0001157523-12-003363.txt : 20120619 0001157523-12-003363.hdr.sgml : 20120619 20120619083039 ACCESSION NUMBER: 0001157523-12-003363 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20120619 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20120619 DATE AS OF CHANGE: 20120619 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: 12913782 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 a50311963.htm DISCOVER FINANCIAL SERVICES 8-K a50311963.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): June 19, 2012
 
 

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 19, 2012, Discover Financial Services (the “Company”) released financial information with respect to the quarter ended May 31, 2012. 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 May 31, 2012 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 19, 2012 containing financial information for the quarter ended May 31, 2012
     
99.2
 
Financial Data Supplement of the Company for the quarter ended May 31, 2012
 
 
 

 
 
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 19, 2012
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 June 19, 2012 containing financial information for the quarter ended May 31, 2012
     
99.2
 
Financial Data Supplement of the Company for the quarter ended May 31, 2012

EX-99.1 2 a50311963_ex991.htm EXHIBIT 99.1 a50311963_ex991.htm
Exhibit 99.1
 
 
 
Logo

 
DISCOVER FINANCIAL SERVICES REPORTS SECOND QUARTER NET INCOME OF $537 MILLION OR $1.00 PER DILUTED SHARE

REVENUES INCREASED 6% Y-O-Y to $1.8 BILLION

Riverwoods, IL, June 19, 2012 – Discover Financial Services (NYSE: DFS) today reported net income of $537 million or $1.00 per diluted share for the second quarter of 2012, as compared to $600 million or $1.09 per share for the second quarter of 2011. Strong year-over-year revenue growth was offset by lower reserve releases. The company’s return on equity was 24%.

Second Quarter Highlights

·  
Total loans grew $4.5 billion, or 9%, from the prior year to $57.1 billion.

·  
Credit card loans grew $1.6 billion to $46.6 billion and Discover card sales volume increased 5% from the prior year.

·  
Credit card loan delinquencies and net charge-offs reached historic lows with a delinquency rate for loans over 30 days past due of 1.91% and a net charge-off rate of 2.79%.

·  
Payment Services pretax income was up 10% from the prior year to $47 million. Transaction volume for the segment was $51.4 billion in the quarter, an increase of 12% from the prior year.
 
"Our results this quarter reflect outstanding fundamental performance in both of our business segments and continued improvement in credit performance," said David Nelms, chairman and chief executive officer of Discover. "In addition to the strong financial results for the quarter, I am excited about our recent expansion into three new products.  Discover now offers mortgages through the recently acquired Home Loan Center platform, a fixed rate private student loan product to better meet the tuition funding needs of our customers and our first major affinity credit card.  We believe these new products lay a foundation for additional revenue and asset growth in the future."

Segment Results:

Direct Banking

Direct Banking pretax income of $820 million in the quarter was down $63 million, or 7%, from the prior year.

Discover card sales volume grew 5% from the prior year to $26.1 billion.  Credit card loans ended the quarter at $46.6 billion, up 4%, or $1.6 billion, from the prior year.

Total loans ended the quarter at $57.1 billion, up $4.5 billion, or 9%, compared to the prior year.  Private student loans increased $2.9 billion, including the acquisition of a $2.4 billion student loan portfolio in the fourth quarter of 2011.  Personal loans increased $703 million from the prior year.

Net interest margin was 9.31%, up 16 basis points from the prior year and 28 basis points from the prior quarter.  The increase in net interest margin from the prior year reflects decreased funding costs partially offset by lower credit card yield.  Credit card yield was 12.35%, a decrease of 22 basis points from the prior year and an increase of 14 basis points from the prior quarter.  The decline in credit card yield from the prior year reflects a decline in higher rate balances and an increase in promotional rate balances, partially offset by lower interest charge-offs.  Interest expense as a percent of total loans decreased 50 basis points from the prior year and 5 basis points from the prior quarter as the company continued to take advantage of available low rate funding.
 
 
1

 
 
Logo
 
 
Net interest income increased $122 million, or 10%, from the prior year, benefiting from loan growth and lower interest expense. This was partially offset by a decline in credit card and student loan yields.

The delinquency rate for credit card loans over 30 days past due was 1.91%, an improvement of 88 basis points from the prior year, and 31 basis points from the prior quarter.  The credit card net charge-off rate decreased to 2.79% for the second quarter of 2012, down 222 basis points from the prior year and 28 basis points from the prior quarter.

Charge-offs were down $235 million from the prior year as a result of the continued decline in delinquencies. Provision for loan losses of $232 million increased $56 million, or 32%, from the prior year, driven by a lower reserve release partially offset by the decline in charge-offs.  The reserve release for the second quarter of 2012 was $110 million reflecting the impact of a 23 basis point decline in the reserve rate from the prior quarter partially offset by additional reserves due to loan growth.   The second quarter of 2011 included a reserve release of $401 million.

Other income decreased $21 million, or 4%, from the prior year due to lower late fee assessments, lower transition services revenue related to the Student Loan Corporation and a decline in protection products revenue.  The second quarter of 2011 included an increase in the value of loans held for sale.
 
Expenses were up $108 million, or 18%, from the prior year. The increase is primarily due to a $71 million year-over-year increase in legal reserve expense, as the company added $90 million to the legal reserves in the quarter.  Excluding the change in legal reserve expense, expenses increased 6% essentially in line with revenue and receivable growth.

Payment Services

Payment Services pretax income was $47 million in the quarter, up $4 million, or 10%, from the prior year.  Revenue increased $10 million, primarily driven by an increase in higher margin point-of-sale transactions on the PULSE network and increased third-party issuer volume partially offset by higher incentives.  Expenses were up $6 million from the prior year.

Payment Services dollar volume was $51.4 billion for the second quarter of 2012, up 12% from the prior year, driven by higher PULSE and third-party issuer volume.

Share Repurchases

In the second quarter of 2012, the company repurchased 13.5 million shares of common stock for $447 million. Shares outstanding declined by 2.4% from prior quarter.

Conference Call and Webcast Information

The company will host a conference call to discuss its second quarter results on Tuesday, June 19, 2012, at 10:00 am. 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 home loans, private student loans, personal loans, online savings accounts, certificates of deposit and money market accounts through its direct banking business. 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.
 
 
2

 
 
Logo
 
 
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).

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, the levels of consumer confidence and consumer debt, and investor sentiment; the impact of current, pending and future legislation, regulation, supervisory guidance, and regulatory and legal actions, including those related to financial regulatory reform, consumer financial services practices, and funding, capital and liquidity; the actions and initiatives of current and potential competitors; the company’s ability to manage its expenses; the company’s ability to successfully achieve full card acceptance across its networks and maintain relationships with network participants; the company’s ability to sustain and grow its private student loan portfolio; 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; limits on the company's ability to pay dividends and repurchase its common stock; fraudulent activities or material security breaches of key systems; 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; the company’s ability to introduce new products or services; the company’s ability to manage its relationships with third-party vendors; the company's ability to maintain current technology and integrate new and acquired systems; 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, closing, 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, 2011 and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the company's Quarterly Report on Form 10-Q for the quarter ended February 29, 2012  which are 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
 
   
May 31,
2012
 
Feb 29,
2012
 
May 31,
2011
 
EARNINGS SUMMARY
                 
    Interest Income
    $1,656       $1,646       $1,573  
    Interest Expense
    341       353       380  
Net Interest Income
    1,315       1,293       1,193  
                         
Discount/Interchange Revenue
    514       500       489  
Rewards
    248       236       223  
   Discount and Interchange Revenue, net
    266       264       266  
Protection Products Revenue
    101       105       105  
Loan Fee Income
    77       85       81  
Transaction Processing Revenue
    52       53       45  
Other Income
    37       43       47  
Total Other Income
    533       550       544  
                         
Revenue Net of Interest Expense
    1,848       1,843       1,737  
                         
Provision for Loan Losses
    232       152       176  
                         
    Employee Compensation and Benefits
    249       247       230  
    Marketing and Business Development
    119       131       124  
    Information Processing & Communications
    72       70       66  
    Professional Fees
    110       100       105  
    Premises and Equipment
    19       17       18  
    Other Expense
    180       112       92  
Total Other Expense
    749       677       635  
                         
Income Before Income Taxes
    867       1,014       926  
Tax Expense
    330       383       326  
Net Income
    $537       $631       $600  
                         
Net Income Allocated to Common Stockholders
    $532       $624       $593  
                         
                         
PER SHARE STATISTICS
                       
Basic EPS
    $1.01       $1.18       $1.09  
Diluted EPS
    $1.00       $1.18       $1.09  
Common Stock Price (period end)
    $33.11       $30.01       $23.84  
Book Value per share
    $17.20       $16.66       $13.79  
                         
SEGMENT- INCOME BEFORE INCOME TAXES
 
Direct Banking
    $820       $962       $883  
Payment Services
    47       52       43  
Total
    $867       $1,014       $926  
                         
BALANCE SHEET SUMMARY
                 
Total Assets
    $72,083       $70,486       $63,438  
Total Liabilities
    $63,184       $61,657       $55,915  
Total Equity
    8,899       8,829       7,523  
Total Liabilities and Stockholders' Equity
    $72,083       $70,486       $63,438  
                         
TOTAL LOAN RECEIVABLES STATISTICS
         
Ending Loans   1, 2
    $57,058       $56,299       $52,510  
Average Loans 1, 2
    $56,180       $57,606       $51,727  
                         
Interest Yield
    11.55 %     11.36 %     11.93 %
Net Principal Charge-off Rate
    2.42 %     2.64 %     4.42 %
Net Principal Charge-off Rate excluding PCI Loans  3
    2.66 %     2.90 %     4.69 %
Delinquency Rate (over 30 days)   3
    1.81 %     2.08 %     2.68 %
Delinquency Rate (over 90 days)   3
    0.91 %     1.08 %     1.44 %
Net Principal Charge-off Dollars
    $342       $378       $577  
Net Interest and Fee Charge-off Dollars
    $110       $123       $192  
Loans Delinquent Over 30 Days   3
    $941       $1,066       $1,329  
Loans Delinquent Over 90 Days   3
    $474       $554       $715  
                         
Allowance for Loan Loss (period end)
    $1,869       $1,979       $2,632  
Change in Loan Loss Reserves
    ($110 )     ($226 )     ($401 )
Reserve Rate  4
    3.28 %     3.51 %     5.01 %
Reserve Rate Excluding PCI Loans   2, 4
    3.59 %     3.87 %     5.31 %
                         
CREDIT CARD LOANS STATISTICS
                 
Ending Loans
    $46,610       $45,918       $44,961  
Average Loans
    $45,772       $46,919       $44,288  
                         
Interest Yield
    12.35 %     12.21 %     12.57 %
Net Principal Charge-off Rate
    2.79 %     3.07 %     5.01 %
Delinquency Rate (over 30 days)
    1.91 %     2.22 %     2.79 %
Delinquency Rate (over 90 days)
    0.99 %     1.18 %     1.51 %
Net Principal Charge-off Dollars
    $322       $358       $559  
Loans Delinquent Over 30 Days
    $890       $1,019       $1,256  
Loans Delinquent Over 90 Days
    $459       $540       $681  
                         
Allowance for Loan Loss (period end)
    $1,713       $1,835       $2,519  
Change in Loan Loss Reserves
    ($122 )     ($235 )     ($420 )
Reserve Rate
    3.68 %     4.00 %     5.60 %
                         
Total Discover Card Volume
    $28,140       $27,370       $26,927  
Discover Card Sales Volume
    $26,115       $25,604       $24,844  
                         
NETWORK VOLUME
                       
PULSE Network
    $42,001       $37,577       $36,719  
Third-Party Issuers
    2,189       2,037       1,838  
Diners Club International   5
    7,205       7,100       7,380  
     Total Payment Services
    51,395       46,714       45,937  
Discover Network - Proprietary  
    26,985       26,482       25,684  
Total
    $78,380       $73,196       $71,621  
 
1  Total Loans includes mortgages and other loans.
 
2 Purchased Credit Impaired ("PCI") loans are loans that were acquired in 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.
 
3 Excludes PCI loans (described above) 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.
 
4 The Reserve Rate includes federal student loans held for sale.
 
5 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.
 
Note:  See Glossary for definitions of financial terms in the financial supplement which is available online at the SEC's website (http://www.sec.gov) and the company's website (http://investorrelations.discoverfinancial.com).
 
 
CONTACT:
Discover Financial Services
Investors:
Bill Franklin, 224-405-1902
williamfranklin@discover.com
or
Media:
Jon Drummond, 224-405-1888
jondrummond@discover.com
 
4
EX-99.2 3 a50311963_ex992.htm EXHIBIT 99.2 a50311963_ex992.htm
Exhibit 99.2
 
 
DISCOVER FINANCIAL SERVICES
                                                       
EARNINGS SUMMARY
                                                       
(unaudited, in millions, except per share statistics)
                                                 
   
Quarter Ended
               
Six Months Ended
             
   
May 31,
2012
   
Feb 29,
2012
   
Nov 30,
2011
   
Aug 31,
2011
   
May 31,
2011
   
May 31, 2012 vs.
May 31, 2011
   
May 31,
2012
   
May 31,
2011
   
2012 vs. 2011
 
EARNINGS SUMMARY
                                                                 
    Interest Income
  $1,656     $1,646     $1,620     $1,599     $1,573     $83     5 %   $3,302     $3,126     $176     6 %
    Interest Expense
  341     353     360     362     380     (39 )   (10 %)   694     763     (69 )   (9 %)
Net Interest Income
  1,315     1,293     1,260     1,237     1,193     122     10 %   2,608     2,363     245     10 %
                                                                   
Discount/Interchange Revenue
  514     500     489     517     489     25     5 %   1,014     957     57     6 %
Rewards
  248     236     215     234     223     25     11 %   484     430     54     13 %
Discount and Interchange Revenue, net
  266     264     274     283     266     0     0 %   530     527     3     1 %
Protection Products Revenue
  101     105     107     108     105     (4 )   (4 %)   206     213     (7 )   (3 %)
Loan Fee Income
  77     85     87     84     81     (4 )   (5 %)   162     167     (5 )   (3 %)
Transaction Processing Revenue
  52     53     48     44     45     7     16 %   105     88     17     19 %
Other Income
  37     43     30     33     47     (10 )   (21 %)   80     112     (32 )   (29 %)
Total Other Income
  533     550     546     552     544     (11 )   (2 %)   1,083     1,107     (24 )   (2 %)
                                                                   
Revenue Net of Interest Expense
  1,848     1,843     1,806     1,789     1,737     111     6 %   3,691     3,470     221     6 %
                                                                   
Provision for Loan Losses
  232     152     319     100     176     56     32 %   384     594     (210 )   (35 %)
                                                                   
    Employee Compensation and Benefits
  249     247     229     242     230     19     8 %   496     443     53     12 %
    Marketing and Business Development
  119     131     144     133     124     (5 )   (4 %)   250     260     (10 )   (4 %)
    Information Processing & Communications
  72     70     69     64     66     6     9 %   142     131     11     8 %
    Professional Fees
  110     100     114     106     105     5     5 %   210     195     15     8 %
    Premises and Equipment
  19     17     18     18     18     1     6 %   36     35     1     3 %
    Other Expense
  180     112     95     79     92     88     96 %   292     166     126     76 %
Total Other Expense
  749     677     669     642     635     114     18 %   1,426     1,230     196     16 %
                                                                   
Income Before Income Taxes
  867     1,014     818     1,047     926     (59 )   (6 %)   1,881     1,646     235     14 %
Tax Expense
  330     383     305     398     326     4     1 %   713     581     132     23 %
Net Income
  $537     $631     $513     $649     $600     ($63 )   (11 %)   $1,168     $1,065     $103     10 %
                                                                   
Net Income Allocated to Common Stockholders   
  $532     $624     $508     $642     $593     ($61 )   (10 %)   $1,156     $1,052     $104     10 %
                                                                   
Effective Tax Rate
  38.1 %   37.8 %   37.3 %   38.0 %   35.2 %               37.9 %   35.3 %            
                                                                   
Net Interest Margin
  9.31 %   9.03 %   9.10 %   9.26 %   9.15 %   16  
bps
 
    9.17 %   9.18 %   (1 )
bps
 
 
ROE
  24 %   29 %   25 %   33 %   33 %               27 %   30 %            
                                                                   
Ending Common Shares Outstanding
  517     530     529     538     546     (29 )   (5 %)   517     546     (29 )   (5 %)
Weighted Average Common Shares Outstanding
  528     530     532     544     546     (18 )   (3 %)   529     545     (16 )   (3 %)
Weighted Average Common Shares Outstanding (fully diluted)
  529     531     533     545     546     (17 )   (3 %)   530     546     (16 )   (3 %)
                                                                   
PER SHARE STATISTICS
                                                               
Basic EPS
  $1.01     $1.18     $0.95     $1.18     $1.09     ($0.08 )   (7 %)   $2.19     $1.93     $0.26     13 %
Diluted EPS
  $1.00     $1.18     $0.95     $1.18     $1.09     ($0.09 )   (8 %)   $2.18     $1.93     $0.25     13 %
Common Stock Price (period end)
  $33.11     $30.01     $23.82     $25.16     $23.84     $9.27     39 %   $33.11     $23.84     $9.27     39 %
Book Value per share
  $17.20     $16.66     $15.59     $14.88     $13.79     $3.41     25 %   $17.20     $13.79     $3.41     25 %
                                                                   
Note: See Glossary of Financial Terms for definitions of financial terms.
                                             
 
 
 

 
 
DISCOVER FINANCIAL SERVICES
                                                       
EARNINGS SUMMARY
                                                       
(unaudited, in millions)
                                                       
   
Quarter Ended
               
Six Months Ended
             
   
May 31,
2012
   
Feb 29,
2012
   
Nov 30,
2011
   
Aug 31,
2011
   
May 31,
2011
   
May 31, 2012 vs.
May 31, 2011
   
May 31,
2012
   
May 31,
2011
   
2012 vs. 2011
 
SEGMENT- INCOME BEFORE INCOME TAXES
                                                       
Direct Banking
  $820     $962     $776     $1,009     $883     ($63 )   (7 %)   $1,782     $1,560     $222     14 %
Payment Services
  47     52     42     38     43     4     10 %   99     86     13     15 %
Total
  $867     $1,014     $818     $1,047     $926     ($59 )   (6 %)   $1,881     $1,646     $235     14 %
                                                                   
TRANSACTIONS PROCESSED ON NETWORKS
                                                       
Discover Network
  455     444     439     451     422     33     8 %   899     832     67     8 %
PULSE Network
  1,136     996     939     950     1,006     130     13 %   2,132     1,935     197     10 %
Total
  1,591     1,440     1,378     1,401     1,428     163     11 %   3,031     2,767     264     10 %
                                                                   
NETWORK VOLUME
                                                       
PULSE Network
  $42,001     $37,577     $33,911     $35,109     $36,719     $5,282     14 %   $79,578     $71,099     $8,479     12 %
Third-Party Issuers
  2,189     2,037     1,939     1,984     1,838     351     19 %   4,226     3,610     616     17 %
Diners Club International  1
  7,205     7,100     7,469     7,428     7,380     (175 )   (2 %)   14,305     14,378     (73 )   (1 %)
     Total Payment Services
  51,395     46,714     43,319     44,521     45,937     5,458     12 %   98,109     89,087     9,022     10 %
Discover Network - Proprietary  
  26,985     26,482     25,926     27,133     25,684     1,301     5 %   53,467     50,468     2,999     6 %
Total
  $78,380     $73,196     $69,245     $71,654     $71,621     $6,759     9 %   $151,576     $139,555     $12,021     9 %
                                                                   
1 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.
       
                                                                   
Note: See Glossary of Financial Terms for definitions of financial terms.
                                           
 
 
 

 
 
DISCOVER FINANCIAL SERVICES
                                   
BALANCE SHEET STATISTICS
                                   
(unaudited, in millions)
                                         
   
Quarter Ended
             
   
May 31,
2012
   
Feb 29,
2012
   
Nov 30,
2011
   
Aug 31,
2011
   
May 31,
2011
   
May 31, 2012 vs.
May 31, 2011
 
                                           
BALANCE SHEET SUMMARY
                                         
Assets
                                         
Cash and Investment Securities
  $13,567     $12,946     $10,342     $10,847     $10,344     $3,223     31 %
Total Loan Receivables
  57,058     56,299     57,337     54,082     52,510     4,548     9 %
Allowance for Loan Losses
  (1,869 )   (1,979 )   (2,205 )   (2,273 )   (2,632 )   763     29 %
Net Loan Receivables
  55,189     54,320     55,132     51,809     49,878     5,311     11 %
Premises and Equipment, net
  492     487     483     466     471     21     4 %
Goodwill and Intangible Assets, net
  440     442     443     445     447     (7 )   (2 %)
Other Assets
  2,395     2,291     2,384     2,159     2,298     97     4 %
    Total Assets
  $72,083     $70,486     $68,784     $65,726     $63,438     $8,645     14 %
                                           
Liabilities & Stockholders' Equity
                                         
Direct to Consumer and Affinity Deposits
  $27,606     $27,346     $26,177     $24,493     $22,923     $4,683     20 %
Brokered Deposits and Other Deposits
  $13,945     12,802     13,401     13,094     12,296     1,649     13 %
Deposits
  41,551     40,148     39,578     37,587     35,219     6,332     18 %
Borrowings
  19,024     18,754     18,337     17,818     18,039     985     5 %
Accrued Expenses and Other Liabilities
  2,609     2,755     2,627     2,315     2,657     (48 )   (2 %)
    Total Liabilities
  63,184     61,657     60,542     57,720     55,915     7,269     13 %
Total Equity
  8,899     8,829     8,242     8,006     7,523     1,376     18 %
    Total Liabilities and Stockholders' Equity
  $72,083     $70,486     $68,784     $65,726     $63,438     $8,645     14 %
                                           
BALANCE SHEET STATISTICS
                                         
Total Common Equity
  $8,899     $8,829     $8,242     $8,006     $7,523     $1,376     18 %
Total Common Equity/Total Assets
  12.3 %   12.5 %   12.0 %   12.2 %   11.9 %            
Total Common Equity/Net Loans
  16.1 %   16.3 %   15.0 %   15.5 %   15.1 %            
                                           
Tangible Assets
  $71,643     $70,044     $68,341     $65,281     $62,991     $8,652     14 %
Tangible Common Equity  1
  $8,459     $8,387     $7,799     $7,561     $7,076     $1,383     20 %
Tangible Common Equity/Tangible Assets   1
  11.8 %   12.0 %   11.4 %   11.6 %   11.2 %            
Tangible Common Equity/Net Loans   1
  15.3 %   15.4 %   14.1 %   14.6 %   14.2 %            
Tangible Common Equity per share   1
  $16.35     $15.82     $14.75     $14.05     $12.97     $3.38     26 %
                                           
REGULATORY CAPITAL RATIOS
                                         
Total Risk Based Capital Ratio
  17.3 %   17.6 %   16.5 %   17.0 %   16.8 %            
Tier 1 Risk Based Capital Ratio
  14.0 %   14.3 %   13.2 %   13.6 %   13.2 %            
Tier 1 Common Capital Ratio   2
  14.0 %   14.3 %   13.2 %   13.6 %   13.2 %            
Tier 1 Leverage Ratio
  11.9 %   12.1 %   11.5 %   11.7 %   11.3 %            
                                           
LIQUIDITY
                                         
Liquidity Portfolio
  $11,279     $12,097     $8,548     $9,394     $8,724     $2,555     29 %
Undrawn Credit Facilities   3
  16,271     15,634     17,602     16,880     15,532     739     5 %
Total Liquidity
  $27,550     $27,731     $26,150     $26,274     $24,256     $3,294     14 %
                                           
Tangible Common Equity ("TCE") is a non-GAAP measure. The Company believes TCE is a more meaningful measure 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.
                                           
Tier 1 Common Capital Ratio is calculated using tier 1 common capital, a non-GAAP measure. The Company believes the tier 1 common capital ratio is meaningful to investors to assess the quality and composition of the Company’s capital. For corresponding reconciliation of tier 1 common capital to a GAAP financial measure see Reconciliation of GAAP to non-GAAP Data schedule.
                                           
Excludes investments pledged to the Federal Reserve, which is included within the liquidity portfolio.
                                           
Note: See Glossary of Financial Terms for definitions of financial terms.
 
 
 

 
 
DISCOVER FINANCIAL SERVICES
                                                 
LOAN STATISTICS
                                                 
(unaudited, in millions)
                                                 
   
Quarter Ended
               
Six Months Ended
             
   
May 31,
2012
   
Feb 29,
2012
   
Nov 30,
2011
   
Aug 31,
2011
   
May 31,
2011
   
May 31, 2012 vs.
May 31, 2011
   
May 31,
2012
   
May 31,
2011
   
2012 vs. 2011
 
TOTAL LOAN RECEIVABLES
                                                                 
Ending Loans   1, 2
  $57,058     $56,299     $57,337     $54,082     $52,510     $4,548     9 %   $57,058     $52,510     $4,548     9 %
Average Loans   1, 2
  $56,180     $57,606     $55,539     $53,013     $51,727     $4,453     9 %   $56,889     $51,609     $5,280     10 %
                                                                   
Interest Yield
  11.55 %   11.36 %   11.56 %   11.83 %   11.93 %   (38 )
bps
 
    11.45 %   12.01 %   (56 )
bps
 
 
Net Principal Charge-off Rate
  2.42 %   2.64 %   2.81 %   3.43 %   4.42 %   (200 )
bps
 
    2.53 %   4.92 %   (239 )
bps
 
 
Net Principal Charge-off Rate excluding PCI Loans  3
  2.66 %   2.90 %   3.05 %   3.63 %   4.69 %   (203 )
bps
 
    2.78 %   5.17 %   (239 )
bps
 
 
Delinquency Rate (over 30 days)   3
  1.81 %   2.08 %   2.30 %   2.35 %   2.68 %   (87 )
bps
 
    1.81 %   2.68 %   (87 )
bps
 
 
Delinquency Rate (over 90 days)   3
  0.91 %   1.08 %   1.14 %   1.17 %   1.44 %   (53 )
bps
 
    0.91 %   1.44 %   (53 )
bps
 
 
Net Principal Charge-off Dollars
  $342     $378     $387     $459     $577     ($235 )   (41 %)   $720     $1,266     ($546 )   (43 %)
Net Interest and Fee Charge-off Dollars
  $110     $123     $128     $151     $192     ($82 )   (43 %)   $233     $416     ($183 )   (44 %)
Loans Delinquent Over 30 Days   3
  $941     $1,066     $1,200     $1,203     $1,329     ($388 )   (29 %)   $941     $1,329     ($388 )   (29 %)
Loans Delinquent Over 90 Days   3
  $474     $554     $596     $599     $715     ($241 )   (34 %)   $474     $715     ($241 )   (34 %)
                                                                   
Allowance for Loan Loss (period end)
  $1,869     $1,979     $2,205     $2,273     $2,632     ($763 )   (29 %)   $1,869     $2,632     ($763 )   (29 %)
Change in Loan Loss Reserves
  ($110 )   ($226 )   ($68 )   ($359 )   ($401 )   $291     73 %   ($336 )   ($672 )   $336     50 %
Reserve Rate  4
  3.28 %   3.51 %   3.85 %   4.20 %   5.01 %   (173 )
bps
 
    3.28 %   5.01 %   (173 )
bps
 
 
Reserve Rate Excluding PCI Loans   2, 4
  3.59 %   3.87 %   4.23 %   4.44 %   5.31 %   (172 )
bps
 
    3.59 %   5.31 %   (172 )
bps
 
 
                                                                   
CREDIT CARD LOANS
                                                                 
Ending Loans
  $46,610     $45,918     $46,639     $46,178     $44,961     $1,649     4 %   $46,610     $44,961     $1,649     4 %
Average Loans
  $45,772     $46,919     $45,756     $45,343     $44,288     $1,484     3 %   $46,342     $44,859     $1,483     3 %
                                                                   
Interest Yield
  12.35 %   12.21 %   12.36 %   12.46 %   12.57 %   (22 )
bps
 
    12.28 %   12.61 %   (33 )
bps
 
 
Net Principal Charge-off Rate
  2.79 %   3.07 %   3.24 %   3.85 %   5.01 %   (222 )
bps
 
    2.93 %   5.48 %   (255 )
bps
 
 
Delinquency Rate (over 30 days)
  1.91 %   2.22 %   2.39 %   2.43 %   2.79 %   (88 )
bps
 
    1.91 %   2.79 %   (88 )
bps
 
 
Delinquency Rate (over 90 days)
  0.99 %   1.18 %   1.20 %   1.22 %   1.51 %   (52 )
bps
 
    0.99 %   1.51 %   (52 )
bps
 
 
Net Principal Charge-off Dollars
  $322     $358     $370     $440     $559     ($237 )   (42 %)   $679     $1,226     ($547 )   (45 %)
Loans Delinquent Over 30 Days
  $890     $1,019     $1,117     $1,121     $1,256     ($366 )   (29 %)   $890     $1,256     ($366 )   (29 %)
Loans Delinquent Over 90 Days
  $459     $540     $560     $565     $681     ($222 )   (33 %)   $459     $681     ($222 )   (33 %)
                                                                   
Allowance for Loan Loss (period end)
  $1,713     $1,835     $2,070     $2,154     $2,519     ($806 )   (32 %)   $1,713     $2,519     ($806 )   (32 %)
Change in Loan Loss Reserves
  ($122 )   ($235 )   ($84 )   ($365 )   ($420 )   $298     71 %   ($357 )   ($690 )   $333     48 %
Reserve Rate
  3.68 %   4.00 %   4.44 %   4.66 %   5.60 %   (192 )
bps
 
    3.68 %   5.60 %   (192 )
bps
 
 
                                                                   
Total Discover Card Volume
  $28,140     $27,370     $26,946     $28,455     $26,927     $1,213     5 %   $55,510     $52,686     $2,824     5 %
Discover Card Sales Volume
  $26,115     $25,604     $25,033     $26,271     $24,844     $1,271     5 %   $51,719     $48,834     $2,885     6 %
                                                                   
                                                                   
1  Total Loans includes mortgages and other loans.
                                     
                                                                   
2 Purchased Credit Impaired ("PCI") loans are loans that were acquired in 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.
 
3 Excludes PCI loans (described above) 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.
 
4 The Reserve Rate includes federal student loans held for sale.
                     
                                                                   
Note: See Glossary of Financial Terms for definitions of financial terms.
                                       
 
 
 

 
 
DISCOVER FINANCIAL SERVICES
                                                 
LOAN STATISTICS
                                                 
(unaudited, in millions)
                                                 
   
Quarter Ended
               
Six Months Ended
             
   
May 31,
2012
   
Feb 29,
2012
   
Nov 30,
2011
   
Aug 31,
2011
   
May 31,
2011
   
May 31, 2012 vs.
May 31, 2011
   
May 31,
2012
   
May 31,
2011
   
2012 vs. 2011
 
                                                                   
FEDERAL STUDENT LOANS
                                                                 
Ending Loans
  $-     $-     $715     $738     $757     ($757 )   (100 %)   $-     $757     ($757 )   (100 %)
                                                                   
PRIVATE STUDENT LOANS
                                                                 
Ending Loans
  $7,504     $7,571     $7,318     $4,715     $4,567     $2,937     64 %   $7,504     $4,567     $2,937     64 %
Ending PCI Loans   1
  $4,995     $5,124     $5,250     $2,887     $2,947     $2,048     69 %   $4,995     $2,947     $2,048     69 %
                                                                   
Interest Yield
  6.43 %   6.35 %   6.81 %   7.29 %   7.42 %   (99 )
bps
 
    6.39 %   7.41 %   (102 )
bps
 
 
Net Principal Charge-off Rate
  0.22 %   0.15 %   0.14 %   0.23 %   0.18 %   4  
bps
 
    0.19 %   0.15 %   4  
bps
 
 
Net Principal Charge-off Rate excluding PCI Loans 2
  0.67 %   0.49 %   0.45 %   0.62 %   0.51 %   16  
bps
 
    0.59 %   0.41 %   18  
bps
 
 
Delinquency Rate (over 30 days)  2
  1.02 %   0.93 %   0.63 %   0.80 %   0.55 %   47  
bps
 
    1.02 %   0.55 %   47  
bps
 
 
                                                                   
Reserve Rate
  0.87 %   0.72 %   0.72 %   0.92 %   0.85 %   2  
bps
 
    0.87 %   0.85 %   2  
bps
 
 
Reserve Rate Excluding PCI Loans  1
  2.61 %   2.23 %   2.55 %   2.37 %   2.38 %   23  
bps
 
    2.61 %   2.38 %   23  
bps
 
 
                                                                   
PERSONAL LOANS
                                                                 
Ending Loans
  $2,916     $2,784     $2,648     $2,439     $2,213     $703     32 %   $2,916     $2,213     $703     32 %
                                                                   
Interest Yield
  12.31 %   12.26 %   12.12 %   11.97 %   11.90 %   41  
bps
 
    12.29 %   11.81 %   48  
bps
 
 
Net Principal Charge-off Rate
  2.24 %   2.59 %   2.58 %   2.73 %   2.88 %   (64 )
bps
 
    2.41 %   3.46 %   (105 )
bps
 
 
Delinquency Rate (over 30 days)
  0.79 %   0.81 %   0.87 %   0.85 %   0.96 %   (17 )
bps
 
    0.79 %   0.96 %   (17 )
bps
 
 
                                                                   
Reserve Rate
  3.12 %   3.18 %   3.10 %   3.10 %   3.35 %   (23 )
bps
 
    3.12 %   3.35 %   (23 )
bps
 
 
                                                                   
                                                                   
1 Purchased Credit Impaired ("PCI") loans are loans that were acquired in 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.
 
2 Excludes PCI loans (described above) 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.
 
Note: See Glossary of Financial Terms for definitions of financial terms.
                                       
 
 
 

 
 
DISCOVER FINANCIAL SERVICES
                                                 
SEGMENT RESULTS
                                                 
(unaudited, in millions)
                                                 
   
Quarter Ended
               
Six Months Ended
             
   
May 31,
2012
   
Feb 29,
2012
   
Nov 30,
2011
   
Aug 31,
2011
   
May 31,
2011
   
May 31, 2012 vs.
May 31, 2011
   
May 31,
2012
   
May 31,
2011
   
2012 vs. 2011
 
DIRECT BANKING
                                                                 
                                                                   
Interest Income
  $1,656     $1,646     $1,620     $1,599     $1,573     $83     5 %   $3,302     $3,126     $176     6 %
Interest Expense
  341     353     360     362     380     (39 )   (10 %)   694     763     (69 )   (9 %)
Net Interest Income
  1,315     1,293     1,260     1,237     1,193     122     10 %   2,608     2,363     245     10 %
Other Income
  449     464     470     481     470     (21 )   (4 %)   913     956     (43 )   (4 %)
Revenue Net of Interest Expense
  1,764     1,757     1,730     1,718     1,663     101     6 %   3,521     3,319     202     6 %
Provision for Loan Losses
  232     152     319     100     176     56     32 %   384     594     (210 )   (35 %)
Total Other Expense
  712     643     635     609     604     108     18 %   1,355     1,165     190     16 %
Income Before Income Taxes
  $820     $962     $776     $1,009     $883     ($63 )   (7 %)   $1,782     $1,560     $222     14 %
                                                                   
Net Interest Margin
  9.31 %   9.03 %   9.10 %   9.26 %   9.15 %   16  
bps
 
    9.17 %   9.19 %   (2 )
bps
 
 
Pretax Return on Loan Receivables
  5.81 %   6.72 %   5.60 %   7.55 %   6.78 %   (97 )
bps
 
    6.27 %   6.06 %   21  
bps
 
 
                                                                   
                                                                   
PAYMENT SERVICES
                                                                 
                                                                   
Interest Income
  $-     $-     $-     $-     $-     $-    
NM
  $-     $-     $-    
NM
Interest Expense
  -     -     -     -     -     -    
NM
  -     -     -    
NM
Net Interest Income
  -     -     -     -     -     -    
NM
  -     -     -    
NM
Other Income
  84     86     76     71     74     10     14 %   170     151     19     13 %
Revenue Net of Interest Expense
  84     86     76     71     74     10     14 %   170     151     19     13 %
Total Other Expense
  37     34     34     33     31     6     19 %   71     65     6     9 %
Income Before Income Taxes
  $47     $52     $42     $38     $43     $4     10 %   $99     $86     $13     15 %
                                                                   
Note: See Glossary of Financial Terms for definitions of financial terms.
                                 
 
 
 

 
 
DISCOVER FINANCIAL SERVICES
GLOSSARY OF FINANCIAL TERMS
 
Book Value per share represents total equity divided by ending common shares outstanding.
 
Delinquency Rate (Over 30 Days) represents loans delinquent over thirty days divided by ending loans (total or respective loans, as appropriate).
 
Delinquency Rate (Over 90 Days) represents loans delinquent over ninety days divided by ending loans (total or respective loans, as appropriate).
 
Earnings Per Share represents net income allocated to common stockholders divided by the weighted average common shares outstanding.
 
Effective Tax Rate represents tax expense divided by income before income taxes.
 
Interest Yield represents interest income on loan receivables (annualized) divided by average loans for the reporting period.
 
Liquidity Portfolio represents cash and cash equivalents (excluding cash-in-process) and other investments.
 
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.
 
Net Interest Margin represents net interest income (annualized) divided by average total loans for the period.
 
Net Principal Charge-off Rate represents net principal charge-off dollars (annualized) divided by average loans for the reporting period.
 
Pretax Return on Loan Receivables represents income before income taxes (annualized) divided by total average loans for the period.
 
Proprietary Network Volume represents gross proprietary sales volume on the Discover Network.
 
Regulatory 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. Tier 1 Common Capital Ratio represents tier 1 common capital, a non-GAAP measure, divided by risk-weighted assets. For corresponding reconciliation of tier 1 common capital to a GAAP financial measure, see Reconciliation of GAAP to Non-GAAP Data schedule.
 
Reserve Rate represents the allowance for loan losses divided by total loans.
 
Return on Equity represents net income (annualized) divided by average total equity for the reporting period.
 
Tangible Assets represents total assets less goodwill and intangibles.
 
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 measure 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.
 
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).
 
Tangible Common Equity per Share, a non-GAAP measure, represents total common equity less goodwill and intangibles divided by ending common shares outstanding.
 
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.
 
Undrawn Credit Facilities represents asset-backed conduit funding facilities, committed unsecured credit facility and Federal Reserve discount window (excluding investments pledged to the Federal Reserve, which are included within the liquidity investment portfolio).
 
 
 

 
 
DISCOVER FINANCIAL SERVICES
                       
RECONCILIATION OF GAAP TO NON-GAAP DATA
                       
(unaudited, in millions)
                       
                               
   
Quarter Ended
 
   
May 31,
2012
   
Feb 29,
2012
   
Nov 30,
2011
   
Aug 31,
2011
   
May 31,
2011
 
GAAP total common equity
    $8,899       $8,829       $8,242       $8,006       $7,523  
Less: Goodwill
    (255 )     (255 )     (255 )     (255 )     (255 )
Less: Intangibles
    (185 )     (187 )     (188 )     (190 )     (192 )
Tangible common equity  1
    $8,459       $8,387       $7,799       $7,561       $7,076  
Effect of certain items in accumulated other comprehensive
                                 
   income (loss) excluded from tier 1 common capital
    41       49       51       20       67  
Total tier 1 common capital  2
    $8,500       $8,436       $7,850       $7,581       $7,143  
                                         
GAAP book value per share
    $17.20       $16.66       $15.59       $14.88       $13.79  
Less: Goodwill
    (0.49 )     (0.48 )     (0.48 )     (0.47 )     (0.47 )
Less: Intangibles
    (0.36 )     (0.36 )     (0.36 )     (0.36 )     (0.35 )
Tangible common equity per share
    $16.35       $15.82       $14.75       $14.05       $12.97  
                                         
                                         
 
1 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 measure to investors of the true net asset value of the company.
 
2 Tier 1 common capital, a non-GAAP financial measure, represents common equity and the effect of certain items in accumulated other comprehensive income (loss) excluded from tier 1 common capital, less goodwill and intangibles. A reconciliation of tier 1 common capital to common equity, a GAAP financial measure, is shown above. Other financial services companies may also use tier 1 common capital and definitions may vary, so we advise users of this information to exercise caution in comparing tier 1 common capital of different companies. Tier 1 common capital is included to support the tier 1 common capital ratio which is meaningful to investors to assess the quality and composition of the Company’s capital.
GRAPHIC 4 logo.jpg LOGO 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#S#_A:WCK_ M`*&6]_-?\*5?BQX[1@P\279(]0I'Y$5QM?7_`(.\$>%+[P'H$UUX;TF6:;3; M=Y)6LX][L8E));&223UH`\.TGX\^-]/FW7=U:ZE&>/+N;=5Q]#'M.?KGZ5[; MX"^+VA^-Y%LBK:=JI!(M96#"3'7RWXW<'-5LI)-`0Z5J M`!*8=FA<^C*-?B3XRT[QSKME:>(+N&V@OIHXHU(PJAR`!Q7N?PF\;OXV\()-=R*V MIV;>1=X`&\XRKX'30G9>2:9VDED8L[L2 M2:`-^X\>>+[J9II?$^K[F8L=MY(H!/H`0!]!6[X>^,GC30)TWZH^I6X.6AO_ M`-[N_P"!GYQ^>/8U]#_#'PSX?TKP5I5UI=M;2375I'+-=A`9)&9Z^AP,^E:.K:M8:%I<^I:G`! MR3P*M0PQ6\$<,$:111J$1$&%50,``#H*^4_C5XZF\3^*I=*MIF&E:9(8D0'Y M9)1P\A]>&(AIMH#Q/*BR3O^!RJCVP3QUKS2Y\ M8^)KUB;GQ#JLN>SWDA'Y9KMOA3\)I/&SMJFJ/);Z+"^P;.'N''55/91W;\!S MDCZ,TSP+X5T>!8K'P_IT85=N\VZNY'N[98_B30!\E:7\1O&.C3K+:>(M0.!C M9/,9D_[Y?(_2OK#P!K]WXH\#:7K-\D27-RC&00J0N0[+P"2>@]:R_$_PD\(^ M);.1/[+M]/NB#Y=U91B-E8G.2!@/^(^A'6I]`M3\._AG';:A)',=-CE^:,D" M3,C%`/0G%85613<7LHS%;(<$CU8_PKGC/Y`X-> M4:CXM\3:])NEOY+2$](;0F,#ZD')_$UFE[G6=1GU*_?S)YVW,>P]`/0`<"KR MQ@#`%?/8O,)RERPT1]/@\MITXJ4U=F<-+W2>;)(S2$YWD\Y^M;^EZ[K^D2*; M;5)I4&,PW),B$#MSR/P(JJ%J14KSUB:L7=2.^="E)6E%'J?AGQ;!KJ^1-']F MOE&3&3E7]U/?Z=1[]:\A^-/B'QEX0\71R:;KEY!I=_")(44C:CKA74=_[K?\ M#]JU+9I+>>.>%RDD;!E8=C6Y\3-)3QS\*9;Z&,&_T\?:D`QG*#]XOK@KD@=R M%KWLNQ_UB\)_$OQ/F\QP*H/GA\+_``,#X&_$75=?U;4-%U[4)+N=HQ<6LDN, MC;PZY[]5('LU>Y5\-^%->F\,>*M-UF'<3:3AW53@NG1U_%21^-?;]M<0W=K% MR/HHKWKQUXD7PGX+U/6,CSH8ML`(!W2M\J<=QN()]@:^+K.TNM7U2" MSMU::[NYEBC!/+NQP.3ZDT`?3GP/O/$NNZ->Z[X@U2ZNHI9/(M$EX&%^^XXY MR2%'IM:O'?$GQ-\:6GBG5[:W\17D<,-[-'&@(PJAR`.GI7U+X;T.W\-^'-/T M:U`\JTA6/W\3$>K-DGW-?%WBW_D`.!7Q%0!VD?Q9\>1ON7Q)=DC^\J,/R(KJ?#7[07B;3KE$UQ(-5M"WSMY8B MF4?[)4!?P*\^HZU]!S>#?#%[;+'<^'M*D4K_`!6<>1D=0<<'W%?+?Q<\'67@ MOQL;'32197-NMU#&Q),09F4KD\D90X)[$=>M`'T\/$<.N^"O[;T&9WBFCW+( MD>Z2(9PY"8.70;B%P&340(RD91R69 MMA+&48!Q\G0$$F/]FJ]GET[Q#8.^;>&6"9%]&<.&/Y1K^5>[X'I0!\!5]N^! M/^2>^&O^P5:_^BEKXBK[=\"?\D]\-?\`8*M?_12T`=!7SA^T?HT%KKVD:Q$H M66^A>*;``W&,KACZG#X^BBOH^OFS]HW7(+WQ)I>C0L&?3X7DFP<[6EVX4^X5 M%/\`P(4`1?LXWTL7C/4[$-B&>P,C+ZLCJ%/Y.WYUY]\0O^2C>)/^PE/_`.AF MO1?V<--FE\6:KJ84>1;V7D$Y_C=U(_2-J\Z^(7_)1O$G_82G_P#0S0!]-?!, M9^$.AC_KX_\`1\E?/GQ(^&VI>!]7FD2"2;199";:Z`R%!Z(Y[,.G/7&1W`^@ M_@G_`,DAT+_MX_\`1\E=Y+%'/$\4J+)&X*LC#(8'L1Z4`?%7A;Q]XD\'2'^Q M]2DC@9MSVTGSQ,>_RGH3CJ,'WKVOPA^T+8:A+':>)K(:?*QQ]KMR6AS_`+2G MYE'3NWO@5TGB7X(>#]?$DMK:MI-VV2)+,X3..,QGY<>R[?K7S;XV\'WW@?Q) M+I%ZZ2_*)8)TX$L9)`;'8Y!!'8@]1@D`^Q-=U=;+P?J>LV;QS+!82W4+HP97 MVQEE(/0@X%?#1Y;GK7OOP3O;WQ)\/?%?A.23*1V[);,QSL$Z2*5^@89^K&O` MB"K%2,$<$4`?<_AG18O#OAC3=(A"A;2W2,E1@,P'S-]2V2?)E;[5;J[[>BOC#K^#`C\*V*`"N`^+,[#P[9VJL1Y]VNX#NH5C@_CM_* MN_KA_BA:-/H-I<(F[R+M2[?W58$?SVUSXJ_L96['3@[>WA?N><01!(U%3!:> MJ<"I5CKXV4C[*]ABI4JQU*D53I%63F0Y$215W'@9R;>]MV&4#*P!'J"#_(5R M2QUVG@N!D@NIN-KLJ#\,G^HKNRF3>+C;S_(\S,I)X=W\CY4^(GA@^$/'&HZ4 MB%;8/YMJ><&)^5&3UQ]TGU4U]`_`?Q.=<\"?V=/)NNM)?R#ELDQ'F,GT_B4# MT2L;]HCPM]LT*S\2V\8\VQ;R+D@7?!_P`80^$/&R2W MT_E:;>1F"Y+)]=G3-OID>(B>AF<$#V.%W'V)4UYGXEUR?Q+XEU#6 M+G(DNYVD"DYV+_"N?0+@?A7UQ\,/"W_"(^`]/L)(]EY*OVFZ!&#YKX)!]U&U M?^`T`=A7PUXM_P"1RUS_`+"%Q_Z,:ON6OAKQ;_R.6N?]A"X_]&-0!V^A?'7Q M-X>T*RTBTL-(>WM(A%&TL4I8@>N)`,_A6A_PT;XO_P"@;H?_`'XF_P#CM=CX M)^#/A#7/!6D:I?6]VUS=6RR2%;@J-Q]!6_\`\*$\"_\`/M>_^!34`=#=:E-K M/PAGU2X5%GO-!:XD6,$*&>WW$#))QD^M?%]?;6N:?!I/PVU+3K4,+>TTB6"( M,,Y M?'?BN75FA\B!8U@MXB6.I^)==9OWM[J5]-DX&6DD8^G^0*](T?\`9\\77[HVH266 MFQ$C?YDOFN![!,@_]]"O;_`OPOT+P+%YMJK7>I,NV2]F`W>X0=$'7W]2>*`) M_AMX+7P/X0ATYV5[V5C/=NO0R$`8'LH`'O@GC-?*OQ"_Y*-XD_["4_\`Z&:^ MV:^7/&/PC\*/^09>.#%Y*9%G MCC@#EEQC/4\9'7%>J_#KPQ<:;\++#P[X@L464)/'*-) MV%-^TW:!\8S]S.[/MC-?,?Q:\96?C7QH;W3D;[%;0+:PR,"#*`S,7P>@)8X! MYP!G!X'$2PR0S-%(N'4X(ST->D^"?@KX@\3O;WE[Y>GZ2^&,YD5WD7G(103S MQ_%C&<\]*`.[_9LTN>+3-=U1UQ!<2Q01G/4H&+?^AK^M<5\;?`DOAOQ3+K-K M$QTO4Y#)O`.(ICRR$]LG+#VR!]VOIK1-&L?#VC6NE:;"(;2V3:B]_4DGN222 M3ZFI-4TNRUK3)].U&VCN;2==LD4@R&']"#R".00"*`/ECX7_`!7N/`CR6%[" M]WHTS[VC3'F0OW9,\'(ZJ<=`01SGZ&TSXG^"=5M_.A\2:?$.A6ZE$#`_1\'\ MN*\?\8?L]:C;W$EUX5N4N[8\BSN'"2KTX5C\K=^I7''7K7CVK:+J&A7SV6I6 M_D7"$ADWJV"/=210!]5^*?C-X1\.VCFVOXM6O-N8[>R<.I/;=(,JHSUZGV-: M?A.^D\>?#:VO=55%DU%)2XB7`3$C!=N<_=P,9]*^6?"_@#Q'XP;_`(E%DDD2 MD!Y7F1%0$XR03G'T!KZS\!^'[GPKX)TS1+R6*6XM48.\))0DNS<9`/?TI-)J MS&FT[H\]NM-N-.NGM;E-LJ'&1T8=B/8T)%7JFJZ-:ZO"%G7$B_5"E4JRY8*[.BI6C!7D[%"WMI+B9(8E M+.YP`*]$TZR6PL8[=>2H^8^I[FH-+T>#3$ROSS,,-(1S]!Z"M*OK,KRYX9.= M3XG^!X&-Q?MGRQV11UG2K?7-%O=*NQFWNX6A?'4!AC(]QU'N*^'-6TRYT;5[ MS3+M0MQ:S/#(!TW*<''J*^\:^:?VB/#:6'B>RUZ':%U*(I*!U\R/`W?BI4?\ M!/K7KG"&TT MGP,VKN`;G59"^0>D2$JH_/>?^!#TKUB@`KX:\6_\CEKG_80N/_1C5]RU\I^( M?@]X\O\`Q-JMY;:%O@GO)I8W^UP#*Z/\`X6KX%_Z&6R_-O\*^'M5L/@N-`N;7R]4_LZX@\CS%/SMOVC<#MYR..?"+6J!%U&V'FV4K#H^.4)[*W0^^#SBODO3=1U/P MKXBBO;4R6NHV,QX<$%6'#*P_,$?45]T("$4'J`*\0^,/PDU#7]8AUWPQ9K-= M3_)>P>:L>2!\L@W$#IP>?0XZF@#T_P`$^+[+QKX;@U:T!C<_)/`3DPR#JI/? MJ"#W!'3I715\Y?#?P?\`$OP'XD2[_P"$?DDTZ?$=[;K?6_SIV8#S,;ER2/Q& (1DU]&T`?_]D_ ` end