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 October 22, 2015 announcing the results of operations for the third quarter ended September 30, 2015.
|
Alliance Data Systems Corporation
|
|||
Date: October 22, 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 October 22, 2015 announcing the results of operations for the third quarter ended September 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 20 Percent to $1.6 Billion
|
·
|
Core EPS Increases 14 Percent to $3.95
|
·
|
Conversant Turns the Corner
|
SUMMARY
|
Quarter Ended September 30,
|
||||||||||||
(in millions, except per share amounts)
|
2015
|
2014
|
% Change
|
||||||||||
Revenue
|
$
|
1,589
|
$
|
1,319
|
+20
|
%
|
|||||||
Net income
|
$
|
130
|
$
|
165
|
-21
|
%
|
|||||||
Net income attributable to Alliance Data
stockholders per diluted share ("EPS") (a)
|
$
|
2.08
|
$
|
2.74
|
-24
|
%
|
|||||||
Diluted shares outstanding
|
61.8
|
59.9
|
+3
|
%
|
|||||||||
*******************************
|
|||||||||||||
Supplemental Non-GAAP Metrics (b):
|
|||||||||||||
Adjusted EBITDA
|
$
|
497
|
$
|
416
|
+19
|
%
|
|||||||
Adjusted EBITDA, net of funding costs and non-
controlling interest ("adjusted EBITDA, net") (a)
|
$
|
453
|
$
|
376
|
+20
|
%
|
|||||||
Core earnings attributable to Alliance Data
stockholders per diluted share ("core EPS") (a)
|
$
|
3.95
|
$
|
3.47
|
+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.
|
·
|
Following sequential revenue declines of 1 percent, 6 percent and 9 percent in the previous three quarters, the "turn" at Conversant materialized during the third quarter. Specifically, after the large decline in the second quarter, revenue rebounded back to flat in the third quarter as the large book of new cross-sell wins with Epsilon began on-boarding. Additionally, adjusted EBITDA increased 9 percent compared to the third quarter of 2014, its first growth in over a year and a half;
|
·
|
Organic growth at Epsilon accelerated slightly during the third quarter with revenue and adjusted EBITDA up 5 percent and 6 percent, respectively. That compares with revenue and adjusted EBITDA growth of 4 percent and 5 percent, respectively, in the second quarter of 2015;
|
·
|
BrandLoyalty, our European business, bounced back from a down second quarter as revenue and adjusted EBITDA increased 30 percent and 42 percent, respectively, on a constant currency basis. It remains nicely on track to deliver double-digit revenue and adjusted EBITDA growth for the year on a constant currency basis;
|
·
|
In Canada, AIR MILES® reward miles issued, the key driver of cash flow, increased 5 percent, the fourth consecutive quarter of growth; and
|
·
|
Finally, our Card Services business had another superb quarter as average card receivables grew 30 percent, which drove revenue and adjusted EBITDA growth of 23 percent and 14 percent, respectively. Our book of new business in 2015 has officially hit our goal of a $2 billion vintage, meaning new clients signed this year are expected to add $2 billion to card receivables after three years."
|
Year-to-Date September 30, 2015
|
Revenue
|
Adjusted EBITDA, net
|
|||||||||||||||
In millions
|
|||||||||||||||||
LoyaltyOne:
|
Reported
|
$
|
989
|
-2
|
%
|
$
|
197
|
-7
|
%
|
||||||||
Constant Currency
|
$
|
1,163
|
+15
|
%
|
$
|
229
|
+8
|
%
|
|||||||||
Epsilon:
|
Organic
|
$
|
1,134
|
+5
|
%
|
$
|
218
|
+5
|
%
|
||||||||
|
Total
|
$
|
1,533
|
+42
|
%
|
$
|
351
|
+70
|
%
|
||||||||
Card Services:
|
Total
|
$
|
2,189
|
+26
|
%
|
$
|
822
|
+16
|
%
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Revenue
|
$
|
1,589.1
|
$
|
1,319.1
|
$
|
4,690.9
|
$
|
3,817.2
|
||||||||
Operating expenses:
|
||||||||||||||||
Cost of operations
|
941.9
|
806.5
|
2,899.5
|
2,424.8
|
||||||||||||
Provision for loan loss
|
171.7
|
114.6
|
461.9
|
281.8
|
||||||||||||
Regulatory settlement
|
64.6
|
—
|
64.6
|
—
|
||||||||||||
Depreciation and amortization
|
123.4
|
76.4
|
367.1
|
224.7
|
||||||||||||
Total operating expenses
|
1,301.6
|
997.5
|
3,793.1
|
2,931.3
|
||||||||||||
Operating income
|
287.5
|
321.6
|
897.8
|
885.9
|
||||||||||||
Interest expense, net
|
||||||||||||||||
Securitization funding costs
|
23.1
|
22.8
|
71.5
|
68.0
|
||||||||||||
Interest expense on deposits
|
13.7
|
9.1
|
37.1
|
25.5
|
||||||||||||
Interest expense on long-term and other debt, net
|
45.3
|
29.6
|
132.2
|
98.6
|
||||||||||||
Total interest expense, net
|
82.1
|
61.5
|
240.8
|
192.1
|
||||||||||||
Income before income tax
|
$
|
205.4
|
$
|
260.1
|
$
|
657.0
|
$
|
693.8
|
||||||||
Income tax expense
|
75.0
|
95.2
|
231.7
|
253.9
|
||||||||||||
Net income
|
$
|
130.4
|
$
|
164.9
|
$
|
425.3
|
$
|
439.9
|
||||||||
Less: net income attributable to non-controlling interest
|
2.0
|
0.7
|
3.0
|
0.8
|
||||||||||||
Net income attributable to common stockholders
|
$
|
128.4
|
$
|
164.2
|
$
|
422.3
|
$
|
439.1
|
||||||||
Per share data:
|
||||||||||||||||
Numerator
|
||||||||||||||||
Net income attributable to common stockholders
|
$
|
128.4
|
$
|
164.2
|
$
|
422.3
|
$
|
439.1
|
||||||||
Less: accretion of redeemable non-controlling interest
|
—
|
—
|
15.2
|
—
|
||||||||||||
Net income attributable to common stockholders after accretion of redeemable non-controlling interest
|
$
|
128.4
|
$
|
164.2
|
$
|
407.1
|
$
|
439.1
|
||||||||
Denominator
|
||||||||||||||||
Weighted average shares outstanding - basic
|
61.4
|
57.7
|
62.1
|
55.0
|
||||||||||||
Weighted average shares outstanding - diluted
|
61.8
|
59.9
|
62.6
|
62.9
|
||||||||||||
Basic – Net income attributable to common stockholders
|
$
|
2.09
|
$
|
2.84
|
$
|
6.55
|
$
|
7.98
|
||||||||
Diluted – Net income attributable to common stockholders
|
$
|
2.08
|
$
|
2.74
|
$
|
6.51
|
$
|
6.98
|
||||||||
September 30,
2015
|
December 31,
2014
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
977.3
|
$
|
1,077.2
|
||||
Credit card and loan receivables:
|
||||||||
Credit card and loan receivables
|
11,800.0
|
11,243.9
|
||||||
Allowance for loan loss
|
(671.2
|
)
|
(570.2
|
)
|
||||
Credit card and loan receivables, net
|
11,128.8
|
10,673.7
|
||||||
Redemption settlement assets, restricted
|
468.4
|
520.3
|
||||||
Intangible assets, net
|
1,268.6
|
1,516.0
|
||||||
Goodwill
|
3,835.4
|
3,865.5
|
||||||
Other assets
|
2,622.2
|
2,611.3
|
||||||
Total assets
|
$
|
20,300.7
|
$
|
20,264.0
|
||||
Liabilities and Equity
|
||||||||
Deferred revenue
|
$
|
852.2
|
$
|
1,013.2
|
||||
Deposits
|
5,222.4
|
4,773.5
|
||||||
Non-recourse borrowings of consolidated securitization entities
|
4,973.2
|
5,191.9
|
||||||
Long-term and other debt
|
5,099.2
|
4,209.2
|
||||||
Other liabilities
|
1,969.0
|
2,444.2
|
||||||
Total liabilities
|
18,116.0
|
17,632.0
|
||||||
Redeemable non-controlling interest
|
236.8
|
235.6
|
||||||
Stockholders' equity
|
1,947.9
|
2,396.4
|
||||||
Total liabilities and equity
|
$
|
20,300.7
|
$
|
20,264.0
|
||||
|
Nine Months Ended
September 30,
|
|||||||
|
2015
|
2014
|
||||||
|
||||||||
Cash Flows from Operating Activities:
|
||||||||
Net income
|
$
|
425.3
|
$
|
439.9
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
367.1
|
224.7
|
||||||
Deferred income taxes
|
(62.8
|
)
|
5.3
|
|||||
Provision for loan loss
|
461.9
|
281.8
|
||||||
Non-cash stock compensation
|
73.3
|
49.8
|
||||||
Amortization of discount on debt
|
0.6
|
12.5
|
||||||
Change in operating assets and liabilities
|
(216.8
|
)
|
(19.8
|
)
|
||||
Originations of loan receivables held for sale
|
(4,569.8
|
)
|
(3,645.3
|
)
|
||||
Sales of loan receivables held for sale
|
4,556.3
|
3,636.8
|
||||||
Other
|
(3.9
|
)
|
(17.7
|
)
|
||||
Net cash provided by operating activities
|
1,031.2
|
968.0
|
||||||
Cash Flows from Investing Activities:
|
||||||||
Change in redemption settlement assets
|
(16.4
|
)
|
(48.9
|
)
|
||||
Change in restricted cash
|
(0.4
|
)
|
(316.1
|
)
|
||||
Change in credit card and loan receivables
|
(913.8
|
)
|
(633.3
|
)
|
||||
Purchase of credit card receivables
|
—
|
(379.6
|
)
|
|||||
Proceeds from the sale of credit card portfolio
|
26.9
|
—
|
||||||
Capital expenditures
|
(140.1
|
)
|
(114.6
|
)
|
||||
Payment for acquired business, net of cash acquired
|
(45.4
|
)
|
(259.5
|
)
|
||||
Other
|
(13.8
|
)
|
(110.8
|
)
|
||||
Net cash used in investing activities
|
(1,103.0
|
)
|
(1,862.8
|
)
|
||||
Cash Flows from Financing Activities:
|
||||||||
Borrowings under debt agreements
|
2,426.4
|
1,920.2
|
||||||
Repayments of borrowings
|
(1,528.9
|
)
|
(1,580.8
|
)
|
||||
Proceeds from convertible note hedge counterparties
|
—
|
1,519.8
|
||||||
Settlement of convertible note borrowings
|
—
|
(1,864.8
|
)
|
|||||
Issuances of deposits
|
2,191.9
|
2,342.8
|
||||||
Repayments of deposits
|
(1,743.0
|
)
|
(1,431.4
|
)
|
||||
Non-recourse borrowings of consolidated securitization entities
|
2,570.0
|
1,495.0
|
||||||
Repayments/maturities of non-recourse borrowings of consolidated securitization entities
|
(2,788.8
|
)
|
(1,635.0
|
)
|
||||
Payment of acquisition-related contingent consideration
|
(205.9
|
)
|
—
|
|||||
Acquisition of non-controlling interest
|
(87.4
|
)
|
—
|
|||||
Purchase of treasury shares
|
(856.9
|
)
|
(217.5
|
)
|
||||
Other
|
15.4
|
16.4
|
||||||
Net cash (used in) provided by financing activities
|
(7.2
|
)
|
564.7
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
(20.9
|
)
|
(4.9
|
)
|
||||
Change in cash and cash equivalents
|
(99.9
|
)
|
(335.0
|
)
|
||||
Cash and cash equivalents at beginning of period
|
1,077.2
|
969.8
|
||||||
Cash and cash equivalents at end of period
|
$
|
977.3
|
$
|
634.8
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Segment Revenue:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
299.1
|
$
|
324.5
|
(8
|
)%
|
$
|
988.8
|
$
|
1,009.0
|
(2
|
)%
|
||||||||||||
Epsilon
|
532.4
|
377.6
|
41
|
1,532.5
|
1,082.1
|
42
|
||||||||||||||||||
Card Services
|
764.0
|
622.3
|
23
|
2,189.1
|
1,741.4
|
26
|
||||||||||||||||||
Corporate/Other
|
0.2
|
0.1
|
|
nm*
|
0.3
|
0.4
|
|
nm* | ||||||||||||||||
Intersegment Eliminations
|
(6.6
|
)
|
(5.4
|
)
|
|
nm* |
(19.8
|
)
|
(15.7
|
)
|
|
nm* | ||||||||||||
Total
|
$
|
1,589.1
|
$
|
1,319.1
|
20
|
%
|
$
|
4,690.9
|
$
|
3,817.2
|
23
|
%
|
||||||||||||
Segment Adjusted EBITDA, net:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
64.5
|
$
|
69.5
|
(7
|
)%
|
$
|
197.2
|
$
|
212.0
|
(7
|
)%
|
||||||||||||
Epsilon
|
135.0
|
84.3
|
60
|
351.2
|
207.2
|
70
|
||||||||||||||||||
Card Services
|
289.2
|
254.6
|
14
|
822.4
|
708.5
|
16
|
||||||||||||||||||
Corporate/Other
|
(35.7
|
)
|
(32.4
|
)
|
10
|
(95.0
|
)
|
(85.2
|
)
|
12
|
||||||||||||||
Total
|
$
|
453.0
|
$
|
376.0
|
20
|
%
|
$
|
1,275.8
|
$
|
1,042.5
|
22
|
%
|
||||||||||||
Key Performance Indicators:
|
||||||||||||||||||||||||
Credit card statements generated
|
60.0
|
52.3
|
15
|
%
|
177.9
|
154.4
|
15
|
%
|
||||||||||||||||
Credit sales
|
$
|
6,000.4
|
$
|
4,479.4
|
34
|
%
|
$
|
16,968.8
|
$
|
12,591.2
|
35
|
%
|
||||||||||||
Average receivables
|
$
|
11,369.4
|
$
|
8,736.7
|
30
|
%
|
$
|
10,971.0
|
$
|
8,310.0
|
32
|
%
|
||||||||||||
AIR MILES reward miles issued
|
1,355.7
|
1,286.7
|
5
|
%
|
4,066.8
|
3,680.2
|
11
|
%
|
||||||||||||||||
AIR MILES reward miles redeemed
|
1,061.3
|
992.8
|
7
|
%
|
3,416.1
|
3,087.8
|
11
|
%
|
||||||||||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Adjusted EBITDA and Adjusted EBITDA, net:
|
|||||||||||||||||
Net income
|
$
|
130.4
|
$
|
164.9
|
$
|
425.3
|
$
|
439.9
|
|||||||||
Income tax expense
|
75.0
|
95.2
|
231.7
|
253.9
|
|||||||||||||
Total interest expense, net
|
82.1
|
61.5
|
240.8
|
192.1
|
|||||||||||||
Depreciation and amortization
|
36.5
|
28.1
|
105.0
|
79.6
|
|||||||||||||
Amortization of purchased intangibles
|
86.9
|
48.3
|
262.1
|
145.1
|
|||||||||||||
Stock compensation expense
|
21.8
|
18.3
|
73.3
|
49.8
|
|||||||||||||
Regulatory settlement
|
64.6
|
—
|
64.6
|
—
|
|||||||||||||
Adjusted EBITDA
|
$
|
497.3
|
$
|
416.3
|
$
|
1,402.8
|
$
|
1,160.4
|
|||||||||
Less: funding costs (1)
|
36.8
|
31.9
|
108.6
|
93.5
|
|||||||||||||
Less: adjusted EBITDA attributable to non-controlling interest
|
7.5
|
8.4
|
18.4
|
24.4
|
|||||||||||||
Adjusted EBITDA, net of funding costs and non-controlling interest
|
$
|
453.0
|
$
|
376.0
|
$
|
1,275.8
|
$
|
1,042.5
|
|||||||||
Core Earnings:
|
|||||||||||||||||
Net income
|
$
|
130.4
|
$
|
164.9
|
$
|
425.3
|
$
|
439.9
|
|||||||||
Add back: non-cash/non-operating items:
|
|||||||||||||||||
Stock compensation expense
|
21.8
|
18.3
|
73.3
|
49.8
|
|||||||||||||
Amortization of purchased intangibles
|
86.9
|
48.3
|
262.1
|
145.1
|
|||||||||||||
Regulatory settlement
|
64.6
|
—
|
64.6
|
—
|
|||||||||||||
Non-cash interest expense (2)
|
6.2
|
4.3
|
18.1
|
24.6
|
|||||||||||||
Non-cash mark-to-market gain on interest rate derivatives
|
(0.1
|
)
|
(0.1
|
)
|
(0.2
|
)
|
(0.2
|
)
|
|||||||||
Income tax effect (3)
|
(60.2
|
)
|
(22.2
|
)
|
(147.0
|
)
|
(69.1
|
)
|
|||||||||
Core earnings
|
249.6
|
213.5
|
696.2
|
590.1
|
|||||||||||||
Less: core earnings attributable to non-controlling interest
|
5.2
|
5.8
|
12.7
|
16.5
|
|||||||||||||
Core earnings attributable to common stockholders
|
$
|
244.4
|
$
|
207.7
|
$
|
683.5
|
$
|
573.6
|
|||||||||
Weighted average shares outstanding – diluted
|
61.8
|
59.9
|
62.6
|
62.9
|
|||||||||||||
Core earnings attributable to common stockholders per share - diluted
|
$
|
3.95
|
$
|
3.47
|
$
|
10.92
|
$
|
9.12
|
|||||||||
(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 September 30, 2015
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
48.6
|
$
|
42.6
|
$
|
239.5
|
$
|
(43.2
|
)
|
$
|
287.5
|
|||||||||
Depreciation and amortization
|
21.1
|
81.7
|
18.1
|
2.5
|
123.4
|
|||||||||||||||
Stock compensation expense
|
2.3
|
10.7
|
3.8
|
5.0
|
21.8
|
|||||||||||||||
Regulatory settlement
|
—
|
—
|
64.6
|
—
|
64.6
|
|||||||||||||||
Adjusted EBITDA
|
72.0
|
135.0
|
326.0
|
(35.7
|
)
|
497.3
|
||||||||||||||
Less: funding costs
|
—
|
—
|
36.8
|
—
|
36.8
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
7.5
|
—
|
—
|
—
|
7.5
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
64.5
|
$
|
135.0
|
$
|
289.2
|
$
|
(35.7
|
)
|
$
|
453.0
|
Three Months Ended September 30, 2014
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
52.4
|
$
|
42.6
|
$
|
267.8
|
$
|
(41.2
|
)
|
$
|
321.6
|
|||||||||
Depreciation and amortization
|
22.5
|
36.6
|
15.2
|
2.1
|
76.4
|
|||||||||||||||
Stock compensation expense
|
3.0
|
5.1
|
3.5
|
6.7
|
18.3
|
|||||||||||||||
Adjusted EBITDA
|
77.9
|
84.3
|
286.5
|
(32.4
|
)
|
416.3
|
||||||||||||||
Less: funding costs
|
—
|
—
|
31.9
|
—
|
31.9
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
8.4
|
—
|
—
|
—
|
8.4
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
69.5
|
$
|
84.3
|
$
|
254.6
|
$
|
(32.4
|
)
|
$
|
376.0
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
145.9
|
$
|
69.5
|
$
|
801.0
|
$
|
(118.6
|
)
|
$
|
897.8
|
|||||||||
Depreciation and amortization
|
61.6
|
244.5
|
54.1
|
6.9
|
367.1
|
|||||||||||||||
Stock compensation expense
|
8.1
|
37.2
|
11.3
|
16.7
|
73.3
|
|||||||||||||||
Regulatory settlement
|
—
|
—
|
64.6
|
—
|
64.6
|
|||||||||||||||
Adjusted EBITDA
|
215.6
|
351.2
|
931.0
|
(95.0
|
)
|
1,402.8
|
||||||||||||||
Less: funding costs
|
—
|
—
|
108.6
|
—
|
108.6
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
18.4
|
—
|
—
|
—
|
18.4
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
197.2
|
$
|
351.2
|
$
|
822.4
|
$
|
(95.0
|
)
|
$
|
1,275.8
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
160.4
|
$
|
81.3
|
$
|
751.2
|
$
|
(107.0
|
)
|
$
|
885.9
|
|||||||||
Depreciation and amortization
|
67.5
|
110.5
|
40.9
|
5.8
|
224.7
|
|||||||||||||||
Stock compensation expense
|
8.5
|
15.4
|
9.9
|
16.0
|
49.8
|
|||||||||||||||
Adjusted EBITDA
|
236.4
|
207.2
|
802.0
|
(85.2
|
)
|
1,160.4
|
||||||||||||||
Less: funding costs
|
—
|
—
|
93.5
|
—
|
93.5
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
24.4
|
—
|
—
|
—
|
24.4
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
212.0
|
$
|
207.2
|
$
|
708.5
|
$
|
(85.2
|
)
|
$
|
1,042.5
|