e8vk
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date
of report (Date of earliest event reported):
April 19, 2006
ALLIANCE DATA SYSTEMS CORPORATION
(Exact Name of Registrant as Specified in Charter)
|
|
|
|
|
DELAWARE
|
|
001-15749
|
|
31-1429215 |
(State or Other Jurisdiction
|
|
(Commission
|
|
(IRS Employer |
of Incorporation)
|
|
File Number)
|
|
Identification No.) |
17655 WATERVIEW PARKWAY
DALLAS, TEXAS 75252
(Address and Zip Code of Principal Executive Offices)
(972) 348-5100
(Registrants Telephone Number, including Area Code)
NOT APPLICABLE
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing
obligation of the Registrant under any of the following provisions:
|
|
|
o
|
|
Written communications pursuant to Rule 425 under the Securities Act |
|
|
|
o
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act |
|
|
|
o
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act |
|
|
|
o
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act |
ITEM 2.02. Results of Operations and Financial Condition
On April 19, 2006 Alliance Data Systems Corporation issued a press release regarding its
results of operations for the quarter ended March 31, 2006. A copy of this press release is
furnished as Exhibit 99.1.
ITEM 7.01. Regulation FD Disclosure
On April 19, 2006 Alliance Data Systems Corporation issued a press release regarding its
results of operations for the quarter ended March 31, 2006. A copy of this press release is
furnished as Exhibit 99.1.
ITEM 9.01. Financial Statements and Exhibits
(d) Exhibits
|
|
|
EXHIBIT |
|
|
NUMBER |
|
DESCRIPTION |
99.1
|
|
Press Release dated April 19, 2006 announcing the results
of operations for the quarter ended March 31, 2006. |
Note: The information contained in this report (including Exhibit 99.1) shall not be deemed
filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise
subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any
filing under the Securities Act of 1933, as amended, except as expressly set forth by specific
reference in such a filing.
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has
duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
Alliance
Data Systems Corporation
|
|
Date: April 19, 2006 |
By: |
/s/ Edward J. Heffernan
|
|
|
|
Edward J. Heffernan |
|
|
|
Executive Vice President and
Chief Financial Officer |
|
|
3
EXHIBIT INDEX
|
|
|
EXHIBIT |
|
|
NUMBER |
|
DESCRIPTION |
99.1
|
|
Press Release dated April 19, 2006 announcing the results
of operations for the quarter ended March 31, 2006. |
4
exv99w1
Exhibit 99.1
|
|
|
|
|
|
|
|
|
|
CONTACT:
|
|
Edward Heffernan |
|
|
|
Chief Financial Officer |
|
|
|
|
Alliance Data |
|
|
|
|
Tel: 972-348-5191 |
|
|
|
|
|
|
|
|
|
Julie Prozeller |
|
|
|
|
Financial Dynamics |
|
|
|
|
Tel: 212-850-5608 |
|
|
|
|
|
|
|
|
|
Media: Shelley Whiddon |
|
|
|
|
Tel: 972-348-4310 |
|
|
ALLIANCE DATA ANNOUNCES RECORD
FIRST-QUARTER RESULTS
* Strongest quarter in company history
*Company raises guidance for 2006
Dallas, TX, April 19, 2006 Alliance Data Systems Corporation (NYSE: ADS), a leading provider of
transaction services, credit services and marketing services, today announced record results for
its first quarter ended March 31, 2006.
Total first-quarter revenue increased 27 percent to $477.2 million compared to $375.9 million for
the first quarter of 2005. Net income increased 52 percent to $56.4 million for the first quarter
of 2006 compared to $37.2 million for the first quarter of 2005. Net income per diluted share
increased 60 percent, or 73 percent on a pro forma basis, to $0.69 per diluted share for the first
quarter of 2006 compared to $0.43 per diluted share, or $0.40 on a pro forma basis, for the first
quarter of 2005. Pro forma basis represents the amount of stock compensation expense in the first
quarter of 2005 that would have been recorded under SFAS No. 123.
Adjusted EBITDA for the first quarter of 2006 increased 51 percent to $134.2 million compared to
$88.9 million for the first quarter of 2005. Cash Earnings increased 55 percent to $69.2 million
compared to $44.5 million for the first quarter of 2005. Cash Earnings per diluted share increased
63 percent to $0.85 per diluted share compared to $0.52 for the first quarter of 2005. (See
Financial Measures below for a discussion of Adjusted EBITDA, Cash Earnings and Cash Earnings per
diluted share.)
We are pleased with our outstanding first-quarter results and our strong start to 2006, commented
Mike Parks, chairman, president and chief executive officer. The quarters record performance was
driven by double-digit growth balanced across all three of our business segments. The quarters
results were driven by the continued overperformance of our Marketing Services segment, led by
organic growth at over 20 percent in our Canadian loyalty business, which operates the AIR
MILES® Reward Program. During the quarter our AIR MILES business renewed its
relationship with Canada Safeway, a top-10 Alliance Data client. In addition, we acquired ICOM, a
leading supplier of targeted communications, consumer response lists and custom data, further
strengthening our competitive advantage in
|
|
|
Alliance Data Systems Corp.
|
|
Page 2 |
April 19, 2006 |
|
|
the North American marketing space. Our U.S. loyalty
platform, Epsilon, also delivered excellent results and initiated a new relationship with Citibank
to manage and expand its
comprehensive customer loyalty program across its product lines. In April, Epsilon finalized its
acquisition of DoubleClick E-mail Solutions, one of the largest permission-based email marketing
service providers in the industry. The combined Epsilon Interactive business will generate over 20
billion permission-based e-mail marketing messages annually.
In our private label business, over performance this quarter was attributable to the significant
ramp-up of new client signings in 2005. During the quarter we continued to build momentum from the
signing of expanded contract renewals with Goodys and New York & Company, adding integrated
co-brand credit card programs to their existing private label programs. We also renewed our
relationship with United Retail Groups AVENUE stores during the quarter. Finally, our utility
services business continued its strong run from the end of 2005 with the recent signing of
multi-year agreements with both WPS Resources and Green Mountain Energy. Combined, these
relationships will result in approximately 460,000 new accounts for which we will provide
transaction services.
Segment Review
Transaction Services revenue increased 14 percent in the first quarter to $191.7 million compared
to the prior year. Adjusted EBITDA increased 42 percent in the first quarter to $28.6 million,
driving Adjusted EBITDA margins up approximately 300 basis points. The vast majority of this
segment consists of Alliance Datas private label and utility services businesses, two of the
Companys growth engines. Utility services continued to demonstrate positive momentum, posting
top-line growth of more than 20 percent and improved year-over-year Adjusted EBITDA margins during
the first quarter. The private label business benefited from the ramp-up of new clients which
drove its key metric, statements generated, back to double-digit growth versus virtually no growth
last year. The outlook for the remainder of 2006 remains positive as the combination of recent
utility services wins (First Choice Power, Green Mountain Energy and WPS Resources) along with
private labels new wins and ramp-ups from 2005 will continue to drive strong results.
Credit Services revenue increased 32 percent in the first quarter to $199.1 million compared to the
prior year. Adjusted EBITDA increased 66 percent to $78.7 million in the first quarter compared to
the prior year. Results were driven by its key growth metrics, private label credit sales and
portfolio growth. Specifically, both drivers increased at a double-digit pace versus low to mid
single-digit growth last year. Additionally, the segment benefited from lower funding costs and
abnormally low credit losses. Regarding credit losses, the recently enacted bankruptcy reform
legislation caused a spike in losses in the fourth quarter of 2005 and an offsetting benefit in the
first quarter of this year. This added approximately $0.10 per share to the quarters results.
The outlook for 2006 remains quite favorable with expectations of continued solid growth in private
label credit sales and the portfolio. Additionally, funding costs look favorable and credit losses
will return to a more normalized level, but are expected to remain at or better than last years
rate.
|
|
|
Alliance Data Systems Corp.
|
|
Page 3 |
April 19, 2006 |
|
|
Marketing Services revenue increased 29 percent in the first quarter to $176.5 million compared to
the prior year. Adjusted EBITDA increased 26 percent in the first quarter to $26.9 million compared
to the prior year. Results were driven by the overperformance in the AIR MILES Reward Programs
revenue and Adjusted EBITDA due to the continued strong rollout of major national programs combined
with overall firm pricing. In the first quarter, AIR MILES reward miles issued and AIR MILES
reward miles redeemed both increased 21 percent. Additionally, Epsilon and Epsilon Interactive
(formerly known as Bigfoot Interactive) continued its strong growth, which is expected to
accelerate with the recent DoubleClick Email Solutions acquisition. Overall segment margin
remained relatively flat as it absorbed approximately $2.0 million in additional marketing expense
versus prior year. The outlook for the segment remains extremely positive and the overall annual
Adjusted EBITDA margin is expected to improve 100 basis points versus prior year.
Outlook
Based on strong business trends and the addition of the ICOM and DoubleClick Email Solutions
acquisitions, which continues our strategy of expanding the Marketing Services segment, the Company
is raising full-year guidance as follows:
|
|
|
Revenue up at least to $1.78 billion, up $100.0 million from the previous guidance of
$1.68 billion. |
|
|
|
|
Adjusted EBITDA of approximately $440.0 million versus previous guidance of $400.0
million. |
|
|
|
|
Cash Earnings per share of at least $2.60 versus previous guidance of $2.36 per share. |
The Company believes this new guidance is a solid base level and will afford the Company the
flexibility to undertake additional projects and make decisions geared toward enhancing future
performance. Second quarter Cash Earnings per share is expected to be at least $0.62, representing
a 25 percent plus growth rate versus prior year.
Financial Measures
In addition to the results presented above in accordance with generally accepted accounting
principles, or GAAP, the Company presents financial measures that are non-GAAP measures, such as
Adjusted EBITDA, operating EBITDA, Cash Earnings and Cash Earnings per diluted share. The Company
believes that these non-GAAP measures, viewed in addition to and not in lieu of the Companys
reported GAAP results, provide useful information to investors regarding its performance and
overall results of operations. These metrics are an integral part of the Companys internal
reporting to measure the performance of reportable segments and the overall effectiveness of senior
management. Reconciliations to comparable GAAP measures are available in the accompanying schedules
and on the Companys website. The financial measures presented are consistent with the Companys
historical financial reporting practices. The non-GAAP measures presented herein may not be
comparable to similarly titled measures presented by other companies, and are not identical to
corresponding measures used in our various agreements or public filings.
|
|
|
Alliance Data Systems Corp.
|
|
Page 4 |
April 19, 2006 |
|
|
Conference Call
Alliance Data will host a conference call on April 19, 2006 at 5 p.m. (Eastern) to discuss the
Companys first-quarter results. The conference call will be available via the Internet at
www.AllianceDataSystems.com. There will be several slides accompanying the webcast. Please go to
the website at least 15 minutes prior to the call to register, download and install any necessary
software. The recorded webcast will also be available on the Companys website.
About Alliance Data
Alliance Data (NYSE: ADS) is a leading provider of transaction services, credit services and
marketing services, managing over 105 million consumer relationships for some of North Americas
most recognizable companies. Alliance Data creates and manages customized solutions that change
consumer behavior and that enable its clients to build stronger, mutually beneficial relationships
with their customers. Headquartered in Dallas, Alliance Data employs approximately 8,000 associates
at more than 40 locations worldwide. For more information about the company, visit its web site,
http://www.AllianceDataSystems.com.
Alliance Datas Safe Harbor Statement/Forward Looking Statements
This release may contain forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended. Such statements may use words such as anticipate, believe, estimate, expect,
intend, predict, project and similar expressions as they relate to us or our management. When
we make forward-looking statements, we are basing them on our managements beliefs and assumptions,
using information currently available to us. Although we believe that the expectations reflected in
the forward-looking statements are reasonable, these forward-looking statements are subject to
risks, uncertainties and assumptions, including those discussed in our filings with the Securities
and Exchange Commission.
If one or more of these or other risks or uncertainties materialize, or if our underlying
assumptions prove to be incorrect, actual results may vary materially from what we projected. Any
forward-looking statements contained in this news release reflect our current views with respect to
future events and are subject to these and other risks, uncertainties and assumptions relating to
our operations, results of operations, growth strategy and liquidity. We have no intention, and
disclaim any obligation, to update or revise any forward-looking statements, whether as a result of
new information, future results or otherwise.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: Statements in
this press release regarding Alliance Data Systems Corporations business which are not historical
facts are forward-looking statements that involve risks and uncertainties. For a discussion of
such risks and uncertainties, which could cause actual results to differ from those contained in
the forward-looking statements, see Risk Factors in the Companys Annual Report on Form 10-K for
the most recently ended fiscal year.
|
|
|
Alliance Data Systems Corp.
|
|
Page 5 |
April 19, 2006 |
|
|
ALLIANCE DATA SYSTEMS CORPORATION
SUMMARY FINANCIAL HIGHLIGHTS
(Unaudited) (In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
March 31, |
|
|
2006 |
|
2005 |
|
Change |
Revenue |
|
$ |
477.2 |
|
|
$ |
375.9 |
|
|
|
27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
56.4 |
|
|
$ |
37.2 |
|
|
|
52 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share diluted |
|
$ |
0.69 |
|
|
$ |
0.43 |
|
|
|
60 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Net income per share diluted |
|
$ |
0.69 |
|
|
$ |
0.40 |
|
|
|
73 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
134.2 |
|
|
$ |
88.9 |
|
|
|
51 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating EBITDA |
|
$ |
139.0 |
|
|
$ |
93.0 |
|
|
|
50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Earnings |
|
$ |
69.2 |
|
|
$ |
44.5 |
|
|
|
55 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Earnings per share diluted |
|
$ |
0.85 |
|
|
$ |
0.52 |
|
|
|
63 |
% |
|
|
|
|
|
|
|
|
|
|
|
As of |
|
As of |
|
|
March 31, |
|
December 31, |
|
|
2006 |
|
2005 |
Cash and cash equivalents |
|
$ |
256.8 |
|
|
$ |
143.2 |
|
Sellers interest and credit card receivables |
|
|
429.0 |
|
|
|
479.1 |
|
Redemption settlement assets |
|
|
266.4 |
|
|
|
261.0 |
|
Intangible assets, net |
|
|
252.2 |
|
|
|
265.0 |
|
Goodwill |
|
|
866.9 |
|
|
|
858.5 |
|
Total assets |
|
|
2,907.9 |
|
|
|
2,926.1 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue |
|
|
618.8 |
|
|
|
610.5 |
|
Certificates of deposit |
|
|
278.2 |
|
|
|
379.1 |
|
Core debt |
|
|
563.0 |
|
|
|
457.8 |
|
Total liabilities |
|
|
1,936.5 |
|
|
|
2,005.0 |
|
Stockholders equity |
|
|
971.4 |
|
|
|
921.1 |
|
|
|
|
Alliance Data Systems Corp.
|
|
Page 6 |
April 19, 2006 |
|
|
ALLIANCE DATA SYSTEMS CORPORATION
SUMMARY FINANCIAL HIGHLIGHTS
(Unaudited) (In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
Segment Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Transaction Services |
|
$ |
191.7 |
|
|
$ |
167.7 |
|
|
|
14 |
% |
Credit Services |
|
|
199.1 |
|
|
|
151.4 |
|
|
|
32 |
% |
Marketing Services |
|
|
176.5 |
|
|
|
137.4 |
|
|
|
29 |
% |
Intersegment |
|
|
(90.1 |
) |
|
|
(80.6 |
) |
|
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
477.2 |
|
|
$ |
375.9 |
|
|
|
27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
Transaction Services |
|
$ |
28.6 |
|
|
$ |
20.1 |
|
|
|
42 |
% |
Credit Services |
|
|
78.7 |
|
|
|
47.5 |
|
|
|
66 |
% |
Marketing Services |
|
|
26.9 |
|
|
|
21.3 |
|
|
|
26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
134.2 |
|
|
$ |
88.9 |
|
|
|
51 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Performance Indicators: |
|
|
|
|
|
|
|
|
|
|
|
|
Statements generated |
|
|
51.9 |
|
|
|
47.1 |
|
|
|
10 |
% |
Managed Receivables |
|
$ |
3,581.9 |
|
|
$ |
3,137.4 |
|
|
|
14 |
% |
Private label credit sales |
|
$ |
1,494.1 |
|
|
$ |
1,339.2 |
|
|
|
12 |
% |
AIR MILES Reward Miles issued |
|
|
856.4 |
|
|
|
710.8 |
|
|
|
21 |
% |
AIR MILES Reward Miles redeemed |
|
|
554.3 |
|
|
|
459.6 |
|
|
|
21 |
% |
|
|
|
Alliance Data Systems Corp.
|
|
Page 7 |
April 19, 2006 |
|
|
ALLIANCE DATA SYSTEMS CORPORATION
CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
(Unaudited) (In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2006 |
|
|
2005 |
|
Total revenue |
|
$ |
477.2 |
|
|
$ |
375.9 |
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
377.8 |
|
|
|
313.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
99.4 |
|
|
|
62.3 |
|
|
|
|
|
|
|
|
|
|
Financing costs |
|
|
8.5 |
|
|
|
2.8 |
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
90.9 |
|
|
|
59.5 |
|
Income tax expense |
|
|
34.5 |
|
|
|
22.3 |
|
|
|
|
|
|
|
|
Net income |
|
$ |
56.4 |
|
|
$ |
37.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
per share basic |
|
$ |
0.70 |
|
|
$ |
0.45 |
|
|
|
|
|
|
|
|
Net income
per share diluted |
|
$ |
0.69 |
|
|
$ |
0.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding basic |
|
|
80.1 |
|
|
|
82.3 |
|
|
|
|
|
|
|
|
Weighted
average shares outstanding diluted(1) |
|
|
81.7 |
|
|
|
85.7 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
During 2005, the Company announced a stock repurchase program to acquire up
to $300 million of its outstanding common stock and has purchased $178.4 million as of
March 31, 2006 at an average price of $38.69. |
|
|
|
Alliance Data Systems Corp.
|
|
Page 8 |
April 19, 2006 |
|
|
ALLIANCE DATA SYSTEMS CORPORATION
RECONCILIATION OF NON-GAAP INFORMATION
(Unaudited) (In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2006 |
|
|
2005 |
|
Adjusted EBITDA and Operating EBITDA: |
|
|
|
|
|
|
|
|
Net income (GAAP measure) |
|
$ |
56.4 |
|
|
$ |
37.2 |
|
Income tax expense |
|
|
34.5 |
|
|
|
22.3 |
|
Financing costs |
|
|
8.5 |
|
|
|
2.8 |
|
Stock compensation expense |
|
|
7.3 |
|
|
|
1.4 |
|
Depreciation and other amortization |
|
|
15.2 |
|
|
|
15.4 |
|
Amortization of purchased intangibles |
|
|
12.3 |
|
|
|
9.8 |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
134.2 |
|
|
|
88.9 |
|
Plus change in deferred revenue |
|
|
8.3 |
|
|
|
2.7 |
|
Less change in redemption settlement assets |
|
|
(5.4 |
) |
|
|
(0.3 |
) |
Foreign currency impact |
|
|
1.9 |
|
|
|
1.7 |
|
|
|
|
|
|
|
|
Operating EBITDA |
|
$ |
139.0 |
|
|
$ |
93.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Earnings: |
|
|
|
|
|
|
|
|
Net income (GAAP measure) |
|
$ |
56.4 |
|
|
$ |
37.2 |
|
Add back non-cash non-operating items: |
|
|
|
|
|
|
|
|
Amortization of purchased intangibles |
|
|
12.3 |
|
|
|
9.8 |
|
Stock compensation expense |
|
|
7.3 |
|
|
|
1.4 |
|
Income tax effect (2) |
|
|
(6.8 |
) |
|
|
(3.9 |
) |
|
|
|
|
|
|
|
Cash Earnings |
|
$ |
69.2 |
|
|
$ |
44.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding diluted (1) |
|
|
81.7 |
|
|
|
85.7 |
|
Cash Earnings per share diluted |
|
$ |
0.85 |
|
|
$ |
0.52 |
|
|
|
|
|
|
|
|
|
|
Pro Forma: |
|
|
|
|
|
|
|
|
Net Income
per share diluted |
|
$ |
0.69 |
|
|
$ |
0.43 |
|
Stock compensation expense (3) |
|
|
|
|
|
|
(0.03 |
) |
|
|
|
|
|
|
|
Pro Forma
Net income per share diluted |
|
$ |
0.69 |
|
|
$ |
0.40 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
During 2005, the Company announced a stock repurchase program to acquire up
to $300 million of its outstanding common stock and has purchased $178.4 million as of
March 31, 2006 at an average price of $38.69. |
|
(2) |
|
Represents GAAP income taxes adjusted for the related tax benefit or expense for
the non-GAAP measure adjustments. |
|
(3) |
|
During the first quarter of 2005, the company would have recorded an incremental
$3.0 million, net of tax, of stock compensation expense under SFAS No. 123. |
|
|
|
Alliance Data Systems Corp.
|
|
Page 9 |
April 19, 2006 |
|
|
ALLIANCE DATA SYSTEMS CORPORATION
RECONCILIATION OF SEGMENT ADJUSTED EBITDA
(Unaudited) (In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
Stock |
|
|
|
|
|
|
Operating |
|
|
Depreciation & |
|
|
compensation |
|
|
Adjusted |
|
|
|
income |
|
|
amortization |
|
|
expense |
|
|
EBITDA(4) |
|
Transaction Services |
|
$ |
12.0 |
|
|
$ |
13.5 |
|
|
$ |
3.1 |
|
|
$ |
28.6 |
|
Credit Services |
|
|
75.1 |
|
|
|
2.5 |
|
|
|
1.1 |
|
|
|
78.7 |
|
Marketing Services |
|
|
12.3 |
|
|
|
11.5 |
|
|
|
3.1 |
|
|
|
26.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
99.4 |
|
|
$ |
27.5 |
|
|
$ |
7.3 |
|
|
$ |
134.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2005 |
|
|
|
|
|
|
|
|
|
|
|
Stock |
|
|
|
|
|
|
Operating |
|
|
Depreciation & |
|
|
compensation |
|
|
Adjusted |
|
|
|
Income |
|
|
amortization |
|
|
expense |
|
|
EBITDA(4) |
|
Transaction Services |
|
$ |
4.9 |
|
|
$ |
14.7 |
|
|
$ |
0.5 |
|
|
$ |
20.1 |
|
Credit Services |
|
|
45.0 |
|
|
|
2.0 |
|
|
|
0.5 |
|
|
|
47.5 |
|
Marketing Services |
|
|
12.4 |
|
|
|
8.5 |
|
|
|
0.4 |
|
|
|
21.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
62.3 |
|
|
$ |
25.2 |
|
|
$ |
1.4 |
|
|
$ |
88.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
|
Represents segment Adjusted EBITDA and is equal to operating income plus
depreciation and amortization and stock compensation expense. |
###