SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported):
December 16, 2021

ALLIANCE DATA SYSTEMS CORPORATION
(Exact Name of Registrant as Specified in Charter)


Delaware
 
001-15749
 
31-1429215
(State or Other Jurisdiction
 
(Commission
 
(IRS Employer
of Incorporation)
 
File Number)
 
Identification No.)


3095 LOYALTY CIRCLE
COLUMBUS, Ohio 43219
(Address and Zip Code of Principal Executive Offices)

(614) 729-4000
(Registrant’s Telephone Number, including Area Code)

NOT APPLICABLE
(Former name or former address, if changed since last report)


Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:


 
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

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class
 
Trading symbol
 
Name of each exchange on which registered
Common Stock, par value $0.01 per share
 
ADS
 
NYSE

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company   ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    [  ]



Item 7.01 Regulation FD Disclosure.

As previously reported by Alliance Data Systems Corporation (“ADS” or the “Company”) in its Current Report on Form 8-K filed with the Securities and Exchange Commission (the “SEC”) on November 8, 2021 (the “Original 8-K”), the separation of Loyalty Ventures Inc. (“Loyalty Ventures”) from ADS was completed (the “Closing”) on November 5, 2021 after market close (the “Separation”). The Separation of Loyalty Ventures, which comprised the LoyaltyOne segment of ADS and has been classified by ADS as “Discontinued Operations,” was achieved through ADS’ distribution (the “Distribution”) of 81% of the shares of Loyalty Ventures common stock to holders of ADS common stock as of the close of business on the record date of October 27, 2021. ADS stockholders of record received one share of Loyalty Ventures common stock for every two and a half shares of ADS common stock. Following the Distribution, Loyalty Ventures became an independent, publicly-traded company, in which ADS has retained a 19% ownership interest. As part of the plan regarding the Separation, the Company received distributions from Loyalty Ventures prior to the effectiveness of the Separation in the aggregate amount of $750 million, of which $725 million was used by the Company to repay certain term loans as required under the Company’s credit agreement and $25 million was used by the Company to make scheduled amortization payments for the fourth quarter of 2021 with respect to such term loans.

At Closing, the Separation was not deemed to be a significant business disposition for financial reporting purposes and did not require the filing of pro forma financial information contemplated by Article 11 of Regulation S-X in the Original 8-K. To provide a better understanding of the impact of the Separation, ADS is hereby voluntarily providing its investors with certain unaudited adjusted condensed consolidated statements of income (collectively, the “Unaudited Adjusted Quarterly Financial Information”), which adjust the prior quarterly historical income statements of the Company for each of the seven quarters in the period from January 1, 2020 to September 30, 2021 (the “Adjusted Periods”) as follows:

(i)
to give effect to the Discontinued Operations as a result of the Separation as if the Separation had been consummated on January 1, 2020;

(ii)
in connection with the Separation, to reflect the Bank Holding Company Presentation (defined below); and

(iii)
to provide such income statements on a fully adjusted basis after giving effect to the Discontinued Operations and the Bank Holding Company Presentation.

The Unaudited Adjusted Quarterly Financial Information is based on, and should be read in conjunction with, the corresponding Quarterly Reports on Form 10-Q and the most recent Annual Report on Form 10-K, in each case previously filed by ADS with the SEC.




The “Adjustments for Discontinued Operations” column reflects the removal of the operations of Loyalty Ventures and is derived from the LoyaltyOne reportable operating segment presented in the corresponding Quarterly Reports on Form 10-Q or Annual Report on Form 10-K, adjusted to reflect directly attributable costs and allocations previously held in the Corporate segment, such as transaction costs, hedging costs, and interest on term loans required to be repaid as a result of the Separation. During 2021, the Company has recognized in Discontinued Operations approximately $30 million in associated transaction costs, approximately $20 million related to the release of a net investment hedge associated with the LoyaltyOne reportable operating segment that was previously recorded in Accumulated Other Comprehensive Loss in the Consolidated Balance Sheets and recognized in Discontinued Operations at the Closing, and approximately $10 million in allocated interest expense on the $725 million in term loans required to be repaid as a result of the Separation.  Of such preceding amounts, a portion has been reflected in the tables below and the majority will be recognized in the fourth quarter of 2021.

The “Adjustments for Bank Holding Company Presentation” column reflects the changes, due to the removal of the operations of Loyalty Ventures, in the presentation of the Company’s historic consolidated statements of income from SEC Regulation S-X Article 5, which is broadly applicable to all “commercial and industrial companies,” to Article 9, which is applicable to “bank holding companies” and is referred to herein as the “Bank Holding Company Presentation.” The changes from historical presentation to the Bank Holding Company Presentation, the most significant of which reflect a reclassification of Interest expense within Net interest income, are intended to reflect ADS’ operations going forward and better align the Company with its peers for comparability purposes.

The Unaudited Adjusted Quarterly Financial Information furnished on this Current Report on Form 8-K has been prepared in a manner consistent with the accounting policies of ADS. However, such Unaudited Adjusted Quarterly Financial Information (i) does not fully comply with Generally Accepted Accounting Principles or Article 11 of Regulation S-X, (ii) is not indicative of the results of operations that would have been realized had the Separation been completed, or the Bank Holding Company Presentation had been implemented, as of the date indicated, and (iii) is not meant to be indicative of the Company’s future results of operations that ADS will experience following the Separation or the change to the Bank Holding Company Presentation. ADS has provided, however, a reconciliation of the presentation of such Unaudited Adjusted Quarterly Financial Information to its historical quarterly financial information for the Adjusted Periods, consistent with the information that was previously reported by ADS in its Quarterly Reports on Forms 10-Q and Annual Report on Form 10-K. Investors are cautioned not to unduly rely on the Unaudited Adjusted Quarterly Financial Information. Any pro forma financial information for the Separation required by Article 11 of Regulation S-X to be included in ADS’ Annual Report on Form 10-K for the fiscal year ending December 31, 2021 (the “2021 10-K”) will be included by ADS in the 2021 10-K on a timely basis. As a result of the Separation, ADS also expects that its financial statements to be presented in the 2021 10-K will reflect the Bank Holding Company Presentation.






ALLIANCE DATA SYSTEMS CORPORATION
UNAUDITED ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)


 
 
Three Months Ended September 30, 2021
   
   
Historical As Reported
   
Adjustments for Discontinued Operations
   
As Adjusted for Discontinued Operations
   
Adjustments for Bank Holding Company Presentation
   
As Fully Adjusted
   
                                       
Revenues
                                         
Services
 
$
10.5
   
$
(72.2
)
 
$
(61.7
)
 
$
61.7
   
$
   
Redemption, net
   
97.1
     
(97.1
)
   
     
     
   
Finance charges, net
   
991.7
     
     
991.7
     
(991.7
)
   
   
Interest and fees on loans
   
     
     
     
991.7
     
991.7
 
(a)
Interest on cash and investment securities
   
     
     
     
2.1
     
2.1
 
(b)
Total interest income*
   
1,099.3
     
(169.3
)
   
930.0
     
63.8
     
993.8
   
Interest expense
                                                   
Interest on deposits
   
     
     
     
39.4
     
39.4
 
(b)
Interest on borrowings
   
     
     
     
51.6
     
51.6
 
(b)
Total interest expense
   
     
     
     
91.0
     
91.0
   
Net interest income*
   
1,099.3
     
(169.3
)
   
930.0
     
(27.2
)
   
902.8
   
Non-interest income
                                                   
Interchange revenue, net of retailer share arrangements
   
     
     
     
(97.0
)
   
(97.0
)
(c)
Other
   
     
     
     
45.0
     
45.0
 
(c)
Total non-interest income
   
     
     
     
(52.0
)
   
(52.0
)
 
Total net interest and non-interest income*
   
1,099.3
     
(169.3
)
   
930.0
     
(79.2
)
   
850.8
   
Provision for credit losses
   
161.1
     
     
161.1
     
     
161.1
   
Total net interest and non-interest income, after provision for credit losses*
   
938.2
     
(169.3
)
   
768.9
     
(79.2
)
   
689.7
   
Operating expenses
                                                   
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
   
489.2
     
(119.9
)
   
369.3
     
(369.3
)
   
   
General and administrative
   
34.5
     
(5.5
)
   
29.0
     
(29.0
)
   
   
Depreciation and other amortization
   
18.9
     
(8.7
)
   
10.2
     
(10.2
)
   
   
Amortization of purchased intangibles
   
12.8
     
(0.4
)
   
12.4
     
(12.4
)
   
   
Non-interest expenses
                                                   
Employee compensation and benefits
   
     
     
     
168.4
     
168.4
 
(d)
Card and processing expenses
   
     
     
     
80.9
     
80.9
 
(d)
Information processing and communication
   
     
     
     
54.5
     
54.5
 
(d)
Marketing expense
   
     
     
     
35.3
     
35.3
 
(d)
Depreciation and amortization
   
     
     
     
22.6
     
22.6
 
(e)
Other
   
     
     
     
68.9
     
68.9
 
(d)
Total non-interest expenses*
   
555.4
     
(134.5
)
   
420.9
     
9.7
     
430.6
   
                                                      
Operating income
   
382.8
     
(34.8
)
   
348.0
     
(88.9
)
   
259.1
   
Interest expense
                                                   
Securitization funding costs
   
26.0
     
     
26.0
     
(26.0
)
   
   
Interest expense on deposits
   
37.3
     
     
37.3
     
(37.3
)
   
   
Interest expense on long-term and other debt, net
   
28.8
     
(3.2
)
   
25.6
     
(25.6
)
   
   
Total interest expense, net
   
92.1
     
(3.2
)
   
88.9
     
(88.9
)
   
   
Income from continuing operations before income taxes
   
290.7
     
(31.6
)
   
259.1
     
     
259.1
   
Provision for income taxes
   
67.0
     
(13.5
)
   
53.5
     
     
53.5
   
Income from continuing operations
   
223.7
     
(18.1
)
   
205.6
     
     
205.6
   
Income from discontinued operations, net of taxes
   
     
18.1
     
18.1
     
     
18.1
   
Net income
 
$
223.7
   
$
   
$
223.7
   
$
   
$
223.7
   
__________________________________

*       Caption not historically provided.
(a)     Represents financing fees, net previously reported in Finance charges, net revenue.
(b)     Represents interest income and interest expense previously reported in Total interest expense, net.
(c)     Represents servicing fees previously reported in Services revenue, and the gain/loss on portfolio and other sales previously reported in Cost of operations.
(d)     Represents further detailed expense line items previously reported in Cost of operations and General and administrative expense.
(e)     Represents depreciation and amortization previously reported in Depreciation and other amortization, and Amortization of purchased intangibles.




ALLIANCE DATA SYSTEMS CORPORATION
UNAUDITED ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)


 
 
Three Months Ended June 30, 2021
   
   
Historical As Reported
   
Adjustments for Discontinued Operations
   
As Adjusted for Discontinued Operations
   
Adjustments for Bank Holding Company Presentation
   
As Fully Adjusted
   
                                       
Revenues
                                         
Services
 
$
20.7
   
$
(72.1
)
 
$
(51.4
)
 
$
51.4
   
$
   
Redemption, net
   
78.8
     
(78.8
)
   
     
     
   
Finance charges, net
   
912.9
     
     
912.9
     
(912.9
)
   
   
Interest and fees on loans
   
     
     
     
912.9
     
912.9
 
(a)
Interest on cash and investment securities
   
     
     
     
1.7
     
1.7
 
(b)
Total interest income*
   
1,012.4
     
(150.9
)
   
861.5
     
53.1
     
914.6
   
Interest expense
                                                   
Interest on deposits
   
     
     
     
43.4
     
43.4
 
(b)
Interest on borrowings
   
     
     
     
56.7
     
56.7
 
(b)
Total interest expense
   
     
     
     
100.1
     
100.1
   
Net interest income*
   
1,012.4
     
(150.9
)
   
861.5
     
(47.0
)
   
814.5
   
Non-interest income
                                                   
Interchange revenue, net of retailer share arrangements
   
     
     
     
(85.4
)
   
(85.4
)
(c)
Other
   
     
     
     
34.3
     
34.3
 
(c)
Total non-interest income
   
     
     
     
(51.1
)
   
(51.1
)
 
Total net interest and non-interest income*
   
1,012.4
     
(150.9
)
   
861.5
     
(98.1
)
   
763.4
   
Provision for credit losses
   
(14.1
)
   
     
(14.1
)
   
     
(14.1
)
 
Total net interest and non-interest income, after provision for credit losses*
   
1,026.5
     
(150.9
)
   
875.6
     
(98.1
)
   
777.5
   
Operating expenses
                                                   
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
   
494.5
     
(117.1
)
   
377.4
     
(377.4
)
   
   
General and administrative
   
27.2
     
(3.5
)
   
23.7
     
(23.7
)
   
   
Depreciation and other amortization
   
20.0
     
(9.0
)
   
11.0
     
(11.0
)
   
   
Amortization of purchased intangibles
   
11.5
     
(0.4
)
   
11.1
     
(11.1
)
   
   
Non-interest expenses
                                                   
Employee compensation and benefits
   
     
     
     
161.5
     
161.5
 
(d)
Card and processing expenses
   
     
     
     
83.3
     
83.3
 
(d)
Information processing and communication
   
     
     
     
55.0
     
55.0
 
(d)
Marketing expense
   
     
     
     
35.4
     
35.4
 
(d)
Depreciation and amortization
   
     
     
     
22.1
     
22.1
 
(e)
Other
   
     
     
     
66.2
     
66.2
 
(d)
Total non-interest expenses*
   
553.2
     
(130.0
)
   
423.2
     
0.3
     
423.5
   
                                                      
Operating income
   
473.3
     
(20.9
)
   
452.4
     
(98.4
)
   
354.0
   
Interest expense
                                                   
Securitization funding costs
   
30.4
     
     
30.4
     
(30.4
)
   
   
Interest expense on deposits
   
41.8
     
     
41.8
     
(41.8
)
   
   
Interest expense on long-term and other debt, net
   
29.5
     
(3.3
)
   
26.2
     
(26.2
)
   
   
Total interest expense, net
   
101.7
     
(3.3
)
   
98.4
     
(98.4
)
   
   
Income from continuing operations before income taxes
   
371.6
     
(17.6
)
   
354.0
     
     
354.0
   
Provision for income taxes
   
98.1
     
(7.0
)
   
91.1
     
     
91.1
   
Income from continuing operations
   
273.5
     
(10.6
)
   
262.9
     
     
262.9
   
Income from discontinued operations, net of taxes
   
     
10.6
     
10.6
     
     
10.6
   
Net income
 
$
273.5
   
$
   
$
273.5
   
$
   
$
273.5
   
__________________________________

*       Caption not historically provided.
(a)     Represents financing fees, net previously reported in Finance charges, net revenue.
(b)     Represents interest income and interest expense previously reported in Total interest expense, net.
(c)     Represents servicing fees previously reported in Services revenue, and the gain/loss on portfolio and other sales previously reported in Cost of operations.
(d)     Represents further detailed expense line items previously reported in Cost of operations and General and administrative expense.
(e)     Represents depreciation and amortization previously reported in Depreciation and other amortization, and Amortization of purchased intangibles.




ALLIANCE DATA SYSTEMS CORPORATION
UNAUDITED ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)


 
 
Three Months Ended March 31, 2021
   
   
Historical As Reported
   
Adjustments for Discontinued Operations
   
As Adjusted for Discontinued Operations
   
Adjustments for Bank Holding Company Presentation
   
As Fully Adjusted
   
                                       
Revenues
                                         
Services
 
$
39.4
   
$
(71.6
)
 
$
(32.2
)
 
$
32.2
   
$
   
Redemption, net
   
104.9
     
(104.9
)
   
     
     
   
Finance charges, net
   
940.6
     
     
940.6
     
(940.6
)
   
   
Interest and fees on loans
   
     
     
     
940.6
     
940.6
 
(a)
Interest on cash and investment securities
   
     
     
     
1.6
     
1.6
 
(b)
Total interest income*
   
1,084.9
     
(176.5
)
   
908.4
     
33.8
     
942.2
   
Interest expense
                                                   
Interest on deposits
   
     
     
     
47.0
     
47.0
 
(b)
Interest on borrowings
   
     
     
     
59.9
     
59.9
 
(b)
Total interest expense
   
     
     
     
106.9
     
106.9
   
Net interest income*
   
1,084.9
     
(176.5
)
   
908.4
     
(73.1
)
   
835.3
   
Non-interest income
                                                   
Interchange revenue, net of retailer share arrangements
   
     
     
     
(67.7
)
   
(67.7
)
(c)
Other
   
     
     
     
34.8
     
34.8
 
(c)
Total non-interest income
   
     
     
     
(32.9
)
   
(32.9
)
 
Total net interest and non-interest income*
   
1,084.9
     
(176.5
)
   
908.4
     
(106.0
)
   
802.4
   
Provision for credit losses
   
33.4
     
     
33.4
     
     
33.4
   
Total net interest and non-interest income, after provision for credit losses*
   
1,051.5
     
(176.5
)
   
875.0
     
(106.0
)
   
769.0
   
Operating expenses
                                                   
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
   
497.5
     
(135.9
)
   
361.6
     
(361.6
)
   
   
General and administrative
   
16.9
     
(0.6
)
   
16.3
     
(16.3
)
   
   
Depreciation and other amortization
   
22.9
     
(8.6
)
   
14.3
     
(14.3
)
   
   
Amortization of purchased intangibles
   
11.1
     
(0.4
)
   
10.7
     
(10.7
)
   
   
Non-interest expenses
                                                   
Employee compensation and benefits
   
     
     
     
158.8
     
158.8
 
(d)
Card and processing expenses
   
     
     
     
77.8
     
77.8
 
(d)
Information processing and communication
   
     
     
     
51.5
     
51.5
 
(d)
Marketing expense
   
     
     
     
42.1
     
42.1
 
(d)
Depreciation and amortization
   
     
     
     
25.0
     
25.0
 
(e)
Other
   
     
     
     
47.1
     
47.1
 
(d)
Total non-interest expenses*
   
548.4
     
(145.5
)
   
402.9
     
(0.6
)
   
402.3
   
                                                      
Operating income
   
503.1
     
(31.0
)
   
472.1
     
(105.4
)
   
366.7
   
Interest expense
                                                   
Securitization funding costs
   
33.6
     
     
33.6
     
(33.6
)
   
   
Interest expense on deposits
   
45.5
     
     
45.5
     
(45.5
)
   
   
Interest expense on long-term and other debt, net
   
29.6
     
(3.3
)
   
26.3
     
(26.3
)
   
   
Total interest expense, net
   
108.7
     
(3.3
)
   
105.4
     
(105.4
)
   
   
Income from continuing operations before income taxes
   
394.4
     
(27.7
)
   
366.7
     
     
366.7
   
Provision for income taxes
   
108.2
     
(9.5
)
   
98.7
     
     
98.7
   
Income from continuing operations
   
286.2
     
(18.2
)
   
268.0
     
     
268.0
   
Income from discontinued operations, net of taxes
   
     
18.2
     
18.2
     
     
18.2
   
Net income
 
$
286.2
   
$
   
$
286.2
   
$
   
$
286.2
   
__________________________________

*       Caption not historically provided.
(a)     Represents financing fees, net previously reported in Finance charges, net revenue.
(b)     Represents interest income and interest expense previously reported in Total interest expense, net.
(c)     Represents servicing fees previously reported in Services revenue, and the gain/loss on portfolio and other sales previously reported in Cost of operations.
(d)     Represents further detailed expense line items previously reported in Cost of operations and General and administrative expense.
(e)     Represents depreciation and amortization previously reported in Depreciation and other amortization, and Amortization of purchased intangibles.




ALLIANCE DATA SYSTEMS CORPORATION
UNAUDITED ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)


 
 
Three Months Ended December 31, 2020
   
   
Historical As Reported
   
Adjustments for Discontinued Operations
   
As Adjusted for Discontinued Operations
   
Adjustments for Bank Holding Company Presentation
   
As Fully Adjusted
   
                                       
Revenues
                                         
Services
 
$
7.7
   
$
(76.5
)
 
$
(68.8
)
 
$
68.8
   
$
   
Redemption, net
   
154.4
     
(154.4
)
   
     
     
   
Finance charges, net
   
947.7
     
     
947.7
     
(947.7
)
   
   
Interest and fees on loans
   
     
     
     
947.7
     
947.7
 
(a)
Interest on cash and investment securities
   
     
     
     
2.0
     
2.0
 
(b)
Total interest income*
   
1,109.8
     
(230.9
)
   
878.9
     
70.8
     
949.7
   
Interest expense
                                                   
Interest on deposits
   
     
     
     
49.3
     
49.3
 
(b)
Interest on borrowings
   
     
     
     
62.1
     
62.1
 
(b)
Total interest expense
   
     
     
     
111.4
     
111.4
   
Net interest income*
   
1,109.8
     
(230.9
)
   
878.9
     
(40.6
)
   
838.3
   
Non-interest income
                                                   
Interchange revenue, net of retailer share arrangements
   
     
     
     
(107.0
)
   
(107.0
)
(c)
Other
   
     
     
     
37.6
     
37.6
 
(c)
Total non-interest income
   
     
     
     
(69.4
)
   
(69.4
)
 
Total net interest and non-interest income*
   
1,109.8
     
(230.9
)
   
878.9
     
(110.0
)
   
768.9
   
Provision for credit losses
   
152.5
     
     
152.5
     
     
152.5
   
Total net interest and non-interest income, after provision for credit losses*
   
957.3
     
(230.9
)
   
726.4
     
(110.0
)
   
616.4
   
Operating expenses
                                                   
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
   
602.6
     
(188.1
)
   
414.5
     
(414.5
)
   
   
General and administrative
   
32.4
     
(1.7
)
   
30.7
     
(30.7
)
   
   
Depreciation and other amortization
   
42.4
     
(8.3
)
   
34.1
     
(34.1
)
   
   
Amortization of purchased intangibles
   
21.2
     
(12.8
)
   
8.4
     
(8.4
)
   
   
Non-interest expenses
                                                   
Employee compensation and benefits
   
     
     
     
158.1
     
158.1
 
(d)
Card and processing expenses
   
     
     
     
83.9
     
83.9
 
(d)
Information processing and communication
   
     
     
     
47.7
     
47.7
 
(d)
Marketing expense
   
     
     
     
57.5
     
57.5
 
(d)
Depreciation and amortization
   
     
     
     
42.4
     
42.4
 
(e)
Other
   
     
     
     
97.6
     
97.6
 
(d)
Total non-interest expenses*
   
698.6
     
(210.9
)
   
487.7
     
(0.5
)
   
487.2
   
                                                      
Operating income
   
258.7
     
(20.0
)
   
238.7
     
(109.5
)
   
129.2
   
Interest expense
                                                   
Securitization funding costs
   
35.8
     
     
35.8
     
(35.8
)
   
   
Interest expense on deposits
   
47.4
     
     
47.4
     
(47.4
)
   
   
Interest expense on long-term and other debt, net
   
29.3
     
(3.0
)
   
26.3
     
(26.3
)
   
   
Total interest expense, net
   
112.5
     
(3.0
)
   
109.5
     
(109.5
)
   
   
Income from continuing operations before income taxes
   
146.2
     
(17.0
)
   
129.2
     
     
129.2
   
Provision for income taxes
   
52.9
     
1.9
     
54.8
     
     
54.8
   
Income from continuing operations
   
93.3
     
(18.9
)
   
74.4
     
     
74.4
   
(Loss) income from discontinued operations, net of taxes
   
(81.3
)
   
18.9
     
(62.4
)
   
     
(62.4
)
 
Net income
 
$
12.0
   
$
   
$
12.0
   
$
   
$
12.0
   
__________________________________

*       Caption not historically provided.
(a)     Represents financing fees, net previously reported in Finance charges, net revenue.
(b)     Represents interest income and interest expense previously reported in Total interest expense, net.
(c)     Represents servicing fees previously reported in Services revenue, and the gain/loss on portfolio and other sales previously reported in Cost of operations.
(d)     Represents further detailed expense line items previously reported in Cost of operations and General and administrative expense.
(e)     Represents depreciation and amortization previously reported in Depreciation and other amortization, and Amortization of purchased intangibles.




ALLIANCE DATA SYSTEMS CORPORATION
UNAUDITED ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)


 
 
Three Months Ended September 30, 2020
   
   
Historical As Reported
   
Adjustments for Discontinued Operations
   
As Adjusted for Discontinued Operations
   
Adjustments for Bank Holding Company Presentation
   
As Fully Adjusted
   
                                       
Revenues
                                         
Services
 
$
24.7
   
$
(71.7
)
 
$
(47.0
)
 
$
47.0
   
$
   
Redemption, net
   
113.1
     
(113.1
)
   
     
     
   
Finance charges, net
   
912.7
     
     
912.7
     
(912.7
)
   
   
Interest and fees on loans
   
     
     
     
912.7
     
912.7
 
(a)
Interest on cash and investment securities
   
     
     
     
2.2
     
2.2
 
(b)
Total interest income*
   
1,050.5
     
(184.8
)
   
865.7
     
49.2
     
914.9
   
Interest expense
                                                   
Interest on deposits
   
     
     
     
54.7
     
54.7
 
(b)
Interest on borrowings
   
     
     
     
59.3
     
59.3
 
(b)
Total interest expense
   
     
     
     
114.0
     
114.0
   
Net interest income*
   
1,050.5
     
(184.8
)
   
865.7
     
(64.8
)
   
800.9
   
Non-interest income
                                                   
Interchange revenue, net of retailer share arrangements
   
     
     
     
(83.4
)
   
(83.4
)
(c)
Other
   
     
     
     
36.7
     
36.7
 
(c)
Total non-interest income
   
     
     
     
(46.7
)
   
(46.7
)
 
Total net interest and non-interest income*
   
1,050.5
     
(184.8
)
   
865.7
     
(111.5
)
   
754.2
   
Provision for credit losses
   
207.7
     
     
207.7
     
     
207.7
   
Total net interest and non-interest income, after provision for credit losses*
   
842.8
     
(184.8
)
   
658.0
     
(111.5
)
   
546.5
   
Operating expenses
                                                   
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
   
482.7
     
(146.4
)
   
336.3
     
(336.3
)
   
   
General and administrative
   
29.0
     
(0.9
)
   
28.1
     
(28.1
)
   
   
Depreciation and other amortization
   
18.4
     
(7.7
)
   
10.7
     
(10.7
)
   
   
Amortization of purchased intangibles
   
21.7
     
(12.6
)
   
9.1
     
(9.1
)
   
   
Non-interest expenses
                                                   
Employee compensation and benefits
   
     
     
     
159.5
     
159.5
 
(d)
Card and processing expenses
   
     
     
     
83.4
     
83.4
 
(d)
Information processing and communication
   
     
     
     
45.6
     
45.6
 
(d)
Marketing expense
   
     
     
     
24.5
     
24.5
 
(d)
Depreciation and amortization
   
     
     
     
19.9
     
19.9
 
(e)
Other
   
     
     
     
51.6
     
51.6
 
(d)
Total non-interest expenses*
   
551.8
     
(167.6
)
   
384.2
     
0.3
     
384.5
   
                                                      
Operating income
   
291.0
     
(17.2
)
   
273.8
     
(111.8
)
   
162.0
   
Interest expense
                                                   
Securitization funding costs
   
37.5
     
     
37.5
     
(37.5
)
   
   
Interest expense on deposits
   
52.9
     
     
52.9
     
(52.9
)
   
   
Interest expense on long-term and other debt, net
   
24.7
     
(3.3
)
   
21.4
     
(21.4
)
   
   
Total interest expense, net
   
115.1
     
(3.3
)
   
111.8
     
(111.8
)
   
   
Income from continuing operations before income taxes
   
175.9
     
(13.9
)
   
162.0
     
     
162.0
   
Provision for income taxes
   
42.6
     
4.3
     
46.9
     
     
46.9
   
Income from continuing operations
   
133.3
     
(18.2
)
   
115.1
     
     
115.1
   
Income from discontinued operations, net of taxes
   
     
18.2
     
18.2
     
     
18.2
   
Net income
 
$
133.3
   
$
   
$
133.3
   
$
   
$
133.3
   
__________________________________

*       Caption not historically provided.
(a)     Represents financing fees, net previously reported in Finance charges, net revenue.
(b)     Represents interest income and interest expense previously reported in Total interest expense, net.
(c)     Represents servicing fees previously reported in Services revenue, and the gain/loss on portfolio and other sales previously reported in Cost of operations.
(d)     Represents further detailed expense line items previously reported in Cost of operations and General and administrative expense.
(e)     Represents depreciation and amortization previously reported in Depreciation and other amortization, and Amortization of purchased intangibles.




ALLIANCE DATA SYSTEMS CORPORATION
UNAUDITED ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)


 
 
Three Months Ended June 30, 2020
   
   
Historical As Reported
   
Adjustments for Discontinued Operations
   
As Adjusted for Discontinued Operations
   
Adjustments for Bank Holding Company Presentation
   
As Fully Adjusted
   
                                       
Revenues
                                         
Services
 
$
37.9
   
$
(66.4
)
 
$
(28.5
)
 
$
28.5
   
$
   
Redemption, net
   
84.7
     
(84.7
)
   
     
     
   
Finance charges, net
   
856.7
     
     
856.7
     
(856.7
)
   
   
Interest and fees on loans
   
     
     
     
856.7
     
856.7
 
(a)
Interest on cash and investment securities
   
     
     
     
2.9
     
2.9
 
(b)
Total interest income*
   
979.3
     
(151.1
)
   
828.2
     
31.4
     
859.6
   
Interest expense
                                                   
Interest on deposits
   
     
     
     
61.2
     
61.2
 
(b)
Interest on borrowings
   
     
     
     
65.9
     
65.9
 
(b)
Total interest expense
   
     
     
     
127.1
     
127.1
   
Net interest income*
   
979.3
     
(151.1
)
   
828.2
     
(95.7
)
   
732.5
   
Non-interest income
                                                   
Interchange revenue, net of retailer share arrangements
   
     
     
     
(67.3
)
   
(67.3
)
(c)
Other
   
     
     
     
39.2
     
39.2
 
(c)
Total non-interest income
   
     
     
     
(28.1
)
   
(28.1
)
 
Total net interest and non-interest income*
   
979.3
     
(151.1
)
   
828.2
     
(123.8
)
   
704.4
   
Provision for credit losses
   
250.1
     
     
250.1
     
     
250.1
   
Total net interest and non-interest income, after provision for credit losses*
   
729.2
     
(151.1
)
   
578.1
     
(123.8
)
   
454.3
   
Operating expenses
                                                   
Cost of operations (exclusive of depreciation and amortization disclosed separately below)
   
492.8
     
(108.9
)
   
383.9
     
(383.9
)
   
   
General and administrative
   
20.4
     
(0.6
)
   
19.8
     
(19.8
)
   
   
Depreciation and other amortization
   
20.3
     
(6.6
)
   
13.7
     
(13.7
)
   
   
Amortization of purchased intangibles
   
21.0
     
(11.8
)
   
9.2
     
(9.2
)
   
   
Non-interest expenses
                                                   
Employee compensation and benefits
   
     
     
     
150.1
     
150.1
 
(d)
Card and processing expenses
   
     
     
     
104.4
     
104.4
 
(d)
Information processing and communication
   
     
     
     
46.9
     
46.9
 
(d)
Marketing expense
   
     
     
     
21.9
     
21.9
 
(d)
Depreciation and amortization
   
     
     
     
23.0
     
23.0
 
(e)
Other
   
     
     
     
80.7
     
80.7
 
(d)
Total non-interest expenses*
   
554.5
     
(127.9
)
   
426.6
     
0.4
     
427.0
   
                                                      
Operating income
   
174.7
     
(23.2
)
   
151.5
     
(124.2
)
   
27.3
   
Interest expense
                                                   
Securitization funding costs
   
42.7
     
     
42.7
     
(42.7
)
   
   
Interest expense on deposits
   
58.9
     
     
58.9
     
(58.9
)
   
   
Interest expense on long-term and other debt, net
   
26.1
     
(3.5
)
   
22.6
     
(22.6
)
   
   
Total interest expense, net
   
127.7
     
(3.5
)
   
124.2
     
(124.2
)
   
   
Income from continuing operations before income taxes
   
47.0
     
(19.7
)
   
27.3
     
     
27.3
   
Provision for income taxes
   
8.6
     
(0.6
)
   
8.0
     
     
8.0
   
Income from continuing operations
   
38.4
     
(19.1
)
   
19.3
     
     
19.3
   
Income from discontinued operations, net of taxes
   
     
19.1
     
19.1
     
     
19.1
   
Net income
 
$
38.4
   
$
   
$
38.4
   
$
   
$
38.4
   
__________________________________

*       Caption not historically provided.
(a)     Represents financing fees, net previously reported in Finance charges, net revenue.
(b)     Represents interest income and interest expense previously reported in Total interest expense, net.
(c)     Represents servicing fees previously reported in Services revenue, and the gain/loss on portfolio and other sales previously reported in Cost of operations.
(d)     Represents further detailed expense line items previously reported in Cost of operations and General and administrative expense.
(e)     Represents depreciation and amortization previously reported in Depreciation and other amortization, and Amortization of purchased intangibles.




ALLIANCE DATA SYSTEMS CORPORATION
UNAUDITED ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)


 
 
Three Months Ended March 31, 2020
   
   
Historical As Reported
   
Adjustments for Discontinued Operations
   
As Adjusted for Discontinued Operations
   
Adjustments for Bank Holding Company Presentation
   
As Fully Adjusted
   
                                       
Revenues
                                         
Services