EX-99.1 2 a5715900-ex991.htm EXHIBIT 99.1 a5715900-ex991.htm
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.