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
|
|
|
Press Release dated October 19, 2017 announcing the results of operations for the third quarter ended September 30, 2017.
|
|
Investor Presentation Materials.
|
Alliance Data Systems Corporation
|
|||
Date: October 19, 2017
|
By:
|
/s/ Charles L. Horn
|
|
Charles L. Horn
|
|||
Executive Vice President and
|
|||
Chief Financial Officer
|
Exhibit No.
|
Document Description
|
|
|
Press Release dated October 19, 2017 announcing the results of operations for the third quarter ended September 30, 2017.
|
|
Investor Presentation Materials.
|
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 1 Percent to $1.91 Billion
|
·
|
EPS Increases 18 Percent to $4.20
|
·
|
Core EPS Increases 13 Percent to $5.35
|
SUMMARY
|
Quarter Ended September 30,
|
||||||||||||
(in millions, except per share amounts)
|
2017
|
2016
|
% Change
|
||||||||||
Revenue
|
$
|
1,912
|
$
|
1,886
|
+1
|
%
|
|||||||
Net income
|
$
|
233
|
$
|
208
|
+12
|
%
|
|||||||
Net income attributable to Alliance Data
stockholders per diluted share ("EPS")
|
$
|
4.20
|
$
|
3.55
|
+18
|
%
|
|||||||
Diluted shares outstanding
|
55.6
|
58.4
|
-5
|
%
|
|||||||||
*******************************
|
|||||||||||||
Supplemental Non-GAAP Metrics (a):
|
|||||||||||||
Adjusted EBITDA
|
$
|
622
|
$
|
566
|
+10
|
%
|
|||||||
Adjusted EBITDA, net of funding costs and non-
controlling interest ("adjusted EBITDA, net")
|
$
|
550
|
$
|
512
|
+7
|
%
|
|||||||
Core earnings attributable to Alliance Data
stockholders per diluted share ("core EPS")
|
$
|
5.35
|
$
|
4.74
|
+13
|
%
|
(a)
|
See "Financial Measures" below for a discussion of non-GAAP financial measures.
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Revenue
|
$
|
1,912.4
|
$
|
1,885.6
|
$
|
5,613.2
|
$
|
5,310.5
|
||||||||
Operating expenses:
|
||||||||||||||||
Cost of operations
|
1,104.5
|
1,086.6
|
3,248.0
|
3,189.0
|
||||||||||||
Provision for loan loss
|
204.7
|
251.3
|
807.9
|
651.0
|
||||||||||||
Depreciation and amortization
|
124.3
|
126.7
|
374.5
|
384.7
|
||||||||||||
Total operating expenses
|
1,433.5
|
1,464.6
|
4,430.4
|
4,224.7
|
||||||||||||
Operating income
|
478.9
|
421.0
|
1,182.8
|
1,085.8
|
||||||||||||
Interest expense, net:
|
||||||||||||||||
Securitization funding costs
|
38.2
|
31.1
|
109.9
|
91.5
|
||||||||||||
Interest expense on deposits
|
33.2
|
22.6
|
87.9
|
60.0
|
||||||||||||
Interest expense on long-term and other debt, net
|
73.9
|
54.6
|
210.2
|
159.3
|
||||||||||||
Total interest expense, net
|
145.3
|
108.3
|
408.0
|
310.8
|
||||||||||||
Income before income tax
|
$
|
333.6
|
$
|
312.7
|
$
|
774.8
|
$
|
775.0
|
||||||||
Income tax expense
|
100.4
|
105.2
|
257.4
|
268.0
|
||||||||||||
Net income
|
$
|
233.2
|
$
|
207.5
|
$
|
517.4
|
$
|
507.0
|
||||||||
Less: Net income attributable to non-controlling interest
|
—
|
—
|
—
|
1.8
|
||||||||||||
Net income attributable to common stockholders
|
$
|
233.2
|
$
|
207.5
|
$
|
517.4
|
$
|
505.2
|
||||||||
Per share data:
|
||||||||||||||||
Numerator
|
||||||||||||||||
Net income attributable to common stockholders
|
$
|
233.2
|
$
|
207.5
|
$
|
517.4
|
$
|
505.2
|
||||||||
Less: Accretion of redeemable non-controlling interest
|
—
|
—
|
—
|
83.5
|
||||||||||||
Net income attributable to common stockholders after accretion of redeemable non-controlling interest
|
$
|
233.2
|
$
|
207.5
|
$
|
517.4
|
$
|
421.7
|
||||||||
Denominator
|
||||||||||||||||
Weighted average shares outstanding – basic
|
55.4
|
58.3
|
55.8
|
59.0
|
||||||||||||
Weighted average shares outstanding – diluted
|
55.6
|
58.4
|
56.0
|
59.2
|
||||||||||||
Basic – Net income attributable to common stockholders
|
$
|
4.21
|
$
|
3.56
|
$
|
9.27
|
$
|
7.15
|
||||||||
Diluted – Net income attributable to common stockholders
|
$
|
4.20
|
$
|
3.55
|
$
|
9.23
|
$
|
7.12
|
||||||||
September 30,
2017
|
December 31,
2016
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
3,326.0
|
$
|
1,859.2
|
||||
Credit card and loan receivables:
|
||||||||
Credit card and loan receivables
|
16,439.8
|
16,543.9
|
||||||
Allowance for loan loss
|
(1,033.8
|
)
|
(948.0
|
)
|
||||
Credit card and loan receivables, net
|
15,406.0
|
15,595.9
|
||||||
Credit card and loan receivables held for sale
|
888.7
|
417.3
|
||||||
Redemption settlement assets, restricted
|
576.2
|
324.4
|
||||||
Intangible assets, net
|
813.4
|
1,003.3
|
||||||
Goodwill
|
3,873.4
|
3,800.7
|
||||||
Other assets
|
3,010.4
|
2,513.3
|
||||||
Total assets
|
$
|
27,894.1
|
$
|
25,514.1
|
||||
Liabilities and Equity
|
||||||||
Deferred revenue
|
$
|
966.3
|
$
|
931.5
|
||||
Deposits
|
10,374.0
|
8,391.9
|
||||||
Non-recourse borrowings of consolidated securitization entities
|
6,866.1
|
6,955.4
|
||||||
Long-term and other debt
|
6,242.6
|
5,601.4
|
||||||
Other liabilities
|
1,851.5
|
1,975.7
|
||||||
Total liabilities
|
26,300.5
|
23,855.9
|
||||||
Stockholders' equity
|
1,593.6
|
1,658.2
|
||||||
Total liabilities and equity
|
$
|
27,894.1
|
$
|
25,514.1
|
||||
|
Nine Months Ended
September 30,
|
|||||||||
|
2017
|
2016 (1)
|
||||||||
|
||||||||||
Cash Flows from Operating Activities:
|
||||||||||
Net income
|
$
|
517.4
|
$
|
507.0
|
||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||
Depreciation and amortization
|
374.5
|
384.7
|
||||||||
Deferred income taxes
|
(62.5
|
)
|
(57.0
|
)
|
||||||
Provision for loan loss
|
807.9
|
651.0
|
||||||||
Non-cash stock compensation
|
63.5
|
59.5
|
||||||||
Amortization of deferred financing costs
|
32.3
|
25.3
|
||||||||
Change in operating assets and liabilities
|
(56.2
|
)
|
(326.3
|
)
|
||||||
Originations of loan receivables held for sale
|
(6,012.8
|
)
|
(5,182.7
|
)
|
||||||
Sales of loan receivables held for sale
|
6,011.5
|
5,186.6
|
||||||||
Other
|
104.0
|
106.7
|
||||||||
Net cash provided by operating activities
|
1,779.6
|
1,354.8
|
||||||||
Cash Flows from Investing Activities:
|
||||||||||
Change in redemption settlement assets
|
(222.1
|
)
|
55.4
|
|||||||
Change in restricted cash
|
(418.5
|
)
|
(126.8
|
)
|
||||||
Change in credit card and loan receivables
|
(1,174.7
|
)
|
(1,048.8
|
)
|
||||||
Purchase of credit card portfolios
|
—
|
(903.4
|
)
|
|||||||
Capital expenditures
|
(176.6
|
)
|
(158.3
|
)
|
||||||
Other
|
(46.2
|
)
|
30.3
|
|||||||
Net cash used in investing activities
|
(2,038.1
|
)
|
(2,151.6
|
)
|
||||||
Cash Flows from Financing Activities:
|
||||||||||
Borrowings under debt agreements
|
6,439.6
|
3,086.5
|
||||||||
Repayments of borrowings
|
(5,903.8
|
)
|
(2,305.0
|
)
|
||||||
Issuances of deposits
|
4,062.7
|
3,727.5
|
||||||||
Repayments of deposits
|
(2,075.0
|
)
|
(1,714.4
|
)
|
||||||
Non-recourse borrowings of consolidated securitization entities
|
2,455.0
|
2,567.5
|
||||||||
Repayments/maturities of non-recourse borrowings of consolidated securitization entities
|
(2,545.0
|
)
|
(3,150.0
|
)
|
||||||
Acquisition of non-controlling interest
|
—
|
(360.7
|
)
|
|||||||
Payment of deferred financing costs
|
(53.4
|
)
|
(20.7
|
)
|
||||||
Purchase of treasury shares
|
(553.7
|
)
|
(692.8
|
)
|
||||||
Dividends paid
|
(86.8
|
)
|
—
|
|||||||
Other
|
(16.5
|
)
|
(13.1
|
)
|
||||||
Net cash provided by financing activities
|
1,723.1
|
1,124.8
|
||||||||
Effect of exchange rate changes on cash and cash equivalents
|
2.2
|
4.5
|
||||||||
Change in cash and cash equivalents
|
1,466.8
|
332.5
|
||||||||
Cash and cash equivalents at beginning of period
|
1,859.2
|
1,168.0
|
||||||||
Cash and cash equivalents at end of period
|
$
|
3,326.0
|
$
|
1,500.5
|
||||||
(1)
|
Adjusted to reflect the adoption of Accounting Standards Update ("ASU") 2016-09, "Improvements to Employee Share-Based Payment Accounting." The effect of the adoption of the standard was to increase cash flows from operating activities by $25.8 million and to decrease cash flows from financing activities by $25.8 million for the nine months ended September 30, 2016.
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||||||||||
2017
|
2016
|
Change
|
2017
|
2016
|
Change
|
|||||||||||||||||||
Segment Revenue:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
305.2
|
$
|
383.8
|
(20
|
)%
|
$
|
918.3
|
$
|
1,090.7
|
(16
|
)%
|
||||||||||||
Epsilon
|
558.7
|
543.2
|
3
|
1,631.8
|
1,555.3
|
5
|
||||||||||||||||||
Card Services
|
1,055.4
|
965.8
|
9
|
3,083.6
|
2,687.1
|
15
|
||||||||||||||||||
Corporate/Other
|
—
|
0.1
|
nm*
|
—
|
0.2
|
nm*
|
||||||||||||||||||
Intersegment Eliminations
|
(6.9
|
)
|
(7.3
|
)
|
nm*
|
(20.5
|
)
|
(22.8
|
)
|
nm*
|
||||||||||||||
Total
|
$
|
1,912.4
|
$
|
1,885.6
|
1
|
%
|
$
|
5,613.2
|
$
|
5,310.5
|
6
|
%
|
||||||||||||
Segment Adjusted EBITDA, net:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
61.0
|
$
|
82.3
|
(26
|
)%
|
$
|
176.4
|
$
|
235.3
|
(25
|
)%
|
||||||||||||
Epsilon
|
125.0
|
134.8
|
(7
|
)
|
316.8
|
318.2
|
—
|
|||||||||||||||||
Card Services
|
397.3
|
330.9
|
20
|
1,033.5
|
914.9
|
13
|
||||||||||||||||||
Corporate/Other
|
(33.2
|
)
|
(36.0
|
)
|
(8
|
)
|
(103.7
|
)
|
(95.4
|
)
|
9
|
|||||||||||||
Total
|
$
|
550.1
|
$
|
512.0
|
7
|
%
|
$
|
1,423.0
|
$
|
1,373.0
|
4
|
%
|
||||||||||||
Key Performance Indicators:
|
||||||||||||||||||||||||
Credit card statements generated
|
74.2
|
69.0
|
8
|
%
|
217.8
|
204.2
|
7
|
%
|
||||||||||||||||
Credit sales
|
$
|
7,352.4
|
$
|
6,985.6
|
5
|
%
|
$
|
21,447.0
|
$
|
20,262.6
|
6
|
%
|
||||||||||||
Average receivables
|
$
|
15,949.8
|
$
|
13,995.1
|
14
|
%
|
$
|
15,791.7
|
$
|
13,679.0
|
15
|
%
|
||||||||||||
AIR MILES reward miles issued
|
1,325.6
|
1,431.5
|
(7
|
)%
|
3,984.1
|
4,150.2
|
(4
|
)%
|
||||||||||||||||
AIR MILES reward miles redeemed
|
1,062.7
|
1,851.2
|
(43
|
)%
|
3,365.5
|
4,367.3
|
(23
|
)%
|
||||||||||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||||
Adjusted EBITDA and Adjusted EBITDA, net:
|
||||||||||||||||||
Net income
|
$
|
233.2
|
$
|
207.5
|
$
|
517.4
|
$
|
507.0
|
||||||||||
Income tax expense
|
100.4
|
105.2
|
257.4
|
268.0
|
||||||||||||||
Total interest expense, net
|
145.3
|
108.3
|
408.0
|
310.8
|
||||||||||||||
Depreciation and other amortization
|
46.7
|
42.6
|
136.6
|
123.5
|
||||||||||||||
Amortization of purchased intangibles
|
77.6
|
84.1
|
237.9
|
261.2
|
||||||||||||||
Stock compensation expense
|
18.3
|
18.0
|
63.5
|
59.5
|
||||||||||||||
Adjusted EBITDA
|
$
|
621.5
|
$
|
565.7
|
$
|
1,620.8
|
$
|
1,530.0
|
||||||||||
Less: Funding costs (1)
|
71.4
|
53.7
|
197.8
|
151.5
|
||||||||||||||
Less: Adjusted EBITDA attributable to non-controlling interest
|
—
|
—
|
—
|
5.5
|
||||||||||||||
Adjusted EBITDA, net of funding costs and non-controlling interest
|
$
|
550.1
|
$
|
512.0
|
$
|
1,423.0
|
$
|
1,373.0
|
||||||||||
Core Earnings:
|
||||||||||||||||||
Net income
|
$
|
233.2
|
$
|
207.5
|
$
|
517.4
|
$
|
507.0
|
||||||||||
Add back: non-cash/ non-operating items:
|
||||||||||||||||||
Stock compensation expense
|
18.3
|
18.0
|
63.5
|
59.5
|
||||||||||||||
Amortization of purchased intangibles
|
77.6
|
84.1
|
237.9
|
261.2
|
||||||||||||||
Non-cash interest (2)
|
11.2
|
6.1
|
35.4
|
18.8
|
||||||||||||||
Income tax effect (3)
|
(42.7
|
)
|
(38.5
|
)
|
(120.5
|
)
|
(116.9
|
)
|
||||||||||
Core earnings
|
297.6
|
277.2
|
733.7
|
729.6
|
||||||||||||||
Less: Core earnings attributable to non-controlling interest
|
—
|
—
|
—
|
4.0
|
||||||||||||||
Core earnings attributable to common stockholders
|
$
|
297.6
|
$
|
277.2
|
$
|
733.7
|
$
|
725.6
|
||||||||||
Weighted average shares outstanding – diluted
|
55.6
|
58.4
|
56.0
|
59.2
|
||||||||||||||
Core earnings attributable to common stockholders per share – diluted
|
$
|
5.35
|
$
|
4.74
|
$
|
13.10
|
$
|
12.26
|
||||||||||
(1)
|
Represents interest expense on deposits and securitization funding costs.
|
(2)
|
Represents amortization of debt issuance and hedging costs.
|
(3)
|
Represents the tax effect for the related non-GAAP measure adjustments using the expected effective tax rate.
|
Three Months Ended September 30, 2017
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
37.4
|
$
|
38.7
|
$
|
442.8
|
$
|
(40.0
|
)
|
$
|
478.9
|
|||||||||
Depreciation and amortization
|
21.4
|
77.9
|
22.9
|
2.1
|
124.3
|
|||||||||||||||
Stock compensation expense
|
2.2
|
8.4
|
3.0
|
4.7
|
18.3
|
|||||||||||||||
Adjusted EBITDA
|
61.0
|
125.0
|
468.7
|
(33.2
|
)
|
621.5
|
||||||||||||||
Less: Funding costs
|
—
|
—
|
71.4
|
—
|
71.4
|
|||||||||||||||
Less: Adjusted EBITDA attributable to non‑controlling interest
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
61.0
|
$
|
125.0
|
$
|
397.3
|
$
|
(33.2
|
)
|
$
|
550.1
|
Three Months Ended September 30, 2016
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
57.7
|
$
|
48.2
|
$
|
358.1
|
$
|
(43.0
|
)
|
$
|
421.0
|
|||||||||
Depreciation and amortization
|
22.1
|
79.5
|
23.0
|
2.1
|
126.7
|
|||||||||||||||
Stock compensation expense
|
2.5
|
7.1
|
3.5
|
4.9
|
18.0
|
|||||||||||||||
Adjusted EBITDA
|
82.3
|
134.8
|
384.6
|
(36.0
|
)
|
565.7
|
||||||||||||||
Less: Funding costs
|
—
|
—
|
53.7
|
—
|
53.7
|
|||||||||||||||
Less: Adjusted EBITDA attributable to non‑controlling interest
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
82.3
|
$
|
134.8
|
$
|
330.9
|
$
|
(36.0
|
)
|
$
|
512.0
|
Nine Months Ended September 30, 2017
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
109.4
|
$
|
57.1
|
$
|
1,147.1
|
$
|
(130.8
|
)
|
$
|
1,182.8
|
|||||||||
Depreciation and amortization
|
60.1
|
233.7
|
74.8
|
5.9
|
374.5
|
|||||||||||||||
Stock compensation expense
|
6.9
|
26.0
|
9.4
|
21.2
|
63.5
|
|||||||||||||||
Adjusted EBITDA
|
176.4
|
316.8
|
1,231.3
|
(103.7
|
)
|
1,620.8
|
||||||||||||||
Less: Funding costs
|
—
|
—
|
197.8
|
—
|
197.8
|
|||||||||||||||
Less: Adjusted EBITDA attributable to non‑controlling interest
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
176.4
|
$
|
316.8
|
$
|
1,033.5
|
$
|
(103.7
|
)
|
$
|
1,423.0
|
Nine Months Ended September 30, 2016
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
167.6
|
$
|
46.5
|
$
|
990.1
|
$
|
(118.4
|
)
|
$
|
1,085.8
|
|||||||||
Depreciation and amortization
|
65.5
|
246.6
|
65.4
|
7.2
|
384.7
|
|||||||||||||||
Stock compensation expense
|
7.7
|
25.1
|
10.9
|
15.8
|
59.5
|
|||||||||||||||
Adjusted EBITDA
|
240.8
|
318.2
|
1,066.4
|
(95.4
|
)
|
1,530.0
|
||||||||||||||
Less: Funding costs
|
—
|
—
|
151.5
|
—
|
151.5
|
|||||||||||||||
Less: Adjusted EBITDA attributable to non‑controlling interest
|
5.5
|
—
|
—
|
—
|
5.5
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
235.3
|
$
|
318.2
|
$
|
914.9
|
$
|
(95.4
|
)
|
$
|
1,373.0
|