Item 1.
|
Financial Statements
|
SLM CORPORATION
CONSOLIDATED BALANCE SHEETS
(In millions, except share and per share
amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
Assets
|
|
|
|
|
|
|
|
|
FFELP Loans (net of allowance for losses of $107 and $119, respectively)
|
|
$
|
102,635
|
|
|
$
|
104,588
|
|
Private Education Loans (net of allowance for losses of $2,059 and $2,097 respectively)
|
|
|
38,157
|
|
|
|
37,512
|
|
Investments
|
|
|
|
|
|
|
|
|
Available-for-sale
|
|
|
135
|
|
|
|
109
|
|
Other
|
|
|
652
|
|
|
|
783
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
|
|
787
|
|
|
|
892
|
|
Cash and cash equivalents
|
|
|
3,742
|
|
|
|
5,190
|
|
Restricted cash and investments
|
|
|
3,794
|
|
|
|
3,650
|
|
Goodwill and acquired intangible assets, net
|
|
|
421
|
|
|
|
424
|
|
Other assets
|
|
|
6,936
|
|
|
|
7,287
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
156,472
|
|
|
$
|
159,543
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
$
|
11,626
|
|
|
$
|
13,795
|
|
Long-term borrowings
|
|
|
136,177
|
|
|
|
136,648
|
|
Other liabilities
|
|
|
3,071
|
|
|
|
3,458
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
150,874
|
|
|
|
153,901
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Preferred stock, par value $0.20 per share, 20 million shares authorized
|
|
|
|
|
|
|
|
|
Series A: 3.3 million and 3.3 million shares issued, respectively, at stated value of $50 per
share
|
|
|
165
|
|
|
|
165
|
|
Series B: 4 million and 4 million shares issued, respectively, at stated value of $100 per share
|
|
|
400
|
|
|
|
400
|
|
Common stock, par value $0.20 per share, 1.125 billion shares authorized: 549 million and 545 million shares
issued, respectively
|
|
|
110
|
|
|
|
109
|
|
Additional paid-in capital
|
|
|
4,461
|
|
|
|
4,399
|
|
Accumulated other comprehensive income (loss) (net of tax (expense) benefit of $(4) and $(7), respectively)
|
|
|
7
|
|
|
|
13
|
|
Retained earnings
|
|
|
2,733
|
|
|
|
2,584
|
|
|
|
|
|
|
|
|
|
|
Total SLM Corporation stockholders equity before treasury stock
|
|
|
7,876
|
|
|
|
7,670
|
|
Less: Common stock held in treasury at cost: 127 million and 116 million shares, respectively
|
|
|
(2,283
|
)
|
|
|
(2,033
|
)
|
|
|
|
|
|
|
|
|
|
Total SLM Corporation stockholders equity
|
|
|
5,593
|
|
|
|
5,637
|
|
Noncontrolling interest
|
|
|
5
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
5,598
|
|
|
|
5,642
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
156,472
|
|
|
$
|
159,543
|
|
|
|
|
|
|
|
|
|
|
Supplemental information assets and liabilities of consolidated variable interest entities:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
FFELP Loans
|
|
$
|
97,380
|
|
|
$
|
99,254
|
|
Private Education Loans
|
|
|
25,139
|
|
|
|
25,530
|
|
Restricted cash and investments
|
|
|
3,618
|
|
|
|
3,395
|
|
Other assets
|
|
|
2,163
|
|
|
|
2,322
|
|
Short-term borrowings
|
|
|
1,694
|
|
|
|
3,655
|
|
Long-term borrowings
|
|
|
115,533
|
|
|
|
115,538
|
|
|
|
|
|
|
|
|
|
|
Net assets of consolidated variable interest entities
|
|
$
|
11,073
|
|
|
$
|
11,308
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
1
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Interest income:
|
|
|
|
|
|
|
|
|
FFELP Loans
|
|
$
|
646
|
|
|
$
|
735
|
|
Private Education Loans
|
|
|
644
|
|
|
|
623
|
|
Other loans
|
|
|
3
|
|
|
|
3
|
|
Cash and investments
|
|
|
3
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
1,296
|
|
|
|
1,366
|
|
Total interest expense
|
|
|
530
|
|
|
|
571
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
766
|
|
|
|
795
|
|
Less: provisions for loan losses
|
|
|
185
|
|
|
|
241
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provisions for loan losses
|
|
|
581
|
|
|
|
554
|
|
|
|
|
|
|
|
|
|
|
Other income (loss):
|
|
|
|
|
|
|
|
|
Gains on sales of loans and investments
|
|
|
|
|
|
|
55
|
|
Losses on derivative and hedging activities, net
|
|
|
(8
|
)
|
|
|
(31
|
)
|
Servicing revenue
|
|
|
61
|
|
|
|
70
|
|
Contingency revenue
|
|
|
111
|
|
|
|
99
|
|
Gains on debt repurchases
|
|
|
|
|
|
|
23
|
|
Other
|
|
|
6
|
|
|
|
34
|
|
|
|
|
|
|
|
|
|
|
Total other income (loss)
|
|
|
170
|
|
|
|
250
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
Salaries and benefits
|
|
|
142
|
|
|
|
125
|
|
Other operating expenses
|
|
|
224
|
|
|
|
110
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
366
|
|
|
|
235
|
|
Goodwill and acquired intangible asset impairment and amortization expense
|
|
|
4
|
|
|
|
3
|
|
Restructuring and other reorganization expenses
|
|
|
26
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
396
|
|
|
|
248
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, before income tax expense
|
|
|
355
|
|
|
|
556
|
|
Income tax expense
|
|
|
136
|
|
|
|
211
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
219
|
|
|
|
345
|
|
Income from discontinued operations, net of tax expense
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
219
|
|
|
|
346
|
|
Less: net loss attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to SLM Corporation
|
|
|
219
|
|
|
|
346
|
|
Preferred stock dividends
|
|
|
5
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to SLM Corporation common stock
|
|
$
|
214
|
|
|
$
|
341
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share attributable to SLM Corporation:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
.50
|
|
|
$
|
.76
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
.50
|
|
|
$
|
.76
|
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding
|
|
|
427
|
|
|
|
451
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to SLM Corporation:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
.49
|
|
|
$
|
.74
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
.49
|
|
|
$
|
.74
|
|
|
|
|
|
|
|
|
|
|
Average common and common equivalent shares outstanding
|
|
|
435
|
|
|
|
458
|
|
|
|
|
|
|
|
|
|
|
Dividends per common share attributable to SLM Corporation
|
|
$
|
.15
|
|
|
$
|
.15
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
2
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Net income
|
|
$
|
219
|
|
|
$
|
346
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on derivatives:
|
|
|
|
|
|
|
|
|
Unrealized hedging gains (losses) on derivatives
|
|
|
(11
|
)
|
|
|
1
|
|
Reclassification adjustments for derivative losses included in net income (interest expense)
|
|
|
3
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
Total unrealized gains (losses) on derivatives
|
|
|
(8
|
)
|
|
|
4
|
|
Unrealized gains (losses) on investments
|
|
|
|
|
|
|
(1
|
)
|
Income tax (expense) benefit
|
|
|
2
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax
|
|
|
(6
|
)
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
$
|
213
|
|
|
$
|
348
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
3
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
(Dollars in millions, except share and per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
Stock
Shares
|
|
|
Common Stock Shares
|
|
|
Preferred
Stock
|
|
|
Common
Stock
|
|
|
Additional
Paid-In
Capital
|
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
|
Retained
Earnings
|
|
|
Treasury
Stock
|
|
|
Total
Stockholders
Equity
|
|
|
Noncontrolling
Interest
|
|
|
Total
Equity
|
|
|
|
|
Issued
|
|
|
Treasury
|
|
|
Outstanding
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012
|
|
|
7,300,000
|
|
|
|
535,507,965
|
|
|
|
(82,910,021
|
)
|
|
|
452,597,944
|
|
|
$
|
565
|
|
|
$
|
107
|
|
|
$
|
4,237
|
|
|
$
|
(6
|
)
|
|
$
|
1,451
|
|
|
$
|
(1,294
|
)
|
|
$
|
5,060
|
|
|
$
|
6
|
|
|
$
|
5,066
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
346
|
|
|
|
|
|
|
|
346
|
|
|
|
|
|
|
|
346
|
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
348
|
|
|
|
|
|
|
|
348
|
|
Cash dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock ($.15 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(68
|
)
|
|
|
|
|
|
|
(68
|
)
|
|
|
|
|
|
|
(68
|
)
|
Preferred stock, series A ($.87 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
(3
|
)
|
Preferred stock, series B ($.49 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
(2
|
)
|
Dividend equivalent units related to employee stock-based compensation plans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
(1
|
)
|
Issuance of common shares
|
|
|
|
|
|
|
4,157,795
|
|
|
|
|
|
|
|
4,157,795
|
|
|
|
|
|
|
|
1
|
|
|
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34
|
|
|
|
|
|
|
|
34
|
|
Tax benefit related to employee stock-based compensation plans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
2
|
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
|
|
|
|
19
|
|
Common stock repurchased
|
|
|
|
|
|
|
|
|
|
|
(10,220,804
|
)
|
|
|
(10,220,804
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(199
|
)
|
|
|
(199
|
)
|
|
|
|
|
|
|
(199
|
)
|
Shares repurchased related to employee stock-based compensation plans
|
|
|
|
|
|
|
|
|
|
|
(2,324,575
|
)
|
|
|
(2,324,575
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(42
|
)
|
|
|
(42
|
)
|
|
|
|
|
|
|
(42
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2013
|
|
|
7,300,000
|
|
|
|
539,665,760
|
|
|
|
(95,455,400
|
)
|
|
|
444,210,360
|
|
|
$
|
565
|
|
|
$
|
108
|
|
|
$
|
4,291
|
|
|
$
|
(4
|
)
|
|
$
|
1,723
|
|
|
$
|
(1,535
|
)
|
|
$
|
5,148
|
|
|
$
|
6
|
|
|
$
|
5,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
|
|
7,300,000
|
|
|
|
545,210,941
|
|
|
|
(116,262,066
|
)
|
|
|
428,948,875
|
|
|
$
|
565
|
|
|
$
|
109
|
|
|
$
|
4,399
|
|
|
$
|
13
|
|
|
$
|
2,584
|
|
|
$
|
(2,033
|
)
|
|
$
|
5,637
|
|
|
$
|
5
|
|
|
$
|
5,642
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
219
|
|
|
|
|
|
|
|
219
|
|
|
|
|
|
|
|
219
|
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
213
|
|
|
|
|
|
|
|
213
|
|
Cash dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock ($.15 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(64
|
)
|
|
|
|
|
|
|
(64
|
)
|
|
|
|
|
|
|
(64
|
)
|
Preferred stock, series A ($.87 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
(3
|
)
|
Preferred stock, series B ($.49 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
(2
|
)
|
Dividend equivalent units related to employee stock-based compensation plans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
(1
|
)
|
Issuance of common shares
|
|
|
|
|
|
|
4,238,182
|
|
|
|
|
|
|
|
4,238,182
|
|
|
|
|
|
|
|
1
|
|
|
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34
|
|
|
|
|
|
|
|
34
|
|
Tax benefit related to employee stock-based compensation plans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
11
|
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
|
|
|
|
18
|
|
Common stock repurchased
|
|
|
|
|
|
|
|
|
|
|
(8,368,300
|
)
|
|
|
(8,368,300
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(200
|
)
|
|
|
(200
|
)
|
|
|
|
|
|
|
(200
|
)
|
Shares repurchased related to employee stock-based compensation plans
|
|
|
|
|
|
|
|
|
|
|
(2,115,470
|
)
|
|
|
(2,115,470
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(50
|
)
|
|
|
(50
|
)
|
|
|
|
|
|
|
(50
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2014
|
|
|
7,300,000
|
|
|
|
549,449,123
|
|
|
|
(126,745,836
|
)
|
|
|
422,703,287
|
|
|
$
|
565
|
|
|
$
|
110
|
|
|
$
|
4,461
|
|
|
$
|
7
|
|
|
$
|
2,733
|
|
|
$
|
(2,283
|
)
|
|
$
|
5,593
|
|
|
$
|
5
|
|
|
$
|
5,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
4
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Operating activities
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
219
|
|
|
$
|
346
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Income from discontinued operations, net of tax
|
|
|
|
|
|
|
(1
|
)
|
Gains on loans and investments, net
|
|
|
|
|
|
|
(55
|
)
|
Gains on debt repurchases
|
|
|
|
|
|
|
(23
|
)
|
Goodwill and acquired intangible asset impairment and amortization expense
|
|
|
4
|
|
|
|
3
|
|
Stock-based compensation expense
|
|
|
18
|
|
|
|
19
|
|
Unrealized gains on derivative and hedging activities
|
|
|
(181
|
)
|
|
|
(138
|
)
|
Provisions for loan losses
|
|
|
185
|
|
|
|
241
|
|
Decrease (increase) in restricted cash other
|
|
|
5
|
|
|
|
(15
|
)
|
Decrease in accrued interest receivable
|
|
|
109
|
|
|
|
19
|
|
(Decrease) increase in accrued interest payable
|
|
|
(69
|
)
|
|
|
2
|
|
Decrease in other assets
|
|
|
257
|
|
|
|
291
|
|
Increase (decrease) in other liabilities
|
|
|
11
|
|
|
|
(158
|
)
|
|
|
|
|
|
|
|
|
|
Cash provided by operating activities continuing operations
|
|
|
558
|
|
|
|
531
|
|
|
|
|
|
|
|
|
|
|
Cash (used in) operating activities discontinued operations
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
Total net cash provided by operating activities
|
|
|
558
|
|
|
|
529
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Student loans acquired and originated
|
|
|
(1,975
|
)
|
|
|
(1,559
|
)
|
Reduction of student loans:
|
|
|
|
|
|
|
|
|
Installment payments, claims and other
|
|
|
3,090
|
|
|
|
3,349
|
|
Proceeds from sales of student loans
|
|
|
|
|
|
|
226
|
|
Other investing activities, net
|
|
|
119
|
|
|
|
65
|
|
Purchases of available-for-sale securities
|
|
|
(25
|
)
|
|
|
(14
|
)
|
Proceeds from maturities of available-for-sale securities
|
|
|
2
|
|
|
|
9
|
|
Purchases of held-to-maturity and other securities
|
|
|
(65
|
)
|
|
|
(93
|
)
|
Proceeds from sales and maturities of held-to-maturity and other securities
|
|
|
67
|
|
|
|
94
|
|
(Increase) decrease in restricted cash variable interest entities
|
|
|
(221
|
)
|
|
|
107
|
|
|
|
|
|
|
|
|
|
|
Total net cash provided by investing activities
|
|
|
992
|
|
|
|
2,184
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Borrowings collateralized by loans in trust issued
|
|
|
2,649
|
|
|
|
2,588
|
|
Borrowings collateralized by loans in trust repaid
|
|
|
(2,834
|
)
|
|
|
(3,182
|
)
|
Asset-backed commercial paper conduits, net
|
|
|
(1,918
|
)
|
|
|
427
|
|
ED Conduit Program facility, net
|
|
|
|
|
|
|
(2,583
|
)
|
Other long-term borrowings issued
|
|
|
834
|
|
|
|
1,489
|
|
Other long-term borrowings repaid
|
|
|
(1,535
|
)
|
|
|
(1,433
|
)
|
Other financing activities, net
|
|
|
(11
|
)
|
|
|
(358
|
)
|
Retail and other deposits, net
|
|
|
86
|
|
|
|
396
|
|
Common stock repurchased
|
|
|
(200
|
)
|
|
|
(199
|
)
|
Common stock dividends paid
|
|
|
(64
|
)
|
|
|
(68
|
)
|
Preferred stock dividends paid
|
|
|
(5
|
)
|
|
|
(5
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(2,998
|
)
|
|
|
(2,928
|
)
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(1,448
|
)
|
|
|
(215
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
5,190
|
|
|
|
3,900
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
3,742
|
|
|
$
|
3,685
|
|
|
|
|
|
|
|
|
|
|
Cash disbursements made (refunds received) for:
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
519
|
|
|
$
|
568
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid
|
|
$
|
38
|
|
|
$
|
15
|
|
|
|
|
|
|
|
|
|
|
Income taxes received
|
|
$
|
(1
|
)
|
|
$
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
Noncash activity:
|
|
|
|
|
|
|
|
|
Investing activity Student loans and other assets removed related to sale of Residual Interest in
securitization
|
|
$
|
|
|
|
$
|
(3,665
|
)
|
|
|
|
|
|
|
|
|
|
Financing activity Borrowings removed related to sale of Residual Interest in securitization
|
|
$
|
|
|
|
$
|
(3,681
|
)
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
5
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Information at March 31, 2014 and for the three months ended
March 31, 2014 and 2013 is unaudited)
1.
|
Organization and Business
|
On May 29, 2013, the board of directors of our predecessor registrant (Existing SLM) first announced its intent to
separate into two distinct publicly traded entities a loan management, servicing and asset recovery business and a consumer banking business. The loan management, servicing and asset recovery business, Navient Corporation
(Navient), would be comprised primarily of Existing SLMs portfolios of education loans not currently held in Sallie Mae Bank, as well as servicing and asset recovery activities on these loans and loans held by third parties. The
consumer banking business would be comprised primarily of Sallie Mae Bank and its Private Education Loan origination business, the Private Education Loans it holds and a related servicing business, and will be a consumer banking franchise with
expertise in helping families save, plan and pay for college.
On April 8, 2014, Existing SLM approved the distribution
of all of the issued and outstanding shares of Navient common stock on the basis of one share of Navient common stock for each share of Existing SLM common stock issued and outstanding as of the close of business on April 22, 2014, the record
date for the distribution. The distribution occurred on April 30, 2014. The separation of Navient from the Company was preceded by an internal corporate reorganization, which was the first step to separate the consumer banking business and the
education loan management, servicing and asset recovery business. As a result of a holding company merger under Section 251(g) of the Delaware General Corporation Law (DGCL), which is referred to herein as the SLM Merger and
was effective on April 29, 2014, New BLC Corporation (SLM BankCo) replaced Existing SLM as the parent holding company of Sallie Mae. In accordance with Section 251(g) of the Delaware General Corporation Law, by action of the
Existing SLM board of directors and without a shareholder vote, Existing SLM was merged into Navient, LLC, a wholly-owned subsidiary of SLM BankCo, with Navient, LLC surviving (Existing SLM SurvivorCo). Immediately following the
effective time of the Merger, SLM BankCo changed its name to SLM Corporation and became the successor registrant to Existing SLM (SLM, the Company, we, our or us). Following the
SLM Merger and as part of the internal corporate reorganization, the assets and liabilities associated with the education loan management, servicing and asset recovery business were transferred to Navient, and those assets and liabilities associated
with the consumer banking business remained with, or were transferred to, SLM. The internal reorganization and the distribution of Navient common stock are sometimes collectively referred to herein as the Spin-Off. The Spin-Off is
intended to be tax-free to stockholders of SLM. For further information on the Spin-Off, please refer to our Annual Report on Form 10-K for the fiscal year ended December 31, 2013 (the 2013 Form 10-K).
Due to the relative significance of Navient to Existing SLM, among other factors, for financial reporting purposes Navient is treated as
the accounting spinnor and therefore is the accounting successor to Existing SLM, notwithstanding the legal form of the separation and distribution. As a result, the historical financial statements of Existing SLM are the
historical financial statements of Navient. Navient will show the distribution of the approximate $1.7 billion of consumer banking business net assets as of the distribution date.
Shortly after the completion of the Spin-Off, SLM issued audited consolidated financial statements on a stand-alone basis for SLM and its
subsidiaries for each of the three years ended December 31, 2013. These carve-out financial statements were presented on a basis of accounting that reflects a change in reporting entity. They reflected the results of the consumer banking
business and did not include Navients results. As previously
6
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
1.
|
Organization and Business (Continued)
|
discussed, the historical financial statements of Existing SLM prior to the Spin-Off have become the historical financial statements of Navient. As a result, the presentation of the financial
results of the business and operations of SLM, for periods arising after the completion of the Spin-Off will be substantially different from the presentation of Existing SLMs financial results in its prior filings with the Securities and
Exchange Commission (the SEC). To provide additional information to SLMs investors regarding the anticipated impact of the Spin-Off, Existing SLM (our predecessor registrant) included certain unaudited pro forma financial
information in the 2013 Form 10-K, on a carve-out stand-alone basis as of and for the year ended December 31, 2013, to provide some reference for SLMs expected reissued historical financial statements post Spin-Off and future manner of
presentation of its financial condition and results of operations. For further information regarding SLMs historical carve-out financial statements, please refer to our Form 8-K filed on May 6, 2014. SLM will report its results on the
basis of the historical carve-out financial statements beginning with its Form 10-Q for the quarter ended June 30, 2014.
2.
|
Significant Accounting Policies
|
Basis of Presentation
The accompanying unaudited, consolidated
financial statements of Existing SLM have been prepared in accordance with generally accepted accounting principles in the United States of America (GAAP) for interim financial information. Accordingly, they do not include all of the
information and footnotes required by GAAP for complete consolidated financial statements. The consolidated financial statements include the accounts of Existing SLM and its majority-owned and controlled subsidiaries and those Variable Interest
Entities (VIEs) for which we are the primary beneficiary, after eliminating the effects of intercompany accounts and transactions. In the opinion of management, all adjustments considered necessary for a fair statement of the results for
the interim periods have been included. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying
notes. Actual results could differ from those estimates. Operating results for the three months ended March 31, 2014 are not necessarily indicative of the results for the year ending December 31, 2014 or for any other period.
Consolidation
In first-quarter 2013, Existing SLM sold the Residual Interest in a FFELP Loan securitization trust to a third party. Navient will continue to service the student loans in the trust under existing
agreements. Prior to the sale of the Residual Interest, Existing SLM had consolidated the trust as a VIE because we had met the two criteria for consolidation. We had determined we were the primary beneficiary because (1) as servicer to the
trust we had the power to direct the activities of the VIE that most significantly affected its economic performance and (2) as the residual holder of the trust we had an obligation to absorb losses or receive benefits of the trust that could
potentially be significant. Upon the sale of the Residual Interest we are no longer the residual holder, thus we determined we no longer met criterion (2) above and deconsolidated the trust. As a result of this transaction we removed trust
assets of $3.8 billion and the related liabilities of $3.7 billion from the balance sheet and recorded a $55 million gain as part of gains on sales of loans and investments.
7
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
2.
|
Significant Accounting Policies (Continued)
|
Reclassifications
Certain reclassifications have been made to the balances as of and for the three months ended March 31, 2013 to be consistent with
classifications adopted for 2014, and had no effect on net income, total assets, or total liabilities.
3.
|
Allowance for Loan Losses
|
Our provisions for loan losses represent the periodic expense of maintaining an allowance sufficient to absorb incurred probable losses,
net of expected recoveries, in the held-for-investment loan portfolios. The evaluation of the provisions for loan losses is inherently subjective as it requires material estimates that may be susceptible to significant changes. We believe that the
allowance for loan losses is appropriate to cover probable losses incurred in the loan portfolios. We segregate our Private Education Loan portfolio into two classes of loans traditional and non-traditional. Non-traditional loans are
loans to (i) customers attending for-profit schools with an original Fair Isaac and Company (FICO) score of less than 670 and (ii) customers attending not-for-profit schools with an original FICO score of less than 640. The
FICO score used in determining whether a loan is non-traditional is the greater of the customer or cosigner FICO score at origination. Traditional loans are defined as all other Private Education Loans that are not classified as non-traditional.
8
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
Allowance for Loan Losses Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2014
|
|
(Dollars in millions)
|
|
FFELP Loans
|
|
|
Private Education
Loans
|
|
|
Other
Loans
|
|
|
Total
|
|
Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
119
|
|
|
$
|
2,097
|
|
|
$
|
28
|
|
|
$
|
2,244
|
|
Total provision
|
|
|
10
|
|
|
|
175
|
|
|
|
|
|
|
|
185
|
|
Charge-offs
(1)
|
|
|
(22
|
)
|
|
|
(218
|
)
|
|
|
(1
|
)
|
|
|
(241
|
)
|
Reclassification of interest reserve
(2)
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
107
|
|
|
$
|
2,059
|
|
|
$
|
27
|
|
|
$
|
2,193
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
|
|
|
$
|
1,081
|
|
|
$
|
20
|
|
|
$
|
1,101
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
107
|
|
|
$
|
978
|
|
|
$
|
7
|
|
|
$
|
1,092
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
|
|
|
$
|
9,590
|
|
|
$
|
44
|
|
|
$
|
9,634
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
101,727
|
|
|
$
|
31,307
|
|
|
$
|
79
|
|
|
$
|
133,113
|
|
Charge-offs as a percentage of average loans in repayment (annualized)
|
|
|
.12
|
%
|
|
|
2.82
|
%
|
|
|
3.62
|
%
|
|
|
|
|
Charge-offs as a percentage of average loans in repayment and forbearance (annualized)
|
|
|
.10
|
%
|
|
|
2.72
|
%
|
|
|
3.62
|
%
|
|
|
|
|
Allowance as a percentage of the ending total loan balance
|
|
|
.10
|
%
|
|
|
5.03
|
%
|
|
|
21.80
|
%
|
|
|
|
|
Allowance as a percentage of the ending loans in repayment
|
|
|
.15
|
%
|
|
|
6.58
|
%
|
|
|
21.80
|
%
|
|
|
|
|
Allowance coverage of charge-offs (annualized)
|
|
|
1.2
|
|
|
|
2.3
|
|
|
|
5.9
|
|
|
|
|
|
Ending total loans
(3)
|
|
$
|
101,727
|
|
|
$
|
40,897
|
|
|
$
|
123
|
|
|
|
|
|
Average loans in repayment
|
|
$
|
73,496
|
|
|
$
|
31,416
|
|
|
$
|
126
|
|
|
|
|
|
Ending loans in repayment
|
|
$
|
73,061
|
|
|
$
|
31,309
|
|
|
$
|
123
|
|
|
|
|
|
|
(1)
|
Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for
partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in
the period. See Receivable for Partially Charged-Off Private Education Loans for further discussion.
|
|
(2)
|
Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period
to the allowance for loan losses when interest is capitalized to a loans principal balance.
|
|
(3)
|
Ending total loans for Private Education Loans includes the receivable for partially charged-off loans.
|
9
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2013
|
|
(Dollars in millions)
|
|
FFELP Loans
|
|
|
Private Education
Loans
|
|
|
Other
Loans
|
|
|
Total
|
|
Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
159
|
|
|
$
|
2,171
|
|
|
$
|
47
|
|
|
$
|
2,377
|
|
Total provision
|
|
|
16
|
|
|
|
225
|
|
|
|
|
|
|
|
241
|
|
Charge-offs
(1)
|
|
|
(22
|
)
|
|
|
(232
|
)
|
|
|
(5
|
)
|
|
|
(259
|
)
|
Student loan sales
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
Reclassification of interest reserve
(2)
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
147
|
|
|
$
|
2,170
|
|
|
$
|
42
|
|
|
$
|
2,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
|
|
|
$
|
1,157
|
|
|
$
|
31
|
|
|
$
|
1,188
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
147
|
|
|
$
|
1,013
|
|
|
$
|
11
|
|
|
$
|
1,171
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
|
|
|
$
|
8,018
|
|
|
$
|
65
|
|
|
$
|
8,083
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
118,058
|
|
|
$
|
32,389
|
|
|
$
|
106
|
|
|
$
|
150,553
|
|
Charge-offs as a percentage of average loans in repayment (annualized)
|
|
|
.10
|
%
|
|
|
2.97
|
%
|
|
|
10.95
|
%
|
|
|
|
|
Charge-offs as a percentage of average loans in repayment and forbearance (annualized)
|
|
|
.09
|
%
|
|
|
2.87
|
%
|
|
|
10.95
|
%
|
|
|
|
|
|
|
|
|
|
Allowance as a percentage of the ending total loan balance
|
|
|
.12
|
%
|
|
|
5.37
|
%
|
|
|
24.55
|
%
|
|
|
|
|
Allowance as a percentage of the ending loans in repayment
|
|
|
.17
|
%
|
|
|
6.88
|
%
|
|
|
24.55
|
%
|
|
|
|
|
Allowance coverage of charge-offs (annualized)
|
|
|
1.6
|
|
|
|
2.3
|
|
|
|
2.1
|
|
|
|
|
|
Ending total loans
(3)
|
|
$
|
118,058
|
|
|
$
|
40,407
|
|
|
$
|
171
|
|
|
|
|
|
Average loans in repayment
|
|
$
|
87,256
|
|
|
$
|
31,645
|
|
|
$
|
179
|
|
|
|
|
|
Ending loans in repayment
|
|
$
|
85,304
|
|
|
$
|
31,533
|
|
|
$
|
171
|
|
|
|
|
|
|
(1)
|
Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for
partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in
the period. See Receivable for Partially Charged-Off Private Education Loans for further discussion.
|
|
(2)
|
Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period
to the allowance for loan losses when interest is capitalized to a loans principal balance.
|
|
(3)
|
Ending total loans for Private Education Loans includes the receivable for partially charged-off loans.
|
10
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
Key Credit Quality Indicators
FFELP Loans are substantially insured and guaranteed as to their principal and accrued interest in the event of default; therefore, the
key credit quality indicator for this portfolio is loan status. The impact of changes in loan status is incorporated quarterly into the allowance for loan losses calculation.
For Private Education Loans, the key credit quality indicators are school type, FICO scores, the existence of a cosigner, the loan status and loan seasoning. The school type/FICO score are assessed at
origination and maintained through the traditional/non-traditional loan designation. The other Private Education Loan key quality indicators can change and are incorporated quarterly into the allowance for loan losses calculation. The following
table highlights the principal balance (excluding the receivable for partially charged-off loans) of our Private Education Loan portfolio stratified by the key credit quality indicators.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Loans
Credit Quality Indicators
|
|
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
Balance
(3)
|
|
|
% of Balance
|
|
|
Balance
(3)
|
|
|
% of Balance
|
|
Credit Quality Indicators
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
School Type/FICO Scores:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional
|
|
$
|
36,822
|
|
|
|
93
|
%
|
|
$
|
36,140
|
|
|
|
93
|
%
|
Non-Traditional
(1)
|
|
|
2,778
|
|
|
|
7
|
|
|
|
2,860
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
39,600
|
|
|
|
100
|
%
|
|
$
|
39,000
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cosigners:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With cosigner
|
|
$
|
27,084
|
|
|
|
68
|
%
|
|
$
|
26,321
|
|
|
|
67
|
%
|
Without cosigner
|
|
|
12,516
|
|
|
|
32
|
|
|
|
12,679
|
|
|
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
39,600
|
|
|
|
100
|
%
|
|
$
|
39,000
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Seasoning
(2)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-12 payments
|
|
$
|
5,305
|
|
|
|
13
|
%
|
|
$
|
5,171
|
|
|
|
14
|
%
|
13-24 payments
|
|
|
5,282
|
|
|
|
13
|
|
|
|
5,511
|
|
|
|
14
|
|
25-36 payments
|
|
|
5,186
|
|
|
|
13
|
|
|
|
5,506
|
|
|
|
14
|
|
37-48 payments
|
|
|
5,038
|
|
|
|
13
|
|
|
|
5,103
|
|
|
|
13
|
|
More than 48 payments
|
|
|
11,714
|
|
|
|
30
|
|
|
|
11,181
|
|
|
|
29
|
|
Not yet in repayment
|
|
|
7,075
|
|
|
|
18
|
|
|
|
6,528
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
39,600
|
|
|
|
100
|
%
|
|
$
|
39,000
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Defined as loans to customers attending for-profit schools (with a FICO score of less than 670 at origination) and customers attending not-for-profit
schools (with a FICO score of less than 640 at origination).
|
(2)
|
Number of months in active repayment for which a scheduled payment was due.
|
(3)
|
Balance represents gross Private Education Loans.
|
11
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
The following tables provide information regarding the loan status and aging of past due
loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loan Delinquencies
|
|
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
Loans in-school/grace/deferment
(1)
|
|
$
|
13,016
|
|
|
|
|
|
|
$
|
13,678
|
|
|
|
|
|
Loans in forbearance
(2)
|
|
|
15,650
|
|
|
|
|
|
|
|
13,490
|
|
|
|
|
|
Loans in repayment and percentage of each status:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans current
|
|
|
62,721
|
|
|
|
85.9
|
%
|
|
|
63,330
|
|
|
|
82.8
|
%
|
Loans delinquent 31-60 days
(3)
|
|
|
3,059
|
|
|
|
4.2
|
|
|
|
3,746
|
|
|
|
4.9
|
|
Loans delinquent 61-90 days
(3)
|
|
|
1,784
|
|
|
|
2.4
|
|
|
|
2,207
|
|
|
|
2.9
|
|
Loans delinquent greater than 90 days
(3)
|
|
|
5,497
|
|
|
|
7.5
|
|
|
|
7,221
|
|
|
|
9.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total FFELP Loans in repayment
|
|
|
73,061
|
|
|
|
100
|
%
|
|
|
76,504
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total FFELP Loans, gross
|
|
|
101,727
|
|
|
|
|
|
|
|
103,672
|
|
|
|
|
|
FFELP Loan unamortized premium
|
|
|
1,015
|
|
|
|
|
|
|
|
1,035
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total FFELP Loans
|
|
|
102,742
|
|
|
|
|
|
|
|
104,707
|
|
|
|
|
|
FFELP Loan allowance for losses
|
|
|
(107
|
)
|
|
|
|
|
|
|
(119
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loans, net
|
|
$
|
102,635
|
|
|
|
|
|
|
$
|
104,588
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of FFELP Loans in repayment
|
|
|
|
|
|
|
71.8
|
%
|
|
|
|
|
|
|
73.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquencies as a percentage of FFELP Loans in repayment
|
|
|
|
|
|
|
14.2
|
%
|
|
|
|
|
|
|
17.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loans in forbearance as a percentage of loans in repayment and forbearance
|
|
|
|
|
|
|
17.6
|
%
|
|
|
|
|
|
|
15.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Loans for customers who may still be attending school or engaging in other permitted educational activities and are not required to make payments on
their loans, e.g., residency periods for medical students or a grace period for bar exam preparation, as well as loans for customers who have requested and qualify for other permitted program deferments such as military, unemployment, or economic
hardships.
|
(2)
|
Loans for customers who have used their allowable deferment time or do not qualify for deferment, that need additional time to obtain employment or who
have temporarily ceased making full payments due to hardship or other factors.
|
(3)
|
The period of delinquency is based on the number of days scheduled payments are contractually past due.
|
12
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Traditional Loan
Delinquencies
|
|
|
|
March
31,
2014
|
|
|
December 31,
2013
|
|
(Dollars in millions)
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
Loans in-school/grace/deferment
(1)
|
|
$
|
6,637
|
|
|
|
|
|
|
$
|
6,088
|
|
|
|
|
|
Loans in forbearance
(2)
|
|
|
1,069
|
|
|
|
|
|
|
|
969
|
|
|
|
|
|
Loans in repayment and percentage of each status:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans current
|
|
|
27,364
|
|
|
|
94.0
|
%
|
|
|
26,977
|
|
|
|
92.8
|
%
|
Loans delinquent 31-60 days
(3)
|
|
|
550
|
|
|
|
1.9
|
|
|
|
674
|
|
|
|
2.3
|
|
Loans delinquent 61-90 days
(3)
|
|
|
353
|
|
|
|
1.2
|
|
|
|
420
|
|
|
|
1.4
|
|
Loans delinquent greater than 90 days
(3)
|
|
|
849
|
|
|
|
2.9
|
|
|
|
1,012
|
|
|
|
3.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total traditional loans in repayment
|
|
|
29,116
|
|
|
|
100
|
%
|
|
|
29,083
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total traditional loans, gross
|
|
|
36,822
|
|
|
|
|
|
|
|
36,140
|
|
|
|
|
|
Traditional loans unamortized discount
|
|
|
(609
|
)
|
|
|
|
|
|
|
(629
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total traditional loans
|
|
|
36,213
|
|
|
|
|
|
|
|
35,511
|
|
|
|
|
|
Traditional loans receivable for partially charged-off loans
|
|
|
795
|
|
|
|
|
|
|
|
799
|
|
|
|
|
|
Traditional loans allowance for losses
|
|
|
(1,583
|
)
|
|
|
|
|
|
|
(1,592
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional loans, net
|
|
$
|
35,425
|
|
|
|
|
|
|
$
|
34,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of traditional loans in repayment
|
|
|
|
|
|
|
79.1
|
%
|
|
|
|
|
|
|
80.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquencies as a percentage of traditional loans in repayment
|
|
|
|
|
|
|
6.0
|
%
|
|
|
|
|
|
|
7.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans in forbearance as a percentage of loans in repayment and forbearance
|
|
|
|
|
|
|
3.5
|
%
|
|
|
|
|
|
|
3.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not required to make payments
on their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.
|
(2)
|
Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full
payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.
|
(3)
|
The period of delinquency is based on the number of days scheduled payments are contractually past due.
|
13
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Non-Traditional
Loan
Delinquencies
|
|
|
|
March
31,
2014
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
Loans in-school/grace/deferment
(1)
|
|
$
|
438
|
|
|
|
|
|
|
$
|
440
|
|
|
|
|
|
Loans in forbearance
(2)
|
|
|
147
|
|
|
|
|
|
|
|
133
|
|
|
|
|
|
Loans in repayment and percentage of each status:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans current
|
|
|
1,792
|
|
|
|
81.7
|
%
|
|
|
1,791
|
|
|
|
78.3
|
%
|
Loans delinquent 31-60 days
(3)
|
|
|
105
|
|
|
|
4.8
|
|
|
|
128
|
|
|
|
5.6
|
|
Loans delinquent 61-90 days
(3)
|
|
|
77
|
|
|
|
3.5
|
|
|
|
93
|
|
|
|
4.1
|
|
Loans delinquent greater than 90 days
(3)
|
|
|
219
|
|
|
|
10.0
|
|
|
|
275
|
|
|
|
12.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-traditional loans in repayment
|
|
|
2,193
|
|
|
|
100
|
%
|
|
|
2,287
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-traditional loans, gross
|
|
|
2,778
|
|
|
|
|
|
|
|
2,860
|
|
|
|
|
|
Non-traditional loans unamortized discount
|
|
|
(72
|
)
|
|
|
|
|
|
|
(75
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-traditional loans
|
|
|
2,706
|
|
|
|
|
|
|
|
2,785
|
|
|
|
|
|
Non-traditional loans receivable for partially charged-off loans
|
|
|
502
|
|
|
|
|
|
|
|
514
|
|
|
|
|
|
Non-traditional loans allowance for losses
|
|
|
(476
|
)
|
|
|
|
|
|
|
(505
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-traditional loans, net
|
|
$
|
2,732
|
|
|
|
|
|
|
$
|
2,794
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of non-traditional loans in repayment
|
|
|
|
|
|
|
79.0
|
%
|
|
|
|
|
|
|
80.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquencies as a percentage of non-traditional loans in repayment
|
|
|
|
|
|
|
18.3
|
%
|
|
|
|
|
|
|
21.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans in forbearance as a percentage of loans in repayment and forbearance
|
|
|
|
|
|
|
6.3
|
%
|
|
|
|
|
|
|
5.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not required to make payments
on their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.
|
(2)
|
Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full
payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.
|
(3)
|
The period of delinquency is based on the number of days scheduled payments are contractually past due.
|
Receivable for Partially Charged-Off Private Education Loans
At the end of each month, for loans that are 212 days past due, we charge off the estimated loss of a defaulted loan balance. Actual
recoveries are applied against the remaining loan balance that was not charged off. We refer to this remaining loan balance as the receivable for partially charged-off loans. If actual periodic recoveries are less than expected, the
difference is immediately charged off through the allowance for loan losses with an offsetting reduction in the receivable for partially charged-off Private Education Loans. If actual periodic recoveries are greater than expected, they will be
reflected as a recovery through the allowance for Private Education Loan losses once the cumulative recovery amount exceeds the cumulative amount originally expected to be recovered. Private Education Loans which defaulted between 2008 and 2013 for
which we have previously charged off estimated
14
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
losses have, to varying degrees, not met our post-default recovery expectations to date and may continue not to do so. According to our policy, we have been charging off these periodic shortfalls
in expected recoveries against our allowance for Private Education Loan losses and the related receivable for partially charged-off Private Education Loans and we will continue to do so. There was $334 million and $209 million in the allowance for
Private Education Loan losses at March 31, 2014 and 2013, respectively, providing for possible additional future charge-offs related to the receivable for partially charged-off Private Education Loans.
The following table summarizes the activity in the receivable for partially charged-off Private Education Loans.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Receivable at beginning of period
|
|
$
|
1,313
|
|
|
$
|
1,347
|
|
Expected future recoveries of current period defaults
(1)
|
|
|
71
|
|
|
|
78
|
|
Recoveries
(2)
|
|
|
(61
|
)
|
|
|
(68
|
)
|
Charge-offs
(3)
|
|
|
(26
|
)
|
|
|
(18
|
)
|
|
|
|
|
|
|
|
|
|
Receivable at end of period
|
|
|
1,297
|
|
|
|
1,339
|
|
Allowance for estimated recovery shortfalls
(4)
|
|
|
(334
|
)
|
|
|
(209
|
)
|
|
|
|
|
|
|
|
|
|
Net receivable at end of period
|
|
$
|
963
|
|
|
$
|
1,130
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Represents the difference between the loan balance and our estimate of the amount to be collected in the future.
|
|
(2)
|
Current period cash recoveries.
|
|
(3)
|
Represents the current period recovery shortfall the difference between what was expected to be collected and what was actually collected. These
amounts are included in the Private Education Loan total charge-offs as reported in the Allowance for Loan Losses Metrics tables.
|
|
(4)
|
The allowance for estimated recovery shortfalls of the receivable for partially charged-off Private Education Loans is a component of the $2.1 billion
and $2.2 billion overall allowance for Private Education Loan losses as of March 31, 2014 and 2013, respectively.
|
Troubled Debt Restructurings (TDRs)
We modify the terms of
loans for certain customers when we believe such modifications may increase the ability and willingness of a customer to make payments and thus increase the ultimate overall amount collected on a loan. These modifications generally take the form of
a forbearance, a temporary interest rate reduction or an extended repayment plan. For customers experiencing financial difficulty, certain Private Education Loans for which we have granted either a forbearance of greater than three months, an
interest rate reduction or an extended repayment plan are classified as TDRs. Approximately 46 percent and 45 percent of the loans granted forbearance have qualified as a TDR loan at March 31, 2014 and December 31, 2013, respectively. The
unpaid principal balance of TDR loans that were in an interest rate reduction plan as of March 31, 2014 and December 31, 2013 was $1.7 billion and $1.5 billion, respectively.
15
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
At March 31, 2014 and December 31, 2013, all of our TDR loans had a related
allowance recorded. The following table provides the recorded investment, unpaid principal balance and related allowance for our TDR loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TDR Loans
|
|
(Dollars in millions)
|
|
Recorded
Investment
(1)
|
|
|
Unpaid
Principal
Balance
|
|
|
Related
Allowance
|
|
March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Loans Traditional
|
|
$
|
7,800
|
|
|
$
|
7,856
|
|
|
$
|
852
|
|
Private Education Loans Non-Traditional
|
|
|
1,441
|
|
|
|
1,439
|
|
|
|
229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
9,241
|
|
|
$
|
9,295
|
|
|
$
|
1,081
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Loans Traditional
|
|
$
|
7,515
|
|
|
$
|
7,559
|
|
|
$
|
812
|
|
Private Education Loans Non-Traditional
|
|
|
1,434
|
|
|
|
1,427
|
|
|
|
236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
8,949
|
|
|
$
|
8,986
|
|
|
$
|
1,048
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The recorded investment is equal to the unpaid principal balance and accrued interest receivable net of unamortized deferred fees and costs.
|
The following table provides the average recorded investment and interest income recognized for our TDR
loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
(Dollars in millions)
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
Private Education Loans Traditional
|
|
$
|
7,631
|
|
|
$
|
118
|
|
|
$
|
6,185
|
|
|
$
|
96
|
|
Private Education Loans Non-Traditional
|
|
|
1,434
|
|
|
|
29
|
|
|
|
1,315
|
|
|
|
27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
9,065
|
|
|
$
|
147
|
|
|
$
|
7,500
|
|
|
$
|
123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
The following table provides information regarding the loan status and aging of TDR
loans that are past due.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TDR Loan Delinquencies
|
|
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
Loans in deferment
(1)
|
|
$
|
997
|
|
|
|
|
|
|
$
|
913
|
|
|
|
|
|
Loans in forbearance
(2)
|
|
|
786
|
|
|
|
|
|
|
|
740
|
|
|
|
|
|
Loans in repayment and percentage of each status:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans current
|
|
|
6,045
|
|
|
|
80.5
|
%
|
|
|
5,613
|
|
|
|
76.5
|
%
|
Loans delinquent 31-60 days
(3)
|
|
|
413
|
|
|
|
5.5
|
|
|
|
469
|
|
|
|
6.4
|
|
Loans delinquent 61-90 days
(3)
|
|
|
286
|
|
|
|
3.8
|
|
|
|
330
|
|
|
|
4.5
|
|
Loans delinquent greater than 90 days
(3)
|
|
|
768
|
|
|
|
10.2
|
|
|
|
921
|
|
|
|
12.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total TDR loans in repayment
|
|
|
7,512
|
|
|
|
100
|
%
|
|
|
7,333
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total TDR loans, gross
|
|
$
|
9,295
|
|
|
|
|
|
|
$
|
8,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not required to make payments
on the loans, e.g. residency periods for medical students or a grace period for bar exam preparation.
|
(2)
|
Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full
payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.
|
(3)
|
The period of delinquency is based on the number of days scheduled payments are contractually past due.
|
The following table provides the amount of modified loans that resulted in a TDR in the periods presented. Additionally, the table
summarizes charge-offs occurring in the TDR portfolio, as well as TDRs for which a payment default occurred in the current period within 12 months of the loan first being designated as a TDR. We define payment default as 60 days past due for this
disclosure. The majority of our loans that are considered TDRs involve a temporary forbearance of payments and do not change the contractual interest rate of the loan.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
(Dollars in millions)
|
|
Modified
Loans
(1)
|
|
|
Charge-
Offs
(2)
|
|
|
Payment
Default
|
|
|
Modified
Loans
(1)
|
|
|
Charge-
Offs
(2)
|
|
|
Payment
Default
|
|
Private Education Loans Traditional
|
|
$
|
466
|
|
|
$
|
100
|
|
|
$
|
119
|
|
|
$
|
545
|
|
|
$
|
97
|
|
|
$
|
216
|
|
Private Education Loans Non-Traditional
|
|
|
57
|
|
|
|
34
|
|
|
|
29
|
|
|
|
90
|
|
|
|
34
|
|
|
|
57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
523
|
|
|
$
|
134
|
|
|
$
|
148
|
|
|
$
|
635
|
|
|
$
|
131
|
|
|
$
|
273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Represents period ending balance of loans that have been modified during the period and resulted in a TDR.
|
(2)
|
Represents loans that charged off that were classified as TDRs.
|
17
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3.
|
Allowance for Loan Losses (Continued)
|
Accrued Interest Receivable
The following table provides information regarding accrued interest receivable on our Private Education Loans. The table also discloses
the amount of accrued interest on loans greater than 90 days past due as compared to our allowance for uncollectible interest. The allowance for uncollectible interest exceeds the amount of accrued interest on our 90 days past due portfolio for all
periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued Interest Receivable
|
|
(Dollars in millions)
|
|
Total
|
|
|
Greater Than
90 Days
Past Due
|
|
|
Allowance for
Uncollectible
Interest
|
|
March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Loans Traditional
|
|
$
|
939
|
|
|
$
|
29
|
|
|
$
|
41
|
|
Private Education Loans Non-Traditional
|
|
|
85
|
|
|
|
11
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,024
|
|
|
$
|
40
|
|
|
$
|
59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Loans Traditional
|
|
$
|
926
|
|
|
$
|
35
|
|
|
$
|
46
|
|
Private Education Loans Non-Traditional
|
|
|
97
|
|
|
|
13
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,023
|
|
|
$
|
48
|
|
|
$
|
66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following
table summarizes our borrowings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
Short
Term
|
|
|
Long
Term
|
|
|
Total
|
|
|
Short
Term
|
|
|
Long
Term
|
|
|
Total
|
|
Unsecured borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured debt
|
|
$
|
1,046
|
|
|
$
|
16,836
|
|
|
$
|
17,882
|
|
|
$
|
2,213
|
|
|
$
|
16,056
|
|
|
$
|
18,269
|
|
Bank deposits
|
|
|
5,964
|
|
|
|
2,755
|
|
|
|
8,719
|
|
|
|
6,133
|
|
|
|
2,807
|
|
|
|
8,940
|
|
Other
(1)
|
|
|
684
|
|
|
|
|
|
|
|
684
|
|
|
|
691
|
|
|
|
|
|
|
|
691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unsecured borrowings
|
|
|
7,694
|
|
|
|
19,591
|
|
|
|
27,285
|
|
|
|
9,037
|
|
|
|
18,863
|
|
|
|
27,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loan securitizations
|
|
|
|
|
|
|
90,608
|
|
|
|
90,608
|
|
|
|
|
|
|
|
90,756
|
|
|
|
90,756
|
|
Private Education Loan securitizations
|
|
|
|
|
|
|
18,861
|
|
|
|
18,861
|
|
|
|
|
|
|
|
18,835
|
|
|
|
18,835
|
|
FFELP Loans other facilities
|
|
|
3,919
|
|
|
|
4,400
|
|
|
|
8,319
|
|
|
|
4,715
|
|
|
|
5,311
|
|
|
|
10,026
|
|
Private Education Loans other facilities
|
|
|
|
|
|
|
597
|
|
|
|
597
|
|
|
|
|
|
|
|
843
|
|
|
|
843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total secured borrowings
|
|
|
3,919
|
|
|
|
114,466
|
|
|
|
118,385
|
|
|
|
4,715
|
|
|
|
115,745
|
|
|
|
120,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total before hedge accounting adjustments
|
|
|
11,613
|
|
|
|
134,057
|
|
|
|
145,670
|
|
|
|
13,752
|
|
|
|
134,608
|
|
|
|
148,360
|
|
Hedge accounting adjustments
|
|
|
13
|
|
|
|
2,120
|
|
|
|
2,133
|
|
|
|
43
|
|
|
|
2,040
|
|
|
|
2,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
11,626
|
|
|
$
|
136,177
|
|
|
$
|
147,803
|
|
|
$
|
13,795
|
|
|
$
|
136,648
|
|
|
$
|
150,443
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Other primarily consists of the obligation to return cash collateral held related to derivative exposures.
|
18
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
4.
|
Borrowings (Continued)
|
Variable Interest Entities
We consolidate the following financing VIEs as of March 31, 2014 and December 31, 2013, as we are the primary beneficiary. As a
result, these VIEs are accounted for as secured borrowings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
|
Debt Outstanding
|
|
|
Carrying Amount of Assets Securing Debt
Outstanding
|
|
(Dollars in millions)
|
|
Short
Term
|
|
|
Long
Term
|
|
|
Total
|
|
|
Loans
|
|
|
Cash
|
|
|
Other Assets
|
|
|
Total
|
|
Secured Borrowings VIEs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loan securitizations
|
|
$
|
|
|
|
$
|
90,608
|
|
|
$
|
90,608
|
|
|
$
|
91,299
|
|
|
$
|
3,055
|
|
|
$
|
700
|
|
|
$
|
95,054
|
|
Private Education Loan securitizations
|
|
|
|
|
|
|
18,861
|
|
|
|
18,861
|
|
|
|
23,880
|
|
|
|
390
|
|
|
|
428
|
|
|
|
24,698
|
|
FFELP Loans other facilities
|
|
|
1,694
|
|
|
|
4,137
|
|
|
|
5,831
|
|
|
|
6,081
|
|
|
|
157
|
|
|
|
73
|
|
|
|
6,311
|
|
Private Education Loans other facilities
|
|
|
|
|
|
|
597
|
|
|
|
597
|
|
|
|
1,259
|
|
|
|
16
|
|
|
|
24
|
|
|
|
1,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total before hedge accounting adjustments
|
|
|
1,694
|
|
|
|
114,203
|
|
|
|
115,897
|
|
|
|
122,519
|
|
|
|
3,618
|
|
|
|
1,225
|
|
|
|
127,362
|
|
Hedge accounting adjustments
|
|
|
|
|
|
|
1,330
|
|
|
|
1,330
|
|
|
|
|
|
|
|
|
|
|
|
938
|
|
|
|
938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,694
|
|
|
$
|
115,533
|
|
|
$
|
117,227
|
|
|
$
|
122,519
|
|
|
$
|
3,618
|
|
|
$
|
2,163
|
|
|
$
|
128,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
|
|
Debt Outstanding
|
|
|
Carrying Amount of Assets Securing
Debt Outstanding
|
|
(Dollars in millions)
|
|
Short
Term
|
|
|
Long
Term
|
|
|
Total
|
|
|
Loans
|
|
|
Cash
|
|
|
Other Assets
|
|
|
Total
|
|
Secured Borrowings VIEs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loan securitizations
|
|
$
|
|
|
|
$
|
90,756
|
|
|
$
|
90,756
|
|
|
$
|
91,535
|
|
|
$
|
2,913
|
|
|
$
|
683
|
|
|
$
|
95,131
|
|
Private Education Loan securitizations
|
|
|
|
|
|
|
18,835
|
|
|
|
18,835
|
|
|
|
23,947
|
|
|
|
338
|
|
|
|
540
|
|
|
|
24,825
|
|
FFELP Loans other facilities
|
|
|
3,655
|
|
|
|
3,791
|
|
|
|
7,446
|
|
|
|
7,719
|
|
|
|
128
|
|
|
|
91
|
|
|
|
7,938
|
|
Private Education Loans other facilities
|
|
|
|
|
|
|
843
|
|
|
|
843
|
|
|
|
1,583
|
|
|
|
16
|
|
|
|
30
|
|
|
|
1,629
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total before hedge accounting adjustments
|
|
|
3,655
|
|
|
|
114,225
|
|
|
|
117,880
|
|
|
|
124,784
|
|
|
|
3,395
|
|
|
|
1,344
|
|
|
|
129,523
|
|
Hedge accounting adjustments
|
|
|
|
|
|
|
1,313
|
|
|
|
1,313
|
|
|
|
|
|
|
|
|
|
|
|
978
|
|
|
|
978
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
3,655
|
|
|
$
|
115,538
|
|
|
$
|
119,193
|
|
|
$
|
124,784
|
|
|
$
|
3,395
|
|
|
$
|
2,322
|
|
|
$
|
130,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
5.
|
Derivative Financial Instruments
|
Our risk management strategy and use of and accounting for derivatives have not materially changed from that discussed in our 2013 Form 10-K. Please refer to Note 7 Derivative
Financial Instruments in our 2013 Form 10-K for a full discussion.
Summary of Derivative Financial Statement
Impact
The following tables summarize the fair values and notional amounts of all derivative instruments at
March 31, 2014 and December 31, 2013, and their impact on other comprehensive income and earnings for the three months ended March 31, 2014 and 2013.
Impact of Derivatives on Consolidated Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow
|
|
|
Fair Value
|
|
|
Trading
|
|
|
Total
|
|
(Dollars in millions)
|
|
Hedged Risk
Exposure
|
|
Mar. 31,
2014
|
|
|
Dec. 31,
2013
|
|
|
Mar. 31,
2014
|
|
|
Dec. 31,
2013
|
|
|
Mar. 31,
2014
|
|
|
Dec. 31,
2013
|
|
|
Mar. 31,
2014
|
|
|
Dec. 31,
2013
|
|
Fair Values
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
Interest rate
|
|
$
|
16
|
|
|
$
|
24
|
|
|
$
|
753
|
|
|
$
|
738
|
|
|
$
|
47
|
|
|
$
|
61
|
|
|
$
|
816
|
|
|
$
|
823
|
|
Cross-currency interest rate swaps
|
|
Foreign currency &
interest rate
|
|
|
|
|
|
|
|
|
|
|
1,118
|
|
|
|
1,185
|
|
|
|
|
|
|
|
|
|
|
|
1,118
|
|
|
|
1,185
|
|
Other
(2)
|
|
Interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
2
|
|
|
|
1
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivative assets
(3)
|
|
|
|
|
16
|
|
|
|
24
|
|
|
|
1,871
|
|
|
|
1,923
|
|
|
|
48
|
|
|
|
63
|
|
|
|
1,935
|
|
|
|
2,010
|
|
Derivative Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
Interest rate
|
|
|
|
|
|
|
|
|
|
|
(110
|
)
|
|
|
(149
|
)
|
|
|
(180
|
)
|
|
|
(215
|
)
|
|
|
(290
|
)
|
|
|
(364
|
)
|
Floor Income Contracts
|
|
Interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,206
|
)
|
|
|
(1,384
|
)
|
|
|
(1,206
|
)
|
|
|
(1,384
|
)
|
Cross-currency interest rate swaps
|
|
Foreign currency &
interest rate
|
|
|
|
|
|
|
|
|
|
|
(142
|
)
|
|
|
(155
|
)
|
|
|
(25
|
)
|
|
|
(31
|
)
|
|
|
(167
|
)
|
|
|
(186
|
)
|
Other
(2)
|
|
Interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
|
|
(23
|
)
|
|
|
(4
|
)
|
|
|
(23
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivative
liabilities
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
(252
|
)
|
|
|
(304
|
)
|
|
|
(1,415
|
)
|
|
|
(1,653
|
)
|
|
|
(1,667
|
)
|
|
|
(1,957
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net total derivatives
|
|
|
|
$
|
16
|
|
|
$
|
24
|
|
|
$
|
1,619
|
|
|
$
|
1,619
|
|
|
$
|
(1,367
|
)
|
|
$
|
(1,590
|
)
|
|
$
|
268
|
|
|
$
|
53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Fair values reported are exclusive of collateral held and pledged and accrued interest. Assets and liabilities are presented without consideration of
master netting agreements. Derivatives are carried on the balance sheet based on net position by counterparty under master netting agreements, and classified in other assets or other liabilities depending on whether in a net positive or negative
position.
|
(2)
|
Other includes embedded derivatives bifurcated from securitization debt as well as derivatives related to our Total Return Swap Facility
and back-to-back private credit floors.
|
(3)
|
The following table reconciles gross positions without the impact of master netting agreements to the balance sheet classification:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Assets
|
|
|
Other Liabilities
|
|
(Dollar in millions)
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
Gross position
|
|
$
|
1,935
|
|
|
$
|
2,010
|
|
|
$
|
(1,667
|
)
|
|
$
|
(1,957
|
)
|
Impact of master netting agreements
|
|
|
(342
|
)
|
|
|
(386
|
)
|
|
|
342
|
|
|
|
386
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative values with impact of master netting agreements (as carried on balance sheet)
|
|
|
1,593
|
|
|
|
1,624
|
|
|
|
(1,325
|
)
|
|
|
(1,571
|
)
|
Cash collateral (held) pledged
|
|
|
(683
|
)
|
|
|
(687
|
)
|
|
|
645
|
|
|
|
777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net position
|
|
$
|
910
|
|
|
$
|
937
|
|
|
$
|
(680
|
)
|
|
$
|
(794
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
5.
|
Derivative Financial Instruments (Continued)
|
The above fair values include adjustments for counterparty credit risk both for when we
are exposed to the counterparty, net of collateral postings, and when the counterparty is exposed to us, net of collateral postings. The net adjustments decreased the overall net asset positions at March 31, 2014 and December 31, 2013 by
$87 million and $91 million, respectively. In addition, the above fair values reflect adjustments for illiquid derivatives as indicated by a wide bid/ask spread in the interest rate indices to which the derivatives are indexed. These
adjustments decreased the overall net asset positions at March 31, 2014 and December 31, 2013 by $82 million and $84 million, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow
|
|
|
Fair Value
|
|
|
Trading
|
|
|
Total
|
|
(Dollars in billions)
|
|
Mar. 31,
2014
|
|
|
Dec. 31,
2013
|
|
|
Mar. 31,
2014
|
|
|
Dec. 31,
2013
|
|
|
Mar. 31,
2014
|
|
|
Dec. 31,
2013
|
|
|
Mar. 31,
2014
|
|
|
Dec. 31,
2013
|
|
Notional Values:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
$
|
.7
|
|
|
$
|
.7
|
|
|
$
|
17.2
|
|
|
$
|
16.0
|
|
|
$
|
46.3
|
|
|
$
|
46.3
|
|
|
$
|
64.2
|
|
|
$
|
63.0
|
|
Floor Income Contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27.2
|
|
|
|
31.8
|
|
|
|
27.2
|
|
|
|
31.8
|
|
Cross-currency interest rate swaps
|
|
|
|
|
|
|
|
|
|
|
10.7
|
|
|
|
11.1
|
|
|
|
.4
|
|
|
|
.3
|
|
|
|
11.1
|
|
|
|
11.4
|
|
Other
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.8
|
|
|
|
3.9
|
|
|
|
3.8
|
|
|
|
3.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivatives
|
|
$
|
.7
|
|
|
$
|
.7
|
|
|
$
|
27.9
|
|
|
$
|
27.1
|
|
|
$
|
77.7
|
|
|
$
|
82.3
|
|
|
$
|
106.3
|
|
|
$
|
110.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Other includes embedded derivatives bifurcated from securitization debt, as well as derivatives related to our Total Return Swap Facility
and back to back private credit floors.
|
21
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
5.
|
Derivative Financial Instruments (Continued)
|
Impact of Derivatives on Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
Unrealized
Gain
(Loss) on
Derivatives
(1)(2)
|
|
|
Realized
Gain
(Loss) on
Derivatives
(3)
|
|
|
Unrealized
Gain
(Loss) on
Hedged
Item
(1)
|
|
|
Total Gain
(Loss)
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
Fair Value Hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
$
|
53
|
|
|
$
|
(172
|
)
|
|
$
|
100
|
|
|
$
|
109
|
|
|
$
|
(53
|
)
|
|
$
|
195
|
|
|
$
|
100
|
|
|
$
|
132
|
|
Cross-currency interest rate swaps
|
|
|
(53
|
)
|
|
|
(556
|
)
|
|
|
22
|
|
|
|
21
|
|
|
|
7
|
|
|
|
552
|
|
|
|
(24
|
)
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fair value derivatives
|
|
|
|
|
|
|
(728
|
)
|
|
|
122
|
|
|
|
130
|
|
|
|
(46
|
)
|
|
|
747
|
|
|
|
76
|
|
|
|
149
|
|
Cash Flow Hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash flow derivatives
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
Trading:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
|
19
|
|
|
|
(19
|
)
|
|
|
12
|
|
|
|
24
|
|
|
|
|
|
|
|
|
|
|
|
31
|
|
|
|
5
|
|
Floor Income Contracts
|
|
|
181
|
|
|
|
189
|
|
|
|
(198
|
)
|
|
|
(213
|
)
|
|
|
|
|
|
|
|
|
|
|
(17
|
)
|
|
|
(24
|
)
|
Cross-currency interest rate swaps
|
|
|
7
|
|
|
|
(47
|
)
|
|
|
(1
|
)
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
(27
|
)
|
Other
|
|
|
19
|
|
|
|
(4
|
)
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
(4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total trading derivatives
|
|
|
226
|
|
|
|
119
|
|
|
|
(188
|
)
|
|
|
(169
|
)
|
|
|
|
|
|
|
|
|
|
|
38
|
|
|
|
(50
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
226
|
|
|
|
(609
|
)
|
|
|
(69
|
)
|
|
|
(42
|
)
|
|
|
(46
|
)
|
|
|
747
|
|
|
|
111
|
|
|
|
96
|
|
Less: realized gains (losses) recorded in interest expense
|
|
|
|
|
|
|
|
|
|
|
119
|
|
|
|
127
|
|
|
|
|
|
|
|
|
|
|
|
119
|
|
|
|
127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains (losses) on derivative and hedging activities, net
|
|
$
|
226
|
|
|
$
|
(609
|
)
|
|
$
|
(188
|
)
|
|
$
|
(169
|
)
|
|
$
|
(46
|
)
|
|
$
|
747
|
|
|
$
|
(8
|
)
|
|
$
|
(31
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Recorded in Gains (losses) on derivative and hedging activities, net in the consolidated statements of income.
|
(2)
|
Represents ineffectiveness related to cash flow hedges.
|
(3)
|
For fair value and cash flow hedges, recorded in interest expense. For trading derivatives, recorded in Gains (losses) on derivative and hedging
activities, net.
|
22
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
5.
|
Derivative Financial Instruments (Continued)
|
Collateral
Collateral held and pledged related to derivative exposures between us and our derivative counterparties are detailed in the following
table:
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
Collateral held:
|
|
|
|
|
|
|
|
|
Cash (obligation to return cash collateral is recorded in short-term borrowings)
(1)
|
|
$
|
683
|
|
|
$
|
687
|
|
Securities at fair value on-balance sheet securitization derivatives (not recorded in financial statements)
(2)
|
|
|
633
|
|
|
|
629
|
|
|
|
|
|
|
|
|
|
|
Total collateral held
|
|
$
|
1,316
|
|
|
$
|
1,316
|
|
|
|
|
|
|
|
|
|
|
Derivative asset at fair value including accrued interest
|
|
$
|
1,824
|
|
|
$
|
1,878
|
|
|
|
|
|
|
|
|
|
|
Collateral pledged to others:
|
|
|
|
|
|
|
|
|
Cash (right to receive return of cash collateral is recorded in investments)
|
|
$
|
645
|
|
|
$
|
777
|
|
|
|
|
|
|
|
|
|
|
Total collateral pledged
|
|
$
|
645
|
|
|
$
|
777
|
|
|
|
|
|
|
|
|
|
|
Derivative liability at fair value including accrued interest and premium receivable
|
|
$
|
769
|
|
|
$
|
948
|
|
|
|
|
|
|
|
|
|
|
(1)
|
At March 31, 2014 and December 31, 2013, $0 and $0 million, respectively, were held in restricted cash accounts.
|
(2)
|
The trusts do not have the ability to sell or re-pledge securities they hold as collateral.
|
Our corporate derivatives contain credit contingent features. At our current unsecured credit rating, we have fully collateralized our
corporate derivative liability position (including accrued interest and net of premiums receivable) of $581 million with our counterparties. Further downgrades would not result in any additional collateral requirements, except to increase the
frequency of collateral calls. Two counterparties have the right to terminate the contracts based on our recent unsecured credit rating downgrades. We currently have a liability position with these derivative counterparties (including accrued
interest and net of premiums receivable) of $133 million and have posted $118 million of collateral to these counterparties. If these two counterparties exercised their right to terminate, we would be required to deliver additional assets of $15
million to settle the contracts. Trust related derivatives do not contain credit contingent features related to our or the trusts credit ratings.
23
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The
following table provides the detail of our other assets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
Ending
Balance
|
|
|
% of
Balance
|
|
|
Ending
Balance
|
|
|
% of
Balance
|
|
Accrued interest receivable, net
|
|
$
|
2,052
|
|
|
|
30
|
%
|
|
$
|
2,161
|
|
|
|
30
|
%
|
Derivatives at fair value
|
|
|
1,593
|
|
|
|
23
|
|
|
|
1,624
|
|
|
|
22
|
|
Income tax asset, net current and deferred
|
|
|
1,212
|
|
|
|
17
|
|
|
|
1,299
|
|
|
|
18
|
|
Accounts receivable
|
|
|
810
|
|
|
|
12
|
|
|
|
881
|
|
|
|
12
|
|
Benefit and insurance-related investments
|
|
|
480
|
|
|
|
7
|
|
|
|
477
|
|
|
|
7
|
|
Fixed assets, net
|
|
|
244
|
|
|
|
4
|
|
|
|
237
|
|
|
|
3
|
|
Other loans, net
|
|
|
96
|
|
|
|
1
|
|
|
|
101
|
|
|
|
1
|
|
Other
|
|
|
449
|
|
|
|
6
|
|
|
|
507
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
6,936
|
|
|
|
100
|
%
|
|
$
|
7,287
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes our common share repurchases and issuances.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Common shares repurchased
(1)
|
|
|
8,368,300
|
|
|
|
10,220,804
|
|
Average purchase price per share
(2)
|
|
$
|
23.89
|
|
|
$
|
19.49
|
|
Shares repurchased related to employee stock-based compensation plans
(3)
|
|
|
2,115,470
|
|
|
|
2,324,575
|
|
Average purchase price per share
|
|
$
|
23.56
|
|
|
$
|
18.11
|
|
Common shares issued
(4)
|
|
|
4,238,182
|
|
|
|
4,157,795
|
|
|
(1)
|
Common shares purchased under our share repurchase program, of which $0 million remained available as of March 31, 2014.
|
|
(2)
|
Average purchase price per share includes purchase commission costs.
|
|
(3)
|
Comprises shares withheld from stock option exercises and vesting of restricted stock for employees tax withholding obligations and shares
tendered by employees to satisfy option exercise costs.
|
|
(4)
|
Common shares issued under our various compensation and benefit plans.
|
The closing price of our common stock on March 31, 2014 was $24.48.
Dividend and Share Repurchase Program
In the first-quarter 2014, we
paid a common stock dividend of $0.15 per common share. Post Spin-Off we do not anticipate continuing to pay dividends on our common stock.
In the first-quarter 2014, we repurchased 8 million shares of common stock for $200 million, fully utilizing the Companys July 2013 share repurchase program authorization. In 2013, we
repurchased 27 million shares for an aggregate purchase price of $600 million.
24
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
8.
|
Earnings per Common Share
|
Basic earnings per common share (EPS) are calculated using the weighted average number of shares of common stock outstanding
during each period. A reconciliation of the numerators and denominators of the basic and diluted EPS calculations follows.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(In millions, except per share data)
|
|
2014
|
|
|
2013
|
|
Numerator:
|
|
|
|
|
|
|
|
|
Net income attributable to SLM Corporation
|
|
$
|
219
|
|
|
$
|
346
|
|
Preferred stock dividends
|
|
|
5
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to SLM Corporation common stock
|
|
$
|
214
|
|
|
$
|
341
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average shares used to compute basic EPS
|
|
|
427
|
|
|
|
451
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
Dilutive effect of stock options, non-vested restricted stock, restricted stock units and Employee Stock Purchase Plan
(ESPP)
(1)
|
|
|
8
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
Dilutive potential common shares
(2)
|
|
|
8
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used to compute diluted EPS
|
|
|
435
|
|
|
|
458
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common share attributable to SLM Corporation:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
.50
|
|
|
$
|
.76
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
.50
|
|
|
$
|
.76
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share attributable to SLM Corporation:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
.49
|
|
|
$
|
.74
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
.49
|
|
|
$
|
.74
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes the potential dilutive effect of additional common shares that are issuable upon exercise of outstanding stock options, non-vested deferred
compensation and restricted stock, restricted stock units, and the outstanding commitment to issue shares under the ESPP, determined by the treasury stock method.
|
(2)
|
For the three months ended March 31, 2014 and 2013, securities covering approximately 3 million and 5 million shares, respectively, were
outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.
|
9.
|
Fair Value Measurements
|
We use estimates of fair value in applying various accounting standards in our financial statements.
We categorize our fair value estimates based on a hierarchical framework associated with three levels of price transparency utilized in
measuring financial instruments at fair value. Please refer to Note 12 Fair Value Measurements in our 2013 Form 10-K for a full discussion.
25
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
9.
|
Fair Value Measurements (Continued)
|
During the three months ended March 31, 2014, there were no significant transfers
of financial instruments between levels, or changes in our methodology or assumptions used to value our financial instruments.
The following table summarizes the valuation of our financial instruments that are marked-to-market on a recurring basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements on a Recurring Basis
|
|
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential mortgage-backed
securities
|
|
$
|
|
|
|
$
|
129
|
|
|
$
|
|
|
|
$
|
129
|
|
|
$
|
|
|
|
$
|
102
|
|
|
$
|
|
|
|
$
|
102
|
|
Guaranteed investment contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available-for-sale investments
|
|
|
|
|
|
|
135
|
|
|
|
|
|
|
|
135
|
|
|
|
|
|
|
|
109
|
|
|
|
|
|
|
|
109
|
|
Derivative instruments:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
|
|
|
|
|
784
|
|
|
|
32
|
|
|
|
816
|
|
|
|
|
|
|
|
785
|
|
|
|
38
|
|
|
|
823
|
|
Cross-currency interest rate swaps
|
|
|
|
|
|
|
1
|
|
|
|
1,117
|
|
|
|
1,118
|
|
|
|
|
|
|
|
27
|
|
|
|
1,158
|
|
|
|
1,185
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivative assets
(3)
|
|
|
|
|
|
|
785
|
|
|
|
1,150
|
|
|
|
1,935
|
|
|
|
|
|
|
|
812
|
|
|
|
1,198
|
|
|
|
2,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
|
|
|
$
|
920
|
|
|
$
|
1,150
|
|
|
$
|
2,070
|
|
|
$
|
|
|
|
$
|
921
|
|
|
$
|
1,198
|
|
|
$
|
2,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative instruments
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
$
|
|
|
|
$
|
(171
|
)
|
|
$
|
(119
|
)
|
|
$
|
(290
|
)
|
|
$
|
|
|
|
$
|
(239
|
)
|
|
$
|
(125
|
)
|
|
$
|
(364
|
)
|
Floor Income Contracts
|
|
|
|
|
|
|
(1,206
|
)
|
|
|
|
|
|
|
(1,206
|
)
|
|
|
|
|
|
|
(1,384
|
)
|
|
|
|
|
|
|
(1,384
|
)
|
Cross-currency interest rate swaps
|
|
|
|
|
|
|
(30
|
)
|
|
|
(137
|
)
|
|
|
(167
|
)
|
|
|
|
|
|
|
(35
|
)
|
|
|
(151
|
)
|
|
|
(186
|
)
|
Other
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
|
|
(4
|
)
|
|
|
|
|
|
|
|
|
|
|
(23
|
)
|
|
|
(23
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivative liabilities
(3)
|
|
|
|
|
|
|
(1,407
|
)
|
|
|
(260
|
)
|
|
|
(1,667
|
)
|
|
|
|
|
|
|
(1,658
|
)
|
|
|
(299
|
)
|
|
|
(1,957
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
|
|
|
$
|
(1,407
|
)
|
|
$
|
(260
|
)
|
|
$
|
(1,667
|
)
|
|
$
|
|
|
|
$
|
(1,658
|
)
|
|
$
|
(299
|
)
|
|
$
|
(1,957
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Fair value of derivative instruments excludes accrued interest and the value of collateral.
|
(2)
|
Borrowings which are the hedged items in a fair value hedge relationship and which are adjusted for changes in value due to benchmark interest rates
only are not carried at full fair value and are not reflected in this table.
|
(3)
|
See Note 5 Derivative Financial Instruments for a reconciliation of gross positions without the impact of master netting agreements
to the balance sheet classification.
|
26
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
9.
|
Fair Value Measurements (Continued)
|
The following tables summarize the change in balance sheet carrying value associated
with level 3 financial instruments carried at fair value on a recurring basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
Derivative instruments
|
|
|
Derivative instruments
|
|
(Dollars in millions)
|
|
Interest
Rate Swaps
|
|
|
Cross
Currency
Interest
Rate Swaps
|
|
|
Other
|
|
|
Total
Derivative
Instruments
|
|
|
Interest
Rate Swaps
|
|
|
Cross
Currency
Interest
Rate Swaps
|
|
|
Other
|
|
|
Total
Derivative
Instruments
|
|
Balance, beginning of period
|
|
$
|
(87
|
)
|
|
$
|
1,007
|
|
|
$
|
(21
|
)
|
|
$
|
899
|
|
|
$
|
(73
|
)
|
|
$
|
1,053
|
|
|
$
|
4
|
|
|
$
|
984
|
|
Total gains/(losses) (realized and unrealized):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings
(1)
|
|
|
|
|
|
|
(10
|
)
|
|
|
17
|
|
|
|
7
|
|
|
|
5
|
|
|
|
(546
|
)
|
|
|
(5
|
)
|
|
|
(546
|
)
|
Included in other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Settlements
|
|
|
|
|
|
|
(17
|
)
|
|
|
1
|
|
|
|
(16
|
)
|
|
|
(8
|
)
|
|
|
(37
|
)
|
|
|
1
|
|
|
|
(44
|
)
|
Transfers in and/or out of level 3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
(87
|
)
|
|
$
|
980
|
|
|
$
|
(3
|
)
|
|
$
|
890
|
|
|
$
|
(76
|
)
|
|
$
|
470
|
|
|
$
|
|
|
|
$
|
394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized gains/(losses) relating to instruments still held at the reporting date
(2)
|
|
$
|
|
|
|
$
|
(28
|
)
|
|
$
|
19
|
|
|
$
|
(9
|
)
|
|
$
|
(3
|
)
|
|
$
|
(514
|
)
|
|
$
|
(5
|
)
|
|
$
|
(522
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Included in earnings is comprised of the following amounts recorded in the specified line item in the consolidated statements
of income:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Gains (losses) on derivative and hedging activities, net
|
|
$
|
(11
|
)
|
|
$
|
(562
|
)
|
Interest expense
|
|
|
18
|
|
|
|
16
|
|
Total
|
|
$
|
7
|
|
|
$
|
(546
|
)
|
(2)
|
Recorded in gains (losses) on derivative and hedging activities, net in the consolidated statements of income.
|
27
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
9.
|
Fair Value Measurements (Continued)
|
The following table presents the significant inputs that are unobservable or from
inactive markets used in the recurring valuations of the level 3 financial instruments detailed above.
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
Fair Value at
March 31, 2014
|
|
|
Valuation
Technique
|
|
|
Input
|
|
Range
(Weighted Average)
|
Derivatives
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Price Index/
LIBOR basis swaps
|
|
$
|
29
|
|
|
|
Discounted cash flow
|
|
|
Bid/ask adjustment
to discount
rate
|
|
0.03% 0.03%
(0.03%)
|
Prime/LIBOR basis
swaps
|
|
|
(116
|
)
|
|
|
Discounted cash flow
|
|
|
Constant prepayment rate
|
|
4.2%
|
|
|
|
|
|
|
|
|
|
|
Bid/ask adjustment to
discount rate
|
|
0.08% 0.08%
(0.08%)
|
Cross-currency interest
rate swaps
|
|
|
980
|
|
|
|
Discounted cash flow
|
|
|
Constant prepayment rate
|
|
2.6%
|
Other
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The significant inputs that are unobservable or from inactive markets related to our level 3 derivatives
detailed in the table above would be expected to have the following impacts to the valuations:
|
|
|
Consumer Price Index/LIBOR basis swaps These swaps do not actively trade in the markets as indicated by a wide bid/ask spread. A wider bid/ask
spread will result in a decrease in the overall valuation.
|
|
|
|
Prime/LIBOR basis swaps These swaps do not actively trade in the markets as indicated by a wide bid/ask spread. A wider bid/ask spread will
result in a decrease in the overall valuation. In addition, the unobservable inputs include Constant Prepayment Rates of the underlying securitization trust the swap references. A decrease in this input will result in a longer weighted average life
of the swap which will increase the value for swaps in a gain position and decrease the value for swaps in a loss position, everything else equal. The opposite is true for an increase in the input.
|
|
|
|
Cross-currency interest rate swaps The unobservable inputs used in these valuations are Constant Prepayment Rates of the underlying
securitization trust the swap references. A decrease in this input will result in a longer weighted average life of the swap. All else equal in a typical currency market, this will result in a decrease to the valuation due to the delay in the cash
flows of the currency exchanges as well as diminished liquidity in the forward exchange markets as you increase the term. The opposite is true for an increase in the input.
|
28
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
9.
|
Fair Value Measurements (Continued)
|
The following table summarizes the fair values of our financial assets and liabilities,
including derivative financial instruments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
Fair
Value
|
|
|
Carrying
Value
|
|
|
Difference
|
|
|
Fair
Value
|
|
|
Carrying
Value
|
|
|
Difference
|
|
Earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loans
|
|
$
|
103,058
|
|
|
$
|
102,635
|
|
|
$
|
423
|
|
|
$
|
104,481
|
|
|
$
|
104,588
|
|
|
$
|
(107
|
)
|
Private Education Loans
|
|
|
38,862
|
|
|
|
38,157
|
|
|
|
705
|
|
|
|
37,485
|
|
|
|
37,512
|
|
|
|
(27
|
)
|
Cash and investments
(1)
|
|
|
8,323
|
|
|
|
8,323
|
|
|
|
|
|
|
|
9,732
|
|
|
|
9,732
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets
|
|
|
150,243
|
|
|
|
149,115
|
|
|
|
1,128
|
|
|
|
151,698
|
|
|
|
151,832
|
|
|
|
(134
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
|
11,633
|
|
|
|
11,626
|
|
|
|
(7
|
)
|
|
|
13,807
|
|
|
|
13,795
|
|
|
|
(12
|
)
|
Long-term borrowings
|
|
|
134,190
|
|
|
|
136,177
|
|
|
|
1,987
|
|
|
|
133,578
|
|
|
|
136,648
|
|
|
|
3,070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
|
145,823
|
|
|
|
147,803
|
|
|
|
1,980
|
|
|
|
147,385
|
|
|
|
150,443
|
|
|
|
3,058
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floor Income Contracts
|
|
|
(1,206
|
)
|
|
|
(1,206
|
)
|
|
|
|
|
|
|
(1,384
|
)
|
|
|
(1,384
|
)
|
|
|
|
|
Interest rate swaps
|
|
|
526
|
|
|
|
526
|
|
|
|
|
|
|
|
459
|
|
|
|
459
|
|
|
|
|
|
Cross-currency interest rate swaps
|
|
|
951
|
|
|
|
951
|
|
|
|
|
|
|
|
999
|
|
|
|
999
|
|
|
|
|
|
Other
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
(21
|
)
|
|
|
(21
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess of net asset fair value over carrying value
|
|
|
|
|
|
|
|
|
|
$
|
3,108
|
|
|
|
|
|
|
|
|
|
|
$
|
2,924
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Cash and investments includes available-for-sale investments that consist of investments that are primarily agency securities whose cost
basis is $138 million and $113 million at March 31, 2014 and December 31, 2013, respectively, versus a fair value of $135 million and $109 million at March 31, 2014 and December 31, 2013, respectively.
|
10.
|
Commitments and Contingencies
|
Previously on April 16, 2014, Existing SLM announced its financial results for the quarter ended March 31, 2014, the last consolidated quarter of operations of Existing SLM Corporation prior to the
separation of Navient Corporation (Navient). In the April 16, 2014 announcement, Existing SLM reported it had reserved $70 million for estimated amounts and costs that were probable of being incurred for expected compliance
remediation efforts relating to pending regulatory matters with the Department of Justice ( DOJ) and the Federal Deposit Insurance Corporation (FDIC), which are discussed in more detail below. Since that time, and based on
additional information and discussions, we have determined that an additional charge in the amount of $103 million should be taken in the first quarter of 2014 to further reserve against the pending settlements of previously reported regulatory
matters with the FDIC and DOJ. In addition, this includes amounts to provide for the voluntary restitution that we now understand Navient has decided to make with respect to certain assessed late fees on loans it owns in connection with these
settlements. While the final cost of resolving these proceedings remains uncertain at this time, we believe based on current facts and circumstances the additional $103 million charge is both probable of being incurred and is a reasonable estimate
of our exposure.
29
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
10.
|
Commitments and Contingencies (Continued)
|
Pursuant to the Separation and Distribution Agreement among SLM Corporation, New BLC
Corporation and Navient dated as of April 28, 2014 entered into in connection with the separation of Navient from SLM Corporation, all liabilities arising out of the FDIC and DOJ matters, other than fines or penalties directly levied against
Sallie Mae Bank, will be the responsibility of, or assumed by, Navient, and Navient will indemnify and hold harmless SLM Corporation and its subsidiaries, including Sallie Mae Bank, therefrom.
As previously reported, Sallie Mae Bank remains subject to a cease and desist order originally issued in August 2008 by the FDIC and the
Utah Department of Financial Institutions (UDFI). In July 2013, the FDIC first notified Sallie Mae Bank of plans to replace its order with a new formal enforcement action (the Bank Order) that more specifically addresses
certain cited violations of Section 5 of the FTCA, including the disclosures and assessments of certain late fees, as well as alleged violations under the Servicemembers Civil Relief Act (SCRA). In November 2013, the FDIC indicated
an additional enforcement action would be issued against Sallie Mae, Inc., now known as Navient Solutions, Inc. (NSI) (the NSI Order; the Bank Order and the NSI Order, hereafter referred to as the FDIC Orders), in
its capacity as a servicer of education loans for Sallie Mae Bank and other financial institutions.
Based on our discussions
with the FDIC, we believe the FDIC intends to require restitution be made by NSI and Sallie Mae Bank pursuant to the FDIC Orders with respect to loans owned or originated by Sallie Mae Bank from November 28, 2005 until the effective date of the
FDIC Orders.
In a related development, we understand that Navient has decided to voluntarily make restitution of certain
assessed late fees to customers whose loans were neither owned nor originated by Sallie Mae Bank on the same basis and in the same manner as that made pursuant to the FDIC Orders. These credits are currently estimated to be $42 million.
With respect to alleged civil violations of the SCRA, Navient and Sallie Mae Bank remain engaged in negotiations regarding a
comprehensive settlement, remediation and civil settlement plan with the DOJ, in its capacity as the agency having primary authority for enforcement of such matters. The DOJ inquiry covers all loans owned by Sallie Mae Bank or serviced by NSI from
November 28, 2005 until the effective date of the settlement.
As previously disclosed, NSI also received Civil
Investigative Demands (CIDs) from the Consumer Financial Protection Bureau (CFPB) as part of the CFPBs separate investigation regarding allegations relating to Navients disclosures and assessment of late fees. Navient
recently commenced discussions with the CFPB relating to the disclosures and assessment of late fees. Reserves have not been established for this matter. Navient and its subsidiaries will remain subject to the CIDs. Sallie Mae Bank is not currently
subject to CFPB jurisdiction on these matters.
Contingencies
In the ordinary course of business, we and our subsidiaries are defendants in or parties to pending and threatened legal actions and
proceedings including actions brought on behalf of various classes of claimants. These actions and proceedings may be based on alleged violations of consumer protection, securities,
30
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
10.
|
Commitments and Contingencies (Continued)
|
employment and other laws. In certain of these actions and proceedings, claims for substantial monetary damage are asserted against us and our subsidiaries.
In the ordinary course of business, we and our subsidiaries are subject to regulatory examinations, information gathering requests,
inquiries and investigations. In connection with formal and informal inquiries in these cases, we and our subsidiaries receive numerous requests, subpoenas and orders for documents, testimony and information in connection with various aspects of our
regulated activities.
In view of the inherent difficulty of predicting the outcome of such litigation and regulatory matters,
we cannot predict what the eventual outcome of the pending matters will be, what the timing or the ultimate resolution of these matters will be, or what the eventual loss, fines or penalties related to each pending matter may be.
We are required to establish reserves for litigation and regulatory matters where those matters present loss contingencies that are both
probable and estimable. When loss contingencies are not both probable and estimable, we do not establish reserves.
Based on
current knowledge, reserves have been established for certain litigation or regulatory matters where the loss is both probable and estimable. Based on current knowledge, management does not believe that loss contingencies, if any, arising from
pending investigations, litigation or regulatory matters will have a material adverse effect on our consolidated financial position, liquidity, results of operations or cash flows.
Consumer Lending Segment
In this segment, we originate, acquire, finance and service Private Education Loans. The Private Education Loans we make are primarily to bridge the gap between the cost of higher education and the amount
funded through financial aid, federal loans or customers resources. We continue to offer loan products to parents and graduate students where we believe we are competitive with similar federal education loan products. In this segment, we earn
net interest income on our Private Education Loan portfolio (after provision for loan losses). Operating expenses for this segment include costs incurred to acquire and to service our loans. With the elimination of FFELP in July 2010, these
FFELP-related revenue sources will continue to decline.
The following table includes asset information for our Consumer
Lending segment.
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
Private Education Loans, net
|
|
$
|
38,157
|
|
|
$
|
37,512
|
|
Cash and investments
(1)
|
|
|
1,724
|
|
|
|
2,555
|
|
Other
|
|
|
3,369
|
|
|
|
2,934
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
43,250
|
|
|
$
|
43,001
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes restricted cash and investments.
|
31
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
11.
|
Segment Reporting (Continued)
|
Business Services Segment
Our Business Services segment generates the majority of its revenue from servicing our FFELP Loan portfolio. We also provide servicing,
loan default aversion and asset recovery services for loans on behalf of Guarantors of FFELP Loans and other institutions, including ED. We also operate a consumer savings network that provides financial rewards on everyday purchases to help
families save for college, Upromise.
In 2013, we sold our Campus Solutions and 529 college-savings plan administration
businesses. The results of both of these businesses are reported in discontinued operations for all periods presented.
At
March 31, 2014 and December 31, 2013, the Business Services segment had total assets of $789 million and $892 million, respectively.
FFELP Loans Segment
Our FFELP Loans segment consists of our FFELP
Loan portfolio (approximately $102.6 billion as of March 31, 2014) and the underlying debt and capital funding the loans. We are currently the largest holder of FFELP Loans. As a result of the long-term funding used in the FFELP Loan portfolio
and the insurance and guarantees provided on these loans, the net interest margin recorded in the FFELP Loans segment is relatively stable and the capital we choose to retain with respect to the segment is modest. Our FFELP Loan portfolio will
amortize over approximately 20 years. Our goal is to maximize the cash flow generated by the portfolio. We will seek to acquire other third-party FFELP Loan portfolios to add net interest income and servicing revenue.
The following table includes asset information for our FFELP Loans segment.
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
FFELP Loans, net
|
|
$
|
102,635
|
|
|
$
|
104,588
|
|
Cash and investments
(1)
|
|
|
3,836
|
|
|
|
4,473
|
|
Other
|
|
|
2,808
|
|
|
|
3,587
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
109,279
|
|
|
$
|
112,648
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes restricted cash and investments.
|
Other Segment
The Other segment consists primarily of the financial
results related to activities of our holding company, including the repurchase of debt, the corporate liquidity portfolio and all overhead. We also include results from certain, smaller wind-down and discontinued operations within this segment.
Overhead expenses include costs related to executive management, the Board of Directors, accounting, finance, legal, human resources,
stock-based
compensation expense and certain information technology costs
related to infrastructure and operations.
At March 31, 2014 and December 31, 2013, the Other segment had total
assets of $3.2 billion and $3.0 billion, respectively.
32
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
11.
|
Segment Reporting (Continued)
|
Measure of Profitability
The tables below include the condensed operating results for each of our reportable segments. Management, including the chief operating
decision makers, evaluates the Company on certain performance measures that we refer to as Core Earnings performance measures for each operating segment. We use Core Earnings to manage each business segment because Core
Earnings reflect adjustments to GAAP financial results for two items, discussed below, that create significant volatility mostly due to timing factors generally beyond the control of management. Accordingly, we believe that Core
Earnings provide management with a useful basis from which to better evaluate results from ongoing operations against the business plan or against results from prior periods. Consequently, we disclose this information as we believe it provides
investors with additional information regarding the operational and performance indicators that are most closely assessed by management. The two items adjusted for in our Core Earnings presentations are (1) our use of derivative
instruments to hedge our economic risks that do not qualify for hedge accounting treatment or do qualify for hedge accounting treatment but result in ineffectiveness and (2) the accounting for goodwill and acquired intangible assets. The tables
presented below reflect Core Earnings operating measures reviewed and utilized by management to manage the business. Reconciliation of the Core Earnings segment totals to our consolidated operating results in accordance with
GAAP is also included in the tables below.
Our Core Earnings performance measures are not defined terms within
GAAP and may not be comparable to similarly titled measures reported by other companies. Unlike financial accounting, there is no comprehensive, authoritative guidance for management reporting. The management reporting process measures the
performance of the operating segments based on the management structure of the Company and is not necessarily comparable with similar information for any other financial institution. Our operating segments are defined by the products and services
they offer or the types of customers they serve, and they reflect the manner in which financial information is currently evaluated by management. Intersegment revenues and expenses are netted within the appropriate financial statement line items
consistent with the income statement presentation provided to management. Changes in management structure or allocation methodologies and procedures may result in changes in reported segment financial information.
33
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
11.
|
Segment Reporting (Continued)
|
Segment Results and Reconciliations to GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2014
|
|
(Dollars in millions)
|
|
Consumer
Lending
|
|
|
Business
Services
|
|
|
FFELP
Loans
|
|
|
Other
|
|
|
Eliminations
(1)
|
|
|
Total
Core
Earnings
|
|
|
Adjustments
|
|
|
Total
GAAP
|
|
|
|
|
|
|
|
|
Reclassi-
fications
|
|
|
Additions/
(Subtractions)
|
|
|
Total
Adjustments
(2)
|
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Student loans
|
|
$
|
644
|
|
|
$
|
|
|
|
$
|
523
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,167
|
|
|
$
|
198
|
|
|
$
|
(75
|
)
|
|
$
|
123
|
|
|
$
|
1,290
|
|
Other loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
Cash and investments
|
|
|
1
|
|
|
|
1
|
|
|
|
1
|
|
|
|
1
|
|
|
|
(1
|
)
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
645
|
|
|
|
1
|
|
|
|
524
|
|
|
|
4
|
|
|
|
(1
|
)
|
|
|
1,173
|
|
|
|
198
|
|
|
|
(75
|
)
|
|
|
123
|
|
|
|
1,296
|
|
Total interest expense
|
|
|
206
|
|
|
|
|
|
|
|
293
|
|
|
|
21
|
|
|
|
(1
|
)
|
|
|
519
|
|
|
|
10
|
|
|
|
1
|
(4)
|
|
|
11
|
|
|
|
530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss)
|
|
|
439
|
|
|
|
1
|
|
|
|
231
|
|
|
|
(17
|
)
|
|
|
|
|
|
|
654
|
|
|
|
188
|
|
|
|
(76
|
)
|
|
|
112
|
|
|
|
766
|
|
Less: provisions for loan losses
|
|
|
175
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss) after provisions for loan losses
|
|
|
264
|
|
|
|
1
|
|
|
|
221
|
|
|
|
(17
|
)
|
|
|
|
|
|
|
469
|
|
|
|
188
|
|
|
|
(76
|
)
|
|
|
112
|
|
|
|
581
|
|
Other income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains on sales of loans and investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Servicing revenue
|
|
|
1
|
|
|
|
167
|
|
|
|
11
|
|
|
|
|
|
|
|
(118
|
)
|
|
|
61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
|
|
Contingency revenue
|
|
|
|
|
|
|
111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111
|
|
Gains on debt repurchases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (loss)
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
11
|
|
|
|
(188
|
)
|
|
|
175
|
(5)
|
|
|
(13
|
)
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (loss)
|
|
|
1
|
|
|
|
286
|
|
|
|
11
|
|
|
|
3
|
|
|
|
(118
|
)
|
|
|
183
|
|
|
|
(188
|
)
|
|
|
175
|
|
|
|
(13
|
)
|
|
|
170
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses
|
|
|
76
|
|
|
|
106
|
|
|
|
125
|
|
|
|
105
|
|
|
|
(118
|
)
|
|
|
294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
294
|
|
Overhead expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
|
|
|
|
|
|
|
|
72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
76
|
|
|
|
106
|
|
|
|
125
|
|
|
|
177
|
|
|
|
(118
|
)
|
|
|
366
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
366
|
|
Goodwill and acquired intangible asset impairment and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
4
|
|
|
|
4
|
|
Restructuring and other reorganization expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
76
|
|
|
|
106
|
|
|
|
125
|
|
|
|
203
|
|
|
|
(118
|
)
|
|
|
392
|
|
|
|
|
|
|
|
4
|
|
|
|
4
|
|
|
|
396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, before income tax expense (benefit)
|
|
|
189
|
|
|
|
181
|
|
|
|
107
|
|
|
|
(217
|
)
|
|
|
|
|
|
|
260
|
|
|
|
|
|
|
|
95
|
|
|
|
95
|
|
|
|
355
|
|
Income tax expense (benefit)
(3)
|
|
|
71
|
|
|
|
68
|
|
|
|
41
|
|
|
|
(83
|
)
|
|
|
|
|
|
|
97
|
|
|
|
|
|
|
|
39
|
|
|
|
39
|
|
|
|
136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
|
118
|
|
|
|
113
|
|
|
|
66
|
|
|
|
(134
|
)
|
|
|
|
|
|
|
163
|
|
|
|
|
|
|
|
56
|
|
|
|
56
|
|
|
|
219
|
|
Income from discontinued operations, net of tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
118
|
|
|
|
113
|
|
|
|
66
|
|
|
|
(134
|
)
|
|
|
|
|
|
|
163
|
|
|
|
|
|
|
|
56
|
|
|
|
56
|
|
|
|
219
|
|
Less: net loss attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to SLM Corporation
|
|
$
|
118
|
|
|
$
|
113
|
|
|
$
|
66
|
|
|
$
|
(134
|
)
|
|
$
|
|
|
|
$
|
163
|
|
|
$
|
|
|
|
$
|
56
|
|
|
$
|
56
|
|
|
$
|
219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business
Services segment performs the loan servicing function for the FFELP Loans segment.
|
(2)
|
Core Earnings adjustments to GAAP:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2014
|
|
(Dollars in millions)
|
|
Net Impact of
Derivative
Accounting
|
|
|
Net Impact of
Goodwill and
Acquired Intangibles
|
|
|
Total
|
|
Net interest income after provisions for loan losses
|
|
$
|
112
|
|
|
$
|
|
|
|
$
|
112
|
|
Total other loss
|
|
|
(13
|
)
|
|
|
|
|
|
|
(13
|
)
|
Goodwill and acquired intangible asset impairment and amortization
|
|
|
|
|
|
|
4
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings adjustments to GAAP
|
|
$
|
99
|
|
|
$
|
(4
|
)
|
|
|
95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
$
|
56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
Income taxes are based on a percentage of net income before tax for the individual reportable segment.
|
(4)
|
Represents a portion of the $6 million of other derivative accounting adjustments.
|
(5)
|
Represents the $180 million of unrealized gains on derivative and hedging activities, net as well as the remaining portion of the $6
million of other derivative accounting adjustments.
|
34
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
11.
|
Segment Reporting (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2013
|
|
(Dollars in millions)
|
|
Consumer
Lending
|
|
|
Business
Services
|
|
|
FFELP
Loans
|
|
|
Other
|
|
|
Eliminations
(1)
|
|
|
Total
Core
Earnings
|
|
|
Adjustments
|
|
|
Total
GAAP
|
|
|
|
|
|
|
|
|
Reclassifications
|
|
|
Additions/
(Subtractions)
|
|
|
Total
Adjustments
(2)
|
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Student loans
|
|
$
|
623
|
|
|
$
|
|
|
|
$
|
599
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,222
|
|
|
$
|
212
|
|
|
$
|
(76
|
)
|
|
$
|
136
|
|
|
$
|
1,358
|
|
Other loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
Cash and investments
|
|
|
1
|
|
|
|
1
|
|
|
|
2
|
|
|
|
2
|
|
|
|
(1
|
)
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
624
|
|
|
|
1
|
|
|
|
601
|
|
|
|
5
|
|
|
|
(1
|
)
|
|
|
1,230
|
|
|
|
212
|
|
|
|
(76
|
)
|
|
|
136
|
|
|
|
1,366
|
|
Total interest expense
|
|
|
203
|
|
|
|
|
|
|
|
340
|
|
|
|
13
|
|
|
|
(1
|
)
|
|
|
555
|
|
|
|
18
|
|
|
|
(2
|
)
(4)
|
|
|
16
|
|
|
|
571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss)
|
|
|
421
|
|
|
|
1
|
|
|
|
261
|
|
|
|
(8
|
)
|
|
|
|
|
|
|
675
|
|
|
|
194
|
|
|
|
(74
|
)
|
|
|
120
|
|
|
|
795
|
|
Less: provisions for loan losses
|
|
|
225
|
|
|
|
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss) after provisions for loan losses
|
|
|
196
|
|
|
|
1
|
|
|
|
245
|
|
|
|
(8
|
)
|
|
|
|
|
|
|
434
|
|
|
|
194
|
|
|
|
(74
|
)
|
|
|
120
|
|
|
|
554
|
|
Other income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains on sales of loans and investments
|
|
|
|
|
|
|
|
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55
|
|
Servicing revenue
|
|
|
10
|
|
|
|
186
|
|
|
|
23
|
|
|
|
|
|
|
|
(149
|
)
|
|
|
70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70
|
|
Contingency revenue
|
|
|
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
99
|
|
Gains on debt repurchases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29
|
|
|
|
|
|
|
|
29
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
(6
|
)
|
|
|
23
|
|
Other income (loss)
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
(188
|
)
|
|
|
184
|
(5)
|
|
|
(4
|
)
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (loss)
|
|
|
10
|
|
|
|
292
|
|
|
|
78
|
|
|
|
29
|
|
|
|
(149
|
)
|
|
|
260
|
|
|
|
(194
|
)
|
|
|
184
|
|
|
|
(10
|
)
|
|
|
250
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses
|
|
|
67
|
|
|
|
95
|
|
|
|
157
|
|
|
|
3
|
|
|
|
(149
|
)
|
|
|
173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
173
|
|
Overhead expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
|
|
|
|
|
|
|
|
62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
67
|
|
|
|
95
|
|
|
|
157
|
|
|
|
65
|
|
|
|
(149
|
)
|
|
|
235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
235
|
|
Goodwill and acquired intangible asset impairment and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
3
|
|
|
|
3
|
|
Restructuring and other reorganization expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
67
|
|
|
|
95
|
|
|
|
157
|
|
|
|
75
|
|
|
|
(149
|
)
|
|
|
245
|
|
|
|
|
|
|
|
3
|
|
|
|
3
|
|
|
|
248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, before income tax expense (benefit)
|
|
|
139
|
|
|
|
198
|
|
|
|
166
|
|
|
|
(54
|
)
|
|
|
|
|
|
|
449
|
|
|
|
|
|
|
|
107
|
|
|
|
107
|
|
|
|
556
|
|
Income tax expense (benefit)
(3)
|
|
|
52
|
|
|
|
73
|
|
|
|
62
|
|
|
|
(20
|
)
|
|
|
|
|
|
|
167
|
|
|
|
|
|
|
|
44
|
|
|
|
44
|
|
|
|
211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
|
87
|
|
|
|
125
|
|
|
|
104
|
|
|
|
(34
|
)
|
|
|
|
|
|
|
282
|
|
|
|
|
|
|
|
63
|
|
|
|
63
|
|
|
|
345
|
|
Income from discontinued operations, net of tax expense
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
87
|
|
|
|
126
|
|
|
|
104
|
|
|
|
(34
|
)
|
|
|
|
|
|
|
283
|
|
|
|
|
|
|
|
63
|
|
|
|
63
|
|
|
|
346
|
|
Less: net loss attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to SLM Corporation
|
|
$
|
87
|
|
|
$
|
126
|
|
|
$
|
104
|
|
|
$
|
(34
|
)
|
|
$
|
|
|
|
$
|
283
|
|
|
$
|
|
|
|
$
|
63
|
|
|
$
|
63
|
|
|
$
|
346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business
Services segment performs the loan servicing function for the FFELP Loans segment.
|
(2)
|
Core Earnings adjustments to GAAP:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2013
|
|
(Dollars in millions)
|
|
Net Impact of
Derivative
Accounting
|
|
|
Net Impact of
Goodwill and
Acquired
Intangibles
|
|
|
Total
|
|
Net interest income after provisions for loan losses
|
|
$
|
120
|
|
|
$
|
|
|
|
$
|
120
|
|
Total other loss
|
|
|
(10
|
)
|
|
|
|
|
|
|
(10
|
)
|
Goodwill and acquired intangible asset impairment and amortization
|
|
|
|
|
|
|
3
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings adjustments to GAAP
|
|
$
|
110
|
|
|
$
|
(3
|
)
|
|
|
107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
$
|
63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
Income taxes are based on a percentage of net income before tax for the individual reportable segment.
|
(4)
|
Represents a portion of the $29 million of other derivative accounting adjustments.
|
(5)
|
Represents the $157 million of unrealized gains (losses) on derivative and hedging activities, net as well as the remaining portion of the
$29 million of other derivative accounting adjustments.
|
35
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
11.
|
Segment Reporting (Continued)
|
Summary of Core Earnings Adjustments to GAAP
The two adjustments required to reconcile from our Core Earnings results to our GAAP results of operations relate to differing
treatments for: (1) our use of derivative instruments to hedge our economic risks that do not qualify for hedge accounting treatment or do qualify for hedge accounting treatment but result in ineffectiveness and (2) the accounting for
goodwill and acquired intangible assets. The following table reflects aggregate adjustments associated with these areas.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Core Earnings adjustments to GAAP:
|
|
|
|
|
|
|
|
|
Net impact of derivative accounting
(1)
|
|
$
|
99
|
|
|
$
|
110
|
|
Net impact of goodwill and acquired intangibles assets
(2)
|
|
|
(4
|
)
|
|
|
(3
|
)
|
Net tax effect
(3)
|
|
|
(39
|
)
|
|
|
(44
|
)
|
Net effect from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Core Earnings adjustments to GAAP
|
|
$
|
56
|
|
|
$
|
63
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Derivative accounting:
Core Earnings exclude periodic unrealized gains and losses that are caused by the mark-to-market valuations
on derivatives that do not qualify for hedge accounting treatment under GAAP as well as the periodic unrealized gains and losses that are a result of ineffectiveness recognized related to effective hedges under GAAP. These unrealized gains and
losses occur in our Consumer Lending, FFELP Loans and Other business segments. Under GAAP, for our derivatives that are held to maturity, the cumulative net unrealized gain or loss over the life of the contract will equal $0 except for Floor Income
Contracts where the cumulative unrealized gain will equal the amount for which we sold the contract. In our Core Earnings presentation, we recognize the economic effect of these hedges, which generally results in any net settlement cash
paid or received being recognized ratably as an interest expense or revenue over the hedged items life.
|
|
(2)
|
Goodwill and acquired intangible assets:
Our Core Earnings exclude goodwill and intangible asset impairment and amortization of
acquired intangible assets.
|
|
(3)
|
Net tax effect:
Such tax effect is based upon our Core Earnings effective tax rate for the year.
|
36
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Item 2.
|
Managements Discussion and Analysis of Financial Condition and Results of Operations
|
The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes included
elsewhere in this Quarterly Report on Form 10-Q and the audited consolidated financial statements and related notes thereto and Managements Discussion and Analysis of Financial Condition and Results of Operations included in
our 2013 Form 10-K.
This report contains forward-looking statements and information based on managements
current expectations as of the date of this document. Statements that are not historical facts, including statements about our beliefs, opinions, or expectations and statements that assume or are dependent upon future events, are forward-looking
statements. Forward-looking statements are subject to risks, uncertainties, assumptions and other factors that may cause actual results to be materially different from those reflected in such forward-looking statements. These factors include, among
others, the risks and uncertainties set forth in Item 1A Risk Factors and elsewhere in this Quarterly Report on Form 10-Q, the 2013 Form 10-K and our subsequent filings with the SEC; increases in financing costs; limits on
liquidity; increases in costs associated with compliance with laws and regulations; changes in accounting standards and the impact of related changes in significant accounting estimates; any adverse outcomes in any significant litigation to which we
are a party; credit risk associated with our exposure to third parties, including counterparties to our derivative transactions; and changes in the terms of student loans and the educational credit marketplace (including changes resulting from new
laws and the implementation of existing laws). We could also be affected by, among other things: changes in our funding costs and availability; reductions to our credit ratings or the credit ratings of the United States of America; failures of our
operating systems or infrastructure, including those of third-party vendors; damage to our reputation; failures to successfully implement cost-cutting initiatives and adverse effects of such initiatives on our business; risks associated with
restructuring initiatives, including the recently completed separation of Navient Corporation (Navient) and SLM Corporation into two, distinct publicly traded companies; changes in the demand for educational financing or in financing
preferences of lenders, educational institutions, students and their families; changes in law and regulations with respect to the student lending business and financial institutions generally; increased competition from banks and other consumer
lenders; the creditworthiness of our customers; changes in the general interest rate environment, including the rate relationships among relevant money-market instruments and those of our earning assets versus our funding arrangements; changes in
general economic conditions; our ability to successfully effectuate any acquisitions and other strategic initiatives; and changes in the demand for debt management services. The preparation of our consolidated financial statements also requires
management to make certain estimates and assumptions including estimates and assumptions about future events. These estimates or assumptions may prove to be incorrect. All forward-looking statements contained in this report are qualified by these
cautionary statements and are made only as of the date of this document. We do not undertake any obligation to update or revise these forward-looking statements to conform the statement to actual results or changes in our expectations.
Definitions for certain capitalized terms used in this document can be found in the 2013 Form 10-K.
Certain reclassifications have been made to the balances as of and for the three months ended March 31, 2013 to be consistent with
classifications adopted for 2014, and had no effect on net income, total assets, or total liabilities.
Through this
discussion and analysis, we intend to provide the reader with some narrative context for how our management views our consolidated financial statements, additional context within which to assess our operating results, and information on the quality
and variability of our earnings, liquidity and cash flows.
37
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Selected Financial Information and Ratios
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(In millions, except per share data)
|
|
2014
|
|
|
2013
|
|
GAAP Basis
|
|
|
|
|
|
|
|
|
Net income attributable to SLM Corporation
|
|
$
|
219
|
|
|
$
|
346
|
|
Diluted earnings per common share attributable to SLM Corporation
|
|
$
|
.49
|
|
|
$
|
.74
|
|
Weighted average shares used to compute diluted earnings per share
|
|
|
435
|
|
|
|
458
|
|
Return on assets
|
|
|
.59
|
%
|
|
|
.82
|
%
|
|
|
|
Core Earnings Basis
(1)
|
|
|
|
|
|
|
|
|
Core Earnings attributable to SLM Corporation
|
|
$
|
163
|
|
|
$
|
283
|
|
Core Earnings diluted earnings per common share attributable to SLM Corporation
|
|
$
|
.36
|
|
|
$
|
.61
|
|
Weighted average shares used to compute diluted earnings per share
|
|
|
435
|
|
|
|
458
|
|
Core Earnings return on assets
|
|
|
.44
|
%
|
|
|
.67
|
%
|
|
|
|
Other Operating Statistics
|
|
|
|
|
|
|
|
|
Ending FFELP Loans, net
|
|
$
|
102,635
|
|
|
$
|
119,195
|
|
Ending Private Education Loans, net
|
|
|
38,157
|
|
|
|
37,465
|
|
|
|
|
|
|
|
|
|
|
Ending total student loans, net
|
|
$
|
140,792
|
|
|
$
|
156,660
|
|
|
|
|
|
|
|
|
|
|
Average student loans
|
|
$
|
142,679
|
|
|
$
|
160,261
|
|
|
(1)
|
Core Earnings are non-GAAP financial measures and do not represent a comprehensive basis of accounting. For a greater explanation of
Core Earnings, see the section titled Core Earnings Definition and Limitations and subsequent sections.
|
Spin-Off of Navient
On May 29, 2013, the board of directors of our
predecessor registrant (Existing SLM) first announced its intent to separate into two distinct publicly traded entities a loan management, servicing and asset recovery business and a consumer banking business. The loan management,
servicing and asset recovery business, Navient Corporation (Navient), would be comprised primarily of Existing SLMs portfolios of education loans not currently held in Sallie Mae Bank, as well as servicing and asset recovery
activities on these loans and loans held by third parties. The consumer banking business would be comprised primarily of Sallie Mae Bank and its Private Education Loan origination business, the Private Education Loans it holds and a related
servicing business, and will be a consumer banking franchise with expertise in helping families save, plan and pay for college.
On April 8, 2014, Existing SLM approved the distribution of all of the issued and outstanding shares of Navient common stock on the
basis of one share of Navient common stock for each share of Existing SLM common stock issued and outstanding as of the close of business on April 22, 2014, the record date for the distribution. The distribution occurred on April 30, 2014.
The separation of Navient from the Company was preceded by an internal corporate reorganization, which was the first step to separate the consumer banking business and the education loan management, servicing and asset recovery business. As a result
of a holding company merger under Section 251(g) of the Delaware General Corporation Law (DGCL), which is referred to herein as the SLM Merger and was effective on April 29, 2014, New BLC Corporation (SLM BankCo)
replaced Existing SLM as the parent holding company of Sallie Mae. In accordance with Section 251(g) of the Delaware General Corporation Law, by action of the Existing SLM board of directors and without a shareholder vote, Existing SLM was
merged into Navient, LLC, a wholly-owned subsidiary of SLM BankCo, with Navient, LLC surviving (Existing SLM SurvivorCo). Immediately following the effective time of the Merger, SLM
38
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
BankCo changed its name to SLM Corporation and became the successor registrant to Existing SLM (SLM, the Company, we, our or
us). Following the SLM Merger and as part of the internal corporate reorganization, the assets and liabilities associated with the education loan management, servicing and asset recovery business were transferred to Navient, and those
assets and liabilities associated with the consumer banking business remained with, or were transferred to, SLM. The internal reorganization and the distribution of Navient common stock are sometimes collectively referred to herein as the
Spin-Off. The Spin-Off is intended to be tax-free to stockholders of SLM. For further information on the Spin-Off, please refer to our Annual Report on Form 10-K for the fiscal year ended December 31, 2013 (the 2013 Form
10-K).
Due to the relative significance of Navient to Existing SLM, among other factors, for financial reporting
purposes Navient is treated as the accounting spinnor and therefore is the accounting successor to Existing SLM, notwithstanding the legal form of the separation and distribution. As a result, the historical financial
statements of Existing SLM are the historical financial statements of Navient. Navient will show the distribution of the approximate $1.7 billion of consumer banking business net assets as of the distribution date.
Shortly after the completion of the Spin-Off, SLM issued audited consolidated financial statements on a stand-alone basis for SLM and its
subsidiaries for each of the three years ended December 31, 2013. These carve-out financial statements were presented on a basis of accounting that reflects a change in reporting entity. They reflected the results of the consumer banking
business and did not include Navients results. As previously discussed, the historical financial statements of Existing SLM prior to the Spin-Off have become the historical financial statements of Navient. As a result, the presentation of the
financial results of the business and operations of SLM, for periods arising after the completion of the Spin-Off will be substantially different from the presentation of Existing SLMs financial results in its prior filings with the Securities
and Exchange Commission (the SEC). To provide additional information to SLMs investors regarding the anticipated impact of the Spin-Off, Existing SLM (our predecessor registrant) included certain unaudited pro forma financial
information in the 2013 Form 10-K, on a carve-out stand-alone basis as of and for the year ended December 31, 2013, to provide some reference for SLMs expected reissued historical financial statements post Spin-Off and future manner of
presentation of its financial condition and results of operations. For further information regarding SLMs historical carve-out financial statements, please refer to our Form 8-K filed on May 6, 2014. SLM will report its results on the
basis of the historical carve-out financial statements beginning with its Form 10-Q for the quarter ended June 30, 2014.
Overview
The following discussion and analysis presents a review of our business and operations as of and for the three months
ended March 31, 2014. All periods include the consolidated results of Navient and the consumer banking business as the Spin-Off did not occur until April 30, 2014.
We monitor and assess our ongoing operations and results based on the following four reportable segments: (1) Consumer Lending; (2) Business Services; (3) FFELP Loans; and (4) Other.
Consumer Lending Segment
In this segment, we originate, acquire, finance and service Private Education Loans. The Private Education Loans we make are primarily to bridge the gap between the cost of higher education and the amount
funded through financial aid, federal loans or customers own financial resources. In this segment, we earn net interest income on the Private Education Loan portfolio (after provision for loan losses) as well as servicing fees, primarily late
fees.
39
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Business Services Segment
Our Business Services segment generates the majority of its revenue from servicing our FFELP Loan portfolio. We also provide servicing,
loan default aversion and asset recovery services for loans on behalf of Guarantors of FFELP Loans and other institutions, including ED. We also operate a consumer savings network that provides financial rewards on everyday purchases to help
families save for college.
FFELP Loans Segment
Our FFELP Loans segment consists of our FFELP Loan portfolio and underlying debt and capital funding these loans. Even though FFELP Loans
are no longer originated we continue to seek to acquire FFELP Loan portfolios to leverage our servicing scale to generate incremental earnings and cash flow. This segment is expected to generate significant amounts of cash as the FFELP Loan
portfolio amortizes.
Other
Our Other segment primarily consists of activities of our holding company, including the repurchase of debt, the corporate liquidity portfolio and all overhead. We also include results from certain
smaller wind-down and discontinued operations within this segment.
Key Financial Measures
Our operating results are primarily driven by net interest income from our student loan portfolios (which include financing costs),
provision for loan losses, the revenues and expenses generated by our service businesses, and gains and losses on subsidiary sales, loan sales and debt repurchases. We manage and assess the performance of each business segment separately as each is
focused on different customers and each derives its revenue from different activities and services. A brief summary of our key financial measures (net interest income; provisions for loan losses; charge-offs and delinquencies; servicing and
contingency revenues; other income (loss); operating expenses; and Core Earnings) can be found in Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations in our 2013
Form 10-K.
First-Quarter 2014 Summary of Results
We report financial results on a GAAP basis and also present certain Core Earnings performance measures. Our management, equity investors, credit rating agencies and debt capital providers use
these Core Earnings measures to monitor our business performance. See Core Earnings Definition and Limitations for a further discussion and a complete reconciliation between GAAP net income and Core
Earnings.
First-quarter 2014 GAAP net income was $219 million ($.49 diluted earnings per share), versus net income
of $346 million ($0.74 diluted earnings per share) in the first-quarter 2013. The changes in GAAP net income are driven by the same types of Core Earnings items discussed below as well as changes in mark-to-market
unrealized gains and losses on derivative contracts and amortization and impairment of goodwill and intangible assets that are recognized in GAAP but not in Core Earnings results. First-quarter 2014 results included gains of
$99 million from derivative accounting treatment that are excluded from Core Earnings results, compared with gains of $110 million in the year-ago period.
Core Earnings for the quarter were $163 million ($.36 diluted earnings per share), compared with $283 million ($0.61 diluted earnings per share) in the year-ago period. The primary driver
of the decrease in net income was $103 million of additional reserve recorded for pending regulatory matters (see Part II. Other
40
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Information, Item 1. Legal ProceedingsRegulatory Matters). In addition, last year we undertook a series of actions to improve shareholder value as the Company sold
residual interests in FFELP securitization trusts and initiated the separation of the Company into two publicly traded companies. In the first quarter of 2013 the Company generated a $55 million gain on the sale of a residual interest in a
FFELP securitization trust in addition to $29 million in gains from debt repurchases. There were no similar transactions in 2014. Compared to the year-ago quarter, we spent $16 million in additional reorganization expense tied to the
separation of the Company and $28 million in additional operating expenses (excluding the $103 million of additional reserve discussed above), which increased third-party revenue in the business services segment and reduced loan losses in the
consumer lending segment. Two other major contributors to the quarters results a $56 million reduction in provision and $21 million reduction in net interest income are the result of an improving credit quality in the
Private Education Loan business and the continued amortization of the FFELP portfolio, respectively.
During the first quarter
of 2014, we:
|
|
|
issued $2 billion of FFELP asset-backed securities (ABS), $676 million of Private Education Loan ABS and $850 million of
unsecured bonds;
|
|
|
|
closed on a new $8 billion asset-backed commercial paper (ABCP) facility that matures in January 2016. This facility replaces an existing
$5.5 million FFELP ABCP facility which was retired in January 2014; and
|
|
|
|
repurchased 8 million common shares for $200 million on the open market.
|
2014 Outlook and Management Objectives
In May 2013, we announced plans to separate our consumer banking and education loan management operations into two separate businesses and complete the Spin-Off in the first half of 2014. Our
primary objective for 2014 is successfully completing this transaction. Navient spun off on April 30, 2014.
Results of Operations
We present the results of operations below first on a consolidated basis in accordance with GAAP. Following our discussion
of consolidated earnings results on a GAAP basis, we present our results on a segment basis. We have four business segments: FFELP Loans, Consumer Lending, Business Services and Other. Since these segments operate in distinct business environments
and we manage and evaluate the financial performance of these segments using non-GAAP financial measures, these segments are presented on a Core Earnings basis (see Core Earnings Definition and
Limitations).
41
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
GAAP Statements of Income (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended March 31,
|
|
|
Increase
(Decrease)
|
|
(In millions, except per share data)
|
|
2014
|
|
|
2013
|
|
|
$
|
|
|
%
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loans
|
|
$
|
646
|
|
|
$
|
735
|
|
|
$
|
(89
|
)
|
|
|
(12
|
)%
|
Private Education Loans
|
|
|
644
|
|
|
|
623
|
|
|
|
21
|
|
|
|
3
|
|
Other loans
|
|
|
3
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
Cash and investments
|
|
|
3
|
|
|
|
5
|
|
|
|
(2
|
)
|
|
|
(40
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
1,296
|
|
|
|
1,366
|
|
|
|
(70
|
)
|
|
|
(5
|
)
|
Total interest expense
|
|
|
530
|
|
|
|
571
|
|
|
|
(41
|
)
|
|
|
(7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
766
|
|
|
|
795
|
|
|
|
(29
|
)
|
|
|
(4
|
)
|
Less: provisions for loan losses
|
|
|
185
|
|
|
|
241
|
|
|
|
(56
|
)
|
|
|
(23
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provisions for loan losses
|
|
|
581
|
|
|
|
554
|
|
|
|
27
|
|
|
|
5
|
|
Other income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains on sales of loans and investments
|
|
|
|
|
|
|
55
|
|
|
|
(55
|
)
|
|
|
(100
|
)
|
Gains (losses) on derivative and hedging activities, net
|
|
|
(8
|
)
|
|
|
(31
|
)
|
|
|
23
|
|
|
|
(74
|
)
|
Servicing revenue
|
|
|
61
|
|
|
|
70
|
|
|
|
(9
|
)
|
|
|
(13
|
)
|
Contingency revenue
|
|
|
111
|
|
|
|
99
|
|
|
|
12
|
|
|
|
12
|
|
Gains on debt repurchases
|
|
|
|
|
|
|
23
|
|
|
|
(23
|
)
|
|
|
(100
|
)
|
Other income (loss)
|
|
|
6
|
|
|
|
34
|
|
|
|
(28
|
)
|
|
|
(82
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (loss)
|
|
|
170
|
|
|
|
250
|
|
|
|
(80
|
)
|
|
|
(32
|
)
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
366
|
|
|
|
235
|
|
|
|
131
|
|
|
|
56
|
|
Goodwill and acquired intangible asset impairment and amortization expense
|
|
|
4
|
|
|
|
3
|
|
|
|
1
|
|
|
|
33
|
|
Restructuring and other reorganization expenses
|
|
|
26
|
|
|
|
10
|
|
|
|
16
|
|
|
|
160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
396
|
|
|
|
248
|
|
|
|
148
|
|
|
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, before income tax expense
|
|
|
355
|
|
|
|
556
|
|
|
|
(201
|
)
|
|
|
(36
|
)
|
Income tax expense
|
|
|
136
|
|
|
|
211
|
|
|
|
(75
|
)
|
|
|
(36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
219
|
|
|
|
345
|
|
|
|
(126
|
)
|
|
|
(37
|
)
|
Income (loss) from discontinued operations, net of tax expense (benefit)
|
|
|
|
|
|
|
1
|
|
|
|
(1
|
)
|
|
|
(100
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
219
|
|
|
|
346
|
|
|
|
(127
|
)
|
|
|
(37
|
)
|
Less: net loss attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to SLM Corporation
|
|
|
219
|
|
|
|
346
|
|
|
|
(127
|
)
|
|
|
(37
|
)
|
Preferred stock dividends
|
|
|
5
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to SLM Corporation common stock
|
|
$
|
214
|
|
|
$
|
341
|
|
|
$
|
(127
|
)
|
|
|
(37
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share attributable to SLM Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
.50
|
|
|
$
|
.76
|
|
|
$
|
(.26
|
)
|
|
|
(34
|
)%
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
.50
|
|
|
$
|
.76
|
|
|
$
|
(.26
|
)
|
|
|
(34
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to SLM Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
.49
|
|
|
$
|
.74
|
|
|
$
|
(.25
|
)
|
|
|
(34
|
)%
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
.49
|
|
|
$
|
.74
|
|
|
$
|
(.25
|
)
|
|
|
(34
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per common share attributable to SLM Corporation
|
|
$
|
.15
|
|
|
$
|
.15
|
|
|
$
|
|
|
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Consolidated Earnings Summary GAAP-basis
Three Months Ended March 31, 2014 Compared with Three Months Ended March 31, 2013
For the three months ended March 31, 2014, net income was $219 million, or $0.49 diluted earnings per common share, compared with net
income of $346 million, or $0.74 diluted earnings per common share, for the three months ended March 31, 2013. The primary driver of the decrease in net income was $103 million of additional reserve recorded for pending regulatory matters (see
Part II. Other Information, Item 1. Legal Proceedings Regulatory Matters). The decrease in net income was also due to a $55 million gain on the sale of the Residual Interest in a FFELP Loan
securitization that occurred in the year-ago quarter, a $29 million decline in net interest income, a $23 million decrease in debt repurchase gains, a $28 million decrease in other income, higher operating expenses of $28 million (excluding the $103
million of additional reserve discussed above) and higher restructuring and other reorganization costs of $16 million, which was partially offset by a $56 million decline in the provision for loan losses and a $23 million decrease in net losses on
derivative and hedging activities.
The primary contributors to each of the identified drivers of changes in net income for
the current quarter compared with the year-ago quarter are as follows:
|
|
|
Net interest income decreased by $29 million primarily due to a reduction in FFELP net interest income resulting from an $18 billion decline in average
FFELP Loans outstanding. This decline in FFELP loans was due, in part, to the sale of Residual Interests in FFELP Loan securitization trusts in the first half of 2013. There were approximately $12 billion of FFELP Loans in these trusts at the time
of sale.
|
|
|
|
Provisions for loan losses declined $56 million primarily as a result of the overall improvement in Private Education Loans credit quality,
delinquency and charge-off trends leading to decreases in expected future charge-offs.
|
|
|
|
Gains on sales of loans and investments decreased by $55 million as the result of a $55 million gain on the sale of the Residual Interest in a FFELP
Loan securitization trust in the year-ago quarter. There were no sales in the current quarter.
|
|
|
|
Losses on derivative and hedging activities, net, decreased $23 million. The primary factors affecting the change were interest rate and foreign
currency fluctuations, which primarily affected the valuations of our Floor Income Contracts, basis swaps and foreign currency hedges during each period. Valuations of derivative instruments vary based upon many factors including changes in interest
rates, credit risk, foreign currency fluctuations and other market factors. As a result, net gains and losses on derivative and hedging activities may continue to vary significantly in future periods.
|
|
|
|
Gains on debt repurchases decreased $23 million. Debt repurchase activity will fluctuate based on market fundamentals and our liability management
strategy.
|
|
|
|
Other income decreased $28 million primarily due to a $32 million decrease in foreign currency translation gains. The foreign currency translation
gains relate to a portion of our foreign currency denominated debt that does not receive hedge accounting treatment. These gains were partially offset by the losses on derivative and hedging activities, net line item on the income
statement related to the derivatives used to economically hedge these debt instruments.
|
|
|
|
Operating expenses increased $131 million primarily as a result of $103 million of additional reserve recorded for pending regulatory matters (see
Part II. Other Information, Item 1. Legal Proceedings Regulatory Matters). Operating expenses also increased due to increases in our third-party servicing and asset recovery activities, as well as,
increased account resolution activity on our Private Education Loan portfolio.
|
43
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
|
|
|
Restructuring and other reorganization expenses increased $16 million to $26 million, which consisted of $25 million of expenses primarily related to
third-party costs incurred in connection with the Companys previously announced plan to separate its existing organization into two, separate, publicly traded companies and $1 million related to severance costs.
|
We repurchased 8 million shares and 10 million shares of our common stock during the three months ended March 31, 2014 and
2013, respectively, as part of our common share repurchase program. Primarily as a result of ongoing common share repurchases, our average outstanding diluted shares decreased by 23 million common shares from the year-ago quarter.
Core Earnings Definition and Limitations
We prepare financial statements in accordance with GAAP. However prior to the Spin-Off, we also evaluated our business segments on a basis that differs from GAAP. We refer to this different basis of
presentation as Core Earnings. We provide this Core Earnings basis of presentation on a consolidated basis for each business segment because this is what we review internally when making management decisions regarding our
performance and how we allocate resources. We also refer to this information in our presentations with credit rating agencies, lenders and investors. Because our Core Earnings basis of presentation corresponds to our segment financial
presentations, we are required by GAAP to provide Core Earnings disclosure in the notes to our consolidated financial statements for our business segments. For additional information, see Note 11 Segment
Reporting.
Core Earnings are not a substitute for reported results under GAAP. We use Core
Earnings to manage each business segment because Core Earnings reflect adjustments to GAAP financial results for two items, discussed below, that create significant volatility mostly due to timing factors generally beyond the
control of management. Accordingly, we believe that Core Earnings provide management with a useful basis from which to better evaluate results from ongoing operations against the business plan or against results from prior periods.
Consequently, we disclose this information as we believe it provides investors with additional information regarding the operational and performance indicators that are most closely assessed by management. The two items for which we adjust our
Core Earnings presentations are (1) our use of derivative instruments to hedge our economic risks that do not qualify for hedge accounting treatment or do qualify for hedge accounting treatment but result in ineffectiveness and
(2) the accounting for goodwill and acquired intangible assets.
While GAAP provides a uniform, comprehensive basis of
accounting, for the reasons described above, our Core Earnings basis of presentation does not. Core Earnings are subject to certain general and specific limitations that investors should carefully consider. For example, there
is no comprehensive, authoritative guidance for management reporting. Our Core Earnings are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies. Accordingly, our Core
Earnings presentation does not represent a comprehensive basis of accounting. Investors, therefore, may not be able to compare our performance with that of other financial services companies based upon Core Earnings. Core
Earnings results are only meant to supplement GAAP results by providing additional information regarding the operational and performance indicators that are most closely used by management, our board of directors, rating agencies, lenders and
investors to assess performance.
Specific adjustments that management makes to GAAP results to derive our Core
Earnings basis of presentation are described in detail in the section titled Core Earnings Definition and Limitations Differences between Core Earnings and GAAP of this Item 2.
44
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
The following tables show Core Earnings for each business segment and our
business as a whole along with the adjustments made to the income/expense items to reconcile the amounts to our reported GAAP results as required by GAAP and reported in Note 11 Segment Reporting.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2014
|
|
(Dollars in millions)
|
|
Consumer
Lending
|
|
|
Business
Services
|
|
|
FFELP
Loans
|
|
|
Other
|
|
|
Eliminations
(1)
|
|
|
Total
Core
Earnings
|
|
|
Adjustments
|
|
|
Total
GAAP
|
|
|
|
|
|
|
|
|
Reclassifications
|
|
|
Additions/
(Subtractions)
|
|
|
Total
Adjustments
(2)
|
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Student loans
|
|
$
|
644
|
|
|
$
|
|
|
|
$
|
523
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,167
|
|
|
$
|
198
|
|
|
$
|
(75
|
)
|
|
$
|
123
|
|
|
$
|
1,290
|
|
Other loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
Cash and investments
|
|
|
1
|
|
|
|
1
|
|
|
|
1
|
|
|
|
1
|
|
|
|
(1
|
)
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
645
|
|
|
|
1
|
|
|
|
524
|
|
|
|
4
|
|
|
|
(1
|
)
|
|
|
1,173
|
|
|
|
198
|
|
|
|
(75
|
)
|
|
|
123
|
|
|
|
1,296
|
|
Total interest expense
|
|
|
206
|
|
|
|
|
|
|
|
293
|
|
|
|
21
|
|
|
|
(1
|
)
|
|
|
519
|
|
|
|
10
|
|
|
|
1
|
(4)
|
|
|
11
|
|
|
|
530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss)
|
|
|
439
|
|
|
|
1
|
|
|
|
231
|
|
|
|
(17
|
)
|
|
|
|
|
|
|
654
|
|
|
|
188
|
|
|
|
(76
|
)
|
|
|
112
|
|
|
|
766
|
|
Less: provisions for loan losses
|
|
|
175
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss) after provisions for loan losses
|
|
|
264
|
|
|
|
1
|
|
|
|
221
|
|
|
|
(17
|
)
|
|
|
|
|
|
|
469
|
|
|
|
188
|
|
|
|
(76
|
)
|
|
|
112
|
|
|
|
581
|
|
Other income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains on sales of loans and investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Servicing revenue
|
|
|
1
|
|
|
|
167
|
|
|
|
11
|
|
|
|
|
|
|
|
(118
|
)
|
|
|
61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
|
|
Contingency revenue
|
|
|
|
|
|
|
111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111
|
|
Gains on debt repurchases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (loss)
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
11
|
|
|
|
(188
|
)
|
|
|
175
|
(5)
|
|
|
(13
|
)
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (loss)
|
|
|
1
|
|
|
|
286
|
|
|
|
11
|
|
|
|
3
|
|
|
|
(118
|
)
|
|
|
183
|
|
|
|
(188
|
)
|
|
|
175
|
|
|
|
(13
|
)
|
|
|
170
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses
|
|
|
76
|
|
|
|
106
|
|
|
|
125
|
|
|
|
105
|
|
|
|
(118
|
)
|
|
|
294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
294
|
|
Overhead expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
|
|
|
|
|
|
|
|
72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
76
|
|
|
|
106
|
|
|
|
125
|
|
|
|
177
|
|
|
|
(118
|
)
|
|
|
366
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
366
|
|
Goodwill and acquired intangible asset impairment and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
4
|
|
|
|
4
|
|
Restructuring and other reorganization expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
76
|
|
|
|
106
|
|
|
|
125
|
|
|
|
203
|
|
|
|
(118
|
)
|
|
|
392
|
|
|
|
|
|
|
|
4
|
|
|
|
4
|
|
|
|
396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, before income tax expense (benefit)
|
|
|
189
|
|
|
|
181
|
|
|
|
107
|
|
|
|
(217
|
)
|
|
|
|
|
|
|
260
|
|
|
|
|
|
|
|
95
|
|
|
|
95
|
|
|
|
355
|
|
Income tax expense (benefit)
(3)
|
|
|
71
|
|
|
|
68
|
|
|
|
41
|
|
|
|
(83
|
)
|
|
|
|
|
|
|
97
|
|
|
|
|
|
|
|
39
|
|
|
|
39
|
|
|
|
136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
|
118
|
|
|
|
113
|
|
|
|
66
|
|
|
|
(134
|
)
|
|
|
|
|
|
|
163
|
|
|
|
|
|
|
|
56
|
|
|
|
56
|
|
|
|
219
|
|
Income from discontinued operations, net of tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
118
|
|
|
|
113
|
|
|
|
66
|
|
|
|
(134
|
)
|
|
|
|
|
|
|
163
|
|
|
|
|
|
|
|
56
|
|
|
|
56
|
|
|
|
219
|
|
Less: net loss attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to SLM Corporation
|
|
$
|
118
|
|
|
$
|
113
|
|
|
$
|
66
|
|
|
$
|
(134
|
)
|
|
$
|
|
|
|
$
|
163
|
|
|
$
|
|
|
|
$
|
56
|
|
|
$
|
56
|
|
|
$
|
219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business
Services segment performs the loan servicing function for the FFELP Loans segment.
|
(2)
|
Core Earnings adjustments to GAAP:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2014
|
|
(Dollars in millions)
|
|
Net Impact of
Derivative
Accounting
|
|
|
Net Impact of
Goodwill and
Acquired
Intangibles
|
|
|
Total
|
|
Net interest income after provisions for loan losses
|
|
$
|
112
|
|
|
$
|
|
|
|
$
|
112
|
|
Total other loss
|
|
|
(13
|
)
|
|
|
|
|
|
|
(13
|
)
|
Goodwill and acquired intangible asset impairment and amortization
|
|
|
|
|
|
|
4
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings adjustments to GAAP
|
|
$
|
99
|
|
|
$
|
(4
|
)
|
|
|
95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
$
|
56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
Income taxes are based on a percentage of net income before tax for the individual reportable segment.
|
(4)
|
Represents a portion of the $6 million of other derivative accounting adjustments.
|
(5)
|
Represents the $180 million of unrealized gains on derivative and hedging activities, net as well as the remaining portion of the $6
million of other derivative accounting adjustments.
|
45
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2013
|
|
(Dollars in millions)
|
|
Consumer
Lending
|
|
|
Business
Services
|
|
|
FFELP
Loans
|
|
|
Other
|
|
|
Eliminations
(1)
|
|
|
Total
Core
Earnings
|
|
|
Adjustments
|
|
|
Total
GAAP
|
|
|
|
|
|
|
|
|
Reclassifications
|
|
|
Additions/
(Subtractions)
|
|
|
Total
Adjustments
(2)
|
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Student loans
|
|
$
|
623
|
|
|
$
|
|
|
|
$
|
599
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,222
|
|
|
$
|
212
|
|
|
$
|
(76
|
)
|
|
$
|
136
|
|
|
$
|
1,358
|
|
Other loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
Cash and investments
|
|
|
1
|
|
|
|
1
|
|
|
|
2
|
|
|
|
2
|
|
|
|
(1
|
)
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
624
|
|
|
|
1
|
|
|
|
601
|
|
|
|
5
|
|
|
|
(1
|
)
|
|
|
1,230
|
|
|
|
212
|
|
|
|
(76
|
)
|
|
|
136
|
|
|
|
1,366
|
|
Total interest expense
|
|
|
203
|
|
|
|
|
|
|
|
340
|
|
|
|
13
|
|
|
|
(1
|
)
|
|
|
555
|
|
|
|
18
|
|
|
|
(2
|
)
(4)
|
|
|
16
|
|
|
|
571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss)
|
|
|
421
|
|
|
|
1
|
|
|
|
261
|
|
|
|
(8
|
)
|
|
|
|
|
|
|
675
|
|
|
|
194
|
|
|
|
(74
|
)
|
|
|
120
|
|
|
|
795
|
|
Less: provisions for loan losses
|
|
|
225
|
|
|
|
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss) after provisions for loan losses
|
|
|
196
|
|
|
|
1
|
|
|
|
245
|
|
|
|
(8
|
)
|
|
|
|
|
|
|
434
|
|
|
|
194
|
|
|
|
(74
|
)
|
|
|
120
|
|
|
|
554
|
|
Other income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains on sales of loans and investments
|
|
|
|
|
|
|
|
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55
|
|
Servicing revenue
|
|
|
10
|
|
|
|
186
|
|
|
|
23
|
|
|
|
|
|
|
|
(149
|
)
|
|
|
70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70
|
|
Contingency revenue
|
|
|
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
99
|
|
Gains on debt repurchases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29
|
|
|
|
|
|
|
|
29
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
(6
|
)
|
|
|
23
|
|
Other income (loss)
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
(188
|
)
|
|
|
184
|
(5)
|
|
|
(4
|
)
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (loss)
|
|
|
10
|
|
|
|
292
|
|
|
|
78
|
|
|
|
29
|
|
|
|
(149
|
)
|
|
|
260
|
|
|
|
(194
|
)
|
|
|
184
|
|
|
|
(10
|
)
|
|
|
250
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses
|
|
|
67
|
|
|
|
95
|
|
|
|
157
|
|
|
|
3
|
|
|
|
(149
|
)
|
|
|
173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
173
|
|
Overhead expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
|
|
|
|
|
|
|
|
62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
67
|
|
|
|
95
|
|
|
|
157
|
|
|
|
65
|
|
|
|
(149
|
)
|
|
|
235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
235
|
|
Goodwill and acquired intangible asset impairment and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
3
|
|
|
|
3
|
|
Restructuring and other reorganization expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
67
|
|
|
|
95
|
|
|
|
157
|
|
|
|
75
|
|
|
|
(149
|
)
|
|
|
245
|
|
|
|
|
|
|
|
3
|
|
|
|
3
|
|
|
|
248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, before income tax expense (benefit)
|
|
|
139
|
|
|
|
198
|
|
|
|
166
|
|
|
|
(54
|
)
|
|
|
|
|
|
|
449
|
|
|
|
|
|
|
|
107
|
|
|
|
107
|
|
|
|
556
|
|
Income tax expense (benefit)
(3)
|
|
|
52
|
|
|
|
73
|
|
|
|
62
|
|
|
|
(20
|
)
|
|
|
|
|
|
|
167
|
|
|
|
|
|
|
|
44
|
|
|
|
44
|
|
|
|
211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
|
87
|
|
|
|
125
|
|
|
|
104
|
|
|
|
(34
|
)
|
|
|
|
|
|
|
282
|
|
|
|
|
|
|
|
63
|
|
|
|
63
|
|
|
|
345
|
|
Income from discontinued operations, net of tax expense
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
87
|
|
|
|
126
|
|
|
|
104
|
|
|
|
(34
|
)
|
|
|
|
|
|
|
283
|
|
|
|
|
|
|
|
63
|
|
|
|
63
|
|
|
|
346
|
|
Less: net loss attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to SLM Corporation
|
|
$
|
87
|
|
|
$
|
126
|
|
|
$
|
104
|
|
|
$
|
(34
|
)
|
|
$
|
|
|
|
$
|
283
|
|
|
$
|
|
|
|
$
|
63
|
|
|
$
|
63
|
|
|
$
|
346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business
Services segment performs the loan servicing function for the FFELP Loans segment.
|
(2)
|
Core Earnings adjustments to GAAP:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2013
|
|
(Dollars in millions)
|
|
Net Impact of
Derivative
Accounting
|
|
|
Net Impact of
Goodwill and
Acquired
Intangibles
|
|
|
Total
|
|
Net interest income after provisions for loan losses
|
|
$
|
120
|
|
|
$
|
|
|
|
$
|
120
|
|
Total other income
|
|
|
(10
|
)
|
|
|
|
|
|
|
(10
|
)
|
Goodwill and acquired intangible asset impairment and amortization
|
|
|
|
|
|
|
3
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Core Earnings adjustments to GAAP
|
|
$
|
110
|
|
|
$
|
(3
|
)
|
|
|
107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
$
|
63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
Income taxes are based on a percentage of net income before tax for the individual reportable segment.
|
(4)
|
Represents a portion of the $29 million of other derivative accounting adjustments.
|
(5)
|
Represents the $157 million of unrealized gains on derivative and hedging activities, net as well as the remaining portion of the
$29 million of other derivative accounting adjustments.
|
46
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Differences between Core Earnings and GAAP
The two adjustments required to reconcile from our Core Earnings results to our GAAP results of operations relate to differing
treatments for: (1) our use of derivative instruments to hedge our economic risks that do not qualify for hedge accounting treatment or do qualify for hedge accounting treatment but result in ineffectiveness and (2) the accounting for
goodwill and acquired intangible assets. The following table reflects aggregate adjustments associated with these areas.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Core Earnings adjustments to GAAP:
|
|
|
|
|
|
|
|
|
Net impact of derivative accounting
|
|
$
|
99
|
|
|
$
|
110
|
|
Net impact of goodwill and acquired intangible assets
|
|
|
(4
|
)
|
|
|
(3
|
)
|
Net income tax effect
|
|
|
(39
|
)
|
|
|
(44
|
)
|
Net effect from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Core Earnings adjustments to GAAP
|
|
$
|
56
|
|
|
$
|
63
|
|
|
|
|
|
|
|
|
|
|
1)
Derivative Accounting:
Core Earnings exclude periodic unrealized gains and
losses that are caused by the mark-to-market valuations on derivatives that do not qualify for hedge accounting treatment under GAAP, as well as the periodic unrealized gains and losses that are a result of ineffectiveness recognized related to
effective hedges under GAAP. These unrealized gains and losses occur in our Consumer Lending, FFELP Loans and Other business segments. Under GAAP, for our derivatives that are held to maturity, the cumulative net unrealized gain or loss over the
life of the contract will equal $0 except for Floor Income Contracts, where the cumulative unrealized gain will equal the amount for which we sold the contract. In our Core Earnings presentation, we recognize the economic effect of
these hedges, which generally results in any net settlement cash paid or received being recognized ratably as an interest expense or revenue over the hedged items life.
47
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
The accounting for derivatives requires that changes in the fair value of derivative
instruments be recognized currently in earnings, with no fair value adjustment of the hedged item, unless specific hedge accounting criteria are met. We believe that our derivatives are effective economic hedges, and as such, are a critical element
of our interest rate and foreign currency risk management strategy. However, some of our derivatives, primarily Floor Income Contracts and certain basis swaps, do not qualify for hedge accounting treatment and the stand-alone derivative must be
marked-to-market in the income statement with no consideration for the corresponding change in fair value of the hedged item. These gains and losses recorded in Gains (losses) on derivative and hedging activities, net are primarily
caused by interest rate and foreign currency exchange rate volatility and changing credit spreads during the period as well as the volume and term of derivatives not receiving hedge accounting treatment.
Our Floor Income Contracts are written options that must meet more stringent requirements than other hedging relationships to achieve
hedge effectiveness. Specifically, our Floor Income Contracts do not qualify for hedge accounting treatment because the pay down of principal of the student loans underlying the Floor Income embedded in those student loans does not exactly match the
change in the notional amount of our written Floor Income Contracts. Additionally, the term, the interest rate index, and the interest rate index reset frequency of the Floor Income Contract can be different than that of the student loans. Under
derivative accounting treatment, the upfront payment is deemed a liability and changes in fair value are recorded through income throughout the life of the contract. The change in the value of Floor Income Contracts is primarily caused by changing
interest rates that cause the amount of Floor Income earned on the underlying student loans and paid to the counterparties to vary. This is economically offset by the change in value of the student loan portfolio earning Floor Income but that
offsetting change in value is not recognized. We believe the Floor Income Contracts are economic hedges because they effectively fix the amount of Floor Income earned over the contract period, thus eliminating the timing and uncertainty that changes
in interest rates can have on Floor Income for that period. Therefore, for purposes of Core Earnings, we have removed the unrealized gains and losses related to these contracts and added back the amortization of the net premiums received
on the Floor Income Contracts. The amortization of the net premiums received on the Floor Income Contracts for Core Earnings is reflected in student loan interest income. Under GAAP accounting, the premiums received on the Floor Income
Contracts are recorded as revenue in the gains (losses) on derivative and hedging activities, net line item by the end of the contracts lives.
Basis swaps are used to convert floating rate debt from one floating interest rate index to another to better match the interest rate characteristics of the assets financed by that debt. We primarily use
basis swaps to hedge our student loan assets that are primarily indexed to LIBOR or Prime. The accounting for derivatives requires that when using basis swaps, the change in the cash flows of the hedge effectively offset both the change in the cash
flows of the asset and the change in the cash flows of the liability. Our basis swaps hedge variable interest rate risk; however, they generally do not meet this effectiveness test because the index of the swap does not exactly match the index of
the hedged assets as required for hedge accounting treatment. Additionally, some of our FFELP Loans can earn at either a variable or a fixed interest rate depending on market interest rates and therefore swaps economically hedging these FFELP Loans
do not meet the criteria for hedge accounting treatment. As a result, under GAAP, these swaps are recorded at fair value with changes in fair value reflected currently in the income statement.
48
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
The table below quantifies the adjustments for derivative accounting between GAAP and
Core Earnings net income.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Core Earnings derivative adjustments:
|
|
|
|
|
|
|
|
|
Gains (losses) on derivative and hedging activities, net, included in other income
|
|
$
|
(8
|
)
|
|
$
|
(31
|
)
|
Plus: Realized losses on derivative and hedging activities, net
(1)
|
|
|
188
|
|
|
|
188
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains on derivative and hedging activities, net
(2)
|
|
|
180
|
|
|
|
157
|
|
Amortization of net premiums on Floor Income Contracts in net interest income for Core Earnings
|
|
|
(75
|
)
|
|
|
(76
|
)
|
Other derivative accounting adjustments
(3)
|
|
|
(6
|
)
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
Total net impact of derivative accounting
(4)
|
|
$
|
99
|
|
|
$
|
110
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
See Reclassification of Realized Gains (Losses) on Derivative and Hedging Activities below for a detailed breakdown of the components of
realized losses on derivative and hedging activities.
|
|
(2)
|
Unrealized gains on derivative and hedging activities, net comprises the following unrealized mark-to-market gains (losses):
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Floor Income Contracts
|
|
$
|
181
|
|
|
$
|
189
|
|
Basis swaps
|
|
|
(1
|
)
|
|
|
(4
|
)
|
Foreign currency hedges
|
|
|
(39
|
)
|
|
|
(32
|
)
|
Other
|
|
|
39
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
Total unrealized gains on derivative and hedging activities, net
|
|
$
|
180
|
|
|
$
|
157
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
Other derivative accounting adjustments consist of adjustments related to: (1) foreign currency denominated debt that is adjusted to spot foreign
exchange rates for GAAP where such adjustment are reversed for Core Earnings and (2) certain terminated derivatives that did not receive hedge accounting treatment under GAAP but were economic hedges under Core Earnings
and, as a result, such gains or losses amortized into Core Earnings over the life of the hedged item.
|
|
(4)
|
Negative amounts are subtracted from Core Earnings net income to arrive at GAAP net income and positive amounts are added to Core
Earnings net income to arrive at GAAP net income.
|
Reclassification of Realized Gains (Losses) on
Derivative and Hedging Activities
Derivative accounting requires net settlement income/expense on derivatives and realized
gains/losses related to derivative dispositions (collectively referred to as realized gains (losses) on derivative and hedging activities) that do not qualify as hedges to be recorded in a separate income statement line item below net
interest income. Under our Core Earnings presentation, these gains and losses are reclassified to the income statement line item of the economically hedged item. For our Core Earnings net interest margin, this would primarily
include: (a) reclassifying the net settlement amounts related to our Floor Income Contracts to student loan interest income and (b) reclassifying the net settlement amounts related to certain of our basis swaps to debt interest expense.
The table below summarizes the realized losses on derivative and hedging activities and the associated reclassification on a Core Earnings basis.
49
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Reclassification of realized gains (losses) on derivative and hedging activities:
|
|
|
|
|
|
|
|
|
Net settlement expense on Floor Income Contracts reclassified to net interest income
|
|
$
|
(198
|
)
|
|
$
|
(212
|
)
|
Net settlement income on interest rate swaps reclassified to net interest income
|
|
|
10
|
|
|
|
18
|
|
Net realized gains on terminated derivative contracts reclassified to other income
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
Total reclassifications of realized losses on derivative and hedging activities
|
|
$
|
(188
|
)
|
|
$
|
(188
|
)
|
|
|
|
|
|
|
|
|
|
Cumulative Impact of Derivative Accounting under GAAP compared to Core Earnings
As of March 31, 2014, derivative accounting has reduced GAAP equity by approximately $854 million as a result of
cumulative net unrealized losses (after tax) recognized under GAAP, but not in Core Earnings. The following table rolls forward the cumulative impact to GAAP equity due to these unrealized after tax net losses related to derivative
accounting.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Beginning impact of derivative accounting on GAAP equity
|
|
$
|
(926
|
)
|
|
$
|
(1,080
|
)
|
Net impact of net unrealized gains (losses) under derivative accounting
(1)
|
|
|
72
|
|
|
|
53
|
|
|
|
|
|
|
|
|
|
|
Ending impact of derivative accounting on GAAP equity
|
|
$
|
(854
|
)
|
|
$
|
(1,027
|
)
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Net impact of net unrealized gains (losses) under derivative accounting is composed of the following:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Total pre-tax net impact of derivative accounting recognized in net
income
(a)
|
|
$
|
99
|
|
|
$
|
110
|
|
Tax impact of derivative accounting adjustments recognized in net income
|
|
|
(22
|
)
|
|
|
(60
|
)
|
Change in unrealized gain (losses) on derivatives, net of tax recognized in other comprehensive income
|
|
|
(5
|
)
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
Net impact of net unrealized gains (losses) under derivative accounting
|
|
$
|
72
|
|
|
$
|
53
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
See Core Earnings derivative adjustments table above.
|
Net Floor premiums received on Floor Income Contracts that have not been amortized into Core Earnings as of the respective
year-ends are presented in the table below. These net premiums will be recognized in Core Earnings in future periods. As of March 31, 2014, the remaining amortization term of the net floor premiums
50
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
was approximately 2.25 years for existing contracts. Historically, we have sold Floor Income Contracts on a periodic basis and depending upon market conditions and pricing, we may enter into
additional Floor Income Contracts in the future. The balance of unamortized Floor Income Contracts will increase as we sell new contracts and decline due to the amortization of existing contracts.
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Unamortized net Floor premiums (net of tax)
(1)
|
|
$
|
(308
|
)
|
|
$
|
(498
|
)
|
|
(1)
|
$(492) million and $(795) million on a pre-tax basis as of March 31, 2014 and 2013, respectively.
|
2)
Goodwill and Acquired Intangible Assets:
Our Core Earnings exclude goodwill and intangible asset impairment
and the amortization of acquired intangible assets. The following table summarizes the goodwill and acquired intangible asset adjustments.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Core Earnings goodwill and acquired intangible asset adjustments
(1)
|
|
$
|
(4
|
)
|
|
$
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Negative amounts are subtracted from Core Earnings net income to arrive at GAAP net income.
|
Business Segment Earnings Summary Core Earnings Basis
Consumer Lending Segment
The following table includes Core
Earnings results for our Consumer Lending segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
% Increase
(Decrease)
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
|
2014 vs. 2013
|
|
Core Earnings interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Loans
|
|
$
|
644
|
|
|
$
|
623
|
|
|
|
3
|
%
|
Cash and investments
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Core Earnings interest income
|
|
|
645
|
|
|
|
624
|
|
|
|
3
|
|
Total Core Earnings interest expense
|
|
|
206
|
|
|
|
203
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Core Earnings interest income
|
|
|
439
|
|
|
|
421
|
|
|
|
4
|
|
Less: provision for loan losses
|
|
|
175
|
|
|
|
225
|
|
|
|
(22
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Core Earnings interest income after provision for loan losses
|
|
|
264
|
|
|
|
196
|
|
|
|
35
|
|
Servicing revenue
|
|
|
1
|
|
|
|
10
|
|
|
|
(90
|
)
|
Direct operating expenses
|
|
|
76
|
|
|
|
67
|
|
|
|
13
|
|
Restructuring and other reorganization expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
76
|
|
|
|
67
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
189
|
|
|
|
139
|
|
|
|
36
|
|
Income tax expense
|
|
|
71
|
|
|
|
52
|
|
|
|
37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings
|
|
$
|
118
|
|
|
$
|
87
|
|
|
|
36
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Quarterly core earnings were $118 million, compared with $87 million in the year-ago
quarter. The increase is primarily the result of a $50 million decrease in the provision for Private Education Loan losses.
First-quarter 2014 Private Education Loan portfolio results vs. first-quarter 2013 included:
|
|
|
Loan originations of $1.5 billion, up 8 percent.
|
|
|
|
Delinquencies of 90 days or more of 3.4 percent of loans in repayment, down from 3.9 percent.
|
|
|
|
Total delinquencies of 6.9 percent of loans in repayment, down from 7.8 percent.
|
|
|
|
Loans in forbearance of 3.7 percent of loans in repayment and forbearance, up from 3.4 percent.
|
|
|
|
Annualized charge-off rate of 2.8 percent of average loans in repayment, down from 3.0 percent.
|
|
|
|
Provision for Private Education Loan losses of $175 million, down from $225 million.
|
|
|
|
Core net interest margin, before loan loss provision, of 4.34 percent, up from 4.15 percent.
|
|
|
|
The portfolio balance, net of loan loss allowance, totaled $38.2 billion, a $692 million increase over the year-ago quarter.
|
Consumer Lending Net Interest Margin
The following table shows the Core Earnings basis Consumer Lending net interest margin along with reconciliation to the
GAAP-basis Consumer Lending net interest margin before provision for loan losses.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Core Earnings basis Private Education Loan yield
|
|
|
6.47
|
%
|
|
|
6.35
|
%
|
Discount amortization
|
|
|
.23
|
|
|
|
.23
|
|
|
|
|
|
|
|
|
|
|
Core Earnings basis Private Education Loan net yield
|
|
|
6.70
|
|
|
|
6.58
|
|
Core Earnings basis Private Education Loan cost of funds
|
|
|
(2.08
|
)
|
|
|
(2.02
|
)
|
|
|
|
|
|
|
|
|
|
Core Earnings basis Private Education Loan spread
|
|
|
4.62
|
|
|
|
4.56
|
|
Core Earnings basis other interest-earning asset spread impact
|
|
|
(.28
|
)
|
|
|
(.41
|
)
|
|
|
|
|
|
|
|
|
|
Core Earnings basis Consumer Lending net interest margin
(1)
|
|
|
4.34
|
%
|
|
|
4.15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings basis Consumer Lending net interest margin
(1)
|
|
|
4.34
|
%
|
|
|
4.15
|
%
|
Adjustment for GAAP accounting treatment
(2)
|
|
|
(.03
|
)
|
|
|
(.03
|
)
|
|
|
|
|
|
|
|
|
|
GAAP basis Consumer Lending net interest margin
(1)
|
|
|
4.31
|
%
|
|
|
4.12
|
%
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The average balances of our Consumer Lending Core Earnings basis interest-earning assets for the respective periods are:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Private Education Loans
|
|
$
|
38,945
|
|
|
$
|
38,406
|
|
Other interest-earning assets
|
|
|
2,005
|
|
|
|
2,662
|
|
|
|
|
|
|
|
|
|
|
Total Consumer Lending Core Earnings basis interest-earning assets
|
|
$
|
40,950
|
|
|
$
|
41,068
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Represents the reclassification of periodic interest accruals on derivative contracts from net interest income to other income and other derivative
accounting adjustments. For further discussion of these adjustments, see section titled Core Earnings Definition and Limitations Difference between Core Earnings and GAAP above.
|
52
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Private Education Loan Provision for Loan Losses and Charge-Offs
The following table summarizes the total Private Education Loan provision for loan losses and charge-offs.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Private Education Loan provision for loan losses
|
|
$
|
175
|
|
|
$
|
225
|
|
Private Education Loan charge-offs
|
|
|
218
|
|
|
|
232
|
|
In establishing the allowance for Private Education Loan losses as of March 31, 2014, we considered
several factors with respect to our Private Education Loan portfolio. In particular, we continue to see improvement in credit quality and continuing positive delinquency and charge-off trends in connection with this portfolio. Improving credit
quality is seen in higher FICO scores and cosigner rates as well as a more seasoned portfolio. Total loans delinquent (as a percentage of loans in repayment) have decreased to 6.9 percent from 7.8 percent in the year-ago quarter. Loans greater
than 90 days delinquent (as a percentage of loans in repayment) have decreased to 3.4 percent from 3.9 percent in the year-ago quarter. The charge-off rate decreased to 2.8 percent from 3.0 percent in the year-ago quarter. Loans in forbearance (as a
percentage of loans in repayment and forbearance) increased to 3.7 percent from 3.4 percent in the year-ago quarter.
Apart
from the overall improvements discussed above that had the effect of reducing the provision for loan losses in the first-quarter 2014 compared to the year-ago quarter, Private Education Loans that have defaulted between 2008 and 2013 for which we
have previously charged off estimated losses have, to varying degrees, not met our post-default recovery expectations to date and may continue to not do so. Our allowance for loan losses takes into account these potential recovery uncertainties. See
Financial Condition Consumer Lending Portfolio Performance Receivable for Partially Charged-Off Private Education Loans for further discussion.
The Private Education Loan provision for loan losses was $175 million in the first quarter of 2014, down $50 million from the first quarter of 2013. The decline was a result of the overall improvement in
credit quality and performance trends discussed above, leading to decreases in expected future charge-offs.
For a more
detailed discussion of our policy for determining the collectability of Private Education Loans and maintaining our allowance for Private Education Loan losses, see Item 7 Managements Discussion and Analysis of Financial Condition
and Results of Operations Critical Accounting Policies and Estimates Allowance for Loan Losses in our Annual Report on Form 10-K for the year ended December 31, 2013.
Operating Expenses Consumer Lending Segment
Operating expenses for our Consumer Lending segment include costs incurred to originate Private Education Loans and to service and collect
on our Private Education Loan portfolio. The increase in operating expenses of $9 million in the quarter ended March 31, 2014 compared with the year-ago quarter was primarily the result of increased account resolution activity on the portfolio
which contributed to significant improvements in delinquency and charge-off rates. Direct operating expenses as a percentage of revenues (revenues calculated as net interest income after provision plus total other income) were 29 percent and
33 percent in the quarters ended March 31, 2014 and 2013, respectively.
53
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Business Services Segment
The following table includes Core Earnings results for our Business Services segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
% Increase
(Decrease)
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
|
2014 vs. 2013
|
|
Net interest income
|
|
$
|
1
|
|
|
$
|
1
|
|
|
|
|
%
|
Servicing revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Intercompany loan servicing
|
|
|
118
|
|
|
|
149
|
|
|
|
(21
|
)
|
Third-party loan servicing
|
|
|
40
|
|
|
|
27
|
|
|
|
48
|
|
Guarantor servicing
|
|
|
9
|
|
|
|
10
|
|
|
|
(10
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total servicing revenue
|
|
|
167
|
|
|
|
186
|
|
|
|
(10
|
)
|
Contingency revenue
|
|
|
111
|
|
|
|
99
|
|
|
|
12
|
|
Other Business Services revenue
|
|
|
8
|
|
|
|
7
|
|
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
|
|
|
286
|
|
|
|
292
|
|
|
|
(2
|
)
|
Direct operating expenses
|
|
|
106
|
|
|
|
95
|
|
|
|
12
|
|
Restructuring and other reorganization expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
106
|
|
|
|
95
|
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, before income tax expense
|
|
|
181
|
|
|
|
198
|
|
|
|
(9
|
)
|
Income tax expense
|
|
|
68
|
|
|
|
73
|
|
|
|
(7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
113
|
|
|
|
125
|
|
|
|
(10
|
)
|
Income from discontinued operations, net of tax expense
|
|
|
|
|
|
|
1
|
|
|
|
(100
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings
|
|
$
|
113
|
|
|
$
|
126
|
|
|
|
(10
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business services Core Earnings were $113 million in first-quarter 2014, compared with $126
million in the year-ago quarter. The decrease is primarily due to the lower balance of FFELP Loans we serviced.
Our Business
Services segment includes intercompany loan servicing fees from servicing the FFELP Loans in our FFELP Loans segment. The average balance of this portfolio was $103 billion and $121 billion for the quarters ended March 31, 2014 and 2013,
respectively. The decline in average balance of FFELP loans outstanding along with the related intercompany loan servicing revenue from the year-ago period is primarily the result of normal amortization of the portfolio, as well as the sale of our
Residual Interests in $12 billion of securitized FFELP loans in the first half of 2013.
Third-party loan servicing income for
the current quarter compared with the prior-year period increased $13 million, primarily due to the increase in ED servicing revenue (discussed below) as well as a result of the sale of Residual Interests in FFELP Loan securitization trusts in 2013.
(See FFELP Loans Segment for further discussion.) When we sold the Residual Interests, we retained the right to service the loans in the trusts. As such, servicing income that had previously been recorded as intercompany loan servicing
is now recognized as third-party loan servicing income.
We are servicing approximately 5.8 million accounts under the ED
Servicing Contract as of March 31, 2014, compared with 5.7 million and 4.8 million accounts serviced at December 31, 2013 and March 31, 2013, respectively. Third-party loan servicing fees in the quarters ended March 31,
2014 and 2013 included $31 million and $23 million, respectively, of servicing revenue related to the ED Servicing Contract.
54
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Our contingency revenue consists of fees we receive for asset recovery on delinquent
debt on behalf of third-party clients performed on a contingent basis. Contingency revenue increased $12 million in the current quarter compared with the year-ago quarter as a result of the higher asset recovery volume.
The following table presents the outstanding inventory of contingent asset recovery receivables that our Business Services segment will
collect on behalf of others. We expect the inventory of FFELP contingent asset recovery receivables to decline over time as a result of the elimination of FFELP.
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
March 31,
2013
|
|
Contingent asset recovery receivables:
|
|
|
|
|
|
|
|
|
|
|
|
|
Student loans
|
|
$
|
13,168
|
|
|
$
|
13,481
|
|
|
$
|
13,549
|
|
Other
|
|
|
2,734
|
|
|
|
2,693
|
|
|
|
2,239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
15,902
|
|
|
$
|
16,174
|
|
|
$
|
15,788
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In 2013, we sold our Campus Solutions and 529 college savings plan administration. The results related to
these businesses for all periods presented have been reclassified as discontinued operations and are shown on an after-tax basis.
Revenues related to services performed on FFELP Loans accounted for 76 percent and 80 percent, respectively, of total segment revenues for the quarters ended March 31, 2014 and 2013.
Operating Expenses Business Services Segment
Operating expenses for our Business Services segment primarily include costs incurred to service our FFELP Loan portfolio, third-party servicing and asset recovery costs, and other operating costs. The
increase in operating expenses of $11 million in the quarter ended March 31, 2014, respectively, compared with the year-ago period was primarily the result of an increase in our third-party servicing and asset recovery activities. This increase
in activity resulted in a $26 million increase in related revenue over the same period.
55
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
FFELP Loans Segment
The following table includes Core Earnings results for our FFELP Loans segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
% Increase (Decrease)
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
|
2013 vs. 2012
|
|
Core Earnings interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loans
|
|
$
|
523
|
|
|
$
|
599
|
|
|
|
(13
|
)%
|
Cash and investments
|
|
|
1
|
|
|
|
2
|
|
|
|
(50
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Core Earnings interest income
|
|
|
524
|
|
|
|
601
|
|
|
|
(13
|
)
|
Total Core Earnings interest expense
|
|
|
293
|
|
|
|
340
|
|
|
|
(14
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Core Earnings interest income
|
|
|
231
|
|
|
|
261
|
|
|
|
(11
|
)
|
Less: provision for loan losses
|
|
|
10
|
|
|
|
16
|
|
|
|
(38
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Core Earnings interest income after provision for loan losses
|
|
|
221
|
|
|
|
245
|
|
|
|
(10
|
)
|
Gains on sales of loans and investments
|
|
|
|
|
|
|
55
|
|
|
|
(100
|
)
|
Servicing revenue
|
|
|
11
|
|
|
|
23
|
|
|
|
(52
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
|
|
|
11
|
|
|
|
78
|
|
|
|
(86
|
)
|
Direct operating expenses
|
|
|
125
|
|
|
|
157
|
|
|
|
(20
|
)
|
Restructuring and other reorganization expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
125
|
|
|
|
157
|
|
|
|
(20
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, before income tax expense
|
|
|
107
|
|
|
|
166
|
|
|
|
(36
|
)
|
Income tax expense
|
|
|
41
|
|
|
|
62
|
|
|
|
(34
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings
|
|
$
|
66
|
|
|
$
|
104
|
|
|
|
(37
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings from the FFELP Loans segment were $66 million in the first quarter of
2014, compared with $104 million in the year-ago quarter. The decrease is primarily due to the $55 million gain from the sale of the Residual Interest in a FFELP Loan securitization trust in the year-ago quarter, as well as a reduction in net
interest income due to the decrease in FFELP Loans outstanding. Key financial measures include:
|
|
|
Net interest margin of .87 percent in the first quarter of 2014 compared with .83 percent in the year-ago quarter (see FFELP Loan Net
Interest Margin for a further discussion of this increase).
|
|
|
|
The provision for loan losses of $10 million in the first quarter of 2014 decreased from $16 million in the year-ago quarter.
|
56
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
FFELP Loan Net Interest Margin
The following table includes the Core Earnings basis FFELP Loan net interest margin along with reconciliation to the
GAAP-basis FFELP Loan net interest margin.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Core Earnings basis FFELP Loan yield
|
|
|
2.56
|
%
|
|
|
2.61
|
%
|
Hedged Floor Income
|
|
|
.29
|
|
|
|
.25
|
|
Unhedged Floor Income
|
|
|
.05
|
|
|
|
.06
|
|
Consolidation Loan Rebate Fees
|
|
|
(.65
|
)
|
|
|
(.68
|
)
|
Repayment Borrower Benefits
|
|
|
(.11
|
)
|
|
|
(.11
|
)
|
Premium amortization
|
|
|
(.10
|
)
|
|
|
(.14
|
)
|
|
|
|
|
|
|
|
|
|
Core Earnings basis FFELP Loan net yield
|
|
|
2.04
|
|
|
|
1.99
|
|
Core Earnings basis FFELP Loan cost of funds
|
|
|
(1.09
|
)
|
|
|
(1.06
|
)
|
|
|
|
|
|
|
|
|
|
Core Earnings basis FFELP Loan spread
|
|
|
.95
|
|
|
|
.93
|
|
Core Earnings basis other interest-earning asset spread impact
|
|
|
(.08
|
)
|
|
|
(.10
|
)
|
|
|
|
|
|
|
|
|
|
Core Earnings basis FFELP Loan net interest margin
(1)
|
|
|
0.87
|
%
|
|
|
.83
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings basis FFELP Loan net interest margin
(1)
|
|
|
.87
|
%
|
|
|
.83
|
%
|
Adjustment for GAAP accounting treatment
(2)
|
|
|
.44
|
|
|
|
.40
|
|
|
|
|
|
|
|
|
|
|
GAAP-basis FFELP Loan net interest margin
(1)
|
|
|
1.31
|
%
|
|
|
1.23
|
%
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The average balances of our FFELP Core Earnings basis interest-earning assets for the respective periods are:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
FFELP Loans
|
|
$
|
103,734
|
|
|
$
|
121,855
|
|
Other interest-earning assets
|
|
|
3,895
|
|
|
|
5,555
|
|
|
|
|
|
|
|
|
|
|
Total FFELP Core Earnings basis interest-earning assets
|
|
$
|
107,629
|
|
|
$
|
127,410
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Represents the reclassification of periodic interest accruals on derivative contracts from net interest income to other income, the reversal of the
amortization of premiums received on Floor Income Contracts, and other derivative accounting adjustments. For further discussion of these adjustments, see section titled Core Earnings Definition and Limitations
Difference between Core Earnings and GAAP above.
|
As of March 31, 2014, our FFELP
Loan portfolio totaled approximately $103 billion, comprised of $39 billion of FFELP Stafford loans and $64 billion of FFELP Consolidation Loans. The weighted-average life of these portfolios is 4.9 years and 9.2 years, respectively,
assuming a Constant Prepayment Rate (CPR) of 4 percent and 3 percent, respectively.
57
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Floor Income
The following table analyzes the ability of the FFELP Loans in our portfolio to earn Floor Income after March 31, 2014 and 2013,
based on interest rates as of those dates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
(Dollars in billions)
|
|
Fixed
Borrower
Rate
|
|
|
Variable
Borrower
Rate
|
|
|
Total
|
|
|
Fixed
Borrower
Rate
|
|
|
Variable
Borrower
Rate
|
|
|
Total
|
|
Student loans eligible to earn Floor Income
|
|
$
|
88.4
|
|
|
$
|
12.9
|
|
|
$
|
101.3
|
|
|
$
|
102.9
|
|
|
$
|
14.6
|
|
|
$
|
117.5
|
|
Less: post-March 31, 2006 disbursed loans required to rebate Floor Income
|
|
|
(44.7
|
)
|
|
|
(.9
|
)
|
|
|
(45.6
|
)
|
|
|
(52.9
|
)
|
|
|
(1.0
|
)
|
|
|
(53.9
|
)
|
Less: economically hedged Floor Income Contracts
|
|
|
(27.2
|
)
|
|
|
|
|
|
|
(27.2
|
)
|
|
|
(31.7
|
)
|
|
|
|
|
|
|
(31.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Student loans eligible to earn Floor Income
|
|
$
|
16.5
|
|
|
$
|
12.0
|
|
|
$
|
28.5
|
|
|
$
|
18.3
|
|
|
$
|
13.6
|
|
|
$
|
31.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Student loans earning Floor Income
|
|
$
|
16.4
|
|
|
$
|
1.6
|
|
|
$
|
18.0
|
|
|
$
|
18.3
|
|
|
$
|
1.9
|
|
|
$
|
20.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We have sold Floor Income Contracts to hedge the potential Floor Income from specifically identified
pools of FFELP Consolidation Loans that are eligible to earn Floor Income.
The following table presents a projection of the
average balance of FFELP Consolidation Loans for which Fixed Rate Floor Income has been economically hedged through Floor Income Contracts for the period April 1, 2014 to June 30, 2016. The hedges related to these loans do not qualify as
accounting hedges.
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in billions)
|
|
April 1, 2014 to
December 31, 2014
|
|
|
2015
|
|
|
2016
|
|
Average balance of FFELP Consolidation Loans whose Floor Income is economically hedged
(1)
|
|
$
|
27.2
|
|
|
$
|
27.2
|
|
|
$
|
10.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The remaining projected unamortized net Floor premium balance (pre-tax) related to Floor Income Contracts as of December 31, 2014, 2015 and 2016
is $314 million, $77 million and $0 million, respectively.
|
FFELP Loan Provision for Loan Losses and
Charge-Offs
The following table summarizes the total FFELP Loan provision for loan losses and charge-offs for the
three months March 31, 2014 and 2013.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
FFELP Loan provision for loan losses
|
|
$
|
10
|
|
|
$
|
16
|
|
FFELP Loan charge-offs
|
|
|
22
|
|
|
|
22
|
|
Gains on Sales of Loans and Investments
The decrease in gains on sales of loans and investments for the quarter ended March 31, 2014 from the year-ago period was the result
of a $55 million gain from the sale of the Residual Interest in a FFELP Loan securitization trust in the first-quarter 2013. We will continue to service the student loans in the trusts that were sold under existing agreements. The first-quarter
2013 sale removed securitization trust assets of $3.8 billion and related liabilities of $3.7 billion from the balance sheet.
58
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Operating Expenses FFELP Loans
Operating expenses for our FFELP Loans segment primarily include the contractual rates we pay to service loans in term asset-backed
securitization trusts or a similar rate if a loan is not in a term financing facility (which is presented as an intercompany charge from the Business Services segment who services the loans), the fees we pay for third-party loan servicing and costs
incurred to acquire loans. The intercompany revenue charged by the Business Services segment and included in those amounts was $118 million and $149 million for the quarters ended March 31, 2014 and 2013, respectively. These amounts
exceed the actual cost of servicing the loans. Operating expenses were 49 basis points and 52 basis points of average FFELP Loans in the quarters ended March 31, 2014 and 2013, respectively. The decrease in operating expenses of $32
million in the quarter ended March 31, 2014 compared with the year-ago period was primarily the result of the reduction in the average outstanding balance of our FFELP Loan portfolio.
Other Segment
The following table includes Core Earnings
results of our Other segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
March 31,
|
|
|
% Increase (Decrease)
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
|
2014 vs. 2013
|
|
Net interest loss after provision for loan losses
|
|
$
|
(17
|
)
|
|
$
|
(8
|
)
|
|
|
113
|
%
|
Gains (losses) on sales of loans and investments
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains on debt repurchases
|
|
|
|
|
|
|
29
|
|
|
|
(100
|
)
|
Other
|
|
|
3
|
|
|
|
|
|
|
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
|
|
|
3
|
|
|
|
29
|
|
|
|
(90
|
)
|
Direct operating expenses
|
|
|
105
|
|
|
|
3
|
|
|
|
3,400
|
|
Overhead expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate overhead
|
|
|
40
|
|
|
|
35
|
|
|
|
14
|
|
Unallocated information technology costs
|
|
|
32
|
|
|
|
27
|
|
|
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total overhead expenses
|
|
|
72
|
|
|
|
62
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
177
|
|
|
|
65
|
|
|
|
172
|
|
Restructuring and other reorganization expenses
|
|
|
26
|
|
|
|
10
|
|
|
|
160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
203
|
|
|
|
75
|
|
|
|
171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax benefit
|
|
|
(217
|
)
|
|
|
(54
|
)
|
|
|
302
|
|
Income tax benefit
|
|
|
(83
|
)
|
|
|
(20
|
)
|
|
|
315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings (loss)
|
|
$
|
(134
|
)
|
|
$
|
(34
|
)
|
|
|
294
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Loss after Provision for Loan Losses
Net interest loss after provision for loan losses includes net interest income related to our corporate liquidity portfolio as well as net
interest income and provision expense related to our mortgage and consumer loan portfolios.
Gains on Debt Repurchases
We repurchased $0 million and $927 million face amount of our debt for the quarters ended March 31, 2014 and
2013, respectively. Debt repurchase activity will fluctuate based on market fundamentals and our liability management strategy.
59
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Direct Operating Expenses Other Segment
The primary driver of the increase in direct operating expenses was $103 million of additional reserve recorded in 2014 for pending
regulatory matters (see Part II. Other Information, Item 1. Legal Proceedings Regulatory Matters).
Overhead Other Segment
Corporate overhead is comprised of
costs related to executive management, the board of directors, accounting, finance, legal, human resources and stock-based compensation expense. Unallocated information technology costs are related to infrastructure and operations. The increase in
overhead from fourth-quarter 2013 was primarily the result of $10 million of seasonal stock-based compensation expense.
Restructuring
and Other Reorganization Expenses Other Segment
Restructuring and other reorganization expenses for the quarter
ended March 31, 2014 were $26 million compared with $10 million in the year-ago quarter. For the quarter ended March 31, 2014, these consisted of expenses primarily related to third-party costs incurred in connection with the
Companys previously announced plan to separate its existing organization into two, distinct publicly traded companies.
Financial
Condition
This section provides additional information regarding the changes in our loan portfolio assets and related
liabilities as well as credit quality and performance indicators related to our loan portfolio.
Average Balance Sheets GAAP
The following table reflects the rates earned on interest-earning assets and paid on interest-bearing liabilities and
reflects our net interest margin on a consolidated basis.
60
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
(Dollars in millions)
|
|
Balance
|
|
|
Rate
|
|
|
Balance
|
|
|
Rate
|
|
Average Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loans
|
|
$
|
103,734
|
|
|
|
2.53
|
%
|
|
$
|
121,855
|
|
|
|
2.45
|
%
|
Private Education Loans
|
|
|
38,945
|
|
|
|
6.70
|
|
|
|
38,406
|
|
|
|
6.58
|
|
Other loans
|
|
|
98
|
|
|
|
9.69
|
|
|
|
133
|
|
|
|
9.36
|
|
Cash and investments
|
|
|
8,080
|
|
|
|
.17
|
|
|
|
9,878
|
|
|
|
.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets
|
|
|
150,857
|
|
|
|
3.48
|
%
|
|
|
170,272
|
|
|
|
3.25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-earning assets
|
|
|
4,124
|
|
|
|
|
|
|
|
4,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
154,981
|
|
|
|
|
|
|
$
|
174,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
$
|
13,258
|
|
|
|
.82
|
%
|
|
$
|
19,070
|
|
|
|
1.03
|
%
|
Long-term borrowings
|
|
|
133,116
|
|
|
|
1.53
|
|
|
|
146,977
|
|
|
|
1.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
|
146,374
|
|
|
|
1.47
|
%
|
|
|
166,047
|
|
|
|
1.39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing liabilities
|
|
|
2,982
|
|
|
|
|
|
|
|
3,674
|
|
|
|
|
|
Equity
|
|
|
5,625
|
|
|
|
|
|
|
|
5,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
154,981
|
|
|
|
|
|
|
$
|
174,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
|
|
|
|
|
|
2.06
|
%
|
|
|
|
|
|
|
1.89
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate/Volume Analysis GAAP
The following rate/volume analysis shows the relative contribution of changes in interest rates and asset volumes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase
(Decrease)
|
|
|
Change Due
To
(1)
|
|
(Dollars in millions)
|
|
|
Rate
|
|
|
Volume
|
|
Three Months Ended March 31, 2014 vs. 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
$
|
(70
|
)
|
|
$
|
92
|
|
|
$
|
(162
|
)
|
Interest expense
|
|
|
(41
|
)
|
|
|
29
|
|
|
|
(70
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
$
|
(29
|
)
|
|
$
|
66
|
|
|
$
|
(95
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Changes in income and expense due to both rate and volume have been allocated in proportion to the relationship of the absolute dollar amounts of the
change in each. The changes in income and expense are calculated independently for each line in the table. The totals for the rate and volume columns are not the sum of the individual lines.
|
61
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Summary of our Student Loan Portfolio
Ending Student Loan Balances, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
(Dollars in millions)
|
|
FFELP
Stafford and
Other
|
|
|
FFELP
Consolidation
Loans
|
|
|
Total
FFELP
Loans
|
|
|
Private
Education
Loans
|
|
|
Total
Portfolio
|
|
Total student loan portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In-school
(1)
|
|
$
|
682
|
|
|
$
|
|
|
|
$
|
682
|
|
|
$
|
3,001
|
|
|
$
|
3,683
|
|
Grace, repayment and other
(2)
|
|
|
37,886
|
|
|
|
63,159
|
|
|
|
101,045
|
|
|
|
36,599
|
|
|
|
137,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total, gross
|
|
|
38,568
|
|
|
|
63,159
|
|
|
|
101,727
|
|
|
|
39,600
|
|
|
|
141,327
|
|
Unamortized premium/(discount)
|
|
|
589
|
|
|
|
426
|
|
|
|
1,015
|
|
|
|
(681
|
)
|
|
|
334
|
|
Receivable for partially charged-off loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,297
|
|
|
|
1,297
|
|
Allowance for loan losses
|
|
|
(69
|
)
|
|
|
(38
|
)
|
|
|
(107
|
)
|
|
|
(2,059
|
)
|
|
|
(2,166
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total student loan portfolio
|
|
$
|
39,088
|
|
|
$
|
63,547
|
|
|
$
|
102,635
|
|
|
$
|
38,157
|
|
|
$
|
140,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of total FFELP
|
|
|
38
|
%
|
|
|
62
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
% of total
|
|
|
28
|
%
|
|
|
45
|
%
|
|
|
73
|
%
|
|
|
27
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
FFELP
Stafford and
Other
|
|
|
FFELP
Consolidation
Loans
|
|
|
Total
FFELP
Loans
|
|
|
Private
Education
Loans
|
|
|
Total
Portfolio
|
|
Total student loan portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In-school
(1)
|
|
$
|
742
|
|
|
$
|
|
|
|
$
|
742
|
|
|
$
|
2,629
|
|
|
$
|
3,371
|
|
Grace, repayment and other
(2)
|
|
|
38,752
|
|
|
|
64,178
|
|
|
|
102,930
|
|
|
|
36,371
|
|
|
|
139,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total, gross
|
|
|
39,494
|
|
|
|
64,178
|
|
|
|
103,672
|
|
|
|
39,000
|
|
|
|
142,672
|
|
Unamortized premium/(discount)
|
|
|
602
|
|
|
|
433
|
|
|
|
1,035
|
|
|
|
(704
|
)
|
|
|
331
|
|
Receivable for partially charged-off loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,313
|
|
|
|
1,313
|
|
Allowance for loan losses
|
|
|
(75
|
)
|
|
|
(44
|
)
|
|
|
(119
|
)
|
|
|
(2,097
|
)
|
|
|
(2,216
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total student loan portfolio
|
|
$
|
40,021
|
|
|
$
|
64,567
|
|
|
$
|
104,588
|
|
|
$
|
37,512
|
|
|
$
|
142,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of total FFELP
|
|
|
38
|
%
|
|
|
62
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
% of total
|
|
|
28
|
%
|
|
|
46
|
%
|
|
|
74
|
%
|
|
|
26
|
%
|
|
|
100
|
%
|
(1)
|
Loans for customers still attending school and are not yet required to make payments on the loan.
|
(2)
|
Includes loans in deferment or forbearance.
|
62
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Average Student Loan Balances (net of unamortized premium/discount)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2014
|
|
(Dollars in millions)
|
|
FFELP
Stafford and
Other
|
|
|
FFELP
Consolidation
Loans
|
|
|
Total
FFELP
Loans
|
|
|
Private
Education
Loans
|
|
|
Total
Portfolio
|
|
Total
|
|
$
|
39,682
|
|
|
$
|
64,052
|
|
|
$
|
103,734
|
|
|
$
|
38,945
|
|
|
$
|
142,679
|
|
% of FFELP
|
|
|
38
|
%
|
|
|
62
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
% of total
|
|
|
28
|
%
|
|
|
45
|
%
|
|
|
73
|
%
|
|
|
27
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2013
|
|
(Dollars in millions)
|
|
FFELP
Stafford and
Other
|
|
|
FFELP
Consolidation
Loans
|
|
|
Total
FFELP
Loans
|
|
|
Private
Education
Loans
|
|
|
Total
Portfolio
|
|
Total
|
|
$
|
43,721
|
|
|
$
|
78,134
|
|
|
$
|
121,855
|
|
|
$
|
38,406
|
|
|
$
|
160,261
|
|
% of FFELP
|
|
|
36
|
%
|
|
|
64
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
% of total
|
|
|
27
|
%
|
|
|
49
|
%
|
|
|
76
|
%
|
|
|
24
|
%
|
|
|
100
|
%
|
Student Loan Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2014
|
|
(Dollars in millions)
|
|
FFELP
Stafford and
Other
|
|
|
FFELP
Consolidation
Loans
|
|
|
Total
FFELP
Loans
|
|
|
Total Private
Education
Loans
|
|
|
Total
Portfolio
|
|
Beginning balance
|
|
$
|
40,021
|
|
|
$
|
64,567
|
|
|
$
|
104,588
|
|
|
$
|
37,512
|
|
|
$
|
142,100
|
|
Acquisitions and originations
|
|
|
278
|
|
|
|
175
|
|
|
|
453
|
|
|
|
1,522
|
|
|
|
1,975
|
|
Capitalized interest and premium/discount amortization
|
|
|
307
|
|
|
|
304
|
|
|
|
611
|
|
|
|
211
|
|
|
|
822
|
|
Consolidations to third parties
|
|
|
(404
|
)
|
|
|
(277
|
)
|
|
|
(681
|
)
|
|
|
(33
|
)
|
|
|
(714
|
)
|
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments and other
|
|
|
(1,114
|
)
|
|
|
(1,222
|
)
|
|
|
(2,336
|
)
|
|
|
(1,055
|
)
|
|
|
(3,391
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
39,088
|
|
|
$
|
63,547
|
|
|
$
|
102,635
|
|
|
$
|
38,157
|
|
|
$
|
140,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2013
|
|
(Dollars in millions)
|
|
FFELP
Stafford and
Other
|
|
|
FFELP
Consolidation
Loans
|
|
|
Total
FFELP
Loans
|
|
|
Total Private
Education
Loans
|
|
|
Total
Portfolio
|
|
Beginning balance
|
|
$
|
44,289
|
|
|
$
|
81,323
|
|
|
$
|
125,612
|
|
|
$
|
36,934
|
|
|
$
|
162,546
|
|
Acquisitions and originations
|
|
|
101
|
|
|
|
53
|
|
|
|
154
|
|
|
|
1,405
|
|
|
|
1,559
|
|
Capitalized interest and premium/discount amortization
|
|
|
295
|
|
|
|
313
|
|
|
|
608
|
|
|
|
200
|
|
|
|
808
|
|
Consolidations to third parties
|
|
|
(445
|
)
|
|
|
(275
|
)
|
|
|
(720
|
)
|
|
|
(24
|
)
|
|
|
(744
|
)
|
Sales
(1)
|
|
|
(72
|
)
|
|
|
(3,749
|
)
|
|
|
(3,821
|
)
|
|
|
|
|
|
|
(3,821
|
)
|
Repayments and other
|
|
|
(1,163
|
)
|
|
|
(1,475
|
)
|
|
|
(2,638
|
)
|
|
|
(1,050
|
)
|
|
|
(3,688
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
43,005
|
|
|
$
|
76,190
|
|
|
$
|
119,195
|
|
|
$
|
37,465
|
|
|
$
|
156,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes $3.7 billion of student loans in connection with the sale of Residual Interests in FFELP Loan securitization trusts.
|
63
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Student Loan Allowance for Loan Losses Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
(Dollars in millions)
|
|
FFELP
Loans
|
|
|
Private
Education
Loans
|
|
|
Total
Portfolio
|
|
|
FFELP
Loans
|
|
|
Private
Education
Loans
|
|
|
Total
Portfolio
|
|
Beginning balance
|
|
$
|
119
|
|
|
$
|
2,097
|
|
|
$
|
2,216
|
|
|
$
|
159
|
|
|
$
|
2,171
|
|
|
$
|
2,330
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs
(1)
|
|
|
(22
|
)
|
|
|
(218
|
)
|
|
|
(240
|
)
|
|
|
(22
|
)
|
|
|
(232
|
)
|
|
|
(254
|
)
|
Student loan sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
(6
|
)
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
10
|
|
|
|
175
|
|
|
|
185
|
|
|
|
16
|
|
|
|
225
|
|
|
|
241
|
|
Reclassification of interest reserve
(2)
|
|
|
|
|
|
|
5
|
|
|
|
5
|
|
|
|
|
|
|
|
6
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
107
|
|
|
$
|
2,059
|
|
|
$
|
2,166
|
|
|
$
|
147
|
|
|
$
|
2,170
|
|
|
$
|
2,317
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled debt restructuring
(3)
|
|
$
|
|
|
|
$
|
9,241
|
|
|
$
|
9,241
|
|
|
$
|
|
|
|
$
|
7,714
|
|
|
$
|
7,714
|
|
(1)
|
Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for
partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in
the period. See Receivable for Partially Charged-Off Private Education Loans for further discussion.
|
(2)
|
Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period
to the allowance for loan losses when interest is capitalized to a loans principal balance.
|
(3)
|
Represents the recorded investment of loans classified as troubled debt restructuring.
|
Private Education Loan Originations
The following table summarizes our Private Education Loan originations.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Smart Option interest only
(1)
|
|
$
|
372
|
|
|
$
|
365
|
|
Smart Option fixed pay
(1)
|
|
|
483
|
|
|
|
439
|
|
Smart Option deferred
(1)
|
|
|
661
|
|
|
|
590
|
|
Other
|
|
|
14
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
Total Private Education Loan originations
|
|
$
|
1,530
|
|
|
$
|
1,411
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Interest only, fixed pay and deferred describe the payment option while in school or in grace period. See Consumer Lending Portfolio Performance
Private Education Loan Repayment Options for further discussion.
|
64
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Consumer Lending Portfolio Performance
Private Education Loan Delinquencies and Forbearance
The table below presents our Private Education Loan delinquency trends.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Loan Delinquencies
|
|
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
(Dollars in millions)
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
Loans in-school/grace/deferment
(1)
|
|
$
|
7,075
|
|
|
|
|
|
|
$
|
6,434
|
|
|
|
|
|
Loans in forbearance
(2)
|
|
|
1,216
|
|
|
|
|
|
|
|
1,101
|
|
|
|
|
|
Loans in repayment and percentage of each status:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans current
|
|
|
29,156
|
|
|
|
93.1
|
%
|
|
|
29,069
|
|
|
|
92.2
|
%
|
Loans delinquent 31-60 days
(3)
|
|
|
655
|
|
|
|
2.1
|
|
|
|
731
|
|
|
|
2.3
|
|
Loans delinquent 61-90 days
(3)
|
|
|
430
|
|
|
|
1.4
|
|
|
|
491
|
|
|
|
1.6
|
|
Loans delinquent greater than 90 days
(3)
|
|
|
1,068
|
|
|
|
3.4
|
|
|
|
1,242
|
|
|
|
3.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Private Education Loans in repayment
|
|
|
31,309
|
|
|
|
100
|
%
|
|
|
31,533
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Private Education Loans, gross
|
|
|
39,600
|
|
|
|
|
|
|
|
39,068
|
|
|
|
|
|
Private Education Loan unamortized discount
|
|
|
(681
|
)
|
|
|
|
|
|
|
(772
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Private Education Loans
|
|
|
38,919
|
|
|
|
|
|
|
|
38,296
|
|
|
|
|
|
Private Education Loan receivable for partially charged-off loans
|
|
|
1,297
|
|
|
|
|
|
|
|
1,339
|
|
|
|
|
|
Private Education Loan allowance for losses
|
|
|
(2,059
|
)
|
|
|
|
|
|
|
(2,170
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Loans, net
|
|
$
|
38,157
|
|
|
|
|
|
|
$
|
37,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of Private Education Loans in repayment
|
|
|
|
|
|
|
79.1
|
%
|
|
|
|
|
|
|
80.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquencies as a percentage of Private Education Loans in repayment
|
|
|
|
|
|
|
6.9
|
%
|
|
|
|
|
|
|
7.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans in forbearance as a percentage of loans in repayment and forbearance
|
|
|
|
|
|
|
3.7
|
%
|
|
|
|
|
|
|
3.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans in repayment greater than 12 months as a percentage of loans in repayment
(4)
|
|
|
|
|
|
|
84.8
|
%
|
|
|
|
|
|
|
79.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not required to make payments
on their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.
|
(2)
|
Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full
payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.
|
(3)
|
The period of delinquency is based on the number of days scheduled payments are contractually past due.
|
(4)
|
Based on number of months in an active repayment status for which a scheduled monthly payment was due.
|
65
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Allowance for Private Education Loan Losses
The following table summarizes changes in the allowance for Private Education Loan losses.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Allowance at beginning of period
|
|
$
|
2,097
|
|
|
$
|
2,171
|
|
Provision for Private Education Loan losses
|
|
|
175
|
|
|
|
225
|
|
Charge-offs
(1)
|
|
|
(218
|
)
|
|
|
(232
|
)
|
Reclassification of interest reserve
(2)
|
|
|
5
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
Allowance at end of period
|
|
$
|
2,059
|
|
|
$
|
2,170
|
|
|
|
|
|
|
|
|
|
|
Charge-offs as a percentage of average loans in repayment (annualized)
|
|
|
2.8
|
%
|
|
|
3.0
|
%
|
Charge-offs as a percentage of average loans in repayment and forbearance (annualized)
|
|
|
2.7
|
%
|
|
|
2.9
|
%
|
Allowance as a percentage of ending total loans
|
|
|
5.0
|
%
|
|
|
5.4
|
%
|
Allowance as a percentage of ending loans in repayment
|
|
|
6.6
|
%
|
|
|
6.9
|
%
|
Average coverage of charge-offs (annualized)
|
|
|
2.3
|
|
|
|
2.3
|
|
Ending total loans
(3)
|
|
$
|
40,897
|
|
|
$
|
40,407
|
|
Average loans in repayment
|
|
$
|
31,416
|
|
|
$
|
31,645
|
|
Ending loans in repayment
|
|
$
|
31,309
|
|
|
$
|
31,533
|
|
(1)
|
Charge-offs are reported net of expected recoveries. The expected recovery amount is transferred to the receivable for partially charged-off loan
balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in the period. See
Receivable for Partially Charged-Off Private Education Loans for further discussion.
|
(2)
|
Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period
to the allowance for loan losses when interest is capitalized to a loans principal balance.
|
(3)
|
Ending total loans represents gross Private Education Loans, plus the receivable for partially charged-off loans.
|
66
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
The following table provides the detail for our traditional and non-traditional Private
Education Loans for the quarters ended.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
(Dollars in millions)
|
|
Traditional
|
|
|
Non-
Traditional
|
|
|
Total
|
|
|
Traditional
|
|
|
Non-
Traditional
|
|
|
Total
|
|
Ending total loans
(1)
|
|
$
|
37,617
|
|
|
$
|
3,280
|
|
|
$
|
40,897
|
|
|
$
|
36,746
|
|
|
$
|
3,661
|
|
|
$
|
40,407
|
|
Ending loans in repayment
|
|
|
29,116
|
|
|
|
2,193
|
|
|
|
31,309
|
|
|
|
29,022
|
|
|
|
2,511
|
|
|
|
31,533
|
|
Private Education Loan allowance for losses
|
|
|
1,583
|
|
|
|
476
|
|
|
|
2,059
|
|
|
|
1,643
|
|
|
|
527
|
|
|
|
2,170
|
|
Charge-offs as a percentage of average loans in repayment (annualized)
|
|
|
2.3
|
%
|
|
|
9.5
|
%
|
|
|
2.8
|
%
|
|
|
2.5
|
%
|
|
|
8.7
|
%
|
|
|
3.0
|
%
|
Allowance as a percentage of ending total loan balance
|
|
|
4.2
|
%
|
|
|
14.5
|
%
|
|
|
5.0
|
%
|
|
|
4.5
|
%
|
|
|
14.4
|
%
|
|
|
5.4
|
%
|
Allowance as a percentage of ending loans in repayment
|
|
|
5.4
|
%
|
|
|
21.7
|
%
|
|
|
6.6
|
%
|
|
|
5.7
|
%
|
|
|
21.0
|
%
|
|
|
6.9
|
%
|
Average coverage of charge-offs (annualized)
|
|
|
2.3
|
|
|
|
2.3
|
|
|
|
2.3
|
|
|
|
2.3
|
|
|
|
2.4
|
|
|
|
2.3
|
|
Delinquencies as a percentage of Private Education Loans in repayment
|
|
|
6.0
|
%
|
|
|
18.3
|
%
|
|
|
6.9
|
%
|
|
|
6.7
|
%
|
|
|
20.5
|
%
|
|
|
7.8
|
%
|
Delinquencies greater than 90 days as a percentage of Private Education Loans in repayment
|
|
|
2.9
|
%
|
|
|
10.0
|
%
|
|
|
3.4
|
%
|
|
|
3.3
|
%
|
|
|
11.2
|
%
|
|
|
3.9
|
%
|
Loans in forbearance as a percentage of loans in repayment and forbearance
|
|
|
3.5
|
%
|
|
|
6.3
|
%
|
|
|
3.7
|
%
|
|
|
3.2
|
%
|
|
|
5.1
|
%
|
|
|
3.4
|
%
|
Loans that entered repayment during the period
(2)
|
|
$
|
528
|
|
|
$
|
11
|
|
|
$
|
539
|
|
|
$
|
553
|
|
|
$
|
23
|
|
|
$
|
576
|
|
Percentage of Private Education Loans with a cosigner
|
|
|
71
|
%
|
|
|
31
|
%
|
|
|
68
|
%
|
|
|
69
|
%
|
|
|
30
|
%
|
|
|
66
|
%
|
Average FICO at origination
|
|
|
730
|
|
|
|
625
|
|
|
|
723
|
|
|
|
728
|
|
|
|
624
|
|
|
|
720
|
|
(1)
|
Ending total loans represent gross Private Education Loans, plus the receivable for partially charged-off loans.
|
(2)
|
Includes loans that are required to make a payment for the first time.
|
As part of concluding on the adequacy of the allowance for loan losses, we review key allowance and loan metrics. The most significant of
these metrics considered are the allowance coverage of charge-offs ratio; the allowance as a percentage of total loans and of loans in repayment; and delinquency and forbearance percentages.
Receivable for Partially Charged-Off Private Education Loans
At the end of
each month, for loans that are 212 days past due, we charge off the estimated loss of a defaulted loan balance. Actual recoveries are applied against the remaining loan balance that was not charged off. We refer to this remaining loan balance
as the receivable for partially charged-off loans. If actual periodic recoveries are less than expected, the difference is immediately charged off through the allowance for loan losses with an offsetting reduction in the receivable for
partially charged-off Private Education Loans. If actual periodic recoveries are greater than expected, they will be reflected as a recovery through the allowance for Private Education Loan losses once the cumulative recovery amount exceeds the
cumulative amount originally expected to be recovered. Private Education Loans which defaulted between 2008 and 2013 for which we have previously charged off estimated losses have, to varying degrees, not met our post-default recovery expectations
to date and
67
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
may continue not to do so. According to our policy, we have been charging off these periodic shortfalls in expected recoveries against our allowance for Private Education Loan losses and the
related receivable for partially charged-off Private Education Loans and we will continue to do so. There was $334 million and $209 million in the allowance for Private Education Loan losses at March 31, 2014 and 2013, respectively, providing
for possible additional future charge-offs related to the receivable for partially charged-off Private Education Loans (see Consumer Lending Segment Private Education Loan Provision for Loan Losses and Charge-Offs for a
further discussion).
The following table summarizes the activity in the receivable for partially charged-off Private
Education Loans.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Receivable at beginning of period
|
|
$
|
1,313
|
|
|
$
|
1,347
|
|
Expected future recoveries of current period defaults
(1)
|
|
|
71
|
|
|
|
78
|
|
Recoveries
(2)
|
|
|
(61
|
)
|
|
|
(68
|
)
|
Charge-offs
(3)
|
|
|
(26
|
)
|
|
|
(18
|
)
|
|
|
|
|
|
|
|
|
|
Receivable at end of period
|
|
|
1,297
|
|
|
|
1,339
|
|
Allowance for estimated recovery shortfalls
(4)
|
|
|
(334
|
)
|
|
|
(209
|
)
|
|
|
|
|
|
|
|
|
|
Net receivable at end of period
|
|
$
|
963
|
|
|
$
|
1,130
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Represents the difference between the defaulted loan balance and our estimate of the amount to be collected in the future.
|
|
(2)
|
Current period cash recoveries.
|
|
(3)
|
Represents the current period recovery shortfall the difference between what was expected to be collected and what was actually collected. These
amounts are included in total charge-offs as reported in the Allowance for Private Education Loan Losses table.
|
|
(4)
|
The allowance for estimated recovery shortfalls of the receivable for partially charged-off Private Education Loans is a component of the $2.1 billion
and $2.2 billion overall allowance for Private Education Loan losses as of March 31, 2014 and 2013, respectively.
|
Use of Forbearance as a Private Education Loan Recovery Tool
Forbearance involves granting the customer a temporary cessation of payments (or temporary acceptance of smaller than scheduled payments) for a specified period of time. Using forbearance extends the
original term of the loan. Forbearance does not grant any reduction in the total repayment obligation (principal or interest). While in forbearance status, interest continues to accrue and is capitalized to principal when the loan re-enters
repayment status. Our forbearance policies include limits on the number of forbearance months granted consecutively and the total number of forbearance months granted over the life of the loan. In some instances, we require good-faith payments
before granting forbearance. Exceptions to forbearance policies are permitted when such exceptions are judged to increase the likelihood of recovery of the loan. Forbearance as a recovery tool is used most effectively when applied based on a
customers unique situation, including historical information and judgments. We leverage updated customer information and other decision support tools to best determine who will be granted forbearance based on our expectations as to a
customers ability and willingness to repay their obligation. This strategy is aimed at mitigating the overall risk of the portfolio as well as encouraging cash resolution of delinquent loans.
68
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Forbearance may be granted to customers who are exiting their grace period to provide
additional time to obtain employment and income to support their obligations, or to current customers who are faced with a hardship and request forbearance time to provide temporary payment relief. In these circumstances, a customers loan is
placed into a forbearance status in limited monthly increments and is reflected in the forbearance status at month-end during this time. At the end of their granted forbearance period, the customer will enter repayment status as current and is
expected to begin making their scheduled monthly payments on a go-forward basis.
Forbearance may also be granted to customers
who are delinquent in their payments. In these circumstances, the forbearance cures the delinquency and the customer is returned to a current repayment status. In more limited instances, delinquent customers will also be granted additional
forbearance time.
The table below reflects the historical effectiveness of using forbearance. Our experience has shown that
three years after being granted forbearance for the first time, 66 percent of the loans are current, paid in full, or receiving an in-school grace or deferment, and 20 percent have defaulted. The default experience associated with loans which
utilize forbearance is considered in our allowance for loan losses. The number of loans in a forbearance status as a percentage of loans in repayment and forbearance increased to 3.7 percent in the first quarter of 2014 compared with 3.4
percent in the year-ago quarter. As of March 31, 2014, one percent of loans in current status were delinquent as of the end of the prior month, but were granted a forbearance that made them current as of March 31, 2014 (customers made
payments on approximately 34 percent of these loans as a prerequisite to being granted forbearance).
|
|
|
|
|
|
|
|
|
|
|
|
|
Tracking by First Time in Forbearance Compared
to All Loans Entering Repayment
Portfolio data through March 31, 2014
|
|
|
|
Status distribution
36 months after
being
granted
forbearance
for the first time
|
|
|
Status distribution
36 months after
entering repayment
(all loans)
|
|
|
Status distribution
36 months after
entering repayment for
loans never
entering
forbearance
|
|
In-school/grace/deferment
|
|
|
9.8
|
%
|
|
|
9.1
|
%
|
|
|
5.5
|
%
|
Current
|
|
|
51.2
|
|
|
|
59.9
|
|
|
|
67.7
|
|
Delinquent 31-60 days
|
|
|
3.1
|
|
|
|
2.0
|
|
|
|
.4
|
|
Delinquent 61-90 days
|
|
|
1.9
|
|
|
|
1.1
|
|
|
|
.1
|
|
Delinquent greater than 90 days
|
|
|
4.7
|
|
|
|
2.7
|
|
|
|
.3
|
|
Forbearance
|
|
|
3.8
|
|
|
|
3.0
|
|
|
|
|
|
Defaulted
|
|
|
20.2
|
|
|
|
11.4
|
|
|
|
7.6
|
|
Paid
|
|
|
5.3
|
|
|
|
10.8
|
|
|
|
18.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The tables below show the composition and status of the Private Education Loan portfolio aged by number
of months in active repayment status (months for which a scheduled monthly payment was due). As indicated in the tables, the percentage of loans that are delinquent greater than 90 days or that are in forbearance status decreases the longer the
loans have been in active repayment status.
At March 31, 2014, loans in forbearance status as a percentage of loans in
repayment and forbearance were 7.2 percent for loans that have been in active repayment status for less than 25 months. The percentage drops to 1.3 percent for loans that have been in active repayment status for more than
48 months. Approximately 63 percent of our Private Education Loans in forbearance status has been in active repayment status less than 25 months.
69
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
At March 31, 2014, loans in repayment that are delinquent greater than 90 days as a
percentage of loans in repayment were 5.0 percent for loans that have been in active repayment status for less than 25 months. The percentage drops to 1.9 percent for loans that have been in active repayment status for more than
48 months. Approximately 46 percent of our Private Education Loans in repayment that are delinquent greater than 90 days status has been in active repayment status less than 25 months.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
Monthly Scheduled Payments Due
|
|
|
Not Yet in
Repayment
|
|
|
|
|
March 31, 2014
|
|
0 to 12
|
|
|
13 to 24
|
|
|
25 to 36
|
|
|
37 to 48
|
|
|
More than 48
|
|
|
|
Total
|
|
Loans in-school/grace/deferment
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
7,075
|
|
|
$
|
7,075
|
|
Loans in forbearance
|
|
|
559
|
|
|
|
208
|
|
|
|
177
|
|
|
|
121
|
|
|
|
151
|
|
|
|
|
|
|
|
1,216
|
|
Loans in repayment current
|
|
|
4,271
|
|
|
|
4,580
|
|
|
|
4,611
|
|
|
|
4,609
|
|
|
|
11,085
|
|
|
|
|
|
|
|
29,156
|
|
Loans in repayment delinquent 31-60 days
|
|
|
147
|
|
|
|
134
|
|
|
|
121
|
|
|
|
95
|
|
|
|
158
|
|
|
|
|
|
|
|
655
|
|
Loans in repayment delinquent 61-90 days
|
|
|
98
|
|
|
|
94
|
|
|
|
79
|
|
|
|
62
|
|
|
|
97
|
|
|
|
|
|
|
|
430
|
|
Loans in repayment delinquent greater than 90 days
|
|
|
230
|
|
|
|
266
|
|
|
|
198
|
|
|
|
151
|
|
|
|
223
|
|
|
|
|
|
|
|
1,068
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
5,305
|
|
|
$
|
5,282
|
|
|
$
|
5,186
|
|
|
$
|
5,038
|
|
|
$
|
11,714
|
|
|
$
|
7,075
|
|
|
|
39,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized discount
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(681
|
)
|
Receivable for partially charged-off loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,297
|
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,059
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Private Education Loans, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
38,157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans in forbearance as a percentage of loans in repayment and forbearance
|
|
|
10.5
|
%
|
|
|
3.9
|
%
|
|
|
3.4
|
%
|
|
|
2.4
|
%
|
|
|
1.3
|
%
|
|
|
|
%
|
|
|
3.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans in repayment delinquent greater than 90 days as a percentage of loans in repayment
|
|
|
4.8
|
%
|
|
|
5.2
|
%
|
|
|
4.0
|
%
|
|
|
3.1
|
%
|
|
|
1.9
|
%
|
|
|
|
%
|
|
|
3.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
Monthly Scheduled Payments Due
|
|
|
Not Yet in
Repayment
|
|
|
|
|
March 31, 2013
|
|
0 to 12
|
|
|
13 to 24
|
|
|
25 to 36
|
|
|
37 to 48
|
|
|
More than 48
|
|
|
|
Total
|
|
Loans in-school/grace/deferment
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
6,434
|
|
|
$
|
6,434
|
|
Loans in forbearance
|
|
|
587
|
|
|
|
184
|
|
|
|
145
|
|
|
|
79
|
|
|
|
106
|
|
|
|
|
|
|
|
1,101
|
|
Loans in repayment current
|
|
|
5,645
|
|
|
|
5,156
|
|
|
|
5,345
|
|
|
|
4,505
|
|
|
|
8,418
|
|
|
|
|
|
|
|
29,069
|
|
Loans in repayment delinquent 31-60 days
|
|
|
252
|
|
|
|
139
|
|
|
|
132
|
|
|
|
85
|
|
|
|
123
|
|
|
|
|
|
|
|
731
|
|
Loans in repayment delinquent 61-90 days
|
|
|
189
|
|
|
|
95
|
|
|
|
82
|
|
|
|
54
|
|
|
|
71
|
|
|
|
|
|
|
|
491
|
|
Loans in repayment delinquent greater than 90 days
|
|
|
513
|
|
|
|
260
|
|
|
|
204
|
|
|
|
115
|
|
|
|
150
|
|
|
|
|
|
|
|
1,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
7,186
|
|
|
$
|
5,834
|
|
|
$
|
5,908
|
|
|
$
|
4,838
|
|
|
$
|
8,868
|
|
|
$
|
6,434
|
|
|
|
39,068
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized discount
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(772
|
)
|
Receivable for partially charged-off loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,339
|
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,170
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Private Education Loans, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
37,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans in forbearance as a percentage of loans in repayment and forbearance
|
|
|
8.2
|
%
|
|
|
3.2
|
%
|
|
|
2.5
|
%
|
|
|
1.6
|
%
|
|
|
1.2
|
%
|
|
|
|
%
|
|
|
3.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans in repayment delinquent greater than 90 days as a percentage of loans in repayment
|
|
|
7.8
|
%
|
|
|
4.6
|
%
|
|
|
3.5
|
%
|
|
|
2.4
|
%
|
|
|
1.7
|
%
|
|
|
|
%
|
|
|
3.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
The table below stratifies the portfolio of Private Education Loans in forbearance by
the cumulative number of months the customer has used forbearance as of the dates indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
(Dollars in millions)
|
|
Forbearance
Balance
|
|
|
% of
Total
|
|
|
Forbearance
Balance
|
|
|
% of
Total
|
|
Cumulative number of months customer has used forbearance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Up to 12 months
|
|
$
|
913
|
|
|
|
75
|
%
|
|
$
|
867
|
|
|
|
79
|
%
|
13 to 24 months
|
|
|
200
|
|
|
|
16
|
|
|
|
178
|
|
|
|
16
|
|
More than 24 months
|
|
|
103
|
|
|
|
9
|
|
|
|
56
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,216
|
|
|
|
100
|
%
|
|
$
|
1,101
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Education Loan Repayment Options
Certain loan programs allow customers to select from a variety of repayment options depending on their loan type and their enrollment/loan
status, which include the ability to extend their repayment term or change their monthly payment. The chart below provides the optional repayment offerings in addition to the standard level principal and interest payments as of March 31, 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Program
|
|
(Dollars in millions)
|
|
Signature and
Other
|
|
Smart Option
|
|
Career
Training
|
|
Total
|
|
$ in repayment
|
|
$ 21,765
|
|
$ 8,385
|
|
$1,159
|
|
$
|
31,309
|
|
$ in total
|
|
26,660
|
|
11,735
|
|
1,205
|
|
|
39,600
|
|
Payment method by enrollment status:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In-school/grace
|
|
Deferred
(1)
|
|
Deferred
(1)
,
interest-only or fixed
$25/month
|
|
Interest-only or fixed
$25/month
|
|
|
|
|
|
|
|
|
|
Repayment
|
|
Level principal and
interest or graduated
|
|
Level principal and
interest
|
|
Level principal and
interest
|
|
|
|
|
(1)
|
Deferred includes loans for which no payments are required and interest charges are capitalized into the loan balance.
|
The graduated repayment program that is part of Signature and Other Loans includes an interest-only payment
feature that may be selected at the option of the customer. Customers elect to participate in this program at the time they enter repayment following their grace period. This program is available to customers in repayment, after their grace period,
who would like a temporary lower payment from the required principal and interest payment amount. Customers participating in this program pay monthly interest with no amortization of their principal balance for up to 48 payments after entering
repayment (dependent on the loan product type). The maturity date of the loan is not extended when a customer participates in this program. As of March 31, 2014 and 2013, customers in repayment owing approximately $4.2 billion (13 percent of
loans in repayment) and $6.1 billion (19 percent of loans in repayment), respectively, were enrolled in the interest-only program. Of these amounts, 9 percent and 10 percent were non-traditional loans as of March 31, 2014 and 2013,
respectively.
71
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Accrued Interest Receivable
The following table provides information regarding accrued interest receivable on our Private Education Loans. The table also discloses
the amount of accrued interest on loans greater than 90 days past due as compared to our allowance for uncollectible interest. The allowance for uncollectible interest exceeds the amount of accrued interest on our 90 days past due portfolio for all
periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued Interest Receivable
|
|
(Dollars in millions)
|
|
Total
|
|
|
Greater Than
90 Days
Past Due
|
|
|
Allowance for
Uncollectible
Interest
|
|
March 31, 2014
|
|
$
|
1,024
|
|
|
$
|
40
|
|
|
$
|
59
|
|
December 31, 2013
|
|
$
|
1,023
|
|
|
$
|
48
|
|
|
$
|
66
|
|
March 31, 2013
|
|
$
|
918
|
|
|
$
|
48
|
|
|
$
|
68
|
|
FFELP Loan Portfolio Performance
FFELP Loan Delinquencies and Forbearance
The table below presents our FFELP Loan delinquency trends.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loan Delinquencies
|
|
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
(Dollars in millions)
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
Loans in-school/grace/deferment
(1)
|
|
$
|
13,016
|
|
|
|
|
|
|
$
|
17,324
|
|
|
|
|
|
Loans in forbearance
(2)
|
|
|
15,650
|
|
|
|
|
|
|
|
15,430
|
|
|
|
|
|
Loans in repayment and percentage of each status:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans current
|
|
|
62,721
|
|
|
|
85.9
|
%
|
|
|
71,792
|
|
|
|
84.2
|
%
|
Loans delinquent 31-60 days
(3)
|
|
|
3,059
|
|
|
|
4.2
|
|
|
|
4,186
|
|
|
|
4.9
|
|
Loans delinquent 61-90 days
(3)
|
|
|
1,784
|
|
|
|
2.4
|
|
|
|
2,441
|
|
|
|
2.9
|
|
Loans delinquent greater than 90 days
(3)
|
|
|
5,497
|
|
|
|
7.5
|
|
|
|
6,885
|
|
|
|
8.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total FFELP Loans in repayment
|
|
|
73,061
|
|
|
|
100
|
%
|
|
|
85,304
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total FFELP Loans, gross
|
|
|
101,727
|
|
|
|
|
|
|
|
118,058
|
|
|
|
|
|
FFELP Loan unamortized premium
|
|
|
1,015
|
|
|
|
|
|
|
|
1,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total FFELP Loans
|
|
|
102,742
|
|
|
|
|
|
|
|
119,342
|
|
|
|
|
|
FFELP Loan allowance for losses
|
|
|
(107
|
)
|
|
|
|
|
|
|
(147
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loans, net
|
|
$
|
102,635
|
|
|
|
|
|
|
$
|
119,195
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of FFELP Loans in repayment
|
|
|
|
|
|
|
71.8
|
%
|
|
|
|
|
|
|
72.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquencies as a percentage of FFELP Loans in repayment
|
|
|
|
|
|
|
14.2
|
%
|
|
|
|
|
|
|
15.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loans in forbearance as a percentage of loans in repayment and forbearance
|
|
|
|
|
|
|
17.6
|
%
|
|
|
|
|
|
|
15.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Loans for customers who may still be attending school or engaging in other permitted educational activities and are not required to make payments on
the loans, e.g., residency periods for medical students or a grace period for bar exam preparation, as well as loans for customers who have requested extension of grace period during employment transition or who have temporarily ceased making
payments due to hardship or other factors.
|
(2)
|
Loans for customers who have used their allowable deferment time or do not qualify for deferment, that need additional time to obtain employment or who
have temporarily ceased making payments due to hardship or other factors.
|
(3)
|
The period of delinquency is based on the number of days scheduled payments are contractually past due.
|
72
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Allowance for FFELP Loan Losses
The following table summarizes changes in the allowance for FFELP Loan losses.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Allowance at beginning of period
|
|
|
119
|
|
|
|
159
|
|
Provision for FFELP Loan losses
|
|
|
10
|
|
|
|
16
|
|
Charge-offs
|
|
|
(22
|
)
|
|
|
(22
|
)
|
Student loan sales
|
|
|
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
Allowance at end of period
|
|
$
|
107
|
|
|
$
|
147
|
|
|
|
|
|
|
|
|
|
|
Charge-offs as a percentage of average loans in
repayment (annualized)
|
|
|
.12
|
%
|
|
|
.10
|
%
|
Charge-offs as a percentage of average loans in repayment and forbearance (annualized)
|
|
|
.10
|
%
|
|
|
.09
|
%
|
Allowance as a percentage of ending total loans, gross
|
|
|
.10
|
%
|
|
|
.12
|
%
|
Allowance as a percentage of ending loans in repayment
|
|
|
.15
|
%
|
|
|
.17
|
%
|
Allowance coverage of charge-offs (annualized)
|
|
|
1.2
|
|
|
|
1.6
|
|
Ending total loans, gross
|
|
$
|
101,727
|
|
|
$
|
118,058
|
|
Average loans in repayment
|
|
$
|
73,496
|
|
|
$
|
87,256
|
|
Ending loans in repayment
|
|
$
|
73,061
|
|
|
$
|
85,304
|
|
73
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Liquidity and Capital Resources
Funding and Liquidity Risk Management
The following Liquidity and Capital Resources discussion concentrates on our Consumer Lending and FFELP Loans segments. Our Business Services and Other segments require minimal capital and
funding.
We define liquidity risk as the potential inability to meet our obligations when they become due without incurring
unacceptable losses, such as the ability to fund liability maturities and deposit withdrawals, or invest in future asset growth and business operations at reasonable market rates, as well as the potential inability to fund Private Education Loan
originations. Our three primary liquidity needs include our ongoing ability to meet our funding needs for our businesses throughout market cycles, including during periods of financial stress and to avoid any mismatch between the maturity of assets
and liabilities, our ongoing ability to fund originations of Private Education Loans and servicing our indebtedness and bank deposits. To achieve these objectives we analyze and monitor our liquidity needs, maintain excess liquidity and access
diverse funding sources including the issuance of unsecured debt, the issuance of secured debt primarily through asset-backed securitizations and/or other financing facilities and through deposits at Sallie Mae Bank.
We define liquidity as cash and high-quality liquid securities that we can use to meet our funding requirements. Our primary liquidity
risk relates to our ability to fund new originations and raise replacement funding at a reasonable cost as our unsecured debt and bank deposits mature. In addition, we must continue to obtain funding at reasonable rates to meet our other business
obligations and to continue to grow our business. Key risks associated with our liquidity relate to our ability to access the capital markets and bank deposits and access them at reasonable rates. This ability may be affected by our credit ratings,
as well as the overall availability of funding sources in the marketplace. In addition, credit ratings may be important to customers or counterparties when we compete in certain markets and when we seek to engage in certain transactions, including
over-the-counter derivatives.
Credit ratings and outlooks are opinions subject to ongoing review by the ratings agencies and
may change from time to time based on our financial performance, industry dynamics and other factors. Other factors that influence our credit ratings include the ratings agencies assessment of the general operating environment, our relative
positions in the markets in which we compete, reputation, liquidity position, the level and volatility of earnings, corporate governance and risk management policies, capital position and capital management practices. A negative change in our credit
rating could have a negative effect on our liquidity because it would raise the cost and availability of funding and potentially require additional cash collateral or restrict cash currently held as collateral on existing borrowings or derivative
collateral arrangements. It is our objective to improve our credit ratings so that we can continue to efficiently access the capital markets even in difficult economic and market conditions.
We have unsecured debt that totaled, as of March 31, 2014, approximately $17.9 billion. This unsecured debt, after the Spin-Off, is the
debt of a wholly-owned Navient subsidiary, Navient, LLC. On April 30, 2014, three rating agencies took negative ratings actions with regard to our long-term unsecured debt ratings. Fitch lowered its rating one notch to BB and changed its rating
outlook to stable. Moodys lowered its rating two notches to Ba3 and changed its rating outlook to stable. S&P lowered its rating two notches to BB and changed its rating outlook to stable. As a result of S&Ps action,
all three credit rating agencies now rate our long-term unsecured debt at below investment grade. This could result in higher cost of funds and our senior unsecured debt to trade with greater volatility.
74
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
The negative actions taken by the credit rating agencies were based on concerns that the
Spin-Off will have a negative impact on the holders of Navient, LLCs senior unsecured debt following the Spin-Off. According to their ratings reports, these concerns primarily focus on Navients loss of access to the earnings, cash flow,
equity and potential market value of Sallie Mae Bank, the run-off of the FFELP Loan portfolio and the growth of other fee businesses to replace the earnings that are in run-off, refinancing risk, and the potential for new and more onerous rules and
regulations.
We expect to fund our ongoing liquidity needs, including the origination of new Private Education Loans and the
repayment of $1.0 billion of senior unsecured debt (after the Spin-Off the senior unsecured debt became an obligation of Navient, LLC, a wholly-owned subsidiary of Navient) that matures in the next twelve months, primarily through our current
cash and investment portfolio, the issuance of additional bank deposits and unsecured debt, the predictable operating cash flows provided by earnings, the repayment of principal on unencumbered student loan assets and the distributions from our
securitization trusts (including servicing fees which are priority payments within the trusts). We may also draw down on our secured FFELP facilities; we may also issue term ABS.
Currently, new Private Education Loan originations are initially funded through deposits and subsequently securitized to term. We have
$1.4 billion of cash at Sallie Mae Bank as of March 31, 2014 available to fund future originations. We no longer originate FFELP Loans and therefore no longer have liquidity requirements for new FFELP Loan originations, but will continue
to opportunistically purchase FFELP Loan portfolios from others.
Sources of Liquidity and Available Capacity
Ending Balances
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
Sources of primary liquidity:
|
|
|
|
|
|
|
|
|
Unrestricted cash and liquid investments:
|
|
|
|
|
|
|
|
|
Holding Company and other non-bank subsidiaries
|
|
$
|
2,516
|
|
|
$
|
3,015
|
|
Sallie Mae Bank
(1)
|
|
|
1,361
|
|
|
|
2,284
|
|
|
|
|
|
|
|
|
|
|
Total unrestricted cash and liquid investments
|
|
$
|
3,877
|
|
|
$
|
5,299
|
|
|
|
|
|
|
|
|
|
|
Unencumbered FFELP Loans:
|
|
|
|
|
|
|
|
|
Holding Company and other non-bank subsidiaries
|
|
$
|
1,441
|
|
|
$
|
1,259
|
|
Sallie Mae Bank
|
|
|
1,395
|
|
|
|
1,425
|
|
|
|
|
|
|
|
|
|
|
Total unencumbered FFELP Loans
|
|
$
|
2,836
|
|
|
$
|
2,684
|
|
|
|
|
|
|
|
|
|
|
75
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Average Balances
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March
31,
|
|
(Dollars in millions)
|
|
2014
|
|
|
2013
|
|
Sources of primary liquidity:
|
|
|
|
|
|
|
|
|
Unrestricted cash and liquid investments:
|
|
|
|
|
|
|
|
|
Holding Company and other non-bank subsidiaries
|
|
$
|
2,180
|
|
|
$
|
2,820
|
|
Sallie Mae Bank
(1)
|
|
|
1,505
|
|
|
|
1,229
|
|
|
|
|
|
|
|
|
|
|
Total unrestricted cash and liquid investments
|
|
$
|
3,685
|
|
|
$
|
4,049
|
|
|
|
|
|
|
|
|
|
|
Unencumbered FFELP Loans:
|
|
|
|
|
|
|
|
|
Holding Company and other non-bank subsidiaries
|
|
$
|
1,670
|
|
|
$
|
655
|
|
Sallie Mae Bank
|
|
|
1,411
|
|
|
|
1,040
|
|
|
|
|
|
|
|
|
|
|
Total unencumbered FFELP Loans
|
|
$
|
3,081
|
|
|
$
|
1,695
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
This amount will be used primarily to originate or acquire student loans at Sallie Mae Bank. See discussion below on restrictions on Sallie Mae Bank to
pay dividends.
|
Liquidity may also be available under secured credit facilities to the extent we have
eligible collateral and capacity available. Maximum borrowing capacity under the FFELP Loan other facilities will vary and be subject to each agreements borrowing conditions, including, among others, facility size, current usage and
availability of qualifying collateral from unencumbered FFELP Loans. As of March 31, 2014 and December 31, 2013, the maximum additional capacity under these facilities was $12.7 billion and $10.6 billion, respectively. For the three months
ended March 31, 2014 and 2013, the average maximum additional capacity under these facilities was $12.3 billion and $10.8 billion, respectively.
We also hold a number of other unencumbered assets, consisting primarily of Private Education Loans and other assets. Total unencumbered student loans, net, comprised $16.0 billion of our unencumbered
assets of which $13.2 billion and $2.8 billion related to Private Education Loans, net and FFELP Loans, net, respectively. At March 31, 2014, we had a total of $24.2 billion of unencumbered assets inclusive of those described above as
sources of primary liquidity and exclusive of goodwill and acquired intangible assets.
Sallie Mae Banks ability to pay
dividends is subject to the laws of Utah and the regulations of the FDIC. Generally, under Utahs industrial bank laws and regulations as well as FDIC regulations, Sallie Mae Bank may pay dividends from its net profits without regulatory
approval if, following the payment of the dividend, Sallie Mae Banks capital and surplus would not be impaired. While applicable Utah and FDIC regulations differ in approach as to determinations of impairment of capital and surplus, neither
method of determination has historically required Sallie Mae Bank to obtain consent to the payment of dividends. Sallie Mae Bank paid no dividends for the three months ended March 31, 2014. For the three months ended March 31, 2013, Sallie
Mae Bank paid dividends of $120 million.
In addition to the foregoing, Sallie Mae Banks annual business plans are
periodically reviewed by the FDIC. Recently the FDIC expressed its objection to the payment of dividends from Sallie Mae Bank to the Company prior to the completion of the Spin-Off. The bases for the objection are unrelated to the current
capitalization of Sallie Mae Bank or the results of its operations. The FDIC has stated its preference that Sallie Mae Bank refrain from making periodic dividends to the Company for any reason other than the payment of the normal quarterly cash
dividend paid by the Company to holders of its two series of preferred stock until all terms of the pending formal enforcement action with the FDIC are resolved and the Spin-Off has been completed. Sallie Mae Bank does not expect to declare such a
dividend prior to the occurrence of the Spin-Off and not doing
76
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
so will not materially or adversely affect the financial condition, operations or liquidity of the Company and its subsidiaries taken as a whole. If the FDIC continues its general objection to
the payment of dividends from Sallie Mae Bank to its parent for an extended period of time after the completion of the Spin-Off, our financial condition, operations, liquidity and ability to access capital markets could be materially and adversely
affected.
For further discussion of our various sources of liquidity, such as Sallie Mae Bank, our continued access to the
ABS market, our asset-backed financing facilities, and our issuance of unsecured debt, see Note 6 Borrowings in our 2013 Form 10-K.
The following table reconciles encumbered and unencumbered assets and their net impact on total tangible equity.
|
|
|
|
|
|
|
|
|
(Dollars in billions)
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
Net assets of consolidated variable interest entities (encumbered assets) FFELP Loans
|
|
$
|
4.6
|
|
|
$
|
4.6
|
|
Net assets of consolidated variable interest entities (encumbered assets) Private Education Loans
|
|
|
6.5
|
|
|
|
6.7
|
|
Tangible unencumbered assets Holding Company and other non-bank subsidiaries
(1)
|
|
|
13.6
|
|
|
|
13.1
|
|
Tangible unencumbered assets Sallie Mae Bank
(1)
|
|
|
10.6
|
|
|
|
10.7
|
|
Unsecured debt
|
|
|
(27.3
|
)
|
|
|
(27.9
|
)
|
Mark-to-market on unsecured hedged debt
(2)
|
|
|
(0.8
|
)
|
|
|
(0.8
|
)
|
Other liabilities, net
|
|
|
(2.0
|
)
|
|
|
(1.2
|
)
|
|
|
|
|
|
|
|
|
|
Total tangible equity
|
|
$
|
5.2
|
|
|
$
|
5.2
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Excludes goodwill and acquired intangible assets.
|
|
(2)
|
At March 31, 2014 and December 31, 2013, there were $640 million and $612 million, respectively, of net gains on derivatives hedging this
debt in unencumbered assets, which partially offset these losses.
|
First-Quarter 2014 Financing
Transactions
The following financing transactions have taken place in the first quarter of 2014:
Unsecured Financings:
|
|
|
March 27, 2014 issued $850 million senior unsecured bonds.
|
FFELP Loan Financings:
|
|
|
January 28, 2014 issued $994 million FFELP Loan ABS.
|
|
|
|
March 27, 2014 issued $992 million FFELP Loan ABS.
|
Private Education Loan Financings:
|
|
|
March 6, 2014 issued $676 million Private Education Loan ABS.
|
FFELP ABCP Facility
On January 10, 2014, we closed on a new $8 billion asset-backed commercial paper (ABCP) facility that matures in January 2016. This facility replaces an existing $5.5 billion FFELP
ABCP facility which was retired in January 2014. The additional $2.5 billion will be available for FFELP acquisition or refinancing. The maximum amount that can be financed steps down to $7 billion in March 2015. The new facilitys
maturity date is January 8, 2016.
77
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Shareholder distributions
In the first-quarter 2014, we paid a common stock dividend of $0.15 per share.
In the first-quarter 2014, we repurchased 8 million shares of common stock for $200 million, fully utilizing the Companys 2013
share repurchase program authorization.
Counterparty Exposure
Counterparty exposure related to financial instruments arises from the risk that a lending, investment or derivative counterparty will not
be able to meet its obligations to us. Risks associated with our lending portfolio are discussed in the section titled Financial Condition Consumer Lending Portfolio Performance and FFELP Loan Portfolio
Performance.
Our investment portfolio is composed of very short-term securities issued by a diversified group of highly
rated issuers, limiting our counterparty exposure. Additionally, our investing activity is governed by Board of Director approved limits on the amount that is allowed to be invested with any one issuer based on the credit rating of the issuer,
further minimizing our counterparty exposure. Counterparty credit risk is considered when valuing investments and considering impairment.
Related to derivative transactions, protection against counterparty risk is generally provided by International Swaps and Derivatives Association, Inc. (ISDA) Credit Support Annexes
(CSAs). CSAs require a counterparty to post collateral if a potential default would expose the other party to a loss. All derivative contracts entered into by us and Sallie Mae Bank are covered under such agreements and require
collateral to be exchanged based on the net fair value of derivatives with each counterparty. Our securitization trusts require collateral in all cases if the counterpartys credit rating is withdrawn or downgraded below a certain level.
Additionally, securitizations involving foreign currency notes issued after November 2005 also require the counterparty to post collateral to the trust based on the fair value of the derivative, regardless of credit rating. The trusts are not
required to post collateral to the counterparties. In all cases, our exposure is limited to the value of the derivative contracts in a gain position net of any collateral we are holding. We consider counterparties credit risk when determining
the fair value of derivative positions on our exposure net of collateral.
We have liquidity exposure related to collateral
movements between us and our derivative counterparties. Movements in the value of the derivatives, which are primarily affected by changes in interest rate and foreign exchange rates, may require us to return cash collateral held or may require us
to access primary liquidity to post collateral to counterparties. If our credit ratings are downgraded from current levels, we may be required to segregate additional unrestricted cash collateral into restricted accounts.
78
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
The table below highlights exposure related to our derivative counterparties at
March 31, 2014.
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
SLM Corporation
and Sallie Mae Bank
Contracts
|
|
|
Securitization Trust
Contracts
|
|
Exposure, net of collateral
(1)
|
|
$
|
75
|
|
|
$
|
947
|
|
Percent of exposure to counterparties with credit ratings below S&P AA- or Moodys Aa3
|
|
|
51
|
%
|
|
|
30
|
%
|
Percent of exposure to counterparties with credit ratings below S&P A- or Moodys A3
|
|
|
44
|
%
|
|
|
0
|
%
|
|
(1)
|
Our securitization trusts had total net exposure of $770 million related to financial institutions located in France; of this amount, $577 million
carries a guaranty from the French government. The total exposure relates to $5.1 billion notional amount of cross-currency interest rate swaps held in our securitization trusts, of which $3.3 billion notional amount carries a guaranty
from the French government. Counterparties to the cross currency interest rate swaps are required to post collateral when their credit rating is withdrawn or downgraded below a certain level. As of March 31, 2014, no collateral was required to
be posted and we are not holding any collateral related to these contracts. Adjustments are made to our derivative valuations for counterparty credit risk. The adjustments made at March 31, 2014 related to derivatives with French financial
institutions (including those that carry a guaranty from the French government) decreased the derivative asset value by $57 million. Credit risks for all derivative counterparties are assessed internally on a continual basis.
|
Core Earnings Basis Borrowings
The following tables present the ending balances of our Core Earnings basis borrowings at March 31, 2014 and
December 31, 2013, and average balances and average interest rates of our Core Earnings basis borrowings for the three months ended March 31, 2014 and 2013. The average interest rates include derivatives that are economically
hedging the underlying debt but do not qualify for hedge accounting treatment. (See Core Earnings Definition and Limitations Differences between Core Earnings and
GAAP Reclassification of Realized Gains (Losses) on Derivative and Hedging Activities of this Item 2).
Ending Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
(Dollars in millions)
|
|
Short
Term
|
|
|
Long
Term
|
|
|
Total
|
|
|
Short
Term
|
|
|
Long
Term
|
|
|
Total
|
|
Unsecured borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured debt
|
|
$
|
1,046
|
|
|
$
|
16,836
|
|
|
$
|
17,882
|
|
|
$
|
2,213
|
|
|
$
|
16,056
|
|
|
$
|
18,269
|
|
Bank deposits
|
|
|
5,964
|
|
|
|
2,755
|
|
|
|
8,719
|
|
|
|
6,133
|
|
|
|
2,807
|
|
|
|
8,940
|
|
Other
(1)
|
|
|
684
|
|
|
|
|
|
|
|
684
|
|
|
|
691
|
|
|
|
|
|
|
|
691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unsecured borrowings
|
|
|
7,694
|
|
|
|
19,591
|
|
|
|
27,285
|
|
|
|
9,037
|
|
|
|
18,863
|
|
|
|
27,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loan securitizations
|
|
|
|
|
|
|
90,608
|
|
|
|
90,608
|
|
|
|
|
|
|
|
90,756
|
|
|
|
90,756
|
|
Private Education Loan securitizations
|
|
|
|
|
|
|
18,861
|
|
|
|
18,861
|
|
|
|
|
|
|
|
18,835
|
|
|
|
18,835
|
|
FFELP Loan other facilities
|
|
|
3,919
|
|
|
|
4,400
|
|
|
|
8,319
|
|
|
|
4,715
|
|
|
|
5,311
|
|
|
|
10,026
|
|
Private Education Loan other facilities
|
|
|
|
|
|
|
597
|
|
|
|
597
|
|
|
|
|
|
|
|
843
|
|
|
|
843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total secured borrowings
|
|
|
3,919
|
|
|
|
114,466
|
|
|
|
118,385
|
|
|
|
4,715
|
|
|
|
115,745
|
|
|
|
120,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total before hedge accounting adjustments
|
|
|
11,613
|
|
|
|
134,057
|
|
|
|
145,670
|
|
|
|
13,752
|
|
|
|
134,608
|
|
|
|
148,360
|
|
Hedge accounting adjustments
|
|
|
13
|
|
|
|
2,120
|
|
|
|
2,133
|
|
|
|
43
|
|
|
|
2,040
|
|
|
|
2,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
11,626
|
|
|
$
|
136,177
|
|
|
$
|
147,803
|
|
|
$
|
13,795
|
|
|
$
|
136,648
|
|
|
$
|
150,443
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Other primarily consists of the obligation to return cash collateral held related to derivative exposures.
|
79
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.
Secured borrowings comprised 81 percent and 81 percent of our Core
Earnings basis debt outstanding at March 31, 2014 and December 31, 2013, respectively.
Average Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
(Dollars in millions)
|
|
Average
Balance
|
|
|
Average
Rate
|
|
|
Average
Balance
|
|
|
Average
Rate
|
|
Unsecured borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured debt
|
|
$
|
17,637
|
|
|
|
3.63
|
%
|
|
$
|
18,324
|
|
|
|
3.17
|
%
|
Bank deposits
|
|
|
8,921
|
|
|
|
1.03
|
|
|
|
7,552
|
|
|
|
1.22
|
|
Other
(1)
|
|
|
729
|
|
|
|
.12
|
|
|
|
1,396
|
|
|
|
.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unsecured borrowings
|
|
|
27,287
|
|
|
|
2.69
|
|
|
|
27,272
|
|
|
|
2.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFELP Loan securitizations
|
|
|
90,391
|
|
|
|
.99
|
|
|
|
102,532
|
|
|
|
.97
|
|
Private Education Loan securitizations
|
|
|
18,664
|
|
|
|
2.02
|
|
|
|
19,712
|
|
|
|
2.06
|
|
FFELP Loan other facilities
|
|
|
9,264
|
|
|
|
.94
|
|
|
|
15,612
|
|
|
|
1.02
|
|
Private Education Loan other facilities
|
|
|
768
|
|
|
|
1.30
|
|
|
|
919
|
|
|
|
1.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total secured borrowings
|
|
|
119,087
|
|
|
|
1.15
|
|
|
|
138,775
|
|
|
|
1.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
146,374
|
|
|
|
1.44
|
%
|
|
$
|
166,047
|
|
|
|
1.35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings average balance and rate
|
|
$
|
146,374
|
|
|
|
1.44
|
%
|
|
$
|
166,047
|
|
|
|
1.35
|
%
|
Adjustment for GAAP accounting treatment
|
|
|
|
|
|
|
.03
|
|
|
|
|
|
|
|
.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis average balance and rate
|
|
$
|
146,374
|
|
|
|
1.47
|
%
|
|
$
|
166,047
|
|
|
|
1.39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Other primarily consists of the obligation to return cash collateral held related to derivative exposure.
|
Critical Accounting Policies and Estimates
Managements Discussion and Analysis of Financial Condition and Results of Operations addresses our consolidated financial statements, which have been prepared in accordance with GAAP. A discussion
of our critical accounting policies, which include allowance for loan losses, premium and discount amortization related to our loan portfolio, fair value measurement, transfers of financial assets and the VIE consolidation model, derivative
accounting and goodwill and intangible assets can be found in our 2013 Form 10-K. There were no significant changes to these critical accounting policies during the first three months of 2014.
80
The information and financial reports contained in this Quarterly Report on Form 10-Q do not
reflect the subsequent Spin-Off of Navient on April 30, 2014. Carved out audited consolidated financial statements on a stand-alone basis for each of the three years ended December 31, 2013, 2012 and 2011, as well as certain unaudited pro forma
condensed financial and statistical information of Sallie Mae and its subsidiaries effective March 31, 2014 are contained in the Companys Current Report on Form 8-K filed with the SEC on May 6, 2014.