þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
MICHIGAN
(State or other jurisdiction of incorporation or organization)
|
38-1999511
(I.R.S. Employer Identification No.)
|
|
25505 WEST TWELVE MILE ROAD
SOUTHFIELD, MICHIGAN
(Address of principal executive offices)
|
48034-8339
(Zip Code)
|
Large accelerated filer þ
|
Accelerated filer o
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
Smaller reporting company o
|
PART I. — FINANCIAL INFORMATION
|
||||
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
|
||||
PART II. — OTHER INFORMATION
|
||||
(In millions, except share and per share data)
|
As of
|
|||||
March 31, 2014
|
December 31, 2013
|
|||||
(Unaudited)
|
||||||
ASSETS:
|
||||||
Cash and cash equivalents
|
$ | 5.6 | $ | 4.2 | ||
Restricted cash and cash equivalents
|
146.6 | 111.3 | ||||
Restricted securities available for sale
|
52.3 | 53.6 | ||||
Loans receivable (including $7.8 and $7.5 from affiliates as of March 31, 2014 and December 31, 2013, respectively)
|
2,518.1 | 2,408.2 | ||||
Allowance for credit losses
|
(200.1 | ) | (195.4 | ) | ||
Loans receivable, net
|
2,318.0 | 2,212.8 | ||||
Property and equipment, net
|
23.1 | 22.3 | ||||
Income taxes receivable
|
2.0 | 1.1 | ||||
Other assets
|
26.1 | 28.1 | ||||
Total Assets
|
$ | 2,573.7 | $ | 2,433.4 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY:
|
||||||
Liabilities:
|
||||||
Accounts payable and accrued liabilities
|
$ | 111.4 | $ | 113.8 | ||
Revolving secured line of credit
|
115.9 | 102.8 | ||||
Secured financing
|
1,138.6 | 935.6 | ||||
Mortgage note
|
3.7 | 3.8 | ||||
Senior notes
|
300.0 | 350.2 | ||||
Deferred income taxes, net
|
184.9 | 157.2 | ||||
Income taxes payable
|
4.2 | 19.9 | ||||
Total Liabilities
|
1,858.7 | 1,683.3 | ||||
Commitments and Contingencies - See Note 14
|
||||||
Shareholders' Equity:
|
||||||
Preferred stock, $.01 par value, 1,000,000 shares authorized, none issued
|
– | – | ||||
Common stock, $.01 par value, 80,000,000 shares authorized, 22,509,684 and 22,943,078 shares issued and outstanding as of March 31, 2014 and December 31, 2013, respectively
|
0.2 | 0.2 | ||||
Paid-in capital
|
77.7 | 63.2 | ||||
Retained earnings
|
637.2 | 686.9 | ||||
Accumulated other comprehensive loss
|
(0.1 | ) | (0.2 | ) | ||
Total Shareholders' Equity
|
715.0 | 750.1 | ||||
Total Liabilities and Shareholders' Equity
|
$ | 2,573.7 | $ | 2,433.4 |
(In millions, except share and per share data)
|
For the Three Months Ended March 31,
|
|||||
2014
|
2013
|
|||||
Revenue:
|
||||||
Finance charges
|
$ | 152.8 | $ | 142.9 | ||
Premiums earned
|
13.2 | 12.0 | ||||
Other income
|
10.9 | 9.8 | ||||
Total revenue
|
176.9 | 164.7 | ||||
Costs and expenses:
|
||||||
Salaries and wages
|
25.6 | 21.9 | ||||
General and administrative
|
8.2 | 7.9 | ||||
Sales and marketing
|
9.6 | 9.0 | ||||
Provision for credit losses
|
4.7 | 5.8 | ||||
Interest
|
16.0 | 16.0 | ||||
Provision for claims
|
11.0 | 9.0 | ||||
Loss on extinguishment of debt
|
21.8 | – | ||||
Total costs and expenses
|
96.9 | 69.6 | ||||
Income before provision for income taxes
|
80.0 | 95.1 | ||||
Provision for income taxes
|
30.2 | 34.5 | ||||
Net income
|
$ | 49.8 | $ | 60.6 | ||
Net income per share:
|
||||||
Basic
|
$ | 2.12 | $ | 2.49 | ||
Diluted
|
$ | 2.12 | $ | 2.48 | ||
Weighted average shares outstanding:
|
||||||
Basic
|
23,463,380 | 24,330,027 | ||||
Diluted
|
23,528,466 | 24,426,127 |
(In millions)
|
For the Three Months Ended March 31,
|
|||||
2014
|
2013
|
|||||
Net income
|
$ | 49.8 | $ | 60.6 | ||
Other comprehensive income, net of tax:
|
||||||
Unrealized gain on securities, net of tax of $0.1 for 2013
|
0.1 | 0.1 | ||||
Other comprehensive income
|
0.1 | 0.1 | ||||
Comprehensive income
|
$ | 49.9 | $ | 60.7 |
(In millions)
|
For the Three Months Ended March 31,
|
|||||
2014
|
2013
|
|||||
Cash Flows From Operating Activities:
|
||||||
Net income
|
$ | 49.8 | $ | 60.6 | ||
Adjustments to reconcile cash provided by operating activities:
|
||||||
Provision for credit losses
|
4.7 | 5.8 | ||||
Depreciation
|
1.3 | 1.4 | ||||
Amortization
|
1.7 | 1.8 | ||||
Provision (benefit) for deferred income taxes
|
27.7 | (11.0 | ) | |||
Loss on extinguishment of debt
|
21.8 | – | ||||
Stock-based compensation
|
4.4 | 1.5 | ||||
Change in operating assets and liabilities:
|
||||||
Decrease in accounts payable and accrued liabilities
|
(2.4 | ) | (0.6 | ) | ||
(Increase) decrease in income taxes receivable
|
(0.9 | ) | 0.5 | |||
(Decrease) increase in income taxes payable
|
(15.7 | ) | 18.7 | |||
Decrease in other assets
|
1.1 | 2.2 | ||||
Net cash provided by operating activities
|
93.5 | 80.9 | ||||
Cash Flows From Investing Activities:
|
||||||
Increase in restricted cash and cash equivalents
|
(35.3 | ) | (23.9 | ) | ||
Purchases of restricted securities available for sale
|
(15.2 | ) | (21.8 | ) | ||
Proceeds from sale of restricted securities available for sale
|
2.1 | 4.0 | ||||
Maturities of restricted securities available for sale
|
14.5 | 16.4 | ||||
Principal collected on Loans receivable
|
408.7 | 345.5 | ||||
Advances to Dealers
|
(421.3 | ) | (378.6 | ) | ||
Purchases of Consumer Loans
|
(51.1 | ) | (27.9 | ) | ||
Accelerated payments of Dealer Holdback
|
(11.2 | ) | (9.5 | ) | ||
Payments of Dealer Holdback
|
(34.5 | ) | (30.0 | ) | ||
Net increase in other loans
|
(0.5 | ) | (0.4 | ) | ||
Purchases of property and equipment
|
(2.1 | ) | (1.2 | ) | ||
Net cash used in investing activities
|
(145.9 | ) | (127.4 | ) | ||
Cash Flows From Financing Activities:
|
||||||
Borrowings under revolving secured line of credit
|
525.1 | 595.2 | ||||
Repayments under revolving secured line of credit
|
(512.0 | ) | (522.8 | ) | ||
Proceeds from secured financing
|
360.6 | 312.6 | ||||
Repayments of secured financing
|
(157.6 | ) | (279.8 | ) | ||
Proceeds from issuance of senior notes
|
300.0 | – | ||||
Repayment of senior notes
|
(350.0 | ) | – | |||
Principal payments under mortgage note
|
(0.1 | ) | – | |||
Payments of debt issuance and debt extinguishment costs
|
(22.8 | ) | (0.4 | ) | ||
Repurchase of common stock
|
(103.6 | ) | (59.7 | ) | ||
Proceeds from stock options exercised
|
0.6 | – | ||||
Tax benefits from stock-based compensation plans
|
13.6 | 0.2 | ||||
Net cash provided by financing activities
|
53.8 | 45.3 | ||||
Net increase (decrease) in cash and cash equivalents
|
1.4 | (1.2 | ) | |||
Cash and cash equivalents, beginning of period
|
4.2 | 9.0 | ||||
Cash and cash equivalents, end of period
|
$ | 5.6 | $ | 7.8 | ||
Supplemental Disclosure of Cash Flow Information:
|
||||||
Cash paid during the period for interest
|
$ | 23.8 | $ | 22.2 | ||
Cash paid during the period for income taxes
|
$ | 5.5 | $ | 25.7 |
Quarter Ended
|
Portfolio Program
|
Purchase Program
|
||||||
March 31, 2013
|
94.4
|
%
|
5.6
|
%
|
||||
June 30, 2013
|
93.9
|
%
|
6.1
|
%
|
||||
September 30, 2013
|
92.9
|
%
|
7.1
|
%
|
||||
December 31, 2013
|
92.4
|
%
|
7.6
|
%
|
||||
March 31, 2014
|
91.7
|
%
|
8.3
|
%
|
·
|
a down payment from the consumer;
|
·
|
a non-recourse cash payment (“advance”) from us; and
|
·
|
after the advance has been recovered by us, the cash from payments made on the Consumer Loan, net of certain collection costs and our servicing fee (“Dealer Holdback”).
|
·
|
First, to reimburse us for certain collection costs;
|
·
|
Second, to pay us our servicing fee, which generally equals 20% of collections;
|
·
|
Third, to reduce the aggregate advance balance and to pay any other amounts due from the Dealer to us; and
|
·
|
Fourth, to the Dealer as payment of Dealer Holdback.
|
(In millions)
|
As of
|
|||||
March 31, 2014
|
December 31, 2013
|
|||||
Cash related to secured financings
|
$
|
144.0
|
$
|
110.1
|
||
Cash held in VSC Re trusts for future vehicle service contract claims (1)
|
2.6
|
1.2
|
||||
Total restricted cash and cash equivalents
|
$
|
146.6
|
$
|
111.3
|
|
(1)
|
The unearned premium and claims reserve associated with the trusts are included in accounts payable and accrued liabilities in the consolidated balance sheets.
|
·
|
the consumer and Dealer have signed a Consumer Loan contract;
|
·
|
we have received the original Consumer Loan contract and supporting documentation;
|
·
|
we have approved all of the related stipulations for funding; and
|
·
|
we have provided funding to the Dealer in the form of either an advance under the Portfolio Program or one-time purchase payment under the Purchase Program.
|
·
|
the aggregate amount of all cash advances paid;
|
·
|
finance charges;
|
·
|
Dealer Holdback payments;
|
·
|
accelerated Dealer Holdback payments; and
|
·
|
recoveries.
|
·
|
collections (net of certain collection costs); and
|
·
|
write-offs.
|
·
|
the aggregate amount of all amounts paid during the month of purchase to purchase Consumer Loans from Dealers;
|
·
|
finance charges; and
|
·
|
recoveries.
|
·
|
collections (net of certain collection costs); and
|
·
|
write-offs.
|
(In millions)
|
For the Three Months Ended March 31,
|
|||||
2014
|
2013
|
|||||
Net assumed written premiums
|
$ | 14.7 | $ | 16.3 | ||
Net premiums earned
|
13.2 | 12.0 | ||||
Provision for claims
|
11.0 | 9.0 | ||||
Amortization of capitalized acquisition costs
|
0.3 | 0.3 |
(In millions)
|
As of
|
|||||||
Balance Sheet location
|
March 31, 2014
|
December 31, 2013
|
||||||
Trust assets
|
Restricted cash and cash equivalents
|
$ | 2.6 | $ | 1.2 | |||
Trust assets
|
Restricted securities available for sale
|
52.3 | 53.6 | |||||
Unearned premium
|
Accounts payable and accrued liabilities
|
43.9 | 42.4 | |||||
Claims reserve (1)
|
Accounts payable and accrued liabilities
|
1.8 | 1.7 |
|
(1)
|
The claims reserve is estimated based on historical claims experience.
|
·
|
First, we determined that the trusts qualified as variable interest entities. The trusts have insufficient equity at risk as no parties to the trusts were required to contribute assets that provide them with any ownership interest.
|
·
|
Next, we determined that we have variable interests in the trusts. We have a residual interest in the assets of the trusts, which is variable in nature, given that it increases or decreases based upon the actual loss experience of the related service contracts. In addition, VSC Re is required to absorb any losses in excess of the trusts’ assets.
|
·
|
Next, we evaluated the purpose and design of the trusts. The primary purpose of the trusts is to provide third party providers (“TPPs”) with funds to pay claims on vehicle service contracts and to accumulate and provide us with proceeds from investment income and residual funds.
|
·
|
Finally, we determined that we are the primary beneficiary of the trusts. We control the amount of premium written and placed in the trusts through Consumer Loan assignments under our Programs, which is the activity that most significantly impacts the economic performance of the trusts. We have the right to receive benefits from the trusts that could potentially be significant. In addition, VSC Re has the obligation to absorb losses of the trusts that could potentially be significant.
|
(In millions)
|
As of March 31, 2014
|
|||||||||||||
Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Estimated Fair Value
|
|||||||||||
Commercial paper
|
$
|
24.1
|
$
|
–
|
$
|
–
|
$
|
24.1
|
||||||
US Government and agency securities
|
19.9
|
–
|
(0.1
|
)
|
19.8
|
|||||||||
Certificates of deposit
|
5.1
|
–
|
–
|
5.1
|
||||||||||
Corporate bonds
|
3.4
|
–
|
(0.1
|
)
|
3.3
|
|||||||||
Total restricted securities available for sale
|
$
|
52.5
|
$
|
–
|
$
|
(0.2
|
)
|
$
|
52.3
|
(In millions)
|
As of December 31, 2013
|
|||||||||||||
Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Estimated Fair Value
|
|||||||||||
Commercial paper
|
$
|
23.9
|
$
|
–
|
$
|
–
|
$
|
23.9
|
||||||
US Government and agency securities
|
22.3
|
–
|
(0.2
|
)
|
22.1
|
|||||||||
Certificates of deposit
|
4.6
|
–
|
–
|
4.6
|
||||||||||
Corporate bonds
|
3.1
|
–
|
(0.1
|
)
|
3.0
|
|||||||||
Total restricted securities available for sale
|
$
|
53.9
|
$
|
–
|
$
|
(0.3
|
)
|
$
|
53.6
|
(In millions)
|
Securities Available for Sale with Gross Unrealized Losses as of March 31, 2014
|
||||||||||||||||||
Less than 12 Months
|
12 Months or More
|
||||||||||||||||||
Estimated
Fair Value
|
Gross
Unrealized
Losses
|
Estimated
Fair Value
|
Gross
Unrealized
Losses
|
Total Estimated
Fair Value
|
Total
Gross
Unrealized Losses
|
||||||||||||||
Commercial paper
|
$
|
6.9
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
6.9
|
$
|
–
|
|||||||
US Government and agency securities
|
5.8
|
(0.1
|
)
|
1.1
|
–
|
6.9
|
(0.1
|
) | |||||||||||
Certificates of deposit
|
1.0
|
–
|
–
|
–
|
1.0
|
–
|
|||||||||||||
Corporate bonds
|
1.3
|
–
|
0.9
|
(0.1
|
)
|
2.2
|
(0.1
|
) | |||||||||||
Total restricted securities available for sale
|
$
|
15.0
|
$
|
(0.1
|
)
|
$
|
2.0
|
$
|
(0.1
|
)
|
$
|
17.0
|
$
|
(0.2
|
) |
(In millions)
|
Securities Available for Sale with Gross Unrealized Losses as of December 31, 2013
|
||||||||||||||||||
Less than 12 Months
|
12 Months or More
|
||||||||||||||||||
Estimated
Fair Value
|
Gross
Unrealized
Losses
|
Estimated
Fair Value
|
Gross
Unrealized
Losses
|
Total Estimated
Fair Value
|
Total
Gross
Unrealized Losses
|
||||||||||||||
Commercial paper
|
$
|
10.0
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
10.0
|
$
|
–
|
|||||||
US Government and agency securities
|
11.8
|
(0.2
|
)
|
–
|
–
|
11.8
|
(0.2
|
) | |||||||||||
Certificates of deposit
|
1.9
|
–
|
–
|
–
|
1.9
|
–
|
|||||||||||||
Corporate bonds
|
2.3
|
(0.1
|
)
|
–
|
–
|
2.3
|
(0.1
|
) | |||||||||||
Total restricted securities available for sale
|
$
|
26.0
|
$
|
(0.3
|
)
|
$
|
–
|
$
|
–
|
$
|
26.0
|
$
|
(0.3
|
) |
(In millions)
|
As of
|
|||||||||||
March 31, 2014
|
December 31, 2013
|
|||||||||||
Cost
|
Estimated Fair Value
|
Cost
|
Estimated Fair Value
|
|||||||||
Contractual Maturity
|
||||||||||||
Within one year
|
$ | 39.0 | $ | 39.0 | $ | 41.6 | $ | 41.6 | ||||
Over one year to five years
|
8.7 | 8.6 | 7.8 | 7.8 | ||||||||
Over five years to ten years
|
4.6 | 4.5 | 4.5 | 4.2 | ||||||||
Over ten years
|
0.2 | 0.2 | – | – | ||||||||
Total restricted securities available for sale
|
$ | 52.5 | $ | 52.3 | $ | 53.9 | $ | 53.6 |
(In millions)
|
As of March 31, 2014
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Loans receivable
|
$ | 2,247.0 | $ | 271.1 | $ | 2,518.1 | |||
Allowance for credit losses
|
(190.8 | ) | (9.3 | ) | (200.1 | ) | |||
Loans receivable, net
|
$ | 2,056.2 | $ | 261.8 | $ | 2,318.0 | |||
(In millions)
|
As of December 31, 2013
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Loans receivable
|
$ | 2,155.5 | $ | 252.7 | $ | 2,408.2 | |||
Allowance for credit losses
|
(185.7 | ) | (9.7 | ) | (195.4 | ) | |||
Loans receivable, net
|
$ | 1,969.8 | $ | 243.0 | $ | 2,212.8 |
(In millions)
|
For the Three Months Ended March 31, 2014
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Balance, beginning of period
|
$
|
2,155.5
|
$
|
252.7
|
$
|
2,408.2
|
|||
New Consumer Loan assignments (1)
|
421.3
|
51.1
|
472.4
|
||||||
Principal collected on Loans receivable
|
(370.7
|
)
|
(38.0
|
)
|
(408.7
|
)
|
|||
Accelerated Dealer Holdback payments
|
11.2
|
–
|
11.2
|
||||||
Dealer Holdback payments
|
34.5
|
–
|
34.5
|
||||||
Transfers (2)
|
(5.3
|
)
|
5.3
|
–
|
|||||
Write-offs
|
(0.5
|
)
|
–
|
(0.5
|
)
|
||||
Recoveries (3)
|
0.5
|
–
|
0.5
|
||||||
Net change in other loans
|
0.5
|
–
|
0.5
|
||||||
Balance, end of period
|
$
|
2,247.0
|
$
|
271.1
|
$
|
2,518.1
|
|||
(In millions)
|
For the Three Months Ended March 31, 2013
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Balance, beginning of period
|
$
|
1,869.4
|
$
|
240.5
|
$
|
2,109.9
|
|||
New Consumer Loan assignments (1)
|
378.6
|
27.9
|
406.5
|
||||||
Principal collected on Loans receivable
|
(309.3
|
)
|
(36.2
|
)
|
(345.5
|
)
|
|||
Accelerated Dealer Holdback payments
|
9.5
|
–
|
9.5
|
||||||
Dealer Holdback payments
|
30.0
|
–
|
30.0
|
||||||
Transfers (2)
|
(5.0
|
)
|
5.0
|
–
|
|||||
Write-offs
|
(1.1
|
)
|
–
|
(1.1
|
)
|
||||
Recoveries (3)
|
0.6
|
–
|
0.6
|
||||||
Net change in other loans
|
0.4
|
–
|
0.4
|
||||||
Balance, end of period
|
$
|
1,973.1
|
$
|
237.2
|
$
|
2,210.3
|
|||
|
(1)
|
The Dealer Loans amount represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program. The Purchased Loans amount represents one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program.
|
|
(2)
|
Under our Portfolio Program, certain events may result in Dealers forfeiting their rights to Dealer Holdback. We transfer the Dealer’s outstanding Dealer Loan balance to Purchased Loans in the period this forfeiture occurs.
|
(In millions)
|
For the Three Months Ended March 31, 2014
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Balance, beginning of period
|
$
|
667.5
|
$
|
112.8
|
$
|
780.3
|
|||
New Consumer Loan assignments (1)
|
170.8
|
20.0
|
190.8
|
||||||
Finance charge income
|
(134.5
|
)
|
(18.3
|
)
|
(152.8
|
)
|
|||
Forecast changes
|
4.8
|
1.9
|
6.7
|
||||||
Transfers (2)
|
(1.9
|
)
|
3.3
|
1.4
|
|||||
Balance, end of period
|
$
|
706.7
|
$
|
119.7
|
$
|
826.4
|
|||
(In millions)
|
For the Three Months Ended March 31, 2013
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Balance, beginning of period
|
$
|
602.9
|
$
|
115.2
|
$
|
718.1
|
|||
New Consumer Loan assignments (1)
|
163.6
|
11.7
|
175.3
|
||||||
Finance charge income
|
(124.1
|
)
|
(18.8
|
)
|
(142.9
|
)
|
|||
Forecast changes
|
(0.2
|
)
|
3.0
|
2.8
|
|||||
Transfers (2)
|
(2.2
|
)
|
3.3
|
1.1
|
|||||
Balance, end of period
|
$
|
640.0
|
$
|
114.4
|
$
|
754.4
|
|||
|
(1)
|
The Dealer Loans amount represents the net cash flows expected at the time of assignment on Consumer Loans assigned under our Portfolio Program, less the related advances paid to Dealers. The Purchased Loans amount represents the net cash flows expected at the time of assignment on Consumer Loans assigned under our Purchase Program, less the related one-time payments made to Dealers.
|
|
(2)
|
Under our Portfolio Program, certain events may result in Dealers forfeiting their rights to Dealer Holdback. We transfer the Dealer’s outstanding Dealer Loan balance and related expected future net cash flows to Purchased Loans in the period this forfeiture occurs.
|
(In millions)
|
For the Three Months Ended March 31, 2014
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Contractual net cash flows at the time of assignment (1)
|
$
|
643.3
|
$
|
99.0
|
$
|
742.3
|
|||
Expected net cash flows at the time of assignment (2)
|
592.0
|
71.2
|
663.2
|
||||||
Fair value at the time of assignment (3)
|
421.3
|
51.1
|
472.4
|
||||||
(In millions)
|
For the Three Months Ended March 31, 2013
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Contractual net cash flows at the time of assignment (1)
|
$
|
578.6
|
$
|
54.8
|
$
|
633.4
|
|||
Expected net cash flows at the time of assignment (2)
|
542.1
|
39.7
|
581.8
|
||||||
Fair value at the time of assignment (3)
|
378.6
|
27.9
|
406.5
|
|
(1)
|
The Dealer Loans amount represents the repayments that we were contractually owed at the time of assignment on Consumer Loans assigned under our Portfolio Program, less the related Dealer Holdback payments that we would be required to make if we collected all of the contractual repayments. The Purchased Loans amount represents the repayments that we were contractually owed at the time of assignment on Consumer Loans assigned under our Purchase Program.
|
|
(2)
|
The Dealer Loans amount represents the repayments that we expected to collect at the time of assignment on Consumer Loans assigned under our Portfolio Program, less the related Dealer Holdback payments that we expected to make. The Purchased Loans amount represents the repayments that we expected to collect at the time of assignment on Consumer Loans assigned under our Purchase Program.
|
|
(3)
|
The Dealer Loans amount represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program. The Purchased Loans amount represents one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program.
|
Forecasted Collection Percentage as of (1)
|
Variance in Forecasted Collection Percentage from
|
|||||||||||||||||||
Consumer Loan
Assignment Year
|
March 31,
2014
|
December 31,
2013
|
Initial
Forecast
|
December 31,
2013
|
Initial
Forecast
|
|||||||||||||||
2005
|
73.7 | % | 73.7 | % | 74.0 | % | 0.0 | % | -0.3 | % | ||||||||||
2006
|
70.0 | % | 70.0 | % | 71.4 | % | 0.0 | % | -1.4 | % | ||||||||||
2007
|
68.0 | % | 67.9 | % | 70.7 | % | 0.1 | % | -2.7 | % | ||||||||||
2008
|
70.2 | % | 70.1 | % | 69.7 | % | 0.1 | % | 0.5 | % | ||||||||||
2009
|
79.3 | % | 79.2 | % | 71.9 | % | 0.1 | % | 7.4 | % | ||||||||||
2010
|
77.1 | % | 77.0 | % | 73.6 | % | 0.1 | % | 3.5 | % | ||||||||||
2011
|
74.1 | % | 74.1 | % | 72.5 | % | 0.0 | % | 1.6 | % | ||||||||||
2012
|
73.4 | % | 73.5 | % | 71.4 | % | -0.1 | % | 2.0 | % | ||||||||||
2013
|
73.3 | % | 73.3 | % | 72.0 | % | 0.0 | % | 1.3 | % |
(1)
|
Represents the total forecasted collections we expect to collect on the Consumer Loans as a percentage of the repayments that we were contractually owed on the Consumer Loans at the time of assignment. Contractual repayments include both principal and interest.
|
(In millions)
|
As of March 31, 2014
|
|||||||||||||||||
Loan Pool Performance Meets or Exceeds Initial Estimates
|
Loan Pool Performance Less than Initial Estimates
|
|||||||||||||||||
Dealer
Loans
|
Purchased
Loans
|
Total
|
Dealer
Loans
|
Purchased
Loans
|
Total
|
|||||||||||||
Loans receivable
|
$ | 693.6 | $ | 229.1 | $ | 922.7 | $ | 1,553.4 | $ | 42.0 | $ | 1,595.4 | ||||||
Allowance for credit losses
|
– | – | – | (190.8 | ) | (9.3 | ) | (200.1 | ) | |||||||||
Loans receivable, net
|
$ | 693.6 | $ | 229.1 | $ | 922.7 | $ | 1,362.6 | $ | 32.7 | $ | 1,395.3 | ||||||
(In millions)
|
As of December 31, 2013
|
|||||||||||||||||
Loan Pool Performance Meets or Exceeds Initial Estimates
|
Loan Pool Performance Less than Initial Estimates
|
|||||||||||||||||
Dealer
Loans
|
Purchased
Loans
|
Total
|
Dealer
Loans
|
Purchased
Loans
|
Total
|
|||||||||||||
Loans receivable
|
$ | 681.4 | $ | 227.3 | $ | 908.7 | $ | 1,474.1 | $ | 25.4 | $ | 1,499.5 | ||||||
Allowance for credit losses
|
– | – | – | (185.7 | ) | (9.7 | ) | (195.4 | ) | |||||||||
Loans receivable, net
|
$ | 681.4 | $ | 227.3 | $ | 908.7 | $ | 1,288.4 | $ | 15.7 | $ | 1,304.1 |
(In millions)
|
For the Three Months Ended March 31, 2014
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Balance, beginning of period
|
$
|
185.7
|
$
|
9.7
|
$
|
195.4
|
|||
Provision for credit losses
|
5.1
|
(0.4
|
)
|
4.7
|
|||||
Write-offs
|
(0.5
|
)
|
–
|
(0.5
|
)
|
||||
Recoveries (1)
|
0.5
|
–
|
0.5
|
||||||
Balance, end of period
|
$
|
190.8
|
$
|
9.3
|
$
|
200.1
|
|||
(In millions)
|
For the Three Months Ended March 31, 2013
|
||||||||
Dealer Loans
|
Purchased Loans
|
Total
|
|||||||
Balance, beginning of period
|
$
|
167.4
|
$
|
9.0
|
$
|
176.4
|
|||
Provision for credit losses
|
6.0
|
(0.2
|
)
|
5.8
|
|||||
Write-offs
|
(1.1
|
)
|
–
|
(1.1
|
)
|
||||
Recoveries (1)
|
0.6
|
–
|
0.6
|
||||||
Balance, end of period
|
$
|
172.9
|
$
|
8.8
|
$
|
181.7
|
(1)
|
Represents collections received on previously written off Loans.
|
(Dollars in millions)
|
||||||||||
Financings
|
Wholly-owned Subsidiary
|
Maturity Date
|
Financing Amount
|
Interest Rate as of
March 31, 2014
|
||||||
Revolving Secured Line of Credit
|
n/a
|
06/23/2016
|
$
|
235.0
|
At our option, either LIBOR plus 187.5 basis points or the prime rate plus 87.5 basis points
|
|||||
Warehouse Facility II (1)
|
CAC Warehouse Funding Corp. II
|
12/27/2015
|
(2)
|
$
|
325.0
|
Commercial paper rate or LIBOR plus 200 basis points (3)
|
||||
Warehouse Facility III (1)
|
CAC Warehouse Funding III, LLC
|
09/10/2015
|
(4)
|
$
|
75.0
|
LIBOR plus 160 basis points (3)
|
||||
Warehouse Facility IV (1)
|
CAC Warehouse Funding LLC IV
|
04/05/2016
|
(2)
|
$
|
75.0
|
LIBOR plus 200 basis points (3)
|
||||
Term ABS 2011-1 (1)
|
Credit Acceptance Funding LLC 2011-1
|
09/16/2013
|
(2)
|
$
|
200.5
|
Fixed rate
|
||||
Term ABS 2012-1 (1)
|
Credit Acceptance Funding LLC 2012-1
|
03/17/2014
|
(2)
|
$
|
201.3
|
Fixed rate
|
||||
Term ABS 2012-2 (1)
|
Credit Acceptance Funding LLC 2012-2
|
09/15/2014
|
(2)
|
$
|
252.0
|
Fixed rate
|
||||
Term ABS 2013-1 (1)
|
Credit Acceptance Funding LLC 2013-1
|
04/15/2015
|
(2)
|
$
|
140.3
|
Fixed rate
|
||||
Term ABS 2013-2 (1)
|
Credit Acceptance Funding LLC 2013-2
|
10/15/2015
|
(2)
|
$
|
197.8
|
Fixed rate
|
||||
2021 Senior Notes
|
n/a
|
02/15/2021
|
$
|
300.0
|
Fixed rate
|
|
(1)
|
Financing made available only to a specified subsidiary of the Company.
|
|
(2)
|
Represents the revolving maturity date. The outstanding balance will amortize after the maturity date based on the cash flows of the pledged assets.
|
|
(3)
|
Interest rate cap agreements are in place to limit the exposure to increasing interest rates.
|
|
(4)
|
Represents the revolving maturity date. The outstanding balance will amortize after the revolving maturity date and any amounts remaining on September 10, 2017 will be due.
|
(In millions)
|
For the Three Months Ended March 31,
|
|||||
2014
|
2013
|
|||||
Revolving Secured Line of Credit
|
||||||
Maximum outstanding balance
|
$
|
204.7
|
$
|
179.3
|
||
Average outstanding balance
|
80.6
|
73.3
|
||||
Warehouse Facility II
|
||||||
Maximum outstanding balance
|
$
|
162.6
|
$
|
153.6
|
||
Average outstanding balance
|
58.4
|
90.0
|
||||
Warehouse Facility III
|
||||||
Maximum outstanding balance
|
$
|
75.0
|
$
|
–
|
||
Average outstanding balance
|
8.5
|
–
|
||||
Warehouse Facility IV
|
||||||
Maximum outstanding balance
|
$
|
26.6
|
$
|
39.6
|
||
Average outstanding balance
|
15.9
|
37.7
|
(Dollars in millions)
|
As of
|
||||||
March 31, 2014
|
December 31, 2013
|
||||||
Revolving Secured Line of Credit
|
|||||||
Balance outstanding
|
$
|
115.9
|
$
|
102.8
|
|||
Amount available for borrowing (1)
|
119.1
|
132.2
|
|||||
Interest rate
|
2.03
|
%
|
2.04
|
%
|
|||
Warehouse Facility II
|
|||||||
Balance outstanding
|
$
|
162.6
|
$
|
–
|
|||
Amount available for borrowing (1)
|
162.4
|
325.0
|
|||||
Loans pledged as collateral
|
238.0
|
–
|
|||||
Restricted cash and cash equivalents pledged as collateral
|
3.8
|
1.2
|
|||||
Interest rate
|
2.15
|
%
|
2.17
|
%
|
|||
Warehouse Facility III
|
|||||||
Balance outstanding
|
$
|
69.1
|
$
|
–
|
|||
Amount available for borrowing (1)
|
5.9
|
75.0
|
|||||
Loans pledged as collateral
|
104.2
|
–
|
|||||
Restricted cash and cash equivalents pledged as collateral
|
1.9
|
0.3
|
|||||
Interest rate
|
1.76
|
%
|
1.77
|
%
|
|||
Warehouse Facility IV
|
|||||||
Balance outstanding
|
$
|
25.0
|
$
|
–
|
|||
Amount available for borrowing (1)
|
50.0
|
75.0
|
|||||
Loans pledged as collateral
|
42.8
|
–
|
|||||
Restricted cash and cash equivalents pledged as collateral
|
1.5
|
0.2
|
|||||
Interest rate
|
2.15
|
%
|
2.17
|
%
|
|||
Term ABS 2011-1
|
|||||||
Balance outstanding
|
$
|
90.5
|
$
|
144.2
|
|||
Loans pledged as collateral
|
186.4
|
215.3
|
|||||
Restricted cash and cash equivalents pledged as collateral
|
26.7
|
23.2
|
|||||
Interest rate
|
3.25
|
%
|
3.01
|
%
|
|||
Term ABS 2012-1
|
|||||||
Balance outstanding
|
$
|
201.3
|
$
|
201.3
|
|||
Loans pledged as collateral
|
238.1
|
240.4
|
|||||
Restricted cash and cash equivalents pledged as collateral
|
30.4
|
23.5
|
|||||
Interest rate
|
2.38
|
%
|
2.38
|
%
|
|||
Term ABS 2012-2
|
|||||||
Balance outstanding
|
$
|
252.0
|
$
|
252.0
|
|||
Loans pledged as collateral
|
298.1
|
303.8
|
|||||
Restricted cash and cash equivalents pledged as collateral
|
35.9
|
27.7
|
|||||
Interest rate
|
1.63
|
%
|
1.63
|
%
|
|||
Term ABS 2013-1
|
|||||||
Balance outstanding
|
$
|
140.3
|
$
|
140.3
|
|||
Loans pledged as collateral
|
188.7
|
184.3
|
|||||
Restricted cash and cash equivalents pledged as collateral
|
19.7
|
15.3
|
|||||
Interest rate
|
1.31
|
%
|
1.31
|
%
|
|||
Term ABS 2013-2
|
|||||||
Balance outstanding
|
$
|
197.8
|
$
|
197.8
|
|||
Loans pledged as collateral
|
249.1
|
250.5
|
|||||
Restricted cash and cash equivalents pledged as collateral
|
24.1
|
18.7
|
|||||
Interest rate
|
1.67
|
%
|
1.67
|
%
|
(1)
|
Availability may be limited by the amount of assets pledged as collateral.
|
6. DEBT – (Continued)
(Dollars in millions)
|
As of
|
||||||
March 31, 2014
|
December 31, 2013
|
||||||
2017 Senior Notes
|
|||||||
Balance outstanding (1)
|
$
|
–
|
$
|
350.2
|
|||
Interest rate
|
–
|
9.125
|
%
|
||||
2021 Senior Notes
|
|||||||
Balance outstanding
|
$
|
300.0
|
$
|
–
|
|||
Interest rate
|
6.125
|
%
|
–
|
(1)
|
As of December 31, 2013, the outstanding balance presented for the 2017 Senior Notes includes a net unamortized debt premium of $0.2 million.
|
(Dollars in millions)
|
|||||||
Term ABS Financings
|
Close Date
|
Net Book Value of Loans
Contributed at Closing
|
24-month Revolving Period
|
||||
Term ABS 2011-1
|
October 6, 2011
|
$
|
250.8
|
Through September 16, 2013
|
|||
Term ABS 2012-1
|
March 29, 2012
|
$
|
251.7
|
Through March 17, 2014
|
|||
Term ABS 2012-2
|
September 20, 2012
|
$
|
315.1
|
Through September 15, 2014
|
|||
Term ABS 2013-1
|
April 25, 2013
|
$
|
187.8
|
Through April 15, 2015
|
|||
Term ABS 2013-2
|
October 31, 2013
|
$
|
250.1
|
Through October 15, 2015
|
As of March 31, 2014
|
|||||||||||||||
Facility
(in millions)
|
Facility Name
|
Purpose
|
Start
|
End
|
Notional
(in millions)
|
Cap Interest Rate (1)
|
|||||||||
$
|
325.0
|
Warehouse Facility II
|
Cap Floating Rate
|
06/2013
|
12/2014
|
$
|
325.0
|
5.50
|
%
|
||||||
75.0
|
Warehouse Facility III
|
Cap Floating Rate
|
06/2012
|
07/2015
|
56.3
|
5.00
|
%
|
||||||||
75.0
|
Warehouse Facility IV
|
Cap Floating Rate
|
08/2011
|
09/2015
|
69.8
|
5.50
|
%
|
||||||||
75.0
|
Warehouse Facility IV
|
Cap Floating Rate
|
03/2014
|
03/2017
|
5.2
|
5.50
|
%
|
December 31, 2013
|
|||||||||||||||
Facility
(in millions)
|
Facility Name
|
Purpose
|
Start
|
End
|
Notional
(in millions)
|
Cap Interest Rate (1)
|
|||||||||
$
|
325.0
|
Warehouse Facility II
|
Cap Floating Rate
|
06/2013
|
12/2014
|
$
|
325.0
|
5.50
|
%
|
||||||
75.0
|
Warehouse Facility III
|
Cap Floating Rate
|
06/2012
|
07/2015
|
56.3
|
5.00
|
%
|
||||||||
75.0
|
Warehouse Facility IV
|
Cap Floating Rate
|
08/2011
|
09/2015
|
75.0
|
5.50
|
%
|
(1)
|
Rate excludes the spread over the LIBOR rate or the commercial paper rate, as applicable.
|
(In millions)
|
As of March 31, 2014
|
As of December 31, 2013
|
||||||||||
Carrying Amount
|
Estimated Fair Value
|
Carrying Amount
|
Estimated Fair Value
|
|||||||||
Assets
|
||||||||||||
Cash and cash equivalents
|
$
|
5.6
|
$
|
5.6
|
$
|
4.2
|
$
|
4.2
|
||||
Restricted cash and cash equivalents
|
146.6
|
146.6
|
111.3
|
111.3
|
||||||||
Restricted securities available for sale
|
52.3
|
52.3
|
53.6
|
53.6
|
||||||||
Net investment in Loans receivable
|
2,318.0
|
2,330.1
|
2,212.8
|
2,226.7
|
||||||||
Liabilities
|
||||||||||||
Revolving secured line of credit
|
$
|
115.9
|
$
|
115.9
|
$
|
102.8
|
$
|
102.8
|
||||
Secured financing
|
1,138.6
|
1,143.9
|
935.6
|
938.9
|
||||||||
Mortgage note
|
3.7
|
3.7
|
3.8
|
3.8
|
||||||||
Senior notes
|
300.0
|
313.1
|
350.2
|
367.1
|
Level 1
|
Valuation is based upon quoted prices for identical instruments traded in active markets.
|
Level 2
|
Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
Level 3
|
Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates or assumptions that market participants would use in pricing the asset or liability.
|
(In millions)
|
||||||||||||
As of March 31, 2014
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
|||||||||
Assets
|
||||||||||||
Cash and cash equivalents
|
$ | 5.6 | $ | – | $ | – | $ | 5.6 | ||||
Restricted cash and cash equivalents
|
146.6 | – | – | 146.6 | ||||||||
Restricted securities available for sale
|
23.1 | 29.2 | – | 52.3 | ||||||||
Net investment in Loans receivable
|
– | – | 2,330.1 | 2,330.1 | ||||||||
Liabilities
|
||||||||||||
Revolving secured line of credit
|
$ | – | $ | 115.9 | $ | – | $ | 115.9 | ||||
Secured financing
|
– | 1,143.9 | – | 1,143.9 | ||||||||
Mortgage note
|
– | 3.7 | – | 3.7 | ||||||||
Senior notes
|
313.1 | – | – | 313.1 | ||||||||
|
||||||||||||
(In millions) |
As of December 31, 2013
|
|||||||||||
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
|||||||||
Assets
|
||||||||||||
Cash and cash equivalents
|
$ | 4.2 | $ | – | $ | – | $ | 4.2 | ||||
Restricted cash and cash equivalents
|
111.3 | – | – | 111.3 | ||||||||
Restricted securities available for sale
|
25.1 | 28.5 | – | 53.6 | ||||||||
Net investment in Loans receivable
|
– | – | 2,226.7 | 2,226.7 | ||||||||
Liabilities
|
||||||||||||
Revolving secured line of credit
|
$ | – | $ | 102.8 | $ | – | $ | 102.8 | ||||
Secured financing
|
– | 938.9 | – | 938.9 | ||||||||
Mortgage note
|
– | 3.8 | – | 3.8 | ||||||||
Senior notes
|
367.1 | – | – | 367.1 |
(In millions)
|
For the Three Months Ended March 31,
|
||||||||||
2014
|
2013
|
||||||||||
Affiliated
Dealer
activity
|
% of
consolidated
|
Affiliated
Dealer
activity
|
% of
consolidated
|
||||||||
Dealer Loan revenue
|
$
|
0.4
|
0.3
|
%
|
$
|
0.3
|
0.2
|
%
|
|||
New Consumer Loan assignments (1)
|
1.1
|
0.2
|
%
|
1.1
|
0.3
|
%
|
|||||
Accelerated Dealer Holdback payments
|
–
|
0.0
|
%
|
–
|
0.3
|
%
|
|||||
Dealer Holdback payments
|
0.4
|
1.2
|
%
|
0.6
|
2.0
|
%
|
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program.
|
For the Three Months Ended March 31,
|
|||||||
2014
|
2013
|
||||||
U.S. federal statutory rate
|
35.0
|
%
|
35.0
|
%
|
|||
State income taxes
|
3.1
|
%
|
1.4
|
%
|
|||
Changes in reserve for uncertain tax positions as a result of settlements and lapsed statutes and related interest
|
-0.5
|
%
|
-0.3
|
%
|
|||
Other
|
0.2
|
%
|
0.2
|
%
|
|||
Effective tax rate
|
37.8
|
%
|
36.3
|
%
|
For the Three Months Ended March 31,
|
|||||||
2014
|
2013
|
||||||
Weighted average shares outstanding:
|
|||||||
Common shares
|
22,717,243
|
23,692,780
|
|||||
Vested restricted stock units
|
746,137
|
637,247
|
|||||
Basic number of weighted average shares outstanding
|
23,463,380
|
24,330,027
|
|||||
Dilutive effect of stock options
|
13,389
|
39,266
|
|||||
Dilutive effect of restricted stock and restricted stock units
|
51,697
|
56,834
|
|||||
Dilutive number of weighted average shares outstanding
|
23,528,466
|
24,426,127
|
(Dollars in millions)
|
For the Three Months Ended March 31,
|
||||||||||
2014
|
2013
|
||||||||||
Stock Repurchases
|
Number of Shares Repurchased
|
Cost
|
Number of Shares Repurchased
|
Cost
|
|||||||
Open Market
|
–
|
$
|
–
|
530,795
|
$
|
59.0
|
|||||
Tender Offer (1)
|
637,420
|
85.2
|
–
|
–
|
|||||||
Other (2)
|
137,876
|
18.4
|
6,259
|
0.7
|
|||||||
Total
|
775,296
|
$
|
103.6
|
537,054
|
$
|
59.7
|
(1)
|
Tender Offer Cost amounts include offering costs of $0.2 million.
|
(2)
|
Represents shares of common stock released to us as payment of tax withholdings due to us upon the vesting of restricted stock and restricted stock units.
|
(In millions)
|
For the Three Months Ended March 31,
|
|||||
2014
|
2013
|
|||||
Restricted stock
|
$
|
0.9
|
$
|
0.6
|
||
Restricted stock units
|
3.5
|
0.9
|
||||
Total
|
$
|
4.4
|
$
|
1.5
|
(Dollars in millions)
|
Number of Restricted Stock Units
|
Weighted Average Grant-Date Fair Value Per Share
|
||||
Outstanding as of January 1, 2014
|
1,099,157
|
$
|
48.23
|
|||
Granted
|
71,900
|
130.16
|
||||
Converted
|
(300,875
|
)
|
26.53
|
|||
Outstanding as of March 31, 2014
|
870,182
|
62.50
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
Forecasted Collection Percentage as of
|
Variance in Forecasted Collection Percentage from
|
|||||||||||||||||||
Consumer Loan
Assignment Year
|
March 31,
2014
|
December 31,
2013
|
Initial
Forecast
|
December 31,
2013
|
Initial
Forecast
|
|||||||||||||||
2005
|
73.7 | % | 73.7 | % | 74.0 | % | 0.0 | % | -0.3 | % | ||||||||||
2006
|
70.0 | % | 70.0 | % | 71.4 | % | 0.0 | % | -1.4 | % | ||||||||||
2007
|
68.0 | % | 67.9 | % | 70.7 | % | 0.1 | % | -2.7 | % | ||||||||||
2008
|
70.2 | % | 70.1 | % | 69.7 | % | 0.1 | % | 0.5 | % | ||||||||||
2009
|
79.3 | % | 79.2 | % | 71.9 | % | 0.1 | % | 7.4 | % | ||||||||||
2010
|
77.1 | % | 77.0 | % | 73.6 | % | 0.1 | % | 3.5 | % | ||||||||||
2011
|
74.1 | % | 74.1 | % | 72.5 | % | 0.0 | % | 1.6 | % | ||||||||||
2012
|
73.4 | % | 73.5 | % | 71.4 | % | -0.1 | % | 2.0 | % | ||||||||||
2013
|
73.3 | % | 73.3 | % | 72.0 | % | 0.0 | % | 1.3 | % |
As of March 31, 2014
|
||||||||||||||||||||
Consumer Loan Assignment Year
|
Forecasted
Collection %
|
Advance % (1)
|
Spread %
|
% of Forecast
Realized (2)
|
||||||||||||||||
2005
|
73.7
|
%
|
46.9
|
%
|
26.8
|
%
|
99.7
|
%
|
||||||||||||
2006
|
70.0
|
%
|
46.6
|
%
|
23.4
|
%
|
99.4
|
%
|
||||||||||||
2007
|
68.0
|
%
|
46.5
|
%
|
21.5
|
%
|
98.9
|
%
|
||||||||||||
2008
|
70.2
|
%
|
44.6
|
%
|
25.6
|
%
|
98.5
|
%
|
||||||||||||
2009
|
79.3
|
%
|
43.9
|
%
|
35.4
|
%
|
98.5
|
%
|
||||||||||||
2010
|
77.1
|
%
|
44.7
|
%
|
32.4
|
%
|
94.8
|
%
|
||||||||||||
2011
|
74.1
|
%
|
45.5
|
%
|
28.6
|
%
|
81.3
|
%
|
||||||||||||
2012
|
73.4
|
%
|
46.3
|
%
|
27.1
|
%
|
58.7
|
%
|
||||||||||||
2013
|
73.3
|
%
|
47.6
|
%
|
25.7
|
%
|
26.6
|
%
|
||||||||||||
2014
|
71.9
|
%
|
47.9
|
%
|
24.0
|
%
|
3.2
|
%
|
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program as a percentage of the initial balance of the Consumer Loans. Payments of Dealer Holdback and accelerated Dealer Holdback are not included.
|
|
(2)
|
Presented as a percentage of total forecasted collections.
|
Consumer Loan Assignment Year
|
Forecasted Collection %
|
Advance % (1)
|
Spread %
|
||||||||||
Dealer Loans
|
2007
|
67.9 | % | 45.8 | % | 22.1 | % | ||||||
2008
|
70.7 | % | 43.3 | % | 27.4 | % | |||||||
2009
|
79.3 | % | 43.5 | % | 35.8 | % | |||||||
2010
|
77.1 | % | 44.4 | % | 32.7 | % | |||||||
2011
|
74.0 | % | 45.2 | % | 28.8 | % | |||||||
2012
|
73.4 | % | 46.1 | % | 27.3 | % | |||||||
2013
|
73.3 | % | 47.1 | % | 26.2 | % | |||||||
2014
|
72.0 | % | 47.5 | % | 24.5 | % | |||||||
Purchased Loans
|
2007
|
68.2 | % | 49.1 | % | 19.1 | % | ||||||
2008
|
69.5 | % | 46.7 | % | 22.8 | % | |||||||
2009
|
79.4 | % | 45.3 | % | 34.1 | % | |||||||
2010
|
77.1 | % | 46.3 | % | 30.8 | % | |||||||
2011
|
74.4 | % | 47.7 | % | 26.7 | % | |||||||
2012
|
73.9 | % | 48.5 | % | 25.4 | % | |||||||
2013
|
74.3 | % | 51.1 | % | 23.2 | % | |||||||
2014
|
71.4 | % | 51.6 | % | 19.8 | % |
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program as a percentage of the initial balance of the Consumer Loans. Payments of Dealer Holdback and accelerated Dealer Holdback are not included.
|
Year over Year Percent Change
|
||||||||
Three Months Ended
|
Unit Volume
|
Dollar Volume (1)
|
||||||
March 31, 2013
|
-2.9 | % | -0.4 | % | ||||
June 30, 2013
|
8.4 | % | 10.5 | % | ||||
September 30, 2013
|
11.0 | % | 15.9 | % | ||||
December 31, 2013
|
12.6 | % | 11.3 | % | ||||
March 31, 2014
|
14.3 | % | 16.2 | % |
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program. Payments of Dealer Holdback and accelerated Dealer Holdback are not included.
|
For the Three Months Ended March 31,
|
|||||||
2014
|
2013
|
% Change
|
|||||
Consumer Loan unit volume
|
65,283
|
57,105
|
14.3
|
%
|
|||
Active Dealers (1)
|
5,058
|
4,355
|
16.1
|
%
|
|||
Average volume per active Dealer
|
12.9
|
13.1
|
-1.5
|
%
|
For the Three Months Ended March 31,
|
||||||||||
2014
|
2013
|
% Change
|
||||||||
Consumer Loan unit volume from Dealers active both periods
|
50,752 | 49,930 | 1.6 | % | ||||||
Dealers active both periods
|
3,097 | 3,097 | – | |||||||
Average volume per Dealers active both periods
|
16.4 | 16.1 | 1.6 | % | ||||||
Consumer Loan unit volume from new Dealers
|
3,082 | 3,440 | -10.4 | % | ||||||
New active Dealers (1)
|
634 | 678 | -6.5 | % | ||||||
Average volume per new active Dealers
|
4.9 | 5.1 | -3.9 | % | ||||||
Attrition (2)
|
-12.6 | % | -12.4 | % |
|
(1)
|
New active Dealers are Dealers who enrolled in our program and have received funding for their first Loan from us during the period.
|
|
(2)
|
Attrition is measured according to the following formula: decrease in Consumer Loan unit volume from Dealers who have received funding for at least one Loan during the comparable period of the prior year but did not receive funding for any Loans during the current period divided by prior year comparable period Consumer Loan unit volume.
|
For the Three Months Ended March 31,
|
|||||||
2014
|
2013
|
||||||
Dealer Loan unit volume as a percentage of total unit volume
|
91.7
|
%
|
94.4
|
%
|
|||
Dealer Loan dollar volume as a percentage of total dollar volume (1)
|
89.2
|
%
|
93.1
|
%
|
|
(1)
|
Represents advances paid to Dealers on Consumer Loans assigned under our Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under our Purchase Program. Payments of Dealer Holdback and accelerated Dealer Holdback are not included.
|
(In millions, except share and per share data)
|
For the Three Months Ended March 31,
|
||||||||
2014
|
2013
|
% Change
|
|||||||
Revenue:
|
|||||||||
Finance charges
|
$
|
152.8
|
$
|
142.9
|
6.9
|
%
|
|||
Premiums earned
|
13.2
|
12.0
|
10.0
|
%
|
|||||
Other income
|
10.9
|
9.8
|
11.2
|
%
|
|||||
Total revenue
|
176.9
|
164.7
|
7.4
|
%
|
|||||
Costs and expenses:
|
|||||||||
Salaries and wages
|
25.6
|
21.9
|
16.9
|
%
|
|||||
General and administrative
|
8.2
|
7.9
|
3.8
|
%
|
|||||
Sales and marketing
|
9.6
|
9.0
|
6.7
|
%
|
|||||
Provision for credit losses
|
4.7
|
5.8
|
-19.0
|
%
|
|||||
Interest
|
16.0
|
16.0
|
0.0
|
%
|
|||||
Provision for claims
|
11.0
|
9.0
|
22.2
|
%
|
|||||
Loss on extinguishment of debt
|
21.8
|
–
|
–
|
%
|
|||||
Total costs and expenses
|
96.9
|
69.6
|
39.2
|
%
|
|||||
Income before provision for income taxes
|
80.0
|
95.1
|
-15.9
|
%
|
|||||
Provision for income taxes
|
30.2
|
34.5
|
-12.5
|
%
|
|||||
Net income
|
$
|
49.8
|
$
|
60.6
|
-17.8
|
%
|
|||
Net income per share:
|
|||||||||
Basic
|
$
|
2.12
|
$
|
2.49
|
-14.9
|
%
|
|||
Diluted
|
$
|
2.12
|
$
|
2.48
|
-14.5
|
%
|
|||
Weighted average shares outstanding:
|
|||||||||
Basic
|
23,463,380
|
24,330,027
|
-3.6
|
%
|
|||||
Diluted
|
23,528,466
|
24,426,127
|
-3.7
|
%
|
(In millions)
|
Change
|
|||
Net income for the three months ended March 31, 2013
|
$
|
60.6
|
||
Increase in finance charges
|
9.9
|
|||
Increase in premiums earned
|
1.2
|
|||
Increase in other income
|
1.1
|
|||
Increase in operating expenses (1)
|
(4.6
|
)
|
||
Decrease in provision for credit losses
|
1.1
|
|||
Increase in interest
|
–
|
|||
Increase in provision for claims
|
(2.0
|
)
|
||
Increase in loss on extinguishment of debt
|
(21.8
|
)
|
||
Decrease in provision for income taxes
|
4.3
|
|||
Net income for the three months ended March 31, 2014
|
$
|
49.8
|
|
(1)
|
Operating expenses consist of salaries and wages, general and administrative, and sales and marketing expenses.
|
(Dollars in millions)
|
For the Three Months Ended March 31,
|
|||||||||||
2014
|
2013
|
Change
|
||||||||||
Average net Loans receivable balance
|
$
|
2,247.7
|
$
|
1,964.3
|
$
|
283.4
|
||||||
Average yield on our Loan portfolio
|
27.2
|
%
|
29.1
|
%
|
-1.9
|
%
|
(In millions)
|
Year over Year Change
|
|||
Impact on finance charges:
|
For the Three Months Ended March 31, 2014
|
|||
Due to an increase in the average net Loans receivable balance
|
$
|
20.6
|
||
Due to a decrease in the average yield
|
(10.7
|
)
|
||
Total increase in finance charges
|
$
|
9.9
|
·
|
A $2.1 million increase in vehicle service contract profit sharing income.
|
·
|
A $1.0 million decrease in Global Positioning Systems with Starter Interrupt Devices (“GPS-SID”) fee income.
|
·
|
An increase in salaries and wages expense of $3.7 million, or 16.9%, comprised of the following:
|
·
|
An increase of $2.8 million in stock-based compensation expense primarily due to a change in the expected vesting period of performance-based stock awards and new stock awards granted during the first quarter of 2014.
|
·
|
Excluding the increase in stock-based compensation expense, salaries and wages expense increased $0.9 million related to increases of $0.7 million for our servicing function and $0.3 million for our support function, partially offset by a decrease of $0.1 million for our originations function.
|
(Dollars in millions)
|
For the Three Months Ended March 31,
|
||||||
2014
|
2013
|
||||||
Interest expense
|
$
|
16.0
|
$
|
16.0
|
|||
Average outstanding debt balance
|
1,529.5
|
1,273.1
|
|||||
Average cost of debt
|
4.2
|
%
|
5.0
|
%
|
·
|
Debt proceeds used to fund the growth in new Consumer Loan assignments and stock repurchases throughout 2013 and the first quarter of 2014.
|
·
|
Additional outstanding debt as a result of the one month lag from issuance of the $300.0 million principal amount of the 2021 senior notes in January 2014 to the redemption of the $350.0 million outstanding principal amount of the 2017 senior notes in February 2014.
|
(In millions)
|
||||
Year
|
Scheduled Principal Debt Maturities (1)
|
|||
Remainder of 2014
|
$
|
313.9
|
||
2015
|
383.1
|
|||
2016
|
554.9
|
|||
2017
|
6.3
|
|||
2018
|
–
|
|||
Over five years
|
300.0
|
|||
Total
|
$
|
1,558.2
|
|
(1)
|
The principal maturities of certain financings are estimated based on forecasted collections.
|
·
|
Our inability to accurately forecast and estimate the amount and timing of future collections could have a material adverse effect on results of operations.
|
·
|
We may be unable to execute our business strategy due to current economic conditions.
|
·
|
We may be unable to continue to access or renew funding sources and obtain capital needed to maintain and grow our business.
|
·
|
The terms of our debt limit how we conduct our business.
|
·
|
A violation of the terms of our Term ABS facilities or Warehouse facilities could have a materially adverse impact on our operations.
|
·
|
The conditions of the U.S. and international capital markets may adversely affect lenders with which we have relationships, causing us to incur additional costs and reducing our sources of liquidity, which may adversely affect our financial position, liquidity and results of operations.
|
·
|
Our substantial debt could negatively impact our business, prevent us from satisfying our debt obligations and adversely affect our financial condition.
|
·
|
Due to competition from traditional financing sources and non-traditional lenders, we may not be able to compete successfully.
|
·
|
We may not be able to generate sufficient cash flows to service our outstanding debt and fund operations and may be forced to take other actions to satisfy our obligations under such debt.
|
·
|
Interest rate fluctuations may adversely affect our borrowing costs, profitability and liquidity.
|
·
|
Reduction in our credit rating could increase the cost of our funding from, and restrict our access to, the capital markets and adversely affect our liquidity, financial condition and results of operations.
|
·
|
We may incur substantially more debt and other liabilities. This could exacerbate further the risks associated with our current debt levels.
|
·
|
The regulation to which we are or may become subject could result in a material adverse effect on our business.
|
·
|
Adverse changes in economic conditions, the automobile or finance industries, or the non-prime consumer market could adversely affect our financial position, liquidity and results of operations, the ability of key vendors that we depend on to supply us with services, and our ability to enter into future financing transactions.
|
·
|
Litigation we are involved in from time to time may adversely affect our financial condition, results of operations and cash flows.
|
·
|
Changes in tax laws and the resolution of uncertain income tax matters could have a material adverse effect on our results of operations and cash flows from operations.
|
·
|
Our dependence on technology could have a material adverse effect on our business.
|
·
|
Reliance on third parties to administer our ancillary product offerings could adversely affect our business and financial results.
|
·
|
We are dependent on our senior management and the loss of any of these individuals or an inability to hire additional team members could adversely affect our ability to operate profitably.
|
·
|
Our reputation is a key asset to our business, and our business may be affected by how we are perceived in the marketplace.
|
·
|
The concentration of our Dealers in several states could adversely affect us.
|
·
|
Failure to properly safeguard confidential consumer information could subject us to liability, decrease our profitability and damage our reputation.
|
·
|
A small number of our shareholders have the ability to significantly influence matters requiring shareholder approval and such shareholders have interests which may conflict with the interests of our other security holders.
|
·
|
Reliance on our outsourced business functions could adversely affect our business.
|
·
|
Natural disasters, acts of war, terrorist attacks and threats or the escalation of military activity in response to these attacks or otherwise may negatively affect our business, financial condition and results of operations.
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
|
|||||
January 1 to January 31, 2014
|
–
|
$
|
–
|
–
|
324,456
|
||||
February 1 to February 28, 2014
|
134,192
|
*
|
133.26
|
–
|
324,456
|
||||
March 1 to March 31, 2014
|
641,104
|
**
|
133.37
|
–
|
324,456
|
||||
775,296
|
$
|
133.35
|
–
|
CREDIT ACCEPTANCE CORPORATION
|
|||
(Registrant)
|
|||
By:
|
/s/ Kenneth S. Booth
|
||
Kenneth S. Booth
|
|||
Chief Financial Officer
|
|||
(Principal Financial Officer and Principal Accounting Officer)
|
|||
Date: April 29, 2014
|
Exhibit
No.
|
Description
|
||
4.101
|
Indenture, dated as of January 22, 2014, among Credit Acceptance Corporation, the Guarantors named therein and U.S. Bank National Association, as trustee (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated January 27, 2014)
|
||
4.102
|
Registration Rights Agreement, dated January 22, 2014, among Credit Acceptance Corporation, Buyers Vehicle Protection Plan, Inc., Vehicle Remarketing Services, Inc. and the representative of the initial purchasers of the Company’s 6.125% Senior Notes due 2021 (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated January 27, 2014)
|
||
4.117
|
Fourth Amendment to the Fifth Amended and Restated Credit Agreement, dated as of January 15, 2014, by and among the Company, Comerica Bank and the other banks signatory thereto and Comerica Bank, as administrative agent for the Banks (incorporated by reference to an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2013)
|
||
4.118
|
Indenture dated as of April 16, 2014, between Credit Acceptance Auto Loan Trust 2014-1 and Wells Fargo Bank, National Association (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated April 22, 2014)
|
||
4.119
|
Sale and Servicing Agreement dated as of April 16, 2014 among the Company, Credit Acceptance Auto Loan Trust 2014-1, Credit Acceptance Funding LLC 2014-1, and Wells Fargo Bank, National Association (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated April 22, 2014)
|
||
4.120
|
Backup Servicing Agreement dated as of April 16, 2014, among the Company, Credit Acceptance Funding LLC 2014-1, Credit Acceptance Auto Loan Trust 2014-1, and Wells Fargo Bank, National Association (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated April 22, 2014)
|
||
4.121
|
Amended and Restated Trust Agreement dated as of April 16, 2014, between Credit Acceptance Funding LLC 2014-1 and U.S. Bank Trust National Association (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated April 22, 2014)
|
||
4.122
|
Sale and Contribution Agreement dated as of April 16, 2014, between the Company and Credit Acceptance Funding LLC 2014-1 (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated April 22, 2014)
|
||
4.123
|
Amended and Restated Intercreditor Agreement dated April 16, 2014, among the Company, CAC Warehouse Funding Corporation II, CAC Warehouse Funding III, LLC, CAC Warehouse Funding LLC IV, Credit Acceptance Funding LLC 2014-1, Credit Acceptance Funding LLC 2013-2, Credit Acceptance Funding LLC 2013-1, Credit Acceptance Funding LLC 2012-2, Credit Acceptance Funding LLC 2012-1, Credit Acceptance Funding LLC 2011-1, Credit Acceptance Auto Loan Trust 2014-1, Credit Acceptance Auto Loan Trust 2013-2, Credit Acceptance Auto Loan Trust 2013-1, Credit Acceptance Auto Loan Trust 2012-2, Credit Acceptance Auto Loan Trust 2012-1, Credit Acceptance Auto Loan Trust 2011-1, Fifth Third Bank, as agent, Wells Fargo Bank, National Association, as agent, Bank of Montreal, as agent and Comerica Bank, as agent (incorporated by reference to an exhibit to the Company’s Current Report on Form 8-K, dated April 22, 2014)
|
||
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
32.1
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
32.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
101(INS)
|
XBRL Instance Document.
|
||
101(SCH)
|
XBRL Taxonomy Extension Schema Document.
|
||
101(CAL)
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
||
101(DEF)
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
||
101(LAB)
|
XBRL Taxonomy Extension Label Linkbase Document.
|
||
101(PRE)
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|