株探米国株
日本語 英語
エドガーで原本を確認する
0001032033false00010320332024-01-242024-01-240001032033us-gaap:CommonClassAMember2024-01-242024-01-240001032033us-gaap:NoncumulativePreferredStockMember2024-01-242024-01-24

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (date of earliest event reported): January 24, 2024

SLM CORPORATION
(Exact name of registrant as specified in its charter)
Delaware
001-13251
52-2013874
(State or other jurisdiction of incorporation or organization)
(Commission File Number)
(I.R.S. Employer Identification No.)
300 Continental Drive
Newark,
Delaware
19713
(Address of principal executive offices)
(Zip Code)

Registrant's telephone number, including area code: (302) 451-0200
(Former name or former address, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common stock, par value $.20 per share SLM The NASDAQ Global Select Market
Floating Rate Non-Cumulative Preferred Stock, Series B, par value $.20 per share SLMBP The NASDAQ Global Select Market

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐




ITEM 2.02    RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On January 24, 2024, SLM Corporation issued a press release announcing its financial results for the quarter and year ended December 31, 2023. The press release is furnished as Exhibit 99.1 and incorporated by reference herein.
The press release at Exhibit 99.1 and incorporated by reference herein is being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section and shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or the Exchange Act, except as otherwise expressly stated in such filing.


ITEM 9.01    FINANCIAL STATEMENTS AND EXHIBITS.

(d) Exhibits
Exhibit
Number
Description
 99.1*
104 Cover Page Interactive Data File (formatted as Inline XBRL)
* Furnished herewith.









SIGNATURES

    Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

                        
SLM CORPORATION
Date: January 24, 2024 By: /s/ PETER M. GRAHAM
Peter M. Graham
Executive Vice President and Chief Financial Officer


                

                            
                    




EX-99.1 2 slm01242024ex991.htm EX-99.1 Document

Exhibit 99.1
smbla03a.jpg
News Release
For Immediate Release

SALLIE MAE REPORTS FOURTH-QUARTER AND FULL-YEAR 2023 FINANCIAL RESULTS

Fourth-Quarter GAAP Net Income Attributable to Common Stock of $164 Million, $0.72 Per Diluted Share; Full-Year 2023 GAAP Net Income Attributable to Common Stock of $564 Million, $2.41 Per Diluted Share
Full-Year 2023 Private Education Loan Originations of $6.4 Billion,
Up 7% From Year-Ago Period
Fourth-Quarter 2023 Private Education Loan Net Charge-offs of 2.43%,
Down From 3.15% in Year-Ago Period
Impacting Earnings Per Share for the Fourth-Quarter and Full-Year 2023 Was the Non-Cash Charge of $56 Million to Write Down the Nitro Trade Name and Trademarks
Board of Directors Approves New $650 Million Share Repurchase Program



NEWARK, Del., Jan. 24, 2024 - Sallie Mae (Nasdaq: SLM), formally SLM Corporation, today released fourth-quarter and full-year 2023 financial results. Highlights of those results are included in the attached supplement. Complete financial results are available at www.SallieMae.com/investors.

Sallie Mae will host an earnings conference call today, Jan. 24, 2024, at 5:30 p.m. ET. Executives will be on hand to discuss various highlights of the quarter and year and to answer questions related to Sallie Mae’s performance. A live audio webcast of the conference call and presentation slides may be accessed at www.SallieMae.com/investors and the hosting website. A replay of the webcast will be available via the company’s investor website approximately two hours after the call’s conclusion.



###


Sallie Mae (Nasdaq: SLM) believes education and life-long learning, in all forms, help people achieve great things. As the leader in private student lending, we provide financing and know-how to support access to college and offer products and resources to help customers make new goals and experiences, beyond college, happen. Learn more at SallieMae.com. Commonly known as Sallie Mae, SLM Corporation and its subsidiaries are not sponsored by or agencies of the United States of America.
Contacts:
Media
Rick Castellano, 302-451-2541, rick.castellano@SallieMae.com

Investors
Melissa Bronaugh, 571-526-2455, melissa.bronaugh@SallieMae.com



smbla03a.jpg
Sallie Mae Reports Fourth-Quarter and Full-Year 2023 Financial Results

Fourth-Quarter GAAP Net Income Attributable to Common Stock of $164 Million, $0.72 Per Diluted Share; Full-Year 2023 GAAP Net Income Attributable to Common Stock
of $564 Million, $2.41 Per Diluted Share
Full-Year 2023 Private Education Loan Originations of $6.4 Billion, Up 7% From Year-Ago Period
Fourth-Quarter 2023 Private Education Loan Net Charge-offs of 2.43%,
Down From 3.15% in Year-Ago Period
Impacting Earnings Per Share for the Fourth-Quarter and Full-Year 2023 Was the Non-Cash Charge of $56 Million to Write Down the Nitro Trade Name and Trademarks
Board of Directors Approves New $650 Million Share Repurchase Program

“We continue to execute on our strategic priorities while delivering strong results. We meaningfully grew originations in 2023 and full-year credit performance was in line with our expectations. We also remain committed to shareholder return in 2024. All of which, we believe, aligns with our evolved investment thesis, and positions us well for future success.”
Jonathan Witter, CEO, Sallie Mae

Fourth-Quarter 2023 Highlights vs. Fourth-Quarter 2022 Highlights

Core Business Strategy Results:
•GAAP net income of $168 million, up 319%.
•Net interest income of $386 million, up 1%.
•Net interest margin of 5.37%, unchanged from the year-ago period.
•Private education loan originations of $839 million, up 2%.
•Average private education loans outstanding of $21.1 billion, up 4%.
•Private education loan provisions for credit losses, including amounts for unfunded commitments, was $16 million, compared with a provision of $297 million.
•Private education loans held-for-investment delinquencies as a percentage of private education loans held-for-investment in repayment were 3.90%, up from 3.77%.
•Private education loans held-for-investment net charge-offs as a percentage of average private education loans held-for-investment in repayment (annualized) were 2.43%, down from 3.15%.
•Total operating expenses of $143 million, up from $138 million.


Progress on our Balance Sheet and Capital Allocation:
•Repurchased 6 million shares of common stock under share repurchase program in the fourth quarter of 2023, compared with 10 million shares of common stock repurchased in the year-ago period.
•Paid fourth-quarter common stock dividend of $0.11 per share, unchanged from the fourth quarter of 2022.




Investor Contact:
Melissa Bronaugh, 571-526-2455
melissa.bronaugh@SallieMae.com
Media Contact:
Rick Castellano, 302-451-2541
rick.castellano@SallieMae.com





The following are significant items or events that occurred in the fourth quarter of 2023 or early in the first quarter of 2024:
Provisions for Credit Losses and Credit Performance
    Provision for credit losses in the fourth quarter of 2023 was $16 million, compared with $297 million in the year-ago quarter. The net decrease in the provision for credit losses was driven by a number of factors, including a $69 million negative provision recorded as a result of the $1.1 billion private education loan sale during the fourth quarter of 2023, which was offset by new loan commitments, net of expired commitments, slower prepayment rates, management overlays, and changes in economic outlook. In the year-ago period, the provision for credit losses was primarily affected by new loan commitments, slower prepayment speeds, model changes, environmental factors, expectation of higher future losses related to the previously announced credit administration practices changes, and previously disclosed staffing and operational issues.

Private education loans held-for-investment net charge-offs were $93 million for the quarter ended December 31, 2023, down from $116 million in the year-ago period. Private education loans held-for-investment net charge-offs as a percentage of average private education loans held-for-investment in repayment (annualized) were 2.43% for the quarter ended December 31, 2023, down from 3.15% for the year-ago period.

Progress on Balance Sheet and Capital Allocation
    Loan Sales

In the fourth quarter of 2023, the company recognized a gain of $36 million from the sale of approximately $1.1 billion of its private education loans, including approximately $970 million in principal and approximately $82 million in capitalized interest, to an unaffiliated third party. The transaction qualified for sale treatment and removed the balance of the loans from the company’s balance sheet on the settlement date. The company will continue to service these loans pursuant to the terms of the applicable transaction documents.

Share Repurchases
   
In the fourth quarter of 2023, the company repurchased 6 million shares of its common stock at a total cost of $92 million, or an average purchase price of $15.43 per share, under a Rule 10b5-1 trading plan authorized under its share repurchase program.

From Jan. 1, 2020 through Dec. 31, 2023, the company repurchased 209 million shares of common stock under its repurchase programs, which represents a 50% reduction in the total number of shares outstanding on Jan. 1, 2020. The full-year 2023 repurchases were 22 million shares at an average purchase price of $15.64 per share, which is a 9% decrease in shares outstanding since the beginning of 2023. There was $236 million of capacity remaining under the 2022 Share Repurchase Program at Dec. 31, 2023.

2024 Share Repurchase Program*
   The company has been authorized to repurchase up to $650 million in common stock under a new share
repurchase program (the “2024 Share Repurchase Program”), which becomes effective on Jan. 26, 2024 and expires on Feb. 6, 2026. Any capacity remaining unused under the company’s 2022 Share Repurchase Program on Jan. 25, 2024 will expire on that date pursuant to the terms of the 2022 Share Repurchase Program. Under the 2024 Share Repurchase Program, repurchases may occur from time to time and through a variety of methods, including open market repurchases, repurchases effected through Rule 10b5-1 trading plans, negotiated block purchases, accelerated share repurchase programs, tender offers, or other similar transactions. The timing and volume of any repurchases will be subject to
market conditions, and there can be no guarantee that the company will repurchase up to the limit of the 2024 Share Repurchase Program or at all.

Impairment of Acquired Intangible Assets
  In connection with a decision to discontinue the use of the Nitro trade name and trademarks, the company recorded a non-cash pre-tax charge of $56 million. These intangible assets had a 10-year useful life that would have increased annual expenses going forward by approximately $7 million per year until 2031. As the company has integrated Nitro and begun to test its programs and strategies under the Sallie and Sallie Mae brands, it has seen performance meaningfully better using Sallie and Sallie Mae names and platforms. The company believes that continuing to build on the Sallie and Sallie Mae platforms will accelerate growth.




2



The following provides guidance on the company’s expected performance in 2024.

Guidance*
   For 2024, the company expects the following:
•Full-year diluted Non-GAAP “Core Earnings” per common share of $2.60 - $2.70.**
•Full-year Private Education Loan originations year-over-year growth of 7% - 8%.
•Full-year total loan portfolio net charge-offs of $340 million - $370 million, or 2.2% - 2.4% of average loans in repayment.
•Full-year non-interest expenses of $635 million - $655 million.

* See page 6 for a cautionary note regarding forward-looking statements.
** See Non-GAAP “Core Earnings” to GAAP Reconciliation on page 10 for a description of non-GAAP “Core Earnings”. GAAP net income attributable to SLM Corporation common stock is the most directly comparable GAAP measure. However, this GAAP measure is not accessible on a forward-looking basis because the company is unable to estimate the net impact of derivative accounting and the associated net tax expense (benefit) for future periods.


















































3



Quarterly and Full-Year
 Financial Highlights

Q4 2023 Q3 2023 Q4 2022 2023 2022
Income Statement ($ millions)
Total interest income $669 $652 $584 $2,592 $2,032
Total interest expense 283 268 202 1,030 543
Net interest income 386 385 381 1,562 1,489
Less: provisions for credit losses 16 198 297 345 633
Total non-interest income (loss) 57 24 (41) 247 335
Total non-interest expenses 202 170 140 685 559
Income tax expense (benefit) 57 11 (19) 197 162
Net income (loss) 168 29 (77) 581 469
Preferred stock dividends 5 5 3 18 9
Net income (loss) attributable to common stock 164 25 (81) 564 460
Non-GAAP “Core Earnings” adjustments to GAAP(1)
Non-GAAP “Core Earnings” net income (loss) attributable to common stock(1)
$164 $25 $(81) $564 $460
Ending Balances ($ millions)
Private Education Loans held for investment, net $19,772 $20,348 $19,020 $19,772 $19,020
FFELP Loans held for investment, net 534 551 607 534 607
Deposits 21,653 21,551 21,448 21,653 21,448
-Brokered 10,275 10,376 9,877 10,275 9,877
-Retail and other 11,378 11,175 11,571 11,378 11,571
Key Performance Metrics
Net interest margin 5.37% 5.43% 5.37% 5.50% 5.31%
Yield - Total interest-earning assets 9.30% 9.21% 8.21% 9.13% 7.24%
Private Education Loans 11.02% 10.96% 10.12% 10.86% 9.14%
Cost of Funds 4.17% 4.00% 3.00% 3.85% 2.05%
Return on Assets (“ROA”)(2)
2.3% 0.4% (1.1)% 2.0% 1.6%
Non-GAAP “Core Earnings” ROA(3)
2.3% 0.4% (1.1)% 2.0% 1.6%
Return on Common Equity (“ROCE”)(4)
40.2% 6.3% (18.8)% 35.8% 25.4%
Non-GAAP “Core Earnings” ROCE(5)
40.2% 6.3% (18.8)% 35.8% 25.4%
Per Common Share
GAAP diluted earnings (loss) per common share $0.72 $0.11 $(0.33) $2.41 $1.76
Non-GAAP “Core Earnings” diluted earnings (loss) per common share(1)
$0.72 $0.11 $(0.33) $2.41 $1.76
Average common and common equivalent shares outstanding (millions) 227 229 245 234 262


4



Footnotes:

(1) Sallie Mae provides non-GAAP “Core Earnings” because it is one of several measures management uses to evaluate management performance and allocate corporate resources. The difference between non-GAAP “Core Earnings” and GAAP net income is driven by mark-to-fair value unrealized gains and losses on derivative contracts recognized in GAAP, but not in non-GAAP “Core Earnings” results. See the Non-GAAP “Core Earnings” to GAAP Reconciliation in this press release for a full reconciliation of GAAP and non-GAAP “Core Earnings.” Non-GAAP “Core Earnings” exclude periodic unrealized gains and losses caused by the mark-to-fair value valuations on derivatives that do not qualify for hedge accounting treatment under GAAP, but include current period accruals on the derivative instruments. Under GAAP, for our derivatives held to maturity, the cumulative net unrealized gain or loss over the life of the contract will be equal to $0. Management believes the company’s derivatives are effective economic hedges, and, as such, they are a critical element of the company’s interest rate risk management strategy. Our non-GAAP “Core Earnings” are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies.

(2) We calculate and report our Return on Assets (“ROA”) as the ratio of (a) GAAP net income (loss) numerator (annualized) to (b) the GAAP total average assets denominator.

(3) We calculate and report our non-GAAP “Core Earnings” Return on Assets (“Non-GAAP Core Earnings ROA”) as the ratio of (a) non-GAAP “Core Earnings” net income (loss) numerator (annualized) to (b) the GAAP total average assets denominator.

(4) We calculate and report our Return on Common Equity (“ROCE”) as the ratio of (a) GAAP net income (loss) attributable to common stock numerator (annualized) to (b) the net denominator, which consists of GAAP total average equity less total average preferred stock.

(5) We calculate and report our non-GAAP “Core Earnings” Return on Common Equity (“Non-GAAP Core Earnings ROCE”) as the ratio of (a) non-GAAP “Core Earnings” net income (loss) attributable to common stock numerator (annualized) to (b) the net denominator, which consists of GAAP total average equity less total average preferred stock.










***



























5




This press release contains “forward-looking statements” and information based on management’s current expectations as of the date of this release. 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. This includes, but is not limited to: statements regarding future developments surrounding COVID-19 or any other pandemic, including, without limitation, statements regarding the potential impact of COVID-19 or any other pandemic on the company’s business, results of operations, financial condition, and/or cash flows; the company’s expectation and ability to pay a quarterly cash dividend on its common stock in the future, subject to the determination by the company’s Board of Directors, and based on an evaluation of the company’s earnings, financial condition and requirements, business conditions, capital allocation determinations, and other factors, risks, and uncertainties; the company’s 2024 guidance; the company’s three-year horizon outlook; the company’s expectation and ability to execute loan sales and share repurchases; the company’s projections regarding originations, net charge-offs, non-interest expenses, earnings, balance sheet position, and other metrics; any estimates related to accounting standard changes; and any estimates related to the impact of credit administration practices changes, including the results of simulations or other behavioral observations. 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 the company’s Annual Report on Form 10-K for the year ended Dec. 31, 2022 (filed with the Securities and Exchange Commission (“SEC”) on Feb. 23, 2023) and subsequent filings with the SEC; the societal, business, and legislative/regulatory impact of pandemics and other public heath crises; increases in financing costs; limits on liquidity; increases in costs associated with compliance with laws and regulations; failure to comply with consumer protection, banking, and other laws; changes in accounting standards and the impact of related changes in significant accounting estimates, including any regarding the measurement of our allowance for credit losses and the related provision expense; any adverse outcomes in any significant litigation to which the company is a party; credit risk associated with the company’s exposure to third parties, including counterparties to the company’s derivative transactions; and changes in the terms of education 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; cybersecurity incidents, cyberattacks, and other failures or breaches of our operating systems or infrastructure, including those of third-party vendors; damage to our reputation; risks associated with restructuring initiatives, including failures to successfully implement cost-cutting programs and the adverse effects of such initiatives on our business; 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; changes in banking rules and regulations, including increased capital requirements; 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; rates of prepayments on the loans that we own; changes in general economic conditions and our ability to successfully effectuate any acquisitions; and other strategic initiatives. The preparation of our consolidated financial statements also requires us 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 release are qualified by these cautionary statements and are made only as of the date of this release. We do not undertake any obligation to update or revise these forward-looking statements to conform such statements to actual results or changes in our expectations.


























6



SLM CORPORATION
CONSOLIDATED BALANCE SHEETS (Unaudited)
As of December 31,
(dollars in thousands, except share and per share amounts)
2023 2022
Assets
Cash and cash equivalents $ 4,149,838  $ 4,616,117 
Investments:
Trading investments at fair value (cost of $43,412 and $47,554, respectively )
54,481  55,903 
Available-for-sale investments at fair value (cost of $2,563,984 and $2,554,332, respectively)
2,411,622  2,342,089 
Other investments 91,567  94,716 
Total investments 2,557,670  2,492,708 
Loans held for investment (net of allowance for losses of $1,339,772 and $1,357,075, respectively)
20,306,357  19,626,868 
Loans held for sale —  29,448 
Restricted cash 149,669  156,719 
Other interest-earning assets 9,229  11,162 
Accrued interest receivable 1,379,904  1,202,059 
Premises and equipment, net 129,501  140,728 
Goodwill and acquired intangible assets, net 68,711  118,273 
Income taxes receivable, net 366,247  380,058 
Tax indemnification receivable —  2,816 
Other assets 52,342  34,073 
Total assets $ 29,169,468  $ 28,811,029 
Liabilities
Deposits $ 21,653,188  $ 21,448,071 
Long-term borrowings 5,227,512  5,235,114 
Other liabilities 407,971  400,874 
Total liabilities 27,288,671  27,084,059 
Commitments and contingencies
Equity
Preferred stock, par value $0.20 per share, 20 million shares authorized:
Series B: 2.5 million and 2.5 million shares issued, respectively, at stated value of $100 per share
251,070  251,070 
Common stock, par value $0.20 per share, 1.125 billion shares authorized: 438.2 million and 435.1 million shares issued, respectively
87,647  87,025 
Additional paid-in capital 1,148,689  1,109,072 
Accumulated other comprehensive loss (net of tax benefit of $(24,176) and $(30,160), respectively)
(75,104) (93,870)
Retained earnings 3,624,859  3,163,640 
Total SLM Corporation stockholders’ equity before treasury stock 5,037,161  4,516,937 
Less: Common stock held in treasury at cost: 217.9 million and 194.4 million shares, respectively
(3,156,364) (2,789,967)
Total equity 1,880,797  1,726,970 
Total liabilities and equity $ 29,169,468  $ 28,811,029 
 


7





 
SLM CORPORATION
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
Quarters Ended Years Ended
  December 31, December 31,
(Dollars in thousands, except per share amounts) 2023 2022 2023 2022
Interest income:
Loans $ 595,537  $ 527,143  $ 2,327,743  $ 1,914,554 
Investments 14,174  11,052  50,810  35,304 
Cash and cash equivalents 58,839  45,405  213,750  81,722 
Total interest income 668,550  583,600  2,592,303  2,031,580 
Interest expense:
Deposits 223,206  153,441  808,065  368,914 
Interest expense on short-term borrowings 3,608  3,054  13,501  11,956 
Interest expense on long-term borrowings 55,850  45,674  208,524  161,929 
Total interest expense 282,664  202,169  1,030,090  542,799 
Net interest income 385,886  381,431  1,562,213  1,488,781 
Less: provisions for credit losses 15,599  297,260  345,463  633,453 
Net interest income after provisions for credit losses 370,287  84,171  1,216,750  855,328 
Non-interest income (loss):
Gains on sales of loans, net 35,550  2,894  160,290  327,750 
Gains (losses) on securities, net 690  (58,245) 2,678  (60,267)
Losses on derivatives and hedging activities, net —  —  —  (5)
Other income 20,873  14,708  84,148  67,160 
Total non-interest income (loss) 57,113  (40,643) 247,116  334,638 
Non-interest expenses:
Operating expenses:
Compensation and benefits 77,095  67,359  326,554  270,354 
FDIC assessment fees 12,103  9,438  45,766  20,939 
Other operating expenses 53,903  60,965  246,886  260,169 
Total operating expenses 143,101  137,762  619,206  551,462 
Acquired intangible assets impairment and amortization expense 59,013  2,301  66,364  7,779 
Total non-interest expenses 202,114  140,063  685,570  559,241 
Income (loss) before income tax expense (benefit) 225,286  (96,535) 778,296  630,725 
Income tax expense (benefit) 56,843  (19,492) 196,905  161,711 
Net income (loss) 168,443  (77,043) 581,391  469,014 
Preferred stock dividends 4,726  3,466  17,705  9,029 
Net income (loss) attributable to SLM Corporation common stock $ 163,717  $ (80,509) $ 563,686  $ 459,985 
Basic earnings (loss) per common share $ 0.73  $ (0.33) $ 2.44  $ 1.78 
Average common shares outstanding 223,224  244,615  231,411  258,439 
Diluted earnings (loss) per common share $ 0.72  $ (0.33) $ 2.41  $ 1.76 
Average common and common equivalent shares outstanding 226,552  244,615  234,063  261,503 
Declared dividends per common share $ 0.11  $ 0.11  $ 0.44  $ 0.44 

8




SLM CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE
INCOME (LOSS) (Unaudited)
Quarters Ended Years Ended
December 31, December 31,
(Dollars in thousands) 2023 2022 2023 2022
Net income (loss) $ 168,443  $ (77,043) $ 581,391  $ 469,014 
Other comprehensive income (loss):
Unrealized gains (losses) on investments 55,847  3,773  59,205  (194,157)
Unrealized gains (losses) on cash flow hedges (21,266) (4,517) (34,457) 93,731 
Total unrealized gains (losses) 34,581  (744) 24,748  (100,426)
Income tax (expense) benefit (8,370) 351  (5,982) 24,453 
Other comprehensive income (loss), net of tax (expense) benefit 26,211  (393) 18,766  (75,973)
Total comprehensive income (loss) $ 194,654  $ (77,436) $ 600,157  $ 393,041 

9



Non-GAAP “Core Earnings” to GAAP Reconciliation
The following table reflects adjustments associated with our derivative activities.
Quarters Ended Years Ended
December 31, December 31,
(Dollars in thousands, except per share amounts) 2023 2022 2023 2022
Non-GAAP “Core Earnings” adjustments to GAAP:
GAAP net income (loss) $ 168,443  $ (77,043) $ 581,391  $ 469,014 
Preferred stock dividends 4,726  3,466  17,705  9,029 
GAAP net income (loss) attributable to SLM Corporation common stock $ 163,717  $ (80,509) $ 563,686  $ 459,985 
Adjustments:
Net impact of derivative accounting(1)
—  —  —  248 
Net tax expense(2)
—  —  —  60 
Total non-GAAP “Core Earnings” adjustments to GAAP —  —  —  188 
Non-GAAP “Core Earnings” (loss) attributable to SLM Corporation common stock $ 163,717  $ (80,509) $ 563,686  $ 460,173 
GAAP diluted earnings (loss) per common share $ 0.72  $ (0.33) $ 2.41  $ 1.76 
Derivative adjustments, net of tax —  —  —  — 
Non-GAAP “Core Earnings” diluted earnings (loss) per common share $ 0.72  $ (0.33) $ 2.41  $ 1.76 
(1) Derivative Accounting: Non-GAAP “Core Earnings” exclude periodic unrealized gains and losses caused by the mark-to-fair value valuations on derivatives that do not qualify for hedge accounting treatment under GAAP, but include current period accruals on the derivative instruments. Under GAAP, for our derivatives held to maturity, the cumulative net unrealized gain or loss over the life of the contract will equal $0.

(2) Non-GAAP “Core Earnings” tax rate is based on the effective tax rate at Sallie Mae Bank, where the derivative instruments are held.




















10


Average Balance Sheets
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.  
        
  Quarters Ended December 31, Years Ended December 31,
  2023 2022 2023 2022
(Dollars in thousands) Balance Rate Balance Rate Balance Rate Balance Rate
Average Assets        
Private Education Loans $ 21,060,947  11.02  % $ 20,254,373  10.12  % $ 21,039,701  10.86  % $ 20,576,737  9.14  %
FFELP Loans 546,892  7.46  628,187  6.03  574,218  7.19  662,194  4.62 
Credit Cards —  —  29,521  7.54  11,096  14.02  28,547  5.10 
Taxable securities 2,556,037  2.20  2,380,810  1.84  2,543,586  2.00  2,509,215  1.41 
Cash and other short-term investments 4,351,285  5.38  4,898,994  3.69  4,215,164  5.09  4,284,442  1.93 
Total interest-earning assets 28,515,161  9.30  % 28,191,885  8.21  % 28,383,765  9.13  % 28,061,135  7.24  %
Non-interest-earning assets 390,422  629,678  301,749  605,447 
Total assets $ 28,905,583  $ 28,821,563  $ 28,685,514  $ 28,666,582 
 
Average Liabilities and Equity
Brokered deposits $ 10,286,204  3.68  % $ 10,044,571  2.75  % $ 9,803,802  3.29  % $ 9,871,787  1.95  %
Retail and other deposits 11,222,652  4.76  11,293,695  3.10  11,605,215  4.40  11,109,675  1.65 
Other interest-bearing liabilities(1)
5,407,513  3.85  5,420,742  3.24  5,366,365  3.66  5,517,489  3.03 
Total interest-bearing liabilities 26,916,369  4.17  % 26,759,008  3.00  % 26,775,382  3.85  % 26,498,951  2.05  %
Non-interest-bearing liabilities 121,754  111,315  83,895  107,611 
Equity 1,867,460  1,951,240  1,826,237  2,060,020 
Total liabilities and equity $ 28,905,583  $ 28,821,563  $ 28,685,514  $ 28,666,582 
 
Net interest margin 5.37  % 5.37  % 5.50  % 5.31  %



(1)     Includes the average balance of our unsecured borrowings, as well as secured borrowings and amortization expense of transaction costs related to our term asset-backed securitizations and our Secured Borrowing Facility.

11



Earnings (Loss) per Common Share
Basic earnings (loss) 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.

Quarters Ended Years Ended
  December 31, December 31,
(In thousands, except per share data) 2023 2022 2023 2022
Numerator:
Net income (loss) $ 168,443  $ (77,043) $ 581,391  $ 469,014 
Preferred stock dividends 4,726  3,466  17,705  9,029 
Net income (loss) attributable to SLM Corporation common stock $ 163,717  $ (80,509) $ 563,686  $ 459,985 
Denominator:
Weighted average shares used to compute basic EPS 223,224  244,615  231,411  258,439 
Effect of dilutive securities:
Dilutive effect of stock options, restricted stock, restricted stock units, performance stock units and Employee Stock Purchase Plan (“ESPP”) (1)(2)
3,328  —  2,652  3,064 
Weighted average shares used to compute diluted EPS 226,552  244,615  234,063  261,503 
Basic earnings (loss) per common share $ 0.73  $ (0.33) $ 2.44  $ 1.78 
Diluted earnings (loss) per common share $ 0.72  $ (0.33) $ 2.41  $ 1.76 

    

(1)     Includes the potential dilutive effect of additional common shares that are issuable upon exercise of outstanding stock options, restricted stock, restricted stock units, performance stock units and the outstanding commitment to issue shares under the ESPP, determined by the treasury stock method.
(2)  For the quarter and year ended December 31, 2023, securities covering approximately 1 million and 1 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive. For the quarter and year ended December 31, 2022, securities covering approximately 5 million and 1 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.

12


Allowance for Credit Losses Metrics
Quarter Ended December 31, 2023
(dollars in thousands)
FFELP 
Loans
Private
Education
Loans
Total
Allowance for Credit Losses
Beginning balance $ 4,816  $ 1,411,232  $ 1,416,048 
Transfer from unfunded commitment liability(1)
—  41,849  41,849 
Provisions:
Provision for current period (1) 43,488  43,487 
Loan sale reduction to provision —  (68,852) (68,852)
Total provisions(2)
(1) (25,364) (25,365)
Net charge-offs:
Charge-offs (148) (105,595) (105,743)
Recoveries —  12,983  12,983 
Net charge-offs (148) (92,612) (92,760)
Ending Balance $ 4,667  $ 1,335,105  $ 1,339,772 
Allowance:
Ending balance: individually evaluated for impairment $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ 4,667  $ 1,335,105  $ 1,339,772 
Loans:
Ending balance: individually evaluated for impairment $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ 537,401  $ 21,025,844  $ 21,563,245 
Accrued interest to be capitalized:
Ending balance: individually evaluated for impairment $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ —  $ 1,203,357  $ 1,203,357 
Net charge-offs as a percentage of average loans in repayment (annualized)(3)
0.14  % 2.43  %
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized(5)
0.87  % 6.01  %
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment(3)(5)
1.15  % 8.43  %
Allowance coverage of net charge-offs (annualized) 7.88  3.60 
Ending total loans, gross $ 537,401  $ 21,025,844 
Average loans in repayment(3)
$ 410,698  $ 15,240,331 
Ending loans in repayment(3)
$ 406,568  $ 15,409,814 
Accrued interest to be capitalized on loans in repayment(4)
$ —  $ 435,807 

(1)  See “Unfunded Loan Commitments” on page 17 for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.
(2) Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
Consolidated Statements of Income
Provisions for Credit Losses Reconciliation
Quarter Ended December 31, 2023 (dollars in thousands)
Private Education Loan provisions for credit losses:
Provisions for loan losses $ (25,364)
Provisions for unfunded loan commitments 40,964 
Total Private Education Loan provisions for credit losses 15,600 
Other impacts to the provisions for credit losses:
FFELP Loans (1)
Total (1)
Provisions for credit losses reported in consolidated statements of income $ 15,599 
(3) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
(4) Accrued interest to be capitalized on loans in repayment includes interest on loans that are in repayment but have not yet entered into full principal and interest repayment status after any applicable grace period (but, for purposes of the table, does not include interest on those loans while they are in forbearance).
(5) Accrued interest to be capitalized on Private Education Loans only.
13


Quarter Ended December 31, 2022
(dollars in thousands)
FFELP
Loans
Private Education
Loans
Credit
Cards
Total
Allowance for Credit Losses
Beginning balance $ 3,811  $ 1,190,427  $ —  $ 1,194,238 
Transfer from unfunded commitment liability(1)
—  40,719  —  40,719 
Provisions:
Provision for current period (130) 241,781  666  242,317 
Loan sale reduction to provision —  (2,906) —  (2,906)
Total provisions(2)
(130) 238,875  666  239,411 
Net charge-offs:
Charge-offs (237) (127,717) (666) (128,620)
Recoveries —  11,327  —  11,327 
Net charge-offs (237) (116,390) (666) (117,293)
Ending Balance $ 3,444  $ 1,353,631  $ —  $ 1,357,075 
Allowance:
Ending balance: individually evaluated for impairment $ —  $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ 3,444  $ 1,353,631  $ —  $ 1,357,075 
Loans:
Ending balance: individually evaluated for impairment $ —  $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ 609,050  $ 20,303,688  $ —  $ 20,912,738 
Accrued interest to be capitalized:
Ending balance: individually evaluated for impairment $ —  $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ —  $ 936,837  $ —  $ 936,837 
Net charge-offs as a percentage of average loans in repayment (annualized)(3)
0.20  % 3.15  % —  %
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized(5)
0.57  % 6.37  % —  %
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment(3)(5)
0.76  % 8.76  % —  %
Allowance coverage of net charge-offs (annualized) 3.63  2.91  — 
Ending total loans, gross $ 609,050  $ 20,303,688  $ — 
Average loans in repayment(3)
$ 472,495  $ 14,788,127  $ — 
Ending loans in repayment(3)
$ 453,915  $ 15,129,550  $ — 
Accrued interest to be capitalized on loans in repayment(4)
$ —  $ 324,384  $ — 

(1)     See “Unfunded Loan Commitments” on page 17 for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.
(2)     Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.

Consolidated Statements of Income
Provisions for Credit Losses Reconciliation
Quarter Ended December 31, 2022 (dollars in thousands)
Private Education Loan provisions for credit losses:
Provisions for loan losses $ 238,875 
Provisions for unfunded loan commitments 57,849 
Total Private Education Loan provisions for credit losses 296,724 
Other impacts to the provisions for credit losses:
FFELP Loans (130)
Credit Cards 666 
Total 536 
Provisions for credit losses reported in consolidated statements of income $ 297,260 
(3)     Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
(4) Accrued interest to be capitalized on loans in repayment includes interest on loans that are in repayment but have not yet entered into full principal and interest repayment status after any applicable grace period (but, for purposes of the table, does not include interest on those loans while they are in forbearance).
(5) Accrued interest to be capitalized on Private Education Loans only.


14



Year Ended December 31, 2023
(dollars in thousands)
FFELP
Loans
Private
Education
Loans
Total
Allowance for Credit Losses
Beginning balance $ 3,444  $ 1,353,631  $ 1,357,075 
Transfer from unfunded commitment liability(1)
—  320,237  320,237 
Provisions:
Provision for current period 2,224  240,347  242,571 
Loan sale reduction to provision —  (205,383) (205,383)
Total provisions(2)
2,224  34,964  37,188 
Net charge-offs:
Charge-offs (1,001) (420,095) (421,096)
Recoveries —  46,368  46,368 
Net charge-offs (1,001) (373,727) (374,728)
Ending Balance $ 4,667  $ 1,335,105  $ 1,339,772 
Allowance:
Ending balance: individually evaluated for impairment $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ 4,667  $ 1,335,105  $ 1,339,772 
Loans:
Ending balance: individually evaluated for impairment $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ 537,401  $ 21,025,844  $ 21,563,245 
Accrued interest to be capitalized:
Ending balance: individually evaluated for impairment $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ —  $ 1,203,357  $ 1,203,357 
Net charge-offs as a percentage of average loans in repayment(3)
0.23  % 2.44  %
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized(5)
0.87  % 6.01  %
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment(3)(5)
1.15  % 8.43  %
Allowance coverage of net charge-offs 4.66  3.57 
Ending total loans, gross $ 537,401  $ 21,025,844 
Average loans in repayment(3)
$ 433,225  $ 15,310,934 
Ending loans in repayment(3)
$ 406,568  $ 15,409,814 
Accrued interest to be capitalized on loans in repayment(4)
$ —  $ 435,807 
(1) See “Unfunded Loan Commitments” on page 17 for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.
(2) Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
Consolidated Statements of Income
Provisions for Credit Losses Reconciliation
Year Ended December 31, 2023 (dollars in thousands)
Private Education Loan provisions for credit losses:
Provisions for loan losses $ 34,964 
Provisions for unfunded loan commitments 308,275 
Total Private Education Loan provisions for credit losses 343,239 
Other impacts to the provisions for credit losses:
FFELP Loans 2,224 
Total 2,224 
Provisions for credit losses reported in consolidated statements of income $ 345,463 
(3) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
(4) Accrued interest to be capitalized on loans in repayment includes interest on loans that are in repayment but have not yet entered into full principal and interest repayment status after any applicable grace period (but, for purposes of the table, does not include interest on those loans while they are in forbearance).
(5) Accrued interest to be capitalized on Private Education Loans only.
15


Year Ended December 31, 2022
(dollars in thousands)
FFELP
Loans
Private
Education
Loans
Credit
Cards
Total
Allowance for Credit Losses
Beginning balance $ 4,077  $ 1,158,977  $ 2,281  $ 1,165,335 
Transfer from unfunded commitment liability(1)
—  344,310  —  344,310 
Provisions:
Provision for current period (20) 410,254  3,301  413,535 
Loan sale reduction to provision —  (174,231) —  (174,231)
Loans transferred to held-for-sale —  —  (2,372) (2,372)
Total provisions(2)
(20) 236,023  929  236,932 
Net charge-offs:
Charge-offs (613) (427,416) (3,215) (431,244)
Recoveries —  41,737  41,742 
Net charge-offs (613) (385,679) (3,210) (389,502)
Ending Balance $ 3,444  $ 1,353,631  $ —  $ 1,357,075 
Allowance:
Ending balance: individually evaluated for impairment $ —  $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ 3,444  $ 1,353,631  $ —  $ 1,357,075 
Loans:
Ending balance: individually evaluated for impairment $ —  $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ 609,050  $ 20,303,688  $ —  $ 20,912,738 
Accrued interest to be capitalized:
Ending balance: individually evaluated for impairment $ —  $ —  $ —  $ — 
Ending balance: collectively evaluated for impairment $ —  $ 936,837  $ —  $ 936,837 
Net charge-offs as a percentage of average loans in repayment(3)
0.12  % 2.55  % —  %
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized(5)
0.57  % 6.37  % —  %
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment(3)(5)
0.76  % 8.76  % —  %
Allowance coverage of net charge-offs 5.62  3.51  — 
Ending total loans, gross $ 609,050  $ 20,303,688  $ — 
Average loans in repayment(3)
$ 517,139  $ 15,103,123  $ — 
Ending loans in repayment(3)
$ 453,915  $ 15,129,550  $ — 
Accrued interest to be capitalized on loans in repayment(4)
$ —  $ 324,384  $ — 
(1) See “Unfunded Loan Commitments” on page 17 for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.
(2) Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
Consolidated Statements of Income
Provisions for Credit Losses Reconciliation
Year Ended December 31, 2022 (dollars in thousands)
Private Education Loan provisions for credit losses:
Provisions for loan losses $ 236,023 
Provisions for unfunded loan commitments 396,521 
Total Private Education Loan provisions for credit losses 632,544 
Other impacts to the provisions for credit losses:
FFELP Loans (20)
Credit Cards 929 
Total 909 
Provisions for credit losses reported in consolidated statements of income $ 633,453 
(3) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
(4) Accrued interest to be capitalized on loans in repayment includes interest on loans that are in repayment but have not yet entered into full principal and interest repayment status after any applicable grace period (but, for purposes of the table, does not include interest on those loans while they are in forbearance).
(5) Accrued interest to be capitalized on Private Education Loans only.
16




Unfunded Loan Commitments
2023 2022
Quarters Ended December 31,
(dollars in thousands)
Allowance Unfunded Commitments Allowance Unfunded Commitments
Beginning Balance $ 113,847  $ 2,369,887  $ 107,794  $ 2,216,926 
Provisions/New commitments - net(1)
40,964  690,385  57,849  596,676 
Transfer - funded loans(2)
(41,849) (839,195) (40,719) (817,794)
Ending Balance $ 112,962  $ 2,221,077  $ 124,924  $ 1,995,808 
2023 2022
Years Ended December 31,
(dollars in thousands)
Allowance Unfunded Commitments Allowance Unfunded Commitments
Beginning Balance $ 124,924  $ 1,995,808  $ 72,713  $ 1,776,976 
Provisions/New commitments - net(1)
308,275  6,602,803  396,521  6,180,805 
Transfer - funded loans(2)
(320,237) (6,377,534) (344,310) (5,961,973)
Ending Balance $ 112,962  $ 2,221,077  $ 124,924  $ 1,995,808 


(1) Net of expirations of commitments unused. Also includes incremental provision for new commitments and changes to provision for existing commitments.
(2) When a loan commitment is funded, its related liability for credit losses (which originally was recorded as a provision for unfunded loan commitments) is transferred to the allowance for credit losses.



17


Private Education Loans Held for Investment - Key Credit Quality Indicators

    
Private Education Loans Held for Investment
As of December 31,
(dollars in thousands)
Credit Quality Indicators
2023 2022
Balance(1)
% of Balance
Balance(1)
% of Balance
Cosigners:
With cosigner $ 18,291,994  87  % $ 17,689,003  87  %
Without cosigner 2,733,850  13  2,614,685  13 
Total $ 21,025,844  100  % $ 20,303,688  100  %
FICO at Original Approval(2):
Less than 670 $ 1,640,463  % $ 1,553,602  %
670-699 3,122,407  15  3,038,659  15 
700-749 6,749,628  32  6,591,619  32 
Greater than or equal to 750 9,513,346  45  9,119,808  45 
Total $ 21,025,844  100  % $ 20,303,688  100  %
FICO-Refreshed(2)(3):
Less than 670 $ 2,738,066  13  % $ 2,363,090  12  %
670-699 2,589,805  12  2,437,243  12 
700-749 5,965,882  28  5,915,687  29 
Greater than or equal to 750 9,732,091  47  9,587,668  47 
Total $ 21,025,844  100  % $ 20,303,688  100  %
Seasoning(4):
1-12 payments $ 4,482,002  21  % $ 4,460,121  22  %
13-24 payments 3,696,870  18  3,550,854  18 
25-36 payments 2,305,944  11  2,239,312  11 
37-48 payments 1,557,809  1,684,452 
More than 48 payments 3,691,228  18  3,473,896  17 
Not yet in repayment 5,291,991  25  4,895,053  24 
Total $ 21,025,844  100  % $ 20,303,688  100  %

(1)Balance represents gross Private Education Loans held for investment.
(2)Represents the higher credit score of the cosigner or the borrower.
(3)Represents the FICO score updated as of the respective fourth-quarter.
(4)Number of months in active repayment (whether interest only payment, fixed payment, or full principal and interest payment status) for which a scheduled payment was due.
18



Delinquencies - Private Education Loans Held for Investment

The following table provides information regarding the loan status of our Private Education Loans held for investment. Loans in repayment include loans making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but for purposes of the following table, do not include those loans while they are in forbearance).

Private Education Loans Held for Investment
As of December 31,
(dollars in thousands)
2023 2022
Balance % Balance %
Loans in-school/grace/deferment(1)
$ 5,291,991  $ 4,895,053 
Loans in forbearance(2)
324,039  279,085 
Loans in repayment and percentage of each status:
Loans current
14,809,271  96.1  % 14,559,347  96.2  %
Loans delinquent 30-59 days(3)
298,751  1.9  287,308  1.9 
Loans delinquent 60-89 days(3)
151,017  1.0  147,505  1.0 
Loans 90 days or greater past due(3)
150,775  1.0  135,390  0.9 
Total Private Education Loans in repayment 15,409,814  100.0  % 15,129,550  100.0  %
Total Private Education Loans, gross 21,025,844  20,303,688 
Private Education Loans deferred origination costs and unamortized premium/(discount) 81,554  69,656 
Total Private Education Loans 21,107,398  20,373,344 
Private Education Loans allowance for losses (1,335,105) (1,353,631)
Private Education Loans, net $ 19,772,293  $ 19,019,713 
Percentage of Private Education Loans in repayment 73.3  % 74.5  %
Delinquencies as a percentage of Private Education Loans in repayment 3.9  % 3.8  %
Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance 2.1  % 1.8  %
(1)Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not yet 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.










19




Summary of Our Loans Held for Investment Portfolio
Ending Loans Held for Investment Balances, net

As of December 31, 2023
(dollars in thousands)
Private
Education
Loans
FFELP
Loans
Total Loans
Held for
Investment
Total loan portfolio:      
In-school(1)
$ 3,997,092  $ 57  $ 3,997,149 
Grace, repayment and other(2)
17,028,752  537,344  17,566,096 
Total, gross 21,025,844  537,401  21,563,245 
Deferred origination costs and unamortized premium/(discount) 81,554  1,330  82,884 
Allowance for credit losses (1,335,105) (4,667) (1,339,772)
Total loans held for investment portfolio, net $ 19,772,293  $ 534,064  $ 20,306,357 
 
% of total 97  % % 100  %

As of December 31, 2022
(dollars in thousands)
Private
Education
Loans
FFELP
Loans
Total Loans
Held for
Investment
Total loan portfolio:      
In-school(1)
$ 3,659,323  $ 57  $ 3,659,380 
Grace, repayment and other(2)
16,644,365  608,993  17,253,358 
Total, gross 20,303,688  609,050  20,912,738 
Deferred origination costs and unamortized premium/(discount) 69,656  1,549  71,205 
Allowance for credit losses (1,353,631) (3,444) (1,357,075)
Total loans held for investment portfolio, net $ 19,019,713  $ 607,155  $ 19,626,868 
 
% of total 97  % % 100  %
(1)      Loans for customers still attending school and who are not yet required to make payments on the loans.

(2)     Includes loans in deferment or forbearance. Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
20



Average Loans Held for Investment Balances (net of unamortized premium/(discount))
Quarters Ended
December 31,
Years Ended
December 31,
(Dollars in thousands) 2023 2022 2023 2022
Private Education Loans $ 21,060,947  97  % $ 20,254,373  97  % $ 21,039,701  97  % $ 20,576,737  97  %
FFELP Loans 546,892  628,187  574,218  662,194 
Total portfolio $ 21,607,839  100  % $ 20,882,560  100  % $ 21,613,919  100  % $ 21,238,931  100  %


Loans Held for Investment, Net — Activity


Quarter Ended December 31, 2023
(dollars in thousands)
 Private
Education
Loans
FFELP
Loans
Total Loans
Held for
Investment, net
Beginning balance $ 20,348,308  $ 550,873  $ 20,899,181 
Acquisitions and originations:
Fixed-rate 814,414  —  814,414 
Variable-rate 37,661  —  37,661 
Total acquisitions and originations 852,075  —  852,075 
Capitalized interest and deferred origination cost premium amortization 258,362  5,712  264,074 
Sales
(973,671) —  (973,671)
Loan consolidations to third parties (244,233) (9,822) (254,055)
Allowance 76,126  149  76,275 
Repayments and other (544,674) (12,848) (557,522)
Ending balance $ 19,772,293  $ 534,064  $ 20,306,357 


Quarter Ended December 31, 2022
(dollars in thousands)
 Private
Education
Loans
FFELP
Loans
Total Loans
Held for
Investment, net
Beginning balance $ 18,980,852  $ 641,450  $ 19,622,302 
Acquisitions and originations:
Fixed-rate 660,899  —  660,899 
Variable-rate 166,107  —  166,107 
Total acquisitions and originations 827,006  —  827,006 
Capitalized interest and deferred origination cost premium amortization 247,425  5,933  253,358 
Sales
(50,544) —  (50,544)
Loan consolidations to third parties (258,314) (27,649) (285,963)
Allowance (163,204) 367  (162,837)
Repayments and other (563,508) (12,946) (576,454)
Ending balance $ 19,019,713  $ 607,155  $ 19,626,868 












21



Year Ended December 31, 2023
(dollars in thousands)
 Private
Education
Loans
FFELP
Loans
Total Loans
Held for
Investment, net
Beginning balance $ 19,019,713  $ 607,155  $ 19,626,868 
Acquisitions and originations:
Fixed-rate 5,760,434  —  5,760,434 
Variable-rate 665,987  —  665,987 
Total acquisitions and originations 6,426,421  —  6,426,421 
Capitalized interest and deferred origination cost premium amortization 597,480  22,584  620,064 
Sales
(2,938,616) —  (2,938,616)
Loan consolidations to third parties (975,889) (32,855) (1,008,744)
Allowance 18,526  (1,223) 17,303 
Repayments and other (2,375,342) (61,597) (2,436,939)
Ending balance $ 19,772,293  $ 534,064  $ 20,306,357 




Year Ended December 31, 2022
(dollars in thousands)
 Private
Education
Loans
FFELP
Loans
Credit
Cards
Total Loans
Held for
Investment, net
Beginning balance $ 19,625,374  $ 692,954  $ 22,955  $ 20,341,283 
Acquisitions and originations:
Fixed-rate 4,189,269  —  —  4,189,269 
Variable-rate 1,809,301  —  82,819  1,892,120 
Total acquisitions and originations 5,998,570  —  82,819  6,081,389 
Capitalized interest and deferred origination cost premium amortization 550,474  24,642  (195) 574,921 
Sales
(3,136,302) —  —  (3,136,302)
Loan consolidations to third parties (1,384,950) (61,529) —  (1,446,479)
Allowance (194,654) 633  2,281  (191,740)
Transfer to loans held-for-sale —  —  (28,905) (28,905)
Repayments and other (2,438,799) (49,545) (78,955) (2,567,299)
Ending balance $ 19,019,713  $ 607,155  $ —  $ 19,626,868 


22



Private Education Loan Originations
The following table summarizes our Private Education Loan originations. Originations represent loans that were funded or acquired during the period presented.

Quarters Ended December 31,
(dollars in thousands)
2023 % 2022 %
Smart Option - interest only(1)
$ 142,181  17  % $ 150,762  19  %
Smart Option - fixed pay(1)
283,715  34  270,918  33 
Smart Option - deferred(1)
326,057  39  305,442  37 
Graduate Loan(2)
87,360  10  92,070  11 
Parent Loan(3)
—  —  76  — 
Total Private Education Loan originations $ 839,313  100  % $ 819,268  100  %
Percentage of loans with a cosigner 84.2  % 82.3  %
Average FICO at approval(4)
750  747 

Years Ended December 31,
(dollars in thousands)
2023 % 2022 %
Smart Option - interest only(1)
$ 1,166,442  18  % $ 1,146,365  19  %
Smart Option - fixed pay(1)
2,121,112  33  1,950,048  33 
Smart Option - deferred(1)
2,584,545  41  2,330,719  39 
Graduate Loan(2)
511,193  516,877 
Parent Loan(3)
38  —  30,515 
Total Private Education Loan originations $ 6,383,330  100  % $ 5,974,524  100  %
Percentage of loans with a cosigner 87.5  % 86.0  %
Average FICO at approval(4)
748  747 



(1) Interest only, fixed pay and deferred describe the payment option while in school or in grace period. See Item 1. “Business - Our Business - Private Education Loans” in the 2022 Form 10-K for a further discussion.
(2) For the quarter ended December 31, 2023, the Graduate Loan originations include $4.9 million of Smart Option Loans where the student was in a graduate status. For the quarter ended December 31, 2022, the Graduate Loan originations include $0.1 million of Parent Loans and $4.6 million of Smart Option Loans where the student was in a graduate status. For the year ended December 31, 2023, the Graduate Loan originations include $29.4 million of Smart Option Loans where the student was in a graduate status. For the year ended December 31, 2022, the Graduate Loan originations include $1.8 million of Parent Loans and $29.1 million of Smart Option Loans where the student was in a graduate status.
(3) In December 2021, we discontinued offering our Parent Loan product. Applications for those loans received before the offering termination date were processed, and final disbursements under those loans occurred in February 2023.
(4) Represents the higher credit score of the cosigner or the borrower.
23



Deposits
Interest-bearing deposits are summarized as follows:
 
  2023 2022
As of December 31,
(dollars in thousands)
Amount
Year-End Weighted
Average Stated Rate(1)
Amount
Year-End Weighted
Average Stated Rate(1)
Money market $ 10,258,292  4.85  % $ 10,977,242  3.75  %
Savings 945,000  4.35  982,586  3.15 
Certificates of deposit 10,448,365  3.69  9,486,819  2.57 
Deposits - interest bearing $ 21,651,657  $ 21,446,647 
        (1) Includes the effect of interest rate swaps in effective hedge relationships.

Regulatory Capital

Under regulations issued by the FDIC and other federal banking agencies, banking organizations that adopted CECL during the 2020 calendar year, including the Bank, could elect to delay for two years, and then phase in over the following three years, the effects on regulatory capital of CECL relative to the incurred loss methodology. The Bank elected to use this option. Therefore, the regulatory capital impact of the Bank’s transition adjustments recorded on January 1, 2020 from the adoption of CECL, and 25 percent of the ongoing impact of CECL on the Bank’s allowance for credit losses, retained earnings, and average total consolidated assets, each as reported for regulatory capital purposes (collectively, the “adjusted transition amounts”), were deferred for the two-year period ending January 1, 2022. On January 1, 2022, 25 percent of the adjusted transition amounts was phased in for regulatory capital purposes. On January 1, 2023, an additional 25 percent of the adjusted transition amounts was phased in for regulatory capital purposes. On January 1 of 2024 and 2025, the adjusted transition amounts will continue to be phased in for regulatory capital purposes at a rate of 25 percent per year, with the phased-in amounts included in regulatory capital at the beginning of each year. The Bank’s January 1, 2020 CECL transition amounts increased our allowance for credit losses by $1.1 billion, increased the liability representing our off-balance sheet exposure for unfunded commitments by $116 million, and increased our deferred tax asset by $306 million, resulting in a cumulative effect adjustment that reduced retained earnings by $953 million. This transition adjustment was inclusive of qualitative adjustments incorporated into our CECL allowance as necessary, to address any limitations in the models used.
At December 31, 2023, the adjusted transition amounts that were deferred and are being phased in for regulatory capital purposes are as follows:
Adjusted
Transition Amounts
Phase-In Amounts for the Year Ended Phase-In Amounts for the Year Ended Remaining Adjusted Transition Amounts to be Phased-In
(Dollars in thousands) December 31, 2021 December 31, 2022 December 31, 2023 December 31, 2023
Retained earnings $ 836,351  $ (209,088) $ (209,088) $ 418,175 
Allowance for credit losses 1,038,145  (259,536) (259,536) 519,073 
Liability for unfunded commitments 104,377  (26,094) (26,094) 52,189 
Deferred tax asset 306,171  (76,542) (76,542) 153,087 




24


The Bank’s required and actual regulatory capital amounts and ratios under U.S. Basel III are shown in the following table. The following capital amounts and ratios are based upon the Bank’s average assets and risk-weighted assets, as indicated. The Bank has elected to exclude accumulated other comprehensive income related to both available-for-sale investments and swap valuations from Common Equity Tier 1 Capital. At December 31, 2023 and December 31, 2022, the unrealized loss on available-for-sale investments included in other comprehensive income totaled $115 million and $160 million, net of tax of $37 million and $52 million, respectively. The capital ratios would remain above the U.S. Basel III well capitalized thresholds if the unrealized loss became fully recognized into capital.

(Dollars in thousands) Actual
U.S. Basel III
Minimum Requirements Plus Buffer(1)(2)
Amount Ratio Amount Ratio
As of December 31, 2023(3):
Common Equity Tier 1 Capital (to Risk-Weighted Assets) $ 3,019,973  12.3  % $ 1,719,621  > 7.0  %
Tier 1 Capital (to Risk-Weighted Assets) $ 3,019,973  12.3  % $ 2,088,111  > 8.5  %
Total Capital (to Risk-Weighted Assets) $ 3,334,140  13.6  % $ 2,579,432  > 10.5  %
Tier 1 Capital (to Average Assets) $ 3,019,973  10.2  % $ 1,184,213  > 4.0  %
As of December 31, 2022(3):
Common Equity Tier 1 Capital (to Risk-Weighted Assets) $ 3,040,662  12.9  % $ 1,645,807  > 7.0  %
Tier 1 Capital (to Risk-Weighted Assets) $ 3,040,662  12.9  % $ 1,998,480  > 8.5  %
Total Capital (to Risk-Weighted Assets) $ 3,338,645  14.2  % $ 2,468,711  > 10.5  %
Tier 1 Capital (to Average Assets) $ 3,040,662  10.3  % $ 1,185,280  > 4.0  %
             
(1)     Reflects the U.S. Basel III minimum required ratio plus the applicable capital conservation buffer.
(2)    The Bank’s regulatory capital ratios also exceeded all applicable standards for the Bank to qualify as “well capitalized” under the prompt corrective action framework.
(3)    For December 31, 2023 and 2022, the actual amounts and the actual ratios include the respective adjusted transition amounts discussed above that were phased in at the beginning of 2023 and 2022.
25