XML 69 R85.htm IDEA: XBRL DOCUMENT v3.20.1
SEGMENT INFORMATION (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Segment information    
Revenues $ 1,381.8 $ 1,334.2
Income (loss) before income taxes 25.4 213.0
Interest expense, net 138.6 143.9
Operating income (loss) 164.0 356.9
Depreciation and amortization 38.8 118.9
Stock compensation expense 4.7 21.1
Restructuring and other charges   7.9
Less: Securitization funding costs 49.9 57.3
Less: Interest expense on deposits 60.3 48.7
Continuing Operations    
Segment information    
Revenues 1,381.8 1,334.2
Income (loss) before income taxes 25.4 213.0
Interest expense, net 138.6 143.9
Operating income (loss) 164.0 356.9
Depreciation and amortization 38.8 46.4
Stock compensation expense 4.7 11.3
Gain on sale of business, net of strategic transaction costs (8.0)  
Strategic transaction costs 0.7  
Restructuring and other charges (6.5) 7.9
Adjusted EBITDA 193.7 422.5
Less: Securitization funding costs 49.9 57.3
Less: Interest expense on deposits 60.3 48.7
Adjusted EBITDA, net 83.5 316.5
LoyaltyOne    
Segment information    
Restructuring and other charges   7.9
Operating segment | LoyaltyOne    
Segment information    
Revenues 198.1 203.8
Income (loss) before income taxes 46.7 23.0
Interest expense, net (0.3) 1.1
Operating income (loss) 46.4 24.1
Gain on sale of business, net of strategic transaction costs (8.0)  
Strategic transaction costs 0.1  
Restructuring and other charges 0.1 7.9
Adjusted EBITDA 57.8 55.1
Adjusted EBITDA, net 57.8 55.1
Operating segment | LoyaltyOne | Continuing Operations    
Segment information    
Depreciation and amortization 18.2 20.1
Stock compensation expense 1.0 3.0
Operating segment | Card Services    
Segment information    
Revenues 1,183.6 1,130.4
Income (loss) before income taxes 32.1 266.9
Interest expense, net 110.2 106.0
Operating income (loss) 142.3 372.9
Restructuring and other charges (6.5)  
Adjusted EBITDA 157.2 400.9
Less: Securitization funding costs 49.9 57.3
Less: Interest expense on deposits 60.3 48.7
Adjusted EBITDA, net 47.0 294.9
Operating segment | Card Services | Continuing Operations    
Segment information    
Depreciation and amortization 19.7 24.3
Stock compensation expense 1.7 3.7
Corporate/Other    
Segment information    
Revenues 0.1  
Income (loss) before income taxes (53.4) (76.9)
Interest expense, net 28.7 36.8
Operating income (loss) (24.7) (40.1)
Strategic transaction costs 0.6  
Restructuring and other charges (0.1)  
Adjusted EBITDA (21.3) (33.5)
Adjusted EBITDA, net (21.3) (33.5)
Corporate/Other | Continuing Operations    
Segment information    
Depreciation and amortization 0.9 2.0
Stock compensation expense $ 2.0 $ 4.6