Biggest changeThe increase in Vive revenues was primarily driven by a larger loan portfolio throughout 2022 as compared to 2021. 45 Operating Expenses Information about certain significant components of operating expenses is as follows: Change Year Ended December 31, 2022 vs. 2021 (In Thousands) 2022 2021 $ % Personnel Costs 1 $ 194,195 $ 189,576 $ 4,619 2.4 % Stock-Based Compensation 17,521 21,349 (3,828) (17.9) Occupancy Costs 6,466 6,633 (167) (2.5) Advertising 15,762 17,502 (1,740) (9.9) Professional Services 22,824 24,106 (1,282) (5.3) Sales Acquisition Expense 2 28,828 22,374 6,454 28.8 Computer Software Expense 3 27,629 20,674 6,955 33.6 Bank Service Charges 12,491 11,542 949 8.2 Other Sales, General and Administrative Expense 40,574 32,717 7,857 24.0 Sales, General and Administrative Expense 4 366,290 346,473 19,817 5.7 Provision for Loan Losses 41,232 17,668 23,564 133.4 Depreciation and Amortization 33,851 33,258 593 1.8 Restructuring Expense 9,001 — 9,001 nmf Operating Expenses $ 450,374 $ 397,399 $ 52,975 13.3 % nmf—Calculation is not meaningful 1 Personnel costs excludes stock-based compensation expense, which is reported separately in the operating expense table. 2 Sales acquisition expense includes vendor incentives and rebates to POS partners, external sales commissions, amortization of initial direct costs and amounts paid to various POS partners to be their exclusive provider of lease-to-own solutions. 3 Computer software expense consists primarily of software subscription fees, licensing fees and non-capitalizable software implementation costs. 4 Progressive Leasing's sales, general and administrative expense was $321.3 million and $316.3 million during the years ended December 31, 2022 and 2021, respectively.
Biggest changeThe increase to Other revenue was primarily driven by a 198.3% increase in Four's GMV as compared to the same period in 2023, due to increased loan originations. 39 Operating Expenses Information about certain significant components of operating expenses is as follows: Change Year Ended December 31, 2024 vs. 2023 (In Thousands) 2024 2023 $ % Personnel Costs 1 $ 172,542 $ 187,199 $ (14,657) (7.8) % Stock-Based Compensation 29,179 24,920 4,259 17.1 Occupancy Costs 4,199 5,429 (1,230) (22.7) Advertising 20,102 17,203 2,899 16.9 Professional Services 32,277 26,882 5,395 20.1 Sales Acquisition Expense 2 29,175 28,205 970 3.4 Computer Software Expense 3 28,057 26,673 1,384 5.2 Bank Service Charges 11,042 11,246 (204) (1.8) Other Sales, General and Administrative Expense 36,969 38,005 (1,036) (2.7) Sales, General and Administrative Expense 363,542 365,762 (2,220) (0.6) Provision for Loan Losses 55,950 40,757 15,193 37.3 Depreciation and Amortization 26,977 32,032 (5,055) (15.8) Restructuring Expense 22,691 12,533 10,158 81.1 Operating Expenses $ 469,160 $ 451,084 $ 18,076 4.0 % 1 Personnel costs excludes stock-based compensation expense, which is reported separately in the operating expense table. 2 Sales acquisition expense includes vendor incentives and rebates to POS partners, external sales commissions, amortization of initial direct costs and amounts paid to various POS partners to be their exclusive provider of lease-to-own solutions. 3 Computer software expense consists primarily of software subscription fees, licensing fees and non-capitalizable software implementation costs.
Operating Expenses . Operating expenses include personnel costs, stock-based compensation expense, occupancy costs, advertising, decisioning expense, professional services expense, sales acquisition expense, computer software expense, bank service charges, the provision for loan losses, fixed asset depreciation expense, intangible asset amortization, and restructuring expense, among other expenses. Impairment of Goodwill.
Operating expenses include personnel costs, stock-based compensation expense, occupancy costs, advertising, decisioning expense, professional services expense, sales acquisition expense, computer software expense, bank service charges, the provision for loan losses, fixed asset depreciation expense, intangible asset amortization, and restructuring expense, among other expenses. Impairment of Goodwill.
Factors impacting the change in earnings before income tax expense for each reporting segment are discussed above. Income Tax Expense Income tax expense increased to $57.4 million for the year ended December 31, 2023 compared to $49.5 million in 2022 primarily due to higher earnings before income tax expense for 2023 as compared to the prior year.
Factors impacting the change in earnings before income tax expense for each reporting segment are discussed above. Income Tax Expense Income tax expense increased to $57.4 million for the year ended December 31, 2023 compared to $49.5 million in 2022 primarily due to higher earnings before income tax expense in 2023 as compared to prior year.
The lower stock-based compensation in 2022 was the result of: (i) the Company determining in the second quarter of 2022 that performance stock units that had been granted to Four executives were no longer probable of being earned resulting in lower expense in 2022 compared to 2023; (ii) no stock-based compensation expense being recognized for Progressive Leasing performance stock units granted in 2022 as these performance metrics related to those performance stock units were not met; and (iii) other stock-based forfeitures in 2022 related to the Progressive Leasing restructuring program.
The lower stock-based compensation in 2022 was the result of: (i) the Company determining in the second quarter of 2022 that performance stock units that had been granted to Four executives were no longer probable of being earned resulting in lower expense in 2022 compared to 2023; (ii) no stock-based compensation expense being recognized for Progressive Leasing performance stock units granted in 2022 as the performance metrics related to those performance stock units were not met; and (iii) other stock-based forfeitures in 2022 related to the Progressive Leasing restructuring program.
With the assistance of our cybersecurity experts, the Company located the Progressive Leasing customers and other individuals whose information was impacted and notified them, consistent with state and federal requirements. The Company also took a number of additional measures to demonstrate its continued support and commitment to data privacy and protection.
With the assistance of cybersecurity experts, the Company located the Progressive Leasing customers and other individuals whose information was impacted and notified them, consistent with state and federal requirements. The Company also took a number of additional measures to demonstrate its continued support and commitment to data privacy and protection.
Other capital requirements include (i) expenditures related to software development; (ii) expenditures related to our corporate operating activities; (iii) personnel expenditures; (iv) income tax payments; (v) funding of loans receivable for Vive; and (vi) servicing our outstanding debt obligations.
Other capital requirements include (i) expenditures related to software development; (ii) expenditures related to our corporate operating activities; (iii) personnel expenditures; (iv) income tax payments; (v) funding of loans receivable for Vive and Four; and (vi) servicing our outstanding debt obligations.
Our active customer count represents the total number of customers that have an active lease agreement with Progressive Leasing, or an active loan with Vive or Other. Active customer counts include customers that may have an active lease or loan agreement with more than one segment.
Our active customer count represents the total number of customers that have an active lease agreement with Progressive Leasing, or an active loan with Vive or our other operations. Active customer counts include customers that may have an active lease or loan agreement with more than one segment.
Our current estimate is that the average life of an outstanding credit card loan is approximately one to two years, depending on the respective FICO score segmentation. 50 The Company calculates the Vive allowance for loan losses based on internal historical loss information and incorporates observable and forecasted macroeconomic data over a six-month reasonable and supportable forecast period.
Our current estimate is that the average life of an outstanding credit card loan is approximately one to two years, depending on the respective FICO score segmentation. 48 The Company calculates the Vive allowance for loan losses based on internal historical loss information and incorporates observable and forecasted macroeconomic data over a six-month reasonable and supportable forecast period.
The increase to Other revenue was primarily driven by a 67.2% increase in Four's GMV as compared to the same period in 2022. 42 Operating Expenses Information about certain significant components of operating expenses is as follows: Change Year Ended December 31, 2023 vs. 2022 (In Thousands) 2023 2022 $ % Personnel Costs 1 $ 187,199 $ 194,195 $ (6,996) (3.6) % Stock-Based Compensation 24,920 17,521 7,399 42.2 Occupancy Costs 5,429 6,466 (1,037) (16.0) Advertising 17,203 15,762 1,441 9.1 Professional Services 26,882 22,824 4,058 17.8 Sales Acquisition Expense 2 28,205 28,828 (623) (2.2) Computer Software Expense 3 26,673 27,629 (956) (3.5) Bank Service Charges 11,246 12,491 (1,245) (10.0) Other Sales, General and Administrative Expense 38,005 40,574 (2,569) (6.3) Sales, General and Administrative Expense 4 365,762 366,290 (528) (0.1) Provision for Loan Losses 40,757 41,232 (475) (1.2) Depreciation and Amortization 32,032 33,851 (1,819) (5.4) Restructuring Expense 12,533 9,001 3,532 39.2 Operating Expenses $ 451,084 $ 450,374 $ 710 0.2 % 1 Personnel costs excludes stock-based compensation expense, which is reported separately in the operating expense table. 2 Sales acquisition expense includes vendor incentives and rebates to POS partners, external sales commissions, amortization of initial direct costs and amounts paid to various POS partners to be their exclusive provider of lease-to-own solutions. 3 Computer software expense consists primarily of software subscription fees, licensing fees and non-capitalizable software implementation costs. 4 Progressive Leasing's sales, general and administrative expense was $315.1 million and $321.3 million during the years ended December 31, 2023 and 2022, respectively.
The increase in Other revenue was primarily driven by a 67.2% increase in Four's GMV as compared to the same period in 2022. 42 Operating Expenses Information about certain significant components of operating expenses is as follows: Change Year Ended December 31, 2023 vs. 2022 (In Thousands) 2023 2022 $ % Personnel Costs 1 $ 187,199 $ 194,195 $ (6,996) (3.6) % Stock-Based Compensation 24,920 17,521 7,399 42.2 Occupancy Costs 5,429 6,466 (1,037) (16.0) Advertising 17,203 15,762 1,441 9.1 Professional Services 26,882 22,824 4,058 17.8 Sales Acquisition Expense 2 28,205 28,828 (623) (2.2) Computer Software Expense 3 26,673 27,629 (956) (3.5) Bank Service Charges 11,246 12,491 (1,245) (10.0) Other Sales, General and Administrative Expense 38,005 40,574 (2,569) (6.3) Sales, General and Administrative Expense 365,762 366,290 (528) (0.1) Provision for Loan Losses 40,757 41,232 (475) (1.2) Depreciation and Amortization 32,032 33,851 (1,819) (5.4) Restructuring Expense 12,533 9,001 3,532 39.2 Operating Expenses $ 451,084 $ 450,374 $ 710 0.2 % 1 Personnel costs excludes stock-based compensation expense, which is reported separately in the operating expense table. 2 Sales acquisition expense includes vendor incentives and rebates to POS partners, external sales commissions, amortization of initial direct costs and amounts paid to various POS partners to be their exclusive provider of lease-to-own solutions. 3 Computer software expense consists primarily of software subscription fees, licensing fees and non-capitalizable software implementation costs.
For the year ended December 31, 2023 and the comparable prior year periods, some of the key revenue, cost and expense items that affected earnings before income taxes were as follows: Revenues . We separate our total revenues into two components: (i) lease revenues and fees and (ii) interest and fees on loans receivable.
For the year ended December 31, 2024 and the comparable prior year periods, some of the key revenue, cost and expense items that affected earnings before income taxes were as follows: Revenues . We separate our total revenues into two components: (i) lease revenues and fees and (ii) interest and fees on loans receivable.
Commitments generally have fixed expiration dates or other termination clauses. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. 49 Critical Accounting Policies We discuss the most critical accounting policies below.
Commitments generally have fixed expiration dates or other termination clauses. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. 47 Critical Accounting Policies We discuss the most critical accounting policies below.
Cash used in financing activities in 2023 was primarily for the Company's repurchase of $139.6 million of its common stock, compared to $223.6 million of share repurchases in the prior year. The Company also used cash for an immaterial amount of debt issuance costs in 2023 compared to $1.6 million in 2022.
Cash used in financing activities in 2023 was primarily for the Company's repurchase of $139.6 million of its common stock, compared to $223.6 million of share repurchases in 2022. The Company also used cash for an immaterial amount of debt issuance costs in 2023 compared to $1.6 million in 2022.
Vive acquires loans receivable from its third-party bank partners at a discount from the face value of the loan. The discount is comprised mainly of a merchant fee discount, which represents a pre-negotiated, nonrefundable discount that generally ranges from 3.0% to 25% of the loan face value.
Vive acquires loans receivable from its third-party bank partners at a discount from the face value of the loan. The discount is comprised mainly of a merchant fee discount, which represents a pre-negotiated, nonrefundable discount that generally ranges from 3.0% to 30.0% of the loan face value.
("Four"), an innovative Buy Now, Pay Later ("BNPL") company that allows shoppers to pay for merchandise through four interest-free installments. Four's proprietary platform capabilities and its base of customers and retailers expand PROG Holdings' ecosystem of financial technology offerings by introducing a payment solution that further diversifies the Company's consumer financial technology offerings.
("Four"), is a Buy Now, Pay Later ("BNPL") company that allows shoppers to pay for merchandise through four interest-free installments. Four's proprietary platform capabilities and its base of customers and retailers expand PROG Holdings' ecosystem of financial technology offerings by introducing a payment solution that further diversifies the Company's consumer financial technology offerings.
Our corporate and segment management office leases contain renewal options for additional periods ranging from three to five years. Approximate future minimum payments for operating leases that have initial or remaining non-cancelable terms in excess of one year as of December 31, 2023 are disclosed in Note 7 in the accompanying consolidated financial statements. Contractual Obligations and Commitments .
Our corporate and segment management office leases contain renewal options for additional periods ranging from three to five years. Approximate future minimum payments for operating leases that have initial or remaining non-cancelable terms in excess of one year as of December 31, 2024 are disclosed in Note 6 in the accompanying consolidated financial statements. Contractual Obligations and Commitments .
The Progressive Leasing segment comprised approximately 97% of our consolidated revenues for the year ended December 31, 2023. Our Vive segment primarily serves customers that may not qualify for traditional prime lending offers who desire to purchase goods and services from participating merchants. Vive offers customized programs, with services that include revolving loans through private label and Vive-branded credit cards.
The Progressive Leasing segment comprised approximately 96% of our consolidated revenues for the year ended December 31, 2024. Our Vive segment primarily serves customers that may not qualify for traditional prime lending offers who desire to purchase goods and services from participating merchants. Vive offers customized programs, with services that include revolving loans through private label and Vive-branded credit cards.
Shoppers use Four to purchase furniture, clothing, electronics, health and beauty products, footwear, jewelry, and other consumer goods from retailers across the United States. Four is not a reportable segment for the year ended December 31, 2023 as its financial results are not material to the Company's consolidated financial results.
Shoppers use Four to purchase furniture, clothing, electronics, health and beauty products, footwear, jewelry, and other consumer goods from retailers across the United States. Four is not a reportable segment for the year ended December 31, 2024 as its financial results are not significant to the Company's consolidated financial results.
The Company has no long-term commitments to purchase merchandise nor does it have significant purchase agreements that specify minimum quantities or set prices that exceed our expected requirements for three months. Deferred income tax liabilities as of December 31, 2023 were approximately $104.8 million.
The Company has no long-term commitments to purchase merchandise nor does it have significant purchase agreements that specify minimum quantities or set prices that exceed our expected requirements for three months. Deferred income tax liabilities as of December 31, 2024 were approximately $74.3 million.
The $14.7 million decrease in investing cash outflows was primarily the result of a $25.3 million increase in proceeds from loans receivable, partially offset by a $11.1 million increase in cash outflows for investments in loans receivable. Cash used in investing activities was $53.5 million and $82.2 million during the years ended December 31, 2022 and 2021, respectively.
Cash used in investing activities was $38.8 million and $53.5 million during the years ended December 31, 2023 and 2022, respectively. The $14.7 million decrease in investing cash outflows was primarily the result of a $25.3 million increase in proceeds from loans receivable, partially offset by a $11.1 million increase in cash outflows for investments in loans receivable.
Delinquent loans receivable are those that are 30 days or more past due based on their contractual billing dates. The Company places loans receivable on nonaccrual status when they are greater than 90 days past due or upon notification of cardholder bankruptcy, death or fraud.
Vive's delinquent loans receivable are those that are 30 days or more past due based on their contractual billing dates. Vive's loans receivable are placed on nonaccrual status when they are greater than 90 days past due or upon notification of cardholder bankruptcy, death or fraud.
The decrease was also a result of a decline in Progressive Leasing's GMV for the year ended 2023, as compared to 2022, resulting from decreased customer demand for many of the products offered by our POS partners and tightened lease decisioning beginning in mid-2022.The decline in revenues was partially offset by improved customer payment activity in 2023, as compared to 2022.
The decrease was also a result of a decline in Progressive Leasing's GMV for the year ended 2023, as compared to 2022, resulting from decreased customer demand for many of the products offered by our POS partners and tightened lease decisioning beginning in mid-2022.
The indenture also contains customary events of default for transactions of this type and amount. The Company was in compliance with these covenants at December 31, 2023 and believes that it will continue to be in compliance in the future. Commitments Income Taxes. During the year ended December 31, 2023, we made net income tax payments of $100.4 million.
The indenture also contains customary events of default for transactions of this type and amount. The Company was in compliance with these covenants at December 31, 2024 and believes that it will continue to be in compliance in the future. 46 Commitments Income Taxes. During the year ended December 31, 2024, we made net income tax payments of $49.8 million.
In light of these macroeconomic challenges and to align the cost structure of our business with our near-term revenue outlook, the Company executed on a number of cost reduction initiatives during 2022, 2023, and the first quarter of 2024 to drive efficiencies and right-size variable costs, while attempting to minimize the negative impact on growth-related initiatives.
In light of these macroeconomic challenges and to align the cost structure of our business with our near-term revenue outlook, the Company executed on a number of cost reduction initiatives beginning in 2022 and continuing into 2024, to drive efficiencies and right-size variable costs, while attempting to minimize the negative impact on growth-related initiatives.
The Company, through its Vive business, had unconditionally cancellable unfunded lending commitments totaling approximately $523.9 million and $513.7 million as of December 31, 2023 and 2022, respectively, that do not give rise to revenues and cash flows.
The Company, through its Vive business, had unconditionally cancellable unfunded lending commitments totaling approximately $461.1 million and $523.9 million as of December 31, 2024 and 2023, respectively, that do not give rise to revenues and cash flows.
These costs related primarily to third-party legal and consulting services and credit monitoring services for Progressive Leasing's customers and employees that were impacted and are included within professional services expense as a component of operating expenses in the consolidated statements of earnings. 39 Highlights The following summarizes significant highlights from the year ended December 31, 2023: • We reported revenues of $2.4 billion in 2023, a decrease of 7.3% compared to 2022.
These costs related primarily to third-party legal and consulting services and credit monitoring services for Progressive Leasing's customers and employees that were impacted and are included within professional services expense as a component of operating expenses in the consolidated statements of earnings. 36 Highlights The following summarizes significant highlights from the year ended December 31, 2024: • We reported revenues of $2.5 billion in 2024, an increase of 2.3% compared to 2023.
Future interest payments related to our Revolving Facility are based on the borrowings outstanding at that time. Future interest payments may be different depending on future borrowing activity and interest rates. The Company had no outstanding borrowings under the Revolving Facility as of December 31, 2023.
Future interest payments related to our Revolving Facility are based on the borrowings outstanding at that time. Future interest payments may be different depending on future borrowing activity and interest rates. The Company had $50.0 million of outstanding borrowings under the Revolving Facility as of December 31, 2024.
For customer agreements that are past due, the Company's policy is to write off lease merchandise after 120 days. As of December 31, 2023 and 2022, the allowance for lease merchandise write-offs was $44.2 million and $47.1 million, respectively.
For customer agreements that are past due, the Company's policy is to write off lease merchandise after 120 days. As of December 31, 2024 and 2023, the allowance for lease merchandise write-offs was $51.9 million and $44.2 million, respectively.
Interest expense is presented net of interest income earned on the Company's deposits in cash and cash equivalents. 41 Results of Operations Results of Operations – Years Ended December 31, 2023 and 2022 Change Year Ended December 31, 2023 vs. 2022 (In Thousands) 2023 2022 $ % REVENUES: Lease Revenues and Fees $ 2,333,588 $ 2,523,785 $ (190,197) (7.5) % Interest and Fees on Loans Receivable 74,676 74,041 635 0.9 2,408,264 2,597,826 (189,562) (7.3) COSTS AND EXPENSES: Depreciation of Lease Merchandise 1,576,303 1,757,730 (181,427) (10.3) Provision for Lease Merchandise Write-offs 155,250 193,926 (38,676) (19.9) Operating Expenses 451,084 450,374 710 0.2 Impairment of Goodwill — 10,151 (10,151) nmf 2,182,637 2,412,181 (229,544) (9.5) OPERATING PROFIT 225,627 185,645 39,982 21.5 Interest Expense, Net (29,406) (37,401) 7,995 21.4 EARNINGS BEFORE INCOME TAX EXPENSE 196,221 148,244 47,977 32.4 INCOME TAX EXPENSE 57,383 49,535 7,848 15.8 NET EARNINGS $ 138,838 $ 98,709 $ 40,129 40.7 % nmf—Calculation is not meaningful Revenues Information about our revenues by source and reportable segment is as follows: Year Ended December 31, 2023 Year Ended December 31, 2022 (In Thousands) Progressive Leasing Vive Other Total Progressive Leasing Vive Other Total Lease Revenues and Fees $ 2,333,588 $ — $ — $ 2,333,588 $ 2,523,785 $ — $ — $ 2,523,785 Interest and Fees on Loans Receivable — 68,912 5,764 74,676 — 70,911 3,130 74,041 Total Revenues $ 2,333,588 $ 68,912 $ 5,764 $ 2,408,264 $ 2,523,785 $ 70,911 $ 3,130 $ 2,597,826 The decrease in Progressive Leasing revenues was primarily the result of having a smaller lease portfolio at the beginning of and throughout 2023, as compared to the same periods in the prior year.
The income tax benefit and negative effective tax rate in 2024 was primarily due to a $51.4 million non-cash reversal of the uncertain tax position related to Progressive Leasing and a $27.6 million deferred tax benefit related to an election which resulted in the deemed liquidation of a wholly-owned partnership for tax purposes. 41 Results of Operations – Years Ended December 31, 2023 and 2022 Change Year Ended December 31, 2023 vs. 2022 (In Thousands) 2023 2022 $ % REVENUES: Lease Revenues and Fees $ 2,333,588 $ 2,523,785 $ (190,197) (7.5) % Interest and Fees on Loans Receivable 74,676 74,041 635 0.9 2,408,264 2,597,826 (189,562) (7.3) COSTS AND EXPENSES: Depreciation of Lease Merchandise 1,576,303 1,757,730 (181,427) (10.3) Provision for Lease Merchandise Write-offs 155,250 193,926 (38,676) (19.9) Operating Expenses 451,084 450,374 710 0.2 Impairment of Goodwill — 10,151 (10,151) nmf 2,182,637 2,412,181 (229,544) (9.5) OPERATING PROFIT 225,627 185,645 39,982 21.5 Interest Expense, Net (29,406) (37,401) 7,995 21.4 EARNINGS BEFORE INCOME TAX EXPENSE 196,221 148,244 47,977 32.4 INCOME TAX EXPENSE 57,383 49,535 7,848 15.8 NET EARNINGS $ 138,838 $ 98,709 $ 40,129 40.7 % nmf—Calculation is not meaningful Revenues Information about our revenues by source and reportable segment is as follows: Year Ended December 31, 2023 Year Ended December 31, 2022 (In Thousands) Progressive Leasing Vive Other Total Progressive Leasing Vive Other Total Lease Revenues and Fees $ 2,333,588 $ — $ — $ 2,333,588 $ 2,523,785 $ — $ — $ 2,523,785 Interest and Fees on Loans Receivable — 68,912 5,764 74,676 — 70,911 3,130 74,041 Total Revenues $ 2,333,588 $ 68,912 $ 5,764 $ 2,408,264 $ 2,523,785 $ 70,911 $ 3,130 $ 2,597,826 The decrease in Progressive Leasing revenues was primarily the result of having a smaller lease portfolio at the beginning of and throughout 2023, as compared to the same periods in 2022.
Cash Provided by Operating Activities Cash provided by operating activities was $204.2 million and $242.5 million during the years ended December 31, 2023 and 2022, respectively.
Cash Provided by Operating Activities Cash provided by operating activities was $138.5 million and $204.2 million during the years ended December 31, 2024 and 2023, respectively.
Vive's current network of POS partner locations and e-commerce websites includes furniture, mattresses, home exercise equipment, and home improvement retailers, as well as medical and dental service providers. The Vive segment comprised approximately 3% of our consolidated revenues for the year ended December 31, 2023. On June 25, 2021, the Company completed the acquisition of Four Technologies, Inc.
Vive's current network of POS partner locations and e-commerce websites includes furniture, mattresses, home exercise equipment, and home improvement retailers, as well as medical and dental service providers. The Vive segment comprised approximately 3% of our consolidated revenues for the year ended December 31, 2024. Four Technologies, Inc.
At December 31, 2023 and 2022, we had deferred revenue representing cash collected in advance of being due or earned totaling $35.7 million and $37.1 million, respectively, and accounts receivable, net of an allowance for doubtful accounts based on historical collection rates, of $67.9 million and $64.5 million, respectively.
At December 31, 2024 and 2023, we had deferred revenue representing cash collected in advance of being due or earned totaling $40.9 million and $35.7 million, respectively, and accounts receivable, net of an allowance for doubtful accounts based on historical collection rates, of $80.2 million and $67.9 million, respectively.
The Company discontinues accruing interest and fees and amortizing merchant fee discounts and promotional fee discounts for loans receivable in nonaccrual status. Loans receivable are removed from nonaccrual status when cardholder payments resume, the loan becomes 90 days or less past due and collection of the remaining amounts outstanding is deemed probable.
Vive discontinues recognizing interest and fee revenue and amortizing merchant fee discounts and promotional fee discounts for loans receivable in nonaccrual status. Loans receivable are removed from nonaccrual status when the loan becomes 90 days or less past due and collection of the remaining amounts outstanding is deemed probable.
Progressive Leasing believes the allegations made in this lawsuit are without merit and intends to vigorously defend itself against the lawsuit; however, at this time, the Company is unable to determine or predict the outcome of this lawsuit or reasonably provide an estimate or range of the possible losses, if any.
Progressive Leasing intends to vigorously defend itself against the lawsuit; however, at this time, the Company is unable to determine or predict the outcome of this lawsuit or reasonably provide an estimate or range of the possible losses, if any.
The Company purchased 4,691,274 shares of its common stock for $139.6 million during the year ended December 31, 2023, 8,720,223 shares for $223.6 million during the year ended December 31, 2022, and 11,611,178 shares for $567.4 million during the year ended December 31, 2021. These amounts do not include any excise tax that may be assessed on those repurchases.
The Company purchased 3,480,871 shares of its common stock for $138.7 million during the year ended December 31, 2024, 4,691,274 shares for $139.6 million during the year ended December 31, 2023, and 8,720,223 shares for $223.6 million during the year ended December 31, 2022. These amounts do not include any excise tax that may be assessed on those repurchases.
The provision for lease merchandise write-offs was $155.3 million and $193.9 million for the years ended December 31, 2023 and 2022, respectively.
The provision for lease merchandise write-offs was $178.3 million and $155.3 million for the years ended December 31, 2024 and 2023, respectively.
We believe the significant increase in inflation, elevated interest rates for extended periods, and fears of a possible recession have also unfavorably impacted consumer confidence within our customer base, resulting in a decrease in demand for the types of merchandise offered by many of our key national and regional POS partners.
We believe the persistent inflationary pressures, the cost of living and elevated interest rates for extended periods have also unfavorably impacted consumer confidence within our customer base, resulting in a decrease in demand for the types of merchandise offered by many of our key national and regional POS partners.
During the year ended December 31, 2024 we anticipate making estimated cash payments of $49.0 million for United States federal and state income taxes. Leases . We lease management and information technology space for corporate functions as well as storage space for our hub facilities under operating leases expiring at various times through 2027.
During the year ended December 31, 2025 we anticipate making estimated cash payments of $67.0 million for United States federal and state income taxes. Leases . We lease management and information technology space for corporate functions under operating leases expiring at various times through 2028.
As of December 31, 2023, we had the authority to purchase additional shares up to our remaining authorization limit of $197.7 million.
As of December 31, 2024, we had the authority to purchase additional shares up to our remaining authorization limit of $361.3 million.
Our capital requirements have been financed through: • cash flows from operations; • private debt offerings; • bank debt; and • stock offerings. As of December 31, 2023, the Company had $155.4 million of cash, $350.0 million of availability under the Revolving Facility, and $600.0 million of indebtedness.
Our capital requirements have been financed through: • cash flows from operations; • private debt offerings; • bank debt; and • stock offerings. As of December 31, 2024, the Company had $95.7 million of cash, $300.0 million of availability under the Revolving Facility, and $650.0 million of gross indebtedness.
E-commerce channels generated 16.9% of Progressive Leasing's GMV in 2023 compared to 17.2% in 2022. The decrease in total GMV was partially offset by an increase in GMV from our other operations, primarily due to an increase in loan originations by our Four business. Active Customer Count.
E-commerce channels generated 17.0% of Progressive Leasing's GMV in 2024 compared to 16.9% in 2023. The increase in GMV from our other operations was primarily due to an increase in loan originations by our Four business. GMV for Vive remained consistent year over year. Active Customer Count.
Debt Financing On November 24, 2020, the Company entered into a credit agreement with a consortium of lenders providing for a $350 million senior revolving credit facility, under which all borrowings and commitments will mature or terminate on November 24, 2025.
Debt Financing On November 24, 2020, the Company entered into a credit agreement with a consortium of lenders providing for a $350 million senior revolving credit facility (the "Revolving Facility").
Other changes in cash provided by operating activities are discussed above in our discussion of results for the year ended December 31, 2023. Cash provided by operating activities was $242.5 million and $246.0 million during the years ended December 31, 2022 and 2021, respectively.
Other changes in cash provided by operating activities are discussed above in our discussion of results for the year ended December 31, 2023. Cash Used in Investing Activities Cash used in investing activities was $79.2 million and $38.8 million during the years ended December 31, 2024 and 2023, respectively.
As of December 31, 2023, the Company had no outstanding balance and $350 million remaining available for borrowings on the Revolving Facility. The Revolving Facility contains certain financial covenants, which include requirements that the Company maintain ratios of (i) total net debt to EBITDA of no more than 2.50:1.00 and (ii) consolidated interest coverage of no less than 3.00:1.00.
The Revolving Facility is fully secured and contains certain financial covenants, which include requirements that the Company maintain ratios of (i) total net debt to EBITDA of no more than 2.50:1.00 and (ii) consolidated interest coverage of no less than 3.00:1.00.
Vive revenues declined due to a 19.4% decrease in GMV as compared to 2022, resulting in a smaller loan portfolio throughout 2023.
The decline in revenues was partially offset by improved customer payment activity in 2023, as compared to 2022. Vive revenues declined due to a 19.4% decrease in GMV as compared to 2022, resulting in a smaller loan portfolio throughout 2023.
These changes were partially offset by a $21.4 million increase in cash outflows for investments in loans receivables in 2022 as compared to 2021. Cash Used In Financing Activities Cash used in financing activities was $141.9 million during the year ended December 31, 2023 compared to $227.2 million during the year ended December 31, 2022, a decrease of $85.3 million.
This decrease in cash used was partially offset by a $20.4 million increase in cash paid for dividends, as the Company began paying dividends during 2024. Cash used in financing activities was $141.9 million during the year ended December 31, 2023 compared to $227.2 million during the year ended December 31, 2022, a decrease of $85.3 million.
Depreciation of Lease Merchandise . Depreciation of lease merchandise reflects the expense associated with depreciating merchandise leased to customers by Progressive Leasing. Provision for Lease Merchandise Write-offs . The provision for lease merchandise write-offs represents the estimated merchandise losses incurred but not yet identified by management and adjustments for changes in estimates for the allowance for lease merchandise write-offs.
Provision for Lease Merchandise Write-offs . The provision for lease merchandise write-offs represents the estimated merchandise losses incurred but not yet identified by management and adjustments for changes in estimates for the allowance for lease merchandise write-offs. Operating Expenses .
Key Operating Metrics Gross Merchandise Volume. We believe GMV is a key performance indicator of our Progressive Leasing and Vive segments, as it provides the total value of new leases and loans written into our portfolio over a specified time period.
We believe GMV is a key performance indicator of our Progressive Leasing and Vive segments, as it provides the total value of new leases and loans written into our portfolio over a specified time period. GMV does not represent revenues earned by the Company, but rather is a leading indicator we use in forecasting revenues the Company may earn.
The decrease in the effective tax rate was primarily 44 driven by the non-deductible goodwill impairment loss for Four of $10.2 million that occurred in 2022, and the increase in the valuation allowance related to certain deferred tax assets that occurred in 2022.
The decrease in the effective tax rate was primarily driven by the non-deductible goodwill impairment loss for Four of $10.2 million that occurred in 2022, and the increase in the valuation allowance related to certain deferred tax assets that occurred in 2022. 44 Overview of Financial Position The major changes in the consolidated balance sheet from December 31, 2023 to December 31, 2024 include: • Cash and cash equivalents decreased $59.7 million to $95.7 million for the year ended December 31, 2024.
During the year ended December 31, 2023, the Company incurred $2.8 million for actual and anticipated costs related to the cybersecurity incident.
During the years ended December 31, 2024 and 2023, the Company incurred $0.3 million and $2.8 million, respectively, for costs related to the cybersecurity incident, net of insurance proceeds.
However, any meaningful increase in unemployment rates, any further increase in inflation and/or the possibility of a recession in the United States may result in increasing levels of customer payment delinquencies and related write-offs, which would result in an unfavorable impact on our performance.
Any meaningful increase in the unemployment rate or any further increase in inflation may result in increasing levels of customer payment delinquencies and related write-offs, which would result in an unfavorable impact on our performance. Cybersecurity Incident During the third quarter of 2023, Progressive Leasing experienced a cybersecurity incident affecting certain data and IT systems of Progressive Leasing.
Cybersecurity Incident As previously disclosed by the Company on September 21, 2023, Progressive Leasing experienced a cybersecurity incident affecting certain data and IT systems of Progressive Leasing. Promptly after detecting the incident, the Company engaged third-party cybersecurity experts and took immediate steps to respond to, remediate and investigate the incident. Law enforcement was also notified.
Promptly after detecting the incident, the Company engaged third-party cybersecurity experts and took immediate steps to respond to, remediate and investigate the incident. Law enforcement was also notified.
Lease revenues and fees include all revenues derived from lease agreements from our Progressive Leasing segment. Lease revenues are recorded net of a provision for uncollectible renewal payments. Interest and fees on loans receivable represents merchant fees, finance charges and annual and other fees earned on outstanding loans in our Vive segment and, to a lesser extent, from Four.
Lease revenues and fees include all revenues derived from lease agreements from our Progressive Leasing segment. Lease revenues are recorded net of a provision for uncollectible renewal payments.
Other factors impacting the change in earnings before income tax expense for each reporting segment are discussed above. 47 Income Tax Expense Income tax expense decreased to $49.5 million for the year ended December 31, 2022 compared to $84.6 million in 2021 primarily due to lower earnings before income tax expense.
Factors impacting the change in earnings before income tax (benefit) expense for each reporting segment are discussed above. Income Tax (Benefit) Expense Income tax (benefit) expense was a benefit of $33.6 million for the year ended December 31, 2024 compared to an expense of $57.4 million in 2023.
Given the significant economic uncertainty resulting from challenges in the macroeconomic environment, including high inflation, forecasted unemployment rates, and/or the possibility of a recession and the potential effects of such developments on our POS partners, customers, and business going forward, a high level of estimation was involved in determining the allowance as of December 31, 2022.
Given the significant economic uncertainty resulting from a higher cost of living, inflationary pressures, impact of tariffs, and increased interest rates for an extended period, and the potential effects of such developments on Progressive Leasing's POS partners, customers, and business going forward, a high level of estimation was involved in determining the allowance as of December 31, 2024.
Recent Accounting Pronouncements Refer to Note 1 to the Company's consolidated financial statements for a discussion of recently issued accounting pronouncements.
The allowance for loan losses was $47.8 million and $40.6 million as of December 31, 2024 and 2023, respectively. Recent Accounting Pronouncements Refer to Note 1 to the Company's consolidated financial statements for a discussion of recently issued accounting pronouncements.
The provision for lease merchandise write-offs as a percentage of lease revenues was 7.7% for the year ended December 31, 2022, compared to 4.8% for the year ended December 31, 2021.
The provision for lease merchandise write-offs increased by $23.1 million during the year ended December 31, 2024, as compared to 2023. The provision for lease merchandise write-offs as a percentage of lease revenues increased to 7.5% for the year ended December 31, 2024 from 6.7% for the prior year.
Personnel costs also increased by $2.2 million at Vive, primarily due to wage inflation. These increases were partially offset by a decrease of $0.8 million at Progressive Leasing, primarily due to its reduction in the number of employees during the second half of 2022 as part of its restructuring and cost cutting initiatives.
The $14.7 million decrease in personnel costs was due to a decrease of $13.3 million at Progressive Leasing attributable to its reduction in the number of employees during the second half of 2023 and first quarter of 2024 as part of its restructuring and cost cutting initiatives. Personnel costs at Vive also decreased by $1.4 million compared to 2023.
The effective tax rate was 33.4% for the year ended December 31, 2022 compared to 25.8% in 2021.
The effective tax rate was (20.6)% for the year ended December 31, 2024 compared to 29.2% in 2023.
The decrease in Vive customers was primarily due to a reduction in loan originations as the result of tightened decisioning in mid-2022. These decreases were partially offset by an increase in the number of customers for our other strategic businesses. Key Components of Earnings Before Income Tax Expense In this MD&A section, we review our consolidated results.
The number of customers for Vive has remained essentially flat. The increase in the number of customers for Other was the result of continued growth in our other strategic businesses. 37 Key Components of Earnings Before Income Tax (Benefit) Expense In this MD&A section, we review our consolidated results.
The investigation is nearly complete and the Company believes it has a full view of the compromised data. As a result of this cybersecurity incident, Progressive Leasing has become subject to multiple lawsuits which allege, among other things, the incurrence of various types of damages arising out of the incident.
As a result of this cybersecurity incident, Progressive Leasing has become subject to multiple lawsuits which allege, among other things, the incurrence of various types of damages arising out of the incident. All of these lawsuits have been consolidated into a single action in the United States District Court for the District of Utah (the "District Court").
The Company will be in default under the Revolving Facility if it fails to comply with these covenants, and all borrowings outstanding may become due immediately. Additionally, under the Revolving Facility, if the total net debt to EBITDA, as defined by the Revolving Facility, exceeds 1.25, the revolver becomes fully secured for the remaining duration of the Revolving Facility term.
The Company will be in default under the Revolving Facility if it fails to comply with these covenants, and all borrowings outstanding may become due immediately. As of December 31, 2024, the Company was in compliance with the financial covenants set forth in the Revolving Facility and believes it will continue to be in compliance in the future.
The following table presents our GMV for the Company for the years presented: For the Year Ended December 31 (Unaudited and In Thousands) 2023 2022 2021 Progressive Leasing $ 1,796,647 $ 1,976,794 $ 2,143,948 Vive 143,541 178,002 199,139 Other 101,099 60,459 8,651 Total GMV $ 2,041,287 $ 2,215,255 $ 2,351,738 The decrease in Progressive Leasing's GMV was primarily due to a decrease in customer demand for many of the products offered by our POS partners, which is due in part to a shift in consumer spending from leasable categories to consumables and experiences.
The following table presents our GMV for the Company for the years presented: For the Year Ended December 31 (Unaudited and In Thousands) 2024 2023 2022 Progressive Leasing $ 1,927,164 $ 1,796,647 $ 1,976,794 Vive 141,093 143,541 178,002 Other 301,568 101,099 60,459 Total GMV $ 2,369,825 $ 2,041,287 $ 2,215,255 The increase in Progressive Leasing's GMV was primarily due to a combination of: (i) positive customer responses to our strategic initiatives, such as direct-to-consumer and other enhanced marketing initiatives, e-commerce integrations with our POS partners and customer experience technology improvements with certain POS partners, and (ii) increasing demand for our lease-to-own offering arising out of a tightening of the credit supply above Progressive Leasing, which resulted in an increase in lease applications when compared to 2023.
GMV does not represent revenues earned by the Company, but rather is a leading indicator we use in forecasting revenues the Company may earn in the short-term. Progressive Leasing's GMV is defined as the retail price of merchandise acquired by Progressive Leasing, which it then expects to lease to its customers.
Progressive Leasing's GMV is defined as the retail price of merchandise acquired by Progressive Leasing, which it then expects to lease to its customers. GMV for Vive and Other are defined as gross loan originations.
Depreciation of lease merchandise decreased by 3.4% due to fewer customers exercising early lease buyout elections during the year ended December 31, 2022 compared to 2021. As a percentage of total lease revenues and fees, depreciation of lease merchandise increased slightly compared to 2021, resulting from the decline in early buyout elections. Provision for lease merchandise write-offs .
As a percentage of lease revenues and fees, depreciation of lease merchandise increased to 68.5% from 67.5% in the prior year period, primarily due to a normalized level of early buyouts during 2024 as compared to a lower level of early buyouts during 2023. Provision for lease merchandise write-offs .
For the purposes of determining the allowance as of December 31, 2023, management considered other qualitative factors such as the tightening of Vive's loan decisioning in mid-2022 and more recent macroeconomic conditions associated with the impacts from increased inflation, unemployment rates, and/or the possibility of a recession in the United States, which were not fully factored into the macroeconomic forecasted data.
For the purposes of determining the allowance as of December 31, 2024, management considered qualitative factors such as the macroeconomic conditions associated with the impacts of stabilizing inflation and unemployment rates.
These decreases in operating cash flows were partially offset by a $165.3 million decrease in purchases of lease merchandise by Progressive Leasing during the year ended December 31, 2022 compared to 2021. Other changes in cash provided by operating activities are discussed above in our discussion of results for the year ended December 31, 2022.
These decreases in cash provided by operating activities were offset primarily by a decrease in cash paid for taxes of $50.6 million when compared to the prior year. Cash provided by operating activities was $204.2 million and $242.5 million during the years ended December 31, 2023 and 2022, respectively.
These negative impacts were partially offset by GMV from our other operations, which increased by 67.2% primarily due to an increase in loan originations for our Four business in 2023, compared to 2022. • Earnings before income tax expense increased to $196.2 million compared to $148.2 million in 2022.
The increase in revenues was primarily due to an increase in GMV at Four and Progressive Leasing in 2024 compared to the prior year. • GMV from our other operations increased by $200.5 million, or 198.3%, primarily due to an increase in loan originations for our Four business in 2024 compared to 2023.
The following table presents our active customer count for each segment: As of December 31 (Unaudited and In Thousands) 2023 2022 2021 Active Customer Count: Progressive Leasing 893 943 1,044 Vive 86 92 88 Other 113 39 18 40 The decrease in the number of Progressive Leasing customers was primarily due to a decrease in customer demand for the types of merchandise typically purchased through our lease-to-own solutions and the tightening of our lease decisioning in mid-2022 to address the unfavorable economic conditions that were driving higher customer payment delinquencies and uncollectible renewal payments during much of 2022.
The following table presents our active customer count for each segment and Other: As of December 31 (Unaudited and In Thousands) 2024 2023 2022 Active Customer Count: Progressive Leasing 934 893 943 Vive 90 86 92 Other 252 113 39 The number of customers for Progressive Leasing was higher in 2024, compared to the prior year, due to favorable customer responses to our strategic initiatives, including enhanced marketing, e-commerce integrations with POS partners, customer experience technology improvements with certain POS partners, and to a lesser extent, a tightening of the credit supply above Progressive Leasing.
The decrease in revenues was primarily due to a smaller lease portfolio, which was a result of decreased customer demand for many of the products offered by our POS partners and the tightened lease decisioning implemented by Progressive Leasing in mid-2022.
This increase was partially offset by having a smaller lease portfolio at the beginning of 2024 as compared to the beginning of 2023. Vive revenues declined primarily due to a smaller loan portfolio throughout 2024 as compared to 2023, as a result of lower demand for products offered by certain Vive POS partners.
Dividends We paid no dividends during 2023, 2022, and 2021. On February 21, 2024, our Board of Directors declared a quarterly cash dividend in the amount of $0.12 per share of outstanding common stock, payable on March 28, 2024 to shareholders of record as of March 14, 2024.
Dividends We declared and paid a dividend of $0.12 per share in each quarter of 2024, which resulted in aggregate dividend payments of $20.4 million. We paid no dividends during 2023 and 2022.
Earnings Before Income Tax Expense Information about our earnings before income tax expense by reportable segment is as follows: Change Year Ended December 31, 2022 vs. 2021 (In Thousands) 2022 2021 $ % EARNINGS BEFORE INCOME TAX EXPENSE: Progressive Leasing $ 174,143 $ 319,125 $ (144,982) (45.4) % Vive 9,195 20,225 (11,030) (54.5) Other (35,094) (11,146) (23,948) nmf Earnings Before Income Tax Expense $ 148,244 $ 328,204 $ (179,960) (54.8) % nmf—Calculation is not meaningful The $35.1 million loss before income taxes within Other primarily relates to our Four operations and includes a $10.2 million impairment loss related to the partial impairment of Four's goodwill.
Earnings Before Income Tax (Benefit) Expense Information about our earnings before income tax (benefit) expense by reportable segment is as follows: Change Year Ended December 31, 2024 vs. 2023 (In Thousands) 2024 2023 $ % EARNINGS BEFORE INCOME TAX (BENEFIT) EXPENSE: Progressive Leasing $ 184,782 $ 216,271 $ (31,489) (14.6) % Vive (848) 4,545 (5,393) nmf Other (20,326) (24,595) 4,269 17.4 Earnings Before Income Tax (Benefit) Expense $ 163,608 $ 196,221 $ (32,613) (16.6) % nmf—Calculation is not meaningful The loss before income tax (benefit) expense within Other primarily relates to losses from our other strategic operations.
The restructuring expense was 46 primarily comprised of severance costs associated with a reduction in Progressive Leasing's workforce and operating lease right-of-use asset impairment charges related to a reduction in management and information technology office space and the relocation of the Vive corporate headquarters to the Company's corporate office building. Other Costs and Expenses Depreciation of lease merchandise .
In 2024, restructuring expense included $7.8 million associated with the early termination of an independent sales agent agreement for Progressive Leasing, $2.0 million associated with the early termination of a third party vendor agreement within other strategic operations, $6.0 million of operating lease right-of-use asset and other fixed asset impairment charges related to 40 the reduction of Progressive Leasing office space, and $6.8 million of employee severance for Progressive Leasing, Vive, and Other operations.
Four's financial results are reported within "Other" for segment reporting purposes. Macroeconomic and Business Environment The Company continues to operate in a challenging macroeconomic environment.
Four's financial results are reported within "Other" for segment reporting purposes. PROG Holdings also owns Build, a credit building financial management tool. Build is not a reportable segment in 2024 as its financial results are not significant to the Company's consolidated financial results. Build's financial results are reported within "Other" for segment reporting purposes.