Item 1. Financial Statements
ITEM 1.
FINANCIAL STATEMENTS
Atlanticus Holdings Corporation and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
(Dollars in thousands)
September 30,
December 31,
2024
2023
Assets
Unrestricted cash and cash equivalents (including $ 147.3 million and $ 158.0 million associated with variable interest entities at September 30, 2024 and December 31, 2023, respectively)
$ 308,651 $ 339,338
Restricted cash and cash equivalents (including $ 22.0 million and $ 20.5 million associated with variable interest entities at September 30, 2024 and December 31, 2023, respectively)
76,058 44,315
Loans at fair value (including $ 2,189.4 million and $ 2,128.6 million associated with variable interest entities at September 30, 2024 and December 31, 2023, respectively)
2,511,619 2,173,759
Loans at amortized cost, net (including $ 4.6 million and $ 1.8 million of allowance for credit losses at September 30, 2024 and December 31, 2023, respectively; and $ 16.9 million and $ 17.9 million of deferred revenue at September 30, 2024 and December 31, 2023, respectively)
89,109 98,425
Property at cost, net of depreciation
9,676 11,445
Operating lease right-of-use assets
11,040 11,310
Prepaid expenses and other assets
33,811 27,853
Total assets
$ 3,039,964 $ 2,706,445
Liabilities
Accounts payable and accrued expenses
$ 59,563 $ 61,634
Operating lease liabilities
19,446 20,180
Notes payable, net (including $ 1,802.6 million and $ 1,795.9 million associated with variable interest entities at September 30, 2024 and December 31, 2023, respectively)
2,016,655 1,861,685
Senior notes, net
269,649 144,453
Income tax liability
105,214 85,826
Total liabilities
2,470,527 2,173,778
Commitments and contingencies (Note 10)
Preferred stock, no par value, 10,000,000 shares authorized:
Series A preferred stock, 400,000 shares issued and outstanding (liquidation preference - $ 40.0 million) at September 30, 2024 and December 31, 2023 (Note 5) (1)
40,000 40,000
Class B preferred units issued to noncontrolling interests (Note 5)
74,975 100,250
Shareholders' Equity
Series B preferred stock, no par value, 3,300,704 shares issued and outstanding at September 30, 2024 (liquidation preference - $ 82.5 million); 3,256,561 shares issued and outstanding at December 31, 2023 (liquidation preference - $ 81.4 million) (1)
— —
Common stock, no par value, 150,000,000 shares authorized: 14,738,862 and 14,603,563 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively
— —
Paid-in capital
89,386 87,415
Retained earnings
368,337 307,260
Total shareholders’ equity attributable to Atlanticus Holdings Corporation
457,723 394,675
Noncontrolling interests
( 3,261 ) ( 2,258 )
Total equity
454,462 392,417
Total liabilities, shareholders' equity and temporary equity
$ 3,039,964 $ 2,706,445
(1) Both the Series A preferred stock and the Series B preferred stock have no par value and are part of the same aggregate 10,000,000 shares authorized.
See accompanying notes.
1
Table of Contents
Atlanticus Holdings Corporation and Subsidiaries
Condensed Consolidated Statements of Income (Unaudited)
(Dollars in thousands, except per share data)
For the Three Months Ended
For the Nine Months Ended
September 30,
September 30,
2024
2023
2024
2023
Revenue:
Consumer loans, including past due fees
$
255,389
$
224,682
$
728,112
$
654,425
Fees and related income on earning assets
78,572
59,853
185,983
167,084
Other revenue
16,993
10,378
42,674
25,137
Total operating revenue
350,954
294,913
956,769
846,646
Other non-operating revenue
270
( 6
)
1,184
140
Total revenue
351,224
294,907
957,953
846,786
Interest expense
( 42,492
)
( 28,274
)
( 115,503
)
( 76,723
)
Provision for credit losses
( 4,633
)
( 538
)
( 9,323
)
( 1,551
)
Changes in fair value of loans
( 203,739
)
( 177,854
)
( 549,161
)
( 505,505
)
Net margin
100,360
88,241
283,966
263,007
Operating expenses:
Salaries and benefits
( 12,299
)
( 11,360
)
( 37,584
)
( 32,593
)
Card and loan servicing
( 28,069
)
( 25,864
)
( 82,589
)
( 74,013
)
Marketing and solicitation
( 14,848
)
( 12,599
)
( 38,848
)
( 37,491
)
Depreciation
( 656
)
( 647
)
( 1,963
)
( 1,908
)
Other
( 7,202
)
( 6,013
)
( 24,272
)
( 19,149
)
Total operating expenses
( 63,074
)
( 56,483
)
( 185,256
)
( 165,154
)
Income before income taxes
37,286
31,758
98,710
97,853
Income tax expense
( 8,097
)
( 6,785
)
( 19,575
)
( 22,172
)
Net income
29,189
24,973
79,135
75,681
Net loss attributable to noncontrolling interests
354
267
858
860
Net income attributable to controlling interests
29,543
25,240
79,993
76,541
Preferred stock and preferred unit dividends and discount accretion
( 6,316
)
( 6,341
)
( 18,916
)
( 18,857
)
Net income attributable to common shareholders
$
23,227
$
18,899
$
61,077
$
57,684
Net income attributable to common shareholders per common share—basic
$
1.58
$
1.30
$
4.15
$
3.99
Net income attributable to common shareholders per common share—diluted
$
1.27
$
1.03
$
3.35
$
3.14
See accompanying notes.
2
Table of Contents
Atlanticus Holdings Corporation and Subsidiaries
Condensed Consolidated Statements of Shareholders’ Equity and Temporary Equity (Unaudited)
For the Nine Months Ended September 30, 2024 and September 30, 2023
(Dollars in thousands)
Series B Preferred Stock
Common Stock
Temporary Equity
Shares Issued
Amount
Shares Issued
Amount
Paid-In Capital
Retained Earnings
Noncontrolling Interests
Total Equity
Series A Preferred Stock
Class B Preferred Units
Balance at January 1, 2024
3,256,561 $ — 14,603,563 $ — $ 87,415 $ 307,260 $ ( 2,258 ) $ 392,417 $ 40,000 $ 100,250
Accretion of discount associated with issuance of subsidiary equity
— — — — — ( 75 ) — ( 75 ) — 75
Series A preferred stock dividends ($ 1.50 dividend per share)
— — — — — ( 597 ) — ( 597 ) — —
Series B preferred stock dividends ($ 0.48 dividend per share)
— — — — — ( 1,555 ) — ( 1,555 ) — —
Class B preferred units dividends ($ 0.04 dividend per share)
— — — — — ( 4,065 ) — ( 4,065 ) — —
Compensatory stock issuances, net of forfeitures
— — 206,629 — — — — — — —
Issuance of series B preferred stock, net
44,143 — — — 1,071 — — 1,071 — —
Distributions to owners of noncontrolling interests
— — — — — — ( 148 ) ( 148 ) — —
Contributions by owners of noncontrolling interests
— — — — — — 3 3 — —
Stock-based compensation costs
— — — — 940 — — 940 — —
Redemption and retirement of common shares
— — ( 18,033 ) — ( 543 ) — — ( 543 ) — —
Net income (loss)
— — — — — 26,170 ( 351 ) 25,819 — —
Balance at March 31, 2024
3,300,704 $ — 14,792,159 $ — $ 88,883 $ 327,138 $ ( 2,754 ) $ 413,267 $ 40,000 $ 100,325
Accretion of discount associated with issuance of subsidiary equity
— — — — — ( 75 ) — ( 75 ) — 75
Series A preferred stock dividends ($ 1.50 dividend per share)
— — — — — ( 596 ) — ( 596 ) — —
Series B preferred stock dividends ($ 0.48 dividend per share)
— — — — — ( 1,573 ) — ( 1,573 ) — —
Class B preferred units dividends ($ 0.04 dividend per share)
— — — — — ( 4,064 ) — ( 4,064 ) — —
Stock option exercises and proceeds related thereto
— — 2,975 — 45 — — 45 — —
Compensatory stock issuances, net of forfeitures
— — 3,007 — — — — — — —
Stock-based compensation costs
— — — — 1,050 — — 1,050 — —
Redemption and retirement of common shares
— — ( 49,203 ) — ( 1,273 ) — — ( 1,273 ) — —
Net income (loss)
— — — — — 24,280 ( 153 ) 24,127 — —
Balance at June 30, 2024
3,300,704 $ — 14,748,938 $ — $ 88,705 $ 345,110 $ ( 2,907 ) $ 430,908 $ 40,000 $ 100,400
Accretion of discount associated with issuance of subsidiary equity
— — — — — ( 75 ) — ( 75 ) — 75
Series A preferred stock dividends ($ 1.50 dividend per share)
— — — — — ( 604 ) — ( 604 ) — —
Series B preferred stock dividends ($ 0.48 dividend per share)
— — — — — ( 1,573 ) — ( 1,573 ) — —
Class B preferred units dividends ($ 0.04 dividend per share)
— — — — — ( 4,064 ) — ( 4,064 ) — —
Stock option exercises and proceeds related thereto
— — 1,700 — 26 — — 26 — —
Compensatory stock issuances, net of forfeitures
— — ( 583 ) — — — — — — —
Stock-based compensation costs
— — — — 979 — — 979 — —
Redemption and retirement of preferred shares and preferred units
— — — — — — — — — ( 25,500 )
Redemption and retirement of common shares
— — ( 11,193 ) — ( 324 ) — — ( 324 ) — —
Net income (loss)
— — — — — 29,543 ( 354 ) 29,189 — —
Balance at September 30, 2024
3,300,704 $ — 14,738,862 $ — $ 89,386 $ 368,337 $ ( 3,261 ) $ 454,462 $ 40,000 $ 74,975
3
Table of Contents
Series B Preferred Stock
Common Stock
Temporary Equity
Shares Issued
Amount
Shares Issued
Amount
Paid-In Capital
Retained Earnings
Noncontrolling Interests
Total Equity
Series A Preferred Stock
Class B Preferred Units
Balance at January 1, 2023
3,204,640 $ — 14,453,415 $ — $ 121,996 $ 204,415 $ ( 1,371 ) $ 325,040 $ 40,000 $ 99,950
Accretion of discount associated with issuance of subsidiary equity
— — — — (75 ) — — ( 75 ) — 75
Discount associated with repurchase of preferred stock
— — — — 16 — — 16 — —
Series A preferred stock dividends ($ 1.50 dividend per share)
— — — — ( 592 ) — — ( 592 ) — —
Series B preferred stock dividends ($ 0.48 dividend per share)
— — — — ( 1,556 ) — — ( 1,556 ) — —
Class B preferred units dividends ($ 0.04 dividend per share)
— — — — ( 4,020 ) — — ( 4,020 ) — —
Stock option exercises and proceeds related thereto
— — 1,258 — 19 — — 19 — —
Compensatory stock issuances, net of forfeitures
— — 146,227 — — — — — — —
Issuance of series B preferred stock, net
51,327 — — — 1,069 — — 1,069 — —
Contributions by owners of noncontrolling interests
— — — — — — 4 4 — —
Stock-based compensation costs
— — — — 931 — — 931 — —
Redemption and retirement of preferred shares
(1,806 ) — — — ( 45 ) — — ( 45 ) — —
Redemption and retirement of common shares
— — ( 72,354 ) — ( 1,947 ) — — ( 1,947 ) — —
Net income (loss)
— — — — — 26,212 ( 318 ) 25,894 — —
Balance at March 31, 2023
3,254,161 $ — 14,528,546 $ — $ 115,796 $ 230,627 $ ( 1,685 ) $ 344,738 $ 40,000 $ 100,025
Accretion of discount associated with issuance of subsidiary equity
— — — — (75 ) — — ( 75 ) — 75
Series A preferred stock dividends ($ 1.50 dividend per share)
— — — — ( 598 ) — — ( 598 ) — —
Series B preferred stock dividends ($ 0.48 dividend per share)
— — — — ( 1,551 ) — — ( 1,551 ) — —
Class B preferred units dividends ($ 0.04 dividend per share)
— — — — ( 4,065 ) — — ( 4,065 ) — —
Stock option exercises and proceeds related thereto
— — 5,160 — 40 — — 40 — —
Compensatory stock issuances, net of forfeitures
— — ( 220 ) — — — — — — —
Issuance of series B preferred stock, net
2,100 — — — 43 — — 43 — —
Stock-based compensation costs
— — — — 1,031 — — 1,031 — —
Redemption and retirement of common shares
— — ( 105,447 ) — ( 2,988 ) — — ( 2,988 ) — —
Net income (loss)
— — — — — 25,089 ( 275 ) 24,814 — —
Balance at June 30, 2023
3,256,261 $ — 14,428,039 $ — $ 107,633 $ 255,716 $ ( 1,960 ) $ 361,389 $ 40,000 $ 100,100
Accretion of discount associated with issuance of subsidiary equity
— — — — ( 75 ) — — ( 75 ) — 75
Series A preferred stock dividends ($ 1.50 dividend per share)
— — — — ( 605 ) — — ( 605 ) — —
Series B preferred stock dividends ($ 0.48 dividend per share)
— — — — ( 1,552 ) — — ( 1,552 ) — —
Class B preferred units dividends ($ 0.04 dividend per share)
— — — — ( 4,109 ) — — ( 4,109 ) — —
Stock option exercises and proceeds related thereto
— — 510,028 — 3,031 — — 3,031 — —
Compensatory stock issuances, net of forfeitures
— — ( 840 ) — — — — — — —
Issuance of series B preferred stock, net
300 — — — 6 — — 6 — —
Stock-based compensation costs
— — — — 908 — — 908 — —
Redemption and retirement of common shares
— — ( 285,906 ) — ( 9,399 ) — — ( 9,399 ) — —
Net income (loss)
— — — — — 25,240 ( 267 ) 24,973 — —
Balance at September 30, 2023
3,256,561 $ — 14,651,321 $ — $ 95,838 $ 280,956 $ ( 2,227 ) $ 374,567 $ 40,000 $ 100,175
See accompanying notes.
4
Table of Contents
Atlanticus Holdings Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
(Dollars in thousands)
For the Nine Months Ended September 30,
2024
2023
Operating activities
Net income
$
79,135
$
75,681
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion, net
3,785
2,785
Provision for credit losses
9,323
1,551
Deferred income tax expense
19,590
—
Income from accretion of discount associated with Loans at amortized cost, net
( 18,897
)
( 17,408
)
Income from merchant fees associated with Loans at fair value
( 112,970
)
( 101,501
)
Changes in fair value of loans
549,161
505,505
Amortization of debt issuance costs
8,491
4,886
Stock-based compensation costs
2,969
2,870
Lease liability payments
( 2,253
)
( 1,116
)
Changes in assets and liabilities:
Increase in uncollected fees on earning assets
( 186,886
)
( 173,459
)
(Decrease) increase in income tax liability
( 202
)
20,487
(Decrease) increase in accounts payable and accrued expenses
( 1,026
)
4,957
Other
( 3,417
)
1,412
Net cash provided by operating activities
346,803
326,650
Investing activities
Proceeds from recoveries on charged off receivables
33,843
41,414
Investments in earning assets
( 2,002,048
)
( 1,860,302
)
Proceeds from earning assets
1,397,362
1,361,788
Purchases and development of property
( 193
)
( 3,909
)
Net cash used in investing activities
( 571,036
)
( 461,009
)
Financing activities
Noncontrolling interests contributions
3
4
Noncontrolling interests distributions
( 148
)
—
Proceeds from issuance of Series B preferred stock, net of issuance costs
1,071
1,118
Preferred stock and preferred unit dividends
( 19,738
)
( 18,650
)
Proceeds from exercise of stock options
71
3,090
Purchase and retirement of outstanding stock and preferred units
( 27,640
)
( 14,363
)
Proceeds from issuance of Senior notes, net of issuance costs
124,076
—
Proceeds from borrowings
629,134
671,951
Repayment of borrowings
( 481,540
)
( 541,964
)
Net cash provided by financing activities
225,289
101,186
Effect of exchange rate changes on cash and cash equivalents and restricted cash
—
3
Net increase (decrease) in cash and cash equivalents and restricted cash
1,056
( 33,170
)
Cash and cash equivalents and restricted cash at beginning of period
383,653
433,192
Cash and cash equivalents and restricted cash at end of period
$
384,709
$
400,022
Cash and cash equivalents, and restricted cash at end of period
Unrestricted cash and cash equivalents
$
308,651
$
355,707
Restricted cash and cash equivalents
76,058
44,315
Cash and cash equivalents, and restricted cash at end of period
$
384,709
$
400,022
Supplemental cash flow information
Cash paid for interest
$
104,983
$
70,709
Net cash income tax payments
$
187
$
1,685
Accretion of discount associated with issuance of subsidiary equity
$
225
$
225
Decrease in accrued and unpaid preferred stock and preferred unit dividends
$
( 1,047
)
$
( 2
)
See accompanying notes.
5
Table of Contents
Atlanticus Holdings Corporation and Subsidiaries
Notes to Condensed Consolidated Financial Statements
September 30, 2024 and 2023
1.
Description of Our Business
Our accompanying condensed consolidated financial statements include the accounts of Atlanticus Holdings Corporation (the "Company") and those entities we control.
We are a purpose driven financial technology company. We are primarily focused on facilitating consumer credit through the use of our financial technology and related services. Through our subsidiaries, we provide technology and other support services to lenders who offer an array of financial products and services, including private label and general purpose card products, to consumers who may have been declined by other providers of credit. Private label and general purpose card products are originated by The Bank of Missouri and WebBank (collectively, our “bank partners”). Our bank partners originate these accounts through multiple channels , including retail and healthcare point-of-sale locations, direct mail solicitation, digital marketing and partnerships with third parties.
We are principally engaged in providing these products and services to lenders in the U.S. (including our bank partners) for which these lenders pay us a fee and in most circumstances, the lenders are then obligated to sell us the receivables they generate from these products and services. We acquire these receivables for the principal amount of the loan less any up-front fees and any third party or merchant fees associated with the receivables. We compensate our bank partners monthly for the regulatory oversight they provide associated with our acquired receivables, the underlying accounts of which they continue to own and service, and also based on variable levels of the underlying performance of the acquired receivables. From time to time, we also purchase receivables portfolios from third parties. In these Notes to Condensed Consolidated Financial Statements, "receivables" or "loans" typically refer to receivables we have purchased from our bank partners or from third parties. These products and services are reported through two segments, Credit as a Service ("CaaS") and Auto Finance.
Within our CaaS segment, we apply our technology solutions, in combination with the experiences gained, and infrastructure built from servicing over $41 billion in consumer loans over more than 25 years of operating history, to support lenders in offering more inclusive financial services. These products include private label credit cards using the Fortiva and Curae brand names as well as merchant associated brands. Our general purpose credit cards use the Aspire, Imagine and Fortiva brand names. Private label credit products associated with the healthcare space are generally issued under the Curae brand while all other retail partnerships, including those in consumer electronics, furniture, elective medical procedures, and home-improvement use the Fortiva brand or use our retail partners’ brands. Our flexible technology solutions allow our bank partners to integrate our paperless process and instant decisioning platform with the existing infrastructure of participating retailers, healthcare providers and other service providers. Using our technology and proprietary predictive analytics, lenders can make instant credit decisions utilizing hundreds of inputs from multiple sources and thereby offer credit to consumers overlooked by many providers of financing that focus exclusively on consumers with higher FICO scores. Atlanticus’ underwriting process is enhanced by artificial intelligence and machine learning, enabling fast, sound decision-making when it matters most.
We also report within our CaaS segment: 1 ) servicing income; and 2 ) gains or losses associated with investments previously made in consumer finance technology platforms. These include investments in companies engaged in mobile technologies, marketplace lending and other financial technologies. None of these companies are publicly-traded, and the carrying values of our investments in these companies are not material.
Within our Auto Finance segment, our CAR subsidiary operations principally purchase and/or service loans secured by automobiles from or for, and also provide floor plan financing for, a pre-qualified network of independent automotive dealers and automotive finance companies in the buy-here, pay-here, used car business. We purchase auto loans at a discount and with dealer retentions or holdbacks that provide risk protection. Also within our Auto Finance segment, we are providing certain installment lending products in addition to our traditional loans secured by automobiles.
2.
Significant Accounting Policies and Condensed Consolidated Financial Statement Components
The following is a summary of significant accounting policies we follow in preparing our interim condensed consolidated financial statements, as well as a description of significant components of our interim condensed consolidated financial statements. The unaudited condensed financial statements furnished have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and the instructions to Form 10 -Q and Rule 10 - 01 of Regulation S- X and reflect all normal and recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the periods presented. The condensed consolidated financial statements, including the condensed notes thereto, are unaudited and exclude some of the disclosures required in audited financial statements. The preparation of financial statements in accordance with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of our condensed consolidated financial statements, as well as the reported amounts of revenues and expenses during each reporting period. We base these estimates on information available to us as of the date of the financial statements. Actual results could differ materially from these estimates.
In the third quarter of 2024, we revised the presentation of our condensed consolidated statement of shareholders’ equity and temporary equity to present the preferred stock and preferred unit dividends on an individual instrument basis, including the dividends per share. We also revised the presentation of our condensed consolidated statement of cash flows to ( 1 ) present the income from accretion of discounts associated with loans from amortized cost, net separate from the income from merchant fees associated with loans at fair value and ( 2 ) include a reconciliation of the unrestricted cash and cash equivalents and restricted cash and cash equivalents to arrive at the ending cash and cash equivalents and restricted cash at end of period. These changes in presentation had no effect on our consolidated total equity or consolidated net cash provided by operating activities or ending cash and cash equivalents and restricted cash, and our historical condensed consolidated statement of shareholders’ equity and temporary equity and condensed consolidated statement of cash flows were revised for consistent presentation.
Recent rules enacted by the Consumer Financial Protection Bureau ("CFPB"), which, if implemented, would further limit the late fees charged to consumers in most instances, are expected to adversely impact the revenue recognized on our receivables. In order to mitigate these impacts and continue to serve consumers, we have worked collaboratively with our bank partners to assist them in taking a number of steps, from modifying products and policies (such as further tightening the criteria used to evaluate new loans) to changing prices (including increasing interest rates and fees charged to consumers). While our bank partners have the flexibility to unilaterally make changes to program offerings and must approve all changes to existing or new program offerings, we are only obligated to acquire receivables originated by the bank that utilized mutually agreed upon underwriting standards. The changes will take several quarters to fully implement.
We maintain two categories of Loans on our condensed consolidated balance sheets: those that are carried at fair value (Loans at fair value) and those that are carried at net amortized cost (Loans at amortized cost).
Consolidation The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. The Company’s policy is to consolidate the financial statements of entities in which it has a controlling financial interest. The Company determines whether it has a controlling financial interest in an entity by evaluating whether the entity is a voting interest entity or variable interest entity ("VIE") and if the accounting guidance requires consolidation. For more information on the Company's VIEs, see Note 7 "Variable Interest Entities."
Loans at fair value. Loans at fair value represent receivables for which we have elected the fair value option (the "Fair Value Receivables"). Further details concerning our loans at fair value are presented within Note 6, "Fair Values of Assets and Liabilities."
6
Table of Contents
Loans at amortized cost, net. Our loans at amortized cost, net, currently consist of receivables associated with our Auto Finance segment’s operations and are presented in the condensed consolidated balance sheets net of the related allowance for credit losses and deferred revenue. We purchased auto loans with outstanding principal of $ 48.9 million, $ 161.1 million, $ 59.0 million and $ 179.3 million for the three and nine months ended September 30, 2024 and 2023, respectively, through our pre-qualified network of independent automotive dealers and automotive finance companies.
Certain of our loans at amortized cost, net, also contain components of deferred revenue related to loan discounts on the purchase of our auto finance receivables. As of September 30, 2024 and December 31, 2023, the weighted average remaining accretion period for the $ 16.9 million and $ 17.9 million of deferred revenue reflected in the condensed consolidated balance sheets was 24 and 26 months, respectively.
A roll-forward (in millions) of our allowance for credit losses by class of receivable is as follows:
For the Three Months Ended September 30,
2024
2023
Allowances for credit losses:
Balance at beginning of period
$ ( 2.4 ) $ ( 1.7 )
Provision for credit losses
( 4.6 ) ( 0.5 )
Charge-offs
3.1 0.9
Recoveries
( 0.7 ) ( 0.5 )
Balance at end of period
$ ( 4.6 ) $ ( 1.8 )
For the Nine Months Ended September 30,
2024
2023
Allowances for credit losses:
Balance at beginning of period
$ ( 1.8 ) $ ( 1.6 )
Provision for credit losses
( 9.3 ) ( 1.6 )
Charge-offs
8.4 2.8
Recoveries
( 1.9 ) ( 1.4 )
Balance at end of period
$ ( 4.6 ) $ ( 1.8 )
September 30,
December 31,
As of
2024
2023
Allowances for credit losses:
Balance at end of period individually evaluated for impairment
$ ( 0.6 ) $ —
Balance at end of period collectively evaluated for impairment
$ ( 4.0 ) $ ( 1.8 )
Loans at amortized cost:
Loans at amortized cost
$ 110.6 $ 118.0
Loans at amortized cost individually evaluated for impairment
$ 3.4 $ —
Loans at amortized cost collectively evaluated for impairment
$ 107.2 $ 118.0
We consider loan delinquencies a key indicator of credit quality because this measure provides the best ongoing estimate of how a particular class of receivables is performing. An aging of our delinquent loans at amortized cost (in millions) as of September 30, 2024 and December 31, 2023 is as follows:
September 30,
December 31,
As of
2024
2023
30-59 days past due
$ 8.9 $ 9.4
60-89 days past due
3.8 3.4
90 or more days past due
5.3 3.5
Delinquent loans at amortized cost
18.0 16.3
Current loans at amortized cost
92.6 101.7
Total loans at amortized cost
$ 110.6 $ 118.0
Balance of loans greater than 90-days delinquent still accruing interest and fees
$ 3.8 $ 2.6
Loan Modifications and Restructurings
We review our Loans at amortized cost, net, associated with our Auto Finance segment’s operations to determine if any modifications for borrowers experiencing financial difficulty were made that would qualify the receivable as a Financial Difficulty Modification ("FDM"). This could include a restructuring of the loan terms to alleviate the burden of the borrower's near-term cash requirements, such as a modification of terms to reduce or defer cash payments to help the borrower attempt to improve its financial condition. For the nine months ended September 30, 2024 , no Loans at amortized cost qualified as a FDM.
Income Taxes
We experienced effective tax rates of 21.5 % and 19.7 % for the three and nine months ended September 30, 2024, respectively, compared to 21.2 % and 22.5 % for the three and nine months ended September 30, 2023, respectively. In all periods, the factors that decreased our effective tax rate relative to the statutory rate included ( 1 ) our deduction for income tax purposes of amounts characterized in our condensed consolidated financial statements as dividends on a preferred stock issuance, such amounts constituting deductible interest expense on a debt issuance for tax purposes and ( 2 ) deductions associated with the exercises of stock options and the vesting of restricted stock at times when the fair value of our stock exceeded such share-based awards’ grant date values. Also, in all periods, the factors that increased our effective tax rate relative to the statutory rate included ( 1 ) state and foreign income tax expense, including the effects of law changes enacted in certain states in which we operate, ( 2 ) taxes on global intangible low-taxed income, and ( 3 ) deduction disallowance under Section 162 (m) of the Internal Revenue Code of 1986, as amended, with respect to compensation paid to our covered employees.
We report interest expense associated with our income tax liabilities (including accrued liabilities for uncertain tax positions) within our income tax line item on our condensed consolidated statements of income. We likewise report within such line item the reversal of interest expense associated with our accrued liabilities for uncertain tax positions to the extent we resolve such liabilities in a manner favorable to our accruals therefor. Our net interest expense reflected within our income tax line item was $ 140,000 for the nine months ended September 30, 2024, and $ 1.4 million for the nine months ended September 30, 2023.
7
Table of Contents
Revenue Recognition and Revenue from Contracts with Customers
Consumer Loans, Including Past Due Fees
Consumer loans, including past due fees reflect interest income, including finance charges, and late fees on loans in accordance with the terms of the related customer agreements. Discounts received associated with auto loans that are not included as part of our Fair Value Receivables are deferred and amortized over the average life of the related loans using the effective interest method. Premiums, discounts, and merchant fees paid or received associated with Fair Value Receivables are recognized upon receivable acquisition. Finance charges and fees, net of amounts that we consider uncollectible, are included in loans, interest and fees receivable and revenue when the fees are earned based upon the contractual terms of the loans.
Fees and Related Income on Earning Assets
Fees and related income on earning assets primarily include fees associated with credit products such as annual fee billings and cash advance fees, among others. These fees are assessed on the receivables underlying the private label and general purpose credit cards we service.
Fees are assessed on private label and general purpose credit card accounts underlying our credit card receivables according to the terms of the related agreements and we recognize these fees as income when they are charged to the customers’ accounts. Fees and related income on earning assets, net of amounts that we consider uncollectible, are included in loans, interest and fees receivable and revenue when the fees are earned based upon the contractual terms of the loans.
Other revenue
Other revenue includes revenue from contracts with customers, which includes interchange revenues, servicing income and ancillary product offerings (primarily associated with a credit protection program offered by our issuing bank partner). We recognize these fees as income in the period earned.
Other non-operating revenue
Other non-operating revenue includes revenues not associated with our ongoing business operations.
8
Table of Contents
Revenue from Contracts with Customers
Revenue from contracts with customers is included in Other revenue on our condensed consolidated statements of income. Components (in thousands) of our revenue from contracts with customers are as follows:
For the Three Months Ended September 30, 2024
CaaS
Auto Finance
Total
Interchange revenues, net (1)
$ 5,001 $ — $ 5,001
Servicing income
2,871 186 3,057
Service charges and other customer related fees
8,922 13 8,935
Total revenue from contracts with customers
$ 16,794 $ 199 $ 16,993
( 1 ) Interchange revenue is presented net of customer reward expense.
For the Nine Months Ended September 30, 2024
CaaS
Auto Finance
Total
Interchange revenues, net (1)
$ 14,448 $ — $ 14,448
Servicing income
6,055 576 6,631
Service charges and other customer related fees
21,549 46 21,595
Total revenue from contracts with customers
$ 42,052 $ 622 $ 42,674
( 1 ) Interchange revenue is presented net of customer reward expense.
For the Three Months Ended September 30, 2023
CaaS
Auto Finance
Total
Interchange revenues, net (1)
$ 5,790 $ — $ 5,790
Servicing income
943 179 1,122
Service charges and other customer related fees
3,447 19 3,466
Total revenue from contracts with customers
$ 10,180 $ 198 $ 10,378
( 1 ) Interchange revenue is presented net of customer reward expense.
For the Nine Months Ended September 30, 2023
CaaS
Auto Finance
Total
Interchange revenues, net (1)
$ 15,409 $ — $ 15,409
Servicing income
2,284 559 2,843
Service charges and other customer related fees
6,829 56 6,885
Total revenue from contracts with customers
$ 24,522 $ 615 $ 25,137
( 1 ) Interchange revenue is presented net of customer reward expense.
Recent Accounting Pronouncements
In December 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2023 - 09, "Income Taxes (Topic 740 ): Improvements to Income Tax Disclosures" ("Topic 740" ). Topic 740 modifies the rules on income tax disclosures to require entities to disclose (i) specific categories in the rate reconciliation, (ii) the income (loss) from continuing operations before income tax expense or benefit (separated between domestic and foreign) and (iii) income tax expense or benefit from continuing operations (separated by federal, state and foreign). Topic 740 also requires entities to disclose their income tax payments to international, federal, state and local jurisdictions, among other changes. The guidance is effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. This guidance should be applied on a prospective basis, but retrospective application is permitted. We are currently evaluating the potential impact of adopting this new guidance on our financial statement disclosures.
In November 2023, the FASB issued ASU 2023 - 07, "Segment Reporting (Topic 280 ): Improvements to Reportable Segments Disclosures" ("Topic 280" ). Topic 280 enhances disclosures of significant segment expenses and other segment items regularly provided to the chief operating decision maker ("CODM"), extends certain annual disclosures to interim periods and permits more than one measure of segment profit (loss) to be reported under certain conditions. The amendments are effective in fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Retrospective adoption to all periods presented is required, and early adoption of the amendments is permitted. We are currently evaluating the potential impact of adopting this new guidance on our financial statement disclosures.
9
Table of Contents
On March 31, 2022, the FASB issued ASU 2022 - 02, Financial Instruments - Credit Losses (Topic 326 ): Troubled Debt Restructurings and Vintage Disclosures. Topic 326 eliminates the accounting guidance for troubled debt restructurings by creditors while adding disclosures for certain loan restructurings by creditors when a borrower is experiencing financial difficulty. This guidance requires an entity to determine whether a modification results in a new loan or a continuation of an existing loan. Additionally, Topic 326 requires disclosure of current period gross write-offs by year of origination for financing receivables. The disclosures required by Topic 326 are required for receivables held at amortized cost and exclude those accounted for using fair value. The Company adopted Topic 326 on January 1, 2023. As the significant majority of the Company's receivables are held at fair value, the adoption of Topic 326 did not have a material impact on the Company's financial results and accompanying disclosures.
3.
Segment Reporting
We operate primarily within one industry consisting of two reportable segments by which we manage our business. Our two reportable segments are: CaaS and Auto Finance.
We have no material amounts of long lived assets located outside of the U.S.
We measure the profitability of our reportable segments based on their income after allocation of specific costs and corporate overhead; however, our segment results do not reflect any charges for internal capital allocations among our segments. Overhead costs are allocated based on headcounts and other applicable measures to better align costs with the associated revenues.
Summary operating segment information (in thousands) is as follows:
Three Months Ended September 30, 2024
CaaS
Auto Finance
Total
Revenue:
Consumer loans, including past due fees
$ 245,332 $ 10,057 $ 255,389
Fees and related income on earning assets
78,552 20 78,572
Other revenue
16,793 200 16,993
Total operating revenue
340,677 10,277 350,954
Other non-operating revenue
( 31 ) 301 270
Total revenue
340,646 10,578 351,224
Interest expense
( 41,803 ) ( 689 ) ( 42,492 )
Provision for credit losses
— ( 4,633 ) ( 4,633 )
Changes in fair value of loans
( 203,739 ) — ( 203,739 )
Net margin
$ 95,104 $ 5,256 $ 100,360
Income (loss) before income taxes
$ 37,769 $ ( 483 ) $ 37,286
Income tax (expense) benefit
$ ( 8,237 ) $ 140 $ ( 8,097 )
Nine Months Ended September 30, 2024
CaaS
Auto Finance
Total
Revenue:
Consumer loans, including past due fees
$ 697,385 $ 30,727 $ 728,112
Fees and related income on earning assets
185,921 62 185,983
Other revenue
42,052 622 42,674
Total operating revenue
925,358 31,411 956,769
Other non-operating revenue
330 854 1,184
Total revenue
925,688 32,265 957,953
Interest expense
( 113,165 ) ( 2,338 ) ( 115,503 )
Provision for credit losses
— ( 9,323 ) ( 9,323 )
Changes in fair value of loans
( 549,161 ) — ( 549,161 )
Net margin
$ 263,362 $ 20,604 $ 283,966
Income before income taxes
$ 95,763 $ 2,947 $ 98,710
Income tax expense
$ ( 18,814 ) $ ( 761 ) $ ( 19,575 )
Total assets
$ 2,945,030 $ 94,934 $ 3,039,964
10
Table of Contents
Three Months Ended September 30, 2023
CaaS
Auto Finance
Total
Revenue:
Consumer loans, including past due fees
$ 214,596 $ 10,086 $ 224,682
Fees and related income on earning assets
59,831 22 59,853
Other revenue
10,180 198 10,378
Total operating revenue
284,607 10,306 294,913
Other non-operating revenue
( 69 ) 63 ( 6 )
Total revenue
284,538 10,369 294,907
Interest expense
( 27,394 ) ( 880 ) ( 28,274 )
Provision for credit losses
— ( 538 ) ( 538 )
Changes in fair value of loans
( 177,854 ) — ( 177,854 )
Net margin
$ 79,290 $ 8,951 $ 88,241
Income before income taxes
$ 28,455 $ 3,303 $ 31,758
Income tax expense
$ ( 5,944 ) $ ( 841 ) $ ( 6,785 )
Nine Months Ended September 30, 2023
CaaS
Auto Finance
Total
Revenue:
Consumer loans, including past due fees
$ 625,393 $ 29,032 $ 654,425
Fees and related income on earning assets
167,022 62 167,084
Other revenue
24,522 615 25,137
Total operating revenue
816,937 29,709 846,646
Other non-operating revenue
34 106 140
Total revenue
816,971 29,815 846,786
Interest expense
( 74,217 ) ( 2,506 ) ( 76,723 )
Provision for credit losses
— ( 1,551 ) ( 1,551 )
Changes in fair value of loans
( 505,505 ) — ( 505,505 )
Net margin
$ 237,249 $ 25,758 $ 263,007
Income before income taxes
$ 89,191 $ 8,662 $ 97,853
Income tax expense
$ ( 19,857 ) $ ( 2,315 ) $ ( 22,172 )
Total assets
$ 2,493,946 $ 102,955 $ 2,596,901
4.
Shareholders’ Equity and Preferred Stock
During the three and nine months ended September 30, 2024 and 2023, we repurchased and contemporaneously retired 11,193 shares, 78,429 shares, 285,906 shares and 463,707 shares of our common stock at an aggregate cost of $ 0.3 million, $ 2.1 million, $ 9.4 million and $ 14.3 million, respectively, pursuant to both open market and private purchases and the return of stock by holders of equity incentive awards to pay tax withholding obligations.
Preferred Stock
In June and July 2021, we issued an aggregate of 3,188,533 shares of 7.625 % Series B Cumulative Perpetual Preferred Stock, liquidation preference of $ 25.00 per share (the "Series B preferred stock"), for net proceeds of approximately $ 76.5 million after deducting underwriting discounts and commissions, but before deducting expenses and the structuring fee. We pay cumulative cash dividends on the Series B preferred stock, when and as declared by our Board of Directors, in the amount of $ 1.90625 per share each year, which is equivalent to 7.625% of the $25.00 liquidation preference per share.
During the three and nine months ended September 30, 2023, we repurchased and contemporaneously retired 0 shares and 1,806 shares of Series B preferred stock at an aggregate cost of $ 0 and $ 29,000 . No shares of Series B preferred stock were repurchased in the three and nine months ended September 30, 2024 .
ATM Programs
On August 10, 2022, we entered into an At Market Issuance Sales Agreement (the "Preferred Stock Sales Agreement") providing for the sale by the Company of up to an aggregate offering price of $ 100.0 million of our (i) Series B preferred stock and (ii) 6.125 % Senior Notes due 2026 (the "2026 Senior Notes"), from time to time through a sales agent, in connection with the Company's Series B preferred stock and 2026 Senior Notes "at-the-market" offering program (the "Preferred Stock ATM Program"). On August 26, 2024, we amended and restated the Preferred Stock Sales Agreement to remove our 2026 Senior Notes and to include our 9.25 % Senior Notes due 2029 (the "2029 Senior Notes") in the Preferred Stock ATM Program. On December 29, 2023, the Company entered into an At-The-Market Sales Agreement (the "Common Stock Sales Agreement") providing for the sale by the Company of its common stock, no par value per share, up to an aggregate offering price of $ 50.0 million, from time to time to or through a sales agent, in connection with the Company’s common stock ATM Program ("Common Stock ATM Program"). Sales pursuant to both the Preferred Stock Sales Agreement and Common Stock Sales Agreement, if any, may be made in transactions that are deemed to be "at-the-market offerings" as defined in Rule 415 under the Securities Act of 1933, as amended (the "Securities Act"), including sales made directly on or through the NASDAQ Global Select Market. The sales agents will make all sales using commercially reasonable efforts consistent with their normal trading and sales practices up to the amount specified in, and otherwise in accordance with the terms of, the placement notices.
During the three and nine months ended September 30, 2024 and 2023, we sold 0 shares, 44,143 shares, 300 shares and 53,727 shares, respectively, of our Series B preferred stock under our Preferred Stock ATM Program for net proceeds of $ 0 million, $ 1.1 million, $ 0.0 million and $ 1.1 million, respectively. During the three and nine months ended September 30, 2024 and 2023, no 2026 Senior Notes were sold under the Company's Preferred Stock ATM Program. During the three and nine months ended September 30, 2024 , we sold $ 13.5 million principal amount of our 2029 Senior Notes under our Preferred Stock ATM Program for net proceeds of $ 13.4 million. During the three and nine months ended September 30, 2024 , no common shares were sold under the Company’s Common Stock ATM Program.
11
Table of Contents
5.
Redeemable Preferred Stock
On November 26, 2014, we and certain of our subsidiaries entered into a Loan and Security Agreement with Dove Ventures, LLC, a Nevada limited liability company ("Dove"). The agreement provided for a senior secured term loan facility in an amount of up to $ 40.0 million at any time outstanding. On December 27, 2019, the Company issued 400,000 shares of its Series A Preferred Stock with an aggregate initial liquidation preference of $ 40.0 million, in exchange for full satisfaction of the $ 40.0 million that the Company owed Dove under the Loan and Security Agreement. Dividends on the preferred stock are 6 % per annum (cumulative, non-compounding) and are payable as declared, and in preference to any dividends on common stock and Series B preferred stock, in cash. The Series A Preferred Stock is perpetual and has no maturity date. The Company may, at its option, redeem the shares of Series A Preferred Stock on or after January 1, 2025 at a redemption price equal to $ 100 per share, plus any accumulated and unpaid dividends. At the request of holders of a majority of the shares of Series A Preferred Stock, the Company shall offer to redeem all of the Series A Preferred Stock at a redemption price equal to $100 per share, plus any accumulated and unpaid dividends, at the option of the holders thereof, on or after January 1, 2024. Upon the election by the holders of a majority of the shares of Series A Preferred Stock, each share of the Series A Preferred Stock is convertible into the number of shares of the Company’s common stock as is determined by dividing (i) the sum of (a) $100 and (b) any accumulated and unpaid dividends on such share by (ii) an initial conversion price equal to $ 10 per share, subject to certain adjustment in certain circumstances to prevent dilution. Given the redemption rights contained within the Series A Preferred Stock, we account for the outstanding preferred stock as temporary equity in the condensed consolidated balance sheets. Dividends paid on the Series A Preferred Stock are deducted from Net income attributable to controlling interests to derive Net income attributable to common shareholders. The common stock issuable upon conversion of Series A Preferred Stock is included in our calculation of Net income attributable to common shareholders per share—diluted. See Note 11, "Net Income Attributable to Controlling Interests Per Common Share" for more information.
Dove is a limited liability company owned by three trusts. David G. Hanna is the sole shareholder and the President of the corporation that serves as the sole trustee of one of the trusts, and David G. Hanna and members of his immediate family are the beneficiaries of this trust. Frank J. Hanna, III is the sole shareholder and the President of the corporation that serves as the sole trustee of the other two trusts, and Frank J. Hanna, III and members of his immediate family are the beneficiaries of these other two trusts.
On November 14, 2019, a wholly-owned subsidiary issued 50.5 million Class B preferred units at a purchase price of $ 1.00 per unit to an unrelated third party. The units carry a 16 % preferred return to be paid quarterly, with up to 6 percentage points of the preferred return to be paid through the issuance of additional units or cash, at our election. The units have both call and put rights and are also subject to various covenants including a minimum book value, which if not satisfied, could allow for the securities to be put back to the subsidiary. In March 2020, the subsidiary issued an additional 50.0 million Class B preferred units under the same terms. A holder of the Class B preferred units may, at its election and with notice, require the Company to redeem part or all of such holder’s Class B preferred units for cash at $1.00 per unit, on or after October 14, 2024. The proceeds from the transaction were used for general corporate purposes. The Company has the right to redeem the Class B preferred units at any time with notice. During the three and nine months ended September 30, 2024 , we redeemed 25.5 million of the Class B preferred units at $ 1.00 per unit plus accrued but unpaid interest thereon. We have included the issuance of these Class B preferred units as temporary noncontrolling interest on the condensed consolidated balance sheets. Dividends paid on the Class B preferred units are deducted from Net income attributable to controlling interests to derive Net income attributable to common shareholders. See Note 11, "Net Income Attributable to Controlling Interests Per Common Share" for more information.
6.
Fair Values of Assets and Liabilities
Fair value is defined as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
We update our fair value analysis each quarter, with changes since the prior reporting period reflected as a component of "Changes in fair value of loans" in the condensed consolidated statements of income. Changes in interest rates, credit spreads, discount rates, realized and projected credit losses and cash flow timing will lead to changes in the fair value of loans and therefore impact earnings. Further, our retail asset typically has seasonal growth during the summer months, impacting the fair value of assets.
Fair value differs from amortized cost accounting in the following ways:
• Receivables are recorded at their fair value, not their principal and fee balance or cost basis;
• The fair value of the loans takes into consideration net charge-offs for the remaining life of the loans with no separate allowance for credit loss calculation;
• Certain fee billings (such as annual or merchant fees) and expenses of loans are no longer deferred but recognized (when billed or incurred) in income or expense, respectively;
• The net present value of cash flows associated with future fee billings on existing receivables are included in fair value;
• Changes in the fair value of loans impact net margins; and
• Net charge-offs are recognized as they occur rather than through the establishment of an allowance and provision for credit losses for those loans, interest and fees receivable carried at amortized cost.
For receivables that are carried at net amortized cost, we include disclosures of the fair value of such receivables to the extent practicable within the disclosures below.
Where applicable, we account for our financial assets and liabilities at fair value based upon a three -tiered valuation system. In general, fair values determined by Level 1 inputs use quoted prices (unadjusted) in active markets for identical assets or liabilities that we have the ability to access. Fair values determined by Level 2 inputs use inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. Where inputs used to measure fair value may fall into different levels of the fair value hierarchy, the level in the fair value hierarchy within which the fair value measurement in its entirety has been determined is based on the lowest level input that is significant to the fair value measurement in its entirety.
12
Table of Contents
Valuations and Techniques for Assets
Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. The table below summarizes (in thousands) by fair value hierarchy the September 30, 2024 and December 31, 2023 fair values and carrying amounts of ( 1 ) our assets that are carried at fair value in our condensed consolidated financial statements and ( 2 ) our assets not carried at fair value, but for which fair value disclosures are required:
Assets – As of September 30, 2024 (1)
Quoted Prices in Active Markets for Identical Assets (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs (Level 3)
Carrying Amount of Assets
Loans at amortized cost, net for which it is practicable to estimate fair value and which are carried at net amortized cost
$ — $ — $ 105,861 $ 89,109
Loans at fair value
$ — $ — $ 2,511,619 $ 2,511,619
Assets – As of December 31, 2023 (1)
Quoted Prices in Active Markets for Identical Assets (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs (Level 3)
Carrying Amount of Assets
Loans at amortized cost, net for which it is practicable to estimate fair value and which are carried at net amortized cost
$ — $ — $ 105,409 $ 98,425
Loans at fair value
$ — $ — $ 2,173,759 $ 2,173,759
( 1 )
For cash, deposits and investments in equity securities, the carrying amount is a reasonable estimate of fair value.
For those asset classes above that are carried at fair value in our condensed consolidated financial statements, gains and losses associated with fair value changes are detailed on our condensed consolidated statements of income as a component of "Changes in fair value of loans." Gross yield net of finance charge chargeoffs (including late fees and interest charges on outstanding balances), payment rates, servicing rates and expected net principal credit loss rates vary based on the delinquency or payment behavior of a consumer and impact the return rate third -party market participants would require. As such, we consider all of these risks as “credit risk.” For our loans included in the above table, we assess the fair value of these assets based on our estimate of future cash flows net of servicing costs, and to the extent that such cash flow estimates change from period to period, any such changes are considered to be attributable to changes in instrument-specific credit risk.
13
Table of Contents
For Level 3 assets carried at fair value measured on a recurring basis using significant unobservable inputs, the following table presents (in thousands) a reconciliation of the beginning and ending balances for the three and nine months ended September 30, 2024 and 2023:
Loans at Fair Value
2024
2023
Balance at January 1,
$ 2,173,759 $ 1,817,976
Changes in fair value of loans at fair value, included in earnings
101,035 39,877
Changes in fair value due to principal charge-offs, net of recoveries
( 463,076 ) ( 382,412 )
Changes in fair value due to finance and fee charge-offs
( 187,120 ) ( 162,970 )
Total Changes in fair value of loans (1)
( 549,161 ) ( 505,505 )
Purchases
1,969,259 1,801,802
Finance and fees, added to the account balance
785,847 701,784
Settlements
( 1,868,085 ) ( 1,766,064 )
Balance at September 30,(2)
$ 2,511,619 $ 2,049,993
( 1 ) Total Changes in fair value of loans is included in our Condensed Consolidated Statements of Income.
( 2 ) As of September 30, 2024 and September 30, 2023, the aggregate unpaid principal balance included within loans at fair value was $ 2,420 million and $ 2,096 million, respectively.
The unrealized gains and losses for assets within the Level 3 category presented in the tables above include changes in fair value that are attributable to both observable and unobservable inputs.
Loans at Fair Value.
The fair value of Loans at fair value is based on the present value of future cash flows using a valuation model of expected cash flows and the estimated cost to service and collect those cash flows. We estimate the present value of these future cash flows using internally-developed estimates of assumptions third -party market participants would use in determining fair value, including estimates of credit losses, payment rates, servicing costs, discount rates and yields earned on private label credit and general purpose credit card receivables. We forecast the cash flows underlying our fair value assessment based on the individual offer type (in the case of general purpose credit cards) or by specific offers at our retail partners (for private label credit). While overall product return requirements among the offer types may be similar, the individual product offerings necessary to achieve those returns is often unique to each offer and retailer based on several factors, including acceptance rates of the offers by consumers and underlying consumer performance data which varies by offer type .
Our fair value models include market degradation to reflect the possibility of delinquency rates increasing in the near term (and the corresponding increase in charge-offs and decrease in payments) above the level that current trends would suggest. Further, recent rules enacted by the CFPB, which, if implemented, would further limit the late fees charged to consumers in most instances, are expected to adversely impact the revenue recognized on our receivables. Our fair value models currently assume an implementation of these rules in July 2025. In order to mitigate these impacts and continue to serve consumers, we have worked collaboratively with our bank partners to assist them in taking a number of steps, from modifying products and policies (such as further tightening the criteria used to evaluate new loans) to changing prices (including increasing interest rates and fees charged to consumers). While our bank partners have the flexibility to unilaterally make changes to program offerings and must approve all changes to existing or new program offerings, we are only obligated to acquire receivables originated by the bank that utilized mutually agreed upon underwriting standards. The changes will take several quarters to fully implement. These modifications and the timing of the CFPB's rules implementation could result in changes to certain estimates such as credit losses, payment rates, servicing costs, discount rates and yields earned on credit card receivables and affect the reported amount (and changes thereon) of our Loans at fair value on our condensed consolidated balance sheets and condensed consolidated statements of income. Our Loans at fair value are typically lower than the aggregate unpaid gross balance of the underlying loans primarily due to merchant fees we obtain associated with the acquisition of private label credit receivables. These merchant fees ensure that we achieve adequate returns on the investment in the receivables. As these merchant fees reduce the amount of cash we use to acquire the receivable, it is not always necessary for us to collect the aggregate unpaid gross balance of the underlying receivable to achieve desired returns.
14
Table of Contents
Valuations and Techniques for Liabilities
Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the liability. The table below summarizes (in thousands) by fair value hierarchy the September 30, 2024 and December 31, 2023 fair values and carrying amounts of our liabilities not carried at fair value, but for which fair value disclosures are required:
Liabilities – As of September 30, 2024
Quoted Prices in Active Markets for Identical Assets (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs (Level 3)
Carrying Amount of Liabilities
Liabilities not carried at fair value
Revolving credit facilities
$ — $ — $ 2,011,159 $ 2,011,159
Amortizing debt facilities
$ — $ — $ 5,496 $ 5,496
Senior notes, net
$ 272,437 $ — $ — $ 269,649
Liabilities – As of December 31, 2023
Quoted Prices in Active Markets for Identical Assets (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs (Level 3)
Carrying Amount of Liabilities
Liabilities not carried at fair value
Revolving credit facilities
$ — $ — $ 1,838,647 $ 1,838,647
Amortizing debt facilities
$ — $ — $ 23,038 $ 23,038
Senior notes, net
$ 138,229 $ — $ — $ 144,453
For our credit and debt facilities where market prices are not available, we assess the fair value of these liabilities based on our estimate of future cash flows generated from their underlying credit card receivables collateral, net of servicing compensation required under the note facilities, and to the extent that such cash flow estimates change from period to period, any such changes are considered to be attributable to changes in instrument-specific credit risk. We have evaluated the fair value of our third party debt by analyzing the expected repayment terms and credit spreads included in our recent financing arrangements obtained with similar terms. These recent financing arrangements provide positive evidence that the underlying data used in our assessment of fair value has not changed relative to the general market and therefore the fair value of our debt continues to be the same as the carrying value. See Note 9, "Notes Payable," for further discussion on our other notes payable.
15
Table of Contents
Other Relevant Data
Other relevant data (in thousands) as of September 30, 2024 and December 31, 2023 concerning certain assets we carry at fair value are as follows:
As of September 30, 2024
Loans at Fair Value
Loans at Fair Value Pledged as Collateral under Structured Financings
Aggregate unpaid gross balance of loans at fair value
$ 338 $ 2,653,774
Aggregate unpaid principal balance included within loans at fair value
$ 335 $ 2,420,070
Aggregate fair value of loans at fair value
$ 338 $ 2,511,281
Aggregate fair value of loans at fair value that are 90 days or more past due (which also coincides with finance charge and fee non-accrual policies)
$ — $ 30,709
Unpaid principal balance of loans at fair value and are 90 days or more past due (which also coincides with finance charge and fee non-accrual policies) over the fair value of such loans, interest and fees receivable
$ 4 $ 141,035
As of December 31, 2023
Loans at Fair Value
Loans at Fair Value Pledged as Collateral under Structured Financings
Aggregate unpaid gross balance of loans at fair value
$ 507 $ 2,410,748
Aggregate unpaid principal balance included within loans at fair value
$ 491 $ 2,176,845
Aggregate fair value of loans at fair value
$ 508 $ 2,173,251
Aggregate fair value of loans at fair value that are 90 days or more past due (which also coincides with finance charge and fee non-accrual policies)
$ — $ 29,149
Unpaid principal balance of loans at fair value and are 90 days or more past due (which also coincides with finance charge and fee non-accrual policies) over the fair value of such loans, interest and fees receivable
$ 9 $ 147,803
7.
Variable Interest Entities
The following table presents a summary of certain assets and liabilities of VIEs in which we had continuing involvement and held a variable interest (in millions):
As of
September 30, 2024
December 31, 2023
Unrestricted cash and cash equivalents
$ 147.3 $ 158.0
Restricted cash and cash equivalents
22.0 20.5
Loans at fair value
2,189.4 2,128.6
Total Assets held by VIEs
$ 2,358.7 $ 2,307.1
Notes Payable, net held by VIEs
$ 1,802.6 $ 1,795.9
16
Table of Contents
8.
Leases
The components of lease expense associated with our lease liabilities and supplemental cash flow information related to those leases were as follows (dollar amounts in thousands):
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
2024
2023
2024
2023
Operating lease cost, gross
$ 635 $ 643 $ 1,899 $ 1,919
Sublease income
( 25 ) ( 25 ) ( 73 ) ( 72 )
Net Operating lease cost
$ 610 $ 618 $ 1,826 $ 1,847
Cash paid under operating leases, gross
$ 754 $ 755 $ 2,253 $ 1,116
Weighted average remaining lease term - months
113 125
Weighted average discount rate
6.7 % 6.6 %
As of September 30, 2024 , maturities of lease liabilities were as follows (in thousands):
Gross Lease Payment
Payments received from Sublease
Net Lease Payment
2024 (Remainder of 2024)
$ 760 $ ( 25 ) $ 735
2025
2,964 ( 41 ) 2,923
2026
2,831 — 2,831
2027
2,699 — 2,699
2028
2,621 — 2,621
Thereafter
14,865 — 14,865
Total lease payments
26,740 ( 66 ) 26,674
Less imputed interest
( 7,294 )
Operating lease liabilities
$ 19,446
In August 2021, we entered into an operating lease agreement for our corporate headquarters in Atlanta, Georgia (the "Headquarters lease") with an unaffiliated third party. This Headquarters lease initially covered approximately 73,000 square feet and commenced in June 2022 for a 146 month term. The remaining total commitment under this lease is approximately $ 25.1 million and is included in the table above. In connection with the commencement of this lease, we discontinued most of the subleasing arrangements with third parties for space at our corporate headquarters. A right-of-use asset and liability was recorded at the commencement date of this lease.
We exercised an expansion right under the Headquarters lease to add an additional 26,133 square feet (the "Expansion space") at our corporate headquarters. The Expansion space term commences on the earlier of December 23, 2024 or when we first occupy the space, which has not yet occurred. The Expansion space co-terminates with the Headquarters lease. The other lease terms for the Expansion space are the same as those for the initial space leased under the Headquarters lease.
In addition, we occasionally lease certain equipment under cancelable and non-cancelable leases, which are accounted for as capital leases in our condensed consolidated financial statements. As of September 30, 2024 , we had no material non-cancelable capital leases with initial or remaining terms of more than one year.
17
Table of Contents
9. Notes Payable
Notes Payable, at Face Value
Other notes payable outstanding as of September 30, 2024 and December 31, 2023 that are secured by the financial and operating assets of either the borrower, another of our subsidiaries or both, include the following, scheduled (in millions); except as otherwise noted, the assets of our holding company (Atlanticus Holdings Corporation) are subject to creditor claims under these scheduled facilities:
As of
September 30, 2024
December 31, 2023
Revolving credit facilities at a weighted average interest rate equal to 7.0 % as of September 30, 2024 ( 6.3 % as of December 31, 2023) secured by the financial and operating assets of CAR and/or certain receivables and restricted cash with a combined aggregate carrying amount of $ 2,536.3 million as of September 30, 2024 ($ 2,252.9 million as of December 31, 2023)
Revolving credit facility, not to exceed $ 65.0 million (expiring December 1, 2026 ) (1) (2) (3)
$ 34.4 $ 42.7
Revolving credit facility, not to exceed $ 50.0 million (expiring October 30, 2025 ) (2) (3) (4) (5)
49.8 38.6
Revolving credit facility, not to exceed $ 100.0 million (expiring December 15, 2025 ) (2) (3) (4) (5) (6)
— —
Revolving credit facility, not to exceed $ 50.0 million (expiring July 20, 2025 ) (2) (3) (4) (5)
24.7 47.5
Revolving credit facility, not to exceed $ 20.0 million (expiring December 11, 2024 ) (2) (3) (4) (5)
16.8 14.3
Revolving credit facility, not to exceed $ 250.0 million, repaid in May 2024
— 250.0
Revolving credit facility, not to exceed $ 50.0 million (expiring July 15, 2027 ) (2) (3) (4) (5)
50.0 15.0
Revolving credit facility, not to exceed $ 300.0 million (expiring December 15, 2026 ) (3) (4) (5) (6)
300.0 300.0
Revolving credit facility, not to exceed $ 300.0 million (expiring May 15, 2026 ) (3) (4) (5) (6)
300.0 300.0
Revolving credit facility, not to exceed $ 325.0 million (expiring November 15, 2028 ) (2) (3) (4) (5) (6)
325.0 250.0
Revolving credit facility, not to exceed $ 158.3 million (expiring August 5, 2026 ) (2) (3) (4) (5) (6)
— 50.0
Revolving credit facility, not to exceed $ 100.0 million (expiring March 15, 2027 ) (3) (4) (5) (6)
100.0 100.0
Revolving credit facility, not to exceed $ 25.0 million (expiring August 30, 2027 ) (2) (3) (4) (5)
12.5 —
Revolving credit facility, not to exceed $ 300.0 million (expiring February 15, 2028 ) (3) (4) (5) (6)
300.0 300.0
Revolving credit facility, not to exceed $ 150.0 million (expiring May 17, 2027 ) (3) (4) (5) (6)
150.0 150.0
Revolving credit facility, not to exceed $ 250.0 million (expiring November 15, 2028 ) (3) (4) (5) (6)
250.0 —
Revolving credit facility, not to exceed $ 150.0 million (expiring March 29, 2025 ) (3) (4) (5) (6)
100.0 —
Revolving credit facility, not to exceed $ 32.8 million (expiring March 29, 2025 ) (3) (4) (5)
21.0 —
Other facilities
Other debt
5.5 5.6
Unsecured term debt (repaid in August 2024 ) with a weighted average interest rate equal to 8.0 % (3)
— 17.4
Total notes payable before unamortized debt issuance costs and discounts
2,039.7 1,881.1
Unamortized debt issuance costs and discounts
( 23.0 ) ( 19.4 )
Total notes payable outstanding, net
$ 2,016.7 $ 1,861.7
( 1 )
Loan is subject to certain affirmative covenants, including a coverage ratio, a leverage ratio and a collateral performance test, the failure of which could result in required early repayment of all or a portion of the outstanding balance by our CAR Auto Finance operations.
( 2 )
These notes reflect modifications to either extend the maturity date, increase the loan amount or both, and are treated as accounting modifications.
( 3 )
See below for additional information.
( 4 ) Loans are subject to certain affirmative covenants tied to default rates and other performance metrics the failure of which could result in required early repayment of the remaining unamortized balances of the notes.
( 5 )
Loans are associated with VIEs. See Note 7, "Variable Interest Entities" for more information.
( 6 )
Creditors do not have recourse against the general assets of the Company but only to the collateral within the VIEs.
18
Table of Contents
As of September 30, 2024 , the Prime Rate was 8.00 %, the Term Secured Overnight Financing Rate ("Term SOFR") was 4.85 % and the Secured Overnight Financing Rate ("SOFR") was 4.96 %.
In October 2015, we (through a wholly owned subsidiary) entered a revolving credit facility with a (as subsequently amended) $ 50.0 million revolving borrowing limit that can be drawn to the extent of outstanding eligible principal receivables (of which $ 49.8 million was drawn as of September 30, 2024 ). This facility is secured by the loans, interest and fees receivable and related restricted cash and accrues interest at an annual rate equal to SOFR plus 3.0 %. The facility matures on October 30, 2025 and is subject to certain affirmative covenants, including a liquidity test and an eligibility test, the failure of which could result in required early repayment of all or a portion of the outstanding balance. The facility is guaranteed by Atlanticus, which is required to maintain certain minimum liquidity levels.
In October 2016, we (through a wholly owned subsidiary) entered a revolving credit facility available to the extent of outstanding eligible principal receivables of our CAR subsidiary (of which $ 34.4 million was drawn as of September 30, 2024 ). This facility is secured by the financial and operating assets of CAR and accrues interest at an annual rate equal to SOFR plus a range between 2.25 % and 2.6 % based on certain ratios. The loan is subject to certain affirmative covenants, including a coverage ratio, a leverage ratio and a collateral performance test, the failure of which could result in required early repayment of all or a portion of the outstanding balance. In periods subsequent to October 2016, we amended the original agreement to either extend the maturity date and/or expand the capacity of this revolving credit facility. As of September 30, 2024 , the facility's borrowing limit was $ 65.0 million and the facility matures on December 1, 2026. There were no other material changes to the existing terms or conditions as a result of these amendments and the new maturity date and borrowing limit are reflected in the table above.
In December 2017, we (through a wholly owned subsidiary) entered a revolving credit facility with a (as subsequently amended) $ 50.0 million revolving borrowing limit that is available to the extent of outstanding eligible principal receivables (of which $ 24.7 million was drawn as of September 30, 2024 ). This facility is secured by the loans, interest and fees receivable and related restricted cash and accrues interest at an annual rate equal to Term SOFR plus 3.6 %. The facility matures on July 20, 2025 and is subject to certain affirmative covenants, including payment, delinquency and charge-off tests, the failure of which could result in required early repayment of all or a portion of the outstanding balance. The note is guaranteed by Atlanticus.
In 2018, we (through a wholly owned subsidiary) entered a revolving credit facility to sell up to an aggregate $ 100.0 million of notes that are secured by the receivables and other assets of the trust (of which $ 0 was outstanding as of September 30, 2024 ) that can be drawn upon to the extent of outstanding eligible receivables. The interest rate on the notes equals the SOFR plus 3.75 %. The facility matures on December 15, 2025 and is subject to certain affirmative covenants and collateral performance tests, the failure of which could result in required early repayment of all or a portion of the outstanding balance of notes. As of September 30, 2024 , the aggregate borrowing limit was $ 100.0 million.
In June 2019, we (through a wholly owned subsidiary) entered a revolving credit facility with a (as subsequently amended) $ 20.0 million revolving borrowing limit that is available to the extent of outstanding eligible principal receivables (of which $ 16.8 million was drawn as of September 30, 2024 ). This facility is secured by the loans, interest and fees receivable and related restricted cash and accrues interest at an annual rate equal to the Prime Rate. The facility matures on December 11, 2024. The note is guaranteed by Atlanticus.
In August 2019, Atlanticus Holdings Corporation issued a $ 17.4 million term note, which was repaid in August 2024.
In October 2020, we (through a wholly owned subsidiary) sold $ 250.0 million of ABS secured by certain private label credit receivables. A portion of the proceeds from the sale was used to pay down our existing term ABS associated with our private label credit receivables, noted above, and the remaining proceeds were used to fund the acquisition of receivables. The facility was repaid in May 2024.
In January 2021, we (through a wholly owned subsidiary) entered a revolving credit facility with a (as subsequently amended) $ 50.0 million borrowing limit (of which $ 50.0 million was drawn as of September 30, 2024 ) that is available to the extent of outstanding eligible principal receivables. This facility is secured by the loans, interest and fees receivable and related restricted cash and accrues interest at an annual rate equal to the greater of the Prime Rate or 4 %. The facility matures on July 15, 2027 and is subject to certain affirmative covenants, including a liquidity test and an eligibility test, the failure of which could result in required early repayment of all or a portion of the outstanding balance. The note is guaranteed by Atlanticus, which is required to maintain certain minimum liquidity levels.
19
Table of Contents
In June 2021, we (through a wholly owned subsidiary) sold $ 300.0 million of ABS secured by certain credit card receivables (expiring May 15, 2026 through December 15, 2026). The terms of the ABS allow for a four -year revolving structure with a subsequent 11 -month to 18 -month amortization period. The weighted average interest rate on the securities is fixed at 4.24 %.
In November 2021, we (through a wholly owned subsidiary) sold $ 300.0 million of ABS secured by certain credit card receivables (expiring May 15, 2026). The terms of the ABS allow for a three -year revolving structure with a subsequent 18 -month amortization period. The weighted average interest rate on the securities is fixed at 3.53 %.
In May 2022, we (through a wholly owned subsidiary) entered a (as subsequently amended) $ 325.0 million ABS agreement (of which $ 325.0 million was drawn as of September 30, 2024 ) secured by certain credit card receivables (expiring November 15, 2028). The terms of the ABS allow for a five -year revolving structure with a subsequent 18 -month amortization period. The weighted average interest rate on the securities is fixed at 6.33 %.
In August 2022, we (through a wholly owned subsidiary) entered a (as subsequently amended) $ 158.3 million ABS agreement secured by certain credit card receivables (of which $ 0 was outstanding as of September 30, 2024 ) that can be drawn upon to the extent of outstanding eligible receivables. The interest rate on the notes is based on the Term SOFR plus 1.8 %. The facility matures on (as subsequently amended) August 5, 2026.
In September 2022, we (through a wholly owned subsidiary) sold $ 100.0 million of ABS secured by certain private label credit receivables (expiring March 15, 2027). A portion of the proceeds from the sale was used to pay down other revolving facilities associated with our private label credit receivables, noted above, and the remaining proceeds were invested in the acquisition of receivables. The terms of the ABS allow for a 3 -year revolving structure with an 18 -month amortization period. The weighted average interest rate on the securities is fixed at 7.32 %.
In May 2023, we (through a wholly owned subsidiary) entered a revolving credit facility with a (as subsequently amended) $ 25.0 million revolving borrowing limit that is available to the extent of outstanding eligible principal receivables (of which $ 12.5 million was drawn as of September 30, 2024 ). This facility is secured by the loans, interest and fees receivable and related restricted cash and accrues interest at an annual rate equal to the Term SOFR plus 3.75 %. The facility matures on (as subsequently amended) August 30, 2027 and is subject to certain covenants and restrictions of which the failure could result in required early repayment of all or a portion of the outstanding balance. The note is guaranteed by Atlanticus.
In September 2023, we (through a wholly owned subsidiary) sold $ 300.0 million of ABS secured by certain credit card receivables (expiring February 15, 2028). A portion of the proceeds from the sale was used to pay down other facilities associated with our credit card receivables, noted above, and the remaining proceeds were invested in the acquisition of receivables. The terms of the ABS allow for a three -year revolving structure with a subsequent 18 -month amortization period. The weighted average interest rate on the securities is fixed at 9.51 %.
In November 2023, we (through a wholly owned subsidiary) sold $ 150.0 million of ABS secured by certain private label credit receivables (expiring May 17, 2027). A portion of the proceeds from the sale was used to pay down other revolving facilities associated with our private label credit receivables, noted above, and the remaining proceeds were invested in the acquisition of receivables. The terms of the ABS allow for a 2 -year revolving structure with an 18 -month amortization period. The weighted average interest rate on the securities is fixed at 9.39 %.
In May 2024, we (through a wholly owned subsidiary) sold $ 250.0 million of ABS secured by certain private label credit receivables (expiring November 15, 2028). A portion of the proceeds from the sale was used to pay down other revolving facilities associated with our private label credit receivables, noted above, and the remaining proceeds were invested in the acquisition of receivables. The terms of the ABS allow for a 3 -year revolving structure with an 18 -month amortization period. The weighted average interest rate on the securities is fixed at 8.86 %.
20
Table of Contents
In July 2024, we (through a wholly owned subsidiary) sold $ 150.0 million of ABS secured by certain private label credit receivables (expiring March 29, 2025) of which $ 100.0 million was drawn as of September 30, 2024. The proceeds were invested in the acquisition of receivables. This facility is secured by the loans, interest and fees receivable and related restricted cash and accrues interest at an annual rate equal to the Term SOFR plus 2.15 %. In conjunction with this financing, we (through as wholly owned subsidiary) also entered a revolving credit facility with a $ 32.8 million revolving limit (expiring March 29, 2025) of which $ 21.0 million was drawn as of September 30, 2024. This facility is secured by related restricted cash and accrues interest at an annual rate equal to the Term SOFR plus 2.5 %.
As of September 30, 2024 , we were in compliance with the covenants underlying our various notes payable and credit facilities.
Senior Notes, net
In November 2021, we issued $ 150.0 million aggregate principal amount of 2026 Senior Notes. The 2026 Senior Notes are general unsecured obligations of the Company and rank equally in right of payment with all of the Company’s existing and future senior unsecured and unsubordinated indebtedness, and will rank senior in right of payment to the Company’s future subordinated indebtedness, if any. The 2026 Senior Notes are effectively subordinated to all of the Company’s existing and future secured indebtedness, to the extent of the value of the assets securing such indebtedness, and the 2026 Senior Notes are structurally subordinated to all existing and future indebtedness and other liabilities (including trade payables) of the Company’s subsidiaries (excluding any amounts owed by such subsidiaries to the Company). The 2026 Senior Notes bear interest at the rate of 6.125 % per annum. Interest on the 2026 Senior Notes is payable quarterly in arrears on February 1, May 1, August 1 and November 1 of each year. The 2026 Senior Notes will mature on November 30, 2026. We are amortizing fees associated with the issuance of the 2026 Senior Notes into interest expense over the expected life of such notes. Amortization of these fees for the three and nine months ended September 30, 2024 and 2023 totaled $ 0.4 million. $ 1.1 million, $ 0.4 million and $ 1.1 million, respectively. We repurchased $ 0 , $ 0.4 million, $ 0.3 million and $ 1.1 million of the outstanding principal amount of these 2026 Senior Notes in the three and nine months ended September 30, 2024 and 2023, respectively.
In January and February 2024, we issued an aggregate of $ 57.2 million aggregate principal amount of 2029 Senior Notes. In July 2024, we issued an additional $ 60.0 million aggregate principal amount of the 2029 Senior Notes. The 2029 Senior Notes are general unsecured obligations of the Company and rank equally in right of payment with all of the Company’s existing and future senior unsecured and unsubordinated indebtedness, and will rank senior in right of payment to the Company’s future subordinated indebtedness, if any. The 2029 Senior Notes are effectively subordinated to all of the Company’s existing and future secured indebtedness, to the extent of the value of the assets securing such indebtedness, and the 2029 Senior Notes are structurally subordinated to all existing and future indebtedness and other liabilities (including trade payables) of the Company’s subsidiaries (excluding any amounts owed by such subsidiaries to the Company). The 2029 Senior Notes bear interest at the rate of 9.25 % per annum. Interest on the 2029 Senior Notes is payable quarterly in arrears on January 15, April 15, July 15 and October 15 of each year. The 2029 Senior Notes will mature on January 31, 2029. We are amortizing fees associated with the issuance of the 2029 Senior Notes into interest expense over the expected life of such notes. Amortization of these fees for the three and nine months ended September 30, 2024 totaled $ 0.3 million and $ 0.5 million, respectively.
The 2026 Senior Notes and 2029 Senior Notes are collectively included on our condensed consolidated balance sheet as "Senior Notes, net." See Note 4 "Shareholders' Equity and Preferred Stock" for more information.
21
Table of Contents
10.
Commitments and Contingencies
General
Under finance products available in the private label credit and general purpose credit card channels, consumers have the ability to borrow up to the maximum credit limit assigned to each individual’s account. Unfunded commitments under these products aggregated $ 3.4 billion at September 30, 2024 . We have never experienced a situation in which all borrowers have exercised their entire available lines of credit at any given point in time, nor do we anticipate this will ever occur in the future. Moreover, there would be a concurrent increase in assets should there be any exercise of these lines of credit.
Additionally, our CAR operations provide floor-plan financing for a pre-qualified network of independent automotive dealers and automotive finance companies in the buy-here, pay-here used car business. The floor plan financing allows dealers and finance companies to borrow up to the maximum pre-approved credit limit allowed in order to finance ongoing inventory needs. These loans are secured by the underlying auto inventory and, in certain cases where we have other lending products outstanding with the dealer, are secured by the collateral under those lending arrangements as well, including any outstanding dealer reserves. As of September 30, 2024 , CAR had unfunded outstanding floor-plan financing commitments totaling $ 9.8 million. Each draw against unused commitments is reviewed for conformity to pre-established guidelines and is not unconditional.
Under agreements with third -party originating and other financial institutions, we have pledged security (collateral) related to their issuance of consumer credit and purchases thereunder, of which $ 19.6 million remains pledged as of September 30, 2024 to support various ongoing contractual obligations.
Under agreements with third -party originating and other financial institutions, we have agreed to indemnify the financial institutions for certain liabilities associated with the services we provide on behalf of the financial institutions—such indemnification obligations generally being limited to instances in which we either (a) have been afforded the opportunity to defend against any potentially indemnifiable claims or (b) have reached agreement with the financial institutions regarding settlement of potentially indemnifiable claims. As of September 30, 2024 , we have assessed the likelihood of any potential payments related to the aforementioned contingencies as remote. We would accrue liabilities related to these contingencies in any future period when we assess the likelihood of an estimable payment as probable.
Under the account terms, consumers have the option of enrolling with our issuing bank partners in a credit protection program, which would make the minimum payments owed on their accounts for a period of up to six months upon the occurrence of an eligible event. Eligible events typically include loss of life, job loss, disability, or hospitalization. As an acquirer of receivables, our potential exposure under this program, if all eligible participants applied for this benefit, was $ 86.5 million as of September 30, 2024 . We have never experienced a situation in which all eligible participants have applied for this benefit at any given point in time, nor do we anticipate this will ever occur in the future. We include our estimate of future claims under this program within our fair value analysis of the associated receivables.
Concentrations
We acquire all of our fair value receivables under agreements with two third -party originating institutions.
Our top five retail partnerships accounted for over 75 % of our private label receivables outstanding as of September 30, 2024 . The volume of receivables purchased each period varies based on a number of factors, including seasonal consumer purchase patterns and growth (or contraction) within merchant retail locations. Further impacting receivable purchase amounts in a period are consumer application volumes that retail partners may direct to our bank partners versus competitors who offer similar financing products to those retail merchant partners. During the three and nine months ended September 30, 2024 and 2023, we had purchases from our top five retail partners of the following (in millions):
Purchases for the Three Months Ended September 30,
Purchases for the Nine Months Ended September 30,
Largest Retail Partners
2024 2023 2024 2023
1
$ 279.0 $ 93.2 $ 493.6 $ 236.6
2
$ 43.2 $ 41.6 $ 128.1 $ 119.6
3
$ 20.7 $ 28.8 $ 64.2 $ 93.0
4
$ 14.9 $ 13.1 $ 59.7 $ 42.1
5
$ 11.5 $ 11.6 $ 31.2 $ 37.0
22
Table of Contents
Our general purpose credit card and private label credit receivables base is spread across individual consumers in the U.S. As of September 30, 2024 , only one state (Texas) had receivables concentration in excess of 10% of our total pool of receivables.
Litigation
We are involved in various legal proceedings that are incidental to the conduct of our business. There are currently no pending legal proceedings that are expected to be material to us.
11. Net Income Attributable to Controlling Interests Per Common Share
We compute net income attributable to controlling interests per common share by dividing net income attributable to controlling interests by the weighted average number of shares of common stock (including participating securities) outstanding during the period, as discussed below. Diluted computations applicable in financial reporting periods in which we report income use the treasury stock method to reflect the potential dilution to the basic income per share of common stock computations that could occur if securities or other contracts to issue common stock were exercised, were converted into common stock or were to result in the issuance of common stock that would share in our results of operations. In performing our net income attributable to controlling interests per share of common stock computations, we apply accounting rules that require us to include all unvested stock awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid, in the number of shares outstanding in our basic and diluted calculations. Common stock and certain unvested share-based payment awards earn dividends equally, and we have included all outstanding restricted stock awards in our basic and diluted calculations for current and prior periods.
The following table sets forth the computations of net income attributable to controlling interests per share of common stock (in thousands, except per share data):
For the Three Months Ended
For the Nine Months Ended
September 30,
September 30,
2024
2023
2024
2023
Numerator:
Net income attributable to controlling interests
$ 29,543 $ 25,240 $ 79,993 $ 76,541
Preferred stock and preferred unit dividends and discount accretion
( 6,316 ) ( 6,341 ) ( 18,916 ) ( 18,857 )
Net income attributable to common shareholders—basic
23,227 18,899 61,077 57,684
Effect of dilutive preferred stock dividends and discount accretion
604 605 1,797 1,795
Net income attributable to common shareholders—diluted
$ 23,831 $ 19,504 $ 62,874 $ 59,479
Denominator:
Basic (including unvested share-based payment awards) (1)
14,740 14,504 14,728 14,473
Effect of dilutive stock compensation arrangements and exchange of preferred stock
4,048 4,411 4,046 4,479
Diluted (including unvested share-based payment awards) (1)
18,788 18,915 18,774 18,952
Net income attributable to common shareholders per share—basic
$ 1.58 $ 1.30 $ 4.15 $ 3.99
Net income attributable to common shareholders per share—diluted
$ 1.27 $ 1.03 $ 3.35 $ 3.14
( 1 )
Shares related to unvested share-based payment awards included in our basic and diluted share counts were 384,193 and 356,059 for the three and nine months ended September 30, 2024 , respectively, compared to 241,302 and 225,754 for the three and nine months ended September 30, 2023, respectively.
As their effects were anti-dilutive, we excluded stock options to purchase 0.1 million shares from our net income attributable to controlling interests per share of common stock calculations for both the three and nine months ended September 30, 2024 , respectively. We excluded stock options to purchase 0.1 million shares from our net income attributable to controlling interests per share of common stock calculations for both the three and nine months ended September 30, 2023, respectively.
For the three and nine months ended September 30, 2024 and 2023, we included 4.0 million shares of common stock for each period in our outstanding diluted share counts associated with our Series A Preferred Stock. See Note 5, "Redeemable Preferred Stock," for a further discussion of these convertible securities.
23
Table of Contents
12.
Stock-Based Compensation
We currently have two stock-based compensation plans, the Third Amended and Restated Employee Stock Purchase Plan (the "ESPP") and the Fourth Amended and Restated 2014 Equity Incentive Plan (the "Fourth Amended 2014 Plan"). Our ESPP provides that we may issue up to 500,000 shares of our common stock under the plan. Our Fourth Amended 2014 Plan provides that we may grant equity awards representing up to 5,750,000 shares of our common stock to members of our Board of Directors, employees, consultants and advisors. The Fourth Amended 2014 Plan was approved by our shareholders in May 2019. As of September 30, 2024 , 43,361 shares remained available for issuance under the ESPP and 1,947,592 shares remained available for issuance under the Fourth Amended 2014 Plan.
Exercises and vestings under our stock-based compensation plans resulted in no income tax-related charges to paid-in capital during the three and nine months ended September 30, 2024 and 2023.
Restricted Stock and Restricted Stock Units
During the three months ended September 30, 2024 and 2023, we had forfeitures (net of grants) of 583 shares and 840 shares of restricted stock and restricted stock units, respectively, with aggregate grant date fair values $ 0 for both periods. For the nine months ended September 30, 2024 and 2023, we had grants (net of forfeitures) of 209,053 shares and 145,167 shares of restricted stock and restricted stock units, respectively, with aggregate grant date fair values of $ 6.5 million and $ 3.6 million, respectively. We incurred expenses of $ 1.0 million, $ 2.8 million, $ 0.8 million and $ 2.3 million during the three and nine months ended September 30, 2024 and 2023, respectively, related to restricted stock awards. When we grant restricted stock and restricted stock units, we defer the grant date value of the restricted stock and restricted stock unit and amortize that value (net of the value of anticipated forfeitures) as compensation expense with an offsetting entry to the paid-in capital component of our condensed consolidated shareholders’ equity. Our restricted stock awards typically vest over a range of 12 to 60 months (or other term as specified in the grant which may include the achievement of performance measures) and are amortized to salaries and benefits expense ratably over applicable vesting periods. As of September 30, 2024 , our unamortized deferred compensation costs associated with non-vested restricted stock awards were $ 7.5 million with a weighted-average remaining amortization period of 3.5 years. No forfeitures have been included in our compensation cost estimates based on historical forfeiture rates.
The table below includes additional information about outstanding restricted stock and restricted stock units:
Number of Shares
Weighted Average Grant Date Fair Value
Outstanding at December 31, 2023
244,225 $ 32.75
Issued
213,921 $ 30.99
Vested
( 69,187 ) $ 33.70
Forfeited
( 4,868 ) $ 32.70
Outstanding at September 30, 2024
384,091 $ 31.60
Stock Options
The exercise price per share of each option awarded under the Fourth Amended 2014 Plan must be equal to or greater than the market price on the date the option is granted. The option period may not exceed 10 years from the date of grant. We had expense of $ 0 million, $ 0.1 million, $ 0.1 million and $ 0.6 million related to stock option-related compensation costs during the three and nine months ended September 30, 2024 and 2023, respectively. When applicable, we recognize stock option-related compensation expense for any awards with graded vesting on a straight-line basis over the vesting period for the entire award. The table below includes additional information about outstanding options:
Number of Shares
Weighted Average Exercise Price
Weighted Average of Remaining Contractual Life (in years)
Aggregate Intrinsic Value
Outstanding at December 31, 2023
223,406 $ 28.52
Issued
— $ —
Exercised
( 4,675 ) $ 15.30
Expired/Forfeited
( 2,000 ) $ 15.30
Outstanding at September 30, 2024
216,731 $ 28.93 1.4 $ 1,851,836
Exercisable at September 30, 2024
216,731 $ 28.93 1.4 $ 1,851,836
No options were issued during the three and nine months ended September 30, 2024 and 2023. We had $ 0 million and $ 0.1 million of unamortized deferred compensation costs associated with non-vested stock options as of September 30, 2024 and December 31, 2023, respectively, with a weighted average remaining amortization period of 0 years as of September 30, 2024 . Upon exercise of outstanding options, the Company issues new shares.
24
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.