株探米国株
日本語 英語
エドガーで原本を確認する
false000118534800011853482025-05-052025-05-05

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 5, 2025
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 5, 2025, PRA Group, Inc. (the “Company”) issued a press release announcing its first quarter 2025 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 5, 2025, webcast and conference call to discuss its first quarter 2025 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 5, 2025 By: /s/ Rakesh Sehgal
Rakesh Sehgal
Executive Vice President and Chief Financial Officer




EX-99.1 2 q12025earningrelease.htm EX-99.1 Document

pralogoa06.gif

PRA Group Reports First Quarter 2025 Results

19% Growth in Portfolio Purchases Drives Record ERC of $7.8 Billion

Strong Portfolio Purchases and Execution of Strategic Initiatives Contributed to Double-Digit Cash Collections Growth

Company Positioned for Continued Success with Transition to Newly Appointed CEO

NORFOLK, Va., May 5, 2025 - 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 2025 ("Q1 2025").

Q1 2025 Highlights
•Total portfolio purchases of $291.7 million, an increase of 18.7% year-over-year.
•Record estimated remaining collections (ERC)1 of $7.8 billion, an increase of 20.1% year-over-year.
•Total cash collections of $497.4 million, an increase of 10.7% year-over-year.
•Cash efficiency ratio2 of 60.8%, an increase of 284 basis points year-over-year.
•Net income attributable to PRA Group, Inc. of $3.7 million, an increase of 5.3% year-over-year, resulting in diluted earnings per share of $0.09.
•Adjusted EBITDA3 for the 12 months ended March 31, 2025 of $1.2 billion, an increase of 13.5% year-over-year.

Three Months Ended March 31,
($ in thousands, except per share amounts) 2025 2024
Net income attributable to PRA Group, Inc. $ 3,659  $ 3,475 
Diluted earnings per share $ 0.09  $ 0.09 

“Building on a successful 2024, we delivered another strong quarter, including an increase in portfolio purchases of 19%, record ERC, our fourth consecutive quarter of double-digit cash collections growth, and a nearly 300 basis point improvement in cash efficiency, as we continued to execute on our cash-generating and operational initiatives in the U.S.," said Vikram Atal, president and chief executive officer. "Changes in Expected Recoveries moderated from recent levels. Historically, our first quarter cash collections in the U.S. have experienced seasonality increases, typically driven by consumer tax refunds, that didn’t materialize this quarter to the extent that we modeled, resulting in lower profitability compared to prior quarters. I am very proud of the team's accomplishments to improve the cash-generation capabilities of the U.S. business—which we believe, coupled with the continued strength of our European business, sets us up for overall success moving forward."

"As we look ahead, we are excited to welcome our newly appointed president and CEO Martin Sjolund, who has been with the Company for 13 years and brings a successful European playbook to build on our global three-pillar strategy."
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.



"We are confident in the overall trajectory of the business and, at this time, we are not changing our previously provided financial targets, except for the return on average tangible equity, which is likely to be at a lower level than our target of approximately 12%. As we move through the coming quarters, we will reaffirm, raise, or lower these targets as appropriate. We continue to take a long-term approach to managing the business and we believe we are well-positioned to execute on our strategy to drive continued growth, profitability, and shareholder value."

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 2025 2024
($ in thousands) Q1 Q4 Q3 Q2 Q1
Americas and Australia Core $ 288,160  $ 257,711  $ 266,977  $ 263,828  $ 256,861 
Americas Insolvency 23,700  24,067  26,065  26,971  25,209 
Europe Core 164,371  162,564  158,242  156,739  145,933 
Europe Insolvency 21,205  23,724  25,826  26,344  21,515 
Total cash collections $ 497,436  $ 468,066  $ 477,110  $ 473,882  $ 449,518 
Cash Collection Source -
Constant Currency-Adjusted 2025 2024
($ in thousands) Q1 Q1
Americas and Australia Core $ 288,160  $ 249,195 
Americas Insolvency 23,700  25,039 
Europe Core 164,371  143,377 
Europe Insolvency 21,205  21,352 
Total cash collections $ 497,436  $ 438,963 

•Total cash collections in Q1 2025 increased 10.7% to $497.4 million, compared to $449.5 million in the first quarter of 2024 ("Q1 2024").

Three Months Ended March 31,
($ in thousands) 2025 2024
Portfolio income $ 240,958  $ 202,056 
Recoveries collected in excess of forecast $ 16,500  $ 35,838 
Changes in expected future recoveries 11,422  15,836 
Changes in expected recoveries $ 27,922  $ 51,674 
Total portfolio revenue $ 268,880  $ 253,730 

•Total portfolio revenue in Q1 2025 increased 6.0% to $268.9 million, compared to $253.7 million in Q1 2024.

Expenses
•Operating expenses in Q1 2025 increased 3.1% to $195.0 million, compared to $189.2 million in Q1 2024. The increase was primarily due to continued investments in our U.S. legal collections channel to drive future cash collections growth.



•Interest expense, net in Q1 2025 increased 16.6% to $61.0 million, compared to $52.3 million in Q1 2024, primarily reflecting higher debt balances to support portfolio investments.
•The effective tax rate for Q1 2025 was 32.2%.

Portfolio Purchases
Portfolio Purchase Source 2025 2024
($ in thousands) Q1 Q4 Q3 Q2 Q1
Americas & Australia Core $ 165,503  $ 194,063  $ 263,613  $ 198,761  $ 174,660 
Americas Insolvency 12,953  9,460  10,162  26,627  22,156 
Europe Core 108,390  220,875  71,507  127,991  43,997 
Europe Insolvency 4,856  8,272  4,696  25,990  5,004 
Total portfolio acquisitions $ 291,702  $ 432,670  $ 349,978  $ 379,369  $ 245,817 

•The Company purchased $291.7 million in portfolios of nonperforming loans in Q1 2025, an 18.7% increase compared to $245.8 million in Q1 2024.
•At the end of Q1 2025, the Company had in place estimated forward flow commitments1 of $347.0 million over the next 12 months, comprised of $258.0 million in the Americas and Australia and $89.0 million in Europe.

Credit Availability
•Total availability under the Company's credit facilities as of March 31, 2025 was $918.9 million, comprised of $537.8 million based on current ERC and subject to debt covenants, and $381.1 million of additional availability subject to borrowing base and debt covenants, including advance rates.

Conference Call Information
PRA Group, Inc. will hold a conference call today at 5:00 p.m. ET 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 646-357-8785 in the U.S. or 1-800-836-8184 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 May 5, 2026, or call 646-517-4150 in the U.S. or 1-888-660-6345 outside the U.S. and use access code 47549# until May 12, 2025.

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,
1.Contractual agreements with sellers of nonperforming loans that allow for the purchase of nonperforming loan portfolios at pre-established prices. These amounts represent our estimated forward flow purchases over the next 12 months under the agreements in place based on projections and other factors, including sellers' estimates of future forward flow sales, and are dependent on actual delivery by the sellers and, in some cases, the impact of foreign exchange rate fluctuations. Accordingly, amounts purchased under these agreements may vary significantly.


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,
2025 2024
Revenues
Portfolio income $ 240,958  $ 202,056 
Changes in expected recoveries 27,922  51,674 
Total portfolio revenue 268,880  253,730 
Other revenue 739  1,856 
Total revenues 269,619  255,586 
Operating expenses
Compensation and benefits 73,323  73,597 
Legal collection costs 33,394  26,691 
Legal collection fees 15,230  12,112 
Agency fees 21,368  19,723 
Professional and outside services 21,103  25,050 
Communication 10,477  12,578 
Rent and occupancy 3,480  4,144 
Depreciation, amortization and impairment 3,769  2,720 
Other operating expenses 12,898  12,575 
Total operating expenses 195,042  189,190 
    Income from operations 74,577  66,396 
Other income/(expense)
Interest expense, net (60,970) (52,278)
Foreign exchange (loss)/gain, net (51) 227 
Other (180) (206)
Income before income taxes 13,376  14,139 
Income tax expense 4,312  2,386 
Net income 9,064  11,753 
Net income attributable to noncontrolling interests 5,405  8,278 
Net income attributable to PRA Group, Inc. $ 3,659  $ 3,475 
Net income per common share attributable to PRA Group, Inc.
Basic $ 0.09  $ 0.09 
Diluted $ 0.09  $ 0.09 
Weighted average number of shares outstanding
Basic 39,549  39,274 
Diluted 39,688  39,448 




PRA Group, Inc.
Consolidated Balance Sheets
(Amounts in thousands)
(unaudited)
March 31,
2025
December 31,
2024
ASSETS
Cash and cash equivalents $ 128,654  $ 105,938 
Investments 70,155  66,304 
Finance receivables, net 4,308,334  4,140,742 
Income taxes receivable 23,456  19,559 
Deferred tax assets, net 80,282  75,134 
Right-of-use assets 27,166  32,173 
Property and equipment, net 27,036  29,498 
Goodwill 420,715  396,357 
Other assets 62,271  65,450 
Total assets $ 5,148,069  $ 4,931,155 
LIABILITIES AND EQUITY
Liabilities
Accrued expenses and accounts payable $ 103,111  $ 141,211 
Income taxes payable 29,346  28,584 
Deferred tax liabilities, net 19,663  16,813 
Lease liabilities 30,884  36,437 
Interest-bearing deposits 187,717  163,406 
Borrowings 3,466,075  3,326,621 
Other liabilities 30,755  24,476 
Total liabilities 3,867,551  3,737,548 
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, 39,652 shares issued and outstanding as of March 31, 2025; 100,000 shares authorized, 39,510 shares issued and outstanding as of December 31, 2024 397  395 
Additional paid-in capital 19,816  17,882 
Retained earnings 1,563,808  1,560,149 
Accumulated other comprehensive loss (364,913) (443,394)
Total stockholders' equity - PRA Group, Inc. 1,219,108  1,135,032 
Noncontrolling interests 61,410  58,575 
Total equity 1,280,518  1,193,607 
Total liabilities and equity $ 5,148,069  $ 4,931,155 







Select Expenses (Income)
Amounts in thousands, pre-tax
Three Months Ended
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
Noncash interest expense - amortization of debt discount/premium and issuance costs $ 1,901  $ 2,241  $ 3,795  $ 2,331  $ 2,200  $ 2,177  $ 2,220  $ 2,384 
Change in fair value of derivatives (2,570) (4,686) (5,706) (5,628) (5,930) (6,734) (6,545) (6,960)
Amortization of intangibles 49  58  60  58  60  69  69  68 
Impairment of real estate 831  —  —  —  —  202  5,037  — 
Stock-based compensation expense 3,788  3,337  3,251  3,555  3,327  2,952  1,629  2,715 





Purchase Price Multiples
as of March 31, 2025
Amounts in thousands
Purchase Period
Purchase Price (1)(2)
Total Estimated Collections (3)
Estimated Remaining Collections (4)
Current Purchase Price Multiple
Original Purchase Price Multiple (5)
Americas and Australia Core
1996-2014 $ 2,336,839  $ 6,677,285  $ 85,170  286% 228%
2015 443,114  927,707  42,421  209% 205%
2016 455,767  1,099,096  54,164  241% 201%
2017 532,851  1,227,754  84,362  230% 193%
2018 653,975  1,547,179  124,687  237% 202%
2019 581,476  1,319,705  111,295  227% 206%
2020 435,668  961,382  122,030  221% 213%
2021 435,846  736,278  221,820  169% 191%
2022 406,082  716,692  282,237  176% 179%
2023 622,583  1,227,308  745,906  197% 197%
2024 823,662  1,734,861  1,495,359  211% 211%
2025 165,428  360,600  354,271  218% 218%
Subtotal 7,893,291  18,535,847  3,723,722 
Americas Insolvency
1996-2014 1,414,476  2,722,777  192% 155%
2015 63,170  88,173  140% 125%
2016 91,442  118,460  107  130% 123%
2017 275,257  359,185  624  130% 125%
2018 97,879  136,770  325  140% 127%
2019 123,077  167,034  1,045  136% 128%
2020 62,130  90,988  8,266  146% 136%
2021 55,187  74,324  15,857  135% 136%
2022 33,442  47,631  21,343  142% 139%
2023 91,282  119,326  75,553  131% 135%
2024 68,391  99,321  82,094  145% 149%
2025 12,952  20,687  20,514  160% 160%
Subtotal 2,388,685  4,044,676  225,746 
Total Americas and Australia 10,281,976  22,580,523  3,949,468 
Europe Core
1996-2014 814,553  2,680,717  385,242  329% 205%
2015 411,340  763,617  123,063  186% 160%
2016 333,090  586,213  145,522  176% 167%
2017 252,174  363,859  87,133  144% 144%
2018 341,775  560,664  166,556  164% 148%
2019 518,610  862,626  293,354  166% 152%
2020 324,119  589,876  227,352  182% 172%
2021 412,411  718,256  362,383  174% 170%
2022 359,447  586,653  404,395  163% 162%
2023 410,593  694,061  513,613  169% 169%
2024 451,786  815,610  774,971  181% 180%
2025 109,910  192,014  190,318  175% 175%
Subtotal 4,739,808  9,414,166  3,673,902 
Europe Insolvency
2014 10,876  19,126  —  176% 129%
2015 18,973  29,542  —  156% 139%
2016 39,338  58,202  512  148% 130%
2017 39,235  52,302  453  133% 128%
2018 44,908  53,090  1,357  118% 123%
2019 77,218  114,075  8,122  148% 130%
2020 105,440  160,291  16,121  152% 129%
2021 53,230  76,576  18,621  144% 134%
2022 44,604  63,631  30,937  143% 137%
2023 46,558  65,421  45,502  141% 138%
2024 43,459  63,596  52,694  146% 147%
2025 4,994  7,546  7,443  151% 151%
Subtotal 528,833  763,398  181,762 
Total Europe 5,268,641  10,177,564  3,855,664 
Total PRA Group $ 15,550,617  $ 32,758,087  $ 7,805,132 
(1)    Includes the acquisition date finance receivables portfolios that were acquired through our business acquisitions.
(2)Non-U.S. amounts are presented at the exchange rate at the end of the period in which the portfolio was purchased. In addition, any purchase price adjustments that occur throughout the life of the portfolio are presented at the period-end exchange rate for the respective period of purchase.
(3)Non-U.S. amounts are presented at the period-end exchange rate for the respective period of purchase.
(4)Non-U.S. amounts are presented at the March 31, 2025 exchange rate.
(5)The original purchase price multiple represents the purchase price multiple at the end of the period of acquisition.



Portfolio Financial Information (1)
Amounts in thousands
March 31, 2025 (year-to-date) As of March 31, 2025
Purchase Period
Cash Collections (2)
Portfolio Income (2)
Change in Expected Recoveries (2)
Total Portfolio Revenue (2)
Net Finance Receivables (3)
Americas and Australia Core
1996-2014 $ 11,587  $ 5,208  $ 6,052  $ 11,260  $ 28,588 
2015 3,756  2,257  (538) 1,719  18,289 
2016 4,794  2,925  406  3,331  20,128 
2017 7,854  4,056  1,777  5,833  34,684 
2018 13,926  6,122  1,997  8,119  63,730 
2019 13,659  6,353  (1,874) 4,479  60,339 
2020 15,569  6,683  (1,597) 5,086  67,290 
2021 18,306  9,653  (2,256) 7,397  115,217 
2022 25,886  11,365  (315) 11,050  169,095 
2023 63,352  32,874  (8,290) 24,584  413,774 
2024 103,139  66,232  8,837  75,069  775,565 
2025 6,332  4,310  1,250  5,560  164,578 
Subtotal 288,160  158,038  5,449  163,487  1,931,277 
Americas Insolvency
1996-2014 258  250  259  — 
2015 36  31  33 
2016 57  12  18  95 
2017 326  32  147  179  552 
2018 351  14  127  141  302 
2019 919  41  (39) 985 
2020 3,273  315  (254) 61  7,780 
2021 3,145  500  (58) 442  14,361 
2022 2,801  609  162  771  18,374 
2023 7,215  2,242  (81) 2,161  61,628 
2024 5,146  2,947  (1,852) 1,095  58,849 
2025 173  171  76  247  13,021 
Subtotal 23,700  6,888  (1,479) 5,409  175,953 
Total Americas and Australia 311,860  164,926  3,970  168,896  2,107,230 
Europe Core
1996-2014 22,484  14,317  5,193  19,510  87,666 
2015 7,291  2,947  3,749  6,696  60,970 
2016 6,410  2,873  1,107  3,980  82,180 
2017 3,858  1,444  (1,566) (122) 58,090 
2018 8,525  3,081  866  3,947  107,905 
2019 15,087  4,885  3,312  8,197  197,307 
2020 11,349  4,228  4,087  8,315  138,955 
2021 15,145  6,323  2,524  8,847  219,283 
2022 16,122  6,720  (1,206) 5,514  255,679 
2023 22,895  9,421  1,828  11,249  307,010 
2024 33,535  14,734  433  15,167  431,168 
2025 1,670  475  549  1,024  109,374 
Subtotal 164,371  71,448  20,876  92,324  2,055,587 
Europe Insolvency
2014 34  —  34  34  — 
2015 46  —  46  46  — 
2016 159  21  131  152  133 
2017 293  13  156  169  318 
2018 471  29  94  123  1,186 
2019 1,823  194  48  242  7,028 
2020 4,602  396  481  877  14,915 
2021 3,356  459  1,256  1,715  16,624 
2022 3,572  764  510  1,274  25,950 
2023 3,397  1,096  227  1,323  36,605 
2024 3,350  1,549  18  1,567  37,729 
2025 102  63  75  138  5,029 
Subtotal 21,205  4,584  3,076  7,660  145,517 
Total Europe 185,576  76,032  23,952  99,984  2,201,104 
Total PRA Group $ 497,436  $ 240,958  $ 27,922  $ 268,880  $ 4,308,334 
(1)    Includes the nonperforming loan portfolios that were acquired through our business acquisitions.
(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, 2025 exchange rate.








Cash Collections by Year, By Year of Purchase (1)
as of March 31, 2025
Amounts in millions
Cash Collections
Purchase Period
Purchase Price (2)(3)
1996-2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Total
Americas and Australia Core
1996-2014 $ 2,336.8  $ 4,371.9  $ 727.8  $ 470.0  $ 311.2  $ 222.5  $ 155.0  $ 96.6  $ 68.8  $ 51.0  $ 40.2  $ 49.4  $ 11.6  $ 6,576.0 
2015 443.1  —  117.0  228.4  185.9  126.6  83.6  57.2  34.9  19.5  14.1  17.3  3.8  888.3 
2016 455.8  —  —  138.7  256.5  194.6  140.6  105.9  74.2  38.4  24.9  24.0  4.8  1002.6 
2017 532.9  —  —  —  107.3  278.7  256.5  192.5  130.0  76.3  43.8  39.2  7.9  1132.2 
2018 654.0  —  —  —  —  122.7  361.9  337.7  239.9  146.1  92.9  75.9  13.9  1391.0 
2019 581.5  —  —  —  —  —  143.8  349.0  289.8  177.7  110.3  77.7  13.7  1162.0 
2020 435.7  —  —  —  —  —  —  132.9  284.3  192.0  125.8  87.0  15.6  837.6 
2021 435.8  —  —  —  —  —  —  —  85.0  177.3  136.8  98.4  18.3  515.8 
2022 406.1 —  —  —  —  —  —  —  —  67.7  195.4  144.7  25.9  433.7 
2023 622.5  —  —  —  —  —  —  —  —  —  108.5  285.9  63.4  457.8 
2024 823.7  —  —  —  —  —  —  —  —  —  —  145.9  103.1  249.0 
2025 165.4  —  —  —  —  —  —  —  —  —  —  —  6.2  6.2 
Subtotal 7,893.3  4,371.9  844.8  837.1  860.9  945.1  1,141.4  1,271.8  1,206.9  946.0  892.7  1,045.4  288.2  14,652.2 
Americas Insolvency
1996-2014 1,414.5  1,949.8  340.8  213.0  122.9  59.1  22.6  5.8  3.3  2.3  1.5  1.3  0.3  2,722.7 
2015 63.2  —  3.4  17.9  20.1  19.8  16.7  7.9  1.3  0.6  0.3  0.2  —  88.2 
2016 91.4  —  —  18.9  30.4  25.0  19.9  14.4  7.4  1.8  0.9  0.6  0.1  119.4 
2017 275.3  —  —  —  49.1  97.3  80.9  58.8  44.0  20.8  4.9  2.5  0.3  358.6 
2018 97.9  —  —  —  —  6.7  27.4  30.5  31.6  24.6  12.7  2.5  0.4  136.4 
2019 123.1  —  —  —  —  —  13.4  31.4  39.1  37.8  28.7  14.6  0.9  165.9 
2020 62.1  —  —  —  —  —  —  6.5  16.1  20.4  19.5  17.0  3.3  82.8 
2021 55.2  —  —  —  —  —  —  —  4.6  17.9  17.5  15.3  3.1  58.4 
2022 33.4  —  —  —  —  —  —  —  —  3.2  9.2  11.1  2.8  26.3 
2023 91.2  —  —  —  —  —  —  —  —  —  9.0  25.1  7.2  41.3 
2024 68.4  —  —  —  —  —  —  —  —  —  —  12.1  5.1  17.2 
2025 13.0  —  —  —  —  —  —  —  —  —  —  —  0.2  0.2 
Subtotal 2,388.7  1,949.8  344.2  249.8  222.5  207.9  180.9  155.3  147.4  129.4  104.2  102.3  23.7  3,817.4 
Total Americas and Australia 10,282.0  6,321.7  1,189.0  1,086.9  1,083.4  1,153.0  1,322.3  1,427.1  1,354.3  1,075.4  996.9  1,147.7  311.9  18,469.6 
Europe Core
1996-2014 814.5  195.1  297.5  249.9  224.1  209.6  175.3  151.7  151.0  123.6  108.6  101.7  22.5  2,010.6 
2015 411.3  —  45.8  100.3  86.2  80.9  66.1  54.3  51.4  40.7  33.8  30.4  7.3  597.2 
2016 333.1  —  —  40.4  78.9  72.6  58.0  48.3  46.7  36.9  29.7  27.4  6.4  445.3 
2017 252.2  —  —  —  17.9  56.0  44.1  36.1  34.8  25.2  20.2  17.9  3.9  256.1 
2018 341.8  —  —  —  —  24.3  88.7  71.3  69.1  50.7  41.6  37.1  8.5  391.3 
2019 518.6  —  —  —  —  —  48.0  125.7  121.4  89.8  75.1  68.2  15.1  543.3 
2020 324.1  —  —  —  —  —  —  32.3  91.7  69.0  56.1  50.1  11.3  310.5 
2021 412.4  —  —  —  —  —  —  —  48.5  89.9  73.0  66.6  15.1  293.1 
2022 359.4  —  —  —  —  —  —  —  —  33.9  83.8  74.7  16.1  208.5 
2023 410.6  —  —  —  —  —  —  —  —  —  50.2  103.1  22.9  176.2 
2024 451.9  —  —  —  —  —  —  —  —  —  —  46.3  33.5  79.8 
2025 109.9  —  —  —  —  —  —  —  —  —  —  —  1.7  1.7 
Subtotal 4,739.8  195.1  343.3  390.6  407.1  443.4  480.2  519.7  614.6  559.7  572.1  623.5  164.3  5,313.6 
Europe Insolvency
2014 10.9  —  4.3  3.9  3.2  2.6  1.5  0.8  0.3  0.2  0.2  0.2  —  17.2 
2015 19.0  —  3.0  4.4  5.0  4.8  3.9  2.9  1.6  0.6  0.4  0.2  —  26.8 
2016 39.3  —  —  6.2  12.7  12.9  10.7  7.9  6.0  2.7  1.3  0.8  0.2  61.4 
2017 39.2  —  —  —  1.2  7.9  9.2  9.8  9.4  6.5  3.8  1.5  0.3  49.6 
2018 44.9  —  —  —  —  0.6  8.4  10.3  11.7  9.8  7.2  3.5  0.5  52.0 
2019 77.2  —  —  —  —  —  5.0  21.1  23.9  21.0  17.5  12.9  1.8  103.2 
2020 105.4  —  —  —  —  —  —  6.0  34.6  34.1  29.7  25.5  4.6  134.5 
2021 53.2  —  —  —  —  —  —  —  5.5  14.4  14.7  15.4  3.4  53.4 
2022 44.6  —  —  —  —  —  —  —  —  4.5  12.4  15.2  3.6  35.7 
2023 46.7  —  —  —  —  —  —  —  —  —  4.2  12.7  3.4  20.3 
2024 43.4  —  —  —  —  —  —  —  —  —  —  9.5  3.3  12.8 
2025 5.0  —  —  —  —  —  —  —  —  —  —  —  0.1  0.1 
Subtotal 528.8  —  7.3  14.5  22.1  28.8  38.7  58.8  93.0  93.8  91.4  97.4  21.2  567.0 
Total Europe 5,268.6  195.1  350.6  405.1  429.2  472.2  518.9  578.5  707.6  653.5  663.5  720.9  185.5  5,880.6 
Total PRA Group $ 15,550.6  $ 6,516.8  $ 1,539.6  $ 1,492.0  $ 1,512.6  $ 1,625.2  $ 1,841.2  $ 2,005.6  $ 2,061.9  $ 1,728.9  $ 1,660.4  $ 1,868.6  $ 497.4  $ 24,350.2 
(1)Non-U.S. amounts are presented at the average exchange rates during the cash collections period.
(2)Includes the acquisition date finance receivables portfolios acquired through our business acquisitions.
(3)Non-U.S. amounts are presented at the exchange rate at the end of the period in which the portfolio was purchased. In addition, any purchase price adjustments that occur throughout the life of the pool are presented at the period-end exchange rate for the respective period of purchase.





Use of Non-GAAP Financial Measures

The Company 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; plus interest expense, net; plus other expense; plus depreciation and amortization; plus impairment of real estate; plus net income attributable to noncontrolling interests; and plus recoveries collected and applied to Finance receivables, net less Changes in expected recoveries. Adjusted EBITDA is a supplemental measure of performance that is not required by, or presented in accordance with, GAAP. The Company presents Adjusted EBITDA because the Company considers it an important supplemental measure of its operational and financial performance. Management believes Adjusted EBITDA helps provide enhanced period-to-period comparability of the Company's operational 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, 2025 and for the year ended December 31, 2024. The calculation of Adjusted EBITDA below may not be comparable to the calculation of similarly titled measures reported by other companies.

LTM For the Year Ended
Adjusted EBITDA Reconciliation ($ in millions) March 31, 2025 December 31, 2024
Net income attributable to PRA Group, Inc. $ 71  $ 71 
Adjustments:
Income tax expense 23  21 
Interest expense, net 238  229 
Other expense
Depreciation and amortization 11  11 
Impairment of real estate — 
Net income attributable to noncontrolling interests 15  18 
Recoveries collected and applied to Finance receivables, net less Changes in expected recoveries 824  787 
Adjusted EBITDA $ 1,184  $ 1,138 

In addition, the Company uses return on average tangible equity ("ROATE"), which is a supplemental measure of performance that is not required by, or presented in accordance with, GAAP, to monitor and evaluate operating performance relative to the Company's equity. Management believes ROATE is a useful financial measure for investors in evaluating the effective use of equity, and is an important component of its long-term stockholder return. Average tangible equity is defined as average Total stockholders' equity - PRA Group, Inc. less average goodwill and average other intangible assets. ROATE is calculated by dividing annualized Net income attributable to PRA Group, Inc. by average tangible equity.












The following table provides a reconciliation of Total stockholders' equity - PRA Group, Inc. as reported in accordance with GAAP to average tangible equity and displays the Company's ROATE for the periods indicated (amounts in thousands, except for ratio data):
Balance as of Period End
Average Tangible Equity Reconciliation (1)
March 31, 2025 March 31, 2024 Q1 2025 Q1 2024
Total stockholders' equity - PRA Group, Inc. $ 1,219,108  $ 1,129,326  $ 1,177,070  $ 1,148,219 
Less: Goodwill 420,715  411,846  408,536  421,705 
Less: Other intangible assets 1,488  1,666  1,471  1,704 
Average tangible equity $ 767,063  $ 724,810 
ROATE (2)
Q1 2025 Q1 2024
Net income attributable to PRA Group, Inc. $ 3,659  $ 3,475 
Return on average tangible equity 1.9% 1.9%

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) 641-0558
Elizabeth.Kersey@PRAGroup.com
1.Amounts represent the average balances for the respective periods.
2.Based on annualized Net income attributable to PRA Group, Inc.