0001157523-11-001682.txt : 20110322 0001157523-11-001682.hdr.sgml : 20110322 20110322161539 ACCESSION NUMBER: 0001157523-11-001682 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20110322 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20110322 DATE AS OF CHANGE: 20110322 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Discover Financial Services CENTRAL INDEX KEY: 0001393612 STANDARD INDUSTRIAL CLASSIFICATION: PERSONAL CREDIT INSTITUTIONS [6141] IRS NUMBER: 362517428 STATE OF INCORPORATION: DE FISCAL YEAR END: 1130 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33378 FILM NUMBER: 11704126 BUSINESS ADDRESS: STREET 1: 2500 LAKE COOK ROAD CITY: RIVERWOODS STATE: IL ZIP: 60015 BUSINESS PHONE: 224-405-0900 MAIL ADDRESS: STREET 1: 2500 LAKE COOK ROAD CITY: RIVERWOODS STATE: IL ZIP: 60015 8-K 1 a6650619.htm DISCOVER FINANCIAL SERVICES 8-K a6650619.htm
 
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): March 22, 2011
 

 
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:
 
o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o
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 March 22, 2011, Discover Financial Services (the “Company”) released financial information with respect to the quarter ended February 28, 2011. 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 the quarter ended February 28, 2011 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 March 22, 2011 containing financial information for the quarter ended February 28, 2011
     
99.2
 
Financial Data Supplement of the Company for the quarter ended February 28, 2011
 

 
 
 

 
 
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: March 22, 2011
 
By:
 
/s/ Simon Halfin
       
Name:  Simon Halfin
       
Title:  Vice President, Assistant General Counsel and Assistant Secretary

 
 
 

 
 
EXHIBIT INDEX
 
     
Exhibit No.
 
Description
     
99.1
 
Press Release of the Company dated March 22, 2011 containing financial information for the quarter ended February 28, 2011
     
99.2
 
Financial Data Supplement of the Company for the quarter ended February 28, 2011
     

 
 
 
EX-99.1 2 a6650619ex99-1.htm EXHIBIT 99.1 a6650619ex99-1.htm
Exhibit 99.1
 
GRAPHIC
 

DISCOVER FINANCIAL SERVICES REPORTS RECORD FIRST QUARTER
NET INCOME OF $465 MILLION OR $0.84 PER DILUTED SHARE
 
INCREASES THE QUARTERLY DIVIDEND TO $0.06 PER SHARE


Riverwoods, IL, March 22, 2011 – Discover Financial Services (NYSE: DFS) today reported net income for the first quarter of 2011 of $465 million, as compared to a net loss of $104 million for the first quarter of 2010.

First Quarter Highlights

 
Discover card sales volume was $24 billion in the quarter, an increase of 7% from the prior year.

 
The company acquired The Student Loan Corporation, adding student loans with a fair value of $3.1 billion to its private student loan portfolio.  Total loans grew 3% year over year, including the student loan acquisition.

 
Credit quality continued to improve as the credit card net charge-off rate declined sequentially 99 basis points to 5.96%, and credit card loans over 30 days delinquent declined 47 basis points to 3.59%.

 
Payment Services had record pretax income of $43 million, up 16% from the prior year. Transaction volume for the segment was $43 billion in the quarter, an increase of 21% from the prior year.
 
 
The company declared a first quarter dividend of $0.06 per share, representing a restoration of the dividend to the pre-financial crisis level.

"Our results this quarter represented record earnings for any first quarter in Discover's history, driven by on-going improvements in credit performance and accelerating growth in Discover card sales as well as third party payments volumes," said David Nelms, chairman and chief executive officer of Discover.  “I am optimistic that our additional student loan capabilities, additional marketing investments and the gradually improving economy will further contribute to profitable loan growth in the future."

Segment Results:

Direct Banking

Direct Banking pretax income of $677 million in the first quarter of 2011 was an $885 million improvement from the first quarter of 2010.  Pretax income included $30 million related to The Student Loan Corporation.

Total loans ended the quarter at $51.7 billion, up 3% compared to the prior year, reflecting the acquisition of $3.1 billion in private student loans partially offset by a decline in credit card loans. Credit card loans ended the quarter at $44.3 billion, a 3% decline from the prior year, driven by an increase in the payment rate partially offset by a 7% year over year increase in Discover card sales volume.

Net interest margin increased 21 basis points from the prior year to 9.22%, principally due to a decrease in funding related costs, which resulted in a $25 million increase in net interest income.  Net interest income increased $46 million from the prior quarter, primarily driven by an increase in total loan balances related to the student loan acquisition.

The delinquency rate for credit card loans over 30 days past due declined to 3.59%, an improvement of 180 basis points from the prior year, and 47 basis points from the prior quarter.  The credit card net charge-off rate decreased to 5.96% for the first quarter of 2011, down 304 basis points from the prior year and 99 basis points from the prior quarter.

 
1

 
 
GRAPHIC
 
Provision for loan losses of $418 million decreased $969 million from the prior year, driven by lower charge-offs and a reduction in the allowance for loan losses. Improvement in the outlook for credit performance over the next 12 months led to a reduction in the loan loss reserve rate, which resulted in a reserve release of $271 million in the first quarter of 2011 versus a reserve build of $305 million in the first quarter of 2010.

Other income increased $6 million, or 1%, from the prior year. The increase reflects a purchase gain of $16 million and transition services revenue related to the acquisition of The Student Loan Corporation.  This was partially offset by a decline in late fees and the discontinuance of overlimit fees beginning in February 2010.
 
Expenses were up $115 million, or 26%, from the prior year, reflecting increased marketing and advertising spending, higher compensation expense and costs related to The Student Loan Corporation acquisition.  The first quarter of 2010 included a $23 million benefit related to a dispute settlement.

Payment Services

Payment Services pretax income of $43 million in the quarter was up $6 million, or 16%, from the prior year driven principally by an $11 million increase in revenues.

Payment Services dollar volume was a record $43.2 billion for the first quarter, up 21% from the prior year, driven by higher PULSE, Diners Club International and third-party issuer volume.  The number of transactions on the PULSE network increased 29%.
 
Effective Tax Rate
 
The company's effective tax rate declined to 35.4%, reflecting the resolution of a number of state tax matters.
 
Dividends
 
The company's board declared a cash dividend of $0.06 per share of common stock, payable on April 21, 2011, to stockholders of record at the close of business on April 7, 2011.

Conference Call and Webcast Information

The company will host a conference call to discuss its first quarter results on Tuesday, March 22, 2011, at 4:00 p.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.
 
Contacts:
 
Investors:
Craig Streem, 224-405-3575
craigstreem@discover.com
 
Media:
Jon Drummond, 224-405-1888
jondrummond@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 filed as Exhibit 99.2 to the company’s Current Report on 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).
 
 
2

 
 
GRAPHIC
 
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements, which speak to our expected business and financial performance, among other matters, contain words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “aim,” “will,” “may,” “should,” “could,” “would,” “likely,” and similar expressions. 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 related to financial regulatory reform, new laws and rules limiting or modifying certain credit card practices, new laws and rules affecting securitizations, funding and liquidity, and bank holding company regulations and supervisory guidance; the actions and initiatives of current and potential competitors; the company’s ability to manager its expenses; the company’s ability to successfully achieve card acceptance across its networks and maintain relationships with network participants; the company’s ability to sustain and grow its private student loan business; 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; restrictions on the company’s operations resulting from financing transactions; 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 obtaining regulatory approval for, financing, transitioning, integrating or managing the expenses of acquisitions of or investments in 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,” “Business – Competition,” “Business – Supervision and Regulation” 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, 2010, which is filed with the SEC and available at the SEC's internet site (http://www.sec.gov).
 
 
3

 

DISCOVER FINANCIAL SERVICES
                 
(unaudited, in millions, except per share statistics)
                 
   
Quarter Ended
   
Feb 28, 2011
 
Nov 30, 2010
 
Feb 28, 2010
EARNINGS SUMMARY
                 
Interest Income
    $1,553       $1,499       $1,559  
Interest Expense
    383       375       414  
Net Interest Income
    1,170       1,124       1,145  
                         
Discount and Interchange Revenue
    261       250       262  
Fee Products Revenue
    108       103       104  
Loan Fee Income
    86       72       105  
Transaction Processing Revenue
    43       40       33  
Other Income
    65       7       42  
Total Other Income
    563       472       546  
                         
Revenue Net of Interest Expense
    1,733       1,596       1,691  
                         
Provision for Loan Losses
    418       383       1,387  
                         
Employee Compensation and Benefits
    213       200       196  
Marketing and Business Development
    136       150       85  
Information Processing & Communications
    65       67       65  
Professional Fees
    90       104       76  
Premises and Equipment
    17       17       18  
Other Expense
    74       90       35  
Total Other Expense
    595       628       475  
                         
Income Before Income Taxes
    720       585       (171 )
Tax Expense
    255       235       (67 )
Net Income
    $465       $350       ($104 )
                         
Net Income Allocated to Common Stockholders   1
    $459       $347       ($122 )
                         
                         
PER SHARE STATISTICS
                       
Basic EPS  2
    $0.84       $0.64       ($0.22 )
Diluted EPS  2
    $0.84       $0.64       ($0.22 )
Common Stock Price (period end)
    $21.75       $18.28       $13.65  
Dividend per share
    $0.06       $0.02       $0.02  
Book Value per share  3
    $12.65       $11.85       $12.90  
                         
SEGMENT- INCOME BEFORE INCOME TAXES
                       
Direct Banking
    $677       $554       ($208 )
Payment Services
    43       31       37  
Total
    $720       $585       ($171 )
                         
BALANCE SHEET SUMMARY
                       
Total Assets
    $63,507       $60,785       $66,819  
Total Liabilities
    56,608       54,328       59,804  
Total Equity
    6,899       6,457       7,015  
Total Liabilities and Stockholders' Equity
    $63,507       $60,785       $66,819  
 
 
4

 
 
TOTAL LOAN RECEIVABLES STATISTICS
                       
Ending Loans  4,5
    $51,663       $48,836       $50,094  
Average Loans  4, 5
    $51,488       $48,597       $51,555  
                         
Interest Yield  6
    12.10 %     12.24 %     12.15 %
Net Principal Charge-off Rate  7
    5.42 %     6.58 %     8.51 %
Net Principal Charge-off Rate Excluding PCI Loans  7, 10
    5.64 %     6.58 %     8.51 %
Delinquency Rate (over 30 days)  8, 10
    3.44 %     3.89 %     5.05 %
Delinquency Rate (over 90 days)  9, 10
    1.88 %     2.03 %     2.77 %
Net Charge-off Dollars
    $689       $797       $1,082  
Loans Delinquent Over 30 Days  10
    $1,673       $1,902       $2,530  
Loans Delinquent Over 90 Days  10
    $915       $994       $1,386  
                         
Allowance for Loan Loss (period end)
    $3,033       $3,304       $4,208  
Change in Loan Loss Reserves
    ($271 )     ($414 )     $305  
Reserve Rate  11
    5.87 %     6.77 %     8.40 %
Reserve Rate Excluding PCI Loans  10, 11
    6.23 %     6.77 %     8.40 %
                         
CREDIT CARD LOANS STATISTICS
                       
Ending Loans
    $44,317       $45,157       $45,761  
Average Loans
    $45,443       $44,670       $47,646  
                         
Interest Yield  6
    12.65 %     12.68 %     12.70 %
Net Principal Charge-off Rate  7
    5.96 %     6.95 %     9.00 %
Delinquency Rate (over 30 days)  8
    3.59 %     4.06 %     5.39 %
Delinquency Rate (over 90 days)  9
    1.99 %     2.12 %     2.98 %
Net Charge-off Dollars
    $668       $774       $1,058  
Loans Delinquent Over 30 Days
    $1,590       $1,831       $2,467  
Loans Delinquent Over 90 Days
    $882       $958       $1,365  
                         
Allowance for Loan Loss (period end)
    $2,939       $3,209       $4,092  
Change in Loan Loss Reserves
    ($270 )     ($412 )     $300  
Reserve Rate  11
    6.63 %     7.11 %     8.94 %
                         
Total Discover Card Volume
    $25,759       $25,054       $23,844  
Discover Card Sales Volume
    $23,990       $23,219       $22,400  
                         
NETWORK VOLUME
                       
PULSE Network
    $34,380       $31,334       $27,618  
Third-Party Issuers
    1,772       1,768       1,562  
Diners Club International  12
    6,998       7,328       6,554  
Total Payment Services
    43,150       40,430       35,734  
Discover Network - Proprietary  13
    24,784       24,075       23,173  
Total
    $67,934       $64,505       $58,907  
 
 
5

 
 
1
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.
   
2
Earnings Per Share represents net income allocated to common stockholders divided by the weighted average common shares outstanding.
   
3
Book Value per share represents total equity divided by ending common shares outstanding.
   
4
Total Loans includes mortgages and other loans.
   
5
Purchased Credit Impaired ("PCI") loans were acquired in The Student Loan Corporation transaction on December 31, 2010. PCI loans are loans for which a deterioration in credit quality occurred between the origination date and the acquisition date.  These loans were initially recorded at fair value and accrete interest income over the estimated lives of the loans as long as cash flows are reasonably estimable, even if the loans are contractually past due. PCI loans are private student loans and are included in total loan receivables.
   
6
Interest Yield represents interest income on loan receivables (annualized) divided by average loans for the reporting period.
   
7
Net Principal Charge-off Rate represents net principal charge-off dollars (annualized) divided by average loans for the reporting period.
   
8
Delinquency Rate (Over 30 Days) represents loans delinquent over thirty days divided by ending loans (total or respective loans, as appropriate).
   
9
Delinquency Rate (Over 90 Days) represents loans delinquent over ninety days divided by ending loans (total or respective loans, as appropriate).
   
10
Excludes PCI loans (described above) that were acquired as part of The Student Loan Corporation transaction which are accounted for on a pooled basis.  Since a pool is accounted for as a single asset with a single composite interest rate and aggregate expectation of cash flows, the past-due status of a pool, or that of the individual loans within a pool, is not meaningful.  Because the company is recognizing interest income on a pool of loans, it is all considered to be performing.
   
11
Reserve Rate represents the allowance for loan losses divided by total loans. The Reserve Rate includes federal student loans held for sale.
   
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.

6

EX-99.2 3 a6650619ex99-2.htm EXHIBIT 99.2 a6650619ex99-2.htm
Exhibit 99.2
 
DISCOVER FINANCIAL SERVICES
                               
EARNINGS SUMMARY
                               
(unaudited, in millions, except per share statistics)
                         
   
Quarter Ended
 
February 28, 2011
   
Feb 28, 2011
 
Nov 30, 2010
 
Aug 31, 2010
 
May 31, 2010
 
Feb 28, 2010
 
vs. February 28, 2010
EARNINGS SUMMARY
                                         
Interest Income
    $1,553       $1,499       $1,536       $1,552       $1,559       ($6 )     (0 %)
Interest Expense
    383       375       389       405       414       (31 )     (7 %)
Net Interest Income
    1,170       1,124       1,147       1,147       1,145       25       2 %
                                                         
Discount and Interchange Revenue
    261       250       274       269       262       (1 )     (0 %)
Fee Products Revenue
    108       103       104       101       104       4       4 %
Loan Fee Income
    86       72       92       70       105       (19 )     (18 %)
Transaction Processing Revenue
    43       40       40       36       33       10       30 %
Other Income
    65       7       54       37       42       23       55 %
Total Other Income
    563       472       564       513       546       17       3 %
                                                         
Revenue Net of Interest Expense
    1,733       1,596       1,711       1,660       1,691       42       2 %
                                                         
Provision for Loan Losses
    418       383       713       724       1,387       (969 )     (70 %)
                                                         
Employee Compensation and Benefits
    213       200       204       203       196       17       9 %
Marketing and Business Development
    136       150       131       98       85       51       60 %
Information Processing & Communications
    65       67       62       63       65       0       0 %
Professional Fees
    90       104       85       78       76       14       18 %
Premises and Equipment
    17       17       18       18       18       (1 )     (6 %)
Other Expense
    74       90       66       54       35       39       111 %
Total Other Expense
    595       628       566       514       475       120       25 %
                                                         
Income Before Income Taxes
    720       585       432       422       (171 )     891    
NM
 
Tax Expense
    255       235       171       164       (67 )     322    
NM
 
Net Income
    $465       $350       $261       $258       ($104 )     $569    
NM
 
                                                         
Net Income Allocated to Common Stockholders  1
    $459       $347       $258       $185       ($122 )     $581    
NM
 
                                                         
Effective Tax Rate   2
    35.4 %     40.3 %     39.7 %     38.9 %     39.3 %                
                                                         
Net Interest Margin  3
    9.22 %     9.28 %     9.16 %     9.14 %     9.01 %     21    
bps
 
ROE  4
    28 %     22 %     17 %     16 %     (6 %)                
                                                         
Ending Common Shares Outstanding
    545       545       545       544       544       1       0 %
Weighted Average Common Shares Outstanding
    545       545       544       544       543       2       0 %
Weighted Average Common Shares Outstanding (fully diluted)
    546       545       547       552       543       3       1 %
                                                         
PER SHARE STATISTICS
                                                       
Basic EPS  5
    $0.84       $0.64       $0.47       $0.34       ($0.22 )     $1.06    
NM
 
Diluted EPS  5
    $0.84       $0.64       $0.47       $0.33       ($0.22 )     $1.06    
NM
 
Common Stock Price (period end)
    $21.75       $18.28       $14.51       $13.45       $13.65       $8.10       59 %
Dividend per share
    $0.06       $0.02       $0.02       $0.02       $0.02       $0.04       200 %
Book Value per share  6
    $12.65       $11.85       $11.22       $11.10       $12.90       ($0.25 )     (2 %)
                                                         
SEGMENT- INCOME BEFORE INCOME TAXES
                                                       
Direct Banking
    $677       $554       $395       $386       ($208 )     $885    
NM
 
Payment Services
    43       31       37       36       37       6       16 %
Total
    $720       $585       $432       $422       ($171 )     $891    
NM
 
                                                         
TRANSACTIONS PROCESSED ON NETWORKS
                                                       
Discover Network
    410       413       418       393       382       28       7 %
PULSE Network
    929       901       882       805       720       209       29 %
Total
    1,339       1,314       1,300       1,198       1,102       237       22 %
                                                         
NETWORK VOLUME
                                                       
PULSE Network
    $34,380       $31,334       $30,582       $28,646       $27,618       $6,762       24 %
Third-Party Issuers
    1,772       1,768       1,794       1,678       1,562       210       13 %
Diners Club International  7
    6,998       7,328       6,542       6,708       6,554       444       7 %
Total Payment Services
    43,150       40,430       38,918       37,032       35,734       7,416       21 %
Discover Network - Proprietary  8
    24,784       24,075       24,880       23,632       23,173       1,611       7 %
Total
    $67,934       $64,505       $63,798       $60,664       $58,907       $9,027       15 %
 
 
1

 
 
DISCOVER FINANCIAL SERVICES
                                         
BALANCE SHEET STATISTICS
                                         
(unaudited, in millions)
                                         
   
Quarter Ended
 
February 28, 2011
   
Feb 28, 2011
 
Nov 30, 2010
 
Aug 31, 2010
 
May 31, 2010
 
Feb 28, 2010
 
vs. February 28, 2010
                                           
BALANCE SHEET SUMMARY
                                         
Assets
                                         
Cash and Investment Securities
    $11,463       $11,913       $10,209       $12,467       $17,317       ($5,854 )     (34 %)
Total Loan Receivables
    51,663       48,836       50,131       50,025       50,094       1,569       3 %
Allowance for Loan Losses
    (3,033 )     (3,304 )     (3,744 )     (3,931 )     (4,208 )     1,175       28 %
Net Loan Receivables
    48,630       45,532       46,387       46,094       45,886       2,744       6 %
Premises and Equipment, net
    459       461       457       469       483       (24 )     (5 %)
Goodwill and Intangible Assets, net
    449       444       446       448       449       0       0 %
Other Assets
    2,506       2,435       2,559       2,676       2,684       (178 )     (7 %)
Total Assets
    $63,507       $60,785       $60,058       $62,154       $66,819       ($3,312 )     (5 %)
                                                         
Liabilities & Stockholders' Equity
                                                       
Direct to Consumer and Affinity Deposits
    $21,795       $20,597       $19,069       $17,527       $14,833       $6,962       47 %
Brokered Deposits and Other Deposits
    13,065       13,816       15,178       17,495       20,219       (7,154 )     (35 %)
Deposits
    34,860       34,413       34,247       35,022       35,052       (192 )     (1 %)
Borrowings
    19,090       17,706       17,709       18,311       22,392       (3,302 )     (15 %)
Accrued Expenses and Other Liabilities
    2,658       2,209       1,991       2,783       2,360       298       13 %
Total Liabilities
    56,608       54,328       53,947       56,116       59,804       (3,196 )     (5 %)
Total Equity
    6,899       6,457       6,111       6,038       7,015       (116 )     (2 %)
Total Liabilities and Stockholders' Equity
    $63,507       $60,785       $60,058       $62,154       $66,819       ($3,312 )     (5 %)
                                                         
BALANCE SHEET STATISTICS
                                                       
Total Common Equity
    $6,899       $6,457       $6,111       $6,038       $5,854       $1,045       18 %
Total Common Equity/Total Assets
    10.9 %     10.6 %     10.2 %     9.7 %     8.8 %                
Total Common Equity/Net Loans
    14.2 %     14.2 %     13.2 %     13.1 %     12.8 %                
                                                         
Tangible Assets  9
    $63,058       $60,341       $59,612       $61,706       $66,370       ($3,312 )     (5 %)
Tangible Common Equity  10
    $6,450       $6,013       $5,665       $5,590       $5,405       $1,045       19 %
Tangible Common Equity/Tangible Assets  10,11
    10.2 %     10.0 %     9.5 %     9.1 %     8.1 %                
Tangible Common Equity/Net Loans  10,12
    13.3 %     13.2 %     12.2 %     12.1 %     11.8 %                
Tangible Common Equity per share  10,13
    $11.83       $11.04       $10.40       $10.28       $9.94       $1.89       19 %
                                                         
REGULATORY CAPITAL RATIOS
                                                       
Total Risk Based Capital Ratio  14
    16.0 %     15.9 %     15.5 %     15.3 %     16.2 %                
Tier 1 Risk Based Capital Ratio  14
    12.4 %     12.2 %     11.7 %     11.6 %     13.4 %                
Tier 1 Leverage Ratio  14
    10.2 %     9.9 %     9.5 %     9.0 %     9.7 %                
                                                         
LIQUIDITY
                                                       
Liquidity Investment Portfolio  15
    $10,232       $10,132       $9,111       $10,862       $12,643       ($2,411 )     (19 %)
Undrawn Credit Facilities  16
    14,414       12,492       11,659       12,098       9,517       4,897       51 %
Total Liquidity
    $24,646       $22,624       $20,770       $22,960       $22,160       $2,486       11 %
 
 
2

 
 
DISCOVER FINANCIAL SERVICES
                                         
LOAN STATISTICS
                                         
(unaudited, in millions)
                                         
   
Quarter Ended
 
February 28, 2011
   
Feb 28, 2011
 
Nov 30, 2010
 
Aug 31, 2010
 
May 31, 2010
 
Feb 28, 2010
 
vs. February 28, 2010
TOTAL LOAN RECEIVABLES
                                         
Ending Loans  17,18
    $51,663       $48,836       $50,131       $50,025       $50,094       $1,569       3 %
Average Loans  17, 18
    $51,488       $48,597       $49,687       $49,819       $51,555       ($68 )     (0 %)
                                                         
Interest Yield  19
    12.10 %     12.24 %     12.16 %     12.25 %     12.15 %     (5 )  
bps
 
Net Principal Charge-off Rate  20
    5.42 %     6.58 %     7.18 %     7.97 %     8.51 %     (309 )  
bps
 
Net Principal Charge-off Rate Excluding PCI Loans  20, 23
    5.64 %     6.58 %     7.18 %     7.97 %     8.51 %     (287 )  
bps
 
Delinquency Rate (over 30 days)  21, 23
    3.44 %     3.89 %     4.16 %     4.52 %     5.05 %     (161 )  
bps
 
Delinquency Rate (over 90 days)  22, 23
    1.88 %     2.03 %     2.19 %     2.45 %     2.77 %     (89 )  
bps
 
Net Charge-off Dollars
    $689       $797       $900       $1,001       $1,082       ($393 )     (36 %)
Loans Delinquent Over 30 Days  23
    $1,673       $1,902       $2,083       $2,264       $2,530       ($857 )     (34 %)
Loans Delinquent Over 90 Days  23
    $915       $994       $1,099       $1,225       $1,386       ($471 )     (34 %)
                                                         
Allowance for Loan Loss (period end)
    $3,033       $3,304       $3,744       $3,931       $4,208       ($1,175 )     (28 %)
Change in Loan Loss Reserves
    ($271 )     ($414 )     ($187 )     ($277 )     $305       ($576 )     (189 %)
Reserve Rate  24
    5.87 %     6.77 %     7.47 %     7.86 %     8.40 %     (253 )  
bps
 
Reserve Rate Excluding PCI Loans  23, 24
    6.23 %     6.77 %     7.47 %     7.86 %     8.40 %     (217 )  
bps
 
                                                         
CREDIT CARD LOANS
                                                       
Ending Loans
    $44,317       $45,157       $45,248       $45,328       $45,761       ($1,444 )     (3 %)
Average Loans
    $45,443       $44,670       $44,905       $45,280       $47,646       ($2,204 )     (5 %)
                                                         
Interest Yield  19
    12.65 %     12.68 %     12.86 %     12.93 %     12.70 %     (5 )  
bps
 
Net Principal Charge-off Rate  20
    5.96 %     6.95 %     7.73 %     8.56 %     9.00 %     (304 )  
bps
 
Delinquency Rate (over 30 days)  21
    3.59 %     4.06 %     4.39 %     4.85 %     5.39 %     (180 )  
bps
 
Delinquency Rate (over 90 days)  22
    1.99 %     2.12 %     2.35 %     2.63 %     2.98 %     (99 )  
bps
 
Net Charge-off Dollars
    $668       $774       $875       $977       $1,058       ($390 )     (37 %)
Loans Delinquent Over 30 Days
    $1,590       $1,831       $1,986       $2,196       $2,467       ($878 )     (36 %)
Loans Delinquent Over 90 Days
    $882       $958       $1,062       $1,193       $1,365       ($482 )     (35 %)
                                                         
Allowance for Loan Loss (period end)
    $2,939       $3,209       $3,647       $3,826       $4,092       ($1,153 )     (28 %)
Change in Loan Loss Reserves
    ($270 )     ($412 )     ($179 )     ($266 )     $300       ($570 )     (190 %)
Reserve Rate  24
    6.63 %     7.11 %     8.06 %     8.44 %     8.94 %     (231 )  
bps
 
                                                         
Total Discover Card Volume
    $25,759       $25,054       $25,553       $24,247       $23,844       $1,915       8 %
Discover Card Sales Volume
    $23,990       $23,219       $23,993       $22,859       $22,400       $1,590       7 %
                                                         
FEDERAL STUDENT LOANS
                                                       
Ending Loans  25
    $767       $789       $2,247       $2,239       $2,027       ($1,260 )     (62 %)
                                                         
PRIVATE STUDENT LOANS
                                                       
Ending Loans
    $4,545       $999       $881       $820       $791       $3,754    
NM
 
Average Loans
    $3,310       $962       $838       $808       $697       $2,613    
NM
 
Ending PCI Loans  18
    $3,011       -       -       -       -       -    
NM
 
Average PCI Loans  18
    $2,016       -       -       -       -       -    
NM
 
                                                         
Interest Yield  19
    7.40 %     6.04 %     5.81 %     5.82 %     5.18 %     222    
bps
 
Net Principal Charge-off Rate  20
    0.11 %     0.63 %     0.31 %     0.12 %     0.20 %     (9 )  
bps
 
Net Principal Charge-off Rate Excluding PCI Loans  20, 23
    0.29 %     0.63 %     0.31 %     0.12 %     0.20 %     9    
bps
 
Delinquency Rate (over 30 days)  21, 23
    0.72 %     0.50 %     0.80 %     0.24 %     0.31 %     41    
bps
 
Delinquency Rate (over 90 days)  22, 23
    0.11 %     0.14 %     0.07 %     0.06 %     0.03 %     8    
bps
 
                                                         
Reserve Rate  24
    0.43 %     1.86 %     1.67 %     1.55 %     2.38 %     (195 )  
bps
 
Reserve Rate Excluding PCI Loans  23, 24
    1.29 %     1.86 %     1.67 %     1.55 %     2.38 %     (109 )  
bps
 
                                                         
PERSONAL LOANS
                                                       
Ending Loans
    $2,020       $1,878       $1,707       $1,573       $1,447       $573       40 %
Average Loans
    $1,941       $1,793       $1,639       $1,510       $1,426       $515       36 %
                                                         
Interest Yield  19
    11.71 %     11.59 %     11.40 %     11.32 %     11.27 %     44    
bps
 
Net Principal Charge-off Rate  20
    4.10 %     4.70 %     5.67 %     5.97 %     6.79 %     (269 )  
bps
 
Delinquency Rate (over 30 days)  21
    1.20 %     1.57 %     1.75 %     2.12 %     2.14 %     (94 )  
bps
 
Delinquency Rate (over 90 days)  22
    0.43 %     0.57 %     0.57 %     0.76 %     0.70 %     (27 )  
bps
 
                                                         
Reserve Rate  24
    3.68 %     4.05 %     4.70 %     5.73 %     6.53 %     (285 )  
bps
 
 
 
3

 
DISCOVER FINANCIAL SERVICES
                                         
SEGMENT RESULTS
                                         
(unaudited, in millions)
                                         
   
Quarter Ended
   
February 28, 2011
   
Feb 28, 2011
 
Nov 30, 2010
 
Aug 31, 2010
 
May 31, 2010
 
Feb 28, 2010
 
vs. February 28, 2010
DIRECT BANKING
                                         
                                           
Interest Income
    $1,553       $1,499       $1,536       $1,552       $1,559       ($6 )     (0 %)
Interest Expense
    383       375       389       405       414       (31 )     (7 %)
Net Interest Income
    1,170       1,124       1,147       1,147       1,145       25       2 %
Other Income
    486       404       496       448       480       6       1 %
Revenue Net of Interest Expense
    1,656       1,528       1,643       1,595       1,625       31       2 %
Provision for Loan Losses
    418       383       713       724       1,387       (969 )     (70 %)
Total Other Expense
    561       591       535       485       446       115       26 %
Income Before Income Taxes
    $677       $554       $395       $386       ($208 )     $885    
NM
 
                                                         
Net Interest Margin  3
    9.22 %     9.28 %     9.16 %     9.14 %     9.01 %     21    
bps
 
Pretax Return on Loan Receivables  26
    5.33 %     4.57 %     3.16 %     3.07 %     (1.63 %)     696    
bps
 
                                                         
                                                         
PAYMENT SERVICES
                                                       
                                                         
Interest Income
    $-       $-       $-       $-       $-       $-    
NM
 
Interest Expense
    -       -       -       -       -       -    
NM
 
Net Interest Income
    -       -       -       -       -       -    
NM
 
Other Income
    77       68       68       65       66       11       17 %
Revenue Net of Interest Expense
    77       68       68       65       66       11       17 %
Total Other Expense
    34       37       31       29       29       5       17 %
Income Before Income Taxes
    $43       $31       $37       $36       $37       $6       16 %
 
 
4

 
 
DISCOVER FINANCIAL SERVICES
FOOTNOTES
   
1
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.
   
2
Effective Tax Rate represents tax expense divided by income before income taxes.
   
3
Net Interest Margin represents net interest income (annualized) divided by average total loans for the period.
   
4
Return on Equity represents net income (annualized) divided by average total equity for the reporting period.
   
5
Earnings Per Share represents net income allocated to common stockholders divided by the weighted average common shares outstanding.
   
6
Book Value per share represents total equity divided by ending common shares outstanding.
   
7
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.
   
8
Gross proprietary sales volume on the Discover Network.
   
9
Tangible Assets represents total assets less goodwill and intangibles.
   
10
Tangible common equity ("TCE"), a non-GAAP financial measure, represents total common equity less goodwill and intangibles. The Company believes TCE is a more meaningful valuation to investors of the net asset value of the Company. For corresponding reconciliation of TCE to a GAAP financial measure, see Reconciliation of GAAP to Non-GAAP Data schedule.
   
11
Tangible Common Equity/Tangible Assets, a non-GAAP measure, represents total common equity less goodwill and intangibles divided by total assets less goodwill and intangibles.
   
12
Tangible Common Equity/Net Loans, a non-GAAP measure, represents total common equity less goodwill and intangibles divided by total loans less the allowance for loan loss (period end).
   
13
Tangible Common Equity per Share, a non-GAAP measure, represents total common equity less goodwill and intangibles divided by ending common shares outstanding.
   
14
Capital Ratios are regulatory measures used to evaluate capital adequacy. To be considered "well-capitalized," total risk-based, tier 1 risk-based, and tier 1 leverage ratios of 10%, 6% and 5% respectively must be maintained. Total Risk Based Capital Ratio represents total capital divided by risk-weighted assets. Tier 1 Capital Ratio represents tier 1 capital divided by risk-weighted assets. Tier 1 Leverage Ratio represents tier 1 capital divided by average total assets.
   
15
Liquidity Investment Portfolio represents cash and cash equivalents (excluding cash-in-process) and other investments.
   
16
Undrawn Credit Facilities represents asset-backed conduit funding facilities, committed unsecured credit facility and Federal Reserve discount window (excluding $1.1 billion of investments pledged to the Federal Reserve, which is included within the liquidity investment portolio).
   
17
Total Loans includes mortgages and other loans.
   
18
Purchased Credit Impaired ("PCI") loans were acquired in The Student Loan Corporation transaction on December 31, 2010. PCI loans are loans for which a deterioration in credit quality occurred between the origination date and the acquisition date.  These loans were initially recorded at fair value and accrete interest income over the estimated lives of the loans as long as cash flows are reasonably estimable, even if the loans are contractually past due. PCI loans are private student loans and are included in total loan receivables.
   
19
Interest Yield represents interest income on loan receivables (annualized) divided by average loans for the reporting period.
   
20
Net Principal Charge-off Rate represents net principal charge-off dollars (annualized) divided by average loans for the reporting period.
   
21
Delinquency Rate (Over 30 Days) represents loans delinquent over thirty days divided by ending loans (total or respective loans, as appropriate).
   
22
Delinquency Rate (Over 90 Days) represents loans delinquent over ninety days divided by ending loans (total or respective loans, as appropriate).
   
23
Excludes PCI loans (described above) that were acquired as part of The Student Loan Corporation transaction which are accounted for on a pooled basis.  Since a pool is accounted for as a single asset with a single composite interest rate and aggregate expectation of cash flows, the past-due status of a pool, or that of the individual loans within a pool, is not meaningful.  Because the company is recognizing interest income on a pool of loans, it is all considered to be performing.
   
24
Reserve Rate represents the allowance for loan losses divided by total loans. The Reserve Rate includes federal student loans held for sale.
   
25
Federal Student Loans are held-for-sale as of November 30, 2010.
   
26
Pretax Return on Loan Receivables represents income before income taxes (annualized) divided by total average loans for the period.
 
 
5

 
 
DISCOVER FINANCIAL SERVICES
                             
RECONCILIATION OF GAAP TO NON-GAAP DATA
                         
(unaudited, in millions)
                             
                               
   
Quarter Ended
   
Feb 28, 2011
 
Nov 30, 2010
 
Aug 31, 2010
 
May 31, 2010
 
Feb 28, 2010
GAAP Total Common Equity
    $6,899       $6,457       $6,111       $6,038       $5,854  
Less: Goodwill
    (255 )     (255 )     (255 )     (255 )     (255 )
Less: Intangibles
    (194 )     (189 )     (191 )     (193 )     (194 )
Tangible Common Equity  10
    $6,450       $6,013       $5,665       $5,590       $5,405  
                                         
GAAP Book Value per share
    $12.65       $11.85       $11.22       $11.10       $12.90  
Less: Goodwill
    (0.47 )     (0.47 )     (0.47 )     (0.47 )     (0.47 )
Less: Intangibles
    (0.35 )     (0.34 )     (0.35 )     (0.35 )     (0.36 )
Less: Preferred Stock
    0.00       0.00       0.00       0.00       (2.13 )
Tangible Common Equity per share   10,13
    $11.83       $11.04       $10.40       $10.28       $9.94  
                                         
                                         
Tangible common equity ("TCE"), a non-GAAP financial measure, represents common equity less goodwill and intangibles. A reconciliation of TCE to common equity, a GAAP financial measure, is shown above. Other financial services companies may also use TCE and definitions may vary, so we advise users of this information to exercise caution in comparing TCE of different companies. TCE is included because management believes that common equity excluding goodwill and intangibles is a more meaningful valuation to investors of the true net asset value of the company.
 
 
 
 
6

GRAPHIC 4 logo.jpg GRAPHIC begin 644 logo.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``@&!@<&!0@'!P<)"0@*#!0-#`L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#W[(HR*^-Y M?B7XX:^DBB\1:@3YA555LD\\`#%6/^%D?$;37$DVKZDGH+B+@_@PQ0!]@Y!H M)Q7SYX-_:#G-S':>*[>,Q,0OVRW7!7W9?3Z?E7O<%U%>6:W-O(LD,B;TD0Y# M`C@@T`6,T5\F:;\1?%\OCRULWU^]:V;4EB,9?@KY@&/IBOH#XD^/(?`?AW[7 MY:RWMPQCM8F/!;N3[#_"@#LLBC(KX\;QA\0_&6IR?8[[4[B7[WDV(*J@^B]! M]:V=#^(?Q%\)ZW;Z??+>73RL%%E?QDM)GCY2>?R.*`/JNC-06TTLEI#)/$(9 M616>/=NV$CD9[XKQ?XD?'(:1>3:1X96*:YC^26\<;D1NX4=R/7I]:`/;\BD) M`KXS_M_X@^*97F@O=;O.>3;&3:/^^.!6AH'CKQSX9UZUM;C4+]`\J(]O?JS` M@L`>'Y_$4`?7NBT=LLHJI7C)-GHQ.*3(K#GN_^$C\-W:Z7=O;W,D+*DB'# MQ28X_6OFC0_BAXNT;QE:IK6L7<]M;W7E7<$IR,`[6R/;^E>G&<9KFB[H\R49 M1;C)69]:4$XID*HDT M=P(S1D5\G^%O&GCOQ=XRL]+A\0WT:W<^7"-@)'R6QQQ@`UW'QT\6:_X;U_2K M?1]6N;.*2U+.L38W$-C)H`]XS1FOCN#Q[\1[F(2V^KZQ+&>CQJ6!_$"MWPCX MN^(=UXQT:"^O]8:TDO(EF62-MI0L,YXZ8H`^J,T9KP?X[^+M?\.:]I4.CZK< M6<^3Z<`'H.\>M%<=_:_BO_H$1_P"?QHH`^5_"G_)1](_["D?_`*,% M?:L]O#W#_Z]>0_L]12GQY>.N=B6$F\_5E`_6@# MA])_Y*19_P#863_T:*]8_:5MYS<>'[@*3;!9DSV#Y0_J!^E>3Z5_R4BS_P"P MLG_HT5]B>(O#>F^*=(ETS58!+;RA;:7JSVFHB.VNV@)>VN!A]I(P2K?2OGKQ/\` ML]:Q8M)/X?O(K^`9*P2G9*!Z9^Z?TK@M$\3>*/AUK;Q0R3VDL3XGLYP=C>Q4 M_P`Q^=`'TC\8?%$OA?P%O1<>?Y\3'UV[2/YYH`]PL[*UTZTCM;.WC@MXQA(XU"J!]!6=X@\,Z3 MXEM4@U.T27RW#QR8P\;`Y!!ZBMBD-`'%>-=0=I8-,C;"D>9)[^@_G69I]DI` M.*=XIR/%XJ7-T=CZ:FO982"CU5RPNGC9]VL^]L@` M>*ZB-D\JLK4"N#BNFM1BH:'+1KS$^K0GP9\3?\)%\/[1))-UU8?Z) M*"><*!M/_?./R-WK>=,!_SS4\?FW_H-<)\!?$PT?QJ MVESR;;;4T*?,<`2*"5_/D?B*YSQ_K<_C?XCW)M;8D=N"Y'Z#\#63^TC_`,C1H_\`UZ-_Z'7O7A70 M8?#/AC3](AQBVB"NP_B?^(_B-O&7ASP];V=AJ-S9Z9*7,.R-0&.?FPV,]?>@#H_CQ;:?;_$5Q8*BR26 MZ/O7/@AX(G\->&)]3OXS'?:D`WEL,-'$ M,[0?N*]+^(OPOT_QY;K.'%GJL2[8[D#(8?W7 M'.+:X,<5I;7*9XDBG&#^>#75^#?V?;W[;%=^* MIH4MHR&-G"^YI/9FZ`?3-`&WHW@:X\0_L]6FE,FV^8&\M=W&&W$J/Q4D?C7C M_@3Q=??#OQ6US);R&+F"\MC\K%<^_1@17V1%"D$*0Q($CC4*BJ,!0.`*\[\? M?!_1_&PZC?RR+&EO:R!\$G&6(X`_6O"[_X">-;28K!!:7:= MGBG`_1L&M7PU\`O$[:E;W.IS6EC#%(KD!_,0[!;JW^T'&*NV?@ MR]G<-J$ZQQ]XXSEC^/:N3EQ-3W5!G9S86E[SFBEX:T]]4U@73*?(MFW$GH6[ M"O1&C61"KC*L,$'N*AL[*"QMU@MXA'&HP`!5D5[&#PWU>GR]7N>+C,2\14YM MDMCXM\?>'YO!WCS4+*$M'&LIFMG!(/EMRN#[=/PKK/@/X8.M>-#JT\>ZVTQ/ M,&1P96R%_+D_@*]*^-/PZU#Q?'I^H:+;K-?VY,4B%@NZ,\CD^AS^==+\*O!T MG@SP7#9W4:I?SN9[G!SACP!GV`'ZUUG(=N.E?-O[2/\`R-&C_P#7FW_H=?25 M>1?%OX7ZUX[UFPN],GLXX[>`QL+AV!)+9XP#0!'\&/%7A_2OAK96NH:WI]K< M+-,3%/<*C`%R1P37HEOXS\,75Q';V_B#3)II&"I''=(S,3T``/)KY\_X9U\6 M_P#/[I7_`']?_P"(K5\,_`?Q/HWBC2]3N+O3&AM+J.9PDK[B%8$X^7K0!!^T ME_R,FC?]>C?^AUJ^#_!4'C?X"0V1`6^AGGEM)3_"^>GT/0__`%JZ'XN?##6O M'FKZ?=Z9/9Q1V\#1N+AV!)+9XP#75_#3PM?>#O!D&CZA)#)<1RR.6A)*X8Y' M4"@#YN^'_C*_^''C!DNTD6U>3R+^W(Y&#C0:A90WEK*LMO,@ MDCD4Y#*1D&O(?BA\&;CQ9K<>L:%+:V]S*,7:3$J'(QAA@'GL?PKH/A;X6\5^ M#M/ETG6KBSN;!?FMC#*Q:(]UP5'!Z^U`'HM%-^;VHH`=1110`4444`%%%%`! M1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%% %%%`'_]D_ ` end