UNITED STATES SECURITIES AND
(Mark One) | ||
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the fiscal year ended December 31, 2004 | ||
OR | ||
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the transition period from to |
Commission file number 1-8198
HSBC FINANCE CORPORATION
Delaware | 86-1052062 | |
(State of incorporation) | (I.R.S. Employer Identification No.) | |
2700 Sanders Road Prospect Heights, Illinois | 60070 | |
(Address of principal executive offices) | (Zip Code) | |
(847) 564-5000 | ||
Registrants telephone number, including area code |
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class | Name of Each Exchange on Which Registered | |
8.875% Adjustable Conversion-Rate Equity Security Units | New York Stock Exchange | |
6 3/4% Notes, due May 15, 2011 | New York Stock Exchange | |
6.875% Notes, due January 30, 2033 | New York Stock Exchange | |
6% Notes, due November 30, 2033 | New York Stock Exchange |
Securities registered pursuant to Section 12(g) of the Act:
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes o No x
As of February 25, 2005, there were 50 shares of the registrants common stock outstanding, all of which are owned by HSBC Investments (North America) Inc.
The registrant meets the conditions set forth in General Instruction I(1)(a) and (b) of Form 10-K and is therefore filing this Form 10-K with the reduced disclosure format.
DOCUMENTS INCORPORATED BY REFERENCE
Part/Item No. | Page | ||||||
4 | |||||||
4 | |||||||
6 | |||||||
7 | |||||||
10 | |||||||
11 | |||||||
13 | |||||||
14 | |||||||
14 | |||||||
15 | |||||||
17 | |||||||
17 | |||||||
19 | |||||||
22 | |||||||
23 | |||||||
28 | |||||||
34 | |||||||
38 | |||||||
40 | |||||||
46 | |||||||
51 | |||||||
63 | |||||||
71 | |||||||
75 | |||||||
80 | |||||||
83 | |||||||
85 | |||||||
87 | |||||||
90 | |||||||
106 | |||||||
106 | |||||||
175 | |||||||
175 | |||||||
176 |
2
Part/Item No. | Page | |||||
176 | ||||||
177 | ||||||
177 | ||||||
177 | ||||||
177 | ||||||
178 | ||||||
178 | ||||||
Signatures | 180 |
3
2004 Developments |
| On September 30, 2004, we commenced rebranding the Household businesses to the HSBC brand. On that date, signs on each major facility were changed to HSBC, several business units began operating under the HSBC name and all communications converted from Household to HSBC. On December 15, after Household Finance Corporation was merged into Household International, Inc., the surviving company was renamed HSBC Finance Corporation. In 2005, the rebranding efforts will continue with name changes for our Canadian branch offices and our domestic auto finance business and credit card banking subsidiary. Our branch based consumer finance business will retain the HFC and Beneficial brands, accompanied by the endorsement signature, Member HSBC Group. The move to a single brand in North America will promote increased awareness of HSBC, allowing all HSBC businesses in North America to align themselves to merchants and our suppliers and customers, resulting in a stronger platform for growth. |
Following the merger of HFC into HSBC Finance Corporation, HSBC Finance Corporation became the principal vehicle for funding the operations of its subsidiaries. With the merger, all previous obligations of HFC became direct obligations of HSBC Finance Corporation. The merger also |
* | MasterCard is a registered trademark of MasterCard International, Incorporated and Visa is a registered trademark of Visa USA, Inc. |
4
eliminates the need for separate financial statements by HFC that because of the substantial commonality of assets, were substantially the same as those of its parent, HSBC Finance Corporation.
| On December 22, 2004, our affiliate, HSBC Bank USA, National Association (HSBC Bank USA) received regulatory approval to purchase our domestic private label portfolio, including the retained interests associated with securitized private label credit card receivables. The sale of $12.2 billion of receivables ($15.6 billion on a managed basis) occurred on December 29, 2004 at a purchase price of $12.4 billion. We retained the related account relationships and entered into an agreement to sell additional domestic private label receivables originated under current and future private label accounts to HSBC Bank USA on a daily basis. Under a separate agreement with HSBC Bank USA, we will continue to service the portfolio for a fee. In the fourth quarter, we recorded a gain from the bulk sale of the portfolio, including retained securitization interests, of $663 million ($423 million after-tax). Included in this gain was a release of $505 million of owned credit loss reserves associated with the portfolio. |
In future periods, our net interest income, fee income and provision for credit losses for private label receivables will be substantially reduced, while other income will substantially increase as reduced securitization revenue associated with private label receivables will be more than offset by gains from continuing sales of private label receivables and receipt of servicing revenue on the portfolio from HSBC Bank USA. We anticipate that the net effect of these sales could result in a reduction to our 2005 net income by up to 10%. The amount of other income recorded will be dependent upon the volume of new receivables we originate during the year and will be subject to competitive factors as we sign agreements with new merchants and extend agreements with existing merchants. We and HSBC Bank USA will consider potential sales of some of our MasterCard and Visa receivables to HSBC Bank USA in the future based on the continuing evaluation of the capital and liquidity needs at each entity. |
| Upon receipt of regulatory approval for the sale of the domestic private label portfolio, we adopted charge-off and account management policies in accordance with the Uniform Retail Credit Classification and Account Management Policy issued by the Federal Financial Institutions Examination Council (FFIEC Policies) for our domestic private label and MasterCard and Visa credit card portfolios. The adoption of FFIEC Policies resulted in a reduction to net income of approximately $121 million in the fourth quarter of 2004. We do not expect the adoption of FFIEC Policies for our domestic private label and MasterCard and Visa portfolios will have a significant impact on results of operations or cash flows in future periods. | |
| In the third quarter, we announced our intention to structure all new collateralized funding transactions as secured financings. Because existing public MasterCard and Visa credit card transactions were structured as sales to revolving trusts that require replenishments of receivables to support previously issued securities, receivables will continue to be sold to the credit card trusts until the revolving periods end, the last of which is expected to occur in early 2008 based on current projections. Private label trusts that publicly issued securities will now be replenished by HSBC Bank USA as a result of the daily sale of new domestic private label credit card originated to HSBC Bank USA. We will continue to replenish, at reduced levels, certain non-public personal non-credit card and MasterCard and Visa securities issued to conduits and record the resulting replenishment gains for a period of time in order to manage liquidity. Termination of gain on sale treatment for new collateralized funding activity reduced our reported net income under U.S. GAAP in 2004 and will continue to in future periods. In 2004, our net interest-only strip receivables, excluding both the mark-to-market adjustment recorded in accumulated other comprehensive income and the private label portion purchased by HSBC Bank USA, decreased $466 million. There was no impact in 2004, however, on cash received from operations or on U.K. GAAP reported results. |
5
| Funding synergies resulting from our acquisition by HSBC have continued to reduce our reliance on traditional sources to fund our growth. Because we are now a subsidiary of HSBC, our credit spreads relative to Treasuries have tightened compared to those we experienced during the months leading up to the announcement of our acquisition by HSBC. Primarily as a result of these tightened credit spreads, reduced liquidity requirements and lower costs due to shortening the maturity of our liabilities, principally through increased issuance of commercial paper, we recognized cash funding expense savings of approximately $350 million in 2004 and $125 million in 2003 compared to the funding costs we would have incurred using average spreads from the first half of 2002. It is anticipated that these tightened credit spreads and other funding synergies including asset transfers will eventually enable HSBC to realize annual cash funding expense savings, including external fee savings, in excess of $1 billion per year as our existing term debt matures over the course of the next few years. |
In April 2004, Fitch Ratings revised our Rating Outlook to Positive from Stable and raised our Support Rating to 1 from 2. In July 2004, Fitch Ratings raised our Senior Debt Rating to A+ from A and raised our Senior Subordinated Debt Rating and our Preferred Stock Rating to A from A-. In December 2004, Fitch Ratings again raised our Senior Debt Rating to AA- from A+ and our commercial paper rating to F1+. Also in December 2004, Moodys Investor Service revised our rating outlook to A1 Positive from A1 Stable. |
Restatement
HSBC Finance Corporation has restated its consolidated financial statements for the previously reported quarterly periods ended March 31, 2004, June 30, 2004 and September 30, 2004; and the period March 29, 2003 through December 31, 2003. This Form 10-K and the exhibits included herewith include all adjustments relating to the restatement for all such prior periods. Amended Forms 10-Q for the periods ended March 31, 2004, June 30, 2004 and September 30, 2004 that reflect adjustments relating to the restatement will be filed with the Securities and Exchange Commission on or before March 31, 2005.
During the fourth quarter of 2004, as part of HSBC Finance Corporations preparation for the implementation of International Financial Reporting Standards (IFRS) by HSBC from January 1, 2005, we undertook a review of our hedging activities to confirm conformity with the accounting requirements of IFRS, which differ in several respects from the hedge accounting requirements under U.S. GAAP as set out in Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities, (SFAS 133). As a result of this review, management determined that there were some deficiencies in the documentation required to support hedge accounting under U.S. GAAP. These documentation deficiencies arose following our acquisition by HSBC. As a consequence of the acquisition, pre-existing hedging relationships, including hedging relationships that had previously qualified under the shortcut method of accounting pursuant to SFAS 133, were required to be reestablished. At that time there was some debate in the accounting profession regarding the detailed technical requirements resulting from a business combination. We consulted with our independent accountants, KPMG LLP, in reaching a determination of what was required in order to comply with SFAS 133. Following this, we took the actions we believed were necessary to maintain hedge accounting for all of our historical hedging relationships in our consolidated financial statements for the period ended December 31, 2003 and those consolidated financial statements received an unqualified audit opinion.
Management, having determined during the fourth quarter of 2004 that there were certain documentation deficiencies, engaged independent expert consultants to advise on the continuing effectiveness of the identified hedging relationships and again consulted with our independent accountants, KPMG LLP. As a result of this assessment, we concluded that a substantial number of our hedges met the correlation effectiveness requirement of SFAS 133 throughout the period following our acquisition by HSBC. However, we also determined in conjunction with KPMG LLP that, although a substantial number of the impacted hedges satisfied the correlation effectiveness requirement of SFAS 133, there were technical deficiencies in the
6
General |
7
Consumer |
8
receivables, approximately 735,000 active customer accounts and 2,000 employees. Approximately 36% of auto finance receivables are secured by new vehicles.
Credit Card Services
Our Credit Card Services business includes our MasterCard and Visa receivables in the United States, including The GM Card®, the AFL-CIO Union Plus®* (UP) credit card, Household Bank, Orchard Bank, and HSBC branded cards. This business has approximately $19.7 billion in managed receivables, 14 million active customer accounts and 4,700 employees. According to The Nilson Report, this business is the sixth largest issuer of MasterCard or Visa credit cards in the United States (based on receivables). The GM Card®, a co-branded credit card issued as part of our alliance with General Motors Corporation (GM), enables customers to earn discounts on the purchase or lease of a new GM vehicle. The UP card program with the AFL-CIO provides benefits and services to members of various national and international labor unions. The Household Bank and Orchard Bank branded credit cards offer specialized credit card products to consumers underserved by traditional providers or are marketed in conjunction with merchant relationships established through our retail services business. HSBC branded cards are targeted through direct mail at the prime market. In addition, Credit Card Services services $1.0 billion of receivables held by a subsidiary of HSBC Bank USA. New receivables and accounts related to the HSBC Bank USA portfolio are originated by Household Bank (SB), N.A., and receivables are sold daily to HSBC Bank USA.
Our MasterCard and Visa business is generated primarily through direct mail, telemarketing, Internet applications, application displays, promotional activity associated with our affinity and co-branding relationships, mass-media advertisement (The GM Card®) and merchant relationships sourced through our retail services business. We also cross-sell our credit cards to our existing consumer lending and retail services customers as well as our taxpayer financial services customers.
Although our relationships with GM and the AFL-CIO enable us to access a proprietary customer base, in accordance with our agreements with these institutions, we own all receivables originated under the programs and are responsible for all credit and collection decisions as well as the funding for the programs. These programs are not dependent upon any payments, guarantees or credit support from these institutions. As a result, we are not directly dependent upon GM or the AFL-CIO for any specific earnings stream associated with these programs. We believe we have a strong working relationship with GM and the AFL-CIO and in 2004, we jointly agreed with the AFL-CIO to extend the term of this successful Affinity Card Program. These agreements do not expire in the near term.
International
Our United Kingdom business is a mid-market consumer lender focusing on customer service through its branch locations, and consumer electronics through its retail finance operations and telemarketing. This business offers secured and unsecured lines of credit, secured and unsecured closed-end loans, retail finance products, insurance products and credit cards (including the GM Card® from Vauxhall and marblesTM, an Internet enabled credit card). We operate in England, Scotland, Wales, Northern Ireland and the Republic of Ireland.
Loans held by our United Kingdom, inclusive of the Republic of Ireland, operation are originated through a branch network consisting of 216 HFC Bank and Beneficial Finance branches, merchants, direct mail, broker referrals, the Internet and outbound telemarketing. This business has approximately $10.7 billion in managed receivables, 3.5 million customer accounts and 4,000 employees.
Our Canadian business offers real estate secured and unsecured lines of credit, secured and unsecured closed-end loans, insurance products, private label credit cards, retail finance products and auto loans to Canadian
* | The Union Plus MasterCard and Visa credit card program is an affinity arrangement with Union Privilege under which credit cards are offered to members of unions affiliated with the American Federation of Labor and Congress of Industrial Organizations (AFL-CIO). |
9
consumers. In addition, through its trust operations, our Canadian business accepts deposits. These products are marketed through 115 branch offices in 10 provinces, through direct mail, 80 merchant relationships and the Internet. At December 31, 2004, this business had approximately $2.4 billion in managed receivables, 1.0 million customer accounts and 1,200 employees.
We opened offices in the Czech Republic and Hungary in 2002 and 2001, respectively, to facilitate the expansion plans of one of our U.K. merchant alliances. These offices have approximately $104 million in managed receivables and 340 employees.
All Other
Our insurance services operation distributes credit life, disability and unemployment, accidental death and disability, term life, whole life, annuities, disability, long term care and a variety of other specialty insurance products to our customers. Such products currently are offered throughout the United States and Canada and are target offered to customers based upon their particular needs. Insurance is directly written by or reinsured with one or more of our subsidiaries.
HSBC Taxpayer Financial Services is the leading U.S. provider of tax-related financial products to consumers through nearly 25,000 unaffiliated professional tax preparer locations and tax preparation software providers. Serving more than 8.2 million customers annually, this business leverages the annual U.S. income tax filing process to provide products that offer consumers quick and convenient access to funds in the amount of their anticipated tax refund. This business generated a loan volume of approximately $13.3 billion in 2004.
To help ensure high standards of responsible lending, we provide industry-leading compliance programs for our tax preparer business partners. Key elements of our compliance efforts include mandatory online compliance and sales-practice training, expanded tax preparer due diligence processes, and on-going sales practice monitoring to help ensure that our customers are treated fairly and that they understand their financial choices. Additionally, access to free consumer financial education resources and a 48-hour satisfaction guarantee are offered to customers, which further enhances our compliance and customer service efforts.
Our commercial operations are very limited in scope and are expected to continue to decline. We have less than $300 million in commercial receivables.
Funding
Our continued success and prospects for growth are largely dependent upon access to the global capital markets. Numerous factors, internal and external, may impact our access to, and the costs associated with, these markets. These factors may include our debt ratings, overall economic conditions, overall capital markets volatility and the effectiveness of our management of credit risks inherent in our customer base.
The merger with HSBC has improved our access to the capital markets and lowered our funding costs. In addition to providing several important sources of direct funding, our affiliation with HSBC is also expanding our access to a worldwide pool of potential investors. While these new funding synergies have reduced our reliance on traditional sources to fund our growth, we are focused on balancing our use of affiliate and third-party funding sources to minimize funding expense while maximizing liquidity. Because we are now a subsidiary of HSBC and our credit ratings have improved, our credit spreads relative to Treasuries have tightened relative to those we experienced during the months leading up to the announcement of our acquisition by HSBC. Primarily as a result of these tightened credit spreads, reduced liquidity requirements and lower costs due to shortening the maturity of our liabilities mainly through the issuance of commercial paper, we recognized cash funding expense savings of approximately $350 million in 2004 and $125 million in 2003 compared to the funding costs we would have incurred using average spreads from the first half of 2002. It is anticipated that these tightened credit spreads and other funding synergies including assets transfers will
10
eventually enable HSBC to realize annual cash funding expense savings, including external fee savings, in excess of $1 billion per year as our existing term debt matures over the course of the next few years.
For a detailed listing of the ratings that have been assigned to HSBC Finance Corporation and our significant subsidiaries as of December 31, 2004, see Exhibit 99.1 to this Form 10-K.
We fund our operations globally and domestically, using a combination of capital market and affiliate debt, preferred equity, securitizations and sales of consumer receivables and borrowings under secured financing facilities. We will continue to fund a large part of our operations in the global capital markets, primarily through the use of secured financings, commercial paper, medium-term notes and long-term debt. We will also continue to sell certain receivables to HSBC Bank USA. We will continue to use derivative financial instruments to hedge our currency and interest rate risk exposure. A description of our use of derivative financial instruments, including interest rate swaps and foreign exchange contracts, and other quantitative and qualitative information about our market risk is set forth in Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations (2004 MD&A) under the caption Risk Management and Note 16 of our consolidated financial statements (2004 Financial Statements).
Additional information on our sources and availability of funding are set forth in the Liquidity and Capital Resources and Off Balance Sheet Arrangements sections of our 2004 MD&A.
Regulation and Competition
Regulation
Consumer Lending. Our consumer finance businesses operate in a highly regulated environment. These businesses are subject to laws relating to consumer protection, discrimination in extending credit, use of credit reports, privacy matters, disclosure of credit terms and correction of billing errors. They also are subject to certain regulations and legislation that limit operations in certain jurisdictions. For example, limitations may be placed on the amount of interest or fees that a loan may bear, the amount that may be borrowed, the types of actions that may be taken to collect or foreclose upon delinquent loans or the information about a customer that may be shared. Our consumer branch lending offices are generally licensed in those jurisdictions in which they operate. Such licenses have limited terms but are renewable, and are revocable for cause. Failure to comply with these laws and regulations may limit the ability of our licensed lenders to collect or enforce loan agreements made with consumers and may cause our lending subsidiaries to be liable for damages and penalties.
There also continues to be a significant amount of legislative activity, nationally, locally and at the state level, aimed at curbing lending practices deemed to be predatory. In addition, states have sought to alter lending practices through consumer protection actions brought by state attorneys general and other state regulators. Legislative activity in this area is expected to continue targeting certain abusive practices such as loan flipping (making a loan to refinance another loan where there is no tangible benefit to the borrower), fee packing (addition of unnecessary, unwanted and unknown fees to a borrower), equity stripping (lending without regard to the borrowers ability to repay or making it impossible for the borrower to refinance with another lender), and outright fraud. HSBC Finance Corporation does not condone or endorse any of these practices. We continue to work with regulators and consumer groups to create appropriate safeguards to avoid these abusive practices while allowing our borrowers to continue to have access to credit for personal purposes, such as the purchase of homes, automobiles and consumer goods. As part of this effort we have adopted a set of lending best practice initiatives. Increased legislative and regulatory focus is also expected on tax refund anticipation loans. It is possible that broad legislative initiatives will be passed which will impose additional costs and rules on our businesses. Although we have the ability to react quickly to new laws and regulations, it is too early to estimate the effect, if any, these activities will have on us in a particular locality or nationally.
Banking Institutions. Our credit card banking subsidiary, Household Bank (SB), N.A. (Household Bank), is a nationally-chartered credit card bank which is also a member of the federal reserve system. Household
11
Bank is subject to regulation, supervision and examination by the Office of the Comptroller of the Currency (OCC). The deposits of Household Bank are insured by the FDIC, which renders it subject to relevant FDIC regulation.
As a result of our acquisition by HSBC, HSBC Finance Corporation and its subsidiaries became subject to supervision, regulation and examination by the Board of Governors of the Federal Reserve Board (the Federal Reserve Board). HSBC is a bank holding company under the U.S. Bank Holding Company Act of 1956 (the BHCA) as a result of its ownership of HSBC Bank USA. On January 1, 2004, HSBC formed a new company to hold all of its North American operations, including HSBC Finance Corporation and its subsidiaries. This company, HSBC North American Holdings Inc. (HNAH) is also a bank holding company under the BHCA, by virtue of its ownership and control of HSBC Bank USA. HSBC and HNAH are registered as financial holding companies (FHC) under the Gramm-Leach-Bliley Act amendments to the BHCA, enabling them to offer a more complete line of financial products and services.
The United States is a party to the 1988 Basel Capital Accord and U.S. banking regulatory authorities have adopted risk-based capital requirements for United States banks and bank holding companies that are generally consistent with the Accord. In addition, U.S. bank regulatory authorities have adopted leverage capital requirements that generally require United States banks and bank holding companies to maintain a minimum amount of capital in relation to their balance sheet assets (measured on a non-risk-weighted basis). Household Bank is subject to these capital requirements.
Household Bank, like other FDIC-insured banks, may be required to pay assessments to the FDIC for deposit insurance under the FDICs Bank Insurance Fund. Under the FDICs risk-based system for setting deposit insurance assessments, an institutions assessments vary according to the level of capital an institution holds, its deposit levels and other factors.
The Federal Deposit Insurance Corporation Improvement Act of 1991 provides for extensive regulation of depository institutions such as Household Bank, including requiring federal banking regulators to take prompt corrective action with respect to FDIC-insured banks that do not meet minimum capital requirements. At December 31, 2004, Household Bank was well-capitalized under applicable OCC and FDIC regulations.
Our principal United Kingdom subsidiary (HFC Bank Limited, formerly known as HFC Bank plc) is subject to oversight and regulation by the U.K. Financial Services Authority (FSA) and the Central Bank Financial Services Authority of Ireland. We have indicated our intent to the FSA to maintain the regulatory capital of this institution at specified levels. We do not anticipate that any capital contribution will be required for our United Kingdom bank in the near term. In the Republic of Ireland we are regulated by the Irish Financial Services Regulatory Authority. In May 2005, new consumer protection laws will be effective in the U.K. that may impact profitability and operations. These changes will not have a material impact on our results.
We also maintain a trust company in Canada, which is subject to regulatory supervision by the Office of the Superintendent of Financial Institutions.
Insurance. Our credit insurance business is subject to regulatory supervision under the laws of the states and provinces in which it operates. Regulations vary from state to state, and province to province, but generally cover licensing of insurance companies, premium and loss rates, dividend restrictions, types of insurance that may be sold, permissible investments, policy reserve requirements, and insurance marketing practices.
Our insurance operations in the United Kingdom are subject to regulatory supervision by the FSA.
Competition
The consumer financial services industry in which we operate is highly fragmented and intensely competitive. We generally compete with banks, thrifts, insurance companies, credit unions, mortgage lenders and brokers, finance companies, securities brokers and dealers, and other domestic and foreign financial institutions in the
12
United States, Canada and the United Kingdom. We compete by expanding our customer base through portfolio acquisitions or alliance and co-branding opportunities, offering a variety of consumer loan products and maintaining a strong service orientation.
Cautionary Statement on Forward-Looking Statements
Certain matters discussed throughout this Form 10-K constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In addition, we may make or approve certain statements in future filings with the SEC, in press releases, or oral or written presentations by representatives of HSBC Finance Corporation that are not statements of historical fact and may also constitute forward-looking statements. Words such as believe, expects, estimates, targeted, anticipates, goal and similar expressions are intended to identify forward-looking statements but should not be considered as the only means through which these statements may be made. These matters or statements will relate to our future financial condition, results of operations, plans, objectives, performance or business developments and will involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from that which was expressed or implied by such forward-looking statements. Forward-looking statements are based on our current views and assumptions and speak only as of the date they are made. HSBC Finance Corporation undertakes no obligation to update any forward-looking statement to reflect subsequent circumstances or events.
The important factors, many of which are out of our control, which could affect our actual results and could cause our results to vary materially from those expressed in public statements or documents are:
| changes in laws and regulations, including attempts by local, state and national regulatory agencies or legislative bodies to control alleged predatory lending practices through broad or targeted initiatives aimed at lenders operating in consumer lending markets; | |
| increased competition from well-capitalized companies or lenders with access to government sponsored organizations for our consumer segment which may impact the terms, rates, costs or profits historically included in the loan products we offer or purchase; | |
| changes in accounting or credit policies, practices or standards, as they may be internally modified from time to time or changes as may be required by regulatory agencies or the Financial Accounting Standards Board; | |
| changes to operational practices from time to time, such as determinations to sell receivables from our private label and mortgage services businesses and the potential MasterCard and Visa receivable sale, structuring more securitizations as secured financings, or changes to our customer account management policies and practices and risk management/collection practices; | |
| changes in overall economic conditions, including the interest rate environment in which we operate, the capital markets in which we fund our operations, the market values of consumer owned real estate throughout the United States, recession, employment and currency fluctuations; | |
| consumer perception of the availability of credit, including price competition in the market segments we target and the ramifications or ease of filing for personal bankruptcy; | |
| the effectiveness of models or programs to predict loan delinquency or loss and initiatives to improve collections in all business areas, and changes we may make from time to time in these models, programs and initiatives; | |
| continued consumer acceptance of our distribution systems and demand for our loan or insurance products; | |
| changes associated with, as well as the difficulty in, integrating systems, operational functions and cultures, as applicable, of any organization or portfolio acquired by HSBC Finance Corporation; | |
| a reduction of our debt ratings by any of the nationally recognized statistical rating organizations that rate these instruments to a level that is below our current rating; |
13
| the costs, effects and outcomes of regulatory reviews or litigation relating to our nonprime loan receivables or the business practices or policies of any of our business units, including, but not limited to, additional compliance requirements; | |
| increased funding costs resulting from instability in the capital markets and risk tolerance of fixed income investors; | |
| the costs, effects and outcomes of any litigation matter that is determined adversely to HSBC Finance Corporation or its businesses; | |
| the ability to attract and retain qualified personnel to support the underwriting, servicing, collection and sales functions of our businesses; | |
| failure to obtain expected funding from HSBC subsidiaries and clients; and | |
| the inability of HSBC Finance Corporation to manage any or all of the foregoing risks as well as anticipated. |
Corporate Governance
HSBC Finance Corporation maintains a website at www.household.com on which we make available, as soon as reasonably practicable after filing with or furnishing to the SEC, our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and any amendments to these reports. Our website also contains our Corporate Governance Standards and committee charters for the Audit, Compensation, Executive and Nominating and Governance Committees of our Board of Directors. We will provide printed copies of this information at no charge upon written request. Requests should be made to HSBC Finance Corporation, 2700 Sanders Road, Prospect Heights, Illinois 60070, Attention: Corporate Secretary.
Certifications
In addition to certifications from our Chief Executive Officer and Chief Financial Officer pursuant to Sections 302 and 906 of the Sarbanes-Oxley Act of 2002 (attached to this report on Form 10-K as Exhibits 31 and 32), we have also filed a certification with the New York Stock Exchange (the NYSE) from our Chief Executive Officer certifying that he is not aware of any violation by HSBC Finance Corporation of the NYSE corporate governance listing standards in effect as of February 21, 2005.
Item 2. | Properties. |
Our operations are located throughout the United States, in 10 provinces in Canada and in the United Kingdom, with principal facilities located in Lewisville, Texas; New Castle, Delaware; Brandon, Florida; Jacksonville, Florida; Tampa, Florida; Chesapeake, Virginia; Virginia Beach, Virginia; Hanover, Maryland; Bridgewater, New Jersey; Rockaway, New Jersey; Las Vegas, Nevada; Charlotte, North Carolina; Portland, Oregon; Pomona, California; Chicago, Illinois; Elmhurst, Illinois; Franklin Park, Illinois; Mount Prospect, Illinois; Prospect Heights, Illinois; Schaumburg, Illinois; Vernon Hills, Illinois; Wood Dale, Illinois; Carmel, Indiana; Salinas, California; San Diego, California; London, Kentucky; Sioux Falls, South Dakota; Toronto, Ontario and Montreal, Quebec, Canada; and Windsor, Berkshire, United Kingdom.
Substantially all branch offices, divisional offices, corporate offices, regional processing and regional servicing center spaces are operated under lease with the exception of the headquarters building for our United Kingdom operations, a credit card processing facility in Las Vegas, Nevada; a processing center in Vernon Hills, Illinois; servicing facilities in London, Kentucky, Mt. Prospect, Illinois, and Chesapeake, Virginia; offices in Birmingham, United Kingdom; and an airplane hanger in Wheeling, Illinois. We believe that such properties are in good condition and meet our current and reasonably anticipated needs.
14
Item 3. | Legal Proceedings. |
General
We are parties to various legal proceedings resulting from ordinary business activities relating to our current and/or former operations. Certain of these actions are or purport to be class actions seeking damages in very large amounts. These actions assert violations of laws and/or unfair treatment of consumers. Due to the uncertainties in litigation and other factors, we cannot be certain that we will ultimately prevail in each instance. We believe that our defenses to these actions have merit and any adverse decision should not materially affect our consolidated financial condition.
Consumer Lending Litigation
During the past several years, the press has widely reported certain industry related concerns that may impact us. Some of these involve the amount of litigation instituted against finance and insurance companies operating in certain states and the large awards obtained from juries in those states. Like other companies in this industry, some of our subsidiaries are involved in a number of lawsuits pending against them in these states. The cases, in particular, generally allege inadequate disclosure or misrepresentation of financing terms. In some suits, other parties are also named as defendants. Unspecified compensatory and punitive damages are sought. Several of these suits purport to be class actions or have multiple plaintiffs. The judicial climate in these states is such that the outcome of all of these cases is unpredictable. Although our subsidiaries believe they have substantive legal defenses to these claims and are prepared to defend each case vigorously, a number of such cases have been settled or otherwise resolved for amounts that in the aggregate are not material to our operations. Appropriate insurance carriers have been notified of each claim, and a number of reservations of rights letters have been received. Certain of the financing of merchandise claims have been partially covered by insurance.
In a case decided on March 31, 2004 and published on May 13, the Appellate Court of Illinois, First District (Cook County), ruled in U.S. Bank National Association v. Clark, et al., that certain lenders (which did not include any subsidiaries of HSBC Finance Corporation) violated the Illinois Interest Act by imposing points and finance charge fees in excess of 3% of the principal amount on loans with an interest rate in excess of 8%. The Appellate Court held for the first time that when the Illinois legislature made amendments to the late fee provisions of the Interest Act in 1992, Illinois opted out of the Federal Depository Institutions Deregulation and Monetary Control Act of 1980 (DIDMCA) and, in certain instances, the Federal Alternative Mortgage Transaction Parity Act of 1982 (AMTPA). DIDMCA and AMTPA each contain provisions that preempt certain state laws unless state legislatures took affirmative action to opt-out of the federal preemptions within specified time frames. The Court found that as a result of 1992 legislative action, the States 3% restriction on points and finance charge fees are now enforceable in Illinois. The Appellate Courts ruling reversed the trial courts decision, which had relied on previous opinions of the Illinois Attorney General, the Illinois Office of Banks and Real Estate, and other courts. Should the decision stand and be applied retroactively throughout Illinois, lenders would be required to make refunds to customers who had a closed-end real estate secured first mortgage loan of double the interest paid or contracted for, whichever is greater. The plaintiffs in the Clark case filed a notice of appeal with the Illinois Supreme Court which the court accepted. Briefing in the Illinois Supreme Court is underway. Three cases and one counterclaim were filed against subsidiaries of HSBC Finance Corporation based upon the Clark decision: Wilkes v. Household Finance Corporation III, et al., Circuit Court of Cook County, Illinois, Chancery Division, filed on June 18, 2004 (purported class action); Aslam v. Accredited Home Lenders, Inc., et al., Circuit Court of Cook County, Illinois, Chancery Division, filed on June 11, 2004 (purported class action); MERS Inc. as nominee for HFC v. Gloss, Circuit Court of DuPage County, Illinois (filed as a foreclosure counterclaim in September, 2004); and Morris, et al. v. Household Mortgage Services, Inc., U.S. District Court for the Northern District of Illinois, filed on June 22, 2004. On our motion, the Wilkes case was removed to the Circuit Court of Cook County, Illinois, however, plaintiffs filed a motion to return the case to the U.S. Bankruptcy Court which was granted. We are appealing this remand order. We also served an arbitration demand on plaintiffs counsel as
15
permitted under the loan documents and filed a motion to stay or dismiss the case pending arbitration. The Aslam case was settled for an immaterial amount and was dismissed on October 28, 2004. The portion of the Morris case alleging violations of the Illinois Interest Act was settled for an immaterial amount. The Gloss matter is still pending. At this time, we are unable to quantify the potential impact of the Clark decision should it be upheld and receive retroactive application.
Credit Card Litigation
On November 15, 2004, the matter entitled American Express Travel Related Services Company, Inc. v. Visa U.S.A. Inc., et al. was filed in the U.S. District Court for the Southern District of New York. This case alleges that HSBC Finance Corporation, Household Bank (SB), N.A. and others violated Sections 1 and 2 of the Sherman Act by conspiring to monopolize and unreasonably restrain trade by allegedly implementing and enforcing an agreement requiring any United States bank that issues Visa or MasterCard general cards to refuse to issue such cards from competitors, such as American Express and Discover. Plaintiff seeks a declaration that defendants in this action (including Visa, MasterCard and other banks belonging to those associations), have violated the antitrust laws, and requests an injunction restraining the defendants, their directors, officers, employees, agents, successors, owners and members from continuing or maintaining in any manner, directly or indirectly, the rules, policies, and agreements at issue, and seeks full compensation for damages it has sustained, from each Defendant, jointly, severally, for each of plaintiffs claims, in an amount to be trebled according to law, plus interest, attorneys fees and costs of suit. On February 18, 2005, the Defendants filed a motion to dismiss the complaint for failure to state a cause of action. At this time, we are unable to quantify the potential impact from this action, if any.
Securities Litigation
In August 2002, we restated previously reported consolidated financial statements. The restatement related to certain MasterCard and Visa co-branding and affinity credit card relationships and a third party marketing agreement, which were entered into between 1992 and 1999. All were part of our Credit Card Services segment. In consultation with our prior auditors, Arthur Andersen LLP, we treated payments made in connection with these agreements as prepaid assets and amortized them in accordance with the underlying economics of the agreements. Our current auditor, KPMG LLP, advised us that, in its view, these payments should have either been charged against earnings at the time they were made or amortized over a shorter period of time. The restatement resulted in a $155.8 million, after-tax, retroactive reduction to retained earnings at December 31, 1998. As a result of the restatement, and other corporate events, including, e.g., the 2002 settlement with 50 states and the District of Columbia relating to real estate lending practices, HSBC Finance Corporation, and its directors, certain officers and former auditors, have been involved in various legal proceedings, some of which purport to be class actions. A number of these actions allege violations of federal securities laws, were filed between August and October 2002, and seek to recover damages in respect of allegedly false and misleading statements about our common stock. These legal actions have been consolidated into a single purported class action, Jaffe v. Household International, Inc., et al., No. 02 C 5893 (N.D. Ill., filed August 19, 2002), and a consolidated and amended complaint was filed on March 7, 2003. On December 3, 2004, the court signed the parties stipulation to certify a class with respect to the claims brought under §10 and §20 of the Securities Exchange Act of 1934. The parties stipulated that plaintiffs will not seek to certify a class with respect to the claims brought under §11 and §15 of the Securities Act of 1933 in this action or otherwise. The amended complaint purports to assert claims under the federal securities laws, on behalf of all persons who purchased or otherwise acquired our securities between October 23, 1997 and October 11, 2002, arising out of alleged false and misleading statements in connection with our sales and lending practices, the 2002 state settlement agreement referred to above, the restatement and the HSBC merger. The amended complaint, which also names as defendants Arthur Andersen LLP, Goldman, Sachs & Co., and Merrill Lynch, Pierce, Fenner & Smith, Inc., fails to specify the amount of damages sought. In May 2003, we, and other defendants, filed a motion to dismiss the complaint. On March 19, 2004, the Court granted in part, and denied in part the defendants motion to dismiss the complaint. The Court dismissed all claims against Merrill Lynch, Pierce, Fenner & Smith, Inc. and Goldman Sachs & Co. The Court also
16
dismissed certain claims alleging strict liability for alleged misrepresentation of material facts based on statute of limitations grounds. The claims that remain against some or all of the defendants essentially allege the defendants knowingly made a false statement of a material fact in conjunction with the purchase or sale of securities, that the plaintiffs justifiably relied on such statement, the false statement(s) caused the plaintiffs damages, and that some or all of the defendants should be liable for those alleged statements. The Court has ordered that all factual discovery must be completed by January 13, 2006 and expert witness discovery must be completed by July 24, 2006.
On June 27, 2003, a case entitled, West Virginia Laborers Pension Trust Fund v. Caspersen, et al., was filed in the Chancery Division of the Circuit Court of Cook County, Illinois as case number 03CH10808. This purported class action names as defendants the directors of Beneficial Corporation at the time of the 1998 merger of Beneficial Corporation into a subsidiary of HSBC Finance Corporation, and claims that those directors due diligence of HSBC Finance Corporation at the time they considered the merger was inadequate. The Complaint claims that as a result of some of the securities law and other violations alleged in the Jaffe case, HSBC Finance Corporation common shares lost value. Pursuant to the merger agreement with Beneficial Corporation, we assumed the defense of this litigation. In September of 2003, the defendants filed a motion to dismiss which was granted on June 15, 2004 based upon a lack of personal jurisdiction over the defendants. The plaintiffs have appealed this decision. In addition, on June 30, 2004, a case entitled, Employer-Teamsters Local Nos. 175 & 505 Pension Trust Fund v. Caspersen, et al., was filed in the Superior Court of New Jersey, Law Division, Somerset County as Case Number L9479-04. Other than the change in plaintiff, the suit is substantially identical to the foregoing West Virginia Laborers Pension Trust Fund case, and is brought by the same principal law firm which brought that suit. The defendants motion to dismiss was granted on February 10, 2005.
With respect to these securities litigation matters, we believe that we have not, and our officers and directors have not, committed any wrongdoing and in each instance there will be no finding of improper activities that may result in a material liability to us or any of our officers or directors.
Item 4. | Submission of Matters to a Vote of Security Holders. |
Omitted.
PART II
Item 5. | Market for Registrants Common Equity and Related Stockholder Matters. |
All 50 shares of HSBC Finance Corporations outstanding common stock are owned by HSBC Investments (North America) Inc. Consequently, there is no public market in HSBC Finance Corporations common stock.
17
18
Item 6. | Selected Financial Data. |
Mar. 29 | Jan. 1 | ||||||||||||||||||||||||||||
Year ended | Year ended | through | through | Year ended December 31, | |||||||||||||||||||||||||
Dec. 31, | Dec. 31, | Dec. 31 | Mar. 28, | ||||||||||||||||||||||||||
2004 | 2003 | 2003 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||||||||||
(Successor) | (Combined) | (Successor) | (Predecessor) | (Predecessor) | (Predecessor) | (Predecessor) | |||||||||||||||||||||||
(Restated) | (Restated) | ||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||
Owned Basis Statement of Income Data
|
|||||||||||||||||||||||||||||
Net interest income and other revenues-operating
basis(1)
|
$ | 12,364 | $ | 11,633 | $ | 8,849 | $ | 2,784 | $ | 11,178 | $ | 9,606 | $ | 7,905 | |||||||||||||||
Gain on bulk sale of private label
receivables(3)
|
663 | - | - | - | - | - | - | ||||||||||||||||||||||
Loss on disposition of Thrift assets and deposits
|
- | - | - | - | 378 | - | - | ||||||||||||||||||||||
Provision for credit losses on owned receivables-operating
basis(1)
|
4,296 | 3,967 | 2,991 | 976 | 3,732 | 2,913 | 2,117 | ||||||||||||||||||||||
Total costs and expenses, excluding nonrecurring expense
items(1)
|
5,601 | 4,993 | 3,811 | 1,182 | 4,290 | 3,875 | 3,289 | ||||||||||||||||||||||
HSBC acquisition related costs incurred by HSBC Finance
Corporation
|
198 | - | 198 | - | - | - | |||||||||||||||||||||||
Settlement charge and related expenses
|
- | - | - | - | 525 | - | - | ||||||||||||||||||||||
Adoption of FFIEC charge-off policies for domestic private label
and MasterCard/ Visa
portfolios(1),(8)
|
190 | - | - | - | - | - | - | ||||||||||||||||||||||
Income taxes
|
1,000 | 872 | 690 | 182 | 695 | 970 | 868 | ||||||||||||||||||||||
Net
income(1)
|
$ | 1,940 | $ | 1,603 | $ | 1,357 | $ | 246 | $ | 1,558 | $ | 1,848 | $ | 1,631 | |||||||||||||||
Year ended December 31, | 2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||
(Successor) | (Combined) | (Predecessor) | (Predecessor) | (Predecessor) | ||||||||||||||||
(Restated) | ||||||||||||||||||||
Owned Basis Selected Financial Ratios
|
||||||||||||||||||||
Return on average owned
assets(1)
|
1.57 | % | 1.46 | % | 1.62 | % | 2.26 | % | 2.35 | % | ||||||||||
Return on average common shareholders(s)
equity(1)
|
11.0 | 10.7 | 17.3 | 24.1 | 23.2 | |||||||||||||||
Net interest margin
|
7.33 | 7.75 | 7.57 | 7.85 | 7.68 | |||||||||||||||
Efficiency
ratio(1)
|
41.6 | 42.8 | 42.6 | 38.4 | 39.6 | |||||||||||||||
Consumer net charge-off
ratio(1)
|
4.00 | 4.06 | 3.81 | 3.32 | 3.18 | |||||||||||||||
Reserves as a percent of net
charge-offs(9)
|
89.9 | 105.7 | 106.5 | 110.5 | 109.9 | |||||||||||||||
Managed Basis Selected Financial
Ratios(2)
|
||||||||||||||||||||
Return on average managed
assets(1)
|
1.33 | % | 1.19 | % | 1.31 | % | 1.82 | % | 1.85 | % | ||||||||||
Net interest margin
|
7.97 | 8.60 | 8.47 | 8.44 | 8.05 | |||||||||||||||
Efficiency
ratio(1)
|
41.0 | 35.6 | 36.0 | 34.3 | 34.5 | |||||||||||||||
Consumer net charge-off
ratio(1)
|
4.61 | 4.67 | 4.28 | 3.73 | 3.64 | |||||||||||||||
Reserves as a percent of net
charge-offs(9)
|
79.6 | 117.4 | 113.8 | 110.7 | 111.1 |
19
At December 31, | 2004 | 2003 | 2002 | 2001 | 2000 | ||||||||||||||||||
(Successor) | (Successor) | (Predecessor) | (Predecessor) | ||||||||||||||||||||
(Restated) | (Predecessor) | ||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||
Owned Basis Balance Sheet Data
|
|||||||||||||||||||||||
Total assets
|
$ | 130,190 | $ | 119,052 | $ | 97,860 | $ | 88,911 | $ | 76,309 | |||||||||||||
Receivables:(3)
|
|||||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||||
Real estate secured
|
$ | 61,946 | $ | 49,026 | $ | 44,140 | $ | 42,474 | $ | 33,920 | |||||||||||||
Auto finance
|
7,490 | 4,138 | 2,024 | 2,369 | 1,851 | ||||||||||||||||||
MasterCard/ Visa
|
12,371 | 9,577 | 7,628 | 6,967 | 5,847 | ||||||||||||||||||
Private label
|
341 | 9,732 | 9,365 | 9,853 | 8,672 | ||||||||||||||||||
Personal non-credit card
|
12,049 | 9,624 | 11,685 | 11,737 | 9,950 | ||||||||||||||||||
Commercial and other
|
315 | 399 | 461 | 505 | 597 | ||||||||||||||||||
Total domestic
|
$ | 94,512 | $ | 82,496 | $ | 75,303 | $ | 73,905 | $ | 60,837 | |||||||||||||
Foreign:
|
|||||||||||||||||||||||
Real estate secured
|
$ | 2,874 | $ | 2,195 | $ | 1,679 | $ | 1,383 | $ | 1,260 | |||||||||||||
Auto finance
|
54 | - | - | - | - | ||||||||||||||||||
MasterCard/ Visa
|
2,264 | 1,605 | 1,319 | 1,174 | 2,207 | ||||||||||||||||||
Private label
|
3,070 | 2,872 | 1,974 | 1,811 | 1,675 | ||||||||||||||||||
Personal non-credit card
|
4,079 | 3,208 | 2,285 | 1,600 | 1,378 | ||||||||||||||||||
Commercial and other
|
2 | 2 | 2 | 2 | 2 | ||||||||||||||||||
Total foreign
|
$ | 12,343 | $ | 9,882 | $ | 7,259 | $ | 5,970 | $ | 6,522 | |||||||||||||
Total owned receivables:
|
|||||||||||||||||||||||
Real estate secured
|
$ | 64,820 | $ | 51,221 | $ | 45,819 | $ | 43,857 | $ | 35,180 | |||||||||||||
Auto finance
|
7,544 | 4,138 | 2,024 | 2,369 | 1,851 | ||||||||||||||||||
MasterCard/ Visa
|
14,635 | 11,182 | 8,947 | 8,141 | 8,054 | ||||||||||||||||||
Private label
|
3,411 | 12,604 | 11,339 | 11,664 | 10,347 | ||||||||||||||||||
Personal non-credit card
|
16,128 | 12,832 | 13,970 | 13,337 | 11,328 | ||||||||||||||||||
Commercial and other
|
317 | 401 | 463 | 507 | 599 | ||||||||||||||||||
Total owned receivables
|
$ | 106,855 | $ | 92,378 | $ | 82,562 | $ | 79,875 | $ | 67,359 | |||||||||||||
Deposits
|
$ | 47 | $ | 232 | $ | 821 | $ | 6,562 | $ | 8,677 | |||||||||||||
Commercial paper, bank and other borrowings
|
9,013 | 9,122 | 6,128 | 12,024 | 10,788 | ||||||||||||||||||
Due to
affiliates(4)
|
13,789 | 7,589 | - | - | - | ||||||||||||||||||
Long term debt
|
85,378 | 79,632 | 75,751 | 57,799 | 45,728 | ||||||||||||||||||
Preferred
stock(5)
|
1,100 | 1,100 | 1,193 | 456 | 164 | ||||||||||||||||||
Common shareholders(s)
equity(6)
|
15,841 | 16,391 | 9,222 | 7,843 | 7,667 | ||||||||||||||||||
Owned Basis Selected Financial Ratios
|
|||||||||||||||||||||||
Common and preferred equity to owned assets
|
13.01 | % | 14.69 | % | 10.64 | % | 9.33 | % | 10.26 | % | |||||||||||||
Consumer two-month-and-over contractual delinquency
|
4.07 | 5.36 | 5.34 | 4.43 | 4.19 | ||||||||||||||||||
Reserves as a percent of receivables
|
3.39 | 4.11 | 4.04 | 3.33 | 3.14 | ||||||||||||||||||
Reserves as a percent of nonperforming loans
|
103.0 | 93.7 | 94.5 | 92.7 | 91.1 | ||||||||||||||||||
Managed Basis Balance Sheet Data and Selected Financial
Ratios(2)
|
|||||||||||||||||||||||
Total assets
|
$ | 144,415 | $ | 145,253 | $ | 122,794 | $ | 109,859 | $ | 96,558 | |||||||||||||
Managed
receivables:(3)
|
|||||||||||||||||||||||
Real estate secured
|
$ | 64,901 | $ | 51,415 | $ | 46,275 | $ | 44,719 | $ | 36,638 | |||||||||||||
Auto finance
|
10,223 | 8,813 | 7,442 | 6,395 | 4,563 | ||||||||||||||||||
MasterCard/ Visa
|
22,218 | 21,149 | 18,953 | 17,395 | 17,584 | ||||||||||||||||||
Private label
|
3,411 | 17,865 | 14,917 | 13,814 | 11,997 | ||||||||||||||||||
Personal non-credit card
|
20,010 | 18,936 | 19,446 | 17,993 | 16,227 | ||||||||||||||||||
Commercial and other
|
317 | 401 | 463 | 507 | 599 | ||||||||||||||||||
Total managed receivables
|
$ | 121,080 | $ | 118,579 | $ | 107,496 | $ | 100,823 | $ | 87,608 | |||||||||||||
Tangible shareholders(s) equity to tangible managed
assets
(TETMA)(7)
|
6.68 | % | 7.03 | % | 9.08 | % | 7.57 | % | 7.13 | % | |||||||||||||
Tangible shareholders(s) equity plus owned loss
reserves to tangible managed assets (TETMA + Owned
Reserves)(7)
|
9.45 | 9.89 | 11.87 | 10.03 | 9.36 | ||||||||||||||||||
Tangible common equity to tangible managed
assets(7)
|
4.67 | 5.04 | 6.83 | 6.24 | 6.25 | ||||||||||||||||||
Excluding purchase accounting adjustments:
|
|||||||||||||||||||||||
TETMA
|
8.34 | 8.90 | 8.90 | 7.57 | 7.13 | ||||||||||||||||||
TETMA + Owned Reserves
|
11.12 | 11.77 | 11.87 | 10.03 | 9.36 | ||||||||||||||||||
Tangible common equity to tangible managed assets
|
6.35 | 6.94 | 6.83 | 6.24 | 6.25 | ||||||||||||||||||
Risk adjusted revenue
|
7.30 | 7.18 | 7.18 | 7.64 | 7.40 | ||||||||||||||||||
Consumer two-month-and-over contractual delinquency
|
4.24 | 5.39 | 5.24 | 4.46 | 4.20 | ||||||||||||||||||
Reserves as a percent of receivables
|
3.73 | 5.20 | 4.74 | 3.78 | 3.65 | ||||||||||||||||||
Reserves as a percent of nonperforming loans
|
108.4 | 118.0 | 112.6 | 105.0 | 107.0 | ||||||||||||||||||
20
(1) | The following table, which contains non-GAAP financial information is provided for comparison of our operating trends only and should be read in conjunction with our owned basis GAAP financial information. For 2004, the operating trends, percentages and ratios presented below exclude the $121 million decrease in net income relating to the adoption of Federal Financial Institutions Examination Council (FFIEC) charge-off policies for our domestic private label and MasterCard/ Visa receivables and the $423 million (after-tax) gain on the bulk sale of domestic private label receivables to an affiliate, HSBC Bank USA, National Association (HSBC Bank USA). For 2003, the operating results, percentages and ratios exclude $167 million (after-tax) of HSBC acquisition related costs and other merger related items and for 2002, exclude the $333 million (after-tax) settlement charge and related expenses and the $240 million (after-tax) loss on disposition of Thrift assets and deposits. See Basis of Reporting and Reconciliations to GAAP Financial Measures in Managements Discussion and Analysis for additional discussion and quantitative reconciliations to the equivalent GAAP basis financial measure. |
Year ended December 31, | 2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||
(Successor) | (Combined) | (Predecessor) | (Predecessor) | (Predecessor) | ||||||||||||||||
(Restated) | ||||||||||||||||||||
(dollars are in millions) | ||||||||||||||||||||
Operating net income
|
$ | 1,638 | $ | 1,770 | $ | 2,131 | $ | 1,848 | $ | 1,631 | ||||||||||
Return on average owned assets
|
1.32 | % | 1.61 | % | 2.21 | % | 2.26 | % | 2.35 | % | ||||||||||
Return on average common shareholders(s) equity
|
9.2 | 11.9 | 23.9 | 24.1 | 23.2 | |||||||||||||||
Owned basis consumer net charge-off ratio
|
3.84 | 4.06 | 3.81 | 3.32 | 3.18 | |||||||||||||||
Managed basis consumer net charge-off ratio
|
4.44 | 4.67 | 4.28 | 3.73 | 3.64 | |||||||||||||||
Owned basis efficiency ratio
|
43.4 | 41.0 | 36.3 | 38.4 | 39.6 | |||||||||||||||
Return on average managed assets
|
1.12 | 1.32 | 1.80 | 1.82 | 1.85 | |||||||||||||||
Managed basis efficiency ratio
|
42.9 | 34.1 | 30.8 | 34.3 | 34.5 |
(2) | We monitor our operations and evaluate trends on both an owned basis as shown in our financial statements and on a managed basis. Managed basis reporting (a non-GAAP financial measure) assumes that securitized receivables have not been sold and are still on our balance sheet. Managed basis information is intended to supplement, and should not be considered a substitute for, owned basis reporting and should be read in conjunction with reported owned basis results. See Basis of Reporting and Reconciliations to GAAP Financial Measures for additional discussion and quantitative reconciliations to the equivalent GAAP basis financial measure. |
(3) | In 2004, we sold $.9 billion of higher quality non-conforming real estate secured receivables and sold our domestic private label receivable portfolio of $12.2 billion ($15.6 billion on a managed basis) to HSBC Bank USA. In 2003, we sold $2.8 billion of higher quality non-conforming real estate secured receivables to HSBC Bank USA and acquired owned basis private label portfolios totaling $1.2 billion ($1.6 billion on a managed basis) and MasterCard and Visa portfolios totaling $.9 billion. In 2002, we sold $6.3 billion of real estate secured whole loans from our consumer lending and mortgage services businesses and purchased a $.5 billion private label portfolio. In 2001, we sold approximately $1 billion of MasterCard and Visa receivables as a result of discontinuing our participation in the Goldfish credit card program and purchased a $.7 billion private label portfolio. In 2000, we acquired real estate secured portfolios totaling $3.7 billion. |
(4) | As of December 31, 2004, we had received $35.7 billion in HSBC related funding. As of December 31, 2003, we had received $14.7 billion in HSBC related funding. See Liquidity and Capital Resources for the components of this funding. |
(5) | In conjunction with the acquisition by HSBC, our 7.625%, 7.60%, 7.50% and 8.25% preferred stock was converted into the right to receive cash which totaled approximately $1.1 billion. In consideration of HSBC transferring sufficient funds to make these payments, we issued Series A preferred stock to HSBC on March 28, 2003. Also on March 28, 2003, we called for redemption our $4.30, $4.50 and 5.00% preferred stock. In September 2004, HSBC North America Holdings Inc. (HNAH) issued a new series of preferred stock to HSBC in exchange for our Series A preferred stock. In October 2004, HSBC Investments (North America) Inc. (HINO) issued a new series of preferred stock to HNAH in exchange for our Series A preferred stock. |
(6) | Common shareholders equity at December 31, 2004 and 2003 reflects push-down accounting adjustments resulting from the HSBC merger. |
(7) | TETMA, TETMA + Owned Reserves and tangible common equity to tangible managed assets are non-GAAP financial ratios that are used by HSBC Finance Corporation management or certain rating agencies as a measure to evaluate capital adequacy and may differ from similarly named measures presented by other companies. See Basis of Reporting for additional discussion on the use of non-GAAP financial measures and Reconciliations to GAAP Financial Measures for quantitative reconciliations to the equivalent GAAP basis financial measure. |
(8) | In December 2004, we adopted charge-off and account management policies in accordance with the Uniform Retail Credit Classification and Account Management Policy issued by the FFIEC for our domestic private label and MasterCard and Visa portfolios. The adoption of the FFIEC charge-off policies resulted in a reduction to net income of $121 million. See Credit Quality in Managements Discussion and Analysis and Note 5, Sale of Domestic Private Label Receivable Portfolio and Adoption of FFIEC Policies, in the accompanying consolidated financial statements for further discussion of these policy changes. |
(9) | The adoption of FFIEC charge-off policies for our domestic private label and MasterCard and Visa portfolios and subsequent sale of the domestic private label portfolio in December 2004 have negatively impacted these ratios. Reserves as a percentage of net charge-offs excluding domestic private label charge-offs in 2004 and the impact of adopting FFIEC charge-off policies for these portfolios was 109.2 percent on an owned basis and 96.0 percent on a managed basis. |
21
Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations. |
22
Restatements to Reported Income | ||||||||||||||||
% Change | ||||||||||||||||
Pre-Tax | Tax Effect | After Tax | to Reported | |||||||||||||
(dollars in millions) | ||||||||||||||||
March 29, 2003 through December 31, 2003
|
$ | (97 | ) | $ | 35 | $ | (62 | ) | (4.4 | )% | ||||||
Quarter ended March 31, 2004
|
(17 | ) | 6 | (11 | ) | 2.3 | % | |||||||||
Quarter ended June 30, 2004
|
59 | (21 | ) | 38 | 9.6 | % | ||||||||||
Quarter ended September 30, 2004
|
5 | (2 | ) | 3 | .9 | % |
* | MasterCard is a registered trademark of MasterCard International, Incorporated and Visa is a registered trademark of Visa USA, Inc. |
23
24
25
Year ended | March 29 through | |||||||
December 31, 2004 | December 31, 2003 | |||||||
(in millions) | ||||||||
Earnings excluding goodwill amortization U.K. GAAP
basis
|
$ | 3,105 | $ | 1,768 | ||||
Net income U.K. GAAP basis
|
2,584 | 1,387 |
26
27
2004 | 2003 | 2002 | ||||||||||
(in millions) | ||||||||||||
Net income
|
$ | 1,940 | $ | 1,603 | $ | 1,558 | ||||||
Gain on bulk sale of private label receivables, after tax
|
(423 | ) | - | - | ||||||||
Adoption of FFIEC charge-off policies for domestic private label
and MasterCard and Visa portfolios, after tax
|
121 | - | - | |||||||||
HSBC acquisition related costs and other merger related items,
after tax
|
- | 167 | - | |||||||||
Settlement charge and related expenses, after tax
|
- | - | 333 | |||||||||
Loss on disposition of Thrift assets and deposits, after tax
|
- | - | 240 | |||||||||
Operating net income
|
$ | 1,638 | $ | 1,770 | $ | 2,131 | ||||||
28
Year ended | March 29 through | |||||||||
December 31, 2004 | December 31, 2003 | |||||||||
(Restated) | ||||||||||
(in millions) | ||||||||||
Net income U.S. GAAP basis
|
$ | 1,940 | $ | 1,357 | ||||||
Adjustments, net of tax:
|
||||||||||
Deferred origination expenses
|
(111 | ) | (157 | ) | ||||||
Derivative financial instruments
|
(175 | ) | 21 | |||||||
Securitizations
|
710 | (430 | ) | |||||||
Intangibles
|
210 | 147 | ||||||||
Purchase accounting adjustments
|
400 | 923 | ||||||||
Other
|
131 | (93 | ) | |||||||
Earnings excluding goodwill amortization U.K. GAAP
basis
|
3,105 | 1,768 | ||||||||
Goodwill amortization
|
521 | 381 | ||||||||
Net income U.K. GAAP basis
|
2,584 | 1,387 | ||||||||
29
| Fee and commission income is accounted for in the period when receivable, except when it is charged to cover the costs of a continuing service to, or risk borne for, the customer, or is interest in nature. In these cases, it is recognized on an appropriate basis over the relevant period. | |
| Loan origination costs are generally expensed as incurred. As permitted by U.K. GAAP, HSBC applies a restricted definition of the incremental, directly attributable origination expenses that are deferred and subsequently amortized over the life of the loans. |
| Certain loan fee income and direct loan origination costs are amortized to the profit and loss account, on a straight-line basis, over the life of the loan as an adjustment to interest income (Statement of Financial Accounting Standard (SFAS) 91, Accounting for Nonrefundable Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of Leases.) Prepayment and delinquency estimates are regularly monitored and fee and cost amortization rates adjusted accordingly. | |
| Credit card annual fees are netted with direct lending costs, deferred, and amortized on a straight-line basis over one year. |
| Non-trading derivatives are those which are held for hedging purposes as part of our risk management strategy against cash flows, assets, liabilities, or positions measured on an accruals basis. Non-trading transactions include qualifying hedges and positions that synthetically alter the characteristics of specified financial instruments. | |
| Non-trading derivatives are accounted for on an equivalent basis to the underlying assets, liabilities or net positions. Any profit or loss arising is recognized on the same basis as that arising from the related assets, liabilities or positions. | |
| To qualify as a hedge, a derivative must effectively reduce the price, foreign exchange or interest rate risk of the asset, liability or anticipated transaction to which it is linked and be designated as a hedge at inception of the derivative contract. Accordingly, changes in the market value of the derivative must be highly correlated with changes in the market value of the underlying hedged item at inception of the hedge and over the life of the hedge contract. If these criteria are met, the derivative is accounted for on the same basis as the underlying hedged item. Derivatives used for hedging purposes include swaps, forwards and futures. | |
| Interest rate swaps are also used to alter synthetically the interest rate characteristics of financial instruments. In order to qualify for synthetic alteration, a derivative instrument must be linked to specific individual, or pools of similar, assets or liabilities by the notional principal and interest rate risk of the associated instruments, and must achieve a result that is consistent with defined risk management objectives. If these criteria are met, accrual based accounting is applied, i.e. income or expense is recognized and accrued to the next settlement date in accordance with the contractual terms of the agreement. | |
| Any gain or loss arising on the termination of a qualifying derivative is deferred and amortized to earnings over the original life of the terminated contract. Where the underlying asset, liability or position is sold or terminated, the qualifying derivative is immediately marked-to-market through the profit and loss account. | |
| Derivatives that do not qualify as hedges or synthetic alterations at inception are marked-to-market through the profit and loss account, with gains and losses included within other income. |
30
| All derivatives must be recognized as either assets or liabilities in the balance sheet and be measured at fair value (SFAS 133, Accounting for Derivative Instruments and Hedging Activities). | |
| The accounting for changes in the fair value of a derivative (i.e., gains and losses) depends on the intended use of the derivative and the resulting designation as described below: |
| For a derivative designated as hedging exposure to changes in the fair value of a recognized asset or liability or a firm commitment, the gain or loss is recognized in earnings in the period of change together with the associated loss or gain on the hedged item attributable to the risk being hedged. Any resulting net gain or loss represents the ineffective portion of the hedge. | |
| For a derivative designated as hedging exposure to variable cash flows of a recognized asset or liability, or of a forecast transaction, the derivatives gain or loss associated with the effective portion of the hedge is initially reported as a component of other comprehensive income and subsequently reclassified into earnings when the forecast transaction affects earnings. The ineffective portion is reported in earnings immediately. | |
| For net investment hedges in which derivatives hedge the foreign currency exposure of a net investment in a foreign operation, the change in fair value of the derivative associated with the effective portion of the hedge is included as a component of other comprehensive income (OCI), together with the associated loss or gain on the hedged item. The ineffective portion is reported in earnings immediately. | |
| In order to apply hedge accounting it is necessary to comply with documentation requirements and to demonstrate the effectiveness of the hedge on a retrospective and prospective basis. | |
| For a derivative not designated as a hedging instrument, the gain or loss is recognized in earnings in the period of change in fair value. |
| Financial Reporting Standard (FRS) 5, Reporting the Substance of Transactions, requires that the accounting for securitized receivables is governed by whether the originator has access to the benefits of the securitized assets and exposure to the risks inherent in those benefits and whether the originator has a liability to repay the proceeds of the note issue: |
| The securitized assets should be derecognized in their entirety and a gain or loss on sale recorded where the originator retains no significant benefits and no significant risks relating to those securitized assets. | |
| The securitized assets and the related finance should be consolidated under a linked presentation where the originator retains significant benefits and significant risks relating to those securitized assets but where the downside exposure is limited to a fixed monetary amount and certain other conditions are met. | |
| The securitized assets and the related finance should be consolidated on a gross basis where the originator retains significant benefits and significant risks relating to those securitized assets and does not meet the conditions required for linked presentation. |
| SFAS 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, requires that receivables that are sold to a special purpose entity and securitized can only be derecognized and a gain or loss on sale recognized if the originator has surrendered control over those securitized assets. | |
| Control has been surrendered over transferred assets if and only if all of the following conditions are met: |
| The transferred assets have been put presumptively beyond the reach of the transferor and its creditors, even in bankruptcy or other receivership. |
31
| Each holder of interests in the transferee (i.e., holder of issued notes) has the right to pledge or exchange their beneficial interests, and no condition constrains this right and provides more than a trivial benefit to the transferor. | |
| The transferor does not maintain effective control over the assets through either an agreement that obligates the transferor to repurchase or to redeem them before their maturity or through the ability to unilaterally cause the holder to return specific assets, other than through a clean-up call. | |
| If these conditions are not met the securitized assets should continue to be consolidated. |
| Where we retain an interest in the securitized assets, such as a servicing right or the right to residual cash flows from the special purpose entity, we recognize this interest at fair value on sale of the assets. | |
| There are no provisions for linked presentation of securitized assets and the related finance. |
| An intangible asset is recognized separately from goodwill where it is identifiable and controlled. It is identifiable only if it can be disposed of or settled separately without disposing of the whole business. Control requires legal rights or custody over the item. | |
| An intangible asset purchased as part of a business combination is capitalized at fair value based on its replacement cost, which is normally its estimated market value. |
| An intangible asset is recognized separately from goodwill when it arises from contractual or other legal rights or if it is separable, i.e. it is capable of being separated or divided from the acquired entity and sold, transferred, licensed, rented, or exchanged in combination with a related contract, asset or liability. The effect of this is that certain intangible assets such as trademarks and customer relationships are recognized under U.S. GAAP, although such assets will not be recognized under U.K. GAAP. | |
| Intangible assets are initially recognized at fair value. An intangible asset with a finite useful life is amortized on a straight-line basis over the period for which it contributes to the future cash flows of the entity. An intangible asset with an indefinite useful life is not amortized but is tested for impairment annually or more frequently if events or changes in circumstances indicate that the asset might be impaired. |
| the measurement of equity consideration at the date the terms of acquisition are agreed and announced under U.S. GAAP; under U.K. GAAP equity consideration is measured at the date of acquisition; | |
| recognition of deferred tax on all fair value adjustments under U.S. GAAP, and corresponding amortization post-acquisition; | |
| non-recognition of residual interests in securitization vehicles existing at acquisition under U.K. GAAP. Instead, the assets and liabilities of the securitization vehicles are recognized on the U.K. GAAP balance sheet, and credit provisions are established against the loans and advances. This GAAP adjustment existing at acquisition unwinds over the life of the securitization vehicles; and | |
| certain costs which under U.K. GAAP, relate to either post-acquisition management decisions or certain decisions made prior to the acquisition are required to be expensed to the post-acquisition profit and loss account and cannot be capitalized as goodwill, or included within the fair value of the liabilities of the acquired entity. |
| Capitalized software costs |
| U.K. GAAP HSBC generally expenses costs of software developed for internal use. If it can be shown that conditions for capitalization are met under FRS 10, Goodwill and intangible assets, or FRS 15, Tangible fixed assets, the software is capitalized and amortized over its useful life. |
32
Website design and content development costs are capitalized only to the extent that they lead to the creation of an enduring asset delivering benefits at least as great as the amount capitalized. | ||
| U.S. GAAP The American Institute of Certified Public Accountants (AICPA) Statement of Position 98-1, Accounting for the costs of computer software developed or obtained for internal use, requires that all costs incurred in the preliminary project and post implementation stages of internal software development be expensed. Costs incurred in the application development stage must be capitalized and amortized over their estimated useful life. Website design costs are capitalized and website content development costs are expensed as they are incurred. |
| Goodwill arising on acquisitions of subsidiary undertakings, associates or joint ventures prior to 1998 was charged against reserves in the year of acquisition. | |
| For acquisitions made on or after January 1, 1998, goodwill is included in the balance sheet and amortized over its estimated useful life on a straight-line basis. U.K. GAAP allows goodwill previously eliminated against reserves to be reinstated, but does not require it. In common with many other U.K. companies, HSBC elected not to reinstate such goodwill on the grounds that it would not materially assist the understanding of readers of its accounts who were already familiar with U.K. GAAP. | |
| Goodwill included in the balance sheet is tested for impairment when necessary by comparing the recoverable amount of an entity with the carrying value of its net assets, including attributable goodwill. The recoverable amount of an entity is the higher of its value in use, generally the present value of the expected future cash flows from the entity, and its net realizable value. | |
| At the date of disposal of subsidiaries, associates or joint ventures, any unamortized goodwill or goodwill charged directly against reserves is included in our share of the undertakings total net assets in the calculation of the gain or loss on disposal. | |
| Where quoted securities are issued as part of the purchase consideration in an acquisition, the fair value of those securities for the purpose of determining the cost of acquisition is the market price at the date of completion. |
| Goodwill acquired up to June 30, 2001 was capitalized and amortized over its useful life but not more than 25 years. The amortization of previously acquired goodwill ceased from December 31, 2001. | |
| SFAS 142, Goodwill and Other Intangible Assets requires that goodwill should not be amortized but should be tested for impairment annually at the reporting unit level by applying a fair-value-based test. | |
| The goodwill of a reporting unit should be tested for impairment between annual tests in response to events or changes in circumstance which could result in an impairment. | |
| Where quoted securities are issued as part of the purchase consideration in an acquisition, the fair value of those securities for the purpose of determining the cost of acquisition is the average market price of the securities for a reasonable period before and after the date that the terms of the acquisition are agreed and announced. |
33
| The provision for credit losses totaled $4.3 billion in 2004, $4.0 billion in 2003 and $3.7 billion in 2002 and changes in the provision can materially affect net income. As a percentage of average owned receivables, the provision was 4.28 percent in 2004 compared to 4.45 percent in 2003 and 4.52 percent in 2002. | |
| Estimates related to the reserve for credit losses require us to consider future delinquency and charge-off trends which are uncertain and require a high degree of judgment. | |
| The reserve for credit losses is influenced by factors outside of our control such as customer payment patterns, economic conditions, bankruptcy trends and laws. |
34
35
| Changes in the estimates of future cash flows used to determine gains on sale and the value of interest-only strip receivables may materially affect net income. | |
| The value of our interest-only strip receivable totaled $323 million at December 31, 2004 and $1,036 million at December 31, 2003. This value may be influenced by factors outside of our control such as customer payment patterns and economic conditions which impact charge-off and delinquency. | |
| Estimates relating to the gain on sale and the value of our interest-only strip receivable require us to forecast cash flows which are uncertain and require a high degree of judgment. |
36
37
Increases (decreases) from | ||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2003 | 2002 | |||||||||||||||||||
December 31, | ||||||||||||||||||||
2004 | $ | % | $ | % | ||||||||||||||||
(dollars are in millions) | ||||||||||||||||||||
Real estate secured
|
$ | 64,820 | $ | 13,599 | 27 | % | $ | 19,001 | 41 | % | ||||||||||
Auto finance
|
7,544 | 3,406 | 82 | 5,520 | 273 | |||||||||||||||
MasterCard/ Visa
|
14,635 | 3,453 | 31 | 5,688 | 64 | |||||||||||||||
Private label
|
3,411 | (9,193 | ) | (73 | ) | (7,928 | ) | (70 | ) | |||||||||||
Personal non-credit card
|
16,128 | 3,296 | 26 | 2,158 | 15 | |||||||||||||||
Commercial and other
|
317 | (84 | ) | (21 | ) | (146 | ) | (32 | ) | |||||||||||
Total owned receivables
|
$ | 106,855 | $ | 14,477 | 16 | % | $ | 24,293 | 29 | % | ||||||||||
38
December 31, | 2004 | 2003 | 2002 | |||||||||
(in millions) | ||||||||||||
Domestic personal non-credit card
|
$ | 7,881 | $ | 5,608 | $ | 6,447 | ||||||
Union Plus personal non-credit card
|
474 | 714 | 1,095 | |||||||||
Personal homeowner loans
|
3,693 | 3,302 | 4,144 | |||||||||
Foreign personal non-credit card
|
4,080 | 3,208 | 2,285 | |||||||||
Total personal non-credit card
|
$ | 16,128 | $ | 12,832 | $ | 13,971 | ||||||
39
Year ended December 31, | 2004 | 2003 | 2002 | |||||||||
Restated | ||||||||||||
(dollars are in millions) | ||||||||||||
Finance and other interest income
|
$ | 10,945 | $ | 10,242 | $ | 10,525 | ||||||
Interest expense
|
3,143 | 2,928 | 3,871 | |||||||||
Net interest income
|
$ | 7,802 | $ | 7,314 | $ | 6,654 | ||||||
Net interest margin
|
7.33 | % | 7.75 | % | 7.57 | % | ||||||
Without | ||||||||
Loss of | ||||||||
As | Hedge | |||||||
Reported | Accounting* | |||||||
2004
|
7.33 | % | 7.55 | % | ||||
2003
|
7.75 | 8.08 | ||||||
2002
|
7.57 | 7.57 |
* | Represents a non-GAAP financial measure which is being provided for comparison of our trends and should be read in conjunction with our reported results. |
40
Without | ||||||||
Loss of | ||||||||
As | Hedge | |||||||
Reported | Accounting* | |||||||
2004
|
7.97 | % | 8.15 | % | ||||
2003
|
8.60 | 8.86 | ||||||
2002
|
8.47 | 8.47 |
* | Represents a non-GAAP financial measure which is being provided for comparison of our trends and should be read in conjunction with our reported results. |
Year ended December 31, | 2004 | 2003 | 2002 | |||||||||
Provision for credit losses
|
$ | 4,334 | $ | 3,967 | $ | 3,732 |
41
Year ended December 31, | 2004 | 2003 | 2002 | |||||||||
Restated | ||||||||||||
(in millions) | ||||||||||||
Securitization revenue
|
$ | 1,008 | $ | 1,461 | $ | 2,134 | ||||||
Insurance revenue
|
839 | 746 | 716 | |||||||||
Investment income
|
137 | 196 | 182 | |||||||||
Derivative income
|
511 | 286 | 3 | |||||||||
Fee income
|
1,091 | 1,064 | 948 | |||||||||
Taxpayer financial services income
|
217 | 185 | 240 | |||||||||
Other income
|
607 | 381 | 301 | |||||||||
Gain on bulk sale of private label receivables
|
663 | | | |||||||||
Loss on disposition of Thrift assets and deposits
|
| | (378 | ) | ||||||||
Total other revenues
|
$ | 5,073 | $ | 4,319 | $ | 4,146 | ||||||
Year ended December 31, | 2004 | 2003 | 2002 | |||||||||
(in millions) | ||||||||||||
Net initial
gains(1)
|
$ | 25 | $ | 176 | $ | 322 | ||||||
Net replenishment
gains(1)
|
414 | 548 | 523 | |||||||||
Servicing revenue and excess spread
|
569 | 737 | 1,289 | |||||||||
Total
|
$ | 1,008 | $ | 1,461 | $ | 2,134 | ||||||
(1) | Net of our estimate of probable credit losses under the recourse provisions |
42
2004 | 2003 | 2002 | ||||||||||
(in millions) | ||||||||||||
Net realized gains (losses)
|
$ | 68 | $ | 54 | $ | | ||||||
Net unrealized gains (losses)
|
442 | 230 | | |||||||||
Ineffectiveness
|
1 | 2 | 3 | |||||||||
Total
|
$ | 511 | $ | 286 | $ | 3 | ||||||
43
Year ended December 31, | 2004 | 2003 | 2002 | |||||||||
(in millions) | ||||||||||||
Salaries and employee benefits
|
$ | 1,886 | $ | 1,998 | $ | 1,817 | ||||||
Sales incentives
|
363 | 263 | 256 | |||||||||
Occupancy and equipment expenses
|
323 | 400 | 371 | |||||||||
Other marketing expenses
|
636 | 548 | 531 | |||||||||
Other servicing and administrative expenses
|
868 | 1,149 | 889 | |||||||||
Support services from HSBC affiliates
|
750 | - | - | |||||||||
Amortization of intangibles
|
363 | 258 | 58 | |||||||||
Policyholders benefits
|
412 | 377 | 368 | |||||||||
Settlement charge and related expenses
|
- | - | 525 | |||||||||
HSBC acquisition related costs incurred by HSBC Finance
Corporation
|
- | 198 | - | |||||||||
Total costs and expenses
|
$ | 5,601 | $ | 5,191 | $ | 4,815 | ||||||
44
Year ended December 31, | 2004 | 2003 | 2002 | |||||||||
Restated | ||||||||||||
GAAP basis efficiency ratio
|
41.6 | % | 42.8 | % | 42.6 | % | ||||||
Operating basis efficiency
ratio(1)
|
43.4 | 41.0 | 36.3 |
(1) | Represents a non-GAAP financial measure. See Basis of Reporting for additional discussion on the use of this non-GAAP financial measure and Reconciliations to GAAP Financial Measures for quantitative reconciliations of our operating efficiency ratio to our owned basis GAAP efficiency ratio. |
45
Year ended December 31, 2004 (successor)
|
34.0 | % | ||
March 29 through December 31, 2003 (successor) (Restated)
|
33.7 | |||
January 1 through March 28, 2003 (predecessor)
|
42.5 | |||
Year ended December 31, 2002 (predecessor)
|
30.9 |
46
Year ended December 31, | 2004 | 2003 | 2002 | |||||||||
(in millions) | ||||||||||||
Net income
|
$ | 1,563 | $ | 1,061 | $ | 838 | ||||||
Operating net income
|
1,247 | 1,061 | 1,411 | |||||||||
Net interest income
|
7,699 | 7,333 | 6,976 | |||||||||
Securitization revenue
|
(1,433 | ) | 337 | 597 | ||||||||
Fee and other income, excluding gain on the bulk sale of
domestic private label receivables and loss on disposition of
Thrift assets and deposits
|
638 | 664 | 644 | |||||||||
Gain on bulk sale of private label receivables
|
683 | - | - | |||||||||
Loss on disposition of Thrift assets and deposits
|
- | - | 378 | |||||||||
Intersegment revenues
|
101 | 107 | 145 | |||||||||
Provision for credit losses
|
2,575 | 4,275 | 3,903 | |||||||||
Settlement charge and related expenses
|
- | - | 525 | |||||||||
Total costs and expenses, excluding settlement charge and
related expenses
|
2,528 | 2,358 | 2,044 | |||||||||
Receivables
|
87,839 | 87,104 | 79,448 | |||||||||
Assets
|
89,809 | 89,791 | 82,685 | |||||||||
Net interest margin
|
8.20 | % | 8.59 | % | 8.68 | % | ||||||
Return on average managed assets
|
1.64 | 1.22 | 1.02 |
47
48
Year ended December 31, | 2004 | 2003 | 2002 | |||||||||
(in millions) | ||||||||||||
Net income
|
$ | 380 | $ | 500 | $ | 414 | ||||||
Operating net income
|
381 | 500 | 414 | |||||||||
Net interest income
|
2,070 | 1,954 | 1,768 | |||||||||
Securitization revenue
|
(338 | ) | (6 | ) | 61 | |||||||
Fee and other income
|
1,731 | 1,537 | 1,320 | |||||||||
Intersegment revenues
|
25 | 30 | 34 | |||||||||
Provision for credit losses
|
1,625 | 1,598 | 1,428 | |||||||||
Total costs and expenses
|
1,238 | 1,099 | 1,054 | |||||||||
Receivables
|
19,670 | 19,552 | 18,071 | |||||||||
Assets
|
20,049 | 22,505 | 21,079 | |||||||||
Net interest margin
|
10.00 | % | 9.87 | % | 9.84 | % | ||||||
Return on average managed assets
|
1.82 | 2.44 | 2.20 |
49
Year ended December 31, | 2004 | 2003 | 2002 | |||||||||
(in millions) | ||||||||||||
Net income
|
$ | 95 | $ | 170 | $ | 231 | ||||||
Net interest income
|
797 | 753 | 641 | |||||||||
Securitization revenue
|
(88 | ) | 17 | 47 | ||||||||
Fee and other income
|
503 | 380 | 371 | |||||||||
Intersegment revenues
|
15 | 12 | 10 | |||||||||
Provision for credit losses
|
336 | 359 | 280 | |||||||||
Total costs and expenses
|
726 | 530 | 456 | |||||||||
Receivables
|
13,263 | 11,003 | 8,769 | |||||||||
Assets
|
14,236 | 11,923 | 10,011 | |||||||||
Net interest margin
|
6.69 | % | 7.44 | % | 8.06 | % | ||||||
Return on average managed assets
|
.76 | 1.57 | 2.60 |
50
Private | MasterCard | ||||||||||||
Label | and Visa | ||||||||||||
Portfolio | Portfolio | Total | |||||||||||
(in millions) | |||||||||||||
Net interest income:
|
|||||||||||||
Reversal of finance charge income on charged-off
accounts(1)
|
$ | (45 | ) | $ | (1 | ) | $ | (46 | ) | ||||
Other income:
|
|||||||||||||
Reversal of fee income on charged-off
accounts(1)
|
(40 | ) | | (40 | ) | ||||||||
Impact of FFIEC policies on securitized
receivables(2)
|
(64 | ) | (2 | ) | (66 | ) | |||||||
Provision for credit losses:
|
|||||||||||||
Owned charge-offs to comply with FFIEC policies
|
(155 | ) | (3 | ) | (158 | ) | |||||||
Release of owned credit loss reserves
|
116 | 4 | 120 | ||||||||||
Tax benefit
|
68 | 1 | 69 | ||||||||||
Reduction to net income
|
$ | (120 | ) | $ | (1 | ) | $ | (121 | ) | ||||
(1) | Accrued finance charges and fee income are reversed against the related revenue lines. |
(2) | Represents charge-off of principal, interest and fees on securitized receivables. |
51
52
2004 | 2003 | |||||||||||||||||||||||||||||||
Dec. 31 | Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | June 30 | March 31 | |||||||||||||||||||||||||
Real estate secured
|
2.96 | % | 3.27 | % | 3.39 | % | 3.87 | % | 4.33 | % | 4.20 | % | 4.27 | % | 4.15 | % | ||||||||||||||||
Auto finance
|
2.07 | 1.81 | 2.12 | 1.68 | 2.51 | 2.14 | 2.49 | 2.75 | ||||||||||||||||||||||||
MasterCard/ Visa
|
4.88 | 5.84 | 5.83 | 5.90 | 5.76 | 5.99 | 5.97 | 6.87 | ||||||||||||||||||||||||
Private label
|
4.13 | 4.72 | 5.00 | 5.38 | 5.42 | 5.59 | 5.45 | 6.06 | ||||||||||||||||||||||||
Personal non-credit card
|
8.69 | 8.83 | 8.92 | 9.64 | 10.01 | 9.96 | 9.39 | 9.23 | ||||||||||||||||||||||||
Total consumer
|
4.07 | % | 4.43 | % | 4.57 | % | 5.01 | % | 5.36 | % | 5.36 | % | 5.38 | % | 5.50 | % | ||||||||||||||||
53
2004 | 2003(1) | |||||||||||||||||||||||||||||||||||||||||||
Quarter ended (Annualized) | Quarter ended (Annualized) | 2002 | ||||||||||||||||||||||||||||||||||||||||||
Full | Full | Full | ||||||||||||||||||||||||||||||||||||||||||
year | Dec. 31 | Sept. 30 | June 30 | Mar. 31 | year | Dec. 31 | Sept. 30 | June 30 | Mar. 31 | year | ||||||||||||||||||||||||||||||||||
Real estate secured
|
1.10 | % | 1.04 | % | 1.19 | % | 1.04 | % | 1.15 | % | .99 | % | .94 | % | .91 | % | 1.03 | % | 1.12 | % | .91 | % | ||||||||||||||||||||||
Auto finance
|
3.43 | 2.73 | 3.66 | 3.05 | 4.65 | 4.91 | 3.36 | 4.62 | 5.30 | 7.71 | 6.00 | |||||||||||||||||||||||||||||||||
MasterCard/
Visa(2)
|
8.85 | 8.44 | 8.50 | 9.91 | 8.66 | 9.18 | 8.55 | 8.61 | 10.43 | 9.26 | 9.46 | |||||||||||||||||||||||||||||||||
Private
label(2)
|
6.17 | 9.16 | 4.79 | 5.06 | 5.29 | 5.75 | 5.05 | 5.35 | 6.41 | 6.27 | 6.28 | |||||||||||||||||||||||||||||||||
Personal non-credit card
|
9.75 | 8.06 | 9.50 | 10.59 | 11.17 | 9.89 | 10.11 | 10.55 | 9.87 | 9.04 | 8.26 | |||||||||||||||||||||||||||||||||
Total consumer
|
4.00 | % | 4.04 | % | 3.77 | % | 4.02 | % | 4.17 | % | 4.06 | % | 3.75 | % | 3.98 | % | 4.34 | % | 4.22 | % | 3.81 | % | ||||||||||||||||||||||
Real estate charge-offs and REO expense as a percent of average
real estate secured receivables
|
1.38 | % | 1.17 | % | 1.31 | % | 1.47 | % | 1.63 | % | 1.42 | % | 1.37 | % | 1.35 | % | 1.46 | % | 1.52 | % | 1.29 | % | ||||||||||||||||||||||
(1) | We adopted FSP 144-1 in November 2003. The adoption increased real estate charge-offs by $9.1 million and auto finance charge-offs by $1.2 million for the quarter ended December 31, 2003. The adoption increased real estate charge-offs by 7 basis points for the quarter ended December 31, 2003 and 1 basis point for the full year 2003, auto finance charge-offs by 12 basis points for the quarter ended December 31, 2003 and 4 basis points for the full year 2003, and total consumer charge-offs by 4 basis points for the quarter ended December 31, 2003 and 1 basis point for the full year 2003. The impact on prior periods was not material. |
(2) | The adoption of FFIEC charge-off policies for our domestic private label and MasterCard/ Visa portfolios in December 2004 increased private label net charge-offs by $155 million (432 basis points), MasterCard/ Visa net charge-offs by $3 million (9 basis points) and total consumer net charge-off by $158 million (57 basis points) for the quarter ended December 31, 2004. Full year, the adoption increased private label net charge-offs by 119 basis points, MasterCard/ Visa net charge-offs by 2 basis points and total consumer net charge-offs by 16 basis points. |
54
At December 31, | 2004 | 2003 | 2002 | |||||||||
(in millions) | ||||||||||||
Nonaccrual receivables
|
$ | 3,012 | $ | 3,144 | $ | 2,666 | ||||||
Accruing consumer receivables 90 or more days delinquent
|
507 | 904 | 861 | |||||||||
Renegotiated commercial loans
|
2 | 2 | 1 | |||||||||
Total nonperforming receivables
|
3,521 | 4,050 | 3,528 | |||||||||
Real estate owned
|
587 | 631 | 427 | |||||||||
Total nonperforming assets
|
$ | 4,108 | $ | 4,681 | $ | 3,955 | ||||||
55
At December 31, | ||||||||||||||||||||
2004 | 2003 | 2002 | 2001 | 2000 | ||||||||||||||||
(dollars are in millions) | ||||||||||||||||||||
Owned credit loss reserves
|
$ | 3,625 | $ | 3,793 | $ | 3,333 | $ | 2,663 | $ | 2,112 | ||||||||||
Reserves as a percent of receivables
|
3.39 | % | 4.11 | % | 4.04 | % | 3.33 | % | 3.14 | % | ||||||||||
Reserves as a percent of net charge-offs
|
89.9 | (1) | 105.7 | 106.5 | 110.5 | 109.9 | ||||||||||||||
Reserves as a percent of nonperforming loans
|
103.0 | 93.7 | 94.5 | 92.7 | 91.1 |
(1) | In December 2004, we adopted FFIEC charge-off policies for our domestic private label and MasterCard/ Visa portfolios and subsequently sold the domestic private label receivable portfolio. These events had a significant impact on this ratio. Reserves as a percentage of net charge-offs excluding domestic private label net charge-offs and charge-off relating to the adoption of FFIEC was 109.2% at December 31, 2004. |
56
At December 31, | 2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||
(dollars are in millions | ||||||||||||||||||||
Managed credit loss reserves
|
$ | 4,515 | $ | 6,167 | $ | 5,092 | $ | 3,811 | $ | 3,194 | ||||||||||
Reserves as a percent of receivables
|
3.73 | % | 5.20 | % | 4.74 | % | 3.78 | % | 3.65 | % | ||||||||||
Reserves as a percent of net charge-offs
|
79.6 | (1) | 117.4 | 113.8 | 110.7 | 111.1 | ||||||||||||||
Reserves as a percent of nonperforming loans
|
108.4 | 118.0 | 112.6 | 105.0 | 107.0 |
(1) | In December 2004 we adopted FFIEC charge-off policies for our domestic private label and MasterCard/ Visa portfolios and subsequently sold the domestic private label receivable portfolio. These events had a significant impact on this ratio. Reserves as a percentage of net charge-offs excluding domestic private label net charge-offs and charge-off relating to the adoption of FFIEC policies was 96.0% on a managed basis at December 31, 2004. |
57
Restructuring Policies and Practices | ||
Historical Restructuring | Following Changes Implemented in the | |
Policies and Practices(1),(2),(3) | Third Quarter 2003 and in December 2004 (1),(2),(3) | |
Real estate secured
Real Estate Overall An account may be restructured if we receive two qualifying payments within the 60 days preceding the restructure; we may restructure accounts in hardship, disaster or strike situations with one qualifying payment or no payments Accounts that have filed for Chapter 7 bankruptcy protection may be restructured upon receipt of a signed reaffirmation agreement Accounts subject to a Chapter 13 plan filed with a bankruptcy court generally require one qualifying payment to be restructured Except for bankruptcy reaffirmation and filed Chapter 13 plans, agreed automatic payment withdrawal or hardship/disaster/strike, accounts are generally limited to one restructure every twelve-months Accounts generally are not eligible for restructure until they are on the books for at least six months |
Real estate secured
Real Estate Overall Accounts may be restructured upon receipt of two qualifying payments within the 60 days preceding the restructure Accounts generally are not eligible for restructure until nine months after origination Accounts will be limited to four collection restructures in a rolling sixty-month period Accounts whose borrowers have filed for Chapter 7 bankruptcy protection may be restructured upon receipt of a signed reaffirmation agreement Accounts whose borrowers are subject to a Chapter 13 plan filed with a bankruptcy court generally may be restructured upon receipt of one qualifying payment Except for bankruptcy reaffirmation and filed Chapter 13 plans, accounts will generally not be restructured more than once in a twelve-month period Accounts whose borrowers agree to pay by automatic withdrawal are generally restructured upon receipt of one qualifying payment(4) |
|
Real Estate Consumer Lending
Accounts whose borrowers agree to pay by automatic withdrawal are generally restructured upon receipt of one qualifying payment |
Real Estate
Mortgage
Services(5)
Accounts will generally not be eligible for restructure until nine months after origination and six months after acquisition |
|
Auto finance
Accounts may be extended if we receive one |
Auto finance
Accounts may generally be extended upon receipt |
58
Restructuring Policies and Practices | ||
Historical Restructuring | Following Changes Implemented in the | |
Policies and Practices(1),(2),(3) | Third Quarter 2003 and in December 2004 (Continued)(1),(2),(3) | |
qualifying payment within the 60 days preceding the
extension
Accounts may be extended no more than three months at a time and by no more than three months in any twelve-month period Extensions are limited to six months over the contractual life Accounts that have filed for Chapter 7 bankruptcy protection may be restructured upon receipt of a signed reaffirmation agreement Accounts whose borrowers are subject to a Chapter 13 plan may be restructured upon filing of the plan with a bankruptcy court |
of two qualifying payments within the 60 days preceding the
extension
Accounts may be extended by no more than three months at a time Accounts will be limited to four extensions in a rolling sixty-month period, but in no case will an account be extended more than a total of six months over the life of the account Accounts will be limited to one extension every six months Accounts will not be eligible for extension until they are on the books for at least six months Accounts whose borrowers have filed for Chapter 7 bankruptcy protection may be restructured upon receipt of a signed reaffirmation agreement Accounts whose borrowers are subject to a Chapter 13 plan may be restructured upon filing of the plan with the bankruptcy court. |
|
MasterCard and Visa
Typically, accounts qualify for restructuring if we receive two or three qualifying payments prior to the restructure, but accounts in approved external debt management programs may generally be restructured upon receipt of one qualifying payment Generally, accounts may be restructured once every six months |
MasterCard and Visa
Accounts originated between January 2003 December 2004 Accounts typically qualified for restructuring if we received two or three qualifying payments prior to the restructure, but accounts in approved external debt management programs could generally be restructured upon receipt of one qualifying payment. Generally, accounts could have been restructured once every six months. Beginning in December 2004, all accounts regardless of origination date Domestic accounts qualify for restructuring if we receive three consecutive minimum monthly payments or a lump sum equivalent. |
|
Domestic accounts qualify for
restructuring if the account has been in existence for a minimum
of nine months and the account has not been restructured more
than once in any twelve-month period and not more than twice in
a five-year period.
Domestic accounts entering third party debt counseling programs are limited to one restructure in a five-year period in addition to the general limits of one restructure in a twelve-month period and two restructures in a five-year period. |
||
Private
label(6)
An account may generally be restructured if we receive one or more qualifying payments, depending |
Private
label(6)
Prior to December 2004 for accounts originated after October 2002 |
59
Restructuring Policies and Practices | ||
Historical Restructuring | Following Changes Implemented in the | |
Policies and Practices(1),(2),(3) | Third Quarter 2003 and in December 2004 (Continued)(1),(2),(3) | |
upon the merchant.
Restructuring is limited to once every six months (or longer, depending upon the merchant) for revolving accounts and once every twelve-months for closed-end accounts |
For certain merchants, receipt of two or three qualifying payments was required, except accounts in an approved external debt management program could be restructured upon receipt of one qualifying payment. Accounts must have been on the books for at least nine months to be restructured and a minimum of two qualifying payments were received within the 60 days preceding the restructure. Accounts were not eligible for subsequent restructure until twelve months after a prior restructure and upon receipt of three qualifying payments within the 90 days preceding the restructure. Beginning in December 2004, all accounts regardless of origination date Domestic accounts qualify for restructuring if we receive three consecutive minimum monthly payments or a lump sum equivalent. Domestic accounts qualify for restructuring if the account has been in existence for a minimum of nine months and the account has not been restructured more than once in any twelve-month period and not more than twice in a five-year period. Domestic accounts entering a workout program, including internal and third party debt counseling programs, are limited to one restructure in a five-year period in addition to the general limits of one restructure in a twelve-month period and two restructures in a five-year period. |
|
Personal non-credit card
Accounts may be restructured if we receive one qualifying payment within the 60 days preceding the restructure; may restructure accounts in a hardship/disaster/strike situation with one qualifying payment or no payments If an account is never more than 90 days delinquent, it may generally be restructured up to three times per year If an account is ever more than 90 days delinquent, generally it may be restructured with one qualifying payment no more than four times over its life; however, generally the account may thereafter be restructured if two qualifying payments are received Accounts subject to programs for hardship or strike may require only the receipt of reduced payments in order to be restructured; disaster may be restructured with no payments |
Personal non-credit card
Accounts may be restructured upon receipt of two qualifying payments within the 60 days preceding the restructure Accounts will be limited to one restructure every six months Accounts will be limited to four collection restructures in a rolling sixty-month period Accounts will not be eligible for restructure until six months after origination |
60
(1) | We employ account restructuring and other customer account management policies and practices as flexible customer account management tools as criteria may vary by product line. In addition to variances in criteria by product, criteria may also vary within a product line. Also, we continually review our product lines and assess restructuring criteria and they are subject to modification or exceptions from time to time. Accordingly, the description of our account restructuring policies or practices provided in this table should be taken only as general guidance to the restructuring approach taken within each product line, and not as assurance that accounts not meeting these criteria will never be restructured, that every account meeting these criteria will in fact be restructured or that these criteria will not change or that exceptions will not be made in individual cases. In addition, in an effort to determine optimal customer account management strategies, management may run more conservative tests on some or all accounts in a product line for fixed periods of time in order to evaluate the impact of alternative policies and practices. |
(2) | For our United Kingdom business, all portfolios have a consistent account restructure policy. An account may be restructured if we receive two or more qualifying payments within two calendar months, limited to one restructure every 12 months, with a lifetime limit of three times. In hardship situations an account may be restructured if a customer makes three consecutive qualifying monthly payments within the last three calendar months. Only one hardship restructure is permitted in the life of a loan. There were no changes to the restructure policies of our United Kingdom business in 2003 or 2004. |
(3) | Historically, policy changes are not applied to the entire portfolio on the date of implementation but are applied to new, or recently originated or acquired accounts. However, the policies adopted in the third quarter of 2003 for the mortgage services business and the fourth quarter of 2004 for the domestic private label and MasterCard/ Visa credit card portfolios were applied more broadly. The policy changes for the mortgage services business which occurred in the third quarter of 2003, unless otherwise noted, were generally applied to accounts originated or acquired after January 1, 2003 and the historical restructuring policies and practices are effective for all accounts originated or acquired prior to January 1, 2003. Implementation of this uniform policy had the effect of only counting restructures occurring on or after January 1, 2003 in assessing restructure eligibility for the purpose of the limitation that no account may be restructured more than four times in a rolling 60 month period. These policy changes adopted in the third quarter of 2003 did not have a significant impact on our business model or results of operations as the changes are, in effect, phased in as receivables were originated or acquired. For the adoption of FFIEC policies which occurred in the fourth quarter of 2004, the policies were effective immediately for all receivables in the domestic private label credit card and the MasterCard and Visa portfolios. Other business units may also elect to adopt uniform policies in future periods. |
(4) | Our mortgage services business implemented this policy for all accounts effective March 1, 2004. |
(5) | Prior to January 1, 2003, accounts that had made at least six qualifying payments during the life of the loan and that agreed to pay by automatic withdrawal were generally restructured with one qualifying payment. |
(6) | For our Canadian business, private label accounts are limited to one restructure every four months and if originated or acquired after January 1, 2003, two qualifying payments must be received, the account must be on the books for at least six months, at least six months must have elapsed since the last restructure, and there may be no more than four restructures in a rolling 60 month period. |
61
At December 31, | 2004(3) | 2003(4) | |||||||
Never restructured
|
86.7 | % | 84.4 | % | |||||
Restructured:
|
|||||||||
Restructured in the last 6 months
|
5.1 | 6.7 | |||||||
Restructured in the last 7-12 months
|
3.2 | 3.8 | |||||||
Previously restructured beyond 12 months
|
5.0 | 5.1 | |||||||
Total ever
restructured(2)
|
13.3 | 15.6 | |||||||
Total
|
100.0 | % | 100.0 | % | |||||
2004(3) | 2003(4) | |||||||||||||||
At December 31, | ||||||||||||||||
(dollars are in millions) | ||||||||||||||||
Real estate secured
|
$ | 8,572 | 13.8 | % | $ | 9,548 | 19.4 | % | ||||||||
Auto finance
|
1,545 | 15.2 | 1,295 | 14.7 | ||||||||||||
MasterCard/ Visa
|
619 | 3.2 | 584 | 3.1 | ||||||||||||
Private label
|
21 | 6.1 | 1,065 | 7.1 | ||||||||||||
Personal non-credit card
|
3,541 | 22.4 | 4,075 | 26.6 | ||||||||||||
Total(2)
|
$ | 14,298 | 13.3 | % | $ | 16,567 | 15.6 | % | ||||||||
(1) | Excludes foreign businesses, commercial and other. |
(2) | Total including foreign businesses was 12.3 percent at December 31, 2004 and 14.7 percent at December 31, 2003. |
(3) | As discussed above, statistics have been compiled using enhanced systemic counters and refined assumptions and estimates. |
(4) | Amounts also include accounts as to which the delinquency status has been reset to current for reasons other than restructuring (e.g., payment application processing errors) and compiled without the use of enhanced systemic counters and refined assumptions and estimates. |
62
63
December 31, | 2004 | 2003 | |||||||
(in billions | |||||||||
Debt outstanding to HSBC subsidiaries:
|
|||||||||
Domestic short-term borrowings
|
$ | - | $ | 2.6 | |||||
Drawings on bank lines in the U.K. and Europe
|
7.5 | 3.4 | |||||||
Term debt
|
6.0 | 1.3 | |||||||
Preferred securities issued by Household Capital Trust VIII
to HSBC
|
.3 | .3 | |||||||
Total debt outstanding to HSBC subsidiaries
|
13.8 | 7.6 | |||||||
Debt outstanding to HSBC clients:
|
|||||||||
Euro commercial paper
|
2.6 | 2.8 | |||||||
Term debt
|
.8 | .4 | |||||||
Total debt outstanding to HSBC clients
|
3.4 | 3.2 | |||||||
Preferred stock held by HINO (held by HSBC at December 31,
2003)
|
1.1 | 1.1 | |||||||
Cash received on sale of domestic private label credit card
portfolio to HSBC Bank USA
|
12.4 | - | |||||||
Real estate secured receivable activity with HSBC Bank USA:
|
|||||||||
Cash received on sales (cumulative)
|
3.7 | 2.8 | |||||||
Direct purchases from correspondents (cumulative)
|
2.8 | - | |||||||
Reductions in real estate secured receivables sold to HSBC Bank
USA
|
(1.5 | ) | - | ||||||
Total real estate secured receivable activity with HSBC Bank USA
|
5.0 | 2.8 | |||||||
Total HSBC related funding
|
$ | 35.7 | $ | 14.7 | |||||
64
| $7.2 billion of domestic and foreign medium-term notes | |
| $1.8 billion of foreign currency-denominated bonds (including $243 million which was issued to customers of HSBC) | |
| $1.4 billion of InterNotessm (retail-oriented medium-term notes) | |
| $4.5 billion of global debt | |
| $5.1 billion of securities backed by home equity and auto finance loans. For accounting purposes, these transactions were structured as secured financings. |
65
December 31, | 2004 | 2003 | |||||||
(Restated) | |||||||||
TETMA(1)
|
6.68 | % | 7.03 | % | |||||
TETMA + Owned
Reserves(1)
|
9.45 | 9.89 | |||||||
Tangible common equity to tangible managed
assets(1)
|
4.67 | 5.04 | |||||||
Common and preferred equity to owned assets
|
13.01 | 14.69 | |||||||
Excluding purchase accounting adjustments:
|
|||||||||
TETMA(1)
|
8.34 | % | 8.90 | % | |||||
TETMA + Owned
Reserves(1)
|
11.12 | 11.77 | |||||||
Tangible common equity to tangible managed
assets(1)
|
6.35 | 6.94 |
(1) | TETMA, TETMA + Owned Reserves and tangible common equity to tangible managed assets represent non-GAAP financial ratios that are used by HSBC Finance Corporation management and certain rating agencies to evaluate capital adequacy and may differ from similarly named measures presented by other companies. See Basis of Reporting for additional discussion on the use of non-GAAP financial measures and Reconciliations to GAAP Financial Measures for quantitative reconciliations to the equivalent GAAP basis financial measure. |
66
67
2004 | 2003 | |||||||
(in billions) | ||||||||
Domestic medium term notes, excluding issuances to HSBC
customers and subsidiaries of HSBC
|
$ | 6.4 | $ | 3.8 | ||||
Domestic medium term notes issued to HSBC customers
|
.3 | .2 | ||||||
Domestic medium term notes issued to subsidiaries of HSBC
|
4.6 | .5 | ||||||
Foreign currency-denominated bonds, excluding issuances to HSBC
customers and subsidiaries of HSBC
|
1.0 | 4.7 | ||||||
Foreign currency-denominated bonds issued to HSBC customers
|
.2 | .2 | ||||||
Foreign currency-denominated bonds issued to subsidiaries of HSBC
|
.6 | .8 | ||||||
Global debt
|
4.5 | 5.1 | ||||||
InterNotessm
(retail-oriented medium-term notes)
|
1.4 | 2.1 | ||||||
Securities backed by home equity and auto finance loans
structured as secured financings
|
5.1 | 3.3 |
68
2004 | 2003 | |||||||
(in billions) | ||||||||
Deposits
|
$ | - | $ | .2 | ||||
Commercial paper, bank and other borrowings
|
- | .8 | ||||||
Due to HSBC affiliates
|
7.4 | 3.4 | ||||||
Long term debt
|
1.0 | 2.4 |
(in billions) | |||||
Funding needs:
|
|||||
Net asset growth
|
$ | 14 - 18 | |||
Commercial paper, term debt and securitization maturities
|
30 - 34 | ||||
Other
|
2 - 4 | ||||
Total funding needs, including growth
|
$ | 46 - 56 | |||
Funding sources:
|
|||||
External funding, including HSBC clients
|
$ | 42 - 50 | |||
HSBC and HSBC subsidiaries
|
4 - 6 | ||||
Total funding sources
|
$ | 46 - 56 | |||
69
(in billions) | ||||
Private label, MasterCard and Visa credit cards
|
$ | 169.4 | ||
Other consumer lines of credit
|
12.0 | |||
Open lines of
credit(1)
|
$ | 181.4 | ||
(1) | Includes an estimate for acceptance of credit offers mailed to potential customers prior to December 31, 2004. |
70
2005 | 2006 | 2007 | 2008 | 2009 | Thereafter | Total | |||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||
Principal balance of debt:
|
|||||||||||||||||||||||||||||
Time certificates of deposit
|
$ | 2 | $ | - | $ | 10 | $ | - | $ | - | $ | - | $ | 12 | |||||||||||||||
Due to affiliates
|
7,485 | 1,241 | 624 | - | 2,030 | 2,409 | 13,789 | ||||||||||||||||||||||
Long term debt (including secured financings)
|
17,114 | 11,278 | 9,689 | 9,570 | 10,008 | 21,386 | 79,045 | ||||||||||||||||||||||
Total debt
|
24,601 | 12,519 | 10,323 | 9,570 | 12,038 | 23,795 | 92,846 | ||||||||||||||||||||||
Operating leases:
|
|||||||||||||||||||||||||||||
Minimum rental payments
|
187 | 141 | 125 | 104 | 76 | 182 | 815 | ||||||||||||||||||||||
Minimum sublease income
|
77 | 42 | 39 | 35 | 23 | 11 | 227 | ||||||||||||||||||||||
Total operating leases
|
110 | 99 | 86 | 69 | 53 | 171 | 588 | ||||||||||||||||||||||
Obligations under merchant and affinity programs
|
126 | 127 | 127 | 124 | 117 | 597 | 1,218 | ||||||||||||||||||||||
Non-qualified pension and postretirement benefit
liabilities(1)
|
26 | 25 | 26 | 31 | 27 | 1,063 | 1,198 | ||||||||||||||||||||||
Total contractual cash obligations
|
$ | 24,863 | $ | 12,770 | $ | 10,562 | $ | 9,794 | $ | 12,235 | $ | 25,626 | $ | 95,850 | |||||||||||||||
(1) | Expected benefit payments calculated include future service component. |
71
At December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Overcollateralization
|
$ | 826 | $ | 1,684 | ||||
Interest-only strip receivables
|
323 | 1,036 | ||||||
Cash spread accounts
|
225 | 223 | ||||||
Other subordinated interests
|
2,809 | 4,107 | ||||||
Total retained securitization interests
|
$ | 4,183 | $ | 7,050 | ||||
72
Year ended December 31, | ||||||||||||
2004 | 2003 | 2002 | ||||||||||
(in millions) | ||||||||||||
Initial Securitizations:
|
||||||||||||
Auto finance
|
$ | - | $ | 1,523 | $ | 3,289 | ||||||
MasterCard/ Visa
|
550 | 670 | 1,557 | |||||||||
Private label
|
190 | 1,250 | 1,747 | |||||||||
Personal non-credit card
|
- | 3,320 | 3,561 | |||||||||
Total
|
$ | 740 | $ | 6,763 | $ | 10,154 | ||||||
Replenishment Securitizations:
|
||||||||||||
MasterCard/ Visa
|
$ | 20,378 | $ | 23,433 | $ | 23,648 | ||||||
Private label
|
9,104 | 6,767 | 2,151 | |||||||||
Personal non-credit card
|
828 | 675 | 325 | |||||||||
Total
|
$ | 30,310 | $ | 30,875 | $ | 26,124 | ||||||
Secured financings:
|
||||||||||||
Real estate secured
|
$ | 3,299 | $ | 3,260 | $ | 7,549 | ||||||
Auto finance
|
1,790 | - | - | |||||||||
Total
|
$ | 5,089 | $ | 3,260 | $ | 7,549 | ||||||
73
At December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Real estate secured
|
$ | 81 | $ | 194 | ||||
Auto finance
|
2,679 | 4,675 | ||||||
MasterCard/ Visa
|
7,583 | 9,967 | ||||||
Private label
|
- | 5,261 | ||||||
Personal non-credit card
|
3,882 | 6,104 | ||||||
Total
|
$ | 14,225 | $ | 26,201 | ||||
2005 | 2006 | 2007 | 2008 | Total | ||||||||||||||||
(in millions) | ||||||||||||||||||||
Real estate secured
|
$ | 81 | $ | - | $ | - | $ | - | $ | 81 | ||||||||||
Auto finance
|
1,430 | 976 | 273 | - | 2,679 | |||||||||||||||
MasterCard/ Visa
|
4,746 | 2,042 | 462 | 333 | 7,583 | |||||||||||||||
Personal non-credit card
|
2,773 | 884 | 225 | - | 3,882 | |||||||||||||||
Total
|
$ | 9,030 | $ | 3,902 | $ | 960 | $ | 333 | $ | 14,225 | ||||||||||
74
75
76
77
At | ||||||||
December 31, | ||||||||
2004 | 2003 | |||||||
(Restated) | ||||||||
(in millions) | ||||||||
Decrease in net interest income following an immediate
hypothetical 100 basis points parallel rise in interest
rates
|
$ | 279 | $ | 383 | ||||
Increase in net interest income following an immediate
hypothetical 100 basis points parallel fall in interest
rates
|
$ | 274 | $ | 396 |
78
79
80
81
82
2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||
Owned Two-Month-and-Over Contractual Delinquency Ratios
|
|||||||||||||||||||||
Real estate secured
|
2.96 | % | 4.33 | % | 3.91 | % | 2.63 | % | 2.58 | % | |||||||||||
Auto finance
|
2.07 | 2.51 | 3.96 | 2.92 | 2.46 | ||||||||||||||||
MasterCard/ Visa
|
4.88 | 5.76 | 5.97 | 5.67 | 4.90 | ||||||||||||||||
Private label
|
4.13 | 5.42 | 6.36 | 5.99 | 5.60 | ||||||||||||||||
Personal non-credit card
|
8.69 | 10.01 | 8.95 | 8.44 | 7.62 | ||||||||||||||||
Total consumer
|
4.07 | % | 5.36 | % | 5.34 | % | 4.43 | % | 4.19 | % | |||||||||||
Ratio of Owned Net Charge-offs to Average Owned Receivables
for the Year
|
|||||||||||||||||||||
Real estate secured
|
1.10 | % | .99 | % | .91 | % | .52 | % | .42 | % | |||||||||||
Auto finance
|
3.43 | 4.91 | 6.00 | 4.00 | 3.29 | ||||||||||||||||
MasterCard/
Visa(1)
|
8.85 | 9.18 | 9.46 | 8.17 | 6.55 | ||||||||||||||||
Private
label(1)
|
6.17 | 5.75 | 6.28 | 5.59 | 5.34 | ||||||||||||||||
Personal non-credit card
|
9.75 | 9.89 | 8.26 | 6.81 | 7.02 | ||||||||||||||||
Total
consumer(1)
|
4.00 | 4.06 | 3.81 | 3.32 | 3.18 | ||||||||||||||||
Commercial
|
- | .46 | (.40 | ) | 2.10 | 2.69 | |||||||||||||||
Total
|
3.98 | % | 4.05 | % | 3.79 | % | 3.31 | % | 3.18 | % | |||||||||||
Real estate charge-offs and REO expense as a percent of
average real estate secured receivables
|
1.38 | % | 1.42 | % | 1.29 | % | .84 | % | .70 | % | |||||||||||
Nonaccrual Owned Receivables
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
Real estate secured
|
$ | 1,489 | $ | 1,777 | $ | 1,367 | $ | 907 | $ | 686 | |||||||||||
Auto finance
|
155 | 104 | 80 | 69 | 45 | ||||||||||||||||
Private label
|
24 | 43 | 38 | 39 | 48 | ||||||||||||||||
Personal non-credit card
|
908 | 898 | 902 | 782 | 610 | ||||||||||||||||
Foreign
|
432 | 316 | 264 | 215 | 226 | ||||||||||||||||
Total consumer
|
3,008 | 3,138 | 2,651 | 2,012 | 1,615 | ||||||||||||||||
Commercial and other
|
4 | 6 | 15 | 15 | 42 | ||||||||||||||||
Total
|
$ | 3,012 | $ | 3,144 | $ | 2,666 | $ | 2,027 | $ | 1,657 | |||||||||||
Accruing Consumer Owned Receivables 90 or More Days
Delinquent
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
MasterCard/ Visa
|
$ | 469 | $ | 443 | $ | 343 | $ | 352 | $ | 272 | |||||||||||
Private label
|
- | 429 | 491 | 462 | 355 | ||||||||||||||||
Foreign
|
38 | 32 | 27 | 30 | 22 | ||||||||||||||||
Total
|
$ | 507 | $ | 904 | $ | 861 | $ | 844 | $ | 649 | |||||||||||
Real Estate Owned
|
|||||||||||||||||||||
Domestic
|
$ | 583 | $ | 627 | $ | 424 | $ | 395 | $ | 333 | |||||||||||
Foreign
|
4 | 4 | 3 | 4 | 4 | ||||||||||||||||
Total
|
$ | 587 | $ | 631 | $ | 427 | $ | 399 | $ | 337 | |||||||||||
Renegotiated Commercial Loans
|
$ | 2 | $ | 2 | $ | 1 | $ | 2 | $ | 12 | |||||||||||
(1) | The adoption of FFIEC charge-off policies for our domestic private label and MasterCard/ Visa portfolios in December 2004 increased private label net charge-offs by $155 million (119 basis points) and MasterCard/ Visa net charge-offs by $3 million (2 basis points) and total consumer net charge-offs by $158 million (16 basis points) for the year ended December 31, 2004. |
83
2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||
Managed Two-Month-and-Over Contractual Delinquency Ratios
|
|||||||||||||||||||||
Real estate secured
|
2.97 | % | 4.35 | % | 3.94 | % | 2.68 | % | 2.63 | % | |||||||||||
Auto finance
|
2.96 | 3.84 | 3.65 | 3.16 | 2.55 | ||||||||||||||||
MasterCard/ Visa
|
3.98 | 4.16 | 4.12 | 4.10 | 3.49 | ||||||||||||||||
Private label
|
4.13 | 4.94 | 6.03 | 5.48 | 5.48 | ||||||||||||||||
Personal non-credit card
|
9.30 | 10.69 | 9.41 | 8.87 | 7.97 | ||||||||||||||||
Total consumer
|
4.24 | % | 5.39 | % | 5.24 | % | 4.46 | % | 4.20 | % | |||||||||||
Ratio of Managed Net Charge-offs to Average Managed
Receivables for the Year
|
|||||||||||||||||||||
Real estate secured
|
1.10 | % | 1.00 | % | .92 | % | .53 | % | .45 | % | |||||||||||
Auto finance
|
5.80 | 7.00 | 6.63 | 5.31 | 4.80 | ||||||||||||||||
MasterCard/
Visa(2)
|
7.29 | 7.26 | 7.12 | 6.63 | 5.58 | ||||||||||||||||
Private
label(2)
|
6.03 | 5.62 | 5.75 | 5.18 | 5.35 | ||||||||||||||||
Personal non-credit card
|
10.20 | 9.97 | 8.32 | 6.79 | 6.97 | ||||||||||||||||
Total
consumer(2)
|
4.61 | 4.67 | 4.28 | 3.73 | 3.64 | ||||||||||||||||
Commercial
|
- | .46 | (.40 | ) | 2.10 | 2.69 | |||||||||||||||
Total
|
4.59 | % | 4.66 | % | 4.26 | % | 3.72 | % | 3.63 | % | |||||||||||
Real estate charge-offs and REO expense as a percent of
average real estate secured receivables
|
1.38 | % | 1.42 | % | 1.29 | % | .83 | % | .71 | % | |||||||||||
Nonaccrual Managed Receivables
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
Real estate secured
|
$ | 1,496 | $ | 1,791 | $ | 1,391 | $ | 941 | $ | 734 | |||||||||||
Auto finance
|
302 | 338 | 272 | 202 | 116 | ||||||||||||||||
Private label
|
24 | 43 | 38 | 39 | 48 | ||||||||||||||||
Personal non-credit card
|
1,263 | 1,464 | 1,320 | 1,106 | 902 | ||||||||||||||||
Foreign
|
469 | 367 | 311 | 263 | 270 | ||||||||||||||||
Total consumer
|
3,554 | 4,003 | 3,332 | 2,551 | 2,070 | ||||||||||||||||
Commercial and other
|
4 | 6 | 15 | 15 | 42 | ||||||||||||||||
Total
|
$ | 3,558 | $ | 4,009 | $ | 3,347 | $ | 2,566 | $ | 2,112 | |||||||||||
Accruing Consumer Managed Receivables 90 or More Days
Delinquent
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
MasterCard/ Visa
|
$ | 570 | $ | 601 | $ | 513 | $ | 527 | $ | 421 | |||||||||||
Private label
|
- | 582 | 633 | 503 | 417 | ||||||||||||||||
Foreign
|
38 | 32 | 27 | 30 | 22 | ||||||||||||||||
Total
|
$ | 608 | $ | 1,215 | $ | 1,173 | $ | 1,060 | $ | 860 | |||||||||||
(1) | These non-GAAP financial measures are provided for comparison of our operating trends and should be read in conjunction with our owned basis GAAP financial information. Refer to Reconciliations to GAAP Financial Measures for a discussion of non-GAAP financial information and for quantitative reconciliations to the equivalent GAAP basis financial measure. |
(2) | The adoption of FFIEC charge-off policies for our domestic private label and MasterCard/ Visa portfolios in December 2004 increased private label net charge-offs by $197 million (112 basis points) and MasterCard/ Visa net charge-offs by $5 million (2 basis points) and total consumer net charge-offs by $202 million (17 basis points) for the year ended December 31, 2004. |
84
2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||
Total Owned Credit Loss Reserves at January 1
|
$ | 3,793 | $ | 3,333 | $ | 2,663 | $ | 2,112 | $ | 1,757 | |||||||||||
Provision for Credit Losses
|
4,334 | 3,967 | 3,732 | 2,913 | 2,117 | ||||||||||||||||
Charge-offs
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
Real estate secured
|
(629 | ) | (496 | ) | (430 | ) | (194 | ) | (123 | ) | |||||||||||
Auto finance
|
(204 | ) | (148 | ) | (159 | ) | (94 | ) | (61 | ) | |||||||||||
MasterCard/
Visa(1)
|
(1,082 | ) | (936 | ) | (736 | ) | (646 | ) | (432 | ) | |||||||||||
Private
label(1)
|
(788 | ) | (684 | ) | (650 | ) | (591 | ) | (537 | ) | |||||||||||
Personal non-credit card
|
(1,350 | ) | (1,354 | ) | (1,193 | ) | (893 | ) | (724 | ) | |||||||||||
Foreign
|
(355 | ) | (257 | ) | (223 | ) | (237 | ) | (233 | ) | |||||||||||
Total consumer
|
(4,408 | ) | (3,875 | ) | (3,391 | ) | (2,655 | ) | (2,110 | ) | |||||||||||
Commercial and other
|
(1 | ) | (3 | ) | (2 | ) | (12 | ) | (17 | ) | |||||||||||
Total owned receivables charged off
|
(4,409 | ) | (3,878 | ) | (3,393 | ) | (2,667 | ) | (2,127 | ) | |||||||||||
Recoveries
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
Real estate secured
|
18 | 10 | 7 | 5 | 5 | ||||||||||||||||
Auto finance
|
6 | 5 | 7 | 1 | 1 | ||||||||||||||||
MasterCard/ Visa
|
103 | 87 | 59 | 52 | 25 | ||||||||||||||||
Private label
|
79 | 72 | 48 | 61 | 54 | ||||||||||||||||
Personal non-credit card
|
120 | 82 | 92 | 76 | 62 | ||||||||||||||||
Foreign
|
50 | 34 | 49 | 62 | 58 | ||||||||||||||||
Total consumer
|
376 | 290 | 262 | 257 | 205 | ||||||||||||||||
Commercial and other
|
- | 1 | 2 | - | - | ||||||||||||||||
Total recoveries on owned receivables
|
376 | 291 | 264 | 257 | 205 | ||||||||||||||||
Other, net
|
(469 | ) | 80 | 67 | 48 | 160 | |||||||||||||||
Owned Credit Loss Reserves
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
Real estate secured
|
645 | 670 | 551 | 284 | 173 | ||||||||||||||||
Auto finance
|
181 | 172 | 126 | 77 | 51 | ||||||||||||||||
MasterCard/ Visa
|
1,205 | 806 | 649 | 594 | 541 | ||||||||||||||||
Private label
|
28 | 519 | 527 | 499 | 425 | ||||||||||||||||
Personal non-credit card
|
1,237 | 1,348 | 1,275 | 1,032 | 734 | ||||||||||||||||
Foreign
|
316 | 247 | 172 | 137 | 142 | ||||||||||||||||
Total consumer
|
3,612 | 3,762 | 3,300 | 2,623 | 2,066 | ||||||||||||||||
Commercial and other
|
13 | 31 | 33 | 40 | 46 | ||||||||||||||||
Total Owned Credit Loss Reserves at December 31
|
$ | 3,625 | $ | 3,793 | $ | 3,333 | $ | 2,663 | $ | 2,112 | |||||||||||
Ratio of Owned Credit Loss Reserves to:
|
|||||||||||||||||||||
Net charge-offs
|
89.9 | % (2) | 105.7 | % | 106.5 | % | 110.5 | % | 109.9 | % | |||||||||||
Receivables:
|
|||||||||||||||||||||
Consumer
|
3.39 | 4.09 | 4.02 | 3.31 | 3.10 | ||||||||||||||||
Commercial
|
8.90 | 6.80 | 6.64 | 7.12 | 7.43 | ||||||||||||||||
Total
|
3.39 | % | 4.11 | % | 4.04 | % | 3.33 | % | 3.14 | % | |||||||||||
Nonperforming loans:
|
|||||||||||||||||||||
Consumer
|
102.7 | % | 93.2 | % | 94.0 | % | 91.9 | % | 91.2 | % | |||||||||||
Commercial
|
535.9 | 469.8 | 229.7 | 278.7 | 85.4 | ||||||||||||||||
Total
|
103.0 | % | 93.7 | % | 94.5 | % | 92.7 | % | 91.1 | % | |||||||||||
(1) | Includes $3 million of MasterCard and Visa and $155 million of private label charge-off relating to the adoption of FFIEC charge-off policies in December 2004. |
(2) | In December 2004 we adopted FFIEC charge-off policies for our domestic private label and MasterCard/ Visa portfolios and subsequently sold the domestic private label receivable portfolio. These events had a significant impact on this ratio. Reserves as a percentage of net charge-offs excluding domestic private label net charge-offs and charge-off relating to the adoption of FFIEC was 109.2% at December 31, 2004. |
85
2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||
Total Managed Credit Loss Reserves at January 1
|
$ | 6,167 | $ | 5,092 | $ | 3,811 | $ | 3,194 | $ | 2,667 | |||||||||||
Provision for Credit Losses
|
4,522 | 6,242 | 5,655 | 4,018 | 3,252 | ||||||||||||||||
Charge-Offs
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
Real estate secured
|
(631 | ) | (500 | ) | (437 | ) | (203 | ) | (140 | ) | |||||||||||
Auto finance
|
(561 | ) | (567 | ) | (478 | ) | (287 | ) | (188 | ) | |||||||||||
MasterCard/
Visa(2)
|
(1,551 | ) | (1,462 | ) | (1,274 | ) | (1,148 | ) | (881 | ) | |||||||||||
Private
label(2)
|
(1,066 | ) | (918 | ) | (764 | ) | (640 | ) | (606 | ) | |||||||||||
Personal non-credit card
|
(1,919 | ) | (1,862 | ) | (1,600 | ) | (1,196 | ) | (1,030 | ) | |||||||||||
Foreign
|
(423 | ) | (330 | ) | (280 | ) | (282 | ) | (276 | ) | |||||||||||
Total consumer
|
(6,151 | ) | (5,639 | ) | (4,833 | ) | (3,756 | ) | (3,121 | ) | |||||||||||
Commercial and other
|
(1 | ) | (3 | ) | (2 | ) | (12 | ) | (17 | ) | |||||||||||
Total managed receivables charged off
|
(6,152 | ) | (5,642 | ) | (4,835 | ) | (3,768 | ) | (3,138 | ) | |||||||||||
Recoveries
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
Real estate secured
|
18 | 10 | 7 | 5 | 5 | ||||||||||||||||
Auto finance
|
15 | 12 | 17 | 4 | 4 | ||||||||||||||||
MasterCard/ Visa
|
132 | 127 | 96 | 81 | 50 | ||||||||||||||||
Private label
|
101 | 92 | 56 | 62 | 57 | ||||||||||||||||
Personal non-credit card
|
154 | 106 | 122 | 101 | 79 | ||||||||||||||||
Foreign
|
58 | 40 | 59 | 72 | 69 | ||||||||||||||||
Total consumer
|
478 | 387 | 357 | 325 | 264 | ||||||||||||||||
Commercial and other
|
- | 1 | 2 | - | - | ||||||||||||||||
Total recoveries on managed receivables
|
478 | 388 | 359 | 325 | 264 | ||||||||||||||||
Other, net
|
(500 | ) | 87 | 102 | 42 | 149 | |||||||||||||||
Managed Credit Loss Reserves
|
|||||||||||||||||||||
Domestic:
|
|||||||||||||||||||||
Real estate secured
|
646 | 671 | 561 | 304 | 196 | ||||||||||||||||
Auto finance
|
516 | 846 | 759 | 449 | 324 | ||||||||||||||||
MasterCard/ Visa
|
1,306 | 1,114 | 957 | 975 | 849 | ||||||||||||||||
Private label
|
28 | 886 | 791 | 603 | 599 | ||||||||||||||||
Personal non-credit card
|
1,635 | 2,244 | 1,697 | 1,217 | 958 | ||||||||||||||||
Foreign
|
371 | 375 | 294 | 223 | 222 | ||||||||||||||||
Total consumer
|
4,502 | 6,136 | 5,059 | 3,771 | 3,148 | ||||||||||||||||
Commercial and other
|
13 | 31 | 33 | 40 | 46 | ||||||||||||||||
Total Managed Credit Loss Reserves at December 31
|
$ | 4,515 | $ | 6,167 | $ | 5,092 | $ | 3,811 | $ | 3,194 | |||||||||||
Ratio of Managed Credit Loss Reserves to:
|
|||||||||||||||||||||
Net charge-offs
|
79.6 | % (3) | 117.4 | % | 113.8 | % | 110.7 | % | 111.1 | % | |||||||||||
Receivables:
|
|||||||||||||||||||||
Consumer
|
3.73 | 5.19 | 4.73 | 3.77 | 3.62 | ||||||||||||||||
Commercial
|
8.90 | 6.80 | 6.64 | 7.12 | 7.43 | ||||||||||||||||
Total
|
3.73 | % | 5.20 | % | 4.74 | % | 3.78 | % | 3.65 | % | |||||||||||
Nonperforming loans:
|
|||||||||||||||||||||
Consumer
|
108.2 | % | 117.6 | % | 112.3 | % | 104.5 | % | 107.4 | % | |||||||||||
Commercial
|
535.9 | 469.8 | 229.7 | 278.7 | 85.4 | ||||||||||||||||
Total
|
108.4 | % | 118.0 | % | 112.6 | % | 105.0 | % | 107.0 | % | |||||||||||
(1) | These non-GAAP financial measures are provided for comparison of our operating trends and should be read in conjunction with our owned basis GAAP financial information. Refer to Reconciliations to GAAP Financial Measures for a discussion of non-GAAP financial information and for quantitative reconciliations to the equivalent GAAP basis financial measure. |
(2) | Includes $5 million of MasterCard and Visa and $197 million of private label charge-off relating to the adoption of FFIEC charge-off policies in December 2004. |
(3) | As previously discussed, the adoption of FFIEC charge-off policies for our domestic private label and MasterCard/ Visa portfolios and subsequent sale of the domestic private label receivable portfolio in December 2004 had a significant impact on this ratio. Reserves as a percentage of net charge-offs excluding domestic private label net charge-offs and charge-off relating to the adoption of FFIEC was 96.0% at December 31, 2004. |
86
Finance and Interest | |||||||||||||||||||||||||||||||||||||
Income/ Interest | Increase/ (Decrease) Due to: | ||||||||||||||||||||||||||||||||||||
Average Outstanding(1) | Average Rate | Expense | |||||||||||||||||||||||||||||||||||
Volume | Rate | ||||||||||||||||||||||||||||||||||||
2004 | 2003 | 2004 | 2003 | 2004 | 2003 | Variance | Variance(2) | Variance(2) | |||||||||||||||||||||||||||||
(Restated) | (Restated) | (Restated) | |||||||||||||||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||||||||||||||
Real estate secured
|
$ | 56,303 | $ | 49,852 | 8.8 | % | 9.7 | % | $ | 4,974 | $ | 4,852 | $ | 122 | $ | 594 | $ | (472 | ) | ||||||||||||||||||
Auto finance
|
5,785 | 2,920 | 12.2 | 12.9 | 706 | 378 | 328 | 351 | (23 | ) | |||||||||||||||||||||||||||
MasterCard/ Visa
|
11,575 | 9,517 | 14.8 | 14.8 | 1,712 | 1,406 | 306 | 304 | 2 | ||||||||||||||||||||||||||||
Private label
|
13,029 | 11,942 | 10.8 | 11.6 | 1,407 | 1,379 | 28 | 121 | (93 | ) | |||||||||||||||||||||||||||
Personal non-credit card
|
14,194 | 14,009 | 15.7 | 16.5 | 2,234 | 2,314 | (80 | ) | 30 | (110 | ) | ||||||||||||||||||||||||||
Commercial and other
|
354 | 430 | 2.5 | 2.2 | (6) | 9 | 10 | (1 | ) | (2 | ) | 1 | |||||||||||||||||||||||||
Purchase accounting adjustments
|
319 | 397 | - | - | (201 | ) | (200 | ) | (1 | ) | (1 | ) | - | ||||||||||||||||||||||||
Total receivables
|
101,559 | 89,067 | 10.7 | 11.4 | 10,841 | 10,139 | 702 | 1,401 | (699 | ) | |||||||||||||||||||||||||||
Noninsurance investments
|
4,853 | 5,280 | 2.1 | 2.0 | 104 | 103 | 1 | (6 | ) | 7 | |||||||||||||||||||||||||||
Total interest-earning assets (excluding insurance investments)
|
$ | 106,412 | $ | 94,347 | 10.3 | % | 10.9 | % | $ | 10,945 | $ | 10,242 | $ | 703 | $ | 1,261 | $ | (558 | ) | ||||||||||||||||||
Insurance investments
|
3,165 | 3,160 | |||||||||||||||||||||||||||||||||||
Other assets
|
14,344 | 12,590 | |||||||||||||||||||||||||||||||||||
Total Assets
|
$ | 123,921 | $ | 110,097 | |||||||||||||||||||||||||||||||||
Debt:
|
|||||||||||||||||||||||||||||||||||||
Deposits
|
$ | 88 | $ | 992 | 1.9 | % | 3.6 | % | $ | 2 | $ | 36 | $ | (34 | ) | $ | (24 | ) | $ | (10 | ) | ||||||||||||||||
Commercial paper
|
11,403 | 6,357 | 1.8 | 1.6 | 210 | 103 | 107 | 91 | 16 | ||||||||||||||||||||||||||||
Bank and other borrowings
|
38 | 1,187 | 1.9 | (6) | 3.9 | 1 | 46 | (45 | ) | (29 | ) | (16 | ) | ||||||||||||||||||||||||
Due to affiliates
|
8,752 | 3,014 | 3.9 | 2.4 | 343 | 73 | 270 | 204 | 66 | ||||||||||||||||||||||||||||
Long term debt (with original maturities over one year)
|
79,834 | 73,383 | 3.3 | 3.6 | 2,587 | 2,670 | (83 | ) | 223 | (306 | ) | ||||||||||||||||||||||||||
Total debt
|
$ | 100,115 | $ | 84,933 | 3.1 | % | 3.4 | % | $ | 3,143 | $ | 2,928 | $ | 215 | $ | 492 | $ | (277 | ) | ||||||||||||||||||
Other liabilities
|
5,703 | 9,836 | |||||||||||||||||||||||||||||||||||
Total liabilities
|
105,818 | 94,769 | |||||||||||||||||||||||||||||||||||
Preferred securities
|
1,100 | 1,119 | |||||||||||||||||||||||||||||||||||
Common shareholders(s) equity
|
17,003 | 14,209 | |||||||||||||||||||||||||||||||||||
Total Liabilities and Shareholders(s) Equity
|
$ | 123,921 | $ | 110,097 | |||||||||||||||||||||||||||||||||
Net Interest Margin Owned
Basis(3)(5)
|
7.3 | % | 7.8 | % | $ | 7,802 | $ | 7,314 | $ | 488 | $ | 769 | $ | (281 | ) | ||||||||||||||||||||||
Interest Spread Owned
Basis(4)
|
7.2 | % | 7.5 | % | |||||||||||||||||||||||||||||||||
(1) | Nonaccrual loans are included in average outstanding balances. |
(2) | Rate/volume variance is allocated based on the percentage relationship of changes in volume and changes in rate to the total interest variance. For total receivables, total interest-earning assets and total debt, the rate and volume variances are calculated based on the relative weighting of the individual components comprising these totals. These totals do not represent an arithmetic sum of the individual components. |
(3) | Represents net interest income as a percent of average interest-earning assets |
(4) | Represents the difference between the yield earned on interest-earning assets and the cost of the debt used to fund the assets |
(5) | The net interest margin analysis includes the following for foreign businesses: |
2004 | 2003 | |||||||
Average interest-earning assets
|
$ | 10,728 | $ | 8,779 | ||||
Average interest-bearing liabilities
|
9,127 | 7,957 | ||||||
Net interest income
|
712 | 660 | ||||||
Net interest margin
|
6.6 | % | 7.5 | % |
(6) | Average rate does not recompute from the dollar figures presented due to rounding. |
87
Finance and | |||||||||||||||||||||||||||||||||||||
Average | Interest Income/ | Increase/ (Decrease) Due to: | |||||||||||||||||||||||||||||||||||
Outstanding(1) | Average Rate | Interest Expense | |||||||||||||||||||||||||||||||||||
Volume | Rate | ||||||||||||||||||||||||||||||||||||
2003 | 2002 | 2003 | 2002 | 2003 | 2002 | Variance | Variance(2) | Variance(2) | |||||||||||||||||||||||||||||
(Restated) | (Restated) | (Restated) | |||||||||||||||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||||||||||||||
Real estate secured
|
$ | 49,852 | $ | 47,258 | 9.7 | % | 10.7 | % | $ | 4,852 | $ | 5,051 | $ | (199 | ) | $ | 268 | $ | (467 | ) | |||||||||||||||||
Auto finance
|
2,920 | 2,529 | 12.9 | 14.7 | 378 | 373 | 5 | 54 | (49 | ) | |||||||||||||||||||||||||||
MasterCard/ Visa
|
9,517 | 7,569 | 14.8 | 14.8 | 1,406 | 1,119 | 287 | 288 | (1 | ) | |||||||||||||||||||||||||||
Private label
|
11,942 | 10,775 | 11.6 | 12.2 | 1,379 | 1,314 | 65 | 137 | (72 | ) | |||||||||||||||||||||||||||
Personal non-credit card
|
14,009 | 13,968 | 16.5 | 18.1 | 2,314 | 2,526 | (212 | ) | 7 | (219 | ) | ||||||||||||||||||||||||||
Commercial and other
|
430 | 483 | 2.2 | (6) | 2.1 | 10 | 10 | - | (1 | ) | 1 | ||||||||||||||||||||||||||
Purchase accounting adjustments
|
397 | - | - | - | (200 | ) | - | (200 | ) | (200 | ) | - | |||||||||||||||||||||||||
Total receivables
|
89,067 | 82,582 | 11.4 | 12.6 | 10,139 | 10,393 | (254 | ) | 781 | (1,035 | ) | ||||||||||||||||||||||||||
Noninsurance investments
|
5,280 | 5,302 | 2.0 | 2.5 | 103 | 132 | (29 | ) | (1 | ) | (28 | ) | |||||||||||||||||||||||||
Total interest-earning assets (excluding insurance investments)
|
$ | 94,347 | $ | 87,884 | 10.9 | % | 12.0 | % | $ | 10,242 | $ | 10,525 | $ | (283 | ) | $ | 735 | $ | (1,018 | ) | |||||||||||||||||
Insurance investments
|
3,160 | 3,191 | |||||||||||||||||||||||||||||||||||
Other assets
|
12,590 | 5,229 | |||||||||||||||||||||||||||||||||||
Total Assets
|
$ | 110,097 | $ | 96,304 | |||||||||||||||||||||||||||||||||
Debt:
|
|||||||||||||||||||||||||||||||||||||
Deposits
|
$ | 992 | $ | 5,839 | 3.6 | % | 6.5 | % | $ | 36 | $ | 380 | $ | (344 | ) | $ | (224 | ) | $ | (120 | ) | ||||||||||||||||
Commercial paper
|
6,357 | 6,830 | 1.6 | 1.9 | 103 | 130 | (27 | ) | (9 | ) | (18 | ) | |||||||||||||||||||||||||
Bank and other borrowings
|
1,187 | 1,473 | 3.9 | 3.4 | 46 | 51 | (5 | ) | (11 | ) | 6 | ||||||||||||||||||||||||||
Due to affiliates
|
3,014 | - | 2.4 | - | 73 | - | 73 | 73 | - | ||||||||||||||||||||||||||||
Long term debt (with original maturities over one year)
|
73,383 | 69,406 | 3.6 | 4.8 | 2,670 | 3,310 | (640 | ) | 181 | (821 | ) | ||||||||||||||||||||||||||
Total debt
|
$ | 84,933 | $ | 83,548 | 3.4 | % | 4.6 | % | $ | 2,928 | $ | 3,871 | $ | (943 | ) | $ | 63 | $ | (1,006 | ) | |||||||||||||||||
Other liabilities
|
9,836 | 3,251 | |||||||||||||||||||||||||||||||||||
Total liabilities
|
94,769 | 86,799 | |||||||||||||||||||||||||||||||||||
Preferred securities
|
1,119 | 865 | |||||||||||||||||||||||||||||||||||
Common shareholders(s) equity
|
14,209 | 8,640 | |||||||||||||||||||||||||||||||||||
Total Liabilities and Shareholders(s) Equity
|
$ | 110,097 | $ | 96,304 | |||||||||||||||||||||||||||||||||
Net Interest Margin Owned
Basis(3)(5)
|
7.8 | % | 7.6 | % | $ | 7,314 | $ | 6,654 | $ | 660 | $ | 672 | $ | (12 | ) | ||||||||||||||||||||||
Interest Spread Owned Basis
(4)
|
7.5 | % | 7.4 | % | |||||||||||||||||||||||||||||||||
(1) | Nonaccrual loans are included in average outstanding balances. |
(2) | Rate/volume variance is allocated based on the percentage relationship of changes in volume and changes in rate to the total interest variance. For total receivables, total interest-earning assets and total debt, the rate and volume variances are calculated based on the relative weighting of the individual components comprising these totals. These totals do not represent an arithmetic sum of the individual components |
(3) | Represents net interest income as a percent of average interest-earning assets |
(4) | Represents the difference between the yield earned on interest-earning assets and the cost of the debt used to fund the assets |
(5) | The net interest income analysis includes the following for foreign businesses: |
2003 | 2002 | |||||||
Average interest-earning assets
|
$ | 8,779 | $ | 6,616 | ||||
Average interest-bearing liabilities
|
7,957 | 6,076 | ||||||
Net interest income
|
660 | 483 | ||||||
Net interest margin
|
7.5 | % | 7.3 | % |
(6) | Average rate does not recompute from dollar figures presented due to rounding. |
88
Increase/(Decrease) Due to: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Finance and Interest | 2004 Compared to 2003 | 2003 Compared to 2002 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Outstanding(1) | Average Rate | Income/Interest Expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Volume | Rate | Volume | Rate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2004 | 2003 | 2002 | 2004 | 2003 | 2002 | 2004 | 2003 | 2002 | Variance | Variance(2) | Variance(2) | Variance | Variance(2) | Variance(2) | |||||||||||||||||||||||||||||||||||||||||||||||
(Restated) | (Restated) | (Restated) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate secured
|
$ | 56,462 | $ | 50,124 | $ | 47,830 | 8.8% | 9.7% | 10.7% | $ | 4,984 | $ | 4,874 | $ | 5,114 | $ | 110 | $ | 583 | $ | (473 | ) | $ | (240 | ) | $ | 238 | $ | (478 | ) | |||||||||||||||||||||||||||||||
Auto finance
|
9,432 | 7,918 | 6,942 | 13.3 | 14.9 | 16.7 | 1,250 | 1,180 | 1,156 | 70 | 210 | (140 | ) | 24 | 153 | (129 | ) | ||||||||||||||||||||||||||||||||||||||||||||
MasterCard/ Visa
|
20,674 | 19,272 | 17,246 | 12.7 | 12.9 | 13.4 | 2,627 | 2,484 | 2,304 | 143 | 179 | (36 | ) | 180 | 263 | (83 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Private label
|
17,579 | 16,016 | 13,615 | 10.8 | 11.5 | 12.2 | 1,895 | 1,843 | 1,663 | 52 | 173 | (121 | ) | 180 | 281 | (101 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Personal non- credit card
|
18,986 | 19,041 | 18,837 | 17.2 | 17.8 | 18.6 | 3,260 | 3,388 | 3,505 | (128 | ) | (10 | ) | (118 | ) | (117 | ) | 38 | (155 | ) | |||||||||||||||||||||||||||||||||||||||||
Commercial and other
|
354 | 430 | 483 | 2.5 | 2.2 | (5) | 2.1 | 9 | 10 | 10 | (1 | ) | (2 | ) | 1 | - | - | - | |||||||||||||||||||||||||||||||||||||||||||
Purchase accounting adjustment
|
319 | 397 | - | - | - | - | (201 | ) | (200 | ) | - | (1 | ) | (1 | ) | - | (170 | ) | (170 | ) | - | ||||||||||||||||||||||||||||||||||||||||
Total receivables
|
123,806 | 113,198 | 104,953 | 11.2 | 12.0 | 13.1 | 13,824 | 13,579 | 13,752 | 245 | 1,253 | (1,008 | ) | (143 | ) | 1,036 | (1,179 | ) | |||||||||||||||||||||||||||||||||||||||||||
Noninsurance investments
|
4,853 | 5,280 | 5,302 | 2.1 | 2.0 | 2.5 | 104 | 103 | 131 | 1 | (6 | ) | 7 | (58 | ) | (1 | ) | (57 | ) | ||||||||||||||||||||||||||||||||||||||||||
Total interest- earning assets (excluding insurance investments)
|
$ | 128,659 | $ | 118,478 | $ | 110,255 | 10.8% | 11.5% | 12.6% | $ | 13,928 | $ | 13,682 | $ | 13,883 | $ | 246 | $ | 1,133 | $ | (887 | ) | $ | (201 | ) | $ | 1,025 | $ | (1,226 | ) | |||||||||||||||||||||||||||||||
Total debt
|
$ | 122,362 | $ | 109,064 | $ | 105,919 | 3.0% | 3.2% | 4.3% | $ | 3,671 | $ | 3,494 | $ | 4,546 | $ | 177 | $ | 408 | $ | (231 | ) | $ | (1,052 | ) | $ | 133 | $ | (1,185 | ) | |||||||||||||||||||||||||||||||
Net Interest Margin Managed
Basis(3)
|
8.0% | 8.6% | 8.5% | $ | 10,257 | $ | 10,188 | $ | 9,337 | $ | 69 | $ | 725 | $ | (656 | ) | $ | 851 | $ | 892 | $ | (41 | ) | ||||||||||||||||||||||||||||||||||||||
Interest Spread Managed
Basis(4)
|
7.8% | 8.3% | 8.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(1) | Nonaccrual loans are included in average outstanding balances. |
(2) | Rate/volume variance is allocated based on the percentage relationship of changes in volume and changes in rate to the total interest variance. For total receivables, total interest-earning assets and total debt, the rate and volume variances are calculated based on the relative weighting of the individual components comprising these totals. These totals do not represent an arithmetic sum of the individual components |
(3) | Represents net interest income as a percent of average interest-earning assets |
(4) | Represents the difference between the yield earned on interest-earning assets and cost of the debt used to fund the assets. |
(5) | Average rate does not recompute from dollar figures presented due to rounding. |
89
90
Two-Months-and-Over Contractual Delinquency | |||||||||||||||||||||||||
Year-to-Date Charge-offs, | |||||||||||||||||||||||||
Two-Months- | Two-Months- | Net of Recoveries | |||||||||||||||||||||||
and-Over | and-Over | ||||||||||||||||||||||||
Contractual | Receivables | Contractual | Net | Average | Net | ||||||||||||||||||||
Delinquency | Outstanding | Delinquency(1) | Charge-offs | Receivables | Charge-offs(1) | ||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Owned:
|
|||||||||||||||||||||||||
First
mortgage(2)
|
$ | 1 | $ | 26 | 5.04 | % | $ | 1 | $ | 32 | 2.39 | % | |||||||||||||
Real estate secured
|
1,920 | 64,820 | 2.96 | 620 | 56,303 | 1.10 | |||||||||||||||||||
Auto finance
|
156 | 7,544 | 2.07 | 198 | 5,785 | 3.43 | |||||||||||||||||||
MasterCard/ Visa
|
714 | 14,635 | 4.88 | 1,025 | 11,575 | 8.85 | |||||||||||||||||||
Private label
|
141 | 3,411 | 4.13 | 804 | 13,029 | 6.17 | |||||||||||||||||||
Personal non-credit card
|
1,401 | 16,128 | 8.69 | 1,384 | 14,194 | 9.75 | |||||||||||||||||||
Total consumer
|
4,333 | 106,564 | 4.07 | 4,032 | 100,918 | 4.00 | |||||||||||||||||||
Commercial
|
- | 291 | - | - | 322 | - | |||||||||||||||||||
Total
|
$ | 4,333 | $ | 106,855 | 4.06 | % | $ | 4,032 | $ | 101,240 | 3.98 | % | |||||||||||||
Serviced with Limited Recourse:
|
|||||||||||||||||||||||||
Real estate secured
|
$ | 10 | $ | 81 | 12.35 | % | $ | 2 | $ | 159 | 1.26 | % | |||||||||||||
Auto finance
|
147 | 2,679 | 5.49 | 349 | 3,647 | 9.57 | |||||||||||||||||||
MasterCard/ Visa
|
170 | 7,583 | 2.24 | 482 | 9,099 | 5.30 | |||||||||||||||||||
Private label
|
- | - | - | 256 | 4,550 | 5.63 | |||||||||||||||||||
Personal non-credit card
|
461 | 3,882 | 11.88 | 553 | 4,792 | 11.54 | |||||||||||||||||||
Total
|
$ | 788 | $ | 14,225 | 5.54 | % | $ | 1,642 | $ | 22,247 | 7.38 | % | |||||||||||||
Managed:
|
|||||||||||||||||||||||||
First
mortgage(2)
|
$ | 1 | $ | 26 | 5.04 | % | $ | 1 | $ | 32 | 2.39 | % | |||||||||||||
Real estate secured
|
1,930 | 64,901 | 2.97 | 622 | 56,462 | 1.10 | |||||||||||||||||||
Auto finance
|
303 | 10,223 | 2.96 | 547 | 9,432 | 5.80 | |||||||||||||||||||
MasterCard/ Visa
|
884 | 22,218 | 3.98 | 1,507 | 20,674 | 7.29 | |||||||||||||||||||
Private label
|
141 | 3,411 | 4.13 | 1,060 | 17,579 | 6.03 | |||||||||||||||||||
Personal non-credit card
|
1,862 | 20,010 | 9.30 | 1,937 | 18,986 | 10.20 | |||||||||||||||||||
Total consumer
|
5,121 | 120,789 | 4.24 | 5,674 | 123,165 | 4.61 | |||||||||||||||||||
Commercial
|
- | 291 | - | - | 322 | - | |||||||||||||||||||
Total
|
$ | 5,121 | $ | 121,080 | 4.23 | % | $ | 5,674 | $ | 123,487 | 4.59 | % | |||||||||||||
(1) | Certain percentages may not recompute from the dollar figures presented due to rounding. |
(2) | Includes our liquidating legacy first and reverse mortgage portfolios. |
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Nonaccrual Receivables
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
$ | 1,489 | $ | 7 | $ | 1,496 | |||||||
Auto finance
|
155 | 147 | 302 | ||||||||||
Private label
|
24 | - | 24 | ||||||||||
Personal non-credit card
|
908 | 355 | 1,263 | ||||||||||
Foreign
|
432 | 37 | 469 | ||||||||||
Total consumer
|
3,008 | 546 | 3,554 | ||||||||||
Commercial and other
|
4 | - | 4 | ||||||||||
|
- | - | - | ||||||||||
Total
|
$ | 3,012 | $ | 546 | $ | 3,558 | |||||||
Accruing Consumer Receivables 90 or More Days Delinquent
|
|||||||||||||
Domestic:
|
|||||||||||||
MasterCard/ Visa
|
$ | 469 | $ | 101 | $ | 570 | |||||||
Private label
|
- | - | - | ||||||||||
Foreign
|
38 | - | 38 | ||||||||||
Total
|
$ | 507 | $ | 101 | $ | 608 | |||||||
Real Estate Charge-offs and REO Expense as a Percent of
Average Real Estate Secured Receivables
|
|||||||||||||
Real estate charge-offs and REO expense
|
$ | 779 | $ | 2 | $ | 781 | |||||||
Average real estate secured receivables
|
56,303 | 159 | 56,462 | ||||||||||
Real estate charge-offs and REO expense as a percent of average
real estate secured
receivables(1)
|
1.38 | % | 1.26 | % | 1.38 | % | |||||||
(1) | Certain percentages may not recompute from the dollar figures presented due to rounding. |
91
Two-Months-and-Over Contractual Delinquency | |||||||||||||||||||||||||
Two-Months- | Two-Months- | Year-to-Date Charge-offs, Net of Recoveries | |||||||||||||||||||||||
and-Over | and-Over | ||||||||||||||||||||||||
Contractual | Receivables | Contractual | Net | Average | Net | ||||||||||||||||||||
Delinquency | Outstanding | Delinquency(1) | Charge-offs | Receivables | Charge-offs(1) | ||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Owned:
|
|||||||||||||||||||||||||
First
mortgage(2)
|
$ | 3 | $ | 35 | 9.14 | % | $ | - | $ | 39 | .77 | % | |||||||||||||
Real estate secured
|
2,217 | 51,221 | 4.33 | 496 | 49,852 | .99 | |||||||||||||||||||
Auto finance
|
104 | 4,138 | 2.51 | 143 | 2,920 | 4.91 | |||||||||||||||||||
MasterCard/ Visa
|
644 | 11,182 | 5.76 | 874 | 9,517 | 9.18 | |||||||||||||||||||
Private label
|
683 | 12,604 | 5.42 | 687 | 11,942 | 5.75 | |||||||||||||||||||
Personal non-credit card
|
1,285 | 12,832 | 10.01 | 1,385 | 14,009 | 9.89 | |||||||||||||||||||
Total consumer
|
4,936 | 92,012 | 5.36 | 3,585 | 88,279 | 4.06 | |||||||||||||||||||
Commercial
|
- | 366 | - | 2 | 391 | .46 | |||||||||||||||||||
Total
|
$ | 4,936 | $ | 92,378 | 5.34 | % | $ | 3,587 | $ | 88,670 | 4.05 | % | |||||||||||||
Serviced with Limited Recourse:
|
|||||||||||||||||||||||||
Real estate secured
|
$ | 21 | $ | 194 | 11.05 | % | $ | 5 | $ | 272 | 1.69 | % | |||||||||||||
Auto finance
|
234 | 4,675 | 5.01 | 411 | 4,998 | 8.22 | |||||||||||||||||||
MasterCard/ Visa
|
237 | 9,967 | 2.38 | 525 | 9,755 | 5.38 | |||||||||||||||||||
Private label
|
200 | 5,261 | 3.79 | 214 | 4,074 | 5.25 | |||||||||||||||||||
Personal non-credit card
|
740 | 6,104 | 12.12 | 512 | 5,032 | 10.17 | |||||||||||||||||||
Total
|
$ | 1,432 | $ | 26,201 | 5.47 | % | $ | 1,667 | $ | 24,131 | 6.91 | % | |||||||||||||
Managed:
|
|||||||||||||||||||||||||
First
mortgage(2)
|
$ | 3 | $ | 35 | 9.14 | % | $ | - | $ | 39 | .77 | % | |||||||||||||
Real estate secured
|
2,238 | 51,415 | 4.35 | 501 | 50,124 | 1.00 | |||||||||||||||||||
Auto finance
|
338 | 8,813 | 3.84 | 554 | 7,918 | 7.00 | |||||||||||||||||||
MasterCard/ Visa
|
881 | 21,149 | 4.16 | 1,399 | 19,272 | 7.26 | |||||||||||||||||||
Private label
|
883 | 17,865 | 4.94 | 901 | 16,016 | 5.62 | |||||||||||||||||||
Personal non-credit card
|
2,025 | 18,936 | 10.69 | 1,897 | 19,041 | 9.97 | |||||||||||||||||||
Total consumer
|
6,368 | 118,213 | 5.39 | 5,252 | 112,410 | 4.67 | |||||||||||||||||||
Commercial
|
- | 366 | - | 2 | 391 | .46 | |||||||||||||||||||
Total
|
$ | 6,368 | $ | 118,579 | 5.37 | % | $ | 5,254 | $ | 112,801 | 4.66 | % | |||||||||||||
(1) | Certain percentages may not recompute from the dollar figures presented due to rounding. |
(2) | Includes our liquidating legacy first and reverse mortgage portfolios. |
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Nonaccrual Receivables
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
$ | 1,777 | $ | 14 | $ | 1,791 | |||||||
Auto finance
|
104 | 234 | 338 | ||||||||||
Private label
|
43 | - | 43 | ||||||||||
Personal non-credit card
|
898 | 566 | 1,464 | ||||||||||
Foreign
|
316 | 51 | 367 | ||||||||||
Total consumer
|
3,138 | 865 | 4,003 | ||||||||||
Commercial and other
|
6 | - | 6 | ||||||||||
Total
|
$ | 3,144 | $ | 865 | $ | 4,009 | |||||||
Accruing Consumer Receivables 90 or More Days Delinquent
|
|||||||||||||
Domestic:
|
|||||||||||||
MasterCard/ Visa
|
$ | 443 | $ | 158 | $ | 601 | |||||||
Private label
|
429 | 153 | 582 | ||||||||||
Foreign
|
32 | - | 32 | ||||||||||
Total
|
$ | 904 | $ | 311 | $ | 1,215 | |||||||
Real Estate Charge-offs and REO Expense as a Percent of
Average Real Estate Secured Receivables
|
|||||||||||||
Real estate charge-offs and REO expense
|
$ | 708 | $ | 5 | $ | 713 | |||||||
Average real estate secured receivables
|
49,852 | 272 | 50,124 | ||||||||||
Real estate charge-offs and REO expense as a percent of average
real estate secured
receivables(1)
|
1.42 | % | 1.69 | % | 1.42 | % | |||||||
(1) | Certain percentages may not recompute from the dollar figures presented due to rounding. |
92
Two-Months-and-Over Contractual Delinquency | |||||||||||||||||||||||||
Year-to-Date Charge-offs, | |||||||||||||||||||||||||
Two-Months- | Two-Months- | Net of Recoveries | |||||||||||||||||||||||
and-Over | and-Over | ||||||||||||||||||||||||
Contractual | Receivables | Contractual | Net | Average | Net | ||||||||||||||||||||
Delinquency | Outstanding | Delinquency(1) | Charge-offs | Receivables | Charge-offs(1) | ||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Owned:
|
|||||||||||||||||||||||||
First
mortgage(2)
|
$ | 4 | $ | 44 | 9.71 | % | $ | 2 | $ | 54 | 3.70 | % | |||||||||||||
Real estate secured
|
1,794 | 45,819 | 3.91 | 431 | 47,258 | .91 | |||||||||||||||||||
Auto finance
|
80 | 2,024 | 3.96 | 152 | 2,529 | 6.00 | |||||||||||||||||||
MasterCard/ Visa
|
534 | 8,947 | 5.97 | 716 | 7,569 | 9.46 | |||||||||||||||||||
Private label
|
721 | 11,339 | 6.36 | 676 | 10,775 | 6.28 | |||||||||||||||||||
Personal non-credit card
|
1,251 | 13,970 | 8.95 | 1,154 | 13,968 | 8.26 | |||||||||||||||||||
Total consumer
|
4,384 | 82,143 | 5.34 | 3,131 | 82,153 | 3.81 | |||||||||||||||||||
Commercial
|
- | 419 | - | (2 | ) | 429 | (.40 | ) | |||||||||||||||||
Total
|
$ | 4,384 | $ | 82,562 | 5.31 | % | $ | 3,129 | $ | 82,582 | 3.79 | % | |||||||||||||
Serviced with Limited Recourse:
|
|||||||||||||||||||||||||
Real estate secured
|
$ | 31 | $ | 456 | 6.82 | % | $ | 7 | $ | 572 | 1.26 | % | |||||||||||||
Auto finance
|
192 | 5,418 | 3.54 | 308 | 4,413 | 7.00 | |||||||||||||||||||
MasterCard/ Visa
|
247 | 10,006 | 2.46 | 512 | 9,677 | 5.28 | |||||||||||||||||||
Private label
|
178 | 3,578 | 4.96 | 107 | 2,840 | 3.75 | |||||||||||||||||||
Personal non-credit card
|
579 | 5,476 | 10.60 | 413 | 4,869 | 8.49 | |||||||||||||||||||
Total
|
$ | 1,227 | $ | 24,934 | 4.92 | % | $ | 1,347 | $ | 22,371 | 6.02 | % | |||||||||||||
Managed:
|
|||||||||||||||||||||||||
First
mortgage(2)
|
$ | 4 | $ | 44 | 9.71 | % | $ | 2 | $ | 54 | 3.70 | % | |||||||||||||
Real estate secured
|
1,825 | 46,275 | 3.94 | 438 | 47,830 | .92 | |||||||||||||||||||
Auto finance
|
272 | 7,442 | 3.65 | 460 | 6,942 | 6.63 | |||||||||||||||||||
MasterCard/ Visa
|
781 | 18,953 | 4.12 | 1,228 | 17,246 | 7.12 | |||||||||||||||||||
Private label
|
899 | 14,917 | 6.03 | 783 | 13,615 | 5.75 | |||||||||||||||||||
Personal non-credit card
|
1,830 | 19,446 | 9.41 | 1,567 | 18,837 | 8.32 | |||||||||||||||||||
Total consumer
|
5,611 | 107,077 | 5.24 | 4,478 | 104,524 | 4.28 | |||||||||||||||||||
Commercial
|
- | 419 | - | (2 | ) | 429 | (.40 | ) | |||||||||||||||||
Total
|
$ | 5,611 | $ | 107,496 | 5.22 | % | $ | 4,476 | $ | 104,953 | 4.26 | % | |||||||||||||
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Nonaccrual Receivables
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
$ | 1,367 | $ | 24 | $ | 1,391 | |||||||
Auto finance
|
80 | 192 | 272 | ||||||||||
Private label
|
38 | - | 38 | ||||||||||
Personal non-credit card
|
902 | 418 | 1,320 | ||||||||||
Foreign
|
264 | 47 | 311 | ||||||||||
Total consumer
|
2,651 | 681 | 3,332 | ||||||||||
Commercial and other
|
15 | - | 15 | ||||||||||
Total
|
$ | 2,666 | $ | 681 | $ | 3,347 | |||||||
Accruing Consumer Receivables 90 or More Days Delinquent
|
|||||||||||||
Domestic:
|
|||||||||||||
MasterCard/ Visa
|
$ | 343 | $ | 170 | $ | 513 | |||||||
Private label
|
491 | 142 | 633 | ||||||||||
Foreign
|
27 | - | 27 | ||||||||||
Total
|
$ | 861 | $ | 312 | $ | 1,173 | |||||||
Real Estate Charge-offs and REO Expense as a Percent of
Average Real Estate Secured Receivables
|
|||||||||||||
Real estate charge-offs and REO expense
|
$ | 608 | $ | 7 | $ | 615 | |||||||
Average real estate secured receivables
|
47,258 | 572 | 47,830 | ||||||||||
Real estate charge-offs and REO expense as a percent of average
real estate secured
receivables(1)
|
1.29 | % | 1.28 | % | 1.29 | % | |||||||
93
Two-Months-and-Over Contractual Delinquency | |||||||||||||||||||||||||
Year-to-Date Charge-offs, | |||||||||||||||||||||||||
Two-Months- | Two-Months- | Net of Recoveries | |||||||||||||||||||||||
and-Over | and-Over | ||||||||||||||||||||||||
Contractual | Receivables | Contractual | Net | Average | Net | ||||||||||||||||||||
Delinquency | Outstanding | Delinquency(1) | Charge-offs | Receivables | Charge-offs(1) | ||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Owned:
|
|||||||||||||||||||||||||
First
mortgage(2)
|
$ | 8 | $ | 63 | 12.78 | % | $ | 2 | $ | 75 | 2.28 | % | |||||||||||||
Real estate secured
|
1,154 | 43,857 | 2.63 | 202 | 38,851 | .52 | |||||||||||||||||||
Auto finance
|
69 | 2,369 | 2.92 | 93 | 2,319 | 4.00 | |||||||||||||||||||
MasterCard/ Visa
|
462 | 8,141 | 5.67 | 665 | 8,138 | 8.17 | |||||||||||||||||||
Private label
|
699 | 11,664 | 5.99 | 587 | 10,516 | 5.59 | |||||||||||||||||||
Personal non-credit card
|
1,126 | 13,337 | 8.44 | 851 | 12,486 | 6.81 | |||||||||||||||||||
Total consumer
|
3,518 | 79,431 | 4.43 | 2,400 | 72,385 | 3.32 | |||||||||||||||||||
Commercial
|
- | 444 | - | 10 | 480 | 2.10 | |||||||||||||||||||
Total
|
$ | 3,518 | $ | 79,875 | 4.40 | % | $ | 2,410 | $ | 72,865 | 3.31 | % | |||||||||||||
Serviced with Limited Recourse:
|
|||||||||||||||||||||||||
Real estate secured
|
$ | 43 | $ | 862 | 5.00 | % | $ | 8 | $ | 1,198 | .70 | % | |||||||||||||
Auto finance
|
133 | 4,026 | 3.29 | 189 | 3,004 | 6.32 | |||||||||||||||||||
MasterCard/ Visa
|
252 | 9,254 | 2.73 | 482 | 9,145 | 5.27 | |||||||||||||||||||
Private label
|
58 | 2,150 | 2.69 | 48 | 1,745 | 2.72 | |||||||||||||||||||
Personal non-credit card
|
469 | 4,656 | 10.09 | 305 | 4,528 | 6.74 | |||||||||||||||||||
Total
|
$ | 955 | $ | 20,948 | 4.56 | % | $ | 1,032 | $ | 19,620 | 5.26 | % | |||||||||||||
Managed:
|
|||||||||||||||||||||||||
First mortgage(2)
|
$ | 8 | $ | 63 | 12.78 | % | $ | 2 | $ | 75 | 2.28 | % | |||||||||||||
Real estate secured
|
1,197 | 44,719 | 2.68 | 210 | 40,049 | .53 | |||||||||||||||||||
Auto finance
|
202 | 6,395 | 3.16 | 282 | 5,323 | 5.31 | |||||||||||||||||||
MasterCard/ Visa
|
714 | 17,395 | 4.10 | 1,147 | 17,283 | 6.63 | |||||||||||||||||||
Private label
|
757 | 13,814 | 5.48 | 635 | 12,261 | 5.18 | |||||||||||||||||||
Personal non-credit card
|
1,595 | 17,993 | 8.87 | 1,156 | 17,014 | 6.79 | |||||||||||||||||||
Total consumer
|
4,473 | 100,379 | 4.46 | 3,432 | 92,005 | 3.73 | |||||||||||||||||||
Commercial
|
- | 444 | - | 10 | 480 | 2.10 | |||||||||||||||||||
Total
|
$ | 4,473 | $ | 100,823 | 4.44 | % | $ | 3,442 | $ | 92,485 | 3.72 | % | |||||||||||||
(1) | Certain percentages may not recompute from the dollar figures presented due to rounding. |
(2) | Includes our liquidating legacy first and reverse mortgage portfolios. |
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Nonaccrual Receivables
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
$ | 907 | $ | 34 | $ | 941 | |||||||
Auto finance
|
69 | 133 | 202 | ||||||||||
Private label
|
39 | - | 39 | ||||||||||
Personal non-credit card
|
782 | 324 | 1,106 | ||||||||||
Foreign
|
215 | 48 | 263 | ||||||||||
Total consumer
|
2,012 | 539 | 2,551 | ||||||||||
Commercial and other
|
15 | - | 15 | ||||||||||
Total
|
$ | 2,027 | $ | 539 | $ | 2,566 | |||||||
Accruing Consumer Receivables 90 or More Days Delinquent
|
|||||||||||||
Domestic:
|
|||||||||||||
MasterCard/ Visa
|
$ | 352 | $ | 175 | $ | 527 | |||||||
Private label
|
462 | 41 | 503 | ||||||||||
Foreign
|
30 | - | 30 | ||||||||||
Total
|
$ | 844 | $ | 216 | $ | 1,060 | |||||||
Real Estate Charge-offs and REO Expense as a Percent of
Average Real Estate Secured Receivables
|
|||||||||||||
Real estate charge-offs and REO expense
|
$ | 326 | $ | 8 | $ | 334 | |||||||
Average real estate secured receivables
|
38,850 | 1,199 | 40,049 | ||||||||||
Real estate charge-offs and REO expense as a percent of average
real estate secured
receivables(1)
|
.84 | % | .70 | % | .83% | ||||||||
(1) | Certain percentages may not recompute from the dollar figures presented due to rounding. |
94
Two-Months-and-Over Contractual Delinquency | |||||||||||||||||||||||||
Year-to-Date Charge-offs, | |||||||||||||||||||||||||
Two-Months- | Two-Months- | Net of Recoveries | |||||||||||||||||||||||
and-Over | and-Over | ||||||||||||||||||||||||
Contractual | Receivables | Contractual | Net | Average | Net | ||||||||||||||||||||
Delinquency | Outstanding | Delinquency(1) | Charge-offs | Receivables | Charge-offs(1) | ||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Owned:
|
|||||||||||||||||||||||||
First
mortgage(2)
|
$ | 13 | $ | 89 | 14.17 | % | $ | 1 | $ | 111 | .90 | % | |||||||||||||
Real estate secured
|
906 | 35,180 | 2.58 | 129 | 30,682 | .42 | |||||||||||||||||||
Auto finance
|
45 | 1,851 | 2.46 | 60 | 1,819 | 3.29 | |||||||||||||||||||
MasterCard/ Visa
|
395 | 8,054 | 4.90 | 466 | 7,126 | 6.55 | |||||||||||||||||||
Private label
|
580 | 10,347 | 5.60 | 533 | 9,982 | 5.34 | |||||||||||||||||||
Personal non-credit card
|
863 | 11,328 | 7.62 | 716 | 10,195 | 7.02 | |||||||||||||||||||
Total consumer
|
2,802 | 66,849 | 4.19 | 1,905 | 59,915 | 3.18 | |||||||||||||||||||
Commercial
|
- | 510 | - | 16 | 583 | 2.69 | |||||||||||||||||||
Total
|
$ | 2,802 | $ | 67,359 | 4.16 | % | $ | 1,921 | $ | 60,498 | 3.18 | % | |||||||||||||
Serviced with Limited Recourse:
|
|||||||||||||||||||||||||
Real estate secured
|
$ | 59 | $ | 1,458 | 4.01 | % | $ | 16 | $ | 1,848 | .90 | % | |||||||||||||
Auto finance
|
71 | 2,712 | 2.61 | 124 | 2,023 | 6.16 | |||||||||||||||||||
MasterCard/ Visa
|
219 | 9,530 | 2.30 | 433 | 8,985 | 4.81 | |||||||||||||||||||
Private label
|
78 | 1,650 | 4.72 | 66 | 1,212 | 5.41 | |||||||||||||||||||
Personal non-credit card
|
430 | 4,899 | 8.78 | 313 | 4,566 | 6.86 | |||||||||||||||||||
Total
|
$ | 857 | $ | 20,249 | 4.23 | % | $ | 952 | $ | 18,634 | 5.11 | % | |||||||||||||
Managed:
|
|||||||||||||||||||||||||
First mortgage(2)
|
$ | 13 | $ | 89 | 14.17 | % | $ | 1 | $ | 111 | .90 | % | |||||||||||||
Real estate secured
|
965 | 36,638 | 2.63 | 145 | 32,530 | .45 | |||||||||||||||||||
Auto finance
|
116 | 4,563 | 2.55 | 184 | 3,842 | 4.80 | |||||||||||||||||||
MasterCard/ Visa
|
614 | 17,584 | 3.49 | 899 | 16,111 | 5.58 | |||||||||||||||||||
Private label
|
658 | 11,997 | 5.48 | 599 | 11,194 | 5.35 | |||||||||||||||||||
Personal non-credit card
|
1,293 | 16,227 | 7.97 | 1,029 | 14,761 | 6.97 | |||||||||||||||||||
Total consumer
|
3,659 | 87,098 | 4.20 | 2,857 | 78,549 | 3.64 | |||||||||||||||||||
Commercial
|
- | 510 | - | 16 | 583 | 2.69 | |||||||||||||||||||
Total
|
$ | 3,659 | $ | 87,608 | 4.18 | % | $ | 2,873 | $ | 79,132 | 3.63 | % | |||||||||||||
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Nonaccrual Receivables
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
$ | 686 | $ | 48 | $ | 734 | |||||||
Auto finance
|
45 | 71 | 116 | ||||||||||
Private label
|
48 | - | 48 | ||||||||||
Personal non-credit card
|
610 | 292 | 902 | ||||||||||
Foreign
|
226 | 44 | 270 | ||||||||||
Total consumer
|
1,615 | 455 | 2,070 | ||||||||||
Commercial and other
|
42 | - | 42 | ||||||||||
Total
|
$ | 1,657 | $ | 455 | $ | 2,112 | |||||||
Accruing Consumer Receivables 90 or More Days Delinquent
|
|||||||||||||
Domestic:
|
|||||||||||||
MasterCard/ Visa
|
$ | 272 | $ | 149 | $ | 421 | |||||||
Private label
|
355 | 62 | 417 | ||||||||||
Foreign
|
22 | - | 22 | ||||||||||
Total
|
$ | 649 | $ | 211 | $ | 860 | |||||||
Real Estate Charge-offs and REO Expense as a Percent of
Average Real Estate Secured Receivables
|
|||||||||||||
Real estate charge-offs and REO expense
|
$ | 214 | $ | 16 | $ | 230 | |||||||
Average real estate secured receivables
|
30,682 | 1,848 | 32,530 | ||||||||||
Real estate charge-offs and REO expense as a percent of average
real estate secured receivables(1)
|
.70 | % | .90 | % | .71 | % | |||||||
95
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Total Credit Loss Reserves at January 1
|
$ | 3,793 | $ | 2,374 | $ | 6,167 | |||||||
Provision for Credit Losses
|
4,334 | 188 | 4,522 | ||||||||||
Charge-offs
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
(629 | ) | (2 | ) | (631 | ) | |||||||
Auto finance
|
(204 | ) | (357 | ) | (561 | ) | |||||||
MasterCard/ Visa
|
(1,082 | ) | (469 | ) | (1,551 | ) | |||||||
Private label
|
(788 | ) | (278 | ) | (1,066 | ) | |||||||
Personal non-credit card
|
(1,350 | ) | (569 | ) | (1,919 | ) | |||||||
Foreign
|
(355 | ) | (68 | ) | (423 | ) | |||||||
Total consumer
|
(4,408 | ) | (1,743 | ) | (6,151 | ) | |||||||
Commercial and other
|
(1 | ) | - | (1 | ) | ||||||||
Total receivables charged off
|
(4,409 | ) | (1,743 | ) | (6,152 | ) | |||||||
Recoveries
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
18 | - | 18 | ||||||||||
Auto finance
|
6 | 9 | 15 | ||||||||||
MasterCard/ Visa
|
103 | 29 | 132 | ||||||||||
Private label
|
79 | 22 | 101 | ||||||||||
Personal non-credit card
|
120 | 34 | 154 | ||||||||||
Foreign
|
50 | 8 | 58 | ||||||||||
Total consumer
|
376 | 102 | 478 | ||||||||||
Commercial and other
|
- | - | - | ||||||||||
Total recoveries on receivables
|
376 | 102 | 478 | ||||||||||
Other, net
|
(469 | ) | (31 | ) | (500 | ) | |||||||
Credit Loss Reserves
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
645 | 1 | 646 | ||||||||||
Auto finance
|
181 | 335 | 516 | ||||||||||
MasterCard/ Visa
|
1,205 | 101 | 1,306 | ||||||||||
Private label
|
28 | - | 28 | ||||||||||
Personal non-credit card
|
1,237 | 398 | 1,635 | ||||||||||
Foreign
|
316 | 55 | 371 | ||||||||||
Total consumer
|
3,612 | 890 | 4,502 | ||||||||||
Commercial and other
|
13 | - | 13 | ||||||||||
Total Credit Loss Reserves at December 31
|
$ | 3,625 | $ | 890 | $ | 4,515 | |||||||
Serviced with | |||||||||||||||||||||||||
Owned | Limited Recourse | Managed | |||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Reserves as a percentage of net charge-offs:
|
|||||||||||||||||||||||||
Net charge-offs
|
$ | 4,033 | 89.9 | % | $ | 1,641 | 54.2 | % | $ | 5,674 | 79.6 | % | |||||||||||||
Reserves as a percentage of receivables:
|
|||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||
Consumer
|
$ | 106,564 | 3.39 | $ | 14,225 | 6.26 | % | $ | 120,789 | 3.73 | % | ||||||||||||||
Commercial
|
291 | 8.90 | - | - | 291 | 8.90 | |||||||||||||||||||
Total
|
$ | 106,855 | 3.39 | % | $ | 14,225 | 6.26 | % | $ | 121,080 | 3.73 | % | |||||||||||||
Reserves as a percentage of nonperforming loans:
|
|||||||||||||||||||||||||
Nonperforming loans:
|
|||||||||||||||||||||||||
Consumer
|
$ | 3,516 | 102.7 | % | $ | 646 | 137.8 | % | $ | 4,162 | 108.2 | % | |||||||||||||
Commercial
|
5 | 535.9 | - | - | 5 | 535.9 | |||||||||||||||||||
Total
|
$ | 3,521 | 103.0 | % | $ | 646 | 137.8 | % | $ | 4,167 | 108.4 | % | |||||||||||||
96
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Total Credit Loss Reserves at January 1
|
$ | 3,333 | $ | 1,759 | $ | 5,092 | |||||||
Provision for Credit Losses
|
3,967 | 2,275 | 6,242 | ||||||||||
Charge-offs
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
(496 | ) | (4 | ) | (500 | ) | |||||||
Auto finance
|
(148 | ) | (419 | ) | (567 | ) | |||||||
MasterCard/ Visa
|
(936 | ) | (526 | ) | (1,462 | ) | |||||||
Private label
|
(684 | ) | (234 | ) | (918 | ) | |||||||
Personal non-credit card
|
(1,354 | ) | (508 | ) | (1,862 | ) | |||||||
Foreign
|
(257 | ) | (73 | ) | (330 | ) | |||||||
Total consumer
|
(3,875 | ) | (1,764 | ) | (5,639 | ) | |||||||
Commercial and other
|
(3 | ) | - | (3 | ) | ||||||||
Total receivables charged off
|
(3,878 | ) | (1,764 | ) | (5,642 | ) | |||||||
Recoveries
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
10 | - | 10 | ||||||||||
Auto finance
|
5 | 7 | 12 | ||||||||||
MasterCard/ Visa
|
87 | 40 | 127 | ||||||||||
Private label
|
72 | 20 | 92 | ||||||||||
Personal non-credit card
|
82 | 24 | 106 | ||||||||||
Foreign
|
34 | 6 | 40 | ||||||||||
Total consumer
|
290 | 97 | 387 | ||||||||||
Commercial and other
|
1 | - | 1 | ||||||||||
Total recoveries on receivables
|
291 | 97 | 388 | ||||||||||
Other, net
|
80 | 7 | 87 | ||||||||||
Credit Loss Reserves
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
670 | 1 | 671 | ||||||||||
Auto finance
|
172 | 674 | 846 | ||||||||||
MasterCard/ Visa
|
806 | 308 | 1,114 | ||||||||||
Private label
|
519 | 367 | 886 | ||||||||||
Personal non-credit card
|
1,348 | 896 | 2,244 | ||||||||||
Foreign
|
247 | 128 | 375 | ||||||||||
Total consumer
|
3,762 | 2,374 | 6,136 | ||||||||||
Commercial and other
|
31 | - | 31 | ||||||||||
Total Credit Loss Reserves at December 31
|
$ | 3,793 | $ | 2,374 | $ | 6,167 | |||||||
Serviced with | |||||||||||||||||||||||||
Owned | Limited Recourse | Managed | |||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Reserves as a percentage of net charge-offs:
|
|||||||||||||||||||||||||
Net charge-offs
|
$ | 3,587 | 105.7 | % | $ | 1,667 | 142.4 | % | $ | 5,254 | 117.4 | % | |||||||||||||
Reserves as a percentage of receivables:
|
|||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||
Consumer
|
$ | 92,012 | 4.09 | % | $ | 26,201 | 9.06 | % | $ | 118,213 | 5.19 | % | |||||||||||||
Commercial
|
366 | 6.80 | - | - | 366 | 6.80 | |||||||||||||||||||
Total
|
$ | 92,378 | 4.11 | % | $ | 26,201 | 9.06 | % | $ | 118,579 | 5.20 | % | |||||||||||||
Reserves as a percentage of nonperforming loans:
|
|||||||||||||||||||||||||
Nonperforming loans:
|
|||||||||||||||||||||||||
Consumer
|
$ | 4,045 | 93.2 | % | $ | 1,176 | 201.8 | % | $ | 5,221 | 117.6 | % | |||||||||||||
Commercial
|
5 | 469.8 | - | - | 5 | 469.8 | |||||||||||||||||||
Total
|
$ | 4,050 | 93.7 | % | $ | 1,176 | 201.8 | % | $ | 5,226 | 118.0 | % | |||||||||||||
97
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Total Credit Loss Reserves at January 1
|
$ | 2,663 | $ | 1,148 | $ | 3,811 | |||||||
Provision for Credit Losses
|
3,732 | 1,923 | 5,655 | ||||||||||
Charge-offs
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
(430 | ) | (7 | ) | (437 | ) | |||||||
Auto finance
|
(159 | ) | (319 | ) | (478 | ) | |||||||
MasterCard/ Visa
|
(736 | ) | (538 | ) | (1,274 | ) | |||||||
Private label
|
(650 | ) | (114 | ) | (764 | ) | |||||||
Personal non-credit card
|
(1,193 | ) | (407 | ) | (1,600 | ) | |||||||
Foreign
|
(223 | ) | (57 | ) | (280 | ) | |||||||
Total consumer
|
(3,391 | ) | (1,442 | ) | (4,833 | ) | |||||||
Commercial and other
|
(2 | ) | - | (2 | ) | ||||||||
Total receivables charged off
|
(3,393 | ) | (1,442 | ) | (4,835 | ) | |||||||
Recoveries
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
7 | - | 7 | ||||||||||
Auto finance
|
7 | 10 | 17 | ||||||||||
MasterCard/ Visa
|
59 | 37 | 96 | ||||||||||
Private label
|
48 | 8 | 56 | ||||||||||
Personal non-credit card
|
92 | 30 | 122 | ||||||||||
Foreign
|
49 | 10 | 59 | ||||||||||
Total consumer
|
262 | 95 | 357 | ||||||||||
Commercial and other
|
2 | - | 2 | ||||||||||
Total recoveries on receivables
|
264 | 95 | 359 | ||||||||||
Other, net
|
67 | 35 | 102 | ||||||||||
Credit Loss Reserves
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
551 | 10 | 561 | ||||||||||
Auto finance
|
126 | 633 | 759 | ||||||||||
MasterCard/ Visa
|
649 | 308 | 957 | ||||||||||
Private label
|
527 | 264 | 791 | ||||||||||
Personal non-credit card
|
1,275 | 422 | 1,697 | ||||||||||
Foreign
|
172 | 122 | 294 | ||||||||||
Total consumer
|
3,300 | 1,759 | 5,059 | ||||||||||
Commercial and other
|
33 | - | 33 | ||||||||||
Total Credit Loss Reserves at December 31
|
$ | 3,333 | $ | 1,759 | $ | 5,092 | |||||||
Serviced with | |||||||||||||||||||||||||
Owned | Limited Recourse | Managed | |||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Reserves as a percentage of net charge-offs:
|
|||||||||||||||||||||||||
Net charge-offs
|
$ | 3,129 | 106.5 | % | $ | 1,347 | 130.6 | % | $ | 4,476 | 113.8 | % | |||||||||||||
Reserves as a percentage of receivables:
|
|||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||
Consumer
|
$ | 82,143 | 4.02 | $ | 24,934 | 7.06 | % | $ | 107,077 | 4.73 | % | ||||||||||||||
Commercial
|
419 | 6.64 | - | - | 419 | 6.64 | |||||||||||||||||||
Total
|
$ | 82,562 | 4.04 | % | $ | 24,934 | 7.06 | % | $ | 107,496 | 4.74 | % | |||||||||||||
Reserves as a percentage of nonperforming loans:
|
|||||||||||||||||||||||||
Nonperforming loans:
|
|||||||||||||||||||||||||
Consumer
|
$ | 3,516 | 94.0 | % | $ | 994 | 177.0 | % | $ | 4,510 | 112.3 | % | |||||||||||||
Commercial
|
12 | 229.7 | - | - | 12 | 229.7 | |||||||||||||||||||
Total
|
$ | 3,528 | 94.5 | % | $ | 994 | 177.0 | % | $ | 4,522 | 112.6 | % | |||||||||||||
98
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Total Credit Loss Reserves at January 1
|
$ | 2,112 | $ | 1,082 | $ | 3,194 | |||||||
Provision for Credit Losses
|
2,913 | 1,105 | 4,018 | ||||||||||
Charge-offs
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
(194 | ) | (9 | ) | (203 | ) | |||||||
Auto finance
|
(94 | ) | (193 | ) | (287 | ) | |||||||
MasterCard/ Visa
|
(646 | ) | (502 | ) | (1,148 | ) | |||||||
Private label
|
(591 | ) | (49 | ) | (640 | ) | |||||||
Personal non-credit card
|
(893 | ) | (303 | ) | (1,196 | ) | |||||||
Foreign
|
(237 | ) | (45 | ) | (282 | ) | |||||||
Total consumer
|
(2,655 | ) | (1,101 | ) | (3,756 | ) | |||||||
Commercial and other
|
(12 | ) | - | (12 | ) | ||||||||
Total receivables charged off
|
(2,667 | ) | (1,101 | ) | (3,768 | ) | |||||||
Recoveries
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
5 | - | 5 | ||||||||||
Auto finance
|
1 | 3 | 4 | ||||||||||
MasterCard/ Visa
|
52 | 29 | 81 | ||||||||||
Private label
|
61 | 1 | 62 | ||||||||||
Personal non-credit card
|
76 | 25 | 101 | ||||||||||
Foreign
|
62 | 10 | 72 | ||||||||||
Total consumer
|
257 | 68 | 325 | ||||||||||
Commercial and other
|
- | - | - | ||||||||||
Total recoveries on receivables
|
257 | 68 | 325 | ||||||||||
Other, net
|
48 | (6 | ) | 42 | |||||||||
Credit Loss Reserves
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
284 | 20 | 304 | ||||||||||
Auto finance
|
77 | 372 | 449 | ||||||||||
MasterCard/ Visa
|
594 | 381 | 975 | ||||||||||
Private label
|
499 | 104 | 603 | ||||||||||
Personal non-credit card
|
1,032 | 185 | 1,217 | ||||||||||
Foreign
|
137 | 86 | 223 | ||||||||||
Total consumer
|
2,623 | 1,148 | 3,771 | ||||||||||
Commercial and other
|
40 | - | 40 | ||||||||||
Total Credit Loss Reserves at December 31
|
$ | 2,663 | $ | 1,148 | $ | 3,811 | |||||||
Serviced with | |||||||||||||||||||||||||
Owned | Limited Recourse | Managed | |||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Reserves as a percentage of net charge-offs:
|
|||||||||||||||||||||||||
Net charge-offs
|
$ | 2,410 | 110.5 | % | $ | 1,033 | 111.2 | % | $ | 3,443 | 110.7 | % | |||||||||||||
Reserves as a percentage of receivables:
|
|||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||
Consumer
|
$ | 79,431 | 3.31 | $ | 20,948 | 5.48 | % | $ | 100,379 | 3.77 | % | ||||||||||||||
Commercial
|
444 | 7.12 | - | - | 444 | 7.12 | |||||||||||||||||||
Total
|
$ | 79,875 | 3.33 | % | $ | 20,948 | 5.48 | % | $ | 100,823 | 3.78 | % | |||||||||||||
Reserves as a percentage of nonperforming loans:
|
|||||||||||||||||||||||||
Nonperforming loans:
|
|||||||||||||||||||||||||
Consumer
|
$ | 2,863 | 91.9 | % | $ | 754 | 152.2 | % | $ | 3,617 | 104.5 | % | |||||||||||||
Commercial
|
11 | 278.7 | - | - | 11 | 278.7 | |||||||||||||||||||
Total
|
$ | 2,874 | 92.7 | % | $ | 754 | 152.2 | % | $ | 3,628 | 105.0 | % | |||||||||||||
99
Serviced with | |||||||||||||
Owned | Limited Recourse | Managed | |||||||||||
(dollars are in millions) | |||||||||||||
Total Credit Loss Reserves at January 1
|
$ | 1,757 | $ | 910 | $ | 2,667 | |||||||
Provision for Credit Losses
|
2,117 | 1,135 | 3,252 | ||||||||||
Charge-offs
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
(123 | ) | (17 | ) | (140 | ) | |||||||
Auto finance
|
(61 | ) | (127 | ) | (188 | ) | |||||||
MasterCard/ Visa
|
(432 | ) | (449 | ) | (881 | ) | |||||||
Private label
|
(537 | ) | (69 | ) | (606 | ) | |||||||
Personal non-credit card
|
(724 | ) | (306 | ) | (1,030 | ) | |||||||
Foreign
|
(233 | ) | (43 | ) | (276 | ) | |||||||
Total consumer
|
(2,110 | ) | (1,011 | ) | (3,121 | ) | |||||||
Commercial and other
|
(17 | ) | - | (17 | ) | ||||||||
Total receivables charged off
|
(2,127 | ) | (1,011 | ) | (3,138 | ) | |||||||
Recoveries
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
5 | - | 5 | ||||||||||
Auto finance
|
1 | 3 | 4 | ||||||||||
MasterCard/ Visa
|
25 | 25 | 50 | ||||||||||
Private label
|
54 | 3 | 57 | ||||||||||
Personal non-credit card
|
62 | 17 | 79 | ||||||||||
Foreign
|
58 | 11 | 69 | ||||||||||
Total consumer
|
205 | 59 | 264 | ||||||||||
Commercial and other
|
- | - | - | ||||||||||
Total recoveries on receivables
|
205 | 59 | 264 | ||||||||||
Other, net
|
160 | (11 | ) | 149 | |||||||||
Credit Loss Reserves
|
|||||||||||||
Domestic:
|
|||||||||||||
Real estate secured
|
173 | 23 | 196 | ||||||||||
Auto finance
|
51 | 273 | 324 | ||||||||||
MasterCard/ Visa
|
541 | 308 | 849 | ||||||||||
Private label
|
425 | 174 | 599 | ||||||||||
Personal non-credit card
|
734 | 224 | 958 | ||||||||||
Foreign
|
142 | 80 | 222 | ||||||||||
Total consumer
|
2,066 | 1,082 | 3,148 | ||||||||||
Commercial and other
|
46 | - | 46 | ||||||||||
Total Credit Loss Reserves at December 31
|
$ | 2,112 | $ | 1,082 | $ | 3,194 | |||||||
Owned | Serviced with | ||||||||||||||||||||||||
Limited Recourse | Managed | ||||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||
Reserves as a percentage of net charge-offs:
|
|||||||||||||||||||||||||
Net charge-offs
|
$ | 1,921 | 109.9 | % | $ | 952 | 113.6 | % | $ | 2,873 | 111.1 | % | |||||||||||||
Reserves as a percentage of receivables:
|
|||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||
Consumer
|
$ | 66,849 | 3.10 | $ | 20,249 | 5.34 | % | $ | 87,098 | 3.62 | % | ||||||||||||||
Commercial
|
510 | 7.43 | - | - | 510 | 7.43 | |||||||||||||||||||
Total
|
$ | 67,359 | 3.14 | % | $ | 20,249 | 5.34 | % | $ | 87,608 | 3.65 | % | |||||||||||||
Reserves as a percentage of nonperforming loans:
|
|||||||||||||||||||||||||
Nonperforming loans:
|
|||||||||||||||||||||||||
Consumer
|
$ | 2,274 | 91.2 | % | $ | 666 | 162.5 | % | $ | 2,940 | 107.4 | % | |||||||||||||
Commercial
|
44 | 85.4 | - | - | 44 | 85.4 | |||||||||||||||||||
Total
|
$ | 2,318 | 91.1 | % | $ | 666 | 162.5 | % | $ | 2,984 | 107.0 | % | |||||||||||||
100
Finance and Interest | |||||||||||||||||||||||||||||||||||||
Average | Income/ Interest | Increase/ (Decrease) Due to: | |||||||||||||||||||||||||||||||||||
Outstanding(1) | Average Rate | Expense | |||||||||||||||||||||||||||||||||||
Volume | Rate | ||||||||||||||||||||||||||||||||||||
2004 | 2003 | 2004 | 2003 | 2004 | 2003 | Variance | Variance(2) | Variance(2) | |||||||||||||||||||||||||||||
(Restated) | (Restated) | (Restated) | |||||||||||||||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||||||||||||||
Owned:
|
|||||||||||||||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||||||||||||||
Real estate secured
|
$ | 56,303 | $ | 49,852 | 8.8 | % | 9.7 | % | $ | 4,974 | $ | 4,852 | $ | 122 | $ | 594 | $ | (472 | ) | ||||||||||||||||||
Auto finance
|
5,785 | 2,920 | 12.2 | 12.9 | 706 | 378 | 328 | 351 | (23 | ) | |||||||||||||||||||||||||||
MasterCard/ Visa
|
11,575 | 9,517 | 14.8 | 14.8 | 1,712 | 1,406 | 306 | 304 | 2 | ||||||||||||||||||||||||||||
Private label
|
13,029 | 11,942 | 10.8 | 11.6 | 1,407 | 1,379 | 28 | 121 | (93 | ) | |||||||||||||||||||||||||||
Personal non-credit card
|
14,194 | 14,009 | 15.7 | 16.5 | 2,234 | 2,314 | (80 | ) | 30 | (110 | ) | ||||||||||||||||||||||||||
Commercial and other
|
354 | 430 | 2.5 | 2.2 | (5) | 9 | 10 | (1 | ) | (2 | ) | 1 | |||||||||||||||||||||||||
Purchase accounting adjustments
|
319 | 397 | - | - | (201 | ) | (200 | ) | (1 | ) | (1 | ) | - | ||||||||||||||||||||||||
Total receivables
|
101,559 | 89,067 | 10.7 | 11.4 | 10,841 | 10,139 | 702 | 1,401 | (699 | ) | |||||||||||||||||||||||||||
Noninsurance investments
|
4,853 | 5,280 | 2.1 | 2.0 | 104 | 103 | 1 | (6 | ) | (7 | ) | ||||||||||||||||||||||||||
Total interest-earning assets (excluding insurance investments)
|
$ | 106,412 | $ | 94,347 | 10.3 | % | 10.9 | % | $ | 10,945 | $ | 10,242 | $ | 703 | $ | 1,261 | $ | (558 | ) | ||||||||||||||||||
Total debt
|
$ | 100,115 | $ | 84,933 | 3.1 | % | 3.4 | % | $ | 3,143 | $ | 2,928 | $ | 215 | $ | 492 | $ | (277 | ) | ||||||||||||||||||
Net Interest
Margin(3)
|
7.3 | % | 7.8 | % | $ | 7,802 | $ | 7,314 | $ | 488 | $ | 769 | $ | (281 | ) | ||||||||||||||||||||||
Interest
Spread(4)
|
7.2 | % | 7.5 | % | |||||||||||||||||||||||||||||||||
Serviced with Limited Recourse:
|
|||||||||||||||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||||||||||||||
Real estate secured
|
$ | 159 | $ | 272 | 6.3 | % | 8.3 | % (5) | $ | 10 | $ | 22 | $ | (12 | ) | $ | (11 | ) | $ | (1 | ) | ||||||||||||||||
Auto finance
|
3,647 | 4,998 | 14.9 | 16.0 | 544 | 802 | (258 | ) | (141 | ) | (117 | ) | |||||||||||||||||||||||||
MasterCard/ Visa
|
9,099 | 9,755 | 10.1 | 11.1 | 915 | 1,078 | (163 | ) | (125 | ) | (38 | ) | |||||||||||||||||||||||||
Private label
|
4,550 | 4,074 | 10.7 | 11.4 | 488 | 464 | 24 | 52 | (28 | ) | |||||||||||||||||||||||||||
Personal non-credit card
|
4,792 | 5,032 | 21.4 | 21.3 | 1,026 | 1,074 | (48 | ) | (40 | ) | (8 | ) | |||||||||||||||||||||||||
Total receivables
|
22,247 | 24,131 | 13.4 | 14.3 | 2,983 | 3,440 | (457 | ) | (265 | ) | (192 | ) | |||||||||||||||||||||||||
Total interest-earning assets (excluding insurance investments)
|
$ | 22,247 | $ | 24,131 | 13.4 | % | 14.3 | % | $ | 2,983 | $ | 3,440 | $ | (457 | ) | $ | (128 | ) | $ | (329 | ) | ||||||||||||||||
Total debt
|
$ | 22,247 | $ | 24,131 | 2.4 | % | 2.2 | % | $ | 528 | $ | 566 | $ | (38 | ) | $ | (84 | ) | $ | 46 | |||||||||||||||||
Net Interest
Margin(3)
|
11.0 | % | 11.9 | % | $ | 2,455 | $ | 2,874 | $ | (419 | ) | $ | (44 | ) | $ | (375 | ) | ||||||||||||||||||||
Interest
Spread(4)
|
11.0 | % | 12.0 | % | |||||||||||||||||||||||||||||||||
Managed:
|
|||||||||||||||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||||||||||||||
Real estate secured
|
$ | 56,462 | $ | 50,124 | 8.8 | % | 9.7 | % | $ | 4,984 | $ | 4,874 | $ | 110 | $ | 583 | $ | (473 | ) | ||||||||||||||||||
Auto finance
|
9,432 | 7,918 | 13.3 | 14.9 | 1,250 | 1,180 | 70 | 210 | (140 | ) | |||||||||||||||||||||||||||
MasterCard/ Visa
|
20,674 | 19,272 | 12.7 | 12.9 | 2,627 | 2,484 | 143 | 179 | (36 | ) | |||||||||||||||||||||||||||
Private label
|
17,579 | 16,016 | 10.8 | 11.5 | 1,895 | 1,843 | 52 | 173 | (121 | ) | |||||||||||||||||||||||||||
Personal non-credit card
|
18,986 | 19,041 | 17.2 | 17.8 | 3,260 | 3,388 | (128 | ) | (10 | ) | (118 | ) | |||||||||||||||||||||||||
Commercial and other
|
354 | 430 | 2.5 | 2.2 | (5) | 9 | 10 | (1 | ) | (2 | ) | 1 | |||||||||||||||||||||||||
Purchase accounting adjustments
|
319 | 397 | - | - | (201 | ) | (200 | ) | (1 | ) | (1 | ) | - | ||||||||||||||||||||||||
Total receivables
|
123,806 | 113,198 | 11.2 | 12.0 | 13,824 | 13,579 | 245 | 1,253 | (1,008 | ) | |||||||||||||||||||||||||||
Noninsurance investments
|
4,853 | 5,280 | 2.1 | 2.0 | 104 | 103 | 1 | (6 | ) | 7 | |||||||||||||||||||||||||||
Total interest-earning assets (excluding insurance investments)
|
$ | 128,659 | $ | 118,478 | 10.8 | % | 11.5 | % | $ | 13,928 | $ | 13,682 | $ | 246 | $ | 1,133 | $ | (887 | ) | ||||||||||||||||||
Total debt
|
$ | 122,362 | $ | 109,064 | 3.0 | % | 3.2 | % | $ | 3,671 | $ | 3,494 | $ | 177 | $ | 408 | $ | (231 | ) | ||||||||||||||||||
Net Interest
Margin(3)
|
8.0 | % | 8.6 | % | $ | 10,257 | $ | 10,188 | $ | 69 | $ | 725 | $ | (656 | ) | ||||||||||||||||||||||
Interest
Spread(4)
|
7.8 | % | 8.3 | % | |||||||||||||||||||||||||||||||||
(1) | Nonaccrual loans are included in average outstanding balances. |
(2) | Rate/volume variance is allocated based on the percentage relationship of changes in volume and changes in rate to the total interest variance. For total receivables, total interest-earning assets and total debt, the rate and volume variances are calculated based on the relative weighting of the individual components comprising these totals. These totals do not represent an arithmetic sum of the individual components |
(3) | Represents net interest income as a percent of average interest-earning assets |
(4) | Represents the difference between the yield earned on interest-earning assets and cost of the debt used to fund the assets. |
(5) | Average rate does not recompute from dollar figures presented due to rounding. |
101
Finance and Interest | |||||||||||||||||||||||||||||||||||||
Income/ Interest | Increase/(Decrease) Due to: | ||||||||||||||||||||||||||||||||||||
Average Outstanding(1) | Average Rate | Expense | |||||||||||||||||||||||||||||||||||
Volume | Rate | ||||||||||||||||||||||||||||||||||||
2003 | 2002 | 2003 | 2002 | 2003 | 2002 | Variance | Variance(2) | Variance(2) | |||||||||||||||||||||||||||||
(Restated) | (Restated) | (Restated) | |||||||||||||||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||||||||||||||
Owned:
|
|||||||||||||||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||||||||||||||
Real estate secured
|
$ | 49,852 | $ | 47,258 | 9.7 | % | 10.7 | % | $ | 4,852 | $ | 5,051 | $ | (199 | ) | $ | 268 | $ | (467 | ) | |||||||||||||||||
Auto finance
|
2,920 | 2,529 | 12.9 | 14.7 | 378 | 373 | 5 | 54 | (49 | ) | |||||||||||||||||||||||||||
MasterCard/ Visa
|
9,517 | 7,569 | 14.8 | 14.8 | 1,406 | 1,119 | 287 | 288 | (1 | ) | |||||||||||||||||||||||||||
Private label
|
11,942 | 10,775 | 11.6 | 12.2 | 1,379 | 1,314 | 65 | 137 | (72 | ) | |||||||||||||||||||||||||||
Personal non-credit card
|
14,009 | 13,968 | 16.5 | 18.1 | 2,314 | 2,526 | (212 | ) | 7 | (219 | ) | ||||||||||||||||||||||||||
Commercial and other
|
430 | 483 | 2.2 | (5) | 2.1 | 10 | 10 | - | (1 | ) | 1 | ||||||||||||||||||||||||||
Purchase accounting adjustments
|
397 | - | - | - | (200 | ) | - | (200 | ) | (200 | ) | - | |||||||||||||||||||||||||
Total receivables
|
89,067 | 82,582 | 11.4 | 12.6 | 10,139 | 10,393 | (254 | ) | 781 | (1,035 | ) | ||||||||||||||||||||||||||
Noninsurance investments
|
5,280 | 5,302 | 2.0 | 2.5 | 103 | 132 | (29 | ) | (1 | ) | (28 | ) | |||||||||||||||||||||||||
Total interest-earning assets (excluding insurance investments)
|
$ | 94,347 | $ | 87,884 | 10.9 | % | 12.0 | % | $ | 10,242 | $ | 10,525 | $ | (283 | ) | $ | 724 | $ | (1,007 | ) | |||||||||||||||||
Total debt
|
$ | 84,933 | $ | 83,548 | 3.4 | % | 4.6 | % | $ | 2,928 | $ | 3,871 | $ | (943 | ) | $ | 63 | $ | (1,006 | ) | |||||||||||||||||
Net Interest
Margin(3)
|
7.8 | % | 7.6 | % | $ | 7,314 | $ | 6,654 | $ | 660 | $ | 661 | $ | (1 | ) | ||||||||||||||||||||||
Interest
Spread(4)
|
7.5 | % | 7.4 | % | |||||||||||||||||||||||||||||||||
Serviced with Limited Recourse:
|
|||||||||||||||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||||||||||||||
Real estate secured
|
$ | 272 | $ | 572 | 8.3 | %(5) | 10.9 | % (5) | $ | 22 | $ | 63 | $ | (41 | ) | $ | (30 | ) | $ | (11 | ) | ||||||||||||||||
Auto finance
|
4,998 | 4,413 | 16.0 | 17.8 | (5) | 802 | 783 | 19 | 99 | (80 | ) | ||||||||||||||||||||||||||
MasterCard/ Visa
|
9,755 | 9,677 | 11.1 | 12.2 | 1,078 | 1,185 | (107 | ) | (25 | ) | (82 | ) | |||||||||||||||||||||||||
Private label
|
4,074 | 2,840 | 11.4 | 12.3 | 464 | 349 | 115 | 144 | (29 | ) | |||||||||||||||||||||||||||
Personal non-credit card
|
5,032 | 4,869 | 21.3 | 20.1 | 1,074 | 979 | 95 | 31 | 64 | ||||||||||||||||||||||||||||
Total receivables
|
24,131 | 22,371 | 14.3 | 15.0 | 3,440 | 3,359 | 81 | 218 | (137 | ) | |||||||||||||||||||||||||||
Total interest-earning assets (excluding insurance investments)
|
$ | 24,131 | $ | 22,371 | 14.3 | % | 15.0 | % | $ | 3,440 | $ | 3,358 | $ | 82 | $ | 301 | $ | (219 | ) | ||||||||||||||||||
Total debt
|
$ | 24,131 | $ | 22,371 | 2.3 | % | 3.0 | % | $ | 566 | $ | 675 | $ | (109 | ) | $ | 70 | $ | (179 | ) | |||||||||||||||||
Net Interest
Margin(3)
|
11.9 | % | 12.0 | % | $ | 2,874 | $ | 2,683 | $ | 191 | $ | 231 | $ | (40 | ) | ||||||||||||||||||||||
Interest
Spread(4)
|
12.0 | % | 12.0 | % | |||||||||||||||||||||||||||||||||
Managed:
|
|||||||||||||||||||||||||||||||||||||
Receivables:
|
|||||||||||||||||||||||||||||||||||||
Real estate secured
|
$ | 50,124 | $ | 47,830 | 9.7 | % | 10.7 | % | $ | 4,874 | $ | 5,114 | $ | (240 | ) | $ | 238 | $ | (478 | ) | |||||||||||||||||
Auto finance
|
7,918 | 6,942 | 14.9 | 16.7 | 1,180 | 1,156 | 24 | 153 | (129 | ) | |||||||||||||||||||||||||||
MasterCard/ Visa
|
19,272 | 17,246 | 12.9 | 13.4 | 2,484 | 2,304 | 180 | 263 | (83 | ) | |||||||||||||||||||||||||||
Private label
|
16,016 | 13,615 | 11.5 | 12.2 | 1,843 | 1,663 | 180 | 281 | (101 | ) | |||||||||||||||||||||||||||
Personal non-credit card
|
19,041 | 18,837 | 17.8 | 18.6 | 3,388 | 3,505 | (117 | ) | 38 | (155 | ) | ||||||||||||||||||||||||||
Commercial and other
|
430 | 483 | 2.2 | (5) | 2.1 | 10 | 10 | - | (1 | ) | 1 | ||||||||||||||||||||||||||
Purchase accounting adjustments
|
397 | - | - | - | (200 | ) | - | (200 | ) | (200 | ) | - | |||||||||||||||||||||||||
Total receivables
|
113,198 | 104,953 | 12.0 | 13.1 | 13,579 | 13,752 | (173 | ) | 1,036 | (1,209 | ) | ||||||||||||||||||||||||||
Noninsurance investments
|
5,280 | 5,302 | 2.0 | 2.5 | 103 | 131 | (28 | ) | (1 | ) | (27 | ) | |||||||||||||||||||||||||
Total interest-earning assets (excluding insurance investments)
|
$ | 118,478 | $ | 110,255 | 11.5 | % | 12.6 | % | $ | 13,682 | $ | 13,883 | $ | (201 | ) | $ | 1,025 | $ | (1,226 | ) | |||||||||||||||||
Total debt
|
$ | 109,064 | $ | 105,919 | 3.2 | % | 4.3 | % | $ | 3,494 | $ | 4,546 | $ | (1,052 | ) | $ | 133 | $ | (1,185 | ) | |||||||||||||||||
Net Interest
Margin(3)
|
8.6 | % | 8.5 | % | $ | 10,188 | $ | 9,337 | $ | 851 | $ | 892 | $ | (41 | ) | ||||||||||||||||||||||
Interest
Spread(4)
|
8.3 | % | 8.3 | % | |||||||||||||||||||||||||||||||||
(1) | Nonaccrual loans are included in average outstanding balances. |
(2) | Rate/volume variance is allocated based on the percentage relationship of changes in volume and changes in rate to the total interest variance. For total receivables, total interest-earning assets and total debt, the rate and volume variances are calculated based on the relative weighting of the individual components comprising these totals. These totals do not represent an arithmetic sum of the individual components |
(3) | Represents net interest income as a percent of average interest-earning assets |
(4) | Represents the difference between the yield earned on interest-earning assets and cost of the debt used to fund the assets. |
(5) | Average rate does not recompute from dollar figures presented due to rounding. |
102
2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||||
(Restated) | |||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||
Return on Average Common Shareholders(s)
Equity:
|
|||||||||||||||||||||
Net income
|
$ | 1,940 | $ | 1,603 | $ | 1,558 | $ | 1,848 | $ | 1,631 | |||||||||||
Dividends on preferred stock
|
(72 | ) | (76 | ) | (63 | ) | (16 | ) | (9 | ) | |||||||||||
Net income available to common shareholders
|
$ | 1,868 | $ | 1,527 | $ | 1,495 | $ | 1,832 | $ | 1,622 | |||||||||||
Gain on bulk sale of private label receivables
|
(423 | ) | - | - | - | - | |||||||||||||||
Adoption of FFIEC charge-off policies for domestic private label
and MasterCard/ Visa portfolios
|
121 | - | - | - | - | ||||||||||||||||
HSBC acquisition related costs and other merger related items
incurred by HSBC Finance Corporation
|
- | 167 | - | - | - | ||||||||||||||||
Settlement charge and related expenses
|
- | - | 333 | - | - | ||||||||||||||||
Loss on the disposition of Thrift assets and deposits
|
- | - | 240 | - | - | ||||||||||||||||
Operating net income available to common shareholders
|
$ | 1,566 | $ | 1,694 | $ | 2,068 | $ | 1,832 | $ | 1,622 | |||||||||||
Average common shareholders(s) equity
|
$ | 17,003 | $ | 14,209 | $ | 8,640 | $ | 7,589 | $ | 6,987 | |||||||||||
Return on average common shareholders(s) equity
|
11.0 | % | 10.7 | % | 17.3 | % | 24.1 | % | 23.2 | % | |||||||||||
Return on average common shareholders(s) equity,
operating basis
|
9.2 | 11.9 | 23.9 | 24.1 | 23.2 | ||||||||||||||||
Return on Average Assets:
|
|||||||||||||||||||||
Net income
|
$ | 1,940 | $ | 1,603 | $ | 1,558 | $ | 1,848 | $ | 1,631 | |||||||||||
Operating net income
|
1,638 | 1,770 | 2,131 | 1,848 | 1,631 | ||||||||||||||||
Average assets:
|
|||||||||||||||||||||
Owned basis
|
$ | 123,921 | $ | 110,097 | $ | 96,304 | $ | 81,782 | $ | 69,367 | |||||||||||
Serviced with limited recourse
|
22,247 | 24,131 | 22,371 | 19,620 | 18,634 | ||||||||||||||||
Managed basis
|
$ | 146,168 | $ | 134,228 | $ | 118,675 | $ | 101,402 | $ | 88,001 | |||||||||||
Return on average owned assets
|
1.57 | % | 1.46 | % | 1.62 | % | 2.26 | % | 2.35 | % | |||||||||||
Return on average owned assets, operating basis
|
1.32 | 1.61 | 2.21 | 2.26 | 2.35 | % | |||||||||||||||
Return on average managed assets
|
1.33 | 1.19 | 1.31 | 1.82 | 1.85 | ||||||||||||||||
Return on average managed assets, operating basis
|
1.12 | 1.32 | 1.80 | 1.82 | 1.85 | ||||||||||||||||
Efficiency Ratio:
|
|||||||||||||||||||||
Total costs and expenses less policyholders benefits
|
$ | 5,189 | $ | 4,814 | $ | 4,447 | $ | 3,573 | $ | 3,027 | |||||||||||
HSBC acquisition related costs and other merger related items
incurred by HSBC Finance Corporation
|
- | (198 | ) | - | - | - | |||||||||||||||
Settlement charge and related expenses
|
- | - | (525 | ) | - | - | |||||||||||||||
Total costs and expenses less policyholders benefits,
excluding nonrecurring items
|
$ | 5,189 | $ | 4,616 | $ | 3,922 | $ | 3,573 | $ | 3,027 | |||||||||||
Net interest income and other revenues less policyholders
benefits:
|
|||||||||||||||||||||
Owned basis
|
$ | 12,463 | $ | 11,256 | $ | 10,432 | $ | 9,304 | $ | 7,644 | |||||||||||
Serviced with limited recourse
|
188 | 2,275 | 1,923 | 1,105 | 1,135 | ||||||||||||||||
Managed basis
|
$ | 12,651 | $ | 13,531 | $ | 12,355 | $ | 10,409 | $ | 8,779 | |||||||||||
Nonrecurring items:
|
|||||||||||||||||||||
Gain on bulk sale of private label receivables
|
$ | 663 | - | - | - | - | |||||||||||||||
Adoption of FFIEC charge-off policies for domestic private label
and MasterCard/ Visa portfolios - owned
|
151 | - | - | - | - | ||||||||||||||||
Adoption of FFIEC charge-off policies for domestic private label
and MasterCard/ Visa portfolios - managed
|
107 | - | - | - | - | ||||||||||||||||
Loss on the disposition of Thrift assets and deposits
|
- | - | $ | 378 | - | - | |||||||||||||||
Net interest income and other revenues less policyholders
benefits, excluding nonrecurring items:
|
|||||||||||||||||||||
Owned basis
|
$ | 11,951 | $ | 11,256 | $ | 10,810 | $ | 9,304 | $ | 7,644 | |||||||||||
Serviced with limited recourse
|
144 | 2,275 | 1,923 | 1,105 | 1,135 | ||||||||||||||||
Managed basis
|
$ | 12,095 | $ | 13,531 | $ | 12,733 | $ | 10,409 | $ | 8,779 | |||||||||||
Owned basis efficiency ratio
|
41.6 | % | 42.8 | % | 42.6 | % | 38.4 | % | 39.6 | % | |||||||||||
Owned basis efficiency ratio, operating basis
|
43.4 | 41.0 | 36.3 | 38.4 | 39.6 | ||||||||||||||||
Managed basis efficiency ratio
|
41.0 | 35.6 | 36.0 | 34.3 | 34.5 | ||||||||||||||||
Managed basis efficiency ratio, operating basis
|
42.9 | 34.1 | 30.8 | 34.3 | 34.5 | ||||||||||||||||
103
2004 | 2003 | 2002 | 2001 | 2000 | ||||||||||||||||||||
(Restated) | ||||||||||||||||||||||||
(dollars are in millions) | ||||||||||||||||||||||||
Net Interest Margin:
|
||||||||||||||||||||||||
Net Interest Income:
|
||||||||||||||||||||||||
Owned basis
|
$ | 7,802 | $ | 7,314 | $ | 6,654 | $ | 5,787 | $ | 4,722 | ||||||||||||||
Serviced with limited recourse
|
2,455 | 2,874 | 2,683 | 2,094 | 1,724 | |||||||||||||||||||
Managed basis
|
$ | 10,257 | $ | 10,188 | $ | 9,337 | $ | 7,881 | $ | 6,446 | ||||||||||||||
Average interest-earning assets:
|
||||||||||||||||||||||||
Owned basis
|
$ | 106,412 | $ | 94,347 | $ | 87,884 | $ | 73,759 | $ | 61,471 | ||||||||||||||
Serviced with limited recourse
|
22,247 | 24,131 | 22,371 | 19,620 | 18,634 | |||||||||||||||||||
Managed basis
|
$ | 128,659 | $ | 118,478 | $ | 110,255 | $ | 93,379 | $ | 80,105 | ||||||||||||||
Owned basis net interest margin
|
7.33 | % | 7.75 | % | 7.57 | % | 7.85 | % | 7.68 | % | ||||||||||||||
Managed basis net interest margin
|
7.97 | 8.60 | 8.47 | 8.44 | 8.05 | |||||||||||||||||||
Managed Basis Risk Adjusted Revenue:
|
||||||||||||||||||||||||
Net interest income
|
$ | 10,257 | $ | 10,188 | $ | 9,337 | $ | 7,881 | $ | 6,446 | ||||||||||||||
Other revenues
|
2,143 | 3,720 | 3,386 | 2,831 | 2,595 | |||||||||||||||||||
Securitization revenue
|
2,004 | (147 | ) | (705 | ) | (136 | ) | (243 | ) | |||||||||||||||
Net charge-offs
|
(5,674 | ) | (5,254 | ) | (4,476 | ) | (3,443 | ) | (2,874 | ) | ||||||||||||||
Gain on bulk sale of private label receivables
|
663 | - | - | - | - | |||||||||||||||||||
Loss on disposition of thrift assets
|
- | - | 378 | - | - | |||||||||||||||||||
Risk adjusted revenue
|
9,393 | 8,507 | 7,920 | 7,133 | 5,924 | |||||||||||||||||||
Risk adjusted revenue, excluding nonrecurring items
|
||||||||||||||||||||||||
Adoption of FFIEC charge-off policies for domestic private label
and MasterCard/ Visa portfolios
|
309 | - | - | - | - | |||||||||||||||||||
Gain on bulk sale of private label receivables
|
(663 | ) | - | - | - | - | ||||||||||||||||||
Risk adjusted revenue, excluding nonrecurring items
|
9,039 | 8,507 | 7,920 | 7,133 | 5,924 | |||||||||||||||||||
Average interest-earning assets
|
$ | 128,659 | $ | 118,478 | $ | 110,255 | $ | 93,379 | $ | 80,105 | ||||||||||||||
Managed basis risk adjusted revenue
|
7.30 | % | 7.18 | % | 7.18 | % | 7.64 | % | 7.40 | % | ||||||||||||||
Managed basis risk adjusted revenue, operating basis
|
7.03 | 7.18 | 7.18 | 7.64 | 7.40 | |||||||||||||||||||
Reserves as a percent of net charge-offs:
|
||||||||||||||||||||||||
Loss reserves:
|
||||||||||||||||||||||||
Owned basis
|
$ | 3,625 | $ | 3,793 | $ | 3,333 | $ | 2,663 | $ | 2,112 | ||||||||||||||
Serviced with limited recourse
|
890 | 2,374 | 1,759 | 1,148 | 1,082 | |||||||||||||||||||
Managed basis
|
4,515 | 6,167 | 5,092 | 3,811 | 3,194 | |||||||||||||||||||
Net charge-offs:
|
||||||||||||||||||||||||
Owned basis
|
$ | 4,033 | $ | 3,587 | $ | 3,129 | $ | 2,410 | $ | 1,922 | ||||||||||||||
Serviced with limited recourse
|
1,641 | 1,667 | 1,347 | 1,033 | 952 | |||||||||||||||||||
Managed basis
|
5,674 | 5,254 | 4,476 | 3,443 | 2,874 | |||||||||||||||||||
Nonrecurring items:
|
||||||||||||||||||||||||
Net charge-offs for domestic private label receivables sold:
|
||||||||||||||||||||||||
Owned basis
|
$ | 709 | - | - | - | - | ||||||||||||||||||
Managed basis
|
965 | - | - | - | - | |||||||||||||||||||
Adoption of FFIEC charge-off policies for MasterCard/ Visa
portfolio:
|
||||||||||||||||||||||||
Owned basis
|
3 | - | - | - | - | |||||||||||||||||||
Managed basis
|
5 | - | - | - | - | |||||||||||||||||||
Net charge-offs, excluding nonrecurring items:
|
||||||||||||||||||||||||
Owned basis
|
$ | 3,321 | $ | 3,587 | $ | 3,129 | $ | 2,410 | $ | 1,922 | ||||||||||||||
Serviced with limited recourse
|
1,383 | 1,667 | 1,347 | 1,033 | 952 | |||||||||||||||||||
Managed basis
|
4,704 | 5,254 | 4,476 | 3,443 | 2,874 | |||||||||||||||||||
Reserves as a percentage of net charge-offs, owned basis
|
89.9 | % | 105.7 | % | 106.5 | % | 110.5 | % | 109.9 | % | ||||||||||||||
Reserves as a percentage of net charge-offs, managed basis
|
79.6 | 117.4 | 113.8 | 110.7 | 111.1 | |||||||||||||||||||
Reserves as a percentage of net charge-offs, owned operating
basis
|
109.2 | 105.7 | 106.5 | 110.5 | 109.9 | |||||||||||||||||||
Reserves as a percentage of net charge-offs, managed operating
basis
|
96.0 | 117.4 | 113.8 | 110.7 | 111.1 |
104
2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||||
(Restated) | |||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||
Tangible common equity:
|
|||||||||||||||||||||
Common shareholders(s) equity
|
$ | 15,841 | $ | 16,391 | $ | 9,222 | $ | 7,843 | $ | 7,667 | |||||||||||
Exclude:
|
|||||||||||||||||||||
Unrealized (gains) losses on cash flow hedging instruments
|
(119 | ) | 10 | 737 | 699 | - | |||||||||||||||
Minimum pension liability
|
4 | - | 30 | - | - | ||||||||||||||||
Unrealized gains on investments and interest-only strip
receivables
|
(53 | ) | (167 | ) | (319 | ) | (223 | ) | (24 | ) | |||||||||||
Intangibles assets
|
(2,705 | ) | (2,856 | ) | (386 | ) | (456 | ) | (556 | ) | |||||||||||
Goodwill
|
(6,856 | ) | (6,697 | ) | (1,122 | ) | (1,107 | ) | (1,164 | ) | |||||||||||
Tangible common equity
|
6,112 | 6,681 | 8,162 | 6,756 | 5,923 | ||||||||||||||||
Purchase accounting adjustments
|
2,176 | 2,498 | - | - | - | ||||||||||||||||
Tangible common equity, excluding purchase accounting adjustments
|
$ | 8,288 | $ | 9,179 | $ | 8,162 | $ | 6,756 | $ | 5,923 | |||||||||||
Tangible shareholders(s) equity:
|
|||||||||||||||||||||
Tangible common equity
|
$ | 6,112 | $ | 6,681 | $ | 8,162 | $ | 6,756 | $ | 5,923 | |||||||||||
Preferred stock
|
1,100 | 1,100 | 1,193 | 456 | 164 | ||||||||||||||||
Mandatorily redeemable preferred securities of Household Capital
Trusts
|
994 | 1,031 | 975 | 975 | 675 | ||||||||||||||||
Adjustable Conversion-Rate Equity Security Units
|
530 | 519 | 511 | - | - | ||||||||||||||||
Tangible shareholders(s) equity
|
8,736 | 9,331 | 10,841 | 8,187 | 6,762 | ||||||||||||||||
Purchase accounting adjustments
|
2,157 | 2,442 | - | - | - | ||||||||||||||||
Tangible shareholders(s) equity, excluding purchase
accounting adjustments
|
$ | 10,893 | $ | 11,773 | $ | 10,841 | $ | 8,187 | $ | 6,762 | |||||||||||
Tangible shareholders(s) equity plus owned loss
reserves:
|
|||||||||||||||||||||
Tangible shareholders(s) equity
|
$ | 8,736 | $ | 9,331 | $ | 10,841 | $ | 8,187 | $ | 6,762 | |||||||||||
Owned loss reserves
|
3,625 | 3,793 | 3,333 | 2,663 | 2,112 | ||||||||||||||||
Tangible shareholders(s) equity plus owned loss
reserves
|
12,361 | 13,124 | 14,174 | 10,850 | 8,874 | ||||||||||||||||
Purchase accounting adjustments
|
2,157 | 2,442 | - | - | - | ||||||||||||||||
Tangible shareholders(s) equity plus owned loss
reserves, excluding purchase accounting adjustments
|
$ | 14,518 | $ | 15,566 | $ | 14,174 | $ | 10,850 | $ | 8,874 | |||||||||||
Tangible managed assets:
|
|||||||||||||||||||||
Owned assets
|
$ | 130,190 | $ | 119,052 | $ | 97,860 | $ | 88,911 | $ | 76,309 | |||||||||||
Receivables serviced with limited recourse
|
14,225 | 26,201 | 24,934 | 20,948 | 20,249 | ||||||||||||||||
Managed assets
|
144,415 | 145,253 | 122,794 | 109,859 | 96,558 | ||||||||||||||||
Exclude:
|
|||||||||||||||||||||
Intangible assets
|
(2,705 | ) | (2,856 | ) | (386 | ) | (456 | ) | (556 | ) | |||||||||||
Goodwill
|
(6,856 | ) | (6,697 | ) | (1,122 | ) | (1,107 | ) | (1,164 | ) | |||||||||||
Derivative financial assets
|
(4,049 | ) | (3,016 | ) | (1,864 | ) | (97 | ) | - | ||||||||||||
Tangible managed assets
|
130,805 | 132,684 | 119,422 | 108,199 | 94,838 | ||||||||||||||||
Purchase accounting adjustments
|
(202 | ) | (431 | ) | - | - | - | ||||||||||||||
Tangible managed assets, excluding purchase accounting
adjustments
|
$ | 130,603 | $ | 132,253 | $ | 119,422 | $ | 108,199 | $ | 94,838 | |||||||||||
Equity ratios:
|
|||||||||||||||||||||
Common and preferred equity to owned assets
|
13.01 | % | 14.69 | % | 10.64 | % | 9.33 | % | 10.26 | % | |||||||||||
Tangible common equity to tangible managed assets
|
4.67 | 5.04 | 6.83 | 6.24 | 6.25 | ||||||||||||||||
Tangible shareholders(s) equity to tangible managed
assets
|
6.68 | 7.03 | 9.08 | 7.57 | 7.13 | ||||||||||||||||
Tangible shareholders(s) equity plus owned loss
reserves to tangible managed assets
|
9.45 | 9.89 | 11.87 | 10.03 | 9.36 | ||||||||||||||||
Excluding purchase accounting adjustments:
|
|||||||||||||||||||||
Tangible common equity to tangible managed assets
|
6.35 | 6.94 | 6.83 | 6.24 | 6.25 | ||||||||||||||||
Tangible shareholders(s) equity to tangible managed
assets
|
8.34 | 8.90 | 8.90 | 7.57 | 7.13 | ||||||||||||||||
Tangible shareholders(s) equity plus owned loss
reserves to tangible managed assets
|
11.12 | 11.77 | 11.87 | 10.03 | 9.36 | ||||||||||||||||
105
Item 7A. | Quantitative and Qualitative Disclosures About Market Risk. |
Item 8. | Financial Statements and Supplementary Data. |
106
107
March 29 | January 1 | ||||||||||||||||
Year ended | through | through | Year ended | ||||||||||||||
December 31, | December 31, | March 28, | December 31, | ||||||||||||||
2004 | 2003 | 2003 | 2002 | ||||||||||||||
(Successor) | (Successor) | (Predecessor) | (Predecessor) | ||||||||||||||
(Restated) | |||||||||||||||||
(in millions) | |||||||||||||||||
Finance and other interest income
|
$ | 10,945 | $ | 7,773 | $ | 2,469 | $ | 10,525 | |||||||||
Interest expense
|
3,143 | 2,031 | 897 | 3,871 | |||||||||||||
Net interest income
|
7,802 | 5,742 | 1,572 | 6,654 | |||||||||||||
Provision for credit losses
|
4,334 | 2,991 | 976 | 3,732 | |||||||||||||
Net interest income after provision for credit
losses
|
3,468 | 2,751 | 596 | 2,922 | |||||||||||||
Other revenues:
|
|||||||||||||||||
Securitization revenue
|
1,008 | 1,027 | 434 | 2,134 | |||||||||||||
Insurance revenue
|
839 | 575 | 171 | 716 | |||||||||||||
Investment income
|
137 | 116 | 80 | 182 | |||||||||||||
Derivative income
|
511 | 284 | 2 | 3 | |||||||||||||
Fee income
|
1,091 | 784 | 280 | 948 | |||||||||||||
Taxpayer financial services income
|
217 | 4 | 181 | 240 | |||||||||||||
Other income
|
607 | 317 | 64 | 301 | |||||||||||||
Gain on bulk sale of private label receivables
|
663 | - | - | - | |||||||||||||
Loss on disposition of Thrift assets and deposits
|
- | - | - | (378 | ) | ||||||||||||
Total other revenues
|
5,073 | 3,107 | 1,212 | 4,146 | |||||||||||||
Costs and expenses:
|
|||||||||||||||||
Salaries and employee benefits
|
1,886 | 1,507 | 491 | 1,817 | |||||||||||||
Sales incentives
|
363 | 226 | 37 | 256 | |||||||||||||
Occupancy and equipment expenses
|
323 | 302 | 98 | 371 | |||||||||||||
Other marketing expenses
|
636 | 409 | 139 | 531 | |||||||||||||
Other servicing and administrative expenses
|
868 | 835 | 314 | 889 | |||||||||||||
Support services from HSBC affiliates
|
750 | - | - | - | |||||||||||||
Amortization of intangibles
|
363 | 246 | 12 | 58 | |||||||||||||
Policyholders benefits
|
412 | 286 | 91 | 368 | |||||||||||||
Settlement charge and related expenses
|
- | - | - | 525 | |||||||||||||
HSBC acquisition related costs incurred by HSBC Finance
Corporation
|
- | - | 198 | - | |||||||||||||
Total costs and expenses
|
5,601 | 3,811 | 1,380 | 4,815 | |||||||||||||
Income before income tax expense
|
2,940 | 2,047 | 428 | 2,253 | |||||||||||||
Income tax expense
|
1,000 | 690 | 182 | 695 | |||||||||||||
Net income
|
$ | 1,940 | $ | 1,357 | $ | 246 | $ | 1,558 | |||||||||
108
Year ended December 31, | 2004 | 2003 | ||||||||
(Successor) | (Successor) | |||||||||
(Restated) | ||||||||||
(in millions, | ||||||||||
except share data) | ||||||||||
Assets
|
||||||||||
Cash
|
$ | 392 | $ | 463 | ||||||
Securities purchased under agreements to resell
|
2,651 | - | ||||||||
Securities
|
4,327 | 11,073 | ||||||||
Receivables, net
|
104,815 | 91,027 | ||||||||
Intangible assets, net
|
2,705 | 2,856 | ||||||||
Goodwill
|
6,856 | 6,697 | ||||||||
Properties and equipment, net
|
487 | 527 | ||||||||
Real estate owned
|
587 | 631 | ||||||||
Derivative financial assets
|
4,049 | 3,016 | ||||||||
Other assets
|
3,321 | 2,762 | ||||||||
Total assets
|
$ | 130,190 | $ | 119,052 | ||||||
Liabilities
|
||||||||||
Debt:
|
||||||||||
Deposits
|
$ | 47 | $ | 232 | ||||||
Commercial paper, bank and other borrowings
|
9,013 | 9,122 | ||||||||
Due to affiliates
|
13,789 | 7,589 | ||||||||
Long term debt (with original maturities over one year)
|
85,378 | 79,632 | ||||||||
Total debt
|
108,227 | 96,575 | ||||||||
Insurance policy and claim reserves
|
1,303 | 1,258 | ||||||||
Derivative related liabilities
|
432 | 597 | ||||||||
Other liabilities
|
3,287 | 3,131 | ||||||||
Total liabilities
|
113,249 | 101,561 | ||||||||
Shareholders equity
|
||||||||||
Redeemable preferred stock held by HINO (held by HSBC at
December 31, 2003)
|
1,100 | 1,100 | ||||||||
Common shareholders equity:
|
||||||||||
Common stock, $0.01 par value, 100 shares authorized,
50 shares issued
|
- | - | ||||||||
Additional paid-in capital
|
14,627 | 14,645 | ||||||||
Retained earnings
|
571 | 1,303 | ||||||||
Accumulated other comprehensive income
|
643 | 443 | ||||||||
Total common shareholders equity
|
15,841 | 16,391 | ||||||||
Total liabilities and shareholders equity
|
$ | 130,190 | $ | 119,052 | ||||||
109
March 29 | January 1 | |||||||||||||||||||
Year ended | through | through | Year ended | |||||||||||||||||
December 31, | December 31, | March 28, | December 31, | |||||||||||||||||
2004 | 2003 | 2003 | 2002 | |||||||||||||||||
(Successor) | (Successor) | (Predecessor) | (Predecessor) | |||||||||||||||||
(Restated) | ||||||||||||||||||||
(in millions) | ||||||||||||||||||||
Preferred stock
|
||||||||||||||||||||
Balance at beginning of period
|
$ | 1,100 | $ | 1,100 | $ | 1,193 | $ | 456 | ||||||||||||
Reclassification of preferred stock issuance costs
|
- | - | 21 | - | ||||||||||||||||
Issuance of preferred stock
|
- | - | - | 737 | ||||||||||||||||
Redemption of preferred stock
|
- | - | (114 | ) | - | |||||||||||||||
Balance at end of period
|
$ | 1,100 | $ | 1,100 | $ | 1,100 | $ | 1,193 | ||||||||||||
Common shareholders(s) equity
|
||||||||||||||||||||
Common stock
|
||||||||||||||||||||
Balance at beginning of period
|
$ | - | $ | - | $ | 552 | $ | 552 | ||||||||||||
Effect of push-down accounting of HSBCs purchase price on
net assets
|
- | - | (552 | ) | - | |||||||||||||||
Balance at end of period
|
$ | - | $ | - | $ | - | $ | 552 | ||||||||||||
Additional paid-in capital
|
||||||||||||||||||||
Balance at beginning of period
|
$ | 14,645 | $ | 14,661 | $ | 1,911 | $ | 2,030 | ||||||||||||
Return of capital to HSBC
|
(31 | ) | (41 | ) | - | - | ||||||||||||||
Employee benefit plans and other
|
13 | 25 | 10 | 50 | ||||||||||||||||
Reclassification of preferred stock issuance costs
|
- | - | (21 | ) | - | |||||||||||||||
Issuance of preferred stock
|
- | - | - | (11 | ) | |||||||||||||||
Exercise of stock options
|
- | - | 5 | |||||||||||||||||
Common stock offering
|
- | - | - | (194 | ) | |||||||||||||||
Issuance of adjustable conversion rate equity security units
|
- | - | - | 31 | ||||||||||||||||
Effect of push-down accounting of HSBCs purchase price on
net assets
|
- | - | 12,761 | - | ||||||||||||||||
Balance at end of period
|
$ | 14,627 | $ | 14,645 | $ | 14,661 | $ | 1,911 | ||||||||||||
Retained earnings
|
||||||||||||||||||||
Balance at beginning of period
|
1,303 | $ | - | $ | 9,885 | $ | 8,838 | |||||||||||||
Net income
|
1,940 | 1,357 | 246 | 1,558 | ||||||||||||||||
Dividends:
|
||||||||||||||||||||
Preferred stock
|
(72 | ) | (54 | ) | (22 | ) | (63 | ) | ||||||||||||
Common stock
|
(2,600 | ) | - | (412 | ) | (448 | ) | |||||||||||||
Effect of push-down accounting of HSBCs purchase price on
net assets
|
- | - | (9,697 | ) | - | |||||||||||||||
Balance at end of period
|
$ | 571 | $ | 1,303 | $ | - | $ | 9,885 | ||||||||||||
Accumulated other comprehensive income
|
||||||||||||||||||||
Balance at beginning of period
|
$ | 443 | $ | - | $ | (695 | ) | $ | (732 | ) | ||||||||||
Net change in unrealized gains (losses) on:
|
||||||||||||||||||||
Derivatives classified as cash flow hedges
|
130 | (11 | ) | 101 | (37 | ) | ||||||||||||||
Securities available for sale and interest-only strip receivables
|
(114 | ) | 168 | (25 | ) | 96 | ||||||||||||||
Minimum pension liability
|
(4 | ) | - | - | (31 | ) | ||||||||||||||
Foreign currency translation adjustment
|
188 | 286 | (24 | ) | 9 | |||||||||||||||
Other comprehensive income, net of tax
|
200 | 443 | 52 | 37 | ||||||||||||||||
Effect of push-down accounting of HSBCs purchase price on
net assets
|
- | - | 643 | - | ||||||||||||||||
Balance at end of period
|
$ | 643 | $ | 443 | $ | - | $ | (695 | ) | |||||||||||
Common stock in treasury
|
||||||||||||||||||||
Balance at beginning of period
|
- | - | $ | (2,431 | ) | $ | (2,844 | ) | ||||||||||||
Exercise of stock options
|
- | - | 12 | 2 | ||||||||||||||||
Issuance of common stock for employee benefit plans
|
- | - | 12 | 97 | ||||||||||||||||
Common stock offering
|
- | - | - | 594 | ||||||||||||||||
Purchase of treasury stock
|
- | - | (164 | ) | (280 | ) | ||||||||||||||
Effect of push-down accounting of HSBCs purchase price on
net assets
|
- | - | 2,571 | - | ||||||||||||||||
Balance at end of period
|
- | - | - | (2,431 | ) | |||||||||||||||
Total common shareholders(s) equity
|
$ | 15,841 | $ | 16,391 | $ | 14,661 | $ | 9,222 | ||||||||||||
Comprehensive income
|
||||||||||||||||||||
Net income
|
$ | 1,940 | $ | 1,357 | $ | 246 | $ | 1,558 | ||||||||||||
Other comprehensive income
|
200 | 443 | 52 | 37 | ||||||||||||||||
Comprehensive income
|
$ | 2,140 | $ | 1,800 | $ | 298 | $ | 1,595 | ||||||||||||
110
March 29 | January 1 | |||||||||||||||||
Year ended | through | through | Year ended | |||||||||||||||
December 31, | December 31, | March 28, | December 31, | |||||||||||||||
Shares Outstanding | 2004 | 2003 | 2003 | 2002 | ||||||||||||||
(Successor) | (Successor) | (Predecessor) | (Predecessor) | |||||||||||||||
(Restated) | ||||||||||||||||||
Preferred stock
|
||||||||||||||||||
Balance at beginning of period
|
1,100 | 1,100,000 | 2,448,279 | 1,698,279 | ||||||||||||||
Issuance of preferred stock
|
- | - | - | 750,000 | ||||||||||||||
Redemption of preferred stock
|
- | - | (1,348,279 | ) | - | |||||||||||||
Conversion of preferred stock to right to receive cash
|
- | (1,100,000 | ) | - | - | |||||||||||||
Issuance of preferred stock
|
- | 1,100 | - | - | ||||||||||||||
Balance at end of period
|
1,100 | 1,100 | 1,100,000 | 2,448,279 | ||||||||||||||
Common stock
|
||||||||||||||||||
Issued
|
||||||||||||||||||
Balance at beginning of period
|
50 | 50 | 551,811,025 | 551,684,740 | ||||||||||||||
Exercise of stock options
|
- | - | 3,557 | 126,285 | ||||||||||||||
Cancellation of common stock
|
- | - | (551,814,582 | ) | - | |||||||||||||
Issuance of common stock
|
- | - | 50 | - | ||||||||||||||
Balance at end of period
|
50 | 50 | 50 | 551,811,025 | ||||||||||||||
In treasury
|
||||||||||||||||||
Balance at beginning of period
|
- | - | (77,197,686 | ) | (94,560,437 | ) | ||||||||||||
Exercise of stock options
|
- | - | 435,530 | 604,692 | ||||||||||||||
Issuance of common stock for employee benefit plans
|
- | - | 1,464,984 | 2,803,859 | ||||||||||||||
Common stock offering
|
- | - | - | 18,700,000 | ||||||||||||||
Purchase of treasury stock
|
- | - | (2,861,400 | ) | (4,745,800 | ) | ||||||||||||
Issuance of common stock for restricted stock rights which
vested upon change in control
|
- | - | 2,342,890 | - | ||||||||||||||
Cancellation of common stock
|
- | - | 75,815,682 | - | ||||||||||||||
Balance at end of period
|
- | - | - | (77,197,686 | ) | |||||||||||||
Net common stock outstanding
|
50 | 50 | 50 | 474,613,339 | ||||||||||||||
111
March 29 | January 1 | ||||||||||||||||
Year ended | through | through | Year ended | ||||||||||||||
December 31, | December 31, | March 28, | December 31, | ||||||||||||||
2004 | 2003 | 2003 | 2002 | ||||||||||||||
(Successor) | (Successor) | (Predecessor) | (Predecessor) | ||||||||||||||
(Restated) | |||||||||||||||||
(in millions) | |||||||||||||||||
Cash flows from operating activities
|
|||||||||||||||||
Net income
|
$ | 1,940 | $ | 1,357 | $ | 246 | $ | 1,558 | |||||||||
Adjustments to reconcile net income to net cash provided by
(used in) operating activities:
|
|||||||||||||||||
Provision for credit losses
|
4,334 | 2,991 | 976 | 3,732 | |||||||||||||
Gain on bulk sale of private label receivables
|
(663 | ) | - | - | - | ||||||||||||
Insurance policy and claim reserves
|
(170 | ) | (196 | ) | 47 | 16 | |||||||||||
Depreciation and amortization
|
483 | 344 | 53 | 233 | |||||||||||||
Deferred income tax provision
|
348 | (83 | ) | 90 | (120 | ) | |||||||||||
Net change in interest-only strip receivables
|
466 | 400 | 30 | (199 | ) | ||||||||||||
Net change in other assets
|
(694 | ) | 899 | (593 | ) | (136 | ) | ||||||||||
Net change in other liabilities
|
23 | (735 | ) | 526 | 325 | ||||||||||||
Other, net
|
897 | 120 | 84 | 1,996 | |||||||||||||
Net cash provided by (used in) operating activities
|
6,964 | 5,097 | 1,459 | 7,405 | |||||||||||||
Cash flows from investing activities
|
|||||||||||||||||
Securities:
|
|||||||||||||||||
Purchased
|
(1,363 | ) | (4,750 | ) | (1,047 | ) | (5,288 | ) | |||||||||
Matured
|
1,375 | 3,403 | 584 | 2,161 | |||||||||||||
Sold
|
853 | 687 | 768 | 642 | |||||||||||||
Net change in short-term securities available for sale
|
535 | (2,684 | ) | (375 | ) | (1,254 | ) | ||||||||||
Net change in securities purchased under agreements to resell
|
2,651 | - | - | - | |||||||||||||
Receivables:
|
|||||||||||||||||
Originations, net of collections
|
(63,756 | ) | (41,644 | ) | (8,255 | ) | (47,363 | ) | |||||||||
Purchases and related premiums
|
(608 | ) | (2,473 | ) | (129 | ) | (1,073 | ) | |||||||||
Initial and fill-up securitizations
|
31,060 | 30,338 | 7,300 | 36,278 | |||||||||||||
Whole loan sales
|
- | - | - | 6,287 | |||||||||||||
Sales to affiliates
|
14,279 | 2,844 | - | - | |||||||||||||
Properties and equipment:
|
|||||||||||||||||
Purchases
|
(96 | ) | (94 | ) | (21 | ) | (159 | ) | |||||||||
Sales
|
4 | 6 | - | 20 | |||||||||||||
Net cash provided by (used in) investing activities
|
(15,066 | ) | (14,367 | ) | (1,175 | ) | (9,749 | ) | |||||||||
Cash flows from financing activities
|
|||||||||||||||||
Debt:
|
|||||||||||||||||
Net change in short-term debt and deposits
|
(180 | ) | 3,284 | (514 | ) | (6,232 | ) | ||||||||||
Net change in time certificates
|
(161 | ) | (708 | ) | 150 | (1,410 | ) | ||||||||||
Disposition of Thrift deposits
|
- | - | - | (4,259 | ) | ||||||||||||
Net change in due to affiliates
|
5,716 | 7,023 | - | - | |||||||||||||
Long term debt issued
|
19,916 | 15,559 | 4,361 | 30,620 | |||||||||||||
Long term debt retired
|
(14,628 | ) | (15,789 | ) | (4,030 | ) | (16,276 | ) | |||||||||
Issuance of company obligated mandatorily redeemable preferred
securities of subsidiary trusts to HSBC
|
- | 275 | - | - | |||||||||||||
Redemption of company obligated mandatorily redeemable preferred
securities of subsidiary trusts
|
- | (275 | ) | - | - | ||||||||||||
Insurance:
|
|||||||||||||||||
Policyholders benefits paid
|
(194 | ) | (121 | ) | (36 | ) | (286 | ) | |||||||||
Cash received from policyholders
|
265 | 127 | 33 | 92 | |||||||||||||
Shareholders(s) dividends
|
(2,708 | ) | (293 | ) | (141 | ) | (510 | ) | |||||||||
Issuance of preferred stock
|
- | - | - | 726 | |||||||||||||
Redemption of preferred stock
|
- | - | (114 | ) | - | ||||||||||||
Common stock offering
|
- | - | - | 400 | |||||||||||||
Purchase of treasury stock
|
- | - | (164 | ) | (280 | ) | |||||||||||
Issuance of common stock for employee benefit plans
|
- | - | 62 | 136 | |||||||||||||
Net cash provided by (used in) financing activities
|
8,026 | 9,082 | (393 | ) | 2,721 | ||||||||||||
Effect of exchange rate changes on cash
|
5 | (23 | ) | (15 | ) | (123 | ) | ||||||||||
Net change in cash
|
(71 | ) | (211 | ) | (124 | ) | 254 | ||||||||||
Cash at beginning of period
|
463 | 674 | 798 | 544 | |||||||||||||
Cash at end of period
|
$ | 392 | $ | 463 | $ | 674 | $ | 798 | |||||||||
Supplemental Cash Flow Information:
|
|||||||||||||||||
Interest paid
|
$ | 3,468 | $ | 2,582 | $ | 897 | $ | 3,995 | |||||||||
Income taxes paid
|
842 | 600 | 40 | 864 | |||||||||||||
Supplemental Noncash Financing and Capital Activities:
|
|||||||||||||||||
Push-down of purchase price by HSBC
|
$ | - | $ | - | $ | 14,661 | $ | - | |||||||||
Exchange of preferred stock for preferred stock issued to HSBC
|
- | - | 1,100 | - | |||||||||||||
112
2. | Summary of Significant Accounting Policies |
* | MasterCard is a registered trademark of MasterCard International, Incorporated and VISA is a registered trademark of VISA USA, Inc. |
113
114
Product | Charge-off Policies and Practices | Nonaccrual Policies and Practices(1) | ||
Real estate
Secured(2,4)
|
Carrying values in excess of net realizable value are charged-off at or before the time foreclosure is completed or when settlement is reached with the borrower. If foreclosure is not pursued, and there is no reasonable expectation for recovery(insurance claim, title claim, pre-discharge bankrupt account), generally the account will be charged-off by the end of the month in which the account becomes nine months contractually delinquent. | Interest income accruals are suspended when principal or interest payments are more than three months contractually past due and resumed when the receivable becomes less than three months contractually past due. | ||
Auto
finance(4)
|
Carrying values in excess of net realizable value are charged
off at the earlier of the following: the collateral has been repossessed and sold, the collateral has been in our possession for more than 90 days, or the loan becomes 150 days contractually delinquent. |
Interest income accruals are suspended and the portion of previously accrued interest expected to be uncollectible is written off when principal payments are more than two months contractually past due and resumed when the receivable becomes less than two months contractually past due. | ||
MasterCard and
Visa(5)
|
Generally charged-off by the end of the month in which the account becomes six months contractually delinquent. | Interest generally accrues until charge-off. |
115
Product | Charge-off Policies and Practices | Nonaccrual Policies and Practices(1) | ||
Private
label(3,
5)
|
Prior to December 2004, receivables were generally charged-off the month following the month in which the account became nine months contractually delinquent. Beginning in the fourth quarter of 2002, receivables originated through new domestic merchant relationships were charged-off by the end of the month in which the account became six months contractually delinquent. Subsequent to the adoption of FFIEC policies in December 2004, domestic receivables are charged-off by the end of the month in which the account becomes six months contractually delinquent. | Interest generally accrues until charge-off. | ||
Personal non-credit
card(3)
|
Generally charged-off the month following the month in which the account becomes nine months contractually delinquent and no payment received in six months, but in no event to exceed 12 months contractually delinquent (except in our United Kingdom business which may be longer). | Interest income accruals are suspended when principal or interest payments are more than three months contractually delinquent. For PHLs, interest income accruals resume if the receivable becomes less than three months contractually past due. For all other personal non- credit card receivables for which income accruals are suspended, interest income is generally recorded as collected. |
(1) | For our United Kingdom business, interest income accruals are suspended when principal or interest payments are more than three months contractually delinquent. |
(2) | For our United Kingdom business, real estate secured carrying values in excess of net realizable value are charged-off at time of sale. |
(3) | For our Canada business, the private label and personal non-credit card charge-off policy prior to December 2004 required a charge-off of an account where no payment was received in six months, but in no event was an account to exceed 18 months contractually delinquent. In December 2004, the policy was revised to charge-off accounts when no payment is received in six months but in no event is an account to exceed 12 months contractually delinquent. This policy change was not part of the adoption of FFIEC policies discussed in Note 5 and its impact was not material to our net income. |
(4) | In November 2003, the FASB issued FASB Staff Position Number 144-1, Determination of Cost Basis for Foreclosed Assets under FASB Statement No. 15, and the Measurement of Cumulative Losses Previously Recognized Under Paragraph 37 of FASB Statement No. 144 (FSP 144-1). Under FSP 144-1, sales commissions related to the sale of foreclosed assets are recognized as a charge-off through the provision for credit losses. Previously, we had recognized sales commission expense as a component of other servicing and administrative expenses in our statements of income. We adopted FSP 144-1 in November 2003. The adoption had no significant impact on our net income. |
(5) | For our United Kingdom business, delinquent MasterCard/ Visa accounts are charged-off the month following the month in which the account becomes six months contractually delinquent and delinquent private label receivables are charged-off the month following the month in which the account becomes nine months contractually delinquent. |
116
117
118
119
January 1 | |||||||||
through | Year ended | ||||||||
March 28, | December 31, | ||||||||
2003 | 2002 | ||||||||
(Predecessor) | (Predecessor) | ||||||||
(in millions) | |||||||||
Net income, as reported
|
$ | 246 | $ | 1,558 | |||||
Add stock-based employee compensation expense included in
reported net income, net of tax:
|
|||||||||
Stock option and employee stock purchase plans
|
7 | 3 | |||||||
Restricted stock rights
|
11 | 36 | |||||||
Deduct stock-based employee compensation expense determined
under the fair value method, net of tax:
|
|||||||||
Stock option and employee stock purchase plans
|
(53 | ) | (31 | ) | |||||
Restricted stock rights
|
(45 | ) | (36 | ) | |||||
Pro forma net income
|
$ | 166 | $ | 1,530 | |||||
120
3. | Restatement |
121
Restatements to Reported Income | ||||||||||||||||
% Change | ||||||||||||||||
Pre-Tax | Tax Effect | After-Tax | to Reported | |||||||||||||
(dollars in millions) | ||||||||||||||||
March 29, 2003 through December 31, 2003
|
$ | (97 | ) | $ | 35 | $ | (62 | ) | (4.4 | )% |
March 29, 2003 | |||||||||
through | |||||||||
December 31, 2003 | |||||||||
As | |||||||||
Previously | As | ||||||||
Reported | Restated | ||||||||
(in millions) | |||||||||
Consolidated Statement of Income:
|
|||||||||
Net interest income
|
$ | 6,048 | * | $ | 5,742 | ||||
Other revenues
|
2,897 | * | 3,107 | ||||||
Income before income tax expense
|
2,144 | 2,047 | |||||||
Income tax expense
|
725 | 690 | |||||||
Net income
|
$ | 1,419 | $ | 1,357 |
At December 31, 2003 | |||||||||
As | |||||||||
Previously | As | ||||||||
Reported | Restated | ||||||||
(in millions) | |||||||||
Consolidated Balance Sheet:
|
|||||||||
Derivative financial assets
|
$ | 3,118 | $ | 3,016 | |||||
Long-term debt
|
79,464 | 79,632 | |||||||
Derivative related liabilities
|
600 | 597 | |||||||
Other liabilities
|
3,228 | 3,131 | |||||||
Common shareholders equity
|
16,561 | 16,391 |
* | Certain reclassifications have been made to prior period amounts to conform to the current year presentation. |
122
4. | Acquisitions and Divestitures |
5. | Sale of Domestic Private Label Receivable Portfolio and Adoption of FFIEC Policies |
123
MasterCard | |||||||||||||
Private Label | and Visa | ||||||||||||
Portfolio | Portfolio | Total | |||||||||||
(in millions) | |||||||||||||
Net interest income:
|
|||||||||||||
Reversal of finance charge income on charged-off
accounts(1)
|
$ | (45 | ) | $ | (1 | ) | $ | (46 | ) | ||||
Other income:
|
|||||||||||||
Reversal of fee income on charged-off
accounts(1)
|
(40 | ) | - | (40 | ) | ||||||||
Impact of FFIEC policies on securitized
receivables(2)
|
(64 | ) | (2 | ) | (66 | ) | |||||||
Provision for credit losses:
|
|||||||||||||
Owned charge-offs to comply with FFIEC policies
|
(155 | ) | (3 | ) | (158 | ) | |||||||
Release of owned credit loss reserves
|
116 | 4 | 120 | ||||||||||
Tax benefit
|
68 | 1 | 69 | ||||||||||
Reductions to net income
|
$ | (120 | ) | $ | (1 | ) | $ | (121 | ) | ||||
(1) | Accrued finance charges and fee income are reversed against the related revenue lines. |
(2) | Represents charge-off of principal, interest and fees on securitized receivables. |
124
6. | Securities |
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
December 31, 2004 | Cost | Gains | Losses | Value | ||||||||||||
(in millions) | ||||||||||||||||
Corporate debt securities
|
$ | 2,520 | $ | 27 | $ | (14 | ) | $ | 2,533 | |||||||
Money market funds
|
254 | - | - | 254 | ||||||||||||
Time deposits
|
486 | - | - | 486 | ||||||||||||
U.S. government and federal agency debt securities
|
393 | - | (3 | ) | 390 | |||||||||||
Non-government mortgage backed securities
|
74 | - | (1 | ) | 73 | |||||||||||
Other
|
554 | 1 | (3 | ) | 552 | |||||||||||
Subtotal
|
4,281 | 28 | (21 | ) | 4,288 | |||||||||||
Accrued investment income
|
39 | - | - | 39 | ||||||||||||
Total securities available for sale
|
$ | 4,320 | $ | 28 | $ | (21 | ) | $ | 4,327 | |||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
December 31, 2003 | Cost | Gains | Losses | Value | ||||||||||||
(in millions) | ||||||||||||||||
Corporate debt securities
|
$ | 5,641 | $ | 11 | $ | - | $ | 5,652 | ||||||||
Money market funds
|
794 | - | - | 794 | ||||||||||||
Time deposits
|
952 | - | - | 952 | ||||||||||||
U.S. government and federal agency debt securities
|
2,430 | - | (2 | ) | 2,428 | |||||||||||
Marketable equity securities
|
14 | 4 | - | 18 | ||||||||||||
Non-government mortgage backed securities
|
389 | - | - | 389 | ||||||||||||
Other
|
794 | 2 | - | 796 | ||||||||||||
Subtotal
|
11,014 | 17 | (2 | ) | 11,029 | |||||||||||
Accrued investment income
|
44 | - | - | 44 | ||||||||||||
Total securities available for sale
|
$ | 11,058 | $ | 17 | $ | (2 | ) | $ | 11,073 | |||||||
125
Less Than One Year | Greater Than One Year | |||||||||||||||||||||||
Gross | Aggregate | Gross | Aggregate | |||||||||||||||||||||
Number of | Unrealized | Fair Value of | Number of | Unrealized | Fair Value of | |||||||||||||||||||
December 31, 2004 | Securities | Losses | Investments | Securities | Losses | Investments | ||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Corporate debt securities
|
254 | $ | (6 | ) | $ | 636 | 218 | $ | (8 | ) | $ | 647 | ||||||||||||
U.S. government and federal agency debt securities
|
- | - | - | 61 | (3 | ) | 278 | |||||||||||||||||
Non-government mortgage backed securities
|
- | - | - | 3 | (1 | ) | 6 | |||||||||||||||||
Other
|
21 | (2 | ) | 114 | 42 | (1 | ) | 130 |
At December 31, 2004 | |||||||||||||||||||||
Due | After 1 | After 5 | |||||||||||||||||||
Within | but Within | but Within | After | ||||||||||||||||||
1 Year | 5 Years | 10 Years | 10 Years | Total | |||||||||||||||||
(in millions) | |||||||||||||||||||||
Corporate debt securities:
|
|||||||||||||||||||||
Amortized cost
|
$ | 412 | $ | 1,132 | $ | 279 | $ | 697 | $ | 2,520 | |||||||||||
Fair value
|
412 | 1,124 | 281 | 716 | 2,533 | ||||||||||||||||
Yield(1)
|
1.95 | % | 3.74 | % | 1.99 | % | 2.15 | % | 2.81 | % | |||||||||||
Time deposits:
|
|||||||||||||||||||||
Amortized cost
|
$ | 464 | $ | 22 | - | - | $ | 486 | |||||||||||||
Fair value
|
464 | 22 | - | - | 486 | ||||||||||||||||
Yield(1)
|
2.93 | % | 1.91 | % | - | - | 2.88 | % | |||||||||||||
U.S. government and federal agency debt securities:
|
|||||||||||||||||||||
Amortized cost
|
$ | 158 | $ | 135 | $ | 11 | $ | 89 | $ | 393 | |||||||||||
Fair value
|
158 | 133 | 11 | 88 | 390 | ||||||||||||||||
Yield(1)
|
1.54 | % | 3.46 | % | 3.94 | % | 1.97 | % | 2.36 | % | |||||||||||
Non-government mortgage backed securities:
|
|||||||||||||||||||||
Amortized cost
|
$ | - | $ | 18 | $ | 15 | $ | 41 | $ | 74 | |||||||||||
Fair value
|
- | 18 | 15 | 40 | 73 | ||||||||||||||||
Yield(1)
|
- | 5.47 | % | 3.52 | % | 4.04 | % | 4.24 | % |
(1) | Computed by dividing annualized interest by the amortized cost of respective investment securities. |
126
At December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Real estate secured
|
$ | 64,820 | $ | 51,221 | ||||
Auto finance
|
7,544 | 4,138 | ||||||
MasterCard/ Visa
|
14,635 | 11,182 | ||||||
Private label
|
3,411 | 12,604 | ||||||
Personal non-credit card
|
16,128 | 12,832 | ||||||
Commercial and other
|
317 | 401 | ||||||
Total owned receivables
|
106,855 | 92,378 | ||||||
Purchase accounting fair value adjustments
|
201 | 419 | ||||||
Accrued finance charges
|
1,394 | 1,432 | ||||||
Credit loss reserve for owned receivables
|
(3,625 | ) | (3,793 | ) | ||||
Unearned credit insurance premiums and claims reserves
|
(631 | ) | (703 | ) | ||||
Interest-only strip receivables
|
323 | 1,036 | ||||||
Amounts due and deferred from receivable sales
|
298 | 258 | ||||||
Total owned receivables, net
|
104,815 | 91,027 | ||||||
Receivables serviced with limited recourse
|
14,225 | 26,201 | ||||||
Total managed receivables, net
|
$ | 119,040 | $ | 117,228 | ||||
At December 31, | ||||||||||||||||||||||||
United Kingdom and | ||||||||||||||||||||||||
the Rest of Europe | Canada | |||||||||||||||||||||||
2004 | 2003 | 2002 | 2004 | 2003 | 2002 | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Real estate secured
|
$ | 1,832 | $ | 1,354 | $ | 1,100 | $ | 1,042 | $ | 841 | $ | 579 | ||||||||||||
Auto finance
|
- | - | - | 54 | - | - | ||||||||||||||||||
MasterCard/ Visa
|
2,264 | 1,605 | 1,319 | - | - | - | ||||||||||||||||||
Private label
|
2,249 | 2,142 | 1,405 | 821 | 729 | 569 | ||||||||||||||||||
Personal non-credit card
|
3,562 | 2,741 | 1,893 | 517 | 467 | 392 | ||||||||||||||||||
Commercial and other
|
- | 1 | 1 | 2 | 2 | 1 | ||||||||||||||||||
Total
|
$ | 9,907 | $ | 7,843 | $ | 5,718 | $ | 2,436 | $ | 2,039 | $ | 1,541 | ||||||||||||
127
At December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Real estate secured
|
$ | 81 | $ | 194 | ||||
Auto finance
|
2,679 | 4,675 | ||||||
MasterCard/ Visa
|
7,583 | 9,967 | ||||||
Private label
|
- | 5,261 | ||||||
Personal non-credit card
|
3,882 | 6,104 | ||||||
Total
|
$ | 14,225 | $ | 26,201 | ||||
At December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Real estate secured
|
$ | 64,901 | $ | 51,415 | ||||
Auto finance
|
10,223 | 8,813 | ||||||
MasterCard/ Visa
|
22,218 | 21,149 | ||||||
Private label
|
3,411 | 17,865 | ||||||
Personal non-credit card
|
20,010 | 18,936 | ||||||
Commercial and other
|
317 | 401 | ||||||
Total
|
$ | 121,080 | $ | 118,579 | ||||
At December 31, 2004 | ||||||||||||||||||||||||||||
2005 | 2006 | 2007 | 2008 | 2009 | Thereafter | Total | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||
Real estate secured
|
$ | 361 | $ | 257 | $ | 283 | $ | 372 | $ | 419 | $ | 63,128 | $ | 64,820 | ||||||||||||||
Auto finance
|
1,787 | 1,630 | 1,516 | 1,339 | 937 | 335 | 7,544 | |||||||||||||||||||||
MasterCard/ Visa
|
2,240 | 1,829 | 1,506 | 1,270 | 1,051 | 6,739 | 14,635 | |||||||||||||||||||||
Private label
|
1,521 | 652 | 545 | 308 | 89 | 296 | 3,411 | |||||||||||||||||||||
Personal non-credit card
|
2,168 | 1,476 | 1,923 | 2,040 | 3,690 | 4,831 | 16,128 | |||||||||||||||||||||
Commercial and other
|
47 | 7 | 9 | 4 | - | 250 | 317 | |||||||||||||||||||||
Total
|
$ | 8,124 | $ | 5,851 | $ | 5,782 | $ | 5,333 | $ | 6,186 | $ | 75,579 | $ | 106,855 | ||||||||||||||
128
At December 31, 2004 | ||||||||
Over 1 But | ||||||||
Within | Over | |||||||
5 Years | 5 Years | |||||||
(in millions) | ||||||||
Receivables at predetermined interest rates
|
$ | 17,309 | $ | 63,084 | ||||
Receivables at floating or adjustable rates
|
5,843 | 12,495 | ||||||
Total
|
$ | 23,152 | $ | 75,579 | ||||
129
At December 31, | |||||||||||||
2004 | 2003 | 2002 | |||||||||||
(in millions) | |||||||||||||
Owned receivables:
|
|||||||||||||
Credit loss reserves at beginning of period
|
$ | 3,793 | $ | 3,333 | $ | 2,663 | |||||||
Provision for credit losses
|
4,334 | 3,967 | 3,732 | ||||||||||
Charge-offs
|
(4,409 | ) | (3,878 | ) | (3,393 | ) | |||||||
Recoveries
|
376 | 291 | 264 | ||||||||||
Other, net
|
(469 | ) | 80 | 67 | |||||||||
Credit loss reserves for owned receivables
|
3,625 | 3,793 | 3,333 | ||||||||||
Receivables serviced with limited recourse:
|
|||||||||||||
Credit loss reserves at beginning of period
|
2,374 | 1,759 | 1,148 | ||||||||||
Provision for credit losses
|
188 | 2,275 | 1,923 | ||||||||||
Charge-offs
|
(1,743 | ) | (1,764 | ) | (1,442 | ) | |||||||
Recoveries
|
102 | 97 | 95 | ||||||||||
Other, net
|
(31 | ) | 7 | 35 | |||||||||
Credit loss reserves for receivables serviced with limited
recourse
|
890 | 2,374 | 1,759 | ||||||||||
Credit loss reserves for managed receivables
|
$ | 4,515 | $ | 6,167 | $ | 5,092 | |||||||
130
March 29 | January 1 | |||||||||||||||
Year Ended | through | through | Year Ended | |||||||||||||
December 31, | December 31, | March 28, | December 31, | |||||||||||||
2004 | 2003 | 2003 | 2002 | |||||||||||||
(in millions) | ||||||||||||||||
Net initial gains
|
$ | 25 | $ | 135 | $ | 41 | $ | 322 | ||||||||
Net replenishment gains
|
414 | 411 | 137 | 523 | ||||||||||||
Servicing revenue and excess spread
|
569 | 481 | 256 | 1,289 | ||||||||||||
Total securitization revenue
|
$ | 1,008 | $ | 1,027 | $ | 434 | $ | 2,134 | ||||||||
Auto | MasterCard/ | Private | Personal Non- | ||||||||||||||||||
Year ended December 31, | Finance | Visa | Label | Credit Card | Total | ||||||||||||||||
2004
|
|||||||||||||||||||||
Net initial gains (in millions)
|
$ | 6 | (2) | $ | 14 | $ | 5 | $ | - | $ | 25 | ||||||||||
Key economic
assumptions:(1)
|
|||||||||||||||||||||
Weighted-average life (in years)
|
2.1 | .3 | .4 | - | |||||||||||||||||
Payment speed
|
35.0 | % | 93.5 | % | 93.5 | % | - | ||||||||||||||
Expected credit losses (annual rate)
|
5.7 | 4.9 | 4.8 | - | |||||||||||||||||
Discount rate on cash flows
|
10.0 | 9.0 | 10.0 | - | |||||||||||||||||
Cost of funds
|
3.0 | 1.5 | 1.4 | - |
2003
|
|||||||||||||||||||||
Net initial gains (in millions)
|
$ | 56 | $ | 25 | $ | 51 | $ | 44 | $ | 176 | |||||||||||
Key economic
assumptions:(1)
|
|||||||||||||||||||||
Weighted-average life (in years)
|
2.1 | .4 | .7 | 1.7 | |||||||||||||||||
Payment speed
|
35.4 | % | 93.3 | % | 74.5 | % | 43.3 | % | |||||||||||||
Expected credit losses (annual rate)
|
6.1 | 5.1 | 5.7 | 12.0 | |||||||||||||||||
Discount rate on cash flows
|
10.0 | 9.0 | 10.0 | 11.0 | |||||||||||||||||
Cost of funds
|
2.2 | 1.8 | 1.8 | 2.1 |
131
2002
|
|||||||||||||||||||||
Net initial gains (in millions)
|
$ | 140 | $ | 70 | $ | 57 | $ | 55 | $ | 322 | |||||||||||
Key economic
assumptions:(1)
|
|||||||||||||||||||||
Weighted-average life (in years)
|
2.2 | .4 | .7 | 1.4 | |||||||||||||||||
Payment speed
|
34.1 | % | 91.8 | % | 72.8 | % | 49.4 | % | |||||||||||||
Expected credit losses (annual rate)
|
5.9 | 5.4 | 5.7 | 9.9 | |||||||||||||||||
Discount rate on cash flows
|
10.0 | 9.0 | 10.0 | 11.0 | |||||||||||||||||
Cost of funds
|
4.3 | 3.2 | 3.3 | 2.4 |
(1) | Weighted-average annual rates for securitizations entered into during the period for securitizations of loans with similar characteristics. |
(2) | In 2004, auto finance was involved in a securitization which later was restructured as a secured financing. The initial gain reflected above was the gain on the initial transaction that remained after the securitization was restructured, as required under Emerging Issues Task Force Issue No. 02-9. |
Real Estate | Auto | MasterCard/ | Private | Personal Non- | ||||||||||||||||||||
Year ended December 31, | Secured | Finance | Visa | Label | Credit Card | Total | ||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
2004
|
||||||||||||||||||||||||
Proceeds from initial securitizations
|
$ | - | $ | - | (2) | $ | 550 | $ | 190 | $ | - | $ | 740 | |||||||||||
Servicing fees received
|
1 | 86 | 185 | 93 | 161 | 526 | ||||||||||||||||||
Other cash flow received on retained
interests(1)
|
4 | (9 | ) | 705 | 252 | 80 | 1,032 | |||||||||||||||||
2003
|
||||||||||||||||||||||||
Proceeds from initial securitizations
|
$ | - | $ | 1,523 | $ | 670 | $ | 1,250 | $ | 3,320 | $ | 6,763 | ||||||||||||
Servicing fees received
|
4 | 117 | 202 | 82 | 136 | 541 | ||||||||||||||||||
Other cash flow received on retained
interests(1)
|
10 | 72 | 847 | 249 | 183 | 1,361 | ||||||||||||||||||
2002
|
||||||||||||||||||||||||
Proceeds from initial securitizations
|
$ | - | $ | 3,289 | $ | 1,557 | $ | 1,747 | $ | 3,561 | $ | 10,154 | ||||||||||||
Servicing fees received
|
7 | 103 | 203 | 58 | 114 | 485 | ||||||||||||||||||
Other cash flow received on retained
interests(1)
|
36 | 174 | 911 | 215 | 184 | 1,520 |
(1) | Other cash flows include all cash flows from interest-only strip receivables, excluding servicing fees. |
(2) | In 2004, auto finance was involved in a securitization which was later restructured as a secured financing. These transactions are reported net in the table above. |
132
Real Estate | Auto | MasterCard/ | Personal Non- | ||||||||||||||||||
Secured | Finance | Visa | Private Label | Credit Card | |||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||
Carrying value (fair value) of interest-only strip receivables
|
$ | 1 | $ | 36 | $ | 162 | $ | - | $ | 124 | |||||||||||
Weighted-average life (in years)
|
.3 | 1.6 | .5 | - | .9 | ||||||||||||||||
Payment speed assumption (annual rate)
|
21.5 | % | 44.7 | % | 81.4 | % | - | 69.9 | % | ||||||||||||
Impact on fair value of 10% adverse change
|
$ | - | $ | (16 | ) | $ | (13 | ) | $ | - | $ | (8 | ) | ||||||||
Impact on fair value of 20% adverse change
|
- | (33 | ) | (24 | ) | - | (15 | ) | |||||||||||||
Expected credit losses (annual rate)
|
1.8 | % | 8.2 | % | 5.2 | % | - | 10.1 | % | ||||||||||||
Impact on fair value of 10% adverse change
|
$ | - | $ | (30 | ) | $ | (14 | ) | $ | - | $ | (30 | ) | ||||||||
Impact on fair value of 20% adverse change
|
- | (59 | ) | (28 | ) | - | (61 | ) | |||||||||||||
Discount rate on residual cash flows (annual rate)
|
13.0 | % | 10.0 | % | 9.0 | % | - | 11.0 | % | ||||||||||||
Impact on fair value of 10% adverse change
|
$ | - | $ | (4 | ) | $ | (1 | ) | $ | - | $ | (1 | ) | ||||||||
Impact on fair value of 20% adverse change
|
- | (9 | ) | (2 | ) | - | (2 | ) | |||||||||||||
Variable returns to investors (annual rate)
|
1.7 | % | - | 1.9 | % | - | 3.3 | % | |||||||||||||
Impact on fair value of 10% adverse change
|
$ | - | $ | - | $ | (6 | ) | $ | - | $ | (10 | ) | |||||||||
Impact on fair value of 20% adverse change
|
- | - | (13 | ) | - | (20 | ) |
133
At December 31, | |||||||||||||||||
2004 | 2003 | ||||||||||||||||
Receivables | Delinquent | Receivables | Delinquent | ||||||||||||||
Outstanding | Receivables | Outstanding | Receivables | ||||||||||||||
(dollars are in millions) | |||||||||||||||||
Managed receivables:
|
|||||||||||||||||
First
mortgage(1)
|
$ | 26 | 5.04 | % | $ | 35 | 9.14 | % | |||||||||
Real estate secured
|
64,901 | 2.97 | 51,415 | 4.35 | |||||||||||||
Auto finance
|
10,223 | 2.96 | 8,813 | 3.84 | |||||||||||||
MasterCard/ Visa
|
22,218 | 3.98 | 21,149 | 4.16 | |||||||||||||
Private label
|
3,411 | 4.13 | 17,865 | 4.94 | |||||||||||||
Personal non-credit card
|
20,010 | 9.30 | 18,936 | 10.69 | |||||||||||||
Total consumer
|
120,789 | 4.24 | 118,213 | 5.39 | |||||||||||||
Commercial
|
291 | - | 366 | - | |||||||||||||
Total managed receivables
|
$ | 121,080 | 4.23 | % | $ | 118,579 | 5.37 | % | |||||||||
Receivables serviced with limited recourse:
|
|||||||||||||||||
Real estate secured
|
$ | (81 | ) | 12.35 | % | $ | (194 | ) | 11.05 | % | |||||||
Auto finance
|
(2,679 | ) | 5.49 | (4,675 | ) | 5.01 | |||||||||||
MasterCard/ Visa
|
(7,583 | ) | 2.24 | (9,967 | ) | 2.38 | |||||||||||
Private label
|
- | - | (5,261 | ) | 3.79 | ||||||||||||
Personal non-credit card
|
(3,882 | ) | 11.88 | (6,104 | ) | 12.12 | |||||||||||
Total receivables serviced with limited recourse
|
(14,225 | ) | 5.54 | (26,201 | ) | 5.47 | |||||||||||
Owned consumer receivables
|
$ | 106,564 | 4.07 | % | $ | 92,012 | 5.36 | % | |||||||||
(1) | Includes our liquidating legacy first and reverse mortgage portfolios. |
134
Year ended December 31, | ||||||||||||||||||
2004 | 2003 | |||||||||||||||||
Average | Net | Average | Net | |||||||||||||||
Receivables | Charge-offs | Receivables | Charge-offs | |||||||||||||||
(dollars are in millions) | ||||||||||||||||||
Managed receivables:
|
||||||||||||||||||
First
mortgage(1)
|
$ | 32 | 2.39 | % | $ | 39 | .77 | % | ||||||||||
Real estate secured
|
56,462 | 1.10 | 50,124 | 1.00 | ||||||||||||||
Auto finance
|
9,432 | 5.80 | 7,918 | 7.00 | ||||||||||||||
MasterCard/
Visa(2)
|
20,674 | 7.29 | 19,272 | 7.26 | ||||||||||||||
Private
label(2)
|
17,579 | 6.03 | 16,016 | 5.62 | ||||||||||||||
Personal non-credit card
|
18,986 | 10.20 | 19,041 | 9.97 | ||||||||||||||
Total consumer
|
123,165 | 4.61 | 112,410 | 4.67 | ||||||||||||||
Commercial
|
322 | - | 391 | .46 | ||||||||||||||
Total managed receivables
|
$ | 123,487 | 4.59 | % | $ | 112,801 | 4.66 | % | ||||||||||
Receivables serviced with limited recourse:
|
||||||||||||||||||
Real estate secured
|
$ | (159 | ) | 1.26 | % | $ | (272 | ) | 1.69 | % | ||||||||
Auto finance
|
(3,647 | ) | 9.57 | (4,998 | ) | 8.22 | ||||||||||||
MasterCard/
Visa(2)
|
(9,099 | ) | 5.30 | (9,755 | ) | 5.38 | ||||||||||||
Private
label(2)
|
(4,550 | ) | 5.63 | (4,074 | ) | 5.25 | ||||||||||||
Personal non-credit card
|
(4,792 | ) | 11.54 | (5,032 | ) | 10.17 | ||||||||||||
Total receivables serviced with limited recourse
|
(22,247 | ) | 7.38 | (24,131 | ) | 6.91 | ||||||||||||
Owned consumer
receivables(2)
|
$ | 100,918 | 4.00 | % | $ | 88,279 | 4.06 | % | ||||||||||
(1) | Includes our liquidating legacy first and reverse mortgage portfolios. |
(2) | The adoption of FFIEC charge-off policies for our domestic private label and MasterCard/ Visa portfolios in December 2004 increased managed basis net charge-off by 2 basis points for MasterCard/ Visa and 112 basis points for private label receivables and increased receivables serviced with limited recourse net charge-offs by 2 basis points for MasterCard/ Visa and 94 basis points for private label receivables and increased owned consumer net charge-offs by 16 basis points. |
Accumulated | Carrying | |||||||||||
December 31, 2004 | Gross | Amortization | Value | |||||||||
(in millions) | ||||||||||||
Purchased credit card relationships and related programs
|
$ | 1,723 | $ | 355 | $ | 1,368 | ||||||
Retail services merchant relationships
|
270 | 95 | 175 | |||||||||
Other loan related relationships
|
326 | 71 | 255 | |||||||||
Trade names
|
718 | - | 718 | |||||||||
Technology, customer lists and other contracts
|
281 | 92 | 189 | |||||||||
Total
|
$ | 3,318 | $ | 613 | $ | 2,705 | ||||||
135
Accumulated | Carrying | |||||||||||
December 31, 2003 | Gross | Amortization | Value | |||||||||
(in millions) | ||||||||||||
Purchased credit card relationships and related programs
|
$ | 1,512 | $ | 149 | $ | 1,363 | ||||||
Retail services merchant relationships
|
270 | 41 | 229 | |||||||||
Other loan related relationships
|
326 | 34 | 292 | |||||||||
Trade names
|
717 | - | 717 | |||||||||
Technology, customer lists and other contracts
|
281 | 26 | 255 | |||||||||
Total
|
$ | 3,106 | $ | 250 | $ | 2,856 | ||||||
(in months) | ||||
Purchased credit card relationships and related programs
|
80 | |||
Retail services merchant relationships
|
60 | |||
Other loan related relationships
|
110 | |||
Technology, customer lists and other contracts
|
61 | |||
Intangible assets
|
77 | |||
Year Ending December 31, | (in millions) | |||
2005
|
$ | 351 | ||
2006
|
344 | |||
2007
|
326 | |||
2008
|
231 | |||
2009
|
123 | |||
Thereafter
|
368 |
136
(in millions) | |||||
Balance as of January 1, 2004
|
$ | 6,697 | |||
Final adjustments to HSBC purchase price allocation
|
141 | ||||
Change in estimate of the tax basis of assets and liabilities
recorded in the HSBC merger
|
(56 | ) | |||
Impact of foreign currency translation
|
74 | ||||
Balance at December 31, 2004
|
$ | 6,856 | |||
At | ||||||||||
December 31, | ||||||||||
Depreciable | ||||||||||
2004 | 2003 | Life | ||||||||
(in millions) | ||||||||||
Land
|
$ | 27 | $ | 28 | - | |||||
Buildings and improvements
|
280 | 267 | 10-40 years | |||||||
Furniture and equipment
|
348 | 333 | 3 - 10 | |||||||
Total
|
655 | 628 | ||||||||
Accumulated depreciation and amortization
|
168 | 101 | ||||||||
Properties and equipment, net
|
$ | 487 | $ | 527 | ||||||
At December 31, | ||||||||||||||||
2004 | 2003 | |||||||||||||||
Weighted- | Weighted- | |||||||||||||||
Average | Average | |||||||||||||||
Amount | Rate | Amount | Rate | |||||||||||||
(dollars are in millions) | ||||||||||||||||
Time certificates
|
$ | 12 | 5.3 | % | $ | 169 | 3.6 | % | ||||||||
Savings accounts
|
34 | 1.5 | 62 | 1.8 | ||||||||||||
Demand accounts
|
1 | - | 1 | - | ||||||||||||
Total deposits
|
$ | 47 | 2.4 | % | $ | 232 | 3.1 | % | ||||||||
137
At December 31, | ||||||||||||||||||||||||
2004 | 2003 | 2002 | ||||||||||||||||||||||
Weighted- | Weighted- | Weighted- | ||||||||||||||||||||||
Average | Average | Average | Average | Average | Average | |||||||||||||||||||
Deposits | Rate | Deposits | Rate | Deposits | Rate | |||||||||||||||||||
(dollars are in millions) | ||||||||||||||||||||||||
Domestic
|
||||||||||||||||||||||||
Time certificates
|
$ | - | - | % | $ | 1 | 4.4 | % | $ | 5,146 | 6.9 | % | ||||||||||||
Savings and demand accounts
|
- | - | - | 1.9 | 98 | .8 | ||||||||||||||||||
Total domestic deposits
|
- | - | 1 | 2.9 | 5,244 | 6.8 | ||||||||||||||||||
Foreign
|
||||||||||||||||||||||||
Time certificates
|
40 | 2.5 | 953 | 3.5 | 417 | 3.9 | ||||||||||||||||||
Savings and demand accounts
|
48 | 1.4 | 38 | 2.8 | 178 | 3.2 | ||||||||||||||||||
Total foreign deposits
|
88 | 1.9 | 991 | 3.5 | 595 | 3.7 | ||||||||||||||||||
Total deposits
|
$ | 88 | 1.9 | % | $ | 992 | 3.5 | % | $ | 5,839 | 6.5 | % | ||||||||||||
(in millions) | ||||
3 months or less
|
$ | 2 | ||
Over 3 months through 6 months
|
- | |||
Over 6 months through 12 months
|
- | |||
Over 12 months
|
10 | |||
Total
|
$ | 12 | ||
Interest Rate | 2005 | 2006 | 2007 | 2008 | 2009 | Thereafter | Total | |||||||||||||||||||||
4.00% - 5.99%
|
$ | 2 | $ | - | $ | 10 | $ | - | $ | - | $ | - | $ | 12 | ||||||||||||||
138
Commercial | Bank and Other | ||||||||||||
Paper | Borrowings | Total | |||||||||||
2004
|
|||||||||||||
Balance
|
$ | 8,969 | $ | 44 | $ | 9,013 | |||||||
Highest aggregate month-end balance
|
16,179 | ||||||||||||
Average borrowings
|
11,403 | 38 | 11,441 | ||||||||||
Weighted-average interest rate:
|
|||||||||||||
At year-end
|
2.2 | % | 2.6 | % | 2.2 | % | |||||||
Paid during year
|
1.8 | 1.9 | 1.8 | ||||||||||
2003
|
|||||||||||||
Balance
|
$ | 8,256 | $ | 866 | $ | 9,122 | |||||||
Highest aggregate month-end balance
|
9,856 | ||||||||||||
Average borrowings
|
6,357 | 1,187 | 7,544 | ||||||||||
Weighted-average interest rate:
|
|||||||||||||
At year-end
|
1.2 | % | 3.6 | % | 1.4 | % | |||||||
Paid during year
|
1.6 | 3.9 | 2.0 | ||||||||||
2002
|
|||||||||||||
Balance
|
$ | 4,605 | $ | 1,523 | $ | 6,128 | |||||||
Highest aggregate month-end balance
|
13,270 | ||||||||||||
Average borrowings
|
6,830 | 1,473 | 8,303 | ||||||||||
Weighted-average interest rate:
|
|||||||||||||
At year-end
|
1.8 | % | 3.9 | % | 2.4 | % | |||||||
Paid during year
|
1.9 | 3.4 | 2.2 |
139
At December 31, | |||||||||||
2004 | 2003 | ||||||||||
(in millions) | |||||||||||
(Restated) | |||||||||||
Senior Debt
|
|||||||||||
Fixed rate:
|
|||||||||||
8.875% Adjustable Conversion-Rate Equity Security Units
|
$ | 529 | $ | 519 | |||||||
Secured financings:
|
|||||||||||
1.50% to 2.99%; due 2005 to 2006
|
239 | - | |||||||||
3.00% to 3.99%; due 2006 to 2008
|
346 | - | |||||||||
7.00% to 7.49%; due 2005
|
51 | 79 | |||||||||
7.50% to 7.99%; due 2005
|
10 | 16 | |||||||||
8.00% to 8.99%; due 2005
|
11 | 17 | |||||||||
Other fixed rate senior debt:
|
|||||||||||
2.15% to 3.99%; due 2005 to 2010
|
6,310 | 3,549 | |||||||||
4.00% to 4.99%; due 2005 to 2023
|
10,878 | 8,176 | |||||||||
5.00% to 5.49%; due 2005 to 2023
|
5,082 | 5,045 | |||||||||
5.50% to 5.99%; due 2005 to 2024
|
6,922 | 6,222 | |||||||||
6.00% to 6.49%; due 2005 to 2033
|
8,380 | 9,616 | |||||||||
6.50% to 6.99%; due 2005 to 2033
|
9,247 | 9,211 | |||||||||
7.00% to 7.49%; due 2005 to 2032
|
6,333 | 6,748 | |||||||||
7.50% to 7.99%; due 2005 to 2032
|
7,450 | 7,775 | |||||||||
8.00% to 9.25%; due 2005 to 2012
|
3,497 | 3,547 | |||||||||
Variable interest rate:
|
|||||||||||
Secured financings 2.63% to 3.35%; due 2005 to 2010
|
6,668 | 6,611 | |||||||||
Other variable interest rate senior debt 2.16% to
6.07%; due 2005 to 2018
|
10,555 | 8,504 | |||||||||
Senior Subordinated Debt 4.56%, due 2005
|
170 | 170 | |||||||||
Junior Subordinated Notes Issued to Capital Trusts
|
722 | 722 | |||||||||
Unamortized Discount
|
(296 | ) | (84 | ) | |||||||
Purchase Accounting Fair Value Adjustments
|
2,274 | 3,189 | |||||||||
Total long term debt
|
$ | 85,378 | $ | 79,632 | |||||||
140
Household Capital | Household Capital | Household Capital | |||||||||||
Trust VII | Trust VI | Trust V | |||||||||||
(HCT VII) | (HCT VI) | (HCT V) | |||||||||||
(dollars are in millions) | |||||||||||||
Junior Subordinated Notes:
|
|||||||||||||
Principal balance
|
$ | 206.2 | $ | 206.2 | $ | 309.3 | |||||||
Interest rate
|
7.5 | % | 8.25 | % | 10.0 | % | |||||||
Redeemable by issuer
|
November 2006 | January 2006 | June 2005 | ||||||||||
Stated maturity
|
November 2031 | January 2031 | June 2030 | ||||||||||
Preferred Securities:
|
|||||||||||||
Rate
|
7.5 | % | 8.25 | % | 10.0 | % | |||||||
Face value
|
$ | 200 | $ | 200 | $ | 300 | |||||||
Issue date
|
November 2001 | January 2001 | June 2000 |
141
(in millions) | ||||
2005
|
$ | 18,542 | ||
2006
|
12,191 | |||
2007
|
10,465 | |||
2008
|
10,322 | |||
2009
|
10,792 | |||
Thereafter
|
23,066 | |||
Total
|
$ | 85,378 | ||
16. | Derivative Financial Instruments |
142
143
2004 | 2003 | ||||||||
(Restated) | |||||||||
(in millions) | |||||||||
Deferred gains
|
$ | 210 | $ | 20 | |||||
Deferred losses
|
168 | 104 | |||||||
Weighted-average amortization period:
|
|||||||||
Deferred gains
|
7 years | 12 years | |||||||
Deferred losses
|
8 | 7 | |||||||
Increases (decreases) to carrying values resulting from net
deferred gains and losses:
|
|||||||||
Long term debt
|
$ | (61 | ) | $ | (84 | ) | |||
Accumulated other comprehensive income
|
103 | - |
144
145
Exchange Traded | Non-Exchange Traded | ||||||||||||||||||||||||||||||||||||||||||||
Interest Rate | Foreign Exchange | Interest Rate | |||||||||||||||||||||||||||||||||||||||||||
Futures Contracts | Interest | Rate Contracts | Forward Contracts | Caps | |||||||||||||||||||||||||||||||||||||||||
Options | Rate | Currency | and | ||||||||||||||||||||||||||||||||||||||||||
Purchased | Sold | Purchased | Swaps | Swaps | Purchased | Sold | Purchased | Sold | Floors | Total | |||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||||||
2004
|
|||||||||||||||||||||||||||||||||||||||||||||
Notional amount, 2003
|
$ | - | $ | - | $ | 1,900 | $ | 41,312 | $ | 16,538 | $ | 1,223 | $ | (594 | ) | $ | 174 | $ | - | $ | 6,627 | $ | 68,368 | ||||||||||||||||||||||
New contracts
|
- | - | - | - | - | 1,628 | (1,432 | ) | - | - | - | 3,060 | |||||||||||||||||||||||||||||||||
New contracts purchased from subsidiaries of HSBC
|
- | - | 3,491 | 29,607 | 11,457 | 17,988 | (8,778 | ) | 1,643 | - | 444 | 73,408 | |||||||||||||||||||||||||||||||||
Matured or expired contracts
|
- | - | (3,700 | ) | (7,568 | ) | (1,407 | ) | (14,343 | ) | 4,840 | (1,443 | ) | - | (2,691 | ) | (35,992 | ) | |||||||||||||||||||||||||||
Terminated contracts
|
- | - | - | (7,211 | ) | (5,333 | ) | - | - | - | - | - | (12,544 | ) | |||||||||||||||||||||||||||||||
In-substance
maturities(1)
|
- | - | - | - | - | (5,350 | ) | 5,350 | - | - | - | (10,700 | ) | ||||||||||||||||||||||||||||||||
Assignment of contracts to subsidiaries of HSBC
|
- | - | - | (10,887 | ) | (3,105 | ) | - | - | - | - | - | (13,992 | ) | |||||||||||||||||||||||||||||||
Notional amount, 2004
|
$ | - | $ | - | $ | 1,691 | $ | 45,253 | $ | 18,150 | $ | 1,146 | $ | (614 | ) | $ | 374 | $ | - | $ | 4,380 | $ | 71,608 | ||||||||||||||||||||||
Fair value, 2004
(3):
|
|||||||||||||||||||||||||||||||||||||||||||||
Fair value hedges
|
$ | - | $ | - | $ | - | $ | (46 | ) | $ | $ | - | $ | (2 | ) | $ | - | $ | - | $ | - | $ | (48 | ) | |||||||||||||||||||||
Cash flow hedges
|
- | - | - | 12 | 403 | 24 | - | - | - | - | 439 | ||||||||||||||||||||||||||||||||||
Net investment in foreign operations
|
- | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||
Non-hedging derivatives
|
- | - | - | (81 | ) | 3,670 | - | - | - | - | - | 3,589 | |||||||||||||||||||||||||||||||||
Total
|
$ | - | $ | - | $ | - | $ | (115 | ) | $ | 4,073 | $ | 24 | $ | (2 | ) | $ | - | $ | - | $ | - | $ | 3,980 | |||||||||||||||||||||
2003
|
|||||||||||||||||||||||||||||||||||||||||||||
Notional amount, 2002
|
$ | - | $ | - | $ | 3,400 | $ | 44,506 | $ | 11,661 | $ | 376 | $ | (2,525 | ) | $ | 159 | $ | - | $ | 7,221 | $ | 69,848 | ||||||||||||||||||||||
New contracts
|
600 | (600 | ) | - | 7,601 | 1,219 | 20,102 | (17,548 | ) | 906 | - | - | 48,576 | ||||||||||||||||||||||||||||||||
New contracts purchased from subsidiaries of HSBC
|
- | - | 3,385 | 25,369 | 10,399 | 3,144 | (642 | ) | 174 | - | 4,333 | 47,446 | |||||||||||||||||||||||||||||||||
Matured or expired contracts
|
- | - | (4,404 | ) | (15,137 | ) | (1,401 | ) | (3,190 | ) | 912 | (506 | ) | - | (4,927 | ) | (30,477 | ) | |||||||||||||||||||||||||||
Terminated contracts
|
- | - | (481 | ) | (11,984 | ) | (146 | ) | - | - | (559 | ) | - | - | (13,170 | ) | |||||||||||||||||||||||||||||
In-substance
maturities(1)
|
(600 | ) | 600 | - | - | - | (19,209 | ) | 19,209 | - | - | - | (39,618 | ) | |||||||||||||||||||||||||||||||
Assignment of contracts to subsidiaries of HSBC
|
- | - | - | (9,043 | ) | (5,194 | ) | - | - | - | - | - | (14,237 | ) | |||||||||||||||||||||||||||||||
Loss of shortcut
accounting(2):
|
|||||||||||||||||||||||||||||||||||||||||||||
Terminated contracts
|
- | - | - | (26,530 | ) | - | - | - | - | - | - | (26,530 | ) | ||||||||||||||||||||||||||||||||
New contracts
|
- | - | - | 26,530 | - | - | - | - | - | - | 26,530 | ||||||||||||||||||||||||||||||||||
Notional amount, 2003
|
$ | - | $ | - | $ | 1,900 | $ | 41,312 | $ | 16,538 | $ | 1,223 | $ | (594 | ) | $ | 174 | $ | - | $ | 6,627 | $ | 68,368 | ||||||||||||||||||||||
Fair value, 2003
|
|||||||||||||||||||||||||||||||||||||||||||||
(Restated)(3)
:
|
|||||||||||||||||||||||||||||||||||||||||||||
Fair value hedges
|
$ | - | $ | - | $ | - | $ | 138 | $ | 101 | $ | - | $ | (23 | ) | $ | - | $ | - | $ | - | $ | 216 | ||||||||||||||||||||||
Cash flow hedges
|
- | - | - | (147 | ) | 419 | 41 | - | - | - | - | 313 | |||||||||||||||||||||||||||||||||
Net investment in foreign operations
|
- | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||
Non-hedging derivatives
|
- | - | - | (162 | ) | 2,500 | - | - | - | - | - | 2,338 | |||||||||||||||||||||||||||||||||
Total
|
$ | - | $ | - | $ | - | $ | (171 | ) | $ | 3,020 | $ | 41 | $ | (23 | ) | $ | - | $ | - | $ | - | $ | 2,867 | |||||||||||||||||||||
146
Exchange Traded | Non-Exchange Traded | ||||||||||||||||||||||||||||||||||||||||||||
Interest Rate | Foreign Exchange | Interest Rate | |||||||||||||||||||||||||||||||||||||||||||
Futures Contracts | Interest | Rate Contracts | Forward Contracts | Caps | |||||||||||||||||||||||||||||||||||||||||
Options | Rate | Currency | and | ||||||||||||||||||||||||||||||||||||||||||
Purchased | Sold | Purchased | Swaps | Swaps | Purchased | Sold | Purchased | Sold | Floors | Total | |||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||||||
2002
|
|||||||||||||||||||||||||||||||||||||||||||||
Notional amount, 2001
|
$ | 1,419 | $ | (9,000 | ) | $ | 2,000 | $ | 30,483 | $ | 8,694 | $ | 109 | $ | (1,202 | ) | $ | 500 | $ | - | $ | 3,013 | $ | 56,420 | |||||||||||||||||||||
New contracts
|
23,113 | (8,218 | ) | 8,800 | 30,375 | 4,416 | 23,572 | (24,350 | ) | 968 | (39 | ) | 6,161 | 130,012 | |||||||||||||||||||||||||||||||
Matured or expired contracts
|
(7,932 | ) | 618 | (3,400 | ) | (10,385 | ) | (917 | ) | (1,609 | ) | 1,363 | (1,160 | ) | 39 | (1,945 | ) | (29,368 | ) | ||||||||||||||||||||||||||
Terminated contracts
|
- | - | (4,000 | ) | (5,967 | ) | (532 | ) | (30 | ) | - | (149 | ) | - | (8 | ) | (10,686 | ) | |||||||||||||||||||||||||||
In-substance
maturities(1)
|
(16,600 | ) | 16,600 | - | - | - | (21,665 | ) | 21,665 | - | - | - | (76,530 | ) | |||||||||||||||||||||||||||||||
Notional amount, 2002
|
$ | - | $ | - | $ | 3,400 | $ | 44,506 | $ | 11,661 | $ | 377 | $ | (2,524 | ) | $ | 159 | $ | - | $ | 7,221 | $ | 69,848 | ||||||||||||||||||||||
Fair value, 2002
(3):
|
|||||||||||||||||||||||||||||||||||||||||||||
Fair value hedges
|
$ | - | $ | - | $ | - | $ | 1,819 | $ | 22 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 1,841 | |||||||||||||||||||||||
Cash flow hedges
|
- | - | - | (514 | ) | 369 | - | - | - | - | - | (145 | ) | ||||||||||||||||||||||||||||||||
Net investment in foreign operations
|
- | - | - | - | - | 1 | (31 | ) | - | - | - | (30 | ) | ||||||||||||||||||||||||||||||||
Non-hedging derivatives
|
- | - | - | 5 | - | - | - | - | - | $ | 6 | 11 | |||||||||||||||||||||||||||||||||
Total
|
$ | - | $ | - | $ | - | $ | 1,310 | $ | 391 | $ | 1 | $ | (31 | ) | $ | - | $ | - | $ | 6 | $ | 1,677 | ||||||||||||||||||||||
(1) | Represent contracts terminated as the market execution technique of closing the transaction either (a) just prior to maturity to avoid delivery of the underlying instrument or (b) at the maturity of the underlying items being hedged. |
(2) | Under the Financial Accounting Standards Boards interpretations of SFAS 133, the shortcut method of accounting was no longer allowed for interest rate swaps which were outstanding at the time of the merger. During 2003, we restructured our interest rate swap portfolio to regain use of the shortcut method for a substantial number of our fair value hedges and to reduce the potential volatility of future earnings. |
(3) | (Bracketed) unbracketed amounts represent amounts to be (paid) received by us had these positions been closed out at the respective balance sheet date. Bracketed amounts do not necessarily represent risk of loss as the fair value of the derivative financial instrument and the items being hedged must be evaluated together. See Note 25, Fair Value of Financial Instruments, for further discussion of the relationship between the fair value of our assets and liabilities. |
147
Foreign Exchange | Interest Rate | |||||||||||||||||||||||
Interest | Rate Contracts | Forward | Other Risk | |||||||||||||||||||||
Rate | Currency | Contracts | Management | |||||||||||||||||||||
Swaps | Swaps | Purchased | Sold | Purchased | Instruments | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
2004
|
||||||||||||||||||||||||
United States
|
$ | 42,365 | $ | 17,543 | $ | 1,146 | $ | (599 | ) | $ | - | $ | 4,345 | |||||||||||
Canada
|
582 | - | - | (15 | ) | 374 | - | |||||||||||||||||
United Kingdom
|
2,306 | 607 | - | - | - | 35 | ||||||||||||||||||
$ | 45,253 | $ | 18,150 | $ | 1,146 | $ | (614 | ) | $ | 374 | $ | 4,380 | ||||||||||||
2003
|
||||||||||||||||||||||||
United States
|
$ | 39,653 | $ | 14,995 | $ | 1,223 | $ | (593 | ) | $ | - | $ | 6,595 | |||||||||||
Canada
|
405 | - | - | (1 | ) | 174 | - | |||||||||||||||||
United Kingdom
|
1,254 | 1,543 | - | - | - | 32 | ||||||||||||||||||
$ | 41,312 | $ | 16,538 | $ | 1,223 | $ | (594 | ) | $ | 174 | $ | 6,627 | ||||||||||||
2002
|
||||||||||||||||||||||||
United States
|
$ | 42,682 | $ | 10,211 | $ | 351 | $ | (2,524 | ) | $ | - | $ | 7,194 | |||||||||||
Canada
|
270 | - | - | - | 159 | - | ||||||||||||||||||
United Kingdom
|
1,554 | 1,450 | 26 | - | - | 27 | ||||||||||||||||||
$ | 44,506 | $ | 11,661 | $ | 377 | $ | (2,524 | ) | $ | 159 | $ | 7,221 | ||||||||||||
Interest | Foreign | |||||||||||
Rate | Currency | Exchange Rate | ||||||||||
Swaps | Swaps | Contracts | ||||||||||
(in millions) | ||||||||||||
Investment securities
|
$ | - | $ | - | $ | - | ||||||
Commercial paper, bank and other borrowings
|
2,306 | - | 1,200 | |||||||||
Long term debt
|
37,625 | 8,415 | - | |||||||||
Advances to foreign subsidiaries
|
- | - | 560 | |||||||||
Total items hedged using derivative financial instruments
|
$ | 39,931 | $ | 8,415 | $ | 1,760 | ||||||
148
2005 | 2006 | 2007 | 2008 | 2009 | 2010 | Thereafter | Total | ||||||||||||||||||||||||||
(dollars are in millions) | |||||||||||||||||||||||||||||||||
Pay a fixed rate/receive a floating rate:
|
|||||||||||||||||||||||||||||||||
Notional value
|
$ | 8,159 | $ | 7,662 | $ | 1,042 | $ | 306 | $ | 569 | $ | - | $ | 589 | $ | 18,327 | |||||||||||||||||
Weighted-average receive rate
|
2.75 | % | 1.65 | % | 2.09 | % | 2.46 | % | 4.19 | % | - | 5.21 | % | 2.37 | % | ||||||||||||||||||
Weighted-average pay rate
|
2.78 | 2.10 | 2.36 | 3.93 | 3.84 | - | 4.82 | 2.59 | |||||||||||||||||||||||||
Pay a floating rate/receive a fixed rate:
|
|||||||||||||||||||||||||||||||||
Notional value
|
$ | - | $ | - | $ | 1,847 | $ | 5,552 | $ | 4,833 | $ | 1,568 | $ | 13,156 | $ | 26,926 | |||||||||||||||||
Weighted-average receive rate
|
- | - | 2.94 | % | 3.49 | % | 4.05 | % | 4.05 | % | 4.87 | % | 4.26 | % | |||||||||||||||||||
Weighted-average pay rate
|
- | - | 2.14 | 2.25 | 2.49 | 1.90 | 2.39 | 2.32 | |||||||||||||||||||||||||
Total notional value
|
$ | 8,159 | $ | 7,662 | $ | 2,889 | $ | 5,828 | $ | 5,402 | $ | 1,568 | $ | 13,745 | $ | 45,253 | |||||||||||||||||
Total weighted-average rates on swaps:
|
|||||||||||||||||||||||||||||||||
Receive rate
|
2.75 | % | 1.65 | % | 2.63 | % | 3.44 | % | 4.06 | % | 4.05 | % | 4.88 | % | 3.49 | % | |||||||||||||||||
Pay rate
|
2.78 | 2.10 | 2.22 | 2.34 | 2.63 | 1.90 | 2.49 | 2.43 |
17. Income Taxes |
March 29 | January 1 | ||||||||||||||||
Year ended | through | through | Year ended | ||||||||||||||
December 31, | December 31, | March 28, | December 31, | ||||||||||||||
2004 | 2003 | 2003 | 2002 | ||||||||||||||
(Restated) | |||||||||||||||||
(in millions) | |||||||||||||||||
Provision for income taxes related to operations
|
$ | 1,000 | $ | 690 | $ | 182 | $ | 695 | |||||||||
Income taxes related to adjustments included in common
shareholders(s) equity:
|
|||||||||||||||||
Unrealized gains (losses) on investments and interest-only strip
receivables, net
|
(71 | ) | 105 | (13 | ) | 53 | |||||||||||
Unrealized gains (losses) on cash flow hedging instruments
|
61 | (9 | ) | 57 | (23 | ) | |||||||||||
Minimum pension liability
|
(2 | ) | - | - | (16 | ) | |||||||||||
Foreign currency translation adjustments
|
12 | - | (7 | ) | (49 | ) | |||||||||||
Exercise of stock based compensation
|
(18 | ) | (15 | ) | (2 | ) | (12 | ) | |||||||||
Total
|
$ | 982 | $ | 771 | $ | 217 | $ | 648 | |||||||||
149
March 29 | January 1 | |||||||||||||||
Year ended | through | through | Year ended | |||||||||||||
December 31, | December 31, | March 28, | December 31, | |||||||||||||
2004 | 2003 | 2003 | 2002 | |||||||||||||
(Restated) | ||||||||||||||||
(in millions) | ||||||||||||||||
Current
|
||||||||||||||||
United States
|
$ | 593 | $ | 688 | $ | 74 | $ | 731 | ||||||||
Foreign
|
59 | 85 | 19 | 83 | ||||||||||||
Total current
|
652 | 773 | 93 | 814 | ||||||||||||
Deferred
|
||||||||||||||||
United States
|
348 | (87 | ) | 91 | (125 | ) | ||||||||||
Foreign
|
- | 4 | (2 | ) | 6 | |||||||||||
Total deferred
|
348 | (83 | ) | 89 | (119 | ) | ||||||||||
Total income taxes
|
$ | 1,000 | $ | 690 | $ | 182 | $ | 695 | ||||||||
March 29 | January 1 | |||||||||||||||
Year ended | through | through | Year ended | |||||||||||||
December 31, | December 31, | March 28, | December 31, | |||||||||||||
2004 | 2003 | 2003 | 2002 | |||||||||||||
(Restated) | ||||||||||||||||
(in millions) | ||||||||||||||||
Deferred income tax provision (excluding the effects of other
components)
|
$ | 348 | $ | (83 | ) | $ | 89 | $ | (136 | ) | ||||||
Adjustment of valuation allowance
|
- | - | - | 13 | ||||||||||||
Change in operating loss carryforwards
|
- | - | - | 4 | ||||||||||||
Deferred income tax provision
|
$ | 348 | $ | (83 | ) | $ | 89 | $ | (119 | ) | ||||||
March 29 | January 1 | |||||||||||||||
Year ended | through | through | Year ended | |||||||||||||
December 31, | December 31, | March 28, | December 31, | |||||||||||||
2004 | 2003 | 2003 | 2002 | |||||||||||||
(Restated) | ||||||||||||||||
(in millions) | ||||||||||||||||
United States
|
$ | 2,786 | $ | 1,801 | $ | 379 | $ | 1,932 | ||||||||
Foreign
|
154 | 246 | 49 | 321 | ||||||||||||
Total income before income taxes
|
$ | 2,940 | $ | 2,047 | $ | 428 | $ | 2,253 | ||||||||
150
March 29 | January 1 | ||||||||||||||||
Year ended | through | through | Year ended | ||||||||||||||
December 31, | December 31, | March 28, | December 31, | ||||||||||||||
2004 | 2003 | 2003 | 2002 | ||||||||||||||
(Restated) | |||||||||||||||||
(in millions) | |||||||||||||||||
Statutory federal income tax rate
|
35.0 | % | 35.0 | % | 35.0 | % | 35.0 | % | |||||||||
Increase (decrease) in rate resulting from:
|
|||||||||||||||||
State and local taxes, net of federal benefit
|
1.4 | 1.4 | 1.9 | 1.4 | |||||||||||||
Tax credits
|
(2.9 | ) | (3.0 | ) | (5.1 | ) | (3.8 | ) | |||||||||
Noncurrent tax requirements
|
- | (1.5 | ) | (3.0 | ) | (2.2 | ) | ||||||||||
Nondeductible acquisition costs
|
- | - | 11.0 | - | |||||||||||||
Other
|
.5 | 1.8 | 2.7 | .5 | |||||||||||||
Effective tax rate
|
34.0 | % | 33.7 | % | 42.5 | % | 30.9 | % | |||||||||
151
At December 31, | ||||||||
2004 | 2003 | |||||||
(Restated) | ||||||||
(in millions) | ||||||||
Deferred Tax Liabilities
|
||||||||
Intangibles
|
$ | 934 | $ | 1,058 | ||||
Receivables sold
|
413 | 793 | ||||||
Fee income
|
375 | 475 | ||||||
Receivables
|
231 | 337 | ||||||
Deferred loan origination costs
|
189 | 91 | ||||||
Leveraged lease transactions, net
|
129 | 202 | ||||||
Other
|
191 | 152 | ||||||
Total deferred tax liabilities
|
2,462 | 3,108 | ||||||
Deferred Tax Assets
|
||||||||
Credit loss reserves
|
1,497 | 2,035 | ||||||
Market value adjustment
|
214 | 175 | ||||||
Debt
|
162 | 486 | ||||||
Other
|
470 | 539 | ||||||
Total deferred tax assets
|
2,343 | 3,235 | ||||||
Valuation allowance
|
(28 | ) | - | |||||
Total deferred tax assets net of valuation allowance
|
2,315 | 3,235 | ||||||
Net deferred tax liability (asset)
|
$ | 147 | $ | (127 | ) | |||
152
December 31, | December 31, | March 28, | December 31, | December 31, | |||||||||||||||||
2004 | 2003 | 2003 | 2002 | 2001 | |||||||||||||||||
(Successor) | (Successor) | (Predecessor) | (Predecessor) | ||||||||||||||||||
(Restated) | (Predecessor) | ||||||||||||||||||||
(in millions) | |||||||||||||||||||||
Unrealized gains (losses) on cash flow hedging instruments
|
$ | 119 | $ | (11 | ) | $ | (636 | ) | $ | (737 | ) | $ | (699 | ) | |||||||
Unrealized gains on investments and interest-only strip
receivables:
|
|||||||||||||||||||||
Gross unrealized gains
|
88 | 273 | 462 | 500 | 352 | ||||||||||||||||
Income tax expense
|
34 | 105 | 168 | 181 | 128 | ||||||||||||||||
Net unrealized gains
|
54 | 168 | 294 | 319 | 224 | ||||||||||||||||
Minimum pension liability
|
(4 | ) | - | (30 | ) | (30 | ) | - | |||||||||||||
Foreign currency translation adjustments
|
474 | 286 | (271 | ) | (247 | ) | (257 | ) | |||||||||||||
Total accumulated other comprehensive income (loss)
|
$ | 643 | $ | 443 | $ | (643 | ) | $ | (695 | ) | $ | (732 | ) | ||||||||
Tax | |||||||||||||
(Expense) | |||||||||||||
Before-Tax | Benefit | Net-of-Tax | |||||||||||
(in millions) | |||||||||||||
Year Ended December 31, 2002 (Predecessor)
|
|||||||||||||
Unrealized gains (losses) on cash flow hedging instruments:
|
|||||||||||||
Net losses arising during the period
|
$ | (712 | ) | $ | 261 | $ | (451 | ) | |||||
Less: Reclassification adjustment for losses realized in net
income
|
652 | (238 | ) | 414 | |||||||||
Net losses on cash flow hedging instruments
|
(60 | ) | 23 | (37 | ) | ||||||||
Unrealized gains (losses) on investments and interest-only strip
receivables:
|
|||||||||||||
Net unrealized holding gains arising during the period
|
156 | (55 | ) | 101 | |||||||||
Less: Reclassification adjustment for gains realized in net
income
|
(7 | ) | 2 | (5 | ) | ||||||||
Net unrealized gains on investments and interest-only strip
receivables
|
149 | (53 | ) | 96 | |||||||||
Minimum pension liability
|
(47 | ) | 16 | (31 | ) | ||||||||
Foreign currency translation adjustments
|
(40 | ) | 49 | 9 | |||||||||
Other comprehensive income
|
$ | 2 | $ | 35 | $ | 37 | |||||||
153
Tax | |||||||||||||
(Expense) | |||||||||||||
Before-Tax | Benefit | Net-of-Tax | |||||||||||
(in millions) | |||||||||||||
January 1 through March 28, 2003 (Predecessor)
|
|||||||||||||
Unrealized gains (losses) on cash flow hedging instruments:
|
|||||||||||||
Net gains arising during the period
|
$ | 29 | $ | (10 | ) | $ | 19 | ||||||
Less: Reclassification adjustment for losses realized in net
income
|
129 | (47 | ) | 82 | |||||||||
Net gains on cash flow hedging instruments
|
158 | (57 | ) | 101 | |||||||||
Reclassification adjustment for gains realized in net income on
investments and interest-only strip receivables
|
(38 | ) | 13 | (25 | ) | ||||||||
Foreign currency translation adjustments
|
(31 | ) | 7 | (24 | ) | ||||||||
Other comprehensive income
|
$ | 89 | $ | (37 | ) | $ | 52 | ||||||
March 29 through December 31, 2003 (Successor)
(Restated)
|
|||||||||||||
Unrealized gains (losses) on cash flow hedging instruments:
|
|||||||||||||
Net gains arising during the period
|
$ | (41 | ) | $ | 19 | $ | (22 | ) | |||||
Less: Reclassification adjustment for losses realized in net
income
|
21 | (10 | ) | 11 | |||||||||
Net gains on cash flow hedging instruments
|
(20 | ) | 9 | (11 | ) | ||||||||
Unrealized gains (losses) on investments and interest-only strip
receivables:
|
|||||||||||||
Net unrealized holding gains arising during the period
|
290 | (111 | ) | 179 | |||||||||
Less: Reclassification adjustment for gains realized in net
income
|
(17 | ) | 6 | (11 | ) | ||||||||
Net unrealized gains on investments and interest-only strip
receivables
|
273 | (105 | ) | 168 | |||||||||
Foreign currency translation adjustments
|
286 | - | 286 | ||||||||||
Other comprehensive income
|
$ | 539 | $ | (96 | ) | $ | 443 | ||||||
Year Ended December 31, 2004 (Successor)
|
|||||||||||||
Unrealized gains (losses) on cash flow hedging instruments:
|
|||||||||||||
Net gains arising during the period
|
$ | 106 | $ | (34 | ) | $ | 72 | ||||||
Less: Reclassification adjustment for losses realized in net
income
|
85 | (27 | ) | 58 | |||||||||
Net gains on cash flow hedging instruments
|
191 | (61 | ) | 130 | |||||||||
Unrealized gains (losses) on investments and interest-only strip
receivables:
|
|||||||||||||
Net unrealized holding losses arising during the period
|
(173 | ) | 67 | (106 | ) | ||||||||
Less: Reclassification adjustment for gains realized in net
income
|
(12 | ) | 4 | (8 | ) | ||||||||
Net unrealized losses on investments and interest-only strip
receivables
|
(185 | ) | 71 | (114 | ) | ||||||||
Minimum pension liability
|
(6 | ) | 2 | (4 | ) | ||||||||
Foreign currency translation adjustments
|
200 | (12 | ) | 188 | |||||||||
Other comprehensive income
|
$ | 200 | $ | | $ | 200 | |||||||
154
At December 31, | |||||||||
2004 | 2003 | ||||||||
(in millions) | |||||||||
Assets, (Liabilities) and Equity:
|
|||||||||
Derivative financial assets, net
|
$ | 3,297 | $ | 1,789 | |||||
Other assets
|
604 | 1 | |||||||
Due to affiliates
|
(13,789 | ) | (7,589 | ) | |||||
Other liabilities
|
(168 | ) | (26 | ) | |||||
Preferred stock
|
1,100 | 1,100 | |||||||
Income/(Expense):
|
|||||||||
Interest expense on borrowings from HSBC and subsidiaries
|
$ | (343 | ) | $ | (73 | ) | |||
Interest income on HSBC USA, Inc. advances
|
5 | - | |||||||
HSBC Bank USA, National Association:
|
|||||||||
Real estate secured servicing revenues
|
13 | - | |||||||
Real estate secured sourcing, underwriting and pricing revenues
|
4 | - | |||||||
Gain on bulk sale of domestic private label receivable portfolio
|
663 | - | |||||||
Gain on daily sale of domestic private label receivable
originations
|
3 | - | |||||||
Gain on sale of real estate secured and MasterCard/ Visa
receivables
|
36 | 16 | |||||||
Other servicing, processing, origination and support revenues
|
19 | - | |||||||
Support services from HSBC affiliates
|
(750 | ) | - | ||||||
HTSU:
|
|||||||||
Rental revenue
|
33 | - | |||||||
Administrative services revenue
|
18 | - | |||||||
Other income from HSBC affiliates
|
3 | - |
155
(dollars are in millions) | |||
Junior Subordinated Notes:
|
|||
Principal balance
|
$284 | ||
Redeemable by issuer
|
September 26, 2008 | ||
Stated maturity
|
November 15, 2033 | ||
Preferred Securities:
|
|||
Rate
|
6.375% | ||
Face value
|
$275 | ||
Issue date
|
September 2003 |
156
157
2004 | 2003 | |||||||||||||||
Weighted- | Weighted- | |||||||||||||||
HSBC | Average | HSBC | Average | |||||||||||||
Ordinary | Price per | Ordinary | Price per | |||||||||||||
Shares | Share | Shares | Share | |||||||||||||
Outstanding at beginning of year
|
4,069,800 | $ | 15.31 | - | $ | - | ||||||||||
Granted
|
2,638,000 | 14.37 | 4,069,800 | 15.31 | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Transferred
|
(462,000 | ) | 14.69 | - | - | |||||||||||
Expired or canceled
|
- | - | - | - | ||||||||||||
Outstanding at end of year
|
6,245,800 | 14.96 | 4,069,800 | 15.31 | ||||||||||||
Exercisable at end of year
|
- | $ | - | - | $ | - | ||||||||||
Weighted-average fair value of options granted
|
$ | 2.68 | $ | 4.74 | ||||||||||||
Options Outstanding | Options Exercisable | |||||||||||||||||||
Weighted- | Weighted- | Weighted- | ||||||||||||||||||
Average | Average | Average | ||||||||||||||||||
Range of | Number | Remaining | Exercise | Number | Exercise | |||||||||||||||
Exercise Prices | Outstanding | Life | Price | Outstanding | Price | |||||||||||||||
$12.51 - $15.00
|
2,336,000 | 9.34 | $ | 14.37 | - | $ | - | |||||||||||||
$15.01 - $17.50
|
3,909,800 | 8.85 | 15.31 | - | - |
2004 | 2003 | |||
Risk-free interest rate
|
4.9% | 5.27% | ||
Expected
life(1)
|
6.9 years | 5 years | ||
Expected volatility
|
25.00% | 30.00% |
158
2004 | 2003 | 2002 | ||||||||||||||||||||||
Weighted- | Weighted- | Weighted- | ||||||||||||||||||||||
Average | Average | Average | ||||||||||||||||||||||
Price per | Price per | Price per | ||||||||||||||||||||||
Shares | Share | Shares | Share | Shares | Share | |||||||||||||||||||
Outstanding at beginning of year
|
45,194,343 | $ | 14.76 | 19,850,371 | $ | 36.80 | 17,750,284 | $ | 37.19 | |||||||||||||||
Granted
|
- | - | - | - | 2,933,600 | 29.59 | ||||||||||||||||||
Exercised
|
(5,780,935 | ) | 8.43 | (439,087 | ) | 11.04 | (730,977 | ) | 15.36 | |||||||||||||||
Expired or canceled
|
(30,094 | ) | 10.66 | (231,557 | ) | 53.28 | (102,536 | ) | 49.88 | |||||||||||||||
Outstanding at March 28, 2003
|
- | - | 19,179,727 | 37.20 | - | - | ||||||||||||||||||
Conversion to HSBC ordinary shares
|
- | - | 51,305,796 | 13.90 | - | - | ||||||||||||||||||
Exercised
|
- | - | (4,749,726 | ) | 5.00 | - | - | |||||||||||||||||
Expired or canceled
|
- | - | (1,361,727 | ) | 16.49 | - | - | |||||||||||||||||
Outstanding at end of year
|
39,383,314 | $ | 15.69 | 45,194,343 | $ | 14.76 | 19,850,371 | $ | 36.80 | |||||||||||||||
Exercisable at end of year
|
36,499,789 | $ | 16.09 | 39,743,144 | $ | 15.32 | 13,184,371 | $ | 33.80 | |||||||||||||||
Weighted-average fair value of options granted
|
$ | - | $ | - | $ | 11.57 | ||||||||||||||||||
Options Outstanding | Options Exercisable | |||||||||||||||||||
Weighted- | Weighted- | Weighted- | ||||||||||||||||||
Average | Average | Average | ||||||||||||||||||
Range of | Number | Remaining | Exercise | Number | Exercise | |||||||||||||||
Exercise Prices | Outstanding | Life | Price | Outstanding | Price | |||||||||||||||
$4.01 - $5.00
|
12,793 | 3.43 | $ | 1.70 | 12,793 | $ | 1.70 | |||||||||||||
$5.01 - $10.00
|
1,607,664 | 1.82 | 7.93 | 1,607,664 | 7.93 | |||||||||||||||
$10.01 - $12.50
|
8,374,289 | 7.01 | 10.77 | 5,490,764 | 10.83 | |||||||||||||||
$12.51 - $15.00
|
9,123,601 | 3.46 | 14.11 | 9,123,601 | 14.11 | |||||||||||||||
$15.01 - $17.50
|
6,234,187 | 4.64 | 16.95 | 6,234,187 | 16.95 | |||||||||||||||
$17.51 - $20.00
|
6,459,458 | 5.84 | 18.41 | 6,459,458 | 18.41 | |||||||||||||||
$20.01 - $25.00
|
7,571,322 | 6.87 | 21.37 | 7,571,322 | 21.37 |
159
2002 | ||||
Risk-free interest rate
|
3. | 17% | ||
Expected dividend yield
|
3. | 43 | ||
Expected life
|
5 years | |||
Expected volatility
|
55. | 4% |
March 29 | |||||||||
Year ended | through | ||||||||
December 31, | December 31, | ||||||||
2004 | 2003 | ||||||||
RSRs awarded
|
2,996,878 | 5,893,889 | |||||||
Weighted-average fair market value per share
|
$ | 15.09 | $ | 12.43 | |||||
RSRs outstanding at December 31
|
7,030,688 | 5,893,889 | |||||||
Compensation cost: (in millions)
|
|||||||||
Pre-tax
|
$ | 17 | $ | 9 | |||||
After-tax
|
11 | 6 |
2004 | 2003 | 2002 | |||||||||||
RSRs awarded
|
- | 134,552 | 1,711,661 | ||||||||||
Weighted-average fair market value per share
|
$ | - | $ | 27.11 | $ | 34.19 | |||||||
RSRs outstanding at December 31
|
2,238,628 | 2,512,242 | 4,740,827 | ||||||||||
Compensation cost: (in millions)
|
|||||||||||||
Pre-tax
|
$ | 8 | $ | 23 | $ | 57 | |||||||
After-tax
|
5 | 15 | 36 |
160
2004 | 2003 | |||||||||||||||
HSBC | Fair value per | HSBC | Fair value per | |||||||||||||
ordinary | share of | ordinary | share of | |||||||||||||
shares granted | shares granted | shares granted | shares granted | |||||||||||||
3 year vesting period
|
1,124,776 | $ | 3.44 | 2,810,598 | $ | 3.19 | ||||||||||
5 year vesting period
|
303,981 | 3.80 | 903,171 | 3.28 |
2004 | 2003 | |||
Risk-free interest rate
|
4.9% | 4.07% | ||
Expected life
|
3 or 5 years | 3 or 5 years | ||
Expected volatility
|
25.00% | 30.00% |
22. | Pension and Other Postretirement Benefits |
Year ended | March 29 through | January 1 through | Year ended | |||||||||||||
December 31, 2004 | December 31, 2003 | March 28, 2003 | December 31, 2002 | |||||||||||||
(in millions) | ||||||||||||||||
Service cost benefits earned during the period
|
$ | 55 | $ | 36 | $ | 11 | $ | 33 | ||||||||
Interest cost on projected benefit obligation
|
53 | 35 | 5 | 24 | ||||||||||||
Expected return on assets
|
(91 | ) | (49 | ) | (16 | ) | (67 | ) | ||||||||
Amortization of prior service cost
|
1 | 1 | - | - | ||||||||||||
Recognized losses
|
(5 | ) | - | 14 | 22 | |||||||||||
Pension expense
|
$ | 13 | $ | 23 | $ | 14 | $ | 12 | ||||||||
161
2004 | 2003 | 2002 | ||||||||||
Discount
rate(1)
|
6.25 | % | 6.50 | % | 7.5 | % | ||||||
Salary increase assumption
|
3.75 | 4.0 | 4.0 | |||||||||
Expected long-term rate of return on plan assets
|
8.75 | 8.0 | 8.0 |
(1) | The discount rate used for the period January 1 through March 28, 2003 was 6.75%. |
At | ||||||||
December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Funded status
|
$ | 40 | $ | (53 | ) | |||
Unrecognized net actuarial gain
|
64 | 148 | ||||||
Unamortized prior service cost
|
(6 | ) | (6 | ) | ||||
Accrued pension liability
|
$ | 98 | $ | 89 | ||||
Year ended | ||||||||
December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Fair value of plan assets at beginning of year
|
$ | 1,072 | $ | 838 | ||||
Actual return on plan assets
|
102 | 278 | ||||||
Foreign currency exchange rate changes
|
11 | 16 | ||||||
Employer contributions
|
3 | - | ||||||
Benefits paid
|
(66 | ) | (60 | ) | ||||
Fair value of plan assets at end of year
|
$ | 1,122 | $ | 1,072 | ||||
162
Percentage of | ||||||||||||
Plan Assets at | ||||||||||||
Target | December 31, | |||||||||||
Allocation | ||||||||||||
2005 | 2004 | 2003 | ||||||||||
Equity securities
|
78 | % | 77 | % | 77 | % | ||||||
Debt securities
|
21 | 21 | 21 | |||||||||
Other
|
1 | 2 | 2 | |||||||||
- | - | - | ||||||||||
Total
|
100 | % | 100 | % | 100 | % | ||||||
Year ended | ||||||||
December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Projected benefit obligation at beginning of year
|
$ | 1,019 | $ | 828 | ||||
Service cost
|
55 | 46 | ||||||
Interest cost
|
53 | 41 | ||||||
Actuarial gains
|
91 | 142 | ||||||
Foreign currency exchange rate changes
|
10 | 16 | ||||||
Plan amendments
|
- | 6 | ||||||
Benefits paid
|
(66 | ) | (60 | ) | ||||
Projected benefit obligation at end of year
|
$ | 1,162 | $ | 1,019 | ||||
163
(in millions) | ||||
2005
|
$ | 61 | ||
2006
|
56 | |||
2007
|
61 | |||
2008
|
67 | |||
2009
|
70 | |||
2010-2014
|
411 |
2004 | 2003 | 2002 | ||||||||||
Discount rate
|
6.00 | % | 6.25 | % | 6.75 | % | ||||||
Salary increase assumption
|
3.75 | 3.75 | 4.00 |
March 29 | January 1 | |||||||||||||||
Year ended | through | through | Year ended | |||||||||||||
December 31, | December 31, | March 28, | December 31, | |||||||||||||
2004 | 2003 | 2003 | 2002 | |||||||||||||
(in millions) | ||||||||||||||||
Service cost benefits earned during the period
|
$ | 4 | $ | 3 | $ | 1 | $ | 4 | ||||||||
Interest cost
|
13 | 10 | 1 | 6 | ||||||||||||
Expected return on assets
|
- | - | 2 | 7 | ||||||||||||
Amortization of prior service cost
|
- | - | - | (2 | ) | |||||||||||
Recognized (gains) losses
|
- | - | - | (1 | ) | |||||||||||
Net periodic postretirement benefit cost
|
$ | 17 | $ | 13 | $ | 4 | $ | 14 | ||||||||
164
2004 | 2003 | 2002 | ||||||||||
Discount rate
|
6.25 | % | 6.50 | % | 7.5 | % | ||||||
Salary increase assumption
|
3.75 | 4.0 | 4.0 |
(1) | The discount rate used for the period January 1 through March 28, 2003 was 6.75%. |
Year ended | ||||||||
December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Accumulated benefit obligation at beginning of year
|
$ | 252 | $ | 244 | ||||
Service cost
|
4 | 4 | ||||||
Interest cost
|
13 | 11 | ||||||
Foreign currency exchange rate changes
|
1 | 2 | ||||||
Actuarial losses
|
(5 | ) | 8 | |||||
Benefits paid
|
(14 | ) | (17 | ) | ||||
Accumulated benefit obligation at end of year
|
$ | 251 | $ | 252 | ||||
At | ||||||||
December 31, | ||||||||
2004 | 2003 | |||||||
(in millions) | ||||||||
Funded status
|
$ | 254 | $ | 252 | ||||
Unamortized prior service cost
|
(3 | ) | - | |||||
Unrecognized net actuarial (loss) gain
|
9 | 3 | ||||||
Unamortized transition obligation
|
- | - | ||||||
Accrued postretirement benefit obligation
|
$ | 260 | $ | 255 | ||||
(in millions) | ||||
2005
|
$ | 16 | ||
2006
|
18 | |||
2007
|
19 | |||
2008
|
20 | |||
2009
|
20 | |||
2010-2014
|
107 |
165
2004 | 2003 | 2002 | ||||||||||
Discount rate
|
6.00 | % | 6.25 | % | 6.75 | % | ||||||
Salary increase assumption
|
3.75 | 3.75 | 4.00 |
One Percent | One Percent | |||||||
Increase | Decrease | |||||||
(in millions) | ||||||||
Effect on total of service and interest cost components
|
$ | .6 | $ | (.5 | ) | |||
Effect on postretirement benefit obligation
|
8 | (8 | ) |
23. Business Segments |
166
Managed | ||||||||||||||||||||||||||||||||
Credit | Adjustments/ | Basis | Owned Basis | |||||||||||||||||||||||||||||
Card | Inter- | All | Reconciling | Consolidated | Securitization | Consolidated | ||||||||||||||||||||||||||
Consumer | Services | national | Other | Items | Totals | Adjustments | Totals | |||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||||||
Year Ended December 31, 2004
|
||||||||||||||||||||||||||||||||
Net interest income
|
$ | 7,699 | $ | 2,070 | $ | 797 | $ | (309 | ) | $ | - | $ | 10,257 | $ | (2,455 | )(6) | $ | 7,802 | ||||||||||||||
Securitization revenue
|
(1,433 | ) | (338 | ) | (88 | ) | (145 | ) | - | (2,004 | ) | 3,012 | (6) | 1,008 | ||||||||||||||||||
Fee and other income, excluding gain on sale of domestic private
label credit card receivables
|
638 | 1,731 | 503 | 1,412 | (137 | )(2) | 4,147 | (745 | )(6) | 3,402 | ||||||||||||||||||||||
Gain on bulk sale of domestic private label credit card
receivables
|
683 | - | - | (20 | ) | - | 663 | - | 663 | |||||||||||||||||||||||
Intersegment revenues
|
101 | 25 | 15 | (4 | ) | (137 | )(2) | - | - | - | ||||||||||||||||||||||
Provision for credit losses
|
2,575 | 1,625 | 336 | (16 | ) | 2 | (3) | 4,522 | (188 | )(6) | 4,334 | |||||||||||||||||||||
Depreciation and amortization
|
13 | 53 | 34 | 383 | - | 483 | - | 483 | ||||||||||||||||||||||||
Total costs and expenses
|
2,528 | 1,238 | 726 | 1,109 | - | 5,601 | - | 5,601 | ||||||||||||||||||||||||
Income tax expense (benefit)
|
915 | 216 | 53 | (133 | ) | (51 | )(4) | 1,000 | - | 1,000 | ||||||||||||||||||||||
Net income
|
1,563 | 380 | 95 | (10 | ) | (88 | ) | 1,940 | - | 1,940 | ||||||||||||||||||||||
Operating net
income(1)
|
1,247 | 381 | 95 | 3 | (88 | ) | 1,638 | - | 1,638 | |||||||||||||||||||||||
Receivables
|
87,839 | 19,670 | 13,263 | 308 | - | 121,080 | (14,225 | )(8) | 106,855 | |||||||||||||||||||||||
Assets
|
89,809 | 20,049 | 14,236 | 28,921 | (8,600 | )(5) | 144,415 | (14,225 | )(8) | 130,190 | ||||||||||||||||||||||
Expenditures for long-lived
assets(7)
|
18 | 4 | 20 | 54 | - | 96 | - | 96 | ||||||||||||||||||||||||
167
Managed | ||||||||||||||||||||||||||||||||
Credit | Adjustments/ | Basis | Owned Basis | |||||||||||||||||||||||||||||
Card | Inter- | All | Reconciling | Consolidated | Securitization | Consolidated | ||||||||||||||||||||||||||
Consumer | Services | national | Other | Items | Totals | Adjustments | Totals | |||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||||||
Year Ended December 31, 2003 (restated)
|
||||||||||||||||||||||||||||||||
Net interest income
|
$ | 7,333 | $ | 1,954 | $ | 753 | $ | 148 | $ | - | $ | 10,188 | $ | (2,874 | )(6) | $ | 7,314 | |||||||||||||||
Securitization revenue
|
337 | (6 | ) | 17 | (201 | ) | - | 147 | 1,314 | (6) | 1,461 | |||||||||||||||||||||
Fee and other income
|
664 | 1,537 | 380 | 1,139 | (147 | )(2) | 3,573 | (715 | )(6) | 2,858 | ||||||||||||||||||||||
Intersegment revenues
|
107 | 30 | 12 | (2 | ) | (147 | )(2) | - | - | - | ||||||||||||||||||||||
Provision for credit losses
|
4,275 | 1,598 | 359 | 3 | 7 | (3) | 6,242 | (2,275 | )(6) | 3,967 | ||||||||||||||||||||||
Depreciation and amortization
|
14 | 52 | 30 | 295 | - | 391 | - | 391 | ||||||||||||||||||||||||
HSBC acquisition related costs incurred by HSBC Finance
Corporation
|
- | - | - | 198 | - | 198 | - | 198 | ||||||||||||||||||||||||
Total costs and expenses
|
2,358 | 1,099 | 530 | 1,204 | - | 5,191 | - | 5,191 | ||||||||||||||||||||||||
Income tax expense (benefit)
|
631 | 287 | 90 | (80 | ) | (56 | )(4) | 872 | - | 872 | ||||||||||||||||||||||
Net income
|
1,061 | 500 | 170 | (30 | ) | (98 | ) | 1,603 | - | 1,603 | ||||||||||||||||||||||
Operating net
income(1)
|
1,061 | 500 | 170 | 137 | (98 | ) | 1,770 | - | 1,770 | |||||||||||||||||||||||
Receivables
|
87,104 | 19,552 | 11,003 | 920 | - | 118,579 | (26,201 | )(8) | 92,378 | |||||||||||||||||||||||
Assets
|
89,791 | 22,505 | 11,923 | 29,754 | (8,720 | )(5) | 145,253 | (26,201 | )(8) | 119,052 | ||||||||||||||||||||||
Expenditures for long-lived
assets(7)
|
30 | 3 | 18 | 83 | - | 134 | - | 134 | ||||||||||||||||||||||||
Year Ended December 31, 2002
|
||||||||||||||||||||||||||||||||
Net interest income
|
$ | 6,976 | $ | 1,768 | $ | 641 | $ | (48 | ) | $ | - | $ | 9,337 | $ | (2,683 | )(6) | $ | 6,654 | ||||||||||||||
Securitization revenue
|
597 | 61 | 47 | - | - | 705 | 1,429 | (6) | 2,134 | |||||||||||||||||||||||
Fee and other income, excluding loss on disposition of
Thrift.
|
644 | 1,320 | 371 | 911 | (187 | )(2) | 3,059 | (669 | )(6) | 2,390 | ||||||||||||||||||||||
Loss on disposition of Thrift.
|
378 | - | - | - | - | 378 | - | 378 | ||||||||||||||||||||||||
Intersegment revenues
|
145 | 34 | 10 | (2 | ) | (187 | )(2) | - | - | - | ||||||||||||||||||||||
Provision for credit losses
|
3,903 | 1,428 | 280 | 64 | (20 | )(3) | 5,655 | (1,923 | )(6) | 3,732 | ||||||||||||||||||||||
Depreciation and amortization
|
18 | 60 | 24 | 131 | - | 233 | - | 233 | ||||||||||||||||||||||||
Settlement charge and related expenses
|
525 | - | - | - | - | 525 | - | 525 | ||||||||||||||||||||||||
Total costs and expenses
|
2,569 | 1,054 | 456 | 736 | - | 4,815 | - | 4,815 | ||||||||||||||||||||||||
Income tax expense (benefit)
|
520 | 249 | 90 | (103 | ) | (61 | )(4) | 695 | - | 695 | ||||||||||||||||||||||
Net income
|
838 | 414 | 231 | 181 | (106 | ) | 1,558 | - | 1,558 | |||||||||||||||||||||||
Operating net
income(1)
|
1,411 | 414 | 231 | 181 | (106 | ) | 2,131 | - | 2,131 | |||||||||||||||||||||||
Receivables
|
79,448 | 18,071 | 8,769 | 1,208 | - | 107,496 | (24,934 | )(8) | 82,562 | |||||||||||||||||||||||
Assets
|
82,685 | 21,079 | 10,011 | 17,837 | (8,818 | )(5) | 122,794 | (24,934 | )(8) | 97,860 | ||||||||||||||||||||||
Expenditures for long-lived
assets(7)
|
30 | 1 | 29 | 113 | - | 173 | - | 173 | ||||||||||||||||||||||||
(1) | This non-GAAP financial measure is provided for comparison of our operating trends only and should be read in conjunction with our owned basis GAAP financial information. Operating net income in 2004 excludes the gain on the bulk sale of our domestic private label credit card receivables of $423 million (after-tax) and the impact of the adoption of FFIEC charge-off policies for the domestic private label and MasterCard/ Visa credit card portfolios of $121 million (after-tax). In 2003, operating net income excludes $167 million (after-tax) of HSBC acquisition related costs and other merger related items incurred by HSBC Finance Corporation. In 2002, operating net income excludes the $333 million (after-tax) for the settlement charge and related expenses and the loss of $240 million (after-tax) from the disposition of Thrift assets and deposits. See Basis of Reporting for additional discussion on the use of non-GAAP financial measures. |
(2) | Eliminates intersegment revenues. |
(3) | Eliminates bad debt recovery sales between operating segments. |
(4) | Tax benefit associated with items comprising adjustments/reconciling items. |
168
(5) | Eliminates investments in subsidiaries and intercompany borrowings. |
(6) | Reclassifies net interest income, fee income and provision for credit losses relating to securitized receivables to other revenues. |
(7) | Includes goodwill associated with purchase business combinations other than the HSBC merger as well as capital expenditures. |
(8) | Represents receivables serviced with limited recourse. |
24. Commitments and Contingent Liabilities |
Minimum | Minimum | |||||||||||
Rental | Sublease | |||||||||||
Year ending December 31, | Payments | Income | Net | |||||||||
(in millions) | ||||||||||||
2005
|
$ | 187 | $ | 77 | $ | 110 | ||||||
2006
|
141 | 42 | 99 | |||||||||
2007
|
125 | 39 | 86 | |||||||||
2008
|
104 | 35 | 69 | |||||||||
2009
|
76 | 23 | 53 | |||||||||
Thereafter
|
182 | 11 | 171 | |||||||||
Net minimum lease commitments
|
$ | 815 | $ | 227 | $ | 588 | ||||||
25. Fair Value of Financial Instruments |
169
At December 31, | ||||||||||||||||||||||||
2004 | 2003 | |||||||||||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||||||||||
Value | Fair Value | Difference | Value | Fair Value | Difference | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Cash
|
$ | 392 | $ | 392 | $ | - | $ | 463 | $ | 463 | $ | - | ||||||||||||
Securities purchased under agreements to resell
|
2,651 | 2,651 | - | - | - | - | ||||||||||||||||||
Securities
|
4,327 | 4,327 | - | 11,073 | 11,073 | - | ||||||||||||||||||
Receivables
|
104,815 | 105,314 | 499 | 91,027 | 91,597 | 570 | ||||||||||||||||||
Due from affiliates
|
604 | 604 | - | - | - | - | ||||||||||||||||||
Derivative financial assets
|
4,049 | 4,049 | - | 3,016 | 3,016 | - | ||||||||||||||||||
Total assets
|
116,838 | 117,337 | 499 | 105,579 | 106,149 | 570 | ||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||
Deposits
|
(47 | ) | (47 | ) | - | (232 | ) | (233 | ) | (1 | ) | |||||||||||||
Commercial paper, bank and other borrowings
|
(9,013 | ) | (9,013 | ) | - | (9,122 | ) | (9,122 | ) | - | ||||||||||||||
Due to affiliates
|
(13,789 | ) | (13,819 | ) | (30 | ) | (7,589 | ) | (7,603 | ) | (14 | ) | ||||||||||||
Long term debt
|
(85,378 | ) | (86,752 | ) | (1,374 | ) | (79,632 | ) | (80,566 | ) | (924 | ) | ||||||||||||
Insurance policy and claim reserves
|
(1,303 | ) | (1,370 | ) | (67 | ) | (1,258 | ) | (1,255 | ) | 3 | |||||||||||||
Derivative financial liabilities
|
(70 | ) | (70 | ) | - | (149 | ) | (149 | ) | - | ||||||||||||||
Total liabilities
|
(109,600 | ) | (111,071 | ) | (1,471 | ) | (97,982 | ) | (98,918 | ) | (936 | ) | ||||||||||||
Total
|
$ | 7,238 | $ | 6,266 | $ | (972 | ) | $ | 7,597 | $ | 7,231 | $ | (366 | ) | ||||||||||
170
171
Percent of Total | Percent of Total | |||||||
Owned Domestic | Managed Domestic | |||||||
State/Region | Receivables | Receivables | ||||||
California
|
12 | % | 12 | % | ||||
Midwest (IL, IN, IA, KS, MI, MN, MO, NE, ND, OH, SD, WI)
|
23 | 23 | ||||||
Southeast (AL, FL, GA, KY, MS, NC, SC, TN)
|
21 | 21 | ||||||
Middle Atlantic (DE, DC, MD, NJ, PA, VA, WV)
|
15 | 15 | ||||||
Southwest (AZ, AR, LA, NM, OK, TX)
|
10 | 11 | ||||||
Northeast (CT, ME, MA, NH, NY, RI, VT)
|
10 | 10 | ||||||
West (AK, CO, HI, ID, MT, NV, OR, UT, WA, WY)
|
9 | 8 |
28. | Geographic Data |
At December 31, | ||||||||||||||||||||||||
Identifiable Assets | Long-Lived Assets(1) | |||||||||||||||||||||||
2004 | 2003 | 2002 | 2004 | 2003 | 2002 | |||||||||||||||||||
(Restated) | ||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
United States
|
$ | 115,938 | $ | 107,342 | $ | 89,310 | $ | 8,974 | $ | 9,132 | $ | 1,949 | ||||||||||||
United Kingdom
|
11,468 | 9,401 | 6,845 | 942 | 809 | 88 | ||||||||||||||||||
Canada
|
2,581 | 2,183 | 1,588 | 129 | 137 | 5 | ||||||||||||||||||
Europe
|
203 | 126 | 117 | 3 | 2 | 2 | ||||||||||||||||||
Total
|
$ | 130,190 | $ | 119,052 | $ | 97,860 | $ | 10,048 | $ | 10,080 | $ | 2,044 | ||||||||||||
(1) | Includes properties and equipment, goodwill and acquired intangibles. |
172
Year ended December 31, | ||||||||||||||||||||||||
Revenues | Income Before Income Taxes | |||||||||||||||||||||||
2004 | 2003 | 2002 | 2004 | 2003 | 2002 | |||||||||||||||||||
(Restated) | (Restated) | |||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
United States
|
$ | 14,346 | $ | 13,146 | $ | 13,397 | $ | 2,858 | $ | 2,235 | $ | 1,932 | ||||||||||||
United Kingdom
|
1,316 | 1,091 | 1,006 | 6 | 147 | 247 | ||||||||||||||||||
Canada
|
340 | 284 | 236 | 82 | 68 | 55 | ||||||||||||||||||
Europe
|
16 | 40 | 32 | (6 | ) | 25 | 19 | |||||||||||||||||
Total
|
$ | 16,018 | $ | 14,561 | $ | 14,671 | $ | 2,940 | $ | 2,475 | $ | 2,253 | ||||||||||||
173
Three | Three | Three | Three | Three | Three | Three | ||||||||||||||||||||||||||||||
months | months | months | months | months | months | months | Mar. 29 | Jan. 1 | ||||||||||||||||||||||||||||
ended | ended | ended | ended | ended | ended | ended | through | through | ||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | Mar. 31, | Dec. 31, | Sept. 30, | June 30, | Mar. 31, | Mar. 28, | ||||||||||||||||||||||||||||
2004 | 2004 | 2004 | 2004 | 2003 | 2003 | 2003 | 2003 | 2003 | ||||||||||||||||||||||||||||
(Restated) | (Restated) | (Restated) | (Restated) | (Restated) | (Restated) | (Restated) | ||||||||||||||||||||||||||||||
(Successor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | (Successor) | (Predecessor) | ||||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||||||||||
Finance and other interest income
|
$ | 3,001 | $ | 2,779 | $ | 2,637 | $ | 2,528 | $ | 2,625 | $ | 2,570 | $ | 2,503 | $ | 75 | $ | 2,469 | ||||||||||||||||||
Interest expense
|
918 | 810 | 707 | 708 | 669 | 654 | 689 | 19 | 897 | |||||||||||||||||||||||||||
Net interest income
|
2,083 | 1,969 | 1,930 | 1,820 | 1,956 | 1,916 | 1,814 | 56 | 1,572 | |||||||||||||||||||||||||||
Provision for credit losses on owned receivables
|
1,286 | 1,123 | 997 | 928 | 917 | 1,001 | 1,039 | 34 | 976 | |||||||||||||||||||||||||||
Net interest income after provision for credit losses
|
797 | 846 | 933 | 892 | 1,039 | 915 | 775 | 22 | 596 | |||||||||||||||||||||||||||
Securitization revenue
|
127 | 267 | 266 | 348 | 347 | 387 | 284 | 9 | 434 | |||||||||||||||||||||||||||
Insurance revenue
|
221 | 203 | 204 | 211 | 193 | 193 | 183 | 6 | 171 | |||||||||||||||||||||||||||
Investment income
|
30 | 36 | 30 | 41 | 45 | 37 | 33 | 1 | 80 | |||||||||||||||||||||||||||
Fee income
|
282 | 302 | 242 | 265 | 281 | 266 | 228 | 9 | 280 | |||||||||||||||||||||||||||
Derivative income
|
263 | 72 | 124 | 52 | 107 | (612 | ) | 574 | 215 | 2 | ||||||||||||||||||||||||||
Taxpayer financial services income
|
8 | (3 | ) | 6 | 206 | (1 | ) | 2 | 3 | - | 181 | |||||||||||||||||||||||||
Other income
|
164 | 163 | 180 | 100 | 158 | 68 | 86 | 5 | 64 | |||||||||||||||||||||||||||
Gain on bulk sale of private label receivables
|
663 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total other revenues
|
1,758 | 1,040 | 1,052 | 1,223 | 1,130 | 341 | 1,391 | 245 | 1,212 | |||||||||||||||||||||||||||
Salaries and fringe benefits
|
472 | 472 | 457 | 485 | 507 | 493 | 489 | 18 | 491 | |||||||||||||||||||||||||||
Sales incentives
|
104 | 91 | 90 | 78 | 64 | 77 | 83 | 2 | 37 | |||||||||||||||||||||||||||
Occupancy and equipment expense
|
86 | 77 | 77 | 83 | 104 | 95 | 100 | 3 | 98 | |||||||||||||||||||||||||||
Other marketing expenses
|
199 | 174 | 131 | 132 | 142 | 128 | 135 | 4 | 139 | |||||||||||||||||||||||||||
Other servicing and administrative expenses
|
209 | 235 | 198 | 226 | 280 | 282 | 264 | 9 | 314 | |||||||||||||||||||||||||||
Support services from HSBC affiliates
|
194 | 183 | 196 | 177 | - | - | - | - | - | |||||||||||||||||||||||||||
Amortization of acquired intangibles
|
85 | 83 | 79 | 116 | 84 | 82 | 78 | 2 | 12 | |||||||||||||||||||||||||||
Policyholders benefits
|
113 | 93 | 93 | 113 | 90 | 95 | 98 | 3 | 91 | |||||||||||||||||||||||||||
HSBC acquisition related costs incurred by HSBC Finance
Corporation
|
- | - | - | - | - | - | - | - | 198 | |||||||||||||||||||||||||||
Total costs and expenses
|
1,462 | 1,408 | 1,321 | 1,410 | 1,271 | 1,252 | 1,247 | 41 | 1,380 | |||||||||||||||||||||||||||
Income before income taxes
|
1,093 | 478 | 664 | 705 | 898 | 4 | 919 | 226 | 428 | |||||||||||||||||||||||||||
Income taxes
|
381 | 153 | 231 | 235 | 306 | (18 | ) | 320 | 82 | 182 | ||||||||||||||||||||||||||
Net income as restated
|
$ | 712 | $ | 325 | $ | 433 | $ | 470 | $ | 592 | $ | 22 | $ | 599 | $ | 144 | $ | 246 | ||||||||||||||||||
Net income as previously reported
|
$ | - | $ | 322 | $ | 395 | $ | 481 | $ | 574 | $ | 472 | $ | 364 | $ | 9 | $ | 246 | ||||||||||||||||||
Operating net income as
restated(1)
|
$ | 410 | $ | 325 | $ | 433 | $ | 470 | $ | 592 | $ | 22 | $ | 599 | $ | 144 | $ | 413 | ||||||||||||||||||
Common shareholders(s) equity as
previously reported
|
$ | - | $ | 16,912 | $ | 17,607 | $ | 17,049 | $ | 16,560 | $ | 15,707 | $ | 15,232 | $ | 14,723 | $ | 8,935 | ||||||||||||||||||
Common shareholders(s) equity as restated
|
$ | 15,841 | $ | 16,727 | $ | 17,379 | $ | 16,909 | $ | 16,391 | $ | 15,581 | $ | 15,606 | $ | 14,818 | $ | 8,935 | ||||||||||||||||||
(1) | Operating net income is a non-GAAP financial measure and is provided for comparison of our operating trends only and should be read in conjunction with our owned basis GAAP financial information. For 2004, operating net income excludes the $121 million decrease in net income relating to the adoption of Federal Financial Institutions Examination Council charge-off policies for our domestic private label and MasterCard/ Visa receivables and the $423 million (after-tax) gain on the bulk sale of domestic private label receivables to an affiliate. For 2003, operating net income excludes HSBC acquisition related costs and other merger related items of $167 million (after-tax). |
174
Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure. |
Item 9A. | Controls and Procedures. |
| a failure to ensure that individuals with responsibility for implementing and administering our hedge positions received and obtained a thorough understanding of all DIG interpretations that led to a failure to contemporaneously fully document the accounting for hedging relationships under SFAS 133; and |
| a failure to establish and maintain effective systems and communication between the Treasury and Accounting functions so as to achieve hedge accounting effectively and transparently. |
175
| until the hedge operation is adequately staffed with employees with sufficient expertise in hedge accounting requirements under SFAS 133, retain external service providers with an expertise in hedge accounting requirements to provide the support necessary to fully comply with hedge accounting requirements; and |
| establish detailed polices and procedures that will ensure that personnel remain current on all relevant standards for hedge accounting requirements, including those relating to the shortcut method under SFAS 133. |
Item 10. | Directors and Executive Officers of the Registrant. |
176
Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Matters. |
Item 13. | Certain Relationships and Related Transactions. |
177
HSBC Finance Corporation and Subsidiaries: | |
Report of Independent Registered Public Accounting Firm | |
Consolidated Statements of Income | |
Consolidated Balance Sheets | |
Consolidated Statements of Cash Flows | |
Consolidated Statements of Changes in Preferred Stock and Common | |
Shareholders(s) Equity | |
Notes to Consolidated Financial Statements | |
Selected Quarterly Financial Data (Unaudited) |
3 | (i) | Amended and Restated Certificate of Incorporation of HSBC Finance Corporation dated as of December 15, 2004. | ||
3 | (ii) | Restated Bylaws of HSBC Finance Corporation dated as of December 15, 2004. | ||
4 | .1 | Amended and Restated Standard Multiple-Series Indenture Provisions for Senior Debt Securities of HSBC Finance Corporation dated as of December 15, 2004 (incorporated by reference to Exhibit 4.1 to the Registration Statement on Form S-3 of HSBC Finance Corporation, Nos. 333-120494, 333-120495 and 333-120496 filed on December 16, 2004). | ||
4 | .2* | Amended and Restated Indenture dated as of December 15, 2004 for Senior Debt Securities between HSBC Finance Corporation and JPMorgan Chase Bank, N.A. (as successor to The Chase Manhattan Bank (National Association)), as Trustee (incorporated by reference to Exhibit 4.2 to the Registration Statement on Form S-3 of HSBC Finance Corporation, Nos. 333-120495 and 333-120496 filed on December 16, 2004). | ||
4 | .3 | The principal amount of debt outstanding under each other instrument defining the rights of Holders of our long-term senior and senior subordinated debt does not exceed 10 percent of our total assets. HSBC Finance Corporation agrees to furnish to the Securities and Exchange Commission, upon request, a copy of each instrument defining the rights of holders of our long-term senior and senior subordinated debt. | ||
12 | Statement of Computation of Ratio of Earnings to Fixed Charges and to Combined Fixed Charges and Preferred Stock Dividends. | |||
14 | Code of Ethics for Senior Financial Officers. | |||
23 | Consent of KPMG LLP, Independent Registered Public Accounting Firm. | |||
24 | Power of Attorney (included on page 180 of this Form 10-K). | |||
31 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||
32 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |||
99 | .1 | Ratings of HSBC Finance Corporation and its significant subsidiaries. |
178
* | Substantially identical indentures exist with U.S. Bank National Association, BNY Midwest Trust Company and JPMorgan Trust Company, National Association. |
179
HSBC FINANCE CORPORATION |
By: | /s/ W.F. Aldinger |
|
W.F. Aldinger | |
Chairman and Chief Executive Officer |
Signature | Title | |||
/s/ W. F. ALDINGER |
Chairman and Chief Executive Officer and Director (as Principal Executive Officer) | |||
/s/ W. R. P. DALTON |
Director | |||
/s/ R. J. DARNALL |
Director | |||
/s/ G. G. DILLON |
Director | |||
/s/ A. DISNEY |
Director | |||
/s/ J. A. EDWARDSON |
Director | |||
|
Director | |||
/s/ C. F. FREIDHEIM,
JR. |
Director | |||
/s/ R. K. HERDMAN |
Director |
180
Signature | Title | |||
/s/ A. W. JEBSON |
Director | |||
/s/ G. A. LORCH |
Director | |||
/s/ J. D. NICHOLS |
Director | |||
/s/ L. M. RENDA |
Director | |||
/s/ S. J. STEWART |
Director | |||
/s/ B. A. SIBBLIES |
Senior Vice President and Chief Accounting Officer (as Principal Accounting Officer) | |||
/s/ S. C. PENNEY |
Senior Executive Vice President and Chief Financial Officer (as Principal Financial Officer) |
181
3 | (i) | Amended and Restated Certificate of Incorporation of HSBC Finance Corporation dated as of December 15, 2004. | ||
3 | (ii) | Restated Bylaws of HSBC Finance Corporation dated as of December 15, 2004. | ||
4.1 | Amended and Restated Standard Multiple-Series Indenture Provisions for Senior Debt Securities of HSBC Finance Corporation dated as of December 15, 2004 (incorporated by reference to Exhibit 4.1 to the Registration Statement on Form S-3 of HSBC Finance Corporation, Nos. 333-120494, 333-120495 and 333-120496 filed on December 16, 2004). | |||
4.2* | Amended and Restated Indenture dated as of December 15, 2004 for Senior Debt Securities between HSBC Finance Corporation and JPMorgan Chase Bank, N.A. (as successor to The Chase Manhattan Bank (National Association)), as Trustee (incorporated by reference to Exhibit 4.2 to the Registration Statement on Form S-3 of HSBC Finance Corporation, Nos. 333-120495 and 333-120496 filed on December 16, 2004). | |||
4.3 | The principal amount of debt outstanding under each other instrument defining the rights of Holders of our long-term senior and senior subordinated debt does not exceed 10 percent of our total assets. HSBC Finance Corporation agrees to furnish to the Securities and Exchange Commission, upon request, a copy of each instrument defining the rights of holders of our long-term senior and senior subordinated debt. | |||
12 | Statement of Computation of Ratio of Earnings to Fixed Charges and to Combined Fixed Charges and Preferred Stock Dividends. | |||
14 | Code of Ethics for Senior Financial Officers. | |||
23 | Consent of KPMG LLP, Independent Registered Public Accounting Firm. | |||
24 | Power of Attorney (included on page 180 of this Form 10-K). | |||
31 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||
32 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |||
99.1 | Ratings of HSBC Finance Corporation and its significant subsidiaries. |
* | Substantially identical indentures exist with U.S. Bank National Association, BNY Midwest Trust Company and JPMorgan Trust Company, National Association. |