8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 8-K

Current Report

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): June 26, 2008

DISCOVER FINANCIAL SERVICES

(Exact name of registrant as specified in its charter)

Commission File Number: 001-33378

Delaware	36-2517428
(State or other jurisdiction of incorporation)	(IRS Employer Identification No.)

2500 Lake Cook Road, Riverwoods, Illinois 60015

(Address of principal executive offices, including zip code)

(224) 405-0900

(Registrant’s telephone number, including area code)

N/A

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 2.02. Results of Operations and Financial Condition.

On June 26, 2008, Discover Financial Services (the “Company”) released financial information with respect to its fiscal quarter ended May 31, 2008. A copy of the press release containing this information is attached hereto as Exhibit 99.1 and incorporated herein by reference. In addition, a copy of the Company's Financial Data Supplement for its fiscal quarter ended May 31, 2008 is attached hereto as Exhibit 99.2 and incorporated herein by reference.

The information contained in this Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 and Exhibit 99.2, is furnished pursuant to Item 2.02 of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except as shall be expressly stated by specific reference in such filing.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits  

Exhibit No.	Description
99.1	Press Release of the Company dated June 26, 2008 containing financial information for the second quarter ended May 31, 2008
99.2	Quarterly Financial Data Supplement of the Company for the second quarter ended May 31, 2008

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	DISCOVER FINANCIAL SERVICES
Dated: June 26, 2008	By:	/s/ Christopher Greene
		Name:  Christopher Greene
		Title:  Assistant Secretary

EXHIBIT INDEX

Exhibit No.	Description
99.1	Press Release of the Company dated June 26, 2008 containing financial information for the second quarter ended May 31, 2008
99.2	Quarterly Financial Data Supplement of the Company for the second quarter ended May 31, 2008

EX-99.1

Exhibit 99.1

DISCOVER FINANCIAL SERVICES REPORTS SECOND QUARTER RESULTS:

NET INCOME OF $234 MILLION AND EARNINGS PER SHARE OF $.48

Riverwoods, IL, June 26, 2008 - - (BUSINESS WIRE) - Discover Financial Services (NYSE: DFS) today reported net income for the second quarter of 2008 of $234 million, or $.48 per share, as compared to $209 million, or $.44 per share, in the second quarter of 2007.  Reported results included income from continuing operations of $202 million, or $.42 per share, and $32 million from discontinued operations related to the company’s International Card segment.

Second Quarter Highlights

·   Managed loans grew 2% to $47.8 billion; Discover Card sales grew 2% to $22.5 billion.

·   Including non-credit card loans, the second quarter managed net charge-off rate was 4.99% and the managed over 30 days delinquency rate was 3.81%.

·   The Third-Party Payments segment debit and credit volume grew 33% to $29.4 billion.

·   Non-interest expenses decreased 3% from last year.

·   The company completed the sale of the Goldfish business in the United Kingdom.

·   The company agreed to acquire Diners Club International, with an expected closing in July.

“Despite the challenging economy, Discover delivered solid results this quarter,” said David Nelms, chief executive officer of Discover Financial Services. "We grew managed loans and revenues within our U.S. Card segment and maintained strong credit quality.  We are also very pleased with the performance of our Third-Party Payments segment, which delivered record network volume of $29 billion, an increase of 33% from last year.  With the pending acquisition and integration of Diners Club International, we expect to significantly improve our competitive position in this segment through global reach and by accelerating growth in our payments network revenues."

1

Segment Results (Managed Basis):

U.S. Card

Managed loans grew to $47.8 billion, up 2% from last year, as the company remained diligent in maintaining strong credit quality and improving net interest margin in the current environment.  Balance transfer volume was reduced by 32% from last year, and sales volume grew at a slower pace, increasing 2%.

Beginning this quarter, the company is reporting its portfolio statistics, including managed loans, interest yield, charge-offs and delinquencies, on a segment basis to reflect the inclusion of non-card loan products in all measures.  The segment managed over 30 days delinquency rate of 3.81% was down seasonally from the first quarter of 2008, and up 84 basis points from last year.  The managed credit card over 30 days delinquency rate was 3.85%, down 8 basis points from last quarter and up 88 basis points from last year.  The segment managed net charge-off rate increased to 4.99% for the second quarter of 2008, up 102 basis points from last year, while the managed credit card net charge-off rate increased to 5.05%, reflecting continued deterioration in the economic environment.

U.S. Card pretax income was $309 million in the second quarter of 2008, down 20% from the second quarter of 2007, as revenues net of interest expense increased 3% to $1.5 billion, provision for loan losses increased 31% to $582 million, and non-interest expenses declined 3% to $586 million.

·   Managed net interest income increased $114 million, or 13%, reflecting widening net interest margins benefiting from lower cost of funds and a reduction in, and higher rates on, promotional balances.

·   Other income decreased $71 million, or 14%, reflecting:

·   A $44 million unfavorable revaluation of the company’s retained interests in securitizations as compared to a $36 million favorable revaluation in the second quarter of 2007;

·   The previously announced $31 million write-down of an investment in the asset-backed commercial paper notes of Golden Key U.S. LLC, which had invested in U.S. mortgage-backed securities; and

2

·   A $47 million increase in discount and interchange revenue related to increased sales volumes as well as lower rewards costs related to revised forfeiture assumptions.

·   Provision for loan losses increased 31% due to higher net charge-offs reflecting recent credit trends.  The loan loss reserve rate increased to 4.28% in the quarter; however, the allowance for loan losses declined by $14 million from last quarter due to a lower level of on-balance sheet loans as a result of securitization activity.

·   Expenses declined $16 million, or 3%, principally due to lower professional fees related to lower legal and consulting costs.

Third-Party Payments

The Third-Party Payments segment produced record transaction volume of $29.4 billion, up 33% from last year, reflecting the impact of new issuer signings in 2007 as well as increased volumes from existing issuers.  Pretax income of $17 million was up 110% from the second quarter of 2007 as revenues increased 26% to $38 million, while expenses fell 4% to $21 million.

·   Other income increased $8 million, or 27%, reflecting increased volumes and fee revenues.

·   Expenses decreased $1 million, or 4%, reflecting lower transaction processing and consulting costs.

Discontinued Operations

On March 31, 2008, the company completed the sale of its Goldfish business in the United Kingdom to Barclays Bank PLC. In the second quarter of 2008, the company recognized income from discontinued operations, net of tax, of $32 million.

Dividend Declaration/Stock Repurchase Program

The company declared a cash dividend of $.06 per share, payable on July 22, 2008, to stockholders of record at the close of business on July 1, 2008. No stock repurchases were conducted under the stock repurchase program during the second quarter.

3

Conference Call and Webcast Information

The company will host a conference call to discuss its second quarter results on Thursday, June 26, 2008, at 10 a.m. Central time.  Interested parties can listen to the conference call via a live audio webcast at http://investorrelations.discoverfinancial.com.

About Discover Financial Services

Discover Financial Services (NYSE: DFS) is a leading credit card issuer and electronic payment services company with one of the most recognized brands in U.S. financial services. The company operates the Discover Card, America's cash rewards pioneer. Since its inception in 1986, the company has become one of the largest card issuers in the United States. Its payments businesses consist of the Discover Network, with millions of merchant and cash access locations, and PULSE, one of the nation's leading ATM/debit networks. For more information, visit www.discoverfinancial.com.

Contacts:

Investors:

Craig Streem, 224-405-3575

craigstreem@discover.com

Media:

Leslie Sutton, 224-405-3965

lesliesutton@discover.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. Both the earnings release and the Financial Supplement are available online in the Investor Relations section at www.discoverfinancial.com.

Financial information presented on a managed basis assumes that loans that have been securitized were not sold and presents financial information regarding these loans in a manner similar to the presentation of financial information regarding loans that have not been sold. Management believes it is useful for investors to consider the credit performance of the entire managed loan portfolio to understand the quality of loan originations and the related credit risks inherent in the owned portfolio and retained interests in securitization.  For more information, and a detailed reconciliation, please refer to the schedule titled “Reconciliation of GAAP to Managed Data” attached to this press release.

4

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 Discover Financial Services' 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: the actions and initiatives of current and potential competitors; our ability to manage credit risks and securitize our receivables at acceptable rates; changes in economic variables, such as the number and size of personal bankruptcy filings, the rate of unemployment and the levels of consumer confidence and consumer debt; the level and volatility of equity prices, commodity prices and interest rates, currency values, investments, other market fluctuations and other market indices; the availability and cost of funding and capital; access to U.S. debt and deposit markets; losses in our investment portfolio; the ability to increase or sustain Discover Card usage or attract new cardmembers and introduce new products or services; our ability to attract new merchants and maintain relationships with current merchants; material security breaches of key systems; unforeseen and catastrophic events; our reputation; the potential effects of technological changes; the effect of political, economic and market conditions and geopolitical events; unanticipated developments relating to lawsuits, investigations or similar matters; the impact of current, pending and future legislation, regulation and regulatory and legal actions; our ability to attract and retain employees; the ability to protect our intellectual property; the impact of our separation from Morgan Stanley; the impact of any potential future acquisitions; investor sentiment; and the restrictions on our operations resulting from indebtedness incurred during our separation from Morgan Stanley.

Additional factors that could cause Discover Financial Services' results to differ materially from those described in the forward-looking statements can be found in the Company's Annual Report on Form 10-K for the year ended November 30, 2007, filed with the SEC and available at the SEC's internet site (http://www.sec.gov).

5

Discover Financial Services
GAAP Basis
(unaudited, dollars in thousands, except per
share statistics)	Quarter Ended
	May 31, 2008			Feb 29, 2008			May 31, 2007
Earnings Summary
Interest Income	$	612,063		$	662,802		$	637,656
Interest Expense		313,248			339,441			303,422
Net Interest Income		298,815			323,361			334,234
Other Income		844,892			975,544			829,786
Revenue Net of Interest Expense		1,143,707			1,298,905			1,164,020
Provision for Loan Losses		210,969			305,632			144,676
Employee Compensation and Benefits		218,290			217,370			215,447
Marketing and Business Development		132,038			141,553			131,959
Information Processing & Communications		79,449			78,276			82,396
Professional Fees		81,392			73,672			102,853
Premises and Equipment		19,803			19,641			20,557
Other Expense		75,853			71,831			70,546
Total Other Expense		606,825			602,343			623,758
Income (Loss) Before Income Taxes		325,913			390,930			395,586
Tax Expense		124,370			152,101			145,330
Income From Continuing Operations		201,543			238,829			250,256
Discontinued Operations, Net of Tax   1		32,605			(157,615	)		(41,014	)
Net Income (Loss)  1	$	234,148		$	81,214		$	209,242
Effective Tax Rate From Continuing Operations		38.2	%		38.9	%		36.7	%
Balance Sheet Statistics  2
Total Assets	$	34,020,245		$	34,222,732		$	32,264,467
Total Equity	$	5,849,691		$	5,654,341		$	5,780,284
Total Tangible Equity	$	5,538,240		$	5,341,020		$	5,461,713
Tangible Equity/Total Owned Assets		16.3	%		15.6	%		16.9	%
ROE 1		16	%		6	%		15	%
ROE from Continuing Operations		14	%		17	%		18	%
Allowance for Loan Loss (period end)	$	846,775		$	860,378		$	644,701
Change in Loan Loss Reserves	$	(13,603	)	$	100,453		$	(18,471	)
Reserve Rate		4.28	%		4.16	%		3.32	%
Interest-only Strip Receivable (period end)	$	447,994		$	468,059		$	372,421
Net Revaluation of Retained Interests	$	(44,473	)	$	74,997		$	36,354
Per Share Statistics
Basic EPS 1	$	0.49		$	0.17		$	0.44
Basic EPS from Continuing Operations	$	0.42		$	0.50		$	0.52
Diluted EPS 1, 3	$	0.48		$	0.17		$	0.44
Diluted EPS from Continuing Operations  3	$	0.42		$	0.50		$	0.52
Stock Price (period end)	$	17.15		$	15.09
Book Value	$	12.20		$	11.80
Ending Shares Outstanding (000's)  3		479,346			479,127			477,236
Weighted Average Shares Outstanding (000's)  3		479,270			478,518			477,236
Weighted Average Shares Outstanding (fully diluted) (000's)  3		483,753			481,744			477,236
Loan Receivables  2
Total Loans - Owned	$	20,502,063		$	21,042,681		$	19,938,986
Average Total Loans - Owned	$	19,890,330		$	21,523,606		$	18,673,525
Interest Yield		10.40	%		10.34	%		10.69	%
Net Principal Charge-off Rate		4.49	%		3.83	%		3.47	%
Delinquency Rate (over 30 days)		3.54	%		3.63	%		2.71	%
Delinquency Rate (over 90 days)		1.81	%		1.82	%		1.31	%
Transactions Processed on Networks (000's)
Discover Network		370,596			378,912			361,893
PULSE Network		703,404			621,072			558,811
Total		1,074,000			999,984			920,704
Network Volume
PULSE Network	$	27,830,403		$	24,783,895		$	20,799,365
Third-Party Issuers		1,603,006			1,545,943			1,313,438
Total Third-Party Payments		29,433,409			26,329,838			22,112,803
U.S. Card		23,621,519			24,074,331			22,975,645
Total	$	53,054,928		$	50,404,169		$	45,088,448
1 The quarter ended May 31, 2008 includes income from discontinued operations, net of tax of $32.6 million consisting of a $21 million gain related to disposition of the Goldfish business and income of $12 million related to the Goldfish business operations. The quarter ended February 29, 2008 includes a loss from discontinued operations, net of tax of $158 million consisting of a $172 million loss related to reflecting the Goldfish business as held for sale and income of $14 million related to the Goldfish business operations.
2 Based on Continuing Operations except equity and ROE. Equity is based on company's equity.
3 For all periods prior to the spin off from Morgan Stanley, the same number of shares is being used for diluted EPS as for basic EPS as no common stock of Discover Financial Services was traded prior to July 2, 2007 and no Discover equity awards were outstanding for the prior periods.

Discover Financial Services
Managed Basis 1
(unaudited, dollars in thousands)
	Quarter Ended
	May 31, 2008			Feb 29, 2008			May 31, 2007
Earnings Summary
Interest Income	$	1,572,697		$	1,652,615		$	1,601,882
Interest Expense		550,629			668,953			693,841
Net Interest Income		1,022,068			983,662			908,041
Other Income		492,207			636,679			555,552
Revenue Net of Interest Expense		1,514,275			1,620,341			1,463,593
Provision for Loan Losses		581,537			627,068			444,249
Employee Compensation and Benefits		218,290			217,370			215,447
Marketing and Business Development		132,038			141,553			131,959
Information Processing & Communications		79,449			78,276			82,396
Professional Fees		81,392			73,672			102,853
Premises and Equipment		19,803			19,641			20,557
Other Expense		75,853			71,831			70,546
Total Other Expense		606,825			602,343			623,758
Income (Loss) Before Income Taxes		325,913			390,930			395,586
Tax Expense		124,370			152,101			145,330
Income From Continuing Operations		201,543			238,829			250,256
Discontinued Operations, Net of Tax 2		32,605			(157,615	)		(41,014	)
Net Income (Loss) 2	$	234,148		$	81,214		$	209,242
Balance Sheet Statistics 3
Total Assets	$	62,148,577		$	61,937,501		$	60,022,064
Total Equity 4	$	5,849,691		$	5,654,341		$	5,780,284
Total Tangible Equity 4	$	5,538,240		$	5,341,020		$	5,461,713
Tangible Equity/Net Managed Receivables		11.8	%		11.5	%		11.8	%
Tangible Equity/Total Managed Assets		8.9	%		8.6	%		9.1	%
Net Yield on Loan Receivables		8.57	%		8.10	%		7.78	%
Return on Loan Receivables		1.69	%		1.97	%		2.14	%
Loan Receivables 3
Total Loans - Managed	$	47,841,491		$	47,500,410		$	46,953,902
Average Total Loans - Managed	$	47,472,077		$	48,863,167		$	46,296,296
Managed Interest Yield		12.41	%		12.70	%		12.58	%
Managed Net Principal Charge-off Rate		4.99	%		4.33	%		3.97	%
Managed Delinquency Rate (over 30 days)		3.81	%		3.90	%		2.97	%
Managed Delinquency Rate (over 90 days)		1.96	%		1.96	%		1.44	%
Credit Card Volume	$	25,596,794		$	26,207,028		$	26,408,578
Credit Card Sales Volume	$	22,457,651		$	23,155,253		$	22,108,865
Segment - Income Before Income Taxes
U.S. Card	$	309,123		$	375,403		$	387,576
Third-Party Payments		16,790			15,527			8,010
Total	$	325,913		$	390,930		$	395,586

1 Managed basis assumes loans that have been securitized were not sold and presents earnings and statistical information on these loans in a manner similar to the way loans that have not been sold are presented.  See Reconciliation of GAAP to Managed Data schedule.

2 The quarter ended May 31, 2008 includes income from discontinued operations, net of tax of $32.6 million consisting of a $21 million gain related to disposition of the Goldfish business and income of $12 million related to the Goldfish business operations.  The quarter ended February 29, 2008 includes a loss from discontinued operations, net of tax of $158 million consisting of a $172 million loss related to reflecting the Goldfish business as held for sale and income of $14 million related to the Goldfish business operations.

3 Based on Continuing Operations.  Equity is based on company's equity.

4 Balance on a GAAP and Managed basis is the same.

Discover Financial Services
U.S. Card Segment
Managed Basis1
(unaudited, dollars in thousands)
	Quarter Ended
	May 31, 2008			Feb 29, 2008			May 31, 2007
Earnings Summary
Interest Income	$	1,572,164		$	1,651,987		$	1,601,324
Interest Expense		550,629			668,951			693,837
Net Interest Income		1,021,535			983,036			907,487
Other Income		455,074			602,411			526,304
Revenue Net of Interest Expense		1,476,609			1,585,447			1,433,791
Provision for Loan Losses		581,537			627,068			444,249
Total Other Expense		585,949			582,976			601,966
Income (Loss) Before Income Taxes	$	309,123		$	375,403		$	387,576
Net Yield on Loan Receivables		8.56	%		8.09	%		7.78	%
Pretax Return on Loan Receivables		2.59	%		3.09	%		3.32	%
Loan Receivables
Total Loans	$	47,841,491		$	47,500,410		$	46,953,902
Average Total Loans	$	47,472,077		$	48,863,167		$	46,296,296
Managed Interest Yield		12.41	%		12.70	%		12.58	%
Managed Net Principal Charge-off Rate		4.99	%		4.33	%		3.97	%
Managed Delinquency Rate (over 30 days)		3.81	%		3.90	%		2.97	%
Managed Delinquency Rate (over 90 days)		1.96	%		1.96	%		1.44	%
Credit Card Loans
Credit Card Loans - Managed	$	47,124,842		$	47,014,539		$	46,864,317
Average Credit Card Loans - Managed	$	46,857,480		$	48,487,812		$	46,203,924
Managed Interest Yield		12.43	%		12.72	%		12.59	%
Managed Net Principal Charge-off Rate		5.05	%		4.37	%		3.97	%
Managed Delinquency Rate (over 30 days)		3.85	%		3.93	%		2.97	%
Managed Delinquency Rate (over 90 days)		1.99	%		1.98	%		1.44	%
Total Credit Card Volume	$	25,596,794		$	26,207,028		$	26,408,578
Sales Volume	$	22,457,651		$	23,155,253		$	22,108,865
1 Managed basis assumes loans that have been securitized were not sold and presents earnings and statistical information on these loans in a manner similar to the way loans that have not been sold are presented. See Reconciliation of GAAP to Managed Data schedule.

Discover Financial Services
Third-Party Payments Segment
(unaudited, dollars in thousands)
	Quarter Ended
	May 31, 2008		Feb 29, 2008		May 31, 2007
Earnings Summary
Interest Income	$	533	$	628	$	558
Interest Expense		-		2		4
Net Interest Income		533		626		554
Other Income		37,133		34,268		29,248
Revenue Net of Interest Expense		37,666		34,894		29,802
Provision for Loan Losses		-		-		-
Total Other Expense		20,876		19,367		21,792
Income (Loss) Before Income Taxes	$	16,790	$	15,527	$	8,010
Network Volume
PULSE Network	$	27,830,403	$	24,783,895	$	20,799,365
Third-Party Issuers		1,603,006		1,545,943		1,313,438
Total Third-Party Payments	$	29,433,409	$	26,329,838	$	22,112,803
Transactions Processed on PULSE Network (000's)		703,404		621,072		558,811

Discover Financial Services
Reconciliation of GAAP to Managed Data 1
(unaudited, dollars in thousands)
	Quarter Ended
	May 31, 2008			Feb 29, 2008			May 31, 2007
Interest Income
GAAP Basis	$	612,063		$	662,802		$	637,656
Securitization Adjustments 1		960,634			989,813			964,226
Managed Basis	$	1,572,697		$	1,652,615		$	1,601,882
Interest Expense
GAAP Basis	$	313,248		$	339,441		$	303,422
Securitization Adjustments		237,381			329,512			390,419
Managed Basis	$	550,629		$	668,953		$	693,841
Net Interest Income
GAAP Basis	$	298,815		$	323,361		$	334,234
Securitization Adjustments		723,253			660,301			573,807
Managed Basis	$	1,022,068		$	983,662		$	908,041
Other Income
GAAP Basis	$	844,892		$	975,544		$	829,786
Securitization Adjustments		(352,685	)		(338,865	)		(274,234	)
Managed Basis	$	492,207		$	636,679		$	555,552
Revenue Net of Interest Expense
GAAP Basis	$	1,143,707		$	1,298,905		$	1,164,020
Securitization Adjustments		370,568			321,436			299,573
Managed Basis	$	1,514,275		$	1,620,341		$	1,463,593
Provision for Loan Losses
GAAP Basis	$	210,969		$	305,632		$	144,676
Securitization Adjustments		370,568			321,436			299,573
Managed Basis	$	581,537		$	627,068		$	444,249
Total Assets
GAAP Basis	$	34,020,245		$	34,222,732		$	32,264,467
Securitization Adjustments		28,128,332			27,714,769			27,757,597
Managed Basis	$	62,148,577		$	61,937,501		$	60,022,064
Tangible Equity/Total Assets
GAAP Basis		16.3	%		15.6	%		16.9	%
Securitization Adjustments		19.7	%		19.3	%		19.7	%
Managed Basis		8.9	%		8.6	%		9.1	%
Loan Receivables
Total Loans
GAAP Basis	$	20,502,063		$	21,042,681		$	19,938,986
Securitization Adjustments		27,339,428			26,457,729			27,014,916
Managed Basis	$	47,841,491		$	47,500,410		$	46,953,902
Average Total Loans
GAAP Basis	$	19,890,330		$	21,523,606		$	18,673,525
Securitization Adjustments		27,581,747			27,339,561			27,622,771
Managed Basis	$	47,472,077		$	48,863,167		$	46,296,296

Discover Financial Services
Reconciliation of GAAP to Managed Data 1
(unaudited, dollars in thousands)
	Quarter Ended
	May 31, 2008	Feb 29, 2008	May 31, 2007

Interest Yield
GAAP Basis		10.40	%		10.34	%		10.69	%
Securitization Adjustments		13.86	%		14.56	%		13.85	%
Managed Basis		12.41	%		12.70	%		12.58	%
Net Principal Charge-off Rate
GAAP Basis		4.49	%		3.83	%		3.47	%
Securitization Adjustments		5.34	%		4.73	%		4.30	%
Managed Basis		4.99	%		4.33	%		3.97	%
Delinquency Rate (over 30 days)
GAAP Basis		3.54	%		3.63	%		2.71	%
Securitization Adjustments		4.01	%		4.11	%		3.16	%
Managed Basis		3.81	%		3.90	%		2.97	%
Delinquency Rate (over 90 days)
GAAP Basis		1.81	%		1.82	%		1.31	%
Securitization Adjustments		2.07	%		2.08	%		1.54	%
Managed Basis		1.96	%		1.96	%		1.44	%
Credit Card Loans
Credit Card Loans
GAAP Basis	$	19,785,414		$	20,556,810		$	19,849,401
Securitization Adjustments		27,339,428			26,457,729			27,014,916
Managed Basis	$	47,124,842		$	47,014,539		$	46,864,317
Average Credit Card Loans
GAAP Basis	$	19,275,733		$	21,148,252		$	18,581,153
Securitization Adjustments		27,581,747			27,339,560			27,622,771
Managed Basis	$	46,857,480		$	48,487,812		$	46,203,924
Interest Yield
GAAP Basis		10.40	%		10.35	%		10.72	%
Securitization Adjustments		13.86	%		14.56	%		13.85	%
Managed Basis		12.43	%		12.72	%		12.59	%
Net Principal Charge-off Rate
GAAP Basis		4.63	%		3.90	%		3.48	%
Securitization Adjustments		5.34	%		4.73	%		4.30	%
Managed Basis		5.05	%		4.37	%		3.97	%
Delinquency Rate (over 30 days)
GAAP Basis		3.63	%		3.69	%		2.71	%
Securitization Adjustments		4.01	%		4.11	%		3.16	%
Managed Basis		3.85	%		3.93	%		2.97	%
Delinquency Rate (over 90 days)
GAAP Basis		1.87	%		1.86	%		1.31	%
Securitization Adjustments		2.07	%		2.08	%		1.54	%
Managed Basis		1.99	%		1.98	%		1.44	%

1 Securitization Adjustments present the effect of loan securitization by recharacterizing as securitization income the portions of the following items that relate to the securitized loans: interest income, interest expense, provision for loan losses, discount and interchange revenue and loan fee revenues. Securitization income is reported in other income.

The data is presented on both a "managed" loan basis and as reported under generally accepted accounting principles ("owned" loan basis). Managed loan data assume that the Company's securitized loan receivables have not been sold and presents the results of securitized loan receivables in the same manner as the Company's owned loans. The Company operates its business and analyzes its financial performance on a managed basis. Accordingly, underwriting and servicing standards are comparable for both owned and securitized loans. The Company believes that managed loan information is useful to investors because it provides information regarding the quality of loan origination and credit performance of the entire managed portfolio and allows investors to understand the related credit risks inherent in owned loans and retained interests in securitizations. Managed loan data is also relevant because the company services the securitized and owned loans, and the related accounts, in the same manner without regard to ownership of the loans. In addition, investors often request information on a managed basis which provides a more meaningful comparison to industry competitors.

EX-99.2

Exhibit 99.2

Discover Financial Services
GAAP Basis
(unaudited, dollars in thousands, except per share statistics)
	Quarter Ended																					Six Months Ended
	May 31,  2008			Feb 29,  2008			Nov 30,  2007			Aug 31,  2007			May 31,  2007			May 31, 2008 vs May 31, 2007						May 31, 2008			May 31,  2007			2008 vs 2007
Earnings Summary
Interest Income	$	612,063		$	662,802		$	659,676		$	674,864		$	637,656		$	(25,593	)		(4	%)	$	1,274,865		$	1,249,862		$	25,003			2	%
Interest Expense		313,248			339,441			350,917			317,124			303,422			9,826			3	%		652,689			555,229			97,460			18	%
Net Interest Income		298,815			323,361			308,759			357,740			334,234			(35,419	)		(11	%)		622,176			694,633			(72,457	)		(10	%)
Other Income		844,892			975,544			952,500			804,047			829,786			15,106			2	%		1,820,436			1,620,135			200,301			12	%
Revenue Net of Interest Expense		1,143,707			1,298,905			1,261,259			1,161,787			1,164,020			(20,313	)		(2	%)		2,442,612			2,314,768			127,844			6	%
Provision for Loan Losses		210,969			305,632			296,187			145,827			144,676			66,293			46	%		516,601			291,874			224,727			77	%
Employee Compensation and Benefits		218,290			217,370			208,910			210,541			215,447			2,843			1	%		435,660			430,614			5,046			1	%
Marketing and Business Development		132,038			141,553			155,976			153,786			131,959			79			0	%		273,591			266,501			7,090			3	%
Information Processing & Communications		79,449			78,276			85,034			83,779			82,396			(2,947	)		(4	%)		157,725			161,240			(3,515	)		(2	%)
Professional Fees		81,392			73,672			94,380			88,111			102,853			(21,461	)		(21	%)		155,064			178,918			(23,854	)		(13	%)
Premises and Equipment		19,803			19,641			19,348			19,962			20,557			(754	)		(4	%)		39,444			40,132			(688	)		(2	%)
Other Expense		75,853			71,831			73,082			69,705			70,546			5,307			8	%		147,684			138,194			9,490			7	%
Total Other Expense		606,825			602,343			636,730			625,884			623,758			(16,933	)		(3	%)		1,209,168			1,215,599			(6,431	)		(1	%)
Income (Loss) Before Income Taxes		325,913			390,930			328,342			390,076			395,586			(69,673	)		(18	%)		716,843			807,295			(90,452	)		(11	%)
Tax Expense		124,370			152,101			118,368			145,925			145,330			(20,960	)		(14	%)		276,471			297,221			(20,750	)		(7	%)
Income From Continuing Operations		201,543			238,829			209,974			244,151			250,256			(48,713	)		(19	%)		440,372			510,074			(69,702	)		(14	%)
Discontinued Operations, Net of Tax 1, 2		32,605			(157,615	)		(266,458	)		(41,911	)		(41,014	)		73,619			179	%		(125,010	)		(67,200	)		(57,810	)		(86	%)
Net Income (Loss) 1, 2	$	234,148		$	81,214		$	(56,484	)	$	202,240		$	209,242		$	24,906			12	%	$	315,362		$	442,874		$	(127,512	)		(29	%)
Effective Tax Rate From Continuing Operations		38.2	%		38.9	%		36.1	%		37.4	%		36.7	%								38.6	%		36.8	%
Balance Sheet Statistics  3
Total Assets	$	34,020,245		$	34,222,732		$	33,449,702		$	31,683,866		$	32,264,467		$	1,755,778			5	%	$	34,020,245		$	32,264,467		$	1,755,778			5	%
Total Equity	$	5,849,691		$	5,654,341		$	5,599,422		$	5,667,282		$	5,780,284		$	69,407			1	%	$	5,849,691		$	5,780,284		$	69,407			1	%
Total Tangible Equity	$	5,538,240		$	5,341,020		$	5,284,232		$	5,350,377		$	5,461,713		$	76,527			1	%	$	5,538,240		$	5,461,713		$	76,527			1	%
Tangible Equity/Total Owned Assets		16.3	%		15.6	%		15.8	%		16.9	%		16.9	%								16.3	%		16.9	%
ROE 1, 2		16	%		6	%		(4	%)		14	%		15	%								11	%		15	%
ROE from Continuing Operations		14	%		17	%		15	%		17	%		18	%								15	%		18	%
Allowance for Loan Loss (period end)	$	846,775		$	860,378		$	759,925		$	629,458		$	644,701		$	202,074			31	%	$	846,775		$	644,701		$	202,074			31	%
Change in Loan Loss Reserves	$	(13,603	)	$	100,453		$	130,467		$	(15,243	)	$	(18,471	)	$	4,868			26	%	$	86,850		$	(59,215	)	$	146,065		NM
Reserve Rate		4.28	%		4.16	%		3.65	%		3.28	%		3.32	%		96		bps				4.28	%		3.32	%		96		bps
Interest-only Strip Receivable (period end)	$	447,994		$	468,059		$	400,313		$	353,091		$	372,421		$	75,573			20	%	$	447,994		$	372,421		$	75,573			20	%
Net Revaluation of Retained Interests	$	(44,473	)	$	74,997		$	37,475		$	(23,905	)	$	36,354		$	(80,827	)	NM			$	30,524		$	37,775		$	(7,251	)		(19	%)
Per Share Statistics
Basic EPS 1,2	$	0.49		$	0.17		$	(0.12	)	$	0.42		$	0.44		$	0.05			11	%	$	0.66		$	0.93		$	(0.27	)		(29	%)
Basic EPS from Continuing Operations	$	0.42		$	0.50		$	0.44		$	0.51		$	0.52		$	(0.10	)		(19	%)	$	0.92		$	1.06		$	(0.14	)		(13	%)
Diluted EPS 1, 2, 4	$	0.48		$	0.17		$	(0.12	)	$	0.42		$	0.44		$	0.04			9	%	$	0.65		$	0.93		$	(0.28	)		(30	%)
Diluted EPS from Continuing Operations  4	$	0.42		$	0.50		$	0.44		$	0.51		$	0.52		$	(0.10	)		(19	%)	$	0.92		$	1.06		$	(0.14	)		(13	%)
Stock Price (period end)	$	17.15		$	15.09		$	17.37		$	23.14											$	17.15
Book Value	$	12.20		$	11.80		$	11.72		$	11.87											$	12.20
Ending Shares Outstanding (000's)  4		479,346			479,127			477,688			477,328			477,236			2,110			0	%		479,346			477,236			2,110			0	%
Weighted Average Shares Outstanding (000's)  4		479,270			478,518			477,567			477,272			477,236			2,034			0	%		478,896			477,236			1,660			0	%
Weighted Average Shares Outstanding (fully diluted) (000's)  4		483,753			481,744			477,567			480,071			477,236			6,517			1	%		482,735			477,236			5,499			1	%
Loan Receivables  3
Total Loans - Owned	$	20,502,063		$	21,042,681		$	20,831,117		$	19,170,450		$	19,938,986		$	563,077			3	%	$	20,502,063		$	19,938,986		$	563,077			3	%
Average Total Loans - Owned	$	19,890,330		$	21,523,606		$	19,405,775		$	19,812,392		$	18,673,525		$	1,216,805			7	%	$	20,702,505		$	20,287,228		$	415,277			2	%
Interest Yield		10.40	%		10.34	%		10.51	%		11.20	%		10.69	%		(29	)	bps				10.37	%		10.61	%		(24	)	bps
Net Principal Charge-off Rate		4.49	%		3.83	%		3.43	%		3.23	%		3.47	%		102		bps				4.15	%		3.47	%		68		bps
Delinquency Rate (over 30 days)		3.54	%		3.63	%		3.26	%		2.81	%		2.71	%		83		bps				3.54	%		2.71	%		83		bps
Delinquency Rate (over 90 days)		1.81	%		1.82	%		1.51	%		1.31	%		1.31	%		50		bps				1.81	%		1.31	%		50		bps
Transactions Processed on Networks (000's)
Discover Network		370,596			378,912			378,438			384,335			361,893			8,703			2	%		749,508			723,593			25,915			4	%
PULSE Network		703,404			621,072			611,518			593,866			558,811			144,593			26	%		1,324,476			1,079,677			244,799			23	%
Total		1,074,000			999,984			989,956			978,201			920,704			153,296			17	%		2,073,984			1,803,270			270,714			15	%
Network Volume
PULSE Network	$	27,830,403		$	24,783,895		$	23,035,361		$	22,372,106		$	20,799,365		$	7,031,038			34	%	$	52,614,298		$	40,828,941		$	11,785,357			29	%
Third-Party Issuers		1,603,006			1,545,943			1,458,959			1,492,568			1,313,438			289,568			22	%		3,148,949			2,528,578			620,371			25	%
Total Third-Party Payments		29,433,409			26,329,838			24,494,320			23,864,674			22,112,803			7,320,606			33	%		55,763,247			43,357,519			12,405,728			29	%
U.S. Card		23,621,519			24,074,331			23,482,095			24,411,714			22,975,645			645,874			3	%		47,695,850			45,900,691			1,795,159			4	%
Total	$	53,054,928		$	50,404,169		$	47,976,415		$	48,276,388		$	45,088,448		$	7,966,480			18	%	$	103,459,097		$	89,258,210		$	14,200,887			16	%
1 The quarter ended May 31, 2008 includes income from discontinued operations, net of tax of $32.6 million consisting of a $21 million gain related to disposition of the Goldfish business and income of $12 million related to the Goldfish business operations. The quarter ended February 29, 2008 includes a loss from discontinued operations, net of tax of $158 million consisting of a $172 million loss related to reflecting the Goldfish business as held for sale and income of $14 million related to the Goldfish business operations.
2 The quarter ended November 30, 2007 includes a $391 million pre-tax ($279 million after-tax) non-cash impairment charge related to the company's Goldfish business.
3 Based on Continuing Operations except equity and ROE. Equity is based on company's equity.
4 For all periods prior to the spin off from Morgan Stanley, the same number of shares is being used for diluted EPS as for basic EPS as no common stock of Discover Financial Services was traded prior to July 2, 2007 and no Discover equity awards were outstanding for the prior periods.

Discover Financial Services
Managed Basis 1
(unaudited, dollars in thousands)
	Quarter Ended																					Six Months Ended
	May 31,  2008			Feb 29, 2008			Nov 30,  2007			Aug 31, 2007			May 31, 2007			May 31, 2008 vs May 31, 2007						May 31, 2008			May 31, 2007			2008 vs 2007
Earnings Summary
Interest Income	$	1,572,697		$	1,652,615		$	1,667,418		$	1,626,808		$	1,601,882		$	(29,185	)		(2	%)	$	3,225,312		$	3,084,448		$	140,864			5	%
Interest Expense		550,629			668,953			750,638			703,024			693,841			(143,212	)		(21	%)		1,219,582			1,287,466			(67,884	)		(5	%)
Net Interest Income		1,022,068			983,662			916,780			923,784			908,041			114,027			13	%		2,005,730			1,796,982			208,748			12	%
Other Income		492,207			636,679			633,014			510,525			555,552			(63,345	)		(11	%)		1,128,886			1,076,237			52,649			5	%
Revenue Net of Interest Expense		1,514,275			1,620,341			1,549,794			1,434,309			1,463,593			50,682			3	%		3,134,616			2,873,219			261,397			9	%
Provision for Loan Losses		581,537			627,068			584,722			418,349			444,249			137,288			31	%		1,208,605			850,325			358,280			42	%
Employee Compensation and Benefits		218,290			217,370			208,910			210,541			215,447			2,843			1	%		435,660			430,614			5,046			1	%
Marketing and Business Development		132,038			141,553			155,976			153,786			131,959			79			0	%		273,591			266,501			7,090			3	%
Information Processing & Communications		79,449			78,276			85,034			83,779			82,396			(2,947	)		(4	%)		157,725			161,240			(3,515	)		(2	%)
Professional Fees		81,392			73,672			94,380			88,111			102,853			(21,461	)		(21	%)		155,064			178,918			(23,854	)		(13	%)
Premises and Equipment		19,803			19,641			19,348			19,962			20,557			(754	)		(4	%)		39,444			40,132			(688	)		(2	%)
Other Expense		75,853			71,831			73,082			69,705			70,546			5,307			8	%		147,684			138,194			9,490			7	%
Total Other Expense		606,825			602,343			636,730			625,884			623,758			(16,933	)		(3	%)		1,209,168			1,215,599			(6,431	)		(1	%)
Income (Loss) Before Income Taxes		325,913			390,930			328,342			390,076			395,586			(69,673	)		(18	%)		716,843			807,295			(90,452	)		(11	%)
Tax Expense		124,370			152,101			118,368			145,925			145,330			(20,960	)		(14	%)		276,471			297,221			(20,750	)		(7	%)
Income From Continuing Operations		201,543			238,829			209,974			244,151			250,256			(48,713	)		(19	%)		440,372			510,074			(69,702	)		(14	%)
Discontinued Operations, Net of Tax 2, 3		32,605			(157,615	)		(266,458	)		(41,911	)		(41,014	)		73,619			179	%		(125,010	)		(67,200	)		(57,810	)		(86	%)
Net Income (Loss) 2, 3	$	234,148		$	81,214		$	(56,484	)	$	202,240		$	209,242		$	24,906			12	%	$	315,362		$	442,874		$	(127,512	)		(29	%)
Balance Sheet Statistics 4
Total Assets	$	62,148,577		$	61,937,501		$	60,591,475		$	59,688,962		$	60,022,064		$	2,126,513			4	%	$	62,148,577		$	60,022,064		$	2,126,513			4	%
Total Equity 5	$	5,849,691		$	5,654,341		$	5,599,422		$	5,667,282		$	5,780,284		$	69,407			1	%	$	5,849,691		$	5,780,284		$	69,407			1	%
Total Tangible Equity 5	$	5,538,240		$	5,341,020		$	5,284,232		$	5,350,377		$	5,461,713		$	76,527			1	%	$	5,538,240		$	5,461,713		$	76,527			1	%
Tangible Equity/Net Managed Receivables		11.8	%		11.5	%		11.1	%		11.4	%		11.8	%								11.8	%		11.8	%
Tangible Equity/Total Managed Assets		8.9	%		8.6	%		8.7	%		9.0	%		9.1	%								8.9	%		9.1	%
Net Yield on Loan Receivables		8.57	%		8.10	%		7.76	%		7.80	%		7.78	%		79		bps				8.33	%		7.73	%		60		bps
Return on Loan Receivables		1.69	%		1.97	%		1.78	%		2.06	%		2.14	%		(45	)	bps				1.83	%		2.19	%		(36	)	bps
Loan Receivables 4
Total Loans - Managed	$	47,841,491		$	47,500,410		$	48,180,436		$	47,444,107		$	46,953,902		$	887,589			2	%	$	47,841,491		$	46,953,902		$	887,589			2	%
Average Total Loans - Managed	$	47,472,077		$	48,863,167		$	47,381,471		$	47,016,472		$	46,296,296		$	1,175,781			3	%	$	48,163,821		$	46,627,410		$	1,536,411			3	%
Managed Interest Yield		12.41	%		12.70	%		12.84	%		12.75	%		12.58	%		(17	)	bps				12.56	%		12.50	%		6		bps
Managed Net Principal Charge-off Rate		4.99	%		4.33	%		3.85	%		3.66	%		3.97	%		102		bps				4.66	%		3.91	%		75		bps
Managed Delinquency Rate (over 30 days)		3.81	%		3.90	%		3.58	%		3.16	%		2.97	%		84		bps				3.81	%		2.97	%		84		bps
Managed Delinquency Rate (over 90 days)		1.96	%		1.96	%		1.67	%		1.48	%		1.44	%		52		bps				1.96	%		1.44	%		52		bps
Credit Card Volume	$	25,596,794		$	26,207,028		$	26,159,776		$	27,171,729		$	26,408,578		$	(811,784	)		(3	%)	$	51,803,822		$	53,289,313		$	(1,485,491	)		(3	%)
Credit Card Sales Volume	$	22,457,651		$	23,155,253		$	22,588,639		$	23,527,999		$	22,108,865		$	348,786			2	%	$	45,612,904		$	44,145,918		$	1,466,986			3	%
Segment - Income Before Income Taxes
U.S. Card	$	309,123		$	375,403		$	320,751		$	380,637		$	387,576		$	(78,453	)		(20	%)	$	684,526		$	787,365		$	(102,839	)		(13	%)
Third-Party Payments		16,790			15,527			7,591			9,439			8,010			8,780			110	%		32,317			19,930			12,387			62	%
Total	$	325,913		$	390,930		$	328,342		$	390,076		$	395,586		$	(69,673	)		(18	%)	$	716,843		$	807,295		$	(90,452	)		(11	%)
1 Managed basis assumes loans that have been securitized were not sold and presents earnings and statistical information on these loans in a manner similar to the way loans that have not been sold are presented. See Reconciliation of GAAP to Managed Data schedule.
2 The quarter ended May 31, 2008 includes income from discontinued operations, net of tax of $32.6 million consisting of a $21 million gain related to disposition of the Goldfish business and income of $12 million related to the Goldfish business operations. The quarter ended February 29, 2008 includes a loss from discontinued operations, net of tax of $158 million consisting of a $172 million loss related to reflecting the Goldfish business as held for sale and income of $14 million related to the Goldfish business operations.
3 The quarter ended November 30, 2007 includes a $391 million pre-tax ($279 million after-tax) non-cash impairment charge related to the company's Goldfish business.
4 Based on Continuing Operations. Equity is based on company's equity.
5 Balance on a GAAP and Managed basis is the same.

Discover Financial Services
U.S. Card Segment
Managed Basis1
(unaudited, dollars in thousands)
	Quarter Ended																					Six Months Ended
	May 31, 2008			Feb 29, 2008			Nov 30, 2007			Aug 31, 2007			May 31, 2007			May 31, 2008 vs May 31, 2007						May 31,  2008			May 31, 2007			2008 vs 2007
Earnings Summary
Interest Income	$	1,572,164		$	1,651,987		$	1,666,768		$	1,626,214		$	1,601,324		$	(29,160	)		(2	%)	$	3,224,151		$	3,083,316		$	140,835			5	%
Interest Expense		550,629			668,951			750,638			703,024			693,837			(143,208	)		(21	%)		1,219,580			1,287,447			(67,867	)		(5	%)
Net Interest Income		1,021,535			983,036			916,130			923,190			907,487			114,048			13	%		2,004,571			1,795,869			208,702			12	%
Other Income		455,074			602,411			603,709			481,060			526,304			(71,230	)		(14	%)		1,057,485			1,016,307			41,178			4	%
Revenue Net of Interest Expense		1,476,609			1,585,447			1,519,839			1,404,250			1,433,791			42,818			3	%		3,062,056			2,812,176			249,880			9	%
Provision for Loan Losses		581,537			627,068			584,722			418,349			444,249			137,288			31	%		1,208,605			850,325			358,280			42	%
Total Other Expense		585,949			582,976			614,366			605,264			601,966			(16,017	)		(3	%)		1,168,925			1,174,486			(5,561	)		(0	%)
Income (Loss) Before Income Taxes	$	309,123		$	375,403		$	320,751		$	380,637		$	387,576		$	(78,453	)		(20	%)	$	684,526		$	787,365		$	(102,839	)		(13	%)
Net Yield on Loan Receivables		8.56	%		8.09	%		7.76	%		7.79	%		7.78	%		78		bps				8.32	%		7.72	%		60		bps
Pretax Return on Loan Receivables		2.59	%		3.09	%		2.72	%		3.21	%		3.32	%		(73	)	bps				2.84	%		3.39	%		(55	)	bps
Loan Receivables
Total Loans	$	47,841,491		$	47,500,410		$	48,180,436		$	47,444,107		$	46,953,902		$	887,589			2	%	$	47,841,491		$	46,953,902		$	887,589			2	%
Average Total Loans	$	47,472,077		$	48,863,167		$	47,381,471		$	47,016,472		$	46,296,296		$	1,175,781			3	%	$	48,163,821		$	46,627,410		$	1,536,411			3	%
Managed Interest Yield		12.41	%		12.70	%		12.84	%		12.75	%		12.58	%		(17	)	bps				12.56	%		12.50	%		6		bps
Managed Net Principal Charge-off Rate		4.99	%		4.33	%		3.85	%		3.66	%		3.97	%		102		bps				4.66	%		3.91	%		75		bps
Managed Delinquency Rate (over 30 days)		3.81	%		3.90	%		3.58	%		3.16	%		2.97	%		84		bps				3.81	%		2.97	%		84		bps
Managed Delinquency Rate (over 90 days)		1.96	%		1.96	%		1.67	%		1.48	%		1.44	%		52		bps				1.96	%		1.44	%		52		bps
Credit Card Loans
Credit Card Loans - Managed	$	47,124,842		$	47,014,539		$	47,929,242		$	47,352,098		$	46,864,317		$	260,525			1	%	$	47,124,842		$	46,864,317		$	260,525			1	%
Average Credit Card Loans - Managed	$	46,857,480		$	48,487,812		$	47,251,899		$	46,926,260		$	46,203,924		$	653,556			1	%	$	47,668,191		$	46,533,431		$	1,134,760			2	%
Managed Interest Yield		12.43	%		12.72	%		12.85	%		12.76	%		12.59	%		(16	)	bps				12.58	%		12.52	%		6		bps
Managed Net Principal Charge-off Rate		5.05	%		4.37	%		3.85	%		3.67	%		3.97	%		108		bps				4.70	%		3.92	%		78		bps
Managed Delinquency Rate (over 30 days)		3.85	%		3.93	%		3.59	%		3.16	%		2.97	%		88		bps				3.85	%		2.97	%		88		bps
Managed Delinquency Rate (over 90 days)		1.99	%		1.98	%		1.68	%		1.48	%		1.44	%		55		bps				1.99	%		1.44	%		55		bps
Total Credit Card Volume	$	25,596,794		$	26,207,028		$	26,159,776		$	27,171,729		$	26,408,578		$	(811,784	)		(3	%)	$	51,803,822		$	53,289,313		$	(1,485,491	)		(3	%)
Sales Volume	$	22,457,651		$	23,155,253		$	22,588,639		$	23,527,999		$	22,108,865		$	348,786			2	%	$	45,612,904		$	44,145,918		$	1,466,986			3	%
1 Managed basis assumes loans that have been securitized were not sold and presents earnings and statistical information on these loans in a manner similar to the way loans that have not been sold are presented. See Reconciliation of GAAP to Managed Data schedule.

Discover Financial Services
Third-Party Payments Segment
(unaudited, dollars in thousands)
	Quarter Ended															Six Months Ended
	May 31,  2008		Feb 29, 2008		Nov 30,  2007		Aug 31,  2007		May 31,  2007		May 31, 2008 vs May 31, 2007					May 31,  2008		May 31,  2007		2008 vs 2007
Earnings Summary
Interest Income	$	533	$	628	$	650	$	594	$	558	$	(25	)	(4	%)	$	1,161	$	1,132	$	29		3	%
Interest Expense		-		2		-		-		4		(4	)	(100	%)		2		19		(17	)	(89	%)
Net Interest Income		533		626		650		594		554		(21	)	(4	%)		1,159		1,113		46		4	%
Other Income		37,133		34,268		29,305		29,465		29,248		7,885		27	%		71,401		59,930		11,471		19	%
Revenue Net of Interest Expense		37,666		34,894		29,955		30,059		29,802		7,864		26	%		72,560		61,043		11,517		19	%
Provision for Loan Losses		-		-		-		-		-		-		0	%		-		-		-		0	%
Total Other Expense		20,876		19,367		22,364		20,620		21,792		(916	)	(4	%)		40,243		41,113		(870	)	(2	%)
Income (Loss) Before Income Taxes	$	16,790	$	15,527	$	7,591	$	9,439	$	8,010	$	8,780		110	%	$	32,317	$	19,930	$	12,387		62	%
Network Volume
PULSE Network	$	27,830,403	$	24,783,895	$	23,035,361	$	22,372,106	$	20,799,365	$	7,031,038		34	%	$	52,614,298	$	40,828,941	$	11,785,357		29	%
Third-Party Issuers		1,603,006		1,545,943		1,458,959		1,492,568		1,313,438		289,568		22	%		3,148,949		2,528,578		620,371		25	%
Total Third-Party Payments	$	29,433,409	$	26,329,838	$	24,494,320	$	23,864,674	$	22,112,803	$	7,320,606		33	%	$	55,763,247	$	43,357,519	$	12,405,728		29	%
Transactions Processed on PULSE Network (000's)		703,404		621,072		611,518		593,866		558,811		144,593		26	%		1,324,476		1,079,677		244,799		23	%

DISCOVER FINANCIAL SERVICES

RECONCILIATION OF GAAP TO MANAGED DATA

The following pages present a reconciliation for certain information disclosed in the financial data supplement.

The data is presented on both a "managed" loan basis and as reported under generally accepted accounting principles ("owned" loan basis). Managed loan data assume that the company's securitized loan receivables have not been sold and presents the results of securitized loan receivables in the same manner as the company's owned loans. The company operates its business and analyzes its financial performance on a managed basis. Accordingly, underwriting and servicing standards are comparable for both owned and securitized loans. The company believes that managed loan information is useful to investors because it provides information regarding the quality of loan origination and credit performance of the entire managed portfolio and allows investors to understand the related credit risks inherent in owned loans and retained interests in securitizations. Managed loan data is also relevant because the company services the securitized and owned loans, and the related accounts, in the same manner without regard to ownership of the loans. In addition, investors often request information on a managed basis which provides a more meaningful comparison to industry competitors.

Discover Financial Services
Reconciliation of GAAP to Managed Data 1
(unaudited, dollars in thousands)
	Quarter Ended															Six Months Ended
	May 31, 2008			Feb 29, 2008			Nov 30, 2007			Aug 31, 2007			May 31, 2007			May 31, 2008			May 31, 2007
Interest Income
GAAP Basis	$	612,063		$	662,802		$	659,676		$	674,864		$	637,656		$	1,274,865		$	1,249,862
Securitization Adjustments 1		960,634			989,813			1,007,742			951,944			964,226			1,950,447			1,834,586
Managed Basis	$	1,572,697		$	1,652,615		$	1,667,418		$	1,626,808		$	1,601,882		$	3,225,312		$	3,084,448
Interest Expense
GAAP Basis	$	313,248		$	339,441		$	350,917		$	317,124		$	303,422		$	652,689		$	555,229
Securitization Adjustments		237,381			329,512			399,721			385,900			390,419			566,893			732,237
Managed Basis	$	550,629		$	668,953		$	750,638		$	703,024		$	693,841		$	1,219,582		$	1,287,466
Net Interest Income
GAAP Basis	$	298,815		$	323,361		$	308,759		$	357,740		$	334,234		$	622,176		$	694,633
Securitization Adjustments		723,253			660,301			608,021			566,044			573,807			1,383,554			1,102,349
Managed Basis	$	1,022,068		$	983,662		$	916,780		$	923,784		$	908,041		$	2,005,730		$	1,796,982
Other Income
GAAP Basis	$	844,892		$	975,544		$	952,500		$	804,047		$	829,786		$	1,820,436		$	1,620,135
Securitization Adjustments		(352,685	)		(338,865	)		(319,486	)		(293,522	)		(274,234	)		(691,550	)		(543,898	)
Managed Basis	$	492,207		$	636,679		$	633,014		$	510,525		$	555,552		$	1,128,886		$	1,076,237
Revenue Net of Interest Expense
GAAP Basis	$	1,143,707		$	1,298,905		$	1,261,259		$	1,161,787		$	1,164,020		$	2,442,612		$	2,314,768
Securitization Adjustments		370,568			321,436			288,535			272,522			299,573			692,004			558,451
Managed Basis	$	1,514,275		$	1,620,341		$	1,549,794		$	1,434,309		$	1,463,593		$	3,134,616		$	2,873,219
Provision for Loan Losses
GAAP Basis	$	210,969		$	305,632		$	296,187		$	145,827		$	144,676		$	516,601		$	291,874
Securitization Adjustments		370,568			321,436			288,535			272,522			299,573			692,004			558,451
Managed Basis	$	581,537		$	627,068		$	584,722		$	418,349		$	444,249		$	1,208,605		$	850,325
Total Assets
GAAP Basis	$	34,020,245		$	34,222,732		$	33,449,702		$	31,683,866		$	32,264,467		$	34,020,245		$	32,264,467
Securitization Adjustments		28,128,332			27,714,769			27,141,773			28,005,096			27,757,597			28,128,332			27,757,597
Managed Basis	$	62,148,577		$	61,937,501		$	60,591,475		$	59,688,962		$	60,022,064		$	62,148,577		$	60,022,064
Tangible Equity/Total Assets
GAAP Basis		16.3	%		15.6	%		15.8	%		16.9	%		16.9	%		16.3	%		16.9	%
Securitization Adjustments		19.7	%		19.3	%		19.5	%		19.1	%		19.7	%		19.7	%		19.7	%
Managed Basis		8.9	%		8.6	%		8.7	%		9.0	%		9.1	%		8.9	%		9.1	%
Loan Receivables
Total Loans
GAAP Basis	$	20,502,063		$	21,042,681		$	20,831,117		$	19,170,450		$	19,938,986		$	20,502,063		$	19,938,986
Securitization Adjustments		27,339,428			26,457,729			27,349,319			28,273,657			27,014,916			27,339,428			27,014,916
Managed Basis	$	47,841,491		$	47,500,410		$	48,180,436		$	47,444,107		$	46,953,902		$	47,841,491		$	46,953,902
Average Total Loans
GAAP Basis	$	19,890,330		$	21,523,606		$	19,405,775		$	19,812,392		$	18,673,525		$	20,702,505		$	20,287,228
Securitization Adjustments		27,581,747			27,339,561			27,975,696			27,204,080			27,622,771			27,461,316			26,340,182
Managed Basis	$	47,472,077		$	48,863,167		$	47,381,471		$	47,016,472		$	46,296,296		$	48,163,821		$	46,627,410

Discover Financial Services
Reconciliation of GAAP to Managed Data 1
(unaudited, dollars in thousands)
	Quarter Ended					Six Months Ended
	May 31, 2008	Feb 29, 2008	Nov 30, 2007	Aug 31, 2007	May 31, 2007	May 31, 2008	May 31, 2007

Interest Yield
GAAP Basis		10.40	%		10.34	%		10.51	%		11.20	%		10.69	%		10.37	%		10.61	%
Securitization Adjustments		13.86	%		14.56	%		14.45	%		13.88	%		13.85	%		14.21	%		13.97	%
Managed Basis		12.41	%		12.70	%		12.84	%		12.75	%		12.58	%		12.56	%		12.50	%
Net Principal Charge-off Rate
GAAP Basis		4.49	%		3.83	%		3.43	%		3.23	%		3.47	%		4.15	%		3.47	%
Securitization Adjustments		5.34	%		4.73	%		4.14	%		3.97	%		4.30	%		5.04	%		4.25	%
Managed Basis		4.99	%		4.33	%		3.85	%		3.66	%		3.97	%		4.66	%		3.91	%
Delinquency Rate (over 30 days)
GAAP Basis		3.54	%		3.63	%		3.26	%		2.81	%		2.71	%		3.54	%		2.71	%
Securitization Adjustments		4.01	%		4.11	%		3.82	%		3.40	%		3.16	%		4.01	%		3.16	%
Managed Basis		3.81	%		3.90	%		3.58	%		3.16	%		2.97	%		3.81	%		2.97	%
Delinquency Rate (over 90 days)
GAAP Basis		1.81	%		1.82	%		1.51	%		1.31	%		1.31	%		1.81	%		1.31	%
Securitization Adjustments		2.07	%		2.08	%		1.79	%		1.60	%		1.54	%		2.07	%		1.54	%
Managed Basis		1.96	%		1.96	%		1.67	%		1.48	%		1.44	%		1.96	%		1.44	%
Credit Card Loans
Credit Card Loans
GAAP Basis	$	19,785,414		$	20,556,810		$	20,579,923		$	19,078,441		$	19,849,401		$	19,785,414		$	19,849,401
Securitization Adjustments		27,339,428			26,457,729			27,349,319			28,273,657			27,014,916			27,339,428			27,014,916
Managed Basis	$	47,124,842		$	47,014,539		$	47,929,242		$	47,352,098		$	46,864,317		$	47,124,842		$	46,864,317
Average Credit Card Loans
GAAP Basis	$	19,275,733		$	21,148,252		$	19,276,203		$	19,722,180		$	18,581,153		$	20,206,876		$	20,193,248
Securitization Adjustments		27,581,747			27,339,560			27,975,696			27,204,080			27,622,771			27,461,315			26,340,183
Managed Basis	$	46,857,480		$	48,487,812		$	47,251,899		$	46,926,260		$	46,203,924		$	47,668,191		$	46,533,431
Interest Yield
GAAP Basis		10.40	%		10.35	%		10.53	%		11.22	%		10.72	%		10.37	%		10.63	%
Securitization Adjustments		13.86	%		14.56	%		14.45	%		13.88	%		13.85	%		14.21	%		13.97	%
Managed Basis		12.43	%		12.72	%		12.85	%		12.76	%		12.59	%		12.58	%		12.52	%
Net Principal Charge-off Rate
GAAP Basis		4.63	%		3.90	%		3.44	%		3.24	%		3.48	%		4.25	%		3.48	%
Securitization Adjustments		5.34	%		4.73	%		4.14	%		3.97	%		4.30	%		5.04	%		4.25	%
Managed Basis		5.05	%		4.37	%		3.85	%		3.67	%		3.97	%		4.70	%		3.92	%
Delinquency Rate (over 30 days)
GAAP Basis		3.63	%		3.69	%		3.28	%		2.80	%		2.71	%		3.63	%		2.71	%
Securitization Adjustments		4.01	%		4.11	%		3.82	%		3.40	%		3.16	%		4.01	%		3.16	%
Managed Basis		3.85	%		3.93	%		3.59	%		3.16	%		2.97	%		3.85	%		2.97	%
Delinquency Rate (over 90 days)
GAAP Basis		1.87	%		1.86	%		1.53	%		1.31	%		1.31	%		1.87	%		1.31	%
Securitization Adjustments		2.07	%		2.08	%		1.79	%		1.60	%		1.54	%		2.07	%		1.54	%
Managed Basis		1.99	%		1.98	%		1.68	%		1.48	%		1.44	%		1.99	%		1.44	%
1Securitization Adjustments present the effect of loan securitization by recharacterizing as securitization income the portions of the following items that relate to the securitized loans: interest income, interest expense, provision for loan losses, discount and interchange revenue and loan fee revenues. Securitization income is reported in other income.