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) |
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 |
Exhibit
Number
|
Description | |||||||
99.1* | ||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL) |
* | Furnished herewith. |
SLM CORPORATION | ||||||||
Date: January 23, 2025 |
By: | /s/ PETER M. GRAHAM | ||||||
Peter M. Graham | ||||||||
Executive Vice President, Chief Financial Officer and Treasurer |
![]() |
||||||||
News Release | ||||||||
For Immediate Release |
NEWARK, Del., Jan. 23, 2025 — Sallie Mae (Nasdaq:SLM), formally SLM Corporation, today released its fourth-quarter and full-year 2024 financial results. | ||||||||||||||||||||||||||||||||
Full-Year 2024 Financial Results | ||||||||||||||||||||||||||||||||
$2.68
GAAP Diluted Earnings Per Common Share in 2024
|
10%
Private Education Loan Originations Growth from 2023
|
$332M
Total Net Charge-Offs (2.20% of Average Total Loan Portfolio in Repayment)
|
3.1%
Total Assets growth compared to 2023, inclusive of FFELP Loan portfolio sale
|
11.6M
Shares repurchased in 2024 for $250M(1)
|
$642M
Non-Interest Expenses in 2024
|
|||||||||||||||||||||||||||
Fourth-Quarter 2024 Financial Results | ||||||||||||||||||||||||||||||||
$0.50
GAAP Diluted Earnings Per Common Share in Q4 2024
|
17%
Private Education Loan Originations Growth compared to Q4 2023
|
$93M
Total Net Charge-Offs (2.38% of Average Total Loan Portfolio in Repayment (annualized))
|
2.0M
Shares repurchased in Q4 2024 for $46M(1)
|
$150M
Non-Interest Expenses in Q4 2024
|
“We delivered strong results in 2024, exceeding expectations for originations, sustaining improvements in credit performance and credit quality, and returning capital to shareholders. We believe we have strong momentum entering 2025 and are well-positioned to continue to execute on the balance sheet growth strategy put forth at our Investor Forum.”
Jonathan Witter, CEO, Sallie Mae
|
Quarterly Private Education Loan Portfolio Trends
▪$22.1B of average loans outstanding, net, an increase of 5% compared to Q4 2023.
▪$108M in provisions for credit losses in Q4 2024, compared with $16M in Q4 2023.
▪0.92% loans in a hardship forbearance, a decrease from 0.99% in Q4 2023.(2)
▪3.68% delinquencies as a percentage of loans in repayment, down from 3.90% in Q4 2023.
▪2.38% net charge-offs as a percentage of average loans in repayment (annualized), compared with 2.43% in Q4 2023.
|
|||||||||||||||||||
Balance Sheet & Capital Allocation | ||||||||||||||||||||
$0.13
Common stock dividend per share paid in Q4 2024
|
12.6%
Total risk-based capital ratio and CET1 capital ratio of 11.3%
|
|||||||||||||||||||
$402M
Capacity remaining under the 2024 Share Repurchase Program as of December 31, 2024
|
||||||||||||||||||||
Income Statement & Earnings Summary |
2025 Guidance*
For the full year 2025, the Company expects:
|
|||||||||||||||||||
$107M
GAAP Net Income attributable to common stock in Q4 2024
|
4.92%
Net interest margin for Q4 2024, a decrease of 45 basis points from Q4 2023
|
$3.00 - $3.10
GAAP Diluted Earnings Per Common Share
|
6% - 8% Private Education Loan Originations Year-over-Year Growth |
|||||||||||||||||
$108M
Provision for credit losses in Q4 2024, an increase compared to Q4 2023 primarily due to increase in loan commitments, net of expired commitments in Q4 2024, and negative provisions recorded in Q4 2023 due to loan sales during the quarter.
|
2.0% - 2.2%
Total Loan Portfolio Net Charge-Offs as a Percentage of Average Loans in Repayment
|
$655 million - $675 million
Non-Interest Expenses
|
Quarterly and Full-Year Financial Highlights | ||
Q4 2024 | Q3 2024 | Q4 2023 | 2024 | 2023 | |||||||||||||
Income Statement ($ millions) | |||||||||||||||||
Total interest income | $661 | $653 | $669 | $2,619 | $2,592 | ||||||||||||
Total interest expense | 299 | 293 | 283 | 1,138 | 1,030 | ||||||||||||
Net interest income | 362 | 359 | 386 | 1,481 | 1,562 | ||||||||||||
Less: provisions for credit losses | 108 | 271 | 16 | 409 | 345 | ||||||||||||
Total non-interest income | 28 | 24 | 57 | 368 | 247 | ||||||||||||
Total non-interest expenses | 150 | 172 | 202 | 642 | 685 | ||||||||||||
Income tax expense (benefit) | 21 | (14) | 57 | 190 | 197 | ||||||||||||
Net income (loss) | 112 | (45) | 168 | 608 | 581 | ||||||||||||
Preferred stock dividends | 4 | 5 | 5 | 18 | 18 | ||||||||||||
Net income (loss) attributable to common stock | $107 | $(50) | $164 | $590 | $564 | ||||||||||||
Ending Balances ($ millions) | |||||||||||||||||
Private Education Loans held for investment, net | $20,902 | $20,460 | $19,772 | $20,902 | $19,772 | ||||||||||||
FFELP Loans held for investment, net | — | — | 534 | — | 534 | ||||||||||||
FFELP Loans held for sale, net | — | 486 | — | — | — | ||||||||||||
Deposits | 21,069 | 21,445 | 21,653 | 21,069 | 21,653 | ||||||||||||
-Brokered | 9,476 | 9,844 | 10,275 | 9,476 | 10,275 | ||||||||||||
-Retail and other | 11,593 | 11,601 | 11,378 | 11,593 | 11,378 | ||||||||||||
Key Performance Metrics ($ in millions) | |||||||||||||||||
Net interest margin | 4.92% | 5.00% | 5.37% | 5.19% | 5.50% | ||||||||||||
Yield - Total interest-earning assets | 8.98% | 9.07% | 9.30% | 9.17% | 9.13% | ||||||||||||
Private Education Loans | 10.54% | 10.79% | 11.02% | 10.81% | 10.86% | ||||||||||||
Cost of Funds | 4.31% | 4.35% | 4.17% | 4.25% | 3.85% | ||||||||||||
Return on Assets (“ROA”)(3) |
1.5% | (0.6)% | 2.3% | 2.1% | 2.0% | ||||||||||||
Return on Common Equity (“ROCE”)(4) |
22.5% | (10.2)% | 40.2% | 31.3% | 35.8% | ||||||||||||
Private Education Loan sales | $— | $— | $1,052 | $3,692 | $3,154 | ||||||||||||
Per Common Share | |||||||||||||||||
GAAP diluted earnings (loss) per common share | $0.50 | $(0.23) | $0.72 | $2.68 | $2.41 | ||||||||||||
Average common and common equivalent shares outstanding (millions) | 215 | 215 | 227 | 220 | 234 |
SLM CORPORATION | ||||||||||||||
CONSOLIDATED BALANCE SHEETS (Unaudited) | ||||||||||||||
As of December 31,
(dollars in thousands, except share and per share amounts)
|
2024 | 2023 | ||||||||||||
Assets | ||||||||||||||
Cash and cash equivalents | $ | 4,700,366 | $ | 4,149,838 | ||||||||||
Investments: | ||||||||||||||
Trading investments at fair value (cost of $41,715 and $43,412, respectively) |
53,262 | 54,481 | ||||||||||||
Available-for-sale investments at fair value (cost of $2,042,473 and $2,563,984, respectively) |
1,933,226 | 2,411,622 | ||||||||||||
Other investments | 112,377 | 91,567 | ||||||||||||
Total investments | 2,098,865 | 2,557,670 | ||||||||||||
Loans held for investment (net of allowance for losses of $1,435,920 and $1,339,772, respectively) |
20,902,158 | 20,306,357 | ||||||||||||
Restricted cash | 173,894 | 149,669 | ||||||||||||
Other interest-earning assets | 4,880 | 9,229 | ||||||||||||
Accrued interest receivable | 1,546,590 | 1,379,904 | ||||||||||||
Premises and equipment, net | 119,354 | 129,501 | ||||||||||||
Goodwill and acquired intangible assets, net | 63,532 | 68,711 | ||||||||||||
Income taxes receivable, net | 425,625 | 366,247 | ||||||||||||
Other assets | 36,846 | 52,342 | ||||||||||||
Total assets | $ | 30,072,110 | $ | 29,169,468 | ||||||||||
Liabilities | ||||||||||||||
Deposits | $ | 21,068,568 | $ | 21,653,188 | ||||||||||
Long-term borrowings | 6,440,345 | 5,227,512 | ||||||||||||
Other liabilities | 403,277 | 407,971 | ||||||||||||
Total liabilities | 27,912,190 | 27,288,671 | ||||||||||||
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: 440.6 million and 438.2 million shares issued, respectively |
88,121 | 87,647 | ||||||||||||
Additional paid-in capital | 1,193,753 | 1,148,689 | ||||||||||||
Accumulated other comprehensive loss (net of tax benefit of $(21,209) and $(24,176), respectively) |
(65,861) | (75,104) | ||||||||||||
Retained earnings | 4,114,446 | 3,624,859 | ||||||||||||
Total SLM Corporation stockholders’ equity before treasury stock | 5,581,529 | 5,037,161 | ||||||||||||
Less: Common stock held in treasury at cost: 230.2 million and 217.9 million shares, respectively |
(3,421,609) | (3,156,364) | ||||||||||||
Total equity | 2,159,920 | 1,880,797 | ||||||||||||
Total liabilities and equity | $ | 30,072,110 | $ | 29,169,468 |
SLM CORPORATION | ||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) | ||||||||||||||||||||||||||
Quarters Ended | Years Ended | |||||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||||
(Dollars in thousands, except per share amounts) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Loans | $ | 587,426 | $ | 595,537 | $ | 2,314,417 | $ | 2,327,743 | ||||||||||||||||||
Investments | 15,467 | 14,174 | 61,412 | 50,810 | ||||||||||||||||||||||
Cash and cash equivalents | 58,480 | 58,839 | 243,217 | 213,750 | ||||||||||||||||||||||
Total interest income | 661,373 | 668,550 | 2,619,046 | 2,592,303 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Deposits | 223,976 | 223,206 | 881,456 | 808,065 | ||||||||||||||||||||||
Interest expense on short-term borrowings | 3,476 | 3,608 | 13,815 | 13,501 | ||||||||||||||||||||||
Interest expense on long-term borrowings | 71,730 | 55,850 | 242,993 | 208,524 | ||||||||||||||||||||||
Total interest expense | 299,182 | 282,664 | 1,138,264 | 1,030,090 | ||||||||||||||||||||||
Net interest income | 362,191 | 385,886 | 1,480,782 | 1,562,213 | ||||||||||||||||||||||
Less: provisions for credit losses | 108,179 | 15,599 | 408,515 | 345,463 | ||||||||||||||||||||||
Net interest income after provisions for credit losses | 254,012 | 370,287 | 1,072,267 | 1,216,750 | ||||||||||||||||||||||
Non-interest income: | ||||||||||||||||||||||||||
Gains (losses) on sales of loans, net | (9) | 35,550 | 254,928 | 160,290 | ||||||||||||||||||||||
Gains on securities, net | 82 | 690 | 467 | 2,678 | ||||||||||||||||||||||
Other income | 27,709 | 20,873 | 112,873 | 84,148 | ||||||||||||||||||||||
Total non-interest income | 27,782 | 57,113 | 368,268 | 247,116 | ||||||||||||||||||||||
Non-interest expenses: | ||||||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Compensation and benefits | 80,084 | 77,095 | 349,387 | 326,554 | ||||||||||||||||||||||
FDIC assessment fees | 13,594 | 12,103 | 51,606 | 45,766 | ||||||||||||||||||||||
Other operating expenses | 54,455 | 53,903 | 235,577 | 246,886 | ||||||||||||||||||||||
Total operating expenses | 148,133 | 143,101 | 636,570 | 619,206 | ||||||||||||||||||||||
Acquired intangible assets impairment and amortization expense | 1,495 | 59,013 | 5,329 | 66,364 | ||||||||||||||||||||||
Total non-interest expenses | 149,628 | 202,114 | 641,899 | 685,570 | ||||||||||||||||||||||
Income before income tax expense | 132,166 | 225,286 | 798,636 | 778,296 | ||||||||||||||||||||||
Income tax expense | 20,613 | 56,843 | 190,311 | 196,905 | ||||||||||||||||||||||
Net income | 111,553 | 168,443 | 608,325 | 581,391 | ||||||||||||||||||||||
Preferred stock dividends | 4,367 | 4,726 | 18,296 | 17,705 | ||||||||||||||||||||||
Net income attributable to SLM Corporation common stock | $ | 107,186 | $ | 163,717 | $ | 590,029 | $ | 563,686 | ||||||||||||||||||
Basic earnings per common share | $ | 0.51 | $ | 0.73 | $ | 2.73 | $ | 2.44 | ||||||||||||||||||
Average common shares outstanding | 210,741 | 223,224 | 216,220 | 231,411 | ||||||||||||||||||||||
Diluted earnings per common share | $ | 0.50 | $ | 0.72 | $ | 2.68 | $ | 2.41 | ||||||||||||||||||
Average common and common equivalent shares outstanding | 215,113 | 226,552 | 219,934 | 234,063 | ||||||||||||||||||||||
Declared dividends per common share | $ | 0.13 | $ | 0.11 | $ | 0.46 | $ | 0.44 |
SLM CORPORATION | ||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) |
||||||||||||||||||||||||||
Quarters Ended | Years Ended | |||||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||||
(Dollars in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Net income | $ | 111,553 | $ | 168,443 | $ | 608,325 | $ | 581,391 | ||||||||||||||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||||
Unrealized gains (losses) on investments | (18,546) | 55,847 | 42,604 | 59,205 | ||||||||||||||||||||||
Unrealized gains (losses) on cash flow hedges | (1,975) | (21,266) | (30,394) | (34,457) | ||||||||||||||||||||||
Total unrealized gains (losses) | (20,521) | 34,581 | 12,210 | 24,748 | ||||||||||||||||||||||
Income tax (expense) benefit | 4,999 | (8,370) | (2,967) | (5,982) | ||||||||||||||||||||||
Other comprehensive income (loss), net of tax (expense) benefit | (15,522) | 26,211 | 9,243 | 18,766 | ||||||||||||||||||||||
Total comprehensive income | $ | 96,031 | $ | 194,654 | $ | 617,568 | $ | 600,157 |
Quarters Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | Balance | Rate | ||||||||||||||||||||||||||||||||||||||||||
Average Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||
Private Education Loans | $ | 22,061,986 | 10.54 | % | $ | 21,060,947 | 11.02 | % | $ | 21,121,545 | 10.81 | % | $ | 21,039,701 | 10.86 | % | ||||||||||||||||||||||||||||||||||
FFELP Loans | 149,225 | 7.16 | 546,892 | 7.46 | 413,338 | 7.45 | 574,218 | 7.19 | ||||||||||||||||||||||||||||||||||||||||||
Credit Cards | — | — | — | — | — | — | 11,096 | 14.02 | ||||||||||||||||||||||||||||||||||||||||||
Taxable securities | 2,064,637 | 2.98 | 2,556,037 | 2.20 | 2,316,848 | 2.65 | 2,543,586 | 2.00 | ||||||||||||||||||||||||||||||||||||||||||
Cash and other short-term investments | 5,028,902 | 4.65 | 4,351,285 | 5.38 | 4,700,066 | 5.19 | 4,215,164 | 5.09 | ||||||||||||||||||||||||||||||||||||||||||
Total interest-earning assets | 29,304,750 | 8.98 | % | 28,515,161 | 9.30 | % | 28,551,797 | 9.17 | % | 28,383,765 | 9.13 | % | ||||||||||||||||||||||||||||||||||||||
Non-interest-earning assets | 632,835 | 390,422 | 505,245 | 301,749 | ||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 29,937,585 | $ | 28,905,583 | $ | 29,057,042 | $ | 28,685,514 | ||||||||||||||||||||||||||||||||||||||||||
Average Liabilities and Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
Brokered deposits | $ | 9,628,044 | 4.10 | % | $ | 10,286,204 | 3.68 | % | $ | 10,009,221 | 3.89 | % | $ | 9,803,802 | 3.29 | % | ||||||||||||||||||||||||||||||||||
Retail and other deposits | 11,627,142 | 4.48 | 11,222,652 | 4.76 | 11,142,798 | 4.65 | 11,605,215 | 4.40 | ||||||||||||||||||||||||||||||||||||||||||
Other interest-bearing liabilities(1) |
6,331,195 | 4.34 | 5,407,513 | 3.85 | 5,616,445 | 4.09 | 5,366,365 | 3.66 | ||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 27,586,381 | 4.31 | % | 26,916,369 | 4.17 | % | 26,768,464 | 4.25 | % | 26,775,382 | 3.85 | % | ||||||||||||||||||||||||||||||||||||||
Non-interest-bearing liabilities | 206,242 | 121,754 | 149,594 | 83,895 | ||||||||||||||||||||||||||||||||||||||||||||||
Equity | 2,144,962 | 1,867,460 | 2,138,984 | 1,826,237 | ||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 29,937,585 | $ | 28,905,583 | $ | 29,057,042 | $ | 28,685,514 | ||||||||||||||||||||||||||||||||||||||||||
Net interest margin | 4.92 | % | 5.37 | % | 5.19 | % | 5.50 | % |
Quarters Ended | Years Ended | |||||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||||
(In thousands, except per share data) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Numerator: | ||||||||||||||||||||||||||
Net income | $ | 111,553 | $ | 168,443 | $ | 608,325 | $ | 581,391 | ||||||||||||||||||
Preferred stock dividends | 4,367 | 4,726 | 18,296 | 17,705 | ||||||||||||||||||||||
Net income attributable to SLM Corporation common stock | $ | 107,186 | $ | 163,717 | $ | 590,029 | $ | 563,686 | ||||||||||||||||||
Denominator: | ||||||||||||||||||||||||||
Weighted average shares used to compute basic EPS | 210,741 | 223,224 | 216,220 | 231,411 | ||||||||||||||||||||||
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) |
4,372 | 3,328 | 3,714 | 2,652 | ||||||||||||||||||||||
Weighted average shares used to compute diluted EPS | 215,113 | 226,552 | 219,934 | 234,063 | ||||||||||||||||||||||
Basic earnings per common share | $ | 0.51 | $ | 0.73 | $ | 2.73 | $ | 2.44 | ||||||||||||||||||
Diluted earnings per common share | $ | 0.50 | $ | 0.72 | $ | 2.68 | $ | 2.41 |
Quarter Ended December 31, 2024 (dollars in thousands) |
Private Education Loans |
|||||||
Allowance for loan losses, beginning balance | $ | 1,413,621 | ||||||
Transfer from allowance for unfunded loan commitments | 35,037 | |||||||
Provisions: | ||||||||
Provision for current period | 80,533 | |||||||
Total provisions(1) |
80,533 | |||||||
Net charge-offs: | ||||||||
Charge-offs | (104,187) | |||||||
Recoveries | 10,916 | |||||||
Net charge-offs | (93,271) | |||||||
Allowance for loan losses, ending balance | 1,435,920 | |||||||
Allowance for unfunded loan commitments, beginning balance(2) |
91,959 | |||||||
Provision(1)(3) |
27,646 | |||||||
Transfer to allowance for loan losses | (35,037) | |||||||
Allowance for unfunded loan commitments, ending balance(2) |
84,568 | |||||||
Total allowance for credit losses, ending balance | $ | 1,520,488 | ||||||
Net charge-offs as a percentage of average loans in repayment (annualized)(4) |
2.38 | % | ||||||
Allowance for loan losses coverage of net charge-offs (annualized) | 3.85 | |||||||
Total allowance for credit losses as a percentage of the ending total loan balance, plus unfunded loan commitments and total accrued interest receivable | 5.83 | % | ||||||
Ending total loans, gross | $ | 22,235,008 | ||||||
Average loans in repayment(4) |
$ | 15,681,361 | ||||||
Ending loans in repayment(4) |
$ | 16,106,751 | ||||||
Unfunded loan commitments | $ | 2,311,660 | ||||||
Total accrued interest receivable | $ | 1,549,415 | ||||||
Quarter Ended December 31, 2023 (dollars in thousands) |
FFELP Loans |
Private Education Loans |
Total | |||||||||||||||||
Allowance for loan losses, beginning balance | $ | 4,816 | $ | 1,411,232 | $ | 1,416,048 | ||||||||||||||
Transfer from allowance for unfunded loan commitments | — | 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(1) |
(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) | |||||||||||||||||
Allowance for loan losses, ending balance | 4,667 | 1,335,105 | 1,339,772 | |||||||||||||||||
Allowance for unfunded loan commitments, beginning balance(2) |
— | 113,847 | 113,847 | |||||||||||||||||
Provision(1)(3) |
— | 40,964 | 40,964 | |||||||||||||||||
Transfer to allowance for loan losses | — | (41,849) | (41,849) | |||||||||||||||||
Allowance for unfunded loan commitments, ending balance(2) |
— | 112,962 | 112,962 | |||||||||||||||||
Total allowance for credit losses, ending balance | $ | 4,667 | $ | 1,448,067 | $ | 1,452,734 | ||||||||||||||
Net charge-offs as a percentage of average loans in repayment (annualized)(4) |
0.14 | % | 2.43 | % | ||||||||||||||||
Allowance for loan losses coverage of net charge-offs (annualized) | 7.88 | 3.60 | ||||||||||||||||||
Total allowance for credit losses as a percentage of the ending total loan balance, plus unfunded loan commitments and total accrued interest receivable | 0.87 | % | 5.89 | % | ||||||||||||||||
Ending total loans, gross | $ | 537,401 | $ | 21,025,844 | ||||||||||||||||
Average loans in repayment(4) |
$ | 410,698 | $ | 15,240,331 | ||||||||||||||||
Ending loans in repayment(4) |
$ | 406,568 | $ | 15,409,814 | ||||||||||||||||
Unfunded loan commitments | $ | — | $ | 2,221,077 | ||||||||||||||||
Total accrued interest receivable | $ | — | $ | 1,354,565 | ||||||||||||||||
Year Ended December 31, 2024 (dollars in thousands) |
FFELP Loans |
Private Education Loans |
Total | |||||||||||||||||
Allowance for loan losses, beginning balance | $ | 4,667 | $ | 1,335,105 | $ | 1,339,772 | ||||||||||||||
Transfer from allowance for unfunded loan commitments | — | 311,787 | 311,787 | |||||||||||||||||
Provisions: | ||||||||||||||||||||
Provision for current period | 4,010 | 357,067 | 361,077 | |||||||||||||||||
Loan sale reduction to provision | — | (235,955) | (235,955) | |||||||||||||||||
Total provisions(1) |
4,010 | 121,112 | 125,122 | |||||||||||||||||
Net charge-offs: | ||||||||||||||||||||
Charge-offs | (380) | (376,840) | (377,220) | |||||||||||||||||
Recoveries | — | 44,756 | 44,756 | |||||||||||||||||
Net charge-offs | (380) | (332,084) | (332,464) | |||||||||||||||||
Write-downs arising from transfer of loans to held for sale(2) |
(8,297) | — | (8,297) | |||||||||||||||||
Allowance for loan losses, ending balance | — | 1,435,920 | 1,435,920 | |||||||||||||||||
Allowance for unfunded loan commitments, beginning balance(3) |
— | 112,962 | 112,962 | |||||||||||||||||
Provision(1)(4) |
— | 283,393 | 283,393 | |||||||||||||||||
Transfer to allowance for loan losses | — | (311,787) | (311,787) | |||||||||||||||||
Allowance for unfunded loan commitments, ending balance(3) |
— | 84,568 | 84,568 | |||||||||||||||||
Total allowance for credit losses, ending balance | $ | — | $ | 1,520,488 | $ | 1,520,488 | ||||||||||||||
Net charge-offs as a percentage of average loans in repayment(5) |
— | % | 2.19 | % | ||||||||||||||||
Allowance for loan losses coverage of net charge-offs | — | 4.32 | ||||||||||||||||||
Total allowance for credit losses as a percentage of the ending total loan balance, plus unfunded loan commitments and total accrued interest receivable | — | % | 5.83 | % | ||||||||||||||||
Ending total loans, gross | $ | — | $ | 22,235,008 | ||||||||||||||||
Average loans in repayment(5) |
$ | — | $ | 15,139,184 | ||||||||||||||||
Ending loans in repayment(5) |
$ | — | $ | 16,106,751 | ||||||||||||||||
Unfunded loan commitments | $ | — | $ | 2,311,660 | ||||||||||||||||
Total accrued interest receivable | $ | — | $ | 1,549,415 | ||||||||||||||||
Year Ended December 31, 2023 (dollars in thousands) |
FFELP Loans |
Private Education Loans |
Total | |||||||||||||||||
Allowance for loan losses, beginning balance | $ | 3,444 | $ | 1,353,631 | $ | 1,357,075 | ||||||||||||||
Transfer from allowance for unfunded loan commitments | — | 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(1) |
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) | |||||||||||||||||
Allowance for loan losses, ending balance | 4,667 | 1,335,105 | 1,339,772 | |||||||||||||||||
Allowance for unfunded loan commitments, beginning balance(2) |
— | 124,924 | 124,924 | |||||||||||||||||
Provision(1)(3) |
— | 308,275 | 308,275 | |||||||||||||||||
Transfer to allowance for loan losses | — | (320,237) | (320,237) | |||||||||||||||||
Allowance for unfunded loan commitments, ending balance(2) |
— | 112,962 | 112,962 | |||||||||||||||||
Total allowance for credit losses, ending balance | $ | 4,667 | $ | 1,448,067 | $ | 1,452,734 | ||||||||||||||
Net charge-offs as a percentage of average loans in repayment(4) |
0.23 | % | 2.44 | % | ||||||||||||||||
Allowance for loan losses coverage of net charge-offs | 4.66 | 3.57 | ||||||||||||||||||
Total allowance for credit losses as a percentage of the ending total loan balance, plus unfunded loan commitments and total accrued interest receivable | 0.87 | % | 5.89 | % | ||||||||||||||||
Ending total loans, gross | $ | 537,401 | $ | 21,025,844 | ||||||||||||||||
Average loans in repayment(4) |
$ | 433,225 | $ | 15,310,934 | ||||||||||||||||
Ending loans in repayment(4) |
$ | 406,568 | $ | 15,409,814 | ||||||||||||||||
Unfunded loan commitments | $ | — | $ | 2,221,077 | ||||||||||||||||
Total accrued interest receivable | $ | — | $ | 1,354,565 | ||||||||||||||||
Consolidated Statements of Income Provisions for Credit Losses Reconciliation |
||||||||||||||||||||||||||
Quarters Ended December 31, |
Years Ended December 31, |
|||||||||||||||||||||||||
(Dollars in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Private Education Loan provisions for credit losses: | ||||||||||||||||||||||||||
Provisions for loan losses | $ | 80,533 | $ | (25,364) | $ | 121,112 | $ | 34,964 | ||||||||||||||||||
Provisions for unfunded loan commitments | 27,646 | 40,964 | 283,393 | 308,275 | ||||||||||||||||||||||
Total Private Education Loan provisions for credit losses | 108,179 | 15,600 | 404,505 | 343,239 | ||||||||||||||||||||||
Other impacts to the provisions for credit losses: | ||||||||||||||||||||||||||
FFELP Loans | — | (1) | 4,010 | 2,224 | ||||||||||||||||||||||
Total | — | (1) | 4,010 | 2,224 | ||||||||||||||||||||||
Provisions for credit losses reported in consolidated statements of income | $ | 108,179 | $ | 15,599 | $ | 408,515 | $ | 345,463 |
Quarters Ended December 31, (dollars in thousands) | 2024 | 2023 | |||||||||||||||||||||
Allowance | Unfunded Commitments | Allowance | Unfunded Commitments | ||||||||||||||||||||
Beginning Balance | $ | 91,959 | $ | 2,476,785 | $ | 113,847 | $ | 2,369,887 | |||||||||||||||
Provision/New commitments - net(1) |
27,646 | 816,683 | 40,964 | 690,385 | |||||||||||||||||||
Transfer - funded loans(2) |
(35,037) | (981,808) | (41,849) | (839,195) | |||||||||||||||||||
Ending Balance | $ | 84,568 | $ | 2,311,660 | $ | 112,962 | $ | 2,221,077 |
Years Ended December 31, (dollars in thousands) | 2024 | 2023 | |||||||||||||||||||||
Allowance | Unfunded Commitments | Allowance | Unfunded Commitments | ||||||||||||||||||||
Beginning Balance | $ | 112,962 | $ | 2,221,077 | $ | 124,924 | $ | 1,995,808 | |||||||||||||||
Provision/New commitments - net(1) |
283,393 | 7,103,832 | 308,275 | 6,602,803 | |||||||||||||||||||
Transfer - funded loans(2) |
(311,787) | (7,013,249) | (320,237) | (6,377,534) | |||||||||||||||||||
Ending Balance | $ | 84,568 | $ | 2,311,660 | $ | 112,962 | $ | 2,221,077 |
Private Education Loans Held for Investment As of December 31, (dollars in thousands) |
Credit Quality Indicators | |||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||
Balance(1) |
% of Balance | Balance(1) |
% of Balance | |||||||||||||||||||||||
Cosigners: | ||||||||||||||||||||||||||
With cosigner | $ | 19,522,539 | 88 | % | $ | 18,291,994 | 87 | % | ||||||||||||||||||
Without cosigner | 2,712,469 | 12 | 2,733,850 | 13 | ||||||||||||||||||||||
Total | $ | 22,235,008 | 100 | % | $ | 21,025,844 | 100 | % | ||||||||||||||||||
FICO at Original Approval(2): |
||||||||||||||||||||||||||
Less than 670 | $ | 1,674,778 | 8 | % | $ | 1,640,463 | 8 | % | ||||||||||||||||||
670-699 | 3,199,300 | 14 | 3,122,407 | 15 | ||||||||||||||||||||||
700-749 | 7,060,211 | 32 | 6,749,628 | 32 | ||||||||||||||||||||||
Greater than or equal to 750 | 10,300,719 | 46 | 9,513,346 | 45 | ||||||||||||||||||||||
Total | $ | 22,235,008 | 100 | % | $ | 21,025,844 | 100 | % | ||||||||||||||||||
FICO-Refreshed(2)(3): |
||||||||||||||||||||||||||
Less than 670 | $ | 2,913,860 | 13 | % | $ | 2,738,066 | 13 | % | ||||||||||||||||||
670-699 | 2,719,797 | 12 | 2,589,805 | 12 | ||||||||||||||||||||||
700-749 | 6,203,257 | 28 | 5,965,882 | 28 | ||||||||||||||||||||||
Greater than or equal to 750 | 10,398,094 | 47 | 9,732,091 | 47 | ||||||||||||||||||||||
Total | $ | 22,235,008 | 100 | % | $ | 21,025,844 | 100 | % | ||||||||||||||||||
Seasoning(4): |
||||||||||||||||||||||||||
1-12 payments | $ | 4,898,818 | 22 | % | $ | 4,482,002 | 21 | % | ||||||||||||||||||
13-24 payments | 3,757,313 | 17 | 3,696,870 | 18 | ||||||||||||||||||||||
25-36 payments | 2,358,304 | 11 | 2,305,944 | 11 | ||||||||||||||||||||||
37-48 payments | 1,609,522 | 7 | 1,557,809 | 7 | ||||||||||||||||||||||
More than 48 payments | 3,888,224 | 17 | 3,691,228 | 18 | ||||||||||||||||||||||
Not yet in repayment | 5,722,827 | 26 | 5,291,991 | 25 | ||||||||||||||||||||||
Total | $ | 22,235,008 | 100 | % | $ | 21,025,844 | 100 | % |
Private Education Loans Held for Investment As of December 31, (dollars in thousands) |
2024 | 2023 | ||||||||||||||||||||||||
Balance | % | Balance | % | |||||||||||||||||||||||
Loans in-school/grace/deferment(1) |
$ | 5,722,827 | $ | 5,291,991 | ||||||||||||||||||||||
Loans in forbearance(2) |
405,430 | 324,039 | ||||||||||||||||||||||||
Loans in repayment and percentage of each status: | ||||||||||||||||||||||||||
Loans current |
15,513,333 | 96.3 | % | 14,809,271 | 96.1 | % | ||||||||||||||||||||
Loans delinquent 30-59 days(3) |
310,748 | 1.9 | 298,751 | 1.9 | ||||||||||||||||||||||
Loans delinquent 60-89 days(3) |
140,735 | 0.9 | 151,017 | 1.0 | ||||||||||||||||||||||
Loans 90 days or greater past due(3) |
141,935 | 0.9 | 150,775 | 1.0 | ||||||||||||||||||||||
Total Private Education Loans in repayment | 16,106,751 | 100.0 | % | 15,409,814 | 100.0 | % | ||||||||||||||||||||
Total Private Education Loans, gross | 22,235,008 | 21,025,844 | ||||||||||||||||||||||||
Private Education Loans deferred origination costs and unamortized premium/(discount) | 103,070 | 81,554 | ||||||||||||||||||||||||
Total Private Education Loans | 22,338,078 | 21,107,398 | ||||||||||||||||||||||||
Private Education Loans allowance for losses | (1,435,920) | (1,335,105) | ||||||||||||||||||||||||
Private Education Loans, net | $ | 20,902,158 | $ | 19,772,293 | ||||||||||||||||||||||
Percentage of Private Education Loans in repayment | 72.4 | % | 73.3 | % | ||||||||||||||||||||||
Delinquencies as a percentage of Private Education Loans in repayment | 3.7 | % | 3.9 | % | ||||||||||||||||||||||
Percentage of loans in forbearance: | ||||||||||||||||||||||||||
Percentage of loans in an extended grace period(4) |
1.6 | % | 1.1 | % | ||||||||||||||||||||||
Percentage of loans in hardship and other forbearances(5) |
0.9 | % | 1.0 | % |
Twelve Months Ended December 31, 2024 |
Twelve Months Ended December 31, 2023 |
|||||||||||||||||||
(Dollars in thousands) | Balance | % | Balance | % | ||||||||||||||||
Payment Status (Amortized Cost Basis)(1): |
||||||||||||||||||||
Loan modifications in deferment(2) |
$ | 33,645 | $ | 6,843 | ||||||||||||||||
Loan modifications in repayment: | ||||||||||||||||||||
Loans current(3)(4) |
826,007 | 83 | % | 334,967 | 90 | % | ||||||||||||||
Loans delinquent 30-59 days(3)(4) |
77,446 | 8 | % | 17,205 | 4 | % | ||||||||||||||
Loans delinquent 60-89 days(3)(4) |
43,484 | 4 | % | 7,689 | 2 | % | ||||||||||||||
Loans 90 days or greater past due(3)(4) |
54,473 | 5 | % | 13,822 | 4 | % | ||||||||||||||
Total loan modifications in repayment | 1,001,410 | 100 | % | 373,683 | 100 | % | ||||||||||||||
Total Private Education Loan modifications | $ | 1,035,055 | $ | 380,526 |
As of December 31, 2024 (dollars in thousands) |
Private
Education
Loans
|
|||||||
Total loan portfolio: | ||||||||
In-school(1) |
$ | 4,397,127 | ||||||
Grace, repayment and other(2) |
17,837,881 | |||||||
Total, gross | 22,235,008 | |||||||
Deferred origination costs and unamortized premium/(discount) | 103,070 | |||||||
Allowance for credit losses | (1,435,920) | |||||||
Total loans held for investment portfolio, net | $ | 20,902,158 | ||||||
% of total | 100 | % |
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 | % | 3 | % | 100 | % |
Quarters Ended December 31, |
Years Ended December 31, |
|||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
Private Education Loans | $ | 22,061,986 | 99 | % | $ | 21,060,947 | 97 | % | $ | 21,121,545 | 98 | % | $ | 21,039,701 | 97 | % | ||||||||||||||||||||||||||||||||||
FFELP Loans | 149,225 | 1 | 546,892 | 3 | 413,338 | 2 | 574,218 | 3 | ||||||||||||||||||||||||||||||||||||||||||
Total portfolio | $ | 22,211,211 | 100 | % | $ | 21,607,839 | 100 | % | $ | 21,534,883 | 100 | % | $ | 21,613,919 | 100 | % |
Quarter Ended December 31, 2024 (dollars in thousands) |
Private Education Loans |
|||||||
Beginning balance | $ | 20,459,933 | ||||||
Acquisitions and originations: | ||||||||
Fixed-rate | 899,364 | |||||||
Variable-rate | 93,457 | |||||||
Total acquisitions and originations | 992,821 | |||||||
Capitalized interest and deferred origination cost premium amortization | 268,681 | |||||||
Loan consolidations to third parties | (242,535) | |||||||
Allowance | (22,299) | |||||||
Repayments and other | (554,443) | |||||||
Ending balance | $ | 20,902,158 |
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 |
Year Ended December 31, 2024 (dollars in thousands) |
Private Education Loans |
FFELP Loans |
Total Loans Held for Investment, net |
|||||||||||||||||
Beginning balance | $ | 19,772,293 | $ | 534,064 | $ | 20,306,357 | ||||||||||||||
Acquisitions and originations: | ||||||||||||||||||||
Fixed-rate | 6,629,205 | — | 6,629,205 | |||||||||||||||||
Variable-rate | 435,025 | — | 435,025 | |||||||||||||||||
Total acquisitions and originations | 7,064,230 | — | 7,064,230 | |||||||||||||||||
Capitalized interest and deferred origination cost premium amortization | 602,825 | 16,796 | 619,621 | |||||||||||||||||
Sales |
(3,430,920) | — | (3,430,920) | |||||||||||||||||
Loan consolidations to third parties | (806,908) | (45,467) | (852,375) | |||||||||||||||||
Allowance | (100,815) | 4,667 | (96,148) | |||||||||||||||||
Transfer to loans held-for-sale | — | (466,168) | (466,168) | |||||||||||||||||
Repayments and other | (2,198,547) | (43,892) | (2,242,439) | |||||||||||||||||
Ending balance | $ | 20,902,158 | $ | — | $ | 20,902,158 |
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 | ||||||||||||||
Quarters Ended December 31, (dollars in thousands) |
2024 | % | 2023 | % | ||||||||||||||||||||||
Smart Option - interest only(1) |
$ | 171,596 | 17 | % | $ | 142,181 | 17 | % | ||||||||||||||||||
Smart Option - fixed pay(1) |
336,988 | 34 | 283,715 | 34 | ||||||||||||||||||||||
Smart Option - deferred(1) |
358,620 | 37 | 326,057 | 39 | ||||||||||||||||||||||
Graduate Loan(2) |
114,604 | 12 | 87,360 | 10 | ||||||||||||||||||||||
Total Private Education Loan originations | $ | 981,808 | 100 | % | $ | 839,313 | 100 | % | ||||||||||||||||||
Percentage of loans with a cosigner | 88.5 | % | 84.2 | % | ||||||||||||||||||||||
Average FICO at approval(4) |
755 | 750 |
Years Ended December 31, (dollars in thousands) |
2024 | % | 2023 | % | ||||||||||||||||||||||
Smart Option - interest only(1) |
$ | 1,272,414 | 18 | % | $ | 1,166,442 | 18 | % | ||||||||||||||||||
Smart Option - fixed pay(1) |
2,331,055 | 33 | 2,121,112 | 33 | ||||||||||||||||||||||
Smart Option - deferred(1) |
2,786,821 | 40 | 2,584,545 | 41 | ||||||||||||||||||||||
Graduate Loan(2) |
623,033 | 9 | 511,193 | 8 | ||||||||||||||||||||||
Parent Loan(3) |
— | — | 38 | — | ||||||||||||||||||||||
Total Private Education Loan originations | $ | 7,013,323 | 100 | % | $ | 6,383,330 | 100 | % | ||||||||||||||||||
Percentage of loans with a cosigner | 90.0 | % | 87.5 | % | ||||||||||||||||||||||
Average FICO at approval(4) |
752 | 748 |
2024 | 2023 | |||||||||||||||||||||||||
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 | $ | 9,582,290 | 4.27 | % | $ | 10,258,292 | 4.85 | % | ||||||||||||||||||
Savings | 944,034 | 4.02 | 945,000 | 4.35 | ||||||||||||||||||||||
Certificates of deposit | 10,540,428 | 4.20 | 10,448,365 | 3.69 | ||||||||||||||||||||||
Deposits - interest bearing | $ | 21,066,752 | $ | 21,651,657 |
Adjusted Transition Amounts |
Phase-In Amounts for the Year Ended | 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, 2024 | December 31, 2024 | |||||||||||||||||||||||||||
Retained earnings | $ | 836,351 | $ | (209,088) | $ | (209,088) | $ | (209,088) | $ | 209,087 | ||||||||||||||||||||||
Allowance for credit losses | 1,038,145 | (259,536) | (259,536) | (259,536) | 259,537 | |||||||||||||||||||||||||||
Liability for unfunded commitments | 104,377 | (26,094) | (26,094) | (26,095) | 26,094 | |||||||||||||||||||||||||||
Deferred tax asset | 306,171 | (76,542) | (76,542) | (76,543) | 76,544 |
(Dollars in thousands) | Actual |
U.S. Basel III
Minimum Requirements Plus Buffer(1)(2)
|
|||||||||||||||||||||
Amount | Ratio | Amount | Ratio | ||||||||||||||||||||
As of December 31, 2024(3): |
|||||||||||||||||||||||
Common Equity Tier 1 Capital (to Risk-Weighted Assets) | $ | 2,957,067 | 11.3 | % | $ | 1,827,318 | > | 7.0 | % | ||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets) | $ | 2,957,067 | 11.3 | % | $ | 2,218,886 | > | 8.5 | % | ||||||||||||||
Total Capital (to Risk-Weighted Assets) | $ | 3,294,663 | 12.6 | % | $ | 2,740,976 | > | 10.5 | % | ||||||||||||||
Tier 1 Capital (to Average Assets) | $ | 2,957,067 | 9.7 | % | $ | 1,213,505 | > | 4.0 | % | ||||||||||||||
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 | % |