XML 128 R110.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
SEGMENT INFORMATION - Financial Information (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment information                      
Revenues $ 1,461.0 $ 1,437.6 $ 1,348.5 $ 1,334.2 $ 1,464.5 $ 1,423.2 $ 1,397.2 $ 1,381.7 $ 5,581.3 $ 5,666.6 $ 5,474.7
Income (loss) before income taxes 167.4 164.2 193.8 213.0 363.8 343.0 263.1 245.1 738.4 1,215.0 1,062.5
Interest expense, net 141.6 140.0 143.5 143.9 144.7 136.8 133.6 127.2 569.0 542.3 455.4
Operating income (loss) 309.0 $ 304.2 $ 337.3 $ 356.9 508.5 $ 479.8 $ 396.7 $ 372.3 1,307.4 1,757.3 1,517.9
Depreciation and amortization                 249.3 487.3 497.6
Stock compensation expense                 54.8 80.8 75.1
Restructuring and other charges                 118.1    
Loss on extinguishment of debt                 71.9    
Less: Securitization funding costs                 213.4 220.2 156.6
Less: Interest expense on deposits                 225.6 165.7 125.1
Capital expenditures                 142.3 199.8 225.4
Total assets 26,494.8       30,387.7       26,494.8 30,387.7  
Epsilon                      
Segment information                      
Total assets         4,157.4         4,157.4  
Continuing Operations                      
Segment information                      
Revenues                 5,581.3 5,666.6 5,474.7
Income (loss) before income taxes                 738.4 1,215.0 1,062.5
Interest expense, net                 569.0 542.3 455.4
Operating income (loss)                 1,307.4 1,757.3 1,517.9
Depreciation and amortization                 176.1 193.6 187.9
Stock compensation expense                 25.1 44.4 41.3
Strategic transaction costs                 11.7    
Restructuring and other charges                 118.1    
Loss on extinguishment of debt                 71.9    
Adjusted EBITDA                 1,710.3 1,995.3 1,747.1
Less: Securitization funding costs                 213.4 220.2 156.6
Less: Interest expense on deposits                 225.6 165.7 125.1
Adjusted EBITDA, net                 1,271.3 1,609.4 1,465.4
Capital expenditures                 86.5 93.3 118.2
LoyaltyOne                      
Segment information                      
Restructuring and other charges                 50.8    
Card Services                      
Segment information                      
Restructuring and other charges                 29.4    
Operating segment | LoyaltyOne                      
Segment information                      
Revenues                 1,033.1 1,068.4 1,303.5
Income (loss) before income taxes                 103.1 153.8 161.6
Interest expense, net                 2.3 5.6 5.4
Operating income (loss)                 105.4 159.4 167.0
Strategic transaction costs                 1.0    
Restructuring and other charges                 50.8    
Adjusted EBITDA                 244.5 254.2 256.7
Adjusted EBITDA, net                 244.5 254.2 256.7
Total assets 2,338.0       2,200.2       2,338.0 2,200.2  
Operating segment | LoyaltyOne | Continuing Operations                      
Segment information                      
Depreciation and amortization                 80.1 84.8 81.7
Stock compensation expense                 7.2 10.0 8.0
Capital expenditures                 41.5 34.0 55.2
Operating segment | Card Services                      
Segment information                      
Revenues                 4,547.8 4,597.6 4,170.6
Income (loss) before income taxes                 991.7 1,381.6 1,235.7
Interest expense, net                 439.0 385.9 281.7
Operating income (loss)                 1,430.7 1,767.5 1,517.4
Restructuring and other charges                 29.4    
Adjusted EBITDA                 1,558.7 1,881.9 1,626.6
Less: Securitization funding costs                 213.4 220.2 156.6
Less: Interest expense on deposits                 225.6 165.7 125.1
Adjusted EBITDA, net                 1,119.7 1,496.0 1,344.9
Total assets 23,931.1       23,904.2       23,931.1 23,904.2  
Operating segment | Card Services | Continuing Operations                      
Segment information                      
Depreciation and amortization                 89.3 101.1 98.4
Stock compensation expense                 9.3 13.3 10.8
Capital expenditures                 44.2 53.8 54.2
Corporate/Other                      
Segment information                      
Revenues                 0.4 0.6 0.6
Income (loss) before income taxes                 (356.4) (320.4) (334.8)
Interest expense, net                 127.7 150.8 168.3
Operating income (loss)                 (228.7) (169.6) (166.5)
Strategic transaction costs                 10.7    
Restructuring and other charges                 37.9    
Loss on extinguishment of debt                 71.9    
Adjusted EBITDA                 (92.9) (140.8) (136.2)
Adjusted EBITDA, net                 (92.9) (140.8) (136.2)
Total assets $ 225.7       $ 125.9       225.7 125.9  
Corporate/Other | Continuing Operations                      
Segment information                      
Depreciation and amortization                 6.7 7.7 7.8
Stock compensation expense                 8.6 21.1 22.5
Capital expenditures                 $ 0.8 $ 5.5 $ 8.8