Biggest changeThe quarterly changes to our forecast of future net cash flows from our Loan portfolio for the period from January 1, 2020 through December 31, 2024 are shown in the following table: (Dollars in millions) Increase (Decrease) in Forecasted Net Cash Flows Three Months Ended Total Loans % Change from Forecast at Beginning of Period March 31, 2020 $ (206.5) -2.3 % June 30, 2020 24.4 0.3 % September 30, 2020 138.5 1.5 % December 31, 2020 (2.7) 0.0 % March 31, 2021 107.4 1.1 % June 30, 2021 104.5 1.1 % September 30, 2021 82.3 0.9 % December 31, 2021 31.9 0.3 % March 31, 2022 110.2 1.2 % June 30, 2022 (43.4) -0.5 % September 30, 2022 (85.4) -0.9 % December 31, 2022 (41.1) -0.5 % March 31, 2023 9.4 0.1 % June 30, 2023 (89.3) -0.9 % September 30, 2023 (69.4) -0.7 % December 31, 2023 (57.0) -0.6 % March 31, 2024 (30.8) -0.3 % June 30, 2024 (189.3) -1.7 % September 30, 2024 (62.8) -0.6 % December 31, 2024 (31.1) -0.3 % 31 The following table presents information on Consumer Loan assignments for each of the last 10 years: Average Total Assignment Volume Consumer Loan Assignment Year Consumer Loan (1) Advance (2) Initial Loan Term (in months) Unit Volume Dollar Volume (2) (in millions) 2015 $ 16,354 $ 7,272 50 298,288 $ 2,167.0 2016 18,218 7,976 53 330,710 2,635.5 2017 20,230 8,746 55 328,507 2,873.1 2018 22,158 9,635 57 373,329 3,595.8 2019 23,139 10,174 57 369,805 3,772.2 2020 24,262 10,656 59 341,967 3,641.2 2021 25,632 11,790 59 268,730 3,167.8 2022 27,242 12,924 60 280,467 3,625.3 2023 27,025 12,475 61 332,499 4,147.8 2024 26,497 11,961 61 386,126 4,618.4 (1) Represents the repayments that we were contractually owed on Consumer Loans at the time of assignment, which include both principal and interest.
Biggest changeThe implementation of the adjustment to our forecasting methodology during the second quarter of 2023 reduced forecasted net cash flows by $44.5 million, or 0.5%, and increased provision for credit losses by $71.3 million. 31 The following table presents information on Consumer Loan assignments for each of the last 10 years: Average Total Assignment Volume Consumer Loan Assignment Year Consumer Loan (1) Advance (2) Initial Loan Term (in months) Unit Volume Dollar Volume (2) (in millions) 2016 $ 18,218 $ 7,976 53 330,710 $ 2,635.5 2017 20,230 8,746 55 328,507 2,873.1 2018 22,158 9,635 57 373,329 3,595.8 2019 23,139 10,174 57 369,805 3,772.2 2020 24,262 10,656 59 341,967 3,641.2 2021 25,632 11,790 59 268,730 3,167.8 2022 27,242 12,924 60 280,467 3,625.3 2023 27,025 12,475 61 332,499 4,147.8 2024 26,497 11,961 61 386,126 4,618.4 2025 25,423 11,428 60 337,411 3,856.1 (1) Represents the repayments that we were contractually owed on Consumer Loans at the time of assignment, which include both principal and interest.
During the second quarter of 2024, we determined that we had sufficient Consumer Loan performance experience to estimate the magnitude by which we expected Consumer Loans assigned in 2022 through 2024 would likely underperform our historical collection rates on Consumer Loans with similar characteristics.
During the second quarter of 2024, we determined that we had sufficient Consumer Loan performance experience to estimate the magnitude by which we expected Consumer Loans assigned in 2022 through 2024 would likely underperform our historical collection rates on Consumer Loans with similar characteristics.
During the second quarter of 2024, we determined that we had sufficient Consumer Loan performance experience to estimate the magnitude by which we expected Consumer Loans assigned in 2022 through 2024 would likely underperform our historical collection rates on Consumer Loans with similar characteristics.
During the second quarter of 2024, we determined that we had sufficient Consumer Loan performance experience to estimate the magnitude by which we expected Consumer Loans assigned in 2022 through 2024 would likely underperform our historical collection rates on Consumer Loans with similar characteristics.
Accordingly, we applied an adjustment to Consumer Loans assigned in 2022 through 2024 to reduce forecasted collection rates to what we believed the ultimate collection rates would be based on these trends. Changes in the amount and timing of forecasted net cash flows are recognized in the period of change as a provision for credit losses.
Accordingly, we applied an adjustment to Consumer Loans assigned in 2022 through 2024 to reduce forecasted collection rates to what we believed the ultimate collection rates would be based on these trends. Changes in the amount and timing of forecasted net cash flows are recognized in the period of change as a provision for credit losses.
The implementation of this forecast adjustment during the second quarter of 2024 reduced forecasted net cash flows by $147.2 million, or 1.4%, and increased provision for credit losses by $127.5 million.
The implementation of this forecast adjustment during the second quarter of 2024 reduced forecasted net cash flows by $147.2 million, or 1.4%, and increased provision for credit losses by $127.5 million.
During the second quarter of 2023, we adjusted our methodology for forecasting the amount and timing of future net cash flows from our Loan portfolio through the utilization of more recent Consumer Loan performance and Consumer Loan prepayment data.
During the second quarter of 2023, we adjusted our methodology for forecasting the amount and timing of future net cash flows from our Loan portfolio through the utilization of more recent Consumer Loan performance and Consumer Loan prepayment data.
If the various financing alternatives were to become limited or unavailable to us, our operations and liquidity could be materially and adversely affected. Market Risk We are exposed primarily to market risks associated with movements in interest rates. Our policies and procedures prohibit the use of financial instruments for speculative purposes. 44 Interest Rate Risk.
If the various financing alternatives were to become limited or unavailable to us, our operations and liquidity could be materially and adversely affected. 44 Market Risk We are exposed primarily to market risks associated with movements in interest rates. Our policies and procedures prohibit the use of financial instruments for speculative purposes. Interest Rate Risk.
Additionally, inflation, higher gasoline prices, the deferral or resumption of student loan payments, increased focus on climate-related initiatives and regulation, declining stock market values, unstable real estate values, resets of adjustable rate mortgages to higher interest rates, increasing unemployment levels, general availability of consumer credit, or other factors that impact consumer confidence or disposable income could increase loss frequency and decrease consumer demand for automobiles as well as weaken collateral values of automobiles.
Additionally, inflation, higher gasoline prices, the deferral or resumption of student loan payments, increased focus on climate-related initiatives and regulation, declining stock market values, unstable real estate values, resets of adjustable rate mortgages to higher interest rates, increasing unemployment levels, general availability of consumer credit, tariffs, or other factors that impact consumer confidence or disposable income could increase loss frequency and decrease consumer demand for automobiles as well as weaken collateral values of automobiles.
Factors that might cause such a difference include, but are not limited to, the factors set forth in Item 1A of this Form 10-K, which is incorporated herein by reference, and the risks and uncertainties discussed elsewhere in this Form 10-K and in our other reports filed or furnished from time to time with the SEC.
Factors that might cause such a difference include, but are not limited to, the factors set forth in Item 1A of this Form 10-K, which is incorporated herein by reference, and the risks and uncertainties discussed elsewhere in this Form 10-K and in our other reports filed or furnished from time to time with the SEC. 45
We currently utilize the following primary forms of debt financing: (1) our revolving secured line of credit facility; (2) Warehouse facilities; (3) Term ABS financings; and (4) senior notes. 34 Consumer Loan Volume The following table summarizes changes in Consumer Loan assignment volume in each of the last three years as compared to the same period in the previous year: Year over Year Percent Change For the Year Ended December 31, Unit Volume Dollar Volume (1) 2022 4.4 % 14.5 % 2023 18.6 % 14.4 % 2024 16.1 % 11.3 % (1) Represents advances paid to Dealers on Consumer Loans assigned under the Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under the Purchase Program.
We currently utilize the following primary forms of debt financing: (1) our revolving secured line of credit facility; (2) Warehouse facilities; (3) Term ABS financings; and (4) senior notes. 34 Consumer Loan Volume The following table summarizes changes in Consumer Loan assignment volume in each of the last three years as compared to the same period in the previous year: Year over Year Percent Change For the Year Ended December 31, Unit Volume Dollar Volume (1) 2023 18.6 % 14.4 % 2024 16.1 % 11.3 % 2025 -12.6 % -16.5 % (1) Represents advances paid to Dealers on Consumer Loans assigned under the Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under the Purchase Program.
Under the GAAP methodology we employ, which is known as the current expected credit loss model, or CECL, we are required to recognize: • a significant provision for credit losses expense at the time of the Loan’s assignment to us for contractual net cash flows we do not expect to realize; and • finance charge revenue in subsequent periods that is significantly in excess of our expected yields.
Under the GAAP methodology we employ, which is known as the current expected credit loss model, or CECL, we are required to recognize: • a significant provision for credit losses expense at the time of the Loan’s assignment to us for contractual net cash flows we do not expect to realize; and • finance charge revenue in subsequent periods that is significantly in excess of our expected yield.
We periodically adjust our statistical pricing model for new trends that we identify through our evaluation of these forecasted collection rate variances. 40 During the second quarter of 2024, we applied an adjustment to our methodology for forecasting the amount of future net cash flows from our Loan portfolio, which reduced the forecasted collection rates for Consumer Loans assigned in 2022 through 2024.
We periodically adjust our statistical pricing model for new trends that we identify through our evaluation of these forecasted collection rate variances. 40 During the second quarter of 2025, we applied an adjustment to our methodology for forecasting the amount of future net cash flows from our Loan portfolio, which reduced the forecasted collection rates for Consumer Loans assigned in 2024.
As of December 31, 2024, we had $300.0 million in floating rate debt outstanding under Term ABS 2022-2, without interest rate protection. For every 100-basis-point increase in interest rates on Term ABS 2022-2, annual after-tax earnings would decrease by approximately $2.3 million, assuming we maintain a level amount of floating rate debt.
As of December 31, 2025, we had $300.0 million in floating rate debt outstanding under Term ABS 2022-2, without interest rate protection. For every 100-basis-point increase in interest rates on Term ABS 2022-2, annual after-tax earnings would decrease by approximately $2.3 million, assuming we maintain a level amount of floating rate debt.
As of December 31, 2024, we had $100.0 million in floating rate debt outstanding under Term ABS 2021-1, without interest rate protection. For every 100-basis-point increase in interest rates on Term ABS 2021-1, annual after-tax earnings would decrease by approximately $0.8 million, assuming we maintain a level amount of floating rate debt.
As of December 31, 2025, we had $100.0 million in floating rate debt outstanding under Term ABS 2021-1, without interest rate protection. For every 100-basis-point increase in interest rates on Term ABS 2021-1, annual after-tax earnings would decrease by approximately $0.8 million, assuming we maintain a level amount of floating rate debt.
For 2020 and prior Consumer Loan assignments, the risk of a material forecast variance is modest, as we have currently realized in excess of 90% of the expected collections. Conversely, the forecasted collection rates for more recent Consumer Loan assignments are less certain as a significant portion of our forecast has not been realized.
For 2021 and prior Consumer Loan assignments, the risk of a material forecast variance is modest, as we have currently realized in excess of 90% of the expected collections. Conversely, the forecasted collection rates for more recent Consumer Loan assignments are less certain as a significant portion of our forecast has not been realized.
Forecasted collection rates are negatively impacted by canceled Consumer Loans as the contractual amount owed is not removed from the denominator for purposes of computing forecasted collection rates. 33 The following table presents aggregate forecasted Consumer Loan collection rates, advance rates, and spreads (the forecasted collection rate less the advance rate) as of December 31, 2024 for Dealer Loans and Purchased Loans separately.
Forecasted collection rates are negatively impacted by canceled Consumer Loans as the contractual amount owed is not removed from the denominator for purposes of computing forecasted collection rates. 33 The following table presents aggregate forecasted Consumer Loan collection rates, advance rates, and spreads (the forecasted collection rate less the advance rate) as of December 31, 2025 for Dealer Loans and Purchased Loans separately.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
The following table compares our aggregated forecast of Consumer Loan collection rates as of December 31, 2024, with the aggregated forecasts as of December 31, 2023, as of December 31, 2022, and at the time of assignment, segmented by year of assignment: Forecasted Collection Percentage as of (1) Current Forecast Variance from Consumer Loan Assignment Year December 31, 2024 December 31, 2023 December 31, 2022 Initial Forecast December 31, 2023 December 31, 2022 Initial Forecast 2015 65.3 % 65.2 % 65.2 % 67.7 % 0.1 % 0.1 % -2.4 % 2016 63.9 % 63.8 % 63.8 % 65.4 % 0.1 % 0.1 % -1.5 % 2017 64.7 % 64.7 % 64.7 % 64.0 % 0.0 % 0.0 % 0.7 % 2018 65.5 % 65.5 % 65.2 % 63.6 % 0.0 % 0.3 % 1.9 % 2019 67.2 % 66.9 % 66.6 % 64.0 % 0.3 % 0.6 % 3.2 % 2020 67.7 % 67.6 % 67.8 % 63.4 % 0.1 % -0.1 % 4.3 % 2021 63.8 % 64.5 % 66.2 % 66.3 % -0.7 % -2.4 % -2.5 % 2022 60.2 % 62.7 % 66.3 % 67.5 % -2.5 % -6.1 % -7.3 % 2023 64.3 % 67.4 % — 67.5 % -3.1 % — -3.2 % 2024 66.5 % — — 67.2 % — — -0.7 % (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.
The following table compares our aggregated forecast of Consumer Loan collection rates as of December 31, 2025, with the aggregated forecasts as of December 31, 2024, as of December 31, 2023, and at the time of assignment, segmented by year of assignment: Forecasted Collection Percentage as of (1) Current Forecast Variance from Consumer Loan Assignment Year December 31, 2025 December 31, 2024 December 31, 2023 Initial Forecast December 31, 2024 December 31, 2023 Initial Forecast 2016 63.9 % 63.9 % 63.8 % 65.4 % 0.0 % 0.1 % -1.5 % 2017 64.8 % 64.7 % 64.7 % 64.0 % 0.1 % 0.1 % 0.8 % 2018 65.5 % 65.5 % 65.5 % 63.6 % 0.0 % 0.0 % 1.9 % 2019 67.2 % 67.2 % 66.9 % 64.0 % 0.0 % 0.3 % 3.2 % 2020 68.0 % 67.7 % 67.6 % 63.4 % 0.3 % 0.4 % 4.6 % 2021 63.8 % 63.8 % 64.5 % 66.3 % 0.0 % -0.7 % -2.5 % 2022 59.3 % 60.2 % 62.7 % 67.5 % -0.9 % -3.4 % -8.2 % 2023 63.3 % 64.3 % 67.4 % 67.5 % -1.0 % -4.1 % -4.2 % 2024 65.3 % 66.5 % — 67.2 % -1.2 % — -1.9 % 2025 67.2 % — — 67.0 % — — 0.2 % (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.
The financing has an expected average annualized cost of 6.5% (including upfront fees and other costs), and it will revolve for 24 months, after which it will amortize based upon the cash flows on the underlying Loans.
The financing has an expected average annualized cost of 5.1% (including upfront fees and other costs), and it will revolve for 24 months, after which it will amortize based upon the cash flows on the underlying Loans.
The following table presents aggregate forecasted Consumer Loan collection rates, advance rates, and spreads (the forecasted collection rate less the advance rate), and the percentage of the forecasted collections that had been realized as of December 31, 2024, as well as forecasted collection rates and spreads at the time of assignment.
The following table presents aggregate forecasted Consumer Loan collection rates, advance rates, and spreads (the forecasted collection rate less the advance rate), and the percentage of the forecasted collections that had been realized as of December 31, 2025, as well as forecasted collection rates and spreads at the time of assignment.
Dollar volume increased less than unit volume in 2024 due to a decrease in the average advance paid, due to decreases in the average advance rate and the average size of Consumer Loans assigned. Unit volume for 2024 was the highest unit volume in our history.
Dollar volume increased less than unit volume in 2024 due to decreases in the average advance rate and the average size of Consumer Loans assigned, which resulted in a decrease in the average advance paid. Unit volume for 2024 was the highest unit volume in our history.
(2) We have contractual obligations to pay Dealer Holdback to Dealers. Payments of Dealer Holdback are contingent upon the receipt of consumer payments and the repayment of advances. The amounts presented represent our forecast as of December 31, 2024.
(2) We have contractual obligations to pay Dealer Holdback to Dealers. Payments of Dealer Holdback are contingent upon the receipt of consumer payments and the repayment of advances. The amounts presented represent our forecast as of December 31, 2025.
There are various restrictive covenants to which we are subject under each financing arrangement, and we were in compliance with those covenants as of December 31, 2024.
There are various restrictive covenants to which we are subject under each financing arrangement, and we were in compliance with those covenants as of December 31, 2025.
Results of Operations The following is a discussion of our 2024 and 2023 results of operations and income statement data on a consolidated basis, including year-to-year comparisons between 2024 and 2023.
Results of Operations The following is a discussion of our 2025 and 2024 results of operations and income statement data on a consolidated basis, including year-to-year comparisons between 2025 and 2024.
New Accounting Updates Not Yet Adopted See Note 2 to the consolidated financial statements contained in Item 8 of this Form 10-K, which is incorporated herein by reference, for information concerning the following new accounting updates and the impact of the implementation of these updates on our financial statements: • Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative • Improvements to Income Tax Disclosures • Disaggregation of Income Statement Expenses Forward-Looking Statements We make forward-looking statements in this report and may make such statements in future filings with the SEC.
New Accounting Updates Not Yet Adopted See Note 2 to the consolidated financial statements contained in Item 8 of this Form 10-K, which is incorporated herein by reference, for information concerning the following new accounting updates and the impact of the implementation of these updates on our financial statements: • Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative • Disaggregation of Income Statement Expenses • Targeted Improvements to the Accounting for Internal-Use Software Forward-Looking Statements We make forward-looking statements in this report and may make such statements in future filings with the SEC.
The following table compares our forecast of aggregate Consumer Loan collection rates as of December 31, 2024 with the forecasts at the time of assignment, for Dealer Loans and Purchased Loans separately: Dealer Loans Purchased Loans Forecasted Collection Percentage as of (1) Forecasted Collection Percentage as of (1) Consumer Loan Assignment Year December 31, 2024 Initial Forecast Variance December 31, 2024 Initial Forecast Variance 2015 64.6 % 67.5 % -2.9 % 69.0 % 68.5 % 0.5 % 2016 63.1 % 65.1 % -2.0 % 66.1 % 66.5 % -0.4 % 2017 64.1 % 63.8 % 0.3 % 66.3 % 64.6 % 1.7 % 2018 64.9 % 63.6 % 1.3 % 66.8 % 63.5 % 3.3 % 2019 66.8 % 63.9 % 2.9 % 67.9 % 64.2 % 3.7 % 2020 67.5 % 63.3 % 4.2 % 67.9 % 63.6 % 4.3 % 2021 63.5 % 66.3 % -2.8 % 64.3 % 66.3 % -2.0 % 2022 59.5 % 67.3 % -7.8 % 62.1 % 68.0 % -5.9 % 2023 63.1 % 66.8 % -3.7 % 67.7 % 69.4 % -1.7 % 2024 65.4 % 66.3 % -0.9 % 70.7 % 70.7 % 0.0 % (1) The forecasted collection rates presented for Dealer Loans and Purchased Loans reflect the Consumer Loan classification at the time of assignment.
The following table compares our forecast of aggregate Consumer Loan collection rates as of December 31, 2025 with the forecasts at the time of assignment, for Dealer Loans and Purchased Loans separately: Dealer Loans Purchased Loans Forecasted Collection Percentage as of (1) Forecasted Collection Percentage as of (1) Consumer Loan Assignment Year December 31, 2025 Initial Forecast Variance December 31, 2025 Initial Forecast Variance 2016 63.2 % 65.1 % -1.9 % 66.2 % 66.5 % -0.3 % 2017 64.1 % 63.8 % 0.3 % 66.4 % 64.6 % 1.8 % 2018 64.9 % 63.6 % 1.3 % 66.8 % 63.5 % 3.3 % 2019 66.9 % 63.9 % 3.0 % 67.9 % 64.2 % 3.7 % 2020 67.8 % 63.3 % 4.5 % 68.4 % 63.6 % 4.8 % 2021 63.6 % 66.3 % -2.7 % 64.4 % 66.3 % -1.9 % 2022 58.5 % 67.3 % -8.8 % 61.3 % 68.0 % -6.7 % 2023 62.1 % 66.8 % -4.7 % 66.8 % 69.4 % -2.6 % 2024 64.1 % 66.3 % -2.2 % 69.9 % 70.7 % -0.8 % 2025 65.7 % 65.5 % 0.2 % 71.9 % 71.5 % 0.4 % (1) The forecasted collection rates presented for Dealer Loans and Purchased Loans reflect the Consumer Loan classification at the time of assignment.
Variances in the pattern of future claims from our current estimates would impact the timing of premiums recognized in future periods. A 10% change in premiums earned for the year ended December 31, 2024 would have affected 2024 consolidated net income by approximately $7.4 million. Contingencies Nature of Estimates Required.
Variances in the pattern of future claims from our current estimates would impact the timing of premiums recognized in future periods. A 10% change in premiums earned for the year ended December 31, 2025 would have affected 2025 consolidated net income by approximately $7.2 million. Contingencies Nature of Estimates Required.
Access to Capital Our strategy for accessing capital on acceptable terms needed to maintain and grow the business is to: (1) maintain consistent financial performance; (2) maintain modest financial leverage; and (3) maintain multiple funding sources. Our funded debt to equity ratio was 3.6 to 1 as of December 31, 2024.
Access to Capital Our strategy for accessing capital on acceptable terms needed to maintain and grow the business is to: (1) maintain consistent financial performance; (2) maintain modest financial leverage; and (3) maintain multiple funding sources. Our funded debt to equity ratio was 4.2 to 1 as of December 31, 2025.
(3) A lease liability of $1.6 million is recognized within accounts payable and accrued liabilities in our consolidated balance sheet as of December 31, 2024. (4) Purchase obligations consist primarily of contractual obligations related to our information system needs.
(3) A lease liability of $2.1 million is recognized within accounts payable and accrued liabilities in our consolidated balance sheet as of December 31, 2025. (4) Purchase obligations consist primarily of contractual obligations related to our information system needs.
Forecasted Collection % as of Spread % as of Consumer Loan Assignment Year December 31, 2024 Initial Forecast Advance % (1) December 31, 2024 Initial Forecast % of Forecast Realized (2) 2015 65.3 % 67.7 % 44.5 % 20.8 % 23.2 % 99.7 % 2016 63.9 % 65.4 % 43.8 % 20.1 % 21.6 % 99.5 % 2017 64.7 % 64.0 % 43.2 % 21.5 % 20.8 % 99.2 % 2018 65.5 % 63.6 % 43.5 % 22.0 % 20.1 % 98.6 % 2019 67.2 % 64.0 % 44.0 % 23.2 % 20.0 % 96.9 % 2020 67.7 % 63.4 % 43.9 % 23.8 % 19.5 % 92.4 % 2021 63.8 % 66.3 % 46.0 % 17.8 % 20.3 % 83.6 % 2022 60.2 % 67.5 % 47.4 % 12.8 % 20.1 % 66.0 % 2023 64.3 % 67.5 % 46.2 % 18.1 % 21.3 % 43.1 % 2024 66.5 % 67.2 % 45.1 % 21.4 % 22.1 % 15.1 % (1) Represents advances paid to Dealers on Consumer Loans assigned under the Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under the Purchase Program as a percentage of the initial balance of the Consumer Loans.
Forecasted Collection % as of Spread % as of Consumer Loan Assignment Year December 31, 2025 Initial Forecast Advance % (1) December 31, 2025 Initial Forecast % of Forecast Realized (2) 2016 63.9 % 65.4 % 43.8 % 20.1 % 21.6 % 99.7 % 2017 64.8 % 64.0 % 43.2 % 21.6 % 20.8 % 99.6 % 2018 65.5 % 63.6 % 43.5 % 22.0 % 20.1 % 99.3 % 2019 67.2 % 64.0 % 44.0 % 23.2 % 20.0 % 98.6 % 2020 68.0 % 63.4 % 43.9 % 24.1 % 19.5 % 96.9 % 2021 63.8 % 66.3 % 46.0 % 17.8 % 20.3 % 92.5 % 2022 59.3 % 67.5 % 47.4 % 11.9 % 20.1 % 81.7 % 2023 63.3 % 67.5 % 46.2 % 17.1 % 21.3 % 65.3 % 2024 65.3 % 67.2 % 45.1 % 20.2 % 22.1 % 43.5 % 2025 67.2 % 67.0 % 45.0 % 22.2 % 22.0 % 15.2 % (1) Represents advances paid to Dealers on Consumer Loans assigned under the Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under the Purchase Program as a percentage of the initial balance of the Consumer Loans.
The following table shows the percentage of Consumer Loans assigned to us under each of the programs for each of the last three years: Unit Volume Dollar Volume (1) For the Years Ended December 31, Portfolio Program Purchase Program Portfolio Program Purchase Program 2022 73.5 % 26.5 % 69.8 % 30.2 % 2023 74.0 % 26.0 % 70.7 % 29.3 % 2024 78.7 % 21.3 % 77.5 % 22.5 % (1) Represents advances paid to Dealers on Consumer Loans assigned under the Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under the Purchase Program.
The following table shows the percentage of Consumer Loans assigned to us under each of the programs for each of the last three years: Unit Volume Dollar Volume (1) For the Years Ended December 31, Portfolio Program Purchase Program Portfolio Program Purchase Program 2023 74.0 % 26.0 % 70.7 % 29.3 % 2024 78.7 % 21.3 % 77.5 % 22.5 % 2025 74.2 % 25.8 % 71.7 % 28.3 % (1) Represents advances paid to Dealers on Consumer Loans assigned under the Portfolio Program and one-time payments made to Dealers to purchase Consumer Loans assigned under the Purchase Program.
For the year ended December 31, 2023, forecasted collection rates improved for Consumer Loans assigned in 2018 and 2019, declined for Consumer Loans assigned in 2020 through 2022, and were generally consistent with expectations at the start of the period for all other assignment years presented.
For the year ended December 31, 2025, forecasted collection rates improved for Consumer Loans assigned in 2020 and 2025, declined for Consumer Loans assigned in 2022 through 2024, and were generally consistent with expectations at the start of the period for all other assignment years presented.
Dealer Loans Purchased Loans Consumer Loan Assignment Year Forecasted Collection % (1) Advance % (1)(2) Spread % Forecasted Collection % (1) Advance % (1)(2) Spread % 2015 64.6 % 43.4 % 21.2 % 69.0 % 50.2 % 18.8 % 2016 63.1 % 42.1 % 21.0 % 66.1 % 48.6 % 17.5 % 2017 64.1 % 42.1 % 22.0 % 66.3 % 45.8 % 20.5 % 2018 64.9 % 42.7 % 22.2 % 66.8 % 45.2 % 21.6 % 2019 66.8 % 43.1 % 23.7 % 67.9 % 45.6 % 22.3 % 2020 67.5 % 43.0 % 24.5 % 67.9 % 45.5 % 22.4 % 2021 63.5 % 45.1 % 18.4 % 64.3 % 47.7 % 16.6 % 2022 59.5 % 46.4 % 13.1 % 62.1 % 50.1 % 12.0 % 2023 63.1 % 44.8 % 18.3 % 67.7 % 49.8 % 17.9 % 2024 65.4 % 44.1 % 21.3 % 70.7 % 48.9 % 21.8 % (1) The forecasted collection rates and advance rates presented for Dealer Loans and Purchased Loans reflect the Consumer Loan classification at the time of assignment.
Dealer Loans Purchased Loans Consumer Loan Assignment Year Forecasted Collection % (1) Advance % (1)(2) Spread % Forecasted Collection % (1) Advance % (1)(2) Spread % 2016 63.2 % 42.1 % 21.1 % 66.2 % 48.6 % 17.6 % 2017 64.1 % 42.1 % 22.0 % 66.4 % 45.8 % 20.6 % 2018 64.9 % 42.7 % 22.2 % 66.8 % 45.2 % 21.6 % 2019 66.9 % 43.1 % 23.8 % 67.9 % 45.6 % 22.3 % 2020 67.8 % 43.0 % 24.8 % 68.4 % 45.5 % 22.9 % 2021 63.6 % 45.1 % 18.5 % 64.4 % 47.7 % 16.7 % 2022 58.5 % 46.4 % 12.1 % 61.3 % 50.1 % 11.2 % 2023 62.1 % 44.8 % 17.3 % 66.8 % 49.8 % 17.0 % 2024 64.1 % 44.1 % 20.0 % 69.9 % 48.9 % 21.0 % 2025 65.7 % 43.2 % 22.5 % 71.9 % 50.4 % 21.5 % (1) The forecasted collection rates and advance rates presented for Dealer Loans and Purchased Loans reflect the Consumer Loan classification at the time of assignment.
Variances in the amount and timing of future net cash flows from current estimates could materially impact earnings in future periods. A 1% decline in the forecasted future net cash flows on Loans as of December 31, 2024 would have reduced 2024 consolidated net income by approximately $59.7 million.
Variances in the amount and timing of future net cash flows from current estimates could materially impact earnings in future periods. A 1% decline in the forecasted future net cash flows on Loans as of December 31, 2025 would have reduced 2025 consolidated net income by approximately $56.4 million.
From time to time, we may manage that risk through the use of derivatives such as interest rate caps. As of December 31, 2024, we had $0.1 million of floating rate debt outstanding under our revolving secured lines of credit, without interest rate protection.
From time to time, we may manage that risk through the use of derivatives such as interest rate caps. As of December 31, 2025, we had $107.3 million of floating rate debt outstanding under our revolving secured lines of credit, without interest rate protection.
The spread with respect to 2022 Consumer Loans has been negatively impacted by Consumer Loan performance, which has been lower than our initial estimates by a greater margin than the other years presented.
The spreads with respect to 2022 and 2023 Consumer Loans have been negatively impacted by Consumer Loan performance, which has been lower than our initial estimates by a greater margin than the other years presented.
Payments of Dealer Holdback and accelerated Dealer Holdback are not included. Consumer Loan assignment volumes depend on a number of factors including (1) the overall demand for our financing programs, (2) the amount of capital available to fund new Loans, and (3) our assessment of the volume that our infrastructure can support.
Payments of Dealer Holdback and accelerated Dealer Holdback are not included. Consumer Loan assignment volumes depend on a number of factors including (1) the overall demand for our financing programs and (2) the amount of capital available to fund new Loans.
However, as of December 31, 2024, there was no floating rate debt outstanding under these facilities. As of December 31, 2024, we did not have a balance outstanding under Warehouse Facility II, Warehouse IV, and Warehouse Facility VI, which do not have interest rate protection.
However, as of December 31, 2025, there was no floating rate debt outstanding under this facility. As of December 31, 2025, we did not have a balance outstanding under Warehouse Facility II, Warehouse Facility IV, Warehouse Facility VI, and Warehouse VIII, which do not have interest rate protection.
Payments of Dealer Holdback and accelerated Dealer Holdback are not included. As of December 31, 2024 and 2023, the net Dealer Loans receivable balance was 72.3% and 67.7%, respectively, of the total net Loans receivable balance.
Payments of Dealer Holdback and accelerated Dealer Holdback are not included. As of December 31, 2025 and 2024, the net Dealer Loans receivable balance was 72.1% and 72.3%, respectively, of the total net Loans receivable balance.
Based on the actual principal amounts outstanding under our revolving secured line of credit facility, our Warehouse facilities, our Term ABS financings, and our senior notes as of December 31, 2024, the forecasted principal amounts outstanding on all other debt, and the actual interest rates in effect as of December 31, 2024, interest is expected to be approximately $397.8 million during 2025; $271.8 million during 2026; and $180.9 million during 2027 and thereafter.
Based on the actual principal amounts outstanding under our revolving secured line of credit facility, our Warehouse facilities, our Term ABS financings, and our senior notes as of December 31, 2025, the forecasted principal amounts outstanding on all other debt, and the actual interest rates in effect as of December 31, 2025, interest is expected to be approximately $350.8 million during 2026; $208.7 million during 2027; and $164.6 million during 2028 and thereafter.
We continue to evaluate the expected collection rate for each Consumer Loan subsequent to assignment. Our evaluation becomes more accurate as the Consumer Loans age, as we use actual performance data in our forecast.
We use a statistical model to estimate the expected collection rate for each Consumer Loan at the time of assignment. We continue to evaluate the expected collection rate for each Consumer Loan subsequent to assignment. Our evaluation becomes more accurate as the Consumer Loans age, as we use actual performance data in our forecast.
For every 100-basis-point increase in interest rates on our revolving secured lines of credit, annual after-tax earnings would decrease by a negligible amount, assuming we maintain a level amount of floating rate debt. As of December 31, 2024, we had interest rate cap agreements outstanding to manage the interest rate risk on Warehouse Facility V and Warehouse Facility VIII.
For every 100-basis-point increase in interest rates on our revolving secured lines of credit, annual after-tax earnings would decrease by approximately $0.8 million, assuming we maintain a level amount of floating rate debt. As of December 31, 2025, we had an interest rate cap agreement outstanding to manage the interest rate risk on Warehouse Facility V.
The higher spread for 2024 Consumer Loans relative to 2023 Consumer Loans as of December 31, 2024 was primarily a result of Consumer Loan performance, as the performance of 2023 Consumer Loans has been lower than our initial estimates by a greater margin than 2024 Consumer Loans.
The higher spread for 2025 Consumer Loans relative to 2024 Consumer Loans as of December 31, 2025 was primarily a result of Consumer Loan performance, as the performance of 2025 Consumer Loans has exceeded our initial estimates while the performance of 2024 Consumer Loans has been lower than our initial estimates.
On March 28, 2024, we completed a $500.0 million Term ABS financing, which was used to repay outstanding indebtedness and for general corporate purposes.
On March 27, 2025, we completed a $400.0 million Term ABS financing, which was used to repay outstanding indebtedness and for general corporate purposes.
Our pricing strategy is intended to maximize the amount of economic profit we generate, within the confines of capital and infrastructure constraints. During 2024, unit and dollar volumes increased 16.1% and 11.3%, respectively, as the number of active Dealers increased 9.1% while average volume per active Dealer increased 6.4%.
Our pricing strategy is intended to maximize the amount of economic profit we generate, within the confines of capital constraints. During 2025, unit and dollar volumes declined 12.6% and 16.5%, respectively, as the number of active Dealers increased 1.8% while average unit volume per active Dealer declined 14.4%.
We had experienced a decrease in Consumer Loan prepayments to below-average levels and, as a result, slowed our forecasted net cash flow timing. The below-average levels of Consumer Loan prepayments continued through the fourth quarter of 2023. Historically, Consumer Loan prepayments have been lower in periods with less availability of consumer credit.
We had experienced a decrease in Consumer Loan prepayments to below-average levels and, as a result, slowed our forecasted net cash flow timing. The below-average levels of Consumer Loan prepayments continued through the fourth quarter of 2023.
The increase of $237.3 million, or 13.5%, was primarily due to an increase in the average net Loans receivable balance, as follows: (Dollars in millions) For the Years Ended December 31, 2024 2023 Change Average net Loans receivable balance $ 7,530.7 $ 6,627.8 $ 902.9 Average yield on our Loan portfolio 26.5 % 26.5 % — % 37 The following table summarizes the impact each component had on the overall increase in finance charges for the year ended December 31, 2024: (In millions) Impact on finance charges: For the Year Ended December 31, 2024 Due to an increase in the average net Loans receivable balance $ 239.1 Due to a decrease in the average yield (1.8) Total increase in finance charges $ 237.3 The increase in the average net Loans receivable balance was primarily due to the dollar volume of new Consumer Loan assignments exceeding the principal collected on Loans receivable.
The increase of $149.1 million, or 7.5%, was the result of increases in the average net Loans receivable balance and the average yield on our Loan portfolio, as follows: (Dollars in millions) For the Years Ended December 31, 2025 2024 Change Average net Loans receivable balance $ 7,956.3 $ 7,530.7 $ 425.6 Average yield on our Loan portfolio 26.9 % 26.5 % 0.4 % 37 The following table summarizes the impact each component had on the overall increase in finance charges for the year ended December 31, 2025: (In millions) Impact on finance charges: For the Year Ended December 31, 2025 Due to an increase in the average net Loans receivable balance $ 112.6 Due to an increase in the average yield 36.5 Total increase in finance charges $ 149.1 The increase in the average net Loans receivable balance was primarily due to the dollar volume of new Consumer Loan assignments exceeding the principal collected on Loans receivable.
Provision for Credit Losses . The increase of $78.5 million, or 10.7%, was primarily due to an increase in provision for credit losses on forecast changes. We recognize provision for credit losses on new Consumer Loan assignments for contractual net cash flows that are not expected to be realized at the time of assignment.
Provision for Credit Losses . The decrease of $198.6 million, or 24.4%, was primarily due to a decrease in provision for credit losses on forecast changes. We recognize provision for credit losses on new Consumer Loan assignments for contractual net cash flows that are not expected to be realized at the time of assignment.
Although the advance rate on Purchased Loans is higher as compared to the advance rate on Dealer Loans, Purchased Loans do not require us to pay Dealer Holdback. The spread as of December 31, 2024 on 2024 Dealer Loans was 21.3%, as compared to a spread of 18.3% on 2023 Dealer Loans.
Although the advance rate on Purchased Loans is higher as compared to the advance rate on Dealer Loans, Purchased Loans do not require us to pay Dealer Holdback. The spread as of December 31, 2025 on 2025 Dealer Loans was 22.5%, as compared to a spread of 20.0% on 2024 Dealer Loans.
The interest rate on borrowings under the facility has been decreased from SOFR plus 245 basis points to SOFR plus 185 basis points. On December 20, 2024, we completed a $300.0 million Term ABS financing, which was used to repay outstanding indebtedness and for general corporate purposes.
The interest rate on borrowings under the facility was decreased from SOFR plus 225 basis points to SOFR plus 185 basis points. On November 13, 2025, we completed a $500.0 million Term ABS financing, which was used to repay outstanding indebtedness and for general corporate purposes.
During 2024, we decreased our estimate of future net cash flows by $314.0 million, or 3.1%, to reflect a decline in forecasted collection rates during the period and slowed our forecasted net cash flow timing to reflect a decrease in Consumer Loan prepayments, which remain below historical averages.
During 2025, we decreased our estimate of future net cash flows by $169.5 million, or 1.5%, to reflect a decline in forecasted collection rates during the period and slowed our forecasted net cash flow timing to reflect lower-than-expected Consumer Loan prepayments, which remained below historical averages.
The following table presents the change in interest expense, average outstanding debt balance, and average cost of debt for the year ended December 31, 2024 as compared to the year ended December 31, 2023: (Dollars in millions) For the Years Ended December 31, 2024 2023 Change Interest expense $ 419.5 $ 266.5 $ 153.0 Average outstanding debt balance 5,849.7 4,785.7 1,064.0 Average cost of debt 7.2 % 5.5 % 1.7 % Loss on Sale of Building.
The following table presents the change in interest expense, average outstanding debt balance, and average cost of debt for the year ended December 31, 2025 as compared to the year ended December 31, 2024: (Dollars in millions) For the Years Ended December 31, 2025 2024 Change Interest expense $ 462.9 $ 419.5 $ 43.4 Average outstanding debt balance 6,448.9 5,849.7 599.2 Average cost of debt 7.2 % 7.2 % — % Loss on Sale of Building.
The spread between the forecasted collection rate as of December 31, 2024 and the advance rate ranges from 12.8% to 23.8% for Consumer Loans assigned over the last 10 years.
The spread between the forecasted collection rate as of December 31, 2025 and the advance rate ranges from 11.9% to 24.1% for Consumer Loans assigned over the last 10 years.
Based on the amount and timing of these forecasts and expected expense levels, an advance or one-time purchase payment is made to the related Dealer at a price designed to maximize economic profit. We use a statistical model to estimate the expected collection rate for each Consumer Loan at the time of assignment.
Consumer Loan Metrics At the time a Consumer Loan is submitted to us for assignment, we forecast future expected cash flows from the Consumer Loan. Based on the amount and timing of these forecasts and expected expense levels, an advance or one-time purchase payment is made to the related Dealer at a price designed to maximize economic profit.
The following table summarizes the changes in Consumer Loan unit volume and active Dealers: For the Years Ended December 31, For the Years Ended December 31, 2024 2023 % Change 2023 2022 % Change Consumer Loan unit volume 386,126 332,499 16.1 % 332,499 280,467 18.6 % Active Dealers (1) 15,463 14,174 9.1 % 14,174 11,901 19.1 % Average volume per active Dealer 25.0 23.5 6.4 % 23.5 23.6 -0.4 % Consumer Loan unit volume from Dealers active both periods 339,361 304,779 11.3 % 282,008 259,999 8.5 % Dealers active both periods 10,637 10,637 — 9,506 9,506 — Average volume per Dealer active both periods 31.9 28.7 11.3 % 29.7 27.4 8.5 % Consumer Loan unit volume from Dealers not active both periods 46,765 27,720 68.7 % 50,491 20,468 146.7 % Dealers not active both periods 4,826 3,537 36.4 % 4,668 2,395 94.9 % Average volume per Dealer not active both periods 9.7 7.8 24.4 % 10.8 8.5 27.1 % (1) Active Dealers are Dealers who have received funding for at least one Consumer Loan during the period. 35 The following table provides additional information on the changes in Consumer Loan unit volume and active Dealers: For the Years Ended December 31, For the Years Ended December 31, 2024 2023 % Change 2023 2022 % Change Consumer Loan unit volume from new active Dealers 43,985 46,741 -5.9 % 46,741 28,223 65.6 % New active Dealers (1) 4,330 4,070 6.4 % 4,070 2,819 44.4 % Average volume per new active Dealer 10.2 11.5 -11.3 % 11.5 10.0 15.0 % Attrition (2) -8.3 % -7.3 % -7.3 % -6.9 % (1) New active Dealers are Dealers who enrolled in our program and have received funding for their first Loan from us during the period.
The following table summarizes the changes in Consumer Loan unit volume and active Dealers: For the Years Ended December 31, For the Years Ended December 31, 2025 2024 % Change 2024 2023 % Change Consumer Loan unit volume 337,411 386,126 -12.6 % 386,126 332,499 16.1 % Active Dealers (1) 15,745 15,463 1.8 % 15,463 14,174 9.1 % Average volume per active Dealer 21.4 25.0 -14.4 % 25.0 23.5 6.4 % Consumer Loan unit volume from Dealers active both periods 300,460 350,638 -14.3 % 339,361 304,779 11.3 % Dealers active both periods 10,938 10,938 — 10,637 10,637 — Average volume per Dealer active both periods 27.5 32.1 -14.3 % 31.9 28.7 11.3 % Consumer Loan unit volume from Dealers not active both periods 36,951 35,488 4.1 % 46,765 27,720 68.7 % Dealers not active both periods 4,807 4,525 6.2 % 4,826 3,537 36.4 % Average volume per Dealer not active both periods 7.7 7.8 -1.3 % 9.7 7.8 24.4 % (1) Active Dealers are Dealers who have received funding for at least one Consumer Loan during the period. 35 The following table provides additional information on the changes in Consumer Loan unit volume and active Dealers: For the Years Ended December 31, For the Years Ended December 31, 2025 2024 % Change 2024 2023 % Change Consumer Loan unit volume from new active Dealers 35,018 43,985 -20.4 % 43,985 46,741 -5.9 % New active Dealers (1) 4,285 4,330 -1.0 % 4,330 4,070 6.4 % Average volume per new active Dealer 8.2 10.2 -19.6 % 10.2 11.5 -11.3 % Attrition (2) -9.2 % -8.3 % -8.3 % -7.3 % (1) New active Dealers are Dealers who enrolled in our program and have received funding for their first Loan from us during the period.
A summary as of December 31, 2024 of our material financial obligations requiring future repayments is as follows: (In millions) Payments Due as of December 31, 2024 In less than 12 months In 12 months or more Total Long-term debt, including current maturities (1) $ 1,249.6 $ 5,142.3 $ 6,391.9 Dealer Holdback (2) 139.5 450.5 590.0 Operating lease obligations (3) 1.0 0.7 1.7 Purchase obligations (4) 2.4 14.8 17.2 Total financial obligations $ 1,392.5 $ 5,608.3 $ 7,000.8 (1) The amounts presented consist solely of principal and do not reflect deferred debt issuance costs of $37.7 million and unamortized debt discount of $1.3 million.
A summary as of December 31, 2025 of our material financial obligations requiring future repayments is as follows: (In millions) Payments Due as of December 31, 2025 In less than 12 months In 12 months or more Total Long-term debt, including current maturities (1) $ 2,181.4 $ 4,206.5 $ 6,387.9 Dealer Holdback (2) 88.2 493.7 581.9 Operating lease obligations (3) 1.3 1.2 2.5 Purchase obligations (4) 5.2 18.7 23.9 Total financial obligations $ 2,276.1 $ 4,720.1 $ 6,996.2 (1) The amounts presented consist solely of principal and do not reflect deferred debt issuance costs of $33.9 million and unamortized debt discount of $0.1 million.
Consumer Loans assigned in 2022 had continued to underperform our expectations for several quarters. Consumer Loans assigned in 2023 had also begun exhibiting similar trends of underperformance, although not as severe as Consumer Loans assigned in 2022.
Consumer Loans assigned in 2023 had also begun exhibiting similar trends of underperformance, although not as severe as Consumer Loans assigned in 2022.
Consumer Loans assigned in 2022 had continued to underperform our expectations for several quarters. Consumer Loans assigned in 2023 had also begun exhibiting similar trends of underperformance, although not as severe as Consumer Loans assigned in 2022.
Consumer Loans assigned in 2023 had also begun exhibiting similar trends of underperformance, although not as severe as Consumer Loans assigned in 2022.
Changes in the amount and timing of forecasted net cash flows are recognized in the period of change as a provision for credit losses. The implementation of the adjustment to our forecasting methodology during the second quarter of 2023 reduced forecasted net cash flows by $44.5 million, or 0.5%, and increased provision for credit losses by $71.3 million.
Changes in the amount and timing of forecasted net cash flows are recognized in the period of change as a provision for credit losses. The implementation of this forecast adjustment during the second quarter of 2025 reduced forecasted net cash flows by $18.6 million, or 0.2%, and increased provision for credit losses by $16.5 million.
During periods of economic slowdown or recession, delinquencies, defaults, repossessions, and losses may increase on our Consumer Loans, and Consumer Loan prepayments may decline.
During periods of economic slowdown or recession, delinquencies, defaults, repossessions, and losses may increase on our Consumer Loans, and Consumer Loan prepayments, which historically have been lower in periods with less availability of consumer credit, may decline.
Our provision for credit losses for the year ended December 31, 2023, included: • $322.5 million provision for credit losses on new Consumer Loan assignments, which reduced consolidated net income by $248.3 million, or $19.08 per diluted share; and • $413.7 million provision for credit losses on forecast changes related to changes in the amount and timing of expected future net cash flows, which reduced consolidated net income by $318.5 million, or $24.48 per diluted share. 41 Key Factors.
Our provision for credit losses for the year ended December 31, 2024, included: • $320.9 million provision for credit losses on new Consumer Loan assignments, which reduced consolidated net income by $247.1 million, or $19.82 per diluted share; and • $493.8 million provision for credit losses on forecast changes related to changes in the amount and timing of expected future net cash flows, which reduced consolidated net income by $380.2 million, or $30.49 per diluted share. 41 Key Factors.
Accordingly, we applied an adjustment to Consumer Loans assigned in 2022 through 2024 to reduce forecasted collection rates to what we believed the ultimate collection rates would be based on these trends. 38 During 2023, we decreased our estimate of future net cash flows by $206.3 million, or 2.3%, to reflect a decline in Consumer Loan prepayments to below-average levels.
Accordingly, during the second quarter of 2025, we applied an adjustment to that segment of the Consumer Loans assigned in 2024 to reduce forecasted collection rates to what we believed the ultimate collection rates would be based on these trends. 38 During 2024, we decreased our estimate of future net cash flows by $314.0 million, or 3.1%, to reflect a decline in forecasted collection rates during the period and slowed our forecasted net cash flow timing to reflect a decrease in Consumer Loan prepayments, which remained below historical averages.
For the year ended December 31, 2024, the effective income tax rate increased to 24.8% from 22.2% for the year ended December 31, 2023.
For the year ended December 31, 2025, the effective income tax rate increased to 25.0% from 24.8% as compared with the year ended December 31, 2024.
The following table summarizes the provision for credit losses for each of these components: (In millions) For the Years Ended December 31, Provision for Credit Losses 2024 2023 Change Forecast changes $ 493.8 $ 413.7 $ 80.1 New Consumer Loan assignments 320.9 322.5 (1.6) Total $ 814.7 $ 736.2 $ 78.5 The increase in provision for credit losses related to forecast changes was due to a greater decline in Consumer Loan performance during 2024 compared to 2023 and slower net cash flow timing during 2024 compared to 2023.
The following table summarizes the provision for credit losses for each of these components: (In millions) For the Years Ended December 31, Provision for Credit Losses 2025 2024 Change Forecast changes $ 338.3 $ 493.8 $ (155.5) New Consumer Loan assignments 277.8 320.9 (43.1) Total $ 616.1 $ 814.7 $ (198.6) The decrease in provision for credit losses related to forecast changes was primarily due to a smaller decline in Consumer Loan performance during 2025 compared to 2024.
The financing has an expected average annualized cost of 6.4% (including upfront fees and other costs), and it will revolve for 24 months, after which it will amortize based upon the cash flows on the underlying Loans.
The financing has an expected average annualized cost of 5.6% (including upfront fees and other costs), and it will revolve for 24 months, after which it will amortize based upon the cash flows on the underlying Loans. 43 On June 24, 2025, we extended the maturity of our revolving secured line of credit facility from June 22, 2027 to June 22, 2028.
Economic profit measures how efficiently we utilize our total capital, both debt and equity, and is a function of the return on capital in excess of the cost of capital and the amount of capital invested in the business. 29 Consumer Loan Metrics At the time a Consumer Loan is submitted to us for assignment, we forecast future expected cash flows from the Consumer Loan.
Economic profit measures how efficiently we utilize our total capital, both debt and equity, and is a function of the return on capital in excess of the cost of capital and the amount of capital invested in the business.
For additional information, see Note 2 and Note 5 to the consolidated financial statements contained in Item 8 of this Form 10-K, which is incorporated herein by reference. 36 Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 (Dollars in millions, except per share data) For the Years Ended December 31, 2024 2023 $ Change % Change Revenue: Finance charges $ 1,992.7 $ 1,755.4 $ 237.3 13.5 % Premiums earned 96.1 79.6 16.5 20.7 % Other income 73.6 66.9 6.7 10.0 % Total revenue 2,162.4 1,901.9 260.5 13.7 % Costs and expenses: Salaries and wages 309.2 280.2 29.0 10.3 % General and administrative 97.9 87.2 10.7 12.3 % Sales and marketing 94.4 91.7 2.7 2.9 % Total operating expenses 501.5 459.1 42.4 9.2 % Provision for credit losses on forecast changes 493.8 413.7 80.1 19.4 % Provision for credit losses on new Consumer Loan assignments 320.9 322.5 (1.6) -0.5 % Total provision for credit losses 814.7 736.2 78.5 10.7 % Interest 419.5 266.5 153.0 57.4 % Provision for claims 73.5 70.7 2.8 4.0 % Loss on extinguishment of debt — 1.8 (1.8) -100.0 % Loss on sale of building 23.7 — 23.7 — % Total costs and expenses 1,832.9 1,534.3 298.6 19.5 % Income before provision for income taxes 329.5 367.6 (38.1) -10.4 % Provision for income taxes 81.6 81.5 0.1 0.1 % Net income $ 247.9 $ 286.1 $ (38.2) -13.4 % Net income per share: Basic $ 20.12 $ 22.09 $ (1.97) -8.9 % Diluted $ 19.88 $ 21.99 $ (2.11) -9.6 % Weighted average shares outstanding: Basic 12,323,261 12,953,424 (630,163) -4.9 % Diluted 12,469,283 13,010,735 (541,452) -4.2 % Finance Charges.
For additional information, see Note 2 and Note 5 to the consolidated financial statements contained in Item 8 of this Form 10-K, which is incorporated herein by reference. 36 Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 (Dollars in millions, except per share data) For the Years Ended December 31, 2025 2024 $ Change % Change Revenue: Finance charges $ 2,141.8 $ 1,992.7 $ 149.1 7.5 % Premiums earned 95.6 96.1 (0.5) -0.5 % Other income 79.8 73.6 6.2 8.4 % Total revenue 2,317.2 2,162.4 154.8 7.2 % Costs and expenses: Salaries and wages 337.1 309.2 27.9 9.0 % General and administrative 161.4 97.9 63.5 64.9 % Sales and marketing 101.4 94.4 7.0 7.4 % Total operating expenses 599.9 501.5 98.4 19.6 % Provision for credit losses on forecast changes 338.3 493.8 (155.5) -31.5 % Provision for credit losses on new Consumer Loan assignments 277.8 320.9 (43.1) -13.4 % Total provision for credit losses 616.1 814.7 (198.6) -24.4 % Interest 462.9 419.5 43.4 10.3 % Provision for claims 71.7 73.5 (1.8) -2.4 % Loss on extinguishment of debt 1.2 — 1.2 — % Loss on sale of building — 23.7 (23.7) -100.0 % Total costs and expenses 1,751.8 1,832.9 (81.1) -4.4 % Income before provision for income taxes 565.4 329.5 235.9 71.6 % Provision for income taxes 141.5 81.6 59.9 73.4 % Net income $ 423.9 $ 247.9 $ 176.0 71.0 % Net income per share: Basic $ 37.02 $ 20.12 $ 16.90 84.0 % Diluted $ 36.38 $ 19.88 $ 16.50 83.0 % Weighted average shares outstanding: Basic 11,451,578 12,323,261 (871,683) -7.1 % Diluted 11,650,773 12,469,283 (818,510) -6.6 % Finance Charges.
The changes in forecasted collection rates impacted forecasted net cash flows (forecasted collections less forecasted Dealer Holdback payments) as follows: (In millions) For the Years Ended December 31, Decrease in Forecasted Net Cash Flows 2024 2023 2022 Dealer Loans $ (204.6) $ (125.3) $ (41.6) Purchased Loans (109.4) (81.0) (18.1) Total $ (314.0) $ (206.3) $ (59.7) % change from forecast at beginning of period -3.1 % -2.3 % -0.7 % 30 During the second quarter of 2024, we applied an adjustment to our methodology for forecasting the amount of future net cash flows from our Loan portfolio, which reduced the forecasted collection rates for Consumer Loans assigned in 2022 through 2024.
For the year ended December 31, 2024, forecasted collection rates improved for Consumer Loans assigned in 2019, declined for Consumer Loans assigned in 2021 through 2024, and were generally consistent with expectations at the start of the period for all other assignment years presented. 30 The changes to our forecast of future net cash flows from our Loan portfolio (forecasted collections less forecasted Dealer Holdback payments) are shown in the following table: (Dollars in millions) Decrease in Forecasted Net Cash Flows For the Years Ended December 31, Total Loans % Change from Forecast at Beginning of Period 2023 $ (206.3) -2.3 % 2024 (314.0) -3.1 % 2025 (169.5) -1.5 % The decreases in forecasted net cash flows for the years ended December 31, 2025, 2024, and 2023, were composed of ordinary decreases in forecasted net cash flows and the following adjustments applied to our forecasting methodology: During the second quarter of 2025, we applied an adjustment to our methodology for forecasting the amount of future net cash flows from our Loan portfolio, which reduced the forecasted collection rates for Consumer Loans assigned in 2024.
We had experienced a decrease in Consumer Loan prepayments to below-average levels and, as a result, slowed our forecasted net cash flow timing. Historically, Consumer Loan prepayments have been lower in periods with less availability of consumer credit.
We had experienced a decrease in Consumer Loan prepayments to below-average levels and, as a result, slowed our forecasted net cash flow timing. Changes in the amount and timing of forecasted net cash flows are recognized in the period of change as a provision for credit losses.
The $206.3 million decrease in forecasted net cash flows during 2023 was composed of an ordinary decrease in forecasted net cash flows of $161.8 million, or 1.8%, and an adjustment to our forecasting methodology during the second quarter of 2023, which, upon implementation, decreased our estimate of future net cash flows by $44.5 million, or 0.5%, and increased our provision for credit losses by $71.3 million.
The $169.5 million decrease in forecasted net cash flows for the year ended December 31, 2025 was composed of an ordinary decrease in forecasted net cash flows of $150.9 million, or 1.3%, and an adjustment applied to our forecasting methodology, which upon implementation, reduced forecasted net cash flows by $18.6 million, or 0.2%, and increased our provision for credit losses by $16.5 million.
The decrease in consolidated net income was primarily due to increases in provision for credit losses and interest expense.
The increase in consolidated net income was primarily due to a decrease in provision for credit losses and an increase in finance charges, partially offset by an increase in operating expenses.
The increase of $42.4 million, or 9.2%, was primarily due to: • An increase in salaries and wages expense of $29.0 million, or 10.3%, primarily due to increases in (i) the number of team members as we are investing in our business with the goal of increasing the speed at which we enhance our product for Dealers and consumers, (ii) fringe benefits, primarily due to higher medical claims, and (iii) stock-based compensation expense, primarily due to equity awards granted to our executive officers and senior leaders. ▪ An increase in general and administrative expense of $10.7 million, or 12.3%, primarily due to increases in legal and technology systems expenses.
The cumulative amount reflects, among other things, preliminary alignment between us and representatives of the agencies involved in the previously disclosed multi-state and New York Attorney General legal matters on certain material terms of a potential settlement of those legal matters, including a potential cash payment by us of $75.5 million. • An increase in salaries and wages expense of $27.9 million, or 9.0%, primarily due to increases in (i) the number of team members in Engineering as we are investing in our business with the goal of increasing the speed at which we enhance our product for Dealers and consumers, (ii) stock-based compensation expense, primarily due to equity awards granted to our executive officers and senior leaders, and (iii) fringe benefits, primarily due to higher medical claims.
The increase was primarily due to Consumer Loan performance, as the performance of 2023 Dealer Loans has been lower than our initial estimates by a greater margin than 2024 Dealer Loans. The spread as of December 31, 2024 on 2024 Purchased Loans was 21.8%, as compared to a spread of 17.9% on 2023 Purchased Loans.
The increase was primarily a result of Consumer Loan performance, as the performance of 2025 Dealer Loans has exceeded our initial estimates while the performance of 2024 Dealer Loans has been lower than our initial estimates.
The interest rate on borrowings under the facility has been decreased from SOFR plus 230 basis points to SOFR plus 185 basis points. 43 On September 19, 2024, we extended the date on which the $500.0 million Term ABS 2019-2 financing will cease to revolve from August 15, 2025 to September 15, 2026 and increased the interest rate under the financing from 5.15% to 5.43%.
The interest rate on borrowings under the facility was decreased from the Secured Overnight Financing Rate plus 221.4 basis points to SOFR plus 205 basis points. On September 19, 2025, we extended the date on which our $200.0 million Warehouse Facility VIII will cease to revolve from September 21, 2026 to September 19, 2028.
The decrease in provision for credit losses related to new Consumer Loan assignments was due to a 14.3% decrease in the average provision per new Consumer Loan assignment, partially offset by a 16.1% increase in Consumer Loan assignment unit volume.
The decrease in provision for credit losses related to new Consumer Loan assignments was primarily due to a 12.6% decrease in Consumer Loan assignment unit volume. Interest. The increase in interest expense of $43.4 million, or 10.3%, was primarily due to an increase in our average outstanding debt balance.
Under CECL, changes in the amount and timing of forecasted net cash flows are recorded as a provision for credit losses in the period of change.
Changes in the amount and timing of forecasted net cash flows are recognized in the period of change as a provision for credit losses. The implementation of this forecast adjustment during the second quarter of 2025 reduced forecasted net cash flows by $18.6 million, or 0.2%, and increased provision for credit losses by $16.5 million.
The removal of the COVID forecast adjustment and the implementation of the enhanced forecasting methodology during the first quarter of 2022 impacted forecasted net cash flows and provision for credit losses as follows: (In millions) Increase / (Decrease) in Forecasting Methodology Changes Forecasted Net Cash Flows Provision for Credit Losses Removal of COVID forecast adjustment $ 149.5 $ (118.5) Implementation of enhanced forecasting methodology (53.8) 47.9 Total $ 95.7 $ (70.6) Our provision for credit losses for the year ended December 31, 2024, included: • $320.9 million provision for credit losses on new Consumer Loan assignments, which reduced consolidated net income by $247.1 million, or $19.82 per diluted share; and • $493.8 million provision for credit losses on forecast changes related to changes in the amount and timing of expected future net cash flows, which reduced consolidated net income by $380.2 million, or $30.49 per diluted share.
Our provision for credit losses for the year ended December 31, 2025, included: • $277.8 million provision for credit losses on new Consumer Loan assignments, which reduced consolidated net income by $208.4 million, or $17.89 per diluted share; and • $338.3 million provision for credit losses on forecast changes related to changes in the amount and timing of expected future net cash flows, which reduced consolidated net income by $253.7 million, or $21.78 per diluted share.
Critical Success Factors Critical success factors include our ability to accurately forecast Consumer Loan performance, access capital on acceptable terms, and maintain or grow Consumer Loan volume at the level and on the terms that we anticipate, with the objective to maximize economic profit over the long term.
The building was sold to reduce excess office space and eliminate the associated annual operating costs of approximately $2.1 million. • 13 workplace awards, including reaching #39 on Great Place to Work ® and Fortune magazine's 100 Best Companies to Work For ® list and #9 on the 2024 Top Workplaces USA list in the 1,000-2,499 employee company size category. 29 Critical Success Factors Critical success factors include our ability to accurately forecast Consumer Loan performance, access capital on acceptable terms, and maintain or grow Consumer Loan volume at the level and on the terms that we anticipate, with the objective to maximize economic profit over the long term.
The increase was primarily a result of a higher initial spread on 2024 Purchased Loans, due to a higher initial forecast and lower advance rate. Additionally, the performance of 2023 Purchased Loans has been lower than our initial estimates.
This impact of Consumer Loan performance was partially offset by the impact of a lower initial spread on 2025 Purchased Loans, due to the advance rate increasing by a greater margin than the initial forecast in our Purchased Loan portfolio.
The increase was primarily due to: • A decrease in the impact of excess tax benefits on our effective income tax rate, primarily due to the timing of long-term stock award grants. • An increase in non-deductible executive compensation expense. • An increase in the impact of state and local income taxes on our effective income tax rate, primarily due to an adjustment to an uncertain tax position estimate during the second quarter of 2024 and changes in state tax laws that were enacted during the second quarter of 2024.
The increase was primarily due to an increase in state income taxes due to a revision of deferred tax estimates during 2025 and a reduction in excess tax benefits due to an increase in pre-tax income in 2025, partially offset by a decrease in non-deductible executive compensation expense.