RIVERWOODS, Ill., Sep 20, 2010 (BUSINESS WIRE) -- Discover Financial Services (NYSE: DFS) today reported net income for
the third quarter of 2010 of $261 million, as compared to net income of
$577 million for the third quarter of 2009. The results for the prior
year included approximately $287 million (after tax) related to the
Visa/MasterCard antitrust litigation settlement.
Third Quarter Highlights
-
Discover card sales volume of $24 billion in the quarter continued to
show positive growth trends, increasing 5% from the prior year.
-
Net interest margin of 9.16% remained relatively stable as compared to
the prior quarter, as the impact of legislative changes was offset by
lower interest charge-offs.
-
Credit performance continued to improve, with net charge-offs down
$102 million from the prior quarter and a net charge-off rate for the
third quarter of 7.18%.
-
Loans over 30 days delinquent declined $180 million in the quarter,
which led to a $187 million release of loan loss reserves.
-
Payment Services processed record transaction volume in the quarter of
$39 billion and showed continued strong results with profit before tax
up 36% from the prior year.
-
Deposit balances originated through direct-to-consumer and affinity
relationships grew $1.5 billion in the quarter to $19.1 billion.
"The very positive credit trends that began to manifest themselves
earlier this year continued to benefit our results this quarter," said
David Nelms, chairman and chief executive officer of Discover. "The
ongoing improvement in the outlook for credit performance of our
cardmembers has enabled us to accelerate investments for long-term
profitable growth. In addition, Discover card spending continued to grow
nicely this quarter and our third-party credit and debit network
businesses achieved record transaction volumes."
Segment Results:
Direct Banking
The discussion that follows compares amounts reported for the third
quarter of 2010 to 2009 on an "as-adjusted" basis1.The table below reconciles the 2009 as-adjusted amounts with the
relevant measure on an as reported basis where appropriate, and shows
the comparable 2010 U.S. GAAP results.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
August 31, 2009
|
|
|
|
|
|
August 31, 2009
|
|
|
|
|
|
|
August 31, 2010
|
|
|
|
Managed - As Reported
|
|
|
Adjustments
|
|
|
As Adjusted
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Card Interest Yield
|
|
|
12.99%
|
|
|
0.06%
|
|
|
13.05%
|
|
|
|
|
|
|
12.86%
|
|
Net Interest Margin
|
|
|
9.90%
|
|
|
0.05%
|
|
|
9.95%
|
|
|
|
|
|
|
9.16%
|
|
Other Income
|
|
|
$1,056
|
|
|
($542)
|
|
|
$514
|
|
|
|
|
|
|
$496
|
|
Provision for Loan Losses
|
|
|
$924
|
|
|
$161
|
|
|
$1,085
|
|
|
|
|
|
|
$713
|
|
Direct Banking Income Before Taxes
|
|
|
$913
|
|
|
($695)
|
|
|
$218
|
|
|
|
|
|
|
$395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses
|
|
|
$1,832
|
|
|
$1,876
|
|
|
$3,708
|
|
|
|
|
|
|
$3,744
|
|
Reserve Rate
|
|
|
7.19%
|
|
|
0.09%
|
|
|
7.28%
|
|
|
|
|
|
|
7.47%
|
Direct Banking pretax income of $395 million in the third quarter of
2010 was a $177 million improvement from the third quarter of 2009, as
adjusted.
Discover card sales volume grew 5% from the prior year, the fourth
consecutive quarter of year-over-year growth, as the average spend from
our most loyal customers increased and the company continued to increase
merchant acceptance. Credit card loans were $45.2 billion, essentially
unchanged from the prior quarter and down $2.9 billion from the prior
year, driven by a reduction in promotional rate balances and an increase
in the payment rate.
Total loans ended the quarter at $50.1 billion, down 2% compared to the
prior year, as the decline in credit card loans was partially offset by
an increase in student loans. During the fourth quarter of 2010, the
company expects to sell approximately $1.4 billion of certain eligible
Federal Family Education Loan Program ("FFELP") loans to the U.S.
Department of Education ("DOE") as part of the DOE's loan purchase
program.
Net interest margin was 9.16%, a decrease of 79 basis points from the
prior year as adjusted and relatively flat to the prior quarter. The
decrease from the prior year reflects the increase in lower rate student
loan balances, the impact of legislative changes on credit card yield
and higher funding costs. This decrease was partially offset by a
reduction in promotional rate credit card balances and lower interest
charge-offs. Net interest margin was flat to the prior quarter as the
impact of legislative changes on credit card yield was offset by a
decrease in interest charge-offs.
Loans delinquent over 30 days continued to decline from the fourth
quarter of 2009 peak as credit trends continue to improve. The
delinquency rate was 4.16%, an improvement of 95 basis points from the
prior year, and 36 basis points from the prior quarter. The net
charge-off rate decreased to 7.18% for the third quarter of 2010, down
122 basis points from the prior year and 79 basis points from the prior
quarter.
Provision for loan losses of $713 million decreased $373 million, or
34%, from the prior year, as adjusted, driven by lower charge-offs and a
reduction in the allowance for loan losses. Improvement in the outlook
for credit performance over the next twelve months led to a reduction in
the loan loss reserve rate, which resulted in a reserve release of $187
million in the third quarter of 2010 versus a reserve build of $7
million in the third quarter of 2009.
Other income decreased $19 million, or 4% from the prior year as
adjusted, primarily due to lower late fees and the discontinuance of
overlimit fees beginning in February 2010. This decrease was partially
offset by a gain related to the liquidation of collateral supporting the
company's previously disclosed Golden Key investment and higher discount
and interchange revenue from higher sales volume.
Expenses were up $45 million, or 9%, from the prior year, reflecting
increased account acquisition, advertising and promotional marketing
spending, partially offset by cost containment initiatives.
Payment Services
Payment Services pretax income of $37 million in the quarter was up $10
million, or 36%, from the prior year. Revenues were up $7 million,
reflecting increased volumes from new and existing clients, as well as
higher margins from transactions on the PULSE ATM/Debit network.
Expenses were down $3 million, as the third quarter of 2009 included a
number of significant Diners Club marketing initiatives.
Payment Services dollar volume was a record $39 billion for the third
quarter, up 8% from the prior year, driven by higher PULSE and
Third-Party Issuer volume. The number of transactions on the PULSE
network increased 17%.
Proposed Acquisition of the Student Loan Corporation
On Sept. 17, 2010, Discover announced that it has reached an agreement
to acquire The Student Loan Corporation ("SLC") for $600 million, or $30
per share. Separately and immediately prior to the closing of Discover's
transaction, SLC will sell $28 billion of assets to Sallie Mae and $9
billion of assets to Citibank. Discover will acquire $4.2 billion of
private student loans and related assets at an 8.5% discount, along with
$3.4 billion of SLC's existing asset-backed securitization debt funding.
The amount to be paid by Discover for the private student loan assets is
subject to a post-closing purchase price adjustment between Discover and
Citibank, which owns 80% of SLC's outstanding common stock. Completion
of the acquisition, which is expected by Dec. 31, 2010, is subject to
certain conditions including, among others, approval by SLC's
stockholders, the closing of SLC's asset sale transactions with Sallie
Mae and Citibank and any regulatory approvals.
Conference Call and Webcast Information
The company will host a conference call to discuss its third quarter
results on Monday, Sept. 20, 2010, at 10:00 a.m. Central time.
Interested parties can listen to the conference call via a live audio
webcast at http://investorrelations.discoverfinancial.com.
About Discover
Discover Financial Services (NYSE: DFS) is a direct banking and payment
services company with one of the most recognized brands in U.S.
financial services. Since its inception in 1986, the company has become
one of the largest card issuers in the United States. The company
operates the Discover
card, America's cash rewards pioneer, and offers personal and
student loans, online savings accounts, certificates of deposit and
money market accounts through its Discover
Bank subsidiary. Its payment businesses consist of Discover Network,
with millions of merchant and cash access locations; PULSE, one of the
nation's leading ATM/debit networks; and Diners Club International, a
global payments network with acceptance in more than 185 countries and
territories. For more information, visit www.discoverfinancial.com.
A financial summary follows. Financial, statistical, and business
related information, as well as information regarding business and
segment trends, is included in the financial supplement filed as Exhibit
99.2 to the company's Form 8-K filed today with the Securities and
Exchange Commission ("SEC"). Both the earnings release and the financial
supplement are available online at the SEC's website (http://www.sec.gov)
and the company's website (http://investorrelations.discoverfinancial.com).
This press release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. Such
statements are based upon the current beliefs and expectations of the
company's management and are subject to significant risks and
uncertainties. Actual results may differ materially from those set forth
in the forward-looking statements. These forward-looking statements
speak only as of the date of this press release, and there is no
undertaking to update or revise them as more information becomes
available. The following factors, among others, could cause actual
results to differ materially from those set forth in the forward-looking
statements: changes in economic variables, such as the availability of
consumer credit, the housing market, energy costs, the number and size
of personal bankruptcy filings, the rate of unemployment and the levels
of consumer confidence and consumer debt, and investor sentiment; the
impact of current, pending and future legislation, regulation and
regulatory and legal actions, including new laws and rules limiting or
modifying certain credit card practices, new laws and rules affecting
securitizations, new laws and rules related to financial regulatory
reform, and bank holding company regulations and supervisory guidance;
restrictions on the company's operations resulting from financing
transactions; the actions and initiatives of current and potential
competitors; the company's ability to successfully achieve card
acceptance across its networks and maintain relationships with network
participants; the company's ability to manage its credit risk, market
risk, liquidity risk, operational risk, legal and compliance risk, and
strategic risk; the availability and cost of funding and capital; access
to deposit, securitization, equity, debt and credit markets; the impact
of rating agency actions; the level and volatility of equity prices,
commodity prices and interest rates, currency values, investments, other
market fluctuations and other market indices; losses in the company's
investment portfolio; the company's ability to increase or sustain
Discover card usage or attract new customers; the company's ability to
attract new merchants and maintain relationships with current merchants;
the effect of political, economic and market conditions, geopolitical
events and unforeseen or catastrophic events; fraudulent activities or
material security breaches of key systems; the company's ability to
introduce new products or services; the company's ability to sustain its
investment in new technology and manage its relationships with
third-party vendors; the company's ability to collect amounts for
disputed transactions from merchants and merchant acquirers; the
company's ability to attract and retain employees; the company's ability
to protect its reputation and its intellectual property; difficulty
financing or integrating new businesses, products or technologies; and
new lawsuits, investigations or similar matters or unanticipated
developments related to current matters. The company routinely evaluates
and may pursue acquisitions of or investments in businesses, products,
technologies, loan portfolios or deposits, which may involve payment in
cash or the company's debt or equity securities.
Additional factors that could cause the company's results to differ
materially from those described in the forward-looking statements can be
found under "Risk Factors" and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" in the company's Annual
Report on Form 10-K for the year ended November 30, 2009 and Quarterly
Report on Form 10-Q for the quarter ended May 31, 2010, which are filed
with the SEC and available at the SEC's internet site (http://www.sec.gov).
1 The company adopted Statement of Financial Accounting
Standards No. 166 and 167, on Dec. 1, 2009, which amended ASC Section
860 and 810, resulting in the inclusion of its credit card
securitization trusts in its consolidated financial results beginning
with the first quarter of 2010. In order to provide more meaningful
historical comparisons for analyzing data, schedules have been prepared
to reflect the results for 2009 on an "as-adjusted" basis. The
as-adjusted basis assumes that the trusts used in the company's
securitization activities were consolidated into the financial results
for 2009. The as-adjusted basis also excludes from results income
received in connection with the company's settlement of its antitrust
litigation with Visa and MasterCard in 2009. All references to financial
information on an "as-adjusted" basis reflect these adjustments. For
more information, and a detailed reconciliation, see the schedule titled
"Reconciliation of GAAP to As Adjusted Data" attached to this press
release.
|
|
|
|
|
|
|
|
| Discover Financial Services |
|
|
|
|
|
|
|
| As Adjusted Basis (for 2009 data) 1 |
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands, except per share statistics)
|
|
|
Quarter Ended |
|
|
|
Aug 31, 2010 |
|
May 31, 2010 |
|
Aug 31, 2009 |
|
|
|
|
|
|
|
|
| Earnings Summary |
|
|
|
|
|
|
|
|
Interest Income
|
|
|
$1,535,939
|
|
|
$1,551,782
|
|
|
$1,660,787
|
|
|
Interest Expense
|
|
|
389,137
|
|
|
404,621
|
|
|
382,238
|
|
|
Net Interest Income
|
|
|
1,146,802
|
|
|
1,147,161
|
|
|
1,278,549
|
|
|
Other Income
|
|
|
564,144
|
|
|
512,844
|
|
|
575,717
|
|
|
Revenue Net of Interest Expense
|
|
|
1,710,946
|
|
|
1,660,005
|
|
|
1,854,266
|
|
|
Provision for Loan Losses
|
|
|
712,565
|
|
|
724,264
|
|
|
1,085,209
|
|
|
Total Other Expense
|
|
|
566,238
|
|
|
513,548
|
|
|
523,838
|
|
|
Income Before Income Taxes
|
|
|
432,143
|
|
|
422,193
|
|
|
245,219
|
|
|
Tax Expense
|
|
|
171,526
|
|
|
164,126
|
|
|
94,655
|
|
|
Net Income
|
|
|
$260,617
|
|
|
$258,067
|
|
|
$150,564
|
|
|
|
|
|
|
|
|
|
|
Net Income Allocated to Common Stockholders 2 |
|
|
$258,194
|
|
|
$184,590
|
|
|
$130,954
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes, Direct Banking
|
|
|
$395,299
|
|
|
$385,939
|
|
|
$218,080
|
|
|
Income Before Income Taxes, Payment Services
|
|
|
$36,844
|
|
|
$36,254
|
|
|
$27,139
|
|
|
|
|
|
|
|
|
|
|
Basic EPS 3
|
|
|
$0.47
|
|
|
$0.34
|
|
|
$0.26
|
|
|
Diluted EPS 3
|
|
|
$0.47
|
|
|
$0.33
|
|
|
$0.25
|
|
|
|
|
|
|
|
|
|
| Balance Sheet Statistics |
|
|
|
|
|
|
|
|
Total Assets
|
|
|
$60,057,553
|
|
|
$62,153,678
|
|
|
$63,929,520
|
|
|
Total Equity
|
|
|
$6,111,297
|
|
|
$6,038,267
|
|
|
$7,148,275
|
|
|
Total Loans
|
|
|
$50,130,664
|
|
|
$50,024,718
|
|
|
$50,896,596
|
|
|
Average Total Loans
|
|
|
$49,687,300
|
|
|
$49,818,909
|
|
|
$50,957,954
|
|
|
|
|
|
|
|
|
|
| Key Ratios |
|
|
|
|
|
|
|
|
Net Interest Margin 4 |
|
|
9.16
|
%
|
|
9.14
|
%
|
|
9.95
|
%
|
|
Return on Loan Receivables 5 |
|
|
2.08
|
%
|
|
2.06
|
%
|
|
1.17
|
%
|
|
Reserve Rate 6
|
|
|
7.47
|
%
|
|
7.86
|
%
|
|
7.28
|
%
|
|
Reserve Rate (excluding guaranteed student loans) 7 |
|
7.80
|
%
|
|
8.21
|
%
|
|
7.41
|
%
|
|
Interest Yield 8 |
|
|
12.16
|
%
|
|
12.25
|
%
|
|
12.79
|
%
|
|
Net Principal Charge-off Rate 9 |
|
|
7.18
|
%
|
|
7.97
|
%
|
|
8.40
|
%
|
|
Delinquency Rate (over 30 days) 10 |
|
|
4.16
|
%
|
|
4.52
|
%
|
|
5.11
|
%
|
|
Delinquency Rate (over 90 days) 11 |
|
|
2.19
|
%
|
|
2.45
|
%
|
|
2.60
|
%
|
|
|
|
|
|
|
|
|
|
Total Discover Card Volume
|
|
|
$25,552,568
|
|
|
$24,247,382
|
|
|
$23,955,402
|
|
|
Discover Card Sales Volume
|
|
|
$23,992,715
|
|
|
$22,858,772
|
|
|
$22,768,927
|
|
|
|
|
|
|
|
|
|
| Volume |
|
|
|
|
|
|
|
|
PULSE Network
|
|
|
$30,581,850
|
|
|
$28,645,624
|
|
|
$28,051,978
|
|
|
Third-Party Issuers
|
|
|
1,793,785
|
|
|
1,678,337
|
|
|
1,446,308
|
|
|
Diners Club International 12 |
|
|
6,542,418
|
|
|
6,708,533
|
|
|
6,465,990
|
|
|
Total Payment Services
|
|
|
38,918,053
|
|
|
37,032,494
|
|
|
35,964,276
|
|
|
Discover Network - Proprietary 13 |
|
|
24,880,163
|
|
|
23,631,719
|
|
|
23,579,434
|
|
|
Total
|
|
|
$63,798,216
|
|
|
$60,664,213
|
|
|
$59,543,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 As adjusted basis (non-GAAP) data is presented to
show how the Company's financial data would be presented for the
fiscal quarter ended August 31, 2009 if the trusts used in the
Company's securitization activities were consolidated into the
Company's financial statements for the period. As adjusted income
statement data also excludes the impact of income received in
connection with the settlement of the Company's antitrust
litigation with Visa and MasterCard in 2009. For reconciliation of
comparable GAAP measures see Reconciliation of GAAP to As Adjusted
data.
|
|
|
|
|
|
|
|
|
|
2 Net Income Allocated to Common Stockholders
represents net income less (i) dividends and accretion of discount
on shares of preferred stock and (ii) income allocated to
participating securities.
|
|
|
|
|
|
|
|
|
|
3 Earnings per share represents net income allocated to
common stockholders divided by the weighted average common shares
outstanding.
|
|
|
|
|
|
|
|
|
|
4 Net Interest Margin (formerly referred to as Net
Yield on Loan Receivables) represents net interest income
(annualized) divided by average total loans for the period.
|
|
|
|
|
|
|
|
|
| 5 Return on Loan Receivables represents net income
(annualized) divided by average total loans for the period.
|
|
|
|
|
|
|
|
|
| 6 Reserve Rate represents the allowance for loan losses
divided by total loans. The Reserve Rate includes federal student
loans held for sale.
|
|
|
|
|
|
|
|
|
|
7 Reserve Rate (excluding guaranteed student loans), a
non-GAAP financial measure, represents the allowance for loan
losses as a percentage of total loans excluding guaranteed student
loans. The Company believes that a reserve rate excluding the
government guaranteed portion of student loans is a more
meaningful valuation to investors of the portion of the portfolio
that has a risk of loss. For a corresponding reconciliation of
loans excluding the guaranteed portion of student loans to a GAAP
financial measure, see Reconciliation of GAAP to As Adjusted data
schedule.
|
|
|
|
|
|
|
|
|
| 8 Interest Yieldrepresents interest income on
loan receivables (annualized) over average loans for the reporting
period.
|
|
|
|
|
|
|
|
|
| 9 Net Principal Charge-off Rate represents net principal
charge-off dollars (annualized) divided by average loans for the
reporting period.
|
|
|
|
|
|
|
|
|
|
10 Delinquency Rate (Over 30 Days) represents loans
delinquent over thirty days divided by ending loans.
|
|
|
|
|
|
|
|
|
|
11 Delinquency Rate (Over 90 Days) represents loans
delinquent over ninety days divided by ending loans.
|
|
|
|
|
|
|
|
|
|
12 Volume is derived from data provided by licensees
for Diners Club branded cards issued outside of North America and
is subject to subsequent revision or amendment.
|
|
|
|
|
|
|
|
|
| 13 Gross proprietary sales volume on the Discover Network.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DISCOVER FINANCIAL SERVICES |
|
|
|
|
|
|
|
|
| RECONCILIATION OF GAAP TO AS ADJUSTED DATA |
|
|
|
|
|
|
|
|
|
The following pages present a reconciliation for certain information
disclosed in the financial data supplement.
|
|
|
|
|
|
|
|
|
|
The trusts used in the securitization activities of Discover
Financial Services (the "Company") are included in the Company's
consolidated financial results beginning with the fiscal quarter
ending February 28, 2010, in accordance with the Financial
Accounting Standards Board ("FASB") Statement of Financial
Accounting Standards No. 166, Accounting for Transfers of
Financial Assets - an amendment of FASB Statement No. 140
("Statement No. 166") (codified under the FASB Accounting
Standards Codification ("ASC") Section 860, Transfers and
Servicing) and Statement of Financial Accounting Standards No.
167, Amendments to FASB Interpretations No. 46(R) ("Statement No.
167") (codified under ASC Section 810, Consolidation), which were
effective for the Company at the beginning of its current fiscal
year, December 1, 2009.
|
|
|
|
|
|
|
|
|
|
The Company did not retrospectively adopt Statements No. 166 and
167 and, therefore, financial statements prepared in accordance
with accounting principles generally accepted in the United States
("GAAP") for 2010 and beyond will reflect the new accounting
requirements, but the historical GAAP financial statements for
periods ending on or before November 30, 2009 will continue to
reflect the accounting applicable prior to the Company's adoption
of Statements No. 166 and 167.
|
|
|
|
|
|
|
|
|
|
To allow for a more meaningful historical comparison in analyzing
financial data presented in 2010 and beyond, the Company has
prepared financial statements showing how the Company's financial
data would have been presented if the trusts used in the Company's
securitization activities were consolidated into the Company's
financial statements in 2009. In preparing the financial
statements, the Company made securitization and as adjusted
adjustments for each period. Securitization adjustments reverse
the effect of loan securitization by recharacterizing
securitization income to report interest income, interest expense,
provision for loan losses, discount and interchange revenue and
loan fee revenues in the same lines as non-securitized loans. As
adjusted adjustments include additional amounts necessary to
reflect results as if the trusts used in our securitization
activities had been fully consolidated in our historical results
and adjustments to exclude the impact of income received in
connection with the settlement of the Company's antitrust
litigation with Visa and MasterCard in 2009.
|
|
|
|
|
|
|
|
|
|
Reserve rate (excluding guaranteed student loans), a non-GAAP
financial measure, represents the allowance for loan losses as a
percentage of total loans excluding guaranteed student loans. A
reconciliation of total loans, a GAAP financial measure, to loans
excluding the guaranteed portion of student loans is shown on the
pages that follow. A portion of the Company's student loans are
97% guaranteed by the federal government under the Federal Family
Education Loan Program. These guaranteed student loans carry
little default risk and therefore, are reserved at a significantly
lower rate than the remaining portfolio. Management believes that
a reserve rate excluding the government guaranteed portion of
student loans is a more meaningful valuation to investors of the
portion of the portfolio that has a risk of loss.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Discover Financial Services |
|
|
|
|
|
|
|
| Reconciliation of GAAP to As Adjusted Data |
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands, except per share statistics)
|
|
|
Quarter Ended |
|
|
|
Aug 31, 2010 |
|
May 31, 2010 |
|
Aug 31, 2009 |
|
|
|
|
|
|
|
|
|
GAAP Total Loans
|
|
|
$50,130,664
|
|
|
$50,024,718
|
|
|
$25,489,809
|
|
|
Securitization Adjustments
|
|
|
NA
|
|
|
NA
|
|
|
25,414,036
|
|
|
Managed Basis
|
|
|
50,130,664
|
|
|
50,024,718
|
|
|
50,903,845
|
|
|
As Adjusted Adjustments
|
|
|
-
|
|
|
-
|
|
|
(7,249
|
)
|
|
As Adjusted Total Loans
|
|
|
50,130,664
|
|
|
50,024,718
|
|
|
50,896,596
|
|
|
Less: Guaranteed portion of student loans
|
|
|
(2,128,446
|
)
|
|
(2,120,231
|
)
|
|
(889,963
|
)
|
|
As Adjusted Total Loans Less: Guaranteed portion of student loans
|
|
$48,002,218
|
|
|
$47,904,487
|
|
|
$50,006,633
|
|
|
|
|
|
|
|
|
|
|
Reserve Rate
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
7.47
|
%
|
|
7.86
|
%
|
|
7.19
|
%
|
|
Adjustments
|
|
|
-
|
|
|
-
|
|
|
0.09
|
%
|
|
As Adjusted
|
|
|
7.47
|
%
|
|
7.86
|
%
|
|
7.28
|
%
|
|
Adjustments (to exclude guaranteed student loans)
|
|
|
0.33
|
%
|
|
0.35
|
%
|
|
0.13
|
%
|
|
As Adjusted (excluding guaranteed student loans)
|
|
|
7.80
|
%
|
|
8.21
|
%
|
|
7.41
|
%
|
|
|
|
|
|
|
|
|
|
Total Company
|
|
|
|
|
|
|
|
|
Interest Income
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$833,217
|
|
|
Securitization Adjustments
|
|
|
|
|
|
|
830,864
|
|
|
Managed Basis
|
|
|
|
|
|
|
1,664,081
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(3,294
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$1,660,787
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$304,401
|
|
|
Securitization Adjustments
|
|
|
|
|
|
|
88,241
|
|
|
Managed Basis
|
|
|
|
|
|
|
392,642
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(10,404
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$382,238
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$528,816
|
|
|
Securitization Adjustments
|
|
|
|
|
|
|
742,623
|
|
|
Managed Basis
|
|
|
|
|
|
|
1,271,439
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
7,110
|
|
|
As Adjusted
|
|
|
|
|
|
|
$1,278,549
|
|
|
|
|
|
|
|
|
|
|
Other Income
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$1,315,960
|
|
|
Securitization Adjustments
|
|
|
|
|
|
|
(199,195
|
)
|
|
Managed Basis
|
|
|
|
|
|
|
1,116,765
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(541,048
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$575,717
|
|
|
|
|
|
|
|
|
|
|
Revenue Net of Interest Expense
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$1,844,776
|
|
|
Securitization Adjustments
|
|
|
|
|
|
|
543,428
|
|
|
Managed Basis
|
|
|
|
|
|
|
2,388,204
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(533,938
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$1,854,266
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan Losses
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$380,999
|
|
|
Securitization Adjustments
|
|
|
|
|
|
|
543,428
|
|
|
Managed Basis
|
|
|
|
|
|
|
924,427
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
160,782
|
|
|
As Adjusted
|
|
|
|
|
|
|
$1,085,209
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$939,939
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(694,720
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$245,219
|
|
|
|
|
|
|
|
|
|
|
Tax Expense
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$362,485
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(267,830
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$94,655
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$577,454
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(426,890
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$150,564
|
|
|
|
|
|
|
|
|
|
|
Net Income Allocated to Common Stockholders
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$552,928
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(421,974
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$130,954
|
|
|
|
|
|
|
|
|
|
|
Basic EPS
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$1.08
|
|
|
Adjustments
|
|
|
|
|
|
|
(0.82
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$0.26
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$1.07
|
|
|
Adjustments
|
|
|
|
|
|
|
(0.82
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$0.25
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$42,698,290
|
|
|
Securitization Adjustments
|
|
|
|
|
|
|
25,096,019
|
|
|
Managed Basis
|
|
|
|
|
|
|
67,794,309
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(3,864,789
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$63,929,520
|
|
|
|
|
|
|
|
|
|
|
Total Equity
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$8,386,202
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(1,237,927
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$7,148,275
|
|
|
|
|
|
|
|
|
|
|
Average Total Loans
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
$26,380,203
|
|
|
Securitization Adjustments
|
|
|
|
|
|
|
24,590,853
|
|
|
Managed Basis
|
|
|
|
|
|
|
50,971,056
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(13,102
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$50,957,954
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes, Direct Banking
|
|
|
|
|
|
|
|
|
Managed
|
|
|
|
|
|
|
$912,800
|
|
|
As Adjusted Adjustments
|
|
|
|
|
|
|
(694,720
|
)
|
|
As Adjusted
|
|
|
|
|
|
|
$218,080
|
|
|
|
|
|
|
|
|
|
|
Net Interest Margin
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
7.95
|
%
|
|
Adjustments
|
|
|
|
|
|
|
2.00
|
%
|
|
As Adjusted
|
|
|
|
|
|
|
9.95
|
%
|
|
|
|
|
|
|
|
|
|
Return on Loan Receivables
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
8.68
|
%
|
|
Adjustments
|
|
|
|
|
|
|
(7.51
|
%)
|
|
As Adjusted
|
|
|
|
|
|
|
1.17
|
%
|
|
|
|
|
|
|
|
|
|
Interest Yield
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
12.10
|
%
|
|
Adjustments
|
|
|
|
|
|
|
0.69
|
%
|
|
As Adjusted
|
|
|
|
|
|
|
12.79
|
%
|
|
|
|
|
|
|
|
|
|
Net Principal Charge-off Rate
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
8.05
|
%
|
|
Adjustments
|
|
|
|
|
|
|
0.35
|
%
|
|
As Adjusted
|
|
|
|
|
|
|
8.40
|
%
|
|
|
|
|
|
|
|
|
|
Delinquency Rate (over 30 days)
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
4.86
|
%
|
|
Adjustments
|
|
|
|
|
|
|
0.25
|
%
|
|
As Adjusted
|
|
|
|
|
|
|
5.11
|
%
|
|
|
|
|
|
|
|
|
|
Delinquency Rate (over 90 days)
|
|
|
|
|
|
|
|
|
GAAP Basis
|
|
|
|
|
|
|
2.46
|
%
|
|
Adjustments
|
|
|
|
|
|
|
0.14
|
%
|
|
As Adjusted
|
|
|
|
|
|
|
2.60
|
%
|

SOURCE: Discover Financial Services
Discover Financial Services Investors: Craig Streem, 224-405-3575 craigstreem@discover.com or Media: Jon Drummond, 224-405-1888 jondrummond@discover.com |