|
|
|
|
|
(State or Other Jurisdiction
|
|
(Commission
|
|
(IRS Employer
|
of Incorporation)
|
|
File Number)
|
|
Identification No.)
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading symbol
|
Name of each exchange on which registered
|
||
|
|
|
Exhibit No.
|
Document Description
|
|
Press Release dated October 29, 2020 announcing the results of operations for the third quarter ended September 30, 2020.
|
||
99.2 |
Investor Presentation Materials.
|
|
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
Alliance Data Systems Corporation
|
|||
Date: October 29, 2020
|
By:
|
/s/ Joseph L. Motes III
|
|
Joseph L. Motes III
|
|||
Executive Vice President, Chief
Administrative Officer, General
Counsel and Secretary
|
•
|
Strong Financial Results Across Key Metrics
|
•
|
Continued Progress on Strategic Priorities
|
•
|
Investments in Initiatives to Drive Sustainable Long-Term Growth
|
SUMMARY
|
Quarter Ended September 30,
|
||||||||||||
(in millions, except per share amounts)
|
2020
|
2019
|
% Change
|
||||||||||
Revenue
|
$
|
1,050
|
$
|
1,438
|
(27
|
)%
|
|||||||
Income from continuing operations before income taxes (“EBT”)
|
$
|
176
|
$
|
164
|
7
|
%
|
|||||||
Income from continuing operations
|
$
|
133
|
$
|
122
|
10
|
%
|
|||||||
Net income (loss)
|
$
|
133
|
$
|
(108
|
)
|
nm
|
|||||||
Income from continuing operations per diluted share (“EPS”)
|
$
|
2.79
|
$
|
2.41
|
16
|
%
|
|||||||
Net income (loss) per diluted share
|
$
|
2.79
|
$
|
(2.13
|
)
|
nm
|
|||||||
Diluted shares outstanding
|
47.8
|
50.4
|
|||||||||||
*******************************
|
|
||||||||||||
Supplemental Non-GAAP Metrics (a):
|
|||||||||||||
Adjusted EBITDA
|
$
|
340
|
$
|
481
|
(29
|
)%
|
|||||||
Adjusted EBITDA, net of funding costs (“adjusted EBITDA, net”)
|
$
|
250
|
$
|
367
|
(32
|
)%
|
|||||||
Core earnings per diluted share (“core EPS”)
|
$
|
3.45
|
$
|
5.05
|
(32
|
)%
|
|||||||
Pre-provision, pre-tax earnings
|
$
|
384
|
$
|
462
|
(17
|
)%
|
|||||||
(a) See “Financial Measures” for a discussion of non-GAAP Financial Measures.
nm = not meaningful
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
Revenue
|
$
|
1,050.5
|
$
|
1,437.6
|
$
|
3,411.5
|
$
|
4,120.3
|
||||||||
Operating expenses:
|
||||||||||||||||
Cost of operations
|
511.7
|
719.3
|
1,547.9
|
2,110.0
|
||||||||||||
Provision for loan loss
|
207.7
|
297.3
|
1,113.7
|
806.8
|
||||||||||||
Depreciation and amortization
|
40.1
|
44.9
|
120.3
|
133.2
|
||||||||||||
Loss on extinguishment of debt
|
—
|
71.9
|
—
|
71.9
|
||||||||||||
Total operating expenses
|
759.5
|
1,133.4
|
2,781.9
|
3,121.9
|
||||||||||||
Operating income
|
291.0
|
304.2
|
629.6
|
998.4
|
||||||||||||
Interest expense, net:
|
||||||||||||||||
Securitization funding costs
|
37.5
|
51.4
|
130.1
|
160.3
|
||||||||||||
Interest expense on deposits
|
52.9
|
62.5
|
172.1
|
164.4
|
||||||||||||
Interest expense on long-term and other debt, net
|
24.7
|
26.1
|
79.1
|
102.7
|
||||||||||||
Total interest expense, net
|
115.1
|
140.0
|
381.3
|
427.4
|
||||||||||||
Income from continuing operations before income taxes
|
$
|
175.9
|
$
|
164.2
|
$
|
248.3
|
$
|
571.0
|
||||||||
Income tax expense
|
42.6
|
42.6
|
46.6
|
128.8
|
||||||||||||
Income from continuing operations
|
133.3
|
121.6
|
201.7
|
442.2
|
||||||||||||
Loss from discontinued operations, net of taxes
|
—
|
(229.2
|
)
|
—
|
(261.7
|
)
|
||||||||||
Net income (loss)
|
$
|
133.3
|
$
|
(107.6
|
)
|
$
|
201.7
|
$
|
180.5
|
|||||||
Per share data:
|
||||||||||||||||
Weighted average shares outstanding – basic
|
47.7
|
48.8
|
47.7
|
51.1
|
||||||||||||
Weighted average shares outstanding – diluted
|
47.8
|
50.4
|
47.7
|
52.1
|
||||||||||||
Basic – Income from continuing operations
|
$
|
2.79
|
$
|
2.47
|
$
|
4.23
|
$
|
8.49
|
||||||||
Basic – Loss from discontinued operations
|
—
|
(4.69
|
)
|
—
|
(5.12
|
)
|
||||||||||
Basic – Net income (loss)
|
$
|
2.79
|
$
|
(2.22
|
)
|
$
|
4.23
|
$
|
3.37
|
|||||||
Diluted – Income from continuing operations
|
$
|
2.79
|
$
|
2.41
|
$
|
4.23
|
$
|
8.50
|
||||||||
Diluted – Loss from discontinued operations
|
—
|
(4.54
|
)
|
—
|
(5.03
|
)
|
||||||||||
Diluted – Net income (loss)
|
$
|
2.79
|
$
|
(2.13
|
)
|
$
|
4.23
|
$
|
3.47
|
September 30,
2020
|
December 31,
2019
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
3,078.4
|
$
|
3,874.4
|
||||
Credit card and loan receivables:
|
||||||||
Credit card and loan receivables
|
15,598.7
|
19,463.1
|
||||||
Allowance for loan loss
|
(2,080.9
|
)
|
(1,171.1
|
)
|
||||
Credit card and loan receivables, net
|
13,517.8
|
18,292.0
|
||||||
Credit card receivables held for sale
|
—
|
408.0
|
||||||
Redemption settlement assets, restricted
|
641.7
|
600.8
|
||||||
Right of use assets - operating
|
247.2
|
264.3
|
||||||
Intangible assets, net
|
89.3
|
153.3
|
||||||
Goodwill
|
969.4
|
954.9
|
||||||
Other assets
|
2,569.1
|
1,947.1
|
||||||
Total assets
|
$
|
21,112.9
|
$
|
26,494.8
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Deferred revenue
|
$
|
937.1
|
$
|
922.0
|
||||
Deposits
|
10,148.5
|
12,151.7
|
||||||
Non-recourse borrowings of consolidated securitization entities
|
4,344.3
|
7,284.0
|
||||||
Long-term and other debt
|
2,803.2
|
2,849.9
|
||||||
Operating lease liabilities
|
297.7
|
314.3
|
||||||
Other liabilities
|
1,259.5
|
1,384.6
|
||||||
Total liabilities
|
19,790.3
|
24,906.5
|
||||||
Stockholders’ equity
|
1,322.6
|
1,588.3
|
||||||
Total liabilities and stockholders’ equity
|
$
|
21,112.9
|
$
|
26,494.8
|
||||
|
Nine Months Ended
September 30,
|
|||||||||
|
2020
|
2019
|
||||||||
|
||||||||||
Cash Flows from Operating Activities:
|
||||||||||
Net income
|
$
|
201.7
|
$
|
180.5
|
||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||
Depreciation and amortization
|
120.3
|
206.4
|
||||||||
Deferred income taxes
|
(157.7
|
)
|
(187.0
|
)
|
||||||
Provision for loan loss
|
1,113.7
|
806.8
|
||||||||
Non-cash stock compensation
|
16.2
|
54.3
|
||||||||
Amortization of deferred financing costs
|
26.6
|
32.6
|
||||||||
Gain on sale of business
|
(13.7
|
)
|
(512.2
|
)
|
||||||
Loss on extinguishment of debt
|
—
|
71.9
|
||||||||
Asset impairment charges
|
34.2
|
49.3
|
||||||||
Change in operating assets and liabilities, net of sale of business
|
121.6
|
611.8
|
||||||||
Other
|
25.7
|
215.8
|
||||||||
Net cash provided by operating activities
|
1,488.6
|
1,530.2
|
||||||||
Cash Flows from Investing Activities:
|
||||||||||
Change in redemption settlement assets
|
(31.3
|
)
|
(7.0
|
)
|
||||||
Change in credit card and loan receivables
|
3,107.8
|
(678.2
|
)
|
|||||||
Proceeds from sale of business
|
26.7
|
4,369.6
|
||||||||
Sale of credit card portfolios
|
289.5
|
980.0
|
||||||||
Purchase of credit card portfolios
|
—
|
(924.8
|
)
|
|||||||
Capital expenditures
|
(37.9
|
)
|
(119.2
|
)
|
||||||
Other
|
10.0
|
30.1
|
||||||||
Net cash provided by investing activities
|
3,364.8
|
3,650.5
|
||||||||
Cash Flows from Financing Activities:
|
||||||||||
Borrowings under debt agreements
|
1,150.0
|
2,092.3
|
||||||||
Repayments of borrowings
|
(1,194.5
|
)
|
(4,979.8
|
)
|
||||||
Net (decrease) increase in deposits
|
(2,012.0
|
)
|
709.4
|
|||||||
Non-recourse borrowings of consolidated securitization entities
|
435.0
|
3,576.8
|
||||||||
Repayments/maturities of non-recourse borrowings of consolidated securitization entities
|
(3,380.0
|
)
|
(4,332.2
|
)
|
||||||
Payment of debt extinguishment costs
|
—
|
(46.1
|
)
|
|||||||
Payment of deferred financing costs
|
(16.2
|
)
|
(27.1
|
)
|
||||||
Purchase of treasury shares
|
—
|
(975.9
|
)
|
|||||||
Dividends paid
|
(50.5
|
)
|
(97.4
|
)
|
||||||
Other
|
3.9
|
(16.1
|
)
|
|||||||
Net cash used in financing activities
|
(5,064.3
|
)
|
(4,096.1
|
)
|
||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
3.7
|
(0.6
|
)
|
|||||||
Change in cash, cash equivalents and restricted cash
|
(207.2
|
)
|
1,084.0
|
|||||||
Cash, cash equivalents and restricted cash at beginning of period
|
3,958.1
|
3,967.7
|
||||||||
Cash, cash equivalents and restricted cash at end of period
|
$
|
3,750.9
|
$
|
5,051.7
|
||||||
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||||||||||
2020
|
2019
|
Change
|
2020
|
2019
|
Change
|
|||||||||||||||||||
Segment Revenue:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
184.8
|
$
|
245.5
|
(25
|
)%
|
$
|
533.9
|
$
|
700.7
|
(24
|
)%
|
||||||||||||
Card Services
|
865.7
|
1,192.0
|
(27
|
)
|
2,877.5
|
3,419.3
|
(16
|
)
|
||||||||||||||||
Corporate/Other
|
—
|
0.1
|
nm*
|
0.1
|
0.3
|
nm*
|
||||||||||||||||||
Total
|
$
|
1,050.5
|
$
|
1,437.6
|
(27
|
)%
|
$
|
3,411.5
|
$
|
4,120.3
|
(17
|
)%
|
||||||||||||
Segment Earnings Before Taxes:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
18.3
|
$
|
(5.2
|
)
|
(451
|
)%
|
$
|
88.9
|
$
|
45.3
|
97
|
%
|
|||||||||||
Card Services
|
212.1
|
300.1
|
(29
|
)
|
314.5
|
829.8
|
(62
|
)
|
||||||||||||||||
Corporate/Other
|
(54.5
|
)
|
(130.7
|
)
|
(58
|
)
|
(155.1
|
)
|
(304.1
|
)
|
(49
|
)
|
||||||||||||
Total
|
$
|
175.9
|
$
|
164.2
|
7
|
%
|
$
|
248.3
|
$
|
571.0
|
(57
|
)%
|
||||||||||||
Segment Adjusted EBITDA, net:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
40.1
|
$
|
58.2
|
(31
|
)%
|
$
|
141.8
|
$
|
164.3
|
(14
|
)%
|
||||||||||||
Card Services
|
233.1
|
328.0
|
(29
|
)
|
407.2
|
910.1
|
(55
|
)
|
||||||||||||||||
Corporate/Other
|
(23.7
|
)
|
(18.9
|
)
|
25
|
(59.8
|
)
|
(80.9
|
)
|
(26
|
)
|
|||||||||||||
Total
|
$
|
249.5
|
$
|
367.3
|
(32
|
)%
|
$
|
489.2
|
$
|
993.5
|
(51
|
)%
|
||||||||||||
Key Performance Indicators:
|
||||||||||||||||||||||||
Credit sales
|
$
|
6,152
|
$
|
7,824
|
(21
|
)%
|
$
|
17,050
|
$
|
21,690
|
(21
|
)%
|
||||||||||||
Average receivables
|
$
|
15,300
|
$
|
17,449
|
(12
|
)%
|
$
|
16,570
|
$
|
17,032
|
(3
|
)%
|
||||||||||||
Normalized average receivables
|
$
|
15,356
|
$
|
19,299
|
(20
|
)%
|
$
|
16,704
|
$
|
18,799
|
(11
|
)%
|
||||||||||||
Card Services gross yield
|
22.5
|
%
|
24.7
|
%
|
(2.2
|
)%
|
23.0
|
%
|
24.3
|
%
|
(1.3
|
)%
|
||||||||||||
Net principal loss rate
|
5.8
|
%
|
5.6
|
%
|
0.2
|
%
|
6.8
|
%
|
6.0
|
%
|
0.8
|
%
|
||||||||||||
Delinquency rate
|
4.7
|
%
|
5.9
|
%
|
(1.2
|
)%
|
4.7
|
%
|
5.9
|
%
|
(1.2
|
)%
|
||||||||||||
AIR MILES reward miles issued
|
1,240
|
1,344
|
(8
|
)%
|
3,609
|
4,025
|
(10
|
)%
|
||||||||||||||||
AIR MILES reward miles redeemed
|
687
|
1,078
|
(36
|
)%
|
2,289
|
3,217
|
(29
|
)%
|
||||||||||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Adjusted EBITDA and Adjusted EBITDA, net:
|
|||||||||||||||||
Income from continuing operations
|
$
|
133.3
|
$
|
121.6
|
$
|
201.7
|
$
|
442.2
|
|||||||||
Income tax expense
|
42.6
|
42.6
|
46.6
|
128.8
|
|||||||||||||
Total interest expense, net
|
115.1
|
140.0
|
381.3
|
427.4
|
|||||||||||||
Depreciation and other amortization
|
18.4
|
19.9
|
56.2
|
59.8
|
|||||||||||||
Amortization of purchased intangibles
|
21.7
|
25.0
|
64.1
|
73.4
|
|||||||||||||
Stock compensation expense
|
5.3
|
3.0
|
16.2
|
24.6
|
|||||||||||||
Gain on sale of business, net of strategic transaction costs (1)
|
—
|
—
|
(8.0
|
)
|
—
|
||||||||||||
Strategic transaction costs (2)
|
3.5
|
2.3
|
6.8
|
5.0
|
|||||||||||||
Asset impairments (3)
|
—
|
—
|
34.2
|
—
|
|||||||||||||
Restructuring and other charges (4)
|
—
|
54.9
|
(7.7
|
)
|
85.1
|
||||||||||||
Loss on extinguishment of debt (5)
|
—
|
71.9
|
—
|
71.9
|
|||||||||||||
Adjusted EBITDA
|
$
|
339.9
|
$
|
481.2
|
$
|
791.4
|
$
|
1,318.2
|
|||||||||
Less: Funding costs (6)
|
90.4
|
113.9
|
302.2
|
324.7
|
|||||||||||||
Adjusted EBITDA, net of funding costs
|
$
|
249.5
|
$
|
367.3
|
$
|
489.2
|
$
|
993.5
|
|||||||||
Core Earnings:
|
|||||||||||||||||
Income from continuing operations
|
$
|
133.3
|
$
|
121.6
|
$
|
201.7
|
$
|
442.2
|
|||||||||
Add back: non-cash/ non-operating items:
|
|||||||||||||||||
Stock compensation expense
|
5.3
|
3.0
|
16.2
|
24.6
|
|||||||||||||
Amortization of purchased intangibles
|
21.7
|
25.0
|
64.1
|
73.4
|
|||||||||||||
Non-cash interest (7)
|
8.2
|
10.5
|
26.6
|
29.2
|
|||||||||||||
Gain on sale of business, net of strategic transaction costs (1)
|
—
|
—
|
(8.0
|
)
|
—
|
||||||||||||
Strategic transaction costs (2)
|
3.5
|
2.3
|
6.8
|
5.0
|
|||||||||||||
Asset impairments (3)
|
—
|
—
|
34.2
|
—
|
|||||||||||||
Restructuring and other charges (4)
|
—
|
54.9
|
(7.7
|
)
|
85.1
|
||||||||||||
Loss on extinguishment of debt (5)
|
—
|
71.9
|
—
|
71.9
|
|||||||||||||
Income tax effect (8)
|
(7.2
|
)
|
(34.4
|
)
|
(44.7
|
)
|
(73.4
|
)
|
|||||||||
Core earnings
|
$
|
164.8
|
$
|
254.8
|
$
|
289.2
|
$
|
658.0
|
|||||||||
Weighted average shares outstanding – diluted
|
47.8
|
50.4
|
47.7
|
52.1
|
|||||||||||||
Core earnings per share – diluted
|
$
|
3.45
|
$
|
5.05
|
$
|
6.06
|
$
|
12.64
|
|||||||||
Pre-provision pre-tax earnings:
|
|||||||||||||||||
Income from continuing operations before income taxes
|
$
|
175.9
|
$
|
164.2
|
$
|
248.3
|
$
|
571.0
|
|||||||||
Provision for loan loss
|
207.7
|
297.3
|
1,113.7
|
806.8
|
|||||||||||||
Pre-provision pre-tax earnings
|
$
|
383.6
|
$
|
461.5
|
$
|
1,362.0
|
$
|
1,377.8
|
|||||||||
(1)
|
Represents gain on sale of Precima in January 2020, net of strategic transaction costs. Precima was included in the Company’s LoyaltyOne segment.
|
(2)
|
Represents costs for professional services associated with strategic initiatives.
|
(3)
|
Represents asset impairment charges recorded in the second quarter of 2020, related to deferred contract costs and certain right of use assets.
|
(4)
|
Represents costs associated with restructuring and other exit activities. In 2020, the amounts consist of adjustments to our liability associated with
restructuring and other charges recorded for cost saving initiatives executed in 2019.
|
(5)
|
Represents loss on extinguishment of debt resulting from the redemption price of the senior notes and the write-off of deferred issuance costs related
to the July 2019 extinguishment of $1.9 billion outstanding senior notes and a mandatory payment of $500.0 million of the Company’s revolving credit facility.
|
(6)
|
Represents interest expense on deposits and securitization funding costs.
|
(7)
|
Represents amortization of debt issuance costs.
|
(8)
|
Represents the tax effect including the related non-GAAP measure adjustments using the expected effective annual tax rate.
|
Three Months Ended September 30, 2020
|
||||||||||||||||
|
LoyaltyOne
|
Card
Services
|
Corporate/
Other
|
Total
|
||||||||||||
Operating income (loss)
|
$
|
18.1
|
$
|
302.5
|
$
|
(29.6
|
)
|
$
|
291.0
|
|||||||
Depreciation and amortization
|
20.3
|
19.2
|
0.6
|
40.1
|
||||||||||||
Stock compensation expense
|
1.6
|
1.8
|
1.9
|
5.3
|
||||||||||||
Gain on sale of business, net of strategic transaction costs
|
—
|
—
|
—
|
—
|
||||||||||||
Strategic transaction costs
|
0.1
|
—
|
3.4
|
3.5
|
||||||||||||
Asset impairments
|
—
|
—
|
—
|
—
|
||||||||||||
Restructuring and other charges
|
—
|
—
|
—
|
—
|
||||||||||||
Adjusted EBITDA
|
40.1
|
323.5
|
(23.7
|
)
|
339.9
|
|||||||||||
Less: Funding costs
|
—
|
90.4
|
—
|
90.4
|
||||||||||||
Adjusted EBITDA, net
|
$
|
40.1
|
$
|
233.1
|
$
|
(23.7
|
)
|
$
|
249.5
|
Three Months Ended September 30, 2019
|
||||||||||||||||
|
LoyaltyOne
|
Card
Services
|
Corporate/
Other
|
Total
|
||||||||||||
Operating income (loss)
|
$
|
(4.4
|
)
|
$
|
413.9
|
$
|
(105.3
|
)
|
$
|
304.2
|
||||||
Depreciation and amortization
|
19.8
|
23.5
|
1.6
|
44.9
|
||||||||||||
Stock compensation expense
|
0.7
|
2.4
|
(0.1
|
)
|
3.0
|
|||||||||||
Strategic transaction costs
|
0.1
|
—
|
2.2
|
2.3
|
||||||||||||
Restructuring and other charges
|
42.0
|
2.1
|
10.8
|
54.9
|
||||||||||||
Loss on extinguishment of debt
|
—
|
—
|
71.9
|
71.9
|
||||||||||||
Adjusted EBITDA
|
58.2
|
441.9
|
(18.9
|
)
|
481.2
|
|||||||||||
Less: Funding costs
|
—
|
113.9
|
—
|
113.9
|
||||||||||||
Adjusted EBITDA, net
|
$
|
58.2
|
$
|
328.0
|
$
|
(18.9
|
)
|
$
|
367.3
|
Nine Months Ended September 30, 2020
|
||||||||||||||||
|
LoyaltyOne
|
Card
Services
|
Corporate/
Other
|
Total
|
||||||||||||
Operating income (loss)
|
$
|
88.4
|
$
|
616.7
|
$
|
(75.5
|
)
|
$
|
629.6
|
|||||||
Depreciation and amortization
|
56.9
|
61.0
|
2.4
|
120.3
|
||||||||||||
Stock compensation expense
|
4.1
|
5.3
|
6.8
|
16.2
|
||||||||||||
Gain on sale of business, net of strategic transaction costs
|
(8.0
|
)
|
—
|
—
|
(8.0
|
)
|
||||||||||
Strategic transaction costs
|
0.3
|
—
|
6.5
|
6.8
|
||||||||||||
Asset impairments
|
—
|
34.2
|
—
|
34.2
|
||||||||||||
Restructuring and other charges
|
0.1
|
(7.8
|
)
|
—
|
(7.7
|
)
|
||||||||||
Adjusted EBITDA
|
141.8
|
709.4
|
(59.8
|
)
|
791.4
|
|||||||||||
Less: Funding costs
|
—
|
302.2
|
—
|
302.2
|
||||||||||||
Adjusted EBITDA, net
|
$
|
141.8
|
$
|
407.2
|
$
|
(59.8
|
)
|
$
|
489.2
|
Nine Months Ended September 30, 2019
|
||||||||||||||||
|
LoyaltyOne
|
Card
Services
|
Corporate/
Other
|
Total
|
||||||||||||
Operating income (loss)
|
$
|
47.9
|
$
|
1,154.5
|
$
|
(204.0
|
)
|
$
|
998.4
|
|||||||
Depreciation and amortization
|
59.7
|
68.5
|
5.0
|
133.2
|
||||||||||||
Stock compensation expense
|
6.5
|
9.7
|
8.4
|
24.6
|
||||||||||||
Strategic transaction costs
|
0.3
|
—
|
4.7
|
5.0
|
||||||||||||
Restructuring charges
|
49.9
|
2.1
|
33.1
|
85.1
|
||||||||||||
Loss on extinguishment of debt
|
—
|
—
|
71.9
|
71.9
|
||||||||||||
Adjusted EBITDA
|
164.3
|
1,234.8
|
(80.9
|
)
|
1,318.2
|
|||||||||||
Less: Funding costs
|
—
|
324.7
|
—
|
324.7
|
||||||||||||
Adjusted EBITDA, net
|
$
|
164.3
|
$
|
910.1
|
$
|
(80.9
|
)
|
$
|
993.5
|