Attached files

file filename
8-K - 8-K - Santander Consumer USA Holdings Inc.scusa8-k63015earningsfinal.htm
EX-99.2 - EXHIBIT 99.2 - Santander Consumer USA Holdings Inc.q22015earningspresentati.htm


Exhibit 99.1
 
Contacts:
 
Investor Relations
Evan Black & Kristina Carbonneau
800.493.8219
InvestorRelations@santanderconsumerusa.com
  
Media Relations
Laurie Kight
214.801.6455
LKight@santanderconsumerusa.com
Santander Consumer USA Holdings Inc. Reports Second Quarter 2015 Results
Dallas, TX (July 30, 2015) – Santander Consumer USA Holdings Inc. (NYSE: SC) (“SCUSA”) today announced net income for second quarter 2015 of $285.5 million, or $0.79 per diluted common share, up 16 percent from second quarter 2014 net income of $246.5 million, or $0.69 per diluted common share. First quarter 2015 net income was $289.2 million, or $0.81 per diluted common share.
Second Quarter 2015 Key Highlights:
Total originations of $7.6 billion, up from $7.4 billion originated in prior quarter and $6.7 billion originated in prior year second quarter
Asset sales of $2.8 billion, up from $1.5 billion in prior quarter and $1.8 billion in prior year second quarter
Serviced for others portfolio of $13.1 billion, up from $11.2 billion in prior quarter and $8.0 billion in prior year second quarter
Managed assets of $49.6 billion, up from $46.6 billion in the prior quarter and $38.6 billion in prior year second quarter
Net charge-off ratio of 5.3%, down from 6.7% in prior quarter and 5.8% in prior year second quarter
Return on average equity of 28.2%, down from 31.2% in prior quarter and 33.0% in prior year second quarter
Return on average assets of 3.2%, down from 3.5% in prior quarter and 3.4% in prior year second quarter
Provision for credit losses of $739 million, up from $606 million in the prior quarter and $589 million in prior year second quarter
Expense ratio of 2.1%, down from 2.2% in prior quarter and 2.3% in prior year second quarter

"Our company achieved strong results this quarter, producing a 16 percent year-over-year growth in net income. This evidences our robust business model and our team's ability to produce results. We continued to execute against our stated strategy of optimizing the mix of retained assets versus assets sold and serviced for others by originating more than $7.6 billion and selling more than $2.8 billion in assets, further strengthening our balance sheet while growing our consumer finance marketplace. We are confident the effective execution of this strategy will lead to continued growth in the serviced for others portfolio while generating attractive balance sheet returns as well as capital-light fee income," said Jason Kulas, Chief Executive Officer.

In the second quarter, total originations were more than $7.6 billion, including $2.7 billion in Chrysler Capital ("Chrysler") retail loans, $1.4 billion in Chrysler leases originated for our own portfolio, and $229 million in Chrysler lease originations facilitated for an affiliate. Other originations, including other auto and personal loans, totaled $3.3 billion for the second quarter 2015. Second quarter auto originations continued to see a seasonal benefit due to the tax refund season. Personal lending originations increased from a seasonal low in the first quarter, in line with the prior year second quarter.
Finance receivables, loans and leases, net1, increased 9 percent to $31.5 billion at June 30, 2015, from $28.8 billion at December 31, 2014, and increased 19 percent from $26.5 billion at June 30, 2014. Net finance and other interest income increased 16 percent to $1.3 billion in the second quarter 2015 from $1.1 billion in the second quarter 2014, driven by 20 percent growth in the average portfolio. SCUSA’s average APR as of the end of the second quarter 2015 for retail installment contracts held for investment was 16.9 percent, up from 16.6 percent as of the end of the first quarter 2015 and 16.3 percent as of the end of the second quarter 2014.


1 Includes Finance receivables held for investment, Finance receivables held for sale and Leased vehicles.

1



Portfolio trends are reflective of the mix of assets retained at the end of each quarter, which are affected by the credit quality and timing of asset sales, as well as normal seasonality of the business.

The provision for credit losses increased to $739 million in the second quarter 2015, from $606 million in the first quarter 2015, and $589 million in the second quarter 2014. The allowance ratio2 increased to 12.4 percent as of June 30, 2015 from 11.5 percent as of March 31, 2015 and 11.4 percent as of June 30, 2014. The increases from prior quarter were primarily driven by seasonality in our forward looking model, as well as a higher margin retained portfolio mix, which is accretive to future earnings. The increase from prior year is primarily driven by the designation of additional assets as held for sale, as well as higher margin retained portfolio mix.
"The second quarter is largely affected by the seasonality of the provision model, however, it is important to note credit trends are stable and in line with seasonality, the market is competitive, but rationally competitive, and performance is in line or slightly better than management expectations. Higher retained nonprime assets with higher yields are contributing to more revenue and a short-term increase in provisions," said Mr. Kulas.
Consistent with expected seasonal patterns, SCUSA’s net charge-off ratio decreased to 5.3 percent for the second quarter 2015 from 6.7 percent for the first quarter 2015, and 5.8 percent for the second quarter 2014; net charge-off performance benefited from bankruptcy and deficiency sale recoveries. Even excluding these bankruptcy and deficiency sales, credit performance remained slightly better year over year, due to better loan structures. SCUSA’s loan delinquency ratio increased to 3.6 percent as of the end of the second quarter 2015 from 3.2 percent at the end of the first quarter 2015, comparable to the 3.8 percent loan delinquency ratio as of the end of the second quarter 2014.
During the quarter, SCUSA incurred $253 million of operating expenses, up 20 percent from $211 million in the second quarter 2014, primarily attributable to a higher headcount, a result of SCUSA’s strong managed asset growth over the previous year. SCUSA produced a 2.1 percent expense ratio for the quarter, down from a 2.3 percent expense ratio in the same period last year as we recognize the benefits of scalability from larger managed assets, which should partially offset the impact of any future additional regulatory or compliance costs. SCUSA expects expenses to increase in the back half of the year as credit trends worsen, in line with normal seasonality of the business.
During the quarter, SCUSA executed four securitizations, totaling $4.5 billion3, including a CCART securitization sold through the residual, as well as a series of subordinate bond transactions on the SDART platform to fund residual interests from existing securitizations. Additionally, SCUSA advanced $1.5 billion on new and existing private term amortizing facilities and revolving facilities.
In line with SCUSA's strategy to leverage its servicing platform and increase servicing fee income, SCUSA executed asset sales of $2.8 billion during the quarter. In addition to selling $995 million of assets through existing monthly loan sale programs, $732 million in assets through a CCART securitization and $756 million4 in leases, SCUSA expanded its asset marketplace with the completion of a $253 million sale of prime auto retail installment contracts as well as bankruptcy and deficiency sales realizing $66 million in proceeds.
Servicing fee income totaled $28.0 million in the second quarter 2015, up from $22.1 million in the second quarter 2014, primarily due to the increase in the portfolio of loans and leases serviced for others to $13.1 billion as of June 30, 2015, up from $8.0 billion as of June 30, 2014. For the second quarter 2015, net investment gains, which primarily consist of gains on sale, totaled $86.7 million, up from $21.2 million in the first quarter 2015 and $21.6 million in the second quarter 2014, driven mostly by the timing of asset sales and the execution of a CCART securitization.




2 Excludes purchased receivables portfolio and finance receivables held for sale.
3 Net bonds sold of $4.1 billion.
4 Depreciated net capitalized cost.

2



Conference Call Information
SCUSA management will host a conference call and webcast to discuss the second quarter results and other general matters at 9 a.m. Eastern Time on Thursday, July 30, 2015. The conference call will be accessible by dialing 844-856-2691 (U.S. domestic), or 815-926-1990 (international), conference ID 76649569. Please dial in 10 minutes prior to the start of the call. The conference call will also be accessible via live audio webcast through the Investor Relations section of the corporate website at http://investors.santanderconsumerusa.com. Choose “Events” and select the information pertaining to the Q2 2015 Earnings Call. Additionally there will be several slides accompanying the webcast. Please allow at least 15 minutes prior to the call to register, download, and install any necessary software.
For those unable to listen to the live broadcast, a replay will be available on the company’s website or by dialing 855-859-2056 (U.S. domestic), or 404-537-3406 (international), conference ID 76649569, approximately two hours after the event. The dial-in replay will be available for two weeks after the conference call, and the webcast replay will be available through July 30, 2016. An investor presentation will also be available by visiting the Investor Relations page of SCUSA’s website at http://investors.santanderconsumerusa.com.

Non-GAAP Disclosure
This press release includes certain non-GAAP financial measures. A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). SCUSA believes that this non-GAAP financial measure provides both management and investors a more complete understanding of the underlying operational results and trends and SCUSA’s marketplace performance. This additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with U.S. GAAP and may not be comparable to similarly titled measures used by other financial institutions.

Forward Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions, or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipates,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimates,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “intends,” and similar words or phrases. Although we believe that the expectations reflected in these forward-looking statements are reasonable, these statements are not guarantees of future performance and involve risks and uncertainties which are subject to change based on various important factors, some of which are beyond our control. For additional discussion of these risks, refer to the section entitled “Risk Factors” and elsewhere in our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q filed by us with the SEC. Among the factors that could cause our financial performance to differ materially from that suggested by the forward-looking statements are: (a) we operate in a highly regulated industry and continually changing federal, state, and local laws and regulations could materially adversely affect our business; (b) adverse economic conditions in the United States and worldwide may negatively impact our results; (c) our business could suffer if our access to funding is reduced; (d) we face significant risks implementing our growth strategy, some of which are outside our control; (e) our agreement with FCA US LLC may not result in currently anticipated levels of growth and is subject to certain performance conditions that could result in termination of the agreement; (f) our business could suffer if we are unsuccessful in developing and maintaining relationships with automobile dealerships; (g) our financial condition, liquidity, and results of operations depend on the credit performance of our loans; (h) loss of our key management or other personnel, or an inability to attract such management and personnel, could negatively impact our business; (i) we are subject to certain regulations, including oversight by the Office of the Comptroller of the Currency, the CFPB, the European Central Bank, and the Federal Reserve, which oversight and regulation may limit certain of our activities, including the timing and amount of dividends and other limitations on our business; and (j) future changes in our relationship with Santander could adversely affect our operations. If one or more of the factors affecting our forward-looking information and statements proves incorrect, our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements. Therefore, we caution not to place undue reliance on any forward-looking information or statements. The effect of these factors is difficult to predict. Factors other than these also could adversely affect our results, and the reader should not consider these factors to be a complete set of all potential risks or uncertainties. New factors emerge from time to time, and management cannot assess the impact of any such factor on our business or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statement. Any forward-looking statements only speak as of the date of this document, and we undertake no obligation to update any forward-looking information or statements, whether written or oral, to reflect any change, except as required by law. All forward-looking statements attributable to us are expressly qualified by these cautionary statements.

3



About Santander Consumer USA Holdings Inc.
Santander Consumer USA Holdings Inc. (NYSE: SC) (“SCUSA”) is a full-service, technology-driven consumer finance company focused on vehicle finance and personal lending products. The company, which began originating retail installment contracts in 1997, has a managed assets portfolio of approximately $50 billion (as of June 30, 2015), has more than two million customers across all credit grades, and is headquartered in Dallas. (www.santanderconsumerusa.com)

4



Santander Consumer USA Holdings Inc.
Financial Supplement
Second Quarter 2015
 
 
 
Table of Contents
 
 
Table 1: Condensed Consolidated Balance Sheets
6

Table 2: Condensed Consolidated Statements of Income
7

Table 3: Other Financial Information
8

Table 4: Credit Quality
10

Table 5: Originations
11

Table 6: Asset Sales
12

Table 7: Ending Portfolio
13

Table 8: Reconciliation of Non-GAAP Measures
14


5



Table 1: Condensed Consolidated Balance Sheets
 
June 30,
2015
 
December 31,
2014
Assets
(Unaudited, Dollars in thousands, except per share amounts)
Cash and cash equivalents
$
28,886

 
$
33,157

Finance receivables held for sale
1,570,416

 
46,585

Finance receivables held for investment, net
24,778,311

 
23,915,551

Restricted cash
3,086,229

 
1,920,857

Accrued interest receivable
394,970

 
364,676

Leased vehicles, net
5,189,904

 
4,862,783

Furniture and equipment, net
50,786

 
41,218

Federal, state and other income taxes receivable
234,944

 
502,035

Related party taxes receivable

 
459

Deferred tax asset
5,152

 
21,244

Goodwill
74,056

 
74,056

Intangible assets
53,642

 
53,682

Due from affiliates
86,268

 
102,457

Other assets
486,355

 
403,416

Total assets
$
36,039,919

 
$
32,342,176

Liabilities and Equity
 
 
 
Liabilities:
 
 
 
Notes payable — credit facilities
$
6,012,337

 
$
6,402,327

Notes payable — secured structured financings
20,340,365

 
17,718,974

Notes payable — related party
4,260,000

 
3,690,000

Accrued interest payable
21,805

 
17,432

Accounts payable and accrued expenses
395,990

 
315,130

Federal, state and other income taxes payable
1,268

 
319

Deferred tax liabilities, net
556,013

 
492,303

Due to affiliates
47,295

 
48,688

Other liabilities
159,396

 
98,654

Total liabilities
31,794,469

 
28,783,827

 
 
 
 
Equity:
 
 
 
Common stock, $0.01 par value
3,578

 
3,490

Additional paid-in capital
1,682,097

 
1,560,519

Accumulated other comprehensive income (loss), net
(5,726
)
 
3,553

Retained earnings
2,565,501

 
1,990,787

Total stockholders’ equity
4,245,450

 
3,558,349

Total liabilities and equity
$
36,039,919

 
$
32,342,176



6



Table 2: Condensed Consolidated Statements of Income
 
 
For the Three Months Ended 
 June 30,
 
For the Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
 
(Unaudited, Dollars in thousands, except per share amounts)
Interest on finance receivables and loans
$
1,321,245

 
$
1,163,448

 
$
2,551,247

 
$
2,303,777

Leased vehicle income
355,137

 
218,938

 
688,083

 
366,061

Other finance and interest income
6,738

 
874

 
14,079

 
1,124

Total finance and other interest income
1,683,120

 
1,383,260

 
3,253,409

 
2,670,962

Interest expense
150,622

 
128,314

 
299,478

 
252,760

Leased vehicle expense
281,118

 
179,135

 
554,182

 
299,204

Net finance and other interest income
1,251,380

 
1,075,811

 
2,399,749

 
2,118,998

Provision for credit losses
738,735

 
589,136

 
1,344,716

 
1,287,730

Net finance and other interest income after provision for credit losses
512,645

 
486,675

 
1,055,033

 
831,268

Profit sharing
21,501

 
24,056

 
35,017

 
56,217

Net finance and other interest income after provision for credit losses and profit sharing
491,144

 
462,619

 
1,020,016

 
775,051

Investment gains, net
86,667

 
21,602

 
107,914

 
57,416

Servicing fee income
28,043

 
22,099

 
52,846

 
32,504

Fees, commissions, and other
94,268

 
95,030

 
195,401

 
184,334

Total other income
208,978

 
138,731

 
356,161

 
274,254

Salary and benefits expense
110,973

 
93,689

 
211,513

 
295,604

Repossession expense
55,470

 
45,648

 
114,296

 
94,079

Other operating costs
86,985

 
71,889

 
172,998

 
139,991

Total operating expenses
253,428

 
211,226

 
498,807

 
529,674

Income before income taxes
446,694

 
390,124

 
877,370

 
519,631

Income tax expense
161,230

 
143,643

 
302,656

 
191,684

Net income
$
285,464

 
$
246,481

 
$
574,714

 
$
327,947

 
 
 
 
 
 
 
 
Net income per common share (basic)
$
0.80

 
$
0.71

 
$
1.63

 
$
0.94

Net income per common share (diluted)
$
0.79

 
$
0.69

 
$
1.61

 
$
0.92

Dividends declared per common share
$

 
$
0.15

 
$

 
$
0.15

Weighted average common shares (basic)
355,091,818

 
348,826,897

 
352,272,552

 
348,465,666

Weighted average common shares (diluted)
359,193,738

 
356,381,921

 
355,932,481

 
356,008,288






7



Table 3: Other Financial Information
 
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 


2015
 
2014
 
2015
 
2014
Ratios
(Unaudited, Dollars in thousands)
 
Yield on individually acquired retail installment contracts
17.6
 %
 
17.6
%
 
17.4
 %
 
17.6
%
 
Yield on purchased receivables portfolios
13.7
 %
 
14.8
%
 
13.9
 %
 
15.3
%
 
Yield on receivables from dealers
4.7
 %
 
3.9
%
 
4.9
 %
 
4.0
%
 
Yield on personal loans (1)
20.4
 %
 
25.2
%
 
20.7
 %
 
26.2
%
 
Yield on earning assets (2)
15.6
 %
 
16.0
%
 
15.4
 %
 
16.3
%
 
Cost of debt (3)
2.0
 %
 
2.0
%
 
2.0
 %
 
2.0
%
 
Net interest margin (4)
13.9
 %
 
14.3
%
 
13.7
 %
 
14.5
%
 
Expense ratio (5)
2.1
 %
 
2.3
%
 
2.2
 %
 
3.0
%
 
Return on average assets (6)
3.2
 %
 
3.4
%
 
3.4
 %
 
2.3
%
 
Return on average equity (7)
28.2
 %
 
33.0
%
 
29.6
 %
 
22.6
%
 
Net charge-off ratio on individually acquired retail installment contracts (8)
4.5
 %
 
5.2
%
 
5.3
 %
 
5.7
%
 
Net charge-off ratio on purchased receivables portfolios (8)
(3.3
)%
 
4.3
%
 
(2.2
)%
 
4.9
%
 
Net charge-off ratio on personal loans (8)
16.3
 %
 
18.1
%
 
16.9
 %
 
15.6
%
 
Net charge-off ratio (8)
5.3
 %
 
5.8
%
 
6.0
 %
 
6.1
%
 
Delinquency ratio on individually acquired retail installment contracts, end of period (9)
3.3
 %
 
3.4
%
 
3.3
 %
 
3.4
%
 
Delinquency ratio on personal loans, end of period (9)
6.8
 %
 
8.2
%
 
6.8
 %
 
8.2
%
 
Delinquency ratio, end of period (9)
3.6
 %
 
3.8
%
 
3.6
 %
 
3.8
%
 
Tangible common equity to tangible assets (10)
11.5
 %
 
10.0
%
 
11.5
 %
 
10.0
%
 
Common stock dividend payout ratio (11)

 
21.2
%
 

 
16.0
%
 
Allowance ratio (12)
12.4
 %
 
11.4
%
 
12.4
 %
 
11.4
%
 
 
 
 
 
 
 
 
 
Other Financial Information
 
 
 
 
 
 
 
 
Charge-offs, net of recoveries, on individually acquired retail installment contracts
$
306,889

 
$
303,326

 
$
690,546

 
$
648,114

 
Charge-offs, net of recoveries, on purchased receivables portfolios
(5,116
)
 
15,320

 
(7,666
)
 
38,843

 
Charge-offs, net of recoveries, on unsecured consumer loans
89,261

 
60,448

 
182,746

 
98,737

 
Charge-offs, net of recoveries, on capital leases
7,838

 

 
8,021

 

 
Total charge-offs, net of recoveries
$
398,872

 
$
379,094

 
$
873,647

 
$
785,694

 
End of period Individually acquired retail installment contracts Delinquent principal over 60 days
$
869,190

 
$
799,455

 
$
869,190

 
$
799,455

 
End of period Personal loans Delinquent principal over 60 days
$
153,485

 
$
119,443

 
$
153,485

 
$
119,443

 
End of period Delinquent principal over 60 days
$
1,052,561

 
$
1,016,020

 
$
1,052,561

 
$
1,016,020

 
End of period assets covered by allowance for credit losses
$
28,507,008

 
$
25,210,483

 
$
28,507,008

 
$
25,210,483

 
End of period Gross finance receivables and loans held for investment
$
29,020,270

 
$
26,483,290

 
$
29,020,270

 
$
26,483,290

 
End of period Gross finance receivables, loans, and leases held for investment
$
34,878,554

 
$
30,545,276

 
$
34,878,554

 
$
30,545,276

 
Average Gross individually acquired retail installment contracts
$
27,000,474

 
$
23,372,480

 
$
26,117,672

 
$
22,824,981

 
Average Gross purchased receivables portfolios
612,821

 
1,416,163

 
689,472

 
1,591,711

 
Average Gross receivables from dealers
99,369

 
130,769

 
100,690

 
129,579

 
Average Gross personal loans
2,184,577

 
1,333,612

 
2,162,490

 
1,267,853

 
Average Gross capital leases
136,973

 
10,139

 
124,045

 
5,794

 
Average Gross finance receivables, loans and capital leases
$
30,034,214

 
$
26,263,163

 
$
29,194,369

 
$
25,819,918

 
Average Gross finance receivables, loans, and leases
$
35,965,910

 
$
30,086,959

 
$
35,048,586

 
$
29,136,572

 
Average Managed assets
$
48,113,052

 
$
37,152,056

 
$
46,266,080

 
$
35,183,237

 
Average Total assets
$
35,188,090

 
$
29,306,142

 
$
34,212,891

 
$
28,525,476

 
Average Debt
$
29,977,311

 
$
25,852,175

 
$
29,242,830

 
$
25,190,609

 
Average Total equity
$
4,056,174

 
$
2,988,213

 
$
3,884,544

 
$
2,897,741




8



(1)
Includes Finance and other interest income; excludes fees
(2)
“Yield on earning assets” is defined as the ratio of annualized Total finance and other interest income, net of Leased vehicle expense, to Average gross finance receivables, loans and leases
(3)
“Cost of debt” is defined as the ratio of annualized Interest expense to Average debt
(4)
“Net interest margin” is defined as the ratio of annualized Net finance and other interest income to Average gross finance receivables, loans and leases*
(5)
"Expense ratio" is defined as the ratio of annualized Operating expenses to Average managed assets
(6)
“Return on average assets” is defined as the ratio of annualized Net income to Average total assets
(7)
“Return on average equity” is defined as the ratio of annualized Net income to Average total equity
(8)
“Net charge-off ratio” is defined as the ratio of annualized Charge-offs, net of recoveries, to average balance of the respective portfolio
(9)
“Delinquency ratio” is defined as the ratio of End of period Delinquent principal over 60 days to End of period gross balance of the respective portfolio*
(10)
“Tangible common equity to tangible assets" is defined as the ratio of Total equity, excluding Goodwill and intangible assets, to Total assets, excluding Goodwill and intangible assets (for a reconciliation from GAAP to this non-GAAP measure, see “Reconciliation of Non-GAAP Measures” on Page 14 of this release)
(11)
“Common stock dividend payout ratio” is defined as the ratio of Dividends declared per share of common stock to Earnings per share
(12)
“Allowance ratio” is defined as the ratio of Allowance for credit losses to End of period assets covered by allowance for credit losses*
*Ratio excludes receivables held for sale








9



Table 4: Credit Quality

Amounts as of and for the three and six months ended June 30, 2015 are as follows:
(Dollars in thousands)
 
Three Months Ended June 30, 2015
 
Retail Installment
Contracts
Acquired
Individually
 
Personal Loans
Credit loss allowance — beginning of period
$
2,822,712

 
$
352,878

Provision for credit losses
613,823

 
121,118

Charge-offs
(835,283
)
 
(97,218
)
Recoveries
528,394

 
7,957

Credit loss allowance — end of period
$
3,129,646

 
$
384,735

 
 
 
 
Net charge-offs
$
306,889

 
$
89,261

Average unpaid principal balance (UPB)
27,000,474

 
2,184,577

Charge-off ratio
4.5
%
 
16.3
%

 
Six Months Ended June 30, 2015
 
Retail Installment
Contracts
Acquired
Individually
 
Personal Loans
Credit loss allowance — beginning of period
$
2,726,338

 
$
348,660

Provision for credit losses
1,120,971

 
218,821

Charge-offs
(1,762,276
)
 
(196,908
)
Recoveries
1,071,730

 
14,162

Transfers to held for sale
(27,117
)
 

Credit loss allowance — end of period
$
3,129,646

 
$
384,735

 
 
 
 
Net charge-offs
$
690,546

 
$
182,746

Average unpaid principal balance (UPB)
26,117,672

 
2,162,490

Charge-off ratio
5.3
%
 
16.9
%

 
Retail Installment Contracts
Acquired Individually
 
Personal
Loans
Principal, 31-60 days past due
$
2,010,352

 
7.7
%
 
$
57,285

 
2.5
%
Delinquent principal over 60 days
869,190

 
3.3
%
 
153,485

 
6.8
%
Total delinquent principal
$
2,879,542

 
11.1
%
 
$
210,770

 
9.3
%


10



Table 5: Originations
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
June 30, 2015
 
June 30, 2014
 
June 30, 2015
 
June 30, 2014
 
March 31, 2015
Retained Originations
(Dollars in thousands)
Retail installment contracts
$
4,765,800

 
$
3,466,983

 
$
9,054,701

 
$
7,643,978

 
$
4,791,581

Average APR
17.2
%
 
15.0
%
 
17.6
%
 
15.6
%
 
16.9
%
Discount
2.5
%
 
3.7
%
 
3.1
%
 
3.5
%
 
3.4
%
 
 
 
 
 
 
 
 
 
 
Personal loans
$
257,915

 
$
262,617

 
$
424,407

 
$
370,519

 
$
166,492

Average APR
19.4
%
 
20.0
%
 
18.9
%
 
20.2
%
 
18.1
%
Discount

 

 
 
 

 

 
 
 
 
 
 
 
 
 
 
Receivables from dealers
$

 
$
17,806

 
$

 
$
32,629

 
$

Average APR

 
3.8
%
 

 
3.5
%
 

Discount

 

 
 
 

 

 
 
 
 
 
 
 
 
 
 
Leased vehicles
$
1,424,308

 
$
889,381

 
$
2,554,423

 
$
2,101,380

 
$
1,130,115

 
 
 
 
 
 
 
 
 
 
Capital leases
$
8,073

 
$
16,527

 
$
63,803

 
$
19,573

 
$
55,730

Total originations retained
$
6,456,096

 
$
4,653,314

 
$
12,097,334

 
$
10,168,079

 
$
6,143,918

 
 
 
 
 
 
 
 
 
 
Sold Originations1 
Retail installment contracts
$
927,586

 
$
1,059,718

 
$
2,234,410

 
$
2,495,359

 
$
804,144

Average APR
4.3
%
 
4.1
%
 
5.1
%
 
4.3
%
 
4.7
%
 
 
 
 
 
 
 
 
 
 
Leased vehicles
$

 
$
389,657

 
$

 
$
389,657

 
$

Total originations sold
$
927,586

 
$
1,449,375

 
$
2,234,410

 
$
2,885,016

 
$
804,144

 
 
 
 
 
 
 
 
 
 
Total SCUSA originations
$
7,383,682

 
$
6,102,689

 
$
14,331,744

 
$
13,053,095

 
$
6,948,062

 
 
 
 
 
 
 
 
 
 
Facilitated Originations
 
 
 
 
 
 
 
 
 
Receivables from dealers
$

 
$
108,759

 
$

 
$
253,512

 
$

Leased vehicles
228,572

 
486,446

 
632,471

 
732,114

 
403,899

Total originations facilitated for affiliates
$
228,572

 
$
595,205

 
$
632,471

 
$
985,626

 
$
403,899

 
 
 
 
 
 
 
 
 
 
Total Originations
$
7,612,254

 
$
6,697,894

 
$
14,964,215

 
$
14,038,721

 
$
7,351,961

















1Only includes assets both originated and sold in the period. Total asset sales for the period are shown on page 12.

11



Table 6: Asset Sales

Asset sales may include assets originated in prior periods.
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
June 30, 2015
 
June 30, 2014
 
June 30, 2015
 
June 30, 2014
 
March 31, 2015
 
(Dollars in thousands)
Asset Sales
 
 
 
 
 
 
 
 
 
Retail installment contracts
$
2,016,675

 
$
1,384,174

 
$
2,935,753

 
$
3,069,898

 
$
919,078

Average APR
5.6
%
 
4.3
%
 
5.3
%
 
5.0
%
 
4.7
%
 
 
 
 
 
 
 
 
 
 
Leased vehicles
$
755,624

 
$
369,114

 
$
1,316,958

 
$
369,114

 
$
561,334

Total asset sales
$
2,772,299

 
$
1,753,288

 
$
4,252,711

 
$
3,439,012

 
$
1,480,412



12



Table 7: Ending Portfolio

Ending outstanding balance, average APR and remaining unaccreted discount as of June 30, 2015, and December 31, 2014, are as follows:
 
June 30, 2015
 
December 31, 2014
 
(Dollars in thousands)
Retail installment contracts
$
26,540,938

 
$
25,401,461

Average APR
16.9
%
 
16.0
%
Discount
2.3
%
 
2.1
%
 
 
 
 
Personal loans
$
2,261,726

 
$
2,128,769

Average APR
22.8
%
 
23.1
%
Discount
0.1
%
 
0.1
%
 
 
 
 
Receivables from dealers
$
91,612

 
$
100,164

Average APR
4.3
%
 
4.3
%
Discount

 

 
 
 
 
Leased vehicles
$
5,858,284

 
$
5,504,467

 
 
 
 
Capital leases
$
125,994

 
$
91,350



13



Table 8: Reconciliation of Non-GAAP Measures

 
 
June 30, 2015
 
June 30, 2014
 
 
(Dollars in thousands, except per share data)
Total equity
 
$
4,245,450

 
$
3,102,258

  Deduct: Goodwill and intangibles
 
127,698

 
127,693

Tangible common equity
 
$
4,117,752

 
$
2,974,565

 
 
 
 
 
Total assets
 
$
36,039,919

 
$
29,732,396

  Deduct: Goodwill and intangibles
 
127,698

 
127,693

Tangible assets
 
$
35,912,221

 
$
29,604,703

 
 
 
 
 
Equity to assets ratio
 
11.8
%
 
10.4
%
Tangible common equity to tangible assets
 
11.5
%
 
10.0
%

14