Exhibit 99.2


SYNCHRONY FINANCIAL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FINANCIAL SUMMARY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited, in millions, except per share statistics)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
Six Months Ended
 
 
 
 
Jun 30,
2018
 
Mar 31,
2018
 
Dec 31,
2017
 
Sep 30,
2017
 
Jun 30,
2017
 
2Q'18 vs. 2Q'17
 
Jun 30,
2018
 
Jun 30,
2017
 
YTD'18 vs. YTD'17
EARNINGS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
$
3,737

 
$
3,842

 
$
3,916

 
$
3,876

 
$
3,637

 
$
100

2.7
 %
 
$
7,579

 
$
7,224

 
$
355

4.9
 %
Retailer share arrangements
(653
)
 
(720
)
 
(779
)
 
(805
)
 
(669
)
 
16

(2.4
)%
 
(1,373
)
 
(1,353
)
 
(20
)
1.5
 %
Net interest income, after retailer share arrangements
3,084

 
3,122

 
3,137

 
3,071

 
2,968

 
116

3.9
 %
 
6,206

 
5,871

 
335

5.7
 %
Provision for loan losses
1,280

 
1,362

 
1,354

 
1,310

 
1,326

 
(46
)
(3.5
)%
 
2,642

 
2,632

 
10

0.4
 %
Net interest income, after retailer share arrangements and provision for loan losses
1,804

 
1,760

 
1,783

 
1,761

 
1,642

 
162

9.9
 %
 
3,564

 
3,239

 
325

10.0
 %
Other income
63

 
75

 
62

 
76

 
57

 
6

10.5
 %
 
138

 
150

 
(12
)
(8.0
)%
Other expense
975

 
988

 
970

 
958

 
911

 
64

7.0
 %
 
1,963

 
1,819

 
144

7.9
 %
Earnings before provision for income taxes
892

 
847

 
875

 
879

 
788

 
104

13.2
 %
 
1,739

 
1,570

 
169

10.8
 %
Provision for income taxes
196

 
207

 
490

 
324

 
292

 
(96
)
(32.9
)%
 
403

 
575

 
(172
)
(29.9
)%
Net earnings
$
696

 
$
640

 
$
385

 
$
555

 
$
496

 
$
200

40.3
 %
 
$
1,336

 
$
995

 
$
341

34.3
 %
Net earnings attributable to common stockholders
$
696

 
$
640

 
$
385

 
$
555

 
$
496

 
$
200

40.3
 %
 
$
1,336


$
995


$
341

34.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted net earnings(1)
$
696

 
$
640

 
$
545

 
$
555

 
$
496

 
$
200

40.3
 %
 
$
1,336

 
$
995

 
$
341

34.3
 %
 


 


 


 
 
 
 
 
 
 
 


 


 


 
COMMON SHARE STATISTICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic EPS
$
0.93

 
$
0.84

 
$
0.49

 
$
0.70

 
$
0.62

 
$
0.31

50.0
 %
 
$
1.76

 
$
1.23

 
$
0.53

43.1
 %
Diluted EPS
$
0.92

 
$
0.83

 
$
0.49

 
$
0.70

 
$
0.61

 
$
0.31

50.8
 %
 
$
1.75

 
$
1.23

 
$
0.52

42.3
 %
Adjusted diluted EPS(1)
$
0.92

 
$
0.83

 
$
0.70

 
$
0.70

 
$
0.61

 
$
0.31

50.8
 %
 
$
1.75

 
$
1.23

 
$
0.52

42.3
 %
Dividend declared per share
$
0.15

 
$
0.15

 
$
0.15

 
$
0.15

 
$
0.13

 
$
0.02

15.4
 %
 
$
0.30

 
$
0.26

 
$
0.04

15.4
 %
Common stock price
$
33.38

 
$
33.53

 
$
38.61

 
$
31.05

 
$
29.82

 
$
3.56

11.9
 %
 
$
33.38

 
$
29.82

 
$
3.56

11.9
 %
Book value per share
$
19.37

 
$
18.88

 
$
18.47

 
$
18.40

 
$
18.02

 
$
1.35

7.5
 %
 
$
19.37

 
$
18.02

 
$
1.35

7.5
 %
Tangible common equity per share(2)
$
16.84

 
$
16.55

 
$
16.22

 
$
16.15

 
$
15.79

 
$
1.05

6.6
 %
 
$
16.84

 
$
15.79

 
$
1.05

6.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning common shares outstanding
760.3

 
770.5

 
782.6

 
795.3

 
810.8

 
(50.5
)
(6.2
)%
 
770.5

 
817.4

 
(46.9
)
(5.7
)%
Issuance of common shares

 

 

 

 

 

 %
 

 

 

 %
Stock-based compensation
0.3

 
0.2

 
0.1

 
0.1

 
0.2

 
0.1

50.0
 %
 
0.5

 
0.2

 
0.3

150.0
 %
Shares repurchased
(14.0
)
 
(10.4
)
 
(12.2
)
 
(12.8
)
 
(15.7
)
 
1.7

(10.8
)%
 
(24.4
)
 
(22.3
)
 
(2.1
)
9.4
 %
Ending common shares outstanding
746.6

 
760.3

 
770.5

 
782.6

 
795.3

 
(48.7
)
(6.1
)%
 
746.6

 
795.3

 
(48.7
)
(6.1
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding
752.2

 
763.7

 
778.7

 
787.3

 
804.0

 
(51.8
)
(6.4
)%
 
757.9

 
808.5

 
(50.6
)
(6.3
)%
Weighted average common shares outstanding (fully diluted)
758.3

 
770.3

 
784.0

 
790.9

 
807.4

 
(49.1
)
(6.1
)%
 
764.3

 
812.2

 
(47.9
)
(5.9
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Adjusted net earnings and Adjusted diluted EPS are non-GAAP measures. These measures represent the corresponding GAAP measure, adjusted to exclude the effects to Provision for income taxes in the quarter ended December 31, 2017, resulting from the Tax Cuts and Jobs Act of 2017 (the “Tax Act”). The effects primarily relate to additional tax expense arising from the remeasurement of our net deferred tax asset to reflect the reduction in the U.S. corporate tax rate from 35% to 21%. For a corresponding reconciliation to a GAAP financial measure, see Reconciliation of Non-GAAP Measures and Calculations of Regulatory Measures.
(2) Tangible Common Equity ("TCE") is a non-GAAP measure. For corresponding reconciliation of TCE to a GAAP financial measure, see Reconciliation of Non-GAAP Measures and Calculations of Regulatory Measures.

1



SYNCHRONY FINANCIAL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SELECTED METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited, $ in millions, except account data)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
Six Months Ended
 
 
 
 
Jun 30,
2018
 
Mar 31,
2018
 
Dec 31,
2017
 
Sep 30,
2017
 
Jun 30,
2017
 
2Q'18 vs. 2Q'17
 
Jun 30,
2018
 
Jun 30,
2017
 
YTD'18 vs. YTD'17
PERFORMANCE METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on assets(1)
2.9
%
 
2.7
%
 
1.6
%
 
2.4
%
 
2.2
%
 


0.7
 %
 
2.8
%
 
2.2
%
 


0.6
 %
Return on equity(2)
19.4
%
 
18.2
%
 
10.5
%
 
15.3
%
 
13.8
%
 


5.6
 %
 
18.8
%
 
14.0
%
 


4.8
 %
Return on tangible common equity(3)
22.1
%
 
20.7
%
 
12.0
%
 
17.4
%
 
15.7
%
 


6.4
 %
 
21.5
%
 
15.9
%
 


5.6
 %
Adjusted return on assets(4)
2.9
%
 
2.7
%
 
2.3
%
 
2.4
%
 
2.2
%
 
 
0.7
 %
 
2.8
%
 
2.2
%
 
 
0.6
 %
Adjusted return on equity(4)
19.4
%
 
18.2
%
 
14.9
%
 
15.3
%
 
13.8
%
 
 
5.6
 %
 
18.8
%
 
14.0
%
 
 
4.8
 %
Adjusted return on tangible common equity(5)
22.1
%
 
20.7
%
 
17.0
%
 
17.4
%
 
15.7
%
 
 
6.4
 %
 
21.5
%
 
15.9
%
 
 
5.6
 %
Net interest margin(6)
15.33
%
 
16.05
%
 
16.24
%
 
16.74
%
 
16.20
%
 


(0.87
)%
 
15.69
%
 
16.19
%
 


(0.50
)%
Efficiency ratio(7)
31.0
%
 
30.9
%
 
30.3
%
 
30.4
%
 
30.1
%
 


0.9
 %
 
30.9
%
 
30.2
%
 


0.7
 %
Other expense as a % of average loan receivables, including held for sale
5.02
%
 
5.07
%
 
4.91
%
 
4.99
%
 
4.93
%
 


0.09
 %
 
5.04
%
 
4.95
%
 


0.09
 %
Effective income tax rate
22.0
%
 
24.4
%
 
56.0
%
 
36.9
%
 
37.1
%
 


(15.1
)%
 
23.2
%
 
36.6
%
 


(13.4
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CREDIT QUALITY METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net charge-offs as a % of average loan receivables, including held for sale
5.97
%
 
6.14
%
 
5.78
%
 
4.95
%
 
5.42
%
 


0.55
 %
 
6.06
%
 
5.37
%
 


0.69
 %
30+ days past due as a % of period-end loan receivables(8)
4.17
%
 
4.52
%
 
4.67
%
 
4.80
%
 
4.25
%
 


(0.08
)%
 
4.17
%
 
4.25
%
 


(0.08
)%
90+ days past due as a % of period-end loan receivables(8)
1.98
%
 
2.28
%
 
2.28
%
 
2.22
%
 
1.90
%
 


0.08
 %
 
1.98
%
 
1.90
%
 


0.08
 %
Net charge-offs
$
1,159

 
$
1,198

 
$
1,141

 
$
950

 
$
1,001

 
$
158

15.8
 %
 
$
2,357

 
$
1,975

 
$
382

19.3
 %
Loan receivables delinquent over 30 days(8)
$
3,293

 
$
3,521

 
$
3,831

 
$
3,694

 
$
3,208

 
$
85

2.6
 %
 
$
3,293

 
$
3,208

 
$
85

2.6
 %
Loan receivables delinquent over 90 days(8)
$
1,561

 
$
1,776

 
$
1,869

 
$
1,707

 
$
1,435

 
$
126

8.8
 %
 
$
1,561

 
$
1,435

 
$
126

8.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses (period-end)
$
5,859

 
$
5,738

 
$
5,574

 
$
5,361

 
$
5,001

 
$
858

17.2
 %
 
$
5,859

 
$
5,001

 
$
858

17.2
 %
Allowance coverage ratio(9)
7.43
%
 
7.37
%
 
6.80
%
 
6.97
%
 
6.63
%
 


0.80
 %
 
7.43
%
 
6.63
%
 


0.80
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BUSINESS METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchase volume(10)
$
34,268

 
$
29,626

 
$
36,565

 
$
32,893

 
$
33,476

 
$
792

2.4
 %
 
$
63,894

 
$
62,356

 
$
1,538

2.5
 %
Period-end loan receivables
$
78,879

 
$
77,853

 
$
81,947

 
$
76,928

 
$
75,458

 
$
3,421

4.5
 %
 
$
78,879

 
$
75,458

 
$
3,421

4.5
 %
Credit cards
$
75,753

 
$
74,952

 
$
79,026

 
$
73,946

 
$
72,492

 
$
3,261

4.5
 %
 
$
75,753

 
$
72,492

 
$
3,261

4.5
 %
Consumer installment loans
$
1,708

 
$
1,590

 
$
1,578

 
$
1,561

 
$
1,514

 
$
194

12.8
 %
 
$
1,708

 
$
1,514

 
$
194

12.8
 %
Commercial credit products
$
1,356

 
$
1,275

 
$
1,303

 
$
1,384

 
$
1,386

 
$
(30
)
(2.2
)%
 
$
1,356

 
$
1,386

 
$
(30
)
(2.2
)%
Other
$
62

 
$
36

 
$
40

 
$
37

 
$
66

 
$
(4
)
(6.1
)%
 
$
62

 
$
66

 
$
(4
)
(6.1
)%
Average loan receivables, including held for sale
$
77,853

 
$
79,090

 
$
78,369

 
$
76,165

 
$
74,090

 
$
3,763

5.1
 %
 
$
78,468

 
$
74,111

 
$
4,357

5.9
 %
Period-end active accounts (in thousands)(11)
69,767

 
68,891

 
74,541

 
69,008

 
69,277

 
490

0.7
 %
 
69,767

 
69,277

 
490

0.7
 %
Average active accounts (in thousands)(11)
69,344

 
71,323

 
71,348

 
69,331

 
68,635

 
709

1.0
 %
 
70,540

 
69,307

 
1,233

1.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIQUIDITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liquid assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and equivalents
$
15,675

 
$
13,044

 
$
11,602

 
$
13,915

 
$
12,020

 
$
3,655

30.4
 %
 
$
15,675

 
$
12,020

 
$
3,655

30.4
 %
Total liquid assets
$
21,491

 
$
18,557

 
$
15,087

 
$
16,391

 
$
15,274

 
$
6,217

40.7
 %
 
$
21,491

 
$
15,274

 
$
6,217

40.7
 %
Undrawn credit facilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Undrawn credit facilities
$
6,500

 
$
6,000

 
$
6,000

 
$
5,650

 
$
6,650

 
$
(150
)
(2.3
)%
 
$
6,500

 
$
6,650

 
$
(150
)
(2.3
)%
Total liquid assets and undrawn credit facilities
$
27,991

 
$
24,557

 
$
21,087

 
$
22,041

 
$
21,924

 
$
6,067

27.7
 %
 
$
27,991

 
$
21,924

 
$
6,067

27.7
 %
Liquid assets % of total assets
21.68
%
 
19.42
%
 
15.75
%
 
17.71
%
 
16.76
%
 


4.92
 %
 
21.68
%
 
16.76
%
 


4.92
 %
Liquid assets including undrawn credit facilities % of total assets
28.24
%
 
25.70
%
 
22.01
%
 
23.82
%
 
24.06
%
 


4.18
 %
 
28.24
%
 
24.06
%
 


4.18
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Return on assets represents net earnings as a percentage of average total assets.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(2) Return on equity represents net earnings as a percentage of average total equity.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(3) Return on tangible common equity represents net earnings as a percentage of average tangible common equity. Tangible common equity ("TCE") is a non-GAAP measure. For corresponding reconciliation of TCE to a GAAP financial measure, see Reconciliation of Non-GAAP Measures and Calculations of Regulatory Measures.
(4) Adjusted return on assets represents Adjusted net earnings as a percentage of average total assets. Adjusted return on equity represents Adjusted net earnings as a percentage of average total equity. Adjusted net earnings is a non-GAAP measure. For a corresponding reconciliation of Adjusted net earnings to a GAAP financial measure, see Reconciliation of Non-GAAP Measures and Calculations of Regulatory Measures.
(5) Adjusted return on tangible common equity represents Adjusted net earnings as a percentage of average tangible common equity. Both Adjusted net earnings and tangible common equity are non-GAAP measures. For corresponding reconciliations to a GAAP financial measure, see Reconciliation of Non-GAAP Measures and Calculations of Regulatory Measures.
(6) Net interest margin represents net interest income divided by average interest-earning assets.
 
 
 
 
 
 
 
(7) Efficiency ratio represents (i) other expense, divided by (ii) net interest income, after retailer share arrangements, plus other income.
 
 
 
 
 
 
 
(8) Based on customer statement-end balances extrapolated to the respective period-end date.
 
 
 
 
 
 
 
(9) Allowance coverage ratio represents allowance for loan losses divided by total period-end loan receivables.
 
 
 
 
 
 
 
(10) Purchase volume, or net credit sales, represents the aggregate amount of charges incurred on credit cards or other credit product accounts less returns during the period.
 
 
 
 
 
 
 
(11) Active accounts represent credit card or installment loan accounts on which there has been a purchase, payment or outstanding balance in the current month.
 
 
 
 
 
 
 

2



SYNCHRONY FINANCIAL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
STATEMENTS OF EARNINGS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited, $ in millions)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
Six Months Ended
 
 
 
 
Jun 30,
2018
 
Mar 31,
2018
 
Dec 31,
2017
 
Sep 30,
2017
 
Jun 30,
2017
 
2Q'18 vs. 2Q'17
 
Jun 30,
2018
 
Jun 30,
2017
 
YTD'18 vs. YTD'17
Interest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
4,081

 
$
4,172

 
$
4,233

 
$
4,182

 
$
3,927

 
$
154

3.9
 %
 
$
8,253

 
$
7,804

 
$
449

5.8
 %
Interest on investment securities
93

 
72

 
58

 
51

 
43

 
50

116.3
 %
 
165

 
79

 
86

108.9
 %
Total interest income
4,174

 
4,244

 
4,291

 
4,233

 
3,970

 
204

5.1
 %
 
8,418

 
7,883

 
535

6.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest on deposits
273

 
249

 
233

 
219

 
202

 
71

35.1
 %
 
522

 
396

 
126

31.8
 %
Interest on borrowings of consolidated securitization entities
80

 
74

 
70

 
65

 
63

 
17

27.0
 %
 
154

 
128

 
26

20.3
 %
Interest on third-party debt
84

 
79

 
72

 
73

 
68

 
16

23.5
 %
 
163

 
135

 
28

20.7
 %
Total interest expense
437

 
402

 
375

 
357

 
333

 
104

31.2
 %
 
839

 
659

 
180

27.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
3,737

 
3,842

 
3,916

 
3,876

 
3,637

 
100

2.7
 %
 
7,579

 
7,224

 
355

4.9
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retailer share arrangements
(653
)
 
(720
)
 
(779
)
 
(805
)
 
(669
)
 
16

(2.4
)%
 
(1,373
)
 
(1,353
)
 
(20
)
1.5
 %
Net interest income, after retailer share arrangements
3,084

 
3,122

 
3,137

 
3,071

 
2,968

 
116

3.9
 %
 
6,206

 
5,871

 
335

5.7
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Provision for loan losses
1,280

 
1,362

 
1,354

 
1,310

 
1,326

 
(46
)
(3.5
)%
 
2,642

 
2,632

 
10

0.4
 %
Net interest income, after retailer share arrangements and provision for loan losses
1,804

 
1,760

 
1,783

 
1,761

 
1,642

 
162

9.9
 %
 
3,564

 
3,239

 
325

10.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interchange revenue
177

 
158

 
179

 
164

 
165

 
12

7.3
 %
 
335

 
310

 
25

8.1
 %
Debt cancellation fees
66

 
66

 
69

 
67

 
68

 
(2
)
(2.9
)%
 
132

 
136

 
(4
)
(2.9
)%
Loyalty programs
(192
)
 
(155
)
 
(193
)
 
(168
)
 
(206
)
 
14

(6.8
)%
 
(347
)
 
(343
)
 
(4
)
1.2
 %
Other
12

 
6

 
7

 
13

 
30

 
(18
)
(60.0
)%
 
18

 
47

 
(29
)
(61.7
)%
Total other income
63

 
75

 
62

 
76

 
57

 
6

10.5
 %
 
138

 
150

 
(12
)
(8.0
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Employee costs(1)
351

 
358

 
330

 
333

 
318

 
33

10.4
 %
 
709

 
641

 
68

10.6
 %
Professional fees
177

 
166

 
159

 
161

 
158

 
19

12.0
 %
 
343

 
309

 
34

11.0
 %
Marketing and business development
110

 
121

 
156

 
124

 
124

 
(14
)
(11.3
)%
 
231

 
218

 
13

6.0
 %
Information processing
99

 
104

 
99

 
96

 
88

 
11

12.5
 %
 
203

 
178

 
25

14.0
 %
Other(1)
238

 
239

 
226

 
244

 
223

 
15

6.7
 %
 
477

 
473

 
4

0.8
 %
Total other expense
975

 
988

 
970

 
958

 
911

 
64

7.0
 %
 
1,963

 
1,819

 
144

7.9
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings before provision for income taxes
892

 
847

 
875

 
879

 
788

 
104

13.2
 %
 
1,739

 
1,570

 
169

10.8
 %
Provision for income taxes
196

 
207

 
490

 
324

 
292

 
(96
)
(32.9
)%
 
403

 
575

 
(172
)
(29.9
)%
Net earnings attributable to common shareholders
$
696

 
$
640

 
$
385

 
$
555

 
$
496

 
$
200

40.3
 %
 
$
1,336

 
$
995

 
$
341

34.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) We have reclassified certain amounts within Employee costs to Other for all periods in 2017 to conform to the current period classifications.
 
 
 
 
 
 
 


3



SYNCHRONY FINANCIAL
 
 
 
 
 
 
 
 
 
 
 
 
STATEMENTS OF FINANCIAL POSITION
 
 
 
 
 
 
 
 
 
 
(unaudited, $ in millions)
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
Jun 30,
2018
 
Mar 31,
2018
 
Dec 31,
2017
 
Sep 30,
2017
 
Jun 30,
2017
 
Jun 30, 2018 vs.
Jun 30, 2017
Assets
 
 
 
 
 
 
 
 
 
 
 
 
Cash and equivalents
$
15,675

 
$
13,044

 
$
11,602

 
$
13,915

 
$
12,020

 
$
3,655

30.4
 %
Debt securities
6,779

 
6,259

 
4,473

 
3,302

 
3,982

 
2,797

70.2
 %
Loan receivables:
 
 
 
 
 
 
 
 
 
 
 
 
Unsecuritized loans held for investment
50,884

 
52,469

 
55,526

 
53,997

 
52,550

 
(1,666
)
(3.2
)%
Restricted loans of consolidated securitization entities
27,995

 
25,384

 
26,421

 
22,931

 
22,908

 
5,087

22.2
 %
Total loan receivables
78,879

 
77,853

 
81,947

 
76,928

 
75,458

 
3,421

4.5
 %
Less: Allowance for loan losses
(5,859
)
 
(5,738
)
 
(5,574
)
 
(5,361
)
 
(5,001
)
 
(858
)
17.2
 %
Loan receivables, net
73,020

 
72,115

 
76,373

 
71,567

 
70,457

 
2,563

3.6
 %
Goodwill
1,024

 
991

 
991

 
991

 
991

 
33

3.3
 %
Intangible assets, net
863

 
780

 
749

 
772

 
787

 
76

9.7
 %
Other assets
1,761

 
2,370

 
1,620

 
2,001

 
2,903

 
(1,142
)
(39.3
)%
Total assets
$
99,122

 
$
95,559

 
$
95,808

 
$
92,548

 
$
91,140

 
$
7,982

8.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Equity
 
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposit accounts
$
58,734

 
$
56,285

 
$
56,276

 
$
54,232

 
$
52,659

 
$
6,075

11.5
 %
Non-interest-bearing deposit accounts
277

 
285

 
212

 
222

 
226

 
51

22.6
 %
Total deposits
59,011

 
56,570

 
56,488

 
54,454

 
52,885

 
6,126

11.6
 %
Borrowings:
 
 
 
 
 
 
 
 
 
 
 
 
Borrowings of consolidated securitization entities
12,170

 
12,214

 
12,497

 
11,891

 
12,204

 
(34
)
(0.3
)%
Senior unsecured notes
9,551

 
8,801

 
8,302

 
8,008

 
8,505

 
1,046

12.3
 %
Total borrowings
21,721

 
21,015

 
20,799

 
19,899

 
20,709

 
1,012

4.9
 %
Accrued expenses and other liabilities
3,932

 
3,618

 
4,287

 
3,793

 
3,214

 
718

22.3
 %
Total liabilities
84,664

 
81,203

 
81,574

 
78,146

 
76,808

 
7,856

10.2
 %
Equity:
 
 
 
 
 
 
 
 
 
 
 
 
Common stock
1

 
1

 
1

 
1

 
1

 

 %
Additional paid-in capital
9,486

 
9,470

 
9,445

 
9,429

 
9,415

 
71

0.8
 %
Retained earnings
7,906

 
7,334

 
6,809

 
6,543

 
6,109

 
1,797

29.4
 %
Accumulated other comprehensive income:
(93
)
 
(86
)
 
(64
)
 
(40
)
 
(49
)
 
(44
)
89.8
 %
Treasury Stock
(2,842
)
 
(2,363
)
 
(1,957
)
 
(1,531
)
 
(1,144
)
 
(1,698
)
148.4
 %
Total equity
14,458

 
14,356

 
14,234

 
14,402

 
14,332

 
126

0.9
 %
Total liabilities and equity
$
99,122

 
$
95,559

 
$
95,808

 
$
92,548

 
$
91,140

 
$
7,982

8.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 

4



SYNCHRONY FINANCIAL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AVERAGE BALANCES, NET INTEREST INCOME AND NET INTEREST MARGIN
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited, $ in millions)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
Jun 30, 2018
 
Mar 31, 2018
 
Dec 31, 2017
 
Sep 30, 2017
 
Jun 30, 2017
 
 
 
Interest
 
Average
 
 
 
Interest
 
Average
 
 
 
Interest
 
Average
 
 
 
Interest
 
Average
 
 
 
Interest
 
Average
 
Average
 
Income/
 
Yield/
 
Average
 
Income/
 
Yield/
 
Average
 
Income/
 
Yield/
 
Average
 
Income/
 
Yield/
 
Average
 
Income/
 
Yield/
 
Balance
 
Expense
 
Rate
 
Balance
 
Expense
 
Rate
 
Balance
 
Expense
 
Rate
 
Balance
 
Expense
 
Rate
 
Balance
 
Expense
 
Rate
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-earning cash and equivalents
$
13,097

 
$
59

 
1.81
%
 
$
12,434

 
$
47

 
1.53
%
 
$
13,591

 
$
43

 
1.26
%
 
$
11,895

 
$
37

 
1.23
%
 
$
10,758

 
$
28

 
1.04
%
Securities available for sale
6,803

 
34

 
2.00
%
 
5,584

 
25

 
1.82
%
 
3,725

 
15

 
1.60
%
 
3,792

 
14

 
1.46
%
 
5,195

 
15

 
1.16
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan receivables:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit cards, including held for sale
74,809

 
4,010

 
21.50
%
 
76,181

 
4,099

 
21.82
%
 
75,389

 
4,161

 
21.90
%
 
73,172

 
4,111

 
22.29
%
 
71,206

 
3,858

 
21.73
%
Consumer installment loans
1,648

 
37

 
9.01
%
 
1,572

 
36

 
9.29
%
 
1,568

 
36

 
9.11
%
 
1,543

 
35

 
9.00
%
 
1,461

 
34

 
9.33
%
Commercial credit products
1,346

 
34

 
10.13
%
 
1,286

 
36

 
11.35
%
 
1,375

 
35

 
10.10
%
 
1,392

 
36

 
10.26
%
 
1,378

 
34

 
9.90
%
Other
50

 

 
%
 
51

 
1

 
NM

 
37

 
1

 
NM

 
58

 

 
%
 
45

 
1

 
NM

Total loan receivables, including held for sale
77,853

 
4,081

 
21.03
%
 
79,090

 
4,172

 
21.39
%
 
78,369

 
4,233

 
21.43
%
 
76,165

 
4,182

 
21.78
%
 
74,090

 
3,927

 
21.26
%
Total interest-earning assets
97,753

 
4,174

 
17.13
%
 
97,108

 
4,244

 
17.72
%
 
95,685

 
4,291

 
17.79
%
 
91,852

 
4,233

 
18.28
%
 
90,043

 
3,970

 
17.68
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
1,161

 
 
 
 
 
1,197

 
 
 
 
 
1,037

 
 
 
 
 
877

 
 
 
 
 
829

 
 
 
 
Allowance for loan losses
(5,768
)
 
 
 
 
 
(5,608
)
 
 
 
 
 
(5,443
)
 
 
 
 
 
(5,125
)
 
 
 
 
 
(4,781
)
 
 
 
 
Other assets
3,068

 
 
 
 
 
3,010

 
 
 
 
 
3,219

 
 
 
 
 
3,517

 
 
 
 
 
3,303

 
 
 
 
Total non-interest-earning assets
(1,539
)
 
 
 
 
 
(1,401
)
 
 
 
 
 
(1,187
)
 
 
 
 
 
(731
)
 
 
 
 
 
(649
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
96,214

 
 
 
 
 
$
95,707

 
 
 
 
 
$
94,498

 
 
 
 
 
$
91,121

 
 
 
 
 
$
89,394

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposit accounts
$
57,303

 
$
273

 
1.91
%
 
$
56,356

 
$
249

 
1.79
%
 
$
55,690

 
$
233

 
1.66
%
 
$
53,294

 
$
219

 
1.63
%
 
$
51,836

 
$
202

 
1.56
%
Borrowings of consolidated securitization entities
11,821

 
80

 
2.71
%
 
12,410

 
74

 
2.42
%
 
12,425

 
70

 
2.24
%
 
11,759

 
65

 
2.19
%
 
12,213

 
63

 
2.07
%
Senior unsecured notes
9,114

 
84

 
3.70
%
 
8,795

 
79

 
3.64
%
 
7,940

 
72

 
3.60
%
 
8,251

 
73

 
3.51
%
 
7,933

 
68

 
3.44
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total interest-bearing liabilities
78,238

 
437

 
2.24
%
 
77,561

 
402

 
2.10
%
 
76,055

 
375

 
1.96
%
 
73,304

 
357

 
1.93
%
 
71,982

 
333

 
1.86
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest-bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest-bearing deposit accounts
270

 
 
 
 
 
300

 
 
 
 
 
218

 
 
 
 
 
232

 
 
 
 
 
218

 
 
 
 
Other liabilities
3,299

 
 
 
 
 
3,570

 
 
 
 
 
3,716

 
 
 
 
 
3,154

 
 
 
 
 
2,752

 
 
 
 
Total non-interest-bearing liabilities
3,569

 
 
 
 
 
3,870

 
 
 
 
 
3,934

 
 
 
 
 
3,386

 
 
 
 
 
2,970

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities
81,807

 
 
 
 
 
81,431

 
 
 
 
 
79,989

 
 
 
 
 
76,690

 
 
 
 
 
74,952

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total equity
14,407

 
 
 
 
 
14,276

 
 
 
 
 
14,509

 
 
 
 
 
14,431

 
 
 
 
 
14,442

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities and equity
$
96,214

 
 
 
 
 
$
95,707

 
 
 
 
 
$
94,498

 
 
 
 
 
$
91,121

 
 
 
 
 
$
89,394

 
 
 
 
Net interest income
 
 
$
3,737

 
 
 
 
 
$
3,842

 
 
 
 
 
$
3,916

 
 
 
 
 
$
3,876

 
 
 
 
 
$
3,637

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate spread(1)
 
 
 
 
14.89
%
 
 
 
 
 
15.62
%
 
 
 
 
 
15.83
%
 
 
 
 
 
16.35
%
 
 
 
 
 
15.82
%
Net interest margin(2)
 
 
 
 
15.33
%
 
 
 
 
 
16.05
%
 
 
 
 
 
16.24
%
 
 
 
 
 
16.74
%
 
 
 
 
 
16.20
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Interest rate spread represents the difference between the yield on total interest-earning assets and the rate on total interest-bearing liabilities.
(2) Net interest margin represents net interest income divided by average interest-earning assets.

5



SYNCHRONY FINANCIAL
 
 
 
 
 
 
 
 
 
AVERAGE BALANCES, NET INTEREST INCOME AND NET INTEREST MARGIN
 
 
 
 
 
 
(unaudited, $ in millions)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended
Jun 30, 2018
 
Six Months Ended
Jun 30, 2017
 
 
 
Interest
 
Average
 
 
 
Interest
 
Average
 
Average
 
Income/
 
Yield/
 
Average
 
Income/
 
Yield/
 
Balance
 
Expense
 
Rate
 
Balance
 
Expense
 
Rate
Assets
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Interest-earning cash and equivalents
$
12,768

 
$
106

 
1.67
%
 
$
10,656

 
$
49

 
0.93
%
Securities available for sale
6,197

 
59

 
1.92
%
 
5,204

 
30

 
1.16
%
 
 
 
 
 
 
 
 
 
 
 
 
Loan receivables:
 
 
 
 
 
 
 
 
 
 
 
Credit cards, including held for sale
75,492

 
8,109

 
21.66
%
 
71,285

 
7,669

 
21.69
%
Consumer installment loans
1,610

 
73

 
9.14
%
 
1,425

 
66

 
9.34
%
Commercial credit products
1,316

 
70

 
10.73
%
 
1,348

 
68

 
10.17
%
Other
50

 
1

 
4.03
%
 
53

 
1

 
3.80
%
Total loan receivables, including held for sale
78,468

 
8,253

 
21.21
%
 
74,111

 
7,804

 
21.23
%
Total interest-earning assets
97,433

 
8,418

 
17.42
%
 
89,971

 
7,883

 
17.67
%
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
1,179

 
 
 
 
 
816

 
 
 
 
Allowance for loan losses
(5,689
)
 
 
 
 
 
(4,595
)
 
 
 
 
Other assets
3,039

 
 
 
 
 
3,239

 
 
 
 
Total non-interest-earning assets
(1,471
)
 
 
 
 
 
(540
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
95,962

 
 
 
 
 
$
89,431

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposit accounts
$
56,832

 
$
522

 
1.85
%
 
$
51,833

 
$
396

 
1.54
%
Borrowings of consolidated securitization entities
12,114

 
154

 
2.56
%
 
12,267

 
128

 
2.10
%
Senior unsecured notes
8,955

 
163

 
3.67
%
 
7,847

 
135

 
3.47
%
Total interest-bearing liabilities
77,901

 
839

 
2.17
%
 
71,947

 
659

 
1.85
%
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest-bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
Non-interest-bearing deposit accounts
285

 
 
 
 
 
229

 
 
 
 
Other liabilities
3,434

 
 
 
 
 
2,872

 
 
 
 
Total non-interest-bearing liabilities
3,719

 
 
 
 
 
3,101

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities
81,620

 
 
 
 
 
75,048

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity
 
 
 
 
 
 
 
 
 
 
 
Total equity
14,342

 
 
 
 
 
14,383

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities and equity
$
95,962

 
 
 
 
 
$
89,431

 
 
 
 
Net interest income
 
 
$
7,579

 
 
 
 
 
$
7,224

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate spread(1)
 
 
 
 
15.25
%
 
 
 
 
 
15.82
%
Net interest margin(2)
 
 
 
 
15.69
%
 
 
 
 
 
16.19
%
 
 
 
 
 
 
 
 
 
 
 
 
(1) Interest rate spread represents the difference between the yield on total interest-earning assets and the rate on total interest-bearing liabilities.
(2) Net interest margin represents net interest income divided by average interest-earning assets.


6



SYNCHRONY FINANCIAL
 
 
 
 
 
 
 
 
 
 
BALANCE SHEET STATISTICS
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited, $ in millions, except per share statistics)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
Jun 30,
2018
 
Mar 31,
2018
 
Dec 31,
2017
 
Sep 30,
2017
 
Jun 30,
2017
 
Jun 30, 2018 vs.
Jun 30, 2017
BALANCE SHEET STATISTICS
 
 
 
 
 
 
 
 
 
 
 
 
Total common equity
$
14,458

 
$
14,356

 
$
14,234

 
$
14,402

 
$
14,332

 
$
126

0.9
 %
Total common equity as a % of total assets
14.59
%
 
15.02
%
 
14.86
%
 
15.56
%
 
15.73
%
 

(1.14
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible assets
$
97,235

 
$
93,788

 
$
94,068

 
$
90,785

 
$
89,362

 
$
7,873

8.8
 %
Tangible common equity(1)
$
12,571

 
$
12,585

 
$
12,494

 
$
12,639

 
$
12,554

 
$
17

0.1
 %
Tangible common equity as a % of tangible assets(1)
12.93
%
 
13.42
%
 
13.28
%
 
13.92
%
 
14.05
%
 

(1.12
)%
Tangible common equity per share(1)
$
16.84

 
$
16.55

 
$
16.22

 
$
16.15

 
$
15.79

 
$
1.05

6.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
REGULATORY CAPITAL RATIOS(2)
 
 
 
 
 
 
 
 
 
 
 
 

Basel III Fully Phased-in(3)
 
Basel III Transition
 
 
 
Total risk-based capital ratio(4)
18.0
%
 
18.1
%
 
17.3
%
 
18.7
%
 
18.7
%
 
 
 
Tier 1 risk-based capital ratio(5)
16.6
%
 
16.8
%
 
16.0
%
 
17.3
%
 
17.4
%
 
 
 
Tier 1 leverage ratio(6)
13.6
%
 
13.7
%
 
13.8
%
 
14.6
%
 
14.8
%
 
 
 
Common equity Tier 1 capital ratio
16.6
%
 
16.8
%
 
16.0
%
 
17.3
%
 
17.4
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basel III Fully Phased-in
 
 
 
Common equity Tier 1 capital ratio
16.6
%
 
16.8
%
 
15.8
%
 
17.2
%
 
17.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Tangible common equity ("TCE") is a non-GAAP measure. We believe TCE is a more meaningful measure of the net asset value of the Company to investors. For corresponding reconciliation of TCE to a GAAP financial measure, see Reconciliation of Non-GAAP Measures and Calculations of Regulatory Measures.
(2) Regulatory capital metrics at June 30, 2018 are preliminary and therefore subject to change.
(3) Amounts presented do not reflect certain modifications to the regulatory capital rules proposed by the federal banking agencies in September 2017, which among other things, may increase the risk weighting of certain deferred tax assets from 100% to 250% if the proposed rule becomes effective.
(4) Total risk-based capital ratio is the ratio of total risk-based capital divided by risk-weighted assets.
(5) Tier 1 risk-based capital ratio is the ratio of Tier 1 capital divided by risk-weighted assets.
(6) Tier 1 leverage ratio is the ratio of Tier 1 capital divided by total average assets, after certain adjustments.


 
 
 
 
 
 
 
 
 
 
 
 
 

7



SYNCHRONY FINANCIAL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PLATFORM RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited, $ in millions)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
Six Months Ended
 
 
 
 
Jun 30,
2018
 
Mar 31,
2018
 
Dec 31,
2017
 
Sep 30,
2017
 
Jun 30,
2017
 
2Q'18 vs. 2Q'17
 
Jun 30,
2018
 
Jun 30,
2017
 
YTD'18 vs. YTD'17
RETAIL CARD
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchase volume(1)(2)
$
27,340

 
$
23,382

 
$
29,839

 
$
26,347

 
$
27,101

 
$
239

0.9
 %
 
$
50,722

 
$
50,053

 
$
669

1.3
 %
Period-end loan receivables
$
52,918

 
$
52,531

 
$
56,230

 
$
52,119

 
$
51,437

 
$
1,481

2.9
 %
 
$
52,918

 
$
51,437

 
$
1,481

2.9
 %
Average loan receivables, including held for sale
$
52,427

 
$
53,673

 
$
53,256

 
$
51,817

 
$
50,533

 
$
1,894

3.7
 %
 
$
53,047

 
$
50,588

 
$
2,459

4.9
 %
Average active accounts (in thousands)(2)(3)
54,092

 
55,927

 
56,113

 
54,471

 
54,058

 
34

0.1
 %
 
55,211

 
54,729

 
482

0.9
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans(2)
$
2,993

 
$
3,096

 
$
3,133

 
$
3,102

 
$
2,900

 
$
93

3.2
 %
 
$
6,089

 
$
5,788

 
$
301

5.2
 %
Other income(2)
$
48

 
$
65

 
$
49

 
$
61

 
$
25

 
$
23

92.0
 %
 
$
113

 
$
102

 
$
11

10.8
 %
Retailer share arrangements(2)
$
(644
)
 
$
(714
)
 
$
(771
)
 
$
(795
)
 
$
(657
)
 
$
13

(2.0
)%
 
$
(1,358
)
 
$
(1,338
)
 
$
(20
)
1.5
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PAYMENT SOLUTIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchase volume(1)
$
4,288

 
$
3,823

 
$
4,366

 
$
4,178

 
$
3,930

 
$
358

9.1
 %
 
$
8,111

 
$
7,616

 
$
495

6.5
 %
Period-end loan receivables
$
16,875

 
$
16,513

 
$
16,857

 
$
16,153

 
$
15,595

 
$
1,280

8.2
 %
 
$
16,875

 
$
15,595

 
$
1,280

8.2
 %
Average loan receivables
$
16,562

 
$
16,629

 
$
16,386

 
$
15,848

 
$
15,338

 
$
1,224

8.0
 %
 
$
16,595

 
$
15,381

 
$
1,214

7.9
 %
Average active accounts (in thousands)(3)
9,433

 
9,545

 
9,421

 
9,183

 
9,031

 
402

4.5
 %
 
9,492

 
9,061

 
431

4.8
 %
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
566

 
$
562

 
$
574

 
$
559

 
$
533

 
$
33

6.2
 %
 
$
1,128

 
$
1,048

 
$
80

7.6
 %
Other income
$
4

 
$
2

 
$
2

 
$
2

 
$
6

 
$
(2
)
(33.3
)%
 
$
6

 
$
10

 
$
(4
)
(40.0
)%
Retailer share arrangements
$
(7
)
 
$
(4
)
 
$
(5
)
 
$
(9
)
 
$
(9
)
 
$
2

(22.2
)%
 
$
(11
)
 
$
(10
)
 
$
(1
)
10.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CARECREDIT
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchase volume(1)
$
2,640

 
$
2,421

 
$
2,360

 
$
2,368

 
$
2,445

 
$
195

8.0
 %
 
$
5,061

 
$
4,687

 
$
374

8.0
 %
Period-end loan receivables
$
9,086

 
$
8,809

 
$
8,860

 
$
8,656

 
$
8,426

 
$
660

7.8
 %
 
$
9,086

 
$
8,426

 
$
660

7.8
 %
Average loan receivables
$
8,864

 
$
8,788

 
$
8,727

 
$
8,500

 
$
8,219

 
$
645

7.8
 %
 
$
8,826

 
$
8,142

 
$
684

8.4
 %
Average active accounts (in thousands)(3)
5,819

 
5,851

 
5,814

 
5,677

 
5,546

 
273

4.9
 %
 
5,837

 
5,517

 
320

5.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
522

 
$
514

 
$
526

 
$
521

 
$
494

 
$
28

5.7
 %
 
$
1,036

 
$
968

 
$
68

7.0
 %
Other income
$
11

 
$
8

 
$
11

 
$
13

 
$
26

 
$
(15
)
(57.7
)%
 
$
19

 
$
38

 
$
(19
)
(50.0
)%
Retailer share arrangements
$
(2
)
 
$
(2
)
 
$
(3
)
 
$
(1
)
 
$
(3
)
 
$
1

(33.3
)%
 
$
(4
)
 
$
(5
)
 
$
1

(20.0
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL SYF
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchase volume(1)(2)
$
34,268

 
$
29,626

 
$
36,565

 
$
32,893

 
$
33,476

 
$
792

2.4
 %
 
$
63,894

 
$
62,356

 
$
1,538

2.5
 %
Period-end loan receivables
$
78,879

 
$
77,853

 
$
81,947

 
$
76,928

 
$
75,458

 
$
3,421

4.5
 %
 
$
78,879

 
$
75,458

 
$
3,421

4.5
 %
Average loan receivables, including held for sale
$
77,853

 
$
79,090

 
$
78,369

 
$
76,165

 
$
74,090

 
$
3,763

5.1
 %
 
$
78,468

 
$
74,111

 
$
4,357

5.9
 %
Average active accounts (in thousands)(2)(3)
69,344

 
71,323

 
71,348

 
69,331

 
68,635

 
709

1.0
 %
 
70,540

 
69,307

 
1,233

1.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans(2)
$
4,081

 
$
4,172

 
$
4,233

 
$
4,182

 
$
3,927

 
$
154

3.9
 %
 
$
8,253

 
$
7,804

 
$
449

5.8
 %
Other income(2)
$
63

 
$
75

 
$
62

 
$
76

 
$
57

 
$
6

10.5
 %
 
$
138

 
$
150

 
$
(12
)
(8.0
)%
Retailer share arrangements(2)
$
(653
)
 
$
(720
)
 
$
(779
)
 
$
(805
)
 
$
(669
)
 
$
16

(2.4
)%
 
$
(1,373
)
 
$
(1,353
)
 
$
(20
)
1.5
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Purchase volume, or net credit sales, represents the aggregate amount of charges incurred on credit cards or other credit product accounts less returns during the period.
 
 
 
 
 
 
 
(2) Includes activity and balances associated with loan receivables held for sale.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(3) Active accounts represent credit card or installment loan accounts on which there has been a purchase, payment or outstanding balance in the current month.
 
 
 
 
 
 
 

8



SYNCHRONY FINANCIAL
 
 
 
 
 
 
 
 
 
RECONCILIATION OF NON-GAAP MEASURES AND CALCULATIONS OF REGULATORY MEASURES(1)
 
 
(unaudited, $ in millions, except per share statistics)
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
Jun 30,
2018
 
Mar 31,
2018
 
Dec 31,
2017
 
Sep 30,
2017
 
Jun 30,
2017
COMMON EQUITY MEASURES
 
 
 
 
 
 
 
 
 
GAAP Total common equity
$
14,458

 
$
14,356

 
$
14,234

 
$
14,402

 
$
14,332

Less: Goodwill
(1,024
)
 
(991
)
 
(991
)
 
(991
)
 
(991
)
Less: Intangible assets, net
(863
)
 
(780
)
 
(749
)
 
(772
)
 
(787
)
Tangible common equity
$
12,571

 
$
12,585

 
$
12,494

 
$
12,639

 
$
12,554

 
 
 
 
 
 
 
 
 
 
Adjustments for certain deferred tax liabilities and certain items in accumulated comprehensive income (loss)
287

 
278

 
254

 
344

 
337

Basel III - Common equity Tier 1 (fully phased-in)
$
12,858

 
$
12,863

 
$
12,748

 
$
12,983

 
$
12,891

Adjustment related to capital components during transition
 
 

 
142

 
142

 
146

Basel III - Common equity Tier 1 (transition)

 

 
$
12,890

 
$
13,125

 
$
13,037

 
 
 
 
 
 
 
 
 
 
RISK-BASED CAPITAL
 
 
 
 
 
 
 
 
 
Common equity Tier 1
$
12,858

 
$
12,863

 
$
12,890

 
$
13,125

 
$
13,037

Add: Allowance for loan losses includible in risk-based capital
1,027

 
1,015

 
1,064

 
1,001

 
985

Risk-based capital
$
13,885

 
$
13,878

 
$
13,954

 
$
14,126

 
$
14,022

 
 
 
 
 
 
 
 
 
 
ASSET MEASURES
 
 
 
 
 
 
 
 
 
Total average assets
$
96,214

 
$
95,707

 
$
94,498

 
$
91,121

 
$
89,394

Adjustments for:
 
 
 
 
 
 
 
 
 
Disallowed goodwill and other disallowed intangible assets
(net of related deferred tax liabilities) and other
(1,670
)
 
(1,560
)
 
(1,392
)
 
(1,304
)
 
(1,325
)
Total assets for leverage purposes
$
94,544

 
$
94,147

 
$
93,106

 
$
89,817

 
$
88,069

 
 
 
 
 
 
 
 
 
 
Risk-weighted assets - Basel III (fully phased-in)
$
77,322

 
$
76,509

 
$
80,526

 
$
75,614

 
$
74,748

Risk-weighted assets - Basel III (transition)
 
 


 
$
80,669

 
$
75,729

 
$
74,792

 
 
 
 
 
 
 
 
 
 
TANGIBLE COMMON EQUITY PER SHARE
 
 
 
 
 
 
 
 
 
GAAP book value per share
$
19.37

 
$
18.88

 
$
18.47

 
$
18.40

 
$
18.02

Less: Goodwill
(1.37
)
 
(1.30
)
 
(1.29
)
 
(1.27
)
 
(1.25
)
Less: Intangible assets, net
(1.16
)
 
(1.03
)
 
(0.96
)
 
(0.98
)
 
(0.98
)
Tangible common equity per share
$
16.84

 
$
16.55

 
$
16.22

 
$
16.15

 
$
15.79

 
 
 
 
 
 
 
 
 
 
ADJUSTED NET EARNINGS
 
 
 
 
 
 
 
 
 
GAAP net earnings
$
696

 
$
640

 
$
385

 
$
555

 
$
496

Adjustment for tax law change(2)

 

 
160

 

 

Adjusted net earnings
$
696

 
$
640

 
$
545

 
$
555

 
$
496

 
 
 
 
 
 
 
 
 
 
ADJUSTED DILUTED EPS
 
 
 
 
 
 
 
 
 
GAAP diluted EPS
$
0.92

 
$
0.83

 
$
0.49

 
$
0.70

 
$
0.61

Adjustment for tax law change(2)

 

 
0.21

 

 

Adjusted diluted EPS
$
0.92

 
$
0.83

 
$
0.70

 
$
0.70

 
$
0.61

 
 
(1) Regulatory measures at June 30, 2018 are presented on an estimated basis.
(2) Adjustment to exclude the effects to Provision for income taxes in the quarter ended December 31, 2017, resulting from the Tax Act.
 
 

9