Biggest changeTable 6: Reconciliation of GAAP to Non-GAAP Financial Measures Years Ended December 31, % Change 2023 2022 2021 2023 to 2022 2022 to 2021 (Millions, except percentages) Pretax pre-provision earnings (PPNR) Income from continuing operations before income taxes $ 968 $ 300 $ 1,044 nm (71) Provision for credit losses 1,229 1,594 544 (23) nm Pretax pre-provision earnings (PPNR) $ 2,197 $ 1,894 $ 1,588 16 19 Less: Gain on portfolio sale $ (230) $ — $ (10) nm nm Pretax pre-provision earnings less gain on portfolio sale $ 1,967 $ 1,894 $ 1,578 4 20 Tangible common equity (TCE) Total stockholders’ equity $ 2,918 $ 2,265 $ 2,086 29 9 Less: Goodwill and intangible assets, net (762) (799) (687) (5) 16 Tangible common equity (TCE) $ 2,156 $ 1,466 $ 1,399 47 5 Tangible assets (TA) Total assets $ 23,141 $ 25,407 $ 21,746 (9) 17 Less: Goodwill and intangible assets, net (762) (799) (687) (5) 16 Tangible assets (TA) $ 22,379 $ 24,608 $ 21,059 (9) 17 ______________________________ (nm) Not meaningful, denoting a variance of 100 percent or more. 60 Tabl e of Contents ASSET QUALITY Given the nature of our business, the credit quality of our assets, in particular our Credit card and other loans, is a key determinant underlying our ongoing financial performance and overall financial condition.
Biggest change(2) Net interest margin represents annualized Net interest income divided by average Total interest-earning assets. 63 Tabl e of Contents Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures Years Ended December 31, % Change 2024 2023 2022 2024 to 2023 2023 to 2022 (Millions, except per share amounts and percentages) Adjusted net income Net income $ 277 $ 718 $ 223 (61) 222 Impact from repurchased Convertible Notes 104 — — nm — Adjusted net income $ 381 $ 718 $ 223 (47) 222 Adjusted net income per diluted share Net income per diluted share $ 5.49 $ 14.34 $ 4.46 (62) 222 Impact from repurchased Convertible Notes $ 2.06 $ — $ — nm — Adjusted net income per diluted share $ 7.55 $ 14.34 $ 4.46 (47) 222 Adjusted income from continuing operations per diluted share Income from continuing operations per diluted share $ 5.54 $ 14.74 $ 4.47 (62) 230 Impact from repurchased Convertible Notes $ 2.06 $ — $ — nm — Adjusted income from continuing operations per diluted share $ 7.60 $ 14.74 $ 4.47 (48) 230 Adjusted total non-interest expenses Total non-interest expenses $ 2,060 $ 2,092 $ 1,932 (2) 8 Impact from repurchased Convertible Notes 107 — — nm — Adjusted total non-interest expenses 1,953 2,092 1,932 (7) 8 Pretax pre-provision earnings (PPNR) Income from continuing operations before income taxes 381 968 300 (61) 223 Provision for credit losses 1,397 1,229 1,594 14 (23) Pretax pre-provision earnings (PPNR) 1,778 2,197 1,894 (19) 16 Less: Gain on portfolio sale (11) (230) — (95) nm Add: Impact from repurchased Convertible Notes 107 — — nm — PPNR excluding gain on portfolio sale and impact from repurchased Convertible Notes 1,874 1,967 1,894 (5) 4 Average tangible common equity Average total stockholders’ equity 3,214 2,722 2,286 18 19 Less: Average goodwill and intangible assets, net (753) (780) (716) (4) 9 Average tangible common equity 2,461 1,942 1,570 27 24 Tangible common equity (TCE) Total stockholders’ equity 3,051 2,918 2,265 5 29 Less: Goodwill and intangible assets, net (746) (762) (799) (2) (5) Tangible common equity (TCE) $ 2,305 $ 2,156 $ 1,466 7 47 64 Tabl e of Contents Years Ended December 31, % Change 2024 2023 2022 2024 to 2023 2023 to 2022 Tangible assets (TA) Total assets $ 22,891 $ 23,141 $ 25,407 (1) (9) Less: Goodwill and intangible assets, net (746) (762) (799) (2) (5) Tangible assets (TA) $ 22,145 $ 22,379 $ 24,608 (1) (9) ______________________________ (nm) Not meaningful, denoting a variance of 1,000 percent or more.
In connection with the issuance of the Convertible Notes, we entered into privately negotiated capped call transactions (the Capped Call) with certain financial institution counterparties.
In connection with the issuance of the Convertible Notes, we entered into privately negotiated capped call (Capped Call) transactions with certain financial institution counterparties.
The preparation of audited Consolidated Financial Statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We continually evaluate our estimates and judgments in determination of our financial position and operating results.
The preparation of the audited Consolidated Financial Statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We continually evaluate our estimates and judgments in determination of our financial position and operating results.
We consider the macroeconomic forecast used to be reasonable and supportable over the estimated life of the Credit card and other loans portfolio, with no reversion period. Since the implementation of the CECL guidance, we have maintained a consistent approach to the modeling of life of loan losses in establishing our Allowance for credit losses.
We consider the macroeconomic forecast used to be reasonable and supportable over the estimated life of the Credit card and other loans portfolio, with no reversion period. Since our implementation of the CECL guidance, we have maintained a consistent approach to modeling the life of loan losses in establishing our Allowance for credit losses.
If we used different assumptions in estimating current expected credit losses, the impact on the Allowance for credit losses could have a material effect on our consolidated financial position and results of operations.
If we used different assumptions in estimating our current expected credit losses, the impact on the Allowance for credit losses could have a material effect on our consolidated financial position and results of operations.
Qualitative factors considered in evaluating goodwill impairment include macroeconomic conditions, industry and market considerations, our overall financial performance, other relevant entity-specific factors and/or a sustained decrease in our share price.
Qualitative factors considered in evaluating goodwill impairment include macroeconomic conditions, industry and market considerations, our overall financial performance and other relevant entity-specific factors, and/or a sustained decrease in our share price.
Contractual Obligations In the normal course of business, we enter into various contractual obligations that may require future cash payments, the vast majority of which relate to deposits, debt issued by consolidated VIEs, long-term and other debt and operating leases. We believe that we will have access to sufficient resources to meet these commitments.
Contractual Obligations In the normal course of business, we enter into various contractual obligations that may require future cash payments, the vast majority of which relate to deposits, debt issued by consolidated VIEs, long-term and other debt and operating contracts and leases. We believe that we will have access to sufficient resources to meet these commitments.
Our primary sources of liquidity include cash generated from operating activities, our bank credit facility, issuances of unsecured or convertible debt securities by our Parent Company, financings through our securitization programs, and deposits with the Banks. More broadly, we continuously evaluate opportunities to renew and expand our various sources of liquidity.
Our primary sources of liquidity include cash generated from operating activities, our bank credit facility, issuances of senior unsecured or convertible debt securities by our Parent Company, financings through our securitization programs, and deposits with the Banks. More broadly, we continuously evaluate opportunities to renew and expand our various sources of liquidity.
If after assessing qualitative factors we conclude that it is not more likely than not that the fair value of our reporting unit is less than its carrying amount, then the quantitative goodwill impairment test is not necessary.
If, after assessing these qualitative factors we conclude that it is not more likely than not that the fair value of our reporting unit is less than its carrying amount, then the quantitative goodwill impairment test is not necessary.
We may from time to time retire or purchase our outstanding debt or convertible debt securities through cash purchases or exchanges for other securities, in open market purchases, tender offers, privately negotiated transactions or otherwise.
We may from time to time retire or purchase our outstanding debt or convertible debt securities through redemptions, cash purchases or exchanges for other securities, in open market purchases, tender offers, privately negotiated transactions or otherwise.
Based on these regulations, as of December 31, 2023 and 2022, each Bank met all capital requirements to which it was subject, and maintained capital ratios in excess of the minimums required to qualify as well capitalized. The Banks seek to maintain capital levels and ratios in excess of the minimum regulatory requirements inclusive of the 2.5% Capital Conservation Buffer.
Based on these regulations, as of December 31, 2024 and 2023, each Bank met all capital requirements to which it was subject, and maintained capital ratios in excess of the minimums required to qualify as well capitalized. The Banks seek to maintain capital levels and ratios in excess of the minimum regulatory requirements inclusive of the 2.5% Capital Conservation Buffer.
In addition to the quantitative estimate of expected credit losses, we also incorporate qualitative adjustments to the modeled output in order to address risks not inherently captured by the model output, such as Company-specific risks, changes in current macroeconomic conditions, or other relevant factors to ensure the Allowance for credit losses reflects our best estimate of current expected credit losses.
In addition to the quantitative estimate of expected credit losses, we also incorporate qualitative adjustments to the modeled output in order to address risks not inherently captured by that modeled output, such as Company-specific risks, changes in current macroeconomic conditions, or other relevant factors to ensure the Allowance for credit losses reflects our best estimate of current expected credit losses.
Discontinued Operations The (Loss) income from discontinued operations, net of income taxes includes amounts that relate to the previously disclosed discontinued operations associated with the spinoff of our former LoyaltyOne segment in 2021 and the sale of our former Epsilon segment in 2019, and primarily relate to the after-tax impact of contractual indemnification and tax-related matters.
Discontinued Operations The Loss from discontinued operations, net of income taxes includes amounts that relate to the previously disclosed discontinued operations associated with the spinoff of our former LoyaltyOne segment in 2021 and the sale of our former Epsilon segment in 2019, and primarily relate to contractual indemnification and tax-related matters.
Accordingly, changes in the magnitude of our portfolio (whether due to credit tightening, acquisitions or dispositions of portfolios or otherwise) may cause movements in our Delinquency and Net principal loss rates that are not necessarily indicative of the underlying credit quality of the overall portfolio.
Accordingly, changes in the size of our portfolio (whether due to credit tightening, acquisitions or dispositions of portfolios or otherwise) may cause movements in our Delinquency and Net principal loss rates that are not necessarily indicative of the underlying credit quality of the overall portfolio.
Our partner base is well diversified across a broad range of industries, including travel and entertainment, health and beauty, jewelry, sporting goods, home goods, technology and electronics and the industry in which we first began, specialty apparel.
Our partner base is well diversified across a broad range of industries and retail verticals, including travel and entertainment, health and beauty, jewelry, sporting goods, technology and electronics, home goods and the industry in which we first began, specialty apparel.
The Delinquency rate is calculated by dividing outstanding principal balances that are contractually delinquent (i.e., balances greater than 30 days past due) as of the end of the period, by the outstanding principal amount of Credit cards and other loans as of the same period-end.
The Delinquency rate is calculated by dividing outstanding principal balances that are contractually delinquent (i.e., principal balances greater than 30 days past due) as of the end of the period, by the outstanding principal amount of Credit card and other loans as of the same period-end.
BUSINESS ENVIRONMENT This Business Environment section provides an overview of our results of operations and financial position for the year ended December 31, 2023, as well as our related outlook for 2024 and certain of the uncertainties associated with achieving that outlook.
BUSINESS ENVIRONMENT This Business Environment section provides an overview of our results of operations and financial position for the year ended December 31, 2024, as well as our related outlook for 2025 and certain of the uncertainties associated with achieving that outlook.
(4) Net interest margin represents annualized Net interest income divided by average Total interest-earning assets. See also Table 5: Net Interest Margin . (5) Loan yield represents annualized Interest and fees on loans divided by Average credit card and other loans. (6) Efficiency ratio represents Total non-interest expenses divided by Total net interest and non-interest income.
(5) Net interest margin represents annualized Net interest income divided by average Total interest-earning assets. See also Table 5: Net Interest Margin . (6) Loan yield represents annualized Interest and fees on loans divided by Average credit card and other loans. (7) Efficiency ratio represents Total non-interest expenses divided by Total net interest and non-interest income.
In estimating our Allowance for credit losses, for each identified segment of loans sharing similar risk characteristics, management uses modeling and estimation techniques that leverage historical data and behavioral relationships, together with third-party projections of certain macroeconomic variables, to estimate expected losses based on historical correlation of realized losses to macroeconomic conditions for each of the segments in our portfolio.
In estimating our Allowance for credit losses, for each identified segment of loans sharing similar risk characteristics, management uses modeling and estimation techniques that leverage historical data and behavioral relationships, together with third-party projections of certain macroeconomic variables, to estimate expected credit losses based on historical correlation of realized losses to macroeconomic conditions.
The key assumptions used to determine the fair value are primarily unobservable inputs (i.e., Level 3 inputs) including internally developed forecasts to estimate future cash flows, growth rates and discount rates, as well as market valuation multiples (for the market approach). Estimated cash flows are based on internal forecasts grounded in historical performance and future expectations.
The key assumptions used to determine the fair value are primarily unobservable inputs (i.e., Level 3 inputs as defined under GAAP) including internally developed forecasts to estimate future cash flows, growth rates and discount rates, as well as market valuation multiples (for the market approach). Estimated cash flows are based on internal forecasts grounded in historical performance and future expectations.
Our funding, liquidity and capital policies are designed to ensure that our business has sufficient liquidity and capital resources necessary to support our daily operations, our business growth, and our credit ratings related to our Parent Company’s unsecured senior notes and our public secured financings, and meet our regulatory and policy requirements, including capital and leverage ratio requirements applicable to Comenity Bank (CB) and Comenity Capital Bank (CCB) under Federal Deposit Insurance Corporation (FDIC) regulations, in a cost effective and prudent manner through both expected and unexpected market environments.
Our funding, liquidity and capital policies are designed to ensure that our business has sufficient liquidity and capital resources necessary to support our daily operations, our business growth, and our credit ratings related to our Parent Company’s senior unsecured notes and our public secured financings, and meet our regulatory and policy requirements, including capital and leverage ratio requirements applicable to Comenity Bank (CB) and Comenity Capital Bank (CCB) under FDIC regulations, in a cost effective and prudent manner through both expected and unexpected market environments.
Although Bread Financial is not a bank holding company as defined, we seek to maintain capital levels and ratios in excess of the minimums required for bank holding companies.
Although Bread Financial is not a bank holding company as defined under the Bank Holding Company Act, we seek to maintain capital levels and ratios in excess of the minimums required for bank holding companies.
As of December 31, 2023, we had $265 million in unrecognized tax benefits, including interest and penalties, recorded in Other liabilities on the Consolidated Balance Sheet. Goodwill Impairment Goodwill is recognized for business acquisitions when the purchase price is higher than the fair value of acquired net assets.
As of December 31, 2024, we had $229 million in unrecognized tax benefits, including interest and penalties, recorded in Other liabilities on the Consolidated Balance Sheet. Goodwill Impairment Goodwill is recognized for business acquisitions when the purchase price is higher than the fair value of acquired net assets.
We aim to satisfy our financing needs with a diverse set of funding sources, and we seek to maintain diversity of funding sources by type of instrument, by tenor and by investor base, among other factors, which we believe will mitigate the impact of disruptions in any one type of instrument, tenor or investor.
We aim to satisfy our financing needs with a diverse set of funding sources, and we seek to maintain 66 Tabl e of Contents diversity of funding sources by type of instrument, by tenor and by investor base, among other factors, which we believe will mitigate the impact of disruptions in any one type of instrument, tenor or investor.
TCE/TA is a non-GAAP financial measure. See “Non-GAAP Financial Measures” and Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures . (11) Tangible book value per common share represents TCE divided by shares outstanding and is a non-GAAP financial measure.
(13) Tangible book value per common share represents TCE divided by shares outstanding and is a Non-GAAP financial measure. See “Non-GAAP Financial Measures” and Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures .
The table below provides a summary of the structured finance credit ratings for certain of the asset-backed securities of WFNMT as of December 31, 2023: WFNMT DBRS S&P Fitch Class A notes AAA AAA AAA Credit ratings are not a recommendation to buy or hold any securities and they may be revised or revoked at any time at the sole discretion of the rating agency.
The table below provides a summary of the structured finance credit ratings for certain of the asset-backed securities, specifically the Class A notes of WFNMNT as of December 31, 2024: WFNMNT DBRS S&P Fitch Class A notes AAA AAA AAA Credit ratings are not a recommendation to buy or hold any securities and they may be revised or revoked at any time at the sole discretion of the rating agency.
However, if an early amortization event were declared for a Trust, the trustee of the particular Trust would retain the interest in the loans along with the excess spread that would otherwise be paid to our Bank subsidiary until the investors 67 Tabl e of Contents were fully repaid.
However, if an early amortization event were declared for a Trust, the trustee of the particular Trust would retain the interest in the loans along with the excess spread that would otherwise be paid to our Bank subsidiary until the investors were fully repaid.
The measurement of estimated uninsured deposits aligns with regulatory guidelines. Overall, during 2023, we continued to improve our funding mix through actions taken to grow our DTC deposits and reduce our Parent Company unsecured borrowings, while maintaining the flexibility of secured, unsecured, and wholesale funding.
The measurement of estimated uninsured deposits aligns with regulatory guidelines. Overall, we continue to improve our funding mix through actions taken to grow our DTC deposits and reduce our Parent Company unsecured borrowings, while maintaining the flexibility of secured, unsecured, and wholesale funding.
For example, a 100 basis point increase in the Allowance for credit losses as a percentage of the amortized cost of our Credit card and other loans could have resulted in a change of approximately $189 million in the Allowance for credit losses as of December 31, 2023, with a corresponding change in the Provision for credit losses.
For example, a 100 basis point increase in the Allowance for credit losses as a percentage of the amortized cost of our Credit card and other loans could have resulted in a change of approximately $185 million in the Allowance for credit losses as of December 31, 2024, with a corresponding change in the Provision for credit losses.
We used the proceeds of the January 2024 offering of Senior Notes due 2029, together with $100 million of cash on hand, to fund the redemption of $400 million in aggregate principal amount of our outstanding 7.000% Senior Notes due 2026.
We used the proceeds of the January 2024 offering of Senior Notes due 2029, together with 69 Tabl e of Contents $100 million of cash on hand, to fund the redemption of $400 million in aggregate principal amount of our outstanding 7.000% Senior Notes due 2026.
However, in the case of a customer bankruptcy or death, Credit card and other loans, including unpaid interest and fees, as applicable, are charged-off 60 days after receipt of the notification of the bankruptcy or death, but in any case no later than 180 days past due for Credit card loans and 120 days past due for BNPL loans.
However, in the case of a customer bankruptcy or death, Credit card and other loans, including unpaid interest and fees, as applicable, are charged-off 60 days after receipt of the notification of the bankruptcy or death, but in any case no later than 180 days past due for credit card loans and 120 days past due for installment loans and “split-pay” offerings.
As of December 31, 2023 the actual capital ratios and minimum ratios for each Bank, as well as Bread Financial, are as follows as of December 31, 2023: Table 12: Capital Ratios Actual Ratio Minimum Ratio for Capital Adequacy Purposes Minimum Ratio to be Well Capitalized under Prompt Corrective Action Provisions Total Company Common equity tier 1 capital ratio (1) 12.2 % 4.5 % 6.5 % Tier 1 capital ratio (2) 12.2 6.0 8.0 Total risk-based capital ratio (3) 13.6 8.0 10.0 Tier 1 leverage capital ratio (4) 11.2 4.0 5.0 Total risk-weighted assets (5) $ 20,140 Comenity Bank Common equity tier 1 capital ratio (1) 19.7 % 4.5 % 6.5 % Tier 1 capital ratio (2) 19.7 6.0 8.0 Total risk-based capital ratio (3) 21.1 8.0 10.0 Tier 1 leverage capital ratio (4) 17.9 4.0 5.0 Comenity Capital Bank Common equity tier 1 capital ratio (1) 16.6 % 4.5 % 6.5 % Tier 1 capital ratio (2) 16.6 6.0 8.0 Total risk-based capital ratio (3) 18.0 8.0 10.0 Tier 1 leverage capital ratio (4) 15.2 4.0 5.0 ______________________________ (1) The Common equity tier 1 capital ratio represents common equity tier 1 capital divided by total risk-weighted assets.
As of December 31, 2024 the actual capital ratios and minimum ratios for each Bank, as well as Bread Financial, are as follows: Table 12: Capital Ratios Actual Ratio Minimum Ratio for Capital Adequacy Purposes Minimum Ratio to be Well Capitalized under Prompt Corrective Action Provisions Total Company Common equity tier 1 capital ratio (1) 12.4 % 4.5 % 6.5 % Tier 1 capital ratio (2) 12.4 6.0 8.0 Total risk-based capital ratio (3) 13.8 8.0 10.0 Tier 1 leverage capital ratio (4) 11.5 4.0 5.0 Total risk-weighted assets (5) $ 19,928 Comenity Bank Common equity tier 1 capital ratio (1) 16.5 % 4.5 % 6.5 % Tier 1 capital ratio (2) 16.5 6.0 8.0 Total risk-based capital ratio (3) 17.9 8.0 10.0 Tier 1 leverage capital ratio (4) 15.3 4.0 5.0 Comenity Capital Bank Common equity tier 1 capital ratio (1) 15.4 % 4.5 % 6.5 % Tier 1 capital ratio (2) 15.4 6.0 8.0 Total risk-based capital ratio (3) 16.7 8.0 10.0 Tier 1 leverage capital ratio (4) 14.3 4.0 5.0 ______________________________ (1) Common equity tier 1 capital ratio represents tier 1 capital divided by total risk-weighted assets.
With respect to seasonality, our revenues, earnings and cash flows are affected by increased consumer spending patterns leading up to and including the holiday shopping period in the fourth quarter and, to a lesser extent, during the first quarter as Credit card and other loans are paid down.
With respect to seasonality, our revenues, earnings and cash flows are affected by increased consumer spending patterns leading up to and including the holiday shopping season in the fourth quarter of each year and, to a lesser extent, during the first quarter of each year as Credit card and other loans are paid down.
The Banks also issue certificates of deposit with scheduled maturity dates ranging between January 2024 and December 2028, in denominations of at least $1,000, on which interest is paid either monthly or at maturity.
The Banks also issue certificates of deposit with scheduled maturity dates ranging between January 2025 and December 2029, in denominations of at least $1,000, on which interest is paid either monthly or at maturity.
A tax position is recognized only when it is more likely than not to be sustained, based purely on its technical 71 Tabl e of Contents merits after examination by the relevant taxing authority, and the amount recognized is the benefit we believe is more likely than not to be realized upon ultimate settlement.
A tax position is recognized only when it is more likely than not to be sustained, based purely on its technical merits after examination by the relevant taxing authority, and the amount recognized is the benefit we believe is more likely than not to be realized upon ultimate settlement.
The Senior Notes due 2029 that were issued in both December 2023 and January 2024 constitute a single series of notes and 65 Tabl e of Contents have the same terms, other than the issue date and issue price.
The Senior Notes due 2029 that were issued in both December 2023 and January 2024 constitute a single series of notes and have the same terms, other than the issue date and issue price.
INFLATION AND SEASONALITY Although we cannot precisely determine the impact of inflation on our operations, we have generally sought to rely on operating efficiencies from scale, technology modernization and digital advancement, and expansion in lower cost jurisdictions (in select circumstances) to offset increased costs of employee compensation and other operating expenses impacted by inflation.
INFLATION AND SEASONALITY Although we cannot precisely determine the impact of inflation on our operations, we have generally sought to rely on operating efficiencies from scale, technology modernization and digital advancement along with other operational excellence initiatives, as well as expansion in lower cost jurisdictions (in select circumstances) to offset increased costs of employee compensation and other operating expenses impacted by inflation.
As of December 31, 2023, we were in compliance with all such covenants.
As of December 31, 2024, we were in compliance with all such covenants.
Cash Flows The table below summarizes our cash flow activity for the periods indicated, followed by a discussion of the variance drivers impacting our Operating, Investing and Financing activities: Table 11: Cash Flows 2023 2022 2021 (Millions) Total cash provided by (used in): Operating activities $ 1,987 $ 1,848 $ 1,543 Investing activities 788 (5,111) (1,691) Financing activities (3,086) 3,267 608 Net (decrease) increase in cash, cash equivalents and restricted cash $ (311) $ 4 $ 460 68 Tabl e of Contents Cash Flows from Operating Activities primarily include net income adjusted for (i) non-cash items included in net income, such as provision for credit losses, depreciation and amortization, deferred taxes and other non-cash items, and (ii) changes in the balances of operating assets and liabilities, which can fluctuate in the normal course of business due to the amount and timing of payments.
Cash Flows The table below summarizes our cash flow activity for the periods indicated, followed by a discussion of the variance drivers impacting our Operating, Investing and Financing activities: Table 11: Cash Flows 2024 2023 2022 (Millions) Total cash provided by (used in): Operating activities $ 1,859 $ 1,987 $ 1,848 Investing activities (1,169) 788 (5,111) Financing activities (592) (3,086) 3,267 Net increase (decrease) in cash, cash equivalents and restricted cash $ 98 $ (311) $ 4 Cash Flows from Operating Activities primarily include net income adjusted for (i) non-cash items included in net income, such as provision for credit losses, depreciation and amortization, deferred taxes and other non-cash items, and (ii) changes in the balances of operating assets and liabilities, which can fluctuate in the normal course of business due to the amount and timing of payments.
Our partner base consists of large consumer-based businesses, including well-known brands such as (alphabetically) AAA, Academy Sports + Outdoors, Caesars, Dell Technologies, the NFL, Signet, Ulta and Victoria’s Secret, as well as small- and medium-sized businesses (SMBs).
Our partner base consists of large consumer-based businesses, including well-known brands such as (alphabetically) AAA, Academy Sports + Outdoors, Caesars, Dell Technologies, Hard Rock International, the NFL, Saks Fifth Avenue, Signet, Ulta and Victoria’s Secret, as well as small- and medium-sized businesses (SMBs).
We believe our 63 Tabl e of Contents mix of funding, including the proportion of our DTC (retail) and wholesale deposits, to total funding, reduces the impact that a credit rating downgrade could have on our funding costs and capacity.
We believe our mix of funding, including the proportion of our DTC and wholesale deposits, to total funding, reduces the impact that a credit rating downgrade could have on our funding costs and capacity.
The Convertible Notes bear interest at an annual rate of 4.25%, payable semi-annually in arrears on June 15 and December 15 of each year, beginning on December 15, 2023. The Convertible Notes mature on June 15, 64 Tabl e of Contents 2028, unless earlier repurchased, redeemed or converted.
The Convertible Notes bear interest at an annual rate of 4.25%, payable semi-annually in arrears on June 15 and December 15 of each year. The Convertible Notes mature on June 15, 2028, unless earlier repurchased, redeemed or converted.
“Management's Discussion and Analysis of Financial Condition and Results of Operations (MD&A)” in our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on February 28, 2023, which discussion is incorporated herein by reference.
“Management's Discussion and Analysis of Financial Condition and Results of Operations (MD&A)” in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 20, 2024, which discussion is incorporated herein by reference from such prior report on Form 10-K.
We also recognize that a customer’s ability and willingness to repay us has been negatively impacted by factors such as inflation and the effects of higher interest rates, which results in higher delinquencies that could lead to increased credit losses, as reflected in our increased Reserve rate.
We also recognize that a customer’s ability and willingness to repay us has been negatively impacted by factors such as recent inflation and higher interest rates, and the persistent effects therefrom, which results in higher delinquencies and increased credit losses, as reflected in our elevated Reserve rate.
We maintain a significant majority of our liquidity portfolio on deposit within the Federal Reserve banking system, and we also have a small investment securities portfolio, classified as available-for-sale, which we hold in relation to the Community Reinvestment Act. We do not have any investment securities classified as held-to-maturity. Our DTC deposit balances grew sequentially each quarter during 2023.
We maintain a significant majority of our liquidity portfolio on deposit within the Federal Reserve banking system, and we also have a small investment securities portfolio, classified as available-for-sale, which we hold in relation to the Community Reinvestment Act. We do not have any investment securities classified as held-to-maturity.
We generated cash flows from operating activities of $1,987 million and $1,848 million for the years ended December 31, 2023 and 2022, respectively.
We generated cash flows from operating activities of $1,859 million and $1,987 million for the years ended December 31, 2024 and 2023, respectively.
For the year ended December 31, 2023, the net cash used in financing activities was primarily driven by net repayments of both debt issued by consolidated variable interest entities (securitizations) and unsecured borrowings, as well as a net decrease in deposits.
For the year ended December 31, 2023, the net cash used in financing activities was primarily driven by net repayments of both securitizations and unsecured borrowings, as well as a net decrease in deposits.
In evaluating our deferred tax assets on a quarterly basis as new facts and circumstances emerge, we analyze and estimate the impact of future taxable income, reversing temporary differences and available tax planning strategies. Uncertainties can lead to changes in the ultimate realization of our deferred tax assets.
In evaluating our deferred tax assets on a quarterly basis, as new facts and circumstances emerge we analyze and estimate the impact of future taxable income, reversing temporary differences and available tax planning strategies.
The amounts involved may be material. 62 Tabl e of Contents We will also need additional financing in the future to repay or refinance our existing debt at or prior to maturity, and to fund our growth, which may include issuance of additional debt, equity or convertible securities or engaging in other capital markets or financing transactions.
We will also need additional financing in the future to repay or refinance our existing debt at or prior to maturity, and to fund our growth, which may include issuance of additional debt, equity or convertible securities or engaging in other capital markets or financing transactions.
On January 25, 2024, our Board of Directors declared a quarterly cash dividend of $0.21 per share on our common stock, payable on March 15, 2024, to stockholders of record at the close of business on February 9, 2024.
On January 30, 2025, our Board of Directors declared a quarterly cash dividend of $0.21 per share on our common stock, payable on March 21, 2025, to stockholders of record at the close of business on February 14, 2025.
The breadth and quality of our product and service offerings have enabled us to establish and maintain long-standing partner relationships.
The breadth and quality of our product and service offerings, coupled with our customer-centric approach, have enabled us to establish and maintain long-standing partner relationships.
PPNR is a non-GAAP financial measure. See “Non-GAAP Financial Measures” and Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures . (2) Return on average assets represents annualized Income from continuing operations divided by average Total assets. (3) Return on average equity represents annualized Income from continuing operations divided by average Total stockholders’ equity.
See “Non-GAAP Financial Measures” and Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures . 61 Tabl e of Contents (2) Return on average assets represents annualized Income from continuing operations divided by average Total assets. (3) Return on average equity represents annualized Income from continuing operations divided by average Total stockholders’ equity.
RECENTLY ADOPTED AND RECENTLY ISSUED ACCOUNTING STANDARDS See “Recently Adopted and Recently Issued Accounting Standards” under Note 1, “Description of Business, Basis of Presentation and Summary of Significant Accounting Policies” to the audited Consolidated Financial Statements.
RECENTLY ADOPTED AND RECENTLY ISSUED ACCOUNTING STANDARDS See “Recently Adopted and Recently Issued Accounting Standards” in Note 1, “Description of Business, Basis of Presentation and Significant Accounting Policies” to the audited Consolidated Financial Statements. 78 Tabl e of Contents
For the year ended December 31, 2023, the net cash provided by investing activities was primarily due to the sale of the BJ’s portfolio, partially offset by the growth of Credit card and other loans, as well as the acquisition of a credit card loan portfolio.
For the year ended December 31, 2023, the net cash provided by investing activities was primarily due to the sale of the BJ’s portfolio, partially offset by the growth of Credit card and other loans, as well as the acquisition of a credit card loan portfolio. Cash Flows from Financing Activities primarily include changes in deposits and long-term debt.
The offering consisted of $350 million of Class A notes with a fixed interest rate of 5.02% per year, $31 million of Class M notes with a fixed interest rate of 5.27% per year, and $18 million of zero coupon Class B notes. The Class M and B notes were retained by us and eliminated from the Consolidated Balance Sheet.
The offering consisted of $500 million of Class A notes with a fixed interest rate of 5.47% per year, $44 million of zero coupon Class M notes, and $26 million of zero coupon Class B notes. The Class M and B notes were retained by us and eliminated from the Consolidated Balance Sheet.
The following table summarizes our retail and wholesale deposit products as of December 31, 2023 and December 31, 2022, by type and associated attributes: Table 9: Deposits December 31, 2023 December 31, 2022 (Millions, except percentages) Deposits Direct-to-consumer (retail) $ 6,454 $ 5,466 Wholesale 7,140 8,321 Total deposits $ 13,594 $ 13,787 Non-maturity deposit products Non-maturity deposits $ 6,597 $ 6,736 Interest rate range 0.70% - 5.64% 0.70% - 4.70% Weighted-average interest rate 4.78 % 3.57 % Certificates of deposit Certificates of deposit $ 6,997 $ 7,051 Interest rate range 0.50% - 5.7% 0.40% - 4.95% Weighted-average interest rate 4.50 % 3.11 % As of December 31, 2023 and December 31, 2022, deposits that exceeded applicable FDIC insurance limits, which are generally $250,000 per depositor, per insured bank, per ownership category, were estimated to be $509 million (4% of Total deposits) and $719 million (5% of Total deposits), respectively.
The following table summarizes our retail and wholesale deposit products by type and associated attributes as of December 31: Table 9: Deposits 2024 2023 (Millions, except percentages) Deposits Direct-to-consumer (retail) $ 7,687 $ 6,454 Wholesale 5,368 7,140 Total deposits $ 13,055 $ 13,594 Non-maturity deposit products Non-maturity deposits $ 6,827 $ 6,597 Interest rate range 0.70% - 4.75% 0.70% - 5.64% Weighted-average interest rate 4.16 % 4.78 % Certificates of deposit Certificates of deposit $ 6,228 $ 6,997 Interest rate range 0.80% - 5.7% 0.50% - 5.70% Weighted-average interest rate 4.64 % 4.50 % As of December 31, 2024 and 2023, deposits that exceeded applicable FDIC insurance limits, which are generally $250,000 per depositor, per insured bank, per ownership category, were estimated to be $574 million (4% of Total deposits) and $509 million (4% of Total deposits), respectively.
These rates also reflect, more broadly, the general macroeconomic conditions, including the effects of persistent inflation and high interest rates. Our Delinquency and Net principal loss rates are also impacted by the magnitude of our Credit card and other loans portfolio, which serves as the denominator in the calculation of these rates.
These rates also reflect, more broadly, the general macroeconomic conditions, including the compounding effect of persistent inflation relative to wage growth, and higher interest rates. Our Delinquency and Net principal loss rates are also impacted by the size of our Credit card and other loans portfolio, which serves as the denominator in the calculation of these rates.
As a result, we opportunistically reduced our wholesale and brokered deposits and paid down a large portion of our secured conduit line balances, discussed further below. 66 Tabl e of Contents Conduit Facilities and Securitization Programs We sell the majority of the credit card loans originated by the Banks to certain of our master trusts (the Trusts).
As a result, we opportunistically reduced our wholesale and brokered deposits, repurchased a portion of our outstanding Convertible Notes and paid down a portion of our secured conduit line balances, shown further below. Securitization Programs Including Conduit Facilities We sell the majority of the credit card loans originated by the Banks to certain of our master trusts (the Trusts).
Credit Agreement In June 2023, we entered into a new credit agreement (the 2023 Credit Agreement) with Parent Company, as borrower, certain of our domestic subsidiaries, as guarantors, JPMorgan Chase Bank, N.A., as administrative agent and lender, and various other financial institutions, as lenders, which provides for a $700 million senior unsecured revolving credit facility (the Revolving Credit Facility) and a $575 million senior unsecured delayed draw term loan facility (the Term Loan Facility), all on terms and subject to the conditions set forth in the 2023 Credit Agreement.
Credit Agreement In June 2023, we entered into our credit agreement with Parent Company, as borrower, certain of our domestic subsidiaries, as guarantors, JPMorgan Chase Bank, N.A., as administrative agent and lender, and various other financial institutions, as lenders, which provides for a $700 million senior unsecured revolving credit facility (the Revolving Credit Facility).
In accordance with the interim final rule, we began to ratably phase-in these effects on January 1, 2022. 70 Tabl e of Contents CRITICAL ACCOUNTING POLICIES AND ESTIMATES Our discussion and analysis of our results of operations and overall financial condition is based upon our audited Consolidated Financial Statements, which have been prepared in accordance with the accounting policies described in Note 1, “Description of Business, Basis of Presentation and Summary of Significant Accounting Policies,” to our audited Consolidated Financial Statements included as part of this Annual Report on Form 10-K.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES Our discussion and analysis of our results of operations and overall financial condition is based upon our audited Consolidated Financial Statements, which have been prepared in accordance with the accounting policies described in Note 1, “Description of Business, Basis of Presentation and Significant Accounting Policies,” to our audited Consolidated Financial Statements included as part of this Annual Report on Form 10-K.
Moody’s S&P Fitch Senior unsecured debt Ba3 BB- BB- Outlook Stable Stable Stable We also seek to maintain appropriate and stable credit ratings for our credit card securitizations issued through World Financial Network Credit Master Card Trust (WFNMT) from the rating agencies (DBRS, S&P and Fitch).
We also seek to maintain appropriate and stable credit ratings for our credit card securitizations issued through World Financial Network Credit Card Master Note Trust (WFNMNT) from the rating agencies (DBRS, S&P and Fitch).
Tangible common equity over Tangible assets (TCE/TA) represents Total stockholders’ equity reduced by Goodwill and intangible assets, net, (TCE) divided by Tangible assets (TA), which is Total assets reduced by Goodwill and intangible assets, net. We use TCE/TA as a metric to evaluate the Company’s capital adequacy and estimate its ability to cover potential losses.
Tangible common equity (TCE) represents Total stockholders' equity reduced by Goodwill and intangible assets, net. We use ROTCE as a metric to evaluate the Company's performance. • Tangible common equity over Tangible assets (TCE/TA) represents TCE divided by Tangible assets (TA), which is Total assets reduced by Goodwill and intangible assets, net.
For additional information about legislative and regulatory matters impacting us, see “Business–Supervision and Regulation” under Part I of this Annual Report on Form 10-K. 69 Tabl e of Contents Quantitative measures, established by regulations to ensure capital adequacy, require the Banks to maintain minimum amounts and ratios of Tier 1 capital to average assets, and Common equity tier 1, Tier 1 capital and Total capital, all to risk weighted assets.
For additional information about legislative and regulatory matters impacting us, see “Business–Supervision and Regulation” under Part I of this Annual Report on Form 10-K, as well as “Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) — Business Environment” and “Risk Factors — Legal, Regulatory and Compliance Risks”. 73 Tabl e of Contents Quantitative measures, established by regulations to ensure capital adequacy, require the Banks to maintain minimum amounts and ratios of Tier 1 capital to average assets, and Common equity tier 1, Tier 1 capital and Total capital, all to risk weighted assets.
As of December 31, 2023, we had approximately $12.8 billion of securitized credit card loans. Securitizations require credit enhancements in the form of cash, spread deposits, additional loans and subordinated classes. The credit enhancement is principally based on the outstanding balances of the series issued by the Trusts and by the performance of the credit card loans in the Trusts.
Securitizations require credit enhancements in the form of cash, spread deposits, additional loans and subordinated classes. The credit enhancement is principally based on the outstanding balances of the series issued by the Trusts and by the performance of the credit card loans in the Trusts.
Such repurchases or exchanges would depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors, and may be funded through the issuance of debt or convertible debt securities.
Such repurchases or exchanges would depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors, and may be funded through cash on hand, borrowings under our revolving credit facility, the issuance of debt or convertible debt securities or other sources of liquidity. The amounts involved may be material.
Subsequent to December 31, 2023, in January 2024 we issued and sold an additional $300 million aggregate principal amount of Senior Notes due 2029. The Senior Notes due 2029 issued in January 2024 were issued as additional notes under the same indenture pursuant to which the initial $600 million of Senior Notes due 2029 were issued in December 2023.
The Senior Notes due 2029 issued in January 2024 were issued as additional notes under the same indenture pursuant to which the initial $600 million of Senior Notes due 2029 were issued in December 2023.
If the efforts to control inflation in the U.S. and globally are not successful and inflationary pressures continue to persist, they could magnify the slowdown in the domestic and global economies and increase the risk of a recession, which may adversely impact our business, results of operations and financial condition.
If the efforts to control inflation in the U.S. and globally are not successful and inflationary pressures continue to persist, they could further increase repayment pressure on consumers as well as the risk of a recessionary environment, which may adversely impact our business, results of operations and financial condition.
A liability for unrecognized tax benefits, representing the difference between a tax position taken or expected to be taken in a tax return and the benefit recognized in the audited Consolidated Financial Statements, inherently requires estimates and judgments.
Uncertainties can lead to changes in the ultimate realization of our deferred tax assets. 77 Tabl e of Contents A liability for unrecognized tax benefits, representing the difference between a tax position taken or expected to be taken in a tax return and the benefit recognized in the audited Consolidated Financial Statements, inherently requires estimates and judgments.
Our management approach is designed, among other things, to maintain appropriate and stable Parent Company unsecured debt ratings from the credit rating agencies which help support our access to cost-effective unsecured funding as a component of our overall liquidity and capital resources.
Our management approach is designed, among other things, to maintain appropriate and stable Parent Company senior unsecured debt ratings from the credit rating agencies which help support our access to cost-effective unsecured funding as a component of our overall liquidity and capital resources. 67 Tabl e of Contents The table below provides a summary of the credit ratings for the senior unsecured long-term debt of Bread Financial Holdings, Inc. as of December 31, 2024: Bread Financial Holdings, Inc.
Table 1: Summary of Our Financial Performance Years Ended December 31, $ Change % Change 2023 2022 2021 2023 to 2022 2022 to 2021 2023 to 2022 2022 to 2021 (Millions, except per share amounts and percentages) Total net interest and non-interest income $ 4,289 $ 3,826 $ 3,272 $ 463 $ 554 12 17 Provision for credit losses 1,229 1,594 544 (365) 1,050 (23) nm Total non-interest expenses 2,092 1,932 1,684 160 248 8 15 Income from continuing operations before income taxes 968 300 1,044 668 (744) nm (71) Provision for income taxes 231 76 247 155 (171) nm (69) Income from continuing operations 737 224 797 513 (573) nm (72) (Loss) income from discontinued operations, net of income taxes (1) (19) (1) 4 (18) (5) nm nm Net income 718 223 801 495 (578) nm (72) Net income per diluted share $ 14.34 $ 4.46 $ 16.02 $ 9.88 $ (11.56) nm (72) Income from continuing operations per diluted share $ 14.74 $ 4.47 $ 15.95 $ 10.27 $ (11.48) nm (72) Net interest margin (2) 19.5 % 19.2 % 18.2 % 0.3 1.0 Return on average equity (3) 27.1 % 9.8 % 40.7 % 17.3 (30.9) Effective income tax rate - continuing operations 23.8 % 25.4 % 23.7 % (1.6) 1.7 ______________________________ (1) Includes amounts that related to the previously disclosed discontinued operations associated with the spinoff of our former LoyaltyOne segment in 2021 and the sale of our former Epsilon segment in 2019.
Table 1: Summary of Our Financial Performance Years Ended December 31, $ Change % Change 2024 2023 2022 2024 to 2023 2023 to 2022 2024 to 2023 2023 to 2022 (Millions, except per share amounts and percentages) Total net interest and non-interest income $ 3,838 $ 4,289 $ 3,826 $ (451) $ 463 (11) 12 Provision for credit losses 1,397 1,229 1,594 168 (365) 14 (23) Total non-interest expenses 2,060 2,092 1,932 (32) 160 (2) 8 Income from continuing operations before income taxes 381 968 300 (587) 668 (61) 223 Provision for income taxes 102 231 76 (129) 155 (56) 203 Income from continuing operations 279 737 224 (458) 513 (62) 230 Loss from discontinued operations, net of income taxes (1) (2) (19) (1) 17 (18) (87) nm Net income 277 718 223 (441) 495 (61) 222 Adjusted net income (2) $ 381 $ 718 $ 223 $ (337) $ 495 (47) 222 Net income per diluted share $ 5.49 $ 14.34 $ 4.46 $ (8.85) $ 9.88 (62) 222 Adjusted net income per diluted share (2) $ 7.55 $ 14.34 $ 4.46 $ (6.79) $ 9.88 (47) 222 Income from continuing operations per diluted share $ 5.54 $ 14.74 $ 4.47 $ (9.20) $ 10.27 (62) 230 Adjusted income from continuing operations per diluted share (2) $ 7.60 $ 14.74 $ 4.47 $ (7.14) $ 10.27 (48) 230 Net interest margin (3) 18.3 % 19.5 % 19.2 % (1.2) 0.3 Return on average tangible common equity (4) 11.4 % 38.0 % 14.2 % (26.6) 23.8 Effective income tax rate – continuing operations 26.7 % 23.8 % 25.4 % 2.9 (1.6) ______________________________ (1) Includes amounts that related to the previously disclosed discontinued operations associated with the spinoff of our former LoyaltyOne segment in 2021 and the sale of our former Epsilon segment in 2019.
We offer DTC retail deposit products, as well as deposits sourced through contractual arrangements with various financial counterparties (often referred to as wholesale deposits, and includes brokered deposits). Across both our retail and wholesale deposits, the Banks offer various non-maturity deposit products that are generally redeemable on demand by the customer, and as such have no scheduled maturity date.
Across both our retail and wholesale deposits, the Banks offer various non-maturity deposit products that are generally redeemable on demand by the customer, and as such have no scheduled maturity date.
Cash used in financing activities was $3,086 million for the year ended December 31, 2023 and cash provided by financing activities was $3,267 million for the year ended December 31, 2022.
Cash used in financing activities was $592 million and $3,086 million for the years ended December 31, 2024 and 2023, respectively.
Typical seasonality of credit card and other loan balance pay downs in the first quarter of 2023, combined with the sale of the BJ’s portfolio in late February 2023, and efforts undertaken throughout the year to reduce our long-term unsecured debt, reduced our funding requirements by over $2.9 billion from year-end 2022.
Efforts undertaken in 2024 to reduce our long-term unsecured debt, along with typical seasonality of credit card and other loan balance pay downs in the first quarter of each year, lowered our funding requirements by approximately $0.3 billion from year-end 2023.
Income Taxes The Provision for income taxes increased for the year ended December 31, 2023, primarily related to a $668 million increase in Income from continuing operations before income taxes in 2023. The effective tax rate was 23.8% and 25.4% for the years ended December 31, 2023 and 2022, respectively.
Income Taxes The Provision for income taxes decreased for the year ended December 31, 2024, primarily driven by a $587 million decrease in Income from continuing operations before income taxes in 2024. The effective tax rate was 26.7% and 23.8% for the years ended December 31, 2024 and 2023, respectively.
(13) Delinquency rate represents outstanding balances that are contractually delinquent (i.e., balances greater than 30 days past due) as of the end of the period, divided by the outstanding principal amount of Credit cards and other loans as of the same period-end.Net loss rate, an annualized rate, represents net principal losses for the period divided by the Average credit card and other loans for the same period, with that Average being the average balance of the loans at the beginning and end of each month, averaged over the period.
(15) Delinquency rate represents outstanding balances that are contractually delinquent (i.e., principal balances greater than 30 days past due) as of the end of the period, divided by the outstanding principal amount of Credit card and other loans as of the same period-end.
This discussion should be read in conjunction with the discussion under “Business Environment”, above. For a discussion of the financial condition and results of operations for 2022 compared with 2021, please refer to Part II, Item 7.
For a discussion of the financial condition and results of operations for 2023 compared with 2022, please refer to Part II, Item 7.
For a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP measures, please see “Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures” that follows.
We believe the use of these Non-GAAP financial measures provide additional clarity in understanding our results of operations and trends. For a reconciliation of these Non-GAAP financial measures to the most directly comparable GAAP measures, please see “Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures” that follows.
(nm) Not meaningful, denoting a variance of 100 percent or more. 55 Tabl e of Contents Table 2: Summary of Total Net Interest and Non-interest Income, After Provision for Credit Losses Years Ended December 31, $ Change % Change 2023 2022 2021 2023 to 2022 2022 to 2021 2023 to 2022 2022 to 2021 (Millions, except percentages) Interest income Interest and fees on loans $ 4,961 $ 4,615 $ 3,861 $ 346 $ 754 8 20 Interest on cash and investment securities 184 69 7 115 62 nm nm Total interest income 5,145 4,684 3,868 461 816 10 21 Interest expense Interest on deposits 541 243 167 298 76 nm 46 Interest on borrowings 338 260 216 78 44 30 20 Total interest expense 879 503 383 376 120 75 31 Net interest income 4,266 4,181 3,485 85 696 2 20 Non-interest income Interchange revenue, net of retailer share arrangements (335) (469) (369) 134 (100) (28) 27 Gain on portfolio sale 230 0 10 230 (10) nm nm Other 128 114 146 14 (32) — — Total non-interest income 23 (355) (213) 378 (142) nm 66 Total net interest and non-interest income 4,289 3,826 3,272 463 554 12 17 Provision for credit losses 1,229 1,594 544 (365) 1,050 (23) nm Total net interest and non-interest income, after provision for credit losses $ 3,060 $ 2,232 $ 2,728 $ 828 $ (496) 37 (18) ______________________________ (nm) Not meaningful, denoting a variance of 100 percent or more.
(nm) Not meaningful, denoting a variance of 1,000 percent or more. 58 Tabl e of Contents Table 2: Summary of Total Net Interest and Non-interest Income, After Provision for Credit Losses Years Ended December 31, $ Change % Change 2024 2023 2022 2024 to 2023 2023 to 2022 2024 to 2023 2023 to 2022 (Millions, except percentages) Interest income Interest and fees on loans $ 4,820 $ 4,961 $ 4,615 $ (141) $ 346 (3) 8 Interest on cash and investment securities 204 184 69 20 115 11 165 Total interest income 5,024 5,145 4,684 (121) 461 (2) 10 Interest expense Interest on deposits 608 541 243 67 298 12 122 Interest on borrowings 352 338 260 14 78 4 30 Total interest expense 960 879 503 81 376 9 75 Net interest income 4,064 4,266 4,181 (202) 85 (5) 2 Non-interest income Interchange revenue, net of retailer share arrangements (381) (335) (469) (46) 134 14 (28) Gain on portfolio sale 11 230 — (219) 230 (95) nm Other 144 128 114 16 14 12 13 Total non-interest income (226) 23 (355) (249) 378 nm (107) Total net interest and non-interest income 3,838 4,289 3,826 (451) 463 (11) 12 Provision for credit losses 1,397 1,229 1,594 168 (365) 14 (23) Total net interest and non-interest income, after provision for credit losses $ 2,441 $ 3,060 $ 2,232 $ (619) $ 828 (20) 37 ______________________________ (nm) Not meaningful, denoting a variance of 1,000 percent or more.
Provision for credit losses decreased relative to 2022 driven by a reserve release in the current year of $136 million, included in which was $235 million related primarily to the sale of the BJ’s portfolio; as compared with a $626 million reserve build in the prior year.
Provision for credit losses increased for the year ended December 31, 2024, driven by a $92 million reserve release in the current year compared with a $136 million reserve release in the prior year, with the release in the prior year primarily related to the sale of the BJ’s portfolio.
See “Non-GAAP Financial Measures” and Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures . 58 Tabl e of Contents (12) Payment rate represents consumer payments during the last month of the period, divided by the beginning-of-month Credit card and other loans, including held for sale in applicable periods.
(14) Payment rate represents consumer payments during the last month of the period, divided by the beginning-of-month Credit card and other loans, including held for sale in applicable periods.