OneMain Holdings, Inc. Reports Fourth Quarter 2016 Results
OneMain Holdings, Inc. (NYSE: OMF) today reported income before provision for income taxes of $29 million and net income of $27
million for the fourth quarter of 2016, compared to a loss before provision for income taxes of $302 million and a net loss of $197
million the prior year quarter. Earnings per diluted share were $0.20 in the fourth quarter of 2016, compared to a loss of $1.46 in
the prior year quarter.
Net income was $215 million for the full year of 2016, compared to a loss of $220 million in the prior year. Earnings per
diluted share were $1.59 for the full year of 2016, compared to a loss of $1.72 in the prior year.
Jay Levine, President and CEO of OneMain Holdings, Inc. said, “2016 was an incredibly important and transformational year for
us. We began the year having just closed the OneMain acquisition, and over the course of the year we have made significant progress
in bringing our organization together. I am incredibly proud of our entire team for the tremendous effort they put in throughout
the year. Our entire nationwide branch network is now on a unified origination and servicing platform, enhancing our ability to
drive very solid returns and to build meaningful shareholder value.”
Consumer and Insurance Segment*
Consumer and Insurance adjusted pretax earnings were $175 million and adjusted net income was $108 million for the fourth
quarter of 2016, compared to adjusted pretax earnings of $143 million and adjusted net income of $89 million for the prior year
quarter. Consumer and Insurance adjusted earnings per diluted share were $0.80 for the fourth quarter of 2016, compared to $0.66
for the prior year quarter.
Net finance receivables reached $13.5 billion at December 31, 2016, up from $13.0 billion at December 31, 2015.
Net finance receivables per branch totaled $7.4 million at December 31, 2016, up from $7.1 million at December 31, 2015.
Yield was 24.3% and risk adjusted yield, which represents yield less net charge-off ratio, was 16.8% in the fourth quarter of
2016.
The net charge-off ratio was 7.5% in the fourth quarter of 2016.
The 30-89 delinquency ratio was 2.3% at December 31, 2016, down from 2.6% at September 30, 2016 and up from 2.2% at December 31,
2015.
The 60+ delinquency ratio was 3.6% at December 31, 2016, up from 3.3% at September 30, 2016 and up from 3.0% at December 31,
2015.
Acquisitions and Servicing Segment*
Acquisitions and Servicing adjusted pretax earnings were $2 million in the fourth quarter of 2016, compared to $28 million in
the prior year quarter. Net finance receivables at December 31, 2016 were zero as a result of the sale of the company’s interests
in SpringCastle on March 31, 2016.
Real Estate Segment*
Real Estate adjusted pretax losses were $7 million in the fourth quarter of 2016, compared to $34 million in the prior year
quarter. Net finance receivables, including finance receivables held for sale, were $308 million at December 31, 2016, compared to
$747 million at December 31, 2015.
*Reported on a non-GAAP basis. Refer to the required reconciliations of non-GAAP to comparable GAAP measures at the end of
this press release.
Liquidity and Capital Resources
As of December 31, 2016, the company had $579 million of cash and cash equivalents, which included $264 million of cash and cash
equivalents held at our regulated insurance subsidiaries or for other operating activities that is unavailable for general
corporate purposes. The company had undrawn conduit financing facilities of $4.8 billion and had total outstanding debt of $14.0
billion at December 31, 2016, in a variety of debt instruments.
Use of Non-GAAP Financial Measures
We report the operating results of our Consumer and Insurance segment, Acquisitions and Servicing segment, Real Estate segment,
and Other using the Segment Accounting Basis, which (i) reflects our allocation methodologies for certain costs, primarily interest
expense, loan loss reserves and acquisition costs to reflect the manner in which we assess our business results and (ii) excludes
the impact of applying purchase accounting (eliminates premiums/discounts on our finance receivables and long-term debt at
acquisition, as well as the amortization/accretion in future periods). These allocations and adjustments currently have a material
effect on our reported segment basis income as compared to GAAP. We believe the Segment Accounting Basis (a basis other than GAAP)
provides investors a consistent basis on which management evaluates segment performance.
Consumer and Insurance adjusted pretax earnings, Consumer and Insurance adjusted net income, Consumer and Insurance adjusted
earnings per diluted share, Acquisitions and Servicing adjusted pretax earnings, Real Estate adjusted pretax earnings and Other
adjusted pretax earnings are key performance measures used by management in evaluating the performance of our business. Consumer
and Insurance adjusted pretax earnings, Acquisitions and Servicing adjusted pretax earnings, Real Estate adjusted pretax earnings
and Other adjusted pretax earnings represents income (loss) before provision for (benefit from) income taxes on a Segment
Accounting Basis and excludes acquisition-related transaction and integration expenses, net gain (loss) on sales of personal and
real estate loans, net gain on sale of SpringCastle interests, SpringCastle transaction costs, losses resulting from repurchases
and repayments of debt, debt refinance costs, and net loss on liquidation of our United Kingdom subsidiary. Management believes
these non-GAAP financial measures are useful in assessing the profitability of our segments and uses these non-GAAP financial
measures in evaluating our operating performance. These non-GAAP financial measures should be considered supplemental to, but not
as a substitute for or superior to, income (loss) before provision for (benefit from) income taxes, net income, or other measures
of financial performance prepared in accordance with GAAP.
Conference Call & Webcast Information
OneMain management will host a conference call and webcast to discuss our fourth quarter 2016 results and other general matters
at 8:00 am Eastern Time on Tuesday, February 14, 2017. Both the call and webcast are open to the general public. The general public
is invited to listen to the call by dialing 877-330-3668 (U.S. domestic), or 678-304-6859 (international), conference ID
59799309, or via a live audio webcast through the Investor Relations section of the website. For those unable to listen to the live
broadcast, a replay will be available on our website or by dialing 800-585-8367 (U.S. domestic), or 404-537-3406, conference
ID 59799309, beginning approximately two hours after the event. The replay of the conference call will be available through May 14,
2017. An investor presentation will be available on the Investor Relations page of OneMain’s website at https://www.onemainfinancial.com prior to the start of the conference call.
This document contains summarized information concerning OneMain Holdings, Inc. (the “Company”) and the Company’s business,
operations, financial performance and trends. No representation is made that the information in this document is complete. For
additional financial, statistical and business related information, as well as information regarding business and segment trends,
see the Company's most recent Annual Report on Form 10-K (“Form 10-K”) and Quarterly Reports on Form 10-Q (“Form 10-Qs”) filed with
the U.S. Securities and Exchange Commission (the “SEC”), as well as the Company’s other reports filed with the SEC from time to
time. Such reports are or will be available in the Investor Relations section of the Company's website (https://www.onemainfinancial.com) and the SEC's website (http://www.sec.gov).
Cautionary Note Regarding Forward-Looking Statements
This document contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements are not statements of historical fact but instead represent only management’s current beliefs regarding
future events. By their nature, forward-looking statements involve inherent risks, uncertainties and other important factors that
may cause actual results, performance or achievements to differ materially from those expressed in or implied by such
forward-looking statements. We caution you not to place undue reliance on these forward-looking statements that speak only as of
the date they were made. We do not undertake any obligation to publicly release any revisions to these forward-looking statements
to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events or the
non-occurrence of anticipated events. Forward-looking statements include, without limitation, statements concerning future plans,
objectives, goals, projections, strategies, events or performance, and underlying assumptions and other statements related thereto.
Statements preceded by, followed by or that otherwise include the words “anticipates,” “appears,” “are likely,” “believes,”
“estimates,” “expects,” “foresees,” “intends,” “plans,” “projects” and similar expressions or future or conditional verbs such as
“would,” “should,” “could,” “may,” or “will,” are intended to identify forward-looking statements. Important factors that could
cause actual results, performance or achievements to differ materially from those expressed in or implied by forward-looking
statements include, without limitation, the following: the inability to obtain, or delays in obtaining, cost savings and synergies
from the OneMain Acquisition and risks and other uncertainties associated with the integration of the companies; unanticipated
expenditures relating to the OneMain Acquisition; any litigation, fines or penalties that could arise relating to the OneMain
Acquisition; the impact of the OneMain Acquisition on our relationships with employees and third parties; various risks relating to
the Lendmark Sale, in connection with the previously disclosed Settlement Agreement with the U.S. Department of Justice; risks
relating to continued compliance with the Settlement Agreement; changes in general economic conditions, including the interest rate
environment in which we conduct business and the financial markets through which we can access capital and also invest cash flows
from our Consumer and Insurance segment; levels of unemployment and personal bankruptcies; natural or accidental events such as
earthquakes, hurricanes, tornadoes, fires, or floods affecting our customers, collateral, or branches or other operating
facilities; war, acts of terrorism, riots, civil disruption, pandemics, disruptions in the operation of our information systems,
cyber-attacks or other security breaches, or other events disrupting business or commerce; changes in the rate at which we can
collect or potentially sell our finance receivables portfolio; the effectiveness of our credit risk scoring models in assessing the
risk of customer unwillingness or lack of capacity to repay; changes in our ability to attract and retain employees or key
executives to support our businesses; changes in the competitive environment in which we operate, including the demand for our
products, customer responsiveness to our distribution channels, our ability to make technological improvements, and the strength
and ability of our competitors to operate independently or to enter into business combinations that result in a more attractive
range of customer products or provide greater financial resources; risks related to the acquisition or sale of assets or businesses
or the formation, termination or operation of joint ventures or other strategic alliances or arrangements, including delinquencies,
integration or migration issues, increased costs of servicing, incomplete records, and retention of customers; the inability to
successfully and timely expand our centralized loan servicing capabilities through the integration of the Springleaf and OneMain
servicing facilities; risks associated with our insurance operations, including insurance claims that exceed our expectations or
insurance losses that exceed our reserves; the inability to successfully implement our growth strategy for our consumer lending
business as well as successfully acquiring portfolios of consumer loans, pursuing acquisitions, and/or establishing joint ventures;
declines in collateral values or increases in actual or projected delinquencies or credit losses; changes in federal, state or
local laws, regulations, or regulatory policies and practices, including the Dodd-Frank Wall Street Reform and Consumer Protection
Act (which, among other things, established the Consumer Financial Protection Bureau, which has broad authority to regulate and
examine financial institutions, including us), that affect our ability to conduct business or the manner in which we conduct
business, such as licensing requirements, pricing limitations or restrictions on the method of offering products, as well as
changes that may result from increased regulatory scrutiny of the sub-prime lending industry, our use of third-party vendors and
real estate loan servicing; potential liability relating to real estate and personal loans which we have sold or may sell in the
future, or relating to securitized loans, if it is determined that there was a non-curable breach of a representation or warranty
made in connection with such transactions; the costs and effects of any actual or alleged violations of any federal, state or local
laws, rules or regulations, including any litigation associated therewith, any impact to our business operations, reputation,
financial position, results of operations or cash flows arising therefrom, any impact to our relationships with lenders, investors
or other third parties attributable thereto, and the costs and effects of any breach of any representation, warranty or covenant
under any of our contractual arrangements, including indentures or other financing arrangements or contracts, as a result of any
such violation; the costs and effects of any fines, penalties, judgments, decrees, orders, inquiries, investigations, subpoenas, or
enforcement or other proceedings of any governmental or quasi-governmental agency or authority and any litigation associated
therewith; our continued ability to access the capital markets or the sufficiency of our current sources of funds to satisfy our
cash flow requirements; our ability to comply with our debt covenants; our ability to generate sufficient cash to service all of
our indebtedness; any material impairment or write-down of the value of our assets; the effects of any downgrade of our debt
ratings by credit rating agencies, which could have a negative impact on our cost of and/or access to capital; our substantial
indebtedness, which could prevent us from meeting our obligations under our debt instruments and limit our ability to react to
changes in the economy or our industry, or our ability to incur additional borrowings; the impacts of our securitizations and
borrowings; our ability to maintain sufficient capital levels in our regulated and unregulated subsidiaries; changes in accounting
standards or tax policies and practices and the application of such new standards, policies and practices; changes in accounting
principles and policies or changes in accounting estimates; any failure or inability to achieve the SpringCastle Portfolio
performance requirements set forth in the SpringCastle Interests Sale purchase agreement; the effect of future sales of our
remaining portfolio of real estate loans and the transfer of servicing of these loans, including the environmental liability and
costs for damage caused by hazardous waste if a real estate loan goes into default; and other risks and uncertainties described in
the “Risk Factors” and “Management’s Discussion and Analysis” sections of the Company’s most recent Form 10-K and Form 10-Qs filed
with the SEC and in the Company’s other filings with the SEC from time to time. The foregoing list of factors that could cause
actual results, performance, or achievements to differ materially from those expressed in or implied by forward-looking statements
does not purport to be complete and new factors, risks and uncertainties may arise in the future that are impossible for us to
currently predict.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
|
|
|
|
|
|
Three Months Ended
December 31, |
|
Years Ended
December 31, |
(dollars in millions, except per share amounts) |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Interest income: |
|
|
|
|
|
|
|
|
Finance charges |
|
$ |
765 |
|
|
$ |
643 |
|
|
$ |
3,036 |
|
|
$ |
1,870 |
|
Finance receivables held for sale originated as held for investment |
|
3 |
|
|
47 |
|
|
74 |
|
|
60 |
|
Total interest income |
|
768 |
|
|
690 |
|
|
3,110 |
|
|
1,930 |
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
201 |
|
|
215 |
|
|
856 |
|
|
715 |
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
567 |
|
|
475 |
|
|
2,254 |
|
|
1,215 |
|
|
|
|
|
|
|
|
|
|
Provision for finance receivable losses |
|
258 |
|
|
483 |
|
|
932 |
|
|
716 |
|
|
|
|
|
|
|
|
|
|
Net interest income (loss) after provision for finance receivable
losses |
|
309 |
|
|
(8 |
) |
|
1,322 |
|
|
499 |
|
|
|
|
|
|
|
|
|
|
Other revenues: |
|
|
|
|
|
|
|
|
Insurance |
|
107 |
|
|
95 |
|
|
449 |
|
|
211 |
|
Investment |
|
20 |
|
|
8 |
|
|
86 |
|
|
52 |
|
Net loss on repurchases and repayments of debt |
|
(1 |
) |
|
— |
|
|
(17 |
) |
|
— |
|
Net gain on sale of SpringCastle interests |
|
— |
|
|
— |
|
|
167 |
|
|
— |
|
Net gain on sales of personal and real estate loans and related trust assets |
|
— |
|
|
— |
|
|
18 |
|
|
— |
|
Other |
|
21 |
|
|
5 |
|
|
70 |
|
|
(1 |
) |
Total other revenues |
|
147 |
|
|
108 |
|
|
773 |
|
|
262 |
|
|
|
|
|
|
|
|
|
|
Other expenses: |
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Salaries and benefits |
|
191 |
|
|
180 |
|
|
788 |
|
|
485 |
|
Acquisition-related transaction and integration expenses |
|
33 |
|
|
33 |
|
|
108 |
|
|
62 |
|
Other operating expenses |
|
164 |
|
|
146 |
|
|
676 |
|
|
344 |
|
Insurance policy benefits and claims |
|
39 |
|
|
43 |
|
|
167 |
|
|
96 |
|
Total other expenses |
|
427 |
|
|
402 |
|
|
1,739 |
|
|
987 |
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for (benefit from) income taxes |
|
29 |
|
|
(302 |
) |
|
356 |
|
|
(226 |
) |
|
|
|
|
|
|
|
|
|
Provision for (benefit from) income taxes |
|
2 |
|
|
(134 |
) |
|
113 |
|
|
(133 |
) |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
27 |
|
|
(168 |
) |
|
243 |
|
|
(93 |
) |
|
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interests |
|
— |
|
|
29 |
|
|
28 |
|
|
127 |
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to OneMain Holdings, Inc. |
|
$ |
27 |
|
|
$ |
(197 |
) |
|
$ |
215 |
|
|
$ |
(220 |
) |
|
|
|
|
|
|
|
|
|
Share Data: |
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
134,760,705 |
|
|
134,465,781 |
|
|
134,718,588 |
|
|
127,910,680 |
|
Diluted |
|
135,562,817 |
|
|
134,465,781 |
|
|
135,135,860 |
|
|
127,910,680 |
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.20 |
|
|
$ |
(1.46 |
) |
|
$ |
1.60 |
|
|
$ |
(1.72 |
) |
Diluted |
|
$ |
0.20 |
|
|
$ |
(1.46 |
) |
|
$ |
1.59 |
|
|
$ |
(1.72 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
December 31, |
|
2016 |
|
2015 |
|
|
|
|
|
Assets |
|
|
|
|
Cash and cash equivalents |
|
$ |
579 |
|
|
$ |
939 |
|
Investment securities |
|
1,764 |
|
|
1,867 |
|
Net finance receivables: |
|
|
|
|
Personal loans |
|
13,577 |
|
|
13,295 |
|
SpringCastle Portfolio |
|
— |
|
|
1,703 |
|
Real estate loans |
|
144 |
|
|
538 |
|
Retail sales finance |
|
11 |
|
|
23 |
|
Net finance receivables |
|
13,732 |
|
|
15,559 |
|
Unearned insurance premium and claim reserves |
|
(586 |
) |
|
(662 |
) |
Allowance for finance receivable losses |
|
(689 |
) |
|
(592 |
) |
Net finance receivables, less unearned insurance premium and claim reserves and
allowance for finance receivable losses |
|
12,457 |
|
|
14,305 |
|
Finance receivables held for sale |
|
153 |
|
|
793 |
|
Restricted cash and cash equivalents |
|
568 |
|
|
676 |
|
Goodwill |
|
1,422 |
|
|
1,440 |
|
Other intangible assets |
|
492 |
|
|
559 |
|
Other assets |
|
688 |
|
|
611 |
|
|
|
|
|
|
Total assets |
|
$ |
18,123 |
|
|
$ |
21,190 |
|
|
|
|
|
|
Liabilities and Shareholders’ Equity |
|
|
|
|
Long-term debt |
|
$ |
13,959 |
|
|
$ |
17,300 |
|
Insurance claims and policyholder liabilities |
|
757 |
|
|
747 |
|
Deferred and accrued taxes |
|
9 |
|
|
29 |
|
Other liabilities |
|
332 |
|
|
384 |
|
Total liabilities |
|
15,057 |
|
|
18,460 |
|
|
|
|
|
|
Shareholders’ equity: |
|
|
|
|
Common stock |
|
1 |
|
|
1 |
|
Additional paid-in capital |
|
1,548 |
|
|
1,533 |
|
Accumulated other comprehensive loss |
|
(6 |
) |
|
(33 |
) |
Retained earnings |
|
1,523 |
|
|
1,308 |
|
OneMain Holdings, Inc. shareholders’ equity |
|
3,066 |
|
|
2,809 |
|
Non-controlling interests |
|
— |
|
|
(79 |
) |
Total shareholders’ equity |
|
3,066 |
|
|
2,730 |
|
|
|
|
|
|
Total liabilities and shareholders’ equity |
|
$ |
18,123 |
|
|
$ |
21,190 |
|
|
|
|
|
|
|
|
|
|
KEY METRICS (GAAP BASIS)
|
|
|
|
|
|
(dollars in millions) |
|
Three Months Ended
December 31,
|
|
At or for the
Years Ended
December 31,
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Finance receivables held for investment: |
|
|
|
|
|
|
|
|
Net finance receivables |
|
|
|
|
|
$ |
13,732 |
|
|
$ |
15,559 |
|
Number of accounts |
|
|
|
|
|
2,208,894 |
|
|
2,465,857 |
|
Finance receivables held for sale: |
|
|
|
|
|
|
|
|
Net finance receivables |
|
|
|
|
|
$ |
153 |
|
|
$ |
793 |
|
Number of accounts |
|
|
|
|
|
2,800 |
|
|
148,932 |
|
Finance receivables held for investment and held for sale: (a) |
|
|
|
|
|
|
|
|
Average net receivables |
|
$ |
13,809 |
|
|
$ |
13,059 |
|
|
$ |
14,463 |
|
|
$ |
8,305 |
|
Yield |
|
22.04 |
%
|
|
20.90 |
%
|
|
21.37 |
%
|
|
23.04 |
%
|
Gross charge-off ratio |
|
7.57 |
%
|
|
3.21 |
%
|
|
6.05 |
%
|
|
4.36 |
%
|
Recovery ratio |
|
(0.63 |
)% |
|
(0.43 |
)% |
|
(0.51 |
)% |
|
(0.67 |
)% |
Net charge-off ratio |
|
6.94 |
%
|
|
2.78 |
%
|
|
5.54 |
%
|
|
3.69 |
%
|
30-89 Delinquency ratio (b) |
|
|
|
|
|
2.31 |
%
|
|
2.57 |
%
|
Origination volume |
|
$ |
2,337 |
|
|
$ |
2,510 |
|
|
$ |
9,475 |
|
|
$ |
5,803 |
|
Number of accounts originated |
|
329,832 |
|
|
390,728 |
|
|
1,326,574 |
|
|
991,051 |
|
_________________________
|
(a) |
|
Includes personal loans held for sale, but excludes real estate loans held for sale
in order to be comparable with our Consumer and Insurance segment statistics. |
|
(b) |
|
Net finance receivables 30-89 days past due as a percentage of net finance
receivables. Prior to December 31, 2016, delinquency ratio was calculated as unpaid principal balance ("UPB") 60 days or more
past due as a percentage of UPB. The prior period has been revised to conform to the 2016 presentation. |
|
|
|
CONSUMER AND INSURANCE KEY METRICS (NON-GAAP BASIS)
|
|
|
|
|
|
(dollars in millions) |
|
Three Months Ended
December 31,
|
|
At or for the
Years Ended
December 31, |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Finance receivables held for investment: |
|
|
|
|
|
|
|
|
Net finance receivables |
|
|
|
|
|
$ |
13,455 |
|
|
$ |
12,954 |
|
Number of accounts |
|
|
|
|
|
2,200,584 |
|
|
2,202,091 |
|
Finance receivables held for sale: |
|
|
|
|
|
|
|
|
Net finance receivables |
|
|
|
|
|
$ |
— |
|
|
$ |
617 |
|
Number of accounts |
|
|
|
|
|
— |
|
|
145,736 |
|
Finance receivables held for investment and held for sale: |
|
|
|
|
|
|
|
|
Average net receivables |
|
$ |
13,470 |
|
|
$ |
10,546 |
|
|
$ |
13,445 |
|
|
$ |
5,734 |
|
Yield |
|
24.26 |
%
|
|
25.08 |
%
|
|
24.75 |
%
|
|
25.85 |
%
|
Gross charge-off ratio |
|
8.33 |
%
|
|
9.55 |
%
|
|
7.82 |
%
|
|
7.52 |
%
|
Recovery ratio |
|
(0.84 |
)% |
|
(0.71 |
)% |
|
(0.77 |
)% |
|
(0.80 |
)% |
Net charge-off ratio |
|
7.49 |
%
|
|
8.84 |
%
|
|
7.05 |
%
|
|
6.72 |
%
|
30-89 Delinquency ratio * |
|
|
|
|
|
2.26 |
%
|
|
2.23 |
%
|
Origination volume |
|
$ |
2,337 |
|
|
$ |
2,488 |
|
|
$ |
9,455 |
|
|
$ |
5,715 |
|
Number of accounts originated |
|
329,832 |
|
|
390,728 |
|
|
1,326,574 |
|
|
991,051 |
|
___________________
|
* |
|
Net finance receivables 30-89 days past due as a percentage of net finance
receivables. Prior to December 31, 2016, delinquency ratio was calculated as UPB 60 days or more past due as a percentage of
UPB. The prior period has been revised to conform to the 2016 presentation. |
|
|
|
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
|
|
Reconciliations of income (loss) before provision for income taxes attributable to
OMH on a GAAP basis (purchase accounting) to a Segment Accounting Basis: |
|
(dollars in millions) |
|
Three Months Ended
December 31,
|
|
Years Ended
December 31,
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Income (loss) before provision for (benefit from) income taxes attributable to OMH
- GAAP basis |
|
$ |
29 |
|
|
$ |
(331 |
) |
|
$ |
328 |
|
|
$ |
(353 |
) |
GAAP to Segment Accounting Basis adjustments: |
|
|
|
|
|
|
|
|
Interest income |
|
61 |
|
|
100 |
|
|
371 |
|
|
91 |
|
Interest expense |
|
8 |
|
|
29 |
|
|
55 |
|
|
123 |
|
Provision for finance receivable losses |
|
15 |
|
|
284 |
|
|
1 |
|
|
298 |
|
Other revenues |
|
8 |
|
|
6 |
|
|
6 |
|
|
18 |
|
Acquisition-related transaction and integration expenses |
|
(12 |
) |
|
(3 |
) |
|
(20 |
) |
|
(3 |
) |
Other expenses |
|
14 |
|
|
11 |
|
|
54 |
|
|
14 |
|
Income before provision for income taxes attributable to OMH - Segment
Accounting Basis |
|
$ |
123 |
|
|
$ |
96 |
|
|
$ |
795 |
|
|
$ |
188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for income taxes attributable to OMH on a Segment
Accounting Basis by segment was as follows: |
|
(dollars in millions) |
|
Three Months Ended
December 31,
|
|
Years Ended
December 31,
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Income (loss) before provision for income taxes attributable to OMH - Segment
Accounting Basis |
|
|
|
|
|
|
|
|
Consumer and Insurance |
|
$ |
136 |
|
|
$ |
127 |
|
|
$ |
688 |
|
|
$ |
345 |
|
Acquisitions and Servicing |
|
2 |
|
|
27 |
|
|
197 |
|
|
127 |
|
Real Estate |
|
(7 |
) |
|
(35 |
) |
|
(59 |
) |
|
(173 |
) |
Other |
|
(8 |
) |
|
(23 |
) |
|
(31 |
) |
|
(111 |
) |
Income before provision for income taxes attributable to OMH - Segment
Accounting Basis |
|
$ |
123 |
|
|
$ |
96 |
|
|
$ |
795 |
|
|
$ |
188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of income (loss) before provision for (benefit from) income taxes
attributable to OMH on a Segment Accounting Basis to adjusted pretax earnings (loss) (non-GAAP): |
|
(dollars in millions) |
|
Three Months Ended
December 31,
|
|
Years Ended
December 31, |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Consumer and Insurance |
|
|
|
|
|
|
|
|
Income before provision for income taxes - Segment Accounting Basis |
|
$ |
136 |
|
|
$ |
127 |
|
|
$ |
688 |
|
|
$ |
345 |
|
Adjustments: |
|
|
|
|
|
|
|
|
Acquisition-related transaction and integration expenses |
|
38 |
|
|
16 |
|
|
100 |
|
|
16 |
|
Net gain on sale of personal loans |
|
— |
|
|
— |
|
|
(22 |
) |
|
— |
|
Net loss on repurchases and repayments of debt |
|
1 |
|
|
— |
|
|
14 |
|
|
— |
|
Debt refinance costs |
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
Adjusted pretax earnings (non-GAAP) |
|
$ |
175 |
|
|
$ |
143 |
|
|
$ |
784 |
|
|
$ |
361 |
|
|
|
|
|
|
|
|
|
|
Acquisitions and Servicing |
|
|
|
|
|
|
|
|
Income before provision for income taxes attributable to OMH - Segment Accounting
Basis |
|
$ |
2 |
|
|
$ |
27 |
|
|
$ |
197 |
|
|
$ |
127 |
|
Adjustments: |
|
|
|
|
|
|
|
|
Net gain on sale of SpringCastle interests |
|
— |
|
|
— |
|
|
(167 |
) |
|
— |
|
Acquisition-related transaction and integration expenses |
|
— |
|
|
1 |
|
|
1 |
|
|
1 |
|
SpringCastle transaction costs |
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
Adjusted pretax earnings attributable to OMH (non-GAAP) |
|
$ |
2 |
|
|
$ |
28 |
|
|
$ |
32 |
|
|
$ |
128 |
|
|
|
|
|
|
|
|
|
|
Real Estate |
|
|
|
|
|
|
|
|
Loss before benefit from income taxes - Segment Accounting Basis |
|
$ |
(7 |
) |
|
$ |
(35 |
) |
|
$ |
(59 |
) |
|
$ |
(173 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
Net loss on sale of real estate loans |
|
— |
|
|
— |
|
|
12 |
|
|
— |
|
Net loss on repurchases and repayments of debt |
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
Acquisition-related transaction and integration expenses |
|
— |
|
|
1 |
|
|
1 |
|
|
1 |
|
Debt refinance costs |
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
Adjusted pretax loss (non-GAAP) |
|
$ |
(7 |
) |
|
$ |
(34 |
) |
|
$ |
(44 |
) |
|
$ |
(172 |
) |
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
Loss before benefit from income taxes - Segment Accounting Basis |
|
$ |
(8 |
) |
|
$ |
(23 |
) |
|
$ |
(31 |
) |
|
$ |
(111 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
Acquisition-related transaction and integration expenses |
|
7 |
|
|
18 |
|
|
26 |
|
|
47 |
|
Net loss on liquidation of United Kingdom subsidiary |
|
1 |
|
|
— |
|
|
6 |
|
|
— |
|
Adjusted pretax earnings (loss) (non-GAAP) |
|
$ |
— |
|
|
$ |
(5 |
) |
|
$ |
1 |
|
|
$ |
(64 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and Insurance adjusted earnings per share (non-GAAP) is calculated as
follows: |
|
(dollars in millions) |
|
Three Months Ended
December 31,
|
|
Years Ended
December 31, |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Consumer and Insurance |
|
|
|
|
|
|
|
|
Adjusted pretax earnings (non-GAAP) |
|
$ |
175 |
|
|
$ |
143 |
|
|
$ |
784 |
|
|
$ |
361 |
Provision for income taxes * |
|
67 |
|
|
54 |
|
|
298 |
|
|
134 |
Adjusted net income (non-GAAP) |
|
$ |
108 |
|
|
$ |
89 |
|
|
$ |
486 |
|
|
$ |
227 |
|
|
|
|
|
|
|
|
|
Weighted average diluted shares |
|
135,562,817 |
|
|
134,465,781 |
|
|
135,135,860 |
|
|
127,910,680 |
Adjusted EPS (non-GAAP) |
|
$ |
0.80 |
|
|
$ |
0.66 |
|
|
$ |
3.60 |
|
|
$ |
1.77 |
__________________
|
* |
|
Provision for income taxes assumes a combined U.S. federal and state statutory income
tax rate of 37% prior to the OneMain Acquisition and 38% subsequent to the OneMain Acquisition. |
OneMain Holdings, Inc.
Craig Streem, 812-468-5752
craig.streem@onemainfinancial.com
or
Rohit Dewan, 812-492-2582
rohit.dewan@onemainfinancial.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20170213006175/en/