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.
Biggest change(13) Reserve rate represents the Allowance for credit losses divided by End-of-period credit card and other loans. 63 Tabl e of Contents Table 5: Net Interest Margin Year Ended December 31, 2025 Average Balance Interest Income / Expense Average Yield / Rate (Millions, except percentages) Cash and investment securities $ 4,232 $ 173 4.08 % Credit card and other loans 17,850 4,739 26.55 % Total interest-earning assets 22,082 4,912 22.24 % Direct-to-consumer (retail) deposits 8,087 349 4.31 % Wholesale deposits 5,252 205 3.91 % Interest-bearing deposits 13,339 554 4.15 % Secured borrowings 3,306 192 5.79 % Unsecured borrowings 1,115 108 9.72 % Interest-bearing borrowings 4,421 300 6.78 % Total interest-bearing liabilities 17,760 854 4.81 % Net interest income $ 4,058 Net interest margin (1) 18.4 % Year Ended December 31, 2024 Average Balance Interest Income / Expense Average Yield / Rate (Millions, except percentages) Cash and investment securities $ 4,116 $ 204 4.96 % Credit card and other loans 18,084 4,820 26.65 % Total interest-earning assets 22,200 5,024 22.63 % Direct-to-consumer (retail) deposits 7,174 349 4.86 % Wholesale deposits 5,919 259 4.38 % Interest-bearing deposits 13,093 608 4.64 % Secured borrowings 3,576 236 6.58 % Unsecured borrowings 1,247 116 9.33 % Interest-bearing borrowings 4,823 352 7.29 % Total interest-bearing liabilities 17,916 960 5.36 % Net interest income $ 4,064 Net interest margin (1) 18.3 % ______________________________ (1) Net interest margin represents annualized Net interest income divided by average Total interest-earning assets. 64 Tabl e of Contents Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures Years Ended December 31, % Change 2025 2024 2023 2025 to 2024 2024 to 2023 (Millions, except per share amounts and percentages) Adjusted net income available to common stockholders Net income available to common stockholders $ 518 $ 277 $ 718 87 (61) Impacts from debt repurchases 57 111 1 (49) nm Adjusted net income available to common stockholders $ 575 $ 388 $ 719 48 (46) Adjusted net income available to common stockholders per diluted share Net income available to common stockholders per diluted share $ 10.89 $ 5.49 $ 14.34 98 (62) Impacts from debt repurchases $ 1.20 $ 2.20 $ 0.02 (46) nm Adjusted net income available to common stockholders per diluted share $ 12.09 $ 7.69 $ 14.36 57 (46) Adjusted income from continuing operations per diluted share Income from continuing operations per diluted share $ 10.96 $ 5.54 $ 14.74 98 (62) Impacts from debt repurchases $ 1.20 $ 2.20 $ 0.02 (46) nm Adjusted income from continuing operations per diluted share $ 12.16 $ 7.74 $ 14.76 57 (48) Adjusted total non-interest expenses Total non-interest expenses $ 1,988 $ 2,060 $ 2,092 (3) (2) Impacts from debt repurchases 74 117 1 (36) nm Adjusted total non-interest expenses 1,914 1,943 2,091 (1) (7) Pretax pre-provision earnings (PPNR) Income from continuing operations before income taxes 615 381 968 61 (61) Provision for credit losses 1,242 1,397 1,229 (11) 14 Pretax pre-provision earnings (PPNR) 1,857 1,778 2,197 4 (19) Less: Gain on portfolio sale (3) (11) (230) (71) (95) Add: Impacts from debt repurchases 74 117 1 (36) nm PPNR excluding gain on portfolio sale and impacts from debt repurchases 1,928 1,884 1,968 2 (4) Average tangible common equity Average total stockholders’ equity 3,293 3,214 2,722 2 18 Less: Average preferred stock (7) — — nm — Less: Average goodwill and intangible assets, net (733) (753) (780) (3) (4) Average tangible common equity 2,553 2,461 1,942 4 27 Tangible common equity (TCE) Total stockholders’ equity 3,327 3,051 2,918 9 5 Less: Preferred stock (71) — — nm — Less: Goodwill and intangible assets, net (716) (746) (762) (4) (2) Tangible common equity (TCE) $ 2,540 $ 2,305 $ 2,156 10 7 ______________________________ (nm) Not meaningful, denoting a variance of 1,000 percent or more. 65 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.
Additionally, we deliver growth for some of the most recognized brands in travel & entertainment, health & beauty, jewelry and specialty apparel through our private label and co-brand credit cards and pay-over-time products providing choice and value to our shared customers.
Additionally, we deliver growth for some of the most recognized brands in travel and entertainment, health and beauty, jewelry and specialty apparel through our private label and co-brand credit cards and pay-over-time products providing choice and value to our shared customers.
(2) Net principal losses and Net principal losses as a percentage of average credit card and other loans for December 31, 2023 and 2022 were impacted by the transition of our credit card processing services in June 2022. CONSOLIDATED LIQUIDITY AND CAPITAL RESOURCES Overview We maintain a strong focus on liquidity and capital.
(2) Net principal losses and Net principal losses as a percentage of average credit card and other loans for December 31, 2023 were impacted by the transition of our credit card processing services in June 2022. CONSOLIDATED LIQUIDITY AND CAPITAL RESOURCES Overview We maintain a strong focus on liquidity and capital.
For the year ended December 31, 2024, the net cash used in financing activities was primarily driven by net repayments of unsecured borrowings, including our repurchased Convertible Notes, and a net decrease in wholesale deposits, partially offset by the net borrowings of debt issued by consolidated variable interest entities (securitizations).
For the year ended December 31, 2024, the net cash used in financing activities was primarily driven by net repayments of unsecured borrowings, including our repurchased Convertible Notes, and a net decrease in wholesale deposits, partially offset by the net borrowings of debt issued by consolidated variable interest entities.
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.
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 relates to contractual indemnification and tax-related matters.
For additional information refer to Note 22, “Discontinued Operations and Bank Holding Company Financial Presentation” to the Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2021.
For additional information refer to Note 22, “Discontinued Operations and Bank Holding Company Financial Presentation” to the audited Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2021.
During times where there may be potential risks from adverse developments in the banking industry and/or increased financial sector volatility, we may invoke our contingency funding plan to enhance daily monitoring of our liquidity and funding positions, determine potential mitigating actions if necessary and provide enhanced reporting to our Boards of Directors, at both the Bread Financial and Bank-levels, and regulators.
During times where there may be potential risks from adverse developments in the banking industry and/or increased financial sector volatility, we may invoke our contingency funding plans to enhance daily monitoring of our liquidity and funding positions, determine potential mitigating actions, if necessary, and provide enhanced reporting to our Boards of Directors, at both the Bread Financial and Bank-levels, and regulators.
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.
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 to offset increased costs of employee compensation and other operating expenses impacted by inflation.
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.
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.
Under the interim final rule, the amount of adjustments to regulatory capital deferred until the phase-in period includes both the initial impact of our adoption of CECL as of January 1, 2020, and 25% of subsequent changes in our Allowance for credit losses during each quarter of the two-year period ended December 31, 2021.
Under the interim final rule, the amount of adjustments to regulatory capital deferred until the phase-in period included both the initial impact of our adoption of CECL as of January 1, 2020, and 25% of subsequent changes in our Allowance for credit losses during each quarter of the two-year period ended December 31, 2021.
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).
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, Raymour & Flanigan, Saks Fifth Avenue, Signet, Ulta and Victoria’s Secret, as well as small- and medium-sized businesses (SMBs).
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.
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, subordinated notes, preferred stock 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.
(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.
(11) 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.
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.
BUSINESS ENVIRONMENT This Business Environment section provides an overview of our results of operations and financial position for the year ended December 31, 2025, as well as our related outlook for 2026 and certain of the uncertainties associated with achieving that outlook.
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.
Our primary sources of liquidity include cash generated from operating activities, our bank credit facility, issuances of senior unsecured, subordinated or convertible debt securities and preferred stock 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.
Funding Sources As referenced above, 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.
Funding Sources As referenced above, our primary sources of liquidity include cash generated from operating activities, our bank credit facility, issuances of senior unsecured, subordinated or convertible debt securities and preferred stock by our Parent Company, financings through our securitization programs, and deposits with the Banks.
Our estimate under the Current Expected Credit Loss (CECL) approach involves significant judgments from a modeling and forecasting perspective, and is significantly influenced by the composition, characteristics and quality of our Credit card and other loans portfolio, as well as the prevailing economic conditions and forecasts utilized.
Our estimate under the CECL approach involves significant judgments from a modeling and forecasting perspective, and is significantly influenced by the composition, characteristics and quality of our Credit card and other loans portfolio, as well as the prevailing economic conditions and forecasts utilized.
See “Non-GAAP Financial Measures” and Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures . Total Non-interest Expenses Non-interest expenses: Total non-interest expenses decreased for the year ended December 31, 2024.
See “Non-GAAP Financial Measures” and Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures . Total Non-interest Expenses Non-interest expenses: Total non-interest expenses decreased for the year ended December 31, 2025.
Critical accounting estimates are defined as those that are both most important to the portrayal of our financial position and operating results, and require management’s most subjective judgments, which for us is our Allowance for credit losses, Provision for income taxes and Goodwill impairment.
Critical accounting estimates are defined as those that are both most important to the portrayal of our financial position and operating results, and require management’s most subjective judgments, which for us is our Allowance for credit losses and Goodwill impairment.
On November 20, 2023, following the consent of the Board of Managers of Comenity Servicing LLC (the Servicer), the FDIC issued a consent order to the Servicer. The Servicer is not one of our Bank subsidiaries, but is our wholly-owned subsidiary that services substantially all of our loans.
In November 2023 following the consent of the Board of Managers of Comenity Servicing LLC (the Servicer), the FDIC issued a consent order to the Servicer. The Servicer is not one of our Bank subsidiaries, but is our wholly-owned subsidiary that services substantially all of our loans.
Our primary uses of liquidity are for underwriting Credit card and other loans, scheduled payments of principal and interest on our debt, operational expenses, capital expenditures, including digital and product innovation and technology enhancements, stock repurchases and dividends.
Our primary uses of liquidity are for underwriting Credit card and other loans, scheduled payments of principal and interest on our debt, operational expenses, capital expenditures, including digital and product innovation and technology enhancements, repurchases of equity and debt securities, and payments of dividends.
“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.
“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, 2024, filed with the SEC on February 14, 2025, which discussion is incorporated herein by reference from such prior report on Form 10-K.
This section should be read in conjunction with the other information appearing in this Annual Report on Form 10-K, including “Consolidated Results of Operations”, “Risk Factors”, and “Cautionary Note Regarding Forward-Looking Statements”, which provide further discussion of variances in our results of operations over the periods of comparison, along with other factors that could impact future results and the Company achieving its outlook.
This section should be read in conjunction with the other information appearing in this Annual Report on Form 10-K, including “Consolidated Results of Operations,” “Risk Factors,” and “Cautionary Note Regarding Forward-Looking Statements,” which provide further discussion of variances in our results of operations over the periods of comparison, along with other factors that could impact future results and the Company achieving its outlook.
Our Allowance for credit losses decreased as of December 31, 2024 relative to December 31, 2023, due primarily to lower Credit card and other loans, as well as a modest decrease in the reserve rate over the period.
Our Allowance for credit losses decreased as of December 31, 2025 relative to December 31, 2024, due primarily to lower Credit card and other loans, as well as a decrease in the reserve rate over the period.
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.
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.
Net loss rates for our Credit card and other loans portfolio also have historically exhibited seasonal patterns and generally tend to be the highest in the first quarter of the year.
Net principal loss rates for our Credit card and other loans portfolio also have historically exhibited seasonal patterns and generally tend to be the highest in the first quarter of the year and lowest in the third quarter.
Such risk retention requirements may limit our liquidity by restricting the amount of asset-backed securities we are able to issue or affecting the timing of future issuances of asset-backed securities. We satisfy such risk retention requirements by maintaining a seller’s interest calculated in accordance with Regulation RR.
Such risk retention requirements may limit our liquidity by restricting the amount of asset-backed securities we are able to issue or affecting the timing of future 73 Tabl e of Contents issuances of asset-backed securities. We satisfy such risk retention requirements by maintaining a seller’s interest calculated in accordance with Regulation RR.
The following table provides our net principal losses for the periods presented: Table 8: Net Principal Losses on Credit Card and Other Loans 2024 2023 2022 (Millions, except percentages) Average credit card and other loans $ 18,084 $ 18,216 $ 17,768 Net principal losses (1)(2) 1,489 1,365 968 Net principal losses as a percentage of average credit card and other loans (1)(2) 8.2 % 7.5 % 5.4 % ______________________________ (1) As a result of hurricanes Helene and Milton we froze delinquency progression for cardholders in FEMA identified impact zones for one billing cycle, which resulted in modestly lower Net principal losses and Net principal losses as a percentage of average credit card and other loans in the fourth quarter of 2024, and consequently these actions will negatively impact Net principal losses and Net principal losses as a percentage of average credit card and other loans in the second quarter of 2025.
The following table provides our net principal losses for the periods presented: Table 8: Net Principal Losses on Credit Card and Other Loans 2025 2024 2023 (Millions, except percentages) Average credit card and other loans $ 17,850 $ 18,084 $ 18,216 Net principal losses (1)(2) 1,377 1,489 1,365 Net principal losses as a percentage of average credit card and other loans (1)(2) 7.7 % 8.2 % 7.5 % ______________________________ (1) As a result of hurricanes Helene and Milton we froze delinquency progression for cardholders in FEMA identified impact zones for one billing cycle, which resulted in modestly lower Net principal losses and Net principal losses as a percentage of average credit card and other loans in the fourth quarter of 2024, and consequently these actions negatively impacted Net principal losses and Net principal losses as a percentage of average credit card and other loans in the second quarter of 2025.
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.
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 $184 million in the Allowance for credit losses as of December 31, 2025, with a corresponding change in the Provision for credit losses.
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.
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 80 Tabl e of Contents not necessary.
These transactions are expected generally to reduce potential dilution to our common stock upon any conversion of Convertible Notes and/or offset any cash payments we are required to make in excess of the principal amount of the Convertible Notes, with such reduction and/or offset subject to a cap, based on the cap price.
At that time, these transactions were expected generally to reduce potential dilution to our common stock upon any conversion of Convertible Notes and/or offset any cash payments we were required to make in excess of the principal amount of the Convertible Notes, with such reduction and/or offset subject to a cap, based on the cap price.
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 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 any persistent effects therefrom, which may result in higher delinquencies and increased credit losses, as reflected in our elevated Reserve rate.
Credit Ratings In November 2023, we obtained credit ratings for our Parent Company from the major credit rating agencies, Moody’s Investor Services (Moody’s), Standard & Poor’s (S&P) and Fitch Ratings (Fitch), in order to facilitate debt financings and broaden the investor base for our Parent Company debt securities.
Credit Ratings We obtain credit ratings for our Parent Company from the major credit rating agencies, Moody’s Investor Services (Moody’s), Standard & Poor’s (S&P) and Fitch Ratings (Fitch), in order to facilitate debt financings and broaden the investor base for our Parent Company debt securities.
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.
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.” 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, each to risk weighted assets.
The Banks adopted the option provided by the interim final rule issued by joint federal bank regulatory agencies, which largely delayed the effects of the current expected credit loss (CECL) model on their regulatory capital for two years, until January 1, 2022, after which the effects are phased-in over a three-year period through December 31, 2024.
The Banks adopted the option provided by the interim final rule issued by joint federal bank regulatory agencies, which largely delayed the effects of the CECL model on their regulatory capital for two years, until January 1, 2022, after which the effects were phased-in over a three-year period through December 31, 2024.
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.
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 new debt securities or other sources of liquidity.
For example, as a result of hurricanes Helene and Milton in 2024 we froze delinquency progression for cardholders in FEMA identified impact zones for one billing cycle. Our modifications, for customers who have requested assistance and meet certain qualifying requirements, come in the form of reduced payment 65 Tabl e of Contents requirements, interest rate reductions and late fee waivers.
For example, as a result of hurricanes Helene and Milton in September and October of 2024, respectively, we froze delinquency progression for cardholders in FEMA identified impact zones for one billing cycle. Our modifications, for customers who have requested assistance and meet certain qualifying requirements, come in the form of reduced payment requirements, interest rate reductions and late fee waivers.
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).
Credit Agreement In October 2024, we entered into our amended credit agreement with the 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), which matures in October 2028.
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.
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 13: Cash Flows 2025 2024 2023 (Millions) Total cash provided by (used in): Operating activities $ 2,092 $ 1,859 $ 1,987 Investing activities (1,371) (1,169) 788 Financing activities (807) (592) (3,086) Net (decrease) increase in cash, cash equivalents and restricted cash $ (86) $ 98 $ (311) 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.
Net Principal Losses: Our net principal losses include the principal amount of losses that are deemed uncollectible, less recoveries, and exclude charged-off interest, fees and third-party fraud losses (including synthetic fraud). Charged-off interest and fees reduce Interest and fees on loans, while third-party fraud losses are recorded in Card and processing expenses.
Net Principal Losses: Our net principal losses include the principal amount of Credit card and other loans that are deemed uncollectible, less recoveries, and exclude charged-off interest, fees and third-party fraud losses (including synthetic fraud). 66 Tabl e of Contents Charged-off interest and fees reduce Interest and fees on loans, while third-party fraud losses are recorded in Card and processing expenses.
For the year ended December 31, 2024, the net cash used in investing activities was primarily due to Net principal losses and the purchase of a credit card loan portfolio, partially offset by the paydown of Credit card and other loans and the sale of a credit card loan portfolio.
For the years 75 Tabl e of Contents ended December 31, 2025 and 2024, the net cash used in investing activities was primarily due to Net principal losses, and for the year ended December 31, 2024, the purchase of a credit card loan portfolio, partially offset by the paydown of Credit card and other loans and the sale of a credit card loan portfolio.
We use Adjusted total non-interest expenses , Adjusted net income , and Adjusted earnings per diluted share to evaluate the ongoing operations of the Company excluding the volatility that can occur from the impact of our repurchased Convertible Notes. • Pretax pre-provision earnings (PPNR) represents Income from continuing operations before income taxes and the Provision for credit losses.
We use Adjusted total non-interest expenses , Adjusted net income , and Adjusted earnings per diluted share to evaluate the ongoing operations of the Company excluding the volatility that can occur from the impacts of our debt repurchases. • Pretax pre-provision earnings (PPNR) represents Income from continuing operations before income taxes and the Provision for credit losses.
In addition, in this report we may refer to the retailers and other companies with whom we do business as our “partners”, “brand partners”, or “clients”, provided that the use of the term “partner”, “partnering” or any similar term does not mean or imply a formal legal partnership, and is not meant in any way to alter the terms of Bread Financial’s relationship with any third parties.
In addition, in this report we may refer to the retailers and other companies with whom we do business as our “partners,” “brand partners,” or “clients,” provided that the use of the term “partner,” “partnering” or any similar term does not mean or imply a formal legal partnership, and is not meant in any way to alter the terms of Bread Financial’s relationship with any third parties.
Deposits We utilize a variety of deposit products to finance our operating activities, including funding for our non-securitized credit card and other loans, and to fund the securitization enhancement requirements of the Banks.
Deposits The Banks use a variety of deposit products to finance their operating activities, including funding for non-securitized credit card and other loans, and to fund their securitization enhancement requirements.
In connection with the Repurchases, we recognized a $107 million inducement expense in Other non-interest expenses representing the total settlement value, inclusive of transaction fees, in excess of the total conversion value (calculated in accordance with the indenture governing the Convertible Notes), as well as an $88 million reduction in Additional paid-in capital (APIC) related to the total conversion value paid in excess of the carrying value of the Convertible Notes repurchased and a deferred tax impact.
In connection with the repurchases, we recognized a $3 million inducement expense in Other non-interest expenses representing the total settlement value, inclusive of transaction fees, in excess of the total conversion value (calculated in accordance with the indenture governing the Convertible Notes), as well as a $4 million reduction in Additional paid-in capital (APIC) related to the total conversion 69 Tabl e of Contents value paid in excess of the carrying value of the Convertible Notes repurchased and a deferred tax impact.
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.
If the efforts to control inflation in the U.S. and globally are not successful and inflationary pressures continue to persist, including due to changes to, or the imposition of, tariffs and/or trade barriers, they could further increase repayment pressure on consumers as well as the risk of a recessionary environment or stagflation which may adversely impact our business, results of operations and financial condition.
Prior to 2024, average balances represent the average balance at the beginning and end of each month, averaged over the periods indicated. (1) PPNR represents Income from continuing operations before income taxes and the Provision for credit losses. PPNR is a Non-GAAP financial measure.
Prior to 2024, average balances represent the average balance at the beginning and end of each month, averaged over the periods indicated. * Represents a Non-GAAP financial measure. See “Non-GAAP Financial Measures” and Table 6: Reconciliation of GAAP to Non-GAAP Financial Measures . (1) PPNR represents Income from continuing operations before income taxes and the Provision for credit losses.
The following table provides the delinquency trends on our Credit card and other loans portfolio based on the principal balances outstanding as of December 31: Table 7: Delinquency Trends on Credit Card and Other Loans 2024 % of Total 2023 % of Total (Millions, except percentages) Credit card and other loans outstanding ─ principal $ 17,418 100.0 % $ 17,906 100.0 % Outstanding balances contractually delinquent: 31 to 60 days $ 299 1.7 % $ 346 1.9 % 61 to 90 days $ 223 1.3 % $ 250 1.4 % 91 or more days $ 512 2.9 % $ 567 3.2 % Total $ 1,034 5.9 % $ 1,163 6.5 % ______________________________ As part of our collections strategy, we may offer temporary and short term programs in order to improve the likelihood of collections and meet the needs of our customers.
The following table provides the delinquency trends on our Credit card and other loans portfolio based on the principal balances outstanding as of December 31: Table 7: Delinquency Trends on Credit Card and Other Loans 2025 % of Total 2024 % of Total (Millions, except percentages) Credit card and other loans outstanding ─ principal $ 16,886 100.0 % $ 17,418 100.0 % Outstanding balances contractually delinquent: 31 to 60 days 283 1.7 % 299 1.7 % 61 to 90 days 215 1.3 % 223 1.3 % 91 or more days 473 2.8 % 512 2.9 % Total $ 971 5.8 % $ 1,034 5.9 % As part of our collections strategy, we may offer temporary and short term programs in order to improve the likelihood of collections and meet the needs of our customers.
Throughout this report, unless stated or the context implies otherwise, the terms “Bread Financial”, “BFH”, the “Company”, “we”, “our” or “us” refer to Bread Financial Holdings, Inc. and its subsidiaries on a consolidated basis. References to “Parent Company” refer to Bread Financial Holdings, Inc. on a parent-only standalone basis.
Throughout this report, unless stated or the context implies otherwise, the terms “Bread Financial,” “BFH,” the “Company,” “we,” “our” or “us” refer to Bread Financial Holdings, Inc. and its subsidiaries on a consolidated basis. References to “Parent Company” refer to Bread Financial Holdings, Inc. on a parent-only standalone basis.
Both our public term asset-backed notes and borrowings under the Conduit Facilities are included in Debt issued by consolidated VIEs in the Consolidated Balance Sheets. 70 Tabl e of Contents The table below summarizes our conduit capacities, borrowings and maturities for the periods presented: Table 10: Conduit Borrowing Capacity Rollforward and Maturities (Millions) December 31, 2023 Commitment December 31, 2024 Conduit Facilities Capacity Drawn (6) Change Capacity Drawn (6) Maturity Date (7) Comenity Bank WFNMNT 2009-VFN (1) $ 2,650 $ 2,015 $ — $ 2,650 $ 1,955 October 2025 WFNMT 2009-VFC1 (2) 275 260 (275) — 141 — Comenity Capital Bank WFCMNT 2009-VFN (3) 2,250 1,025 — 2,250 867 February 2025 CCAST 2023-VFN1 (4) 250 250 — 250 250 September 2025 CCAST 2024-VFN1 (5) — — 200 200 — February 2025 Total $ 5,425 $ 3,550 $ (75) $ 5,350 $ 3,213 __________________________________ (1) 2009-VFN Conduit issued under World Financial Network Credit Card Master Note Trust (WFNMNT).
Both our public term asset-backed notes and borrowings under the Conduit Facilities are included in Debt issued by consolidated variable interest entities (VIEs) in the Consolidated Balance Sheets. 72 Tabl e of Contents The table below summarizes our conduit capacities, borrowings and maturities for the periods presented: Table 10: Conduit Borrowing Capacity Rollforward and Maturities (Millions) December 31, 2024 Commitment December 31, 2025 Conduit Facilities Capacity Drawn (6) Change Capacity Drawn Maturity Date (7) Comenity Bank WFNMNT 2009-VFN (1) $ 2,650 $ 1,955 $ (900) $ 1,750 $ 1,363 October 2026 WFNMT 2009-VFC1 (2) — 141 — — — — Comenity Capital Bank WFCMNT 2009-VFN (3) 2,250 867 (250) 2,000 712 February 2027 CCAST 2023-VFN1 (4) 250 250 (250) — — — CCAST 2024-VFN1 (5) 200 — (200) — — — Total $ 5,350 $ 3,213 $ (1,600) $ 3,750 $ 2,075 __________________________________ (1) 2009-VFN Conduit issued under World Financial Network Credit Card Master Note Trust (WFNMNT).
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.
The amounts involved may be material. 67 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 the issuance of additional debt or equity securities or engaging in other capital markets or financing transactions.
We use PPNR and PPNR excluding gain on portfolio sale and impact from repurchased Convertible Notes as metrics to evaluate our results of operations before income taxes, excluding the volatility that can occur within Provision for credit losses and the one-time nature of a gain on the sale of a portfolio and/or the impact from repurchased Convertible Notes. • Return on average tangible common equity (ROTCE) represents annualized Income from continuing operations divided by average Tangible common equity.
We use PPNR and PPNR excluding any gain on portfolio sale and impacts from debt repurchases as metrics to evaluate our results of operations before income taxes, excluding the movements that can occur within Provision for credit losses and the one-time nature of a gain on the sale of a portfolio and/or the impacts from debt repurchases. • Return on average tangible common equity (ROTCE) represents annualized Income from continuing operations less Dividends to preferred stockholders, divided by average Tangible common equity.
Given the maturities of certain of our outstanding debt instruments and the macroeconomic outlook, it is possible that we will be required to repay, extend or refinance some or all of our maturing debt in volatile and/or unfavorable markets.
Given the maturities of certain of our outstanding debt instruments and depending on the prevailing macroeconomic conditions, it is possible that we may be required to repay, extend or refinance some or all of our future debt maturities in volatile and/or unfavorable markets.
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.
The Banks seek to maintain capital levels and ratios in excess of the minimum regulatory requirements inclusive of the 2.5% Capital Conservation Buffer. 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.
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.
Our partner base is well diversified across a broad range of industries and retail verticals, including travel and entertainment, specialty apparel, health and beauty, jewelry, sporting goods, technology and electronics, as well as home and furniture.
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.
Before we repurchased 100% of our outstanding Convertible Notes, the Convertible Notes bore 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 were scheduled to mature on June 15, 2028, unless earlier repurchased, redeemed or converted.
(16) Net loss rate, an annualized rate, represents net principal losses for the period divided by Average credit card and other loans for the same period. Net loss rate for the years ended December 31, 2023 and 2022 were impacted by the transition of our credit card processing services in June 2022.
(12) Net principal loss rate, an annualized rate, represents net principal losses for the period divided by Average credit card and other loans for the same period, using an average daily balance calculation methodology. Net principal loss rate for the year ended December 31, 2023 was impacted by the transition of our credit card processing services in June 2022.
The Servicer is committed to complying with the longer-term requirements of the consent order, including the enhancement of its compliance management processes and related corporate governance, compliance with the applicable system conversion requirements, and enhanced risk management and reporting.
The Servicer is committed to complying with the longer-term requirements of the consent order, including the enhancement of its compliance management processes and related corporate governance, compliance with the applicable system conversion requirements, and enhanced risk management and reporting. The Servicer has submitted all required deliverables under the consent order to the FDIC for its review and consideration.
(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.
(10) Payment rate represents consumer payments during the period, divided by the aggregate of the opening monthly Credit card and other loans balances during the period, including held for sale in applicable periods.
(3) Net interest margin represents annualized Net interest income divided by average Total interest-earning assets. See also Table 5: Net Interest Margin. (4) Return on average tangible common equity (ROTCE) represents annualized Income from continuing operations divided by average Tangible common equity. Tangible common equity (TCE) represents Total stockholders' equity reduced by Goodwill and intangible assets, net.
(3) Net interest margin represents annualized Net interest income divided by average Total interest-earning assets. See also Table 5: Net Interest Margin. (4) Return on average tangible common equity (ROTCE) represents annualized Income from continuing operations, less Dividends to preferred stockholders, divided by average Tangible common equity.
(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.
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. Adjusted efficiency ratio excludes any gain on portfolio sale and impacts from debt repurchases.
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.
As of December 31, 2025, we had approximately $10.7 billion of securitized credit card loans. Securitizations require credit enhancements in the form of cash, spread deposits, additional loans and/or 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.
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).
Moody’s S&P Fitch Senior unsecured debt Ba2 BB- BB Subordinated debt Ba2 B B+ Preferred stock B1 — B- Outlook Positive Positive Stable 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).
(6) Amounts drawn do not include $1.1 billion and $1.2 billion of debt issued by the Trusts as of December 31, 2024 and 2023, respectively, which were not sold, but were retained by us as a credit enhancement and therefore have been eliminated from the Total.
(6) Amounts drawn do not include $1.1 billion of debt in the form of subordinated notes issued by WFNMNT and WFCMNT as of December 31, 2024, which were not sold, but were retained by us as credit enhancements and therefore have been eliminated from the Total.
Table 4: Summary Financial Highlights – Continuing Operations As of or for the Years Ended December 31, % Change 2024 2023 2022 2024 to 2023 2023 to 2022 (Millions, except per share amounts and percentages) Credit sales $ 26,962 $ 28,900 $ 32,883 (7) (12) PPNR (1) 1,778 2,197 1,894 (19) 16 PPNR excluding gain on portfolio sale and impact from repurchased Convertible Notes (1) 1,874 1,967 1,894 (5) 4 Average credit card and other loans 18,084 18,216 17,768 (1) 3 End-of-period credit card and other loans 18,896 19,333 21,365 (2) (10) End-of-period direct-to-consumer deposits 7,687 6,454 5,466 19 18 Return on average assets (2) 1.3 % 3.3 % 1.0 % (2.0) 2.3 Return on average equity (3) 8.7 % 27.1 % 9.8 % (18.4) 17.3 Return on average tangible common equity (4) 11.4 % 38.0 % 14.2 % (26.6) 23.8 Net interest margin (5) 18.3 % 19.5 % 19.2 % (1.2) 0.3 Loan yield (6) 26.7 % 27.2 % 26.0 % (0.5) 1.2 Efficiency ratio (7) 53.7 % 48.8 % 50.5 % 4.9 (1.7) Double leverage ratio (8) 104.7 % 123.9 % 183.6 % (19.2) (59.7) Common equity tier 1 capital ratio (9) 12.4 % 12.2 % 8.7 % 0.2 3.5 Total risk-based capital ratio (10) 13.8 % 13.6 % 10.1 % 0.2 3.5 Total risk-weighted assets (11) $ 19,928 $ 20,140 $ 22,065 (1.1) (8.7) Tangible common equity / Tangible assets ratio (TCE/TA) (12) 10.4 % 9.6 % 6.0 % 0.8 3.6 Tangible book value per common share (13) $ 46.97 $ 43.70 $ 29.42 7.5 48.5 Payment rate (14) 15.0 % 14.5 % 16.4 % 0.5 (1.9) Delinquency rate (15) 5.9 % 6.5 % 5.5 % (0.6) 1.0 Net loss rate (16) 8.2 % 7.5 % 5.4 % 0.7 2.1 Reserve rate (17) 11.9 % 12.0 % 11.5 % (0.1) 0.5 ______________________________ Note: Beginning in 2024, we revised the calculation of average balances to more closely align with industry practice by incorporating an average daily balance.
Table 4: Summary Financial Highlights – Continuing Operations As of or for the Years Ended December 31, % Change 2025 2024 2023 2025 to 2024 2024 to 2023 (Millions, except per share amounts and percentages) Credit sales $ 27,777 $ 26,962 $ 28,900 3 (7) PPNR * (1) 1,857 1,778 2,197 4 (19) PPNR excluding gain on portfolio sale and impacts from debt repurchases * (1) 1,928 1,884 1,968 2 (4) Average credit card and other loans 17,850 18,084 18,216 (1) (1) End-of-period credit card and other loans 18,805 18,896 19,333 — (2) End-of-period direct-to-consumer (retail) deposits 8,523 7,687 6,454 11 19 Return on average assets (2) 2.4 % 1.3 % 3.3 % 1.1 (2.0) Return on average equity (3) 15.8 % 8.7 % 27.1 % 7.1 (18.4) Return on average tangible common equity * (4) 20.4 % 11.4 % 38.0 % 9.0 (26.6) Net interest margin (5) 18.4 % 18.3 % 19.5 % 0.1 (1.2) Loan yield (6) 26.6 % 26.7 % 27.2 % (0.1) (0.5) Efficiency ratio (7) 51.7 % 53.7 % 48.8 % (2.0) 4.9 Adjusted efficiency ratio (7) 49.8 % 50.8 % 51.5 % (1.0) (0.7) Common equity tier 1 capital ratio (8) 13.0 % 12.4 % 12.2 % 0.6 0.2 Tangible book value per common share * (9) $ 57.57 $ 46.97 $ 43.70 23 7 Cash dividend per common share $ 0.86 $ 0.84 $ 0.84 2 — Payment rate (10) 14.9 % 14.5 % 14.9 % 0.4 (0.4) Delinquency rate (11) 5.8 % 5.9 % 6.5 % (0.1) (0.6) Net principal loss rate (12) 7.7 % 8.2 % 7.5 % (0.5) 0.7 Reserve rate (13) 11.2 % 11.9 % 12.0 % (0.7) (0.1) ______________________________ Note: Beginning in 2024, we revised the calculation of average balances to more closely align with industry practice by incorporating an average daily balance.
(2) 2009-VFC1 Conduit issued under World Financial Network Credit Card Master Trust III (WFNMT). In October 2024, the revolving period of the 2009-VFC1 Conduit expired and the Conduit Facility entered controlled amortization, meaning the period in which principal collections are accumulated to pay down the outstanding principal amount of the notes issued under the Conduit Facility.
(2) 2009-VFC1 Conduit issued under World Financial Network Credit Card Master Trust III (WFNMT) was retired following controlled amortization, meaning the period in which principal collections are accumulated to pay down the outstanding principal amount of the notes issued under the Conduit Facility, in June 2025 pursuant to the termination, consent and waiver agreement.
(3) Total risk-based capital ratio represents total capital divided by total risk-weighted assets. In the calculation of total capital, we follow the Basel III Standardized Approach and therefore tier 1 capital has been increased by tier 2 capital, which for us is the allowable portion of the Allowance for credit losses.
In the calculation of total capital, we follow the Basel III Standardized Approach and therefore tier 1 capital has been increased by tier 2 capital, which for us is comprised of subordinated notes, as well as the allowable portion of the Allowance for credit 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.
Tangible common equity (TCE) represents Total stockholders’ equity reduced by Preferred stock and Goodwill and intangible assets, net. We use ROTCE as a metric to evaluate the Company’s performance. • Tangible book value per common share represents TCE divided by common shares outstanding.
These securitization programs are a principal vehicle through which we finance the Banks’ credit card loans. For this purpose, we use a combination of public term asset-backed notes and private conduit facilities (the Conduit Facilities) with a consortium of lenders, including domestic money center, regional and international banks.
For this purpose, we use a combination of public term asset-backed notes and private conduit facilities (the Conduit Facilities) with a consortium of lenders, including domestic money center, regional and international banks.
(8) Double leverage ratio represents Parent Company investment in subsidiaries divided by BFH consolidated equity. (9) Common equity tier 1 capital ratio represents tier 1 capital divided by total risk-weighted assets. In the calculation of tier 1 capital, we follow the Basel III Standardized Approach and therefore Total stockholders' equity has been reduced, primarily by Goodwill and intangible assets, net.
(8) Common equity tier 1 capital ratio represents tier 1 capital reduced by Preferred stock divided by total risk-weighted assets. In the calculation of tier 1 capital, we follow the Basel III Standardized Approach and therefore Total stockholders ’ equity has been reduced by Goodwill and intangible assets, net.
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.
We have in the past, and may from time to time in the future, retire or repurchase our outstanding debt, including our senior unsecured notes or subordinated notes, through redemptions, cash purchases or exchanges for other securities, in open market purchases, tender offers, privately negotiated transactions or otherwise.
From a GAAP perspective, we paid a premium to induce these repurchases which resulted in an impact to Total non-interest expenses, with a corresponding favorable tax impact, also reflected in Net income and 55 Tabl e of Contents consequently our Earnings per diluted share.
In such transactions, we may pay a premium to induce these repurchases, or in certain cases repurchase at a discount, which, from a GAAP perspective, would result in an impact to Total non-interest expenses, with a corresponding impact also reflected 56 Tabl e of Contents in Net income and consequently our Earnings per diluted share.
From an overall credit quality perspective, our percentage of Vantage 660+ cardholders remains above pre-pandemic levels due to prudent credit tightening and a more diversified product mix, with co-brand and proprietary cards representing a larger proportion of our portfolio. Total non-interest expenses decreased 2% when compared with 2023.
From an overall credit 57 Tabl e of Contents quality perspective, our percentage of cardholders with Vantage scores greater than 660 remains above pre-pandemic levels due to prudent credit management and a more diversified product mix, with co-brand and proprietary cards representing a larger proportion of our portfolio.
Certain of our long-term debt agreements include various restrictive financial and non-financial covenants. If we do not comply with certain of these covenants and an event of default occurs and remains uncured, the maturity of amounts outstanding may be accelerated and become payable, and, with respect to our credit agreement, the associated commitments may be terminated.
If we do not comply with certain of these covenants and an event of default occurs and remains uncured, the maturity of amounts outstanding may be accelerated and become payable, and, with respect to our credit agreement, the associated commitments may be terminated. As of December 31, 2025, we were in compliance with all such covenants.
In the calculation of tier 1 capital, we follow the Basel III Standardized Approach and therefore Total stockholders' equity has been reduced, primarily by Goodwill and intangible assets, net. See below for a reconciliation of our Total stockholders’ equity under GAAP to tier 1 and tier 2 capital under the Basel III Standardized Approach.
In the calculation of tier 1 capital, we follow the Basel III Standardized Approach and therefore Total stockholders’ equity has been reduced, primarily by Goodwill and intangible assets, net. For us, tier 1 capital is primarily comprised of CET1 capital and Preferred stock.
As of December 31, 2024, our Revolving Credit Facility was undrawn and all $700 million remained available for future borrowings under the Revolving Credit Facility. 68 Tabl e of Contents 4.25% Convertible Senior Notes Due 2028 In June 2023, we issued and sold $316 million aggregate principal amount of 4.25% Convertible Senior Notes due 2028 (the Convertible Notes).
As of December 31, 2025, our Revolving Credit Facility was undrawn and all $700 million remained available for future borrowings. 7.000% Senior Notes Due 2026 - Redemption In January 2025, with cash on hand, we redeemed the remaining $100 million in aggregate principal amount of our 7.000% Senior Notes due 2026. 4.25% Convertible Senior Notes Due 2028 - Repurchases In June 2023, we issued and sold $316 million aggregate principal amount of 4.25% Convertible Senior Notes due 2028 (the Convertible Notes).
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.
Based on these regulations, as of December 31, 2025 and 2024, each Bank met all capital requirements to which it was subject, and maintained capital ratios in excess of the 76 Tabl e of Contents minimums required to qualify as well capitalized.
We have shown adjustments to these three financial statement line items, for total Company as well as for continuing operations, to exclude the impact from our repurchased Convertible Notes.
For our prior debt repurchases, we show adjustments to these three financial statement line items, for total Company as well as for continuing operations, to exclude the impacts from our debt repurchases.
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.
Business — Supervision and Regulation — Planned Merger of CB with and into CCB.” The following table provides the actual capital ratios and minimum ratios for the Company, as well as each Bank, as of December 31: Table 14: Capital Ratios Ratio/Dollar Value Minimum Ratio for Capital Adequacy Purposes * Minimum Ratio to be Well Capitalized under Prompt Corrective Action Provisions (Millions, except percentages) 2025 2024 Total Company Common equity tier 1 capital ratio (1) 13.0 % 12.4 % 4.5 % N/A Tier 1 capital ratio (2) 13.4 12.4 6.0 N/A Total risk-based capital ratio (3) 16.8 13.8 8.0 N/A Tier 1 leverage capital ratio (4) 12.4 11.5 4.0 N/A Total risk-weighted assets (5) $ 19,755 $ 19,928 Comenity Bank Common equity tier 1 capital ratio (1) 15.1 % 16.5 % 4.5 % 6.5 % Tier 1 capital ratio (2) 15.1 16.5 6.0 8.0 Total risk-based capital ratio (3) 16.5 17.9 8.0 10.0 Tier 1 leverage capital ratio (4) 14.1 15.3 4.0 5.0 Comenity Capital Bank Common equity tier 1 capital ratio (1) 13.5 % 15.4 % 4.5 % 6.5 % Tier 1 capital ratio (2) 14.1 15.4 6.0 8.0 Total risk-based capital ratio (3) 17.5 16.7 8.0 10.0 Tier 1 leverage capital ratio (4) 13.2 14.3 4.0 5.0 ______________________________ * The listed capital adequacy ratios exclude the Capital Conservation Buffer.
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
See Note 6, “Goodwill and Intangible Assets, Net ” to our audited Consolidated Financial Statements for additional information. 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.