Attached files

file filename
8-K - 8-K - Santander Consumer USA Holdings Inc.scusa8-k123115earningsfinal.htm
EX-99.2 - EXHIBIT 99.2 - Santander Consumer USA Holdings Inc.a4q15earningspresentatio.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 Fourth Quarter and Full Year 2015 Results
Dallas, TX (January 27, 2016) – Santander Consumer USA Holdings Inc. (NYSE: SC) (“SC”) today announced net income for fourth quarter 2015 of $68 million, or $0.19 per diluted common share, compared to third quarter 2015 net income of $224 million, or $0.62 per diluted common share, and fourth quarter 2014 of $247 million, or $0.69 per diluted common share. Fourth quarter 2015 earnings were negatively impacted by lower of cost or market (“LOCM”) adjustments on the held for sale personal lending portfolio, driven by seasonal balance increases. Fourth quarter 2014 earnings were positively impacted by provision model adjustments.
Full year 2015 net income was $866 million, or $2.41 per diluted common share, up 13 percent from $766 million, or $2.15 per diluted common share in 2014, and up 3 percent from 2014 core net income1 of $842 million, or $2.37 per diluted common share.
Fourth Quarter 2015 Highlights (All comparisons are 4Q15 versus 4Q14):
Net finance and other interest income of $1.3 billion, up 17%
Total originations of $6.2 billion, up 2%
Serviced for others portfolio of $15.0 billion, up 47%
Average managed assets of $52.5 billion, up 23%
Full Year 2015 Highlights (All comparisons are full year 2015 versus full year 2014):
Net finance and other interest income of $4.9 billion, up 14%
Total auto originations of $27.9 billion, up 6%
Retail installment contract ("RIC") net charge-off ratio of 7.3%; after adjusting for LOCM impairments1 RIC net charge-off ratio of 7.0%, up 10 basis points
Total asset sales of $9.2 billion, up 31%
Servicing fee income of $131 million, up 81%
Expense ratio of 2.1%, down 10 basis points from core full year 2014 expense ratio1 

“Full year results remain strong with net income of $866 million, an increase of 3 percent over the prior year core net income. We continue to be strategic in our originations approach, maintaining disciplined underwriting practices and selectivity while growing auto originations six percent over the prior year. Recognizing our reported results for the quarter are challenging, there are several factors that are not a true reflection of the earnings power of our franchise. I would like to thank our employees, customers and dealers for being a large part of another successful year. SCs fundamentals remain robust and we remain committed to generating shareholder value, said Jason Kulas, Chief Executive Officer.
In the fourth quarter, total originations were more than $6.2 billion, including $2.9 billion in Chrysler Capital retail loans and $1.0 billion in Chrysler Capital leases. Other originations, including other auto and personal loans, totaled $2.3 billion for the fourth quarter 2015. New incentive programs in Chrysler Capital drove an increase in retail loan originations. Full year auto originations were $27.9 billion, up 6 percent compared to 2014.
Finance receivables, loans and leases held for investment, net, increased 4 percent to $30.0 billion at December 31, 2015, from $28.8 billion at December 31, 2014. Net finance and other interest income increased 17 percent to $1.3 billion in the fourth quarter 2015 from $1.1 billion in the fourth quarter 2014, driven by 15 percent growth in the average portfolio. SC’s average APR as of

1



the end of the fourth quarter 2015 for retail installment contracts held for investment was 16.8 percent, in line with 16.9 percent as of the end of the third quarter 2015 and up from 16.0 percent as of the end of the fourth quarter 2014. The year-over-year APR increase is driven by the opportunity to increase originations in a disciplined manner within lower FICO buckets at appropriate returns.
The provision for credit losses increased to $800 million in the fourth quarter 2015 from $560 million in the fourth quarter 2014. Fourth quarter 2014 was benefited by $149 million in model impacts, including seasonality and a reduction in months’ coverage, neither of which impacted provision in fourth quarter 2015. Fourth quarter 2014 also was benefited by $58 million due to outperformance in net charge-offs. Additionally, effective in the fourth quarter 2015, SC recognized changes in value of the personal lending portfolio, including customer defaults, as LOCM adjustments in net investment gains (losses), rather than recognizing provisions and charge-offs on this portfolio.
After adjusting for these impacts and net growth and mix of the portfolio, fourth quarter 2015 provision was impacted by $41 million related to deterioration of forward-looking loss expectations, consistent with the trends in net charge-off ratio and delinquencies. SC’s net charge-off ratio and delinquency ratio on the individually acquired retail installment contract portfolio increased to 9.6 percent and 4.4 percent, respectively, for the fourth quarter 2015 from 8.1 percent and 4.2 percent, respectively, for the fourth quarter 2014. Full year 2015 net charge-off ratio on the individually acquired retail installment contract portfolio was 7.3 percent. After adjusting for LOCM impairments, the net charge-off ratio of 7.0 percent was up 10 basis points compared to 2014.
The fourth quarter 2015 provision of $800 million is up from $744 million in the third quarter 2015, despite the reclassification of personal lending impacts out of this line item, primarily due to the removal of modeled seasonality as of September 30, 2015. The increase is also attributable to normal seasonal trends, as the net charge-off ratio and delinquency ratio on individually acquired retail installment contracts increased from the third quarter 2015 ratios of 8.8 percent (7.9 percent adjusted1) and 3.8 percent, respectively.
Net investment gains (losses) were negative for the fourth quarter of 2015, due to the classification of $232 million in LOCM adjustments on the personal lending portfolio in this line. These adjustments are attributable to customer default activity, which no longer is recorded in provision for credit losses, as well as market discounts on seasonally higher balances.
“This quarter, seasonal balance increases and seasonally high customer default activity drove net investment losses on our personal lending portfolio, which was classified as held-for-sale as of the beginning of the quarter. Balances on this portfolio and customer defaults both generally decline throughout the first half of the year, so we expect smaller LOCM adjustments over the next couple of quarters,” said Jennifer Davis, Deputy Chief Financial Officer.
During the quarter, SC incurred $239 million of operating expenses, up 4 percent from $230 million in the fourth quarter 2014. The increase was primarily attributable to SC’s strong average managed asset growth of 23 percent. SC produced a 1.8 percent expense ratio for the quarter, down from a 2.2 percent expense ratio in the same period last year. Full year 2015 expense ratio of 2.1 percent, down from the 2014 expense ratio of 2.5 percent (2.2 percent adjusted1).
Although the ABS markets saw some volatility in the fourth quarter, SC continued to demonstrate access to liquidity, executing two securitizations totaling $1.9 billion, inclusive of $788 million sold through a CCART transaction. Additionally, SC advanced $1.8 billion on new and existing private term amortizing facilities.
In addition to the CCART transaction and in line with SC’s strategy to leverage its scalable servicing platform and increase servicing fee income, SC executed asset sales of $1.1 billion through existing loan sale programs.
Servicing fee income totaled $42 million in the fourth quarter 2015, up from $20 million in the fourth quarter 2014, primarily due to the increase in the portfolio of loans and leases serviced for others to $15.0 billion as of December 31, 2015, up from $10.3 billion as of December 31, 2014.


1 For a reconciliation from GAAP to this non-GAAP measure, see Reconciliation of Non-GAAP Measures in Table 8 of this release.


2



Conference Call Information
SC management will host a conference call and webcast to discuss the fourth quarter results and other general matters at 9 a.m. Eastern Time on Wednesday, January 27, 2016. The conference call will be accessible by dialing 877-397-0286 (U.S. domestic), or 719-325-4752 (international), conference ID 868223. 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 Q4 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 877-870-5176 (U.S. domestic), or 858-384-5517 (international), conference ID 868223, 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 January 27, 2017. An investor presentation will also be available by visiting the Investor Relations page of SC’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”). SC believes that this non-GAAP financial measure provides both management and investors a more complete understanding of the underlying operational results and trends and SC’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 that 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) we may incur unexpected costs and delays in connection with exiting our personal lending business; (f) 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; (g) our business could suffer if we are unsuccessful in developing and maintaining relationships with automobile dealerships; (h) our financial condition, liquidity, and results of operations depend on the credit performance of our loans; (i) loss of our key management or other personnel, or an inability to attract such management and personnel, could negatively impact our business; (j) 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, whose oversight and regulation may limit certain of our activities, including the timing and amount of dividends and other limitations on our business; and (k) 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

3



change, except as required by law. All forward-looking statements attributable to us are expressly qualified by these cautionary statements.

About Santander Consumer USA Holdings Inc.
Santander Consumer USA Holdings Inc. (NYSE: SC) (“SC”) is a full-service, technology-driven consumer finance company focused on vehicle finance, third-party servicing and delivering superior service to our more than 2.5 million customers across the full credit spectrum. The company, which began originating retail installment contracts in 1997, has a managed assets portfolio of $53 billion (as of December 31, 2015), and is headquartered in Dallas. (www.santanderconsumerusa.com)

4



Santander Consumer USA Holdings Inc.
Financial Supplement
Fourth 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
 
December 31,
2015
 
December 31,
2014
Assets
(Unaudited, Dollars in thousands)
Cash and cash equivalents
$
18,893

 
$
33,157

Finance receivables held for sale, net
2,868,603

 
46,585

Finance receivables held for investment, net
23,464,147

 
23,915,551

Restricted cash
2,236,329

 
1,920,857

Accrued interest receivable
405,464

 
364,676

Leased vehicles, net
6,516,030

 
4,862,783

Furniture and equipment, net
58,007

 
41,218

Federal, state and other income taxes receivable
274,238

 
502,035

Related party taxes receivable

 
459

Deferred tax asset

 
21,244

Goodwill
74,056

 
74,056

Intangible assets, net
53,316

 
53,682

Due from affiliates
42,665

 
102,457

Other assets
549,644

 
403,416

Total assets
$
36,561,392

 
$
32,342,176

Liabilities and Equity
 
 
 
Liabilities:
 
 
 
Notes payable — credit facilities
$
6,902,779

 
$
6,402,327

Notes payable — secured structured financings
20,872,900

 
17,718,974

Notes payable — related party
2,600,000

 
3,690,000

Accrued interest payable
22,544

 
17,432

Accounts payable and accrued expenses
413,269

 
315,130

Federal, state and other income taxes payable
2,462

 
319

Deferred tax liabilities, net
882,110

 
492,303

Related party taxes payable
342

 

Due to affiliates
145,013

 
48,688

Other liabilities
277,862

 
98,654

Total liabilities
32,119,281

 
28,783,827

 
 
 
 
Equity:
 
 
 
Common stock, $0.01 par value
3,579

 
3,490

Additional paid-in capital
1,579,263

 
1,560,519

Accumulated other comprehensive income, net
2,125

 
3,553

Retained earnings
2,857,144

 
1,990,787

Total stockholders’ equity
4,442,111

 
3,558,349

Total liabilities and equity
$
36,561,392

 
$
32,342,176



6



Table 2: Condensed Consolidated Statements of Income
 
For the Three Months Ended December 31,
 
For the Year Ended
December 31,
 
2015
 
2014
 
2015
 
2014
 
 (Unaudited, Dollars in thousands, except per share amounts)
Interest on finance receivables and loans
$
1,319,359

 
$
1,150,242

 
$
5,205,261

 
$
4,631,847

Leased vehicle income
425,266

 
300,536

 
1,502,886

 
929,745

Other finance and interest income
5,264

 
4,432

 
28,677

 
8,068

Total finance and other interest income
1,749,889

 
1,455,210

 
6,736,824

 
5,569,660

Interest expense
157,893

 
141,308

 
628,791

 
523,203

Leased vehicle expense
336,449

 
240,635

 
1,186,983

 
740,236

Net finance and other interest income
1,255,547

 
1,073,267

 
4,921,050

 
4,306,221

Provision for credit losses
799,978

 
559,524

 
2,888,834

 
2,616,943

Net finance and other interest income after provision for credit losses
455,569

 
513,743

 
2,032,216

 
1,689,278

Profit sharing
10,649

 
8,152

 
57,484

 
74,925

Net finance and other interest income after provision for credit losses and profit sharing
444,920

 
505,591

 
1,974,732

 
1,614,353

Investment gains (losses), net
(225,608
)
 
21,334

 
(116,127
)
 
116,765

Servicing fee income
42,357

 
19,576

 
131,113

 
72,627

Fees, commissions, and other
86,602

 
92,546

 
375,079

 
368,279

Total other income (loss)
(96,649
)
 
133,456

 
390,065

 
557,671

Compensation expense
95,408

 
98,093

 
443,212

 
482,637

Repossession expense
66,456

 
56,200

 
241,522

 
201,017

Other operating costs
77,432

 
76,163

 
340,712

 
278,382

Total operating expenses
239,296

 
230,456

 
1,025,446

 
962,036

Income before income taxes
108,975

 
408,591

 
1,339,351

 
1,209,988

Income tax expense
41,232

 
161,558

 
472,994

 
443,639

Net income
$
67,743

 
$
247,033

 
$
866,357

 
$
766,349

 
 
 
 
 
 
 
 
Net income per common share (basic)
$
0.19

 
$
0.71

 
$
2.44

 
$
2.20

Net income per common share (diluted)
$
0.19

 
$
0.69

 
$
2.41

 
$
2.15

Dividends declared per common share
$

 
$

 
$

 
$
0.15

Weighted average common shares (basic)
357,927,012

 
348,998,644

 
355,102,742

 
348,723,472

Weighted average common shares (diluted)
361,956,163

 
355,856,631

 
358,883,643

 
355,722,363



7



Table 3: Other Financial Information
 
 
For the Three Months Ended December 31,
 
For the Year Ended
December 31,
 
 
2015
 
2014
 
2015
 
2014
Ratios
(Unaudited, Dollars in thousands)
 
Yield on individually acquired retail installment contracts
17.1
%
 
16.7
%
 
17.4
 %
 
17.3
%
 
Yield on purchased receivables portfolios
25.7
%
 
14.7
%
 
15.8
 %
 
15.1
%
 
Yield on receivables from dealers
5.3
%
 
5.3
%
 
5.0
 %
 
4.1
%
 
Yield on personal loans (1)
20.0
%
 
20.5
%
 
20.3
 %
 
23.1
%
 
Yield on earning assets (2)
15.1
%
 
14.9
%
 
15.4
 %
 
15.7
%
 
Cost of debt (3)
2.1
%
 
2.1
%
 
2.1
 %
 
2.0
%
 
Net interest margin (4)
13.4
%
 
13.1
%
 
13.6
 %
 
14.1
%
 
Expense ratio (5)
1.8
%
 
2.2
%
 
2.1
 %
 
2.5
%
 
Adjusted expense ratio (5)a
1.8
%
 
2.2
%
 
2.1
 %
 
2.2
%
 
Return on average assets (6)
0.8
%
 
3.1
%
 
2.5
 %
 
2.6
%
 
Adjusted return on average assets (6)a
0.8
%
 
3.1
%
 
2.5
 %
 
2.8
%
 
Return on average equity (7)
6.1
%
 
29.1
%
 
21.1
 %
 
24.7
%
 
Adjusted return on average equity (7)a
6.1
%
 
29.1
%
 
21.1
 %
 
27.2
%
 
Net charge-off ratio on individually acquired retail installment contracts (8)
9.6
%
 
8.1
%
 
7.3
 %
 
6.9
%
 
Adjusted net charge-off ratio on individually acquired retail installment contracts (8)a
9.6
%
 
8.1
%
 
7.0
 %
 
6.9
%
 
Net charge-off ratio on purchased receivables portfolios (8)
3.5
%
 
5.2
%
 
(0.5
)%
 
4.5
%
 
Net charge-off ratio on personal loans (8) (9)

 
18.3
%
 
40.8
 %
 
17.6
%
 
Adjusted net charge-off ratio on personal loans (8) (9)a

 
18.3
%
 
17.9
 %
 
17.6
%
 
Net charge-off ratio (8) (9)
9.5
%
 
8.6
%
 
9.0
 %
 
7.3
%
 
Adjusted net charge-off ratio (8) (9)a
9.5
%
 
8.6
%
 
7.5
 %
 
7.3
%
 
Delinquency ratio on individually acquired retail installment contracts held for investment, end of period (10)
4.4
%
 
4.2
%
 
4.4
 %
 
4.2
%
 
Delinquency ratio on personal loans, end of period (10)
6.9
%
 
6.5
%
 
6.9
 %
 
6.5
%
 
Delinquency ratio, end of period (10)
4.6
%
 
4.5
%
 
4.6
 %
 
4.5
%
 
Common stock dividend payout ratio (11)

 

 

 
6.8
%
 
Allowance ratio (12)
12.2
%
 
11.5
%
 
12.2
 %
 
11.5
%
 
Common Equity Tier 1 capital ratio (13)
11.2
%
 
n/a

 
11.2
 %
 
n/a

 
 
 
 
 
 
 
 
 
Other Financial Information
 
 
 
 
 
 
 
 
Charge-offs, net of recoveries, on individually acquired retail installment contracts
$
658,432

 
$
492,434

 
$
1,959,635

 
$
1,617,351

 
Charge-offs, net of recoveries, on purchased receivables portfolios
3,383

 
12,086

 
(2,720
)
 
59,657

 
Charge-offs, net of recoveries, on personal loans

 
86,045

 
673,294

 
264,720

 
Charge-offs, net of recoveries, on capital leases
6,857

 
402

 
17,905

 
402

 
Total charge-offs, net of recoveries
$
668,672

 
$
590,967

 
$
2,648,114

 
$
1,942,130

 
End of period Individually acquired retail installment contracts Delinquent principal over 60 days
$
1,191,567

 
$
1,030,580

 
$
1,191,567

 
$
1,030,580

 
End of period Personal loans Delinquent principal over 60 days
168,906

 
138,400

 
168,906

 
138,400

 
End of period Delinquent principal over 60 days
$
1,377,770

 
$
1,241,453

 
$
1,377,770

 
$
1,241,453

 
End of period assets covered by allowance for credit losses
$
27,031,332

 
$
26,875,389

 
$
27,031,332

 
$
26,875,389

 
End of period Gross finance receivables and loans held for investment
$
27,392,095

 
$
27,721,744

 
$
27,392,095

 
$
27,721,744

 
End of period Gross finance receivables, loans, and leases held for investment
34,737,111

 
33,226,211

 
34,737,111

 
33,226,211

 
Average Gross individually acquired retail installment contracts
$
27,560,674

 
$
24,399,879

 
$
26,818,625

 
$
23,556,137

 
Average Gross purchased receivables portfolios
385,420

 
935,734

 
562,512

 
1,321,281

 
Average Gross receivables from dealers
76,598

 
99,363

 
89,867

 
118,358

 
Average Gross personal loans
2,309,474

 
1,878,501

 
2,229,080

 
1,505,387

 
Average Gross capital leases
100,549

 
71,555

 
116,414

 
30,648

 
Average Gross finance receivables, loans and capital leases
$
30,432,715

 
$
27,385,032

 
$
29,816,498

 
$
26,531,811

 
Average Gross finance receivables, loans, and leases
$
37,546,370

 
$
32,650,643

 
$
36,148,709

 
$
30,642,923

 
Average Managed assets
$
52,485,567

 
$
42,676,247

 
$
48,919,418

 
$
38,296,610


8



 
Average Total assets
$
36,056,323

 
$
31,491,655

 
$
35,066,836

 
$
29,780,754

 
Average Debt
$
30,137,927

 
$
27,429,389

 
$
29,699,885

 
$
26,158,708

 
Average Total equity
$
4,427,061

 
$
3,399,942

 
$
4,098,287

 
$
3,097,915

a Non-GAAP measure; see reconciliation in Table 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)
Effective as of September 30, 2015, changes in the value of the personal lending portfolio driven by customer default activity are classified in net investment gains (losses) due to the classification of the portfolio as held for sale. As there was accordingly no charge-off activity on personal loans for the three months ended December 31, 2015, the annualized charge-off rate on personal loans reported as of September 30, 2015 has been used as the full year charge-off rate. The average gross balance of personal loans used in the full year charge-off rate was $2,201,551. Additionally, the denominators of the aggregate Net charge-off ratios for the three and twelve months ended December 31, 2015 have been adjusted to $28,123,241 and $29,279,874, respectively, to exclude Personal Lending balances for the three months ended December 31, 2015.
(10)
“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
(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, which excludes impairment on purchased receivables portfolios, to End of period assets covered by allowance for credit losses
(13)
"Common Equity Tier 1 Capital ratio" is a non-GAAP ratio defined as the ratio of Total common equity tier 1 capital to Total risk-weighted assets. The ratio was not reported in 2014 as it was implemented with the Basel III regulatory framework in 2015.




9



Table 4: Credit Quality

Amounts as of and for the three and twelve months ended December 31, 2015 and 2014 are as follows:
(Unaudited, Dollars in thousands)
 
Three Months Ended December 31,
Retail Installment Contracts Acquired Individually
2015
 
2014
Credit loss allowance — beginning of period
$
3,159,102

 
$
2,793,199

Provision for credit losses
781,514

 
425,573

Charge-offs
(1,190,632
)
 
(955,372
)
Recoveries
532,200

 
462,938

Credit loss allowance — end of period
$
3,282,184

 
$
2,726,338

 
 
 
 
Net charge-offs
$
658,432

 
$
492,434

Average unpaid principal balance (UPB)
27,560,674

 
24,399,879

Charge-off ratio
9.6
%
 
8.1
%

 
Year Ended December 31,
Retail Installment Contracts Acquired Individually
2015
 
2014
Credit loss allowance — beginning of year
$
2,726,338

 
$
2,132,634

Provision for credit losses
2,542,598

 
2,211,055

Charge-offs
(4,061,343
)
 
(3,341,047
)
Recoveries
2,101,708

 
1,723,696

Impact of loans transferred to held for sale
(27,117
)
 

Credit loss allowance — end of year
$
3,282,184

 
$
2,726,338

 
 
 
 
Net charge-offs
$
1,959,635

 
$
1,617,351

Average unpaid principal balance (UPB)
26,818,625

 
23,556,137

Charge-off ratio1
7.3
%
 
6.9
%

 
December 31,
Retail Installment Contracts Acquired Individually
20152
 
20142
Principal, 31-60 days past due
$
2,454,986

 
9.1
%
 
$
2,319,203

 
9.4
%
Delinquent principal over 60 days
1,191,567

 
4.4
%
 
1,030,580

 
4.2
%
Total delinquent principal
$
3,646,553

 
13.6
%
 
$
3,349,783

 
13.6
%


1 Net charge-off performance was impacted by lower of cost or market adjustments on loans sold and designated as held for sale.
2 Percent of unpaid principal balance.

10



Table 5: Originations

 
Three Months Ended
 
Year Ended
 
December 31, 2015
 
September 30, 2015
 
December 31, 2014
 
December 31, 2015
 
December 31, 2014
Retained Originations
(Unaudited, Dollars in thousands)
Retail installment contracts
$
3,830,337

 
$
4,650,381

 
$
3,220,019

 
$
16,692,229

 
$
13,531,801

Average APR
13.9
%
 
16.1
%
 
14.2
%
 
16.9
%
 
15.6
%
Discount
1.5
%
 
1.7
%
 
1.0
%
 
2.5
%
 
3.4
%
 
 
 
 
 
 
 
 
 
 
Personal loans
$
304,748

 
$
158,328

 
$
562,178

 
$
887,483

 
$
1,182,171

Average APR
24.4
%
 
21.0
%
 
20.5
%
 
21.2
%
 
20.1
%
Discount

 

 

 

 

 
 
 
 
 
 
 
 
 
 
Receivables from dealers
$

 
$

 
$

 
$

 
$
25,515

Average APR

 

 

 

 
4.1
%
Discount

 

 

 

 

 
 
 
 
 
 
 
 
 
 
Leased vehicles
$
1,009,526

 
$
1,568,104

 
$
721,932

 
$
5,132,053

 
$
4,111,146

 
 
 
 
 
 
 
 
 
 
Capital leases
$
2,338

 
$
1,103

 
$
42,368

 
$
67,244

 
$
93,444

Total originations retained
$
5,146,949

 
$
6,377,916

 
$
4,546,497

 
$
22,779,009

 
$
18,944,077

 
 
 
 
 
 
 
 
 
 
Sold Originations1
 
 
 
 
 
 
 
 
 
Retail installment contracts
$
1,098,674

 
$
1,243,456

 
$
1,016,165

 
$
5,419,730

 
$
6,049,653

Average APR
2.6
%
 
2.4
%
 
4.1
%
 
4.2
%
 
4.8
%
 
 
 
 
 
 
 
 
 
 
Receivables from dealers
$

 
$

 
$

 
$

 
$
8,724

Average APR

 

 

 

 
5.3
%
 
 
 
 
 
 
 
 
 
 
Leased vehicles
$

 
$

 
$

 
$

 
$
369,114

Total originations sold
$
1,098,674

 
$
1,243,456

 
$
1,016,165

 
$
5,419,730

 
$
6,427,491

 
 
 
 
 
 
 
 
 
 
Total SC originations
$
6,245,623

 
$
7,621,372

 
$
5,562,662

 
$
28,198,739

 
$
25,371,568

 
 
 
 
 
 
 
 
 
 
Facilitated Originations
 
 
 
 
 
 
 
 
 
Receivables from dealers
$

 
$

 
$

 
$

 
$
392,920

Leased vehicles

 

 
564,875

 
632,471

 
1,761,512

Total originations facilitated for affiliates
$

 
$

 
$
564,875

 
$
632,471

 
$
2,154,432

 
 
 
 
 
 
 
 
 
 
Total Originations
$
6,245,623

 
$
7,621,372

 
$
6,127,537

 
$
28,831,210

 
$
27,526,000











1Only includes assets both originated and sold in the period. Total asset sales for the period are shown in Table 6.

11



Table 6: Asset Sales

Asset sales may include assets originated in prior periods.
 
Three Months Ended
 
Year Ended
 
December 31, 2015
 
September 30, 2015
 
December 31, 2014
 
December 31, 2015
 
December 31, 2014
Asset Sales
(Unaudited, Dollars in thousands)
Retail installment contracts
$
1,869,113

 
$
3,057,654

 
$
1,137,471

 
$
7,862,520

 
$
6,620,620

Average APR
4.5
%
 
10.7
%
 
4.1
%
 
7.2
%
 
4.8
%
 
 
 
 
 
 
 
 
 
 
Receivables from dealers
$

 
$

 
$

 
$

 
$
18,227

Average APR

 

 

 

 
4.7
%
 
 
 
 
 
 
 
 
 
 
Leased vehicles
$

 
$

 
$

 
$
1,316,958

 
$
369,114

Total asset sales
$
1,869,113

 
$
3,057,654

 
$
1,137,471

 
$
9,179,478

 
$
7,007,961



12



Table 7: Ending Portfolio

Ending outstanding balance, average APR and remaining unaccreted discount as of December 31, 2015 and 2014 are as follows:
 
December 31, 2015
 
December 31, 2014
 
(Unaudited, Dollars in thousands)
Retail installment contracts
$
27,223,768

 
$
25,401,461

Average APR
16.8
%
 
16.0
%
Discount
2.0
%
 
2.1
%
 
 
 
 
Personal loans
$
941

 
$
2,128,769

Average APR
20.9
%
 
23.1
%
Discount

 
0.1
%
 
 
 
 
Receivables from dealers
$
76,941

 
$
100,164

Average APR
4.6
%
 
4.3
%
Discount

 

 
 
 
 
Leased vehicles
$
7,345,016

 
$
5,504,467

 
 
 
 
Capital leases
$
90,445

 
$
91,350



13



Table 8: Reconciliation of Non-GAAP Measures

(Dollars in thousands, except per share data)
 
For the Year Ended December 31, 2015
Charge-offs, net of recoveries on personal loans
$
673,294

  Deduct: LOCM adjustment on personal loans
(377,598
)
Adjusted Net charge-offs on personal loans
$
295,696

 
 
Average gross personal loans1
$
2,201,551

Net charge-off ratio on personal loans
40.8
%
Adjusted net charge-off ratio on personal loans
17.9
%
 
 
Charge-offs, net of recoveries on retail installment contracts acquired individually
$
1,959,635

  Deduct: LOCM adjustment on retail installment contracts acquired individually
(73,388
)
Adjusted Net charge-offs on retail installment contracts acquired individually
$
1,886,247

 
 
Average Gross retail installment contracts acquired individually
$
26,818,625

Net charge-off ratio on retail installment contracts acquired individually
7.3
%
Adjusted Net charge-off ratio on retail installment contracts acquired individually
7.0
%
 
 
Total charge-offs, net of recoveries
$
2,648,114

  Deduct: LOCM adjustment on personal loans
(377,598
)
  Deduct: LOCM adjustment on retail installment contracts acquired individually
(73,388
)
Adjusted Net charge-offs total
$
2,197,128

 
 
Average Gross finance receivables and loans1
$
29,279,874

Net charge-off ratio
9.0
%
Adjusted Net charge-off ratio total
7.5
%
 
 
 
Three Months Ended September 30, 2015
Charge-offs, net of recoveries on retail installment contracts acquired individually
$
610,657

  Deduct: LOCM adjustment on retail installment contracts acquired individually
(64,140
)
Adjusted Net charge-offs on retail installment contracts acquired individually
$
546,517

 
 
Average Gross retail installment contracts acquired individually
$
27,687,564

Net charge-off ratio on retail installment contracts acquired individually
8.8
%
Adjusted Net charge-off ratio on retail installment contracts acquired individually
7.9
%

1The denominators of the Personal Lending Net charge-off ratios and the aggregate Net charge-off ratios for the three and twelve months ended December 31, 2015 have been adjusted to exclude Personal Lending balances for the three months ended December 31, 2015.


14



 
For the Year Ended December 31, 2014
Net income
$
766,349

Add back:
 
Stock compensation recognized upon initial public offering ("IPO"), net of tax
74,428

Other IPO-related expenses, net of tax
1,409

Core net income
$
842,186

 
 
Weighted average common shares (diluted)
355,722,363

Net income per common share (diluted)
$
2.15

Core net income per common share (diluted)
$
2.37

 
 
 
 
Average total assets
$
29,780,754

Return on average assets
2.6
%
Core return on average assets
2.8
%
 
 
Average total equity
$
3,097,915

Return on average equity
24.7
%
Core return on average equity
27.2
%
 
 
Operating expenses
$
962,036

Deduct:
 
Stock compensation recognized upon IPO, net of tax
(117,654
)
Other IPO-related expenses, net of tax
(2,175
)
Core operating expenses
$
842,207

 
 
Average managed assets
38,296,610

Expense ratio
2.5
%
Core expense ratio
2.2
%





15