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 January 28, 2016 announcing the results of operations for the fourth quarter and fiscal year ended December 31, 2015.
|
Alliance Data Systems Corporation
|
|||
Date: January 28, 2016
|
By:
|
/s/ Charles L. Horn
|
|
Charles L. Horn
|
|||
Executive Vice President and
|
|||
Chief Financial Officer
|
Exhibit No.
|
Document Description
|
|
99.1
|
|
Press Release dated January 28, 2016 announcing the results of operations for the fourth quarter and fiscal year ended December 31, 2015.
|
Contacts:
|
Investors/Analysts
Tiffany Louder
Alliance Data
214-494-3048
Tiffany.Louder@alliancedata.com
Media
Shelley Whiddon
Alliance Data
214-494-3811
Shelley.Whiddon@alliancedata.com
|
·
|
Revenue Increases 21 Percent to $6.44 Billion
|
|
·
|
Core EPS Increases 20 Percent to $15.05
|
|
·
|
Epsilon's Conversant® Posts Strong Quarter
|
SUMMARY
|
Quarter Ended December 31,
|
Year Ended December 31,
|
||||||||||||||||||||||||
(in millions, except per share amounts)
|
2015
|
2014
|
% Change
|
2015
|
2014
|
% Change
|
||||||||||||||||||||
Revenue
|
$
|
1,749
|
$
|
1,486
|
+18
|
%
|
$
|
6,440
|
$
|
5,303
|
+21
|
%
|
||||||||||||||
Net income
|
$
|
178
|
$
|
76
|
+133
|
%
|
$
|
603
|
$
|
516
|
+17
|
%
|
||||||||||||||
Net income attributable to Alliance Data
stockholders per diluted share ("EPS") (a)
|
$
|
2.31
|
$
|
0.86
|
+169
|
%
|
$
|
8.82
|
$
|
7.87
|
+12
|
%
|
||||||||||||||
Diluted shares outstanding
|
61.5
|
61.1
|
62.3
|
62.4
|
||||||||||||||||||||||
****************************** |
|
|||||||||||||||||||||||||
Supplemental Non-GAAP Metrics (b):
|
||||||||||||||||||||||||||
Adjusted EBITDA
|
$
|
507
|
$
|
437
|
+16
|
%
|
$
|
1,910
|
$
|
1,597
|
+20
|
%
|
||||||||||||||
Adjusted EBITDA, net of funding costs and non-
controlling interest ("adjusted EBITDA, net") (a)
|
$
|
453
|
$
|
383
|
+18
|
%
|
$
|
1,728
|
$
|
1,426
|
+21
|
%
|
||||||||||||||
Core earnings attributable to Alliance Data
stockholders per diluted share ("core EPS") (a)
|
$
|
4.13
|
$
|
3.45
|
+20
|
%
|
$
|
15.05
|
$
|
12.56
|
+20
|
%
|
(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. |
|
Three Months Ended
December 31,
|
Year Ended
December 31,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Revenue
|
$
|
1,748.9
|
$
|
1,485.8
|
$
|
6,439.7
|
$
|
5,302.9
|
||||||||
Operating expenses:
|
||||||||||||||||
Cost of operations
|
1,056.9
|
935.6
|
3,956.3
|
3,360.3
|
||||||||||||
Provision for loan loss
|
206.3
|
143.4
|
668.2
|
425.2
|
||||||||||||
Earn-out obligation
|
—
|
105.9
|
—
|
105.9
|
||||||||||||
Regulatory settlement
|
—
|
—
|
64.6
|
—
|
||||||||||||
Depreciation and amortization
|
124.9
|
88.4
|
492.1
|
313.1
|
||||||||||||
Total operating expenses
|
1,388.1
|
1,273.3
|
5,181.2
|
4,204.5
|
||||||||||||
Operating income
|
360.8
|
212.5
|
1,258.5
|
1,098.4
|
||||||||||||
Interest expense, net
|
||||||||||||||||
Securitization funding costs
|
25.6
|
23.1
|
97.1
|
91.1
|
||||||||||||
Interest expense on deposits
|
16.5
|
12.0
|
53.6
|
37.5
|
||||||||||||
Interest expense on long-term and other debt, net
|
47.3
|
33.2
|
179.5
|
131.9
|
||||||||||||
Total interest expense, net
|
89.4
|
68.3
|
330.2
|
260.5
|
||||||||||||
Income before income tax
|
$
|
271.4
|
$
|
144.2
|
$
|
928.3
|
$
|
837.9
|
||||||||
Income tax expense
|
93.4
|
67.9
|
325.1
|
321.8
|
||||||||||||
Net income
|
$
|
178.0
|
$
|
76.3
|
$
|
603.2
|
$
|
516.1
|
||||||||
Less: net income attributable to non-controlling interest
|
6.0
|
9.1
|
8.9
|
9.8
|
||||||||||||
Net income attributable to common stockholders
|
$
|
172.0
|
$
|
67.2
|
$
|
594.3
|
$
|
506.3
|
||||||||
Per share data:
|
||||||||||||||||
Numerator
|
||||||||||||||||
Net income attributable to common stockholders
|
$
|
172.0
|
$
|
67.2
|
$
|
594.3
|
$
|
506.3
|
||||||||
Less: accretion of redeemable non-controlling interest
|
29.8
|
14.8
|
45.0
|
14.8
|
||||||||||||
Net income attributable to common stockholders after accretion of redeemable non-controlling interest
|
$
|
142.2
|
$
|
52.4
|
$
|
549.3
|
$
|
491.5
|
||||||||
Denominator
|
||||||||||||||||
Weighted average shares outstanding - basic
|
61.1
|
60.5
|
61.9
|
56.4
|
||||||||||||
Weighted average shares outstanding – diluted
|
61.5
|
61.1
|
62.3
|
62.4
|
||||||||||||
Basic – Net income attributable to common stockholders
|
$
|
2.33
|
$
|
0.87
|
$
|
8.87
|
$
|
8.72
|
||||||||
Diluted – Net income attributable to common stockholders
|
$
|
2.31
|
$
|
0.86
|
$
|
8.82
|
$
|
7.87
|
||||||||
December 31, 2015
|
December 31,
2014
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
1,168.0
|
$
|
1,077.2
|
||||
Credit card and loan receivables:
|
||||||||
Credit card and loan receivables
|
13,755.0
|
11,243.9
|
||||||
Allowance for loan loss
|
(741.6
|
)
|
(570.2
|
)
|
||||
Credit card and loan receivables, net
|
13,013.4
|
10,673.7
|
||||||
Redemption settlement assets, restricted
|
456.6
|
520.3
|
||||||
Intangible assets, net
|
1,203.7
|
1,516.0
|
||||||
Goodwill
|
3,814.1
|
3,865.5
|
||||||
Other assets
|
2,766.0
|
2,611.3
|
||||||
Total assets
|
$
|
22,421.8
|
$
|
20,264.0
|
||||
Liabilities and Equity
|
||||||||
Deferred revenue
|
$
|
844.9
|
$
|
1,013.2
|
||||
Deposits
|
5,622.3
|
4,773.5
|
||||||
Non-recourse borrowings of consolidated securitization entities
|
6,493.2
|
5,191.9
|
||||||
Long-term and other debt
|
5,062.5
|
4,209.2
|
||||||
Other liabilities
|
2,220.3
|
2,444.2
|
||||||
Total liabilities
|
20,243.2
|
17,632.0
|
||||||
Redeemable non-controlling interest
|
167.4
|
235.6
|
||||||
Stockholders' equity
|
2,011.2
|
2,396.4
|
||||||
Total liabilities and equity
|
$
|
22,421.8
|
$
|
20,264.0
|
||||
|
Year Ended
December 31,
|
|||||||
|
2015
|
2014
|
||||||
|
||||||||
Cash Flows from Operating Activities:
|
||||||||
Net income
|
$
|
603.2
|
$
|
516.1
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
492.1
|
313.1
|
||||||
Deferred income taxes
|
(121.3
|
)
|
(13.4
|
)
|
||||
Provision for loan loss
|
668.2
|
425.2
|
||||||
Non-cash stock compensation
|
94.7
|
72.5
|
||||||
Earn-out obligation
|
—
|
105.9
|
||||||
Change in operating assets and liabilities
|
(120.1
|
)
|
(96.6
|
)
|
||||
Originations of loan receivables held for sale
|
(6,579.9
|
)
|
(5,271.7
|
)
|
||||
Sales of loan receivables held for sale
|
6,567.1
|
5,284.9
|
||||||
Other
|
23.0
|
8.2
|
||||||
Net cash provided by operating activities
|
1,627.0
|
1,344.2
|
||||||
Cash Flows from Investing Activities:
|
||||||||
Change in redemption settlement assets
|
(22.4
|
)
|
(59.7
|
)
|
||||
Change in credit card and loan receivables
|
(2,793.2
|
)
|
(2,260.7
|
)
|
||||
Purchase of credit card receivables
|
(243.2
|
)
|
(953.2
|
)
|
||||
Proceeds from the sale of credit card portfolio
|
26.9
|
—
|
||||||
Capital expenditures
|
(191.7
|
)
|
(158.7
|
)
|
||||
Payment for acquired business, net of cash acquired
|
(45.4
|
)
|
(1,195.8
|
)
|
||||
Other
|
(14.8
|
)
|
(109.0
|
)
|
||||
Net cash used in investing activities
|
(3,283.8
|
)
|
(4,737.1
|
)
|
||||
Cash Flows from Financing Activities:
|
||||||||
Borrowings under debt agreements
|
3,087.4
|
3,431.1
|
||||||
Repayments of borrowings
|
(2,228.3
|
)
|
(1,835.2
|
)
|
||||
Proceeds from convertible note hedge counterparties
|
—
|
1,519.8
|
||||||
Settlement of convertible note borrowings
|
—
|
(1,864.8
|
)
|
|||||
Issuances of deposits
|
3,252.2
|
3,820.9
|
||||||
Repayments of deposits
|
(2,403.4
|
)
|
(1,863.7
|
)
|
||||
Non-recourse borrowings of consolidated securitization entities
|
4,675.0
|
2,670.0
|
||||||
Repayments/maturities of non-recourse borrowings of consolidated securitization entities
|
(3,373.8
|
)
|
(2,070.0
|
)
|
||||
Payment of acquisition-related contingent consideration
|
(205.9
|
)
|
—
|
|||||
Acquisition of non-controlling interest
|
(87.4
|
)
|
—
|
|||||
Purchase of treasury shares
|
(951.6
|
)
|
(286.6
|
)
|
||||
Other
|
8.7
|
(5.4
|
)
|
|||||
Net cash provided by financing activities
|
1,772.9
|
3,516.1
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
(25.3
|
)
|
(15.8
|
)
|
||||
Change in cash and cash equivalents
|
90.8
|
107.4
|
||||||
Cash and cash equivalents at beginning of period
|
1,077.2
|
969.8
|
||||||
Cash and cash equivalents at end of period
|
$
|
1,168.0
|
$
|
1,077.2
|
Three Months Ended
December 31,
|
Year Ended
December 31,
|
|||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Segment Revenue:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
363.9
|
$
|
397.8
|
(9
|
)%
|
$
|
1,352.6
|
$
|
1,406.9
|
(4
|
)%
|
||||||||||||
Epsilon
|
608.2
|
440.3
|
38
|
2,140.7
|
1,522.4
|
41
|
||||||||||||||||||
Card Services
|
785.3
|
653.7
|
20
|
2,974.4
|
2,395.1
|
24
|
||||||||||||||||||
Corporate/Other
|
—
|
0.2
|
nm
|
* |
0.3
|
0.5
|
nm
|
* | ||||||||||||||||
Intersegment Eliminations
|
(8.5
|
)
|
(6.2
|
)
|
nm
|
* |
(28.3
|
)
|
(22.0
|
)
|
nm
|
* | ||||||||||||
Total
|
$
|
1,748.9
|
$
|
1,485.8
|
18
|
%
|
$
|
6,439.7
|
$
|
5,302.9
|
21
|
%
|
||||||||||||
Segment Adjusted EBITDA, net:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
73.3
|
$
|
95.5
|
(23
|
)%
|
$
|
270.6
|
$
|
307.5
|
(12
|
)%
|
||||||||||||
Epsilon
|
157.1
|
101.9
|
54
|
508.4
|
309.1
|
64
|
||||||||||||||||||
Card Services
|
246.3
|
212.4
|
16
|
1,068.7
|
920.9
|
16
|
||||||||||||||||||
Corporate/Other
|
(24.2
|
)
|
(26.8
|
)
|
(9
|
)
|
(119.4
|
)
|
(112.0
|
)
|
7
|
|||||||||||||
Total
|
$
|
452.5
|
$
|
383.0
|
18
|
%
|
$
|
1,728.3
|
$
|
1,425.5
|
21
|
%
|
||||||||||||
Key Performance Indicators:
|
||||||||||||||||||||||||
Credit card statements generated
|
64.3
|
57.6
|
12
|
%
|
242.3
|
212.0
|
14
|
%
|
||||||||||||||||
Credit sales
|
$
|
7,767.3
|
$
|
6,357.0
|
22
|
%
|
$
|
24,736.1
|
$
|
18,948.2
|
31
|
%
|
||||||||||||
Average receivables
|
$
|
12,545.4
|
$
|
10,070.7
|
25
|
%
|
$
|
11,364.6
|
$
|
8,750.1
|
30
|
%
|
||||||||||||
AIR MILES reward miles issued
|
1,676.3
|
1,820.7
|
(8
|
)%
|
5,743.1
|
5,500.9
|
4
|
%
|
||||||||||||||||
AIR MILES reward miles redeemed
|
990.2
|
1,012.8
|
(2
|
)%
|
4,406.3
|
4,100.7
|
7
|
%
|
||||||||||||||||
|
Three Months Ended
December 31,
|
Year Ended
December 31,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Adjusted EBITDA and Adjusted EBITDA, net:
|
||||||||||||||||
Net income
|
$
|
178.0
|
$
|
76.3
|
$
|
603.2
|
$
|
516.1
|
||||||||
Income tax expense
|
93.4
|
67.9
|
325.1
|
321.8
|
||||||||||||
Total interest expense, net
|
89.4
|
68.3
|
330.2
|
260.5
|
||||||||||||
Depreciation and amortization
|
37.0
|
30.1
|
142.0
|
109.7
|
||||||||||||
Amortization of purchased intangibles
|
87.9
|
58.3
|
350.1
|
203.4
|
||||||||||||
Stock compensation expense
|
21.4
|
22.7
|
94.7
|
72.5
|
||||||||||||
Regulatory settlement (1)
|
—
|
—
|
64.6
|
—
|
||||||||||||
Business acquisition costs
|
—
|
7.3
|
—
|
7.3
|
||||||||||||
Earn-out obligation (2)
|
—
|
105.9
|
—
|
105.9
|
||||||||||||
Adjusted EBITDA
|
$
|
507.1
|
$
|
436.8
|
$
|
1,909.9
|
$
|
1,597.2
|
||||||||
Less: funding costs (3)
|
42.1
|
35.1
|
150.7
|
128.6
|
||||||||||||
Less: adjusted EBITDA attributable to non-controlling interest
|
12.5
|
18.7
|
30.9
|
43.1
|
||||||||||||
Adjusted EBITDA, net of funding costs and non-controlling interest
|
$
|
452.5
|
$
|
383.0
|
$
|
1,728.3
|
$
|
1,425.5
|
||||||||
Core Earnings:
|
||||||||||||||||
Net income
|
$
|
178.0
|
$
|
76.3
|
$
|
603.2
|
$
|
516.1
|
||||||||
Add back: acquisition related and non-cash/non-operating items:
|
||||||||||||||||
Stock compensation expense
|
21.4
|
22.7
|
94.7
|
72.5
|
||||||||||||
Amortization of purchased intangibles
|
87.9
|
58.3
|
350.1
|
203.4
|
||||||||||||
Non-cash interest expense (4)
|
6.0
|
5.0
|
24.1
|
29.6
|
||||||||||||
Non-cash mark-to-market gain on interest rate derivatives
|
—
|
(0.1
|
)
|
(0.2
|
)
|
(0.3
|
)
|
|||||||||
Regulatory settlement (1)
|
—
|
—
|
64.6
|
—
|
||||||||||||
Business acquisition costs
|
—
|
7.3
|
—
|
7.3
|
||||||||||||
Earn-out obligation (2)
|
—
|
105.9
|
—
|
105.9
|
||||||||||||
Income tax effect (5)
|
(30.2
|
)
|
(50.6
|
)
|
(177.2
|
)
|
(119.7
|
)
|
||||||||
Core earnings
|
263.1
|
224.8
|
959.3
|
814.8
|
||||||||||||
Less: core earnings attributable to non-controlling interest
|
9.2
|
14.0
|
21.9
|
30.5
|
||||||||||||
Core earnings attributable to common stockholders
|
$
|
253.9
|
$
|
210.8
|
$
|
937.4
|
$
|
784.3
|
||||||||
Weighted average shares outstanding – diluted
|
61.5
|
61.1
|
62.3
|
62.4
|
||||||||||||
Core earnings attributable to common stockholders per share - diluted
|
$
|
4.13
|
$
|
3.45
|
$
|
15.05
|
$
|
12.56
|
||||||||
|
(1) | Represents costs associated with the consent orders with the FDIC to provide restitution to eligible customers and $2.5 million in civil penalties. |
(2) | Represents additional contingent consideration associated with our acquisition of the 60 percent interest in BrandLoyalty. |
(3) | Represents interest expense on deposits and securitization funding costs. |
(4) | Represents amortization of debt issuance costs and amortization of imputed interest expense associated with the convertible debt. |
(5) | Represents the tax effect for the related non-GAAP measure adjustments using the effective tax rate for each respective period. |
Three Months Ended December 31, 2015
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
62.3
|
$
|
65.3
|
$
|
265.6
|
$
|
(32.4
|
)
|
$
|
360.8
|
|||||||||
Depreciation and amortization
|
20.8
|
82.5
|
18.9
|
2.7
|
124.9
|
|||||||||||||||
Stock compensation expense
|
2.7
|
9.3
|
3.9
|
5.5
|
21.4
|
|||||||||||||||
Adjusted EBITDA
|
85.8
|
157.1
|
288.4
|
(24.2
|
)
|
507.1
|
||||||||||||||
Less: funding costs
|
—
|
—
|
42.1
|
—
|
42.1
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
12.5
|
—
|
—
|
—
|
12.5
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
73.3
|
$
|
157.1
|
$
|
246.3
|
$
|
(24.2
|
)
|
$
|
452.5
|
Three Months Ended December 31, 2014
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
89.9
|
$
|
45.0
|
$
|
225.6
|
$
|
(148.0
|
)
|
$
|
212.5
|
|||||||||
Depreciation and amortization
|
21.2
|
46.9
|
18.0
|
2.3
|
88.4
|
|||||||||||||||
Stock compensation expense
|
3.1
|
10.0
|
3.9
|
5.7
|
22.7
|
|||||||||||||||
Business acquisition costs
|
—
|
—
|
—
|
7.3
|
7.3
|
|||||||||||||||
Earn-out obligation
|
—
|
—
|
—
|
105.9
|
105.9
|
|||||||||||||||
Adjusted EBITDA
|
114.2
|
101.9
|
247.5
|
(26.8
|
)
|
436.8
|
||||||||||||||
Less: funding costs
|
—
|
—
|
35.1
|
—
|
35.1
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
18.7
|
—
|
—
|
—
|
18.7
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
95.5
|
$
|
101.9
|
$
|
212.4
|
$
|
(26.8
|
)
|
$
|
383.0
|
Year Ended December 31, 2015
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
208.2
|
$
|
134.9
|
$
|
1,066.6
|
$
|
(151.2
|
)
|
$
|
1,258.5
|
|||||||||
Depreciation and amortization
|
82.5
|
327.0
|
73.0
|
9.6
|
492.1
|
|||||||||||||||
Stock compensation expense
|
10.8
|
46.5
|
15.2
|
22.2
|
94.7
|
|||||||||||||||
Regulatory settlement
|
—
|
—
|
64.6
|
—
|
64.6
|
|||||||||||||||
Adjusted EBITDA
|
301.5
|
508.4
|
1,219.4
|
(119.4
|
)
|
1,909.9
|
||||||||||||||
Less: funding costs
|
—
|
—
|
150.7
|
—
|
150.7
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
30.9
|
—
|
—
|
—
|
30.9
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
270.6
|
$
|
508.4
|
$
|
1,068.7
|
$
|
(119.4
|
)
|
$
|
1,728.3
|
Year Ended December 31, 2014
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
250.3
|
$
|
126.4
|
$
|
976.7
|
$
|
(255.0
|
)
|
$
|
1,098.4
|
|||||||||
Depreciation and amortization
|
88.7
|
157.4
|
58.9
|
8.1
|
313.1
|
|||||||||||||||
Stock compensation expense
|
11.6
|
25.3
|
13.9
|
21.7
|
72.5
|
|||||||||||||||
Business acquisition costs
|
—
|
—
|
—
|
7.3
|
7.3
|
|||||||||||||||
Earn-out obligation
|
—
|
—
|
—
|
105.9
|
105.9
|
|||||||||||||||
Adjusted EBITDA
|
350.6
|
309.1
|
1,049.5
|
(112.0
|
)
|
1,597.2
|
||||||||||||||
Less: funding costs
|
—
|
—
|
128.6
|
—
|
128.6
|
|||||||||||||||
Less: adjusted EBITDA attributable to non‑controlling interest
|
43.1
|
—
|
—
|
—
|
43.1
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
307.5
|
$
|
309.1
|
$
|
920.9
|
$
|
(112.0
|
)
|
$
|
1,425.5
|