DELAWARE
|
|
001-15749
|
|
31-1429215
|
(State or Other Jurisdiction
|
|
(Commission
|
|
(IRS Employer
|
of Incorporation)
|
|
File Number)
|
|
Identification No.)
|
[ ]
|
Written communications pursuant to Rule 425 under the Securities Act
|
|
[ ]
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act
|
|
[ ]
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act
|
|
[ ]
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act
|
Exhibit No.
|
Document Description
|
|
99.1
|
|
Press Release dated July 23, 2015 announcing the results of operations for the second quarter ended June 30, 2015.
|
Alliance Data Systems Corporation
|
|||
Date: July 23, 2015
|
By:
|
/s/ Charles L. Horn
|
|
Charles L. Horn
|
|||
Executive Vice President and
|
|||
Chief Financial Officer
|
Exhibit No.
|
Document Description
|
|
99.1
|
|
Press Release dated July 23, 2015 announcing the results of operations for the second quarter ended June 30, 2015.
|
Contacts:
|
UInvestors/Analysts
|
Tiffany Louder
|
|
Alliance Data
|
|
214-494-3048
|
|
Tiffany.Louder@AllianceData.com
|
|
UMedia
|
|
Shelley Whiddon
|
|
Alliance Data
|
|
214-494-3811
|
|
Shelley.Whiddon@AllianceData.com
|
·
|
Revenue Increases 19 Percent to $1.5 Billion
|
·
|
Core EPS Increases 14 Percent to $3.32
|
·
|
Raising Core EPS Guidance Again
|
SUMMARY
|
Quarter Ended June 30,
|
||||||||||||
(in millions, except per share amounts)
|
2015
|
2014
|
% Change
|
||||||||||
Revenue
|
$
|
1,501
|
$
|
1,265
|
+19
|
%
|
|||||||
Net income
|
$
|
130
|
$
|
139
|
-7
|
%
|
|||||||
Net income attributable to Alliance Data
stockholders per diluted share ("EPS") (a)
|
$
|
2.11
|
$
|
2.19
|
-4
|
%
|
|||||||
Diluted shares outstanding
|
62.3
|
62.6
|
0
|
%
|
|||||||||
*******************************
|
|||||||||||||
Supplemental Non-GAAP Metrics (b):
|
|||||||||||||
Adjusted EBITDA
|
$
|
432
|
$
|
373
|
+16
|
%
|
|||||||
Adjusted EBITDA, net of funding costs and non-
controlling interest ("adjusted EBITDA, net") (a)
|
$
|
393
|
$
|
332
|
+18
|
%
|
|||||||
Core earnings attributable to Alliance Data
stockholders per diluted share ("core EPS") (a)
|
$
|
3.32
|
$
|
2.90
|
+14
|
%
|
(a)
|
Profitability measures shown above are net of amounts attributable to the minority interest in Netherlands-based BrandLoyalty, referred to as 'non-controlling interest.'
|
(b)
|
See "Financial Measures" below for a discussion of non-GAAP financial measures.
|
Year-to-Date June 30, 2015 (millions)
|
Revenue
|
Adjusted EBITDA, net
|
|||||||||||||||
LoyaltyOne:
|
Reported
|
$
|
690
|
$
|
133
|
||||||||||||
Constant Currency
|
$
|
805
|
+17
|
%
|
$
|
152
|
+7
|
%
|
|||||||||
Epsilon:
|
Organic
|
$
|
739
|
+5
|
%
|
$
|
128
|
+5
|
%
|
||||||||
Total
|
$
|
1,000
|
+42
|
%
|
$
|
216
|
+76
|
%
|
|||||||||
Card Services:
|
Total
|
$
|
1,425
|
+27
|
%
|
$
|
533
|
+17
|
%
|
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Revenue
|
$
|
1,500.6
|
$
|
1,265.2
|
$
|
3,101.8
|
$
|
2,498.1
|
||||||||
Operating expenses:
|
||||||||||||||||
Cost of operations
|
937.5
|
811.7
|
1,957.5
|
1,618.2
|
||||||||||||
Provision for loan loss
|
155.3
|
96.7
|
290.3
|
167.2
|
||||||||||||
Depreciation and amortization
|
122.1
|
74.3
|
243.7
|
148.4
|
||||||||||||
Total operating expenses
|
1,214.9
|
982.7
|
2,491.5
|
1,933.8
|
||||||||||||
Operating income
|
285.7
|
282.5
|
610.3
|
564.3
|
||||||||||||
Interest expense, net
|
||||||||||||||||
Securitization funding costs
|
24.6
|
22.3
|
48.4
|
45.2
|
||||||||||||
Interest expense on deposits
|
11.6
|
8.2
|
23.4
|
16.5
|
||||||||||||
Interest expense on long-term and other debt, net
|
44.5
|
32.4
|
87.0
|
69.0
|
||||||||||||
Total interest expense, net
|
80.7
|
62.9
|
158.8
|
130.7
|
||||||||||||
Income before income tax
|
$
|
205.0
|
$
|
219.6
|
$
|
451.5
|
$
|
433.6
|
||||||||
Income tax expense
|
75.0
|
80.4
|
156.6
|
158.7
|
||||||||||||
Net income
|
$
|
130.0
|
$
|
139.2
|
$
|
294.9
|
$
|
274.9
|
||||||||
Less: net income (loss) attributable to non-controlling interest
|
(1.3
|
)
|
1.8
|
1.0
|
0.1
|
|||||||||||
Net income attributable to common stockholders
|
$
|
131.3
|
$
|
137.4
|
$
|
293.9
|
$
|
274.8
|
||||||||
Per share data:
|
||||||||||||||||
Numerator
|
||||||||||||||||
Net income attributable to common stockholders
|
$
|
131.3
|
$
|
137.4
|
$
|
293.9
|
$
|
274.8
|
||||||||
Less: accretion of redeemable non-controlling interest
|
—
|
—
|
15.2
|
—
|
||||||||||||
Net income attributable to common stockholders after accretion of redeemable non-controlling interest
|
$
|
131.3
|
$
|
137.4
|
$
|
278.7
|
$
|
274.8
|
||||||||
Denominator
|
||||||||||||||||
Weighted average shares outstanding - basic
|
61.9
|
54.2
|
62.5
|
53.6
|
||||||||||||
Weighted average shares outstanding – diluted
|
62.3
|
62.6
|
63.0
|
64.4
|
||||||||||||
Basic – Net income attributable to common stockholders
|
$
|
2.12
|
$
|
2.54
|
$
|
4.46
|
$
|
5.13
|
||||||||
Diluted – Net income attributable to common stockholders
|
$
|
2.11
|
$
|
2.19
|
$
|
4.43
|
$
|
4.27
|
||||||||
June 30,
2015
|
December 31,
2014
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
822.3
|
$
|
1,077.2
|
||||
Credit card and loan receivables:
|
||||||||
Credit card and loan receivables
|
11,286.6
|
11,243.9
|
||||||
Allowance for loan loss
|
(623.3
|
)
|
(570.2
|
)
|
||||
Credit card and loan receivables, net
|
10,663.3
|
10,673.7
|
||||||
Redemption settlement assets, restricted
|
492.0
|
520.3
|
||||||
Intangible assets, net
|
1,339.0
|
1,516.0
|
||||||
Goodwill
|
3,811.7
|
3,865.5
|
||||||
Other assets
|
2,419.1
|
2,611.3
|
||||||
Total assets
|
$
|
19,547.4
|
$
|
20,264.0
|
||||
Liabilities and Equity
|
||||||||
Deferred revenue
|
$
|
915.6
|
$
|
1,013.2
|
||||
Deposits
|
4,578.3
|
4,773.5
|
||||||
Non-recourse borrowings of consolidated securitization entities
|
5,223.2
|
5,191.9
|
||||||
Long-term and other debt
|
4,849.9
|
4,209.2
|
||||||
Other liabilities
|
1,787.5
|
2,444.2
|
||||||
Total liabilities
|
17,354.5
|
17,632.0
|
||||||
Redeemable non-controlling interest
|
233.7
|
235.6
|
||||||
Stockholders' equity
|
1,959.2
|
2,396.4
|
||||||
Total liabilities and equity
|
$
|
19,547.4
|
$
|
20,264.0
|
||||
|
Six Months Ended
June 30,
|
|||||||
|
2015
|
2014
|
||||||
|
||||||||
Cash Flows from Operating Activities:
|
||||||||
Net income
|
$
|
294.9
|
$
|
274.9
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
243.7
|
148.4
|
||||||
Deferred income taxes
|
(42.9
|
)
|
13.2
|
|||||
Provision for loan loss
|
290.3
|
167.2
|
||||||
Non-cash stock compensation
|
51.5
|
31.5
|
||||||
Amortization of discount on debt
|
0.4
|
12.3
|
||||||
Change in operating assets and liabilities
|
(233.4
|
)
|
(49.5
|
)
|
||||
Originations of loan receivables held for sale
|
(2,888.6
|
)
|
(2,343.4
|
)
|
||||
Sales of loan receivables held for sale
|
2,856.9
|
2,342.1
|
||||||
Other
|
(9.0
|
)
|
(8.9
|
)
|
||||
Net cash provided by operating activities
|
563.8
|
587.8
|
||||||
Cash Flows from Investing Activities:
|
||||||||
Change in redemption settlement assets
|
(8.6
|
)
|
(57.5
|
)
|
||||
Change in credit card and loan receivables
|
(272.1
|
)
|
(151.1
|
)
|
||||
Proceeds from the sale of credit card portfolio
|
26.9
|
—
|
||||||
Capital expenditures
|
(88.1
|
)
|
(77.3
|
)
|
||||
Payment for acquired business, net of cash acquired
|
—
|
(259.5
|
)
|
|||||
Other
|
2.6
|
(106.7
|
)
|
|||||
Net cash used in investing activities
|
(339.3
|
)
|
(652.1
|
)
|
||||
Cash Flows from Financing Activities:
|
||||||||
Borrowings under debt agreements
|
1,751.1
|
1,121.8
|
||||||
Repayments of borrowings
|
(1,102.3
|
)
|
(788.8
|
)
|
||||
Proceeds from convertible note hedge counterparties
|
—
|
1,519.8
|
||||||
Settlement of convertible note borrowings
|
—
|
(1,864.8
|
)
|
|||||
Issuances of deposits
|
1,010.2
|
1,194.4
|
||||||
Repayments of deposits
|
(1,205.4
|
)
|
(1,000.8
|
)
|
||||
Non-recourse borrowings of consolidated securitization entities
|
1,620.0
|
760.0
|
||||||
Repayments/maturities of non-recourse borrowings of consolidated securitization entities
|
(1,588.8
|
)
|
(1,040.0
|
)
|
||||
Payment of acquisition-related contingent consideration
|
(205.9
|
)
|
—
|
|||||
Acquisition of non-controlling interest
|
(87.4
|
)
|
—
|
|||||
Purchase of treasury shares
|
(676.7
|
)
|
(201.8
|
)
|
||||
Other
|
22.1
|
27.2
|
||||||
Net cash used in financing activities
|
(463.1
|
)
|
(273.0
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
(16.3
|
)
|
(1.3
|
)
|
||||
Change in cash and cash equivalents
|
(254.9
|
)
|
(338.6
|
)
|
||||
Cash and cash equivalents at beginning of period
|
1,077.2
|
969.8
|
||||||
Cash and cash equivalents at end of period
|
$
|
822.3
|
$
|
631.2
|
||||
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Segment Revenue:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
301.7
|
$
|
355.6
|
(15
|
%)
|
$
|
689.6
|
$
|
684.6
|
1
|
%
|
||||||||||||
Epsilon
|
495.2
|
357.1
|
39
|
1,000.1
|
704.6
|
42
|
||||||||||||||||||
Card Services
|
710.4
|
557.3
|
27
|
1,425.1
|
1,119.1
|
27
|
||||||||||||||||||
Corporate/Other
|
—
|
0.2
|
|
nm*
|
0.1
|
0.2
|
nm*
|
|||||||||||||||||
Intersegment Eliminations
|
(6.7
|
)
|
(5.0
|
)
|
|
nm*
|
(13.1
|
)
|
(10.4
|
)
|
|
nm*
|
||||||||||||
Total
|
$
|
1,500.6
|
$
|
1,265.2
|
19
|
%
|
$
|
3,101.8
|
$
|
2,498.1
|
24
|
%
|
||||||||||||
Segment Adjusted EBITDA, net:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
63.1
|
$
|
77.4
|
(18
|
%)
|
$
|
132.7
|
$
|
142.5
|
(7
|
%)
|
||||||||||||
Epsilon
|
112.6
|
67.7
|
66
|
216.2
|
122.9
|
76
|
||||||||||||||||||
Card Services
|
251.4
|
210.4
|
20
|
533.2
|
453.9
|
17
|
||||||||||||||||||
Corporate/Other
|
(34.6
|
)
|
(23.5
|
)
|
47
|
(59.3
|
)
|
(52.8
|
)
|
12
|
||||||||||||||
Total
|
$
|
392.5
|
$
|
332.0
|
18
|
%
|
$
|
822.8
|
$
|
666.5
|
23
|
%
|
||||||||||||
Key Performance Indicators:
|
||||||||||||||||||||||||
Credit card statements generated
|
59.2
|
51.2
|
16
|
%
|
117.9
|
102.1
|
15
|
%
|
||||||||||||||||
Credit sales
|
$
|
6,008.6
|
$
|
4,497.6
|
34
|
%
|
$
|
10,968.5
|
$
|
8,111.8
|
35
|
%
|
||||||||||||
Average receivables
|
$
|
10,866.2
|
$
|
8,170.6
|
33
|
%
|
$
|
10,771.8
|
$
|
8,096.6
|
33
|
%
|
||||||||||||
AIR MILES reward miles issued
|
1,482.2
|
1,246.6
|
19
|
%
|
2,711.1
|
2,393.6
|
13
|
%
|
||||||||||||||||
AIR MILES reward miles redeemed
|
1,142.1
|
1,038.8
|
10
|
%
|
2,354.8
|
2,095.1
|
12
|
%
|
||||||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Adjusted EBITDA and Adjusted EBITDA, net:
|
|||||||||||||||||
Net income
|
$
|
130.0
|
$
|
139.2
|
$
|
294.9
|
$
|
274.9
|
|||||||||
Income tax expense
|
75.0
|
80.4
|
156.6
|
158.7
|
|||||||||||||
Total interest expense, net
|
80.7
|
62.9
|
158.8
|
130.7
|
|||||||||||||
Depreciation and amortization
|
34.9
|
26.0
|
68.5
|
51.5
|
|||||||||||||
Amortization of purchased intangibles
|
87.2
|
48.3
|
175.2
|
96.9
|
|||||||||||||
Stock compensation expense
|
24.1
|
15.9
|
51.5
|
31.5
|
|||||||||||||
Adjusted EBITDA
|
$
|
431.9
|
$
|
372.7
|
$
|
905.5
|
$
|
744.2
|
|||||||||
Less: funding costs (1)
|
36.2
|
30.5
|
71.8
|
61.7
|
|||||||||||||
Less: adjusted EBITDA attributable to non-controlling interest
|
3.2
|
10.2
|
10.9
|
16.0
|
|||||||||||||
Adjusted EBITDA, net of funding costs and non-controlling interest
|
$
|
392.5
|
$
|
332.0
|
$
|
822.8
|
$
|
666.5
|
|||||||||
Core Earnings:
|
|||||||||||||||||
Net income
|
$
|
130.0
|
$
|
139.2
|
$
|
294.9
|
$
|
274.9
|
|||||||||
Add back: acquisition related and non-cash
non-operating items:
|
|||||||||||||||||
Stock compensation expense
|
24.1
|
15.9
|
51.5
|
31.5
|
|||||||||||||
Amortization of purchased intangibles
|
87.2
|
48.3
|
175.2
|
96.9
|
|||||||||||||
Non-cash interest expense (2)
|
6.0
|
8.1
|
11.9
|
20.3
|
|||||||||||||
Non-cash mark-to-market gain on interest rate derivatives
|
(0.1
|
)
|
—
|
(0.1
|
)
|
(0.1
|
)
|
||||||||||
Income tax effect (3)
|
(38.5
|
)
|
(22.9
|
)
|
(86.7
|
)
|
(46.9
|
)
|
|||||||||
Core earnings
|
208.7
|
188.6
|
446.7
|
376.6
|
|||||||||||||
Less: core earnings attributable to non-controlling interest
|
1.8
|
7.1
|
7.5
|
10.7
|
|||||||||||||
Core earnings attributable to common stockholders
|
$
|
206.9
|
$
|
181.5
|
$
|
439.2
|
$
|
365.9
|
|||||||||
Weighted average shares outstanding – diluted
|
62.3
|
62.6
|
63.0
|
64.4
|
|||||||||||||
Core earnings attributable to common stockholders per share - diluted
|
$
|
3.32
|
$
|
2.90
|
$
|
6.98
|
$
|
5.68
|
|||||||||
(1) Represents interest expense on deposits and securitization funding costs. | |||||||||||||||||
(2) Represents amortization of debt issuance costs and amortization of imputed interest expense associated with the convertible debt. | |||||||||||||||||
(3) Represents the tax effect for the related non-GAAP measure adjustments using the expected effective tax rate for each respective period. |
Three Months Ended June 30, 2015
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
42.9
|
$
|
19.8
|
$
|
266.2
|
$
|
(43.2
|
)
|
$
|
285.7
|
|||||||||
Depreciation and amortization
|
20.5
|
81.7
|
17.6
|
2.3
|
122.1
|
|||||||||||||||
Stock compensation expense
|
2.9
|
11.1
|
3.8
|
6.3
|
24.1
|
|||||||||||||||
Adjusted EBITDA
|
66.3
|
112.6
|
287.6
|
(34.6
|
)
|
431.9
|
||||||||||||||
Less: funding costs
|
—
|
—
|
36.2
|
—
|
36.2
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
3.2
|
—
|
—
|
—
|
3.2
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
63.1
|
$
|
112.6
|
$
|
251.4
|
$
|
(34.6
|
)
|
$
|
392.5
|
Three Months Ended June 30, 2014
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
62.2
|
$
|
25.6
|
$
|
224.6
|
$
|
(29.9
|
)
|
$
|
282.5
|
|||||||||
Depreciation and amortization
|
22.7
|
36.8
|
13.0
|
1.8
|
74.3
|
|||||||||||||||
Stock compensation expense
|
2.7
|
5.3
|
3.3
|
4.6
|
15.9
|
|||||||||||||||
Adjusted EBITDA
|
87.6
|
67.7
|
240.9
|
(23.5
|
)
|
372.7
|
||||||||||||||
Less: funding costs
|
—
|
—
|
30.5
|
—
|
30.5
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
10.2
|
—
|
—
|
—
|
10.2
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
77.4
|
$
|
67.7
|
$
|
210.4
|
$
|
(23.5
|
)
|
$
|
332.0
|
Six Months Ended June 30, 2015
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
97.4
|
$
|
26.8
|
$
|
561.4
|
$
|
(75.3
|
)
|
$
|
610.3
|
|||||||||
Depreciation and amortization
|
40.5
|
162.8
|
36.0
|
4.4
|
243.7
|
|||||||||||||||
Stock compensation expense
|
5.7
|
26.6
|
7.6
|
11.6
|
51.5
|
|||||||||||||||
Adjusted EBITDA
|
143.6
|
216.2
|
605.0
|
(59.3
|
)
|
905.5
|
||||||||||||||
Less: funding costs
|
—
|
—
|
71.8
|
—
|
71.8
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
10.9
|
—
|
—
|
—
|
10.9
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
132.7
|
$
|
216.2
|
$
|
533.2
|
$
|
(59.3
|
)
|
$
|
822.8
|
Six Months Ended June 30, 2014
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
108.0
|
$
|
38.7
|
$
|
483.4
|
$
|
(65.8
|
)
|
$
|
564.3
|
|||||||||
Depreciation and amortization
|
45.0
|
73.9
|
25.7
|
3.8
|
148.4
|
|||||||||||||||
Stock compensation expense
|
5.5
|
10.3
|
6.5
|
9.2
|
31.5
|
|||||||||||||||
Adjusted EBITDA
|
158.5
|
122.9
|
515.6
|
(52.8
|
)
|
744.2
|
||||||||||||||
Less: funding costs
|
—
|
—
|
61.7
|
—
|
61.7
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
16.0
|
—
|
—
|
—
|
16.0
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
142.5
|
$
|
122.9
|
$
|
453.9
|
$
|
(52.8
|
)
|
$
|
666.5
|