株探米国株
日本語 英語
エドガーで原本を確認する
0001032033false00010320332025-01-232025-01-230001032033us-gaap:CommonClassAMember2025-01-232025-01-230001032033us-gaap:NoncumulativePreferredStockMember2025-01-232025-01-23

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 23, 2025

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 23, 2025, SLM Corporation (the "Company") reported its financial results for the quarter and year ended December 31, 2024. A copy of the Company’s press release and related earnings results were made available on www.SallieMae.com/investors, and are also furnished as Exhibit 99.1 hereto and incorporated by reference herein.
The information furnished in this Item 2.02, including Exhibit 99.1 attached hereto and incorporated by reference herein, is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. Furthermore, such information, including such Exhibit, shall not be deemed incorporated by reference into any of the Company’s registration statements, reports or other filings with the Securities and Exchange Commission, except as expressly set forth by specific reference in such registration statement, report or other 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 23, 2025
By: /s/ PETER M. GRAHAM
Peter M. Graham
Executive Vice President, Chief Financial Officer and Treasurer


                

                            
                    




EX-99.1 2 slm01232025ex991.htm EX-99.1 Document

Exhibit 99.1
smbla03.jpg
News Release
For Immediate Release

Sallie Mae Reports Fourth-Quarter and Full-Year 2024 Financial Results


NEWARK, Del., Jan. 23, 2025 - Sallie Mae (Nasdaq: SLM), formally SLM Corporation, today released fourth-quarter and full-year 2024 financial results. Complete financial results and related materials are available at www.SallieMae.com/investors. The materials will also be available on the Securities and Exchange Commission’s website at www.sec.gov.

Sallie Mae will host an earnings conference call today, Jan. 23, 2025, 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




headerforearningsrelease_q.jpg
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
Investor Contact: Melissa Bronaugh, 571-526-2455                 Media Contact: Rick Castellano, 302-451-2541

* The 2025 Guidance and related comments constitute forward-looking statements and are based on management’s current expectations and beliefs. There can be no guarantee as to whether and to what extent this guidance will be achieved. The Company undertakes no obligation to revise or release any revision or update to these forward-looking statements. See our Forward-Looking Statements disclosures on pg. 4 for more information.



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







2



Footnotes:

(1) Shares of common stock were repurchased under Rule 10b5-1 trading plans authorized under the Company’s 2024 Share Repurchase Program. As of December 31, 2024, we had $402 million of capacity remaining under the 2024 Share Repurchase Program.

(2) We calculate the percentage of loans in hardship and other forbearances as the ratio of (a) Private Education Loans in hardship and other forbearances (excluding loans in an extended grace period) numerator to (b) Private Education Loans in repayment and forbearance denominator. If the customer is in financial hardship, we work with the customer and/or cosigner and identify any available alternative arrangements designed to reduce monthly payment obligations, which may include a short-term hardship forbearance. Loans in hardship and other forbearances (excluding loans in an extended grace period) were approximately $152 million and $156 million at December 31, 2024 and 2023, respectively.

(3) 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.

(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.





***







































3






CAUTIONARY NOTE AND DISCLAIMER REGARDING FORWARD LOOKING STATEMENTS


This press release contains “forward-looking statements” and information based on management’s current expectations as of the date of this press release. Statements that are not historical facts, including statements about the Company’s beliefs, opinions, or expectations and statements that assume or are dependent upon future events, are forward-looking statements. These include, but are not limited to: strategies; goals and assumptions of SLM Corporation and its subsidiaries, collectively or individually as the context requires (the “Company”); the Company’s expectation and ability to execute loan sales and share repurchases; statements regarding future developments surrounding COVID-19 or any other pandemic, including, without limitation, statements regarding the potential impact of any such 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 our common stock in the future, subject to the approval of our Board of Directors; the Company’s 2025 guidance; the Company’s three-year horizon outlook; the impact of acquisitions we have made or may make in the future; 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, many of which are difficult to predict and generally beyond the control of the Company, which may cause actual results to be materially different from those reflected in such forward-looking statements. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, 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 most recently filed Annual Report on Form 10-K and subsequent filings with the Securities and Exchange Commission; 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 or regulations; our ability to timely develop new products and services and the acceptance of those products and services by potential and existing customers; 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; the effectiveness of our risk management framework and quantitative models; 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, or any change related thereto; 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 owned by us; 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 management to make certain estimates and assumptions, including estimates and assumptions about future events. These estimates or assumptions may prove to be incorrect.

All oral and written forward-looking statements attributed to the Company are expressly qualified in their entirety by the factors, risks, and uncertainties set forth in the foregoing cautionary statements, and are made only as of the date of this press release or, where the statement is oral, as of the date stated. We do not undertake any obligation to update or revise any forward-looking statements to conform to actual results or changes in our expectations, nor to reflect events or circumstances that occur after the date on which such statements were made. In light of these risks, uncertainties, and assumptions, you should not put undue reliance on any forward-looking statements discussed.













4



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 
 


5



 
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 
6




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 

7


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,
  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  %



(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.

8



Earnings per Common Share
Basic earnings per common share (“EPS”) are calculated using the weighted average number of shares of common stock outstanding during each period. A reconciliation of the numerators and denominators of the basic and diluted EPS calculations follows.

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 

    

(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, 2024, securities covering no shares and less than 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, 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.

9


Allowance for Credit Losses Metrics

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 

(!) See “Provisions for Credit Loan Losses” on page 14 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.
(2) When a new loan commitment is made, we record an allowance to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheet. See “Unfunded Loan Commitments” on page 14 for further discussion.
(3) Includes incremental provision for new commitments and changes to provision for existing commitments.
(4) 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).


10


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 
(!) See “Provisions for Credit Loan Losses” on page 14 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.
(2) When a new loan commitment is made, we record an allowance to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheet. See “Unfunded Loan Commitments” on page 14 for further discussion.
(3) Includes incremental provision for new commitments and changes to provision for existing commitments.
(4) 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).


11




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 
(!) See “Provisions for Credit Loan Losses” on page 14 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.
(2) Represents fair value adjustments on loans transferred to held for sale.
(3) When a new loan commitment is made, we record an allowance to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheet. See “Unfunded Loan Commitments” on page 14 for further discussion.
(4) Includes incremental provision for new commitments and changes to provision for existing commitments.
(5) 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).

12



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 
(!) See “Provisions for Credit Loan Losses” on page 14 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.
(2) When a new loan commitment is made, we record an allowance to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheet. See “Unfunded Loan Commitments” on page 14 for further discussion.
(3) Includes incremental provision for new commitments and changes to provision for existing commitments.
(4) 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).

13




Provisions for Credit Losses

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 

Unfunded Loan Commitments
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 

(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 commitments) is transferred to the allowance for credit losses.
14


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
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  % $ 1,640,463  %
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  1,557,809 
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  %

(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.
15



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)
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  %
(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.
(4)We calculate the percentage of loans in an extended grace period as the ratio of (a) Private Education Loans in forbearance in an extended grace period numerator to (b) Private Education Loans in repayment and forbearance denominator. An extended grace period aligns with The Office of the Comptroller of the Currency definition of an additional, consecutive, one-time period during which no payment is required for up to six months after the initial grace period. We typically grant this extended grace period to customers who may be having difficulty finding employment before the full principal and interest repayment period starts or once it has begun. Loans in forbearance in an extended grace period were approximately $253 million and $168 million at December 31, 2024 and 2023, respectively.
(5)We calculate the percentage of loans in hardship and other forbearances as the ratio of (a) Private Education Loans in hardship and other forbearances (excluding loans in an extended grace period) numerator to (b) Private Education Loans in repayment and forbearance denominator. If the customer is in financial hardship, we work with the customer and/or cosigner and identify any available alternative arrangements designed to reduce monthly payment obligations, which may include a short-term hardship forbearance. Loans in hardship and other forbearances (excluding loans in an extended grace period) were approximately $152 million and $156 million at December 31, 2024 and 2023, respectively.

16


Loan Modifications - Private Education Loans Held for Investment
The following table depicts the performance of loans that have been modified during the respective reporting periods (the twelve months ended December 31, 2024 and 2023, respectively).
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  % 17,205  %
Loans delinquent 60-89 days(3)(4)
43,484  % 7,689  %
Loans 90 days or greater past due(3)(4)
54,473  % 13,822  %
Total loan modifications in repayment 1,001,410  100  % 373,683  100  %
Total Private Education Loan modifications $ 1,035,055  $ 380,526 
(1)Loans that were modified and subsequently charged-off during the twelve months ended December 31, 2024 and 2023 are excluded from the table and had an amortized cost basis of $40.4 million and $8.4 million, respectively. Additionally, loans that received a permanent term extension with no interest rate reduction during the fourth quarter of 2023 are excluded from the table.
(2)Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not yet required to make full principal and interest payments on the loans (e.g., residency periods for medical students or a grace period for bar exam preparation). Deferment also includes loans that have entered a forbearance after the loan modification was granted.
(3)Represents loans in repayment, which include 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)The period of delinquency is based on the number of days scheduled payments are contractually past due.


17


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

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  % % 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).


Average Loans Held for Investment Balances (net of unamortized premium/(discount))

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  546,892  413,338  574,218 
Total portfolio $ 22,211,211  100  % $ 21,607,839  100  % $ 21,534,883  100  % $ 21,613,919  100  %
18




Loans Held for Investment, Net — Activity

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 

19





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 

20


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)
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  511,193 
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 



(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 2023 Form 10-K for a further discussion.
(2) For the quarter ended December 31, 2024, the Graduate Loan originations include $3.8 million of Smart Option Loans where the student was in a graduate status. 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 year ended December 31, 2024, the Graduate Loan originations include $32.2 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.
(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.


21


Deposits
Interest-bearing deposits are summarized as follows:
 
  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 
        (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 Sallie Mae Bank (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 ended January 1, 2022. On each of January 1, 2022, 2023, and 2024, 25 percent of the adjusted transition amounts was phased in for regulatory capital purposes. On January 1, 2025, the remaining 25 percent of the adjusted transition amounts was phased in for regulatory capital purposes, with the phased-in amounts included in regulatory capital at the beginning of the 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, 2024, 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 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 

22



The Bank’s required and actual regulatory capital amounts and ratios, including applicable capital conservation buffers, 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, 2024 and December 31, 2023, the unrealized loss on available-for-sale investments included in other comprehensive income totaled $83 million and $115 million, net of tax of $27 million and $37 million, respectively. The capital ratios would remain above the U.S. Basel III well capitalized thresholds, including applicable capital conservation buffers, 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, 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  %
             
(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, 2024 and 2023, the actual amounts and the actual ratios include the respective adjusted transition amounts discussed above that were phased in at the beginning of 2024 and 2023.
23