PROG Holdings Reports Third Quarter 2024 Results

Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now

Business Wire

Wed, Oct 23, 2024, 5:30 AM 10 min read

"We are pleased to report another strong quarter, highlighted by 11.6% GMV growth and a return to revenue growth in our Progressive Leasing segment" said PROG Holdings President and CEO Steve Michaels. This momentum is driven by the effectiveness of our three-pillared strategy to grow, enhance, and expand, along with the strong execution by our teams and the benefits from the credit supply above us tightening. Our focus on enhancing both customer and retailer experiences has helped deliver top-line momentum and grow our balance of share with existing retail partners. We have several initiatives planned for the fourth quarter and beyond, aimed at driving additional improvements across key performance metrics such as application volume, customer conversion, active doors, and productivity per door, positioning us well for success moving forward. With disciplined spending and portfolio management, along with progress in our growth initiatives, we remain confident in our expectation to deliver long-term value for our shareholders," concluded Michaels.

Consolidated Results

Consolidated revenues for the third quarter of 2024 were $606.1 million, an increase of 4.0% from the same period in 2023.

Consolidated net earnings for the quarter were $84.0 million, compared with $35.0 million in the prior year period. The increase in net earnings was primarily driven by recognizing a $53.6 million non-cash, net tax benefit relating to the reversal of an uncertain tax position and accrued interest relating to this position. Adjusted EBITDA for the quarter was $63.5 million, or 10.5% of revenues, compared with $71.7 million, or 12.3% of revenues for the same period in 2023. The year-over-year decline in adjusted EBITDA was driven primarily by a decline in gross margin due to a higher number of customers choosing to exercise their 90 day purchase options in Q3 2024.

Diluted earnings per share for the third quarter of 2024 were $1.94, compared with $0.76 in the year ago period. On a non-GAAP basis, diluted earnings per share were $0.77 in the third quarter of 2024, compared with $0.90 for the same period in 2023. The Company's weighted average shares outstanding assuming dilution in the third quarter was 6.4% lower year-over-year.

Progressive Leasing Results

Progressive Leasing's third quarter GMV of $456.7 million was up 11.6% compared to the same period in 2023. The provision for lease merchandise write-offs for the quarter was 7.7%, within the Company's 6%-8% targeted annual range.

Liquidity and Capital Allocation

PROG Holdings ended the third quarter of 2024 with cash of $221.7 million and gross debt of $600 million. The Company repurchased $37.0 million of its stock in the quarter at an average price of $45.69 per share, leaving $401.8 million of repurchase authorization under its $500 million share repurchase program. Additionally, the Company paid a cash dividend of $0.12 per share.

2024 Outlook

PROG Holdings is updating its full year 2024 outlook for revenue and earnings as well as providing its outlook for revenues, net earnings, adjusted EBITDA, GAAP diluted EPS and non-GAAP diluted EPS for the fourth quarter of 2024. This outlook assumes a continuation of the benefits from tightened credit above us, a difficult operating environment with soft demand for leasable consumer goods, no material changes in the Company's decisioning posture, no material increase in the unemployment rate for our consumer base, an effective tax rate for non-GAAP EPS of approximately 28%, and no impact from additional share repurchases.

	Revised 2024 Outlook						Previous 2024 Outlook
(In thousands, except per share amounts)	Low			High			Low			High

PROG Holdings - Total Revenues	$	2,440,000		$	2,460,000		$	2,400,000		$	2,450,000
PROG Holdings - Net Earnings		165,500			170,500			110,500			116,000
PROG Holdings - Adjusted EBITDA		270,000			275,000			265,000			275,000
PROG Holdings - Diluted EPS		3.82			3.92			2.52			2.68
PROG Holdings - Diluted Non-GAAP EPS		3.30			3.40			3.25			3.40

Progressive Leasing - Total Revenues		2,350,000			2,360,000			2,325,000			2,355,000
Progressive Leasing - Earnings Before Taxes		180,500			181,500			178,000			182,000
Progressive Leasing - Adjusted EBITDA		277,000			280,000			273,500			278,500

Vive - Total Revenues		60,000			65,000			55,000			65,000
Vive - Earnings Before Taxes		(500	)		500			1,500			3,000
Vive - Adjusted EBITDA		1,000			2,000			3,000			5,000

Other - Total Revenues		30,000			35,000			20,000			30,000
Other - Loss Before Taxes		(17,500	)		(16,500	)		(20,000	)		(18,000	)
Other - Adjusted EBITDA		(8,000	)		(7,000	)		(11,500	)		(8,500	)

	Three Months Ended December 31, 2024
(In thousands, except per share amounts)	Low		High

PROG Holdings - Total Revenues	$	599,824	$	619,824
PROG Holdings - Net Earnings		25,798		30,798
PROG Holdings - Adjusted EBITDA		61,654		66,654
PROG Holdings - Diluted EPS		0.62		0.73
PROG Holdings - Diluted Non-GAAP EPS		0.70		0.80

Conference Call and Webcast

The Company has scheduled a live webcast and conference call for Wednesday, October 23, 2024, at 8:30 A.M. ET to discuss its financial results for the third quarter of 2024. To access the live webcast, visit the Events and Presentations page of the Company’s Investor Relations website, https://investor.progholdings.com/.

About PROG Holdings, Inc.

PROG Holdings, Inc. (NYSE:PRG) is a fintech holding company headquartered in Salt Lake City, UT, that provides transparent and competitive payment options to consumers. The Company owns Progressive Leasing, a leading provider of e-commerce, app-based, and in-store point-of-sale lease-to-own solutions, Vive Financial, an omnichannel provider of second-look revolving credit products, Four Technologies, a provider of Buy Now, Pay Later payment options through its platform, Four, and Build, provider of personal credit building products. More information on PROG Holdings and its companies can be found at https://investor.progholdings.com/.

Forward Looking Statements:

Statements in this news release regarding our business that are not historical facts are "forward-looking statements" that involve risks and uncertainties which could cause actual results to differ materially from those contained in the forward-looking statements. Such forward-looking statements generally can be identified by the use of forward-looking terminology, such as "planned", "expectation", "outlook", "continuation", and similar forward-looking terminology. These risks and uncertainties include factors such as (i) continued volatility and challenges in the macro environment and, in particular, the unfavorable effects on our business of significant inflation, elevated interest rates, and fears of a recession, and the impact of those headwinds on: (a) consumer confidence and customer demand for the merchandise that our POS partners sell, in particular consumer durables; (b) our customers’ disposable income and their ability to make the lease and loan payments they owe the Company; (c) the availability of consumer credit; and (d) our overall financial performance and outlook; (ii) our businesses being subject to extensive laws and regulations, including laws and regulations unique to the industries in which our businesses operate, that may subject them to government investigations and significant monetary penalties and compliance-related burdens, as well as an increased focus by federal, state and local regulators on the industries within which our businesses operate, including with respect to consumer protection, customer privacy, third party and employee fraud and information security; (iii) deteriorating macroeconomic conditions resulting in the algorithms and other proprietary decisioning tools used in approving Progressive Leasing and Vive customers for leases and loans no longer being indicative of their ability to perform, which may limit the ability of those businesses to avoid lease and loan charge-offs or may result in their reserves being insufficient to cover actual losses; (iv) the impact of the cybersecurity incident experienced by Progressive Leasing in September 2023 and expenses incurred in connection with responding to the matter, including the litigation filed in response to that incident, or any regulatory proceedings that may result from the incident; (v) a large percentage of the Company’s revenues being concentrated with several of Progressive Leasing’s key POS partners; (vi) the risks that Progressive Leasing will be unable to attract new POS partners or retain and grow its business with its existing POS partners; (vii) Vive’s and Four’s business models differing significantly from Progressive Leasing’s, which creates specific and unique risks for each of the Vive and Four businesses, including Vive’s reliance on a limited number of bank partners to issue its credit products and each of Vive’s and Four’s exposure to the unique regulatory risks associated with the laws and regulations that apply to each of their businesses; (viii) our ability to continue to protect confidential, proprietary, or sensitive information, including the personal and confidential information of our customers, which may be adversely affected by cyber-attacks, employee or other internal misconduct, computer viruses, electronic break-ins or "hacking", or similar disruptions, any one of which could have a material adverse impact on our results of operations, financial condition, and prospects; (ix) our cost reduction initiatives may not be adequate or may have unintended consequences that could be disruptive to our businesses, including with respect to our global workforce strategy; (x) the risk that our capital allocation strategy, including our current stock repurchase and dividend programs, as well as any future debt repurchase program, will not be effective at enhancing shareholder value and may have an adverse impact on our cash reserves; (xi) the loss of the services of our key executives or our inability to attract and retain key talent, particularly with respect to our information technology function, may have a material adverse impact on our operations; (xii) increased competition from traditional and virtual lease-to-own competitors and also from competitors of our Vive segment; (xiii) the transactions offered by our Progressive Leasing, Vive and/or Four businesses may be negatively characterized by government officials, consumer advocacy groups or the media; (xiv) real or perceived software or system errors, failures, bugs, defects or outages, including those that may be caused by third-party vendors, may adversely affect Progressive Leasing, Vive or Four; and (xv) the other risks and uncertainties discussed under "Risk Factors" in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 21, 2024. Statements in this press release that are "forward-looking" include without limitation statements about: (i) our initiatives to drive improvements across our key performance metrics; (ii) our ability to create long-term value for our shareholders; and (iii) our revised full year 2024 outlook and our fourth quarter 2024 outlook. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Except as required by law, the Company undertakes no obligation to update these forward-looking statements to reflect subsequent events or circumstances after the date of this press release.

PROG Holdings, Inc.
Consolidated Statements of Earnings
(In thousands, except per share data)

	(Unaudited) Three Months Ended						(Unaudited) Nine Months Ended
	September 30,						September 30,
	2024			2023			2024			2023
REVENUES:
Lease Revenues and Fees	$	582,551		$	564,183		$	1,773,617		$	1,776,104
Interest and Fees on Loans Receivable		23,594			18,694			66,559			54,759
		606,145			582,877			1,840,176			1,830,863
COSTS AND EXPENSES:
Depreciation of Lease Merchandise		401,070			381,844			1,217,440			1,202,157
Provision for Lease Merchandise Write-offs		44,736			36,966			131,660			116,295
Operating Expenses		111,108			109,183			346,350			322,152
		556,914			527,993			1,695,450			1,640,604
OPERATING PROFIT		49,231			54,884			144,726			190,259
Interest Expense, Net		(7,384	)		(6,775	)		(22,973	)		(22,549	)
EARNINGS BEFORE INCOME TAX (BENEFIT) EXPENSE		41,847			48,109			121,753			167,710
INCOME TAX (BENEFIT) EXPENSE		(42,115	)		13,097			(17,949	)		47,447
NET EARNINGS	$	83,962		$	35,012		$	139,702		$	120,263
EARNINGS PER SHARE
Basic	$	1.99		$	0.77		$	3.25		$	2.58
Assuming Dilution	$	1.94		$	0.76		$	3.19		$	2.56
CASH DIVIDENDS DECLARED PER SHARE:
Common Stock	$	0.12		$	—		$	0.36		$	—
WEIGHTED AVERAGE SHARES OUTSTANDING:
Basic		42,264			45,515			42,969			46,606
Assuming Dilution		43,169			46,133			43,804			47,048

PROG Holdings, Inc.
Consolidated Balance Sheets
(In thousands, except share data)

	(Unaudited)
	September 30, 2024			December 31, 2023
ASSETS:
Cash and Cash Equivalents	$	221,726		$	155,416
Accounts Receivable (net of allowances of $73,192 in 2024 and $64,180 in 2023)		67,214			67,879
Lease Merchandise (net of accumulated depreciation and allowances of $455,691 in 2024 and $423,466 in 2023)		554,425			633,427
Loans Receivable (net of allowances and unamortized fees of $52,155 in 2024 and $50,022 in 2023)		121,568			126,823
Property and Equipment, Net		21,404			24,104
Operating Lease Right-of-Use Assets		3,753			9,271
Goodwill		296,061			296,061
Other Intangibles, Net		77,775			91,664
Income Tax Receivable		10,921			32,918
Deferred Income Tax Assets		2,368			2,981
Prepaid Expenses and Other Assets		69,125			50,711
Total Assets	$	1,446,340		$	1,491,255
LIABILITIES & SHAREHOLDERS’ EQUITY:
Accounts Payable and Accrued Expenses	$	95,138		$	151,259
Deferred Income Tax Liabilities		81,716			104,838
Customer Deposits and Advance Payments		33,200			35,713
Operating Lease Liabilities		12,241			15,849
Debt		593,238			592,265
Total Liabilities		815,533			899,924
SHAREHOLDERS' EQUITY:
Common Stock, Par Value $0.50 Per Share: Authorized: 225,000,000 Shares at September 30, 2024 and December 31, 2023; Shares Issued: 82,078,654 at September 30, 2024 and December 31, 2023		41,039			41,039
Additional Paid-in Capital		354,141			352,421
Retained Earnings		1,416,961			1,293,073
		1,812,141			1,686,533
Less: Treasury Shares at Cost
Common Stock: 40,535,248 Shares at September 30, 2024 and 38,404,527 at December 31, 2023		(1,181,334	)		(1,095,202	)
Total Shareholders’ Equity		630,807			591,331
Total Liabilities & Shareholders’ Equity	$	1,446,340		$	1,491,255

PROG Holdings, Inc.
Consolidated Statements of Cash Flows
(In thousands)

	(Unaudited)
	Nine Months Ended September 30,
	2024			2023
OPERATING ACTIVITIES:
Net Earnings	$	139,702		$	120,263
Adjustments to Reconcile Net Earnings to Cash Provided by Operating Activities:
Depreciation of Lease Merchandise		1,217,440			1,202,157
Other Depreciation and Amortization		20,780			23,876
Provisions for Accounts Receivable and Loan Losses		279,291			253,217
Stock-Based Compensation		21,588			19,081
Deferred Income Taxes		(24,530	)		(32,337	)
Impairment of Assets		6,018			—
Income Tax Benefit from Reversal of Uncertain Tax Position Liabilities		(51,443	)		—
Non-Cash Lease Expense		(2,605	)		(2,065	)
Other Changes, Net		(1,255	)		(4,397	)
Changes in Operating Assets and Liabilities:
Additions to Lease Merchandise		(1,273,535	)		(1,195,051	)
Book Value of Lease Merchandise Sold or Disposed		135,096			119,711
Accounts Receivable		(240,409	)		(216,469	)
Prepaid Expenses and Other Assets		(18,865	)		2,304
Income Tax Receivable and Payable		26,251			(21	)
Accounts Payable and Accrued Expenses		(7,998	)		8,735
Customer Deposits and Advance Payments		(2,513	)		(6,463	)
Cash Provided by Operating Activities		223,013			292,541
INVESTING ACTIVITIES:
Investments in Loans Receivable		(282,039	)		(138,922	)
Proceeds from Loans Receivable		252,268			127,079
Outflows on Purchases of Property and Equipment		(6,037	)		(6,952	)
Proceeds from Property and Equipment		119			30
Other Proceeds		41			—
Cash Used in Investing Activities		(35,648	)		(18,765	)
FINANCING ACTIVITIES:
Dividends Paid		(15,423	)		—
Acquisition of Treasury Stock		(98,187	)		(108,276	)
Issuance of Stock Under Stock Option and Employee Purchase Plans		855			695
Cash Paid for Shares Withheld for Employee Taxes		(8,300	)		(3,260	)
Debt Issuance Costs		—			(29	)
Cash Used in Financing Activities		(121,055	)		(110,870	)
Increase in Cash and Cash Equivalents		66,310			162,906
Cash and Cash Equivalents at Beginning of Period		155,416			131,880
Cash and Cash Equivalents at End of Period	$	221,726		$	294,786
Net Cash Paid During the Period:
Interest	$	18,695		$	18,768
Income Taxes	$	31,809		$	76,817

PROG Holdings, Inc.
Quarterly Revenues by Segment
(In thousands)

	(Unaudited)
	Three Months Ended
	September 30, 2024
	Progressive Leasing		Vive		Other		Consolidated Total
Lease Revenues and Fees	$	582,551	$	—	$	—	$	582,551
Interest and Fees on Loans Receivable		—		16,000		7,594		23,594
Total Revenues	$	582,551	$	16,000	$	7,594	$	606,145

	(Unaudited)
	Three Months Ended
	September 30, 2023
	Progressive Leasing		Vive		Other		Consolidated Total
Lease Revenues and Fees	$	564,183	$	—	$	—	$	564,183
Interest and Fees on Loans Receivable		—		17,547		1,147		18,694
Total Revenues	$	564,183	$	17,547	$	1,147	$	582,877

PROG Holdings, Inc.
Nine Months Revenues by Segment
(In thousands)

	(Unaudited)
	Nine Months Ended
	September 30, 2024
	Progressive Leasing		Vive		Other		Consolidated Total
Lease Revenues and Fees	$	1,773,617	$	—	$	—	$	1,773,617
Interest and Fees on Loans Receivable		—		47,471		19,088		66,559
Total Revenues	$	1,773,617	$	47,471	$	19,088	$	1,840,176

	(Unaudited)
	Nine Months Ended
	September 30, 2023
	Progressive Leasing		Vive		Other		Consolidated Total
Lease Revenues and Fees	$	1,776,104	$	—	$	—	$	1,776,104
Interest and Fees on Loans Receivable		—		51,887		2,872		54,759
Total Revenues	$	1,776,104	$	51,887	$	2,872	$	1,830,863

PROG Holdings, Inc.
Gross Merchandise Volume by Quarter
(In thousands)

	(Unaudited)
	Three Months Ended September 30,
	2024		2023
Progressive Leasing	$	456,651	$	409,169
Vive		38,755		35,243
Other		62,058		19,632
Total GMV	$	557,464	$	464,044

Use of Non-GAAP Financial Information:

Non-GAAP net earnings, non-GAAP diluted earnings per share, and adjusted EBITDA are supplemental measures of our performance that are not calculated in accordance with generally accepted accounting principles in the United States ("GAAP"). Non-GAAP diluted earnings per share for the full year 2024 outlook excludes intangible amortization expense, restructuring expenses, costs related to the cybersecurity incident net of insurance recoveries, and reversal of the uncertain tax position related to Progressive Leasing's $175 million settlement with the FTC in 2020. Non-GAAP diluted earnings per share for the fourth quarter 2024 outlook excludes intangible amortization expense. Non-GAAP net earnings and non-GAAP diluted earnings per share for the three and nine months ended September 30, 2024 exclude intangible amortization expense, restructuring expenses, costs related to the cybersecurity incident, and reversal of the uncertain tax position related to Progressive Leasing's $175 million settlement with the FTC in 2020. Non-GAAP net earnings and non-GAAP diluted earnings per share for the three and nine months ended September 30, 2023 exclude intangible amortization expense, restructuring expenses, costs related to the cybersecurity incident, regulatory insurance recoveries, and accrued interest on an uncertain tax position related to Progressive Leasing's $175 million settlement with the FTC in 2020. The amount for the after-tax non-GAAP adjustment, which is tax effected using our statutory tax rate, can be found in the reconciliation of net earnings and earnings per share assuming dilution to non-GAAP net earnings and earnings per share assuming dilution table in this press release.

The Adjusted EBITDA figures presented in this press release are calculated as the Company’s earnings before interest expense, net, depreciation on property and equipment, amortization of intangible assets and income taxes. Adjusted EBITDA for the three and nine months ended September 30, 2024 and full year 2024 outlook excludes stock-based compensation expense, restructuring expenses, and costs related to the cybersecurity incident, net of insurance recoveries. Adjusted EBITDA for the three and nine months ended September 30, 2023 excludes stock-based compensation expense, restructuring expenses, costs related to the cybersecurity incident and regulatory insurance recoveries. Adjusted EBITDA for the fourth quarter 2024 outlook excludes stock-based compensation expense. The amounts for these pre-tax non-GAAP adjustments can be found in the segment EBITDA tables in this press release.

Management believes that non-GAAP net earnings, non-GAAP diluted earnings per share, and adjusted EBITDA provide relevant and useful information, and are widely used by analysts, investors and competitors in our industry as well as by our management in assessing both consolidated and business unit performance.

Non-GAAP net earnings, non-GAAP diluted earnings, and adjusted EBITDA provide management and investors with an understanding of the results from the primary operations of our business by excluding the effects of certain items that generally arose from larger, one-time transactions that are not reflective of the ordinary earnings activity of our operations or transactions that have variability and volatility of the amount. We believe the exclusion of stock-based compensation expense provides for a better comparison of our operating results with our peer companies as the calculations of stock-based compensation vary from period to period and company to company due to different valuation methodologies, subjective assumptions and the variety of award types. This measure may be useful to an investor in evaluating the underlying operating performance of our business.

Adjusted EBITDA also provides management and investors with an understanding of one aspect of earnings before the impact of investing and financing charges and income taxes. These measures may be useful to an investor in evaluating our operating performance because the measures:

Are widely used by investors to measure a company’s operating performance without regard to items excluded from the calculation of such measure, which can vary substantially from company to company depending upon accounting methods, book value of assets, capital structure and the method by which assets were acquired, among other factors.
Are used by rating agencies, lenders and other parties to evaluate our creditworthiness.
Are used by our management for various purposes, including as a measure of performance of our operating entities and as a basis for strategic planning and forecasting.

Non-GAAP financial measures, however, should not be used as a substitute for, or considered superior to, measures of financial performance prepared in accordance with GAAP, such as the Company’s GAAP basis net earnings and diluted earnings per share and the GAAP revenues and earnings before income taxes of the Company’s segments, which are also presented in the press release. Further, we caution investors that amounts presented in accordance with our definitions of non-GAAP net earnings, non-GAAP diluted earnings per share, and adjusted EBITDA may not be comparable to similar measures disclosed by other companies, because not all companies and analysts calculate these measures in the same manner.

PROG Holdings, Inc.
Reconciliation of Net Earnings and Earnings Per Share Assuming Dilution to Non-GAAP Net Earnings and Earnings Per Share Assuming Dilution
(In thousands, except per share amounts)

	(Unaudited)						(Unaudited)
	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2024			2023			2024			2023
Net Earnings	$	83,962		$	35,012		$	139,702		$	120,263
Add: Intangible Amortization Expense		4,000			5,650			13,889			17,097
Add: Restructuring Expense		6			238			20,906			1,958
Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries		114			1,805			346			1,805
Less: Regulatory Insurance Recoveries		—			—			—			(525	)
Less: Tax Impact of Adjustments⁽¹⁾		(1,071	)		(2,000	)		(9,138	)		(5,287	)
Less: Reversal of Uncertain Tax Position		(53,599	)		—			(53,599	)		—
Add: Accrued Interest on Uncertain Tax Position		—			971			2,156			2,911
Non-GAAP Net Earnings	$	33,412		$	41,676		$	114,262		$	138,222
Earnings Per Share Assuming Dilution	$	1.94		$	0.76		$	3.19		$	2.56
Add: Intangible Amortization Expense		0.09			0.12			0.32			0.36
Add: Restructuring Expense		—			0.01			0.48			0.04
Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries		—			0.04			0.01			0.04
Less: Regulatory Insurance Recoveries		—			—			—			(0.01	)
Less: Tax Impact of Adjustments⁽¹⁾		(0.02	)		(0.04	)		(0.21	)		(0.11	)
Less: Reversal of Uncertain Tax Position		(1.24	)		—			(1.22	)		—
Add: Accrued Interest on Uncertain Tax Position		—			0.02			0.05			0.06
Non-GAAP Earnings Per Share Assuming Dilution⁽²⁾	$	0.77		$	0.90		$	2.61		$	2.94
Weighted Average Shares Outstanding Assuming Dilution		43,169			46,133			43,804			47,048

(1)		Adjustments are tax-effected using an assumed statutory tax rate of 26%.
(2)		In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.

PROG Holdings, Inc.
Non-GAAP Financial Information
Quarterly Segment EBITDA
(In thousands)

	(Unaudited)
	Three Months Ended
	September 30, 2024
	Progressive Leasing		Vive			Other			Consolidated Total
Net Earnings									$	83,962
Income Tax (Benefit) Expense⁽¹⁾										(42,115	)
Earnings (Loss) Before Income Tax (Benefit) Expense	$	47,177	$	(1,441	)	$	(3,889	)		41,847
Interest Expense, Net		7,700		—			(316	)		7,384
Depreciation		1,619		155			491			2,265
Amortization		3,771		—			229			4,000
EBITDA		60,267		(1,286	)		(3,485	)		55,496
Stock-Based Compensation		6,059		354			1,438			7,851
Restructuring Expense		6		—			—			6
Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries		114		—			—			114
Adjusted EBITDA	$	66,446	$	(932	)	$	(2,047	)	$	63,467

(1)		Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

	(Unaudited)
	Three Months Ended
	September 30, 2023
	Progressive Leasing		Vive		Other			Consolidated Total
Net Earnings								$	35,012
Income Tax Expense⁽¹⁾									13,097
Earnings (Loss) Before Income Tax Expense	$	53,941	$	565	$	(6,397	)		48,109
Interest Expense, Net		6,746		112		(83	)		6,775
Depreciation		1,841		184		307			2,332
Amortization		5,420		—		230			5,650
EBITDA		67,948		861		(5,943	)		62,866
Stock-Based Compensation		4,851		302		1,668			6,821
Restructuring Expense		238		—		—			238
Costs Related to the Cybersecurity Incident		1,805		—		—			1,805
Adjusted EBITDA	$	74,842	$	1,163	$	(4,275	)	$	71,730

(1)		Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.
Non-GAAP Financial Information
Nine Month Segment EBITDA
(In thousands)

	(Unaudited)
	Nine Months Ended
	September 30, 2024
	Progressive Leasing		Vive		Other			Consolidated Total
Net Earnings								$	139,702
Income Tax (Benefit) Expense⁽¹⁾									(17,949	)
Earnings (Loss) Before Income Tax (Benefit) Expense	$	136,596	$	108	$	(14,951	)		121,753
Interest Expense, Net		23,922		—		(949	)		22,973
Depreciation		5,080		487		1,324			6,891
Amortization		13,201		—		688			13,889
EBITDA		178,799		595		(13,888	)		165,506
Stock-Based Compensation		16,905		1,052		3,631			21,588
Restructuring Expense		18,278		—		2,628			20,906
Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries		346		—		—			346
Adjusted EBITDA	$	214,328	$	1,647	$	(7,629	)	$	208,346

(1)		Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

	(Unaudited)
	Nine Months Ended
	September 30, 2023
	Progressive Leasing			Vive		Other			Consolidated Total
Net Earnings									$	120,263
Income Tax Expense⁽¹⁾										47,447
Earnings (Loss) Before Income Tax Expense	$	180,414		$	4,486	$	(17,190	)		167,710
Interest Expense, Net		22,063			569		(83	)		22,549
Depreciation		5,541			534		705			6,780
Amortization		16,262			—		835			17,097
EBITDA		224,280			5,589		(15,733	)		214,136
Stock-Based Compensation		13,303			884		4,894			19,081
Restructuring Expense		1,958			—		—			1,958
Regulatory Insurance Recoveries		(525	)		—		—			(525	)
Costs Related to the Cybersecurity Incident		1,805			—		—			1,805
Adjusted EBITDA	$	240,821		$	6,473	$	(10,839	)	$	236,455

(1)		Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.
Non-GAAP Financial Information
Reconciliation of Revised Full Year 2024 Outlook for Adjusted EBITDA
(In thousands)

	Fiscal Year 2024 Ranges
	Progressive Leasing	Vive	Other		Consolidated Total
Estimated Net Earnings					$165,500 - $170,500
Income Tax (Benefit) Expense⁽¹⁾					(3,000) - (5,000)
Projected Earnings (Loss) Before Income Tax (Benefit) Expense	$180,500 - $181,500	$(500) - $500	$(17,500) - $(16,500)		162,500 - 165,500
Interest Expense, Net	32,000 - 33,000	—	(1,000	)	31,000 - 32,000
Depreciation	7,000	500	2,000		9,500
Amortization	17,000	—	1,000		18,000
Projected EBITDA	236,500 - 238,500	0 - 1,000	(15,500) - (14,500)		221,000 - 225,000
Stock-Based Compensation	22,000 - 23,000	1,000	5,000		28,000 - 29,000
Restructuring Expense & Cyber Incident Costs, Net of Insurance Recoveries	18,500	—	2,500		21,000
Projected Adjusted EBITDA	$277,000 - $280,000	$1,000 - $2,000	$(8,000) - $(7,000)		$270,000 - $275,000

(1)		Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.
Non-GAAP Financial Information
Reconciliation of Previously Revised Full Year 2024 Outlook for Adjusted EBITDA
(In thousands)

	Fiscal Year 2024 Ranges
	Progressive Leasing	Vive	Other		Consolidated Total
Estimated Net Earnings					$110,500 - $116,000
Income Tax Expense⁽¹⁾					49,000 - 51,000
Projected Earnings (Loss) Before Income Tax Expense	$178,000 - $182,000	$1,500 - $3,000	$(20,000) - $(18,000)		159,500 - 167,000
Interest Expense, Net	31,000	—	(1,000	)	30,000
Depreciation	7,000	500	2,000		9,500
Amortization	17,000	—	1,000		18,000
Projected EBITDA	233,000 - 237,000	2,000 - 3,500	(18,000) - (16,000)		217,000 - 224,500
Stock-Based Compensation	22,000 - 23,000	1,000 - 1,500	4,000 - 5,000		27,000 - 29,500
Restructuring Expense & Cyber Incident Costs, Net of Insurance Recoveries	18,500	—	2,500		21,000
Projected Adjusted EBITDA	$273,500 - $278,500	$3,000 - $5,000	$(11,500) - $(8,500)		$265,000 - $275,000

(1)		Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.
Non-GAAP Financial Information
Reconciliation of the Three Months Ended December 31, 2024 Outlook for Adjusted EBITDA
(In thousands)

		Three Months Ended December 31, 2024
		Consolidated Total
Estimated Net Earnings		$25,798 - $30,798
Income Tax Expense⁽¹⁾		14,949 - 12,949
Projected Earnings Before Income Tax Expense		40,747 - 43,747
Interest Expense, Net		8,027 - 9,027
Depreciation		2,609
Amortization		4,111
Projected EBITDA		55,494 - 59,494
Stock-Based Compensation		6,160 - 7,160
Projected Adjusted EBITDA		$61,654 - $66,654

(1)		Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.
Reconciliation of Revised Full Year 2024 Outlook for Earnings Per Share
Assuming Dilution to Non-GAAP Earnings Per Share Assuming Dilution

	Full Year 2024
	Low			High
Projected Earnings Per Share Assuming Dilution	$	3.82		$	3.92
Add: Projected Intangible Amortization Expense		0.41			0.41
Add: Projected Restructuring Expense & Cyber Incident Costs, Net of Insurance Recoveries		0.48			0.48
Subtract: Tax Effect on Non-GAAP Adjustments⁽¹⁾		(0.23	)		(0.23	)
Subtract: Reversal of Uncertain Tax Position		(1.18	)		(1.18	)
Projected Non-GAAP Earnings Per Share Assuming Dilution⁽²⁾	$	3.30		$	3.40

(1)		Adjustments are tax-effected using an assumed statutory tax rate of 26%.
(2)		In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.

PROG Holdings, Inc.
Reconciliation of Previously Revised Full Year 2024 Outlook for Earnings Per Share
Assuming Dilution to Non-GAAP Earnings Per Share Assuming Dilution

	Full Year 2024
	Low			High
Projected Earnings Per Share Assuming Dilution	$	2.52		$	2.68
Add: Projected Intangible Amortization Expense		0.41			0.41
Add: Projected Interest on FTC Settlement Uncertain Tax Position		0.07			0.07
Add: Projected Restructuring Expense & Cyber Incident Costs, Net of Insurance Recoveries		0.48			0.48
Subtract: Tax Effect on Non-GAAP Adjustments⁽¹⁾		(0.23	)		(0.23	)
Projected Non-GAAP Earnings Per Share Assuming Dilution⁽²⁾	$	3.25		$	3.40

(1)		Adjustments are tax-effected using an assumed statutory tax rate of 26%.
(2)		In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.

PROG Holdings, Inc.
Reconciliation of the Three Months Ended December 31, 2024 Outlook for Earnings Per Share
Assuming Dilution to Non-GAAP Earnings Per Share Assuming Dilution

	Three Months Ended December 31, 2024
	Low			High
Projected Earnings Per Share Assuming Dilution	$	0.62		$	0.73
Add: Projected Intangible Amortization Expense		0.09			0.09
Subtract: Tax Effect on Non-GAAP Adjustments⁽¹⁾		(0.02	)		(0.02	)
Projected Non-GAAP Earnings Per Share Assuming Dilution⁽²⁾	$	0.70		$	0.80

(1)		Adjustments are tax-effected using an assumed statutory tax rate of 26%.
(2)		In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.

View source version on businesswire.com: https://www.businesswire.com/news/home/20241023706250/en/

Contacts

Investor Contact
John A. Baugh, CFA
Vice President, Investor Relations
john.baugh@progleasing.com

Terms and Privacy Policy

Your Privacy Choices

Utah Privacy Notice

More Info

News

Life

Entertainment

Finance

Sports

New on Yahoo

Yahoo Finance

In This Article:

Recommended Stories