deutsche bank 23rd annual european leveraged finance ...€¦ · deutsche bank 23rd annual european...
TRANSCRIPT
Deutsche Bank 23rd Annual European Leveraged Finance Conference
5 June 2019
Confidential
Disclaimer
Confidential 1
This presentation has been prepared by NewDay Cards Limited on behalf of NewDay Group (Jersey)
Limited (the “Company”) on a confidential basis solely for information purposes. For the purposes of this
notice, the presentation that follows shall mean and include the slides that follow, the oral presentation of
the slides by the Company or any person on behalf of the Company, any question and answer sessions
that follows the oral presentation, printed copies of this document and any materials distributed at, or in
connection with the presentation (collectively, this “Presentation”). By attending the meeting at which this
Presentation is made, or by reading this Presentation, you will be deemed to have (i) agreed to the
following restrictions and made the following undertakings and (ii) acknowledged that you understand the
legal and regulatory sanctions attached to the misuse, disclosure or improper circulation of this
Presentation.
All financial information contained in this Presentation relates to the consolidated financial results
of the Company (and not, except where expressly stated to the case, NewDay BondCo plc). None of
the information contained in this Presentation has been audited, reviewed or verified by any independent
accounting firm other than the financial information relating to the 12 month periods ended 31 December
2017 and 31 December 2018. Due to rounding, numbers presented throughout this Presentation may not
add up precisely to the totals indicated and percentages may not precisely reflect the absolute figures for
the same reason. All non-financial information contained in this Presentation relates to the business,
assets and operations of the Company together with its subsidiaries and subsidiary undertakings (the
“Group”). All financial information contained in this Presentation relating to the 12 month period ended 31
December 2017 is shown on a pro forma basis reflecting the consolidated performance of NewDay Group
Holdings S.à r.l. for the period from 1 January 2017 to 25 January 2017, being the date on which NewDay
Group (Jersey) Limited acquired NewDay Group Holdings S.à r.l.. Certain financial data included in this
presentation consists of “non-IFRS financial measures”. These non-IFRS financial measures, as defined by
the Company, may not be comparable to similarly-titled measures as presented by other companies, nor
should they be considered as an alternative to the historical financial results or other indicators of the
Company’s cash flow based on IFRS. Even though the non-IFRS financial measures are used by
management to assess the Company’s financial position, financial results and liquidity and these types of
measures are commonly used by investors, they have important limitations as analytical tools, and you
should not consider them in isolation or as substitutes for analysis of the Company’s financial position or
results of operations as reported under IFRS. The inclusion of such non-IFRS financial measures in this
Presentation or any related presentation should not be regarded as a representation or warranty by the
Company, any member of the Group, any of their respective affiliates, advisors or representatives or any
other person as to the accuracy or completeness of such information’s portrayal of the financial condition
or results of operations of the Company and should not be relied upon when making an investment
decision.
References to Adjusted EBITDA throughout this Presentation are references to “Consolidated EBITDA” as
defined in the legal documentation relating to the £425m Senior Secured Notes issued by NewDay
BondCo plc on 25 January 2017 (the Senior Secured Debt) and the Super Senior Revolving Credit Facility
entered into by the Company on 25 January 2017 (the Revolving Credit Facility) based on IFRS as in force
as at 31 March 2019 (or, in respect of periods ending prior to 31 March 2019, IFRS at the relevant time).
However, all ratios, baskets and calculations required under the terms of the Senior Secured Debt and
Revolving Credit Facility are based on IFRS as in force as at 25 January 2017. As a result, such ratios,
baskets and calculations may differ significantly from any ratios or figures which are contained in this
Presentation. In particular, references to EBITDA leverage and EBITDA interest cover contained in this
Presentation have been calculated (subject to certain adjustments) in accordance with IFRS as in force as
at 31 March 2019 (or, in respect of periods ending prior to 31 March 2019, IFRS at the relevant time). As a
result, such figures will differ significantly from the calculation of Consolidated Senior Secured Net
Leverage Ratio and Fixed Charge Corporate Debt Coverage Ratio (as defined under the terms of the
Senior Secured Debt and Revolving Credit Facility).
This Presentation may contain forward-looking statements. All statements other than statements of
historical fact included in this Presentation are forward-looking statements. Forward-looking statements
express the Company’s current expectations and projections relating to their financial condition, results of
operations, plans, objectives, future performance and business. These statements may include, without
limitation, any statements preceded by, followed by or including words such as “aim,” “anticipate,” “believe,”
“can have,” “could,” “estimate,” “expect,” “intend,” “likely,” “may,” “plan,” “project,” “should,” “target,” “will,”
“would” and other words and terms of similar meaning or the negative thereof. Such forward-looking
statements involve known and unknown risks, uncertainties and other important factors beyond the
Company’s control that could cause the Company’s actual results, performance or achievements to be
materially different from the expected results, performance or achievements expressed or implied by such
forward-looking statements. Such forward-looking statements are based on numerous assumptions
regarding the Company’s present and future business strategies and the environment in which it will
operate in the future. You acknowledge that circumstances may change and the contents of this
Presentation may become outdated as a result.
The information contained in this Presentation should be considered in the context of the circumstances
prevailing at the time and will not be updated to reflect material developments that may occur after the date
of this Presentation. The information and opinions in this Presentation are provided as at the date of this
Presentation and are subject to change without notice. None of the Company, any member of the Group,
any of their respective affiliates, advisors or representatives or any other person shall have any liability
whatsoever (in negligence or otherwise) for any loss howsoever arising from any use of this Presentation
or its contents or otherwise arising in connection with this Presentation, or any action taken by you or any
of your officers, employees, agents or associates on the basis of the information in this Presentation.
This Presentation is not for publication, release or distribution in any jurisdiction where to do so would
constitute a violation of the relevant laws of such jurisdiction nor should it be taken or transmitted into such
jurisdiction. Nothing in this Presentation constitutes an offer to subscribe for, or otherwise acquire, any
securities.
Business overview
Confidential
NewDay history
Confidential 3
2001
2007
marbles portfolio
acquired from HSBC
aqua credit card
launched
2002
James Corcoran
appointed CEO
2009
2010
opus portfolio
acquired from Citi
2012
aqua advance and
reward cards
launched
Värde Partners
acquires SAV Credit
2011
Entry into Co-Brands
through acquisition of
Santander UK Co-
brand credit and store
card business
2013
2014
Renamed NewDay
Co-brand Master
Trust Securitisation
aqua start card
launched
2016
Authorised by FCA
TUI card launched
Cinven and CVC
Capital Partners
announced
acquisition of
NewDay
marbles card re-
launched
Own-brand Master
Trust Securitisation
2015
SAV Credit
established
Amazon card
launched
opus card
re-launched
2017
2018
NewPay digital credit
product launched
Fluid card launched
Launch of mobile
apps and e-servicing
Sir Michael Rake
appointed as
Chairman
We were founded in 2001 as SAV Credit, launching our first credit card, aqua in 2002.
We are now a leading consumer credit company serving around five million customers across
the UK through our diverse & growing business.
Launch &
DevelopmentAcquisitions, Integration and Development Reinvigorate and Grow Digitalise and Re-imagine
Argos
card
launched
2019
+64(2017: +65)
Net Promoter
Score
NewDay in numbers*
Confidential 4
Our award-winning business is growing
1.4m(2017: 0.7m)
app downloads
to date
1,208(2017: 1,001)
colleagues
£5.0bn(2017: £3.9bn)
total spend
1.2m(2017: 1.1m)
new account
acquisitions
107m(2017: 83m)
transactions
processed
£2.6bn(2017: £2.2bn)
closing Group receivables
* Values presented as at 31 December 2018 / 2018, with 2017 comparatives as stated
Trusted brands
Our brands Our retail partners
Confidential 5
We help customers be better with credit with our Own-brand products and, together with our retail partners, our Co-brand credit solutions
How we deliver our vision
Confidential 6
Opportunity Enablers
Evolving with our customers to address changing needs
Outcomes
Driving high standards forour customers, colleagues and community through our Manifesto
Leveraging a leading digital platform
Acquiring new customers and creating long-term relationships
Delivering strong controlled growth
The way our customers apply, spend and pay is changing,and technology is opening up previously inaccessible e-commerce opportunities as well as facilitating new data insights.
In order to deliver on the market opportunity ahead of us, our Manifesto offers us a framework to understand how we can improve our customers’ journeys, and our leading digital platform allows us to execute at speed and scale.
We are a leading customer acquirer and build long-term relationships which aim to deliver predictable, embedded profits and cash generation.
Confidential 7
Our ManifestoHelping people be better with credit is central to all that we do
Welcoming Knowing Understanding Rewarding
Guided by our Manifesto, we help people in the following ways:
• offering access to credit by responsibly saying “yes” to more prime and near-prime customers
• extending affordable credit lines to customers and pricing appropriately for risk
• meeting customer needs with a broad range of products and tools to manage their credit
• supporting individuals on their credit journeys and working sensitively with vulnerable customers
• rewarding positive credit behaviours and brand loyalty
Our digital journey
Confidential 8
80% of digital testing
automated apps launched
17Product launch time
reduced by over
50%
October 2017
Digital technology
delivery fully agile
November 2017
In-house cloud-based
digital platform
December 2017
Robotic Process
Automation Centre of
Excellence
established
April 2018
Mobile apps built and
managed in-house
Migrated e-servicing
in-house
May 2018
Own-brand acquisition
migrated to new digital
platform
Fluid launched on
new platform
August 2018
Open APIs for retailer
integration
First end-to-end agile
team
Data science-led
affordability assessment
September 2018
In-house cloud hosted
data lake
December 2018
Data science-led
retail analytics
First internal
hackathon
February 2019
Chatbot launched
October 2018
NewPay launched with
first retail partner
Imperial College Data
Science Society
sponsorship
Over
engineers acrossdigital and data
100mobile app
downloads to date
1.4mof customersregistered for
e-servicing
2.4m(50%)
21
31
Q118 Q119
Adjusted EBITDA (£m)
Receivables by year of
origination (£m)
Outcomes
Confidential 9
We are a leading customer acquirer and build long-term relationships which aim to deliver predictable, embedded profits and cash generation
New account originations (k)
RAI and RAM
Customer relationships Strong growth and high predictability
1.13mCustomers with improved
credit score in the last 12
months (1.10m in 2018)
44%
20%growth to £2.6bn (Mar-18: £2.2bn)
Year-on-year receivables:
Year-on-year Adjusted EBITDA:
44%growth to £31m (Q118: £21m)
456 457
733 729
15 171,204 1,203
2018 Q119 LTM
Own-brand Co-brand UPL
3.5x 3.2x
2018 LTM Q119
Leverage
EBITDA leverage and interest
cover*
2.6x 2.9x
2018 LTM Q119
Interest cover
6783
12.3% 12.7%
Q118 Q119
RAI (£m) RAM*calculated in accordance with prevailing IFRS as
opposed to 25/01/17 as per the terms of the Senior
Secured Debt and Revolving Credit Facility
79%
18%
3%
1,815
2,164
2,623
2,178
2,611
2016 2017 2018 Q118 Q119
<2016 2016 2017 2018 2019
The use of cash and cheques is declining, whilst contactless technology has accelerated the shift to
cards, particularly for low-value purchases.
Online shopping penetration has been steadily growing and online retailers continue to take a
greater share of wallet.
Payment trends
Confidential 10
Total retail spend (£bn)1
NewDay spend (£bn)
52 60 68
299 306 312
2016 2017 2018
Offline
Online
0.9 1.21.7
2.42.7
3.3
2016 2017 2018
Offline
Online
3bn 13%Credit
13bn 14%Debit
13bn 15%Cash
10bnOther
Payment volumes by type2
35%of card payment
volumes were
contactless in
20173
78%of adults reported
holding at least
one contactless
card in 20173
Total
transactions
NewDay
39bn2
107m
Total payment volumes
Payment Trends Retail spend
1. Office for National Statistics.
2. UK Finance (www.ukfinance.org.uk) – UK Payment Markets 2018. Volumes based on 2017 data. Growth rates based on 2016 to 2017.
3. UK Finance (www.ukfinance.org.uk) – UK Card Payments 2018.
The way our customers apply, spend and pay is changing, and technology is opening up previously inaccessible e-commerce opportunities
Card types Distribution
New to credit
Low income
Sole
trader
Second chanceManaging credit
Customer segment Customer needs
Education Financial control
Support Prime bridge
11
Own-brand business
12* Includes legacy storecard portfolio
Product Types* Distribution
Customer Segment
Customer needs
Partnerships
Broad risk spectrum capability
Online Store In Store Debenhams
House of Fraser
Arcadia GroupLaura Ashley
Amazon
TUI Group
Promotional Offers
Buy Now
Pay Later
0% purchase offers
Balance Transfers
Money Transfers
Instant credit
& spending
Rewards &
recognition
Exclusive
discounts
Co-brand
Credit CardDigital
credit
Instalment
plans Unshackled.com
Co-brand business
Argos
Financial performance
Confidential
97110
62 62
10.4%12.3%
Q118 Q119
Total income (£m) Impairment (£m)RAM
Own-brand
Confidential 14
Continued new account generation Digital sourcing and spend Robust receivables growth
Digital servicing 190bps increase in risk-adjusted margin Contribution
Continued sustainable receivables growth and RAM improvement
100%of customers digitally
sourced in Q119 (98%
for Q118)
£168mSpend through digital
channels
(£133m for Q118)
1.2mtotal app downloads
(0.8m at Mar-18)
79%Customers registered
for e-servicing
(73% at Mar-18)
3548
New accounts (000’s) Closing receivables (£m)
90%93%
1,357
1,588
Q118 Q119
Open book Closed book
121 122
Q118 Q119
aqua marbles opus Fluid
17%
£33mOwn-brand contribution
for Q119, a 57%
increase on Q118
£14mYear-on-year increase in
risk-adjusted income
4047
711
16.3%14.9%
Q118 Q119
Total income (£m) Impairment (£m)RAM
Co-brand
Confidential 15
New partnerships and propositions Robust receivables growth
10% growth in risk-adjusted income Digital servicing
Continued receivables growth and new partnerships
Digital sourcing and spend
Continued new account generation
359kapp downloads since
launch (April 2018)
43%Customers registered
for e-servicing
(27% at Mar-18)
45%of customers digitally
sourced in Q119 (38%
for Q118)
£277mSpend through digital
channels
(£231m for Q118)
3336
New accounts (000’s) Closing receivables (£m)
787942
Q118 Q119
20%151 147
38% 45%
Q118 Q119
Digital Traditional
Credit
Confidential 16
Reduction in impairment rate driven by Own-brand
Provision coverage
Downward trend in Group charge-off rate since Q118
16.7% 15.7% 14.4%
3.3% 3.6% 3.6%
11.6% 11.0%10.3%
Q118 2018 Q119
Own-brand Co-brand Group
2,178
2,623 2,611
365 406 418
16.8% 15.5% 16.0%
Q118 2018 Q119
Gross receivables (£m) Provision (£m) Coverage rate
13.0% 13.0%11.6%
Q118 2018 Q119Own-brand Co-brand UPL
Impairment rate (%) Charge-off rate (%)
140bpsReduction in Group impairment rate since
Q118
130bpsReduction in Group charge-off rate since
Q118
Costs
Confidential 17
50bps decrease in underlying cost-income ratio since 2018 Ongoing reduction in servicing costs as % average receivables
39% Customers registered for e-statements,
compared to 22% at Mar-18
53%Over half of customers now registered for
e-servicing, compared to 38% at Mar-18
30.0% 31.8% 31.3%
Q118 2018 Q119
Underlying cost-income ratio (excluding VCP and CCMS implementation costs) (%)
3.8% 3.7% 3.6%
Q118 2018 Q119
Servicing costs/average receivables (%)
89% Self-service rate for customers who contacted
NewDay during Q119
19Robotic Process Automation established
for 19 processes, compared to 17 at Dec-18
£m Q118 Q119 2018
LTM
Q119
Interest income 134 160 579 605
Cost of funds (12) (15) (52) (55)
Fee and commission income 15 15 64 63
Total income 137 159 591 613
Impairment (70) (76) (302) (307)
Risk-adjusted income 67 83 289 306
Servicing costs (21) (23) (87) (89)
Change costs (4) (5) (24) (26)
Value Creation Plan
implementation costs (5) (4) (17) (16)
Marketing and partner payments (13) (16) (62) (64)
Collection fees 7 7 30 29
Contribution 32 42 130 140
Salaries, benefits and overheads (12) (14) (52) (54)
Add back: depreciation and
amortisation 1 2 4 6
Adjusted EBITDA 21 31 82 92
Average gross receivables 2,164 2,607 2,325 2,427
Gross interest and fee yield (%) 27.5% 26.7% 27.7% 27.5%
Impairment (%) 13.0% 11.6% 13.0% 12.7%
RAM (%) 12.3% 12.7% 12.4% 12.6%
EBITDA leverage 3.5x 3.2x
EBITDA interest cover 2.6x 2.9x
Income statement
Confidential 18
Total income
£159m(Q118: £137m)
Impairment rate
11.6%(Q118: 13.0%)
Strong income
growth as
receivables
continued to
grow
Impairment rate
reduction was
predominantly
driven by charge-
offs
Risk-adjusted income growth
25%RAI increased
due to favourable
movements in
income and
impairment rate
Adjusted EBITDA
£31m(Q118: £21m)
44% year-on-
year increase in
adjusted
EBITDA
£m Q118 Q119 2018
LTM
Q119
Adjusted EBITDA 21 31 82 92
Change in impairment provision 19 11 60 52
Adjusted EBITDA excl. provision 41 42 143 144
Change in working capital (7) (25) 3 (15)
PPI provision utilisation (6) (3) (20) (17)
Capital expenditure (3) (2) (9) (9)
Tax paid (2) (2) (7) (6)
FCF available for growth and debt service 23 10 109 97
(Increase)/decrease in gross receivables (19) 6 (471) (446)
Net financing cash flow 9 (7) 403 387
FCF available for Senior Secured Debt
interest 13 10 41 37
Debt service - cash payments (13) (13) (31) (31)
Net increase/(decrease) in unrestricted
cash 1 (3) 10 6
Cash flow statement
Confidential 19
Change in working capital
£25m(Q118: £7m)
£15m impact of
payment following
novation of the
House of Fraser
contract*
Adjusted EBITDA (excl.
provision)
£42m(Q118: £41m)
Adjusted EBITDA
(excl. provision)
remained flat year-
on-year as the
impairment
provision stabilises
FCF available for Senior
Secured Debt interest (LTM)
£37m(2018: £41m)
NewDay continues
to generate
favourable cash
returns. 2018 saw
the deleveraging of
Own-brand debt†
PPI utilisation
slowed as claims
deadline
approaches. PPI
provision at Mar-19
was £22m
PPI utilisation
£3m(Q118: £6m)
†Jul-18 refinancing sold down to BBB rather than BB.
Additional £26m would be available if the issuance had
been sold to BB*Q119 cash flow impacted by the payment for in-store House of Fraser customer
spend relating to the period 10/08/18 to 05/03/19 that was settled post novation of the
contract to Sports Direct in Q1. £15m of this payment related to customer spend from
10/08/18 to 31/12/18
Liquidity
Confidential 20
£6m increase in unrestricted cash Group advance rate remains broadly flat Significant funding headroom (£964m)
Healthy excess spreadWeighted average maturity of 2.4 years
Significant capacity for growth utilising cash and funding headroom
First 2019 maturity in June
VFN headroom (£m)
Own-brand
83.9%(Mar-18: 83.6%)
Co-brand
90.9%(Mar-18: 90.9%)
Group
85.8%(Mar-18: 85.1%)
Own-brand
14.3%(Q118: 15.3%)
Co-brand
12.5%(Q118: 13.1%)
Group
13.8%(Q118: 14.5%)
Excess spreads shown exclude VFNs and Secondary Funding facilities as they are not directly comparable. Excess spread figures for these facilities are broadly similar with the exception of NP Secondary Funding Facility VFN at c8%
45 50
125 131
170181
Q118 Q119
Unrestricted cash (£m) Restricted cash (£m)
492558
473
332
55 74
Q118 Q119
Own-brand Co-brand UPL
480658
346 294
- -
45
34274
150275
2019 2020 2021 2022 2023 2024
Senior Secured Debt (£m)Drawn VFN (£m)Issued bonds (£m)
214266
OB 2016-1
OB 2015-2
Apr May Jun Jul Aug Sep Oct Nov Dec
Appendix
Confidential
Unsecured Personal Loans
Confidential 22
Continued controlled growth
50% growth in new accounts £47m receivables growth
New accounts (000’s) Closing receivables (£m)
Average loan term
41 months(Mar-18: 43 months)
Year on year growth
£47mreceivables growth
Average loan amount
£4.5k(Mar-18: £4.8k)
4
6
Q118 Q119
34
81
Q118 Q119
Statutory earnings
Confidential 23
• Senior Secured Debt interest and related costs: includes the interest charge and other costs associated with the issuance and servicing of Senior Secured Notes and the Revolving Credit Facility
• Fair value unwind: reflects the amortisation of fair value adjustments on the Group’s acquired portfolios and debt issued
• Depreciation and amortisation: includes the amortisation of the intangible assets recognised on the acquisition of the Group by funds advised by Cinven and CVC in January 2017
£m Q118 Q119 2018
LTM
Q119
Adjusted EBITDA 21 31 82 92
Senior Secured Debt interest and related costs (8) (8) (33) (34)
Fair value unwind (1) - (2) (1)
Depreciation and amortisation including amortisation of
Acquisition intangibles (13) (15) (54) (55)
Statutory (LBT)/PBT (1) 7 (7) 1
Contribution by segment
Confidential 24
Own-brand income statement
£m Q118 Q119
Interest income 95 110
Cost of funds (8) (10)
Fee and commission income 10 10
Total income 97 110
Impairment (62) (62)
Risk-adjusted income 35 48
Servicing costs (9) (10)
Change costs (2) (3)
Value Creation Plan
implementation costs (3) (2)
Marketing costs (4) (5)
Collection fees 4 5
Contribution 21 33
Average gross receivables 1,342 1,576
Gross interest and fee yield (%) 31.2% 30.4%
Impairment (%) 18.4% 15.7%
RAM (%) 10.4% 12.3%
Co-brand income statement
£m Q118 Q119
Interest income 39 47
Cost of funds (4) (5)
Fee and commission income 5 4
Total income 40 47
Impairment (7) (11)
Risk-adjusted income 33 36
Servicing costs (12) (13)
Change costs (1) (2)
Value Creation Plan
implementation costs (2) (2)
Marketing and partner payments (9) (10)
Collection fees 3 3
Contribution 12 11
Average gross receivables 796 958
Gross interest and fee yield (%) 21.8% 21.3%
Impairment (%) 3.6% 4.5%
RAM (%) 16.3% 14.9%
UPL income statement
£m Q118 Q119
Interest income 1 3
Cost of funds (0) (1)
Fee and commission income - -
Total income 1 2
Impairment (2) (3)
Risk-adjusted income (1) (1)
Servicing costs (0) (0)
Change costs (0) (0)
Value Creation Plan
implementation costs (0) (0)
Marketing costs 0 (0)
Collection fees - -
Contribution (1) (2)
Average gross receivables 26 73
Gross interest and fee yield (%) 18.2% 17.5%
Impairment (%) 22.7% 18.1%
RAM (%) (9.1)% (6.0)%
Balance sheet
Confidential 25
• Increase in receivables was driven by growth of both the Own-brand and Co-brand open books
• Fair value of total assets following the Acquisition in 2017 introduced £396m of intangible assets, primarily relating to the customer and retailer relationships, the brand, trade names and intellectual property. The carrying value of these assets was £289m at Mar-19
• Other assets and other liabilities increased as operating leases and related liabilities have been recognised on the balance sheet following the adoption of IFRS 16
• Asset-backed term debt represents the term series notes issued by the Own-brand and Co-brand master trust structures
• Variable funding notes represents the debt drawn down under the five VFNs across the Group
*Other liabilities includes capitalised debt funding fees
£m Q118 Q119 2018
Gross receivables 2,178 2,611 2,623
Impairment provision (365) (418) (406)
Other 79 93 87
Net receivables 1,891 2,286 2,303
Restricted cash 45 50 50
Unrestricted cash 125 131 134
Intangible assets 347 302 314
Goodwill 280 280 280
Other assets 83 111 71
Total assets 2,770 3,159 3,152
Asset-backed term debt 1,508 1,778 1,782
Variable funding notes 340 462 469
Senior Secured Debt 430 430 435
PPI provision 39 22 25
Other provisions 8 11 11
Other liabilities* 70 91 71
Total liabilities 2,397 2,794 2,792
Net assets 374 365 360
Leverage and interest ratios
Confidential 26
• Improvement to ratios was driven by increasing EBITDA
£m Q118 Q119 2018
LTM
Q119
Adjusted EBITDA 21 31 82 92
Senior Secured Debt 425 425 425 425
Unrestricted cash (125) (131) (134) (131)
Net corporate Senior Secured Debt 300 294 291 294
EBITDA leverage 3.5x 3.2x
Senior corporate interest expense 31 32
EBITDA interest cover 2.6x 2.9x
Glossary
Confidential 27
ABS: Asset-backed security
Adjusted EBITDA: Earnings before Senior Secured Debt interest (and related costs), tax, depreciation and amortisation
Advance rate: (ABS + VFN debt)/Gross receivables
CCMS: Credit Card Market Study
Closed book: Part of the portfolio closed to new customers
Excess spread: Key trigger across funding vehicles, broadly defined as interest and fee income, less net charge-offs, funding costs and servicing fees
FCF: Free cash flow
NP Secondary Funding Facility: NewDay Partnership Secondary Funding Facility
RAI: Risk-adjusted income
RAM: Risk-adjusted margin
Underlying cost: Costs excluding amortisation of intangibles, senior secured debt interest and non-recurring change costs (such as VCP and CCMS implementation costs)
UPL: Unsecured Personal Loans
VCP: Value Creation Plan – business-wide review highlighting areas for accelerated investment
VFN: Variable funding note
Investor Relations [email protected]