PROG Holdings Reports First Quarter 2026 Results
-
Consolidated revenues from continuing operations of
$742 .7 million, up 11.1%; Net earnings from continuing operations of$36 .2 million -
Adjusted EBITDA from continuing operations of
$90.3 million , up 29.2% -
Diluted EPS from continuing operations of
$0.89 ; Non-GAAP Diluted EPS from continuing operations of$1.24 , up 37.8% -
Consolidated GMV of
$805.6 million , up 54.4% -
$210 million of net recourse debt reduction since the acquisition ofPurchasing Power , resulting in net leverage ratio of 2.0
"We delivered a strong start to 2026, with first quarter results exceeding the high end of our outlook for earnings, and non-GAAP EPS," said
"We saw continued momentum in our ecosystem with increasing engagement across products, which is driving higher customer lifetime value and improving acquisition efficiency. As our ecosystem scales, we are able to drive more efficient growth through cross-product connectivity."
"Based on our strong first quarter and the momentum we are seeing in the business, we have increased our full-year 2026 outlook, providing a positive start towards the three-year 2028 compound annual growth targets we outlined at our Investor Day. These targets, inclusive of
Consolidated Results
Consolidated revenues for the first quarter of 2026 were
Consolidated net earnings from continuing operations for the quarter were
Diluted earnings per share from continuing operations for the first quarter of 2026 were
Progressive Leasing Results
Four Results
Four's GMV for the first quarter of 2026 was
Purchasing Power Results
The Company acquired
Liquidity and Capital Allocation
2026 Outlook
Due to the strong start to the year and the momentum in the business, the Company is increasing its full year 2026 outlook for revenue and earnings as well as providing guidance for the second quarter of 2026. This outlook assumes an operating environment with no change in the current financial pressures and uncertainties for our customer, no material changes in the Company's decisioning posture, no meaningful increase in unemployment rates for our consumer base, an effective tax rate for non-GAAP EPS of approximately 26% and no impact from additional share purchases.
|
|
Revised 2026 outlook |
|
Previous 2026 outlook |
||
|
(In thousands, except per share amounts) |
Low |
High |
|
Low |
High |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150,500 |
166,000 |
|
132,000 |
155,000 |
|
|
343,000 |
370,000 |
|
320,000 |
350,000 |
|
|
3.68 |
4.06 |
|
3.34 |
3.79 |
|
|
4.40 |
4.80 |
|
4.00 |
4.45 |
|
|
|
|
|
|
|
|
|
2,227,500 |
2,285,000 |
|
2,202,500 |
2,253,000 |
|
|
191,000 |
198,500 |
|
182,000 |
193,000 |
|
|
269,500 |
279,500 |
|
254,000 |
266,000 |
|
|
|
|
|
|
|
|
Purchasing Power - Total revenues |
620,000 |
640,000 |
|
610,000 |
660,000 |
|
Purchasing Power - Earnings before taxes |
14,500 |
22,000 |
|
13,000 |
22,000 |
|
Purchasing Power - Adjusted EBITDA |
50,000 |
60,000 |
|
50,000 |
60,000 |
|
|
|
|
|
|
|
|
Four - Total revenues |
140,000 |
157,000 |
|
125,000 |
140,000 |
|
Four - Earnings before taxes |
16,500 |
20,500 |
|
7,500 |
11,000 |
|
Four - Adjusted EBITDA |
25,000 |
29,000 |
|
17,500 |
22,500 |
|
|
|
|
|
|
|
|
Other - Total revenues |
12,500 |
18,000 |
|
12,500 |
17,000 |
|
Other - Loss before taxes |
(14,500) |
(12,000) |
|
(14,500) |
(12,000) |
|
Other - Adjusted EBITDA |
(1,500) |
1,500 |
|
(1,500) |
1,500 |
|
|
Three months ended
|
|
|
(In thousands, except per share amounts) |
Low |
High |
|
|
|
|
|
|
|
|
|
|
29,000 |
38,000 |
|
|
72,000 |
82,000 |
|
|
0.74 |
0.93 |
|
|
0.85 |
1.05 |
Conference Call and Webcast
The Company has scheduled a live webcast and conference call for
About
Forward-Looking Statements:
Statements, estimates and projections in this press release regarding our business that are not historical facts are "forward-looking statements" that involve risks and uncertainties which could cause actual results to differ materially from those contained in the forward-looking statements. Such forward-looking statements generally can be identified by the use of forward-looking terminology, such as "continued," "outlook," "targets," "believe," "guidance," and similar forward-looking terminology. These risks and uncertainties include (i) continued volatility and challenges in the macroeconomic environment, including due to the war in
|
Consolidated Statement of Earnings (In thousands, except per share data) |
|||||||
|
|
(Unaudited) Three months ended |
||||||
|
|
|
||||||
|
|
|
2026 |
|
|
|
2025 |
|
|
Revenues |
|
|
|
||||
|
Lease revenues and fees |
$ |
596,864 |
|
|
$ |
651,557 |
|
|
Product and service revenues |
|
106,406 |
|
|
|
— |
|
|
Other revenue |
|
39,404 |
|
|
|
16,871 |
|
|
|
|
742,674 |
|
|
|
668,428 |
|
|
Costs and expenses |
|
|
|
||||
|
Depreciation of lease merchandise |
|
409,010 |
|
|
|
460,443 |
|
|
Cost of product sales |
|
62,506 |
|
|
|
— |
|
|
Provision for lease merchandise write-offs |
|
43,651 |
|
|
|
48,018 |
|
|
Operating expenses |
|
150,200 |
|
|
|
98,124 |
|
|
Provision for credit losses |
|
24,167 |
|
|
|
5,501 |
|
|
|
|
689,534 |
|
|
|
612,086 |
|
|
Gain on sale of lease receivables |
|
6,457 |
|
|
|
— |
|
|
Gain on change in fair value of receivables |
|
5,712 |
|
|
|
— |
|
|
Operating profit |
|
65,309 |
|
|
|
56,342 |
|
|
Interest expense |
|
(18,389 |
) |
|
|
(9,963 |
) |
|
Interest income |
|
643 |
|
|
|
873 |
|
|
Earnings from continuing operations before income tax expense |
|
47,563 |
|
|
|
47,252 |
|
|
Income tax expense |
|
11,345 |
|
|
|
12,662 |
|
|
Net earnings from continuing operations |
|
36,218 |
|
|
|
34,590 |
|
|
(Loss) earnings from discontinued operations, net of tax |
|
(164 |
) |
|
|
128 |
|
|
Net earnings |
$ |
36,054 |
|
|
$ |
34,718 |
|
|
Basic earnings per share |
|
|
|
||||
|
Continuing operations |
$ |
0.91 |
|
|
$ |
0.85 |
|
|
Discontinued operations |
|
— |
|
|
|
— |
|
|
Total basic earnings per share |
$ |
0.91 |
|
|
$ |
0.85 |
|
|
Diluted earnings per share |
|
|
|
||||
|
Continuing operations |
$ |
0.89 |
|
|
$ |
0.83 |
|
|
Discontinued operations |
|
— |
|
|
|
— |
|
|
Total diluted earnings per share |
$ |
0.89 |
|
|
$ |
0.83 |
|
|
|
|
|
|
||||
|
Cash dividend declared per share |
|
|
|
||||
|
Common Stock |
$ |
0.14 |
|
|
$ |
0.13 |
|
|
Weighted average shares outstanding |
|
|
|
||||
|
Basic |
|
39,898 |
|
|
|
40,841 |
|
|
Diluted |
|
40,810 |
|
|
|
41,851 |
|
|
Consolidated Balance Sheets (In thousands, except share data) |
||||
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
Restricted cash |
|
10,116 |
|
— |
|
Receivables (net of allowances and unearned interest income of |
|
387,586 |
|
74,228 |
|
Other receivables (net of allowances and unearned interest income of |
|
34,588 |
|
— |
|
Lease merchandise (net of accumulated depreciation and allowances of |
|
531,292 |
|
609,009 |
|
Loans receivable (net of allowances and unamortized fees of |
|
71,000 |
|
90,648 |
|
Property and equipment, net |
|
21,817 |
|
19,526 |
|
|
|
771,676 |
|
353,835 |
|
Income tax receivable |
|
26,601 |
|
47,894 |
|
Deferred income tax assets |
|
19,311 |
|
19,561 |
|
Prepaid expenses and other assets |
|
86,649 |
|
73,383 |
|
Assets of discontinued operations |
|
12,490 |
|
13,550 |
|
Total assets |
|
|
|
|
|
Liabilities and shareholders' equity |
|
|
|
|
|
Accounts payable and accrued expenses |
|
|
|
|
|
Debt, net1 |
|
936,122 |
|
594,861 |
|
Deferred income tax liabilities |
|
147,922 |
|
121,152 |
|
Other liabilities |
|
43,759 |
|
44,676 |
|
Liabilities of discontinued operations |
|
3,387 |
|
6,831 |
|
Total liabilities |
|
1,268,157 |
|
863,991 |
|
Shareholders' equity |
|
|
|
|
|
Common stock, par value |
|
41,039 |
|
41,039 |
|
Additional paid-in capital |
|
348,486 |
|
363,583 |
|
Retained earnings |
|
1,624,879 |
|
1,594,685 |
|
|
|
2,014,404 |
|
1,999,307 |
|
Less: treasury shares at cost |
|
|
|
|
|
Common Stock: 42,014,857 shares at |
|
(1,240,049) |
|
(1,252,890) |
|
Total shareholders' equity |
|
774,355 |
|
746,417 |
|
Total liabilities and shareholders' equity |
|
|
|
|
|
1 As of |
|
Consolidated Statements of Cash Flows (In thousands) |
|||||||
|
|
Three months ended |
||||||
|
|
|
2026 |
|
|
|
2025 |
|
|
Operating activities |
(in thousands) |
||||||
|
Net earnings |
$ |
36,054 |
|
|
$ |
34,718 |
|
|
Adjustments to reconcile net earnings to cash provided by operating activities: |
|
|
|
||||
|
Depreciation of lease merchandise |
|
409,010 |
|
|
|
460,443 |
|
|
Other depreciation and amortization |
|
14,150 |
|
|
|
6,122 |
|
|
Provisions for accounts receivable and credit losses |
|
100,150 |
|
|
|
98,958 |
|
|
Stock-based compensation |
|
7,642 |
|
|
|
7,902 |
|
|
Gain on change in fair value of receivables |
|
(5,712 |
) |
|
|
— |
|
|
Deferred income taxes |
|
7,756 |
|
|
|
(9,928 |
) |
|
Gain on sale of receivables |
|
(7,030 |
) |
|
|
— |
|
|
Non-cash lease expense |
|
(732 |
) |
|
|
(1,025 |
) |
|
Other changes, net |
|
964 |
|
|
|
(15 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
||||
|
Additions to lease merchandise |
|
(389,976 |
) |
|
|
(385,254 |
) |
|
Book value of lease merchandise sold or disposed |
|
58,682 |
|
|
|
49,654 |
|
|
Accounts receivable |
|
(32,901 |
) |
|
|
(70,947 |
) |
|
Prepaid expenses and other assets |
|
(802 |
) |
|
|
5,533 |
|
|
Income tax receivable and payable |
|
21,269 |
|
|
|
22,200 |
|
|
Accounts payable and accrued expenses |
|
(44,499 |
) |
|
|
(3,761 |
) |
|
Customer deposits and advance payments |
|
(2,326 |
) |
|
|
(4,671 |
) |
|
Cash provided by operating activities |
|
171,699 |
|
|
|
209,929 |
|
|
Investing activities |
|
|
|
||||
|
Investments in loans receivable |
|
(284,863 |
) |
|
|
(165,883 |
) |
|
Proceeds from loans receivable |
|
293,997 |
|
|
|
163,753 |
|
|
Funding of other receivables |
|
(19,419 |
) |
|
|
— |
|
|
Collections from other receivables |
|
18,821 |
|
|
|
— |
|
|
Purchases of property and equipment |
|
(3,149 |
) |
|
|
(1,962 |
) |
|
Proceeds from sale of property and equipment |
|
584 |
|
|
|
— |
|
|
Acquisition of business, net of cash acquired |
|
(391,845 |
) |
|
|
— |
|
|
Cash used in investing activities |
|
(385,874 |
) |
|
|
(4,092 |
) |
|
Financing activities |
|
|
|
||||
|
Proceeds from debt |
|
546,178 |
|
|
|
— |
|
|
Repayments on debt |
|
(541,108 |
) |
|
|
(50,000 |
) |
|
Dividends paid |
|
(5,609 |
) |
|
|
(5,265 |
) |
|
Acquisition of treasury stock |
|
— |
|
|
|
(26,119 |
) |
|
Issuance of stock under stock option and employee purchase plans |
|
187 |
|
|
|
325 |
|
|
Cash paid for shares withheld for employee taxes |
|
(10,117 |
) |
|
|
(7,048 |
) |
|
Debt issuance costs |
|
(4,628 |
) |
|
|
(84 |
) |
|
Cash used in financing activities |
|
(15,097 |
) |
|
|
(88,191 |
) |
|
(Decrease) increase in cash, cash equivalents and restricted cash |
|
(229,272 |
) |
|
|
117,646 |
|
|
Cash, cash equivalents and restricted cash at beginning of period |
|
308,774 |
|
|
|
95,655 |
|
|
Cash, cash equivalents and restricted cash at end of period |
$ |
79,502 |
|
|
$ |
213,301 |
|
|
Net cash (received) paid during the period: |
|
|
|
||||
|
Interest |
$ |
8,722 |
|
|
$ |
509 |
|
|
Income taxes |
$ |
(17,687 |
) |
|
$ |
300 |
|
|
Quarterly Revenues by Segment (In thousands) |
||||||||||
|
|
(Unaudited) |
|||||||||
|
|
Three months ended |
|||||||||
|
|
|
|||||||||
|
|
|
Purchasing Power |
Four |
Other |
Consolidated total |
|||||
|
Lease revenues and fees |
$ |
596,864 |
$ |
— |
$ |
— |
$ |
— |
$ |
596,864 |
|
Product and service revenues |
|
— |
|
106,406 |
|
— |
|
— |
|
106,406 |
|
Other revenues |
|
— |
|
729 |
|
34,967 |
|
3,708 |
|
39,404 |
|
Total revenues |
$ |
596,864 |
$ |
107,135 |
$ |
34,967 |
$ |
3,708 |
$ |
742,674 |
|
|
(Unaudited) |
|||||||||
|
|
Three months ended |
|||||||||
|
|
|
|||||||||
|
|
|
Purchasing Power |
Four |
Other |
Consolidated total |
|||||
|
Lease revenues and fees |
$ |
651,557 |
$ |
— |
$ |
— |
$ |
— |
$ |
651,557 |
|
Product and service revenues |
|
— |
|
— |
|
— |
|
— |
|
— |
|
Other revenues |
|
— |
|
— |
|
14,429 |
|
2,442 |
|
16,871 |
|
Total revenues |
$ |
651,557 |
$ |
— |
$ |
14,429 |
$ |
2,442 |
$ |
668,428 |
|
Quarterly Gross Merchandise Volume by Segment (In thousands) |
|||||||||||
|
|
(Unaudited) |
|
|
|
|||||||
|
|
Three months ended |
|
Change |
||||||||
|
|
|
2026 |
|
|
2025 |
|
$ |
% |
|||
|
|
$ |
392,970 |
|
$ |
401,962 |
|
$ |
(8,992 |
) |
(2.2 |
)% |
|
Purchasing Power |
|
132,678 |
|
|
— |
— |
|
132,678 |
|
nmf |
|
|
Four |
|
279,990 |
|
|
119,863 |
|
|
160,127 |
|
133.6 |
|
|
Total GMV |
$ |
805,638 |
|
$ |
521,825 |
|
$ |
283,813 |
|
54.4 |
% |
|
nmf - Calculation is not meaningful |
|
|
(Unaudited) |
||||||||||
|
|
Purchasing Power |
||||||||||
|
|
Pre-Acquisition Gross Merchandise Volume |
||||||||||
|
|
Three months ended |
|
Twelve months ended |
||||||||
|
|
|
2025 |
|
|
|
|
|||||
|
Gross merchandise volume |
$ |
120,287 |
$ |
137,890 |
$ |
143,516 |
$ |
247,641 |
|
$ |
649,334 |
Use of Non-GAAP Financial Information:
Non-GAAP net earnings from continuing operations, non-GAAP diluted earnings from continuing operations per share, and adjusted EBITDA are supplemental measures of our performance that are not calculated in accordance with generally accepted accounting principles in
The Adjusted EBITDA figures presented in this press release are calculated as the Company’s earnings from continuing operations before interest expense, net, depreciation on property and equipment, amortization of intangible assets and income taxes. Adjusted EBITDA for the full year and second quarter 2026 outlook also excludes stock-based compensation expense, transaction-related costs for the acquisition of
Management believes that non-GAAP net earnings, non-GAAP diluted earnings per share, and adjusted EBITDA provide relevant and useful information, and are widely used by analysts, investors and competitors in our industry as well as by our management in assessing both consolidated and business unit performance.
Non-GAAP net earnings from continuing operations, non-GAAP diluted earnings from continuing operations, and adjusted EBITDA provide management and investors with an understanding of the results from the primary operations of our business by excluding the effects of certain items that generally arose from larger, one-time transactions that are not reflective of the ordinary earnings activity of our operations or transactions that have variability and volatility of the amount. We believe the exclusion of stock-based compensation expense provides for a better comparison of our operating results with our peer companies as the calculations of stock-based compensation vary from period to period and company to company due to different valuation methodologies, subjective assumptions and the variety of award types. We believe interest expense on
Adjusted EBITDA also provides management and investors with an understanding of one aspect of earnings before the impact of investing and financing charges and income taxes. These measures may be useful to an investor in evaluating our operating performance because the measures:
- Are widely used by investors to measure a company’s operating performance without regard to items excluded from the calculation of such measure, which can vary substantially from company to company depending upon accounting methods, book value of assets, capital structure and the method by which assets were acquired, among other factors.
- Are used by rating agencies, lenders and other parties to evaluate our creditworthiness.
- Are used by our management for various purposes, including as a measure of performance of our operating entities and as a basis for strategic planning and forecasting.
Non-GAAP financial measures, however, should not be used as a substitute for, or considered superior to, measures of financial performance prepared in accordance with GAAP, such as the Company’s GAAP basis net earnings and diluted earnings per share and the GAAP revenues and earnings before income taxes of the Company’s segments, which are also presented in the press release. Further, we caution investors that amounts presented in accordance with our definitions of non-GAAP net earnings, non-GAAP diluted earnings per share, and adjusted EBITDA may not be comparable to similar measures disclosed by other companies, because not all companies and analysts calculate these measures in the same manner.
|
Reconciliation of Net Earnings and Diluted Earnings Per Share to Non-GAAP Net Earnings and Diluted Earnings Per Share (In thousands, except per share amounts) |
||||||
|
|
(Unaudited) |
|||||
|
|
Three months ended |
|||||
|
|
|
|||||
|
|
|
2026 |
|
|
2025 |
|
|
Net earnings from continuing operations |
$ |
36,218 |
|
$ |
34,590 |
|
|
Add: Intangible amortization expense |
|
11,812 |
|
|
4,001 |
|
|
Add: Restructuring expense |
|
3,872 |
|
|
— |
|
|
Add: Costs related to the cybersecurity incident, net of insurance recoveries |
|
9 |
|
|
(18 |
) |
|
Add: Transaction-related costs |
|
9,691 |
|
|
— |
|
|
Less: Gain on changes in fair value of receivables |
|
(5,712 |
) |
|
— |
|
|
Less: Tax impact of adjustments(1) |
|
(5,115 |
) |
|
(1,036 |
) |
|
Non-GAAP net earnings from continuing operations |
$ |
50,775 |
|
$ |
37,537 |
|
|
Diluted earnings per share from continuing operations |
|
0.89 |
|
|
0.83 |
|
|
Add: Intangible amortization expense |
|
0.29 |
|
|
0.10 |
|
|
Add: Restructuring expense |
|
0.09 |
|
|
— |
|
|
Add: Costs related to the cybersecurity incident, net of insurance recoveries |
|
— |
|
|
— |
|
|
Add: Transaction-related costs |
|
0.24 |
|
|
— |
|
|
Less: Gain on changes in fair value of receivables |
|
(0.14 |
) |
|
— |
|
|
Less: Tax impact of adjustments(1) |
|
(0.13 |
) |
|
(0.02 |
) |
|
Non-GAAP diluted earnings per share from continuing operations(2) |
$ |
1.24 |
|
$ |
0.90 |
|
|
Diluted weighted average shares outstanding |
|
40,810 |
|
|
41,851 |
|
|
(1) |
Adjustments are tax-effected using an assumed statutory tax rate of 26%. |
|
|
(2) |
In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding. |
|
Non-GAAP Financial Information Quarterly Segment Adjusted EBITDA (In thousands) |
|||||||||||||
|
|
(Unaudited) |
||||||||||||
|
|
Three months ended |
||||||||||||
|
|
|
||||||||||||
|
|
|
Purchasing Power |
Four |
Other |
Consolidated total |
||||||||
|
Net earnings from continuing operations |
|
|
|
|
$ |
36,218 |
|
||||||
|
Income tax expense(1) |
|
|
|
|
|
11,345 |
|
||||||
|
Earnings (loss) from continuing operations before income tax expense |
$ |
51,960 |
$ |
(7,500 |
) |
$ |
11,390 |
$ |
(8,287 |
) |
|
47,563 |
|
|
Interest expense, net |
|
11,603 |
|
423 |
|
|
1,073 |
|
3 |
|
|
13,102 |
|
|
Depreciation |
|
1,540 |
|
273 |
|
|
24 |
|
501 |
|
|
2,338 |
|
|
Amortization |
|
3,771 |
|
7,812 |
|
|
229 |
|
— |
|
|
11,812 |
|
|
EBITDA from continuing operations |
|
68,874 |
|
1,008 |
|
|
12,716 |
|
(7,783 |
) |
|
74,815 |
|
|
Stock-based compensation |
|
7,287 |
|
414 |
|
|
189 |
|
(278 |
) |
|
7,612 |
|
|
Transaction-related costs |
|
— |
|
1,781 |
|
|
— |
|
7,910 |
|
|
9,691 |
|
|
Restructuring expense |
|
526 |
|
3,343 |
|
|
— |
|
3 |
|
|
3,872 |
|
|
Gain on changes in fair value of receivables |
|
— |
|
(5,712 |
) |
|
— |
|
— |
|
|
(5,712 |
) |
|
Costs related to the cybersecurity incident, net of insurance recoveries |
|
9 |
|
— |
|
|
— |
|
— |
|
|
9 |
|
|
Adjusted EBITDA from continuing operations |
$ |
76,696 |
$ |
834 |
|
$ |
12,905 |
$ |
(148 |
) |
$ |
90,287 |
|
|
(1) Taxes are calculated on a consolidated basis and are not identifiable by Company segment. |
|
|
(Unaudited) |
||||||||||
|
|
Three months ended |
||||||||||
|
|
|
||||||||||
|
|
|
Four |
Other |
Consolidated total |
|||||||
|
Net earnings from continuing operations |
|
|
|
$ |
34,590 |
|
|||||
|
Income tax expense(1) |
|
|
|
|
12,662 |
|
|||||
|
Earnings (loss) from continuing operations before income tax expense |
$ |
48,625 |
|
$ |
1,970 |
$ |
(3,343 |
) |
|
47,252 |
|
|
Interest expense, net |
|
7,163 |
|
|
1,233 |
|
694 |
|
|
9,090 |
|
|
Depreciation |
|
1,357 |
|
|
162 |
|
455 |
|
|
1,974 |
|
|
Amortization |
|
3,771 |
|
|
230 |
|
— |
|
|
4,001 |
|
|
EBITDA from continuing operations |
|
60,916 |
|
|
3,595 |
|
(2,194 |
) |
|
62,317 |
|
|
Stock-based compensation |
|
6,307 |
|
|
692 |
|
591 |
|
|
7,590 |
|
|
Costs related to the cybersecurity incident, net of insurance recoveries |
|
(18 |
) |
|
— |
|
— |
|
|
(18 |
) |
|
Adjusted EBITDA from continuing operations |
$ |
67,205 |
|
$ |
4,287 |
$ |
(1,603 |
) |
$ |
69,889 |
|
|
(1) Taxes are calculated on a consolidated basis and are not identifiable by Company segment. |
|
Non-GAAP Financial Information Reconciliation of Revised Full Year 2026 Outlook for Adjusted EBITDA (In thousands) |
|||||
|
|
Fiscal year 2026 ranges |
||||
|
|
|
Purchasing Power |
Four |
Other |
Consolidated total |
|
Estimated net earnings from continuing operations |
|
|
|
|
|
|
Income tax expense(1) |
|
|
|
|
57,000 - 63,000 |
|
Projected earnings (loss) from continuing operations before income tax expense |
|
|
|
|
207,500 - 229,000 |
|
Interest expense, net |
38,000 |
1,500 - 2,000 |
5,500 |
1,500 - 2,000 |
46,500 - 47,500 |
|
Depreciation |
6,500 - 7,500 |
5,500 - 6,000 |
500 |
3,000 |
15,500 - 17,000 |
|
Amortization |
4,000 |
32,000 |
1,000 |
— |
37,000 |
|
Projected EBITDA from continuing operations |
239,500 - 248,000 |
53,500 - 62,000 |
23,500 - 27,500 |
(10,000) - (7,000) |
306,500 - 330,500 |
|
Stock-based compensation |
29,500 - 30,500 |
2,000 - 3,000 |
1,500 |
500 |
33,500 - 35,500 |
|
Restructuring/ regulatory insurance recoveries/ cyber/ change in fair value of receivables/ acquisition-related transaction-costs |
500 - 1,000 |
(5,500) - (5,000) |
— |
8,000 |
3,000 - 4,000 |
|
Projected adjusted EBITDA from continuing operations |
|
|
|
|
|
|
(1) Taxes are calculated on a consolidated basis and are not identifiable by Company segment. |
|
Non-GAAP Financial Information Reconciliation of Revised Full Year 2026 Outlook for Adjusted EBITDA (In thousands) |
|||||
|
|
Fiscal year 2026 ranges |
||||
|
|
|
Purchasing Power |
Four |
Other |
Consolidated total |
|
Estimated net earnings from continuing operations |
|
|
|
|
|
|
Income tax expense(1) |
|
|
|
|
56,000 - 59,000 |
|
Projected earnings (loss) from continuing operations before income tax expense |
|
|
|
|
188,000 - 214,000 |
|
Interest expense, net |
36,000 - 35,000 |
1,000 |
8,000 - 9,000 |
1,500 - 2,000 |
46,500 - 47,000 |
|
Depreciation |
5,000 - 6,000 |
9,000 |
— |
2,500 |
16,500 - 17,500 |
|
Amortization |
4,000 |
18,000 - 19,000 |
1,000 |
— |
23,000 - 24,000 |
|
Projected EBITDA from continuing operations |
227,000 - 238,000 |
41,000 - 51,000 |
16,500 - 21,000 |
(10,500) - (7,500) |
274,000 - 302,500 |
|
Stock-based compensation |
27,000 - 28,000 |
1,000 |
1,000 - 1,500 |
— |
29,000 - 30,500 |
|
Restructuring/ regulatory insurance recoveries/ cyber/ transaction-related costs |
— |
8,000 |
— |
9,000 |
17,000 |
|
Projected adjusted EBITDA from continuing operations |
|
|
|
|
|
|
(1) Taxes are calculated on a consolidated basis and are not identifiable by Company segment. |
|
Non-GAAP Financial Information
Reconciliation of the Three Months Ended (In thousands) |
|
|
|
Three months ended
|
|
|
Consolidated total |
|
Estimated net earnings from continuing operations |
|
|
Income tax expense(1) |
14,000 |
|
Projected earnings from continuing operations before income tax expense |
43,000 - 52,000 |
|
Interest expense, net |
10,500 |
|
Depreciation |
4,000 - 5,000 |
|
Amortization |
8,500 |
|
Projected EBITDA from continuing operations |
66,000 - 76,000 |
|
Stock-based compensation |
9,000 |
|
Restructuring/ regulatory insurance recoveries/ cyber/ change in fair value of receivables |
(3,000) |
|
Projected adjusted EBITDA from continuing operations |
|
|
(1) Taxes are calculated on a consolidated basis and are not identifiable by Company segment. |
|
Reconciliation of Revised Full Year 2026 Outlook for Diluted Earnings Per Share to Non-GAAP Diluted Earnings Per Share |
||||||
|
|
Full year 2026 |
|||||
|
|
Low |
High |
||||
|
Projected diluted earnings per share from continuing operations |
$ |
3.68 |
|
$ |
4.06 |
|
|
Add: Projected intangible amortization expense |
|
0.90 |
|
|
0.90 |
|
|
Add: Restructuring/ regulatory insurance recoveries/ cyber/ change in fair value of receivables |
|
0.07 |
|
|
0.10 |
|
|
Subtract: Tax effect on non-GAAP adjustments(1) |
|
(0.25 |
) |
|
(0.26 |
) |
|
Projected non-GAAP diluted earnings per share from continuing operations(2) |
$ |
4.40 |
|
$ |
4.80 |
|
|
(1) |
Adjustments are tax-effected using an assumed statutory tax rate of 26%. |
|
|
(2) |
In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding. |
|
Reconciliation of Previous Full Year 2026 Outlook for Diluted Earnings Per Share to Non-GAAP Diluted Earnings Per Share |
||||||
|
|
Full year 2026 |
|||||
|
|
Low |
High |
||||
|
Projected diluted earnings per share from continuing operations |
$ |
3.34 |
|
$ |
3.79 |
|
|
Add: Projected intangible amortization expense |
|
0.58 |
|
|
0.59 |
|
|
Add: Restructuring/ regulatory insurance recoveries/ cyber/ transaction-related costs |
|
0.29 |
|
|
0.29 |
|
|
Subtract: Tax effect on non-GAAP adjustments(1) |
|
(0.22 |
) |
|
(0.22 |
) |
|
Projected non-GAAP diluted earnings per share from continuing operations(2) |
$ |
4.00 |
|
$ |
4.45 |
|
|
(1) |
Adjustments are tax-effected using an assumed statutory tax rate of 26%. |
|
|
(2) |
In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding. |
|
Reconciliation of the Three Months Ended Earnings Per Share to Non-GAAP Diluted Earnings Per Share |
||||||
|
|
Three months ended
|
|||||
|
|
Low |
High |
||||
|
Projected diluted earnings per share from continuing operations |
$ |
0.74 |
|
$ |
0.93 |
|
|
Add: Projected intangible amortization expense |
|
0.22 |
|
|
0.22 |
|
|
Add: Restructuring/ regulatory insurance recoveries/ cyber/ change in fair value of receivables |
|
(0.07 |
) |
|
(0.07 |
) |
|
Subtract: Tax effect on non-GAAP adjustments(1) |
|
(0.04 |
) |
|
(0.04 |
) |
|
Projected non-GAAP diluted earnings per share from continuing operations(2) |
$ |
0.85 |
|
$ |
1.05 |
|
|
(1) |
Adjustments are tax-effected using an assumed statutory tax rate of 26%. |
|
|
(2) |
In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260429712300/en/
Investor Contact
Vice President, Investor Relations
john.baugh@progholdings.com
Source: