Loan Receivables and Allowance for Credit Losses | LOAN RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES ($ in millions) March 31, 2023 December 31, 2022 Credit cards $ 86,113 $ 87,630 Consumer installment loans 3,204 3,056 Commercial credit products 1,690 1,682 Other 122 102 Total loan receivables, before allowance for credit losses (a)(b) $ 91,129 $ 92,470 _______________________ (a) Total loan receivables include $19.1 billion and $19.8 billion of restricted loans of consolidated securitization entities at March 31, 2023 and December 31, 2022, respectively. See Note 5. Variable Interest Entities for further information on these restricted loans. (b) At March 31, 2023 and December 31, 2022, loan receivables included deferred costs, net of deferred income, of $218 million and $237 million, respectively. Allowance for Credit Losses (a)(b) ($ in millions) Balance at January 1, 2023 Impact of ASU 2022-02 Adoption Post-Adoption Balance at January 1, 2023 Provision charged to operations Gross charge-offs Recoveries Balance at Credit cards $ 9,225 $ (294) $ 8,931 $ 1,159 $ (1,162) $ 224 $ 9,152 Consumer installment loans 208 1 209 85 (44) 5 255 Commercial credit products 87 (1) 85 48 (31) 2 104 Other 7 — 8 (2) — — 6 Total $ 9,527 $ (294) $ 9,233 $ 1,290 $ (1,237) $ 231 $ 9,517 ($ in millions) Balance at January 1, 2022 Provision charged to operations Gross charge-offs Recoveries Balance at Credit cards $ 8,512 $ 482 $ (719) $ 189 $ 8,464 Consumer installment loans 115 17 (21) 4 115 Commercial credit products 59 22 (12) 1 70 Other 2 — — — 2 Total $ 8,688 $ 521 $ (752) $ 194 $ 8,651 _______________________ (a) The allowance for credit losses at March 31, 2023 and 2022 reflects our estimate of expected credit losses for the life of the loan receivables on our Condensed Consolidated Statements of Financial Position at March 31, 2023 and 2022 which include the consideration of current and expected macroeconomic conditions that existed at those dates. (b) Comparative information is presented in accordance with the applicable accounting standards in effect prior to the adoption of ASU 2022-02. The reasonable and supportable forecast period used in our estimate of credit losses at March 31, 2023 was 12 months, consistent with the forecast period utilized since the adoption of CECL. Beyond the reasonable and supportable forecast period, we revert to historical loss information at the loan receivables segment level over a 6-month period, gradually increasing the weight of historical losses by an equal amount each month during the reversion period, and utilize historical loss information thereafter for the remaining life of the portfolio. The reversion period and methodology remain unchanged since the adoption of CECL. Losses on loan receivables, including those which are modified for borrowers experiencing financial difficulty, are estimated and recognized upon origination of the loan, based on expected credit losses for the life of the loan balance at March 31, 2023. Expected credit loss estimates are developed using both quantitative models and qualitative adjustments, and incorporates a macroeconomic forecast, as described within the 2022 Form 10-K. The current and forecasted economic conditions at the balance sheet date influenced our current estimate of expected credit losses, and reflect an uncertain macroeconomic environment. While customer payment behavior remains elevated compared to historical averages, we continue to experience a decrease in payment rates and increases in both delinquencies and net charge-offs which are expected to continue as these credit metrics trend towards our historical averages. These conditions are reflected in our current estimate of expected credit losses, including the potential effects of industry credit contraction on the economy. Our allowance for credit losses remained relatively flat at $9.5 billion during the three months ended March 31, 2023 despite a seasonal decline in loan receivables, primarily due to these conditions, offset by the reserve reduction associated with the adoption of ASU 2022-02. See Note 2. Basis of Presentation and Summary of Significant Accounting Policies for additional information on our significant accounting policies related to our allowance for credit losses. Delinquent and Non-accrual Loans The following table provides information on our delinquent and non-accrual loans: At March 31, 2023 ($ in millions) 30-89 days delinquent 90 or more days delinquent Total past due 90 or more days delinquent and accruing Total non-accruing Credit cards $ 1,663 $ 1,650 $ 3,313 $ 1,650 $ — Consumer installment loans 55 15 70 — 15 Commercial credit products 51 40 91 40 — Total delinquent loans $ 1,769 $ 1,705 $ 3,474 $ 1,690 $ 15 Percentage of total loan receivables 1.9 % 1.9 % 3.8 % 1.9 % — % At December 31, 2022 ($ in millions) 30-89 days delinquent 90 or more days delinquent Total past due 90 or more days delinquent and accruing Total non-accruing Credit cards $ 1,710 $ 1,516 $ 3,226 $ 1,516 $ — Consumer installment loans 61 14 75 — 14 Commercial credit products 44 32 76 32 — Total delinquent loans $ 1,815 $ 1,562 $ 3,377 $ 1,548 $ 14 Percentage of total loan receivables 2.0 % 1.7 % 3.7 % 1.7 % — % Delinquency trends are the primary credit quality indicator for our consumer installment loans, which we use to monitor credit quality and risk within the portfolio. Total consumer installment loans past due of $70 million and $75 million at March 31, 2023 and December 31, 2022, respectively, and gross charge-offs of $44 million and $21 million for the three months ended March 31, 2023 and 2022, respectively, were not material. Loan Modifications to Borrowers Experiencing Financial Difficulty We use certain loan modification programs for borrowers experiencing financial difficulties. We primarily use long-term modification programs for borrowers experiencing financial difficulty as a loss mitigation strategy to improve long-term collectability of the loans. The long-term programs involve changing the structure of the loan to a fixed payment loan with a maturity no longer than 60 months, reducing the interest rate on the loan, and stopping the assessment of penalty fees. We also make long-term loan modifications for customers who request financial assistance through external sources, such as through consumer credit counseling service agencies. Long-term loan modification programs do not normally include the forgiveness of unpaid principal, interest or fees. We may also provide certain borrowers with a short-term loan modification program (generally up to 3 months) that can include the forgiveness of unpaid principal balance, interest and/or fees. Three months ended March 31, 2023 The Company adopted ASU 2022-02 as of January 1, 2023 on a modified retrospective basis through a cumulative adjustment to retained earnings. The new guidance is applicable for all loans modified to borrowers experiencing financial difficulties as of the beginning of 2023. The following table provides information on our loan modifications to borrowers experiencing financial difficulty during the period presented, which do not include loans that are classified as loan receivables held for sale: Three months ended March 31, 2023 ($ in millions) Amount % of Loan Receivables Long-term modifications Credit cards $ 377 0.4 % Consumer installment loans — — % Commercial credit products 1 0.1 % Short-term modifications Credit cards 139 0.2 % Consumer installment loans — — % Commercial credit products — — % Total $ 517 0.6 % Financial Effects of Loan Modifications to Borrowers Experiencing Financial Difficulty As part of our loan modifications for borrowers experiencing financial difficulty, we may provide multiple concessions to minimize our economic loss and improve long-term loan performance and collectability. The financial effect of the modifications made to loans to borrowers experiencing financial difficulty in the period reduced the weighted-average interest rates by 97% for long-term modifications and $11 million of unpaid balances were forgiven for short-term modifications. Performance of Loans Modified to Borrowers Experiencing Financial Difficulty The following table provides information on the performance of loans modified to borrowers experiencing financial difficulty which have been modified subsequent to January 1, 2023 and remain in a modification program at March 31, 2023: Amortized cost basis At March 31, 2023 ($ in millions) Current 30-89 days delinquent 90 or more days delinquent Total past due (a) Long-term modifications Credit cards $ 209 $ 89 $ 65 $ 154 Consumer installment loans — — — — Commercial credit products — — 1 1 Short-term modifications Credit cards 28 18 44 62 Consumer installment loans — — — — Commercial credit products — — — — Total delinquent modified loans $ 237 $ 107 $ 110 $ 217 Percentage of total loan receivables 0.3 % 0.1 % 0.1 % 0.2 % ___________________ (a) Once a loan has been modified, it only returns to current status (re-aged) after three consecutive monthly program payments are received post the modification date. Payment Defaults The following table presents the type, number and amount of loans to borrowers experiencing financial difficulty that enrolled in a long-term modification program between January 1, 2023 and March 31, 2023 and experienced a payment default and charged-off during the period presented: Three months ended March 31 ($ in millions, accounts in thousands) Accounts defaulted Loans defaulted Credit cards 2 $ 7 Consumer installment loans — — Commercial credit products — — Total 2 $ 7 Of the loans modified to borrowers experiencing financial difficulty that enrolled in a short-term modification program between January 1, 2023 and March 31, 2023, 14% have fully completed all required payments and successfully exited the program at March 31, 2023. Three months ended March 31, 2022 Troubled Debt Restructurings Under our modified retrospective adoption of ASU 2022-02, the following information on loan modifications for periods prior to January 1, 2023 are presented in accordance with the applicable accounting standards in effect at that time. The following table provides information on our TDR loan modifications during the prior year period presented: Three months ended March 31, 2022 ($ in millions) Credit cards $ 223 Consumer installment loans — Commercial credit products 1 Total $ 224 Prior to January 1, 2023, our allowance for credit losses on TDRs was generally measured based on the difference between the recorded loan receivable and the present value of the expected future cash flows, discounted at the original effective interest rate of the loan. Interest income from loans accounted for as TDRs was accounted for in the same manner as other accruing loans. The following table provides information about loans classified as TDRs and specific reserves at December 31, 2022. We do not evaluate credit card loans on an individual basis but instead estimate an allowance for credit losses on a collective basis. At December 31, 2022 ($ in millions) Total recorded Related allowance Net recorded investment Unpaid principal balance Credit cards $ 1,355 $ (600) $ 755 $ 1,206 Consumer installment loans — — — — Commercial credit products 4 (2) 2 4 Total $ 1,359 $ (602) $ 757 $ 1,210 Financial Effects of TDRs The following table presents the types and financial effects of loans modified and accounted for as TDRs during the prior year period presented: Three months ended March 31, 2022 ($ in millions) Interest income recognized during period when loans were modified Interest income that would have been recorded with original terms Average recorded investment Credit cards $ 9 $ 77 $ 1,183 Consumer installment loans — — — Commercial credit products — — 3 Total $ 9 $ 77 $ 1,186 Payment Defaults The following table presents the type, number and amount of loans accounted for as TDRs that enrolled in a modification program within the previous 12 months from March 31, 2022 and experienced a payment default and charged-off during the prior year period presented: Three months ended March 31, 2022 ($ in millions, accounts in thousands) Accounts defaulted Loans defaulted Credit cards 18 $ 42 Consumer installment loans — — Commercial credit products — — Total 18 $ 42 Credit Quality Indicators Our loan receivables portfolio includes both secured and unsecured loans. Secured loan receivables are largely comprised of consumer installment loans secured by equipment. Unsecured loan receivables are largely comprised of our open-ended consumer and commercial revolving credit card loans. As part of our credit risk management activities, on an ongoing basis, we assess overall credit quality by reviewing information related to the performance of a customer’s account with us, including delinquency information, as well as information from credit bureaus relating to the customer’s broader credit performance. We utilize VantageScore credit scores to assist in our assessment of credit quality. VantageScore credit scores are obtained at origination of the account and are refreshed, at a minimum quarterly, but could be as often as weekly, to assist in predicting customer behavior. We categorize these credit scores into the following three credit score categories: (i) 651 or higher, which are considered the strongest credits; (ii) 591 to 650, considered moderate credit risk; and (iii) 590 or less, which are considered weaker credits. There are certain customer accounts for which a VantageScore score is not available where we use alternative sources to assess their credit and predict behavior. The following table provides the most recent VantageScore scores available for our customers at March 31, 2023, December 31, 2022 and March 31, 2022, respectively, as a percentage of each class of loan receivable. The table below excludes 0.3%, 0.4% and 0.4% of our total loan receivables balance at each of March 31, 2023, December 31, 2022 and March 31, 2022, respectively, which represents those customer accounts for which a VantageScore score is not available. March 31, 2023 December 31, 2022 March 31, 2022 651 or 591 to 590 or 651 or 591 to 590 or 651 or 591 to 590 or higher 650 less higher 650 less higher 650 less Credit cards 73 % 19 % 8 % 74 % 19 % 7 % 76 % 18 % 6 % Consumer installment loans 76 % 17 % 7 % 77 % 17 % 6 % 79 % 17 % 4 % Commercial credit products 86 % 7 % 7 % 88 % 6 % 6 % 92 % 5 % 3 % Unfunded Lending Commitments We manage the potential risk in credit commitments by limiting the total amount of credit, both by individual customer and in total, by monitoring the size and maturity of our portfolios and by applying the same credit standards for all of our credit products. Unused credit card lines available to our customers totaled approximately $422 billion and $417 billion at March 31, 2023 and December 31, 2022, respectively. While these amounts represented the total available unused credit card lines, we have not experienced and do not anticipate that all of our customers will access their entire available line at any given point in time. Interest Income by Product The following table provides additional information about our interest and fees on loans, including merchant discounts, from our loan receivables, including held for sale: Three months ended March 31, ($ in millions) 2023 2022 Credit cards (a) $ 4,497 $ 3,913 Consumer installment loans 83 66 Commercial credit products 34 28 Other 2 1 Total $ 4,616 $ 4,008 _______________________ |