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
|
Title of each class
|
Trading symbol
|
Name of each exchange on which registered
|
Common stock, par value $0.01 per share
|
ADS
|
New York Stock Exchange
|
Exhibit No.
|
|
Document Description
|
|
|
|
|
Alliance Data Systems Corporation Unaudited Pro Forma Condensed Consolidated Financial Statements
|
|
Alliance Data Systems Corporation
|
||
|
|
|
|
Date: July 5, 2019
|
By:
|
|
/s/ Joseph L. Motes III
|
|
|
|
Joseph L. Motes III
|
|
|
|
Senior Vice President, General Counsel
and Secretary
|
|
|
|
March 31, 2019
|
||||||||||||||||||
Historical
As Reported
|
Divestiture of
Epsilon
|
Pro Forma
Adjustments
|
Pro Forma
|
|||||||||||||||
ASSETS
|
||||||||||||||||||
Cash and cash equivalents
|
$
|
3,685.0
|
$
|
4,354.3
|
(a)
|
$
|
(2,431.4
|
)
|
(e)
|
$
|
5,607.9
|
|||||||
Accounts receivable, net
|
354.2
|
—
|
—
|
354.2
|
||||||||||||||
Credit card and loan receivables:
|
||||||||||||||||||
Credit card receivables – restricted for securitization investors
|
12,550.5
|
—
|
—
|
12,550.5
|
||||||||||||||
Other credit card and loan receivables
|
4,300.0
|
—
|
—
|
4,300.0
|
||||||||||||||
Total credit card and loan receivables
|
16,850.5
|
—
|
—
|
16,850.5
|
||||||||||||||
Allowance for loan loss
|
(1,021.1
|
)
|
—
|
—
|
(1,021.1
|
)
|
||||||||||||
Credit card and loan receivables, net
|
15,829.4
|
—
|
—
|
15,829.4
|
||||||||||||||
Credit card receivables held for sale
|
1,848.9
|
—
|
—
|
1,848.9
|
||||||||||||||
Inventories, net
|
242.3
|
—
|
—
|
242.3
|
||||||||||||||
Other current assets
|
275.3
|
—
|
—
|
275.3
|
||||||||||||||
Redemption settlement assets, restricted
|
576.1
|
—
|
—
|
576.1
|
||||||||||||||
Current assets of discontinued operations
|
4,224.7
|
(4,224.7
|
)
|
(b)
|
—
|
—
|
||||||||||||
Total current assets
|
27,035.9
|
129.6
|
(2,431.4
|
)
|
24,734.1
|
|||||||||||||
Property and equipment, net
|
289.8
|
—
|
—
|
289.8
|
||||||||||||||
Right of use assets - operating
|
271.2
|
—
|
—
|
271.2
|
||||||||||||||
Deferred tax asset, net
|
45.5
|
(3.3
|
)
|
(c)
|
—
|
42.2
|
||||||||||||
Intangible assets, net
|
189.6
|
—
|
—
|
189.6
|
||||||||||||||
Goodwill
|
950.0
|
—
|
—
|
950.0
|
||||||||||||||
Other non-current assets
|
651.1
|
—
|
(5.4
|
)
|
(f)
|
645.7
|
||||||||||||
Total assets
|
$
|
29,433.1
|
$
|
126.3
|
$
|
(2,436.8
|
)
|
$
|
27,122.6
|
|||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||
Accounts payable
|
$
|
548.4
|
$
|
831.3
|
(c)
|
$
|
—
|
$
|
1,379.7
|
|||||||||
Accrued expenses
|
333.9
|
—
|
—
|
333.9
|
||||||||||||||
Current operating lease liabilities
|
21.4
|
—
|
—
|
21.4
|
||||||||||||||
Current portion of deposits
|
5,922.6
|
—
|
—
|
5,922.6
|
||||||||||||||
Current portion of non-recourse borrowings of consolidated securitization entities
|
2,185.6
|
—
|
—
|
2,185.6
|
||||||||||||||
Current portion of long-term and other debt
|
161.5
|
—
|
—
|
161.5
|
||||||||||||||
Other current liabilities
|
262.4
|
—
|
—
|
262.4
|
||||||||||||||
Deferred revenue
|
768.8
|
—
|
—
|
768.8
|
||||||||||||||
Current liabilities of discontinued operations
|
392.1
|
(392.1
|
)
|
(b)
|
—
|
—
|
||||||||||||
Total current liabilities
|
10,596.7
|
439.2
|
—
|
11,035.9
|
||||||||||||||
Deferred revenue
|
108.5
|
—
|
—
|
108.5
|
||||||||||||||
Deferred tax liability, net
|
230.5
|
(153.0
|
)
|
(c)
|
—
|
77.5
|
||||||||||||
Long-term operating lease liabilities
|
299.8
|
—
|
—
|
299.8
|
||||||||||||||
Deposits
|
5,369.4
|
—
|
—
|
5,369.4
|
||||||||||||||
Non-recourse borrowings of consolidated securitization entities
|
4,589.9
|
—
|
—
|
4,589.9
|
||||||||||||||
Long-term and other debt
|
5,720.0
|
—
|
(2,366.7
|
)
|
(g)
|
3,353.3
|
||||||||||||
Other liabilities
|
278.8
|
—
|
—
|
278.8
|
||||||||||||||
Total liabilities
|
27,193.6
|
286.2
|
(2,366.7
|
)
|
25,113.1
|
|||||||||||||
Common stock
|
1.1
|
—
|
—
|
1.1
|
||||||||||||||
Additional paid-in capital
|
3,177.0
|
—
|
—
|
3,177.0
|
||||||||||||||
Treasury stock
|
(5,938.5
|
)
|
—
|
—
|
(5,938.5
|
)
|
||||||||||||
Retained earnings
|
5,127.8
|
(186.6
|
)
|
(d)
|
(70.1
|
)
|
(h)
|
4,871.1
|
||||||||||
Accumulated other comprehensive loss
|
(127.9
|
)
|
26.7
|
(d)
|
—
|
(101.2
|
)
|
|||||||||||
Total stockholders’ equity
|
2,239.5
|
(159.9
|
)
|
(70.1
|
)
|
2,009.5
|
||||||||||||
Total liabilities and stockholders' equity
|
$
|
29,433.1
|
$
|
126.3
|
$
|
(2,436.8
|
)
|
$
|
27,122.6
|
|
Three Months Ended March 31, 2019
|
||||||||||||
|
Historical
As Reported
|
Pro Forma Adjustments
|
Pro Forma
|
||||||||||
Revenues
|
|||||||||||||
Services
|
$
|
73.3
|
$
|
—
|
$
|
73.3
|
|||||||
Redemption, net
|
111.9
|
—
|
111.9
|
||||||||||
Finance charges, net
|
1,149.0
|
—
|
1,149.0
|
||||||||||
Total revenue
|
1,334.2
|
—
|
1,334.2
|
||||||||||
Operating expenses
|
|||||||||||||
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
|
640.5
|
—
|
640.5
|
||||||||||
Provision for loan loss
|
252.1
|
—
|
252.1
|
||||||||||
General and administrative
|
38.3
|
—
|
38.3
|
||||||||||
Depreciation and other amortization
|
20.6
|
—
|
20.6
|
||||||||||
Amortization of purchased intangibles
|
25.8
|
—
|
25.8
|
||||||||||
Total operating expenses
|
977.3
|
—
|
977.3
|
||||||||||
Operating income
|
356.9
|
—
|
356.9
|
||||||||||
Interest expense
|
|||||||||||||
Securitization funding costs
|
57.3
|
—
|
57.3
|
||||||||||
Interest expense on deposits
|
48.7
|
—
|
48.7
|
||||||||||
Interest expense on long-term and other debt, net
|
43.5
|
(5.6
|
)
|
(i)
|
37.9
|
||||||||
Total interest expense, net
|
149.5
|
(5.6
|
)
|
143.9
|
|||||||||
Income from continuing operations before income taxes
|
$
|
207.4
|
$
|
5.6
|
$
|
213.0
|
|||||||
Provision for income taxes
|
33.1
|
1.6
|
(i)
|
34.7
|
|||||||||
Income from continuing operations
|
$
|
174.3
|
$
|
4.0
|
$
|
178.3
|
|||||||
Per share data:
|
|||||||||||||
Weighted average shares outstanding – basic
|
53.0
|
53.0
|
|||||||||||
Weighted average shares outstanding – diluted
|
53.2
|
53.2
|
|||||||||||
Basic – Income from continuing operations
|
$
|
3.29
|
$
|
3.37
|
|||||||||
Diluted – Income from continuing operations
|
$
|
3.28
|
$
|
3.35
|
|||||||||
|
Year Ended December 31, 2018
|
|||||||||||
|
Historical
As Reported
|
Discontinued Operations of Epsilon (j)
|
Pro Forma
|
|||||||||
Revenues
|
||||||||||||
Services
|
$
|
2,420.0
|
$
|
(2,124.6
|
)
|
$
|
295.4
|
|||||
Redemption, net
|
676.3
|
—
|
676.3
|
|||||||||
Finance charges, net
|
4,694.9
|
—
|
4,694.9
|
|||||||||
Total revenue
|
7,791.2
|
(2,124.6
|
)
|
5,666.6
|
||||||||
Operating expenses
|
||||||||||||
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
|
4,220.9
|
(1,683.7
|
)
|
2,537.2
|
||||||||
Provision for loan loss
|
1,016.0
|
—
|
1,016.0
|
|||||||||
General and administrative
|
172.7
|
(10.2
|
)
|
162.5
|
||||||||
Depreciation and other amortization
|
196.1
|
(115.4
|
)
|
80.7
|
||||||||
Amortization of purchased intangibles
|
291.2
|
(178.3
|
)
|
112.9
|
||||||||
Total operating expenses
|
5,896.9
|
(1,987.6
|
)
|
3,909.3
|
||||||||
Operating income
|
1,894.3
|
(137.0
|
)
|
1,757.3
|
||||||||
Interest expense
|
||||||||||||
Securitization funding costs
|
220.2
|
—
|
220.2
|
|||||||||
Interest expense on deposits
|
165.7
|
—
|
165.7
|
|||||||||
Interest expense on long-term and other debt, net
|
284.7
|
(128.3
|
)
|
156.4
|
||||||||
Total interest expense, net
|
670.6
|
(128.3
|
)
|
542.3
|
||||||||
Income from continuing operations before income taxes
|
$
|
1,223.7
|
$
|
(8.7
|
)
|
$
|
1,215.0
|
|||||
Provision for income taxes
|
260.6
|
8.9
|
269.5
|
|||||||||
Income from continuing operations
|
$
|
963.1
|
$
|
(17.6
|
)
|
$
|
945.5
|
|||||
Per share data:
|
||||||||||||
Weighted average shares outstanding – basic
|
54.9
|
54.9
|
||||||||||
Weighted average shares outstanding – diluted
|
55.1
|
55.1
|
||||||||||
Basic – Income from continuing operations
|
$
|
17.56
|
$
|
17.24
|
||||||||
Diluted – Income from continuing operations
|
$
|
17.49
|
$
|
17.17
|
||||||||
|
Year Ended December 31, 2017
|
|||||||||||
|
Historical
As Reported
|
Discontinued Operations of Epsilon (j)
|
Pro Forma
|
|||||||||
Revenues
|
||||||||||||
Services
|
$
|
2,612.2
|
$
|
(2,244.7
|
)
|
$
|
367.5
|
|||||
Redemption, net
|
935.3
|
—
|
935.3
|
|||||||||
Finance charges, net
|
4,171.9
|
—
|
4,171.9
|
|||||||||
Total revenue
|
7,719.4
|
(2,244.7
|
)
|
5,474.7
|
||||||||
Operating expenses
|
||||||||||||
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
|
4,269.9
|
(1,800.4
|
)
|
2,469.5
|
||||||||
Provision for loan loss
|
1,140.1
|
—
|
1,140.1
|
|||||||||
General and administrative
|
166.3
|
(7.0
|
)
|
159.3
|
||||||||
Depreciation and other amortization
|
183.1
|
(109.4
|
)
|
73.7
|
||||||||
Amortization of purchased intangibles
|
314.5
|
(200.3
|
)
|
114.2
|
||||||||
Total operating expenses
|
6,073.9
|
(2,117.1
|
)
|
3,956.8
|
||||||||
Operating income
|
1,645.5
|
(127.6
|
)
|
1,517.9
|
||||||||
Interest expense
|
||||||||||||
Securitization funding costs
|
156.6
|
—
|
156.6
|
|||||||||
Interest expense on deposits
|
125.1
|
—
|
125.1
|
|||||||||
Interest expense on long-term and other debt, net
|
282.7
|
(109.0
|
)
|
173.7
|
||||||||
Total interest expense, net
|
564.4
|
(109.0
|
)
|
455.4
|
||||||||
Income from continuing operations before income taxes
|
$
|
1,081.1
|
$
|
(18.6
|
)
|
$
|
1,062.5
|
|||||
Provision for income taxes
|
292.4
|
0.9
|
293.3
|
|||||||||
Income from continuing operations
|
$
|
788.7
|
$
|
(19.5
|
)
|
$
|
769.2
|
|||||
Per share data:
|
||||||||||||
Weighted average shares outstanding – basic
|
55.7
|
55.7
|
||||||||||
Weighted average shares outstanding – diluted
|
55.9
|
55.9
|
||||||||||
Basic – Income from continuing operations
|
$
|
14.17
|
$
|
13.82
|
||||||||
Diluted – Income from continuing operations
|
$
|
14.10
|
$
|
13.75
|
||||||||
|
Year Ended December 31, 2016
|
|||||||||||
|
Historical
As Reported
|
Discontinued Operations of Epsilon (j)
|
Pro Forma
|
|||||||||
Revenues
|
||||||||||||
Services
|
$
|
2,504.8
|
$
|
(2,124.9
|
)
|
$
|
379.9
|
|||||
Redemption, net
|
993.6
|
—
|
993.6
|
|||||||||
Finance charges, net
|
3,639.7
|
—
|
3,639.7
|
|||||||||
Total revenue
|
7,138.1
|
(2,124.9
|
)
|
5,013.2
|
||||||||
Operating expenses
|
||||||||||||
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
|
4,276.8
|
(1,676.5
|
)
|
2,600.3
|
||||||||
Provision for loan loss
|
940.5
|
—
|
940.5
|
|||||||||
General and administrative
|
143.2
|
(7.6
|
)
|
135.6
|
||||||||
Depreciation and other amortization
|
167.1
|
(99.8
|
)
|
67.3
|
||||||||
Amortization of purchased intangibles
|
345.0
|
(225.4
|
)
|
119.6
|
||||||||
Total operating expenses
|
5,872.6
|
(2,009.3
|
)
|
3,863.3
|
||||||||
Operating income
|
1,265.5
|
(115.6
|
)
|
1,149.9
|
||||||||
Interest expense
|
||||||||||||
Securitization funding costs
|
125.6
|
—
|
125.6
|
|||||||||
Interest expense on deposits
|
84.7
|
—
|
84.7
|
|||||||||
Interest expense on long-term and other debt, net
|
218.2
|
(57.6
|
)
|
160.6
|
||||||||
Total interest expense, net
|
428.5
|
(57.6
|
)
|
370.9
|
||||||||
Income from continuing operations before income taxes
|
$
|
837.0
|
$
|
(58.0
|
)
|
$
|
779.0
|
|||||
Provision for income taxes
|
319.4
|
(20.6
|
)
|
298.8
|
||||||||
Income from continuing operations
|
$
|
517.6
|
$
|
(37.4
|
)
|
$
|
480.2
|
|||||
Less: Income from continuing operations attributable to non-controlling interest
|
1.8
|
—
|
1.8
|
|||||||||
Income from continuing operations attributable to common stockholders
|
$
|
515.8
|
$
|
(37.4
|
)
|
$
|
478.4
|
|||||
Per share data:
|
||||||||||||
Numerator
|
||||||||||||
Income from continuing operations attributable to common stockholders
|
$
|
515.8
|
$
|
478.4
|
||||||||
Less: Accretion of redeemable non-controlling interest
|
83.5
|
83.5
|
||||||||||
Income from continuing operations attributable to common stockholders after accretion of
redeemable non-controlling interest
|
$
|
432.3
|
$
|
394.9
|
||||||||
Denominator
|
||||||||||||
Weighted average shares outstanding – basic
|
58.6
|
58.6
|
||||||||||
Weighted average shares outstanding – diluted
|
58.9
|
58.9
|
||||||||||
Basic – Income from continuing operations attributable to common stockholders
|
$
|
7.37
|
$
|
6.73
|
||||||||
Diluted – Income from continuing operations attributable to common stockholders
|
$
|
7.34
|
$
|
6.71
|
(a) |
Reflects the cash proceeds received, net of estimated transaction costs and closing adjustments, in connection with the Epsilon divestiture.
|
(b) |
Reflects the assets and liabilities classified as held for sale in accordance with ASC 205.
|
(c) |
Reflects the Company’s income tax payable resulting from the Epsilon divestiture and the write-off of associated deferred tax assets and liabilities.
|
(d) |
Reflects the preliminary estimated after-tax loss on the sale of Epsilon. The actual after-tax loss to be recorded on the sale of Epsilon may change based on items such as adjustments to the estimated transaction costs as well as final
calculations related to the tax basis of the assets. The preliminary estimated loss was calculated as follows (in millions):
|
Estimated proceeds, net of transaction costs and closing adjustments
|
$
|
4,354.3
|
||
Epsilon net assets held for sale
|
(3,832.6
|
)
|
||
Recognition of accumulated translation adjustments resulting from the sale of Epsilon's foreign subsidiaries
|
(26.7
|
)
|
||
Pre-tax gain on sale of Epsilon
|
495.0
|
|||
Taxes on gain on sale of Epsilon
|
(831.3
|
)
|
||
Write-off of net deferred tax liabilities
|
149.7
|
|||
After-tax loss on sale of Epsilon
|
$
|
(186.6
|
)
|
(e) |
Reflects the mandatory repayment of senior debt upon consummation of the sale of Epsilon. Includes a repayment of approximately $1.9 billion of senior notes including related call premiums and a mandatory payment of $500.0 million of
the revolving credit facility.
|
(f) |
Reflects the write-off of unamortized debt issuance costs associated with the Company’s revolving credit facility.
|
(g) |
Reflects the mandatory repayment of senior debt upon consummation of the sale of Epsilon. Includes a repayment of approximately $1.9 billion of senior notes and a mandatory payment of $500.0 million of the revolving credit facility,
offset in part by the write-off of unamortized debt issuance costs associated with the Company’s senior notes.
|
(h) |
Represents the loss on extinguishment of debt, comprised of $46.1 million related to call premiums associated with the repayment of the Company’s senior notes and $24.0 million related to the write-off of unamortized debt issuance
costs.
|
(i) |
In the first quarter of 2019, Epsilon was presented as a discontinued operation in accordance with ASC 205 in our Quarterly Report on Form 10-Q. Included in our presentation was the allocation of interest expenses associated with $1.9
billion in senior notes. On April 30, 2019, the Company amended its credit agreement, which among other items, provided that upon consummation of the sale of Epsilon, a mandatory payment of $500.0 million of the revolving credit facility
will be required and all of the Company’s outstanding senior notes will be required to be redeemed. The pro forma adjustment represents the interest expense associated with the $500.0 million mandatory repayment of the revolving credit
facility, as well as the related income tax effect, which was not reflected in our historical results in our Quarterly Report on Form 10-Q for the period ended March 31, 2019.
|
(j) |
The Discontinued Operations of Epsilon columns in the unaudited pro forma condensed consolidated statements of income represent the historical financial results directly attributable to Epsilon and the interest expense associated with
the mandatory repayment of debt from the use of proceeds from the transaction, in accordance with ASC 205.
|