Delaware | 001-36560 | 51-0483352 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
777 Long Ridge Road, Stamford, Connecticut | 06902 | |
(Address of principal executive offices) | (Zip Code) |
¨ | 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. |
Item 9.01 | Financial Statements and Exhibits. |
Number | Description | |
99.1 | Press release, dated January 23, 2015, issued by Synchrony Financial. | |
99.2 | Financial Data Supplement of the Company for the quarter ended December 31, 2014. | |
99.3 | Financial Results Presentation of the Company for the quarter ended December 31, 2014. | |
99.4 | Explanation of Non-GAAP Measures |
SYNCHRONY FINANCIAL | ||||||
Date: January 23, 2015 | By: | /s/ Jonathan Mothner | ||||
Name: | Jonathan S. Mothner | |||||
Title: | Executive Vice President, General Counsel and Secretary |
Number | Description | |
99.1 | Press release, dated January 23, 2015, issued by Synchrony Financial. | |
99.2 | Financial Data Supplement of the Company for the quarter ended December 31, 2014. | |
99.3 | Financial Results Presentation of the Company for the quarter ended December 31, 2014. | |
99.4 | Explanation of Non-GAAP Measures |
• | Total platform revenue increased 9% from the fourth quarter of 2013 to $2.7 billion |
• | Loan receivables grew $4 billion, or 7%, from the fourth quarter of 2013 to $61 billion |
• | Purchase volume increased 11% from the fourth quarter of 2013 |
• | Announced a new top 20 partnership with BP |
• | Extended two top 40 partnerships—Rooms To Go and Yamaha |
• | Strong deposit growth continued, up $9 billion, or 36%, over the fourth quarter of 2013 |
• | Net interest income increased $129 million, or 5%, to $3.0 billion, driven by strong loan receivables growth, partially offset by higher interest expense from funding completed to increase liquidity in 2014. |
• | Total platform revenue increased $216 million, or 9% ($170 million, or 7%, excluding the pre-tax gain associated with portfolio sales). |
• | Provision for loan losses decreased $21 million, or 3%, to $797 million. |
• | Other income increased $32 million driven primarily by a $46 million gain associated with portfolio sales in the fourth quarter of 2014. The gain was partially offset by increased loyalty and rewards costs associated with program initiatives. |
• | Other expense decreased $15 million, or 2%, to $792 million due to charges in the fourth quarter of 2013 related to certain regulatory matters, partially offset by increased investments in growth and infrastructure build in preparation for separation from General Electric Company (GE). |
• | Net earnings totaled $531 million for the quarter compared to $443 million, including a $29 million after-tax gain associated with the portfolio sales. |
• | Period-end loan receivables growth remained strong at 7% driven by purchase volume growth of 11% and average active account growth of 6%. |
• | The composition of loan receivables growth remained broad-based across all sales platforms. |
• | Deposits grew to $35 billion, up $9 billion, or 36%, from the fourth quarter of 2013, and now comprise 56% of funding sources compared to 51% at the end of 2013. |
• | The Company’s balance sheet remained strong with total liquidity (liquid assets and undrawn securitization capacity) at $19 billion, or 25%, of total assets. |
• | The estimated Tier 1 Common Equity ratio under Basel I was 14.9% and the estimated fully phased-in Common Equity Tier 1 ratio under Basel III was 14.5%. |
• | Return on assets was 2.7% and return on equity was 20.2%. |
• | Net interest margin declined 370 basis points to 15.60% primarily due to the impact from the significant increase in liquidity versus the prior year. |
• | Efficiency ratio decreased to 32.4% this quarter from 34.8% in the prior year mainly due to charges in the fourth quarter of 2013 related to regulatory matters, partially offset by increased investments in growth and infrastructure build in preparation for separation from GE. |
• | Loans 30+ days past due as a percentage of period-end loan receivables improved 21 basis points to 4.14%. |
• | Net charge-offs as a percentage of total average loan receivables decreased 37 basis points to 4.32% (excluding net charge-offs related to the disposition of non-core receivables in the fourth quarter of 2013). |
• | The allowance for loan losses as a percentage of total period-end receivables was 5.28%. |
• | Retail Card platform revenue increased 10% (7% excluding the pre-tax gain associated with portfolio sales), driven primarily by period-end loan receivables growth of 6%, with broad-based growth across partner programs. |
• | Payment Solutions platform revenue increased 8%, driven by period-end loan receivables growth of 11%, with solid growth across industry segments led by home furnishings, automotive products, and power equipment. |
• | CareCredit platform revenue increased 5%, driven by 5% period-end loan receivables growth, with growth led by dental and veterinary specialties. |
SYNCHRONY FINANCIAL | |||||||||||||||||||||||||||||||||||||||
FINANCIAL SUMMARY | |||||||||||||||||||||||||||||||||||||||
(unaudited, in millions, except per share statistics) | |||||||||||||||||||||||||||||||||||||||
Quarter Ended | Twelve months ended | ||||||||||||||||||||||||||||||||||||||
Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | 4Q'14 vs. 4Q'13 | Dec 31, 2014 | Dec 31, 2013 | YTD'14 vs. YTD'13 | |||||||||||||||||||||||||||||||
EARNINGS | |||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 2,978 | $ | 2,879 | $ | 2,720 | $ | 2,743 | $ | 2,849 | $ | 129 | 4.5 | % | $ | 11,320 | $ | 10,571 | $ | 749 | 7.1 | % | |||||||||||||||||
Retailer share arrangements | (698 | ) | (693 | ) | (590 | ) | (594 | ) | (662 | ) | (36 | ) | 5.4 | % | (2,575 | ) | (2,373 | ) | (202 | ) | 8.5 | % | |||||||||||||||||
Net interest income, after retailer share arrangements | 2,280 | 2,186 | 2,130 | 2,149 | 2,187 | 93 | 4.3 | % | 8,745 | 8,198 | 547 | 6.7 | % | ||||||||||||||||||||||||||
Provision for loan losses | 797 | 675 | 681 | 764 | 818 | (21 | ) | (2.6 | )% | 2,917 | 3,072 | (155 | ) | (5.0 | )% | ||||||||||||||||||||||||
Net interest income, after retailer share arrangements and provision for loan losses | 1,483 | 1,511 | 1,449 | 1,385 | 1,369 | 114 | 8.3 | % | 5,828 | 5,126 | 702 | 13.7 | % | ||||||||||||||||||||||||||
Other income | 162 | 96 | 112 | 115 | 130 | 32 | 24.6 | % | 485 | 500 | (15 | ) | (3.0 | )% | |||||||||||||||||||||||||
Other expense | 792 | 728 | 797 | 610 | 807 | (15 | ) | (1.9 | )% | 2,927 | 2,484 | 443 | 17.8 | % | |||||||||||||||||||||||||
Earnings before provision for income taxes | 853 | 879 | 764 | 890 | 692 | 161 | 23.3 | % | 3,386 | 3,142 | 244 | 7.8 | % | ||||||||||||||||||||||||||
Provision for income taxes | 322 | 331 | 292 | 332 | 249 | 73 | 29.3 | % | 1,277 | 1,163 | 114 | 9.8 | % | ||||||||||||||||||||||||||
Net earnings | $ | 531 | $ | 548 | $ | 472 | $ | 558 | $ | 443 | $ | 88 | 19.9 | % | $ | 2,109 | $ | 1,979 | $ | 130 | 6.6 | % | |||||||||||||||||
Net earnings attributable to common stockholders | $ | 531 | $ | 548 | $ | 472 | $ | 558 | $ | 443 | $ | 88 | 19.9 | % | $ | 2,109 | $ | 1,979 | $ | 130 | 6.6 | % | |||||||||||||||||
COMMON SHARE STATISTICS | |||||||||||||||||||||||||||||||||||||||
Basic EPS | $ | 0.64 | $ | 0.70 | $ | 0.67 | $ | 0.79 | $ | 0.63 | $ | 0.01 | 1.6 | % | $ | 2.78 | $ | 2.81 | $ | (0.03 | ) | (1.1 | )% | ||||||||||||||||
Diluted EPS | $ | 0.64 | $ | 0.70 | $ | 0.67 | $ | 0.79 | $ | 0.63 | $ | 0.01 | 1.6 | % | $ | 2.78 | $ | 2.81 | $ | (0.03 | ) | (1.1 | )% | ||||||||||||||||
Common stock price | $ | 29.75 | $ | 24.55 | n/a | n/a | n/a | $ | 29.75 | n/a | $ | 29.75 | n/a | $ | 29.75 | n/a | |||||||||||||||||||||||
Book value per share | $ | 12.57 | $ | 11.92 | $ | 9.06 | $ | 8.57 | $ | 8.45 | $ | 4.12 | 48.8 | % | $ | 12.57 | $ | 8.45 | $ | 4.12 | 48.8 | % | |||||||||||||||||
Tangible book value per share(1) | $ | 10.81 | $ | 10.25 | $ | 7.06 | $ | 6.56 | $ | 6.68 | $ | 4.13 | 61.8 | % | $ | 10.81 | $ | 6.68 | $ | 4.13 | 61.8 | % | |||||||||||||||||
Beginning common shares outstanding | 833.8 | 705.3 | 705.3 | 705.3 | 705.3 | 128.5 | 18.2 | % | 705.3 | 705.3 | — | — | % | ||||||||||||||||||||||||||
Issuance of common shares through initial public offering | — | 128.5 | — | — | — | — | NM | 128.5 | — | 128.5 | NM | ||||||||||||||||||||||||||||
Shares repurchased | — | — | — | — | — | — | NM | — | — | — | NM | ||||||||||||||||||||||||||||
Ending common shares outstanding | 833.8 | 833.8 | 705.3 | 705.3 | 705.3 | 128.5 | 18.2 | % | 833.8 | 705.3 | 128.5 | 18.2 | % | ||||||||||||||||||||||||||
Weighted average common shares outstanding | 833.8 | 781.8 | 705.3 | 705.3 | 705.3 | 128.5 | 18.2 | % | 757.4 | 705.3 | 52.1 | 7.4 | % | ||||||||||||||||||||||||||
Weighted average common shares outstanding (fully diluted) | 834.3 | 781.9 | 705.3 | 705.3 | 705.3 | 129.0 | 18.3 | % | 757.6 | 705.3 | 52.3 | 7.4 | % | ||||||||||||||||||||||||||
(1) Tangible Common Equity ("TCE") is a non-GAAP measure. For corresponding reconciliation of TCE to a GAAP financial measure, see Reconciliation of Non-GAAP Measures and Calculations of Regulatory Measures. |
SYNCHRONY FINANCIAL | |||||||||||||||||||||||||||||||||||||||
SELECTED METRICS | |||||||||||||||||||||||||||||||||||||||
(unaudited, $ in millions, except account data) | |||||||||||||||||||||||||||||||||||||||
Quarter Ended | Twelve months ended | ||||||||||||||||||||||||||||||||||||||
Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | 4Q'14 vs. 4Q'13 | Dec 31, 2014 | Dec 31, 2013 | YTD'14 vs. YTD'13 | |||||||||||||||||||||||||||||||
PERFORMANCE METRICS | |||||||||||||||||||||||||||||||||||||||
Return on assets(1) | 2.7 | % | 3.2 | % | 3.1 | % | 3.9 | % | 3.0 | % | (0.3 | )% | 3.2 | % | 3.5 | % | (0.3 | )% | |||||||||||||||||||||
Return on equity(2) | 20.2 | % | 26.8 | % | 29.9 | % | 35.3 | % | 31.1 | % | (10.9 | )% | 26.7 | % | 38.6 | % | (11.9 | )% | |||||||||||||||||||||
Return on tangible common equity(3) | 23.4 | % | 32.4 | % | 38.5 | % | 44.2 | % | 40.0 | % | (16.6 | )% | 32.4 | % | 51.1 | % | (18.7 | )% | |||||||||||||||||||||
Net interest margin(4) | 15.60 | % | 17.11 | % | 17.84 | % | 18.83 | % | 19.30 | % | (3.70 | )% | 17.20 | % | 18.78 | % | (1.58 | )% | |||||||||||||||||||||
Efficiency ratio(5) | 32.4 | % | 31.9 | % | 35.5 | % | 26.9 | % | 34.8 | % | (2.4 | )% | 31.7 | % | 28.6 | % | 3.1 | % | |||||||||||||||||||||
Other expense as a % of average loan receivables, including held for sale | 5.16 | % | 5.09 | % | 5.77 | % | 4.51 | % | 5.77 | % | (0.61 | )% | 5.13 | % | 4.74 | % | 0.39 | % | |||||||||||||||||||||
Effective income tax rate | 37.7 | % | 37.7 | % | 38.2 | % | 37.3 | % | 36.0 | % | 1.7 | % | 37.7 | % | 37.0 | % | 0.7 | % | |||||||||||||||||||||
CREDIT QUALITY METRICS | |||||||||||||||||||||||||||||||||||||||
Net charge-offs as a % of average loan receivables, including held for sale | 4.32 | % | 4.05 | % | 4.88 | % | 4.86 | % | 5.13 | % | (0.81 | )% | 4.51 | % | 4.68 | % | (0.17 | )% | |||||||||||||||||||||
30+ days past due as a % of period-end loan receivables | 4.14 | % | 4.26 | % | 3.82 | % | 4.09 | % | 4.35 | % | (0.21 | )% | 4.14 | % | 4.35 | % | (0.21 | )% | |||||||||||||||||||||
90+ days past due as a % of period-end loan receivables | 1.90 | % | 1.85 | % | 1.65 | % | 1.93 | % | 1.96 | % | (0.06 | )% | 1.90 | % | 1.96 | % | (0.06 | )% | |||||||||||||||||||||
Net charge-offs | $ | 663 | $ | 579 | $ | 673 | $ | 658 | $ | 718 | $ | (55 | ) | (7.7 | )% | $ | 2,573 | $ | 2,454 | $ | 119 | 4.8 | % | ||||||||||||||||
Loan receivables delinquent over 30 days | $ | 2,536 | $ | 2,416 | $ | 2,097 | $ | 2,220 | $ | 2,488 | $ | 48 | 1.9 | % | $ | 2,536 | $ | 2,488 | $ | 48 | 1.9 | % | |||||||||||||||||
Loan receivables delinquent over 90 days | $ | 1,162 | $ | 1,051 | $ | 908 | $ | 1,046 | $ | 1,121 | $ | 41 | 3.7 | % | $ | 1,162 | $ | 1,121 | $ | 41 | 3.7 | % | |||||||||||||||||
Allowance for loan losses (period-end) | $ | 3,236 | $ | 3,102 | $ | 3,006 | $ | 2,998 | $ | 2,892 | $ | 344 | 11.9 | % | $ | 3,236 | $ | 2,892 | $ | 344 | 11.9 | % | |||||||||||||||||
Allowance coverage ratio(6) | 5.28 | % | 5.46 | % | 5.48 | % | 5.52 | % | 5.05 | % | 0.23 | % | 5.28 | % | 5.05 | % | 0.23 | % | |||||||||||||||||||||
BUSINESS METRICS | |||||||||||||||||||||||||||||||||||||||
Purchase volume(7) | $ | 30,081 | $ | 26,004 | $ | 25,978 | $ | 21,086 | $ | 27,002 | $ | 3,079 | 11.4 | % | $ | 103,149 | $ | 93,858 | $ | 9,291 | 9.9 | % | |||||||||||||||||
Period-end loan receivables | $ | 61,286 | $ | 56,767 | $ | 54,873 | $ | 54,285 | $ | 57,254 | $ | 4,032 | 7.0 | % | $ | 61,286 | $ | 57,254 | $ | 4,032 | 7.0 | % | |||||||||||||||||
Credit cards | $ | 58,880 | $ | 54,263 | $ | 52,406 | $ | 52,008 | $ | 54,958 | $ | 3,922 | 7.1 | % | $ | 58,880 | $ | 54,958 | $ | 3,922 | 7.1 | % | |||||||||||||||||
Consumer installment loans | $ | 1,063 | $ | 1,081 | $ | 1,047 | $ | 963 | $ | 965 | $ | 98 | 10.2 | % | $ | 1,063 | $ | 965 | $ | 98 | 10.2 | % | |||||||||||||||||
Commercial credit products | $ | 1,320 | $ | 1,404 | $ | 1,405 | $ | 1,299 | $ | 1,317 | $ | 3 | 0.2 | % | $ | 1,320 | $ | 1,317 | $ | 3 | 0.2 | % | |||||||||||||||||
Other | $ | 23 | $ | 19 | $ | 15 | $ | 15 | $ | 14 | $ | 9 | 64.3 | % | $ | 23 | $ | 14 | $ | 9 | 64.3 | % | |||||||||||||||||
Average loan receivables, including held for sale | $ | 59,547 | $ | 57,391 | $ | 55,363 | $ | 55,495 | $ | 54,895 | $ | 4,652 | 8.5 | % | $ | 57,101 | $ | 52,407 | $ | 4,694 | 9.0 | % | |||||||||||||||||
Period-end active accounts (in thousands)(8) | 64,286 | 60,489 | 59,248 | 57,349 | 61,957 | 2,329 | 3.8 | % | 64,286 | 61,957 | 2,329 | 3.8 | % | ||||||||||||||||||||||||||
Average active accounts (in thousands)(8) | 61,667 | 59,907 | 58,386 | 59,342 | 58,402 | 3,265 | 5.6 | % | 60,009 | 56,253 | 3,756 | 6.7 | % | ||||||||||||||||||||||||||
LIQUIDITY | |||||||||||||||||||||||||||||||||||||||
Liquid assets | |||||||||||||||||||||||||||||||||||||||
Cash and equivalents | $ | 11,828 | $ | 14,808 | $ | 6,782 | $ | 5,331 | $ | 2,319 | $ | 9,509 | NM | $ | 11,828 | $ | 2,319 | $ | 9,509 | NM | |||||||||||||||||||
Total liquid assets | $ | 12,942 | $ | 14,077 | $ | 6,119 | $ | 4,806 | $ | 2,058 | $ | 10,884 | NM | $ | 12,942 | $ | 2,058 | $ | 10,884 | NM | |||||||||||||||||||
Undrawn credit facilities | |||||||||||||||||||||||||||||||||||||||
Undrawn committed securitization financings | $ | 6,100 | $ | 5,650 | $ | 5,650 | $ | 450 | $ | — | $ | 6,100 | NM | $ | 6,100 | $ | — | $ | 6,100 | NM | |||||||||||||||||||
Total liquid assets and undrawn credit facilities | $ | 19,042 | $ | 19,727 | $ | 11,769 | $ | 5,256 | $ | 2,058 | $ | 16,984 | NM | $ | 19,042 | $ | 2,058 | $ | 16,984 | NM | |||||||||||||||||||
Liquid assets % of total assets | 17.09 | % | 19.16 | % | 9.69 | % | 8.11 | % | 3.48 | % | 13.61 | % | 17.09 | % | 3.48 | % | 13.61 | % | |||||||||||||||||||||
Liquid assets including undrawn committed securitization financings % of total assets | 25.15 | % | 26.85 | % | 18.63 | % | 8.87 | % | 3.48 | % | 21.67 | % | 25.15 | % | 3.48 | % | 21.67 | % | |||||||||||||||||||||
(1) Return on assets represents net earnings as a percentage of average total assets. | |||||||||||||||||||||||||||||||||||||||
(2) Return on equity represents net earnings as a percentage of average total equity. | |||||||||||||||||||||||||||||||||||||||
(3) Return on tangible common equity represents net earnings as a percentage of average tangible common equity. Tangible Common Equity ("TCE") is a non-GAAP measure. For corresponding reconciliation of TCE to a GAAP financial measure, see Reconciliation of Non-GAAP Measures and Calculations of Regulatory Measures. | |||||||||||||||||||||||||||||||||||||||
(4) Net interest margin represents net interest income divided by average interest earning assets. | |||||||||||||||||||||||||||||||||||||||
(5) Efficiency ratio represents (i) other expense, divided by (ii) net interest income, after retailer share arrangements, plus other income. | |||||||||||||||||||||||||||||||||||||||
(6) Allowance coverage ratio represents allowance for loan losses divided by total period-end loan receivables. | |||||||||||||||||||||||||||||||||||||||
(7) Purchase volume, or net credit sales, represents the aggregate amount of charges incurred on credit cards or other credit product accounts less returns during the period. | |||||||||||||||||||||||||||||||||||||||
(8) Active accounts represent credit card or installment loan accounts on which there has been a purchase, payment or outstanding balance in the current month. |
SYNCHRONY FINANCIAL | |||||||||||||||||||||||||||||||||||||||
STATEMENTS OF EARNINGS | |||||||||||||||||||||||||||||||||||||||
(unaudited, $ in millions) | |||||||||||||||||||||||||||||||||||||||
Quarter Ended | Twelve months ended | ||||||||||||||||||||||||||||||||||||||
Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | 4Q'14 vs. 4Q'13 | Dec 31, 2014 | Dec 31, 2013 | YTD'14 vs. YTD'13 | |||||||||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||||||||||||
Interest and fees on loans | $ | 3,252 | $ | 3,116 | $ | 2,920 | $ | 2,928 | $ | 3,032 | $ | 220 | 7.3 | % | $ | 12,216 | $ | 11,295 | $ | 921 | 8.2 | % | |||||||||||||||||
Interest on investment securities | 8 | 7 | 6 | 5 | 5 | 3 | 60.0 | % | 26 | 18 | 8 | 44.4 | % | ||||||||||||||||||||||||||
Total interest income | 3,260 | 3,123 | 2,926 | 2,933 | 3,037 | 223 | 7.3 | % | 12,242 | 11,313 | 929 | 8.2 | % | ||||||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||||||||||||
Interest on deposits | 139 | 126 | 109 | 96 | 93 | 46 | 49.5 | % | 470 | 374 | 96 | 25.7 | % | ||||||||||||||||||||||||||
Interest on borrowings of consolidated securitization entities | 57 | 57 | 54 | 47 | 49 | 8 | 16.3 | % | 215 | 211 | 4 | 1.9 | % | ||||||||||||||||||||||||||
Interest on third party debt | 78 | 46 | — | — | — | 78 | NM | 124 | — | 124 | NM | ||||||||||||||||||||||||||||
Interest on related party debt | 8 | 15 | 43 | 47 | 46 | (38 | ) | (82.6 | )% | 113 | 157 | (44 | ) | (28.0 | )% | ||||||||||||||||||||||||
Total interest expense | 282 | 244 | 206 | 190 | 188 | 94 | 50.0 | % | 922 | 742 | 180 | 24.3 | % | ||||||||||||||||||||||||||
Net interest income | 2,978 | 2,879 | 2,720 | 2,743 | 2,849 | 129 | 4.5 | % | 11,320 | 10,571 | 749 | 7.1 | % | ||||||||||||||||||||||||||
Retailer share arrangements | (698 | ) | (693 | ) | (590 | ) | (594 | ) | (662 | ) | (36 | ) | 5.4 | % | (2,575 | ) | (2,373 | ) | (202 | ) | 8.5 | % | |||||||||||||||||
Net interest income, after retailer share arrangements | 2,280 | 2,186 | 2,130 | 2,149 | 2,187 | 93 | 4.3 | % | 8,745 | 8,198 | 547 | 6.7 | % | ||||||||||||||||||||||||||
Provision for loan losses | 797 | 675 | 681 | 764 | 818 | (21 | ) | (2.6 | )% | 2,917 | 3,072 | (155 | ) | (5.0 | )% | ||||||||||||||||||||||||
Net interest income, after retailer share arrangements and provision for loan losses | 1,483 | 1,511 | 1,449 | 1,385 | 1,369 | 114 | 8.3 | % | 5,828 | 5,126 | 702 | 13.7 | % | ||||||||||||||||||||||||||
Other income: | |||||||||||||||||||||||||||||||||||||||
Interchange revenue | 120 | 101 | 92 | 76 | 89 | 31 | 34.8 | % | 389 | 324 | 65 | 20.1 | % | ||||||||||||||||||||||||||
Debt cancellation fees | 67 | 68 | 70 | 70 | 88 | (21 | ) | (23.9 | )% | 275 | 324 | (49 | ) | (15.1 | )% | ||||||||||||||||||||||||
Loyalty programs | (91 | ) | (84 | ) | (63 | ) | (43 | ) | (57 | ) | (34 | ) | 59.6 | % | (281 | ) | (213 | ) | (68 | ) | 31.9 | % | |||||||||||||||||
Other | 66 | 11 | 13 | 12 | 10 | 56 | NM | 102 | 65 | 37 | 56.9 | % | |||||||||||||||||||||||||||
Total other income | 162 | 96 | 112 | 115 | 130 | 32 | 24.6 | % | 485 | 500 | (15 | ) | (3.0 | )% | |||||||||||||||||||||||||
Other expense: | |||||||||||||||||||||||||||||||||||||||
Employee costs | 227 | 239 | 207 | 193 | 190 | 37 | 19.5 | % | 866 | 698 | 168 | 24.1 | % | ||||||||||||||||||||||||||
Professional fees | 152 | 159 | 155 | 141 | 157 | (5 | ) | (3.2 | )% | 607 | 486 | 121 | 24.9 | % | |||||||||||||||||||||||||
Marketing and business development | 165 | 115 | 97 | 83 | 117 | 48 | 41.0 | % | 460 | 269 | 191 | 71.0 | % | ||||||||||||||||||||||||||
Information processing | 60 | 47 | 53 | 52 | 52 | 8 | 15.4 | % | 212 | 193 | 19 | 9.8 | % | ||||||||||||||||||||||||||
Other | 188 | 168 | 285 | 141 | 291 | (103 | ) | (35.4 | )% | 782 | 838 | (56 | ) | (6.7 | )% | ||||||||||||||||||||||||
Total other expense | 792 | 728 | 797 | 610 | 807 | (15 | ) | (1.9 | )% | 2,927 | 2,484 | 443 | 17.8 | % | |||||||||||||||||||||||||
Earnings before provision for income taxes | 853 | 879 | 764 | 890 | 692 | 161 | 23.3 | % | 3,386 | 3,142 | 244 | 7.8 | % | ||||||||||||||||||||||||||
Provision for income taxes | 322 | 331 | 292 | 332 | 249 | 73 | 29.3 | % | 1,277 | 1,163 | 114 | 9.8 | % | ||||||||||||||||||||||||||
Net earnings attributable to common shareholders | $ | 531 | $ | 548 | $ | 472 | $ | 558 | $ | 443 | $ | 88 | 19.9 | % | $ | 2,109 | $ | 1,979 | $ | 130 | 6.6 | % |
SYNCHRONY FINANCIAL | |||||||||||||||||||||||||
STATEMENTS OF FINANCIAL POSITION | |||||||||||||||||||||||||
(unaudited, $ in millions) | |||||||||||||||||||||||||
Quarter Ended | |||||||||||||||||||||||||
Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Dec 31, 2014 vs. Dec 31, 2013 | ||||||||||||||||||||
Assets | |||||||||||||||||||||||||
Cash and equivalents | $ | 11,828 | $ | 14,808 | $ | 6,782 | $ | 5,331 | $ | 2,319 | $ | 9,509 | NM | ||||||||||||
Investment securities | 1,598 | 325 | 298 | 265 | 236 | 1,362 | NM | ||||||||||||||||||
Loan receivables: | |||||||||||||||||||||||||
Unsecuritized loans held for investment | 34,335 | 30,474 | 28,280 | 29,101 | 31,183 | 3,152 | 10.1 | % | |||||||||||||||||
Restricted loans of consolidated securitization entities | 26,951 | 26,293 | 26,593 | 25,184 | 26,071 | 880 | 3.4 | % | |||||||||||||||||
Total loan receivables | 61,286 | 56,767 | 54,873 | 54,285 | 57,254 | 4,032 | 7.0 | % | |||||||||||||||||
Less: Allowance for loan losses | (3,236 | ) | (3,102 | ) | (3,006 | ) | (2,998 | ) | (2,892 | ) | (344 | ) | 11.9 | % | |||||||||||
Loan receivables, net | 58,050 | 53,665 | 51,867 | 51,287 | 54,362 | 3,688 | 6.8 | % | |||||||||||||||||
Loan receivables held for sale | 332 | 1,493 | 1,458 | — | — | 332 | NM | ||||||||||||||||||
Goodwill | 949 | 949 | 949 | 949 | 949 | — | — | % | |||||||||||||||||
Intangible assets, net | 519 | 449 | 463 | 464 | 300 | 219 | 73.0 | % | |||||||||||||||||
Other assets | 2,431 | 1,780 | 1,358 | 949 | 919 | 1,512 | 164.5 | % | |||||||||||||||||
Total assets | $ | 75,707 | $ | 73,469 | $ | 63,175 | $ | 59,245 | $ | 59,085 | $ | 16,622 | 28.1 | % | |||||||||||
Liabilities and Equity | |||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||
Interest-bearing deposit accounts | $ | 34,847 | $ | 32,480 | $ | 30,258 | $ | 27,123 | $ | 25,360 | $ | 9,487 | 37.4 | % | |||||||||||
Non-interest-bearing deposit accounts | 108 | 209 | 204 | 235 | 359 | (251 | ) | (69.9 | )% | ||||||||||||||||
Total deposits | 34,955 | 32,689 | 30,462 | 27,358 | 25,719 | 9,236 | 35.9 | % | |||||||||||||||||
Borrowings: | |||||||||||||||||||||||||
Borrowings of consolidated securitization entities | 14,967 | 15,091 | 15,114 | 14,642 | 15,362 | (395 | ) | (2.6 | )% | ||||||||||||||||
Bank term loan facility | 8,245 | 7,495 | — | — | — | 8,245 | NM | ||||||||||||||||||
Senior unsecured notes | 3,593 | 3,593 | — | — | — | 3,593 | NM | ||||||||||||||||||
Related party debt | 655 | 1,405 | 7,859 | 8,062 | 8,959 | (8,304 | ) | (92.7 | )% | ||||||||||||||||
Total borrowings | 27,460 | 27,584 | 22,973 | 22,704 | 24,321 | 3,139 | 12.9 | % | |||||||||||||||||
Accrued expenses and other liabilities | 2,814 | 3,255 | 3,347 | 3,141 | 3,085 | (271 | ) | (8.8 | )% | ||||||||||||||||
Total liabilities | 65,229 | 63,528 | 56,782 | 53,203 | 53,125 | 12,104 | 22.8 | % | |||||||||||||||||
Equity: | |||||||||||||||||||||||||
Parent’s net investment | — | — | — | 6,052 | 5,973 | (5,973 | ) | (100.0 | )% | ||||||||||||||||
Common stock | 1 | 1 | 1 | — | — | 1 | NM | ||||||||||||||||||
Additional paid-in-capital | 9,408 | 9,401 | 6,399 | — | — | 9,408 | NM | ||||||||||||||||||
Retained earnings | 1,079 | 548 | — | — | — | 1,079 | NM | ||||||||||||||||||
Accumulated other comprehensive income: | (10 | ) | (9 | ) | (7 | ) | (10 | ) | (13 | ) | 3 | (23.1 | )% | ||||||||||||
Total equity | 10,478 | 9,941 | 6,393 | 6,042 | 5,960 | 4,518 | 75.8 | % | |||||||||||||||||
Total liabilities and equity | $ | 75,707 | $ | 73,469 | $ | 63,175 | $ | 59,245 | $ | 59,085 | $ | 16,622 | 28.1 | % | |||||||||||
SYNCHRONY FINANCIAL | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
AVERAGE BALANCES, NET INTEREST INCOME AND NET INTEREST MARGIN | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(unaudited, $ in millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Interest | Average | Interest | Average | Interest | Average | Interest | Average | Interest | Average | |||||||||||||||||||||||||||||||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||||||||||||||||||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-earning cash and equivalents | $ | 13,631 | $ | 7 | 0.20 | % | $ | 9,793 | $ | 4 | 0.16 | % | $ | 5,489 | $ | 3 | 0.22 | % | $ | 4,001 | $ | 2 | 0.21 | % | $ | 2,792 | $ | 2 | 0.28 | % | ||||||||||||||||||||||||
Securities available for sale | 962 | 1 | 0.40 | % | 309 | 3 | 3.89 | % | 285 | 3 | 4.22 | % | 250 | 3 | 4.92 | % | 237 | 3 | 4.97 | % | ||||||||||||||||||||||||||||||||||
Loan receivables: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit cards, including held for sale | 57,075 | 3,186 | 21.68 | % | 54,891 | 3,054 | 22.32 | % | 52,957 | 2,860 | 21.66 | % | 53,211 | 2,867 | 22.10 | % | 52,271 | 2,963 | 22.25 | % | ||||||||||||||||||||||||||||||||||
Consumer installment loans | 1,072 | 27 | 9.78 | % | 1,070 | 25 | 9.37 | % | 1,004 | 24 | 9.59 | % | 959 | 23 | 9.84 | % | 1,249 | 29 | 9.11 | % | ||||||||||||||||||||||||||||||||||
Commercial credit products | 1,379 | 38 | 10.70 | % | 1,412 | 37 | 10.51 | % | 1,387 | 36 | 10.41 | % | 1,311 | 38 | 11.89 | % | 1,362 | 39 | 11.24 | % | ||||||||||||||||||||||||||||||||||
Other | 21 | 1 | NM | 18 | — | — | % | 15 | — | — | % | 14 | — | — | % | 13 | 1 | NM | ||||||||||||||||||||||||||||||||||||
Total loan receivables, including held for sale | 59,547 | 3,252 | 21.21 | % | 57,391 | 3,116 | 21.78 | % | 55,363 | 2,920 | 21.16 | % | 55,495 | 2,928 | 21.64 | % | 54,895 | 3,032 | 21.68 | % | ||||||||||||||||||||||||||||||||||
Total interest-earning assets | 74,140 | 3,260 | 17.07 | % | 67,493 | 3,123 | 18.56 | % | 61,137 | 2,926 | 19.20 | % | 59,746 | 2,933 | 20.13 | % | 57,924 | 3,037 | 20.58 | % | ||||||||||||||||||||||||||||||||||
Non-interest-earning assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 1,220 | 1,260 | 637 | 561 | 533 | |||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for loans losses | (3,160 | ) | (3,058 | ) | (3,005 | ) | (2,931 | ) | (2,823 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Other assets | 2,831 | 2,605 | 2,446 | 2,045 | 2,072 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total non-interest-earning assets | 891 | 807 | 78 | (325 | ) | (218 | ) | |||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 75,031 | $ | 68,300 | $ | 61,215 | $ | 59,421 | $ | 57,706 | ||||||||||||||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposit accounts | $ | 33,980 | $ | 139 | 1.59 | % | $ | 31,459 | $ | 126 | 1.61 | % | $ | 28,568 | $ | 109 | 1.53 | % | $ | 26,317 | $ | 96 | 1.50 | % | $ | 23,857 | $ | 93 | 1.53 | % | ||||||||||||||||||||||||
Borrowings of consolidated securitization entities | 14,766 | 57 | 1.50 | % | 15,102 | 57 | 1.51 | % | 14,727 | 54 | 1.47 | % | 14,830 | 47 | 1.30 | % | 15,378 | 49 | 1.25 | % | ||||||||||||||||||||||||||||||||||
Bank term loan facility(1) | 8,057 | 46 | 2.22 | % | 3,747 | 28 | 3.00 | % | — | — | — | % | — | — | — | % | — | — | — | % | ||||||||||||||||||||||||||||||||||
Senior unsecured notes(1) | 3,593 | 32 | 3.46 | % | 1,797 | 18 | 4.02 | % | — | — | — | % | — | — | — | % | — | — | — | % | ||||||||||||||||||||||||||||||||||
Related party debt(1) | 843 | 8 | 3.68 | % | 4,582 | 15 | 1.31 | % | 7,959 | 43 | 2.17 | % | 8,286 | 47 | 2.33 | % | 9,037 | 46 | 2.00 | % | ||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 61,239 | 282 | 1.79 | % | 56,687 | 244 | 1.73 | % | 51,254 | 206 | 1.61 | % | 49,433 | 190 | 1.58 | % | 48,272 | 188 | 1.53 | % | ||||||||||||||||||||||||||||||||||
Non-interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-interest-bearing deposit accounts | 182 | 206 | 221 | 331 | 450 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 3,382 | 3,208 | 3,412 | 3,182 | 3,391 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total non-interest-bearing liabilities | 3,564 | 3,414 | 3,633 | 3,513 | 3,841 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 64,803 | 60,101 | 54,887 | 52,946 | 52,113 | |||||||||||||||||||||||||||||||||||||||||||||||||
Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total equity | 10,228 | 8,199 | 6,328 | 6,475 | 5,593 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 75,031 | $ | 68,300 | $ | 61,215 | $ | 59,421 | $ | 57,706 | ||||||||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 2,978 | $ | 2,879 | $ | 2,720 | $ | 2,743 | $ | 2,849 | ||||||||||||||||||||||||||||||||||||||||||||
Interest rate spread(2) | 15.28 | % | 16.83 | % | 17.59 | % | 18.55 | % | 19.05 | % | ||||||||||||||||||||||||||||||||||||||||||||
Net interest margin(3) | 15.60 | % | 17.11 | % | 17.84 | % | 18.83 | % | 19.30 | % | ||||||||||||||||||||||||||||||||||||||||||||
(1) Interest on liabilities calculated above utilizes monthly average balances. The effective interest rates for the quarters ended December 31, 2014 and September 30, 2014, were as follows: GECC loan 4.21% and 4.21%, Bank term loan facility 2.19% and 2.21%, Senior unsecured notes 3.52% and 3.62% respectively. The Bank term loan facility effective rate for the quarter ended September 30, 2014 excludes the impact of a one time charge incurred in connection with the prepayment of the loan facility. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(2) Interest rate spread represents the difference between the yield on total interest-earning assets and the rate on total interest-bearing liabilities. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(3) Net interest margin represents net interest income divided by average interest-earning assets. |
SYNCHRONY FINANCIAL | |||||||||||||||||||||
AVERAGE BALANCES, NET INTEREST INCOME AND NET INTEREST MARGIN | |||||||||||||||||||||
(unaudited, $ in millions) | |||||||||||||||||||||
Twelve months ended Dec 31, 2014 | Twelve months ended Dec 31, 2013 | ||||||||||||||||||||
Interest | Average | Interest | Average | ||||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||
Assets | |||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||
Interest-earning cash and equivalents | $ | 8,230 | $ | 16 | 0.19 | % | $ | 3,651 | $ | 10 | 0.27 | % | |||||||||
Securities available for sale | 487 | 10 | 2.05 | % | 217 | 8 | 3.69 | % | |||||||||||||
Loan receivables: | |||||||||||||||||||||
Credit cards, including held for sale | 54,686 | 11,967 | 21.88 | % | 49,704 | 11,015 | 22.16 | % | |||||||||||||
Consumer installment loans | 1,025 | 99 | 9.66 | % | 1,336 | 129 | 9.66 | % | |||||||||||||
Commercial credit products | 1,373 | 149 | 10.85 | % | 1,355 | 150 | 11.07 | % | |||||||||||||
Other | 17 | 1 | 5.88 | % | 12 | 1 | 8.33 | % | |||||||||||||
Total loan receivables, including held for sale | 57,101 | 12,216 | 21.39 | % | 52,407 | 11,295 | 21.55 | % | |||||||||||||
Total interest-earning assets | 65,818 | 12,242 | 18.60 | % | 56,275 | 11,313 | 20.10 | % | |||||||||||||
Non-interest-earning assets: | |||||||||||||||||||||
Cash and due from banks | 881 | 552 | |||||||||||||||||||
Allowance for loans losses | (3,039 | ) | (2,693 | ) | |||||||||||||||||
Other assets | 2,492 | 2,050 | |||||||||||||||||||
Total non-interest-earning assets | 334 | (91 | ) | ||||||||||||||||||
Total assets | $ | 66,152 | $ | 56,184 | |||||||||||||||||
Liabilities | |||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||
Interest-bearing deposit accounts | $ | 30,110 | $ | 470 | 1.56 | % | $ | 22,405 | $ | 374 | 1.67 | % | |||||||||
Borrowings of consolidated securitization entities | 14,835 | 215 | 1.45 | % | 16,209 | 211 | 1.30 | % | |||||||||||||
Bank term loan facility(1) | 3,056 | 74 | 2.42 | % | — | — | — | % | |||||||||||||
Senior unsecured notes(1) | 1,382 | 50 | 3.62 | % | — | — | — | % | |||||||||||||
Related party debt(1) | 5,335 | 113 | 2.12 | % | 9,000 | 157 | 1.74 | % | |||||||||||||
Total interest-bearing liabilities | 54,718 | 922 | 1.69 | % | 47,614 | 742 | 1.56 | % | |||||||||||||
Non-interest-bearing liabilities | |||||||||||||||||||||
Non-interest-bearing deposit accounts | 240 | 506 | |||||||||||||||||||
Other liabilities | 3,306 | 2,943 | |||||||||||||||||||
Total non-interest-bearing liabilities | 3,546 | 3,449 | |||||||||||||||||||
Total liabilities | 58,264 | 51,063 | |||||||||||||||||||
Equity | |||||||||||||||||||||
Total equity | 7,888 | 5,121 | |||||||||||||||||||
Total liabilities and equity | $ | 66,152 | $ | 56,184 | |||||||||||||||||
Net interest income | $ | 11,320 | $ | 10,571 | |||||||||||||||||
Interest rate spread(2) | 16.91 | % | 18.54 | % | |||||||||||||||||
Net interest margin(3) | 17.20 | % | 18.78 | % | |||||||||||||||||
(1) Interest on liabilities calculated above utilizes monthly average balances. The effective interest rates, from the date of issuance through December 31, 2014, were as follows: GECC loan 4.21%, Bank term loan facility 2.20%, Senior unsecured notes 3.55%. The Bank term loan facility effective rate excludes the impact of a one time charge incurred in connection with the prepayment of the loan facility. | |||||||||||||||||||||
(2) Interest rate spread represents the difference between the yield on total interest-earning assets and the rate on total interest-bearing liabilities. | |||||||||||||||||||||
(3) Net interest margin represents net interest income divided by average interest-earning assets. |
SYNCHRONY FINANCIAL | |||||||||||||||||||||||||
BALANCE SHEET STATISTICS | |||||||||||||||||||||||||
(unaudited, $ in millions, except per share statistics) | |||||||||||||||||||||||||
Quarter Ended | |||||||||||||||||||||||||
Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Dec 31, 2014 vs. Dec 31, 2013 | ||||||||||||||||||||
BALANCE SHEET STATISTICS | |||||||||||||||||||||||||
Total common equity | $ | 10,478 | $ | 9,941 | $ | 6,393 | $ | 6,042 | $ | 5,960 | $ | 4,518 | 75.8 | % | |||||||||||
Total common equity as a % of total assets | 13.84 | % | 13.53 | % | 10.12 | % | 10.20 | % | 10.09 | % | 3.75 | % | |||||||||||||
Tangible assets | $ | 74,239 | $ | 72,071 | $ | 61,763 | $ | 57,832 | $ | 57,836 | $ | 16,403 | 28.4 | % | |||||||||||
Tangible common equity(1) | $ | 9,010 | $ | 8,543 | $ | 4,981 | $ | 4,629 | $ | 4,711 | $ | 4,299 | 91.3 | % | |||||||||||
Tangible common equity as a % of tangible assets(1) | 12.14 | % | 11.85 | % | 8.06 | % | 8.00 | % | 8.15 | % | 3.99 | % | |||||||||||||
Tangible common equity per share(1) | $ | 10.81 | $ | 10.24 | $ | 7.07 | $ | 6.57 | $ | 6.68 | $ | 4.13 | 61.8 | % | |||||||||||
REGULATORY CAPITAL RATIOS(2) | |||||||||||||||||||||||||
Basel I | |||||||||||||||||||||||||
Total risk-based capital ratio(3) | 16.2 | % | 16.4 | % | |||||||||||||||||||||
Tier 1 risk-based capital ratio(4) | 14.9 | % | 15.1 | % | |||||||||||||||||||||
Tier 1 common ratio(5) | 14.9 | % | 15.1 | % | |||||||||||||||||||||
Tier 1 leverage ratio(6) | 12.5 | % | 12.2 | % | |||||||||||||||||||||
Basel III | |||||||||||||||||||||||||
Tier 1 common ratio(7) | 14.5 | % | 14.6 | % | |||||||||||||||||||||
(1) Tangible Common Equity ("TCE") is a non-GAAP measure. We believe 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 Non-GAAP Measures and Calculations of Regulatory Measures. | |||||||||||||||||||||||||
(2) Regulatory capital metrics as of the end of 3Q 2014 are preliminary and therefore subject to change. As a new savings and loan holding company, the Company historically has not been required by regulators to disclose capital ratios, and therefore these ratios are non-GAAP measures. See Reconciliation of Non-GAAP Measures and Calculation of Regulatory Measures for components of capital ratio calculations. | |||||||||||||||||||||||||
(3) Total risk-based capital ratio is the ratio of total risk-based capital divided by risk-weighted assets. | |||||||||||||||||||||||||
(4) Tier 1 risk-based capital ratio is the ratio of Tier 1 capital divided by risk-weighted assets. | |||||||||||||||||||||||||
(5) Tier 1 common ratio is the ratio of common equity Tier 1 capital divided by risk-weighted assets. | |||||||||||||||||||||||||
(6) Tier 1 leverage ratio is calculated based on Tier 1 capital divided by total assets, after certain adjustments. | |||||||||||||||||||||||||
(7) Our Basel III Tier 1 common ratio is the ratio of common equity Tier 1 capital to total risk-weighted assets, each as calculated in accordance with the U.S. Basel III capital rules (on a fully phased-in basis). Our Basel III Tier 1 common ratio is a preliminary estimate reflecting management’s interpretation of the final Basel III capital rules adopted in July 2013 by the Federal Reserve Board, which have not been fully implemented, and our estimate and interpretations are subject to, among other things, ongoing regulatory review and implementation guidance. | |||||||||||||||||||||||||
SYNCHRONY FINANCIAL | |||||||||||||||||||||||||||||||||||||||
PLATFORM RESULTS AND RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||||||||||||
(unaudited, in millions) | |||||||||||||||||||||||||||||||||||||||
Quarter Ended | Twelve months ended | ||||||||||||||||||||||||||||||||||||||
Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | 4Q'14 vs. 4Q'13 | Dec 31, 2014 | Dec 31, 2013 | YTD'14 vs. YTD'13 | |||||||||||||||||||||||||||||||
RETAIL CARD | |||||||||||||||||||||||||||||||||||||||
Purchase volume(1),(2) | $ | 24,855 | $ | 20,991 | $ | 21,032 | $ | 16,713 | $ | 22,199 | $ | 2,656 | 12.0 | % | $ | 83,591 | $ | 75,739 | $ | 7,852 | 10.4 | % | |||||||||||||||||
Period-end loan receivables | $ | 42,308 | $ | 38,466 | $ | 37,238 | $ | 37,175 | $ | 39,834 | $ | 2,474 | 6.2 | % | $ | 42,308 | $ | 39,834 | $ | 2,474 | 6.2 | % | |||||||||||||||||
Average loan receivables, including held for sale | $ | 40,929 | $ | 39,411 | $ | 38,047 | $ | 38,223 | $ | 37,576 | $ | 3,353 | 8.9 | % | $ | 39,278 | $ | 35,716 | $ | 3,562 | 10.0 | % | |||||||||||||||||
Average active accounts (in thousands)(2),(3) | 49,871 | 48,433 | 47,248 | 48,168 | 47,455 | 2,416 | 5.1 | % | 48,599 | 45,690 | 2,909 | 6.4 | % | ||||||||||||||||||||||||||
Interest and fees on loans(2) | $ | 2,405 | $ | 2,299 | $ | 2,158 | $ | 2,178 | $ | 2,234 | $ | 171 | 7.7 | % | $ | 9,040 | $ | 8,317 | $ | 723 | 8.7 | % | |||||||||||||||||
Other income(2) | 141 | 78 | 92 | 96 | 113 | 28 | 24.8 | % | 407 | 419 | (12 | ) | (2.9 | )% | |||||||||||||||||||||||||
Platform revenue, excluding retailer share arrangements(2) | 2,546 | 2,377 | 2,250 | 2,274 | 2,347 | 199 | 8.5 | % | 9,447 | 8,736 | 711 | 8.1 | % | ||||||||||||||||||||||||||
Retailer share arrangements(2) | (686 | ) | (683 | ) | (577 | ) | (584 | ) | (651 | ) | (35 | ) | 5.4 | % | (2,530 | ) | (2,331 | ) | (199 | ) | 8.5 | % | |||||||||||||||||
Platform revenue(2) | $ | 1,860 | $ | 1,694 | $ | 1,673 | $ | 1,690 | $ | 1,696 | $ | 164 | 9.7 | % | $ | 6,917 | $ | 6,405 | $ | 512 | 8.0 | % | |||||||||||||||||
PAYMENT SOLUTIONS | |||||||||||||||||||||||||||||||||||||||
Purchase volume(1) | $ | 3,419 | $ | 3,226 | $ | 3,115 | $ | 2,687 | $ | 3,111 | $ | 308 | 9.9 | % | $ | 12,447 | $ | 11,360 | $ | 1,087 | 9.6 | % | |||||||||||||||||
Period-end loan receivables | $ | 12,095 | $ | 11,514 | $ | 11,014 | $ | 10,647 | $ | 10,893 | $ | 1,202 | 11.0 | % | $ | 12,095 | $ | 10,893 | $ | 1,202 | 11.0 | % | |||||||||||||||||
Average loan receivables | $ | 11,772 | $ | 11,267 | $ | 10,785 | $ | 10,775 | $ | 10,844 | $ | 928 | 8.6 | % | $ | 11,171 | $ | 10,469 | $ | 702 | 6.7 | % | |||||||||||||||||
Average active accounts (in thousands)(3) | 7,113 | 6,892 | 6,692 | 6,737 | 6,566 | 547 | 8.3 | % | 6,869 | 6,330 | 539 | 8.5 | % | ||||||||||||||||||||||||||
Interest and fees on loans | $ | 426 | $ | 405 | $ | 379 | $ | 372 | $ | 399 | $ | 27 | 6.8 | % | $ | 1,582 | $ | 1,506 | $ | 76 | 5.0 | % | |||||||||||||||||
Other income | 9 | 7 | 8 | 8 | 4 | 5 | 125.0 | % | 32 | 36 | (4 | ) | (11.1 | )% | |||||||||||||||||||||||||
Platform revenue, excluding retailer share arrangements | 435 | 412 | 387 | 380 | 403 | 32 | 7.9 | % | 1,614 | 1,542 | 72 | 4.7 | % | ||||||||||||||||||||||||||
Retailer share arrangements | (11 | ) | (9 | ) | (12 | ) | (9 | ) | (9 | ) | (2 | ) | 22.2 | % | (41 | ) | (36 | ) | (5 | ) | 13.9 | % | |||||||||||||||||
Platform revenue | $ | 424 | $ | 403 | $ | 375 | $ | 371 | $ | 394 | $ | 30 | 7.6 | % | $ | 1,573 | $ | 1,506 | $ | 67 | 4.4 | % | |||||||||||||||||
CARECREDIT | |||||||||||||||||||||||||||||||||||||||
Purchase volume(1) | $ | 1,807 | $ | 1,787 | $ | 1,831 | $ | 1,686 | $ | 1,692 | $ | 115 | 6.8 | % | $ | 7,111 | $ | 6,759 | $ | 352 | 5.2 | % | |||||||||||||||||
Period-end loan receivables | $ | 6,883 | $ | 6,787 | $ | 6,621 | $ | 6,463 | $ | 6,527 | $ | 356 | 5.5 | % | $ | 6,883 | $ | 6,527 | $ | 356 | 5.5 | % | |||||||||||||||||
Average loan receivables | $ | 6,846 | $ | 6,713 | $ | 6,531 | $ | 6,497 | $ | 6,475 | $ | 371 | 5.7 | % | $ | 6,652 | $ | 6,222 | $ | 430 | 6.9 | % | |||||||||||||||||
Average active accounts (in thousands)(3) | 4,683 | 4,582 | 4,446 | 4,437 | 4,381 | 302 | 6.9 | % | 4,541 | 4,233 | 308 | 7.3 | % | ||||||||||||||||||||||||||
Interest and fees on loans | $ | 421 | $ | 412 | $ | 383 | $ | 378 | $ | 399 | $ | 22 | 5.5 | % | $ | 1,594 | $ | 1,472 | $ | 122 | 8.3 | % | |||||||||||||||||
Other income | 12 | 11 | 12 | 11 | 13 | (1 | ) | (7.7 | )% | 46 | 45 | 1 | 2.2 | % | |||||||||||||||||||||||||
Platform revenue, excluding retailer share arrangements | 433 | 423 | 395 | 389 | 412 | 21 | 5.1 | % | 1,640 | 1,517 | 123 | 8.1 | % | ||||||||||||||||||||||||||
Retailer share arrangements | (1 | ) | (1 | ) | (1 | ) | (1 | ) | (2 | ) | 1 | (50.0 | )% | (4 | ) | (6 | ) | 2 | (33.3 | )% | |||||||||||||||||||
Platform revenue | $ | 432 | $ | 422 | $ | 394 | $ | 388 | $ | 410 | $ | 22 | 5.4 | % | $ | 1,636 | $ | 1,511 | $ | 125 | 8.3 | % | |||||||||||||||||
TOTAL SYF | |||||||||||||||||||||||||||||||||||||||
Purchase volume(1),(2) | $ | 30,081 | $ | 26,004 | $ | 25,978 | $ | 21,086 | $ | 27,002 | $ | 3,079 | 11.4 | % | $ | 103,149 | $ | 93,858 | $ | 9,291 | 9.9 | % | |||||||||||||||||
Period-end loan receivables | $ | 61,286 | $ | 56,767 | $ | 54,873 | $ | 54,285 | $ | 57,254 | $ | 4,032 | 7.0 | % | $ | 61,286 | $ | 57,254 | $ | 4,032 | 7.0 | % | |||||||||||||||||
Average loan receivables, including held for sale | $ | 59,547 | $ | 57,391 | $ | 55,363 | $ | 55,495 | $ | 54,895 | $ | 4,652 | 8.5 | % | $ | 57,101 | $ | 52,407 | $ | 4,694 | 9.0 | % | |||||||||||||||||
Average active accounts (in thousands)(2),(3) | 61,667 | 59,907 | 58,386 | 59,342 | 58,402 | 3,265 | 5.6 | % | 60,009 | 56,253 | 3,756 | 6.7 | % | ||||||||||||||||||||||||||
Interest and fees on loans(2) | $ | 3,252 | $ | 3,116 | $ | 2,920 | $ | 2,928 | $ | 3,032 | $ | 220 | 7.3 | % | $ | 12,216 | $ | 11,295 | $ | 921 | 8.2 | % | |||||||||||||||||
Other income(2) | 162 | 96 | 112 | 115 | 130 | 32 | 24.6 | % | 485 | 500 | (15 | ) | (3.0 | )% | |||||||||||||||||||||||||
Platform revenue, excluding retailer share arrangements(2) | 3,414 | 3,212 | 3,032 | 3,043 | 3,162 | 252 | 8.0 | % | 12,701 | 11,795 | 906 | 7.7 | % | ||||||||||||||||||||||||||
Retailer share arrangements(2) | (698 | ) | (693 | ) | (590 | ) | (594 | ) | (662 | ) | (36 | ) | 5.4 | % | (2,575 | ) | (2,373 | ) | (202 | ) | 8.5 | % | |||||||||||||||||
Platform revenue(2) | $ | 2,716 | $ | 2,519 | $ | 2,442 | $ | 2,449 | $ | 2,500 | $ | 216 | 8.6 | % | $ | 10,126 | $ | 9,422 | $ | 704 | 7.5 | % | |||||||||||||||||
(1) Purchase volume, or net credit sales, represents the aggregate amount of charges incurred on credit cards or other credit product accounts less returns during the period. | |||||||||||||||||||||||||||||||||||||||
(2) Includes activity and balances associated with loan receivables held for sale. | |||||||||||||||||||||||||||||||||||||||
(3) Active accounts represent credit card or installment loan accounts on which there has been a purchase, payment or outstanding balance in the current month. |
SYNCHRONY FINANCIAL | |||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES AND CALCULATIONS OF REGULATORY MEASURES | |||||||||||||||||||
(unaudited, $ in millions, except per share statistics) | |||||||||||||||||||
Quarter Ended | |||||||||||||||||||
Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | |||||||||||||||
COMMON EQUITY MEASURES | |||||||||||||||||||
GAAP Total common equity | $ | 10,478 | $ | 9,941 | $ | 6,393 | $ | 6,042 | $ | 5,960 | |||||||||
Less: Goodwill | (949 | ) | (949 | ) | (949 | ) | (949 | ) | (949 | ) | |||||||||
Less: Intangible assets, net | (519 | ) | (449 | ) | (463 | ) | (464 | ) | (300 | ) | |||||||||
Tangible common equity | $ | 9,010 | $ | 8,543 | $ | 4,981 | $ | 4,629 | $ | 4,711 | |||||||||
Adjustments for certain other intangible assets, deferred tax liabilities and certain items in accumulated comprehensive income (loss) | 287 | 292 | |||||||||||||||||
Basel I - Tier 1 capital and Tier 1 common equity | $ | 9,297 | $ | 8,835 | |||||||||||||||
Adjustments for certain other intangible assets and deferred tax liabilities | (20 | ) | (24 | ) | |||||||||||||||
Basel III - Tier I common equity | $ | 9,277 | $ | 8,811 | |||||||||||||||
RISK-BASED CAPITAL | |||||||||||||||||||
Basel I - Tier 1 capital and Tier 1 common equity | $ | 9,297 | $ | 8,835 | |||||||||||||||
Add: Allowance for loan losses includible in risk-based capital | 808 | 760 | |||||||||||||||||
Basel I - Risk-based capital | $ | 10,105 | $ | 9,595 | |||||||||||||||
ASSET MEASURES | |||||||||||||||||||
Total assets | $ | 75,707 | $ | 73,469 | |||||||||||||||
Adjustments for: | |||||||||||||||||||
Disallowed goodwill and other disallowed intangible assets, net of related deferred tax liabilities | (1,181 | ) | (1,110 | ) | |||||||||||||||
Other | 79 | 4 | |||||||||||||||||
Total assets for leverage purposes - Basel I | $ | 74,605 | $ | 72,363 | |||||||||||||||
Risk-weighted assets - Basel I | $ | 62,250 | $ | 58,457 | |||||||||||||||
Additional risk weighting adjustments related to: | |||||||||||||||||||
Deferred taxes | 1,321 | 1,319 | |||||||||||||||||
Loan receivables delinquent over 90 days | 581 | 526 | |||||||||||||||||
Other | (11 | ) | (2 | ) | |||||||||||||||
Risk-weighted assets - Basel III (fully phased in) | $ | 64,141 | $ | 60,300 | |||||||||||||||
TANGIBLE COMMON EQUITY PER SHARE | |||||||||||||||||||
GAAP book value per share | $ | 12.57 | $ | 11.92 | $ | 9.06 | $ | 8.57 | $ | 8.45 | |||||||||
Less: Goodwill | (1.14 | ) | (1.14 | ) | (1.34 | ) | (1.34 | ) | (1.34 | ) | |||||||||
Less: Intangible assets, net | (0.62 | ) | (0.53 | ) | (0.66 | ) | (0.67 | ) | (0.43 | ) | |||||||||
Tangible common equity per share | $ | 10.81 | $ | 10.25 | $ | 7.06 | $ | 6.56 | $ | 6.68 |
IQ*=6)"8ID_##7/EIIF2(T.
M%VDCUC5!\;6JA@U!(&H':U`Q;H@RUJ"5K=$&D!P%_P(/@R*@R(,AFJ!LB`R(#(
M@1PL4&$&6J/QX?858':D6NM")VY
M0(YJ",M0(YJ!"U`CFH(G-01EJ!7-01/%@@B?SH$01N01NYT$1W0*Y!&@5_.@
M1!&Y`IV01'G01N01H$>@&[((W;H$.Z@%1BP02-`N@>VB#+$#VN@=@%D$C0-$
M$H`L@9H%T$E@@=@"![!`[`+()6-S$``DG0`"Y*#]'N2%P=IG!>GR!KV2'Q"Q
M-*Q)H2CQ>)*2<,L)A_[.KV%YYW$-_BK,CP=Q0;_G/QA]^IW_`*AZH]1\G#A]
MA?@UPDB\:\;2ONR;<"ZD2CFAQ8TNRPRQIT\+$=>SCXK==+DJ"N,6\M?BEB6J
MQ)B1K$+#DGF/@I*GR\-P8.;,^(USG'UZ#T`*V%@\$^6)/XEJL'!_%*%)5^@U
M=PDS/QI=C3# 'GYU)'(XYKT+%>-L05N7AO@P*C/QYN'#BVSL:]Y<`;:7
M%^9!I@%187`OB')<*^)-/Q)4)68G)66@QX;H,KE\(2^&6BV8@;GTJ#X^+N,Y
M;B+Q)KV))*!&E96H161(<&8MX1H$-C-)"@6SN&5PLVY`OKSE0;WC'Q%D^)'%./BF1E9B5E(@E;09C+X0>
M":T'Q21K;35!O^49QCIO&>O4:>IDA.2$.1EHD![9S)=Q<\.!&5QTL$@:#@CC
MZ4X7\19#$,_+1YN6EX,:&Z%+9 U`@"!
M';H$<+W4$3FG54(YAL@CR%`CV%`F4A!&]NJ!"$$3AN$$3F&R"/(0@1[=T"94
M$;FH(W-W01.:=4$;F%!&6D($ @_;U]7SATSRI]&Y
M?O/NU/DXA^>$_P#U.XU HDE'CRN>+$AASG9W"YN?6EPN),*4NGT.
MWI#@"J/DN4"7*`U08L@5]Q9`MR@4DW08U0)9`60*X(([($<$"F]D$;KW0*;H
M$`U013
/,#%N
M&Y;".%:1]+F$I8M_<]P(D?*;M#@W1K;ZVN23J2K81RO&6F0>3U,3P+A^H85Q-275O"\\7N,.'E+X6<6>W*ZP
M
(VX-P'RA\(56>P?1V87Q;3VYW2,
M,!C8EP
XFI\:IR)@P`
MTO$0.]\;"PNM2.6.$J@/XL+Y0*6'34>4B2-,@P(H`B-O?*;C
$7F),^WC]T+4"D6^*.A9%H\#
M?A59]E"[SE8''\0?/>M=9/8$D?5PN\^J;^,^;
)%XF=KUJ.3]@*WD+_`-5&_P`2\H3R
MC:S_`,U_PH_ZNR_T%H_^'_F?Q4+QZP?2,%8OE)&C2GN.5B2+(SH?A'/N\O>"
M;N).P"]#\GFFL_IW16)F=(8GIUQB33$VB-GHTS;9$1OF7!M.93!R>9IP\"FT
M33?C\9^*N1S+M%QU(-D'!8C\MS?QAV!9D8P[Y;DO:#L*@LF'S+8E;L@T^,_-
MV/\`&A]Y217"R+#PUYD1/9Q_[U8%=C8*#NN&.GT2Z&?I*P/4M)X?4"8I