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 18, 2018 announcing the results of operations for the third quarter ended September 30, 2018.
|
|
Investor Presentation Materials.
|
Alliance Data Systems Corporation
|
|||
Date: October 18, 2018
|
By:
|
/s/ Charles L. Horn
|
|
Charles L. Horn
|
|||
Executive Vice President and
|
|||
Chief Financial Officer
|
Contacts:
|
UInvestors/Analysts
|
Tiffany Louder
|
|
Alliance Data
|
|
214-494-3048
|
|
Tiffany.Louder@AllianceData.com
|
|
UMedia
|
|
Annabelle Baxter
|
|
Alliance Data
|
|
214-494-3818
|
|
Annabelle.Baxter@alliancedata.com
|
·
|
Revenue Increases 2 Percent to $1.95 Billion
|
o
|
Pro Forma Revenue Increases 5 Percent to $2.0 Billion
|
·
|
EPS Increases 28 Percent to $5.39
|
·
|
Core EPS Increases 17 Percent to $6.26
|
·
|
Plan to Unlock Intrinsic Value of ADS Portfolio of Businesses to be Communicated Prior to Year-end
|
Summary
|
Quarter Ended September 30,
|
||||||||||||
(in millions, except per share amounts)
|
2018
|
2017
|
% Change
|
||||||||||
Revenue
|
$
|
1,947
|
$
|
1,912
|
+2
|
%
|
|||||||
Pro forma revenue
|
$
|
2,016
|
$
|
1,912
|
+5
|
%
|
|||||||
Net income
|
$
|
297
|
$
|
233
|
+27
|
%
|
|||||||
Net income per diluted share ("EPS")
|
$
|
5.39
|
$
|
4.20
|
+28
|
%
|
|||||||
Diluted shares outstanding
|
55.0
|
55.6
|
|||||||||||
*******************************
|
|||||||||||||
Supplemental Non-GAAP Metrics (a):
|
|||||||||||||
Adjusted EBITDA
|
$
|
662
|
$
|
622
|
+7
|
%
|
|||||||
Adjusted EBITDA, net of funding costs
("adjusted EBITDA, net")
|
$
|
563
|
$
|
550
|
+2
|
%
|
|||||||
Core earnings per diluted share ("core EPS")
|
$
|
6.26
|
$
|
5.35
|
+17
|
%
|
(a)
|
See "Financial Measures" for a discussion of non-GAAP financial measures.
|
Quarter Ended September 30,
|
||||||||||||
(in millions)
|
2018
|
2017
|
% Change
|
|||||||||
Revenue:
|
||||||||||||
LoyaltyOne
|
$
|
260
|
$
|
305
|
||||||||
ASC 606 adjustment (a)
|
69
|
-
|
||||||||||
LoyaltyOne pro forma revenue
|
329
|
305
|
+8
|
%
|
||||||||
Epsilon
|
538
|
559
|
-4
|
%
|
||||||||
Card Services
|
1,163
|
1,055
|
+10
|
%
|
||||||||
Corporate/other and eliminations
|
(14
|
)
|
(7
|
)
|
||||||||
Total pro forma revenue
|
$
|
2,016
|
$
|
1,912
|
+5
|
%
|
||||||
Adjusted EBITDA, net:
|
||||||||||||
Loyalty One
|
$
|
63
|
$
|
61
|
+4
|
%
|
||||||
Epsilon®
|
125
|
125
|
0
|
%
|
||||||||
Card Services
|
414
|
397
|
+4
|
%
|
||||||||
Corporate/other
|
(40
|
)
|
(33
|
)
|
||||||||
Total adjusted EBITDA, net
|
$
|
563
|
$
|
550
|
+2
|
%
|
(a)
|
Represents classification of certain redemption revenue recorded net upon the adoption of ASC 606, Revenue from Contracts with Customers, January 1, 2018.
|
·
|
Reported revenue of approximately $7.9 billion and pro forma revenue of approximately $8.2 billion. Both were lowered from prior guidance due to continued weakness in certain Epsilon product offerings and the initial impact from strategic efforts noted above.
|
·
|
Maintaining core EPS of $22.50 to $23.00, representing a 16 to 19 percent increase over 2017.
|
·
|
Guidance will be provided in January 2019 as part of our fourth quarter earnings release, which will reflect details of our anticipated strategic re-alignment.
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Revenue
|
$
|
1,947.2
|
$
|
1,912.4
|
$
|
5,735.3
|
$
|
5,613.2
|
||||||||
Operating expenses:
|
||||||||||||||||
Cost of operations
|
1,105.9
|
1,104.5
|
3,202.7
|
3,248.0
|
||||||||||||
Provision for loan loss
|
196.8
|
204.7
|
846.3
|
807.9
|
||||||||||||
Depreciation and amortization
|
122.5
|
124.3
|
366.2
|
374.5
|
||||||||||||
Total operating expenses
|
1,425.2
|
1,433.5
|
4,415.2
|
4,430.4
|
||||||||||||
Operating income
|
522.0
|
478.9
|
1,320.1
|
1,182.8
|
||||||||||||
Interest expense, net:
|
||||||||||||||||
Securitization funding costs
|
56.1
|
38.2
|
163.4
|
109.9
|
||||||||||||
Interest expense on deposits
|
43.4
|
33.2
|
115.6
|
87.9
|
||||||||||||
Interest expense on long-term and other debt, net
|
69.4
|
73.9
|
214.8
|
210.2
|
||||||||||||
Total interest expense, net
|
168.9
|
145.3
|
493.8
|
408.0
|
||||||||||||
Income before income tax
|
$
|
353.1
|
$
|
333.6
|
$
|
826.3
|
$
|
774.8
|
||||||||
Income tax expense
|
56.6
|
100.4
|
148.1
|
257.4
|
||||||||||||
Net income
|
$
|
296.5
|
$
|
233.2
|
$
|
678.2
|
$
|
517.4
|
||||||||
Per share data:
|
||||||||||||||||
Weighted average shares outstanding – basic
|
54.8
|
55.4
|
55.2
|
55.8
|
||||||||||||
Weighted average shares outstanding – diluted
|
55.0
|
55.6
|
55.4
|
56.0
|
||||||||||||
Basic – Net income
|
$
|
5.41
|
$
|
4.21
|
$
|
12.30
|
$
|
9.27
|
||||||||
Diluted – Net income
|
$
|
5.39
|
$
|
4.20
|
$
|
12.25
|
$
|
9.23
|
||||||||
September 30,
2018
|
December 31,
2017
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
3,600.9
|
$
|
4,190.0
|
||||
Credit card and loan receivables:
|
||||||||
Credit card and loan receivables
|
17,427.2
|
18,613.8
|
||||||
Allowance for loan loss
|
(1,114.6
|
)
|
(1,119.3
|
)
|
||||
Credit card and loan receivables, net
|
16,312.6
|
17,494.5
|
||||||
Credit card and loan receivables held for sale
|
1,720.1
|
1,026.3
|
||||||
Redemption settlement assets, restricted
|
587.7
|
589.5
|
||||||
Intangible assets, net
|
603.1
|
800.6
|
||||||
Goodwill
|
3,857.4
|
3,880.1
|
||||||
Other assets
|
3,081.2
|
2,703.8
|
||||||
Total assets
|
$
|
29,763.0
|
$
|
30,684.8
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Deferred revenue
|
$
|
916.2
|
$
|
966.9
|
||||
Deposits
|
11,349.4
|
10,930.9
|
||||||
Non-recourse borrowings of consolidated securitization entities
|
7,470.9
|
8,807.3
|
||||||
Long-term and other debt
|
5,807.3
|
6,079.6
|
||||||
Other liabilities
|
1,928.0
|
2,044.8
|
||||||
Total liabilities
|
27,471.8
|
28,829.5
|
||||||
Stockholders' equity
|
2,291.2
|
1,855.3
|
||||||
Total liabilities and stockholders' equity
|
$
|
29,763.0
|
$
|
30,684.8
|
||||
|
Nine Months Ended
September 30,
|
|||||||||
|
2018
|
2017 (1)
|
||||||||
|
||||||||||
Cash Flows from Operating Activities:
|
||||||||||
Net income
|
$
|
678.2
|
$
|
517.4
|
||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||
Depreciation and amortization
|
366.2
|
374.5
|
||||||||
Deferred income taxes
|
(30.3
|
)
|
(62.5
|
)
|
||||||
Provision for loan loss
|
846.3
|
807.9
|
||||||||
Non-cash stock compensation
|
64.2
|
63.5
|
||||||||
Amortization of deferred financing costs
|
36.2
|
32.3
|
||||||||
Change in operating assets and liabilities
|
(221.5
|
)
|
(77.0
|
)
|
||||||
Originations of loan receivables held for sale
|
(4,799.0
|
)
|
(6,012.8
|
)
|
||||||
Sales of loan receivables held for sale
|
4,928.8
|
6,011.5
|
||||||||
Other
|
156.3
|
104.0
|
||||||||
Net cash provided by operating activities
|
2,025.4
|
1,758.8
|
||||||||
Cash Flows from Investing Activities:
|
||||||||||
Change in redemption settlement assets
|
(37.4
|
)
|
(213.6
|
)
|
||||||
Change in credit card and loan receivables
|
(708.1
|
)
|
(1,174.7
|
)
|
||||||
Sale of credit card portfolio
|
55.4
|
—
|
||||||||
Capital expenditures
|
(149.3
|
)
|
(176.6
|
)
|
||||||
Other
|
(21.3
|
)
|
(46.2
|
)
|
||||||
Net cash used in investing activities
|
(860.7
|
)
|
(1,611.1
|
)
|
||||||
Cash Flows from Financing Activities:
|
||||||||||
Borrowings under debt agreements
|
3,207.3
|
6,439.6
|
||||||||
Repayments of borrowings
|
(3,466.0
|
)
|
(5,903.8
|
)
|
||||||
Net increase in deposits
|
421.3
|
1,987.7
|
||||||||
Non-recourse borrowings of consolidated securitization entities
|
2,577.3
|
2,455.0
|
||||||||
Repayments/maturities of non-recourse borrowings of consolidated securitization entities
|
(3,915.0
|
)
|
(2,545.0
|
)
|
||||||
Payment of deferred financing costs
|
(21.3
|
)
|
(53.4
|
)
|
||||||
Purchase of treasury shares
|
(197.0
|
)
|
(553.7
|
)
|
||||||
Dividends paid
|
(94.5
|
)
|
(86.8
|
)
|
||||||
Other
|
(18.1
|
)
|
(16.5
|
)
|
||||||
Net cash (used in) provided by financing activities
|
(1,506.0
|
)
|
1,723.1
|
|||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
(3.1
|
)
|
8.4
|
|||||||
Change in cash, cash equivalents and restricted cash
|
(344.4
|
)
|
1,879.2
|
|||||||
Cash, cash equivalents and restricted cash at beginning of period
|
4,314.7
|
1,968.5
|
||||||||
Cash, cash equivalents and restricted cash at end of period
|
$
|
3,970.3
|
$
|
3,847.7
|
||||||
(1)
|
Adjusted to reflect the adoption of Accounting Standards Update ("ASU") 2016-18, "Statement of Cash Flows (Topic 230): Restricted Cash." The effect of the adoption of the standard was to include restricted cash and restricted cash equivalents at the beginning-of-period and end-of-period cash and cash equivalents totals.
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||||||||||
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
|||||||||||||||||||
Segment Revenue:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
260.2
|
$
|
305.2
|
(15
|
)%
|
$
|
735.1
|
$
|
918.3
|
(20
|
)%
|
||||||||||||
Epsilon
|
537.6
|
558.7
|
(4
|
)
|
1,561.2
|
1,631.8
|
(4
|
)
|
||||||||||||||||
Card Services
|
1,162.9
|
1,055.4
|
10
|
3,466.5
|
3,083.6
|
12
|
||||||||||||||||||
Corporate/Other
|
0.2
|
—
|
nm*
|
0.5
|
—
|
nm*
|
||||||||||||||||||
Intersegment Eliminations
|
(13.7
|
)
|
(6.9
|
)
|
nm*
|
(28.0
|
)
|
(20.5
|
)
|
nm*
|
||||||||||||||
Total
|
$
|
1,947.2
|
$
|
1,912.4
|
2
|
%
|
$
|
5,735.3
|
$
|
5,613.2
|
2
|
%
|
||||||||||||
Segment Adjusted EBITDA, net:
|
||||||||||||||||||||||||
LoyaltyOne
|
$
|
63.4
|
$
|
61.0
|
4
|
%
|
$
|
186.8
|
$
|
176.4
|
6
|
%
|
||||||||||||
Epsilon
|
125.2
|
125.0
|
—
|
323.7
|
316.8
|
2
|
||||||||||||||||||
Card Services
|
414.3
|
397.3
|
4
|
1,068.6
|
1,033.5
|
3
|
||||||||||||||||||
Corporate/Other
|
(40.0
|
)
|
(33.2
|
)
|
20
|
(107.6
|
)
|
(103.7
|
)
|
4
|
||||||||||||||
Total
|
$
|
562.9
|
$
|
550.1
|
2
|
%
|
$
|
1,471.5
|
$
|
1,423.0
|
3
|
%
|
||||||||||||
Key Performance Indicators:
|
||||||||||||||||||||||||
Credit sales
|
$
|
7,376
|
$
|
7,352
|
—
|
%
|
$
|
21,749
|
$
|
21,447
|
1
|
%
|
||||||||||||
Credit sales - active
|
$
|
7,376
|
$
|
6,668
|
11
|
%
|
$
|
21,458
|
$
|
19,246
|
11
|
%
|
||||||||||||
Average receivables
|
$
|
17,580
|
$
|
15,949
|
10
|
%
|
$
|
17,624
|
$
|
15,792
|
12
|
%
|
||||||||||||
Gross yield
|
24.9
|
%
|
25.4
|
%
|
(0.5
|
)%
|
24.9
|
%
|
25.3
|
%
|
(0.4
|
)%
|
||||||||||||
Net principal loss rate
|
5.9
|
%
|
5.5
|
%
|
0.4
|
%
|
6.3
|
%
|
6.0
|
%
|
0.3
|
%
|
||||||||||||
Delinquency rate
|
5.8
|
%
|
5.4
|
%
|
0.4
|
%
|
5.8
|
%
|
5.4
|
%
|
0.4
|
%
|
||||||||||||
Reserve rate
|
6.5
|
%
|
6.3
|
%
|
0.2
|
%
|
6.5
|
%
|
6.3
|
%
|
0.2
|
%
|
||||||||||||
AIR MILES reward miles issued
|
1,361
|
1,326
|
3
|
%
|
4,032
|
3,984
|
1
|
%
|
||||||||||||||||
AIR MILES reward miles redeemed
|
1,076
|
1,063
|
1
|
%
|
3,322
|
3,366
|
(1
|
)%
|
||||||||||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
||||||||||||||
Adjusted EBITDA and Adjusted EBITDA, net:
|
||||||||||||||||||
Net income
|
$
|
296.5
|
$
|
233.2
|
$
|
678.2
|
$
|
517.4
|
||||||||||
Income tax expense
|
56.6
|
100.4
|
148.1
|
257.4
|
||||||||||||||
Total interest expense, net
|
168.9
|
145.3
|
493.8
|
408.0
|
||||||||||||||
Depreciation and other amortization
|
49.7
|
46.7
|
145.9
|
136.6
|
||||||||||||||
Amortization of purchased intangibles
|
72.8
|
77.6
|
220.3
|
237.9
|
||||||||||||||
Stock compensation expense
|
17.9
|
18.3
|
64.2
|
63.5
|
||||||||||||||
Adjusted EBITDA
|
$
|
662.4
|
$
|
621.5
|
$
|
1,750.5
|
$
|
1,620.8
|
||||||||||
Less: Funding costs (1)
|
99.5
|
71.4
|
279.0
|
197.8
|
||||||||||||||
Adjusted EBITDA, net of funding costs
|
$
|
562.9
|
$
|
550.1
|
$
|
1,471.5
|
$
|
1,423.0
|
||||||||||
Core Earnings:
|
||||||||||||||||||
Net income
|
$
|
296.5
|
$
|
233.2
|
$
|
678.2
|
$
|
517.4
|
||||||||||
Add back: non-cash/ non-operating items:
|
||||||||||||||||||
Stock compensation expense
|
17.9
|
18.3
|
64.2
|
63.5
|
||||||||||||||
Amortization of purchased intangibles
|
72.8
|
77.6
|
220.3
|
237.9
|
||||||||||||||
Non-cash interest (2)
|
10.7
|
11.2
|
36.2
|
35.4
|
||||||||||||||
Income tax effect (3)
|
(53.3
|
)
|
(42.7
|
)
|
(129.5
|
)
|
(120.5
|
)
|
||||||||||
Core earnings
|
$
|
344.6
|
$
|
297.6
|
$
|
869.4
|
$
|
733.7
|
||||||||||
Weighted average shares outstanding – diluted
|
55.0
|
55.6
|
55.4
|
56.0
|
||||||||||||||
Core earnings per share – diluted
|
$
|
6.26
|
$
|
5.35
|
$
|
15.70
|
$
|
13.10
|
||||||||||
(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, 2018
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
40.3
|
$
|
43.9
|
$
|
484.9
|
$
|
(47.1
|
)
|
$
|
522.0
|
|||||||||
Depreciation and amortization
|
21.0
|
73.6
|
26.0
|
1.9
|
122.5
|
|||||||||||||||
Stock compensation expense
|
2.1
|
7.7
|
2.9
|
5.2
|
17.9
|
|||||||||||||||
Adjusted EBITDA
|
63.4
|
125.2
|
513.8
|
(40.0
|
)
|
662.4
|
||||||||||||||
Less: Funding costs
|
—
|
—
|
99.5
|
—
|
99.5
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
63.4
|
$
|
125.2
|
$
|
414.3
|
$
|
(40.0
|
)
|
$
|
562.9
|
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
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
61.0
|
$
|
125.0
|
$
|
397.3
|
$
|
(33.2
|
)
|
$
|
550.1
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||||
|
LoyaltyOne
|
Epsilon
|
Card
Services
|
Corporate/
Other
|
Total
|
|||||||||||||||
Operating income (loss)
|
$
|
114.2
|
$
|
76.5
|
$
|
1,261.1
|
$
|
(131.7
|
)
|
$
|
1,320.1
|
|||||||||
Depreciation and amortization
|
64.5
|
220.0
|
76.0
|
5.7
|
366.2
|
|||||||||||||||
Stock compensation expense
|
8.1
|
27.2
|
10.5
|
18.4
|
64.2
|
|||||||||||||||
Adjusted EBITDA
|
186.8
|
323.7
|
1,347.6
|
(107.6
|
)
|
1,750.5
|
||||||||||||||
Less: Funding costs
|
—
|
—
|
279.0
|
—
|
279.0
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
186.8
|
$
|
323.7
|
$
|
1,068.6
|
$
|
(107.6
|
)
|
$
|
1,471.5
|
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
|
|||||||||||||||
Adjusted EBITDA, net
|
$
|
176.4
|
$
|
316.8
|
$
|
1,033.5
|
$
|
(103.7
|
)
|
$
|
1,423.0
|