 
2014 404.1  —  —  92.7  253.5  170.3  114.2  82.2  55.3  31.9  22.3  15.0  3.1  840.5 
2015 443.1  —  —  —  117.0  228.4  185.9  126.6  83.6  57.2  34.9  19.5  3.8  856.9 
2016 455.8  —  —  —  —  138.7  256.5  194.6  140.6  105.9  74.2  38.4  6.7  955.6 
2017 532.9  —  —  —  —  —  107.3  278.7  256.5  192.5  130.0  76.3  13.1  1054.4 
2018 654.0  —  —  —  —  —  —  122.7  361.9  337.7  239.9  146.1  27.6  1235.9 
2019 581.5  —  —  —  —  —  —  —  143.8  349.0  289.8  177.7  33.1  993.4 
2020 435.7 —  —  —  —  —  —  —  —  132.9  284.3  192.0  38.1  647.3 
2021 435.9  —  —  —  —  —  —  —  —  —  85.0  177.3  40.2  302.5 
2022 406.1  —  —  —  —  —  —  —  —  —  —  67.7  51.6  119.3 
2023 117.2  —  —  —  —  —  —  —  —  —  —  —  3.0  3.0 
Subtotal 6,399.0  2,962.4  656.5  753.1  844.8  837.1  860.9  945.1  1,141.5  1,271.8  1,207.0  946.0  228.0  12,654.2 
Americas Insolvency
1996-2012 1,038.2  1,021.6  417.3  338.8  208.3  105.4  37.7  8.3  3.9  2.3  1.4  1.1  0.2  2,146.3 
2013 227.8  —  52.5  82.6  81.7  63.4  47.8  22.0  2.9  1.3  0.8  0.5  0.1  355.6 
2014 148.4  —  —  37.1  50.9  44.3  37.4  28.8  15.8  2.2  1.1  0.7  0.1  218.4 
2015 63.2  —  —  —  3.4  17.9  20.1  19.8  16.7  7.9  1.3  0.6  0.1  87.8 
2016 91.4  —  —  —  —  18.9  30.4  25.1  19.9  14.4  7.4  1.8  0.2  118.1 
2017 275.3  —  —  —  —  —  49.1  97.3  80.9  58.8  44.0  20.8  1.6  352.5 
2018 97.9  —  —  —  —  —  —  6.7  27.4  30.5  31.6  24.6  4.4  125.2 
2019 123.1  —  —  —  —  —  —  —  13.5  31.4  39.1  37.8  7.7  129.5 
2020 62.1  —  —  —  —  —  —  —  —  6.5  16.1  20.4  4.9  47.9 
2021 55.2  —  —  —  —  —  —  —  —  —  4.6  17.9  4.3  26.8 
2022 33.4  —  —  —  —  —  —  —  —  —  —  3.2  1.8  5.0 
2023 15.7  —  —  —  —  —  —  —  —  —  —  —  0.3  0.3 
Subtotal 2,231.7  1,021.6  469.8  458.5  344.3  249.9  222.5  208.0  181.0  155.3  147.4  129.4  25.7  3,613.4 
Total Americas and Australia 8,630.7  3,984.0  1,126.3  1,211.6  1,189.1  1,087.0  1,083.4  1,153.1  1,322.5  1,427.1  1,354.4  1,075.4  253.7  16,267.6 
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  0.1  40.5 
2013 20.3  —  7.1  8.5  2.4  1.3  1.2  1.3  0.9  0.7  0.7  0.5  0.1  24.7 
2014 (2)
773.8  —  —  153.2  292.0  246.4  220.8  206.3  172.9  149.8  149.3  122.2  25.5  1,738.4 
2015 411.3  —  —  —  45.8  100.3  86.2  80.9  66.1  54.3  51.4  40.7  8.8  534.5 
2016 333.1  —  —  —  —  40.4  78.9  72.6  58.0  48.3  46.7  36.9  7.5  389.3 
2017 252.2  —  —  —  —  —  17.9  56.0  44.1  36.1  34.8  25.2  5.3  219.4 
2018 341.8  —  —  —  —  —  —  24.3  88.7  71.3  69.1  50.7  10.6  314.7 
2019 518.6  —  —  —  —  —  —  —  48.0  125.7  121.4  89.8  19.1  404.0 
2020 324.1  —  —  —  —  —  —  —  —  32.3  91.7  69.1  14.6  207.7 
2021 412.4  —  —  —  —  —  —  —  —  —  48.5  89.9  19.2  157.6 
2022 359.5  —  —  —  —  —  —  —  —  —  —  33.9  21.2  55.1 
2023 91.9  —  —  —  —  —  —  —  —  —  —  —  2.0  2.0 
Subtotal 3,859.4  11.6  16.1  167.3  343.4  390.6  407.0  443.4  480.2  519.7  614.8  559.8  134.0  4,087.9 
Europe Insolvency
2014 (2)
10.9  —  —  —  4.3  3.9  3.2  2.6  1.6  0.8  0.3  0.2  0.1  17.0 
2015 19.0  —  —  —  3.0  4.4  5.0  4.8  3.9  2.9  1.6  0.7  0.1  26.4 
2016 39.3  —  —  —  —  6.2  12.7  12.9  10.7  8.0  6.0  2.7  0.5  59.7 
2017 39.2  —  —  —  —  —  1.2  7.9  9.2  9.8  9.4  6.5  1.3  45.3 
2018 44.9  —  —  —  —  —  —  0.6  8.4  10.3  11.7  9.8  1.9  42.7 
2019 77.2  —  —  —  —  —  —  —  5.0  21.1  23.9  21.0  4.7  75.7 
2020 105.4  —  —  —  —  —  —  —  —  6.1  34.7  34.1  8.2  83.1 
2021 53.2  —  —  —  —  —  —  —  —  —  5.5  14.4  3.7  23.6 
2022 44.6  —  —  —  —  —  —  —  —  —  —  4.5  3.0  7.5 
2023 7.4  —  —  —  —  —  —  —  —  —  —  —  0.1  0.1 
Subtotal 441.1  —  —  —  7.3  14.5  22.1  28.8  38.8  59.0  93.1  93.9  23.6  381.1 
Total Europe 4,300.5  11.6  16.1  167.3  350.7  405.1  429.1  472.2  519.0  578.7  707.9  653.7  157.6  4,469.0 
Total PRA Group $ 12,931.2  $ 3,995.6  $ 1,142.4  $ 1,378.9  $ 1,539.8  $ 1,492.1  $ 1,512.5  $ 1,625.3  $ 1,841.5  $ 2,005.8  $ 2,062.3  $ 1,729.1  $ 411.3  $ 20,736.6 
(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 (as described in our 2022 Form 10-K).
(3)Includes the nonperforming loan portfolios that were acquired through our business 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 last twelve months (LTM) ended March 31, 2023 and for the year ended December 31, 2022. 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
LTM For the Year Ended
Adjusted EBITDA for PRA Group ($ in millions) March 31, 2023 December 31, 2022
Net income attributable to PRA Group, Inc. $ 19  $ 117 
Adjustments:
Income tax expense 14  37 
Foreign exchange gains (2) (1)
Interest expense, net 137  131 
Other expense/(income)
Depreciation and amortization 15  15 
Adjustment for net income attributable to noncontrolling interests 11 
Recoveries applied to negative allowance less Changes in expected recoveries 820  806 
Adjusted EBITDA $ 1,015  $ 1,107 

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 LTM as of March 31, 2023, for the LTM as of March 31, 2023 assuming repayment of our 2023 convertible notes on March 31, 2023, and for the year ended December 31, 2022 (amounts in millions):




Debt to Adjusted EBITDA
LTM LTM For the Year Ended
March 31, 2023
March 31, 2023(1)
December 31, 2022
Borrowings $ 2,938  $ 2,593  $ 2,495 
LTM Adjusted EBITDA 1,015  1,015  1,107 
Debt to LTM Adjusted EBITDA 2.89  2.55  2.25 
(1) For the LTM as of March 31, 2023, as adjusted, assuming repayment of our 2023 Notes on March 31, 2023.


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