UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

Form10-K

(Mark One)

 þANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 20152016

or

 

 ¨TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                  to                

Commission file numbers001-36228

 

 

Navient Corporation

(Exact Name of Registrant as Specified in Its Charter)

 

Delaware 46-4054283

(State or Other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

123 Justison Street, Wilmington, Delaware 19801 (302)283-8000
(Address of Principal Executive Offices) (Telephone Number)

Securities registered pursuant to Section 12(b) of the Act

 

Title of Each Class

 

Name of Exchange on which Listed

Common stock, par value $.01 per share The NASDAQ Global Select Market
Medium Term Notes, Series A,CPI-Linked Notes due 2017 The NASDAQ Global Select Market
Medium Term Notes, Series A,CPI-Linked Notes due 2018 The NASDAQ Global Select Market
6% Senior Notes due December 15, 2043 The NASDAQ Global Select Market

Securities registered pursuant to Section 12(g) of the Act:

None.

 

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes  þ        No  ¨

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act.    Yes  ¨        No  þ

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  þ        No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of RegulationS-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  þ        No  ¨

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of RegulationS-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form10-K or any amendment to this Form10-K  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, anon-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer  Accelerated filer   ☐
þNon-accelerated filer     Accelerated filer  ¨
Non-accelerated filer  ¨Smaller reporting company   ¨
(Do not check if a smaller reporting company)  

Indicate by check mark whether the registrant is a shell company (as defined in Rule12b-2 of the Exchange Act).    Yes  ¨        No  þ

The aggregate market value of voting stock held bynon-affiliates of the registrant as of June 30, 20152016 was $6.8$3.8 billion (based on closing sale price of $18.21$11.95 per share as reported for the NASDAQ Global Select Market).

As of January 31, 2016,2017, there were 342,817,020291,008,528 shares of common stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the proxy statement (the “2017 Proxy Statement”) relating to the Registrant’s 20162017 Annual Meeting of Stockholders, currently scheduled to be held on May 26, 2016,25, 2017, are incorporated by reference into Part III of this Annual Report on Form10-K.

 

 

 


NAVIENT CORPORATION

TABLE OF CONTENTS

 

        

Page

Number

Forward-Looking and Cautionary Statements

  1

Available Information

  3

PART I

  

Item 1.

    Business  4

Item 1A.

    Risk Factors  15

Item 1B.

    Unresolved Staff Comments  3031

Item 2.

    Properties  3132

Item 3.

    Legal Proceedings  3132

Item 4.

    Mine Safety Disclosures  35

36

PART II

  

Item 5.

    Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities  36

37

Item 6.

    Selected Financial Data  38

39

Item 7.

    Management’s Discussion and Analysis of Financial Condition and Results of Operations  39

40

Item 7A.

    Quantitative and Qualitative Disclosures about Market Risk  107

106

Item 8.

    Financial Statements and Supplementary Data  

111

Item 9.

    Changes in and Disagreements with Accountants on Accounting and Financial Disclosure  

111

Item 9A.

    Controls and Procedures  

111

Item 9B.

    Other Information  

112

PART III

  

Item 10.

    Directors, Executive Officers and Corporate Governance  

113

Item 11.

    Executive Compensation  

113

Item 12.

    Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters  

113

Item 13.

    Certain Relationships and Related Transactions, and Director Independence  

113

Item 14.

    Principal Accounting Fees and Services  

113

PART IV

      

Item 15.

    Exhibits, Financial Statement Schedules

114

Item 16.

Form 10-K Summary  114

Appendix A – Description of Federal Family Education Loan Program

  A-1

Glossary

  G-1


FORWARD-LOOKING AND CAUTIONARY STATEMENTS

This report contains “forward-looking” statements and other information that is based on management’s current expectations as of the date of this report. Statements that are not historical facts, including statements about our beliefs, opinions, or expectations and statements that assume or are dependent upon future events, are forward-looking statements and often contain words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “see,” “will,” “would,” or “target.” Forward-looking statements are subject to risks, uncertainties, assumptions and other factors that may cause actual results to be materially different from those reflected in such forward-looking statements.

For us, these factors include, among others, the risks and uncertainties associated with:

 

increases in financing costs;

 

the availability of financing or limits on liquidity;liquidity resulting from disruptions in the capital markets or other factors;

 

unanticipated increases in costs associated with compliance with federal, state or local laws and regulations;

 

changes in accounting standards and the impact of relatedmarketplaces in which we compete (including changes in significant accounting estimates;demand or changes resulting from new laws and regulations);

 

any changes in accounting standards including but not limited to changes pertaining to loan loss reserves and estimates or other accounting standards that may impact our operations;

adverse outcomes in any significant litigation to which we are a party;

 

credit risk associated with our exposure to third parties, including counterparties to ourhedging or other derivative transactions; and

 

changes in the marketplaces we compete interms of education loans and the educational credit marketplace (including changes in demand or changes resulting from new laws and the implementation of existing laws).

We could also be affected by, among other things:

 

changesunanticipated deferrals in our funding costs andFFELP securitization trusts that would delay repayment of the availability of that funding;bonds beyond their legal final maturity date;

 

reductions to our credit ratings, the credit ratings of asset-backed securitizations we sponsor or the credit ratings of the United States of America;

 

failures of our operating systems or infrastructure, or those of third-party vendors;

 

risks related to cybersecurity including the potential disruption of our systems or potential disclosure of confidential customer information;

 

damage to our reputation;reputation resulting from cyber-breaches, litigation, the politicization of student loan servicing or other actions or factors;

 

failures to successfully implement cost-cutting initiatives and adverse effects of such initiatives on our business;

 

errors in the conversion to our servicing platform of the Wells Fargo portfolio of Federal Family Education Loan Program (“FFELP”) loans or failures, delays or errors in the conversionconverting portfolio acquisitions to our servicing platform of any other FFELP or Private Education Loan portfolio acquisitions;

risks associated with restructuring initiatives;platform;

 

changes in law and regulations including but not limited to changes with respect to the student lending or servicing business and financial institutions generally;generally, securitizations or derivatives;

 

increased competition from banks and other consumer lenders;

 

the creditworthiness of our customers;

changes in the general interest rate environment, including the rate relationships amongrelationship between the relevant money-market instrumentsindex rate and those ofthe rate at which our earning assets versus our funding arrangements;are priced;

our ability to successfully effectuate any acquisitions and other strategic initiatives;

changes in the demand for asset management and business processing services;

changes in general economic conditions; and

 

the other factors that are described in the “Risk Factors” section of this Annual Report on Form10-K and in our futureother reports filed with the Securities and Exchange Commission (“SEC”).

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 and actual results could differ materially. All forward-looking statements contained in this report are qualified by these cautionary statements and are made only as of the date of this document.report. We do not undertake any obligation to update or revise these forward-looking statements except as required by law.

Definitions for certain capitalized terms used but not otherwise defined in this Annual Report onForm 10-K can be found in the “Glossary” at the end of this report.

Through this discussion and analysis, we intend to provide the reader with some narrative context for how our management views our consolidated financial statements, additional context within which to assess our operating results, and information on the quality and variability of our earnings, liquidity and cash flows.

AVAILABLE INFORMATION

Our website address iswww.navient.com. Our Annual Reports on Form10-K, Quarterly Reports onForm 10-Q, Current Reports on Form8-K, and amendments to reports filed pursuant to Sections 13(a) and 15(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), are filed with the Securities and Exchange Commission (the “SEC”). We are subject to the informational requirements of the Exchange Act and file or furnish reports, proxy statements and other information with the SEC. Copies of these reports, as well as any amendments to these reports, are available free of charge through our website atwww.navient.com/about/investors/stockholderinfo/secfilings, as soon as reasonably practicable after they are electronically filed with, or furnished to, the SEC. The public may also read and copy any materials filed by the Company with the SEC at the SEC’s Public Reference Room at 100 F Street, NE, Room 1580, Washington, DC 20549. The public may obtain information on the operation of the Public Reference Room by calling the SEC at1-800-SEC-0330. The SEC maintains an Internet site that contains reports, proxy and information statements and other information regarding issuers that file electronically with the SEC atwww.sec.gov.

In addition, copies of our Board Governance Guidelines, Code of Business Conduct (which includes the code of ethics applicable to our Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer) and the governing charters for each committee of our Board of Directors are available free of charge on our website atwww.navient.com/about/investors/corp_governance, as well as in print to any stockholder upon request. We intend to disclose any amendments to or waivers from our Code of Business Conduct (to the extent applicable to our Principal Executive Officer or Principal Financial Officer) by posting such information on our website.

Information contained or referenced on the foregoing websites is not incorporated by reference into and does not form a part of this Annual Report on Form10-K. Further, the Company’s references to the URLs for these websites are intended to be inactive textual references only.

PART I.

 

Item 1.Business

Overview

Navient is a Fortune 500 company that provides asset management and business processing services to education, health care and government clients at the nation’s leading loan management, servicingfederal, state, and asset recovery company, committed to helping customers navigate the path tolocal levels. We help our clients and millions of Americans achieve financial success. Servicing more than $300 billionsuccess through our services and support. Headquartered in education loans,Wilmington, Delaware, Navient supports the educationalemploys team members in Western New York, Northeastern Pennsylvania, Indiana, Tennessee, Texas, Virginia, and economic achievements of more than 12 million customers. A growing number of public and private sector clients rely on Navient for proven solutions to meet their financial goals. Navient began trading on NASDAQ as an independent company on May 1, 2014. Our website is navient.com. Information contained or referenced on our website is not incorporated by reference into and does not form a part of this Annual Report on Form 10-K.other locations.

Navient holds the largest portfolio of education loans insured or federally guaranteed under the Federal Family Education Loan Program (“FFELP”), as well as. We also hold the largest portfolio of Private Education Loans. FFELP Loans are insured or guaranteed by state or not-for-profit agencies based on guaranty agreements among the United States Department of Education (“ED”) and these agencies. Private Education Loans are education loans to students or their families that bear the full credit risk of the customer and any cosigner. Private Education Loans are made primarily to bridge the gap between the cost of higher education and the amount funded through financial aid, federal loans or students’ and families’ resources.

Navient services its own portfolio of education loans, as well as education loans owned by banks, credit unions, otherthe United States Department of Education (“ED”), financial institutions non-profitand nonprofit education lenders and ED.lenders. Navient is one of four Title IV Additional Servicers (“TIVAS”)the largest servicers to ED under its Direct Student Loan Program (“DSLP”). Our data-driven insight, service and innovation support customers on the path to successful education loan repayment.

Navient also provides asset recovery services on its own portfolio (consisting of both education loans and other asset classes), and on behalf of guaranty agencies, higher education institutions, and federal, state, court and municipal clients. In addition, we provide business processing services on behalfto education-related clients, such as guaranty agencies and colleges and universities.

Finally, the company leverages its scale and expertise to provide additional business processing services to a variety of municipalities, publicother clients, including federal agencies, state and local governments, regional authorities, courts, hospitals, health care systems and hospitals.other health care providers, financial service providers, and municipalities.

For all our clients, we aim to improve their financial performance, optimize their operations, and maintain compassionate, compliant service for their customers and constituents.

As of December 31, 2015,2016, Navient’s principal assets consisted of:

 

$96.587.7 billion in FFELP Loans, with a net interest margin of 0.840.85 percent for the year ended December 31, 20152016 on a “Core Earnings” basis and a weighted average life of 7.27.1 years;

 

$26.423.3 billion in Private Education Loans, with a net interest margin of 3.673.41 percent for the year ended December 31, 20152016 on a “Core Earnings” basis and a weighted average life of 7.06.4 years;

 

a leading education loan servicing platform that services loans for more than 12 million DSLP Loan, FFELP Loan and Private Education Loan customers (including cosigners), including 6.36.2 million customer accounts serviced under Navient’s contract with ED; and

 

a leading asset recovery and business processing platform wherethrough which we currently provide services for over 1,000 clients in the education, health care and public and private sector clients.sectors.

Strengths and Opportunities

Navient possesses a number of competitive advantages that distinguish it from its competitors, including:

Large, high quality asset base generating significant and predictable cash flows. At December 31, 2015,2016, Navient’s $122.9$111 billion education loan portfolio is 7477 percent funded to term and is expected to produce consistent and predictable cash flows over the remaining life of the portfolio. Navient’s $96.5$87.7 billion portfolio of FFELP Loans generally bears a maximum 3 percent loss exposure due tounder the terms of the federal guaranty. Navient’s $26.4$23.3 billion

portfolio of Private Education Loans bears the full credit risk of the borrower and any cosigner. Navient expects that cash flows from its FFELP Loan and Private Education Loan portfolios will significantly exceed future debt service obligations. Our interest earning assets are funded by both secured and unsecured debt. We reduced our unsecured debt outstanding by approximately 9 percent, from $15.1 billion at December 31, 2015 to $13.7 billion as of December 31, 2016.

Efficient and large scalelarge-scale operating platforms. Navient is the largest servicer of education loans, servicing over $300 billion in education loans for more than 12 million customers. Navient’s inventory of contingent asset recovery receivables is $20.2$20.0 billion as of December 31, 2015 and provides2016. We provide services to over 1,000 publiceducation, health care and privatepublic sector clients. Navient has demonstrated scalable infrastructure with capacity to add volume at a low cost. Navient’s premierOur market share and tested infrastructure make it well-positioned to expand its businesseshave enabled expansion to additional clients and asset types.

Superior performance. Navient has demonstrated superior default prevention performance and industry leading asset recoveryindustry-leading services. The combined portfolio of federal loans serviced by Navient experienced a Cohort Default Rate (“CDR”) of 8 percent, whichthat is 3831 percent lower than theirour peers, as calculated from the most recent CDR released by ED in September 2015.2016. We are consistently a top performer in our asset recovery business and deliver superior service to our public and private sector clients. We continually leverage data-driven insights and customer service to identify new ways to add value to our clients.

Commitment to compliance and customer centricity. Navient fosters a robust compliance culture driven by a “customer first” approach. We invest in rigorous training programs, internal and external auditing, escalated service tracking and analysis, and customer research to enhance our compliance and customer service.

Strong capital return. As a result of our significant cash flow and capital generation, Navient expects to return excess capital to stockholders through dividends and share repurchases. In 2016, Navient repurchased 59.6 million shares of common stock (17 percent of common shares outstanding) for $755 million compared with 56.0 million shares of common shares repurchased in 2015 (14 percent of common shares outstanding) for $945 million, fully utilizing our existing share repurchase programs. In December 2014,2016, Navient’s board of directors authorized $1 billion to be utilized in a new common$600 million share repurchase program effective January 1, 2015, and in December 2015, our board authorized an additional $700 million for common share repurchases. 2017.

Navient increased itshas paid a quarterly dividend amount from $0.15 per share toof $0.16 per share effective for its first-quarter 2015 dividends.of common stock since the first quarter of 2015. For the yearyears ended December 31, 2016 and 2015, weNavient paid $201 million and $240 million, respectively, in dividends on shares of our common stock and repurchased $945 million of shares of our common stock. As of December 31, 2015, the remaining common share repurchase authority was $755 million.dividends.

Meaningful growth opportunities. In the Asset Management business, Navient will pursuecontinue pursuing opportunistic acquisitions of FFELP and Private Education Loan portfolios.portfolios, including refinanced Private Education Loans, and other consumer loans. During the year ended December 31, 2015,2016, Navient acquired $3.7 billion of education loans.

In the Business Processing Services business, Navient will also pursue additional third-party servicing, asset recoverygrowth opportunities, including, among others:

The continued expansion and business processing contracts. In February 2015, Navient completed the acquisitiongrowth of providing services to state and local governments through our Gila LLC subsidiary (commonly known as Municipal Services Bureau, or MSB), an asset recovery and business processing firm. The firm. Gila provides receivables management services and account processing solutions for state governments, agencies, court systems, municipalities, toll authorities and municipalities. In October 2015,financial services entities. Gila expands our customer base in the public sector and leverages our business processing services.

The continued expansion and growth of providing services to federal agencies. For example, on September 26, 2016, the Internal Revenue Service announced that it plans to begin private collection of certain overdue federal tax debts in the spring of 2017. A Navient completedsubsidiary, Pioneer Credit Recovery, was selected along with three other contractors to implement the acquisitionnew program.

The continued expansion and growth of providing services to hospitals, health care systems and other health care providers through our Xtend Healthcare subsidiary, a health care revenue cycle management company. The firm provides health insurance claims billingXtend’s services include full revenue cycle outsourcing, accounts receivable management, extended business office support and account resolution, as well as patient billing and customer service. The acquisitionconsulting engagements. Xtend leverages Navient’s asset recovery and business processing capabilities into the health care payments sector.

The continued expansion and growth of providing services to education related clients. On April 4, 2016, ED published the first part of a two-part request for proposals (“RFP”) related to a new servicing platform

for the Direct Student Loan Program. The first part of the RFP focused on screening candidates’ capabilities relative to certain published criteria. In July 2016, Navient was selected as one of three companies eligible to submit responses in the second part of the RFP process. On October 26, 2016, ED published the second part of the RFP for which we submitted our bid on January 9, 2017.

Navient intends to leverage its large-scale operating platforms, superior and data-driven default prevention and asset recovery performance, operating efficiency and regulatory compliance and risk management infrastructure in growing these businesses and in pursuing other growth opportunities.

Navient’s Approach to HelpingHelps Education Loan Borrowers Achieve Success

Navient services loans for more than 12 million DSLP Loan, FFELP Loan, and Private Education Loan customers, including 6.36.2 million customers whose accounts are serviced under Navient’s contract with ED. We help our customers navigate the path to financial success through proactive outreach and emphasis on identifying the payment plan that best fits their individual budgets and financial goals.innovative, data-driven approaches.

We understand managing repaymentLeveraging four decades of education loans is critical for students to achieve their educational goals, recognize their full earning potential and develop a strong credit profile.

expertise:In our experience, customer success means making steady progress toward repayment instead ofand avoiding falling behind on or putting off payments. This experience has taught us that the transition from school to full repayment requires customer contact and counseling. For many customers, education loans are their first borrowing experience. For new graduates, salaries grow over time, typically making payments easier to handle as their career progresses. It is also not uncommon for some borrowers to seek payment deferments if they return to school or encounter temporary interruptions in earnings.

To help customers manage these realities, Navient makesWith customer success and default prevention as our top priorities. We customize ourpriorities, we apply data-driven outreach using data-driven approaches that drawdraws from our more than 40 years of experience in helping customers successfully manage their loans. As a result,experience. Our strategists employ risk modeling to pinpoint struggling borrowers and deploy resources where needed. By tailoring our customers experience higher rates of repayment successapproach to each borrower’s unique situation — e.g., recent graduates, studentsre-entering school, those experiencing hardships or those with student debt but no degree — we help ensure industry-leading outcomes, as evidenced by a default rate that is 31 percent lower delinquencies and defaults.

We have been a partner in ED’s campaign to inform federal education loan customers about various income-driven repayment (“IDR”) plans, and have played a leadership role in helping customers understand their options so they can make an informed choice. We promote awareness of federal repayment plan options through more than 170 million communications annually, including mail, email, phone calls, videos, and text messages. At the end of 2015, nearly one in five federal borrowers and more than one-third of dollar volume serviced by Navient (excluding Parent PLUS loans that are not eligible for IDR) were enrolled in an IDR plan.

We also find that customers who have fallen behind benefit from our outreach and assistance. In fact, nineother servicers. Nine times out of ten10 when we can reach federal loan customers who have missed payments, we can identify a solution to help them avoid default.

Getting borrowers into the right payment plans:We help customers understand the complex array of federal loan repayment options so they can make informed choices about the plans that are aligned with their financial circumstances and goals. We promote awareness of federal repayment plan options, including Income-Driven Repayment (“IDR), through more than 170 million communications annually, including mail, email, phone calls, videos and text messages. For those who need it,example, as of December 31, 2016, approximately one in four federal student borrowers and 49 percent of student loan balances serviced by Navient launched its highly successful privatefor the government were enrolled in an IDR plan (excluding loan types ineligible for the plans). We also help borrowers understand that options lengthening their repayment term may increase the total cost of their loans, while reminding them that they may pay extra or switch repayment plans at any time.

Leading the industry: Navient is a leader in recommending policy reforms aimed at improving upfront education and simplifying federal loan repayment options — reforms that we believe would make a meaningful difference for millions of Americans with student loans.

In 2009, we pioneered the creation of a loan modification program in 2009.to help private education loan borrowers needing additional assistance. As of December 31, 2015, $2.52016, $2.6 billion of our Private Education Loans were enrolled in thethis interest rate reduction component of our modification program, helping customers have athrough more affordable monthly paymentpayments while making progress in repaying thetheir principal loan balance. Approximately 80 percent of enrolled borrowers successfully complete the program.

As of December 31, 2015, Navient’s total delinquency rates were at the lowest year-ending levels for both FFELP and Private Education Loans since 2005.

In 2015, we made additional and substantial investmentsWe continually make enhancements designed to help our customers, drawing from a variety of inputs including customer surveys, analysis of customer inquiries and complaint data, regulator commentary and website activity. For example, we launched a new customer website making it easier for customers to manage their loans. In addition, beginning in 2015, customers who need to renew their income-driven repayment plans have access to the services of a specially trained group of service representatives to assist them. We also establishedregularly use customer and employee research panels to gather real-time feedback to inform enhancements underway.

Our Office of the Customer Advocate, established in 1997, offers escalated assistance to customers who needrequest it. We are committed to working with customers and appreciate customer comments, which, combined with our own customer communication channels, help us improve the ways we assist our customers.

Navient takes

We also continue to offer free resources to help customers and the general public build knowledge on personal finance topics, and we make recommendations for reforms to enhance student loan repayment success. We offer Path to Success, a series of interactive financial literacy videos. We also conduct a national research study,Money Under 35, that measures the financial health of Americans ages 22 to 35.

We take seriously itsour commitment to serve military customers and hashave developed what it believes is abest-in-class system approach to assist them. Navient was the first student loan servicer to launch a dedicated military benefits customer service team, website (Navient.com/military), and was also the first student loan servicer to launch a dedicated military benefits website, Navient.com/military, and a toll-free number dedicated to military customers.number. Navient’s military benefits team offers a single point of contact for all calls from service members and their families to help them learn about and access the benefits designed for them, including interest rate benefits, deferment and other options.

We also continue to offer free resources to help customers and the general public build knowledge on personal finance topics. In 2015, for example, we released the top habits of successful student loan

borrowers and added online resources to encourage financial literacy including such topics as military financial education, income-driven repayment plans, and budgeting. We also launched a signature national research study, “Money Under 35,” to study and promote financial wellness among Americans ages 22 to 35.

Business Segments

We have three primary reportable business segments: FFELP Loans, Private Education Loans and Business Services. A fourth segment — Other — primarily consists of financial results of our holding company, including activities related to repurchases of debt, our corporate liquidity portfolio, unallocated overhead and regulatory-related costs. Each of these business segments are discussed below.

FFELP Loans Segment

In the FFELP Loans segment, we acquire and finance FFELP Loans. Even thoughAlthough FFELP Loans are no longer originated, due to changes in federal law that took effect in 2010, we continue to pursue acquisitions of FFELP Loan portfolios thatportfolios. These acquisitions leverage our servicing scale and generate incremental earnings and cash flow. In this segment, we generate revenue primarily earnthrough net interest income on the FFELP Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

We are currently the largest holder of FFELP Loans. Navient’s portfolio of FFELP Loans as of December 31, 20152016 was $96.5$87.7 billion and we anticipate that this FFELP Loan portfolio will have an amortization period in excess of 20 years and a7-year remaining weighted average life. Navient’s goal is to maximize and optimize the timing of the cash flows generated by its FFELP Loan portfolio. Navient also seeks to acquire FFELP Loan portfolios from third parties to add net interest income and servicing revenue. During the year ended December 31, 2015,2016, Navient acquired $3.7$3.5 billion of FFELP Loans. FFELP Loans are insured or guaranteed by state ornot-for-profit agencies and are also protected by contractual rights to recovery from the United States pursuant to guaranty agreements among ED and these agencies. These guaranty agreements generally cover at least 97 percent of a FFELP Loan’s principal and accrued interest for loans disbursed. For more discussion of the FFELP and related credit support mechanisms, see Appendix A “Description of Federal Family Education Loan Program.”

As a result of the long-term funding strategy used in thefor our FFELP Loan portfolio and the insurance and guarantees provided on these loans, the portfolio generates consistent and predictable cash flows and the capital we choose to allocate to the segment is modest.flows. As of December 31, 2015,2016, approximately 7881 percent of the FFELP Loans held by Navient were funded to term withnon-recourse, long-term securitization debt.

The Higher Education Act of 1965 (“HEA”) continues to regulate every aspect of FFELP Loans, including ongoing communications with borrowers and default aversion requirements. Failure to service FFELP Loans properly could jeopardize the insurance, guarantees and federal support on these loans. The insurance and guarantees on Navient’s existing FFELP Loans were not affected by the termination of FFELP originations.

Private Education Loans Segment

In this segment, we acquire, finance, and service our Private Education Loans. Even though we no longer originate Private Education Loans we continueprimarily bridge the gap between the cost of higher education and the amount funded through financial aid, federal loans. or students’ and families’ resources. They also allow borrowers to refinance existing education

loans at a lower rate. We pursue acquisitions of Private Education Loan portfolios thatportfolios. These acquisitions leverage our servicing scale and generate incremental earnings and cash flow. In this segment, we generate revenue primarily earnthrough net interest income on the Private Education Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

We are currently the largest holder of Private Education Loans. Navient’s portfolio of Private Education Loans as of December 31, 20152016 was $26.4$23.3 billion and we anticipate that this Private Education Loan portfolio will have an amortization period in excess of 20 years and a 7-year6-year remaining weighted average life. Navient’s goal is to maximize and optimize the timing of the cash flows generated by its Private Education Loan portfolio.

Navient also seeks to acquire Private Education Loan portfolios from third parties to add net interest income. As of December 31, 2015,2016, approximately 6261 percent of the Private Education Loans held by Navient were funded to term withnon-recourse, long-term securitization debt.

Unlike FFELP Loans, the holder of a Private Education Loan bears the full credit risk of the borrower and any cosigner. Navient believes the credit risk of the Private Education Loans it owns is well managed through the rigorous underwriting practices and risk-based pricing utilizedapplied when the loans were originated, the continued high levels of qualified cosigners, and our internal servicing and risk mitigation practices, as well asand our careful use of forbearance and loan modification programs. Navient believes that the existence of these elements and the use of these practices when taken together reducesreduce the risk of payment interruptions and defaults on its Private Education Loan portfolio. In the second quarter of 2015, we changed our assumptions related to estimated recoveries and as a result, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans. Excluding this amount, on a “Core Earnings” basis the 2015 charge-off rate for Private Education Loans as a percentage of loans in repayment was 2.6 percent.

Business Services Segment

Our Business Services segment generates revenue from business processing services related to servicing, asset recovery and other business processing activities. Within this segment, we primarily generate revenue fromprimarily through servicing our FFELP Loan portfolio as well as servicing education loans for Guarantors of FFELP Loans and other institutions, including ED. We provide asset recovery services for loans and receivables on behalf of Guarantors of FFELP Loans and higher education institutionsinstitutions. In addition, we provide asset recovery and other business processing services for federal, state, court, and municipal clients. In addition, we provide business processing services on behalf of municipalities,clients, public authorities, and hospitals.

In February 2015, Navient completed the acquisition of Gila LLC, an asset recovery and business processing firm. The firm provides receivables management services and account processing solutions for state governments, agencies, court systems and municipalities. In October 2015, Navient completed the acquisition of Xtend Healthcare, a health care revenue cycle management company. The firm provides health insurance claims billing and account resolution, as well as patient billing and customer service. The acquisitions of Gila LLC and Xtend Healthcare expanded Navient’s capabilities into new geographies and sectors.organizations.

We provide asset recovery and business processing services for over 1,000 clients, working with a broad spectrum of services and asset classes. This market is highly fragmented and provides attractive organic growth opportunities. As of December 31, 2015,2016, Navient had an outstanding inventory of asset recovery receivables of approximately $20.2$20.0 billion, of which $9.9$10.1 billion was attributable to asset classes unrelated to education loans, an increase of $7.0 billion from December 31, 2014. Non-federal education loanloans.Non-education related asset recovery revenues increased 77 percent, from $49$99 million in 20142015 to $118$174 million in 2015.2016.

Federal Education Loan Related Revenues

In 2015,2016, federal education loan (FFELP and ED) related revenues in the business servicesBusiness Services segment accounted for 8780 percent of total Business Services segment revenues compared with 9487 percent in 2014.2015. Total Business Services segment revenues were $1.01 billion for the year ended December 31, 2016, compared to $1.02 billion for the year ended December 31, 2015, down from $1.06 billion for the year ended December 31, 2014.2015.

Navient is currently the largest servicer and collector of loans made under the FFELP program, and the majority of our income has been derived, directly or indirectly, from our portfolio of FFELP Loans and the servicing and asset recovery we have provided for Guarantors and third-party owners of FFELP Loans. In 2010, Congress passed legislation ending the origination of education loans under FFELP. The terms and conditions of

existing FFELP Loans were not affected by this legislation. We anticipate that the revenue we earn from providing servicing and asset recovery services on FFELP Loans will decline over time.

 

Servicing revenues from the FFELP Loans we own represent intercompany charges to the FFELP Loans segment at rates paid to us by the securitization trusts which own the loans. These fees are contractually the first payment priority of the trusts after the payment of the trustee fees and exceed the actual cost of servicing the loans. Intercompany loan servicing revenues declined to $389 million in 2016 from $427 million in 2015 from $456 million in 2014.2015. Intercompany loan servicing revenues will continue to decline as our FFELP Loan portfolio amortizes.

In 2015,2016, we earned account maintenance fees on FFELP Loans serviced for Guarantors of $33$21 million, down from $36$33 million in 2014.2015. These fees will continue to decline as the underlying FFELP Loan portfolio serviced for Guarantors amortizes.

 

As of December 31, 2015,2016, we provide asset recovery (default aversion, post-default collections and claims processing) to 11 of the 2926 Guarantor agencies that serve as intermediaries between the U.S. federal government and FFELP lenders and are responsible for paying the claims made on defaulted loans. In 2015,2016, asset recovery revenue from Guarantor clients totaled $209$194 million, compared to $275$209 million the prior year. As FFELP Loans are no longer originated, these revenues will decline over time unless we add additional Guarantor clients. The rate at which these revenues will decrease has also been affected by the Bipartisan Budget Act (the “Budget Act”) enacted on December 26, 2013 and effective on July 1, 2014, which reduced the amount to be paid to Guarantor agencies for assisting customers to rehabilitate their defaulted FFELP Loans under Section 428F of the HEA. This aspect of the Budget Act reduced our revenue by approximately $79 million in 2015 compared to 2014.

Since 2009 when we were selected through a competitive bidding process, Navient has been one of four TIVAS that provides customer serviceloan servicing for federal loans owned by ED. This contract has been extended through 2019. Under the terms of the contract extension, the allocation of new borrower volume is determined twice each year based on the relative performance of the servicers ofon five metrics: borrowers in current repayment status (30 percent), borrowers more than 90 but less than 271 days delinquent (15 percent), borrowers 271 days or more up tobut less than 360 days delinquent (15 percent), a survey of borrowers (35 percent), and a survey of ED personnel (5 percent). In 2015, other state-based not-for-profit servicers that had previously received a contract through a legislative, no-bid process began to receive a 26 percent allocation of total new borrowers, leaving a 74 percent allocation to the TIVAS. In the last allocation, Navient received 15 percent of new loan volume. In December 2015, Congress passed legislation that requires an allocation system to award new loan volume to all the servicers including both TIVAS and the not-for-profit servicers on the basis of their performance utilizing established common metrics, and on the basis of the capacity of each servicer to process new and existing accounts. ED has previously indicated that the portfolios of the not-for-profit servicers and the TIVAS cannot be compared due to differences in the borrower composition of the portfolios. ED has not yet announced how it will implement the requirement to ensure capacity and common metrics. It is possible that Navient’s market share of new borrowers would decline. Under this servicing contract as of December 31, 2015,2016, we service approximately 6.36.2 million accounts or $186.0$197.0 billion in loans. We earned $139$151 million of revenue under the contract for the year ended December 31, 2015.2016. We continually strive to help our customers succeed and seek to improve on the performance metrics that determine the allocation of new accounts under the servicing contract with ED.

On April 4, 2016, ED has saidpublished the first part of atwo-part RFP related to a new servicing platform for the Direct Student Loan Program. The first part of the RFP focused on screening candidates’ capabilities relative to certain published criteria. In July 2016, Navient was selected as one of three companies eligible to submit responses in the second part of the RFP process. On October 26, 2016, ED published the second part of the RFP. On January 9, 2017, Navient submitted its bid for ED’s single servicing solution contract. We have been informed that it intendsone of the two other bidders filed a bid protest in relation to start a rebidding process for these servicing contracts sometime in 2016.this RFP on January 5, 2017.

Other Segment

Our Other segment primarily consists of activities of our holding company, including the repurchase of debt, our corporate liquidity portfolio, unallocated overhead and regulatory-related costs. We also include results from certain smaller wind-down operations within this segment.

Employees

At December 31, 2015,2016, we had approximately 7,3006,773 employees. None of our employees are covered by collective bargaining agreements.

Spin-Off of Navient

On April 30, 2014, thespin-off of Navient from SLM Corporation (the “Spin-Off”“Spin-Off”) was completed and Navient became an independent, publicly traded company focused on loanasset management servicing and asset recovery.business processing services. The separation was completed through the distribution of 100 percent of the outstanding shares of Navient common stock, on the basis of one share of Navient common stock for each share of SLM Corporation common stock. SLM Corporation continues operation as a separate publicly traded company and includes Sallie Mae Bank.

Due to the relative significance of Navient to SLM Corporation prior to theSpin-Off, for financial reporting purposes, Navient is treated as the “accounting spinnor” and therefore is the “accounting successor” to SLM

Corporation as constituted prior to theSpin-Off, notwithstanding the legal form of theSpin-Off. Since Navient is the accounting successor, the historical financial statements of SLM Corporation prior to theSpin-Off are the historical financial statements of Navient. As a result, the GAAP financial results reported in this Annual Report on Form10-K include the historical financial results of SLM Corporation prior to theSpin-Off on April 30, 2014 (i.e., such consolidated results include our loanasset management servicing and asset recoverybusiness processing services business and the consumer banking business associated with Sallie Mae Bank (“SLM BankCo”)) and reflect the deemed distribution of SLM BankCo to SLM Corporation’s stockholders on April 30, 2014.

The following table shows the condensed balance sheet of SLM BankCo that the financial statements of Navient reflect as a shareholder distribution on April 30, 2014:

 

(Dollars in millions)

  April 30, 2014 

Assets

  

FFELP Loans, net

  $1,380 

Private Education Loans, net

   7,204 

Investments

   139 

Cash and cash equivalents

   2,170 

Other assets

   883 
  

 

 

 

Total assets

  $11,776 
  

 

 

 

Liabilities

  

Short-term borrowings

  $6,491 

Long-term borrowings

   2,750 

Other liabilities(1)

   825 
  

 

 

 

Total liabilities

   10,066 
  

 

 

 

Equity

  

Preferred stock

  

Series A

   165 

Series B

   400 

Common equity

   1,145 
  

 

 

 

Total equity(2)

   1,710 
  

 

 

 

Total liabilities and equity

  $11,776 
  

 

 

 

 

 (1) 

“Other liabilities” include net income tax liabilities of $383 million, which were presented as net income tax assets within “Other assets” on the consolidated financial statements of Navient.

 

 (2) 

In addition to the $1,710 million of consumer banking business net assets distributed, we also removed $41 million of goodwill from our balance sheet as required under Accounting Standards Codification (“ASC”) 350, “Intangibles – Goodwill and Other,” in connection with the distribution. This goodwill was allocated to the consumer banking business based on relative fair value. This total of $1,751 million is the amount that appears on our consolidated statement of changes in stockholders’ equity in connection with the deemed distribution of the consumer banking business.

As previously reported, inIn connection with theSpin-Off, three publicly-traded series ofpublic exchange-traded senior unsecured notes listed on NASDAQ Stock Market LLC and originally issued by SLM Corporation (and its predecessors in interest) becameremained obligations of Navient. These notes are commonly knownreferred to as (a) Medium Term Notes, Series A,CPI-Linked

Notes due 2017, (NASDAQ: OSM / CUSIP: 78442P403)63938C 207), (b) Medium Term Notes, Series A,CPI-Linked Notes due 2018 (NASDAQ: ISM / CUSIP: 78442P601)63938C 306), and (c) 6% Senior Notes due December 15, 2043 (NASDAQ: JSM / CUSIP: 78442P304)63938C 405). The notes are referred collectively as the “Exchange-traded Notes.” Navient’s status as the successor to the original issuer of these notes has been previously reported, however, one ofreported. On March 29, 2016, the Company’s prior filingsCompany filed Form8-A with the SEC inadvertently (a) omitted a reference to these notes as listed securitiesreflect the transfer of the Company, and (b) included a referenceNasdaq listing of the Exchange-traded Notes to two other series of senior unsecured notes issued by the Company thatin connection with theSpin-Off and the Merger, pursuant to Section 12(b) of the Securities Exchange Act of 1934, as amended. In December of 2016, at the request of Nasdaq, the Company changed the CUSIP numbers on each of the Exchange-traded Notes, which change became effective on January 17, 2017. The new CUSIP numbers for each notes are reflected in fact not listed, commonly known as 5% Senior Notes due October 26, 2020 and 5.875% Senior Notes due October 25, 2024.the disclosure above.

Supervision and Regulation

The Dodd-Frank Act

The Dodd-Frank Act was adopted to reform and strengthen regulation and supervision of the U.S. financial services industry. The Dodd-Frank Act contains comprehensive provisions tothat govern the practices and oversight of financial institutions (including largenon-bank financial institutions) and other participants in the financial markets. It imposed significant regulations, additional requirements and oversight on almost every aspect of the U.S. financial services industry, including increased capital and liquidity requirements, limits on leverage and enhanced supervisory authority. Some of these provisions apply to Navient and its various businesses.businesses and securitization vehicles.

The Consumer Financial Protection Act established the Consumer Financial Protection Bureau (“CFPB”), which has broad authority to write regulations under federal consumer financial protection laws and to directly or indirectly enforce those laws and examine financial institutions for compliance. The CFPB is authorized to impose fines and provide consumer restitution in the event of violations, engage in consumer financial education, track consumer complaints, request data and promote the availability of financial services to underserved consumers and communities. It has authority to prevent unfair, deceptive or abusive practices by issuing regulations that define the same or by using its enforcement authority without first issuing regulations. TheSince its creation, the CFPB has been active in its supervision, examination and enforcement of financial services companies, most notably bringing enforcement actions, imposing fines and mandating large refunds to customers of several large banking institutions, auto financing companies and debt collection companies. The CFPB has filed a lawsuit against Navient alleging several unfair, deceptive or abusive practices, and other violations of consumer protection statutes.

The Dodd-Frank Act also authorizes state officials to enforce regulations issued by the CFPB and to enforce the Dodd-Frank Act’s general prohibition against unfair, deceptive and abusive practices. The Attorneys General of the State of Illinois and the State of Washington also filed lawsuits against Navient and some of its subsidiaries containing similar alleged violations of consumer protection laws as the CFPB lawsuit.

Regulatory Outlook

In general, the number and scope of regulatory and enforcement actions in 2015 and 2016, as well as the amounts of fines and penalties levied against bankingfinancial institutions, were significant. The types and numbers of class and stockholder derivative actions arising from allegations of violations of consumer protection and regulatory provisions also continued to increase. A number of prominent themes appear to be emerging from these actions:

 

The number and configuration of regulators bringing actions often adds to the complexity, cost and unpredictability of timing for resolution of particular regulatory issues.

 

The regulatory compliance and risk control structures of financial institutions subject to enforcement actions are frequently cited, regardless of whether past practices have been changed, and enforcement orders have often included detailed demands for increased compliance, audit and board supervision, as well as the use of third-party consultants or monitors to recommend further changes or monitor remediation efforts.

 

Issues first identified with respect to one consumer product class or distribution channel are often applied to other product classes or channels.

Navient is subject to oversight from several regulatory entities. We expect that the regulators overseeing our businesses will continue to be active and that consumer protection regulations, standards, supervision, examination and enforcement practices will continue to evolve in both detail and scope. This evolution has added and may continue to significantly add to Navient’s compliance, servicing and operating costs. We have invested

in compliance through multiple steps including realignment of Navient’s compliance management system to a servicing, collections and business services business model rather than a loan originations business model; dedicated compliance resources for certain topics (such as the Servicemembers Civil Relief Act (“SCRA”); the Telephone Consumer Protection Act (“TCPA”); unfair, deceptive, or abusive acts and practices (“UDAAP”); and third-party vendor management) to focus on regulator and consumer expectations; formation of business support operations to enhance risk, control and compliance functions in each business area; additional regulatory training for front-line employees to ensure obligations are understood and followed during interactions with customers as well as additional regulatory training for our board of directors to enhance their ability to oversee the Company’s risk framework and compliance as it and the regulatory environment changes; expanded oversight of our incentive compensation programs; and expanded oversight and analysis of complaint trends to identify and remediate if necessary, areas of potential consumer harm.

While current operations and compliance processes may or may not satisfy heightened, evolving regulatory standards, they cannot provide assurance that past practices or products will not be the focus of examinations, inquiries or lawsuits.

As described in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Risk Management,” Navient has implemented a coordinated, formal enterprise risk management system aimed at reducing business and regulatory risks.

Listed below are some of the most significant recent and pending regulatory changes that have the potential to affect Navient.

Consumer Financial Protection Bureau. The CFPB has oversight of the private education loan industry as well as education loan servicers. The CFPB has been active in the education loan industry and undertook a number of initiatives in 2013, 2014 and 2015recent years relative to the private education loan market and education loan servicing, including:

 

In February 2013, the CFPB published a notice soliciting information on potential options to offer more affordable repayment options to borrowers having difficulty repaying their private education loans. Based on the more than 28,000 comments received, on May 8, 2013, the CFPB published a report highlighting the ways in which private education loan debt can be a roadblock to financial soundness for consumers. The report analyzes the impact of private education loan burdens on the broader economy, assesses recent actions of policymakers in the education loan market and discusses policy options put forth by the public regarding private education loans. Reports such as these may continue to influence regulatory developments in the education loan market. The report proposes a number of considerations for policymakers and market participants, such as refinancing relief and monthly payments more closely correlated with a borrower’sdebt-to-income ratio. Certain of these CFPB recommendations in the report could negatively affect our private education loan portfolio if implemented. For a discussion on Navient’s approach to helping its customers, see “— Navient’s Approach to Helping Education Loan Borrowers Achieve Success” above.

 

On December 3, 2013, the CFPB issued a final rule defining larger participants of the education loan servicing market. The rule, which became effective on March 1, 2014, allows the CFPB to federally supervise certain nonbank education loan servicers for the first time. Under the final rule, the CFPB has supervisory authority over any nonbank education loan servicer that services more than one million borrower accounts, including accounts for both private and federal education loans. Our education loan servicing subsidiaries will beare subject to this new oversight. The CFPB’s supervision will includeincludes gathering reports, conducting examinations for compliance with federal consumer financial laws and taking enforcement actions as appropriate.

 

On October 16, 2014, the Student Loan Ombudsman within the CFPB submitted his annual report based on private education loan inquiries and complaints received through the CFPB portal from October 1, 2013 through September 30, 2014. The CFPB does not seek to resolve or substantiate the inquiry or complaint but merely provides a gateway between the consumer and the lender or servicer to attempt to address consumer concerns. The Dodd-Frank Act created the Student Loan Ombudsman within the CFPB to receive and attempt to informally resolve inquiries about private education loans. The Student Loan

 

2013 through September 30, 2014. The CFPB does not seek to resolve or substantiate the inquiry or complaint but merely provides a gateway between the consumer and the lender or servicer to attempt to address consumer concerns. The Dodd-Frank Act created the Student Loan Ombudsman within the CFPB to receive and attempt to informally resolve inquiries about private education loans. The Student Loan Ombudsman reports to Congress annually on the trends and issues that he identifies through this process. The report offers analysis, commentary and recommendations to address issues reported by consumers. The report’s key observations included: (1) approximately 41 percent of all private education loan inquiries and complaints received were related to consumers seeking a loan modification or other option to reduce their monthly payment; (2) 57 percent related to consumers having difficulties dealing with their servicer or repaying their loan; and (3) many of the private education loan inquiries mirror the problems experienced by consumers in the mortgage market and that recent changes to mortgage servicing and credit card servicing practices might be applicable to the private education loan market.

 

On May 14, 2015, the CFPB issued a Request for Information (“RFI”) about student loan servicing practices. The RFI identified a number of potential systemic problems with student loan servicing, and sought public comment from market participants regarding issues that the CFPB believe were identified through consumer complaints including: (1) delays in payment posting, which can result in increased accrued interest; (2) application of overpayments across all loans, instead of to the loans with the highest interest rates; (3) application of partial payments in a manner that maximizes late fees; (4) failure to correct payment processing or other errors in a timely fashion; (5) lost paperwork submitted to process applications for forbearance or alternative payments plans; and (6) issues related to servicing transfers, including failure to notify borrowers of servicing transfers, interruptions in receiving billing statements and other communications, and imposition of late fees when borrowers send payments to their prior servicers. In addition, the RFI focused on the payment arrangements between lenders and loan servicing companies. The CFPB expressed concern that these contracts create economic incentives for servicers to spend as little time as possible on each account, and to keep borrowers in repayment for as long as possible. Finally, the RFI also sought public comment regarding application of consumer protection regulations in the mortgage and credit card industries to student loan servicing. Based on the perceived similarities between student loan servicing and other consumer loan servicing, the RFI suggested that implementation of regulations designed to protect consumers in the mortgage and credit card markets may be the appropriate response to the purported problems in the student loan servicing market.

 

In October 2015, the Student Loan Ombudsman within the CFPB issued its annual report analyzing complaints submitted by consumers with student loans from October 1, 2014 through September 30, 2015. This report highlighted problems experienced by student loan borrowers with older federal student loans made by private lenders. Borrowers continued to submit complaints describing servicing and debt collection practices that create barriers to enroll in alternative repayment plans, including income-driven repayment plans for borrowers with federal loans. The Ombudsman noted that private student loan borrowers report that they encounter servicing problems, including lack of access to timely and accurate information on availability or eligibility criteria to enroll in alternative repayment programs. Complaints from borrowers with federal student loans describe how borrowers attempt to avoid default during a period of financial hardship, but have difficulty finding information about repayment options, including income-driven repayment plans with some borrowers reporting that they did not know they were eligible. The Bureau also received complaints that borrowers who apply for an income-driven repayment plan are held up by paperwork processing delays, receive inconsistent instructions from servicers, or experience difficulty enrolling in these programs. Additionally, the Ombudsman discussed analysis from a voluntary request sent by the Bureau’s Student Loan Ombudsman to certain market participants, asking for data about loans originated under FFELP and held by private investors.

In April 2016, the CFPB released a set of prototype disclosures (“Payback Playbook”) in conjunction with an RFI seeking information about how to best provide borrowers with information about their repayment options. The proposal, if implemented, would require servicers to provide personalized repayment options to borrowers. The submissions to this request were intended to assist policymakers and market participants when considering potential options to supplement or revise written communications in such a way to reduce defaults, improve borrower outcomes, and spur innovation. As a result of this RFI, the CFPB released a revised prototype Payback Playbook that was provided to ED in January 2017. This revised proposal would provide borrowers in good standing with personalized information about their current repayment plan and two alternatives. Struggling borrowers would receive information about their current plan and one alternative option that offers the lowest available monthly payment and customized instructions on how to enroll in that option.

On October 17, 2016, the Student Loan Ombudsman issued his 2016 Annual Report analyzing complaints submitted by consumers from September 1, 2015 through August 31, 2016. This report highlighted debt collection and servicing issues experienced by borrowers who had defaulted in the federal loan program. Borrowers are able to regain good standing (or “rehabilitate”) by making nine payments within a10-month period. However, the Ombudsman estimates that 1 in 3 of these rehabilitated borrowers willre-default within two years due to problems accessing and obtaining income-driven repayment plans. This report also recommends compiling regular performance metrics onstated that defaulted borrowers reported complaints about debt collectors setting incorrect monthly payment amounts and failing to apply payments toward the loan rehabilitation process, and both collectors and servicers failing to communicate when a borrower’s loan is transferred out of default, or failing to communicate consistent information. In coordination with the release of this report, the CFPB also sent a voluntary information request to student loan servicing, including data on delinquenciesservicers seeking information about how previously-defaulted borrowers perform over time.

In October 2016, the CFPB also revised the education loan examination procedures, incorporating information it gathered from its three years of supervisory and defaults as well as data on borrower performance in income-driven repayment plans and that data be compiled and published on a periodic basis to facilitate comparison in performance among student loan servicers.enforcement work, reflecting its revised supervisory priorities.

Debt Collection Supervision. Consistent with the authority granted to it under the Dodd-Frank Act, the CFPB also maintains supervisory authority over larger consumer debt collectors. On October 24, 2012, the CFPB issued its final debt collection larger participantLarger Participant rule and examination procedures that will allow the agency to federally supervise larger consumer debt collectors. The rule, which became effective January 2, 2013, defines larger participants as third-party debt collectors, debt buyers and collection attorneys with more than $10 million in annual receipts resulting from consumer debt collection. Under the rule, Navient’s collection subsidiaries are considered larger participants and are subject to supervision. In July 2016, the CFPB proposed new rules that would impose drastic changes to the debt collection industry generally. Under the proposals currently under consideration, debt collectors would, among other things, be required to limit communications attempts with borrowers, provide enhanced disclosure of debt details, and make it easier to dispute the debt. When responding to disputes, collectors would be prohibited from continuing to pursue debt without sufficient evidence. These requirements and restrictions would follow the debt if it were sold or transferred. The issuance of the CFPB’s rules does not preempt the various and varied levels of state consumer and collection regulations to which the activities of Navient’s subsidiaries are currently subject. Navient also utilizes third-party debt collectors to collect defaulted andcharged-off education loans and will continue to be responsible for oversight of their procedures and controls.

Oversight of Derivatives. The Dodd-Frank Act created a comprehensive new regulatory framework for derivatives transactions, to be implemented by the Commodity Futures Trading Commission (“CFTC”), other prudential regulators and the SEC. This framework, among other things, subjects certain swap participants to new capital and margin requirements, recordkeeping and business conduct standards and imposes registration and regulation of swap dealers and major swap participants. The scope of potential exemptions continues to be defined through agency rulemakings. Even where Navient or a securitization trust sponsored by Navient qualifies for an exemption, many of its derivatives counterparties are subject to the new capital, margin and business conduct requirements and therefore Navient’s business may be impacted. Where Navient or the securitization trusts it sponsors do not qualify for an exemption, Navient or an existing or future securitization trust sponsored by Navient may be unable to enter into new swaps to hedge interest rate or currency risk or the costs associated with such swaps may increase. With respect to existing securitization trusts, an inability to amend, novate or otherwise materially modify existing swap contracts could result in a downgrade of its outstanding asset-backed securities. As a result, Navient’s business, ability to access the capital markets for financing and costs may be impacted by new regulations for derivatives transactions.

Other Significant Sources of Regulation

Many aspects of Navient’s businesses are subject to federal and state regulation and administrative oversight. Some of the most significant of these are described below.

Higher Education Act. Navient is subject to the HEA and its education loan operations are periodically reviewed by ED and Guarantors. As a servicer of federal education loans, Navient is subject to ED regulations regarding financial responsibility and administrative capability that govern all third-party servicers of insured education loans. In connection with its servicing operations on behalf of Guarantor clients, Navient must comply with ED regulations that govern Guarantor activities as well as agreements for reimbursement between ED and our Guarantor clients.

Federal Financial Institutions Examination Council. As a third-party service provider to financial institutions, Navient is also subject to periodic examination by the Federal Financial Institutions Examination Council (“FFIEC”). FFIEC is a formal interagency body of the U.S. government empowered to prescribe uniform principles, standards, and report forms for the federal examination of financial institutions by the Federal Reserve Banks (the “FRB”), the Federal Deposit Insurance Corporation (the “FDIC”), the National Credit Union Administration, the Office of the Comptroller of the Currency and the CFPB and to make recommendations to promote uniformity in the supervision of financial institutions.

Consumer Protection and Privacy. Navient’s business servicing FFELP Loans, Private Education Loans and DSLP Loanseducation loans is subject to federal and state consumer protection, privacy and related laws and regulations and is subject to examination by the CFPB. Some of the more significant federal laws and regulations include:

 

various laws governing unfair, deceptive or abusive acts or practices;

 

theTruth-In-Lending Act and Regulation Z issued by the FRB, which governs disclosures of credit terms to consumer borrowers;

 

the Fair Credit Reporting Act and Regulation V issued by the CFPB, which governs the use and provision of information to consumer reporting agencies;

 

the Equal Credit Opportunity Act and Regulation B issued by the CFPB, which prohibit discrimination on the basis of race, creed or other prohibited factors in extending credit;

 

the SCRA, which applies to all debts incurred prior to commencement of active military service (including education loans) and limits the amount of interest, including certain fees or charges that are related to the obligation or liability; and

 

the TCPA, which governs communication methods that may be used to contact customers.

Several states have passed or proposed student loan bills of rights or licensing requirements that may also apply to Navient’s education loan servicing business. It is possible that more states will propose or pass similar or different requirements on either holders of education loans or their servicers. These laws or rules may impose additional or different requirements than Navient faces at the federal level.

Navient’s servicing and asset recoverybusiness processing services businesses are subject to federal and state consumer protection, privacy and related laws and regulations, including supervision by the CFPB of larger consumer debt collectors as discussed above. Some of the more significant federal statutes are the Fair Debt Collection Practices Act and additional provisions of the acts listed above, as well as the HEA and the various laws and regulations that govern government contractors. These activities are also subject to state laws and regulations similar to the federal laws and regulations listed above.

Recent Developments

The Company announced on February 21, 2017, that Christian Lown will join the Company as executive vice president and chief financial officer, effective March 27, 2017. Somsak Chivavibul, the current CFO, will remain as CFO until that date after which he will spearhead the launch of the Company’s new enterprise-wide decision management center, where he will be the Company’s executive vice president and chief decision management officer. The Company filed a Form 8-K announcing these appointments on February 21, 2017.

 

Item 1A.Risk Factors

InNavient employs a Risk Appetite Framework which defines the most significant risks impacting our business and provides a process for evaluating and quantifying such risks. Our Enterprise Risk Committee monitors approved risk limits and thresholds to ensure our businesses are operating within approved risk parameters. Through ongoing monitoring of risk exposures, management endeavors to identify potential risks and develop appropriate responses and mitigation strategies. Our Risk Appetite Framework segments Navient’s risks across nine domains: (1) credit; (2) market; (3) funding and liquidity; (4) compliance; (5) legal; (6) operational; (7) reputational/political; (8) governance; and (9) strategy. The risk factors enumerated in this section we describe some of the important strategic, economic, operational, market, compliance, legal, governance, and reputational/political risks faced by Navient. Ourare presented in a manner that is consistent with our overall risk framework, risk policies, guidelines and review mechanism operate at the business and functional level and are designed to identify, evaluate and mitigate risk within the categories described below.framework.

These are not the only risks facing our Company. Additional risks not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial conditions or results of operations in future periods. In addition, our reaction to material future developments as well as our competitors’ and regulators’ reactions to these developments will affect our future results.

In addition to the other information set forth in this report including any forward-looking statements, you should carefully consider the following factors because these factors could cause our business, actual results of operations or financial condition to be materially different from our historic results or from our anticipated results of operations, cash flows or financial condition for future periods.

STRATEGIC RISK.Strategic risk is the risk to results of operations, cash flow or financial condition arising from our potential inability to successfully carry out our strategy. This risk can arise due to both our own acts or omissions, and the acts or omissions of other industry participants or other third parties, and it is inherent in all of our businesses. The success of our business plans depends upon achieving our strategic objectives, including through acquisition, joint ventures, dispositions and restructurings.

Acquisitions or strategic investments that Navient pursues may not be successful and could disrupt its business, harm its financial condition or reduce its earnings.

Navient’s growth strategy includes making opportunistic acquisitions of, or material investments in, loan portfolios, complementary businesses and products. Navient may not be able to identify suitable opportunities and, if not, this strategy could fail. Even if it is able to identify suitable opportunities, Navient may not be able to obtain financing necessary to allow Navient to make such acquisitions or investments on satisfactory terms or at all or obtain necessary regulatory approvals, or be able to complete the transactions on satisfactory terms. If the purchase price of any acquisition or investment is paid in cash, it may have an adverse effect on Navient’s financial condition; if the purchase price is paid with Navient stock, it could be dilutive to stockholders. Navient may assume liabilities, including unrecorded liabilities that are not discovered at the time of the transaction, and the repayment of those liabilities may have an adverse effect on our results of operations, cash flow or financial condition.

In addition to the financial risks, acquisitions involve operational risks and Navient may not be able to successfully integrate personnel, operations, businesses, products or technologies acquired in an acquisition. There may be additional risks if Navient enters into a line of business in which it has limited experience or which operates in a legal, regulatory or competitive environment with which Navient is not familiar. Navient may not have or be able to maintain the expertise needed to manage the new business. The expected benefits of acquisitions and investments also may not be realized for various reasons, including the loss of key personnel, customers or vendors. If Navient fails to integrate or realize the expected benefits of its acquisitions or

investments, it may lose the return on these acquisitions or investments or incur additional transaction costs, and its business and financial condition may be harmed as a result.

Under the separation and distribution agreement, Navient is precluded from conducting certain activities until May 1, 2019, including originating Private Education Loans As a result, interest income and fee-based servicing revenue derived from its existing Private Education Loan portfolio is anticipated to decline. If Navient is unable to replace its existing Private Education Loan portfolio with new loans, it may not be able to develop revenue streams to replace the declining revenue from Private Education Loans.

Navient is not presently originating new Private Education Loans and as part of its Spin-Off transaction agreed not to originate certain of these loans until May 1, 2019. As a result, interest income on Navient’s Private Education Loan portfolio and fee-based revenue on that portfolio are anticipated to decline over time as the loans are paid down, refinanced or charged off. If Navient does not begin to originate Private Education Loans as permitted under its separation and distribution agreement, acquire additional Private Education Loans or otherwise grow or develop new revenue streams to replace or supplement its Private Education Loan net interest and servicing revenue, Navient’s consolidated revenue and operating income will continue to decrease which could materially and adversely impact our results of operations, cash flow or financial condition.

Navient’s businesses operate in competitive environments and could lose market share and revenues if competitors compete more aggressively or effectively.

Navient competes with for-profit and not-for-profit servicing, asset recovery and business processing businesses, many with strong records of performance. Navient competes based on effectiveness and customer service metrics. To the extent its competitors compete aggressively or more effectively than Navient, Navient could lose market share to them or Navient’s service offerings may not prove to be profitable.

Since the second quarter of 2009, Navient has been one of four large servicers (TIVAS) awarded a servicing contract by ED to service federal loans owned by ED. On August 27, 2014, ED extended its servicing contract with Navient to service federal loans for five more years. Under the terms of the contract extension, the allocation of additional volume will be determined twice each year based on the relative performance of the servicers utilizing five performance metrics. Quarterly scores in each metric are be averaged together twice each year to calculate the final result for each metric. Beginning on January 1, 2015, ED increased the aggregate allocation for not-for-profit servicers to 25 percent of all new DSLP borrowers.

If Navient is unable to improve its performance and increase its relative standing compared to the three other servicing companies with whom it competes, its ability to maintain or increase its servicing business with ED may be materially adversely affected.

Legislation passed by Congress in 2010 ended new loan originations under the FFELP program, and, as a result, net income on Navient’s existing FFELP Loan portfolio is anticipated to decline over time. Navient may not be able to develop revenue streams to fully replace the declining revenue from FFELP Loans.

In 2010, Congress passed legislation ending the origination of education loans under the FFELP program. All federal education loans are now originated through the DSLP of the ED. The law did not alter or affect the terms and conditions of existing FFELP Loans. As a result of this legislation, net income on Navient’s FFELP Loan portfolio is anticipated to decline over time as existing FFELP Loans are paid down, refinanced or repaid after default by Guarantors. If Navient does not acquire additional FFELP Loans or otherwise grow or develop new revenue streams to replace or supplement its existing, and declining, FFELP Loan net income, Navient’s consolidated revenue and operating income will continue to decrease which could materially and adversely impact our results of operations, cash flow or financial condition.

OPERATIONAL RISKS.Operational risk relates to risks arising from systems, process, people and external events that affect the operation of our business, it includes information management, data protection and cybersecurity, business disruption and other risks including human resources.

If Navient does not effectively and continually align its cost structure with its business operations, its results of operations and financial condition could be materially adversely affected.

Navient continually needs to align its cost structure with its business operations. Navient’s ability to properly size its cost structure is dependent upon a number of variables, including its ability to successfully execute on its business plans and growth initiatives and future legislative or regulatory changes. If Navient undertakes cost reductions based on its business plan, those reductions could be too dramatic and could cause disruptions in its business, reductions in the quality of the services it provides or cause it to fail to comply with applicable regulatory standards. Alternatively, Navient may fail to implement, or be unable to achieve, necessary cost savings commensurate with its business and prospects. In either case, Navient’s business, results of operations and financial condition could be adversely affected.

A failure of the operating systems or infrastructure of Navient could disrupt its business, cause significant losses, result in regulatory action or damage its reputation.

A failure of Navient’s operating systems or infrastructure could disrupt its business. Navient’s business is dependent on its ability to process and monitor large numbers of daily transactions in compliance with legal and regulatory standards and its own product specifications, both currently and in the future. As Navient’s processing demands and loan portfolios change, both in volume and in terms and conditions, Navient’s ability to develop and maintain its operating systems and infrastructure will become increasingly challenging. There is no assurance that Navient has adequately or efficiently developed, maintained or acquired such systems and infrastructure or will do so in the future.

The servicing, financial, accounting, data processing and other operating systems and facilities that support Navient’s business may fail to operate properly or become disabled as a result of events that are beyond Navient’s control, adversely affecting its ability to timely process transactions. Any such failure could adversely affect Navient’s ability to service its clients, result in financial loss or liability to its clients, disrupt its business, and result in regulatory action or cause reputational damage.

Despite the plans and facilities Navient has in place, its ability to conduct business may be adversely affected by a disruption in the infrastructure that supports its business. This may include a disruption involving electrical, communications, Internet, transportation or other services used by Navient or third parties with which it conducts business. Notwithstanding efforts to maintain business continuity, a disruptive event impacting Navient’s processing locations could adversely affect its business, financial condition and results of operations.

Navient depends on secure information technology, and a breach of its information technology systems could result in significant losses, disclosure of confidential customer information and reputational damage, which would adversely affect Navient’s business.

Navient’s operations rely on the secure processing, storage and transmission of personal, confidential and other information in its computer systems and networks. Although Navient takes protective measures it deems reasonable and appropriate, its computer systems, software and networks may be vulnerable to unauthorized access, computer viruses, malicious attacks and other events that could have a security impact beyond Navient’s control. These technologies, systems and networks, and those of third parties, may become the target of cyber-attacks or information security breaches that could result in the unauthorized release, gathering, monitoring, misuse, loss or destruction of Navient’s or its customers’ confidential, proprietary and other information, or otherwise disrupt Navient’s business operations or those of its customers or other third parties. Information security risks for institutions that handle large numbers of financial transactions on a daily basis such as Navient

have generally increased in recent years, in part because of the proliferation of new technologies, the use of the Internet and telecommunications technologies to conduct financial transactions, and the increased sophistication and activities of organized crime, hackers, terrorists, activists and other external parties.

If one or more of such events occur, personal, confidential and other information processed and stored in, and transmitted through, Navient’s computer systems and networks could be jeopardized or could cause interruptions or malfunctions in Navient’s operations that could result in significant losses or reputational damage. Navient routinely transmits and receives personal, confidential and proprietary information, some of it through third parties. Navient put in place secure transmission capability and works to ensure that third parties follow similar procedures. Nevertheless, an interception, misuse or mishandling of personal, confidential or proprietary information being sent to or received from a customer or third party could result in legal liability, regulatory action and reputational harm. In the event personal, confidential or other information is jeopardized, intercepted, misused or mishandled, Navient may need to expend significant additional resources to modify its protective measures or to investigate and remediate vulnerabilities or other exposures, and it may be subject to fines, penalties, litigation and settlement costs and financial losses that may either not be insured against or not be fully covered through insurance. If one or more of such events occur, Navient’s business, financial condition or results of operations could be significantly and adversely affected.

Navient depends on third parties for a wide array of services, systems and information technology applications, and a breach or violation of law by one of these third parties could disrupt Navient’s business or provide its competitors with an opportunity to enhance their position at Navient’s expense.

Navient depends on third parties for a wide array of services, systems and information technology applications. Third-party vendors are significantly involved in aspects of Navient’s software and systems development, the timely transmission of information across its data communication network, and for other telecommunications, processing, remittance and technology-related services in connection with Navient’s payment services businesses. Navient also utilizes various third-party debt collectors in the collection of defaulted Private Education Loans and in other areas. If a service provider fails to provide the services required or expected, or fails to meet applicable contractual or regulatory requirements such as service levels or compliance with applicable laws, the failure could negatively impact Navient’s business by adversely affecting its ability to process customers’ transactions in a timely and accurate manner, otherwise hampering Navient’s ability to serve its customers, or subjecting Navient to litigation and regulatory risk for matters as diverse as poor vendor oversight or improper release or protection of personal information. Such a failure could also adversely affect the perception of the reliability of Navient’s networks and services and the quality of its brands, which could materially adversely affect Navient’s business and results of operations.

Navient’s work with government clients exposes it to additional risks inherent in the government contracting environment.

Navient’s clients include federal, state and local governmental entities. This work carries various risks inherent in the government contracting process. These risks include, but are not limited to, the following:

Government entities in the United States often reserve the right to audit contract costs and conduct inquiries and investigations of business practices. These entities also conduct reviews and investigations and make inquiries regarding systems, including systems of third parties, used in connection with the performance of the contracts. Negative findings from audits, investigations or inquiries could affect the contractor’s future revenues and profitability by preventing them, by operation of law or in practice, (i) from receiving new government contracts for some period of time or (ii) from being paid at the rate they believe is warranted.

If improper or illegal activities are found in the course of government audits or investigations, the contractor may become subject to various civil and criminal penalties, including those under the civil U.S. False Claims Act. Additionally, Navient may be subject to administrative sanctions, which may include termination or non-renewal of contracts, forfeiture of profits, suspension of payments, fines and suspensions or debarment from doing business with other agencies of that government. Due to the inherent limitations of internal controls, it may not be possible to detect or prevent all improper or illegal activities.

The occurrences or conditions described above could affect not only Navient’s business with the particular government entities involved, but also its business or potential future business with other entities of the same or other governmental bodies or with commercial clients, and could have a material adverse effect on its business or its results of operations.

If Navient is unable to attract and retain professionals with strong leadership skills, its business, results of operations and financial condition may be materially adversely affected.

Navient’s success is dependent, in large part, on its ability to attract and retain personnel with the knowledge and skills to lead its business. Experienced personnel in its industry are in high demand, and competition for talent is very high. Navient must hire, retain and motivate appropriate numbers of talented people with diverse skills in order to serve its clients, respond quickly to rapid and ongoing technology, industry and macroeconomic developments, and grow and manage its business. As Navient expands its services and solutions, it must also hire and retain an increasing number of professionals with different skills and professional expectations than those of the professionals it has historically hired and retained. If Navient is unable to successfully integrate, motivate and retain these professionals, its ability to continue to secure work in those industries and for its services and solutions may suffer.

MARKET, FUNDING & LIQUIDITY RISK.Market risk is the risk to earnings or capital resulting from changes in market conditions, such as interest rates, index mismatches or credit spreads. Navient is exposed to various types of market risk, in particular the risk of loss resulting in a mismatch between the maturity/duration of assets and liabilities, interest rate risk and other risks that arise through the management of our investment, debt and education loan portfolios. Funding and liquidity risk is the risk to earnings, capital or the conduct of our business arising from the inability to meet our obligations when they become due, such as the ability to access the unsecured or asset backed securities credit markets to fund liability maturities or invest in future asset growth and business operations at reasonable market rates.

Navient’s business is affected by the cost and availability of funding in the capital markets.

The capital markets are now and have from time to time experienced periods of significant volatility. This volatility can dramatically and adversely affect financing costs when compared to historical norms or make funding unavailable at any costs. Additional factors that could make financing more expensive or unavailable to Navient include, but are not limited to, financial losses, events that have an adverse impact on Navient’s reputation, changes in the activities of Navient’s business partners, events that have an adverse impact on the financial services industry generally, counterparty availability, changes affecting Navient’s assets, corporate and regulatory actions, absolute and comparative interest rate changes, general economic conditions and the legal, regulatory and tax environments governing funding transactions. If financing is difficult, expensive or unavailable, Navient’s results of operations, cash flow or financial condition could be materially and adversely affected.

Higher or lower than expected prepayments of loans could change the expected net interest income the Company receives as the holder of the Residual Interests of securitization trusts holding education loans or cause the bonds issued by the securitization trust to be paid at a different speed than originally anticipated. These factors could materially alter our net interest margin or the value of our Residual Interests.

The rate at which borrowers prepay their loans can have a material impact on our net interest margin or the value of our Residual Interests. Prepayment rates and levels are subject to a variety of economic, social, competitive and other factors, including changes in interest rates, availability of alternative financings, regulatory changes affecting the education loan market and the general economy.

FFELP Loans and Private Education Loans may be voluntarily prepaid without penalty by the borrower or consolidated with the borrower’s other education loans through refinancing. FFELP Loans may also be repaid

after default by the Guarantors of FFELP Loans. On the other hand, borrowers might not choose to prepay their education loans or the education loans may be extended as a result of grace periods, deferment periods, income-driven repayment plans or other repayment term or monthly payment amount modifications agreed to by the servicer, for example. FFELP Loan borrowers may be eligible for various existing income-based repayment programs under which borrowers can qualify for reduced or zero monthly payment or even debt forgiveness after a certain number of years of repayment.

Future initiatives by ED or by Congress to encourage or force consolidation, create additional income-based repayment or debt forgiveness programs or establish other factors affecting borrowers’ repayment of their loans, could also affect prepayments on education loans. Additionally, several recent entrants into the student loan refinancing market may increase the rate at which borrowers prepay their loans. These companies specialize in refinancing student loans and may have certain advantages including lower cost structures, fewer regulatory constraints and the ability to be highly selective in choosing borrowers who are eligible to refinance. The ability to focus on borrowers with high incomes, high credit scores or other credit indices may adversely impact our remaining portfolio.

While we anticipate some variability in prepayment levels, extraordinary or extended increases or decreases in prepayment rates could materially affect our liquidity, interest income, net interest margin and the value of those Residual Interests. When, as a result of unanticipated prepayment levels, education loans within a securitization trust amortize faster than originally contracted, the trust’s pool balance may decline at a rate faster than the prepayment rate assumed when the trust’s bonds were originally issued. If the trust’s pool balance declines faster than originally anticipated, in most of our securitization structures, the bonds issued by that trust will also be repaid faster than originally anticipated. In such cases, the Company’s net interest income may decrease and the value of any retained Residual Interest in the trust may similarly decline.

Conversely, when education loans within a securitization trust amortize more slowly than originally contracted, the trust’s pool balance may decline more slowly than the prepayment rate assumed when the trust’s bonds were originally issued and the bonds may be repaid more slowly than originally anticipated. In these cases, the Company’s net interest income increases and the value of any retained Residual Interest in the trust may increase. In addition, if the prepayment rate is especially slow and certain rights of the sellers or the servicer are not exercised or are insufficient or other action is not taken to counter the slower prepayment rate, the trust’s bonds may not be repaid by their legal final maturity date(s), which could result in an event of default under the underlying securitization agreements.

Finally, rating agencies may place bonds on watch or change their ratings on (or their ratings methodology for) the bonds issued by a securitization trust, possibly raising or lowering their ratings, based upon these prepayment rates and their perception of the risk posed by those rates to the timing of the trust cash flows. Placing bonds on watch, or changing ratings negatively or proposing or making changes to ratings methodology could: (i) affect our liquidity; (ii) impede our access to the securitization markets; (iii) make us change our securitization structures; (iv) impact our net interest margins; and/or (v) raise or lower the value of our Residual Interests of our future securitization transactions.

High or increasing interest rate environments may cause Navient’s Floor Income to decline, which may adversely affect its earnings.

FFELP Loans disbursed before April 1, 2006, generally earn interest at the higher of either the borrower rate, which is fixed over a period of time, or a floating rate based on a SAP formula set by ED. Navient has generally financed its FFELP Loans with floating rate debt whose interest is matched closely to the floating nature of the applicable SAP formula. If a decline in interest rates causes the borrower rate to exceed the SAP formula rate, Navient will continue to earn interest on the loan at the fixed borrower rate while the floating rate interest on Navient debt will continue to decline. The additional spread earned between the fixed borrower rate and the SAP formula rate is referred to as “Floor Income.”

Depending on the type of FFELP Loan and when it was originated, the borrower rate is either fixed to term or is reset to a market rate on July 1 of each year. For loans where the borrower rate is fixed to term, Navient may

earn Floor Income for an extended period of time; for those loans where the borrower interest rate is reset annually on July 1, Navient may earn Floor Income to the next reset date. In accordance with legislation enacted in 2006, holders of FFELP Loans are required to rebate Floor Income to ED for all FFELP Loans disbursed on or after April 1, 2006.

Floor Income can be volatile as rates on the underlying education loans move up and down. Navient generally hedges this risk by using derivatives to lock in the value of the Floor Income over the term of the contract. A rise in interest rates will reduce the amount of Floor Income received on the FFELP Loans not presently hedged with Floor Income Contracts, which will compress Navient’s net interest margins.

Navient’s credit ratings are important to its liquidity. A reduction in its credit ratings could adversely affect its liquidity, increase its borrowing costs or limit its access to the capital markets.

As of December 31, 2015, all three credit rating agencies rate Navient’s long term unsecured debt at below investment grade. This has resulted in a higher cost of funds for the Company, and has caused our senior unsecured debt to trade with greater volatility. In addition, the capital markets for below investment grade companies are not as liquid as those involving investment grade entities. Moreover, during the first quarter of 2016 the market for high yield debt has been under significant stress.

Navient’s unsecured debt totaled $15.1 billion at December 31, 2015, and Navient utilizes the unsecured debt markets to help fund its business and refinance outstanding debt. The amount, type and cost of its funding directly affects the cost of operating its business and growing its assets and is dependent upon outside factors, including its credit rating from rating agencies. There can be no assurance that the Company’s credit ratings will not be reduced further. A reduction in the credit ratings of the Company’s senior unsecured debt could adversely affect Navient’s liquidity, increase its borrowing costs, limit its access to the capital markets and place incremental pressure on its net interest income.

Adverse market conditions or an inability to effectively manage its liquidity risk could negatively impact Navient’s ability to meet its liquidity and funding needs, which could materially and adversely impact its results of operations, cash flow or financial condition.

Navient must effectively manage the liquidity risk to which it is exposed. Navient requires liquidity to meet cash requirements such as day-to-day operating expenses, required payments of principal and interest on borrowings, and distributions to stockholders. We expect to fund our ongoing liquidity needs, including the repayment of $1.1 billion of senior unsecured notes that mature in the next twelve months, primarily through our current cash, investments and unencumbered FFELP Loan portfolio, the predictable operating cash flows provided by operating activities ($1.9 billion in the year ended December 31, 2015), the repayment of principal on unencumbered education loan assets, and the distribution of overcollateralization from our securitization trusts. We may also draw down on our secured FFELP Loan and Private Education Loan facilities, issue term ABS, enter into additional Private Education Loan ABS repurchase facilities, or issue additional unsecured debt. Navient may maintain too much liquidity, which can be costly, or may be too illiquid, which could result in financial distress during times of financial stress or capital market disruptions.

The interest rate characteristics of Navient’s earning assets do not always match the interest rate characteristics of its funding arrangements, which may increase the price of, or decrease Navient’s ability to obtain, necessary liquidity.

Net interest income will be the primary source of cash flow generated by Navient’s portfolios of FFELP Loans and Private Education Loans. At the present, interest earned on FFELP Loans and Private Education Loans is primarily indexed to one-month LIBOR rates and either one-month LIBOR rates or the one-month Prime rate, respectively, but Navient’s cost of funds is primarily indexed to three-month LIBOR.

The different interest rate characteristics of Navient’s loan portfolios and liabilities funding these loan portfolios result in basis risk and repricing risk. It is not economically feasible to hedge all of Navient’s exposure

to such risks. While the asset and hedge indices are short-term with rate movements that are typically highly correlated, there can be no assurance that the historically high correlation will not be disrupted by capital market dislocations or other factors not within our control. In these circumstances, Navient’s earnings could be materially adversely affected.

Navient’s use of derivatives to manage interest rate and foreign currency sensitivity exposes it to credit and market risk that could have a material adverse effect on its earnings and liquidity.

Navient intends to maintain an overall strategy that uses derivatives to minimize the economic effect of interest rate and/or foreign currency changes. However, developing an effective strategy for dealing with these movements is complex, and no strategy can completely avoid the risks associated with these fluctuations. For example, Navient’s education loan portfolio remains subject to prepayment risk that could result in its being under- or over-hedged, which could result in material losses. In addition, Navient’s use of derivatives in its risk management activities could expose it to mark-to-market losses if interest rates or foreign currencies move in a materially different way than was expected when Navient entered into the related derivative contracts. As a result, there can be no assurance that hedging activities using derivatives will effectively manage Navient’s interest rate or foreign currency sensitivity, have the desired beneficial impact on its results of operations or financial condition or not adversely impact its liquidity and earnings.

Navient’s use of derivatives also exposes it to market risk and credit risk. Market risk is the chance of financial loss resulting from changes in interest rates, foreign exchange rates and market liquidity. Navient’s Floor Income Contracts and some of the basis swaps it uses to manage earnings variability caused by different reset characteristics on interest-earning assets and interest-bearing liabilities do not qualify for hedge accounting treatment. Therefore, the change in fair value, called the “mark-to-market,” of these derivative instruments is included in Navient’s statement of income. A decline in the fair value of these derivatives could have a material adverse effect on Navient’s reported earnings.

Credit risk is the risk that a counterparty will not perform its obligations under a contract. Credit risk is limited to the loss of the fair value gain in a derivative that the counterparty or clearinghouse owes Navient and therefore exists for derivatives with a positive fair value. If a counterparty or clearinghouse fails to perform its obligations, Navient could, depending on the type of counterparty arrangement, experience a loss of liquidity or an economic loss. In addition, Navient might not be able to cost effectively replace the derivative position depending on the type of derivative and the current economic environment.

Navient’s securitization trusts, which it is required to consolidate on its balance sheet, had $9.0 billion of Euro and British Pound Sterling denominated bonds outstanding as of December 31, 2015. To convert these non-U.S. dollar denominated bonds into U.S. dollar liabilities, the trusts have entered into foreign-currency swaps with highly rated counterparties. A failure by a swap counterparty to perform its obligations could, if the swap has a positive fair value to Navient, materially and adversely affect Navient’s earnings.

CREDIT RISK. Credit risk is the risk to earnings or capital resulting from an obligor’s failure to meet the terms of any contract with us or otherwise fail to perform as agreed. Credit risk is found in all activities where success depends on counterparty, issuer or borrower performance.

Economic conditions and the creditworthiness of third parties could have a material adverse effect on Navient’s business, results of operations, financial condition and stock price.

We anticipate that, for a period of time, Navient’s earnings will be largely dependent on the expected future creditworthiness of its education loan customers, especially with respect to its Private Education Loan portfolio. HighOur research consistently indicates that borrower unemployment rates and the failure of its in-school borrowers to graduate or otherwise complete their education are two of the most significant macroeconomic factors that could increase loan delinquencies defaults and defaults. Additionally, modifications to the original repayment terms in the form of loan forbearance, ordeferment, grace periods and the use orof payment modification programs, including income-based repayment programs can individually and cumulatively impact the performance of its payment modifications programs, or otherwise negatively affect

performance of itsthe Company’s FFELP Loan and Private Education Loan portfolios. Forbearance programsModifications to private loans may lower the potential return on investment and may have the related effect of delaying default emergence as customers are granted a temporary waiver from having to make payments on their loans.defaults which would otherwise have become apparent in the performance of our portfolios. Therefore, deterioration in the economy could adversely affect the credit quality of its borrowers.our borrowers requiring more frequent use of these loan modification tools. Higher credit-related losses and weaker credit quality could negatively affect Navient’s business, financial condition and results of operations and limit its funding options, including Navient’s access to the capital markets, which could also adversely impact its liquidity position.

Defaults on education loans held by Navient, particularly Private Education Loans, could adversely affect Navient’s earnings.

FFELP Loans are insured or guaranteed by state ornot-for-profit agencies and are also protected by contractual rights to recovery from the United States pursuant to guaranty agreements among ED and these agencies. These guarantees generally cover at least 97 percent of a FFELP Loan’s principal and accrued interest and, in limited circumstances, 100 percent of the loan’s principal and accrued interest. Nevertheless, Navient is exposed to credit risk on thenon-guaranteed portion of the FFELP Loans in its portfolioportfolio. Under certain circumstances, if we fail to service FFELP Loans in compliance with HEA regulations that relate to our ongoing communications with borrowers and to the possible loss ofdefault aversion requirements, we may jeopardize the insurance, or guarantee dueguarantees and federal support we receive on these loans. A small percentage of our FFELP Loan portfolio has become permanently uninsured as a result of these regulations and we anticipate this will continue to a failure bylimited extent in the future. Under such circumstances, Navient to comply with HEA and related regulations.bears the full credit exposure on such previously insured loans.

Navient bears the full credit exposure on all its Private Education Loans. Navient believes that delinquencies are an important indicator of the potential future credit performance for Private Education Loans. Navient’s delinquencies as a percentage of Private Education Loans in repayment were 7.27.4 percent at December 31, 2015.2016. For a complete discussion of Navient’s loan delinquencies, see Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Private Education Loan Portfolio Performance.”

In addition, theThe evaluation of Navient’s allowance for loan losses is inherently subjective asand it requires estimates that may be subject to significant changes. However, futureFuture defaults could be higher than anticipated due to a variety of factors outside of Navient’s control, such as downturns in the economy, regulatory or operational changes and other unforeseen future trends. According to Company-sponsored independent research, young adults who stopped attending college before earning a degree or certificate are among those most likely to have trouble making payments. Losses on Private Education Loans are also determinedimpacted by various risk characteristics such as school type, loanthat may be

specific to individual loans. Loan status (in-school,(in-school, grace, forbearance, repayment and delinquency), loan seasoning (number of months in which a payment has been made by a customer), underwriting criteria (e.g., credit scores), existence of a cosigner andare all factors that can impact the current economic environment. Generallikelihood of default. The type of school may also play a significant role in loan performance. Additionally, general economic and employment conditions, including employment rates for recent college graduates during the recent recession led to higher rates of educationcan have a significant impact on loan defaults.delinquency and default rates. If actual loan performance is worse than currently estimated, it could materially affect Navient’s estimate of the allowance for loan losses and the related provision for loan losses in Navient’s statements of income and as a result adversely affect Navient’s results of operations.

MARKET, FUNDING & LIQUIDITY RISK.Market risk is the risk to earnings or capital resulting from changes in market conditions. Navient is exposed to various types of market risk, in particular the risk of loss resulting in a mismatch between the maturity/duration of assets and liabilities, interest rate risk, foreign currency exchange rates and other risks that arise through the management of our investment, debt and education loan portfolios. Funding and liquidity risk is the risk to earnings, capital or the conduct of our business arising from the inability to meet our obligations when they become due, such as the ability to access the unsecured or asset backed securities credit markets to fund liability maturities or invest in future asset growth and business operations at reasonable market rates.

Navient’s business is affected by the cost and availability of funding in the capital markets.

The capital markets have from time to time experienced periods of significant volatility. This volatility can dramatically and adversely affect financing costs when compared to historical norms or make funding unavailable at any costs. Additional factors that could make financing more expensive or unavailable to Navient include, but are not limited to, financial losses, events that have an adverse impact on Navient’s reputation, changes in the activities of Navient’s business partners, events that have an adverse impact on the financial services industry generally, counterparty availability, negative credit rating actions with respect to Navient, asset-backed securities sponsored by Navient or the U.S. federal government, changes affecting Navient’s assets, the ability of existing or future Navient-sponsored securitization trusts to hedge interest rate and currency risk, corporate and regulatory actions, absolute and comparative interest rate changes, general economic conditions and the legal, regulatory and tax environments governing funding transactions, including existing or future securitization and derivatives transactions. If financing is difficult, expensive or unavailable, Navient’s results of operations, cash flow or financial condition could be materially and adversely affected.

Higher or lower than expected prepayments of loans could change the expected net interest income the Company receives as the holder of the Residual Interests of securitization trusts holding education loans or cause the bonds issued by the securitization trust to be paid at a different speed than originally anticipated. These factors could materially alter our net interest margin or the value of our Residual Interests.

The rate at which borrowers prepay their loans can have a material impact on our net interest margin or the value of our Residual Interests. Prepayment rates and levels are subject to a variety of economic, social, competitive and other factors, including changes in interest rates, availability of alternative financings, regulatory changes affecting the education loan market and the general economy.

FFELP Loans and Private Education Loans may be voluntarily prepaid without penalty by the borrower or consolidated with the borrower’s other education loans through refinancing.

FFELP Loans may also be repaid after default by the Guarantors of FFELP Loans. Conversely, borrowers might not choose to prepay their education loans or the terms of the education loans may be extended as a result of grace periods, deferment periods, income-driven repayment plans or other repayment terms or monthly payment amount modifications agreed to by the servicer, for example. FFELP Loan borrowers may be eligible for various existing income-based repayment programs under which borrowers can qualify for reduced or zero monthly payment or even debt forgiveness after a certain number of years of repayment.

Future initiatives by ED or by Congress to encourage or force consolidation, create additional income-based repayment or debt forgiveness programs or establish other policies and programs that influence the rate at which borrowers repay their loans, could also affect prepayments on education loans. Additionally, several recent entrants into the student loan refinancing market may increase borrower prepayments. These companies specialize in consolidating and refinancing student loans and may have certain advantages including lower cost structures, fewer regulatory constraints and the ability to be highly selective in choosing borrowers who are eligible to refinance. Their ability to selectively market to borrowers with high incomes, high credit scores or other credit determinants may adversely impact the performance of our remaining portfolio.

While we anticipate some variability in prepayment levels, extraordinary or extended increases or decreases in prepayment rates could materially affect our liquidity, interest income, net interest margin and the value of our Residual Interests. Additionally, a prolonged introduction of significant amounts of subsidized funding into the Private Education Loan market at below market interest rates — whether from Federal or private sources —could increase the prepayment rates of our existing Private Education Loans and have a material adverse effect on our business, results of operations and cash flows When, as a result of unanticipated prepayment levels, education loans within a securitization trust amortize faster than originally contracted, the trust’s pool balance may decline at a rate faster than the prepayment rate assumed when the trust’s bonds were originally issued. If the trust’s pool balance declines faster than originally anticipated, in most of our securitization structures, the bonds issued by that trust will also be repaid faster than originally anticipated. In such cases, the Company’s net interest income may decrease and the value of any retained Residual Interest in the trust may similarly decline.

Conversely, when education loans within a securitization trust amortize more slowly than originally contracted, the trust’s pool balance may decline more slowly than the prepayment rate assumed when the trust’s bonds were originally issued and the bonds may be repaid more slowly than originally anticipated. In these cases, the Company’s net interest income increases and the value of any retained Residual Interest in the trust may increase. In addition, if the prepayment rate is especially slow and certain rights of the sellers or the servicer are not exercised or are insufficient or other action is not taken to counter the slower prepayment rate, the trust’s bonds may not be repaid by their legal final maturity date(s), which could result in an event of default under the underlying securitization agreements. Since June 30, 2016, Moody’s and Fitch have taken final ratings action on $52.4 billion and $38.8 billion, respectively, ofnon-recourse FFELP ABS sponsored by our affiliates due to concerns that trust cash flows may not be sufficient to pay all bonds by the legal final maturity date. As of January 31, 2017, these actions have resulted in downgrades tonon-investment grade rating on $4.1 billion and $6.6 billion in FFELP ABS by Moody’s and Fitch, respectively. Subsequent to the initial downgrade action, Fitch has upgraded $0.5 billion of FFELP ABS to investment grade after the Company successfully extended the legal final maturity dates of these bonds. As of January 31, 2017, $11.3 billion ofnon-recourse FFELP ABS sponsored by our affiliates remains on credit watch by Fitch. Moody’s has completed its ratings actions. For a discussion of the rating agencies actions and the Company’s efforts to mitigate the “legal final maturity” risk, see Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Liquidity and Capital Resources — Funding and Liquidity Risk Management.”

Finally, rating agencies may place bonds on watch or change their ratings on (or their ratings methodology for) the bonds issued by a securitization trust, possibly raising or lowering their ratings, based upon these prepayment rates and their perception of the risk posed by those rates to the timing of the trust cash flows. Placing bonds on watch, or changing ratings negatively or proposing or making changes to ratings methodology could: (i) affect our liquidity; (ii) impede our access to the securitization markets; (iii) require changes to our securitization structures; (iv) impact our net interest margins; and/or (v) raise or lower the value of our Residual Interests of our future securitization transactions.

High or increasing interest rate environments may cause Navient’s Floor Income to decline, which may adversely affect its earnings.

FFELP Loans disbursed before April 1, 2006 generally earn interest at the higher of either the borrower rate, which is fixed over a period of time, or a floating rate based on a Special Allowance Payment or SAP formula set

by ED. Navient has generally financed its FFELP Loans with floating rate debt whose interest is matched closely to the floating nature of the applicable SAP formula. Historically, these loans have been indexed to either the Treasury bill, commercial paper orone-month LIBOR rates. If a decline in interest rates causes the borrower rate to exceed the SAP formula rate, Navient will continue to earn interest on the loan at the fixed borrower rate while the floating rate interest on Navient debt will continue to decline. The additional spread earned between the fixed borrower rate and the SAP formula rate is referred to as “Floor Income.”

Depending on the type of FFELP Loan and when it was originated, the borrower rate is either fixed to term or is reset to a market rate on July 1 of each year. For loans where the borrower rate is fixed to term, Navient may earn Floor Income for an extended period of time; for those loans where the borrower interest rate is reset annually on July 1, Navient may earn Floor Income to the next reset date. In accordance with legislation enacted in 2006, holders of FFELP Loans are required to rebate Floor Income to ED for all FFELP Loans disbursed on or after April 1, 2006.

Floor Income can be volatile as rates on the underlying education loans move up and down. Subject to prevailing market conditions, Navient generally hedges this risk by using derivatives in an effort to lock in a portion of our Floor Income over the term of the contract. A rise in interest rates will reduce the amount of Floor Income received on the FFELP Loans not presently hedged with derivatives, which will compress Navient’s net interest margins. Additionally, net interest margins can be negatively impacted by unusual variances betweenone-month and three-month LIBOR.

Navient’s credit ratings are important to its liquidity. A reduction in its credit ratings could adversely affect its liquidity, increase its borrowing costs or limit its access to the capital markets.

As of December 31, 2016, Moody’s, S&P and Fitch rate Navient’s long term unsecured debt below investment grade. In addition, the capital markets forsub-investment grade companies are not as liquid as those involving investment grade entities. These factors have resulted in a higher cost of funds for the Company, and has caused our senior unsecured debt to trade with greater volatility.

Navient’s unsecured debt totaled $13.7 billion at December 31, 2016, and Navient utilizes the unsecured debt markets to help fund its business and refinance outstanding debt. The amount, type and cost of its funding directly affects the cost of operating its business and growing its assets and is dependent upon outside factors, including its credit rating from rating agencies. There can be no assurance that the Company’s credit ratings will not be reduced further. A reduction in the credit ratings of the Company’s senior unsecured debt could adversely affect Navient’s liquidity, increase its borrowing costs, limit its access to the capital markets and place incremental pressure on its net interest income.

Adverse market conditions or an inability to effectively manage its liquidity risk could negatively impact Navient’s ability to meet its liquidity and funding needs, which could materially and adversely impact its results of operations, cash flow or financial condition.

Navient must effectively manage its liquidity risk. Navient requires liquidity to meet cash requirements such asday-to-day operating expenses, required payments of principal and interest on borrowings, and distributions to stockholders. We expect to fund our ongoing liquidity needs, including the repayment of $0.7 billion of senior unsecured notes that mature in 2017, primarily through our current cash, investments and unencumbered FFELP Loan portfolio, the predictable operating cash flows provided by operating activities ($1.4 billion in the year ended December 31, 2016), the repayment of principal on unencumbered education loan assets, and the distribution of overcollateralization from our securitization trusts. We may also draw down on our secured FFELP Loan and Private Education Loan facilities, issue term ABS, enter into additional repurchase facilities to finance the Residual Interests in existing Private Education Loan ABS trusts (each a “Private Education Loan ABS Repurchase Facility”) or issue additional unsecured debt. Navient may maintain too much liquidity, which can be costly, or may be too illiquid, which could result in financial distress during times of financial stress or capital market disruptions.

The interest rate characteristics of Navient’s earning assets do not always match the interest rate characteristics of its funding arrangements, which may increase the price of, or decrease Navient’s ability to obtain, necessary liquidity.

Net interest income will be the primary source of cash flow generated by Navient’s portfolios of FFELP Loans and Private Education Loans. At the present, interest earned on FFELP Loans and Private Education Loans is primarily indexed toone-month LIBOR and eitherone-month LIBOR or theone-month Prime rate, respectively, but Navient’s debt is primarily indexed to rates other than one-month LIBOR and Prime.

The different interest rate characteristics of Navient’s loan portfolios and the liabilities funding these loan portfolios result in basis risk and repricing risk. It is not economically feasible to hedge all of Navient’s exposure to such risks. While the asset and hedge indices are short-term with rate movements that are typically highly correlated, there can be no assurance that the historically high correlation will not be disrupted by capital market dislocations or other factors not within our control. For example, during the second half of 2016, Navient experienced widening spreads betweenone-month and three-month LIBOR and the cost of hedging this variance was prohibitive. We cannot provide any assurance that such a situation will not reoccur which will reduce our net interest margins and net income. In these circumstances, Navient’s earnings could be materially adversely affected.

Navient’s use of derivatives to manage interest rate and foreign currency sensitivity exposes it to credit and market risk that could have a material adverse effect on its earnings and liquidity.

Navient strives to maintain an overall strategy that uses derivatives to minimize the economic effect of interest rate and/or foreign currency changes. However, developing an effective strategy for dealing with these movements is complex, and no strategy can completely avoid the risks associated with these fluctuations. For example, Navient’s education loan portfolio is subject to prepayment risk that could result in its being under- or over-hedged, which could result in material losses. In addition, Navient’s use of derivatives in its risk management activities could expose it tomark-to-market losses if interest rates or foreign currencies move in a materially different way than was expected when Navient entered into the related derivative contracts. As a result, there can be no assurance that hedging activities using derivatives will effectively manage Navient’s interest rate or foreign currency sensitivity, have the desired beneficial impact on its results of operations or financial condition or not adversely impact its liquidity and earnings.

Navient’s use of derivatives also exposes it to market risk and credit risk. Market risk is the chance of financial loss resulting from changes in interest rates, foreign exchange rates and market liquidity. For example, during 2016, Navient’s net interest margin was negatively impacted by unusually wide variances betweenone-month and three-month LIBOR. Navient’s Floor Income Contracts and some of the basis swaps it uses to manage earnings variability caused by different reset characteristics on interest-earning assets and interest-bearing liabilities do not qualify for hedge accounting treatment. Therefore, the change in fair value, called the“mark-to-market,” of these derivative instruments is included in Navient’s statement of income without a corresponding mark-to-market of the economically hedged item. A decline in the fair value of these derivatives could have a material adverse effect on Navient’s reported earnings.

Credit risk is the risk that a counterparty will not perform its obligations under a contract. Credit risk is limited to the loss of the fair value gain in a derivative that the counterparty or clearinghouse owes Navient and therefore exists for derivatives with a positive fair value. If a counterparty or clearinghouse fails to perform its obligations, Navient could, depending on the type of counterparty arrangement, experience a loss of liquidity or an economic loss. In addition, Navient might not be able to cost effectively replace the derivative position depending on the type of derivative and the current economic environment.

Navient’s securitization trusts, which it consolidates on its balance sheet, had $8.5 billion of Euro and British Pound Sterling denominated bonds outstanding as of December 31, 2016. To convert thesenon-U.S. dollar denominated bonds into U.S. dollar liabilities, the trusts have entered into foreign-currency swaps with highly rated counterparties. A failure by a swap counterparty to perform its obligations could, if the swap has a positive fair value to Navient, materially and adversely affect Navient’s earnings.

REGULATORY, COMPLIANCE & LEGAL & GOVERNANCE RISK. Compliance risk is the risk to earnings or capital or reputation arising from violations of, ornon-conformance with, laws, rules, regulations, prescribed practices, internal policies and procedures, or ethical standards. Legal risk is the risk to earnings, capital or reputation manifested by claims made through the legal system and may arise from a product or service, a transaction, a business relationship, property (real, personal or intellectual), conduct of an employee or change in law or regulation. Governance risk is the risk of not establishing and maintaining a control environment that aligns with stakeholder and regulatory expectations, including our relationship with the regulators as well as compliance environment within the Company and board oversight. These risks are inherent in all of our businesses.

Navient’s businesses are subject to a wide variety of laws, rules, regulations and government policies that may change in significant ways and changes to such laws and regulations or changes in existing regulatory guidance or their interpretation or enforcement could materially adversely impact Navient’s business and results of operations.

Our businesses are subject to regulation under a wide variety of U.S. federal and state and non U.S.non-U.S. laws, rules, regulations and policies. There can be no assurance that these laws, rules, regulations and policies will not

be changed in ways that will require us to modify our business models or objectives or in ways that affect our returns on investment by restricting existing activities or services, subjecting them to escalating costs or prohibiting them outright.

In particular, the CFPB has broad authority with respect to Navient’s loan servicing business. It has authority to write regulations under federal consumer financial protection laws and to directly or indirectly enforce those laws and examine Navient for compliance. The CFPB also has examination and enforcement authority with respect to various federal consumer financial laws for some providers of consumer financial products and services, including Navient. In December 2013, the CFPB issued a final rule, effective March 1, 2014, defining “larger participants” in the education loan servicing market that will beare subject to supervision and examination by the CFPB, a category that includes Navient’s education loan servicing subsidiaries. TheIn July 2016, the CFPB has also announced that it intends to issueproposed new rules that applywould, among other things, impose strict limitations on the frequency with which we are permitted to contact borrowers. Additionally, the proposed rules require us to provide enhanced disclosure to borrowers of debt collectiondetails, and make it easier for borrowers to dispute their debts. The cumulative impact of these proposed regulations, if implemented, could have a material effect on our asset recoveries and may result in 2016 andsignificant capital expenditures to student loans and student loan servicers sometime in 2016 or 2017.develop systems that enable us to comply with the new regulations.

The CFPB is authorized to impose monetary penalties, collect fines and provide consumer restitution in the event of violations, engage in consumer financial education, track consumer complaints, request data and promote the availability of financial services to underserved consumers and communities. The CFPB has authority to prevent unfair, deceptive or abusive acts or practices and to ensure that all consumers have access to fair, transparent and competitive markets for consumer financial products and services. The review of products and practices to prevent unfair, deceptive or abusive conduct will be a continuing focus of the CFPB. The ultimate impact of this heightened scrutiny is uncertain, but it has resulted in, and could continue to result in, changes to pricing, practices, products and procedures. It could also result in increased costs related to regulatory oversight, supervision and examination, additional remediation efforts and possible penalties.

Also,In addition, where a company has violated Title X of the Dodd-Frank Act or CFPB regulations implemented under Title X of the Dodd-Frank Act, the Dodd-Frank Act empowers state attorneys general and state regulators to bring civil actions to remedy violations of state law. If the CFPB or one or more state attorneys general or state regulators believe that Navient has violated any of the applicable laws or regulations, they could exercise their enforcement powers in ways that could have a material adverse effect on Navient or its business.

Loans serviced under the FFELP are subject to the HEA and related laws, rules, regulations and policies. Navient’s servicing operations are designed and monitored to comply with the HEA, related regulations and program guidance; however, ED could determine that Navient is not in compliance for a variety of reasons, including that it misinterpreted ED guidance or incorrectly applied the HEA and its related laws, rules, regulations and policies. Failure to comply could result in fines, the loss of the insurance and related federal

guarantees on affected FFELP Loans, expenses required to cure servicing deficiencies, suspension or termination of its right to participate as a FFELP servicer, negative publicity and potential legal claims. The imposition of significant fines, the loss of the insurance and related federal guarantees on a material number of FFELP Loans, the incurrence of additional expenses and/or the loss of its ability to participate as a FFELP servicer could individually or in the aggregate have a material, negative impact on its business, financial condition or results of operations.

In addition to CFPB regulation, Navient’s asset recovery business is also subject to regulation and oversight by various state and federal agencies, particularly in the area of consumer protection, and is subject to numerous state and federal laws and regulations. Failure to comply with these laws and regulations may result in significant costs, including litigation costs, and/or business sanctions including but not limited to termination ornon-renewal of contracts.

Expanded regulatory and governmental oversight of Navient’s businesses will increase its costs and risks.

Navient’s businesses and operations are increasingly subject to heightened governmental and regulatory oversight and scrutiny.scrutiny, both at the federal and state levels. Navient is now, and may be subject in the future, to inquiries and audits from state and federal regulators as well as litigation from private plaintiffs. In recent years, Navient has entered into consent orders and other settlements with the FDIC, the United States Department of Justice (“DOJ”) and other banking and state regulators. Navient has paid fines and penalties or provided monetary and other relief in connection

with many of these actions and settlements. We have also enhanced our procedures and controls, expanded the risk and control functions within each line of business, invested in technology and hired additional risk, control and compliance personnel.

If Navient fails to successfully address the requirements of the Consent Orders or other settlements it is currently subject, or more generally to effectively enhance its risk and control procedures and processes to meet the heightened expectations of its regulators and other government agencies, it could be required to enter into further orders and settlements, pay additional fines, penalties or judgments, or accept material regulatory restrictions on its businesses, which could adversely affect its operations and, in turn, its financial results.

Navient expects heightened regulatory scrutiny and governmental investigations and enforcement actions to continue for it and for the financial services industry as a whole. Navient anticipates that regulators will continue to take formal enforcement action, rather than taking informal supervisory actions, more frequently than they have done historically. Such actions can have significant consequences for a financial institution such as Navient, including loss of customers and business and the inability to operate certain businesses.

Due to the uncertainty engendered by these new regulations, guidance and actions, coupled with the likelihood of additional changes or additions to the local, state and federal statutes, regulations and practices applicable to its business, Navient is not able to estimate the ultimate impact of changes in law on its financial results, business operations or strategies. Navient believes that the cost of responding to and complying with these evolving laws and regulations, as well as any guidance from enforcement actions, will continue to increase, as will the risk of penalties and fines from any enforcement actions that may be imposed on its businesses. Navient’s profitability, results of operations, financial condition, cash flows or future business prospects could be materially and adversely affected as a result.

Navient’s framework for managing risks may not be effective in mitigating the risk of loss.

Navient’s risk management framework seeks to mitigate risk and appropriately balance risk and returns. Navient has established processes and procedures intended to identify, measure, monitor, control and report the types of risk to which it is subject. Navient seeks to monitor and control risk exposure through a framework of policies, procedures, limits and reporting requirements. Management of risks in some cases depends upon the use of analytical and forecasting models. If the models that Navient uses to mitigate these risks are inadequate, it may incur increased losses. In addition, there may be risks that exist, or that develop in the future, that Navient has not

appropriately anticipated, identified or mitigated. If Navient’s risk management framework does not effectively identify or mitigate risks, Navient could suffer unexpected losses, and its results of operations, cash flow or financial condition could be materially adversely affected.

We are subject to various legal proceedings and some of these legal proceedings or other contingencies may materially adversely affect our business, financial condition or results from operations.

We are subject to a variety of legal proceedings in virtually every part of our businesses including the legal proceedings described in the Legal proceedingsProceedings section of this Annual Report on Form10-K. While we believe we have adopted appropriate legal and risk management and compliance programs, the diverse nature of our operations, including operations of business we have recently acquired, means that legal and compliance risks will continue to exist and additional legal proceedings and other contingencies, the outcome of which cannot be predicted with certainty, will arise from time to time. Some of these legal proceedings or other contingencies may materially adversely affect our business, financial condition or results from operationsoperations.

Navient is subject to evolving and complex tax laws, which may result in additional liabilities that may affect its results of operations.

Navient is subject to evolving and complex federal and state tax laws. Significant judgment is required for determining Navient’s tax liabilities, andliabilities. SLM Corporation’s tax returns have been, and Navient’s tax returns

will continue to be, periodically examined by various tax authorities. Navient will have,has, among other tax liabilities, risks for future tax contingencies arising from operationspost-Spin-Off. Due to the complexity of tax contingencies, the ultimate resolution of any tax matters related to operationspost-Spin-Off may result in payments greater or less than amounts accrued.

In addition, Navient may be impacted by changes in tax laws, including tax rate changes, changes to the laws related to the treatment and remittance of foreign earnings, new tax laws and subsequent interpretations of tax laws by federal and state tax authorities.

Incorrect estimates and assumptions by management in connection with the preparation of Navient’s consolidated financial statements could adversely affect Navient’s reported assets, liabilities, income, revenue or expenses.

The preparation of Navient’s consolidated financial statements requires management to make critical accounting estimates and assumptions that affect the reported amounts of assets, liabilities, income, revenue or expenses during the reporting periods. Incorrect estimates and assumptions by management could adversely affect Navient’s reported amounts of assets, liabilities, income, revenue and expenses during the reporting periods. If Navient makes incorrect assumptions or estimates, it may under- or overstate reported financial results, which could materially and adversely affect its business, financial condition and results of operations.

Certain provisions of Delaware law and Navient’s amended and restated certificate of incorporation and amended and restated by-laws prevent or delay an acquisition of Navient, whichWe could decrease the trading price of Navient’s common stock.

Certain provisions of Delaware law and of Navient’s amended and restated certificate of incorporation and amended and restated by-laws are intendedhave a material write down related to deter coercive takeover practices and inadequate takeover bids by, among other things, encouraging prospective acquirors to negotiate directly with Navient’s board of directors rather than to attempt a hostile takeover. These provisions include, among others:

limitations on the ability of Navient’s stockholders to call a special meeting such that stockholder-requested special meetings will only be called upon the request of the holders of at least one-third of Navient’s capital stock issued and outstanding and entitled to vote at an election of directors;

rules regarding how stockholders may present proposals or nominate directors for election at stockholder meetings;

the right of Navient’s board of directors to issue one or more series of preferred stock without stockholder approval;

the inability of Navient’s stockholders to fill vacancies on Navient’s board of directors;

the requirement that the affirmative vote of the holders of at least 75 percent in voting power of Navient’s stock entitled to vote thereon is required for stockholders to amend Navient’s amended and restated by-laws; and

the inability of Navient stockholders to cumulate their votes in the election of directors.

In addition, Navient’s amended and restated certificate of incorporation makes it subject to Section 203 of the Delaware General Corporation Law. Section 203 generally provides that, with limited exceptions, persons who acquire, or are affiliated with a person that acquires 15 percent or more of the outstanding voting stock of a Delaware corporation shall not engage in any business combination with that corporation, including by merger, consolidation or acquisitions of additional shares, for a three-year period following the time at which that person or its affiliates becomes the holder of 15 percent or more of the corporation’s outstanding voting stock. Being subject to Section 203 could cause a delay in or completely prevent a change of control that stockholders may favor.

Navient believes these provisions protect its stockholders from coercive or otherwise unfair takeover tactics by requiring potential acquirors to negotiate with Navient’s board of directors and by providing our board of directors with more time to assess any acquisition proposal. These provisions are not intended to make the Company immune from takeovers. However, these provisions will apply even if the offer may be considered beneficial by some stockholders and could delay or prevent an acquisition that Navient’s board of directors determines is not in the best interests of Navient and Navient’s stockholders.

Stockholders’ percentage ownership in Navient may be diluted in the future.

In the future, stockholders’ percentage ownership in Navient may be dilutedDeferred Tax Asset as a result of equity issuancesa decrease in our corporate tax rate of 35 percent.

As of December 31, 2016, the balance of our net deferred tax asset was $802 million. Any decrease in the corporate tax rate would result in an immediate decrease in the deferred tax asset and a related charge to earnings that could materially affect our financial results.

Since the 2016 presidential election, there has been a great deal of discussion relating to possible changes to the Internal Revenue Code and corporate tax rates. A number of proposals for acquisitions, capital marketbroad reform of the corporate tax system are under evaluation by various legislative and administrative bodies, but it is not possible to accurately determine the overall impact of such proposals on our tax rate at this time. Excluding the impact to the Deferred Tax Asset balance discussed above, any reduction in the corporate tax rate would benefit future earnings.

OPERATIONAL RISKS.Operational risk relates to risks arising from systems, process, people and external events that affect the operation of our business, it includes information management, data protection and cybersecurity, business disruption and other risks including human resources.

If Navient does not effectively and continually align its cost structure with its business operations, its results of operations and financial condition could be materially adversely affected.

Navient continually needs to align its cost structure with its business operations. Navient’s ability to properly size its cost structure is dependent upon a number of variables, including its ability to successfully execute on its business plans and growth initiatives and future legislative or regulatory changes. If Navient undertakes cost reductions based on its business plan, those reductions could be too dramatic and could cause disruptions in its business, reductions in the quality of the services it provides or cause it to fail to comply with applicable regulatory standards. Alternatively, Navient may fail to implement, or be unable to achieve, necessary cost savings commensurate with its business and prospects. In either case, Navient’s business, results of operations and financial condition could be adversely affected.

A failure of the operating systems or infrastructure of Navient could disrupt its business, cause significant losses, result in regulatory action or damage its reputation.

A failure of Navient’s operating systems or infrastructure could disrupt our business. Navient’s business is dependent on its ability to process and monitor large numbers of daily transactions or otherwise, including equity awardsin compliance with contractual, legal and regulatory standards and its own product specifications, both currently and in the future. As Navient’s processing demands and loan portfolios change, both in volume and in terms and conditions, Navient’s ability to develop and maintain its operating systems and infrastructure may become increasingly challenging. There is no assurance that Navient has adequately or efficiently developed, maintained or acquired such systems and infrastructure or will do so in the future.

The servicing, financial, accounting, data processing and other operating systems and facilities that support Navient’s business may grantfail to its directors, officers and employees. Navient’s and SLM BankCo’s employees will continue to have options to purchase shares of Navient common stock after the Spin-Offoperate properly or become disabled as a result of conversion of a portion of their SLM Corporation stock optionsevents that are beyond Navient’s control, adversely affecting its ability to Navient stock options. From time to time, Navient will issue additional stock options or other equity-based awards to its employees under Navient’s employee benefits plans. Such awards will have a dilutive effect on Navient’s earnings per share, whichtimely process transactions. Any such failure could adversely affect Navient’s ability to service its clients, and result in financial loss or liability to its clients, disrupt its business, and result in regulatory action or cause reputational damage.

Despite the market priceplans and facilities Navient has in place, its ability to conduct business may be adversely affected by a disruption in the infrastructure that supports its business. This may include a disruption involving electrical, communications, Internet, transportation or other services used by Navient or third parties with which it conducts business. Notwithstanding efforts to maintain business continuity, a disruptive event impacting Navient’s processing locations could adversely affect its business, financial condition and results of sharesoperations.

Navient depends on secure information technology, and a breach of its information technology systems could result in significant losses, disclosure of confidential customer information and reputational damage, which would adversely affect Navient’s business.

Navient’s operations rely on the secure processing, storage and transmission of personal, confidential and other information in its computer systems and networks. Although Navient common stock.

In addition,takes protective measures it deems reasonable and appropriate, its computer systems, software and networks may be vulnerable to unauthorized access, computer viruses, malicious attacks and other events that could have a security impact beyond Navient’s amendedcontrol. These technologies, systems and restated certificatenetworks, and those of incorporation authorizes Navient to issue, withoutthird parties, may become the approvaltarget of cyber-attacks or information security breaches that could result in the unauthorized release, gathering, monitoring, misuse, loss or destruction of Navient’s stockholders,or its customers’ confidential, proprietary and other information, or otherwise disrupt Navient’s business operations or those of its customers or other third parties. Information security risks for institutions that handle large numbers of financial transactions on a daily basis such as Navient have generally increased in recent years, in part because of the proliferation of new technologies, the use of the

Internet and telecommunications technologies to conduct financial transactions, and the increased sophistication and activities of organized crime, hackers, terrorists, activists and other external parties.

If one or more series of preferred stock. Navient’s board of directors generally may determine the rights of preferred stockholders including their powers, preferences and relative, participating, optionalsuch events occur, personal, confidential and other special rights, including preferences overinformation processed and stored in, and transmitted through, Navient’s common stock with respectcomputer systems and networks could be jeopardized or could cause interruptions or malfunctions in Navient’s operations that could result in significant losses or reputational damage. Navient routinely transmits and receives personal, confidential and proprietary information, some of it through third parties. Navient maintains secure transmission capability and works to dividendsensure that third parties follow similar procedures. Nevertheless, an interception, misuse or mishandling of personal, confidential or proprietary information being sent to or received from a customer or third party could result in legal liability, regulatory action and distributions.reputational harm. In the event personal, confidential or other information is jeopardized, intercepted, misused or mishandled, Navient may need to expend significant additional resources to modify its protective measures or to investigate and remediate vulnerabilities or other exposures, and it may be subject to fines, penalties, litigation and settlement costs and financial losses that may either not be insured against or not be fully covered through insurance. If Navient’s board were to approve the issuance of preferred stock in the future, the terms of one or more series of such preferred stockevents occur, Navient’s business, financial condition or results of operations could dilute the voting powerbe significantly and adversely affected.

Navient depends on third parties for a wide array of services, systems and information technology applications, and a breach or reduce the valueviolation of law by one of these third parties could disrupt Navient’s business or provide its competitors with an opportunity to enhance their position at Navient’s expense.

Navient depends on third parties for a wide array of services, systems and information technology applications. Third-party vendors are significantly involved in many aspects of Navient’s common stock. For example,software and systems development, the timely transmission of information across its data communication network, and for other telecommunications, processing, remittance and technology-related services in connection with Navient’s payment services businesses. Navient also utilizes various third-party debt collectors in the collection of defaulted Private Education Loans and in other areas. If a service provider fails to provide the services required or expected, or fails to meet applicable contractual or regulatory requirements such as service levels or compliance with applicable laws, the failure could grantnegatively impact Navient’s business by adversely affecting its ability to process customers’ transactions in a timely and accurate manner, otherwise hampering Navient’s ability to serve its customers, or subjecting Navient to litigation and regulatory risk for matters as diverse as poor vendor oversight or improper release or protection of personal information. Such a failure could also adversely affect the holdersperception of preferred stockthe reliability of Navient’s networks and services and the quality of its brands, which could materially adversely affect Navient’s business and results of operations.

Navient’s work with government clients exposes it to additional risks inherent in the government contracting environment.

Navient’s clients include federal, state and local governmental entities. This work carries various risks inherent in the government contracting process. These risks include, but are not limited to, the following:

Government entities in the United States often reserve the right to elect some numberaudit contract costs and conduct inquiries and investigations of Navient’s directorsbusiness practices. These entities also conduct reviews and investigations and make inquiries regarding systems, including systems of third parties, used in all circumstancesconnection with the performance of the contracts. Negative findings from audits, investigations or upon the happening of specified events, or the right to veto specified transactions. Similarly, it could grant the preferred stockholders certain repurchase or redemption rights or liquidation preferences thatinquiries could affect the valuecontractor’s future revenues and profitability by preventing them, by operation of law or in practice, (i) from receiving new government contracts for some period of time or (ii) from being paid at the rate they believe is warranted.

If improper or illegal activities are found in the course of government audits or investigations, the contractor may become subject to various civil and criminal penalties, including those under the civil U.S. False Claims Act. Additionally, Navient may be subject to administrative sanctions, which may include termination ornon-renewal of contracts, forfeiture of profits, suspension of payments, fines and suspensions or debarment from doing business with other agencies of that government. Due to the inherent limitations of internal controls, it may not be possible to detect or prevent all improper or illegal activities.

The occurrences or conditions described above could affect not only Navient’s business with the particular government entities involved, but also its business or potential future business with other entities of the common stock.same or other governmental bodies or with commercial clients, and could have a material adverse effect on its business or its results of operations.

If Navient is unable to attract and retain professionals with strong leadership skills, its business, results of operations and financial condition may be materially adversely affected.

Navient’s success is dependent, in large part, on its ability to attract and retain personnel with the knowledge and skills to lead its business. Experienced personnel in its industry are in high demand, and competition for talent is very high. Navient must hire, retain and motivate appropriate numbers of talented people with diverse skills in order to serve its clients, respond quickly to rapid and ongoing technology, industry and macroeconomic developments, and grow and manage its business. As Navient expands its services and solutions, it must also hire and retain an increasing number of professionals with different skills and professional expectations than those of the professionals it has historically hired and retained. If Navient is unable to successfully integrate, motivate and retain these professionals, its ability to continue to secure work in those industries and for its services and solutions may suffer.

REPUTATIONAL/POLITICAL RISK.Reputational risk is the risk to earnings or capital arising from damage to our reputation in the view of, or loss of the trust of, customers and the general public. Political risk is the closely related risk to earnings or capital arising from damage to our relationships with governmental entities, regulators and political leaders and candidates. These risks can arise due to both our own acts and omissions (both real and perceived), and the acts and omissions of other industry participants or other third parties, and they are inherent in all of our businesses.

Federal funding constraints and spending policy changes triggered by associated federal spending deadlines and ongoing lawmaker and regulatory efforts to change the student lending sector may result in disruption of federal payments for services Navient provides to the government, which could materially and adversely affect Navient’s business strategy or future business prospects.

Navient receives payments from the federal government on its FFELP Loan portfolio and for other services it provides, including servicing loans under the DSLP, and providing default aversion and contingency collections to ED.ED, and providing performance-based services to the IRS to support its national recovery program. Payments for these services may be affected by various factors, including the following:

 

The Budget Act: The Budget Act enacted on December 26, 2013, includesincluded several provisions that will have or could have an effect on Navient’s business. First, the Budget Act reduced the amount paid to guaranty agencies for defaulted FFELP Loans rehabilitated under Section 428F of the HEA, beginning on July 1, 2014. In addition, the Budget Act eliminated funding for the Direct Loan servicing performed bynot-for-profit servicers. The Budget Act requires that all servicing funding be provided through the annual appropriations process which is subject to certain limitations. Although the payments for Navient’s DSLP servicing contract isare already funded from annual appropriations, the requirement to fund all servicing from the limited appropriated funding could have an effect on itsour future business in ways the Company cannot predict at this time.

Other Higher Education Legislation: As Congress considersand the new Administration consider the reauthorization of the Higher Education Act, itthey may consider legislation that would reduce the payments to Guarantors or change the consolidation program toin a way that would incentivize education loan borrowers to refinance their existing education loans, both private and federal. Such reforms could reduce Navient’s cash flows from servicing and interest income as well as its net interest margin.

It is possible that the Administrationadministration and Congress in the future could engage in a prolonged debate linking the federal deficit, debt ceiling and other budget issues. If U.S. lawmakers in the future fail to reach agreement on these issues, the federal government could stop or delay payment on its obligations, including those on services

Navient provides. Navient cannot predict how or what programs will be impacted by any actions thatThe recent presidential election in the Administration, Congress or the federal government may take.United States could result in significant changes (or uncertainty) in governmental policies, regulatory environments, spending sentiment and many other factors and conditions, some of which could adversely impact Navient’s business, financial condition and results of operations. Further, legislation to address the federal deficit and spending could includeimpose proposals that would adversely affect FFELP and DSLP-related servicing businesses. A protracted reduction, suspension or cancellation of the demand for the services Navient provides, or proposed changes to the terms or pricing of services provided under existing contracts with the federal government, including its contract with ED, could have a material adverse effect on Navient’s revenues, cash flows, profitability and business outlook, and, as a result, could materially adversely affect its business, financial condition and results of operations. Navient cannot predict how or what programs or policies will be impacted by any actions that the Administration, Congress or the federal government may take.

RISKS ASSOCIATED WITH OURSPIN-OFF

Navient’s historical and pro forma financial information is not necessarily representative of the results that it would have achieved as a separate, publicly traded company and may not be a reliable indicator of its future results.

Due to the relative significance of Navient to SLM Corporation, among other factors, Navient is the “accounting successor” to SLM Corporation for financial reporting purposes, notwithstanding the legal form of theSpin-Off described in this Form10-K. Hence, Navient’s historical consolidated financial statements included in this Form10-K are the consolidated financial statements of SLM Corporation. Other significant changes have occurred in Navient’s cost structure, management, financing and business operations due to the Company operating as a company separate from the combined businesses of SLM Corporation. Accordingly, the historical financial information for Navient included in this Form10-K does not necessarily reflect the financial condition, results of operations or cash flows that Navient would have achieved as a separate, publicly traded company during the periods presented or those that Navient will achieve in the future.

Navient’s ability to engage in stockholder distributions and other strategic corporate transactions in the near term could be limited.

To preserve the tax-free treatment to SLM BankCo of the Spin-Off, Navient and SLM BankCo entered into a tax sharing agreement that restricts Navient from engaging in certain transactions. These restrictions are intended to prevent the distribution and related transactions from becoming taxable to SLM BankCo and its stockholders for U.S. federal income tax purposes. Under the tax sharing agreement, for up to a two-year period following the distribution (the “Restricted Period”), Navient is prohibited from, among other things:

issuing shares of Navient stock equal to or exceeding 25 percent of the shares of Navient stock issued and outstanding immediately following the distribution date, including issuances intended to raise capital or as acquisition currency in furtherance of strategic transactions, such as for the purchase of additional portfolios of education loans;

selling 50 percent or more of the assets of the loan management, servicing and asset recovery business or engaging in mergers or other strategic transactions that may result in a change of control of Navient (as determined under U.S. federal income tax law);

repurchasing outstanding shares of its common stock, other than in open market repurchases constituting less than 20 percent of such stock outstanding immediately following the distribution date; and

ceasing to actively conduct its business or liquidating.

The foregoing prohibitions are in some cases more restrictive than those required under the Internal Revenue Code of 1986, as amended (the “Code”) due to the potential significant liability to SLM BankCo and its stockholders were the Spin-Off and the distribution determined to be a taxable transaction. Under the tax sharing agreement, Navient has the ability to engage in certain otherwise prohibited transactions, such as additional stock issuances or stock repurchases during the Restricted Period, provided it first delivers to SLM BankCo a tax opinion reasonably satisfactory to SLM BankCo or an IRS ruling that doing so will not adversely affect the tax-free treatment of the Spin-Off and the distribution. Navient has in fact complied with these exceptions to obtain relief from several of these prohibitions.

The foregoing prohibitions could limit Navient’s ability to pursue strategic transactions or other transactions during the Restricted Period that it may believe to be in the best interests of its stockholders or that might increase the value of its business. In addition, under the tax sharing agreement, Navient is required to indemnify SLM BankCo against any tax liabilities incurred as a result of the violation of any of the foregoing restrictions, as well as any transaction (or series of transactions) that results in the distribution being considered part of a plan by Navient that includes a later change in control of Navient during the Restricted Period (as determined under U.S. federal income tax law).

Navient will oweowes obligations, including service and indemnification obligations, to SLM BankCo under various transaction agreements that have beenwere executed as part of theSpin-Off. These obligations could be materially disruptive to Navient’s business or subject it to substantial liabilities, including contingent liabilities and liabilities that are presently unknown.

In connection with theSpin-Off, Navient, SLM Corporation and SLM BankCo entered into various agreements, including, among others, a separation and distribution agreement, a transition services agreement, a tax sharing agreement, an employee matters agreement, a loan servicing and administration agreement, a joint marketing agreement, a key systems agreement, a data sharing agreement and a sublease agreement. Under the transition services agreement, a subsidiary of Navient hosts and provides SLM BankCo with access to Navient’s information technology systems and services, and Navient assists SLM BankCo in migrating its customer data and service functions to a separate environment. The performance by Navient of its obligations to SLM BankCo under these agreements may require the diversion of a significant amount of Navient management’s time from Navient’s operations and could be disruptive to its business operations.

The separation and distribution agreement between Navient, SLM Corporation and SLM BankCo provides for, among other things, indemnification obligations designed to make Navient financially responsible for substantially all liabilities that may exist whether incurred prior to or after theSpin-Off, relating to the business activities of SLM Corporation prior to theSpin-Off, other than those arising out of the consumer banking business and expressly assumed by SLM BankCo pursuant to theSpin-Off and the separation and distribution agreement. This includes Navient being financially responsible for all servicing and collections activities that it performed or directed on behalf of Sallie Mae Bank. If Navient is required to indemnify SLM BankCo under the circumstances set forth in the separation and distribution agreement, Navient may be subject to substantial liabilities including liabilities that are accrued, contingent or otherwise and regardless of whether the liabilities were known or unknown at the time of theSpin-Off. SLM BankCo is party to various claims, litigation and legal,

regulatory and other proceedings resulting from ordinary business activities relating to its current and former operations.operations including the lawsuit brought by the State of Illinois Attorney General. Previous business activities of SLM BankCo, including originations and acquisitions of various classes of consumer loans outside of Sallie Mae Bank, may also result in liability due to future laws, rules, interpretations or court decisions which purport to have retroactive effect, and such liability could be significant. SLM BankCo may also be subject to liabilities related to past activities of acquired businesses. It is inherently difficult, and in some cases impossible, to estimate the probable losses associated with contingent and unknown liabilities of this nature, but future losses may be substantial and will be borne by Navient in accordance with the terms of the separation and distribution agreement.

There could be significant liability to Navient if theSpin-Off is determined to be a taxable transaction.

TheSpin-Off of Navient from SLM BankCo was intended to qualify as a reorganization under various provisions of the Code and as such to not be a taxable transaction. TheSpin-Off was therefore conditioned on the receipt by SLM Corporation of a private letter ruling from the IRS to the effect that, among other things, (i) the merger of SLM Corporation with and into a limited liability company wholly owned by SLM BankCo (the “SLM Merger”) (together with the conversion of the shares of SLM Corporation common and preferred stock into shares of SLM BankCo common and preferred stock pursuant to the SLM Merger) willwould qualify as a “reorganization” within the meaning of Section 368(a)(1)(F) of the Code and will not be integrated with the rest of theSpin-Off , and (ii) theSpin-Off will would qualify as a “reorganization” for U.S. federal income tax purposes under Sections 355 and 368(a)(1)(D) of the Code. In addition, theSpin-Off was conditioned on SLM BankCo’s receipt of an opinion from outside tax counsel to the effect that, with respect to certain requirements fortax-free treatment under Section 355 of the Code on which the IRS will not rule, such requirements will be satisfied. Both of these conditions were satisfied or waived prior to theSpin-Off. Navient received the private letter ruling from the IRS after theSpin-Off.

The ruling and the opinion rely on facts, assumptions, representations and undertakings from SLM Corporation, SLM BankCo and Navient regarding the past and future conduct of the companies’ respective businesses and other matters. If any of these facts, assumptions, representations or undertakings is incorrect, SLM BankCo and its stockholders may not be able to rely on the ruling or the opinion of tax counsel and could be subject to significant tax liabilities. In addition, notwithstanding receipt of the private letter ruling from the IRS and opinion of tax counsel, the IRS could determine on audit that the SLM Merger and/orSpin-Off was taxable if it determines that any of these facts, assumptions, representations or undertakings were not correct or have been violated or if it disagrees with the conclusions in the opinion that are not covered by the private letter ruling, or for other reasons, including as a result of significant changes in the share ownership of SLM BankCo or Navient after theSpin-Off. If the SLM Merger and/orSpin-Off is determined to be taxable for U.S. federal income tax purposes, SLM BankCo and its stockholders that are subject to U.S. federal income tax could incur significant U.S. federal income tax liabilities and Navient could incur significant liabilities related thereto.

GOVERNANCE RISK.Governance risk is the risk of not establishing and maintaining a control environment that aligns with stakeholder and regulatory expectations, including our relationship with the regulators as well as compliance environment within the Company and board oversight. These risks are inherent in all of our businesses.

Certain provisions of Delaware law and Navient’s amended and restated certificate of incorporation and amended and restatedby-laws prevent or delay an acquisition of Navient, which could decrease the trading price of Navient’s common stock.

Certain provisions of Delaware law and of Navient’s amended and restated certificate of incorporation and amended and restatedby-laws are intended to deter coercive takeover practices and inadequate takeover bids by, among other things, encouraging prospective acquirors to negotiate directly with Navient’s board of directors rather than to attempt a hostile takeover. These provisions include, among others:

limitations on the ability of Navient’s stockholders to call a special meeting such that stockholder-requested special meetings will only be called upon the request of the holders of at leastone-third of Navient’s capital stock issued and outstanding and entitled to vote at an election of directors;

rules regarding how stockholders may present proposals or nominate directors for election at stockholder meetings;

the right of Navient’s board of directors to issue one or more series of preferred stock without stockholder approval;

the inability of Navient’s stockholders to fill vacancies on Navient’s board of directors;

the requirement that the affirmative vote of the holders of at least 75 percent in voting power of Navient’s stock entitled to vote thereon is required for stockholders to amend Navient’s amended and restatedby-laws; and

the inability of Navient stockholders to cumulate their votes in the election of directors.

In addition, Navient’s amended and restated certificate of incorporation makes it subject to Section 203 of the Delaware General Corporation Law. Section 203 generally provides that, with limited exceptions, persons who acquire, or are affiliated with a person that acquires, 15 percent or more of the outstanding voting stock of a Delaware corporation shall not engage in any business combination with that corporation, including by merger, consolidation or acquisitions of additional shares, for a three-year period following the time at which that person or its affiliates becomes the holder of 15 percent or more of the corporation’s outstanding voting stock. Being subject to Section 203 could cause a delay in or completely prevent a change of control that stockholders may favor.

Navient believes these provisions protect its stockholders from coercive or otherwise unfair takeover tactics by requiring potential acquirors to negotiate with Navient’s board of directors and by providing our board of directors with more time to assess any acquisition proposal. These provisions are not intended to make the Company immune from takeovers. However, these provisions will apply even if the offer may be considered beneficial by some stockholders and could delay or prevent an acquisition that Navient’s board of directors determines is not in the best interests of Navient and Navient’s stockholders.

Stockholders’ percentage ownership in Navient may be diluted in the future.

In the future, stockholders’ percentage ownership in Navient may be diluted as a result of equity issuances for acquisitions, capital market transactions or otherwise, including equity awards that Navient may grant to its directors, officers and employees. For a period of time, Navient will continue and certain SLM BankCo employees may continue to have options to purchase shares of Navient common stock after theSpin-Off as a result of conversion of a portion of their SLM Corporation stock options to Navient stock options. From time to time, Navient may issue additional stock options or other equity-based awards to its employees under Navient’s employee benefits plans. Such awards will have a dilutive effect on Navient’s earnings per share, which could adversely affect the market price of shares of Navient common stock.

In addition, Navient’s amended and restated certificate of incorporation authorizes Navient to issue, without the approval of Navient’s stockholders, one or more series of preferred stock. Navient’s board of directors generally may determine the rights of preferred stockholders including their powers, preferences and relative, participating, optional and other special rights, including preferences over Navient’s common stock with respect to dividends and distributions. If Navient’s board were to approve the issuance of preferred stock in the future, the terms of one or more series of such preferred stock could dilute the voting power or reduce the value of Navient’s common stock. For example, Navient could grant the holders of preferred stock the right to elect some number of Navient’s directors in all circumstances or upon the happening of specified events, or the right to veto specified transactions. Similarly, it could grant the preferred stockholders certain repurchase or redemption rights or liquidation preferences that could affect the value of the common stock.

STRATEGIC RISK.Strategic risk is the risk to results of operations, cash flow or financial condition arising from our potential inability to successfully carry out our strategy. This risk can arise due to both our own acts or omissions, and the acts or omissions of other industry participants or other third parties, and it is inherent in all of our businesses. The success of our business plans depends upon achieving our strategic objectives, including through acquisition, joint ventures, dispositions and restructurings.

Acquisitions or strategic investments that Navient pursues may not be successful and could disrupt its business, harm its financial condition or reduce its earnings.

Navient’s growth strategy includes making opportunistic acquisitions of, or material investments in, loan portfolios, complementary businesses and products. Navient may not be able to identify suitable opportunities and, if not, this strategy could fail. Even if it is able to identify suitable opportunities, Navient may not be able to obtain financing necessary to allow Navient to make such acquisitions or investments on satisfactory terms or at all or obtain necessary regulatory approvals, or be able to complete the transactions on satisfactory terms. If the purchase price of any acquisition or investment is paid in cash, it may have an adverse effect on Navient’s financial condition; if the purchase price is paid with Navient stock, it could be dilutive to stockholders. Navient may assume liabilities, including unrecorded liabilities that are not discovered at the time of the transaction, and the repayment of those liabilities may have an adverse effect on our results of operations, cash flow or financial condition.

In addition to the financial risks, acquisitions involve operational risks and Navient may not be able to successfully integrate personnel, operations, businesses, products or technologies acquired in an acquisition. There may be additional risks if Navient enters into a line of business in which it has limited experience or which operates in a legal, regulatory or competitive environment with which Navient is not familiar. Navient may not have or be able to maintain the expertise needed to manage the new business. The expected benefits of acquisitions and investments also may not be realized for various reasons, including the loss of key personnel, customers or vendors. If Navient fails to integrate or realize the expected benefits of its acquisitions or investments, it may lose the return on these acquisitions or investments or incur additional transaction costs, and its business and financial condition may be harmed as a result.

Under the separation and distribution agreement, Navient is precluded from conducting certain activities until January 1, 2019, including originating Private Education Loans. As a result, interest income andfee-based servicing revenue derived from its existing Private Education Loan portfolio is anticipated to decline as our existing portfolio amortizes. We also may not be able to develop revenue streams to replace the declining revenue from Private Education Loans.

Navient is not presently originating new Private Education Loans and as part of itsSpin-Off transaction agreed not to originate certain of these loans until January 1, 2019. As a result, interest income on Navient’s Private Education Loan portfolio andfee-based revenue on that portfolio are anticipated to decline over time as the loans are paid down, refinanced or charged off. If Navient does not begin to originate Private Education Loans as permitted under its separation and distribution agreement, acquire additional Private Education Loans

or otherwise grow or develop new revenue streams to replace or supplement its Private Education Loan net interest and servicing revenue, Navient’s consolidated revenue and operating income will continue to decrease which could materially and adversely impact our results of operations, cash flow or financial condition.

Navient’s businesses operate in competitive environments and could lose market share and revenues if competitors compete more aggressively or effectively.

Navient competes withfor-profit andnot-for-profit servicing, asset recovery and business processing businesses, many with strong records of performance. Navient competes based on effectiveness and customer service metrics. To the extent its competitors compete aggressively or more effectively than Navient, Navient could lose market share to them or Navient’s service offerings may not prove to be profitable.

Since the second quarter of 2009, Navient has been one of four large servicers (TIVAS) awarded a servicing contract by ED to service federal loans owned by ED. On August 27, 2014, ED extended its servicing contract with Navient to service federal loans for five more years. Under the terms of the contract extension, the allocation of additional volume will be determined twice each year based on the relative performance of the servicers utilizing five performance metrics. Quarterly scores in each metric are be averaged together twice each year to calculate the final result for each metric. Beginning on January 1, 2015, ED increased the aggregate allocation fornot-for-profit servicers to 25 percent of all new DSLP borrowers.

If Navient is unable to improve its performance and increase its relative standing compared to the three other servicing companies with whom it competes, its ability to maintain or increase its servicing business with ED may be materially adversely affected.

Legislation passed by Congress in 2010 ended new loan originations under the FFELP program, and, as a result, net income on Navient’s existing FFELP Loan portfolio is anticipated to decline over time. Navient may not be able to develop revenue streams to fully replace the declining revenue from FFELP Loans.

In 2010, Congress passed legislation ending the origination of education loans under the FFELP program. Since then, all federal education loans have been originated through the DSLP of the ED. While the 2010 law did not alter or affect the terms and conditions of existing FFELP Loans, it significantly impacted the education loan industry. As a result of this legislation, net income on Navient’s FFELP Loan portfolio is anticipated to decline over time as existing FFELP Loans are paid down, refinanced or repaid after default by Guarantors. Additionally, the law has encouraged consolidation among FFELP servicers and guaranty agencies. In 2016, ownership in two of the student loan guarantors was transferred to a competitor. While Navient is actively seeking to acquire additional FFELP portfolios, we can provide no assurance that we will be successful in such efforts. If Navient is not able to acquire additional FFELP Loans or otherwise grow or develop new revenue streams to replace or supplement its existing, and declining, FFELP Loan net income, Navient’s consolidated revenue and operating income will continue to decrease which could materially and adversely impact our results of operations, cash flow or financial condition.

 

Item 1B.Unresolved Staff Comments

None.

Item 2.Properties

The following table lists the principal facilities owned by us as of December 31, 2015:2016:

 

Location

 

Function

 

Business Segment(s)

 Approximate
Square Feet
 

Fishers, IN

 Loan Servicing and Data Center FFELP Loans; Private Education Loans; Business Services  450,000 

Wilkes-Barre, PA

 Loan Servicing Center FFELP Loans; Private Education Loans; Business Services  133,000 

Big Flats, NY

 GRC and Pioneer Credit Recovery — Collections Center Business Services  60,000 

Indianapolis, IN

 Loan Servicing Center Business Services  50,000 

Arcade, NY

 Pioneer Credit Recovery — Collections Center Business Services  46,000 

Perry, NY

 Pioneer Credit Recovery — Collections Center Business Services  45,000 

Lake City, FL

 Gila MSB — Collections Center Business Services  8,000 

The following table lists the principal facilities leased by us as of December 31, 2015:2016:

 

Location

 

Function

 

Business Segment(s)

 Approximate
Square Feet
 

Newark, DE

 Operations Center and Administrative Offices FFELP Loans; Private Education Loans; Business Services; Other  106,00085,568 

Reston, VA(1)

 Administrative Offices FFELP Loans; Private Education Loans; Business Services; Other  90,000 

Muncie, IN

 Collections Center Private Education Loans; Business Services  75,400 

Mason, OH

 GRC Headquarters and Collections Center Business Services  54,000 

Wilmington, DE

 Headquarters FFELP Loans; Private Education Loans; Business Services; Other  46,000 

Moorestown, NJ

 Pioneer Credit Recovery — Collections Center Business Services; Other  30,000 

Austin, TX

 Gila MSB — Collections Center Business Services; Other  55,000 

Hendersonville, TN(2)

 Xtend Healthcare — Revenue Cycle Management Business Services; Other  90,000 

Nashville, TN

 Xtend Healthcare — Revenue Cycle Management Business Services; Other  28,000 

 

 (1) 

Includes 18,000 square feet sublet to SLM Corporation.

 

 (2) 

Includes 34,000 square feet at 500 West Main Street 34,000and 56,000 square feet at 90 Volunteer Drive, and 22,000 square feet at 237 East Main Street.Drive.

None of the facilities that we own is encumbered by a mortgage. We believe that our headquarters, loan servicing centers, data center,back-up facility and data management and collections centers are generally adequate to meet our long-term customer needs and business goals. Our headquarters is currently in leased space at 123 Justison Street, Wilmington, Delaware, 19801.

 

Item 3.Legal Proceedings

We and our subsidiaries and affiliates are subject to various claims, lawsuits and other actions that arise in the normal course of business. We believe that these claims, lawsuits and other actions will not, individually or in the aggregate, have a material adverse effect on our business, financial condition or results of operations.operations, except as otherwise disclosed. Most of these matters are claims including individual and class action lawsuits against our servicing and collection subsidiaries by borrowers and debtors alleging the violation of state or federal laws in connection with servicing or collection activities on their education loans and other debts.

In the ordinary course of our business, the Company, our subsidiaries and affiliates may receive information and document requests and investigative demands from state attorneys general, U.S. Attorneys, legislative committees and administrative agencies. These requests may be informational or regulatory in nature and may relate to our business practices, the industries in which we operate, or other companies with whom we conduct business. Our practice has been and continues to be to cooperate with these bodies and to be responsive to any such requests.

These increases in the number of inquiries and the volume of related information demands are increasing the costs and resources we must dedicate to timely respond to these requests and may, depending on their outcome, result in payments of additional amounts of restitution, fines and penalties in addition to those described below.

On March 18, 2011, an education loan borrower filed a putative class action complaint against SLM Corporation as it existed prior to theSpin-Off (“Old SLM”) in the U.S. District Court for the Northern District of California. The complaint was captionedTina M. Ubaldi v. SLM Corporation et. al. The plaintiff brought the complaint on behalf of a putative class consisting of other similarly situated California borrowers. The complaint alleged, among other things, that Old SLM’s practice of charging late fees that were proportional to the amount of missed payments constituted liquidated damages in violation of California law;law and that Old SLM engaged in unfair business practices by charging daily interest on private educational loans. Following additional amendmentsPlaintiffs subsequently amended their complaint to the complaint, which addedinclude usury claims under California state law and two additional defendants (Sallie Mae, Inc., now known as Navient Solutions, Inc. (“NSI”), and SLM PC Student Loan Trust 2004-A), a Modified Third Amended Complaint was filed on December 2, 2013. In that complaint, plaintiffs soughtto seek restitution of late charges and interest paid by members of the putative class, injunctive relief, cancellation of all future interest payments, treble damages as permitted by law, as well as costs and attorneys’ fees, among other relief. PriorIn the fourth quarter of 2016, the parties reached a settlement in principle that would resolve the Ubaldimatter, as well as the related lawsuits ofMarlene Blyden v. Navient Corporation, et al.andJamie Beechum, et al. v. Navient Solutions, Inc. While we cannot provide any assurances that we will be able to finalize the proposed settlement on terms that are acceptable to the formation of Sallie Mae Bank in 2005, Old SLM followed prevalent capital market practices of acquiring and securitizing private education loans purchased in secondary transactions from banks who originated these loans. Plaintiffs allegedCompany, we do not believe that the services provided byfinancial impact of the then SLM Corporation and Sallie Mae, Inc. to the originating banks resulted in Old SLM and Sallie Mae, Inc. constituting lenders on these loans. Since 2006, Sallie Mae Bank originated the vast majority of all private education loans acquired by Old SLM. The claims at issue in this case expressly exclude loans originated by Sallie Mae Bank. Named defendants are subsidiaries of Navient and as such any liability arising from the Ubaldi litigation will remain the sole responsibility of Navient Corporation. On June 23, 2014, Plaintiffs filed a Renewed Motion for Class Certification. On December 19, 2014, the court granted plaintiffs’ Renewed Motion for Class Certification regarding the claims concerning late fees, but denied the motion as to the usury claims. On January 30, 2015, Plaintiffs filed a motion seeking leave to file another amended complaint. On March 24, 2015, the Court denied Plaintiffs’ motion, denying their request to amend the complaint again. The case is still pending. It is not possible at this time to estimate a range of potential exposure,final settlement, if any, will be material. The Company agreed to settle these matters to avoid the burden, expense, risk, and uncertainty of continued litigation. A reserve has been established for amounts that may be payablethis matter as of December 31, 2016.

During the first quarter of 2016, Navient Corporation, certain Navient officers and directors, and the underwriters of certain Navient securities offerings were sued in connection therewith.

On November 26, 2014, Marlene Blyden filed athree putative securities class action suitlawsuits filed on behalf of certain investors in Navient stock or Navient unsecured debt. These three cases, which were filed in the U.S. District Court for the Central District of California against Navient Corporation, Navient, LLC, Navient Solutions,Delaware, were consolidated by the District Court, with Lord Abbett Funds appointed as Lead Plaintiff. The caption of the consolidated case isLord Abbett Affiliated Fund, Inc., Navient Credit Finance Corporation, Navient Investment Corporation, SLM Corporation, The Bank of New York, and The Bank of New York Mellon Trust Company, N.A. (“BNY Mellon”). The complaint was captioned Marlene Blydenet al. v. Navient Corporation, et.et al. On December 2, 2014, plaintiffThe plaintiffs filed their amended and consolidated complaint in September 2016. The Navient defendants intend to vigorously defend against the allegations in this lawsuit, and filed a First Amended Complaint. The plaintiff purports to bring the First Amended Complaint on behalf of a class consisting of other similarly situated California borrowers. The First Amended Complaint alleged that plaintiff and members of the asserted class were charged and/or paid interest at a rate above that permitted under California law. On February 4, 2015, Plaintiff filed her Second Amended Complaint, which dropped SLM Corporation as a defendant, added various securitization trusts as defendants, and added claims for conversion and for money received. On July 23, 2015, the Court granted Defendants’ Motions to Dismiss Plaintiff’s Second Amended Complaint but permitted Plaintiff to make certain amendments. On August 4, 2015, Plaintiff filed a Third Amended Complaint. The Third Amended Complaint removed all of the Defendants except the SLM PC Student Loan 2003-B Trust, BNY Mellon (in its capacity as a trustee), and Navient Solutions, Inc. The other trust defendants and Navient Credit Finance Corporation are no longer defendants in the matter. The court granted Defendants’ Motion to Dismiss the ThirdConsolidated Amended Class Action Complaint on February 16,in November 2016. The court allowed Plaintiff to file a further amended complaint. Allegations similar to those assertedPlaintiffs filed an Opposition in December 2016. At this stage in the Ubaldiproceedings, we are unable to anticipate the timing of resolution or the ultimate impact, if any, that the legal proceedings may have on the consolidated financial position, liquidity, results of operations or cash-flows of Navient and Blyden cases are also raised inits affiliates. As a putative class action complaint captioned Jamie Beechum, et al. v. Navient Solutions, Inc. filed on October 21, 2015, and deemed served as February 16, 2016. Itresult, it is not possible at this time to estimate a range of potential exposure, if any, for amounts that may be payable in connection with eitherthese matters and reserves have not been established. It is possible that an adverse ruling or rulings may have a material adverse impact on the Blyden or Beechum lawsuits.Company.

The Company has been named as defendant in a number of putative class action cases alleging violations of various state and federal consumer protection laws. One of these putative class action suits isRandy Johnson v. Navient Solutions, Inc. On May 4, 2015, Randy Johnson filed a putative class action in the United States District Court for the Southern District of Indiana alleging violations of the Telephone Consumer Protection Act (“TCPA”). During the fourth quarter of 2016, the parties entered into a settlement agreement and on December 23, 2016, filed a Motion to Approve the Class Action Settlement with the Court. The Court preliminarily approved the settlement on January 26, 2017. We have denied all claims asserted against the Company, but agreed to settle the case to avoid the burden, expense, risk and uncertainty of continued litigation. A reserve has been established for this matter as of December 31, 2016.

On January 18, 2017, the CFPB and Attorneys General for the State of Illinois and the State of Washington (collectively the “Attorneys General”) initiated civil actions naming Navient Corporation and several of its subsidiaries as defendants alleging violations of Federal and State consumer protection statutes, including the Consumer Financial Protection Act of 2010, the Fair Credit Reporting Act, the Fair Debt Collection Practices Act and various state consumer protection laws. For additional information on these civil actions, please refer to section entitled “Regulatory Matters” below.

Regulatory Matters

On May 2, 2014, Navient Solutions, Inc., now known as Navient Solutions, LLC (“NSI”Solutions”), a wholly-owned subsidiary of Navient, and Sallie Mae Bank entered into consent orders, without admitting any wrongdoing, with the Federal Deposit Insurance Corporation (the “FDIC”) (respectively, the “NSI“Solutions Order” and the “Bank Order”; collectively, the “FDIC Orders”) to settle matters related to certain cited violations of Section 5 of the Federal Trade Commission Act, including the disclosures and assessments of certain late fees, as well as alleged violations under the Servicemembers Civil Relief Act (the “SCRA”). The FDIC Orders, which became effective upon the signing of the consent order with the United States Department of Justice (the “DOJ”) by NSISolutions and SLM BankCo on May 13, 2014, required NSISolutions to pay $3.3 million in civil monetary penalties. NSISolutions paid its civil monetary penalties. In addition, the FDIC Orders required the establishment of a restitution reserve account totaling $30 million to provide restitution with respect to loans owned or originated by Sallie Mae Bank, from November 28, 2005 until the effective date of the FDIC Orders. Pursuant to the Separation and Distribution Agreement among SLM Corporation, SLM BankCo and Navient dated as of April 28, 2014 (the “Separation Agreement”), Navient funded the restitution reserve account in May 2014. While the FDIC issued its final exam report in December 2016, we are unable at this point in time to predict the timing of when the FDIC will lift the consent order.

The NSISolutions Order also required NSISolutions to ensure proper servicing for service members and proper application of SCRA benefits under a revised and broader definition of eligibility than previously required by the statute and regulatory guidance and to make changes to billing statements and late fee practices. These changes to billing statements and late fee practices have already been implemented. NSISolutions also decided to voluntarily make restitution of certain late fees to all other customers whose loans were neither owned nor originated by Sallie Mae Bank. They were calculated in the same manner as that which was required under the FDIC Orders and are estimated to be $42 million. The process to refund these fees as well as distribute amounts from the restitution fund is substantially complete.

With respect to alleged civil violations of the SCRA, NSISolutions and Sallie Mae Bank entered into a consent order with the DOJ in May 2014. The DOJ consent order (the “DOJ Order”) covers all loans either owned by Sallie Mae Bank or serviced by NSISolutions from November 28, 2005 until the effective date of the settlement. The DOJ Order required NSISolutions to fund a $60 million settlement fund, which represents the total amount of compensation due to service members under the DOJ agreement, and to pay $55,000 in civil penalties. The DOJ Order was approved by the United States District Court in Delaware on September 29, 2014.2014 and has a term of four years. Shortly thereafter, Navient funded the settlement fund and paid the civil money penalties pursuant to the terms of the order. On April 15, 2015, the DOJ approved the distribution plan for the settlement fund and theThe funds were disbursed beginning in the second quarter of 2015. In the third quarter of 2016, the Company completed the distributions from the fund by distributing the remaining funds to charities approved by the DOJ.

The total reserves established by the Company in 2013 and 2014 to cover these costs were $177 million, and as of December 31, 2015,2016, substantially all of this amount had been paid or credited or refunded to customer accounts. The final cost of these proceedings will remain uncertain until all of the work under the various consent orders has been completed and the consent orders are lifted.

As previously disclosed, the Company and various of its subsidiaries arehave been subject to the following investigations and inquiries:

 

In December 2013, Navient received Civil Investigative Demands (“CIDs”) issued by the State of Illinois Office of Attorney General and the State of Washington Office of the Attorney General and multiple other state Attorneys General. According to the CIDs, the investigations were initiated to ascertain whether any practices declared to be unlawful under the Consumer Fraud and Deceptive Business Practices Act have occurred or are about to occur.

 

In April 2014, NSISolutions received a CID from the Consumer Financial Protection Bureau (the “CFPB”)CFPB as part of the CFPB’s separate investigation regarding allegations relating to Navient’s disclosures and assessment of late fees and other matters. Navient has received a series of supplemental CIDs on these matters. On August 19, 2015, NSI received a letter from the CFPB notifying NSI that, in accordance with the CFPB’s discretionary Notice and Opportunity to Respond and Advise (“NORA”) process, the CFPB’s Office of Enforcement is considering recommending that the CFPB take legal action against NSI. The NORA letter relates to a previously disclosed investigation into NSI’s disclosures and assessment of lateSolutions

 

received a letter from the CFPB notifying Solutions that, in accordance with the CFPB’s discretionary Notice and Opportunity to Respond and Advise (“NORA”) process, the CFPB’s Office of Enforcement is considering recommending that the CFPB take legal action against Solutions. The NORA letter relates to a previously disclosed investigation into Solutions’ disclosures and assessment of late fees and other matters and states that, in connection with any action, the CFPB may seek restitution, civil monetary penalties and corrective action against NSI.Solutions. The Company responded to the NORA letter on September 10, 2015.

 

In November 2014, Navient’s subsidiary, Pioneer Credit Recovery, Inc. (“Pioneer”), received a CID from the CFPB as part of the CFPB’s investigation regarding Pioneer’s activities relating to rehabilitation loans and collection of defaulted student debt. The CFPB has informed the Company that they have combined this matter with the aforementioned servicing matter.

 

In December 2014, NSISolutions received a subpoena from the New York Department of Financial Services (the “NY DFS”) as part of the NY DFS’s inquiry with regard to whether persons or entities have engaged in fraud or misconduct with respect to a financial product or service under New York Financial Services Law or other laws.

WeOn January 18, 2017, the CFPB and Attorneys General for the State of Illinois and the State of Washington (collectively the “Attorneys General”) initiated civil actions naming Navient Corporation and several of its subsidiaries as defendants alleging violations of Federal and State consumer protection statutes, including the Consumer Financial Protection Act of 2010, the Fair Credit Reporting Act, the Fair Debt Collection Practices Act and various state consumer protection laws. These civil actions are related to the aforementioned CIDs and the NORA letter that were previously issued by the CFPB and the Attorneys General. In addition to these matters, a number of lawsuits have been or may be filed by additional governmental or nongovernmental parties seeking damages or other remedies related to similar issues raised by the CFPB and the Attorneys General. As the Company has previously stated, we believe the suit improperly seeks to impose penalties on Navient based on new servicing standards applied retroactively and applied only against one servicer and that the allegations are false. We intend to vigorously defend against the allegations. At this point in discussions with eachtime, the Company is unable to anticipate the timing of a resolution or the ultimate impact that these regulatory entitieslegal proceedings may have on the Company’s consolidated financial position, liquidity, results of operation or bodies and are cooperating with these investigations, inquiries or examinations and are committed to resolving any potential concerns. Itcash flows. As a result, it is not possible at this time to estimate a range of potential exposure, if any, for amounts that may be payable in connection with these matters and reserves have not been established. It is possible that an adverse ruling or rulings may have a material adverse impact on the Company.

In addition, Navient and its subsidiaries are subject to examination or regulation by the SEC, CFPB, FDIC, ED and various state agencies as part of its ordinary course of business. Items or matters similar to or different from those described above may arise during the course of those examinations. We also routinely receive inquiries or requests from various regulatory entities or bodies or government agencies concerning our business or our assets. The Company endeavors to cooperate with each such inquiry or request.

Under the terms of the Separation Agreement, Navient has agreed to be responsible and indemnify SLM BankCo for all claims, actions, damages, losses or expenses that may arise from the conduct of all activities ofpre-Spin-Off SLM BankCo occurring prior to theSpin-Off other than those specifically excluded in the Separation and Distribution Agreement. As a result, all liabilities arising out of the regulatory matters and CFPB and State Attorneys General lawsuits mentioned above, other than fines or penalties directly levied against Sallie Mae Bank and other matters specifically excluded, are the responsibility of, or assumed by, Navient or one of its subsidiaries, and Navient has agreed to indemnify and hold harmless Sallie Mae and its subsidiaries, including Sallie Mae Bank, therefrom. Navient has no additional reserves related to indemnification matters with SLM BankCo as of December 31, 2015.2016.

OIG Audit

The Office of the Inspector General (the “OIG”) of ED commenced an audit regarding Special Allowance Payments (“SAP”) on September 10, 2007. On September 25, 2013, we received the final audit determination of

Federal Student Aid (the “Final Audit Determination”) on the final audit report issued by the OIG on August 3, 2009 related to this audit. The Final Audit Determination concurred with the final audit report issued by the OIG and instructed us to make adjustment to our government billing to reflect the policy determination. Navient remains in active discussions with ED onIn August 2016, we filed our notice of appeal relating to this matter and we also have the right to appeal the Final Audit Determination to the Administrative Actions and Appeals Service Group of ED. The period to file an appeal in thisThis matter has not expired.remains open. We continue to believe that our SAP billing practices were proper, considering then-existing ED guidance and lack of applicable regulations. The Company established a reserve for this matter in 2014 as part of the total reserve for pending regulatory matters discussed previously.

Recent Developments

On February 11, 2016, Navient Corporation, along with our Presidentpreviously and Chief Executive Officer and our Chief Financial Officer, was sued in a putative securities class action in the United States District Court for the District of Delaware. The complaint is captioned George A. Menold v. Navient Corporation et al. The complaint alleges that the Company, our CEO and our CFO violated federal securities laws by making materially false and misleading statements to the public regarding the Company’s loan servicing practices and whether those practices are in compliance with applicable federal regulations.

On February 16, 2016, Navient Corporation, along with our President and Chief Executive Officer and our Chief Financial Officer, was sued in a putative securities class action in the United States District Court for the District of Delaware. The complaint is captioned Tore Heinz Markus Jagrelius v. Navient Corporation. The complaint alleges that the Company, our CEO and our CFO violated federal securities laws by making materially false and misleading statements to the public regarding, among other things, the Company’s financial results, its loan servicing practices and its liquidity facilities.

It isdoes not possiblebelieve, at this time, to estimatethat an adverse ruling would have a range of potential exposure, if any, for amounts that may be payable in connection with these cases. We intend to vigorously defend against these allegations.material effect on the Company as a whole.

 

Item 4.Mine Safety Disclosures

N/A

PART II.

 

Item 5.Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Our common stock is listed and traded on the NASDAQ under the symbol NAVI. As of January 31, 2016,2017, there were 342,817,020291,008,528 shares of our common stock outstanding and 398376 holders of record.

The following table presents the high and low sales prices for Navient’s common stock for each post-Spin-Off quarter within the two most recent fiscal years.

 

  Sales Price   Sales Price 
  High   Low 

2016

    

1st Quarter (January 1 — Mar 31, 2016)

  $12.60   $8.20 

2nd Quarter (May 1 — Jun 30, 2016)

   14.00    11.01 

3rd Quarter (Jul 1 — Sep 30, 2016)

   14.82    11.53 

4th Quarter (Oct 1 — Dec 31, 2016)

   17.95    12.66 
  High   Low 

2015

        

1st Quarter (January 1 — Mar 31, 2015)

  $22.41    $17.16    $22.41   $17.16 

2nd Quarter (May 1 — Jun 30, 2015)

   20.95     18.09     20.95    18.09 

3rd Quarter (Jul 1 — Sep 30, 2015)

   19.00     10.95     19.00    10.95 

4th Quarter (Oct 1 — Dec 31, 2015)

   13.93     10.62     13.93    10.62 

2014

    

2nd Quarter (May 1 — Jun 30, 2014)

  $17.98    $15.50  

3rd Quarter (Jul 1 — Sep 30, 2014)

   18.28     16.76  

4th Quarter (Oct 1 — Dec 31, 2014)

   22.71     16.98  

We paid quarterly cash dividends on our common stock of $0.15 per share for each quarter of 2014 and $0.16 per share for each quarter of 2015.2015 and 2016.

Issuer Purchases of Equity Securities

The following table provides information relating to our purchases of shares of our common stock in the three months ended December 31, 2015.2016.

 

 Total Number
of  Shares
Purchased(1)
 Average Price
Paid  per
Share
 Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs(2)
 Approximate Dollar
Value
of Shares that
May Yet Be
Purchased  Under
Publicly Announced
Plans or
Programs(2)
  Total Number
of  Shares
Purchased(1)
 Average Price
Paid  per
Share
 Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs(2)
 Approximate Dollar
Value
of Shares that
May Yet Be
Purchased  Under
Publicly Announced
Plans or
Programs(2)
 

(In millions, except per share data)

                  

Period:

        

Oct 1 – Oct 31, 2015

  5.9   $12.06    5.8   $155  

Nov 1 – Nov 30, 2015

              155  

Dec 1 – Dec 31, 2015

  8.3    12.05    8.3    755  

Oct 1 – Oct 31, 2016

  7.8  $13.78   7.8  $73 

Nov 1 – Nov 30, 2016

  5.3   15.59   4.7    

Dec 1 – Dec 31, 2016

  .1   16.80       
 

 

  

 

  

 

   

 

  

 

  

 

  

Total fourth quarter

  14.2   $12.06    14.1     13.2  $14.53   12.5  
 

 

  

 

  

 

   

 

  

 

  

 

  

 

 (1) 

The total number of shares purchased includes: (i) shares purchased under the stock repurchase program discussed below and (ii) shares of our common stock tendered to us to satisfy the exercise price in connection with cashless exercise of stock options, and tax withholding obligations in connection with exercise of stock options and vesting of restricted stock and restricted stock units.

 

 (2) 

In December 2015, our board of directors authorized an additional $700 millionus to be addedpurchase up to the Company’s previously announced $1$1.7 billion of shares of our common share repurchase program announced by the Company in December 2014.stock.

Stock Performance

The following performance graph compares the monthly dollar change in our cumulative total shareholder return on our common stock to that of the S&P 500 Financials Index and the S&P 500 following theSpin-Off on April 30, 2014. The graph assumes a base investment of $100 at May 1, 2014 and reinvestment of dividends through December 31, 2015.2016.

Cumulative Total Stockholder Return sinceSpin-Off

 

 

 

Company/Index

  5/01/14   6/30/14   9/30/14   12/31/14   3/31/15   6/30/15   9/30/15   12/31/15   5/01/14   12/31/14   12/31/15   12/31/16 

Navient Corporation

  $100.0    $105.2    $106.1    $130.4    $123.6    $111.6    $69.8    $72.1    $100.0   $130.4   $72.1   $108.3 

S&P 500 Financials Index

   100.0     103.8     106.3     113.9     111.6     113.5     105.9     112.1     100.0    113.9    112.1    137.7 

S&P 500

   100.0     104.5     105.7     110.9     111.9     112.2     105.0     112.4     100.0    110.9    112.4    125.8 

 

Source: Bloomberg Total Return Analysis

Item 6.Selected Financial Data.

Selected Financial Data 2011-20152012-2016

(Dollars in millions, except per share amounts)

The following table sets forth our selected financial and other operating information prepared in accordance with GAAP. The selected financial data in the table is derived from our consolidated financial statements. The data should be read in conjunction with the consolidated financial statements, related notes, and Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

 

  2015 2014 2013 2012 2011   2016 2015 2014 2013 2012 

Operating Data:

            

Net interest income

  $2,221   $2,667   $3,167   $3,208   $3,529    $1,705  $2,221  $2,667  $3,167  $3,208 

Net income (loss) attributable to Navient Corporation:

            

Continuing operations, net of tax

  $996   $1,149   $1,312   $941   $598    $681  $983  $1,137  $1,312  $941 

Discontinued operations, net of tax

   1        106    (2  35        1      106   (2
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net income (loss) attributable to Navient Corporation

  $997   $1,149   $1,418   $939   $633    $681  $984  $1,137  $1,418  $939 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Basic earnings (loss) per common share attributable to Navient Corporation:

            

Continuing operations

  $2.66   $2.74   $2.94   $1.93   $1.12    $2.15  $2.62  $2.71  $2.94  $1.93 

Discontinued operations

           .24        .07              .24    
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total

  $2.66   $2.74   $3.18   $1.93   $1.19    $2.15  $2.62  $2.71  $3.18  $1.93 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Diluted earnings (loss) per common share attributable to Navient Corporation:

            

Continuing operations

  $2.61   $2.69   $2.89   $1.90   $1.11    $2.12  $2.58  $2.66  $2.89  $1.90 

Discontinued operations

           .23        .07              .23    
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total

  $2.61   $2.69   $3.12   $1.90   $1.18    $2.12  $2.58  $2.66  $3.12  $1.90 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Dividends per common share attributable to Navient Corporation common shareholders

  $.64   $.60   $.60   $.50   $.30    $.64  $.64  $.60  $.60  $.50 

Return on common stockholders’ equity

   25  26  29  21  14   18  25  26  29  21

Net interest margin

   1.64    1.89    1.98    1.78    1.85     1.38   1.64   1.89   1.98   1.78 

Return on assets

   .74    .81    .89    .52    .33     .55   .73   .80   .89   .52 

Dividend payout ratio

   25    22    19    26    25     30   25   23   19   26 

Average equity/average assets

   2.86    3.15    3.28    2.69    2.54     2.90   2.82   3.12   3.28   2.69 

Balance Sheet Data:

            

Education loans, net

  $122,892   $134,317   $142,100   $162,546   $174,420    $111,070  $122,796  $134,241  $142,043  $162,546 

Total assets

   134,112    146,352    159,543    181,260    193,345     121,136   134,046   146,299   159,501   181,260 

Total borrowings

   127,403    139,529    150,443    172,257    183,966     114,702   127,403   139,529   150,443   172,257 

Total Navient Corporation stockholders’ equity

   3,975    4,198    5,637    5,060    5,243     3,699   3,909   4,144   5,595   5,060 

Book value per common share

   11.41    10.45    11.82    9.92    9.20     12.72   11.22   10.32   11.73   9.92 

Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes included elsewhere in this Annual Report on Form10-K. This discussion and analysis also contains forward-looking statements and should also be read in conjunction with the disclosures and information contained in “Forward-Looking and Cautionary Statements” and Item 1A. “Risk Factors” in this Annual Report on Form10-K.

Through this discussion and analysis, we intend to provide the reader with some narrative context for how our management views our consolidated financial statements, additional context within which to assess our operating results, and information on the quality and variability of our earnings, liquidity and cash flows.

Selected Historical Financial Information and Ratios

On April 30, 2014, thespin-off of Navient from SLM Corporation (the“Spin-Off”) was completed and Navient became an independent, publicly traded company focused on asset management and business processing services. Although SLM BankCo is the entity that distributed the shares of Navient common stock to SLM BankCo common stockholders, for financial reporting purposes, Navient is treated as the “accounting spinnor” and therefore Navient, and not SLM BankCo, is the “accounting successor” to SLM Corporation. Hence, the following GAAP financial information to the extent related to periods on or prior to April 30, 2014 reflects the historical results of operations and financial condition of SLM Corporation, which is the accounting predecessor of Navient. For a discussion of how “Core Earnings” results are different than GAAP results, see “‘Core Earnings’ — Definition and Limitations” and “Differences between ‘Core Earnings’ and GAAP.”

 

  Years Ended December 31,   Years Ended December 31, 

(In millions, except per share data)

  2015 2014 2013   2016 2015 2014 

GAAP Basis

        

Net income attributable to Navient Corporation

  $997   $1,149   $1,418    $681  $984  $1,137 

Diluted earnings per common share attributable to Navient Corporation

  $2.61   $2.69   $3.12    $2.12  $2.58  $2.66 

Weighted average shares used to compute diluted earnings per share

   382    425    449     322   382   425 

Net interest margin, FFELP Loans

   1.22  1.30  1.29   .98  1.22  1.30

Net interest margin, Private Education Loans

   3.61  4.06  4.13   3.36  3.61  4.06

Return on assets

   .74  .81  .89   .55  .73  .80

Ending FFELP Loans, net

  $96,498   $104,521   $104,588    $87,730  $96,402  $104,445 

Ending Private Education Loans, net

   26,394    29,796    37,512     23,340   26,394   29,796 
  

 

  

 

  

 

   

 

  

 

  

 

 

Ending total education loans, net

  $122,892   $134,317   $142,100    $111,070  $122,796  $134,241 
  

 

  

 

  

 

   

 

  

 

  

 

 

Average FFELP Loans

  $100,421   $100,662   $112,152    $92,497  $100,421  $100,662 

Average Private Education Loans

   28,803    33,672    38,292     25,361   28,803   33,672 
  

 

  

 

  

 

   

 

  

 

  

 

 

Average total education loans

  $129,224   $134,334   $150,444    $117,858  $129,224  $134,334 
  

 

  

 

  

 

   

 

  

 

  

 

 

“Core Earnings” Basis(1)

        

Net income attributable to Navient Corporation

  $694   $818   $1,242    $587  $681  $806 

Diluted earnings per common share attributable to Navient Corporation

  $1.82   $1.93   $2.77    $1.82  $1.79  $1.90 

Weighted average shares used to compute diluted earnings per share

   382    425    449     322   382   425 

Net interest margin, FFELP Loans

   .84  .90  .88   .85  .84  .90

Net interest margin, Private Education Loans

   3.67  3.94  3.87   3.41  3.67  3.94

Return on assets

   .51  .59  .82   .48  .50  .59

Ending FFELP Loans, net

  $96,498   $104,521   $103,163    $87,730  $96,402  $104,445 

Ending Private Education Loans, net

   26,394    29,796    31,006     23,340   26,394   29,796 
  

 

  

 

  

 

   

 

  

 

  

 

 

Ending total education loans, net

  $122,892   $134,317   $134,169    $111,070  $122,796  $134,241 
  

 

  

 

  

 

   

 

  

 

  

 

 

Average FFELP Loans

  $100,421   $100,202   $111,008    $92,497  $100,421  $100,202 

Average Private Education Loans

   28,803    31,243    32,296     25,361   28,803   31,243 
  

 

  

 

  

 

   

 

  

 

  

 

 

Average total education loans

  $129,224   $131,445   $143,304    $117,858  $129,224  $131,445 
  

 

  

 

  

 

   

 

  

 

  

 

 

 

(1) 

“Core Earnings” arenon-GAAP financial measures and do not represent a comprehensive basis of accounting. For a greater explanation of “Core Earnings,” see the section titled “‘Core Earnings’ — Definition and Limitations” and subsequent sections.

Overview

The following discussion and analysis presents a review of our business and operations as of and for the year ended December 31, 2015.2016.

We monitor and assess our ongoing operations and results based on the following four reportable segments: (1) FFELP Loans (2) Private Education Loans, (3) Business Services and (4) Other. Our segment presentation excludes the results of SLM BankCo distributed on April 30, 2014. See “‘Core Earnings’ — Definition and Limitations” for further discussion.

FFELP Loans Segment

In the FFELP Loans segment, we acquire and finance FFELP Loans. Even thoughAlthough FFELP Loans are no longer originated, due to changes in federal law that took effect in 2010, we continue to pursue acquisitions of FFELP Loan portfolios thatportfolios. These acquisitions leverage our servicing scale toand generate incremental earnings and cash flow. In this segment, we generate revenue primarily earnthrough net interest income on the FFELP Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

Private Education Loans Segment

In this segment, we acquire, finance, and service our Private Education Loans. Even though we no longer originate Private Education Loans we continueprimarily bridge the gap between the cost of higher education and the amount funded through financial aid, federal loans. or students’ and families’ resources. They also allow borrowers to refinance existing education loans at a lower rate. We pursue acquisitions of Private Education Loan portfolios thatportfolios. These acquisitions leverage our servicing scale toand generate incremental earnings and cash flow. In this segment, we generate revenue primarily earnthrough net interest income on the Private Education Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

Business Services Segment

Our Business Services segment generates revenue from business processing services related to servicing, asset recovery and other business processing activities. Within this segment, we primarily generate revenue fromprimarily through servicing our FFELP Loan portfolio as well as servicing education loans for Guarantors of FFELP Loans and other institutions, including ED. We provide asset recovery services for loans and receivables on behalf of Guarantors of FFELP Loans and higher education institutionsinstitutions. In addition, we provide asset recovery and other business processing services for federal, state, court, and municipal clients. In addition, we provide business processing services on behalf of municipalities,clients, public authorities, and hospitals.health care organizations.

Other

Our Other segment primarily consists of activities of our holding company, including the repurchase of debt, our corporate liquidity portfolio, unallocated overhead and regulatory-related costs. We also include results from certain smaller wind-down operations within this segment.

Key Financial Measures

Our operating results are primarily driven by net interest income, fromprovisions for loan losses and expenses incurred in our education loan portfolios, provisions for loan losses,portfolios; the revenues and expenses generated by our servicing, and asset recovery businesses,and business processing businesses; and gains and losses on subsidiary sales, loan sales and debt repurchases. We manage and assess the performance of each business segment separately as each is focused on different customers and each derives its revenue from different activities and services. A brief summary of our key financial measures are listed below.

Net Interest Income

The most significant portion of our earnings is generated by the spread earned between the interest income we receive on assets in our education loan portfolios and the interest expense on debt funding these loans. We report these earnings as net interest income. Net interest income in our FFELP Loans and Private Education Loans segments are driven by significantly different factors.

FFELP Loans Segment

Net interest income will be the primary source of net income generated by this segment as this portfolio will have an amortization period in excess of 20 years and a7-year remaining weighted average life. Interest earned on our FFELP Loans is primarily indexed toone-month LIBOR rates and our cost of funds is primarily indexed to three-monthrates other thanone-month LIBOR, creating the possibility of basis and repricing risk related to these assets. The FFELP Loans segment’s “Core Earnings” net interest margin was 0.85 percent in 2016 compared with 0.84 percent in 2015 compared with 0.90 percent in 2014.2015. At December 31, 2015, 782016, 81 percent of our FFELP Loan portfolio was funded to term withnon-recourse, long-term securitization debt. As of December 31, 2015,2016, we had $96.5$87.7 billion of FFELP Loans outstanding, compared with $104.5$96.4 billion outstanding at December 31, 2014 on a “Core Earnings” basis.2015.

A source of variability in net interest income could be Floor Income we earn on certain FFELP Loans. Pursuant to the terms of the FFELP, certain FFELP Loans can earn interest at the stated fixed rate of interest as underlying debt interest rate expense remains variable. We refer to this additional spread income as “Floor Income.” Floor Income can be volatile.volatile since it is dependent on interest rate levels. We frequently hedge this volatility with derivatives which lock in the value of the Floor Income over the term of the contract.

Private Education Loans Segment

Net interest income will be the primary source of net income generated by this segment as this portfolio will have an amortization period in excess of 20 years and a 7-year6-year remaining weighted average life. Interest earned on our Private Education Loans is generally indexed to either Prime and orone-month LIBOR rates and our cost of funds is primarily indexed toone-month and or three-month LIBOR, creating the possibility of basis and repricing risk related to these assets. The Private Education Loans segment’s “Core Earnings” net interest margin was 3.41 percent in 2016 compared with 3.67 percent in 2015 compared with 3.94 percent in 2014.2015. At December 31, 2015, 622016, 61 percent of our Private Education Loan portfolio was funded to term withnon-recourse, long-term securitization debt. As of December 31, 2015,2016, we had $26.4$23.3 billion of Private Education Loans outstanding, compared with $29.8$26.4 billion outstanding at December 31, 2014 on a “Core Earnings” basis.2015.

Provisions for Loan Losses

Management estimates and maintains an allowance for loan losses at a level sufficient to cover charge-offs expected over the next two years, plus an additional allowance to coverlife-of-loan expected losses for loans classified as a troubled debt restructuring (“TDR”). The provision for loan losses increases the related allowance for loan losses. Generally, the provision for loan losses rises when future charge-offs are expected to increase and falls when future charge-offs are expected to decline. Our loss exposure and resulting provision for loan losses is small for FFELP Loans because we generally bear a maximum of 3 percent loss exposure on defaults. We bear the full credit exposure on our Private Education Loans. Our “Core Earnings” provision for loan losses in our FFELP Loans segment was $26$43 million in 20152016 compared with $40$46 million in 2014.2015. Losses in our Private Education Loans segment are determined by risk characteristics, such as school type, loan status (in-school,(in-school, grace, forbearance, repayment and delinquency), loan seasoning (number of months a payment has been made by a customer), underwriting criteria (e.g., credit scores), existence of a cosigner and the current economic environment. Our “Core Earnings” provision for loan losses in our Private Education Loans segment was $383 million in 2016 compared with $538 million in 2015 compared with $539 million in 2014.2015.

Charge-Offs and Delinquencies

When we conclude a loan is uncollectible, the unrecoverable portion of the loan is charged against the allowance for loan losses in the applicable segment.Charge-off data provides relevant information with respect to the performance of our loan portfolios. Management focuses on delinquencies as well as the progression of loans from early to late stage delinquency. In the second quarter of 2015, we changed our assumptions related to estimated recoveries and as a result, the portion of the Private Education Loan amount charged off at default increased from 73 percent to 79 percent. This change resulted in a $330 million reduction to the balance of the

receivable for partiallycharged-off loans. Excluding this amount, the Private Education Loans segment’s “Core Earnings” charge-off rate was 2.6 percent of loanscharge-offs decreased to $513 million in repayment2016, down $146 million from $659 million in 2015, unchanged from 2014.2015. Delinquencies are a very important indicator of the potential future credit performance. Private Education Loan delinquencies as a percentage of Private Education Loansdecreased to $1.64 billion in repayment decreased2016, down $127 million from 8.1 percent at December 31, 2014 to 7.2 percent at December 31,$1.77 billion in 2015. The FFELP Loans segment’s “Core Earnings” charge-off rate was 0.05 percent of loanscharge-offs decreased to $54 million in repayment in 20152016 compared with 0.08 percent$61 million in 2014.2015.

Servicing, Asset Recovery and Business Processing Revenues

We earn servicing revenues from servicing education loans which is primarily driven by the underlying volume of loans we are servicing on behalf of others. We earn asset recovery revenue primarily related to default aversion and post-default collection work we perform on education loans as well as collection work we performand on various receivables on behalf of our federal, state, court and municipal clients. The fees we recognize are primarily driven by our success in collecting or rehabilitating defaulted or delinquent loans and receivables. We also earn business processing revenue related to transaction processing we perform on behalf of our municipal, public authority and hospitalhealth care clients. The fees we recognize are primarily driven by the number of transactions processed.

Other Income / (Loss)

In managing our loan portfolios and funding sources, we periodically engage in sales of loans and the repurchase of our outstanding debt. In each case, depending on market conditions, we may incur gains or losses from these transactions that affect our results from operations.

Operating Expenses

The operating expenses reported for our Private Education Loans and Business Services segments are those that are directly attributable to the generation of revenues by those segments. The operating expenses for the FFELP Loans segment primarily represent an intercompany servicing charge from the Business Services segment and do not reflect our actual underlying costs incurred to service the loans. We have included unallocated corporate overhead expenses and certain information technology costs (together referred to as “Overhead”) as well as regulatory-related costs in our Other segment rather than allocate those expenses by segment. Overhead expenses include executive management, the board of directors, accounting, finance, legal, human resources, stock-based compensation expense and certain information technology and infrastructure costs. Regulatory-related costs include actual settlement amounts as well as third-party professional fees we incur in connection with regulatory matters.

“Core Earnings”

We report financial results on a GAAP basis and also present certain “Core Earnings” performance measures. Our management, equity investors, credit rating agencies and debt capital providers use these “Core Earnings” measures to monitor our business performance. “Core Earnings” is the basis in which we prepare our segment disclosures as required by GAAP under ASC 280, “Segment Reporting” (see “Note 15 — Segment Reporting”). For a full explanation of the contents and limitations of “Core Earnings,” see the section titled “‘Core Earnings’ — Definition and Limitations” of this Item 7.

20152016 Summary of Results

20152016 GAAP net income was $997$681 million ($2.612.12 diluted earnings per share), versus net income of $1.1 billion$984 million ($2.692.58 diluted earnings per share) in the prior year. The changes in GAAP net income are impacted by the same “Core Earnings” items discussed below, as well as changes in net income attributable to (1) the financial results attributable to the operations of the consumer banking business prior to the Spin-Off on April 30, 2014 and related restructuring and reorganization expense incurred in connection with the Spin-Off, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structure post-Spin-Off,spin-off of Navient from SLM Corporation on April 30, 2014, (2) unrealized,mark-to-market gains/losses on derivatives and (3) goodwill and acquired intangible asset amortization and impairment. These items are

recognized in GAAP but have not been included in “Core Earnings” results. In 2015,2016, GAAP results included gains of $543$212 million from derivative

accounting treatment that are excluded from “Core Earnings” results, compared with gains of $573$543 million in the prior year. See “‘Core Earnings’ — Definition and Limitations —Differences— Differences between ‘Core Earnings’ and GAAP” for a complete reconciliation between GAAP net income and “Core Earnings.”

“Core Earnings” for the year were $694$587 million ($1.82 diluted core earnings per share), compared with $818$681 million ($1.931.79 diluted core earnings per share) for 2014. Excluding expenses associated with regulatory-related costs,2015. Full-year 2016 and 2015 and 2014 diluted core earnings“Core Earnings” per share were $1.85$1.86 and $2.10, respectively. Full-year 2015$1.82, respectively, excluding regulatory-related costs of $17 million and 2014 operating expenses included $19 million, ($0.03 diluted earnings per share) and $120 million ($0.17 diluted earnings per share) of regulatory-related costs, respectively.

During 2015,2016, we:

acquired Gila LLC and Xtend Healthcare, both asset recovery and business processing companies;

 

acquired $3.7 billion of education loans;

 

issued $2.8$5.8 billion of FFELP ABS, $1.7 billionasset-backed securities (“ABS”), and $488 million of Private Education Loan ABS and $500 million of unsecured debt; ABS;

closed on a new $550$478 million Private Education Loan ABS Repurchase Facility;

 

increased our FFELP asset-backed commercial paper (“ABCP”) facility from $7.0 billion to $7.5 billion and extended its maturity date from March 2017 to March 2018;

extended our Private Education Loan ABCP facility from June 2016 to June 2017; the maximum financing amount decreased to $750 million from $1 billion;

issued $1.3 billion in unsecured debt;

retired or repurchased $1.7$2.6 billion of our senior unsecured debt;

 

repurchased 56.060 million common shares for $945$755 million;

paid $201 million on the open market;in common dividends; and

 

authorized $700$600 million in December 2015 to be utilized in a new share repurchase program; andprogram effective January 1, 2017.

paid $240 million in common dividends.

Results of Operations

We present the results of operations below first on a consolidated basis in accordance with GAAP. Following our discussion of consolidated earnings results on a GAAP basis, we present our results on a segment basis. We have four business segments: FFELP Loans, Private Education Loans, Business Services and Other. Since these segments operate in distinct business environments and we manage and evaluate the financial performance of these segments usingnon-GAAP financial measures, these segments are presented on a “Core Earnings” basis (see “‘Core Earnings’ — Definition and Limitations”).

GAAP Consolidated Statements of Income

 

      Increase (Decrease) 
   Years Ended December 31,  2015 vs. 2014  2014 vs. 2013 

(Dollars in millions, except per share amounts)

  2015  2014   2013  $  %  $  % 

Interest income

         

FFELP Loans

  $2,524   $2,556    $2,822   $(32  (1)%  $(266  (9)% 

Private Education Loans

   1,756    2,156     2,527    (400  (19  (371  (15

Other loans

   7    9     11    (2  (22  (2  (18

Cash and investments

   8    9     17    (1  (11  (8  (47
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total interest income

   4,295    4,730     5,377    (435  (9  (647  (12

Total interest expense

   2,074    2,063     2,210    11    1    (147  (7
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income

   2,221    2,667     3,167    (446  (17  (500  (16

Less: provisions for loan losses

   561    628     839    (67  (11  (211  (25
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income after provisions for loan losses

   1,660    2,039     2,328    (379  (19  (289  (12

Other income (loss):

         

Servicing revenue

   340    298     290    42    14    8    3  

Asset recovery and business processing revenue

   367    388     420    (21  (5  (32  (8

Other income

   17    82     100    (65  (79  (18  (18

Gains (losses) on sales of loans and investments

   (9       302    (9  (100  (302  (100

Gains on debt repurchases

   21         42    21    100    (42  (100

Gains (losses) on derivative and hedging activities, net

   166    139     (268  27    19    407    152  
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total other income

   902    907     886    (5  (1  21    2  

Expenses:

         

Operating expenses

   918    987     1,042    (69  (7  (55  (5

Goodwill and acquired intangible assets impairment and amortization expense

   12    9     13    3    33    (4  (31

Restructuring and other reorganization expenses

   32    113     72    (81  (72  41    57  
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total expenses

   962    1,109     1,127    (147  (13  (18  (2

Income from continuing operations, before income tax expense

   1,600    1,837     2,087    (237  (13  (250  (12

Income tax expense

   604    688     776    (84  (12  (88  (11
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net income from continuing operations

   996    1,149     1,311    (153  (13  (162  (12

Income from discontinued operations, net of tax expense

   1         106    1    100    (106  (100
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net income

   997    1,149     1,417    (152  (13  (268  (19

Less: net loss attributable to noncontrolling interest

            (1          1    (100
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net income attributable to Navient Corporation

   997    1,149     1,418    (152  (13  (269  (19

Preferred stock dividends

       6     20    (6  (100  (14  (70
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net income attributable to Navient Corporation common stock

  $997   $1,143    $1,398   $(146  (13)%  $(255  (18)% 
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Basic earnings per common share attributable to Navient Corporation:

         

Continuing operations

  $2.66   $2.74    $2.94   $(.08  (3)%  $(.20  (7)% 

Discontinued operations

            .24            (.24  (100
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

  $2.66   $2.74    $3.18   $(.08  (3)%  $(.44  (14)% 
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Diluted earnings per common share attributable to Navient Corporation:

         

Continuing operations

  $2.61   $2.69    $2.89   $(.08  (3)%  $(.20  (7)% 

Discontinued operations

            .23            (.23  (100
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

  $2.61   $2.69    $3.12   $(.08  (3)%  $(.43  (14)% 
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Dividends per common share

  $.64   $.60    $.60   $.04    7 $    
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

       Increase (Decrease) 
   Years Ended December 31,   2016 vs. 2015  2015 vs. 2014 

(Dollars in millions, except per share amounts)

  2016   2015  2014   $  %  $  % 

Interest income

          

FFELP Loans

  $2,528   $2,524  $2,556   $4    $(32  (1)% 

Private Education Loans

   1,587    1,756   2,156    (169  (10  (400  (19

Other loans

   9    7   9    2   29   (2  (22

Cash and investments

   22    8   9    14   175   (1  (11
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total interest income

   4,146    4,295   4,730    (149  (3  (435  (9

Total interest expense

   2,441    2,074   2,063    367   18   11   1 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income

   1,705    2,221   2,667    (516  (23  (446  (17

Less: provisions for loan losses

   429    581   647    (152  (26  (66  (10
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income after provisions for loan losses

   1,276    1,640   2,020    (364  (22  (380  (19

Other income (loss):

          

Servicing revenue

   304    340   298    (36  (11  42   14 

Asset recovery and business processing revenue

   390    367   388    23   6   (21  (5

Other income

   7    17   82    (10  (59  (65  (79

Losses on sales of loans and investments

       (9      9   (100  (9  (100

Gains on debt repurchases

   1    21       (20  (95  21   100 

Gains (losses) on derivative and hedging activities, net

   117    166   139    (49  (30  27   19 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total other income

   819    902   907    (83  (9  (5  (1

Expenses:

          

Operating expenses

   951    918   987    33   4   (69  (7

Goodwill and acquired intangible assets impairment and amortization expense

   36    12   9    24   200   3   33 

Restructuring and other reorganization expenses

       32   113    (32  (100  (81  (72
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total expenses

   987    962   1,109    25   3   (147  (13

Income from continuing operations, before income tax expense

   1,108    1,580   1,818    (472  (30  (238  (13

Income tax expense

   427    597   681    (170  (28  (84  (12
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income from continuing operations

   681    983   1,137    (302  (31  (154  (14

Income from discontinued operations, net of tax expense

       1       (1  (100  1   100 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income

   681    984   1,137    (303  (31  (153  (13

Less: net income (loss) attributable to noncontrolling interest

                        
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income attributable to Navient Corporation

   681    984   1,137    (303  (31  (153  (13

Preferred stock dividends

          6          (6  (100
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income attributable to Navient Corporation common stock

  $681   $984  $1,131   $(303  (31)%  $(147  (13)% 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Basic earnings per common share attributable to Navient Corporation

  $2.15   $2.62  $2.71   $(.47  (18)%  $(.09  (3)% 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Diluted earnings per common share attributable to Navient Corporation

  $2.12   $2.58  $2.66   $(.46  (18)%  $(.08  (3)% 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Dividends per common share

  $.64   $.64  $.60   $    $.04   7
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Consolidated Earnings Summary — GAAP basis

Year Ended December 31, 2016 Compared with Year Ended December 31, 2015

For the year ended December 31, 2016, net income was $681 million, or $2.12 diluted earnings per common share, compared with net income of $984 million, or $2.58 diluted earnings per common share, for the year ended December 31, 2015. The decrease in diluted earnings per share was primarily due to a $516 million

decrease in net interest income, a $49 million decrease in net gains on derivative and hedging activities, a $36 million decrease in servicing revenue, a $33 million increase in operating expenses, a $20 million decrease in gains on debt repurchases and a $10 million decrease in other income. This was partially offset by a $152 million decrease in the provision for loan losses, a $32 million decrease in restructuring and other reorganization expenses, a $23 million increase in asset recovery and business processing revenue, a $9 million decrease in losses on sales of loans and investments and fewer shares outstanding due to common share repurchases.

The primary contributors to each of the identified drivers of changes in net income for the year ended December 31, 2016 compared with the year ended December 31, 2015 are as follows:

Net interest income decreased by $516 million, primarily as a result of the amortization of the education loan balance and a decline in the net interest margin. The decline in net interest margin was primarily due to higher funding credit spreads and a widening of the asset and related funding interest rate indices.

Provisions for loan losses decreased $152 million from theyear-ago period, primarily related to the provision for Private Education Loan losses. The provision for Private Education Loan losses was $383 million in 2016, down $155 million from 2015 due to a 12 percent decrease in Private Education Loans outstanding and a $127 million reduction in delinquent loans compared to theyear-ago period. The provision for loan losses was elevated in theyear-ago period due to an increase in the amount of loans exiting deferment status in 2014 over prior years and those loans experiencing unfavorable credit trends compared to loans that exited deferment in prior years. These factors led to decreases in expected future charge-offs.

Servicing revenue decreased by $36 million primarily due to a benefit recorded in theyear-ago period as a result of increasing our recovery expectation on previously assessed servicing fees.

Asset recovery and business processing revenue increased $23 million. This increase was primarily due to additional revenue from Gila LLC (acquired in February 2015) and from Xtend Healthcare (acquired in October 2015), which was offset by a reduction in revenue related to a decrease in education loan-related asset recovery volume.

Other income decreased $10 million primarily due to a reduction in foreign currency translation gains. The foreign currency translation gains relate to a portion of our foreign currency denominated debt that does not receive hedge accounting treatment. These gains were partially offset by the “gains (losses) on derivative and hedging activities, net” line item on the income statement related to the derivatives used to economically hedge these debt instruments.

Losses on sales of loans and investments decreased $9 million due to a $21 million loss on the sale of $178 million of Private Education Loans in 2015, partially offset by a $12 million gain on the sale of $412 million of FFELP Loans in 2015. There were no sales in 2016.

Gains on debt repurchases decreased $20 million. Debt repurchase activity will fluctuate based on market fundamentals and our liability management strategy. As a result, gains or losses on our debt repurchase activity may vary in future periods.

Net gains on derivative and hedging activities decreased $49 million. The primary factors affecting the change were interest rate and foreign currency fluctuations, which primarily affected the valuations of our Floor Income Contracts, basis swaps and foreign currency hedges during each period. Valuations of derivative instruments fluctuate based upon many factors including changes in interest rates, credit risk, foreign currency fluctuations and other market factors. As a result, net gains and losses on derivative and hedging activities may vary significantly in future periods.

In 2016 and 2015, we recorded regulatory-related costs of $17 million and $19 million, respectively. Excluding these regulatory-related costs, operating expenses were $934 million in 2016, a $35 million increase from 2015. This increase was primarily due to an increase in operating costs related to Gila LLC (acquired in February 2015) and to Xtend Healthcare (acquired in October 2015), as well as an increase in

legal contingency expense of approximately $25 million in 2016. These increases were partially offset by a general reduction in costs primarily related to operating efficiency initiatives as well as reduced education loan-related asset recovery volumes.

Goodwill and acquired intangible asset impairment and amortization expense increased $24 million primarily as a result of the intangible assets and related amortization from our acquisitions of Gila LLC and Xtend Healthcare.

Restructuring and other reorganization expenses decreased $32 million, from $32 million to $0 million. During the second-quarter 2015, the Company launched a restructuring initiative to simplify and streamline its management structurepost-Spin-Off to improve the operating efficiency and effectiveness of the organization, and as a result recorded $29 million of restructuring expense primarily related to expected severance and other related costs.

We repurchased 59.6 million shares and 56.0 million shares of our common stock during the years ended December 31, 2016 and 2015, respectively, as part of our common share repurchase program. Primarily as a result of ongoing common share repurchases, our average outstanding diluted shares decreased by 60 million common shares (or 16 percent) from theyear-ago period.

Year Ended December 31, 2015 Compared with Year Ended December 31, 2014

For the year ended December 31, 2015, net income was $997$984 million, or $2.61$2.58 diluted earnings per common share, compared with net income of $1.1 billion, or $2.69$2.66 diluted earnings per common share, for the year ended December 31, 2014. The decrease in net income was primarily due to a $446 million decline in net interest income, a $65 million decrease in other income, and a $21 million decrease in asset recovery and business processing revenue. This was partially offset by an $81 million decrease in restructuring and other reorganization expenses, a $69 million decrease in operating expenses, a $67$66 million decrease in the provision for loan losses, a $42 million increase in servicing revenue, a $27 million increase in net gains on derivative and hedging activities, and a $21 million increase in gains on debt repurchases.

The primary contributors to each of the identified drivers of changes in net income for the currentyear-end period compared with theyear-ago period are as follows:

 

Net interest income decreased by $446 million, of which $186 million related to the deemed distribution of SLM BankCo on April 30, 2014. Also contributing to the decrease was a reduction in Private Education Loan net interest income due to a decline in the loan balance and net interest margin, as well as a reduction in the net interest margin on the FFELP Loans.

 

Provisions for loan losses declined $67$66 million, of which $49 million related to the deemed distribution of SLM BankCo on April 30, 2014.

 

Servicing revenue increased $42 million primarily as a result of increasing our recovery expectation on previously assessed late fees, as well as a general increase in third-party servicing revenue, primarily related to servicing for ED.

 

Asset recovery and business processing revenue decreased $21 million primarily as a result of the Bipartisan Budget Act (the “Budget Act”) enacted on December 26, 2013 and effective on July 1, 2014, which reduced the amount paid to Guarantor agencies for defaulted FFELP Loans that are rehabilitated. This legislative reduction in fees represents $79 million of the decrease in asset recovery and business processing revenue. This reduction was partially offset by $69 million of additional revenue from Gila LLC, acquired in February 2015, and Xtend Healthcare, acquired in October 2015.

 

Other income decreased $65 million due in part to a reduction in foreign currency translation gains. The foreign currency translation gains relate to a portion of our foreign currency denominated debt that does not receive hedge accounting treatment. These gains were partially offset by the “gains (losses) on derivative and hedging activities, net” line item on the income statement related to the derivatives used to economically hedge these debt instruments.

Losses on sales of loans and investments increased $9 million due to a $21 million loss on the sale of $178 million of Private Education Loans, partially offset by $12 million in gains on the sale of $412 million of FFELP Loans. There were no loan sales in the prior year.

 

Gains on debt repurchases increased $21 million. Debt repurchase activity will fluctuate based on market fundamentals and our liability management strategy.

 

Net gains on derivative and hedging activities increased $27 million. The primary factors affecting the change were interest rate and foreign currency fluctuations, which primarily affected the valuations of our Floor Income Contracts, basis swaps and foreign currency hedges during each period. Valuations of derivative instruments fluctuate based upon many factors including changes in interest rates, credit risk, foreign currency fluctuations and other market factors. As a result, net gains and losses on derivative and hedging activities may continue to vary significantly in future periods.

 

In 2015 and 2014, we recorded $19 million and $112 million, respectively, of regulatory-related costs. Excluding these expenses, operating expenses increased $24 million. This increase was primarily due to operating costs related to Gila LLC, which was acquired in February 2015, and to Xtend Healthcare, which was acquired in October 2015, and incremental third-party servicing expenses related to an $8.5 billion loan acquisition in fourth-quarter 2014 (including $11 million ofone-time conversion costs to move $4.9 billion of FFELP Loans to our servicing system). This was partially offset by $63 million related to the deemed distribution of SLM BankCo on April 30, 2014.

billion loan acquisition in fourth-quarter 2014 (including $11 million of one-time conversion costs to move $4.9 billion of FFELP Loans to our servicing system). This was partially offset by $63 million related to the deemed distribution of SLM BankCo on April 30, 2014.

 

Restructuring and other reorganization expenses decreased $81 million, from $113 million to $32 million. Theyear-ago period’s expenses were primarily related to third-party costs incurred in connection with theSpin-Off. In second-quarter 2015, the Company launched a restructuring initiative to simplify and streamline its management structurepost-Spin-Off to improve the operating efficiency and effectiveness of the organization, and as a result recorded $29 million of restructuring expense primarily related to expected severance and other related costs.

We repurchased 56.0 million shares and 30.4 million shares of our common stock during the years ended December 31, 2015 and 2014, respectively, as part of our common share repurchase program. Primarily as a result of ongoing common share repurchases, our average outstanding diluted shares decreased by 43 million common shares (or 10 percent) from theyear-ago period.

Correction of an Immaterial Error in Prior Periods Related to FFELP Provision for Loan Losses

Year EndedUnder the FFELP, in the event of a borrower default, the principal balance and all unpaid accrued interest on FFELP Loans is insured for 97 percent to 100 percent of the defaulted amount. Under certain circumstances, FFELP Loans can lose their government insurance. In these cases, within our servicing systems these loans are assigned a “Permanently Uninsured” status code. When FFELP Loans become permanently uninsured, they no longer have the protection of government insurance and the owner of such loans is exposed to 100 percent of losses upon default. In the fourth quarter of 2016, the Company identified a portfolio of Permanently Uninsured FFELP Loans ($105 million as of December 31, 2014 Compared with Year Ended December 31, 2013

For the year ended December 31, 2014, net income was $1.1 billion, or $2.69 diluted earnings per common share, compared with net income of $1.4 billion, or $3.12 diluted earnings per common share, for the year ended December 31, 2013. The decrease2015) that were correctly charged off in net income was primarily due to a $500 million decline in net interest income, a $302 million decrease in gains on sales of loans and investments, a $106 million after-tax decrease in income from discontinued operations, a $42 million decrease in debt repurchase gains, and higher restructuring and other reorganization costs of $41 million. This was partially offset by a $211 million decline in the provisions for loan losses, a $407 million increase in net gains on derivative and hedging activities and a $55 million decrease in operating expenses.

The primary contributors to each of the identified drivers of changes in net income for the current year-end period compared with the year-ago period are as follows:

Net interest income decreased by $500 million, of which $259 million relatedprior periods. Subsequent to the deemed distribution of SLM BankCo on April 30, 2014. Also contributing to the decrease was a reduction in FFELP net interest income resulting from an $11 billion decline in average FFELP Loans outstanding. This decline in FFELP Loans was due, in part, to the sale of Residual Interests in FFELP Loan securitization trusts in the first half of 2013. Therecharge off, these loans were approximately $12 billion of FFELP Loans in these trusts at the time of sale.

Provisionsincorrectly accounted for loan losses declined $211 million, of which $20 million related to the deemed distribution of SLM BankCo on April 30, 2014. The remaining $191 million decrease was primarily the result of the overall improvement in Private Education Loans’ credit quality, delinquency and charge-off trends leading to decreases in expected future charge-offs.

Gains on sales of loans and investments decreased by $302 million primarily as the result of $312 million in gains on the sales of the Residual Interests in FFELP Loan securitization trusts in the first-half of 2013. There were no sales in the current year-end period.

Gains (losses) on derivative and hedging activities, net, increased $407 million. The primary factors affecting the change were interest rate and foreign currency fluctuations, which primarily affected the valuations of our Floor Income Contracts, basis swaps and foreign currency hedges during each period. Valuations of derivative instruments vary based upon many factors including changes in interest rates, credit risk, foreign currency fluctuations and other market factors. As a result, net gains and losses on derivative and hedging activities may continue to vary significantly in future periods.

Gains on debt repurchases decreased $42 million. Debt repurchase activity will fluctuate based on market fundamentals and our liability management strategy.

In 2014 and 2013, we recognized $112 million and $65 million of expense, respectively, related to the settlement of regulatory matters (for additional information, see Item 3. “Legal Proceedings — Regulatory Matters”). Excluding these expenses, operating expenses decreased $102 million. This decrease was primarily due to $171 million related to the deemed distribution of SLM BankCo on April 30, 2014, partially offset by incremental costs post-Spin-Off resulting from operating as a new separate company, increased third-party servicing and asset recovery activities, increased account resolution efforts on our education loan portfolios, as well as additional external servicing costs related to loan acquisitions during the year.

Restructuring and other reorganization expenses increased $41 million to $113 million. These expenses were primarily related to costs incurred in connection with the Spin-Off.

Income from discontinued operations decreased by $106 million primarilyof previously defaulted loans as a result of the saleincorrect application of our Campus Solutions businessa system data field. This error understated the previously reported net charge-offs and provision for loan losses in 2015 and earlier years. The impact of this error to all prior periods was not material. The Company has revised the second quarterprior periods contained in this Form10-K to correct this error. The table below shows the impact of 2013 and our 529 college savings plan administration business in the fourth quarter of 2013, which resulted in after-tax gains of $38 million and $65 million, respectively.

We repurchased 30.4 million shares and 27.0 million shares of our common stock duringthis error to the years ended December 31, 20142015 and 2013, respectively, as part of our common share repurchase program. Primarily as a result of ongoing common share repurchases, our average outstanding diluted shares decreased by 24 million common shares from the year-ago period.2014.

(Dollars in millions)

  Year Ended
December 31,
2015
  Year Ended
December 31,
2014
 

Increase to FFELP Loan charge-offs and provision for loan losses(1)

  $20  $19 

After-tax reduction to net income from increase in FFELP Loan provision for loan losses

  $(13 $(12

Reduction to diluted earnings per share from increase in FFELP Loan provision for loan losses

  $(.03 $(.03

GAAP net income — previously reported

  $997  $1,149 

GAAP net income — revised

  $984  $1,137 

“Core Earnings” net income — previously reported

  $694  $818 

“Core Earnings” net income — revised

  $681  $806 

(1)

In 2015 and 2014, $20 million and $19 million of FFELP Permanently Uninsured Loans, respectively, were incorrectly classified as a recovery of previously defaulted loans, which understated the net charge-offs and provision for loan losses reported for FFELP Loans. The revised results correct for this error and result in $20 million and $19 million of additional FFELP Loan charge-offs and provision for loan losses being recorded in 2015 and 2014, respectively. There were $66 million of FFELP Permanently Uninsured Loans in years prior to 2014 that were incorrectly classified as a recovery of previously defaulted loans. The impact to each of the periods prior to 2014 was not material. Retained earnings were reduced by $42 million (after tax) as of December 31, 2013, to correct for this error.

“Core Earnings” — Definition and Limitations

We prepare financial statements and present financial results in accordance with GAAP. However, we also evaluate our business segments and present financial results on a basis that differs from GAAP. We refer to this different basis of presentation as “Core Earnings.” We provide this “Core Earnings” basis of presentation on a consolidated basis for each business segment because this is what we review internally when making management decisions regarding our performance and how we allocate resources. We also refer to this information in our presentations with credit rating agencies, lenders and investors. Because our “Core Earnings” basis of presentation corresponds to our segment financial presentations, we are required by GAAP to provide “Core Earnings” disclosure in the notes to our consolidated financial statements for our business segments.

“Core Earnings” are not a substitute for reported results under GAAP. We use “Core Earnings” to manage each business segment because “Core Earnings” reflect adjustments to GAAP financial results for three items, discussed below, that are either related to theSpin-Off or that create significant volatility mostly due to timing factors generally beyond the control of management. Accordingly, we believe that “Core Earnings” provide management with a useful basis from which to better evaluate results from ongoing operations against the business plan or against results from prior periods. Consequently, we disclose this information because we believe it provides investors with additional information regarding the operational and performance indicators that are most closely

assessed by management. When compared to GAAP results, the three items we remove to result in our “Core Earnings” presentations are:

 

 1.The financial results attributable to the operations of SLM BankCo prior to theSpin-Off and related restructuring and other reorganization expense incurred in connection with theSpin-Off, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structurepost-Spin-Off. For GAAP purposes, Navient reflected the deemed distribution of SLM BankCo on April 30, 2014. For “Core Earnings,” we exclude the consumer banking business (SLM BankCo) as if it had never been a part of Navient’s historical results prior to the deemed distribution of SLM BankCo on April 30, 2014;

 

 2.Unrealizedmark-to-market gains/losses resulting from our use of derivative instruments to hedge our economic risks that do not qualify for hedge accounting treatment or do qualify for hedge accounting treatment but result in ineffectiveness; and

 

 3.The accounting for goodwill and acquired intangible assets.

While GAAP provides a uniform, comprehensive basis of accounting, for the reasons described above, our “Core Earnings” basis of presentation does not. “Core Earnings” are subject to certain general and specific limitations that investors should carefully consider. For example, there is no comprehensive, authoritative guidance for management reporting. Our “Core Earnings” are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies. Accordingly, our “Core Earnings” presentation does not represent a comprehensive basis of accounting. Investors, therefore, may not be able to compare our performance with that of other financial services companies based upon “Core Earnings.” “Core Earnings” results are only meant only to supplement GAAP results by providing additional information regarding the operational and performance indicators that are most closely used by management, our board of directors, credit rating agencies, lenders and investors to assess performance.

The following tables show “Core Earnings” for each business segment and our business as a whole along with the adjustments made to the income/expense items to reconcile the amounts to our reported GAAP results as required by GAAP and reported in “Note 15 — Segment Reporting.”

 

 Year Ended December 31, 2015  Year Ended December 31, 2016 

(Dollars in millions)

 FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
  FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
 
 Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
   Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
 

Interest income:

                    

Education loans

 $2,112   $1,756   $   $   $   $3,868   $650   $(238 $412   $4,280   $2,395  $1,587  $  $  $  $3,982  $247  $(114 $133  $4,115 

Other loans

              7        7                7             9      9            9 

Cash and investments

  6            2        8                8    16   2      4      22            22 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest income

  2,118    1,756        9        3,883    650    (238  412    4,295    2,411   1,589      13      4,013   247   (114  133   4,146 

Total interest expense

  1,245    680        112        2,037    37        37    2,074    1,592   705      113      2,410   31      31   2,441 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss)

  873    1,076        (103      1,846    613    (238  375    2,221    819   884      (100     1,603   216   (114  102   1,705 

Less: provisions for loan losses

  26    538        (3      561                561    43   383      3      429            429 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss) after provisions for loan losses

  847    538        (100      1,285    613    (238  375    1,660    776   501      (103     1,174   216   (114  102   1,276 

Other income (loss):

                    

Servicing revenue

  95    21    651        (427  340                340    55   14   624      (389  304            304 

Asset recovery and business processing revenue

          367            367                367          390         390            390 

Other income

          4    11        15    (613  781    168    183             14      14   (216  326   110   124 

Gains (losses) on sales of loans and investments

  12    (21              (9              (9

Gains on debt repurchases

              21        21                21             1      1            1 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total other income (loss)

  107        1,022    32    (427  734    (613  781    168    902    55   14   1,014   15   (389  709   (216  326   110   819 

Expenses:

                    

Direct operating expenses

  443    168    485    30    (427  699                699    401   167   524   28   (389  731            731 

Overhead expenses

              219        219                219             220      220            220 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Operating expenses

  443    168    485    249    (427  918                918    401   167   524   248   (389  951            951 

Goodwill and acquired intangible asset impairment and amortization

                              12    12    12                         36   36   36 

Restructuring and other reorganization expenses

                              32    32    32                                
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total expenses

  443    168    485    249    (427  918        44    44    962    401   167   524   248   (389  951      36   36   987 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

  511    370    537    (317      1,101        499    499    1,600    430   348   490   (336     932      176   176   1,108 

Income tax expense (benefit)(3)

  190    137    199    (118      408        196    196    604    158   129   182   (124     345      82   82   427 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss) from continuing operations

  321    233    338    (199      693        303    303    996    272   219   308   (212     587      94   94   681 

Income (loss) from discontinued operations, net of tax expense (benefit)

              1        1                1                                
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss)

 $321   $233   $338   $(198 $   $694   $   $303   $303   $997   $272  $219  $308  $(212 $  $587  $  $94  $94  $681 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

 

(2) 

“Core Earnings” adjustments to GAAP:

 

  Year Ended December 31, 2015   Year Ended December 31, 2016 

(Dollars in millions)

  Net Impact  from
Spin-Off of
SLM BankCo
   Net Impact  of
Derivative
Accounting
   Net Impact  of
Acquired
Intangibles
   Total   Net Impact from
Spin-Off of
SLM BankCo
   Net Impact of
Derivative
Accounting
   Net Impact of
Acquired
Intangibles
   Total 

Net interest income after provisions for loan losses

  $    $375    $    $375    $   $102   $   $102 

Total other income

        168          168  

Total other income (loss)

       110        110 

Operating expenses

                                    

Goodwill and acquired intangible asset impairment and amortization

             12     12             36    36 

Restructuring and other reorganization expenses

   32               32                  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total “Core Earnings” adjustments to GAAP

  $(32  $543    $(12   499    $   $212   $(36   176 
  

 

   

 

   

 

     

 

   

 

   

 

   

Income tax expense

         196  

Income tax expense (benefit)

         82 
        

 

         

 

 

Net income

        $303  

Net income (loss)

        $94 
        

 

         

 

 

 

(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 Year Ended December 31, 2014  Year Ended December 31, 2015 

(Dollars in millions)

 FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
  FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
 
 Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
   Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
 

Interest income:

                    

Education loans

 $2,097   $1,958   $   $   $   $4,055   $699   $(42 $657   $4,712   $2,112  $1,756  $  $  $  $3,868  $650  $(238 $412  $4,280 

Other loans

              9        9                9             7      7            7 

Cash and investments

  4            4        8        1    1    9    6         2      8            8 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest income

  2,101    1,958        13        4,072    699    (41  658    4,730    2,118   1,756      9      3,883   650   (238  412   4,295 

Total interest expense

  1,168    708        114        1,990    42    31    73    2,063    1,245   680      112      2,037   37      37   2,074 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss)

  933    1,250        (101      2,082    657    (72  585    2,667    873   1,076      (103     1,846   613   (238  375   2,221 

Less: provisions for loan losses

  40    539                579        49    49    628    46   538      (3     581            581 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss) after provisions for loan losses

  893    711        (101      1,503    657    (121  536    2,039    827   538      (100     1,265   613   (238  375   1,640 

Other income (loss):

                    

Servicing revenue

  62    25    668        (456  299        (1  (1  298    95   21   651      (427  340            340 

Asset recovery and business processing revenue

          388            388                388          367         367            367 

Other income

          6    26        32    (657  846    189    221          4   11      15   (613  781   168   183 

Gains (losses) on sales of loans and investments

                                          12   (21           (9           (9

Gains on debt repurchases

                                                   21      21            21 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total other income (loss)

  62    25    1,062    26    (456  719    (657  845    188    907    107      1,022   32   (427  734   (613  781   168   902 

Expenses:

                    

Direct operating expenses

  478    181    389    132    (456  724        36    36    760    443   168   485   30   (427  699            699 

Overhead expenses

              200        200        27    27    227             219      219            219 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Operating expenses

  478    181    389    332    (456  924        63    63    987    443   168   485   249   (427  918            918 

Goodwill and acquired intangible asset impairment and amortization

                              9    9    9                         12   12   12 

Restructuring and other reorganization expenses

                              113    113    113                         32   32   32 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total expenses

  478    181    389    332    (456  924        185    185    1,109    443   168   485   249   (427  918      44   44   962 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

  477    555    673    (407      1,298        539    539    1,837    491   370   537   (317     1,081      499   499   1,580 

Income tax expense (benefit)(3)

  178    204    248    (150      480        208    208    688    183   137   199   (118     401      196   196   597 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss) from continuing operations

 $299   $351   $425   $(257 $   $818   $   $331   $331   $1,149    308   233   338   (199     680      303   303   983 

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                   1      1            1 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss)

 $299   $351   $425   $(257 $   $818   $   $331   $331   $1,149   $308  $233  $338  $(198 $  $681  $  $303  $303  $984 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

 

(2) 

“Core Earnings” adjustments to GAAP:

 

 Year Ended December 31, 2014  Year Ended December 31, 2015 

(Dollars in millions)

 Net Impact  from
Spin-Off of
SLM BankCo
 Net Impact  of
Derivative
Accounting
 Net Impact  of
Acquired
Intangibles
 Total  Net Impact from
Spin-Off of
SLM BankCo
 Net Impact of
Derivative
Accounting
 Net Impact of
Acquired
Intangibles
 Total 

Net interest income after provisions for loan losses

 $136   $400   $   $536   $  $375  $  $375 

Total other income

  15    173        188  

Total other income (loss)

     168      168 

Operating expenses

  63            63              

Goodwill and acquired intangible asset impairment and amortization

          9    9          12   12 

Restructuring and other reorganization expenses

  113            113    32         32 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total “Core Earnings” adjustments to GAAP

 $(25 $573   $(9  539   $(32 $543  $(12  499 
 

 

  

 

  

 

   

 

  

 

  

 

  

Income tax expense

     208  

Income tax expense (benefit)

     196 
    

 

     

 

 

Net income

    $331  

Net income (loss)

    $303 
    

 

     

 

 

 

(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 Year Ended December 31, 2013  Year Ended December 31, 2014 

(Dollars in millions)

 FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
  FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
 
 Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
   Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
 

Interest income:

                    

Education loans

 $2,274   $2,037   $   $   $   $4,311   $816   $222   $1,038   $5,349   $2,097  $1,958  $  $  $  $4,055  $699  $(42 $657  $4,712 

Other loans

              11        11                11             9      9            9 

Cash and investments

  5    2        5        12        5    5    17    4         4      8      1   1   9 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest income

  2,279    2,039        16        4,334    816    227    1,043    5,377    2,101   1,958      13      4,072   699   (41  658   4,730 

Total interest expense

  1,260    748        59        2,067    55    88    143    2,210    1,168   708      114      1,990   42   31   73   2,063 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss)

  1,019    1,291        (43      2,267    761    139    900    3,167    933   1,250      (101     2,082   657   (72  585   2,667 

Less: provisions for loan losses

  48    722                770        69    69    839    59   539            598      49   49   647 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss) after provisions for loan losses

  971    569        (43      1,497    761    70    831    2,328    874   711      (101     1,484   657   (121  536   2,020 

Other income (loss):

                    

Servicing revenue

  76    33    705    (1  (529  284        6    6    290    62   25   668      (456  299      (1  (1  298 

Asset recovery and business processing revenue

          420            420                420          388         388            388 

Other income (loss)

          5    5        10    (755  577    (178  (168

Other income

        6   26      32   (657  846   189   221 

Gains (losses) on sales of loans and investments

  312            (10      302                302                                

Gains on debt repurchases

              48        48    (6      (6  42                                
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total other income (loss)

  388    33    1,130    42    (529  1,064    (761  583    (178  886    62   25   1,062   26   (456  719   (657  845   188   907 

Expenses:

                    

Direct operating expenses

  555    179    348    68    (529  621        185    185    806    478   181   389   132   (456  724      36   36   760 

Overhead expenses

              167        167        69    69    236             200      200      27   27   227 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Operating expenses

  555    179    348    235    (529  788        254    254    1,042    478   181   389   332   (456  924      63   63   987 

Goodwill and acquired intangible asset impairment and amortization

                              13    13    13                         9   9   9 

Restructuring and other reorganization expenses

                              72    72    72                         113   113   113 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total expenses

  555    179    348    235    (529  788        339    339    1,127    478   181   389   332   (456  924      185   185   1,109 

Income (loss) from continuing operations, before income tax expense (benefit)

  804    423    782    (236      1,773        314    314    2,087    458   555   673   (407     1,279      539   539   1,818 

Income tax expense (benefit)(3)

  291    154    284    (86      643        133    133    776    171   204   248   (150     473      208   208   681 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss) from continuing operations

  513    269    498    (150      1,130        181    181    1,311   $287  $351  $425  $(257 $  $806  $  $331  $331  $1,137 

Income from discontinued operations, net of tax expense

          111    1        112        (6  (6  106  

Income (loss) from discontinued operations, net of tax expense (benefit)

                              
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss)

  513    269    609    (149      1,242        175    175    1,417   $287  $351  $425  $(257 $  $806  $  $331  $331  $1,137 

Less: net loss attributable to noncontrolling interest

                              (1  (1  (1
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss) attributable to Navient Corporation

 $513   $269   $609   $(149 $   $1,242   $   $176   $176   $1,418  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

 

(2) 

“Core Earnings” adjustments to GAAP:

 

 Year Ended December 31, 2013   Year Ended December 31, 2014 

(Dollars in millions)

 Net Impact  from
Spin-Off of
SLM BankCo
 Net Impact  of
Derivative
Accounting
 Net Impact  of
Acquired
Intangibles
 Total   Net Impact from
Spin-Off of
SLM BankCo
   Net Impact of
Derivative
Accounting
   Net Impact of
Acquired
Intangibles
   Total 

Net interest income after provisions for loan losses

 $376   $455   $   $831    $136   $400   $   $536 

Total other income (loss)

  34    (212      (178   15    173        188 

Operating expenses

  254            254     63            63 

Goodwill and acquired intangible asset impairment and amortization

          13    13             9    9 

Restructuring and other reorganization expenses

  72            72     113            113 
 

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total “Core Earnings” adjustments to GAAP

 $84   $243   $(13  314    $(25  $573   $(9   539 
 

 

  

 

  

 

    

 

   

 

   

 

   

Income tax expense

     133  

Income from discontinued operations, net of tax expense

     (6

Net loss attributable to noncontrolling interest

     (1

Income tax expense (benefit)

         208 
    

 

         

 

 

Net income

    $176  

Net income (loss)

        $331 
    

 

         

 

 

 

(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

Differences between “Core Earnings” and GAAP

The following discussion summarizes the differences between “Core Earnings” and GAAP net income and details each specific adjustment required to reconcile our “Core Earnings” segment presentation to our GAAP earnings.

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015 2014 2013     2016     2015     2014   

“Core Earnings” net income attributable to Navient Corporation

  $694   $818   $1,242    $587  $681  $806 

“Core Earnings” adjustments to GAAP:

        

Net impact of the removal of SLM BankCo’s operations and restructuring and reorganization expense in connection with the Spin-Off

   (32  (25  84        (32  (25

Net impact of derivative accounting

   543    573    243     212   543   573 

Net impact of goodwill and acquired intangible assets

   (12  (9  (13   (36  (12  (9

Net income tax effect

   (196  (208  (133   (82  (196  (208

Net impact of discontinued operations and noncontrolling interest

           (5
  

 

  

 

  

 

   

 

  

 

  

 

 

Total “Core Earnings” adjustments to GAAP

   303    331    176     94   303   331 
  

 

  

 

  

 

   

 

  

 

  

 

 

GAAP net income attributable to Navient Corporation

  $997   $1,149   $1,418    $681  $984  $1,137 
  

 

  

 

  

 

   

 

  

 

  

 

 

1) SLM BankCo’s operations and restructuring and reorganization expense in connection with theSpin-Off:On April 30, 2014, theSpin-Off of Navient from SLM Corporation was completed and Navient became an independent, publicly-traded company. Due to the relative significance of Navient to SLM Corporation prior to theSpin-Off, among other factors, for financial reporting purposes Navient is treated as the “accounting spinnor” and therefore is the “accounting successor” to SLM Corporation as constituted prior to theSpin-Off, notwithstanding the legal form of theSpin-Off. Since Navient is treated for accounting purposes as the “accounting spinnor,” the GAAP financial statements of Navient reflect the deemed distribution of SLM BankCo to SLM BankCo’s stockholders on April 30, 2014.

For “Core Earnings,” we have assumed SLM BankCo was never a part of Navient’s historical results prior to the deemed distribution of SLM BankCo on April 30, 2014 and we have removed the restructuring and other reorganization expense incurred in connection with theSpin-Off, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structurepost-Spin-Off. Excluding these items provides management with a useful basis from which to better evaluate results from ongoing operations against results from prior periods. The adjustment relates to the exclusion of the consumer banking business and represents the operations, assets, liabilities and equity of SLM BankCo, which is comprised of Sallie Mae Bank, Upromise Rewards, the Insurance Business, and the Private Education Loan origination functions. Included in these amounts are also certain general corporate overhead expenses related to the consumer banking business. General corporate overhead consists of costs primarily associated with accounting, finance, legal, human resources, certain information technology costs, stock compensation, and executive management and the board of directors. These costs were generally allocated to the consumer banking business based on the proportionate level of effort provided to the consumer banking business relative to SLM Corporation using a relevant allocation driver (e.g., in proportion to the number of employees by function that were being transferred to SLM BankCo as opposed to remaining at Navient). All intercompany transactions between SLM BankCo and Navient have been eliminated. In addition, all prior preferred stock dividends have been removed as SLM BankCo succeeded SLM Corporation as the issuer of the preferred stock in connection with theSpin-Off.

The restructuring and other reorganization expense incurred in connection with the Spin-Off includes the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structure post-Spin-Off.

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

    2015      2014      2013       2016       2015     2014   

SLM BankCo net income, before income tax expense

  $   $88   $156    $   $  $88 

Restructuring and reorganization expense in connection with the Spin-Off

   (32  (113  (72       (32  (113
  

 

  

 

  

 

   

 

   

 

  

 

 

Total net impact of SLM BankCo, before income tax expense

  $(32 $(25 $84    $   $(32 $(25
  

 

  

 

  

 

   

 

   

 

  

 

 

2) Derivative Accounting:“Core Earnings” exclude periodic unrealized gains and losses that are caused by the fair value adjustments on derivatives that do not qualify for hedge accounting treatment under GAAP, as well as the periodic unrealized gains and losses that are a result of ineffectiveness recognized related to effective hedges under GAAP. These unrealized gains and losses occur in our FFELP Loans, Private Education Loans and Other business segments. Under GAAP, for our derivatives that are held to maturity, the cumulative net unrealized gain or loss over the life of the contract will equal $0 except for Floor Income Contracts, where the cumulative unrealized gain will equal the amount for which we sold the contract. In our “Core Earnings” presentation, we recognize the economic effect of these hedges, which generally results in any net settlement cash paid or received being recognized ratably as an interest expense or revenue over the hedged item’s life.

The accounting for derivatives requires that changes in the fair value of derivative instruments be recognized currently in earnings, with no fair value adjustment of the hedged item, unless specific hedge accounting criteria are met. We believe that our derivatives are effective economic hedges, and as such, are a critical element of our interest rate and foreign currency risk management strategy. However, some of our derivatives, primarily Floor Income Contracts and certain basis swaps, do not qualify for hedge accounting treatment and the stand-alone derivative must be adjusted to fair value in the income statement with no consideration for the corresponding change in fair value of the hedged item. These gains and losses recorded in “Gains (losses) on derivative and hedging activities, net” are primarily caused by interest rate and foreign currency exchange rate volatility and changing credit spreads during the period as well as the volume and term of derivatives not receiving hedge accounting treatment.

Our Floor Income Contracts are written options that must meet more stringent requirements than other hedging relationships to achieve hedge effectiveness. Specifically, our Floor Income Contracts do not qualify for hedge accounting treatment because the pay down of principal of the education loans underlying the Floor Income embedded in those education loans does not exactly match the change in the notional amount of our written Floor Income Contracts. Additionally, the term, the interest rate index, and the interest rate index reset frequency of the Floor Income Contract can be different than that of the education loans. Under derivative accounting treatment, the upfront contractual payment is deemed a liability and changes in fair value are recorded through income throughout the life of the contract. The change in the fair value of Floor Income Contracts is primarily caused by changing interest rates that cause the amount of Floor Income paid to the counterparties to vary. This is economically offset by the change in the amount of Floor Income earned on the underlying education loans but that offsetting change in fair value is not recognized. We believe the Floor Income Contracts are economic hedges because they effectively fix the amount of Floor Income earned over the contract period, thus eliminating the timing and uncertainty that changes in interest rates can have on Floor Income for that period. Therefore, for purposes of “Core Earnings,” we have removed the unrealized gains and losses related to these contracts and added back the amortization of the net contractual premiums received on the Floor Income Contracts. The amortization of the net contractual premiums received on the Floor Income Contracts for “Core Earnings” is reflected in education loan interest income. Under GAAP accounting, the premiums received on the Floor Income Contracts are recorded as revenue in the “gains (losses) on derivative and hedging activities, net” line item by the end of the contracts’ lives.

Basis swaps are used to convert floating rate debt from one floating interest rate index to another to better match the interest rate characteristics of the assets financed by that debt. We primarily use basis swaps to hedge

our education loan assets that are primarily indexed to LIBOR or Prime. The accounting for derivatives requires that when using basis swaps, the change in the cash flows of the hedge effectively offset both the change in the cash flows of the asset and the change in the cash flows of the liability. Our basis swaps hedge variable interest rate risk; however, they generally do not meet this effectiveness test because the index of the swap does not exactly match the index of the hedged assets as required for hedge accounting treatment. Additionally, some of our FFELP Loans can earn at either a variable or a fixed interest rate depending on market interest rates and therefore swaps economically hedging these FFELP Loans do not meet the criteria for hedge accounting treatment. As a result, under GAAP, these swaps are recorded at fair value with changes in fair value reflected currently in the income statement.

The table below quantifies the adjustments for derivative accounting between GAAP and “Core Earnings” net income.

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013     2016       2015       2014   

“Core Earnings” derivative adjustments:

            

Gains (losses) on derivative and hedging activities, net, included in other income

  $166    $139    $(268  $117   $166   $139 

Plus: Realized losses on derivative and hedging activities, net(1)

   613     657     755     216    613    657 
  

 

   

 

   

 

   

 

   

 

   

 

 

Unrealized gains (losses) on derivative and hedging activities, net(2)

   779     796     487     333    779    796 

Amortization of net premiums on Floor Income Contracts in net interest income for “Core Earnings”

   (238   (255   (307   (114   (238   (255

Other derivative accounting adjustments(3)

   2     32     63     (7   2    32 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total net impact derivative accounting

  $543    $573    $243  

Total net impact of derivative accounting

  $212   $543   $573 
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1) 

See the section titled “Reclassification of Realized Gains (Losses) on Derivative and Hedging Activities” below for a detailed breakdown of the components of realized losses on derivative and hedging activities.

 

 (2) 

“Unrealized gains (losses) on derivative and hedging activities, net” comprises the following unrealizedmark-to-market gains (losses):

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Floor Income Contracts

  $557    $633    $785    $297   $557   $633 

Basis swaps

   42     (5   (14   2    42    (5

Foreign currency hedges

   129     72     (248   40    129    72 

Other

   51     96     (36   (6   51    96 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total unrealized gains (losses) on derivative and hedging activities, net

  $779    $796    $487    $333   $779   $796 
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (3) 

Other derivative accounting adjustments primarily consist of adjustments related to: (1) foreign currency denominated debt that is adjusted to spot foreign exchange rates for GAAP where such adjustment areis reversed for “Core Earnings”; and (2) certain terminated derivatives that did not receive hedge accounting treatment under GAAP but were economic hedges under “Core Earnings” and, as a result, such gains or losses amortized into “Core Earnings” over the life of the hedged item.

Reclassification of Realized Gains (Losses) on Derivative and Hedging Activities

Derivative accounting requires net settlement income/expense on derivatives and realized gains/losses related to derivative dispositions (collectively referred to as “realized gains (losses) on derivative and hedging activities”) that do not qualify as hedges to be recorded in a separate income statement line item below net interest income. Under our “Core Earnings” presentation, these gains and losses are reclassified to the income statement line item of the economically hedged item. For our “Core Earnings” net interest margin, this would primarily include: (a) reclassifying the net settlement amounts related to our Floor Income Contracts to education loan interest income and (b) reclassifying the net settlement amounts related to certain of our basis swaps to debt interest expense. The table below summarizes the realized losses on derivative and hedging activities and the associated reclassification on a “Core Earnings” basis.

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013     2016     2015     2014   

Reclassification of realized gains (losses) on derivative and hedging activities:

          

Net settlement expense on Floor Income Contracts reclassified to net interest income

  $(650  $(699  $(816  $(247 $(650 $(699

Net settlement income on interest rate swaps reclassified to net interest income

   37     42     55     31   37   42 

Net realized gains (losses) on terminated derivative contracts reclassified to other income

             6            
  

 

   

 

   

 

   

 

  

 

  

 

 

Total reclassifications of realized losses on derivative and hedging activities

  $(613  $(657  $(755  $(216 $(613 $(657
  

 

   

 

   

 

   

 

  

 

  

 

 

Cumulative Impact of Derivative Accounting under GAAP compared to “Core Earnings”

As of December 31, 2015,2016, derivative accounting has reduced GAAP equity by approximately $281$90 million as a result of cumulative net unrealized losses (after tax) recognized under GAAP, but not in “Core Earnings.” The following table rolls forward the cumulative impact to GAAP equity due to these unrealized after tax net losses related to derivative accounting.

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013     2016     2015     2014   

Beginning impact of derivative accounting on GAAP equity

  $(553  $(926  $(1,080  $(281 $(553 $(926

Net impact of net unrealized gains/(losses) under derivative accounting(1)

   272     373     154     191   272   373 
  

 

   

 

   

 

   

 

  

 

  

 

 

Ending impact of derivative accounting on GAAP equity

  $(281  $(553  $(926  $(90 $(281 $(553
  

 

   

 

   

 

   

 

  

 

  

 

 

 

 (1) 

Net impact of net unrealized gains (losses) under derivative accounting is composed of the following:

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013     2016       2015       2014   

Total pre-tax net impact of derivative accounting recognized in net income(a)

  $543    $573    $243    $212   $543   $573 

Tax impact of derivative accounting adjustment recognized in net income

   (211   (195   (111   (78   (211   (195

Change in unrealized gains on derivatives, net of tax recognized in Other Comprehensive Income

   (60   (5   22     57    (60   (5
  

 

   

 

   

 

   

 

   

 

   

 

 

Net impact of net unrealized gains (losses) under derivative accounting

  $272    $373    $154    $191   $272   $373 
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (a) 

See “‘Core Earnings’ derivative adjustments” table above.

Hedging Embedded Floor Income

Net Floor premiums received on Floor Income Contracts that have not been amortized into “Core Earnings” as of the respective year-ends are presented in the table below. These net premiums will be recognized in “Core

Earnings” in future periods. As of December 31, 2015,2016, the remaining amortization term of the net floor premiums was approximately 4.0 years for existing contracts.5.0 years. Historically, we have sold Floor Income Contracts on a periodic basis and depending upon market conditions and pricing, we may enter into additional Floor Income Contracts in the future. The balance of unamortized Floor Income Contracts will increase as we sell new contracts and decline due to the amortization of existing contracts.

In addition to using Floor Income Contracts, we also use pay fixedpay-fixed interest rate swaps to hedge the embedded Floor Income within FFELP Loans. These interest rate swaps qualify as GAAP hedges and are accounted for as cash flow hedges of variable rate debt. For GAAP, gains and losses on the effective portion of these hedges are recorded in accumulated other comprehensive income and gains and losses on the ineffective portion are recorded immediately to earnings. Hedged Floor Income from these cash flow hedges that has not been recognized into “Core Earnings” and GAAP as of the respective period-ends is presented in the table below. This hedged Floor Income will be recognized in “Core Earnings” and GAAP in future periods and is presented net of tax. As of December 31, 2015,2016, the remaining hedged period is from April 2016 through December 2019.approximately 5.0 years. Historically, we have used pay fixedpay-fixed interest rate swaps on a periodic basis to hedge embedded Floor Income and depending upon market conditions and pricing, we may enter into swaps in the future. The balance of unrecognized hedged Floor Income will increase as we enter into new swaps and decline as revenue is recognized.

 

  December 31,   December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Unamortized net Floor premiums (net of tax)

  $(145  $(295  $(354  $(147  $(145  $(295

Unrecognized hedged Floor Income related to pay fixed rate swaps (net of tax)

   (342   (320     

Unrecognized hedged Floor Income related topay-fixed rate swaps (net of tax)

   (551   (342   (320
  

 

   

 

   

 

   

 

   

 

   

 

 

Total(1)

  $(487  $(615  $(354  $(698  $(487  $(615
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1) 

$(773)(1.1) billion, $(773) million and $(974) million and $(567) million on apre-tax basis as of December 31, 2016, 2015 and 2014, and 2013, respectively.

3) Goodwill and Acquired Intangible Assets:Our “Core Earnings” exclude goodwill and intangible asset impairment and the amortization of acquired intangible assets. The following table summarizes the goodwill and acquired intangible asset adjustments.

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

    2015       2014       2013       2016       2015       2014   

“Core Earnings” goodwill and acquired intangible asset adjustments

  $(12  $(9  $(13  $(36  $(12  $(9
  

 

   

 

   

 

   

 

   

 

   

 

 

Business Segment Earnings Summary — “Core Earnings” Basis

FFELP Loans Segment

The following table includes “Core Earnings” results for our FFELP Loans segment.

 

  Years Ended December 31,   % Increase (Decrease)   Years Ended December 31,   % Increase (Decrease) 

(Dollars in millions)

  2015   2014   2013   2015 vs. 2014 2014 vs. 2013   2016   2015   2014   2016 vs. 2015 2015 vs. 2014 

“Core Earnings” interest income:

                  

FFELP Loans

  $2,112    $2,097    $2,274     1  (8)%   $2,395   $2,112   $2,097    13  1

Cash and investments

   6     4     5     50    (20   16    6    4    167   50 
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 

Total “Core Earnings” interest income

   2,118     2,101     2,279     1    (8   2,411    2,118    2,101    14   1 

Total “Core Earnings” interest expense

   1,245     1,168     1,260     7    (7   1,592    1,245    1,168    28   7 
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 

Net “Core Earnings” interest income

   873     933     1,019     (6  (8   819    873    933    (6  (6

Less: provision for loan losses

   26     40     48     (35  (17   43    46    59    (7  (22
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 

Net “Core Earnings” interest income after provision for loan losses

   847     893     971     (5  (8   776    827    874    (6  (5

Servicing revenue

   95     62     76     53    (18   55    95    62    (42  53 

Gains on sales of loans and investments

   12          312     100    100         12        (100  100 
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 

Total other income

   107     62     388     73    (84   55    107    62    (49  73 

Direct operating expenses

   443     478     555     (7  (14   401    443    478    (9  (7
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 

Income before income tax expense

   511     477     804     7    (41   430    491    458    (12  7 

Income tax expense

   190     178     291     7    (39   158    183    171    (14  7 
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 

“Core Earnings”

  $321    $299    $513     7  (42)%   $272   $308   $287    (12)%   7
  

 

   

 

   

 

   

 

  

 

   

 

   

 

   

 

   

 

  

 

 

“Core Earnings” were $321$272 million in 2016, compared with $308 million and $287 million in 2015 compared with $299 million and $513 million in 2014, and 2013, respectively. The $22$36 million decrease from 2015 to 2016 was primarily the result of a $54 million decrease in net interest income due to the amortization of the portfolio and a $40 million decrease in servicing revenue, partially offset by a $42 million decrease in operating expenses. The $21 million increase from 2014 to 2015 was primarily the result of a $33 million increase in servicing revenue and a $14$13 million decline in the provision for loan losses, partially offset by a decrease in net interest income due to a decline in the net interest margin. The $214 million decrease in net income in 2014 compared with 2013 was primarily due to $312 million of gains from the sale of Residual Interests in FFELP Loan securitization trusts in 2013. “Core Earnings” key performance metrics are as follows:

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015 2014 2013   2016 2015 2014 

FFELP Loan spread

   .92  .99  .98   .94  .92  .99

Net interest margin

   .84  .90  .88   .85  .84  .90

Provision for loan losses

  $26   $40   $48    $43  $46  $59 

Charge-offs

  $41   $60   $76    $54  $61  $79 

Charge-off rate

   .05  .08  .09   .07  .08  .11

Total delinquency rate

   15.3  16.6  17.0   12.2  15.2  16.5

Greater than 90-day delinquency rate

   8.3  8.5  9.3   6.3  8.2  8.4

Forbearance rate

   15.2  15.5  14.9   12.9  15.3  15.5

FFELP Loan Net Interest Margin

The following table includes the “Core Earnings” basis FFELP Loan net interest margin along with reconciliation to the GAAP basis FFELP Loan net interest margin.

 

  Years Ended December 31,   Years Ended December 31, 
  2015 2014 2013   2016 2015 2014 

“Core Earnings” basis FFELP Loan yield

   2.60  2.56  2.60   2.99  2.60  2.56

Hedged Floor Income

   .24    .25    .27     .28   .24   .25 

Unhedged Floor Income

   .15    .15    .07     .22   .15   .15 

Consolidation Loan Rebate Fees

   (.64  (.65  (.65   (.65  (.64  (.65

Repayment Borrower Benefits

   (.11  (.11  (.11   (.11  (.11  (.11

Premium amortization

   (.14  (.11  (.13   (.14  (.14  (.11
  

 

  

 

  

 

   

 

  

 

  

 

 

“Core Earnings” basis FFELP Loan net yield

   2.10    2.09    2.05     2.59   2.10   2.09 

“Core Earnings” basis FFELP Loan cost of funds

   (1.18  (1.10  (1.07   (1.65  (1.18  (1.10
  

 

  

 

  

 

   

 

  

 

  

 

 

“Core Earnings” basis FFELP Loan spread

   .92    .99    .98     .94   .92   .99 

“Core Earnings” basis other interest-earning asset spread impact

   (.08  (.09  (.10   (.09  (.08  (.09
  

 

  

 

  

 

   

 

  

 

  

 

 

“Core Earnings” basis FFELP Loan net interest margin(1)

   .84  .90  .88   .85  .84  .90
  

 

  

 

  

 

   

 

  

 

  

 

 
              

“Core Earnings” basis FFELP Loan net interest margin(1)

   .84  .90  .88   .85  .84  .90

Adjustment for GAAP accounting treatment(2)

   .38    .40    .41     .13   .38   .40 
  

 

  

 

  

 

   

 

  

 

  

 

 

GAAP basis FFELP Loan net interest margin

   1.22  1.30  1.29   .98  1.22  1.30
  

 

  

 

  

 

   

 

  

 

  

 

 

 

 (1) 

The average balances of our FFELP Loan “Core Earnings” basis interest-earning assets for the respective periods are:

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

FFELP Loans

  $100,421    $100,202    $111,008    $92,497   $100,421   $100,202 

Other interest-earning assets

   4,017     3,890     5,014     3,505    4,017    3,890 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total FFELP Loan “Core Earnings” basis interest-earning assets

  $104,438    $104,092    $116,022    $96,002   $104,438   $104,092 
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (2) 

Represents the reclassification of periodic interest accruals on derivative contracts from net interest income to other income and other derivative accounting adjustments. For further discussion of these adjustments, see section titled “‘Core Earnings’ — Definition and Limitations — Differences between ‘Core Earnings’ and GAAP” above.

The decrease in the net interest margin from 2014 to 2015 is primarily the result of an increase in premium expense related to an $8.5 billion loan acquisition in the fourth quarter of 2014 as well as an increase in the cost of funds.

The Company acquired $3.5 billion of FFELP Loans in 2016. As of December 31, 2015,2016, our FFELP Loan portfolio totaled $96.5$87.7 billion, comprising $37.0$32.3 billion of FFELP Stafford and Other Education Loans and $59.5$55.4 billion of FFELP Consolidation Loans. The weighted-average life of these portfolios as of December 31, 20152016 was 4.84.6 years and 8.78.5 years, respectively, assuming a Constant Prepayment Rate (“CPR”) of 5 percent and 3 percent, for each portfolio.respectively.

Floor Income

The following table analyzes, on a “Core Earnings” basis, the ability of the FFELP Loans in our portfolio to earn Floor Income after December 31, 20152016 and 2014,2015, based on interest rates as of those dates.

 

  December 31, 2015 December 31, 2014   December 31, 2016 December 31, 2015 

(Dollars in billions)

  Fixed
Borrower
Rate
 Variable
Borrower
Rate
 Total Fixed
Borrower
Rate
 Variable
Borrower
Rate
 Total   Fixed
Borrower
Rate
 Variable
Borrower
Rate
 Total Fixed
Borrower
Rate
 Variable
Borrower
Rate
 Total 

Education loans eligible to earn Floor Income

  $83.3   $11.8   $95.1   $89.9   $13.1   $103.0    $76.4  $10.4  $86.8  $83.3  $11.8  $95.1 

Less: post-March 31, 2006 disbursed loans required to rebate Floor Income

   (43.3  (.9  (44.2  (47.0  (1.0  (48.0   (39.5  (.8  (40.3  (43.3  (.9  (44.2

Less: economically hedged Floor Income

   (27.2      (27.2  (27.2      (27.2   (17.6     (17.6  (27.2     (27.2
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Education loans eligible to earn Floor Income

  $12.8   $10.9   $23.7   $15.7   $12.1   $27.8    $19.3  $9.6  $28.9  $12.8  $10.9  $23.7 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Education loans earning Floor Income

  $7.3   $.4   $7.7   $15.7   $1.5   $17.2    $10.6  $.4  $11.0  $7.3  $.4  $7.7 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

The following table presents a projection of the average balance of FFELP Consolidation Loans for which Fixed Rate Floor Income has been economically hedged with derivatives for the period January 1, 20162017 to December 31, 2019.2021.

 

  Years Ended December 31, 

(Dollars in billions)

  2016   2017   2018   2019   2017   2018   2019   2020   2021 

Average balance of FFELP Consolidation Loans whose Floor Income is economically hedged

  $19.9    $14.0    $13.2    $5.5    $19.9   $21.5   $18.1   $12.6   $7.2 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Servicing Revenue — FFELP Loan Provision for Loan LossesLoans

The decreaseincrease in the FFELP Loan provision for loan losses isservicing revenue in 2015 compared to 2014 was primarily athe result of the overall improvement in delinquency and charge-off trends leadingan increase to decreases in expected future charge-offs. The charge-off rate has decreased from 0.09 percent to 0.05 percent over the past two years. The total delinquency rate decreased from 17.0 percent to 15.3 percent over the past two years as well.our recovery expectation on previously assessed late fees.

Gains on Sales of Loans and Investments

TheWe recorded a $12 million increase in gains on sales of loans and investments from 2014 to 2015 was the result of $12 million in gainsgain on the sale of $412 million of FFELP Loans in 2015. The $312 million decrease in gains on sales of loans and investments from 2013 to 2014 was the result of $312 million in gains from the sale of Residual Interests in FFELP Loan securitization trusts in 2013. There were no similar transactionssales in 2016 or 2014. We continue to service the education loans in the trusts that were sold under existing agreements. The sales removed securitization trust assets of $12.5 billion and related liabilities of $12.1 billion from the balance sheet during year ended December 31, 2013.

Servicing Revenue — FFELP Loans

The increase in servicing revenue over the prior years is primarily the result of increasing our recovery expectation on previously assessed late fees.

Operating Expenses — FFELP Loans Segment

Operating expenses for our FFELP Loans segment primarily include the contractual rates we pay to service loans in term asset-backed securitization trusts or a similar rate if a loan is not in a term financing facility (which is presented as an intercompany charge from the Business Services segment who services the loans), the fees we pay for third-party loan servicing and costs incurred to acquire loans. The intercompany revenue charged by the Business Services segment and included in those amounts was $389 million, $427 million $456 million and $529$456 million for the years ended December 31, 2016, 2015 2014 and 2013,2014, respectively. These amounts exceed the actual cost of

servicing the loans. Operating expenses were 43 basis points, 44 basis points 48 basis points and 5048 basis points of average FFELP Loans in the years ended December 31, 2016, 2015 2014 and 2013,2014, respectively. The decrease in operating expenses from the prior periods was primarily the result of the decrease in the balance of the portfolio and the average servicing rate paid.

Private Education Loans Segment

The following table includes “Core Earnings” results for our Private Education Loans segment.

 

  Years Ended December 31,   % Increase (Decrease)   Years Ended December 31,   % Increase (Decrease) 

(Dollars in millions)

  2015 2014   2013   2015 vs. 2014 2014 vs. 2013   2016   2015 2014   2016 vs. 2015 2015 vs. 2014 

“Core Earnings” interest income:

                

Private Education Loans

  $1,756   $1,958    $2,037     (10)%   (4)%   $1,587   $1,756  $1,958    (10)%   (10)% 

Cash and investments

            2         (100   2               
  

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

   

 

  

 

 

Total “Core Earnings” interest income

   1,756    1,958     2,039     (10  (4   1,589    1,756   1,958    (10  (10

Total “Core Earnings” interest expense

   680    708     748     (4  (5   705    680   708    4   (4
  

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

   

 

  

 

 

Net “Core Earnings” interest income

   1,076    1,250     1,291     (14  (3   884    1,076   1,250    (18  (14

Less: provision for loan losses

   538    539     722         (25   383    538   539    (29   
  

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

   

 

  

 

 

Net “Core Earnings” interest income after provision for loan losses

   538    711     569     (24  25     501    538   711    (7  (24

Servicing revenue

   21    25     33     (16  (24   14    21   25    (33  (16

Losses on sales of loans and investments

   (21            (100           (21      (100  (100
  

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

   

 

  

 

 

Total other income

       25     33     (100  (24   14       25    100   (100

Direct operating expenses

   168    181     179     (7  1     167    168   181    (1  (7
  

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

   

 

  

 

 

Income before income tax expense

   370    555     423     (33  31     348    370   555    (6  (33

Income tax expense

   137    204     154     (33  32     129    137   204    (6  (33
  

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

   

 

  

 

 

“Core Earnings”

  $233   $351    $269     (34)%   30  $219   $233  $351    (6)%   (34)% 
  

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

   

 

  

 

 

“Core Earnings” were $219 million in 2016, compared with $233 million in 2015 compared withand $351 million in 20142014. The $14 million decrease in 2016 compared to 2015 was primarily the result of a $192 million decrease in net interest income due to the amortization of the portfolio and $269a decrease in net interest margin, partially offset by a $155 million decrease in 2013.the provision for loan losses. Theyear-ago period also had a $21 million loss on the sale of $178 million of loans. The decrease in 2015 compared to 2014 was primarily the result of a $174 million decrease in net interest income due to a decline in the balance of the portfolio and net interest margin, partially offset by a decline in expenses. The increase in 2014 compared to 2013 was primarily the result of lower provision for loan losses. “Core Earnings” key performance metrics are as follows:

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015 2014 2013     2016     2015     2014   

Private Education Loan spread

   3.79  4.04  4.09   3.56  3.79  4.04

Net interest margin

   3.67  3.94  3.87   3.41  3.67  3.94

Provision for loan losses

  $538   $539   $722    $383  $538  $539 

Net adjustment resulting from the change in the charge-off rate(1)

  $330   $   $    $  $330  $ 

Net charge-offs remaining

   659    717    878     513   659   717 
  

 

  

 

  

 

   

 

  

 

  

 

 

Total net charge-offs

  $989   $717   $878    $513  $989  $717 

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate(1)

   2.6  2.6  3.1   2.2  2.6  2.6

Net adjustment resulting from the change in the charge-off rate as a percentage of average loans in repayment(1)

   1.3         1.3  

Total delinquency rate

   7.2  8.1  9.3   7.4  7.2  8.1

Greater than 90-day delinquency rate

   3.4  3.8  4.7   3.6  3.4  3.8

Forbearance rate

   3.8  3.8  3.8   3.4  3.8  3.8

Loans in repayment with more than 12 payments made

   94.1  91.5  88.7   95  94  91

Cosigner rate

   64  64  63   64  64  64

 

 (1) 

In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

Private Education Loan Net Interest Margin

The following table shows the “Core Earnings” basis Private Education Loan net interest margin along with reconciliation to the GAAP basis Private Education Loan net interest margin before provision for loan losses.

 

  Years Ended December 31,   Years Ended December 31, 
  2015 2014 2013     2016     2015     2014   

“Core Earnings” basis Private Education Loan yield

   6.10  6.27  6.31   6.26  6.10  6.27

“Core Earnings” basis Private Education Loan cost of funds

   (2.31  (2.23  (2.22   (2.70  (2.31  (2.23
  

 

  

 

  

 

   

 

  

 

  

 

 

“Core Earnings” basis Private Education Loan spread

   3.79    4.04    4.09     3.56   3.79   4.04 

“Core Earnings” basis other interest-earning asset spread impact

   (.12  (.10  (.22   (.15  (.12  (.10
  

 

  

 

  

 

   

 

  

 

  

 

 

“Core Earnings” basis Private Education Loan net interest margin(1)

   3.67  3.94  3.87   3.41  3.67  3.94
  

 

  

 

  

 

   

 

  

 

  

 

 
              

“Core Earnings” basis Private Education Loan net interest margin(1)

   3.67  3.94  3.87   3.41  3.67  3.94

Adjustment for GAAP accounting treatment(2)

   (.06  .12    .26     (.05  (.06  .12 
  

 

  

 

  

 

   

 

  

 

  

 

 

GAAP basis Private Education Loan net interest margin(1)

   3.61  4.06  4.13   3.36  3.61  4.06
  

 

  

 

  

 

   

 

  

 

  

 

 

 

 (1) 

The average balances of our Private Education Loan “Core Earnings” basis interest-earning assets for the respective periods are:

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Private Education Loans

  $28,803    $31,243    $32,296    $25,361   $28,803   $31,243 

Other interest-earning assets

   548     494     1,144     584    548    494 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total Private Education Loan “Core Earnings” basis interest-earning assets

  $29,351    $31,737    $33,440    $25,945   $29,351   $31,737 
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (2) 

Represents the reclassification of periodic interest accruals on derivative contracts from net interest income to other income and other derivative accounting adjustments. For further discussion of these adjustments, see the section titled “‘Core Earnings’ — Definition and Limitations — Differences between ‘Core Earnings’ and GAAP.”

The decline in the net interest margin from prior years primarily relates to an increase in the cost of funds.funds as a result of higher funding credit spreads, as well as a widening of the asset and related funding interest rate indices in 2016.

The Company acquired $225 million of Private Education Loans in 2016. As of December 31, 2015,2016, our Private Education Loan portfolio totaled $26.4$23.3 billion. The weighted-average life of this portfolio as of December 31, 20152016 was 7.06.4 years assuming a CPR of 5 percent.

Private Education Loan Provision for Loan Losses

In establishing the allowance for Private Education Loan losses as of December 31, 2015,2016, we considered several factors with respect to our Private Education Loan portfolio. In particular, we continue to see improvement in credit quality and continuing positive delinquency and charge-off trends in connection with this portfolio. On a “Core Earnings” basis,Among these factors were: total loans delinquent (as a percentage of loans in repayment) haveloan delinquencies decreased to 7.2 percent$1.64 billion, down $127 million from 8.1 percent$1.77 billion in the prior year. Loans greater thanLoan delinquencies of 90 days delinquent (as a percentage of loans in repayment) haveor more decreased to 3.4 percent$801 million, down $45 million from 3.8 percent$846 million in the prior year. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans. Excluding this amount, the “Core Earnings” charge-off rate remained unchanged at 2.6 percent compared withcharge-offs decreased to $513 million, down $146 million from $659 million in the prior year. Loans in forbearance (as a percentage of loansdecreased to $790 million, down $183 million from $973 million in repayment and forbearance) remained unchanged at 3.8 percent compared with the prior year.

The provision for Private Education Loan losses was $383 million in 2016, down $155 million from 2015 due to a 12 percent decrease in Private Education Loans outstanding and a $127 million reduction in delinquent loans compared to the prior year. The provision for loan losses on a “Core Earnings” basis was $538 million in 2015 compared with $539 millionelevated in theyear-ago period. The provision remained relatively consistent with the prior year period due to an increase in the amount of loans exiting deferment status in 2014 over prior years and those loans experiencing unfavorable credit trends compared to loans that exited deferment in prior years. This segment of borrowers returned to school during the recession, deferred payment on their existing loans, and exited deferment status in 2014. This issue resulted in the second-quarter 2015 provision being elevated at $191 million versus $110 million for fourth-quarter 2015, $117 million for third-quarter 2015 and $120 million for first-quarter 2015. The remainder of the portfolio continues to perform as expected and is experiencing positive credit trends.

The provision for loan losses was $539 million for 2014, down $183 million from 2013. This decrease was primarily a result of the overall improvement in Private Education Loans’ credit quality, delinquency and charge-off trends leadingThese factors led to decreases in expected future charge-offs.

For a more detailed discussion of our policy for determining the collectability of Private Education Loans and maintaining our allowance for Private Education Loan losses, see the section titled “Critical Accounting Policies and Estimates — Allowance for Loan Losses.”

Losses on Sales of Loans and Investments

Losses on sales of loans and investments increased $21 million from 2014 to 2015 due toWe recorded a $21 million loss on the sale of $178 million of low interest rate Private Education Loans in 2015. There were no loan sales in the prior years.2016 or 2014.

Operating Expenses — Private Education Loans Segment

Operating expenses for our Private Education Loans segment include costs incurred to service and collect on our Private Education Loan portfolio. Operating expenses were $167 million, $168 million $181 million and $179$181 million for the years ended December 31, 2016, 2015 and 2014, and 2013, respectively. The decrease in operating expenses from the prior years is primarily due to a decline in the Private Education Loan portfolio balance.

Business Services Segment

The following tables include “Core Earnings” results for our Business Services segment.

 

   Years Ended December 31,  % Increase (Decrease) 

(Dollars in millions)

  2015   2014   2013  2015 vs. 2014  2014 vs. 2013 

Net interest income after provision

  $    $    $      

Servicing revenue:

        

Intercompany loan servicing

   427     456     529    (6  (14

Third-party loan servicing

   191     176     138    9    28  

Guarantor servicing

   33     36     39    (8  (8

Other servicing

             (1      100  
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

 

Total servicing revenue

   651     668     705    (3  (5

Asset recovery and business processing revenue

   367     388     420    (5  (8

Other Business Services revenue

   4     6     5    (33  20  
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

 

Total other income

   1,022     1,062     1,130    (4  (6

Direct operating expenses

   485     389     348    25    12  
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

 

Income from continuing operations, before income tax expense

   537     673     782    (20  (14

Income tax expense

   199     248     284    (20  (13
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

 

Net income from continuing operations

   338     425     498    (20  (15

Income from discontinued operations, net of tax expense

             111        (100
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

 

“Core Earnings”

  $338    $425    $609    (20)%   (30)% 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

 

   Years Ended December 31,   % Increase (Decrease) 

(Dollars in millions)

  2016   2015   2014   2016 vs. 2015  2015 vs. 2014 

Net interest income after provision

  $   $   $      

Servicing revenue:

         

Intercompany loan servicing

   389    427    456    (9  (6

Third-party loan servicing

   212    191    176    11   9 

Guarantor servicing

   21    33    36    (36  (8

Other servicing

   2            100    
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total servicing revenue

   624    651    668    (4  (3

Asset recovery and business processing revenue

   390    367    388    6   (5

Other Business Services revenue

       4    6    (100  (33
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total other income

   1,014    1,022    1,062    (1  (4

Direct operating expenses

   524    485    389    8   25 
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Income before income tax expense

   490    537    673    (9  (20

Income tax expense

   182    199    248    (9  (20
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

“Core Earnings”

  $308   $338   $425    (9)%   (20)% 
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

“Core Earnings” were $308 million for 2016, compared with $338 million for 2015, compared withand $425 million in 2015 and $609 million in 2014, and 2013, respectively. The $30 million decrease in 2016 from 2015 was primarily the result of the decrease in intercompany loan servicing revenue related to the amortization of the portfolio, lower education loan-related asset recovery revenue in connection with lower volumes, and an increase in legal contingency expense of $17 million. The $87 million decrease in 2015 from 2014 was primarily the result of a $93 million reduction in asset recovery revenue related to legislative reductions in certain fees earned and a $23 million increase in third-partythird-

party servicing and conversion expenses related to an $8.5 billion FFELP loan acquisition in the fourth quarter of 2014. The decrease in 2014 from 2013 was primarily the result of $109 million of after-tax gains from the sale of two subsidiaries in 2013, lower asset recovery revenue and a lower balance of intercompany FFELP Loans serviced. Key segment metrics are as follows:

 

   As of
December 31,
 

(Dollars in billions)

  2015   2014   2013 

Number of accounts serviced for ED (in millions)

   6.3     6.2     5.7  

Total federal loans serviced

  $288    $276    $265  

Contingent collections receivables inventory:

      

Education loans

  $10.3    $12.5    $13.5  

Other

   9.9     2.9     2.7  
  

 

 

   

 

 

   

 

 

 

Total contingent collections receivables inventory

  $20.2    $15.4    $16.2  
  

 

 

   

 

 

   

 

 

 

In February 2015, Navient completed the acquisition of Gila LLC, an asset recovery and business processing firm. The firm provides receivables management services and account processing solutions for state governments, agencies, court systems and municipalities.

In October 2015, Navient completed the acquisition of Xtend Healthcare, a health care revenue cycle management company. The firm provides health insurance claims billing and account resolution, as well as patient billing and customer service. The acquisition leverages Navient’s asset recovery and business processing capabilities into the health care payments sector.

   As of
December 31,
 

(Dollars in billions)

  2016   2015   2014 

Number of accounts serviced for ED (in millions)

   6.2    6.3    6.2 

Total federal loans serviced

  $293   $288   $276 

Contingent collections receivables inventory:

      

Education loans

  $9.9   $10.3   $12.5 

Other

   10.1    9.9    2.9 
  

 

 

   

 

 

   

 

 

 

Total contingent collections receivables inventory

  $20.0   $20.2   $15.4 
  

 

 

   

 

 

   

 

 

 

Revenues related to services performed on FFELP Loans accounted for 66 percent, 71 percent 77 percent and 8077 percent of total Business Services segment revenues for the years ended December 31, 2016, 2015 2014 and 2013,2014, respectively.

Revenue

Servicing Revenue

Our Business Services segment includes intercompany loan servicing fees from servicing the FFELP Loans in our FFELP Loans segment. The average balance of this portfolio was $91 billion, $98 billion $99 billion and $112$99 billion for the years ended December 31, 2016, 2015 2014 and 2013,2014, respectively. The decline in the intercompany loan servicing revenue from theyear-ago periods was primarilythe primary reason for the decline in servicing revenue and was due to the decrease in the average servicing rate paid and the decline in the average balance of FFELP Loans serviced as well as the sale of our Residual Interests in $12 billion of securitized FFELP Loans in 2013.

Third-party loan servicing income increased $15 million in 2015 compared with 2014 and increased $38 million in 2014 compared with 2013, primarily due to an increasedecrease in the number of accounts serviced for ED, as well as a result of the sale of Residual Interests in FFELP Loan securitizations in 2013. When we sold the Residual Interests, we retained the right to service the trusts. As such,average servicing income that had previously been recorded as intercompany loan servicing income is now recognized as third-party loan servicing income.rate paid.

The Company services education loans for more than 12 million DSLP Loan, FFELP Loan and Private Education Loan customers (including cosigners), including 6.36.2 million customer accounts under the ED Servicing Contract as of December 31, 2015,2016, compared with 6.26.3 million and 5.76.2 million customer accounts serviced at December 31, 20142015 and 2013,2014, respectively. Third-party loan servicing fees in the years ended December 31, 2016, 2015 and 2014 and 2013 included $151 million, $139 million $130 million and $109$130 million, respectively, of servicing revenue related to the ED Servicing Contract. On June 13, 2014, ED extended its servicing contract with us to service DSLP Loans for five more years.

On April 4, 2016, ED published the first part of atwo-part RFP related to a new servicing platform for the Direct Student Loan Program. The first part of the RFP focused on screening candidates’ capabilities relative to certain published criteria. In July 2016, Navient was selected as one of three companies eligible to submit responses in the second part of the RFP process. On October 26, 2016, ED published the second part of the RFP for which we submitted our bid on January 9, 2017. We have been informed that one of the two other bidders filed a bid protest in relation to this RFP on January 5, 2017.

Asset Recovery and Business Processing Revenue

Our asset recovery and business processing revenue consists of fees we receive for asset recovery of delinquent and defaulted debt on behalf of third-party clients performed on a contingent basis. The majority of this fee revenue is generated through collecting or rehabilitating defaulted education loans. Business processing revenue consists of fees we earn processing transactions on behalf of our municipal, public authority and hospitalhealth care clients. Asset recovery and business processing revenue increased $23 million from 2015 to 2016 primarily due to additional revenue from Gila LLC (acquired in February 2015) and from Xtend Healthcare (acquired in October 2015), which was offset by a reduction in revenue related to a decrease in education loan-related asset recovery volume, mostly related to the ED contract discussed below. Asset recovery and business

processing revenue decreased $21 million in 2015 compared with 2014, and $32 million in 2014 compared with 2013, primarily as a result of the Bipartisan Budget Act (the “Budget Act”) enacted on December 26, 2013 and effective on July 1, 2014, which reduced the amount paid to Guarantor agencies for defaulted FFELP Loans that are rehabilitated. This legislative reduction in fees represents $79 million of the decrease in asset recovery revenue from 2014 to 2015, partially offset by $69 million of additional revenue (which is mostly business processing related) from Gila LLC acquired in first-quarter 2015, and Xtend Healthcare, acquired in October 2015. This legislative reduction in fees represents $78 million of the decrease in asset recovery revenue from 2013 to 2014, partially offset with a higher volume of asset recoveries.Healthcare.

Since 1997, Navient has provided asset recovery services on defaulted education loans to ED. This contract expired by its terms on February 21, 2015 and our Pioneer Credit Recovery (“Pioneer”) subsidiary received no new account placements under the contract. We engaged with ED to learn more about their decision and address any questions or concerns they may have. In addition, on March 9, 2015, Pioneer filed a bid protest with the U.S. Government Accountability Office (“GAO”). This bid protest was dismissed on March 13, 2015 from the GAO based upon overlapping jurisdiction. Following the bid protest dismissal, Pioneer filed its own complaint with the U.S. Court of Federal Claims, which complaint was consolidated with several similar cases filed by other private collection agencies. On April 16, 2015, Pioneer’s complaint, together with the other plaintiffs’ consolidated complaints, was dismissed for lack of jurisdiction. We have appealed this decision. Pioneer’s appeal was hearddecision to the United States Court of Appeals for the Federal Circuit and, on November 5, 2015July 16, 2016, the Court of Appeals reversed the ruling of the Federal Court of Claims and no ruling has been issued.remanded the case for further proceedings.

Separately, we havehad submitted a response to ED’s request for proposals (“RFP”)RFP in relation to a new contract for similar services. There can be no assurancesOn December 9, 2016, Navient was informed by ED that neither of our subsidiaries, Pioneer will benor General Revenue Corporation (“GRC”), was awarded an extension ofa contract to perform collections and loan rehabilitation services for federal student loan borrowers. In December 2016, both Pioneer and GRC filed bid protests with the existing contract, orGAO. GRC’s bid protest was dismissed in part in January 2017 and GRC filed a new contract awarded to Pioneer or any other Navient subsidiary.

Discontinued Operationssupplemental protest. These matters are still outstanding.

In 2013,December 2016, Great Lakes Higher Education Assistance Corp. (“Great Lakes”) assumed control of United Student Aid Funds, Inc. (“USAF”). As part of this transfer, Great Lakes notified us of their intent to rebid the services we soldcurrently provide for USAF and Northwest Education Loan Association (“NELA”). The services we provide primarily relate to FFELP-related servicing and asset recovery services. Prior to this announcement, Navient had not provided these services directly to Great Lakes. If we are unsuccessful in our Campus Solutions business and recorded an after-tax gainefforts to win these services along with additional opportunities with Great Lakes, the current agreements would be terminated effective as of $38 million. In 2013, we sold our 529 college-savings plan administration business and recorded an after-tax gain of $71 million. The results related to these two businesses for all periods presented have been reclassified as discontinued operations and are shown on an after-tax basis.December 31, 2017.

Operating Expenses — Business Services Segment

Operating expenses for our Business Services segment primarily include costs incurred to service our FFELP Loan portfolio, third-party servicing and asset recovery and business processing costs, and other operating costs. The $39 million increase in operating expenses in 2016 compared with 2015 was primarily due to increases in operating costs related to Gila LLC, acquired in February 2015, and to Xtend Healthcare, acquired in October 2015, as well as a $17 million increase in legal contingency expense. These increases were partially offset by a general reduction in costs primarily related to operating efficiency initiatives as well as reduced education loan related asset recovery volumes. The $96 million increase in operating expenses in 2015 compared with 2014 was primarily due to operating costs related to Gila LLC which was acquired in first-quarter 2015, and to Xtend Healthcare, acquired in fourth-quarter 2015, as well as incremental third-party servicing and conversion expenses related to an $8.5 billion loan acquisition in fourth-quarter 2014. The $36 million increase in operating expenses in 2014 compared with 2013 was primarily the result of incremental costs post-Spin-Off resulting from operating as a new separate company and an increase in our third-party servicing and asset recovery activities.

Other Segment

The following table includes “Core Earnings” results for our Other segment.

 

  Years Ended December 31, % Increase (Decrease)   Years Ended December 31, % Increase (Decrease) 

(Dollars in millions)

    2015      2014      2013   2015 vs. 2014 2014 vs. 2013     2016     2015     2014   2016 vs. 2015 2015 vs. 2014 

Net interest loss after provision for loan losses

  $(100 $(101 $(43  (1)%   135  $(103 $(100 $(101  3  (1)% 

Other income

   11    26    4    (58  550     14   11   26   27   (58

Losses on sales of loans and investments

           (10      (100

Gains on debt repurchases

   21        48    100    (100   1   21      (95  100 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total other income

   32    26    42    23    (38   15   32   26   (53  23 

Direct operating expenses

   30    132    68    (77  94     28   30   132   (7  (77

Overhead expenses:

            

Corporate overhead

   100    97    73    3    33     112   100   97   12   3 

Unallocated information technology costs

   119    103    94    16    10     108   119   103   (9  16 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total overhead expenses

   219    200    167    10    20     220   219   200      10 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total operating expenses

   249    332    235    (25  41     248   249   332      (25
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Loss from continuing operations, before income tax benefit

   (317  (407  (236  (22  72     (336  (317  (407  6   (22

Income tax benefit

��  (118  (150  (86  (21  74     (124  (118  (150  5   (21
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net loss from continuing operations

   (199  (257  (150  (23  71     (212  (199  (257  7   (23

Income from discontinued operations, net of tax expense

   1        1    100    (100      1      (100  100 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

“Core Earnings” net loss

  $(198 $(257 $(149  (23)%   72  $(212 $(198 $(257  7  (23)% 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Net Interest Loss after Provision for Loan Losses

Net interest loss after provision for loan losses includes net interest loss related to our corporate liquidity portfolio, partially offset by net interest income related to our mortgage and consumer loan portfolios.

Gains on Debt Repurchases

We repurchased $1.5 billion, $1.7 billion and $548 million and $1.3 billion face amount of our senior unsecured debt in 2016, 2015 2014 and 2013,2014, respectively. Debt repurchase activity will fluctuate based on market fundamentals and our liability management strategy.

Other Income — Other Segment

The decrease in other income from 2014 to 2015 and the increase in other income from 2013 to 2014, is primarily due to income earned in 2014 for services provided to SLM BankCo under various transition services agreements entered into in connection with theSpin-Off.

Direct Operating Expenses — Other Segment

In 2016, 2015 2014 and 2013,2014, we recognized $17 million, $19 million $120 million and $54$120 million, respectively, of regulatory-related costs. Regulatory-related costs include actual settlement amounts as well as third-party professional fees we incur in connection with regulatory matters (for additional information, see Item 3. “Legal Proceedings — Regulatory Matters”). These costs were the primary driver of the change in operating expenses for the periods presented above.from 2014 to 2015.

Overhead — Other Segment

Unallocated corporate overhead is comprised of costs related to executive management, the board of directors, accounting, finance, legal, human resources and stock-based compensation expense. Unallocated information

technology costs are related to infrastructure and operations. The increase in overhead expenses in 2015 compared with prior yearsfrom 2014 is primarily due to incremental costspost-Spin-Off resulting from operating as a new separate company. The increase in overhead expenses in 2014 compared with 2013 is also the result of incremental costs post-Spin-Off resulting from operating as a new separate company, as well as costs incurred to provide related support to SLM BankCo under various transition services agreements entered into in connection with the Spin-Off and stock-based compensation expense in connection with the Spin-Off.

Financial Condition

This section provides additional information regarding the changes related to our loan portfolio assets and related liabilities as well as credit performance indicators related to our loan portfolio.

Average Balance Sheets — GAAP

The following table reflects the rates earned on interest-earning assets and paid on interest-bearing liabilities and reflects our net interest margin on a consolidated basis.

 

   Years Ended December 31, 
   2015  2014  2013 

(Dollars in millions)

  Balance   Rate  Balance   Rate  Balance   Rate 

Average Assets

          

FFELP Loans

  $100,421     2.51 $100,662     2.54 $112,152     2.52

Private Education Loans

   28,803     6.10    33,672     6.40    38,292     6.60  

Other loans

   76     9.25    92     9.36    118     9.75  

Cash and investments

   6,126     .13    6,971     .13    9,305     .19  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total interest-earning assets

   135,426     3.17  141,397     3.34  159,867     3.36
    

 

 

    

 

 

    

 

 

 

Non-interest-earning assets

   4,249      3,537      4,316    
  

 

 

    

 

 

    

 

 

   

Total assets

  $139,675     $144,934     $164,183    
  

 

 

    

 

 

    

 

 

   

Average Liabilities and Equity

          

Short-term borrowings

  $3,167     2.37 $7,541     .77 $16,730     .99

Long-term borrowings

   129,817     1.54    130,250     1.54    138,682     1.47  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total interest-bearing liabilities

   132,984     1.56  137,791     1.50  155,412     1.42
    

 

 

    

 

 

    

 

 

 

Non-interest-bearing liabilities

   2,692      2,575      3,385    

Equity

   3,999      4,568      5,386    
  

 

 

    

 

 

    

 

 

   

Total liabilities and equity

  $139,675     $144,934     $164,183    
  

 

 

    

 

 

    

 

 

   

Net interest margin

     1.64    1.89    1.98
    

 

 

    

 

 

    

 

 

 

   Years Ended December 31, 
   2016  2015  2014 

(Dollars in millions)

  Balance   Rate  Balance   Rate  Balance   Rate 

Average Assets

          

FFELP Loans

  $92,497    2.73 $100,421    2.51 $100,662    2.54

Private Education Loans

   25,361    6.26   28,803    6.10   33,672    6.40 

Other loans

   90    10.06   76    9.25   92    9.36 

Cash and investments

   5,304    .41   6,126    .13   6,971    .14 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total interest-earning assets

   123,252    3.36  135,426    3.17  141,397    3.34
    

 

 

    

 

 

    

 

 

 

Non-interest-earning assets

   3,962     4,190     3,498   
  

 

 

    

 

 

    

 

 

   

Total assets

  $127,214    $139,616    $144,895   
  

 

 

    

 

 

    

 

 

   

Average Liabilities and Equity

          

Short-term borrowings

  $2,092    3.13 $3,167    2.37 $7,541    .77

Long-term borrowings

   118,973    2.00   129,817    1.54   130,250    1.54 
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total interest-bearing liabilities

   121,065    2.02  132,984    1.56  137,791    1.50
    

 

 

    

 

 

    

 

 

 

Non-interest-bearing liabilities

   2,433     2,692     2,575   

Equity

   3,716     3,940     4,529   
  

 

 

    

 

 

    

 

 

   

Total liabilities and equity

  $127,214    $139,616    $144,895   
  

 

 

    

 

 

    

 

 

   

Net interest margin

     1.38    1.64    1.89
    

 

 

    

 

 

    

 

 

 

Rate/Volume Analysis — GAAP

The following rate/volume analysis shows the relative contribution of changes in interest rates and asset volumes.

 

  Increase
(Decrease)
   Change Due To(1)   Increase
(Decrease)
   Change Due To(1) 

(Dollars in millions)

  Rate   Volume   Rate   Volume 

2016 vs. 2015

      

Interest income

  $(149  $251   $(400

Interest expense

   367    566    (199
  

 

   

 

   

 

 

Net interest income

  $(516  $(315  $(201
  

 

   

 

   

 

 

2015 vs. 2014

            

Interest income

  $(435  $(240  $(195  $(435  $(240  $(195

Interest expense

   11     84     (73   11    84    (73
  

 

   

 

   

 

   

 

   

 

   

 

 

Net interest income

  $(446  $(337  $(109  $(446  $(324  $(122
  

 

   

 

   

 

   

 

   

 

   

 

 

2014 vs. 2013

      

Interest income

  $(647  $(30  $(617

Interest expense

   (147   112     (259
  

 

   

 

   

 

 

Net interest income

  $(500  $(146  $(354
  

 

   

 

   

 

 

 

 (1) 

Changes in income and expense due to both rate and volume have been allocated in proportion to the relationship of the absolute dollar amounts of the change in each. The changes in income and expense are calculated independently for each line in the table. The totals for the rate and volume columns are not the sum of the individual lines.

Summary of our Education Loan Portfolio

Ending Education Loan Balances, net — GAAP Basis

 

  December 31, 2015   December 31, 2016 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total education loan portfolio:

            

In-school(1)

  $259   $   $259   $216   $475    $148  $  $148  $104  $252 

Grace, repayment and other(2)

   36,112    59,118    95,230    27,299    122,529     31,700   55,070   86,770   24,229   110,999 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total, gross

   36,371    59,118    95,489    27,515    123,004     31,848   55,070   86,918   24,333   111,251 

Unamortized premium/(discount)

   627    460    1,087    (531  556     510   369   879   (457  422 

Receivable for partially charged-off loans

               881    881              815   815 

Allowance for loan losses

   (48  (30  (78  (1,471  (1,549   (39  (28  (67  (1,351  (1,418
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total education loan portfolio

  $36,950   $59,548   $96,498   $26,394   $122,892    $32,319  $55,411  $87,730  $23,340  $111,070 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

% of total FFELP

   38  62  100     37  63  100  

% of total

   30  48  78  22  100   29  50  79  21  100

 

  December 31, 2014   December 31, 2015 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total education loan portfolio:

            

In-school(1)

  $488   $   $488   $436   $924    $259  $  $259  $216  $475 

Grace, repayment and other(2)

   39,958    62,992    102,950    30,625    133,575     36,016   59,118   95,134   27,299   122,433 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total, gross

   40,446    62,992    103,438    31,061    134,499     36,275   59,118   95,393   27,515   122,908 

Unamortized premium/(discount)

   677    499    1,176    (594  582     627   460   1,087   (531  556 

Receivable for partially charged-off loans

               1,245    1,245              881   881 

Allowance for loan losses

   (58  (35  (93  (1,916  (2,009   (48  (30  (78  (1,471  (1,549
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total education loan portfolio

  $41,065   $63,456   $104,521   $29,796   $134,317    $36,854  $59,548  $96,402  $26,394  $122,796 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

% of total FFELP

   39  61  100     38  62  100  

% of total

   31  47  78  22  100   30  48  78  22  100

 

  December 31, 2013   December 31, 2014 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total education loan portfolio:

            

In-school(1)

  $742   $   $742   $2,629   $3,371    $488  $  $488  $436  $924 

Grace, repayment and other(2)

   38,752    64,178    102,930    36,371    139,301     39,882   62,992   102,874   30,625   133,499 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total, gross

   39,494    64,178    103,672    39,000    142,672     40,370   62,992   103,362   31,061   134,423 

Unamortized premium/(discount)

   602    433    1,035    (704  331     677   499   1,176   (594  582 

Receivable for partially charged-off loans

               1,313    1,313              1,245   1,245 

Allowance for loan losses

   (75  (44  (119  (2,097  (2,216   (58  (35  (93  (1,916  (2,009
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total education loan portfolio

  $40,021   $64,567   $104,588   $37,512   $142,100    $40,989  $63,456  $104,445  $29,796  $134,241 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

% of total FFELP

   38  62  100     39  61  100  

% of total

   28  46  74  26  100   31  47  78  22  100

 

(1) 

Loans for customers still attending school and are not yet required to make payments on the loan.

 

(2) 

Includes loans in deferment or forbearance.

  December 31, 2012   December 31, 2013 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total education loan portfolio:

            

In-school(1)

  $1,506   $   $1,506   $2,194   $3,700    $742  $  $742  $2,629  $3,371 

Grace, repayment and other(2)

   42,189    80,640    122,829    36,360    159,189     38,695   64,178   102,873   36,371   139,244 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total, gross

   43,695    80,640    124,335    38,554    162,889     39,437   64,178   103,615   39,000   142,615 

Unamortized premium/(discount)

   691    745    1,436    (796  640     602   433   1,035   (704  331 

Receivable for partially charged-off loans

               1,347    1,347              1,313   1,313 

Allowance for loan losses

   (97  (62  (159  (2,171  (2,330   (75  (44  (119  (2,097  (2,216
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total education loan portfolio

  $44,289   $81,323   $125,612   $36,934   $162,546    $39,964  $64,567  $104,531  $37,512  $142,043 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

% of total FFELP

   35  65  100     38  62  100  

% of total

   27  50  77  23  100   29  45  74  26  100

 

  December 31, 2011   December 31, 2012 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total education loan portfolio:

            

In-school(1)

  $3,100   $   $3,100   $2,263   $5,363    $1,506  $  $1,506  $2,194  $3,700 

Grace, repayment and other(2)

   46,618    86,925    133,543    35,830    169,373     42,189   80,640   122,829   36,360   159,189 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total, gross

   49,718    86,925    136,643    38,093    174,736     43,695   80,640   124,335   38,554   162,889 

Unamortized premium/(discount)

   839    835    1,674    (873  801     691   745   1,436   (796  640 

Receivable for partially charged-off loans

               1,241    1,241              1,347   1,347 

Allowance for loan losses

   (117  (70  (187  (2,171  (2,358   (97  (62  (159  (2,171  (2,330
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total education loan portfolio

  $50,440   $87,690   $138,130   $36,290   $174,420    $44,289  $81,323  $125,612  $36,934  $162,546 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

% of total FFELP

   37  63  100     35  65  100  

% of total

   29  50  79  21  100   27  50  77  23  100

 

(1) 

Loans for customers still attending school and are not yet required to make payments on the loan.

 

(2) 

Includes loans in deferment or forbearance.

Ending Education Loan Balances, net — “Core Earnings” Basis

 

  December 31, 2015   December 31, 2016 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total education loan portfolio:

            

In-school(1)

  $259   $   $259   $216   $475    $148  $  $148  $104  $252 

Grace, repayment and other(2)

   36,112    59,118    95,230    27,299    122,529     31,700   55,070   86,770   24,229   110,999 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total, gross

   36,371    59,118    95,489    27,515    123,004     31,848   55,070   86,918   24,333   111,251 

Unamortized premium/(discount)

   627    460    1,087    (531  556     510   369   879   (457  422 

Receivable for partially charged-off loans

               881    881              815   815 

Allowance for loan losses

   (48  (30  (78  (1,471  (1,549   (39  (28  (67  (1,351  (1,418
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total education loan portfolio

  $36,950   $59,548   $96,498   $26,394   $122,892    $32,319  $55,411  $87,730  $23,340  $111,070 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

% of total FFELP

   38  62  100     37  63  100  

% of total

   30  48  78  22  100   29  50  79  21  100

 

  December 31, 2014   December 31, 2015 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total education loan portfolio:

            

In-school(1)

  $488   $   $488   $436   $924    $259  $  $259  $216  $475 

Grace, repayment and other(2)

   39,958    62,992    102,950    30,625    133,575     36,016   59,118   95,134   27,299   122,433 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total, gross

   40,446    62,992    103,438    31,061    134,499     36,275   59,118   95,393   27,515   122,908 

Unamortized premium/(discount)

   677    499    1,176    (594  582     627   460   1,087   (531  556 

Receivable for partially charged-off loans

               1,245    1,245              881   881 

Allowance for loan losses

   (58  (35  (93  (1,916  (2,009   (48  (30  (78  (1,471  (1,549
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total education loan portfolio

  $41,065   $63,456   $104,521   $29,796   $134,317    $36,854  $59,548  $96,402  $26,394  $122,796 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

% of total FFELP

   39  61  100     38  62  100  

% of total

   31  47  78  22  100   30  48  78  22  100

 

  December 31, 2013   December 31, 2014 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP

Loans
 Private
Education
Loans
 Total
Portfolio
 

Total education loan portfolio:

            

In-school(1)

  $739   $   $739   $438   $1,177    $488  $  $488  $436  $924 

Grace, repayment and other(2)

   38,232    63,274    101,506    31,999    133,505     39,882   62,992   102,874   30,625   133,499 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total, gross

   38,971    63,274    102,245    32,437    134,682     40,370   62,992   103,362   31,061   134,423 

Unamortized premium/(discount)

   601    430    1,031    (709  322     677   499   1,176   (594  582 

Receivable for partially charged-off loans

               1,313    1,313              1,245   1,245 

Allowance for loan losses

   (73  (40  (113  (2,035  (2,148   (58  (35  (93  (1,916  (2,009
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total education loan portfolio

  $39,499   $63,664   $103,163   $31,006   $134,169    $40,989  $63,456  $104,445  $29,796  $134,241 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

% of total FFELP

   38  62  100     39  61  100  

% of total

   30  47  77  23  100   31  47  78  22  100

 

(1) 

Loans for customers still attending school and are not yet required to make payments on the loan.

 

(2) 

Includes loans in deferment or forbearance.

   December 31, 2013 

(Dollars in millions)

  FFELP
Stafford and
Other
  FFELP
Consolidation
Loans
  Total
FFELP
Loans
  Private
Education
Loans
  Total
Portfolio
 

Total education loan portfolio:

      

In-school(1)

  $739  $  $739  $438  $1,177 

Grace, repayment and other(2)

   38,175   63,274   101,449   31,999   133,448 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total, gross

   38,914   63,274   102,188   32,437   134,625 

Unamortized premium/(discount)

   601   430   1,031   (709  322 

Receivable for partiallycharged-off loans

            1,313   1,313 

Allowance for loan losses

   (73  (40  (113  (2,035  (2,148
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total education loan portfolio

  $39,442  $63,664  $103,106  $31,006  $134,112 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

% of total FFELP

   38  62  100  

% of total

   30  47  77  23  100

 

   December 31, 2012 

(Dollars in millions)

  FFELP
Stafford  and
Other
  FFELP
Consolidation
Loans
  Total
FFELP
Loans
  Private
Education
Loans
  Total
Portfolio
 

Total education loan portfolio:

      

In-school(1)

  $1,501   $   $1,501   $674   $2,175  

Grace, repayment and other(2)

   41,836    79,955    121,791    32,372    154,163  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total, gross

   43,337    79,955    123,292    33,046    156,338  

Unamortized premium/(discount)

   690    745    1,435    (801  634  

Receivable for partially charged-off loans

               1,347    1,347  

Allowance for loan losses

   (95  (60  (155  (2,106  (2,261
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total education loan portfolio

  $43,932   $80,640   $124,572   $31,486   $156,058  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

% of total FFELP

   35  65  100  

% of total

   28  52  80  20  100

  December 31, 2011   December 31, 2012 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total education loan portfolio:

            

In-school(1)

  $3,100   $   $3,100   $1,522   $4,622    $1,501  $  $1,501  $674  $2,175 

Grace, repayment and other(2)

   46,601    86,703    133,304    31,398    164,702     41,836   79,955   121,791   32,372   154,163 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total, gross

   49,701    86,703    136,404    32,920    169,324     43,337   79,955   123,292   33,046   156,338 

Unamortized premium/(discount)

   839    835    1,674    (832  842     690   745   1,435   (801  634 

Receivable for partially charged-off loans

               1,241    1,241              1,347   1,347 

Allowance for loan losses

   (117  (70  (187  (2,102  (2,289   (95  (60  (155  (2,106  (2,261
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Total education loan portfolio

  $50,423   $87,468   $137,891   $31,227   $169,118    $43,932  $80,640  $124,572  $31,486  $156,058 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

% of total FFELP

   37  63  100     35  65  100  

% of total

   30  52  82  18  100   28  52  80  20  100

 

(1) 

Loans for customers still attending school and are not yet required to make payments on the loan.

 

(2) 

Includes loans in deferment or forbearance.

Average Education Loan Balances (net of unamortized premium/discount) — GAAP Basis

 

   Year Ended December 31, 2016 

(Dollars in millions)

  FFELP
Stafford  and
Other
  FFELP
Consolidation
Loans
  Total
FFELP
Loans
  Private
Education
Loans
  Total
Portfolio
 

Total

  $34,710  $57,787  $92,497  $25,361  $117,858 

% of FFELP

   38  62  100  

% of total

   29  49  78  22  100

   Year Ended December 31, 2015 

(Dollars in millions)

  FFELP
Stafford  and
Other
  FFELP
Consolidation
Loans
  Total
FFELP
Loans
  Private
Education
Loans
  Total
Portfolio
 

Total

  $38,932  $61,489  $100,421  $28,803  $129,224 

% of FFELP

   39  61  100  

% of total

   30  48  78  22  100

 

   Year Ended December 31, 2014 

(Dollars in millions)

  FFELP
Stafford  and
Other
  FFELP
Consolidation
Loans
  Total
FFELP
Loans
  Private
Education
Loans
  Total
Portfolio
 

Total

  $38,335   $62,327   $100,662   $33,672   $134,334  

% of FFELP

   38  62  100  

% of total

   29  46  75  25  100

  Year Ended December 31, 2013   Year Ended December 31, 2014 

(Dollars in millions)

  FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total

  $42,039   $70,113   $112,152   $38,292   $150,444    $38,335  $62,327  $100,662  $33,672  $134,334 

% of FFELP

   37  63  100     38  62  100  

% of total

   28  47  75  25  100   29  46  75  25  100

Average Education Loan Balances (net of unamortized premium/discount) — “Core Earnings” Basis

 

  Year Ended December 31, 2015   Year Ended December 31, 2016 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total

  $38,932   $61,489   $100,421   $28,803   $129,224    $34,710  $57,787  $92,497  $25,361  $117,858 

% of FFELP

   39  61  100     38  62  100  

% of total

   30  48  78  22  100   29  49  78  22  100

 

  Year Ended December 31, 2014   Year Ended December 31, 2015 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total

  $38,168   $62,034   $100,202   $31,243   $131,445    $38,932  $61,489  $100,421  $28,803  $129,224 

% of FFELP

   38  62  100     39  61  100  

% of total

   29  47  76  24  100   30  48  78  22  100

 

  Year Ended December 31, 2013   Year Ended December 31, 2014 

(Dollars in millions)

  FFELP
Stafford  and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Total

  $41,648   $69,360   $111,008   $32,296   $143,304    $38,168  $62,034  $100,202  $31,243  $131,445 

% of FFELP

   38  62  100     38  62  100  

% of total

   29  48  77  23  100   29  47  76  24  100

Education Loan Activity — GAAP Basis

 

  Year Ended December 31, 2015   Year Ended December 31, 2016 

(Dollars in millions)

  FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Beginning balance

  $41,065   $63,456   $104,521   $29,796   $134,317    $36,854  $59,548  $96,402  $26,394  $122,796 

Acquisitions and originations

   2,047    1,671    3,718    18    3,736  

Acquisitions

   1,312   2,146   3,458   225   3,683 

Capitalized interest and premium/discount amortization

   1,180    1,110    2,290    522    2,812     1,006   1,024   2,030   418   2,448 

Consolidations to third parties

   (2,545  (1,924  (4,469  (227  (4,696   (2,821  (2,412  (5,233  (506  (5,739

Loan sales

   (316  (85  (401  (176  (577

Repayments and other

   (4,481  (4,680  (9,161  (3,539  (12,700   (4,032  (4,895  (8,927  (3,191  (12,118
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Ending balance

  $36,950   $59,548   $96,498   $26,394   $122,892    $32,319  $55,411  $87,730  $23,340  $111,070 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

 

  Year Ended December 31, 2014   Year Ended December 31, 2015 

(Dollars in millions)

  FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Beginning balance

  $40,021   $64,567   $104,588   $37,512   $142,100    $40,989  $63,456  $104,445  $29,796  $134,241 

Acquisitions and originations

   6,566    4,733    11,299    2,504    13,803  

Acquisitions

   2,047   1,671   3,718   18   3,736 

Capitalized interest and premium/discount amortization

   1,165    1,110    2,275    693    2,968     1,180   1,110   2,290   522   2,812 

Consolidations to third parties

   (2,081  (1,610  (3,691  (111  (3,802   (2,545  (1,924  (4,469  (227  (4,696

Distribution of SLM BankCo

   (495  (885  (1,380  (7,204  (8,584

Loan sales

   (316  (85  (401  (176  (577

Repayments and other

   (4,111  (4,459  (8,570  (3,598  (12,168   (4,501  (4,680  (9,181  (3,539  (12,720
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Ending balance

  $41,065   $63,456   $104,521   $29,796   $134,317    $36,854  $59,548  $96,402  $26,394  $122,796 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

 

   Year Ended December 31, 2013 

(Dollars in millions)

  FFELP
Stafford and
Other
  FFELP
Consolidation
Loans
  Total
FFELP
Loans
  Private
Education
Loans
  Total
Portfolio
 

Beginning balance

  $44,289   $81,323   $125,612   $36,934   $162,546  

Acquisitions and originations

   413    323    736    3,819    4,555  

Capitalized interest and premium/discount amortization

   1,203    1,120    2,323    756    3,079  

Consolidations to third parties

   (1,525  (1,001  (2,526  (94  (2,620

Loan sales(1)

   (102  (12,147  (12,249  (61  (12,310

Repayments and other

   (4,257  (5,051  (9,308  (3,842  (13,150
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance

  $40,021   $64,567   $104,588   $37,512   $142,100  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

(1)

Includes $12.0 billion of education loans in connection with the sale of Residual Interests in FFELP Loan securitization trusts.

   Year Ended December 31, 2014 

(Dollars in millions)

  FFELP
Stafford and
Other
  FFELP
Consolidation
Loans
  Total
FFELP
Loans
  Private
Education
Loans
  Total
Portfolio
 

Beginning balance

  $39,964  $64,567  $104,531  $37,512  $142,043 

Acquisitions

   6,566   4,733   11,299   2,504   13,803 

Capitalized interest and premium/discount amortization

   1,165   1,110   2,275   693   2,968 

Consolidations to third parties

   (2,081  (1,610  (3,691  (111  (3,802

Distribution of SLM BankCo

   (495  (885  (1,380  (7,204  (8,584

Repayments and other

   (4,130  (4,459  (8,589  (3,598  (12,187
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance

  $40,989  $63,456  $104,445  $29,796  $134,241 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Education Loan Activity — “Core Earnings” Basis

 

  Year Ended December 31, 2015   Year Ended December 31, 2016 

(Dollars in millions)

  FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Beginning balance

  $41,065   $63,456   $104,521   $29,796   $134,317    $36,854  $59,548  $96,402  $26,394  $122,796 

Acquisitions and originations

   2,047    1,671    3,718    18    3,736  

Acquisitions

   1,312   2,146   3,458   225   3,683 

Capitalized interest and premium/discount amortization

   1,180    1,110    2,290    522    2,812     1,006   1,024   2,030   418   2,448 

Consolidations to third parties

   (2,545  (1,924  (4,469  (227  (4,696   (2,821  (2,412  (5,233  (506  (5,739

Loan sales

   (316  (85  (401  (176  (577

Repayments and other

   (4,481  (4,680  (9,161  (3,539  (12,700   (4,032  (4,895  (8,927  (3,191  (12,118
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Ending balance

  $36,950   $59,548   $96,498   $26,394   $122,892    $32,319  $55,411  $87,730  $23,340  $111,070 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

 

  Year Ended December 31, 2014   Year Ended December 31, 2015 

(Dollars in millions)

  FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Stafford and
Other
 FFELP
Consolidation
Loans
 Total
FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Beginning balance

  $39,499   $63,664   $103,163   $31,006   $134,169    $40,989  $63,456  $104,445  $29,796  $134,241 

Acquisitions and originations

   6,567    4,732    11,299    1,624    12,923  

Acquisitions

   2,047   1,671   3,718   18   3,736 

Capitalized interest and premium/discount amortization

   1,158    1,099    2,257    661    2,918     1,180   1,110   2,290   522   2,812 

Consolidations to third parties

   (2,074  (1,605  (3,679  (103  (3,782   (2,545  (1,924  (4,469  (227  (4,696

Loan sales

   (316  (85  (401  (176  (577

Repayments and other

   (4,085  (4,434  (8,519  (3,392  (11,911   (4,501  (4,680  (9,181  (3,539  (12,720
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

Ending balance

  $41,065   $63,456   $104,521   $29,796   $134,317    $36,854  $59,548  $96,402  $26,394  $122,796 
  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

 

 

   Year Ended December 31, 2013 

(Dollars in millions)

  FFELP
Stafford and
Other
  FFELP
Consolidation
Loans
  Total
FFELP
Loans
  Private
Education
Loans
  Total
Portfolio
 

Beginning balance

  $43,932   $80,640   $124,572   $31,486   $156,058  

Acquisitions and originations

   192    64    256    2,432    2,688  

Capitalized interest and premium/discount amortization

   1,186    1,089    2,275    644    2,919  

Consolidations to third parties

   (1,511  (986  (2,497  (79  (2,576

Loan sales(1)

   (102  (12,147  (12,249  (61  (12,310

Repayments and other

   (4,198  (4,996  (9,194  (3,416  (12,610
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance

  $39,499   $63,664   $103,163   $31,006   $134,169  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

(1)

Includes $12.0 billion of education loans in connection with the sale of Residual Interests in FFELP Loan securitization trusts.

   Year Ended December 31, 2014 

(Dollars in millions)

  FFELP
Stafford and
Other
  FFELP
Consolidation
Loans
  Total
FFELP
Loans
  Private
Education
Loans
  Total
Portfolio
 

Beginning balance

  $39,442  $63,664  $103,106  $31,006  $134,112 

Acquisitions

   6,567   4,732   11,299   1,624   12,923 

Capitalized interest and premium/discount amortization

   1,158   1,099   2,257   661   2,918 

Consolidations to third parties

   (2,074  (1,605  (3,679  (103  (3,782

Repayments and other

   (4,104  (4,434  (8,538  (3,392  (11,930
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance

  $40,989  $63,456  $104,445  $29,796  $134,241 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Education Loan Allowance for Loan Losses Activity — GAAP Basis

 

 December 31, 2015 December 31, 2014 December 31, 2013  December 31, 2016 December 31, 2015 December 31, 2014 

(Dollars in millions)

 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
  FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Beginning balance

 $93   $1,916   $2,009   $119   $2,097   $2,216   $159   $2,171   $2,330   $78  $1,471  $1,549  $93  $1,916  $2,009  $119  $2,097  $2,216 

Less:

                  

Net adjustment resulting from the change in the charge-off rate(1)

      (330  (330                                      (330  (330         

Net charge-offs remaining(2)

  (41  (659  (700  (60  (717  (777  (78  (878  (956  (54  (513  (567  (61  (659  (720  (79  (717  (796
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total net charge-offs

  (41  (989  (1,030  (60  (717  (777  (78  (878  (956  (54  (513  (567  (61  (989  (1,050  (79  (717  (796

Loan sales

      (5  (5              (14      (14              (5  (5         

Distribution of SLM BankCo

              (6  (69  (75                                (6  (69  (75

Plus:

                  

Provision for loan losses

  26    538    564    40    588    628    52    787    839    43   383   426   46   538   584   59   588   647 

Reclassification of interest reserve(3)

      11    11        17    17        17    17       10   10      11   11      17   17 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Ending balance

 $78   $1,471   $1,549   $93   $1,916   $2,009   $119   $2,097   $2,216   $67  $1,351  $1,418  $78  $1,471  $1,549  $93  $1,916  $2,009 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Percent of total

  5  95  100  5  95  100  5  95  100  5  95  100  5  95  100  5  95  100
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Troubled debt restructuring(4)

 $   $10,575   $10,575   $   $10,205   $10,205   $   $8,949   $8,949   $  $10,759  $10,759  $  $10,575  $10,575  $  $10,205  $10,205 

 

  December 31, 2012 December 31, 2011   December 31, 2013 December 31, 2012 

(Dollars in millions)

  FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Balance at beginning of period

  $187   $2,171   $2,358   $189   $2,022   $2,211    $159  $2,171  $2,330  $187  $2,171  $2,358 

Less:

              

Total net charge-offs(2)

   (92  (1,037  (1,129  (78  (1,072  (1,150   (78  (878  (956  (92  (1,037  (1,129

Loan sales

   (8      (8  (10      (10   (14     (14  (8     (8

Plus:

              

Provision for loan losses

   72    1,008    1,080    86    1,179    1,265     52   787   839   72   1,008   1,080 

Reclassification of interest reserve(3)

       29    29        42    42        17   17      29   29 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Ending balance

  $159   $2,171   $2,330   $187   $2,171   $2,358    $119  $2,097  $2,216  $159  $2,171  $2,330 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Percent of total

   7  93  100  8  92  100   5  95  100  7  93  100
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Troubled debt restructuring(4)

  $   $7,294   $7,294   $   $5,249   $5,249    $  $8,949  $8,949  $  $7,294  $7,294 

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default on Private Education Loans increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

 

(2) 

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partiallycharged-off loan balance. Charge-offs include charge-offs against the receivable for partiallycharged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in the period. See “Receivable for PartiallyCharged-Off Private Education Loans” for further discussion.

 

(3) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

(4) 

Represents the recorded investment of loans identified as troubled debt restructuring.

Education Loan Allowance for Loan Losses Activity — “Core Earnings” Basis

 

 December 31, 2015 December 31, 2014 December 31, 2013  December 31, 2016 December 31, 2015 December 31, 2014 

(Dollars in millions)

 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
  FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Beginning balance

 $93   $1,916   $2,009   $113   $2,035   $2,148   $155   $2,106   $2,261   $78  $1,471  $1,549  $93  $1,916  $2,009  $113  $2,035  $2,148 

Less:

                  

Net adjustment resulting from the change in the charge-off rate(1)

      (330  (330                                      (330  (330         

Net charge-offs remaining(2)

  (41  (659  (700  (60  (717  (777  (76  (878  (954  (54  (513  (567  (61  (659  (720  (79  (717  (796
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total net charge-offs

  (41  (989  (1,030  (60  (717  (777  (76  (878  (954  (54  (513  (567  (61  (989  (1,050  (79  (717  (796

Loan sales

      (5  (5              (14      (14              (5  (5         

Plus:

                  

Provision for loan losses

  26    538    564    40    539    579    48    722    770    43   383   426   46   538   584   59   539   598 

Reclassification of interest reserve(3)

      11    11        17    17        17    17       10   10      11   11      17   17 

Other transactions(4)

                  42    42        68    68                         42   42 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Ending balance

 $78   $1,471   $1,549   $93   $1,916   $2,009   $113   $2,035   $2,148   $67  $1,351  $1,418  $78  $1,471  $1,549  $93  $1,916  $2,009 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Percent of total

  5  95  100  5  95  100  5  95  100  5  95  100  5  95  100  5  95  100
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Troubled debt restructuring(5)

 $   $10,575   $10,575   $   $10,205   $10,205   $   $8,949   $8,949   $  $10,759  $10,759  $  $10,575  $10,575  $  $10,205  $10,205 

 

  December 31, 2012 December 31, 2011   December 31, 2013 December 31, 2012 

(Dollars in millions)

  FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
   FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 FFELP
Loans
 Private
Education
Loans
 Total
Portfolio
 

Balance at beginning of period

  $187   $2,102   $2,289   $189   $1,972   $2,161    $155  $2,106  $2,261  $187  $2,102  $2,289 

Less:

              

Total net charge-offs(2)

   (92  (1,037  (1,129  (78  (1,072  (1,150   (76  (878  (954  (92  (1,037  (1,129

Loan sales

   (8      (8  (10      (10   (14     (14  (8     (8

Plus:

              

Provision for loan losses

   68    946    1,014    86    1,094    1,180     48   722   770   68   946   1,014 

Reclassification of interest reserve(3)

       29    29        42    42        17   17      29   29 

Other transactions(4)

       66    66        66    66        68   68      66   66 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Ending balance

  $155   $2,106   $2,261   $187   $2,102   $2,289    $113  $2,035  $2,148  $155  $2,106  $2,261 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Percent of total

   7  93  100  8  92  100   5  95  100  7  93  100
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Troubled debt restructuring(5)

  $   $7,294   $7,294   $   $5,249   $5,249    $  $8,949  $8,949  $  $7,294  $7,294 

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default on Private Education Loans increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

 

(2) 

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partiallycharged-off loan balance. Charge-offs include charge-offs against the receivable for partiallycharged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in the period. See “Receivable for PartiallyCharged-Off Private Education Loans” for further discussion.

 

(3) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

(4) 

Relates to loans purchased from Sallie Mae Bank by Navient related entities prior to theSpin-Off. Amount is the related allowance for loan losses that was transferred in connection with the loans purchased.

 

(5) 

Represents the recorded investment of loans identified as troubled debt restructuring.

FFELP Loan Portfolio Performance

FFELP Loan Delinquencies and Forbearance — GAAP Basis

   FFELP Loan Delinquencies 
   December 31, 
   2015  2014  2013 

(Dollars in millions)

  Balance  %  Balance  %  Balance  % 

Loans in-school/grace/deferment(1)

  $8,257    $10,861    $13,678   

Loans in forbearance(2)

   13,298     14,366     13,490   

Loans in repayment and percentage of each status:

       

Loans current

   62,651    84.7  65,221    83.4  63,330    82.8

Loans delinquent 31-60 days(3)

   3,285    4.5    3,942    5.0    3,746    4.9  

Loans delinquent 61-90 days(3)

   1,856    2.5    2,451    3.1    2,207    2.9  

Loans delinquent greater than 90 days(3)

   6,142    8.3    6,597    8.5    7,221    9.4  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total FFELP Loans in repayment

   73,934    100  78,211    100  76,504    100
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total FFELP Loans, gross

   95,489     103,438     103,672   

FFELP Loan unamortized premium

   1,087     1,176     1,035   
  

 

 

   

 

 

   

 

 

  

Total FFELP Loans

   96,576     104,614     104,707   

FFELP Loan allowance for losses

   (78   (93   (119 
  

 

 

   

 

 

   

 

 

  

FFELP Loans, net

  $96,498    $104,521    $104,588   
  

 

 

   

 

 

   

 

 

  

Percentage of FFELP Loans in repayment

    77.4   75.6   73.8
   

 

 

   

 

 

   

 

 

 

Delinquencies as a percentage of FFELP Loans in repayment

    15.3   16.6   17.2
   

 

 

   

 

 

   

 

 

 

FFELP Loans in forbearance as a percentage of loans in repayment and forbearance

    15.2   15.5   15.0
   

 

 

   

 

 

   

 

 

 

(1)

Loans for customers who may still be attending school or engaging 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, as well as loans for customers who have requested and qualify for other permitted program deferments such as military, unemployment, or economic hardship.

(2)

Loans for customers who have used their allowable deferment time or do not qualify for deferment, that need additional time to obtain employment or who have temporarily ceased making full payments due to hardship or other factors.

(3)

The period of delinquency is based on the number of days scheduled payments are contractually past due.

FFELP Loan Delinquencies and Forbearance — “Core Earnings” Basis

 

  FFELP Loan Delinquencies   FFELP Loan Delinquencies 
  December 31,   December 31, 
  2015 2014 2013   2016 2015 2014 

(Dollars in millions)

  Balance % Balance % Balance %   Balance % Balance % Balance % 

Loans in-school/grace/deferment(1)

  $8,257    $10,861    $13,546     $5,871   $8,257   $10,861  

Loans in forbearance(2)

   13,298     14,366     13,219      10,490    13,298    14,366  

Loans in repayment and percentage of each status:

              

Loans current

   62,651    84.7  65,221    83.4  62,663    83.0   61,977   87.8  62,651   84.8  65,221   83.5

Loans delinquent 31-60 days(3)

   3,285    4.5    3,942    5.0    3,665    4.9     2,820   4.0   3,285   4.5   3,942   5.0 

Loans delinquent 61-90 days(3)

   1,856    2.5    2,451    3.1    2,152    2.8     1,325   1.9   1,856   2.5   2,451   3.1 

Loans delinquent greater than 90 days(3)

   6,142    8.3    6,597    8.5    7,000    9.3     4,435   6.3   6,046   8.2   6,521   8.4 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total FFELP Loans in repayment

   73,934    100  78,211    100  75,480    100   70,557   100  73,838   100  78,135   100
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total FFELP Loans, gross

   95,489     103,438     102,245      86,918    95,393    103,362  

FFELP Loan unamortized premium

   1,087     1,176     1,031      879    1,087    1,176  
  

 

   

 

   

 

    

 

   

 

   

 

  

Total FFELP Loans

   96,576     104,614     103,276      87,797    96,480    104,538  

FFELP Loan allowance for losses

   (78   (93   (113    (67   (78   (93 
  

 

   

 

   

 

    

 

   

 

   

 

  

FFELP Loans, net

  $96,498    $104,521    $103,163     $87,730   $96,402   $104,445  
  

 

   

 

   

 

    

 

   

 

   

 

  

Percentage of FFELP Loans in repayment

    77.4   75.6   73.8    81.2   77.4   75.6
   

 

   

 

   

 

    

 

   

 

   

 

 

Delinquencies as a percentage of FFELP Loans in repayment

    15.3   16.6   17.0    12.2   15.2   16.5
   

 

   

 

   

 

    

 

   

 

   

 

 

FFELP Loans in forbearance as a percentage of loans in repayment and forbearance

    15.2   15.5   14.9    12.9   15.3   15.5
   

 

   

 

   

 

    

 

   

 

   

 

 

 

(1) 

Loans for customers who may still be attending school or engaging 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, as well as loans for customers who have requested and qualify for other permitted program deferments such as military, unemployment, or economic hardship.

 

(2) 

Loans for customers who have used their allowable deferment time or do not qualify for deferment, that need additional time to obtain employment or who have temporarily ceased making full payments due to hardship or other factors.

 

(3) 

The period of delinquency is based on the number of days scheduled payments are contractually past due.

Allowance for FFELP Loan Losses — GAAP Basis

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015 2014 2013   2016 2015 2014 

Allowance at beginning of period

  $93   $119   $159    $78  $93  $119 

Provision for FFELP Loan losses

   26    40    52     43   46   59 

Charge-offs

   (41  (60  (78   (54  (61  (79

Loan sales

           (14

Distribution of SLM BankCo

       (6             (6
  

 

  

 

  

 

   

 

  

 

  

 

 

Allowance at end of period

  $78   $93   $119    $67  $78  $93 
  

 

  

 

  

 

   

 

  

 

  

 

 

Charge-offs as a percentage of average loans in repayment

   .05  .08  .10   .07  .08  .11

Allowance as a percentage of the ending total loans, gross

   .08  .09  .12   .08  .08  .09

Allowance as a percentage of ending loans in repayment

   .10  .12  .16   .09  .10  .12

Allowance coverage of charge-offs

   1.9    1.5    1.5     1.2   1.3   1.2 

Ending total loans, gross

  $95,489   $103,438   $103,672    $86,918  $95,393  $103,362 

Average loans in repayment

  $75,945   $72,829   $80,822    $72,714  $75,925  $72,811 

Ending loans in repayment

  $73,934   $78,211   $76,504    $70,557  $73,838  $78,135 

Allowance for FFELP Loan Losses — “Core Earnings” Basis

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015 2014 2013   2016 2015 2014 

Allowance at beginning of period

  $93   $113   $155    $78  $93  $113 

Provision for FFELP Loan losses

   26    40    48     43   46   59 

Charge-offs

   (41  (60  (76   (54  (61  (79

Loan sales

           (14
  

 

  

 

  

 

   

 

  

 

  

 

 

Allowance at end of period

  $78   $93   $113    $67  $78  $93 
  

 

  

 

  

 

   

 

  

 

  

 

 

Charge-offs as a percentage of average loans in repayment

   .05  .08  .09   .07  .08  .11

Allowance as a percentage of the ending total loans, gross

   .08  .09  .11   .08  .08  .09

Allowance as a percentage of ending loans in repayment

   .10  .12  .15   .09  .10  .12

Allowance coverage of charge-offs

   1.9    1.6    1.5     1.2   1.3   1.2 

Ending total loans, gross

  $95,489   $103,438   $102,245    $86,918  $95,393  $103,362 

Average loans in repayment

  $75,945   $72,499   $79,977    $72,714  $75,925  $72,481 

Ending loans in repayment

  $73,934   $78,211   $75,480    $70,557  $73,838  $78,135 

Private Education Loan Portfolio Performance

Private Education Loan Delinquencies and Forbearance — GAAP Basis

   Private Education Loan Delinquencies 
   December 31, 
   2015  2014  2013 

(Dollars in millions)

  Balance  %  Balance  %  Balance  % 

Loans in-school/grace/deferment(1)

  $2,040    $3,053    $6,528   

Loans in forbearance(2)

   973     1,059     1,102   

Loans in repayment and percentage of each status:

       

Loans current

   22,731    92.8  24,761    91.9  28,768    91.7

Loans delinquent 31-60 days(3)

   577    2.4    734    2.7    802    2.6  

Loans delinquent 61-90 days(3)

   348    1.4    436    1.6    513    1.6  

Loans delinquent greater than 90 days(3)

   846    3.4    1,018    3.8    1,287    4.1  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total Private Education Loans in repayment

   24,502    100  26,949    100  31,370    100
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total Private Education Loans, gross

   27,515     31,061     39,000   

Private Education Loan unamortized discount

   (531   (594   (704 
  

 

 

   

 

 

   

 

 

  

Total Private Education Loans

   26,984     30,467     38,296   

Private Education Loan receivable for partially charged-off loans

   881     1,245     1,313   

Private Education Loan allowance for losses

   (1,471   (1,916   (2,097 
  

 

 

   

 

 

   

 

 

  

Private Education Loans, net

  $26,394    $29,796    $37,512   
  

 

 

   

 

 

   

 

 

  

Percentage of Private Education Loans in repayment

    89.0   86.8   80.4
   

 

 

   

 

 

   

 

 

 

Delinquencies as a percentage of Private Education Loans in repayment

    7.2   8.1   8.3
   

 

 

   

 

 

   

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

    3.8   3.8   3.4
   

 

 

   

 

 

   

 

 

 

Loans in repayment with more than 12 payments made

    94.1   91.5   84.3
   

 

 

   

 

 

   

 

 

 

Percentage of Private Education Loans with a cosigner

    64   64   67
   

 

 

   

 

 

   

 

 

 

(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.

Private Education Loan Delinquencies and Forbearance — “Core Earnings” Basis

 

  Private Education Loan Delinquencies   Private Education Loan Delinquencies 
  December 31,   December 31, 
  2015 2014 2013   2016 2015 2014 

(Dollars in millions)

  Balance % Balance % Balance %   Balance % Balance % Balance % 

Loans in-school/grace/deferment(1)

  $2,040    $3,053    $3,954     $1,393   $2,040   $3,053  

Loans in forbearance(2)

   973     1,059     1,085      790    973    1,059  

Loans in repayment and percentage of each status:

              

Loans current

   22,731    92.8  24,761    91.9  24,835    90.7   20,506   92.6  22,731   92.8  24,761   91.9

Loans delinquent 31-60 days(3)

   577    2.4    734    2.7    773    2.8     522   2.4   577   2.4   734   2.7 

Loans delinquent 61-90 days(3)

   348    1.4    436    1.6    503    1.8     321   1.4   348   1.4   436   1.6 

Loans delinquent greater than 90 days(3)

   846    3.4    1,018    3.8    1,287    4.7     801   3.6   846   3.4   1,018   3.8 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total Private Education Loans in repayment

   24,502    100  26,949    100  27,398    100   22,150   100  24,502   100  26,949   100
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total Private Education Loans, gross

   27,515     31,061     32,437      24,333    27,515    31,061  

Private Education Loan unamortized discount

   (531   (594   (709    (457   (531   (594 
  

 

   

 

   

 

    

 

   

 

   

 

  

Total Private Education Loans

   26,984     30,467     31,728      23,876    26,984    30,467  

Private Education Loan receivable for partially charged-off loans

   881     1,245     1,313      815    881    1,245  

Private Education Loan allowance for losses

   (1,471   (1,916   (2,035    (1,351   (1,471   (1,916 
  

 

   

 

   

 

    

 

   

 

   

 

  

Private Education Loans, net

  $26,394    $29,796    $31,006     $23,340   $26,394   $29,796  
  

 

   

 

   

 

    

 

   

 

   

 

  

Percentage of Private Education Loans in repayment

    89.0   86.8   84.5    91.0   89.0   86.8
   

 

   

 

   

 

    

 

   

 

   

 

 

Delinquencies as a percentage of Private Education Loans in repayment

    7.2   8.1   9.3    7.4   7.2   8.1
   

 

   

 

   

 

    

 

   

 

   

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

    3.8   3.8   3.8    3.4   3.8   3.8
   

 

   

 

   

 

    

 

   

 

   

 

 

Loans in repayment with more than 12 payments made

    94.1   91.5   88.7    95   94.1   91.5
   

 

   

 

   

 

    

 

   

 

   

 

 

Percentage of Private Education Loans with a cosigner

    64   64   63    64   64   64
   

 

   

 

   

 

    

 

   

 

   

 

 

 

(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.

Allowance for Private Education Loan Losses — GAAP Basis

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015 2014 2013   2016 2015 2014 

Allowance at beginning of period

  $1,916   $2,097   $2,171    $1,471  $1,916  $2,097 

Provision for Private Education Loan losses

   538    588    787     383   538   588 

Net adjustment resulting from the change in the charge-off rate(1)

   (330              (330   

Net charge-offs remaining(2)

   (659  (717  (878   (513  (659  (717
  

 

  

 

  

 

   

 

  

 

  

 

 

Total net charge-offs

   (989  (717  (878   (513  (989  (717

Reclassification of interest reserve(3)

   11    17    17     10   11   17 

Loan sales

   (5              (5   

Distribution of SLM BankCo

       (69             (69
  

 

  

 

  

 

   

 

  

 

  

 

 

Allowance at end of period

  $1,471   $1,916   $2,097    $1,351  $1,471  $1,916 
  

 

  

 

  

 

   

 

  

 

  

 

 

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate(1)

   2.6  2.5  2.8   2.2  2.6  2.5

Net adjustment resulting from the change in the charge-off rate as a percentage of average loans in repayment(1)

   1.3         1.3  

Allowance coverage of net charge-offs, excluding the net adjustment resulting from the change in the charge-off rate(1)

   2.2    2.7    2.4     2.6   2.2   2.7 

Allowance as a percentage of the ending total loans

   5.2  5.9  5.2   5.4  5.2  5.9

Allowance as a percentage of ending loans in repayment

   6.0  7.1  6.7   6.1  6.0  7.1

Ending total loans(4)

  $28,396   $32,306   $40,313    $25,148  $28,396  $32,306 

Average loans in repayment

  $25,802   $28,577   $31,556    $23,275  $25,802  $28,577 

Ending loans in repayment

  $24,502   $26,949   $31,370    $22,150  $24,502  $26,949 

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default was increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

 

(2) 

Charge-offs are reported net of expected recoveries. The expected recovery amount is transferred to the receivable for partiallycharged-off loan balance. Charge-offs include charge-offs against the receivable for partiallycharged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in the period. See the section titled “Receivable for PartiallyCharged-Off Private Education Loans” for further discussion.

 

(3) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

(4) 

Ending total loans represents gross Private Education Loans, plus the receivable for partiallycharged-off loans.

Allowance for Private Education Loan Losses — “Core Earnings” Basis

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015 2014 2013   2016 2015 2014 

Allowance at beginning of period

  $1,916   $2,035   $2,106    $1,471  $1,916  $2,035 

Provision for Private Education Loan losses

   538    539    722     383   538   539 

Net adjustment resulting from the change in the charge-off rate(1)

   (330              (330   

Net charge-offs remaining(2)

   (659  (717  (878   (513  (659  (717
  

 

  

 

  

 

   

 

  

 

  

 

 

Total net charge-offs

   (989  (717  (878   (513  (989  (717

Reclassification of interest reserve(3)

   11    17    17     10   11   17 

Loan sales

   (5              (5   

Other transactions(4)

       42    68           42 
  

 

  

 

  

 

   

 

  

 

  

 

 

Allowance at end of period

  $1,471   $1,916   $2,035    $1,351  $1,471  $1,916 
  

 

  

 

  

 

   

 

  

 

  

 

 

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate(1)

   2.6  2.6  3.1   2.2  2.6  2.6

Net adjustment resulting from the change in the charge-off rate as a percentage of average loans in repayment(1)

   1.3         1.3  

Allowance coverage of net charge-offs, excluding the net adjustment resulting from the change in the charge-off rate(1)

   2.2    2.7    2.3     2.6   2.2   2.7 

Allowance as a percentage of the ending total loans

   5.2  5.9  6.0   5.4  5.2  5.9

Allowance as a percentage of ending loans in repayment

   6.0  7.1  7.4   6.1  6.0  7.1

Ending total loans(5)

  $28,396   $32,306   $33,750    $25,148  $28,396  $32,306 

Average loans in repayment

  $25,802   $27,145   $27,966    $23,275  $25,802  $27,145 

Ending loans in repayment

  $24,502   $26,949   $27,398    $22,150  $24,502  $26,949 

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default was increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

 

(2) 

Charge-offs are reported net of expected recoveries. The expected recovery amount is transferred to the receivable for partiallycharged-off loan balance. Charge-offs include charge-offs against the receivable for partiallycharged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in the period. See the section titled “Receivable for PartiallyCharged-Off Private Education Loans” for further discussion.

 

(3) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

(4) 

Relates to loans purchased from Sallie Mae Bank by Navient related entities prior to theSpin-Off. Amount is the related allowance for loan losses that was transferred in connection with the loans purchased.

 

(5) 

Ending total loans represents gross Private Education Loans, plus the receivable for partiallycharged-off loans.

As part of determining the adequacy of the allowance for loan losses, we review key allowance and loan metrics. The most significant of these metrics considered are thecharge-off rate and delinquency and forbearance percentages and the resulting allowance coverage of charge-offs ratio, and the allowance as a percentage of total loans and of loans in repayment.

Receivable for PartiallyCharged-Off Private Education Loans

At the end of each month, for loans that are 212 or more days past due, we charge off the estimated loss of a defaulted loan balance. Actual recoveries are applied against the remaining loan balance that was not charged off. We refer to this remaining loan balance as the “receivable for partiallycharged-off loans.” If actual periodic recoveries are less than expected, the difference is immediately charged off through the allowance for Private Education Loan losses with an offsetting reduction in the receivable for partiallycharged-off Private Education Loans. If actual periodic recoveries are greater than expected, they will be reflected as a recovery through the allowance for Private Education Loan losses once the cumulative recovery amount exceeds the cumulative amount originally expected to be recovered. The financial crisis, which began in 2007, impacted our collections

on defaulted loans and as a result, Private Education Loans which defaulted from 2007 through March 31, 2015, experienced collection performance below ourpre-financial crisis experience. For that reason, until we gained enough data and experience to determine the long-term, post-default recovery rate of 21 percent in second-quarter 2015, we established a reserve for potential shortfalls in recoveries. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans. We no longer expect to have significant periodic recovery shortfalls as a result of this change; however, it is possible we may continue to experience shortfalls.

The following table summarizes the activity in the receivable for partiallycharged-off loans.

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Receivable at beginning of period

  $1,245    $1,313    $1,347    $881   $1,245   $1,313 

Expected future recoveries of current period defaults(1)

   183     233     290     128    183    233 

Recoveries(2)

   (198   (215   (230   (181   (191   (215

Net adjustment resulting from the change in the charge-off rate(3)

   (330                 (330    

Net charge-offs remaining(3)(4)

   (19   (86   (94   (13   (26   (86
  

 

   

 

   

 

   

 

   

 

   

 

 

Total net charge-offs(5)

   (349   (86   (94   (13   (356   (86
  

 

   

 

   

 

   

 

   

 

   

 

 

Receivable at end of period

   881     1,245     1,313     815    881    1,245 

Allowance for estimated recovery shortfalls(4)(6)

        (385   (336           (385
  

 

   

 

   

 

   

 

   

 

   

 

 

Net receivable at end of period

  $881    $860    $977    $815   $881   $860 
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1) 

Represents the difference between the defaulted loan balance and our estimate of the amount to be collected in the future.

 

 (2) 

Current period cash collections.

 

 (3) 

Prior to second-quarter 2015, charge-offs represent the current period recovery shortfall — the difference between what was expected to be collected and what was actually collected. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

(4)

Represents the current period recovery shortfall — the difference between what was expected to be collected and what was actually collected.

(5)

These amounts are included in total charge-offs as reported in the “Allowance for Private Education Loan Losses” table.

 

 (4)(6) 

The allowance for estimated recovery shortfalls of the receivable for partiallycharged-off Private Education Loans is a component of the $1.9 billion and $2.1 billion overall allowance for Private Education Loan losses as of December 31, 2014 and 2013, respectively.2014. This component of the allowance was removed in the second quarter of 2015 due to the increase in thecharge-off rate discussed above.

Use of Forbearance as a Private Education Loan Collection Tool

Forbearance involves granting the customer a temporary cessation of payments (or temporary acceptance of smaller than scheduled payments) for a specified period of time. Using forbearance extends the original term of the loan. Forbearance does not grant any reduction in the total repayment obligation (principal or interest). While in forbearance status, interest continues to accrue and is capitalized to principal when the loanre-enters repayment status. Our forbearance policies include limits on the number of forbearance months granted consecutively and the total number of forbearance months granted over the life of the loan. In some instances, we require good-faith payments before granting forbearance. Exceptions to forbearance policies are permitted when such exceptions are judged to increase the likelihood of recovery of the loan. Forbearance as a recovery tool is used most effectively when applied based on a customer’s unique situation, including historical information and judgments. We leverage updated customer information and other decision support tools to best determine who will be granted forbearance based on our expectations as to a customer’s ability and willingness to repay their obligation. This strategy is aimed at mitigating the overall risk of the portfolio as well as encouraging cash resolution of delinquent loans.

Forbearance may be granted to customers who are exiting their grace period to provide additional time to obtain employment and income to support their obligations, or to current customers who are faced with a

hardship and request forbearance time to provide temporary payment relief. In these circumstances, a customer’s

loan is placed into a forbearance status in limited monthly increments and is reflected in the forbearance status atmonth-end during this time. At the end of their granted forbearance period, the customer will enter repayment status as current and is expected to begin making their scheduled monthly payments on ago-forward basis.

Forbearance may also be granted to customers who are delinquent in their payments. In these circumstances, the forbearance cures the delinquency and the customer is returned to a current repayment status. In more limited instances, delinquent customers will also be granted additional forbearance time.

The tables below show the composition and status of the Private Education Loan portfolio aged by the number of months for which a scheduled monthly payment was received. As indicated in the tables, the percentage of loans that are in forbearance status, are delinquent greater than 90 days or that are charged off decreases the longer the loans have been making scheduled monthly payments.

At December 31, 2015,2016, loans in forbearance status as a percentage of loans in repayment and forbearance were 12.712.9 percent for loans that have made less than 25 monthly payments. The percentage drops to 1.6 percent for loans that have made more than 48 monthly payments. Approximately 49 percent of our Private Education Loans in forbearance status have made less than 25 monthly payments.

At December 31, 2015,2016, loans in repayment that are delinquent greater than 90 days as a percentage of loans in repayment were 9.910.4 percent for loans that have made less than 25 monthly payments. The percentage drops to 1.72.0 percent for loans that have made more than 48 monthly payments. Approximately 38 percent of our Private Education Loans in repayment that are delinquent greater than 90 days have made less than 25 monthly payments.

In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans. Excluding this amount, forFor the year ended December 31, 2015,2016, charge-offs as a percentage of loans in repayment were 8.68 percent for loans that have made less than 25 monthly payments. The percentage drops to 0.91 percent for loans that have made more than 48 monthly payments. Approximately 55 percent of our Private Education Loan charge-offs occurring in 2015 made less than 25 monthly payments.

GAAP Basis:

 

(Dollars in millions)

 Monthly Scheduled Payments Received Not Yet in
Repayment
     Monthly Scheduled Payments Received Not Yet in
Repayment
    

December 31, 2015

 0 to 12 13 to 24 25 to 36 37 to 48 More than 48 Total 

December 31, 2016

 0 to 12 13 to 24 25 to 36 37 to 48 More than 48 Not Yet in
Repayment
  Total 

Loans in-school/grace/deferment

 $   $   $   $   $   $2,040   $2,040   $  $  $  $  $  $1,393 

Loans in forbearance

  341    134    136    119    243        973    239   98   95   99   259      790 

Loans in repayment — current

  1,088    1,576    2,543    3,407    14,117        22,731    860   973   1,565   2,363   14,745      20,506 

Loans in repayment — delinquent 31-60 days

  97    76    92    87    225        577    65   56   69   81   251      522 

Loans in repayment — delinquent 61-90 days

  64    52    56    51    125        348    45   37   48   51   140      321 

Loans in repayment — delinquent greater than 90 days

  186    139    155    123    243        846    131   107   131   129   303      801 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 $1,776   $1,977   $2,982   $3,787   $14,953   $2,040    27,515   $1,340  $1,271  $1,908  $2,723  $15,698  $1,393   24,333 
 

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

Unamortized discount

        (531        (457

Receivable for partially charged-off loans

        881          815 

Allowance for loan losses

        (1,471        (1,351
       

 

        

 

 

Total Private Education Loans, net

       $26,394         $23,340 
       

 

        

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

  19.2  6.8  4.6  3.1  1.6    3.8  17.8  7.7  5.0  3.6  1.6    3.4
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

  13.0  7.5  5.4  3.3  1.7    3.4  11.9  9.1  7.2  4.9  2.0    3.6
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate(1)

  13.1  5.1  2.9  1.8  .9    2.6

Net charge-offs as a percentage of average loans in repayment

  12.6  5.7  4.1  2.5  1.0    2.3
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

(Dollars in millions)

 Monthly Scheduled Payments Received  Not Yet in
Repayment
    

December 31, 2015

 0 to 12  13 to 24  25 to 36  37 to 48  More than 48   Total 

Loansin-school/grace/deferment

 $  $  $  $  $  $2,040  $2,040 

Loans in forbearance

  341   134   136   119   243      973 

Loans in repayment — current

  1,088   1,576   2,543   3,407   14,117      22,731 

Loans in repayment — delinquent31-60 days

  97   76   92   87   225      577 

Loans in repayment — delinquent61-90 days

  64   52   56   51   125      348 

Loans in repayment — delinquent greater than 90 days

  186   139   155   123   243      846 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

 $1,776  $1,977  $2,982  $3,787  $14,953  $2,040   27,515 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Unamortized discount

        (531

Receivable for partiallycharged-off loans

        881 

Allowance for loan losses

        (1,471
       

 

 

 

Total Private Education Loans, net

       $26,394 
       

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

  19.2  6.8  4.6  3.1  1.6    3.8
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

  13.0  7.5  5.4  3.3  1.7    3.4
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in thecharge-off rate(1)

  13.1  5.1  2.9  1.8  .9    2.6
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

(Dollars in millions)

 Monthly Scheduled Payments Received  Not Yet in
Repayment
    

December 31, 2014

 0 to 12  13 to 24  25 to 36  37 to 48  More than 48   Total 

Loans in-school/grace/deferment

 $   $   $   $   $   $3,053   $3,053  

Loans in forbearance

  438    168    148    121    184        1,059  

Loans in repayment — current

  1,732    2,586    3,734    3,982    12,727        24,761  

Loans in repayment — delinquent 31-60 days

  163    122    124    107    218        734  

Loans in repayment — delinquent 61-90 days

  102    81    78    62    113        436  

Loans in repayment — delinquent greater than 90 days

  299    204    175    132    208        1,018  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

 $2,734   $3,161   $4,259   $4,404   $13,450   $3,053    31,061  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Unamortized discount

        (594

Receivable for partially charged-off loans

        1,245  

Allowance for loan losses

        (1,916
       

 

 

 

Total Private Education Loans, net

       $29,796  
       

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

  16.0  5.3  3.5  2.7  1.4    3.8
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

  13.0  6.8  4.3  3.1  1.6    3.8
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net charge-offs as a percentage of average loans in repayment

  8.8  3.3  2.2  1.5  .9    2.5
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

(Dollars in millions)

 Monthly Scheduled Payments Received Not Yet in
Repayment
     Monthly Scheduled Payments Received Not Yet in
Repayment
    

December 31, 2013

 0 to 12 13 to 24 25 to 36 37 to 48 More than 48 Total 

December 31, 2014

 0 to 12 13 to 24 25 to 36 37 to 48 More than 48 Not Yet in
Repayment
  Total 

Loans in-school/grace/deferment

 $   $   $   $   $   $6,528   $6,528   $  $  $  $  $  $3,053 

Loans in forbearance

  504    188    165    106    139        1,102    438   168   148   121   184      1,059 

Loans in repayment — current

  4,093    4,743    4,858    4,621    10,453        28,768    1,732   2,586   3,734   3,982   12,727      24,761 

Loans in repayment — delinquent 31-60 days

  196    165    149    113    179        802    163   122   124   107   218      734 

Loans in repayment — delinquent 61-90 days

  149    106    94    65    99        513    102   81   78   62   113      436 

Loans in repayment — delinquent greater than 90 days

  482    264    216    135    190        1,287    299   204   175   132   208      1,018 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 $5,424   $5,466   $5,482   $5,040   $11,060   $6,528    39,000   $2,734  $3,161  $4,259  $4,404  $13,450  $3,053   31,061 
 

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

Unamortized discount

        (704        (594

Receivable for partially charged-off loans

        1,313          1,245 

Allowance for loan losses

        (2,097        (1,916
       

 

        

 

 

Total Private Education Loans, net

       $37,512         $29,796 
       

 

        

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

  9.3  3.4  3.0  2.1  1.3    3.4  16.0  5.3  3.5  2.7  1.4    3.8
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

  9.8  5.0  4.1  2.7  1.7    4.1  13.0  6.8  4.3  3.1  1.6    3.8
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net charge-offs as a percentage of average loans in repayment

  8.7  2.4  1.7  1.1  .8    2.8  8.8  3.3  2.2  1.5  .9    2.5
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

“Core Earnings” Basis:

 

(Dollars in millions)

 Monthly Scheduled Payments Received Not Yet in
Repayment
     Monthly Scheduled Payments Received Not Yet in
Repayment
    

December 31, 2015

 0 to 12 13 to 24 25 to 36 37 to 48 More than 48 Total 

December 31, 2016

 0 to 12 13 to 24 25 to 36 37 to 48 More than 48 Not Yet in
Repayment
  Total 

Loans in-school/grace/deferment

 $   $   $   $   $   $2,040   $2,040   $  $  $  $  $  $1,393 

Loans in forbearance

  341    134    136    119    243        973    239   98   95   99   259      790 

Loans in repayment — current

  1,088    1,576    2,543    3,407    14,117        22,731    860   973   1,565   2,363   14,745      20,506 

Loans in repayment — delinquent 31-60 days

  97    76    92    87    225        577    65   56   69   81   251      522 

Loans in repayment — delinquent 61-90 days

  64    52    56    51    125        348    45   37   48   51   140      321 

Loans in repayment — delinquent greater than 90 days

  186    139    155    123    243        846    131   107   131   129   303      801 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 $1,776   $1,977   $2,982   $3,787   $14,953   $2,040    27,515   $1,340  $1,271  $1,908  $2,723  $15,698  $1,393   24,333 
 

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

Unamortized discount

        (531        (457

Receivable for partially charged-off loans

        881          815 

Allowance for loan losses

        (1,471        (1,351
       

 

        

 

 

Total Private Education Loans, net

       $26,394         $23,340 
       

 

        

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

  19.2  6.8  4.6  3.1  1.6    3.8  17.8  7.7  5.0  3.6  1.6    3.4
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

  13.0  7.5  5.4  3.3  1.7    3.4  11.9  9.1  7.2  4.9  2.0    3.6
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate(1)

  13.1  5.1  2.9  1.8  .9    2.6

Net charge-offs as a percentage of average loans in repayment

  12.6  5.7  4.1  2.5  1.0    2.3
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

(Dollars in millions)

 Monthly Scheduled Payments Received  Not Yet in
Repayment
    

December 31, 2015

 0 to 12  13 to 24  25 to 36  37 to 48  More than 48   Total 

Loansin-school/grace/deferment

 $  $  $  $  $  $2,040  $2,040 

Loans in forbearance

  341   134   136   119   243      973 

Loans in repayment — current

  1,088   1,576   2,543   3,407   14,117      22,731 

Loans in repayment — delinquent31-60 days

  97   76   92   87   225      577 

Loans in repayment — delinquent61-90 days

  64   52   56   51   125      348 

Loans in repayment — delinquent greater than 90 days

  186   139   155   123   243      846 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

 $1,776  $1,977  $2,982  $3,787  $14,953  $2,040   27,515 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Unamortized discount

        (531

Receivable for partiallycharged-off loans

        881 

Allowance for loan losses

        (1,471
       

 

 

 

Total Private Education Loans, net

       $26,394 
       

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

  19.2  6.8  4.6  3.1  1.6    3.8
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

  13.0  7.5  5.4  3.3  1.7    3.4
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in thecharge-off rate(1)

  13.1  5.1  2.9  1.8  .9    2.6
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

(Dollars in millions)

 Monthly Scheduled Payments Received  Not Yet in
Repayment
    

December 31, 2014

 0 to 12  13 to 24  25 to 36  37 to 48  More than 48   Total 

Loans in-school/grace/deferment

 $   $   $   $   $   $3,053   $3,053  

Loans in forbearance

  438    168    148    121    184        1,059  

Loans in repayment — current

  1,732    2,586    3,734    3,982    12,727        24,761  

Loans in repayment — delinquent 31-60 days

  163    122    124    107    218        734  

Loans in repayment — delinquent 61-90 days

  102    81    78    62    113        436  

Loans in repayment — delinquent greater than 90 days

  299    204    175    132    208        1,018  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

 $2,734   $3,161   $4,259   $4,404   $13,450   $3,053    31,061  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Unamortized discount

        (594

Receivable for partially charged-off loans

        1,245  

Allowance for loan losses

        (1,916
       

 

 

 

Total Private Education Loans, net

       $29,796  
       

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

  16.0  5.3  3.5  2.7  1.4    3.8
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

  13.0  6.8  4.3  3.1  1.6    3.8
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net charge-offs as a percentage of average loans in repayment

  11.2  3.8  2.3  1.5  .9    2.6
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

(Dollars in millions)

 Monthly Scheduled Payments Received Not Yet in
Repayment
     Monthly Scheduled Payments Received Not Yet in
Repayment
    

December 31, 2013

 0 to 12 13 to 24 25 to 36 37 to 48 More than 48 Total 

December 31, 2014

 0 to 12 13 to 24 25 to 36 37 to 48 More than 48 Not Yet in
Repayment
  Total 

Loans in-school/grace/deferment

 $   $   $   $   $   $3,954   $3,954   $  $  $  $  $  $3,053 

Loans in forbearance

  493    186    163    105    138        1,085    438   168   148   121   184      1,059 

Loans in repayment — current

  2,274    3,673    4,197    4,268    10,423        24,835    1,732   2,586   3,734   3,982   12,727      24,761 

Loans in repayment — delinquent 31-60 days

  183    159    142    111    178        773    163   122   124   107   218      734 

Loans in repayment — delinquent 61-90 days

  144    104    92    64    99        503    102   81   78   62   113      436 

Loans in repayment — delinquent greater than 90 days

  482    263    216    135    191        1,287    299   204   175   132   208      1,018 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 $3,576   $4,385   $4,810   $4,683   $11,029   $3,954    32,437   $2,734  $3,161  $4,259  $4,404  $13,450  $3,053   31,061 
 

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

Unamortized discount

        (709        (594

Receivable for partially charged-off loans

        1,313          1,245 

Allowance for loan losses

        (2,035        (1,916
       

 

        

 

 

Total Private Education Loans, net

       $31,006         $29,796 
       

 

        

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

  13.8  4.2  3.4  2.2  1.2    3.8  16.0  5.3  3.5  2.7  1.4    3.8
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

  15.6  6.3  4.6  3.0  1.8    4.7  13.0  6.8  4.3  3.1  1.6    3.8
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net charge-offs as a percentage of average loans in repayment

  12.0  3.1  1.9  1.2  .8    3.1  11.2  3.8  2.3  1.5  .9    2.6
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Private Education Loan Repayment Options

Certain loan programs allow customers to select from a variety of repayment options depending on their loan type and their enrollment/loan status, which include the ability to extend their repayment term or change their monthly payment. The chart below provides the optional repayment offerings in addition to the standard level principal and interest payments as of December 31, 2015.2016.

 

 

Loan Program

  

Loan Program

 

(Dollars in millions)

 

Signature and Other

 

Smart

Option

 

Career Training

 Total  

Signature and Other

 

Smart

Option

 

Career Training

 Total 

$ in repayment

 $19,633 $4,088 $   781 $24,502   $18,047 $3,485 $   618 $22,150 

$ in total

 $22,181 $4,523 $811 $27,515   $19,895 $3,799 $639 $24,333 

Payment method by enrollment status:

        

In-school/grace

 Deferred(1) Deferred(1),interest-only or fixed $25/month 

Interest-only or fixed

$25/month

  Deferred(1) Deferred(1),interest-only or fixed
$25/month
 Interest-only or fixed $25/month 

Repayment

 Level principal and interest or graduated Level principal and interest Level principal and interest  Level principal and interest or graduated Level principal and interest Level principal and interest 

 

(1) 

“Deferred” includes loans for which no payments are required and interest charges are capitalized into the loan balance.

The graduated repayment program that is part of Signature and Other Loans includes an interest-only payment feature that may be selected at the option of the customer. Customers elect to participate in this program at the time they enter repayment following their grace period. This program is available to customers in repayment, after their grace period, who would like a temporary lower payment from the required principal and interest payment amount. Customers participating in this program pay monthly interest with no amortization of their principal balance for up to 48 payments after entering repayment (dependent on the loan product type). The maturity date of the loan is not extended when a customer participates in this program. On a “Core Earnings” basis, asAs of December 31, 20152016 and 2014,2015, customers in repayment owing approximately $1.9$0.8 billion (8(4 percent of loans in repayment) and $3.2$1.9 billion (12(8 percent of loans in repayment), respectively, were enrolled in the interest-only program.

Liquidity and Capital Resources

Funding and Liquidity Risk Management

The following “Liquidity and Capital Resources” discussion concentrates on our FFELP Loans and Private Education Loans segments. Our Business Services and Other segments require minimal capital and funding.

We define liquidity as cash and high-quality liquid assets that we can use to meet our cash requirements. Our two primary liquidity needs are: (1) servicing our debt and (2) our ongoing ability to meet our cash needs for running the operations of our businesses (including derivative collateral requirements) throughout market cycles, including during periods of financial stress. Secondary liquidity needs, which can be adjusted as needed, include acquisitions of Private Education Loan and FFELP Loan portfolios, acquisitions of companies, the payment of common stock dividends and the repurchase of common stock under common share repurchase programs. To achieve these objectives, we analyze and monitor our liquidity needs, maintain excess liquidity and access diverse funding sources including the issuance of unsecured debt and the issuance of secured debt primarily through asset-backed securitizations and/or other financing facilities.

We define our liquidity risk as the potential inability to meet our obligations when they become due without incurring unacceptable losses or invest in future asset growth and business operations at reasonable market rates. Our primary liquidity risk relates to our ability to raise replacementservice our debt, at a reasonable cost as our unsecured debt matures. In addition, we must continue to obtain funding at reasonable rates to meet our other business obligations and to continue to grow our business. ThisThe ability to access the capital markets is impacted by general market and

market and economic conditions, our credit ratings, as well as the overall availability of funding sources in the marketplace. In addition, credit ratings may be important to customers or counterparties when we compete in certain markets and when we seek to engage in certain transactions, includingover-the-counter derivatives.

Credit ratings and outlooks are opinions subject to ongoing review by the ratings agencies and may change, from time to time, based on our financial performance, industry and market dynamics and other factors. Other factors that influence our credit ratings include the ratings agencies’ assessment of the general operating environment, our relative positions in the markets in which we compete, reputation, liquidity position, the level and volatility of earnings, corporate governance and risk management policies, capital position and capital management practices. A negative change in our credit rating could have a negative effect on our liquidity because it might raise the cost and availability of funding and potentially require additional cash collateral or restrict cash currently held as collateral on existing borrowings or derivative collateral arrangements. It is our objective to improve our credit ratings so that we can continue to efficiently access the capital markets even in difficult economic and market conditions.

We have unsecured debt that totaled $15.1$13.7 billion at December 31, 2015.2016. Three credit rating agencies currently rate our long-term unsecured debt at below investment grade. From May 1, 2014(Spin-Off) to December 31, 2015,2016, we issued $1.5$2.8 billion of unsecured debt ($1.0 billion in fourth-quarter 2014, $500 million in first-quarter 2015 and $1.3 billion in third-quarter 2016) at an averageall-in cost ofone-month LIBOR plus 3.884.79 percent and an average term to maturity of 7.36.8 years. Recent

As of June 30, 2016, Moody’s and Fitch had on credit watch $56.2 billion and $50.5 billion, respectively, ofnon-recourse FFELP ABS sponsored by our affiliates due to concerns that trust cash flows may not be sufficient to pay all bonds by the legal final maturity date. The credit watch actions that began in 2015 created dislocation in the FFELP ABS market, conditions and other factors have adverselywhich impacted the cost and availability of new unsecured debt financing.FFELP ABS financing during the second half of 2015.

InSince June 2015,30, 2016, Moody’s and Fitch placed $34have taken final ratings action on $52.4 billion and $38.8 billion, respectively, ofnon-recourse FFELP ABS sponsored by our affiliates on credit watch due to concerns that trust cash flows may not be sufficient to pay all bonds by the legal final maturity date. As of January 31, 2016, there was a total2017, these actions have resulted in downgrades tonon-investment grade rating on $4.1 billion and $6.6 billion in FFELP ABS by Moody’s and Fitch, respectively. Subsequent to the initial downgrade action, Fitch and Moody’s have upgraded $0.5 billion and $1.2 billion, respectively, of $53FFELP ABS to investment grade after the Company successfully extended the legal final maturity dates of these bonds. As of January 31, 2017, $11.3 billion ofnon-recourse FFELP ABS sponsored by our affiliates remains on credit watch by eitherFitch. Moody’s or Fitch. The credit watch actions have created dislocation in the FFELP ABS market, which has impacted the cost and availabilitycompleted its ratings actions.

Navient issued $5.8 billion of FFELP ABS financing. In 2015,in 2016 (in seven different transactions). As of February 23, 2017, Navient extendedhas been successful in extending the legal final maturity dates for 6$10.0 billion of FFELP ABS bonds in various Navient-sponsored FFELP securitization trusts totaling $1.1 billion of bonds. The amendments were made at the request of the investors in these trusts. Additionally, the Company amended the transaction agreements for 16 Navient-sponsored FFELP securitization trusts which had $14.2 billion of bonds outstanding to give Navient the option (in addition to the existing 10 percent cleanup call option) to purchase trust education loans aggregating up to 10 percent of the trust’s initial pool balance. During 2015, Navient exercised cleanup call options related to 12 FFELP ABS trusts which had $1.1 billion of bonds outstanding and exercised loan repurchase rights on 10 FFELP ABS trusts totaling $400 million of FFELP Loans from those trusts. We took these steps to help demonstrate the various options available to mitigate any concerns about bonds paying off by their legal final maturity date. Moody’s and Fitch expect to conclude on this matter in 2016.securitizations.

We expect to fund our ongoing liquidity needs, including the repayment of $1.1$0.7 billion of senior unsecured notes that mature in the next twelve months,2017, primarily through our current cash, investments and unencumbered FFELP Loan portfolio, the predictable operating cash flows provided by operating activities ($1.91.4 billion in the year ended December 31, 2015)2016), the repayment of principal on unencumbered education loan assets, and the distribution of overcollateralization from our securitization trusts. We may also, depending on market conditions and availability, draw down on our secured FFELP Loan and Private Education Loan facilities, issue term ABS, enter into additional Private Education Loan ABS repurchase facilities, or issue additional unsecured debt.

We no longer originate Private Education Loans or FFELP Loans and therefore no longer have liquidity requirements for new originations, but weoriginations. We have purchased and may purchase, in future periods, Private Education Loan and FFELP Loan portfolios from third parties. These purchases, if any, will be part of our ongoing liquidity needs.

Sources of Liquidity and Available Capacity

Ending Balances

 

(Dollars in millions)

  December 31,
2015
   December 31,
2014
   December 31,
2016
   December 31,
2015
 

Sources of primary liquidity:

        

Total unrestricted cash and liquid investments

  $1,598    $1,449    $1,256   $1,598 

Unencumbered FFELP Loans

   1,005     1,909     359    909 
  

 

   

 

   

 

   

 

 

Total GAAP and “Core Earnings” basis

  $2,603    $3,358    $1,615   $2,507 
  

 

   

 

   

 

   

 

 

Average Balances

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Sources of primary liquidity:

            

Total unrestricted cash and liquid investments

  $1,546    $2,066    $2,475    $1,185   $1,546   $2,066 

Unencumbered FFELP Loans

   1,506     1,810     835     1,035    1,506    1,810 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total “Core Earnings” basis

   3,052     3,876     3,310     2,220    3,052    3,876 

SLM BankCo(1)

        976     2,725             976 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total GAAP basis

  $3,052    $4,852    $6,035    $2,220   $3,052   $4,852 
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1) 

For the yearsyear ended December 31, 2014, and 2013, includes $515 million and $1.6 billion of cash respectively, and $461 million and $1.1 billion of FFELP Loans, respectively.Loans.

Liquidity may also be available under secured credit facilities to the extent we have eligible collateral and capacity available. Maximum borrowing capacity under the FFELP Loan — other facilities will vary and be subject to each agreement’s borrowing conditions, including, among others, facility size, current usage and availability of qualifying collateral from unencumbered FFELP Loans. As of December 31, 20152016 and 2014,2015, the maximum additional capacity under these facilities was $3.6$2.2 billion and $13.2$3.6 billion, respectively. For the years ended December 31, 2016, 2015 2014 and 2013,2014, the average maximum additional capacity under these facilities was $2.6 billion, $11.2 billion $12.2 billion and $11.1$12.2 billion, respectively. The $9.6$8.6 billion reduction in the average maximum additional capacity between December 31, 2014 and December 31, 2015during 2016 primarily related to a $5.7$7.1 billion reduction in the availability under the facility with the Federal Home Loan Bank of Des Moines (“FHLB”). OnIn December 22, 2015, we received notice from FHLB that availability under the facility would be reduced from approximately $10.7 billion to approximately $5 billion from December 22, 2015 to October 31, 2016, and to approximately $3.6 billion thereafter. In addition, in January 2016, we were informed this facility will mature in the first quarter of 2021. Both of these actions were taken by the FHLB in relation to the publication in January 2016 of new rules by the Federal Home Finance Agency, the primary regulator of the FHLB, governing eligibility of, and borrowing capacity for, certain insurance companies who are existing members of the Federal Home Loan Bank system. We anticipate that borrowing under this facility will vary and will continue to be subject to the rules and regulations of the FHLB and their regulator and the availability of qualifying collateral. As of December 31, 2015, there2016, the maximum capacity and the amount outstanding under this facility was $3.6$3.4 billion outstanding in this facility and we do not expect to borrow more than this amount in the future.

In addition to the FFELP Loan — other facilities, liquidity may also be available from our Private Education Loan asset-backed commercial paper (“ABCP”)ABCP facility. This facility provides liquidity for Private Education Loan acquisitions and for the refinancing of loans presently on our balance sheet or in other short-term facilities. The maximum capacity underOn June 27, 2016, this facility iswas renewed and extended from its then current maturity date of June 30, 2016 to June 26, 2017. This facility’s maximum financing amount, which was originally $1 billion, and it matures in June 2016.is now $750 million. At December 31, 2015,2016, the available capacity under this facility was $290$285 million. Borrowing under this facility will vary and is subject to the availability of qualifying collateral from unencumbered Private Education Loans.Loans and the other terms and conditions set forth in the agreement.

At December 31, 2015,2016, we had a total of $8.8$6.8 billion of unencumbered tangible unencumbered assets inclusive of those listed in the table above as sources of primary liquidity. Total unencumbered education loans comprised $4.3

$3.2 billion of our unencumbered tangible assets of which $3.3$2.8 billion and $1.0$0.4 billion related to Private Education Loans and FFELP Loans, respectively. In addition, as of December 31, 2015,2016, we had $11.3$10.8 billion of encumbered net assets (i.e., overcollateralization) in our various financing facilities (consolidated variable

interest entities). See discussion below related to the repurchase facility used to generate liquidity in fourth-quarter 2015 from certain of these encumbered net assets.

In fourth-quarter 2015, we completed over $900 million of new financings which includedclosed on a $550 million Private Education Loan ABS repurchase facility (“Repurchase Facility”) and a $359 million financing related to the securitization of non-traditional Private Education Loans. In addition, we sold $178 million of Private Education Loans which raised $157 million. The Repurchase Facility is collateralized byand in the Residual Interests (i.e., encumbered net assets)second-quarter 2016, we retained in threeclosed on a second $478 million Private Education Loan ABS Repurchase Facility. Both repurchase facilities are collateralized by Residual Interests in previously issued. This is an exampleissued Private Education Loan ABS trusts. These are examples of how we can effectively finance previously encumbered assets to generate additional liquidity in addition to the unencumbered assets we traditionally have encumbered in the past. Additionally, this Repurchase Facility hasthese repurchase facilities had a cost of funds lower than what ourthat of a new unsecured debt new issuance cost of funds would be.issuance.

The following table reconciles encumbered and unencumbered assets and their net impact on total tangible equity.

 

(Dollars in billions)

  December 31,
2015
   December 31,
2014
   December 31,
2016
   December 31,
2015
 

Net assets of consolidated variable interest entities (encumbered assets) — FFELP Loans

  $5.0    $4.9    $4.7   $5.0 

Net assets of consolidated variable interest entities (encumbered assets) — Private Education Loans

   6.3     6.5     6.1    6.3 

Tangible unencumbered assets(1)

   8.8     12.4     6.8    8.8 

Senior unsecured debt

   (15.1   (17.4   (13.7   (15.1

Mark-to-market on unsecured hedged debt(2)

   (.7   (.9   (.4   (.7

Other liabilities, net

   (1.0   (1.7   (.4   (1.0
  

 

   

 

   

 

   

 

 

Total tangible equity — GAAP Basis

  $3.3    $3.8    $3.1   $3.3 
  

 

   

 

   

 

   

 

 

 

 (1) 

Excludes goodwill and acquired intangible assets.

 

 (2) 

At December 31, 20152016 and 2014,2015, there were $670$403 million and $794$670 million, respectively, of net gains on derivatives hedging this debt in unencumbered assets, which partially offset these losses.

20152016 Financing Transactions

During 2015,2016, Navient issued $2.8$5.8 billion in FFELP Loan ABS, $1.7 billion$488 million in Private Education Loan ABS and $500 million$1.3 billion in unsecured debt. As previously discussed,

In the first-quarter 2016, Navient increased and extended its FFELP Loan ABCP facility. The facility’s maturity date was extended to March 2018 from March 2017 and its maximum financing amount, which was originally scheduled to step down to $7 billion in March 2016, was increased to $7.5 billion with a step down to $6.75 billion in March 2017. This facility provides liquidity for refinancing and acquisitions of FFELP Loans.

In the second-quarter 2016, Navient extended and reduced the capacity of its Private Education Loan ABCP facility. The maturity date on our Private Education Loan ABCP facility was extended from June 2016 to June 2017 and the maximum financing amount available under the facility was reduced from $1 billion to $750 million. This facility provides liquidity for Private Education Loans.

In the second-quarter 2016, we also completed a $550$478 million Private Education Loan ABS Repurchase Facility. During 2015, Navient repurchased $1.7 billion of senior unsecured debt and total outstanding unsecured debt declined $2.3 billion from $17.4 billion at December 31, 2014 to $15.1 billion at December 31, 2015.repurchase transaction collateralized by Residual Interests in three previously issued Private Education Loan ABS trusts.

Shareholder Distributions

WeIn 2016, we paid a $0.16four quarterly common stock dividend on March 20, 2015, June 19, 2015, September 18, 2015 and December 18, 2015. dividends of $0.16 per share.

In 2015,2016, we repurchased 56.059.6 million shares of common stock for $945 million. In December 2015, our board of directors authorized an additional $700$755 million, to be added tofully utilizing our previously announced $1disclosed share repurchase program. Since theSpin-Off, we repurchased 137.7 million shares.

Recent First-Quarter 2017 Transactions

In February 2017, we issued $1.0 billion authorization announced in December 2014. As of December 31, 2015, the remaining repurchase authority was $755 million. Since the Spin-Off, we have repurchased 78.1 million shares.FFELP Loan ABS.

Counterparty Exposure

Counterparty exposure related to financial instruments arises from the risk that a lending, investment or derivative counterparty will not be able to meet its obligations to us. Risks associated with our lending portfolio

are discussed in the section titled “Financial Condition — FFELP Loan Portfolio Performance” and “ —“— Private Education Loan Portfolio Performance.”

Our investment portfolio is composed of very short-term securities issued by a diversified group of highly rated issuers, limiting our counterparty exposure. Additionally, our investing activity is governed by board of director approved limits on the amount that is allowed to be invested with any one issuer based on the credit rating of the issuer, further minimizing our counterparty exposure. Counterparty credit risk is considered when valuing investments and considering impairment.

Related to derivative transactions, protection against counterparty risk is generally provided by Master Agreements, Schedules, and Credit Support Annexes (“CSAs”) developed by the International Swaps and Derivatives Association, Inc. (“ISDA”) Credit Support Annexes (“CSAs”ISDA documentation”). In particular, Navient’s CSAs require a counterparty to post collateral if a potential default would expose the other party to a loss. All corporate derivative contracts entered into by Navient that are not cleared through a derivatives clearing organization are covered under such agreements and require collateral to be exchanged based on the net fair value of derivatives with each counterparty. Our securitization trusts with swaps have ISDA documentation with protections against counterparty risk. The collateral calculations contemplated in the ISDA documentation of our securitization trusts require collateral in all cases if the counterparty’s credit rating is withdrawn or downgraded below a certain level. Additionally, securitizations involving foreign currency notes issued after November 2005 also require the counterparty to post collateral to the trust based on the fair value of the derivative regardless of credit rating.which may be adjusted for additional collateral based on rating agency criteria requirements considered within the collateral agreement. The trusts are not required to post collateral to the counterparties. In all cases, our exposure is limited to the value of the derivative contracts in a gain position net of any collateral we are holding. We consider counterparties’ credit risk when determining the fair value of derivative positions on our exposure net of collateral.

We have liquidity exposure related to collateral movements between us and our derivative counterparties. Movements in the value of the derivatives, which are primarily affected by changes in interest rate and foreign exchange rates, may require us to return cash collateral held or may require us to access primary liquidity to post collateral to counterparties. See “Note 7 — Derivative Financial Instruments” for more information on the amount of cash that has been received and delivered to derivative counterparties.

The table below highlights exposure related to our derivative counterparties at December 31, 2015.2016.

 

(Dollars in millions)

  Corporate
Contracts
 Securitization Trust
Contracts
   Corporate
Contracts
 Securitization Trust
Contracts
 

Exposure, net of collateral

  $85   $8    $110  $9 

Percent of exposure to counterparties with credit ratings below S&P AA- or Moody’s Aa3

   67  23   74  47

Percent of exposure to counterparties with credit ratings below S&P A- or Moody’s A3

   22  0   19  0

“Core Earnings” Basis Borrowings

The following tables present the ending balances of our “Core Earnings” basis borrowings at December 31, 2016, 2015 2014 and 2013,2014, and average balances and average interest rates of our “Core Earnings” basis borrowings for 2016, 2015 2014 and 2013.2014. The average interest rates include derivatives that are economically hedging the underlying debt but do not qualify for hedge accounting treatment (see “‘Core Earnings’ — Definition and Limitations — Differences between ‘Core Earnings’ and GAAP — Reclassification of Realized Gains (Losses) on Derivative and Hedging Activities” of this Item 7).

Ending Balances

 

 December 31, 2015 December 31, 2014 December 31, 2013  December 31, 2016 December 31, 2015 December 31, 2014 

(Dollars in millions)

 Short
Term
 Long
Term
 Total Short
Term
 Long
Term
 Total Short
Term
 Long
Term
 Total  Short
Term
 Long
Term
 Total Short
Term
 Long
Term
 Total Short
Term
 Long
Term
 Total 

Unsecured borrowings:

                  

Senior unsecured debt

 $1,120   $13,976   $15,096   $1,066   $16,311   $17,377   $2,213   $16,056   $18,269   $717  $13,029  $13,746  $1,120  $13,976  $15,096  $1,066  $16,311  $17,377 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total unsecured borrowings

  1,120    13,976    15,096    1,066    16,311    17,377    2,213    16,056    18,269    717   13,029   13,746   1,120   13,976   15,096   1,066   16,311   17,377 

Secured borrowings:

                  

FFELP Loan securitizations

      77,764    77,764        86,241    86,241        90,756    90,756       73,522   73,522      77,764   77,764      86,241   86,241 

Private Education Loan securitizations(1)

      16,900    16,900        17,997    17,997        18,835    18,835    548   14,125   14,673      16,900   16,900      17,997   17,997 

FFELP Loan — other facilities

      16,276    16,276        15,358    15,358    4,715    5,311    10,026       12,443   12,443      16,276   16,276      15,358   15,358 

Private Education Loan — other facilities

  710        710    653        653        843    843    464      464   710      710   653      653 

Other(2)

  760        760    937        937    686        686    606      606   760      760   937      937 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total secured borrowings

  1,470    110,940    112,410    1,590    119,596    121,186    5,401    115,745    121,146    1,618   100,090   101,708   1,470   110,940   112,410   1,590   119,596   121,186 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

“Core Earnings” basis borrowings

  2,590    124,916    127,506    2,656    135,907    138,563    7,614    131,801    139,415    2,335   113,119   115,454   2,590   124,916   127,506   2,656   135,907   138,563 

Adjustment for GAAP accounting treatment

  (20  (83  (103  7    959    966    6,181    4,847    11,028    (1  (751  (752  (20  (83  (103  7   959   966 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

GAAP basis borrowings

 $    2,570   $    124,833   $    127,403   $    2,663   $    136,866   $    139,529   $    13,795   $    136,648   $    150,443   $    2,334  $    112,368  $    114,702  $    2,570  $    124,833  $    127,403  $    2,663  $    136,866  $    139,529 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1) 

Includes $546$548 million, $0 and $0 of long-termshort-term debt related to the Private Education Loan asset-backed securitization repurchase facility (“Repurchase Facility”) as of December 31, 2015.2016, 2015 and 2014, respectively. Includes $475 million, $546 million and $0 of long-term debt related to the Repurchase Facility as of December 31, 2016, 2015 and 2014, respectively.

 

(2) 

“Other” primarily consists ofincludes the obligation to return cash collateral held related to derivative exposure.exposures, which includes $193 million of securities re-pledged subject to an overnight repurchase transaction.

Secured borrowings comprised 88 percent and 8788 percent of our “Core Earnings” basis debt outstanding at December 31, 20152016 and 2014,2015, respectively.

Average Balances

 

  Years Ended December 31,   Years Ended December 31, 
  2015 2014 2013   2016 2015 2014 

(Dollars in millions)

  Average
Balance
   Average
Rate
 Average
Balance
   Average
Rate
 Average
Balance
   Average
Rate
   Average
Balance
   Average
Rate
 Average
Balance
   Average
Rate
 Average
Balance
   Average
Rate
 

Unsecured borrowings:

                    

Senior unsecured debt

  $16,315     4.00 $17,533     3.73 $17,893     3.27  $14,134    4.45 $16,315    4.00 $17,533    3.73
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total unsecured borrowings

   16,315     4.00    17,533     3.73    17,893     3.27     14,134    4.45   16,315    4.00   17,533    3.73 
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Secured borrowings:

                    

FFELP Loan securitizations

   82,640     1.05    88,729     .99    95,486     .99     75,397    1.54   82,640    1.05   88,729    .99 

Private Education Loan securitizations(1)

   17,281     2.10    18,347     2.00    19,770     2.03     15,906    2.61   17,281    2.10   18,347    2.00 

FFELP Loan — other facilities

   15,214     0.87    8,618     .81    12,890     .98     14,610    1.25   15,214    0.87   8,618    .81 

Private Education Loan — other facilities

   636     1.86    780     1.54    627     1.50     389    2.60   636    1.86   780    1.54 

Other(2)

   898     0.65    832     .45    1,020     .15     629    1.33   898    0.65   832    .45 
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total secured borrowings

   116,669     1.19    117,306     1.14    129,793     1.14     106,931    1.66   116,669    1.19   117,306    1.14 
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

“Core Earnings” basis borrowings

  $132,984     1.53 $134,839     1.47 $147,686     1.40  $121,065    1.99 $132,984    1.53 $134,839    1.47
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 
   

“Core Earnings” basis borrowings

  $132,984     1.53 $134,839     1.47 $147,686     1.40  $121,065    1.99 $132,984    1.53 $134,839    1.47

Adjustment for GAAP accounting treatment

        0.03    2,952     2.50    7,726     1.84         .03       0.03   2,952    2.50 
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

GAAP basis borrowings

  $132,984     1.56 $137,791     1.50 $155,412     1.42  $121,065    2.02 $132,984    1.56 $137,791    1.50
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

 

(1) 

Includes $885 million, $45 million and $0 of long-term debt related to the Private Education Loan asset-backed securitization repurchase facility (“Repurchase Facility”) for the yearyears ended December 31, 2015.2016, 2015 and 2014, respectively.

 

(2) 

“Other” primarily consists ofincludes the obligation to return cash collateral held related to derivative exposure.exposures.

Contractual Cash Obligations

The following table provides a summary of our contractual principal obligations associated with long-term notes at December 31, 2015.2016. For further discussion of these obligations, see “Note 6 — Borrowings.”

 

(Dollars in millions)

  1 Yearor
Less
   1 to 3
Years
   3 to 5
Years
   Over
5 Years
   Total   1 Year or
Less
   1 to 3
Years
   3 to 5
Years
   Over
5 Years
   Total 

Long-term notes:

                    

Senior unsecured debt

  $    $4,107    $4,479    $5,390    $13,976    $   $4,408   $3,324   $5,297   $13,029 

Secured borrowings(1)

   16,872     21,144     18,874     54,050     110,940     14,221    18,409    16,508    50,952    100,090 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total contractual cash obligations(2)

  $16,872    $25,251    $23,353    $59,440    $124,916    $14,221   $22,817   $19,832   $56,249   $113,119 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

(1) 

Includes $94.7$87.6 billion of long-term notes issued by consolidated VIEs in conjunction with our securitization transactions and included in long-term notes in the consolidated balance sheet. Timing of obligations is estimated based on our current projection of prepayment speeds of the securitized assets.

 

(2) 

The aggregate principal amount of debt that matures in each period is $16.9$14.3 billion, $25.4$23.0 billion, $23.5$20.0 billion and $60.0$56.8 billion, respectively. Specifically excludes derivative market value adjustments of $(83)$(751) million for long-term notes. Interest obligations on notes are predominantly variable in nature, resetting monthly and quarterly based on LIBOR.

Unrecognized tax benefits were $83 million and $66 million for 2016 and $59 million for 2015, and 2014, respectively. For additional information, see “Note 14 — Income Taxes.”

Critical Accounting Policies and Estimates

Management’s Discussion and Analysis of Financial Condition and Results of Operations addresses our consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”). “Note 2 — Significant Accounting Policies” includes a summary of the significant accounting policies and methods used in the preparation of our consolidated financial statements. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the reported amounts of income and expenses during the reporting periods. Actual results may differ from these estimates under varying assumptions or conditions. On a quarterly basis, management evaluates its estimates, particularly those that include the most difficult, subjective or complex judgments and are often about matters that are inherently uncertain. The most significant judgments, estimates and assumptions relate to the following critical accounting policies that are discussed in more detail below.

Allowance for Loan Losses

Our Private Education Loan portfolio contains TDR andnon-TDR loans. For customers experiencing financial difficulty, certain Private Education Loans for which we have granted a forbearance of greater than three months, an interest rate reduction or an extended repayment plan are classified as TDRs. The allowance requirements are different based on these designations. In determining the allowance for loan losses on ournon-TDR portfolio, we estimate the principal amount of loans that will default over the next two years (two years being the expected period between a loss event and default) and how much we expect to recover over time related to the defaulted amount. Expected defaults less our expected recoveries equal the allowance related to this portfolio. Our historical experience indicates that, on average, the time between the date that a customer experiences a default causing event (i.e., the loss trigger event) and the date that we charge off the unrecoverable portion of that loan is two years. Separately, for our TDR portfolio, we estimate an allowance amount sufficient to coverlife-of-loan expected losses through an impairment calculation based on the difference between the loan’s basis and the present value of expected future cash flows (which would includelife-of-loan default and recovery assumptions) discounted at the loan’s original effective interest rate. Our TDR portfolio is comprised mostly of loans with forbearance usage greater than three months and interest rate reductions. The separate allowance estimates for our TDR andnon-TDR portfolios are combined into our total allowance for Private Education Loan losses.

In estimating both thenon-TDR and TDR allowance amounts, we start with historical experience of customer default behavior. We make judgments about which historical period to start with and then make further judgments about whether that historical experience is representative of future expectations and whether additional adjustments may be needed to those historical default rates. We also take the economic environment into consideration when calculating the allowance for loan losses. We analyze key economic statistics and the effect we expect them to have on future defaults. Key economic statistics analyzed as part of the allowance for loan losses are primarily unemployment rates. Our allowance for loan losses is estimated using an analysis of delinquent and current accounts. Our model is used to estimate the likelihood that a loan may progress through the various delinquency stages and ultimately charge off. The evaluation of the allowance for loan losses is inherently subjective, as it requires material estimates that may be susceptible to significant changes. The estimate for the allowance for loan losses is subject to a number of assumptions. If actual future performance in delinquency, charge-offs and recoveries are significantly different than estimated, this could materially affect our estimate of the allowance for loan losses and the related provision for loan losses on our income statement.

We determine the collectability of our Private Education Loan portfolio by evaluating certain risk characteristics. We consider school type, credit score (FICO), existence of a cosigner, loan status and loan seasoning as the key credit quality indicators because they have the most significant effect on our determination of the adequacy of our allowance for loan losses. The type of school customers attend can have an impact on their graduation rate and job prospects after graduation and therefore affects their ability to make payments. Credit scores are an indicator of the credit worthiness of a customer and the higher the credit score the more likely it is the customer will be able to make all of their contractual payments. Loan status affects the credit risk because a past due loan is more likely to result in a credit loss than anup-to-date loan. Additionally, loans in a deferred payment status have different credit risk profiles compared with those in current paypayment status. LoanOf the portfolio in repayment, loan seasoning is an important factor. It affects credit risk because a loan with a history of making payments generally has a lower incidence of default than a loan with a history of making infrequent or no payments. The existence of a cosigner lowers the likelihood of default. We monitor and update these credit quality indicators in the analysis of the adequacy of our allowance for loan losses on a quarterly basis.

To estimate the probable credit losses incurred in the loan portfolio at the reporting date, we use historical experience of customer payment behavior in connection with the key credit quality indicators and incorporate management expectations regarding macroeconomic and collection procedureperformance factors. Our model is based upon the most recent twelve months of actual collection experience as the starting point for thenon-TDR portfolio and the most recent approximate 10 years for the TDR portfolio and applies expected macroeconomic changes and collection procedure changes to estimate expected losses caused by loss events incurred as of the balance sheet date. Our model for thenon-TDR portfolio places a greater emphasis on the more recent default experience rather than the default experience for older historical periods, as we believe the more recent default experience is more indicative of the probable losses incurred in the loan portfolio today that will default over the next two years. The TDR portfolio uses a longer historical default experience since we are projecting life of loan remaining losses. Similar to estimating defaults, we use historical customer payment behavior to estimate the timing and amount of future recoveries oncharged-off loans. We use judgment in determining whether historical performance is representative of what we expect to collect in the future. We then apply the default and collection rate projections to each category of loans. Once the quantitative calculation is performed, we review the adequacy of the allowance for loan losses and determine if qualitative adjustments need to be considered. Additionally, we consider changes in laws and regulations that could potentially impact the allowance for loan losses. More judgment has been required over the last several years, compared with years prior, in light of the U.S. economy and its effect on our customers’ ability to pay their obligations. We believe that our model reflects recent customer behavior, loan performance, and collection performance, as well as expectations about economic factors.

Our collection policies allow for periods of nonpayment for customers requesting additional payment grace periods upon leaving school or experiencing temporary difficulty meeting payment obligations. This is referred to as forbearance status and is considered in our allowance for loan losses. The loss confirmation period is in alignment with our typical collection cycle and takes into account these periods of nonpayment.

Our allowance for Private Education Loan losses also provides for possible additional future charge-offs as they occur related to the receivable for partiallycharged-off Private Education Loans. At the end of each month, for loans that are 212 days past due, we charge off the estimated loss of a defaulted loan balance. Actual recoveries are applied against the remaining loan balance that was not charged off. We refer to this remaining loan balance as the “receivable for partiallycharged-off loans.” If actual periodic recoveries are less than expected, the difference is immediately charged off through the allowance for loan losses with an offsetting reduction in the receivable for partiallycharged-off Private Education Loans. If actual periodic recoveries are greater than expected, they will be reflected as a recovery through the allowance for Private Education Loan losses once the cumulative recovery amount exceeds the cumulative amount originally expected to be recovered. Private Education Loans which defaulted between 2007 through March 31, 2015, experienced collection performance below ourpre-financial crisis experience. As a result, we began building a reserve for shortfalls in recoveries until we could determine the long-term post-default recovery rate. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans. We no longer expect to have significant periodic recovery shortfalls as a result of this change, however, it is possible we may continue to experience shortfalls.

FFELP Loans are insured as to their principal and accrued interest in the event of default subject to a Risk Sharing level based on the date of loan disbursement. These insurance obligations are supported by contractual rights against the United States. For loans disbursed after October 1, 1993, and before July 1, 2006, we receive 98 percent reimbursement on all qualifying default claims. For loans disbursed on or after July 1, 2006, we receive 97 percent reimbursement. For loans disbursed prior to October 1, 1993, we receive 100 percent reimbursement.

TheSimilar to the allowance for Private Education Loan losses, the allowance for FFELP Loan losses uses historical experience of customer default behavior and atwo-year loss confirmation period to estimate the credit losses incurred in the loan portfolio at the reporting date. We apply the default rate projections, net of applicable Risk Sharing, to each category for the current period to perform our quantitative calculation. Once the quantitative calculation is performed, we review the adequacy of the allowance for loan losses and determine if qualitative adjustments need to be considered. For FFELP Loans that have lost their government insurance and have been charged off, any subsequent cash recoveries benefit the allowance for loan losses when received.

Premium and Discount Amortization

The Company has a net unamortized premium balance of $422 million in connection with its $112 billion education loan portfolio as of December 31, 2016. In 2016, the Company corrected its policy for applying the interest method used to amortize premium and discounts on the education loan portfolio. Previously, the Company amortized premium and discounts by including in its prepayment assumption forecasted payments in excess of contractually required payments as well as forecasted defaults and term extensions (deferment and forbearance or other payment modification programs). We determined that accounting rules allow only payments in excess of contractually required payments to be included in the prepayment assumption. Including defaults in estimated future prepayments has the effect of accelerating the amortization of the net premium balance related to our education loan portfolio. Including term extensions in estimated future prepayments has the effect of slowing down the amortization of the net premium balance related to our education loan portfolio.

The net impact of this error was a $2 million reduction topre-tax net income for the year ended December 31, 2016. The Constant Prepayment Rates (“CPR”) as of December 31, 2016 under our revised policy are 5 percent, 3 percent and 5 percent for FFELP Stafford Loans, FFELP Consolidation Loans and Private Education Loans, respectively. Our prior policy’s CPRs in effect before this correction were 5 percent, 3 percent and 6 percent for FFELP Stafford Loans, FFELP Consolidation Loans and Private Education Loans, respectively. We have concluded this error had an immaterial impact to 2016 results as well as results for prior years.

The most judgmental estimate for premium and discount amortization on education loans is the Constant Prepayment Rate (“CPR”),CPR, which measures the rate at which loans in the portfolio pay down principal compared to their stated terms. LoanIn

determining the CPR we only consider payments made in excess of contractually required payments. This would include loan consolidation default, term extension (through deferment, forbearance or other payment modification programs) and other prepayment factors affecting our CPR estimatesearly payoff activity. These activities are affected by changes in our business strategy, changes in our competitor’s business strategies, legislative changes including repayment plan options and the ability to consolidate, interest rates and changes to the current economic and credit environment. When we determine the CPR we begin with historical prepayment rates due to consolidation activity, defaults, payoffs and term extensions.rates. We make judgments about which historical period to start with and then make further judgments about whether that historical experience is representative of future expectations and whether additional adjustment may be needed to those historical prepayment rates.

In the past (prior to 2008), the consolidation of FFELP Loans and Private Education Loans significantly affected our CPRs and updating those assumptions often resulted in material adjustments to our amortization expense. As a result of the passage of the Health Care and Education Reconciliation Act of 2010 (“HCERA”), there is no longer the ability to consolidate loans under the FFELP although there are other consolidation options with ED or limitedand private refinancing options with other lenders. As a result, we expect CPRs related to our FFELP Loans to remain relatively stable over time, unless there is a legislative change by ED or by Congress to encourage or force consolidation, create additional income-based repayment or debt forgiveness programs or establish other factors affecting borrowers’ repayment of their loans.consolidation. Some education loan companies offer private education loans which can consolidate both FFELP and Private Education Loans and we anticipate more

entrants to offer similar products. WeIn 2017, we expect that in the future we mayto begin to consolidate FFELP and Private Education Loans as well. These products and expectations are built into the CPR assumption we use for FFELP and Private Education Loans. However, it is difficult to accurately project the timing and level at which this consolidation activity will begin and our assumption may need to be updated by a material amount in the future based on changes in the economy and marketplace. The level of defaults is a significant component of our FFELP Loan and Private Education Loan CPR. This component of the FFELP Loan and Private Education Loan CPR is estimated in the same manner as discussed in “Critical Accounting Policies and Estimates — Allowance for Loan Losses.” Recently, there has been an increase in the use of income based repayment plans with FFELP Loans and interest rate modifications/extensions with Private Education Loans. Income based repayment plans and term extensions have the effect of slowing down the pay down of the loan portfolios. This continued usage of these programs is built into our CPR assumptions.

Fair Value Measurement

The most significant assumptions used in fair value measurements, including those related to credit and liquidity risk, are as follows:

 

 1.Derivatives — When determining the fair value of derivatives, we take into account counterparty credit risk for positions where we are exposed to the counterparty on a net basis by assessing exposure net of collateral held. The net exposure for each counterparty is adjusted based on market information available for that specific counterparty, including spreads from credit default swaps. Additionally, when the counterparty has exposure to us related to our derivatives, we fully collateralize the exposure, minimizing the adjustment necessary to the derivative valuations for our own credit risk. Trusts that contain derivatives are not required to post collateral to counterparties as the credit quality and securitized nature of the trusts minimizes any adjustments for the counterparty’s exposure to the trusts. Adjustments related to credit risk reduceddid not reduce the overall value of our derivatives by $1 million as of December 31, 2015.2016. We also take into account changes in liquidity when determining the fair value of derivative positions. We adjusted the fair value of certain less liquid positions downward by approximately $31 million, to take into account a significant reduction in liquidity as of December 31, 2015,2016, related primarily to basis swaps indexed to interest rate indices with inactive markets. A major indicator of market inactivity is the widening of the bid/ask spread in these markets. In general, the widening of counterparty credit spreads and reduced liquidity for derivative instruments as indicated by wider bid/ask spreads will reduce the fair value of derivatives. In addition, certain cross-currency interest rate swaps hedging foreign currency denominated reset rate and amortizing notes in our trusts contain extension features that coincide with the remarketing dates of the notes. The valuation of the extension feature requires significant judgment based on internally developed inputs.

 

 2.

Education Loans — Our FFELP Loans and Private Education Loans are accounted for at cost or at the lower of cost or fair value if the loan isheld-for-sale. The fair values of our education loans are disclosed in “Note 12 — Fair Value Measurements.” For both FFELP Loans and Private Education Loans accounted for at cost, fair value is determined by modeling loan level cash flows using stated terms of the assets and internally-developed assumptions to determine aggregate portfolio yield, net present value and average life. The significant assumptions used to project cash flows are prepayment

speeds, default rates, cost of funds, the amount funded by debt versus equity, and required return on equity. In addition, the Floor Income component of our FFELP Loan portfolio is valued through discounted cash flow and option models using both observable market inputs and internally developed inputs. Significant inputs into the models are not generally market observable. They are either derived internally through a combination of historical experience and management’s qualitative expectation of future performance (in the case of prepayment speeds, default rates, and capital assumptions) or are obtained through external broker quotes (as in the case of cost of funds). When possible, market transactions are used to validate the model. In most cases, these are either infrequent or not observable.

For further information regarding the effect of our use of fair values on our results of operations, see “Note 12 — Fair Value Measurements.”

Transfers of Financial Assets and the Variable Interest Entity (“VIE”) Consolidation Model

If we have a variable interest in a Variable Interest Entity (“VIE”) and we have determined that we are the primary beneficiary of the VIE then we will consolidate the VIE. We are considered the primary beneficiary if we have both: (1) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (2) the obligation to absorb losses or receive benefits of the entity that could potentially be significant to the VIE. There can be considerable judgment that has to be used as it relates to determining the primary beneficiary of the VIEs with which we are associated. There are no “bright line” tests. Rather, the assessment of who has the power to direct the activities of the VIE that most significantly affect the VIE’s economic performance and who has the obligation to absorb losses or receive benefits of the entity that could potentially be significant to the VIE can be very qualitative and judgmental in nature. However, based on our current relationship with our securitization trusts and other financing vehicles which are considered VIEs, we believe the assessment is more straightforward. As it relates to our securitized assets, we are the servicer of those securitized assets (which means we “have the power” to direct the activities of the trust) and we own the Residual Interest (which means we “have the loss and gain obligation that could potentially be significant to the VIE”) of the securitization trusts. As a result, we are the primary beneficiary of our securitization trusts and other financing vehicles. See “Note 2 — Significant Accounting Policies” for further details.

In 2013, we sold Residual Interests in FFELP Loan securitization trusts to third parties. We continue to service the education loans in the trusts under existing agreements. Prior to the sale of the Residual Interests, we had consolidated the trusts as VIEs because we had met the two criteria for consolidation. We had determined we were the primary beneficiary because (1) as servicer to the trust we had the power to direct the activities of the VIE that most significantly affected its economic performance and (2) as the residual holder of the trust, we had an obligation to absorb losses or receive benefits of the trust that could potentially be significant. Upon the sale of the Residual Interests we were no longer the residual holder, thus we determined we no longer met criterion (2) above and deconsolidated the trusts.

Derivative Accounting

The most significant judgments related to derivative accounting are: (1) concluding the derivative is an effective hedge and qualifies for hedge accounting and (2) determining the fair value of certain derivatives and hedged items. To qualify for hedge accounting a derivative must be concluded to be a highly effective hedge upon designation and on an ongoing basis. There are no “bright line” tests on what is considered a highly effective hedge. We use a historical regression analysis to prove ongoing and prospective hedge effectiveness. Although some of our valuations are more judgmental than others, we compare the fair values of our derivatives that we calculate to those provided by our counterparties on a monthly basis. We view this as a critical control which helps validate these judgments. Any significant differences with our counterparties are identified and resolved appropriately.

Risk Management

Our Approach

The loan servicing, collectionasset recovery and business servicingprocessing services Navient provides, as well as the financial markets in which Navient operates, continue to undergo dramatic competitive, technological and regulatory changes. Identifying, understanding and effectively managing the risks inherent in our business are critical to our continued success. Navient hasassigns risk oversight, management and assessment responsibilities assigned and documented at various levels within our organization and coordinatedcontinuously coordinates these activities and responsibilities across our organization. We maintain comprehensive risk management practices to identify, measure, monitor, evaluate, control and report on our significant risks and we routinely assessevaluate these practices to determine whether they are functioning properly and can be improved.

Risk Management Philosophy

Navient’s risk management philosophy is to ensure all significant risk inherent in our business is identified, measured, monitored, evaluated, controlled and reported. In furtherance of these goals, Navient:

 

maintains a comprehensive and uniform risk management framework;

 

follows a “three lines of defense” structure based upon: (1) accountability and ownership at the business area level for risks inherent in their activities (first line of defense); (2) supporting areas, such as Human Resources, Legal, Compliance, Finance and Accounting, Information-Technology and Information Security, monitor, guide and advise the business areas in their respective areas of expertise (second line of defense); and (3) Internal Audit reviews both business and support areas to ensure compliance with applicable laws, regulations and internal policies and procedures (third line of defense);

 

provides appropriate reporting tools to management and our board of directors and their respective committees; and

 

trains our employees on our risk management processes and philosophy.

Risk Oversight, Roles and Responsibilities

The Navient board of directors and its standing committees oversee our strategic direction, including setting our risk management philosophy, tolerance and parameters; and establishing procedures for assessing the risks our businesses face as well as the risk management practices our management team develops and implements. We escalate to our board of directors any significant departures from established tolerances and parameters and review new and emerging risks with them.

Responsibility for risk management is assigned at several different levels of our organization, including our board of directors and its committees. Each business area within our organization is primarily responsible for managing its specific risks following processes and procedures developed in collaboration with our executive management team and internal risk management partners. Our Human Resources, Legal, Compliance, Finance and Accounting, Information-Technology and Information Security support areas are responsible for providing our business areas with the training, systems and specialized expertise necessary to properly perform their risk management responsibilities.

Board of Directors. Our board of directors, directly and through its standing committees, is responsible for overseeing our strategic direction and risk management approach. It approves our annual business plan, periodically reviews our strategic approach and priorities and spends significant time considering our capital requirements and our dividend and share repurchase levels and activities. Standing committees of our board of directors include Executive, Audit, Compensation and Personnel, Nominations and Governance, and Finance and Operations. In 2015, our board undertook a comprehensive review of the risk oversight responsibilities and the capabilities and skills of each committee. As a result, they approved revised charters and work plans for each of the committees. Charters for each committee providing their specific responsibilities and areas of risk oversight are published on our website together with the names of the directors serving on these committees.

Chief Executive Officer. Our Chief Executive Officer is responsible for establishing our risk management culture and ensuring business areas operate within risk parameters and in accordance with our annual business plan.

Chief Risk and Compliance Officer. Our Chief Risk and Compliance Officer is responsible for ensuring proper oversight, management and reporting to our board of directors and management regarding our risk management practices, the timely escalation and complete resolution of any significant risk issues and for instilling our risk management culture in our people and our practices, ensuring business areas operate within risk parameters and in accordance with our annual business plan.

Enterprise Risk Committee. Our Enterprise Risk Committee is an executive management-level committee chaired by our Chief Risk and Compliance Officer where senior management reviews our significant risks,

receives periodic reports on adherence to agreed risk parameters, prioritizes and provides direction on mitigation of our risks and closure of issues and supervises the continued evolution of our enterprise risk management program. This committee also oversees our Internal Controls Excellence (“ICE”) initiativeprogram and Sarbanes-Oxley compliance and ensures any control deficiencies are identified, understood by all relevant affected parties, and have established resolution plans supported by adequate resources. Lastly, this committee evaluates risks associated with new or modified business and makes recommendations regarding proposed business initiatives based on their inherent risks and controls. In addition to the Chair, committee membership includes our Chief Executive Officer, Group President for Asset Management and Servicing, Group President for Asset Recovery and Business Servicing, Chief Financial Officer, Chief Legal Officer, Chief Information Officer and Chief Audit Officer. The committee meets at least six times per year, usually in advance of each regularly scheduled board of directors meeting and more frequently if needed to address particular issues.

Credit and Loan Loss Committee. Our Credit and Loan Loss Committee is an executive management-level committee chaired by our Chief Risk and Compliance Officer to oversee our credit and portfolio management monitoring and strategies, the sufficiency of our loan loss reserves, and current or emerging issues affecting delinquency and default trends which may result in adjustments in our allowances for loan losses.

Compliance Committee. Our Compliance Committee is an executive management-level committee chaired by our Chief Risk and Compliance Officer to oversee regulatory compliance risk management activities including compliance regulatory training, compliance regulatory change management, compliance and operational risk assessment, transactional testing and monitoring, policies and procedures, our privacy and information sharing practices and our Code of Business Conduct.

Disclosure Committee. Our Disclosure Committee reviews our periodic SEC reporting documents, earnings releases and related disclosure policies and procedures, as well as assessesand evaluates whether modified or additional disclosures are required.

Critical Accounting Assumptions Committee. Our Critical Accounting Assumptions Committee oversees critical accounting assumptions, as well as key judgments and estimates involved in preparing our financial statements. These include assumptions about matters such as default, recovery and prepayment rates.

Asset and Liability Committee. Our Asset and Liability Committee oversees our investment portfolio and strategy and our compliance with our investment policy.

Information-Technology and Operations Management Committee. Our Information-Technology and Operations Management Committee oversees our business area operations and the activities of our Information-Technology support area, including Information Security.

Human Resources Committee.Our Human Resources Committee ensures that human resources projects and activities are properly reviewed and approved prior to implementation, and that the prioritization of human resources projects is appropriate for and responsive to the business, human capital and risk management needs of our company.

Incentive Compensation Plan Committee.Our Incentive Compensation Plan Committee defines the approach and practices utilized to effectively govern all Incentive Compensation Plans in order to achieve business results while preventing unreasonable risk taking.

Internal Audit Risk Assessment

Navient Internal Audit monitors our various risk management and compliance efforts, identifies areas that may require increased focus and resources, and reports significant control issues and recommendations to executive management and the Audit Committee of our board of directors. Internal Audit performs an annual risk assessment evaluating the risk of all significant components of our company and uses the results to develop an

annual internal audit plan. The risk assessment process includes detailed measures of risk and formalized identification of auditable components of our company to ensure Internal Audit’s efforts are both properly focused and comprehensive.

Risk Appetite Framework

Navient’s Risk Appetite Framework establishes the level of risk we are willing to accept within each risk category in pursuit of our business strategy. Our Audit Committee of the board of directors reviews our Risk Appetite Framework annually, helping to ensure consistency in our business decisions, monitoring and reporting. Our management-level Enterprise Risk Committee monitors approved risk limits and thresholds to ensure our businesses are operating within approved risk limits. Through ongoing monitoring of risk exposures, management identifies potential risks and develops appropriate responses and mitigation strategies.

Risk Categories

Our Risk Appetite Framework segments Navient’s risks across nine domains: (1) credit; (2) market; (3) funding and liquidity; (4) compliance; (5) legal; (6) operational; (7) reputational/political; (8) governance; and (9) strategy.

Credit Risk. Credit risk is the risk to earnings or capital resulting from an obligor’s failure to meet the terms of any contract with us or otherwise fail to perform as agreed. Credit risk is found in all activities where success depends on counterparty, issuer or borrower performance.

Navient has credit or counterparty risk exposure with borrowers and cosigners of our Private Education Loans, the various counterparties with whom we have entered into derivative or other similar contracts and the various entities with whom we make investments. Credit and counterparty risks are overseen by our Chief Risk and Compliance Officer, our Loss Forecasting staff and the management-level Credit and Loan Loss Committee. Our Chief Risk and Compliance Officer reports regularly to our board of directors and both the Finance and Operations and Audit Committees of the board on these issues.

The credit risk related to our Private Education Loans is managed within a credit risk infrastructure which includes: (i) a well-defined asset quality and collection policy framework; (ii) an ongoing monitoring and review process of portfolio concentration and trends; (iii) assignment and management of credit and loss forecasting authorities and responsibilities; and (iv) establishment of an allowance for loan losses that covers estimated losses based upon portfolio and economic analysis.

Credit risk related to derivative contracts is managed by reviewing counterparties for credit strength on an ongoing basis and through our credit policies, which place limits on our exposure with any single counterparty and, in most cases, require collateral to secure the position. Credit and counterparty risk associated with derivatives is measured based on the replacement cost if counterparties in a gain position fail to perform under the terms of the contract.

Market Risk.Market risk is the risk to earnings or capital resulting from changes in market conditions, such as interest rates, index mismatches, credit spreads, commodity prices or volatilities. Navient is exposed to various types of market risk, in particular the risk of loss resulting in a mismatch between the maturity/duration of assets and liabilities, interest rate risk and other risks that arise through the management of our investment, debt and education loan portfolios. Market risk exposure is managed primarily through our management-level Asset and Liability Committee, which is responsible for all market risks associated with managing our assets and liabilities and recommending limits to be included in our risk appetite and investment structure. These activities are closely tied to those related to the management of our funding and liquidity risks. The Finance and Operations Committee of our board of directors periodically reviews and approves the investment, asset and liability management policies, establishes and monitors various tolerances or other risk measurements, as well as contingency funding plans developed and administered by our Asset and Liability Committee. The Finance and Operations Committee and our Chief Financial Officer report to the full board of directors on matters of market risk management.

Funding & and Liquidity Risk. Funding and liquidity risk is the risk to earnings, capital or the conduct of our business arising from the inability to meet our obligations when they become due without incurring unacceptable losses, such as the ability to fund liability maturities or invest in future asset growth and business operations at

reasonable market rates. Our primary liquidity risks are any mismatch between the maturity of our assets and liabilities and the servicing of our indebtedness.

Navient’s Finance department oversees our funding and liquidity management activities and is responsible for planning and executing our funding activities and strategies, analyzing and monitoring our liquidity risk, maintaining excess liquidity and accessing diverse funding sources depending on current market conditions. Funding and liquidity risks are overseen and recommendations approved primarily through our management-level Asset and Liability Committee. The Finance and Operations Committee of our board of directors periodically reviews and approves our funding and liquidity positions and the contingency funding plan developed and administered by our Asset and Liability Committee. The Finance and Operations Committee also receives regular reports on our performance against funding and liquidity plans at each of its meetings.

Operational Risk. Operational risk is the risk to earnings or the conduct of our business resulting from inadequate or failed internal processes, people or systems or from external events. Operational risk is pervasive, existing in all business areas, functional units, legal entities and geographic locations, and it includes information technology risk, cybersecurity risk, physical security risk on tangible assets, third-party vendor risk, legal risk, compliance risk and reputational risk.

The Finance and Operations Committee of our board of directors receives operations reports (including operating metrics and performance against annual plan) from our Group President for Asset Management and Servicing, our Group President for Asset Recovery and Business Servicing, Chief Financial Officer and Chief Information Officer at each regularly scheduled meeting. The Finance & Operations Committee also receives business development updates regarding our various business initiatives providing information and metrics about each key component of our business operations. The Finance and Operations Committee of our board of directors also receives periodic information security and cyber security updates and reviews operational and systems-related matters to ensure their implementation produces no significant internal control issues.

Operational risk exposures are managed through a combination of business area management (first line of defense), support area oversight and expertise (second line of defense) and enterprise-wide oversight. Our Group President for Asset Management and Servicing and our Group President for Asset Recovery and Business Servicing are responsible for all of our business operations (servicing, collectionsasset recovery and business services)processing services, and our Chief Information Officer is responsible for our information technology systems and processes). Management-level committees, comprised of senior managers and subject matter experts, including our Enterprise Risk Committee, Compliance Committee, Credit and Loan Loss Committee, Information-Technology and Operations Management Committee and Human Resources Committee, focus on particular aspects of operational risk.

Compliance, Legal and Governance Risk. Compliance risk is the risk to earnings or capital or reputation arising from violations of, ornon-conformance with, laws, rules, regulations, prescribed practices, internal policies and procedures, or ethical standards. Legal risk is the risk to earnings, capital or reputation manifested by claims made through the legal system and may arise from a product or service, a transaction, a business relationship, property (real, personal or intellectual), conduct of an employee or change in law or regulation. Governance risk is the risk of not establishing and maintaining a control environment that aligns with stakeholder and regulatory expectations, including tone at the top and board performance. These risks are inherent in all of our businesses. Compliance, legal and governance risk are subsets of operational risk but are recognized as a separate and complementary risk category given their importance in our business. We can be exposed to these risks in key areas such as our collectionsasset recovery or loan servicing businesses if compliance with legal and regulatory requirements is not properly implemented, maintained, documented or tested, or when an oversight program does not include appropriate audit and control features.

The Audit Committee of our board of directors oversees our monitoring and control of legal and compliance risks and the qualifications of employees overseeing these risk management functions. The Audit Committee annually reviews our Compliance Plan and significant breaches of our Code of Business Conduct and receives regular reports from executive management responsible for the regulatory and compliance risk management functions.

Reputational/Political Risk. Reputational risk is the risk to earnings or capital arising from damage to our reputation in the view of, or loss of the trust of, customers and the general public. Political risk is the closely related risk to earnings or capital arising from damage to our relationships with governmental entities, regulators and political leaders and candidates. These risks can arise due to both our own acts and omissions (both real and perceived), and the acts and omissions of other industry participants or other third parties, and they are inherent

in all of our businesses. Reputational risk and political risk are managed through a combination of business area management (first line of defense), support area oversight and expertise (second line of defense) and enterprise-wide oversight. Our Nominations and Governance Committee oversees our reputational and political risk.

Strategic Risk. Strategic risk is the risk to earnings or capital arising from our potential inability to successfully carry out our strategy. This risk can arise due to both our own acts or omissions, and the acts or omissions of other industry participants or other third parties, and it is inherent in all of our businesses. Strategic risk is managed through a combination of business area management (first line of defense), support area oversight and expertise (second line of defense) and enterprise-wide oversight.

The Audit Committee of our board of directors oversees our monitoring and control of legal and compliance risks and the qualifications of employees overseeing these risk management functions. The Audit Committee annually reviews our Compliance Plan and significant breaches of our Code of Business Conduct and receives regular reports from executive management responsible for the regulatory and compliance risk management functions.

Common Stock

The following table summarizes our common share repurchases and issuances.

 

  Years Ended December 31,   Years Ended December 31, 
  2015   2014   2013   2016   2015   2014 

Common stock repurchased(1)

   56,043,711     30,432,689     26,987,043     59,625,325    56,043,711    30,432,689 

Average purchase price per share

  $16.87    $19.72    $22.26    $12.68   $16.87   $19.72 

Shares repurchased related to employee stock-based compensation plans(2)

   2,404,328     4,171,342     6,365,002     3,197,355    2,404,328    4,171,342 

Average purchase price per share

  $19.81    $20.91    $21.76    $13.21   $19.81   $20.91 

Common shares issued(3)

   4,924,021     7,389,962     9,702,976     5,476,010    4,924,021    7,389,962 

 

 (1) 

Common shares purchased under our share repurchase programs.program.

 

 (2) 

Comprises shares withheld from stock option exercises and vesting of restricted stock for employees’ tax withholding obligations and shares tendered by employees to satisfy option exercise costs.

 

 (3) 

Common shares issued under our various compensation and benefit plans.

Our shareholders have authorized the issuance of 1.125 billion shares of common stock (par value of $0.01). At December 31, 2015, 3482016, 291 million shares were issued and outstanding and 2423 million shares were unissued but encumbered for outstanding stock options, restricted stock units and dividend equivalent units for employee compensation and remaining authority for stock-based compensation plans. The stock-based compensation plans are described in “Note 11 — Stock-Based Compensation Plans and Arrangements.”

In April 2014, in connection with theSpin-Off, SLM Corporation retired 127 million shares of common stock held in treasury. This retirement decreased the balance in treasury stock by $2.3 billion, with corresponding decreases of $25 million in common stock and $2.3 billion in additionalpaid-in capital. There was no impact to total equity from this retirement.

The closing price of our common stock on December 31, 20152016 was $11.45.$16.43.

Dividend and Share Repurchase Program

In 2015,2016, we paid quarterlyfull-year common stock dividends of $0.16$0.64 per share, resultingcompared with $0.64 in a full-year common stock dividend of $0.64 per share.

In 2013, SLM Corporation authorized $800 million to be utilized2015 and $0.60 in a new common share repurchase program and repurchased 27.0 million shares for $600 million.2014.

In May 2014, Navient authorized $400 million to be utilized in a new common share repurchase program. Wewe repurchased 30.4 million shares of common stock for $600 million in 2014 (8.3 million shares for $200 millionpre-Spin-Off, and 22.1 million shares for $400 millionpost-Spin-Off), fully utilizing the 2013 and 2014 share repurchase programs..

In January 2015, Navient authorized $1.0 billion to be utilized in a new common share repurchase program. Wewe repurchased 56.0 million shares of common stock for $945 million.

In 2016, we repurchased 59.6 million in 2015. shares of common stock for $755 million.

In December 2015, Navient2016, our board of directors authorized an additional $700 million to be utilized in a new common$600 million share repurchase program. As of December 31, 2015, the remaining repurchase authority was $755 million. Since the Spin-Off, we repurchased 78.1 million shares.program effective January 1, 2017.

Item 7A.Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Sensitivity Analysis

Our interest rate risk management seeks to limit the impact of short-term movements in interest rates on our results of operations and financial position. The following tables summarize the potential effect on earnings over the next 12 months and the potential effect on fair values of balance sheet assets and liabilities at December 31, 20152016 and 2014,2015, based upon a sensitivity analysis performed by management assuming a hypothetical increase in market interest rates of 100 basis points and 300 basis points while funding spreads remain constant. Additionally, as it relates to the effect on earnings before unrealized gains (losses) on derivative and hedging activities, a sensitivity analysis was performed assuming the funding index increases 2510 basis points while holding the asset index constant, if the funding index and repricing frequency are different than the asset index. TheThese earnings sensitivity issensitivities are applied only to financial assets and liabilities, including hedging instruments that existed at the balance sheet date and does not take into account new assets, liabilities or hedging instruments that may arise over the next 12 months.

 

  As of December 31, 2015
Impact on Annual Earnings If:
 As of December 31, 2014
Impact on Annual Earnings If:
   As of December 31, 2016
Impact on Annual Earnings If:
 As of December 31, 2015
Impact on Annual Earnings If:
 
  Interest Rates: Funding
Indices
 Interest Rates: Funding
Indices
   Interest Rates: Funding
Indices
 Interest Rates: Funding
Indices
 

(Dollars in millions, except per share amounts)

  Increase
100 Basis
Points
 Increase
300 Basis
Points
 Increase
25 Basis
Points(1)
 Increase
100 Basis
Points
 Increase
300 Basis
Points
 Increase
25 Basis
Points(1)
   Increase
100 Basis
Points
 Increase
300 Basis
Points
 Increase
10  Basis
Points(1)
 Increase
100 Basis
Points
 Increase
300 Basis
Points
 Increase
10 Basis
Points(1)
 

Effect on Earnings:

              

Change in pre-tax net income before unrealized gains (losses) on derivative and hedging activities

  $(59 $(113 $(298 $(28 $(28 $(319  $(34 $(62 $(99 $(59 $(113 $(119

Unrealized gains (losses) on derivative and hedging activities

   (81  (409  2    143    154    2     (4  (167     (81  (409   
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Increase (decrease) in net income before taxes

  $(140 $(522 $(296 $115   $126   $(317

Increase (decrease) in income before taxes

  $(38 $(229 $(99 $(140 $(522 $(119
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Increase (decrease) in diluted earnings per common share(2)

  $(.39 $(1.45 $(.82 $.28   $.31   $(.77

Increase (decrease) in net income after taxes

  $(24 $(145 $(62 $(88 $(329 $(75
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Increase (decrease) in diluted earnings per
common share

  $(.08 $(.49 $(.21 $(.25 $(.92 $(.21
  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1) 

If an asset is not funded with the same index/frequency reset of the asset then it is assumed the funding index increases 2510 basis points while holding the asset index constant. There is no sensitivity analysis related to the unrealized gains (losses) on derivative and hedging activities as part of this potential impact on earnings.

(2)

Calculated based on “increase in net income before taxes.”

   At December 31, 2016 
   Fair Value   Interest Rates: 
     Change from
Increase of
100 Basis
Points
  Change from
Increase of
300 Basis
Points
 

(Dollars in millions)

            $                  %                  $                  %         

Effect on Fair Values

       

Assets

       

FFELP Loans

  $86,626   $(378   $(782  (1)% 

Private Education Loans

   23,191              

Other earning assets

   5,203              

Other assets

   4,863    (34  (1  304   6 
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total assets gain/(loss)

  $119,883   $(412   $(478  
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Liabilities

       

Interest-bearing liabilities

  $112,172   $(607  (1)%  $(1,695  (2)% 

Other liabilities

   2,711    155   6   980   36 
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total liabilities (gain)/loss

  $114,883   $(452   $(715  (1)% 
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

 

   At December 31, 2015 
   Fair Value   Interest Rates: 
     Change from
Increase of
100 Basis
Points
  Change from
Increase of
300 Basis
Points
 

(Dollars in millions)

            $                  %                  $                  %         

Effect on Fair Values

       

Assets

       

FFELP Loans

  $94,377    $(455   $(928  (1)% 

Private Education Loans

   25,772                   

Other earning assets

   5,833                   

Other assets

   5,387     (281  (5  (246  (5
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total assets gain/(loss)

  $131,369    $(736  (1)%  $(1,174  (1)% 
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Liabilities

       

Interest-bearing liabilities

  $121,040    $(616  (1)%  $(1,708  (1)% 

Other liabilities

   2,710     96    4    980    36  
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total liabilities (gain)/loss

  $123,750    $(520   $(728  (1)% 
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

  At December 31, 2014 �� At December 31, 2015 
  Fair Value   Interest Rates:   Fair Value   Interest Rates: 
  Change from
Increase of
100 Basis
Points
 Change from
Increase of
300 Basis
Points
   Change from
Increase of
100 Basis
Points
 Change from
Increase of
300 Basis
Points
 

(Dollars in millions)

          $                 %                 $                 %                   $                 %                 $                 %         

Effect on Fair Values

              

Assets

              

FFELP Loans

  $104,419    $(486   $(977  (1)%   $94,281   $(455   $(928  (1)% 

Private Education Loans

   29,433                      25,772              

Other earning assets

   6,002                      5,833              

Other assets

   6,033     (236  (4  (317  (5   5,387    (281  (5  (246  (5
  

 

   

 

  

 

  

 

  

 

   

 

   

 

  

 

  

 

  

 

 

Total assets gain/(loss)

  $145,887    $(722   $(1,294  (1)%   $131,273   $(736  (1)%  $(1,174  (1)% 
  

 

   

 

  

 

  

 

  

 

   

 

   

 

  

 

  

 

  

 

 

Liabilities

              

Interest-bearing liabilities

  $136,862    $(781  (1)%  $(2,164  (2)%   $121,040   $(616  (1)%  $(1,708  (1)% 

Other liabilities

   2,625     85    3    822    31     2,710    96   4   980   36 
  

 

   

 

  

 

  

 

  

 

   

 

   

 

  

 

  

 

  

 

 

Total liabilities (gain)/loss

  $139,487    $(696   $(1,342  (1)%   $123,750   $(520   $(728  (1)% 
  

 

   

 

  

 

  

 

  

 

   

 

   

 

  

 

  

 

  

 

 

A primary objective in our funding is to minimize our sensitivity to changing interest rates by generally funding our floating rate education loan portfolio with floating rate debt. However, due to the ability of some FFELP loans to earn Floor Income, we can have a fixed versus floating mismatch in funding if the education loan earns at the fixed borrower rate and the funding remains floating. In addition, we can have a mismatch in the index (including the frequency of reset) of floating rate debt versus floating rate assets.

During the years ended December 31, 20152016 and 2014,2015, certain FFELP Loans were earning Floor Income and we locked in a portion of that Floor Income through the use of Floor Income Contracts.derivative contracts. The result of these hedging transactions was to convert a portion of the fixed rate nature of education loans to variable rate, and to fix the relative spread between the education loan asset rate and the variable rate liability.

In the preceding tables, under the scenario where interest rates increase 100 and 300 basis points, the change inpre-tax net income before the unrealized gains (losses) on derivative and hedging activities is primarily due to the impact of (i) our unhedged loans being in a fixed-rate mode due to Floor Income, while being funded with variable rate debt in low interest rate environments; and (ii) a portion of our variable rate assets being funded

with fixed rate liabilities and equity. Item (i) will generally cause income to decrease when interest rates increase from a low interest rate environment, whereas item (ii) will generally offset this decrease.cause income to increase when interest rates increase. In both 2016 and 2015, the loss of income is due almost entirely to item (i) above. The decrease in the loss in 2016 as compared to 2015 was due to both the natural amortization of the FFELP loan portfolio as well as higher interest rates in 2016, which resulted in a loss of unhedged Floor Income during 2016. Item (ii) had very little impact in either period as the Company entered into derivative contracts in 2015 to convert a portion of fixed rate debt to variable rate debt as a part of its overall interest rate risk management strategy, thereby better match-funding its floating rate assets with variable rate debt.

In the preceding tables, under the scenario where interest rates increase 100 and 300 basis points, the change in unrealized gains (losses) on derivative and hedging activities in 2016 and 2015 are primarily due to (1) the notional amount and remaining term of our derivative portfolio and related hedged debt and (2) the interest rate environment. As of December 31, 2016 the Company’s derivative portfolio has declined in size and has a shorter remaining term than the prior year period due to the natural amortization of the education loan portfolios over the year. Both of these factors contribute to the Company losing less income in an increasing interest rate environment in the current period as compared to the prior-year period.

Under the scenario in the tables above labeled “Impact on Annual Earnings If: Funding Indices Increase 2510 Basis Points,” the main driver of the decrease inpre-tax income before unrealized gains (losses) on derivative and hedging activities in both the December 31, 20152016 and 20142015 analyses is primarily the result ofone-month LIBOR-indexed FFELP Loans being funded with three-month LIBOR and othernon-discrete indexed liabilities. See “Asset and Liability Funding Gap” of this Item 7A3 for a further discussion. Increasing the spread between indices will also impact the unrealized gains (losses) on derivative and hedging activities as it relates to basis swaps that hedge the mismatch between the asset and funding indices.

In addition to interest rate risk addressed in the preceding tables, we are also exposed to risks related to foreign currency exchange rates. Foreign currency exchange risk is primarily the result of foreign currency denominated debt issued by us. When we issue foreign denominated corporate unsecured and securitization debt, our policy is to use cross currency interest rate swaps to swap all foreign currency denominated debt payments (fixed and floating) to U.S. dollar LIBOR using a fixed exchange rate. In the tables above, there would be an immaterial impact on earnings if exchange rates were to decrease or increase, due to the terms of the hedging instrument and hedged items matching. The balance sheet interest bearing liabilities would be affected by a

change in exchange rates; however, the change would be materially offset by the cross currency interest rate swaps in other assets or other liabilities. In the current economic environment, volatility in the spread between spot and forward foreign exchange rates has resulted in materialmark-to-market impacts to current-period earnings which have not been factored into the above analysis. The earnings impact is noncash, and at maturity of the instruments the cumulativemark-to-market impact will be zero.

Asset and Liability Funding Gap

The tables below present our assets and liabilities (funding) arranged by underlying indices as of December 31, 2015.2016. In the following GAAP presentation, the funding gap only includes derivatives that qualify as effective hedges (those derivatives which are reflected in net interest margin, as opposed to those reflected in the “gains (losses) on derivatives and hedging activities, net” line on the consolidated statements of income). The difference between the asset and the funding is the funding gap for the specified index. This represents our exposure to interest rate risk in the form of basis risk and repricing risk, which is the risk that the different indices may reset at different frequencies or may not move in the same direction or at the same magnitude.

Management analyzes interest rate risk and in doing so includes all derivatives that are economically hedging our debt whether they qualify as effective hedges or not (“Core Earnings” basis). Accordingly, we are also presenting the asset and liability funding gap on a “Core Earnings” basis in the table that follows the GAAP presentation.

GAAP Basis

 

Index

(Dollars in billions)

  Frequency  of
Variable

Resets
  Assets(1)   Funding(2)   Funding
Gap
   Frequency of
Variable
Resets
   Assets(1)   Funding(2)   Funding
Gap
 

3-month Treasury bill

  weekly  $4.8    $    $4.8     weekly   $4.3   $   $4.3 

Prime

  annual   .4          .4     annual    .4        .4 

Prime

  quarterly   2.9          2.9     quarterly    2.4        2.4 

Prime

  monthly   13.9          13.9     monthly    12.1        12.1 

Prime

  daily        .1     (.1   daily        .1    (.1

PLUS Index

  annual   .3          .3     annual    .3        .3 

3-month LIBOR

  quarterly        65.2     (65.2   quarterly        49.8    (49.8

3-month LIBOR

  daily        .5     (.5   daily        1.0    (1.0

1-month LIBOR

  monthly   7.5     35.8     (28.3   monthly    6.4    36.6    (30.2

1-month LIBOR daily

  daily   90.6          90.6     daily    82.5        82.5 

CMT/CPI Index

  monthly/quarterly        .5     (.5   monthly/quarterly        .4    (.4

Non-Discrete reset(3)

  monthly        19.2     (19.2   monthly        15.0    (15.0

Non-Discrete reset(4)

  daily/weekly   5.8     .8     5.0     daily/weekly    5.2    .5    4.7 

Fixed Rate(5)

     7.9     12.0     (4.1     7.5    17.7    (10.2
    

 

   

 

   

 

     

 

   

 

   

 

 

Total

    $134.1    $134.1    $      $121.1   $121.1   $ 
    

 

   

 

   

 

     

 

   

 

   

 

 

 

 (1) 

FFELP Loans of $34.9$27.0 billion ($32.024.3 billion LIBOR index and $2.9$2.7 billion Treasury bill index) are currently earning a fixed rate of interest as a result of the low interest rate environment.

 

 

 (2) 

Funding (by index) includes all derivatives that qualify as hedges.

 

 

 (3) 

Funding consists of auction rate ABS and FFELP and Private Education Loan-otherABCP facilities.

 

 

 (4) 

Assets include restricted and unrestricted cash equivalents and other overnight type instruments. Funding includes the obligation to return cash collateral held related to derivatives exposures.

 

 

 (5) 

Assets include receivables and other assets (including goodwill and acquired intangibles). Funding includes other liabilities and stockholders’ equity.

 

The “Funding Gaps” in the above table are primarily interest rate mismatches in short-term indices between our assets and liabilities. We address this issue typically through the use of basis swaps that typically convert quarterly reset three-month LIBOR to other indices that are more correlated to our asset indices. These basis swaps do not qualify as effective hedges and, as a result, the effect on the funding index is not included in our interest margin and is therefore excluded from the GAAP presentation.

“Core Earnings” Basis

 

Index

(Dollars in billions)

  Frequency of
Variable
Resets
  Assets(1)   Funding(2)   Funding
Gap
   Frequency of
Variable
Resets
   Assets(1)   Funding(2)   Funding
Gap
 

3-month Treasury bill

  weekly  $4.8    $    $4.8     weekly   $4.3   $   $4.3 

Prime

  annual   .4          .4     annual    .4        .4 

Prime

  quarterly   2.9          2.9     quarterly    2.4        2.4 

Prime

  monthly   13.9          13.9     monthly    12.1        12.1 

Prime

  daily        .1     (.1   daily        .1    (.1

PLUS Index

  annual   .3          .3     annual    .3        .3 

3-month LIBOR

  quarterly        59.6     (59.6   quarterly        50.1    (50.1

3-month LIBOR

  daily        .5     (.5   daily        1.0    (1.0

1-month LIBOR

  monthly   7.5     45.6     (38.1   monthly    6.4    39.7    (33.3

1-month LIBOR

  daily   90.6          90.6     daily    82.5        82.5 

Non-Discrete reset(3)

  monthly        19.2     (19.2

Non-Discrete reset(4)

  daily/weekly   5.8     .8     5.0  

Fixed Rate(5)

     7.1     7.5     (.4

Non-Discrete reset(3)

   monthly        15.0    (15.0

Non-Discrete reset(4)

   daily/weekly    5.2    .5    4.7 

Fixed Rate(5)

     6.9    14.1    (7.2
    

 

   

 

   

 

     

 

   

 

   

 

 

Total

    $133.3    $133.3    $      $120.5   $120.5   $ 
    

 

   

 

   

 

     

 

   

 

   

 

 

 

 (1) 

FFELP Loans of $7.7$11.0 billion ($7.110.2 billion LIBOR index and $0.6$0.8 billion Treasury bill index) are currently earning a fixed rate of interest as a result of the low interest rate environment.

 

 

 (2) 

Funding (by index) includes all derivatives that management considers economic hedges of interest rate risk and reflects how we internally manage our interest rate exposure.

 

 

 (3) 

Funding consists of auction rate ABS and FFELP and Private Education Loan-otherABCP facilities.

 

 

 (4) 

Assets include restricted and unrestricted cash equivalents and other overnight type instruments. Funding includes the obligation to return cash collateral held related to derivatives exposures.

 

 

 (5) 

Assets include receivables and other assets (including goodwill and acquired intangibles). Funding includes other liabilities and stockholders’ equity.

 

We use interest rate swaps and other derivatives to achieve our risk management objectives. Our asset liability management strategy is to match assets with debt (in combination with derivatives) that have the same underlying index and reset frequency or, when economical, have interest rate characteristics that we believe are highly correlated. The use of funding with index types and reset frequencies that are different from our assets exposes us to interest rate risk in the form of basis and repricing risk. This could result in our cost of funds not moving in the same direction or with the same magnitude as the yield on our assets. While we believe this risk is low, as all of these indices are short-term with rate movements that are highly correlated over a long period of time, market disruptions (which have occurred in prior years) can lead to a temporary divergence between indices resulting in a negative impact to our earnings.

Weighted Average Life

The following table reflects the weighted average life for our earning assets and liabilities at December 31, 2015.2016.

 

(Averages in Years)

  Weighted  Average
Life
 

Earning assets

  

Education loans

   7.16.9 

Other loans

   8.15.8 

Cash and investments

   .1 
  

 

 

 

Total earning assets

   6.86.6 
  

 

 

 

Borrowings

  

Short-term borrowings

   .2.5 

Long-term borrowings

   6.16.2 
  

 

 

 

Total borrowings

   6.0 
  

 

 

 

 

Item 8.Financial Statements and Supplementary Data

Reference is made to the financial statements listed under the heading “(a) 1.A. Financial Statements” of Item 15 hereof, which financial statements are incorporated by reference in response to this Item 8.

 

Item 9.Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

Nothing to report.

 

Item 9A.Controls and Procedures

Disclosure Controls and Procedures

Our management, with the participation of our principal executive and principal financial officers, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules13a-15(e) and15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of December 31, 2015.2016. Based on this evaluation, our chief principal executive and principal financial officers concluded that, as of December 31, 2015,2016, our disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is (a) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (b) accumulated and communicated to our management, including our chief principal executive and principal financial officers as appropriate, to allow timely decisions regarding required disclosure.

Management’s Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule13a-15(f) under the Exchange Act). Under the supervision and with the participation of our management, including our Principal Executive Officer and Principal Financial Officer, we assessed the effectiveness of our internal control over financial reporting as of December 31, 2015.2016. In making this assessment, our management used the criteria established inInternal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). Based on our assessment and those criteria, management concluded that, as of December 31, 2015,2016, our internal control over financial reporting is effective.

KPMG LLP, an independent registered public accounting firm, audited the effectiveness of the Company’s internal control over financial reporting as of December 31, 2015,2016, as stated in their report which appears below.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

No change in our internal control over financial reporting (as defined in Rules13a-15(f) and15d-15(f) under the Exchange Act) occurred during the fiscal quarter ended December 31, 20152016 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

Item 9B.Other Information

Nothing to report.

PART III.

 

Item 10.Directors, Executive Officers and Corporate Governance

The information contained in the 20162017 Proxy Statement, including information appearing in the sections titled “Proposal 1 — Election of Directors,” “Executive Officers,” “Other Matters — Section 16(a) Beneficial Ownership Reporting Compliance” and “Corporate Governance” in the 20162017 Proxy Statement, is incorporated herein by reference.

 

Item 11.Executive Compensation

The information contained in the 20162017 Proxy Statement, including information appearing in the sections titled “Executive Compensation” and “Director Compensation” in the 20162017 Proxy Statement, is incorporated herein by reference.

 

Item 12.Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information contained in the 20162017 Proxy Statement, including information appearing in the sections titled “Equity Compensation Plan Information,” “Ownership of Common Stock” and “Ownership of Common Stock by Directors and Executive Officers” in the 20162017 Proxy Statement, is incorporated herein by reference.

 

Item 13.Certain Relationships and Related Transactions, and Director Independence

The information contained in the 20162017 Proxy Statement, including information appearing under “Other Matters — Certain Relationships and Transactions” and “Corporate Governance” in the 20162017 Proxy Statement, is incorporated herein by reference.

 

Item 14.Principal Accounting Fees and Services

The information contained in the 20162017 Proxy Statement, including information appearing under “Independent Registered Public Accounting Firm” in the 20162017 Proxy Statement, is incorporated herein by reference.

PART IV.

 

Item 15.Exhibits, Financial Statement Schedules

(a)   1.  Financial Statements

A. The following consolidated financial statements of Navient Corporation and the Report of the Independent Registered Public Accounting Firm thereon are included in Item 8 above:

 

Report of Independent Registered Public Accounting Firm

   F-2 

Report of Independent Registered Public Accounting Firm

   F-3 

Consolidated Balance Sheets as of December 31, 20152016 and 20142015

   F-4 

Consolidated Statements of Income for the years ended December 31, 2016, 2015 2014 and 20132014

   F-5 

Consolidated Statements of Comprehensive Income for the years ended December 31, 2016, 2015 2014 and 20132014

   F-6 

Consolidated Statements of Changes in Stockholders’ Equity for the years ended December  31, 2013, 2014, 2015 and 20152016

   F-7 

Consolidated Statements of Cash Flows for the years ended December 31, 2016, 2015 2014 and 20132014

   F-10 

Notes to Consolidated Financial Statements

   F-11 

2.  Financial Statement Schedules

All schedules are omitted because they are not applicable or the required information is shown in the consolidated financial statements or notes thereto.

3.  Exhibits

The exhibits listed in the accompanying index to exhibits are filed or incorporated by reference as part of this Annual Report on Form10-K.

We will furnish at cost a copy of any exhibit filed with or incorporated by reference into this Annual Report on Form10-K. Oral or written requests for copies of any exhibits should be directed to the Secretary.

Item 16.Form 10-K Summary

N/A

4.  Appendices

Appendix A — Federal Family Education Loan Program

(b)  Exhibits

 

    2.1  The Agreement and Plan of Merger, dated as of October 16, 2014, between Navient Corporation and Navient, LLC (incorporated by reference to Exhibit 2.1 to Navient Corporation’s Current Report on Form8-K filed on October 17, 2014).
    3.1  Amended and Restated Certificate of Incorporation of Navient Corporation (incorporated by reference to Exhibit 3.1 of Amendment No. 3 to Navient Corporation’s Registration Statement on Form 10 (FileNo. 001-36228) filed on March 27, 2014).

    3.2  Amended and RestatedBy-Laws of Navient Corporation (incorporated by reference to Exhibit 3.2 of Amendment No. 3 to Navient Corporation’s Registration Statement on Form 10 (File(File No. 001-36228) filed on March 27, 2014).
    4.1  The Second Supplemental Indenture, dated as of October 16, 2014, between Navient Corporation and Deutsche Trust Company Limited, as trustee (incorporated by reference to Exhibit 4.1 to Navient Corporation’s Current Report on Form8-K filed on October 17, 2014).
    4.2  The Eighth Supplemental Indenture, dated as of October 16, 2014, between Navient Corporation and The Bank of New York Mellon, as trustee (incorporated by reference to Exhibit 4.2 to Navient Corporation’s Current Report on Form8-K filed on October 17, 2014).
    4.3The Third Supplemental Indenture, dated as of July 29, 2016, between Navient Corporation and The Bank of New York Mellon as trustee (incorporated by reference to Exhibit 4.2 to Navient Corporation’s Current Report on Form8-K filed on July 29, 2016).
    4.4The Fourth Supplemental Indenture, dated as of September 16, 2016, between Navient Corporation and The Bank of New York Mellon as trustee (incorporated by reference to Exhibit 4.2 to Navient Corporation’s Current Report on Form 8-K filed on September 16, 2016).
10.1†  Navient Corporation Executive Severance Plan for Senior Officers (incorporated by reference to Exhibit 10.1 to Navient Corporation’s Current Report on Form8-K filed on August 19, 2014).
10.2†*  Navient Corporation Change in Control Severance Plan for Senior Officers, as Amended and Restated Effective November 1, 2015.2015 (incorporated by reference to Exhibit 10.2 to Navient Corporation’s Annual Report on Form10-K (File No. 161456380) filed on February 25, 2016).
10.3†  Navient Deferred Compensation Plan, as amended and restated effective January 1, 2015 (incorporated by reference to Exhibit 10.1 to Navient Corporation’s Current Report on Form8-K filed on December 23, 2014).
10.4†  Navient Supplemental 401(k) Savings Plan (incorporated by reference to Exhibit 4.3 of the Company’s Registration Statement on FormS-8 (FileNo. 333-195536) filed on April 28, 2014).
10.5†  Navient Deferred Compensation Plan for Key Employees (incorporated by reference to Exhibit 4.3 of the Company’s Registration Statement on FormS-8 (FileNo. 333-195539) filed on April 28, 2014).
10.6†  Navient Deferred Compensation Plan for Directors, as amended and restated effective October 1, 2015 (incorporated by reference to Exhibit 10.16 of the Company’s Form 10-K (File10-K(File No. 001-36228) filed on October 30, 2015).
10.7†  Navient Deferred Compensation Plan for Directors (incorporated by reference to Exhibit 4.3 of the Company’s Registration Statement on FormS-8 (FileNo. 333-195538) filed on April 28, 2014).
10.8†  Navient Corporation 2014 Omnibus Incentive Plan, Amended and Restated as of April 6, 2015 (incorporated by reference to the Company’s Proxy Statement on Form DEF 14A (FileNo. 001-36228) filed on April 10, 2015).
10.9†  Navient Employee Stock Purchase Plan (incorporated by reference to Exhibit 4.3 of the Company’s Registration Statement on FormS-8 (FileNo. 333-195533) filed on April 28, 2014).
10.10†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Restricted Stock Unit Term Sheet — 2012 PSU Conversion (incorporated by reference to Exhibit 10.9 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).

10.11†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Restricted Stock Unit Term Sheet — 2013 PSU Conversion (incorporated by reference to Exhibit 10.10 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).

10.12†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Restricted Stock Unit Term Sheet — 2014 (incorporated by reference to Exhibit 10.11 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.13†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Bonus Restricted Stock Unit Term Sheet (Two-Year(Two-Year Restriction) — 2014 (incorporated by reference to Exhibit 10.12 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.14†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Bonus Restricted Stock Unit Term Sheet (Three-Year Restriction) — 2014 (incorporated by reference to Exhibit 10.13 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.15†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Stock Option Agreement, Net Settled Options—Options — 2014 (incorporated by reference to Exhibit 10.14 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.16†  Navient Corporation 2014 Omnibus Incentive Plan, Restricted Stock Unit Term Sheet for John F. Remondi — 2013 (incorporated by reference to Exhibit 10.15 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.17†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Restricted Stock Unit Term Sheet — 2013 (incorporated by reference to Exhibit 10.16 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.18†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Stock Option Agreement, Net Settled Options — 2013 (incorporated by reference to Exhibit 10.17 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.19†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Restricted Stock Unit Term Sheet — 2012 (incorporated by reference to Exhibit 10.18 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.20†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Bonus Restricted Stock Unit Term Sheet (Two-Year(Two-Year Restriction) — 2012 (incorporated by reference to Exhibit 10.19 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.21†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Bonus Restricted Stock Unit Term Sheet (Three-Year Restriction) — 2012 (incorporated by reference to Exhibit 10.20 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.22†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Stock Option Agreement, Net Settled Options — 2012 (incorporated by reference to Exhibit 10.21 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.23†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Stock Option Agreement, Net Settled Options — 2011 (incorporated by reference to Exhibit 10.22 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.24†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Stock Option Agreement, Net Settled Options — 2010 (incorporated by reference to Exhibit 10.23 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.25†  Navient Corporation 2014 Omnibus Incentive Plan, Stock Option Agreement for John M. Kane — 2008 (incorporated by reference to Exhibit 10.24 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).

10.26†  Navient Corporation 2014 Omnibus Incentive Plan, Stock Option Agreement for Timothy J. Hynes — 2008 (incorporated by reference to Exhibit 10.25 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).

10.27†  Navient Corporation 2014 Omnibus Incentive Plan, Stock Option Notice for John F. Remondi — 2008 (incorporated by reference to Exhibit 10.26 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.28†  Navient Corporation 2014 Omnibus Incentive Plan, Additional Stock Option Notice for John F. Remondi — 2008 (incorporated by reference to Exhibit 10.27 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.29†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Award Agreement — 2014 (incorporated by reference to Exhibit 10.28 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.30†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Option Agreement — 2013 (incorporated by reference to Exhibit 10.29 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.31†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Option Agreement — 2012 (incorporated by reference to Exhibit 10.30 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.32†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Option Agreement — 2011 (incorporated by reference to Exhibit 10.31 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.33†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Option Agreement — 2010 (incorporated by reference to Exhibit 10.32 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.34†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Option Agreement — 2009 (incorporated by reference to Exhibit 10.33 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.35†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Option Agreement — 2008 (incorporated by reference to Exhibit 10.34 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.36†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Option Agreement — 2007 (incorporated by reference to Exhibit 10.35 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.37†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Option Agreement — 2006 (incorporated by reference to Exhibit 10.36 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.38†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Stock Option Agreement — 2005 (incorporated by reference to Exhibit 10.37 of the Company’s Quarterly Report on Form10-Q filed on August 1, 2014).
10.39†  Form of Navient Corporation 2014 Omnibus Incentive PlanOne-Year Bonus Restricted Stock Unit Agreement (incorporated by reference to Exhibit 10.1 of the Company’s Quarterly Report on Form10-Q filed on April 30, 2015)
10.40†  Form of Navient Corporation 2014 Omnibus Incentive Plan Three-Year Bonus Restricted Stock Unit Agreement (incorporated by reference to Exhibit 10.2 of the Company’s Quarterly Report on Form10-Q filed on April 30, 2015)

  10.41†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Restricted Stock Agreement (incorporated by reference to Exhibit 10.3 of the Company’s Quarterly Report on Form 10-Q filed on April 30, 2015).
  10.42†Form of Navient Corporation 2014 Omnibus Incentive Plan Performance Stock Unit Agreement (incorporated by reference to Exhibit 10.4 of the Company’s Quarterly Report on Form10-Q filed on April 30, 2015).

  10.42†Form of Navient Corporation 2014 Omnibus Incentive Plan Performance Stock Unit Agreement (incorporated by reference to Exhibit 10.1 of the Company’s Quarterly Report on Form10-Q filed on April 28, 2016).
  10.43†  Form of Navient Corporation 2014 Omnibus Incentive Plan, Independent Director Restricted Stock Agreement (incorporated by reference to Exhibit 10.2 of the Company’s Quarterly Report on Form10-Q filed on April 28, 2016).
  10.44†Form of Navient Corporation 2014 Omnibus Incentive Plan Restricted Stock Unit Agreement (incorporated by reference to Exhibit 10.510.3 of the Company’s Quarterly Report on Form10-Q filed on April 30, 2015)28, 2016).
  10.44†10.45†  Form of Navient Corporation 2014 Omnibus Incentive Plan Stock Option Agreement — Net Settled Options (incorporated by reference to Exhibit 10.610.4 of the Company’s Quarterly Report on Form10-Q filed on April 30, 2015)28, 2016).
  10.46Underwriting Agreement, dated July 26, 2016, among Navient Corporation and Barclays Capital Inc., J.P. Morgan Securities LLC, and Merrill Lynch, Pierce, Fenner & Smith Incorporated (incorporated by reference to Exhibit 1.1 of the Company’s Current Report on Form8-K filed on July 29, 2016).
  10.47Underwriting Agreement, dated September 13, 2016, among Navient Corporation and J.P. Morgan Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated and RBC Capital Markets, LLC, as representatives of the Underwriters named therein (incorporated by reference to Exhibit 1.1 to Navient Corporation’s Current Report on Form 8-K filed on September 16, 2016).
  12.1*  Computation of Ratio of Earnings to Fixed Charges and Preferred Stock Dividends.
  21.1*  List of Subsidiaries.
  23.1*  Consent of KPMG LLP
  31.1*  Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2003.2002.
  31.2*  Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2003.2002.
  32.1**  Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2003.2002.
  32.2**  Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2003.2002.
101.INS*  XBRL Instance Document.
101.SCH*  XBRL Taxonomy Extension Schema Document.
101.CAL*  XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*  XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*  XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*  XBRL Taxonomy Extension Presentation Linkbase Document.

 

 

Management Contract or Compensatory Plan or Arrangement

 

* 

Filed herewith

 

**

Furnished herewith

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: February 25, 201624, 2017

 

NAVIENT CORPORATION
By: /S/ JOHN F. REMONDI
 

John F. Remondi

President and Chief Executive Officer

Pursuant to the requirement of the Securities Exchange Act of 1934, as amended, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

 

Signature

  

Title

 

Date

/S/ JOHN F. REMONDI

John F. Remondi

  

President, Chief Executive Officer and

Director (Principal Executive Officer)

 February 25, 201624, 2017

/S/ SOMSAK CHIVAVIBUL

Somsak Chivavibul

  

Chief Financial Officer

(Principal Financial and

Accounting Officer)

 February 25, 201624, 2017

/S/ WILLIAM M. DIEFENDERFER, III

William M. Diefenderfer, III

  Chairman of the Board of Directors February 25, 201624, 2017

/S/ JOHN K. ADAMS, JR.

John K. Adams, Jr.

  Director February 25, 2016

/S/ ANN TORRE BATES

Ann Torre Bates

DirectorFebruary 25, 201624, 2017

/S/ ANNA ESCOBEDO CABRAL

Anna Escobedo Cabral

  Director February 25, 201624, 2017

/S/ DIANE SUITT GILLELAND

Diane Suitt Gilleland

  Director February 25, 201624, 2017

/S/ KATHERINE A. LEHMAN

Katherine A. Lehman

  Director February 25, 201624, 2017

/S/ LINDA A. MILLS

Linda A. Mills

  Director February 25, 201624, 2017

/S/ BARRY A. MUNITZ

Barry A. Munitz

  Director February 25, 2016

/S/ STEVEN L. SHAPIRO

Steven L. Shapiro

DirectorFebruary 25, 201624, 2017

/S/ JANE J. THOMPSON

Jane J. Thompson

  Director February 25, 201624, 2017

/S/ LAURA S. UNGER

Laura S. Unger

  Director February 25, 201624, 2017

/S/ BARRY L. WILLIAMS

Barry L. Williams

  Director February 25, 201624, 2017

CONSOLIDATED FINANCIAL STATEMENTS

INDEX

 

   Page 

Report of Independent Registered Public Accounting Firm

   F-2  

Report of Independent Registered Public Accounting Firm

   F-3  

Consolidated Balance Sheets

   F-4  

Consolidated Statements of Income

   F-5  

Consolidated Statements of Comprehensive Income

   F-6  

Consolidated Statements of Changes in Stockholders’ Equity

   F-7  

Consolidated Statements of Cash Flows

   F-10  

Notes to Consolidated Financial Statements

   F-11  

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders

Navient Corporation:

We have audited Navient Corporation and subsidiaries’ (the Company) internal control over financial reporting as of December 31, 2015,2016, based on criteria established inInternal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2015,2016, based on criteria established inInternal Control – Integrated Framework (2013) issued by COSO.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of the Company as of December 31, 20152016 and 2014,2015, and the related consolidated statements of income, comprehensive income, changes in stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2015,2016, and our report dated February 25, 201624, 2017 expressed an unqualified opinion on those consolidated financial statements.

/s/(signed) KPMG LLP

McLean, Virginia

February 25, 201624, 2017

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders

Navient Corporation:

We have audited the accompanying consolidated balance sheets of Navient Corporation and subsidiaries (the Company) as of December 31, 20152016 and 2014,2015, and the related consolidated statements of income, comprehensive income, changes in stockholders’ equity, and cash flows for each of the years in thethree-year period ended December 31, 2015.2016. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 20152016 and 2014,2015, and the results of its operations and its cash flows for each of the years in thethree-year period ended December 31, 2015,2016, in conformity with U.S. generally accepted accounting principles.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Company’s internal control over financial reporting as of December 31, 2015,2016, based on criteria established inInternal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 25, 201624, 2017 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.

/s/(signed) KPMG LLP

McLean, Virginia

February 25, 201624, 2017

NAVIENT CORPORATION

CONSOLIDATED BALANCE SHEETS

(In millions, except per share amounts)

 

  December 31,
2015
 December 31,
2014
   December 31,
2016
 December 31,
2015
 

Assets

      

FFELP Loans (net of allowance for losses of $78 and $93, respectively)

  $96,498   $104,521  

Private Education Loans (net of allowance for losses of $1,471 and $1,916, respectively)

   26,394    29,796  

FFELP Loans (net of allowance for losses of $67 and $78, respectively)

  $87,730  $96,402 

Private Education Loans (net of allowance for losses of $1,351 and $1,471, respectively)

   23,340   26,394 

Investments

      

Available-for-sale

   5    6     3   5 

Other

   496    627     347   496 
  

 

  

 

   

 

  

 

 

Total investments

   501    633     350   501 

Cash and cash equivalents

   1,594    1,443     1,253   1,594 

Restricted cash and investments

   3,738    3,926     3,600   3,738 

Goodwill and acquired intangible assets, net

   705    369     670   705 

Other assets

   4,682    5,664     4,193   4,712 
  

 

  

 

   

 

  

 

 

Total assets

  $134,112   $146,352    $121,136  $134,046 
  

 

  

 

   

 

  

 

 

Liabilities

      

Short-term borrowings

  $2,570   $2,663    $2,334  $2,570 

Long-term borrowings

   124,833    136,866     112,368   124,833 

Other liabilities

   2,710    2,625     2,711   2,710 
  

 

  

 

   

 

  

 

 

Total liabilities

   130,113    142,154     117,413   130,113 
  

 

  

 

   

 

  

 

 

Commitments and contingencies

      

Equity

      

Common stock, par value $0.01 per share; 1.125 billion shares authorized: 431 million and 426 million shares issued, respectively

   4    4  

Common stock, par value $0.01 per share; 1.125 billion shares authorized: 436 million and 431 million shares issued, respectively

   4   4 

Additional paid-in capital

   2,967    2,893     3,022   2,967 

Accumulated other comprehensive (loss) income (net of tax benefit (expense) of $30 and $(5), respectively)

   (51  9  

Accumulated other comprehensive (loss) income (net of tax (expense) benefit of $(3) and $30, respectively)

   6   (51

Retained earnings

   2,480    1,724     2,890   2,414 
  

 

  

 

   

 

  

 

 

Total Navient Corporation stockholders’ equity before treasury stock

   5,400    4,630     5,922   5,334 

Less: Common stock held in treasury at cost: 82 million and 24 million shares, respectively

   (1,425  (432

Less: Common stock held in treasury at cost: 145 million and 82 million shares, respectively

   (2,223  (1,425
  

 

  

 

   

 

  

 

 

Total Navient Corporation stockholders’ equity

   3,975    4,198     3,699   3,909 

Noncontrolling interest

   24         24   24 
  

 

  

 

   

 

  

 

 

Total equity

   3,999    4,198     3,723   3,933 
  

 

  

 

   

 

  

 

 

Total liabilities and equity

  $134,112   $146,352    $121,136  $134,046 
  

 

  

 

   

 

  

 

 

Supplemental information — assets and liabilities of consolidated variable interest entities:

 

  December 31,
2015
   December 31,
2014
   December 31,
2016
 December 31,
2015
 

FFELP Loans

  $91,516    $100,367    $83,429  $91,516 

Private Education Loans

   23,124     24,418     20,500   23,124 

Other loans

   79    

Restricted cash

   3,553     3,733     3,434   3,553 

Other assets

   293     1,230  

Other assets, net

   (11  293 

Short-term borrowings

   710     653     1,078   710 

Long-term borrowings

   106,510     117,678     95,492   106,510 
  

 

   

 

   

 

  

 

 

Net assets of consolidated variable interest entities

  $11,266    $11,417    $10,861  $11,266 
  

 

   

 

   

 

  

 

 

See accompanying notes to consolidated financial statements.

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(In millions, except per share amounts)

 

  Years Ended December 31,   Years Ended December 31, 
    2015     2014       2013       2016       2015     2014   

Interest income:

          

FFELP Loans

  $2,524   $2,556    $2,822    $2,528    $2,524   $2,556  

Private Education Loans

   1,756    2,156     2,527     1,587     1,756    2,156  

Other loans

   7    9     11     9     7    9  

Cash and investments

   8    9     17     22     8    9  
  

 

  

 

   

 

   

 

   

 

  

 

 

Total interest income

   4,295    4,730     5,377     4,146     4,295    4,730  

Total interest expense

   2,074    2,063     2,210     2,441     2,074    2,063  
  

 

  

 

   

 

   

 

   

 

  

 

 

Net interest income

   2,221    2,667     3,167     1,705     2,221    2,667  

Less: provisions for loan losses

   561    628     839     429     581    647  
  

 

  

 

   

 

   

 

   

 

  

 

 

Net interest income after provisions for loan losses

   1,660    2,039     2,328     1,276     1,640    2,020  
  

 

  

 

   

 

   

 

   

 

  

 

 

Other income (loss):

          

Servicing revenue

   340    298     290     304     340    298  

Asset recovery and business processing revenue

   367    388     420     390     367    388  

Other income

   17    82     100     7     17    82  

Gains (losses) on sales of loans and investments

   (9       302  

Losses on sales of loans and investments

        (9    

Gains on debt repurchases

   21         42     1     21      

Gains (losses) on derivative and hedging activities, net

   166    139     (268   117     166    139  
  

 

  

 

   

 

   

 

   

 

  

 

 

Total other income

   902    907     886     819     902    907  
  

 

  

 

   

 

   

 

   

 

  

 

 

Expenses:

          

Salaries and benefits

   467    479     504     500     467    479  

Other operating expenses

   451    508     538     451     451    508  
  

 

  

 

   

 

   

 

   

 

  

 

 

Total operating expenses

   918    987     1,042     951     918    987  

Goodwill and acquired intangible asset impairment and amortization expense

   12    9     13     36     12    9  

Restructuring and other reorganization expenses

   32    113     72          32    113  
  

 

  

 

   

 

   

 

   

 

  

 

 

Total expenses

   962    1,109     1,127     987     962    1,109  
  

 

  

 

   

 

   

 

   

 

  

 

 

Income from continuing operations, before income tax expense

   1,600    1,837     2,087     1,108     1,580    1,818  

Income tax expense

   604    688     776     427     597    681  
  

 

  

 

   

 

   

 

   

 

  

 

 

Net income from continuing operations

   996    1,149     1,311     681     983    1,137  

Income from discontinued operations, net of tax expense

   1         106          1      
  

 

  

 

   

 

   

 

   

 

  

 

 

Net income

   997    1,149     1,417     681     984    1,137  

Less: net loss attributable to noncontrolling interest

            (1

Less: net income (loss) attributable to noncontrolling interest

              
  

 

  

 

   

 

   

 

   

 

  

 

 

Net income attributable to Navient Corporation

   997    1,149     1,418     681     984    1,137  

Preferred stock dividends

       6     20              6  
  

 

  

 

   

 

   

 

   

 

  

 

 

Net income attributable to Navient Corporation common stock

  $997   $1,143    $1,398    $681    $984   $1,131  
  

 

  

 

   

 

   

 

   

 

  

 

 

Basic earnings per common share attributable to Navient Corporation:

     

Continuing operations

  $2.66   $2.74    $2.94  

Discontinued operations

            .24  
  

 

  

 

   

 

 

Total

  $2.66   $2.74    $3.18  

Basic earnings per common share attributable to Navient Corporation

  $2.15    $2.62   $2.71  
  

 

  

 

   

 

   

 

   

 

  

 

 

Average common shares outstanding

   376    417     440     316     376    417  
  

 

  

 

   

 

   

 

   

 

  

 

 

Diluted earnings per common share attributable to Navient Corporation:

     

Continuing operations

  $2.61   $2.69    $2.89  

Discontinued operations

            .23  
  

 

  

 

   

 

 

Total

  $2.61   $2.69    $3.12  

Diluted earnings per common share attributable to Navient Corporation

  $2.12    $2.58   $2.66  
  

 

  

 

   

 

   

 

   

 

  

 

 

Average common and common equivalent shares outstanding

   382    425     449     322     382    425  
  

 

  

 

   

 

   

 

   

 

  

 

 

Dividends per common share attributable to Navient Corporation

  $.64   $.60    $.60    $.64    $.64   $.60  
  

 

  

 

   

 

   

 

   

 

  

 

 

See accompanying notes to consolidated financial statements.

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In millions)

 

  Years Ended December 31,   Years Ended December 31, 
  2015 2014 2013     2016     2015     2014   

Net income

  $997   $1,149   $1,417    $681   $984   $1,137  

Other comprehensive income (loss):

        

Unrealized gains (losses) on derivatives:

        

Unrealized hedging gains (losses) on derivatives

   (93  (11  27     91    (93  (11

Reclassification adjustments for derivative (gains) losses included in net income (interest expense)

   (1  3    9     (1  (1  3  
  

 

  

 

  

 

   

 

  

 

  

 

 

Total unrealized gains (losses) on derivatives

   (94  (8  36     90    (94  (8

Unrealized gains (losses) on investments

       2    (6           2  

Income tax (expense) benefit

   34    2    (11   (33  34    2  
  

 

  

 

  

 

   

 

  

 

  

 

 

Other comprehensive income (loss), net of tax

   (60  (4  19  
  

 

  

 

  

 

 

Comprehensive income

   937    1,145    1,436  

Less: comprehensive loss attributable to noncontrolling interest

           (1

Other comprehensive income (loss), net of tax expense (benefit)

   57    (60  (4
  

��

 

  

 

  

 

   

 

  

 

  

 

 

Total comprehensive income attributable to Navient Corporation

  $937   $1,145   $1,437    $738   $924   $1,133  
  

 

  

 

  

 

   

 

  

 

  

 

 

See accompanying notes to consolidated financial statements.

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(In millions, except share and per share amounts)

 

 Preferred
Stock
Shares
  Common Stock Shares Preferred
Stock
  Common
Stock
  Additional
Paid-In
Capital
  Accumulated
Other
Comprehensive
Income (Loss)
  Retained
Earnings
  Treasury
Stock
  Total
Stockholders’
Equity
  Noncontrolling
Interest
  Total
Equity
  Preferred
Stock
Shares
  Common Stock Shares Preferred
Stock
  Common
Stock
  Additional
Paid-In
Capital
  Accumulated
Other
Comprehensive
Income (Loss)
  Retained
Earnings
  Treasury
Stock
  Total
Stockholders’
Equity
  Noncontrolling
Interest
  Total
Equity
 
 Issued Treasury Outstanding  Issued Treasury Outstanding 

Balance at December 31, 2012

  7,300,000    535,507,965    (82,910,021  452,597,944   $565   $107   $4,237   $(6 $1,451   $(1,294 $5,060   $6   $5,066  

Balance at December 31, 2013

  7,300,000    545,210,941    (116,262,066  428,948,875   $565   $109   $4,399   $13   $2,542   $(2,033 $5,595   $5   $5,600  

Comprehensive income:

                          

Net income

                                  1,418        1,418    (1  1,417                                    1,137        1,137        1,137  

Other comprehensive income, net of tax

                              19            19        19  

Other comprehensive loss, net of tax

                              (4          (4      (4
           

 

  

 

  

 

            

 

  

 

  

 

 

Total comprehensive income

                                          1,437    (1  1,436                                            1,133        1,133  

Cash dividends:

                          

Common stock ($.60 per share)

                                  (264      (264      (264                                  (249      (249      (249

Preferred stock, series A ($3.49 per share)

                                  (12      (12      (12

Preferred stock, series B ($2.00 per share)

                                  (8      (8      (8

Preferred stock, series A ($1.74 per share)

                                  (4      (4      (4

Preferred stock, series B ($.98 per share)

                                  (2      (2      (2

Dividend equivalent units related to employee stock-based compensation plans

                                  (1      (1      (1                                  (3      (3      (3

Issuance of common shares

      9,702,976        9,702,976        2    105                107        107        7,389,962        7,389,962        (80  138                58        58  

Tax benefit related to employee stock-based compensation plans

                          10                10        10  

Retirement of common stock in treasury

      (126,963,268  126,963,268            (25  (2,263          2,288              

Tax impact of employee stock-based compensation plans

                          15                15        15  

Stock-based compensation expense

                          47                47        47                            39                39        39  

Common stock repurchased

          (26,987,043  (26,987,043                      (600  (600      (600          (30,432,689  (30,432,689                      (600  (600      (600

Shares repurchased related to employee stock-based compensation plans

          (6,365,002  (6,365,002                      (139  (139      (139          (4,171,342  (4,171,342                      (87  (87      (87

Deconsolidation of subsidiary

                                              (5  (5

Distribution of consumer banking business

  (7,300,000              (565      565        (1,751      (1,751      (1,751
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Balance at December 31, 2013

  7,300,000    545,210,941    (116,262,066  428,948,875   $565   $109   $4,399   $13   $2,584   $(2,033 $5,637   $5   $5,642  

Balance at December 31, 2014

      425,637,635    (23,902,829  401,734,806   $   $4   $2,893   $9   $1,670   $(432 $4,144   $   $4,144  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

See accompanying notes to consolidated financial statements.

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(In millions, except share and per share amounts)

 

 Preferred
Stock
Shares
  Common Stock Shares Preferred
Stock
  Common
Stock
  Additional
Paid-In
Capital
  Accumulated
Other
Comprehensive
Income (Loss)
  Retained
Earnings
  Treasury
Stock
  Total
Stockholders’
Equity
  Noncontrolling
Interest
  Total
Equity
  Common Stock Shares Common
Stock
  Additional
Paid-In
Capital
  Accumulated
Other
Comprehensive
Income (Loss)
  Retained
Earnings
  Treasury
Stock
  Total
Stockholders’
Equity
  Noncontrolling
Interest
  Total
Equity
 
 Issued Treasury Outstanding  Issued Treasury Outstanding 

Balance at December 31, 2013

  7,300,000    545,210,941    (116,262,066  428,948,875   $565   $109   $4,399   $13   $2,584   $(2,033 $5,637   $5   $5,642  

Balance at December 31, 2014

  425,637,635    (23,902,829  401,734,806   $4   $2,893   $9   $1,670   $(432 $4,144   $   $4,144  

Comprehensive income:

                        

Net income

                                  1,149        1,149        1,149                            984        984        984  

Other comprehensive loss, net of tax

                              (4          (4      (4                      (60          (60      (60
           

 

  

 

  

 

          

 

  

 

  

 

 

Total comprehensive income

                                          1,145        1,145                                    924        924  

Cash dividends:

                        

Common stock ($.60 per share)

                                  (249      (249      (249

Preferred stock, series A ($1.74 per share)

                                  (4      (4      (4

Preferred stock, series B ($.98 per share)

                                  (2      (2      (2

Common stock ($.64 per share)

                          (240      (240      (240

Dividend equivalent units related to employee stock-based compensation plans

                                  (3      (3      (3                                            

Issuance of common shares

      7,389,962        7,389,962        (80  138                58        58    4,924,021        4,924,021        34                34        34  

Retirement of common stock in treasury

      (126,963,268  126,963,268            (25  (2,263          2,288              

Tax benefit related to employee stock-based compensation plans

                          15                15        15  

Tax impact of employee stock-based compensation plans

                  11                11        11  

Stock-based compensation expense

                          39                39        39                    29                29        29  

Common stock repurchased

          (30,432,689  (30,432,689                      (600  (600      (600      (56,043,711  (56,043,711                  (945  (945      (945

Shares repurchased related to employee stock-based compensation plans

          (4,171,342  (4,171,342                      (87  (87      (87      (2,404,328  (2,404,328                  (48  (48      (48

Deconsolidation of subsidiary

                                              (5  (5

Distribution of consumer banking business

  (7,300,000              (565      565        (1,751      (1,751      (1,751

Noncontrolling interests in businesses

                                      24    24  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Balance at December 31, 2014

      425,637,635    (23,902,829  401,734,806   $   $4   $2,893   $9   $1,724   $(432 $4,198   $   $4,198  

Balance at December 31, 2015

  430,561,656    (82,350,868  348,210,788   $4   $2,967   $(51 $2,414   $(1,425 $3,909   $24   $3,933  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

See accompanying notes to consolidated financial statements.

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(In millions, except share and per share amounts)

 

 Common Stock Shares Common
Stock
  Additional
Paid-In
Capital
  Accumulated
Other
Comprehensive
Income (Loss)
  Retained
Earnings
  Treasury
Stock
  Total
Stockholders’
Equity
  Noncontrolling
Interest
  Total
Equity
  Common Stock Shares Common
Stock
  Additional
Paid-In
Capital
  Accumulated
Other
Comprehensive
Income (Loss)
  Retained
Earnings
  Treasury
Stock
  Total
Stockholders’
Equity
  Noncontrolling
Interest
  Total
Equity
 
 Issued Treasury Outstanding  Issued Treasury Outstanding 

Balance at December 31, 2014

  425,637,635    (23,902,829  401,734,806   $4   $2,893   $9   $1,724   $(432 $4,198   $   $4,198  

Balance at December 31, 2015

  430,561,656    (82,350,868  348,210,788   $4   $2,967   $(51 $2,414   $(1,425 $3,909   $24   $3,933  

Comprehensive income:

                      

Net income

                          997        997        997                            681        681        681  

Other comprehensive loss, net of tax

                      (60          (60      (60

Other comprehensive income, net of tax

                      57            57        57  
         

 

  

 

  

 

          

 

  

 

  

 

 

Total comprehensive income

                                  937        937                                    738        738  

Cash dividends:

                      

Common stock ($.64 per share)

                          (240      (240      (240                          (201      (201      (201

Dividend equivalent units related to employee stock-based compensation plans

                          (1      (1      (1                          (4      (4      (4

Issuance of common shares

  4,924,021        4,924,021        34                34        34    5,476,010        5,476,010        35                35        35  

Tax benefit related to employee stock-based compensation plans

                  11                11        11  

Tax impact of employee stock-based compensation plans

                  (6              (6      (6

Stock-based compensation expense

                  29                29        29                    26                26        26  

Common stock repurchased

      (56,043,711  (56,043,711                  (945  (945      (945      (59,625,325  (59,625,325                  (755  (755      (755

Shares repurchased related to employee stock-based compensation plans

      (2,404,328  (2,404,328                  (48  (48      (48      (3,197,355  (3,197,355                  (43  (43      (43

Noncontrolling interests in businesses

                                      24    24  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Balance at December 31, 2015

  430,561,656    (82,350,868  348,210,788   $4   $2,967   $(51 $2,480   $(1,425 $3,975   $24   $3,999  
Balance at December 31, 2016  436,037,666    (145,173,548  290,864,118   $4   $3,022   $6   $2,890   $(2,223 $3,699   $24   $3,723  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

See accompanying notes to consolidated financial statements.

NAVIENT CORPORATION

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

 

  Years Ended December 31,   Years Ended December 31, 
  2015 2014 2013   2016 2015 2014 

Operating activities

        

Net income

  $997   $1,149   $1,417    $681   $984   $1,137  

Adjustments to reconcile net income to net cash provided by operating activities:

        

Income from discontinued operations, net of tax

   (1      (106       (1    

(Gains) losses on loans and investments, net

   9        (302

Losses on sales of loans and investments

       9      

Gains on debt repurchases, net

   (21      (42   (1  (21    

Goodwill and acquired intangible assets impairment and amortization expense

   12    9    13  

Goodwill and acquired intangible asset impairment and amortization expense

   36    12    9  

Stock-based compensation expense

   29    39    47     26    29    39  

Unrealized gains on derivative and hedging activities

   (781  (797  (444   (328  (781  (797

Provisions for loan losses

   561    628    839     429    581    647  

Decrease (increase) in restricted cash — other

   66    (64  (11   10    66    (64

Decrease (increase) in accrued interest receivable

   175    (75  (68

(Increase) decrease in accrued interest receivable

   (26  175    (75

Decrease in accrued interest payable

   (42  (27  (23   (92  (42  (27

Decrease in other assets

   1,045    853    625     628    1,038    846  

Decrease in other liabilities

   (139  (51  (87   (6  (139  (51
  

 

  

 

  

 

   

 

  

 

  

 

 

Cash provided by operating activities — continuing operations

   1,910    1,664    1,858  

Cash provided by operating activities — discontinued operations

           142  
  

 

  

 

  

 

 

Total net cash provided by operating activities

   1,910    1,664    2,000     1,357    1,910    1,664  
  

 

  

 

  

 

   

 

  

 

  

 

 

Investing activities

        

Education loans acquired and originated

   (3,736  (13,803  (4,555

Education loans acquired

   (3,683  (3,736  (13,803

Reduction of education loans:

        

Installment payments, claims and other

   13,933    12,321    11,763     14,923    13,933    12,321  

Proceeds from sales of education loans

   569        768         569      

Other investing activities, net

   131    123    144     35    131    123  

Purchases of available-for-sale securities

       (28  (73           (28

Proceeds from maturities of available-for-sale securities

   1    4    38     2    1    4  

Purchases of other securities

   (187  (785  (375   (44  (187  (785

Proceeds from sales and maturities of other securities

   97    800    381     49    97    800  

Decrease (increase) in restricted cash — variable interest entities

   220    (285  1,119     129    220    (285

Purchase of subsidiaries, net of cash acquired

   (342               (342    
  

 

  

 

  

 

   

 

  

 

  

 

 

Total net cash provided by (used in) investing activities

   10,686    (1,653  9,210     11,411    10,686    (1,653
  

 

  

 

  

 

   

 

  

 

  

 

 

Financing activities

        

Distribution of consumer banking business

       (2,217               (2,217

Borrowings collateralized by loans in trust — issued

   5,011    6,776    9,534     6,691    5,011    6,776  

Borrowings collateralized by loans in trust — repaid

   (14,706  (12,534  (13,468   (13,226  (14,706  (12,534

Asset-backed commercial paper conduits, net

   974    5,440    3,242     (4,002  974    5,440  

ED Conduit Program Facility, net

           (9,551

Other long-term borrowings issued

   493    1,817    5,154     1,231    493    1,817  

Other long-term borrowings repaid

   (2,787  (3,162  (4,201   (2,603  (2,787  (3,162

Other financing activities, net

   (245  251    (895   (244  (245  251  

Retail and other deposits, net

       726    1,149             726  

Common stock repurchased

   (945  (600  (600   (755  (945  (600

Common stock dividends paid

   (240  (249  (264   (201  (240  (249

Preferred stock dividends paid

       (6  (20           (6
  

 

  

 

  

 

   

 

  

 

  

 

 

Net cash used in financing activities

   (12,445  (3,758  (9,920   (13,109  (12,445  (3,758
  

 

  

 

  

 

   

 

  

 

  

 

 

Net increase (decrease) in cash and cash equivalents

   151    (3,747  1,290  

Net (decrease) increase in cash and cash equivalents

   (341  151    (3,747

Cash and cash equivalents at beginning of year

   1,443    5,190    3,900     1,594    1,443    5,190  
  

 

  

 

  

 

   

 

  

 

  

 

 

Cash and cash equivalents at end of year

  $1,594   $1,443   $5,190    $1,253   $1,594   $1,443  
  

 

  

 

  

 

   

 

  

 

  

 

 

Cash disbursements made (refunds received) for:

        

Interest

  $1,981   $1,983   $2,163    $2,301   $1,981   $1,983  
  

 

  

 

  

 

   

 

  

 

  

 

 

Income taxes paid

  $88   $484   $636    $249   $88   $484  
  

 

  

 

  

 

   

 

  

 

  

 

 

Income taxes received

  $(14 $(108 $(20  $(4 $(14 $(108
  

 

  

 

  

 

   

 

  

 

  

 

 

Noncash activity:

    

Investing activity — Education loans and other assets acquired

  $   $   $  
  

 

  

 

  

 

 

Education loans and other assets removed related to sale of Residual Interest in securitization

  $   $   $(11,802
  

 

  

 

  

 

 

Financing activity — Borrowings assumed in acquisition of education loans and other assets

  $   $   $  
  

 

  

 

  

 

 

Borrowings removed related to sale of Residual Interest in securitization

  $   $   $(12,084
  

 

  

 

  

 

 

See accompanying notes to consolidated financial statements.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

1.Organization and Business

Navient’s Business

Navient is a Fortune 500 company that provides asset management and business processing services to education, health care and government clients at the nation’s leading loan management, servicingfederal, state and asset recovery company, committed to helping customers navigate the path tolocal levels. We help our clients and millions of Americans achieve financial success. Servicing more than $300 billionsuccess through our services and support. Headquartered in education loans,Wilmington, Delaware, Navient supports the educationalemploys team members in Western New York, Northeastern Pennsylvania, Indiana, Tennessee, Texas, Virginia and economic achievements of more than 12 million customers. A growing number of government and higher education clients rely on Navient for proven solutions to meet their financial goals. Navient began trading on NASDAQ as an independent company on May 1, 2014. Our website is navient.com. Information contained or referenced on our website is not incorporated by reference into and does not form a part of this Annual Report on Form 10-K.other locations.

Navient holds the largest portfolio of education loans insured or federally guaranteed under the Federal Family Education Loan Program (“FFELP”), as well as. We also hold the largest portfolio of Private Education Loans. FFELP Loans are insured or guaranteed by state or not-for-profit agencies based on guaranty agreements among the United States Department of Education (“ED”) and these agencies. Private Education Loans are education loans to students or their families that bear the full credit risk of the customer and any cosigner. Private Education Loans are made primarily to bridge the gap between the cost of higher education and the amount funded through financial aid, federal loans or students’ and families’ resources.

Navient services its own portfolio of education loans, as well as education loans owned by banks, credit unions, otherthe United States Department of Education (“ED”), financial institutions non-profitand nonprofit education lenders and ED.lenders. Navient is one of four Title IV Additional Servicers (“TIVAS”)the largest servicers to ED under its Direct Student Loan Program (“DSLP”). Our data-driven insight, service and innovation support customers on the path to successful education loan repayment.

Navient also provides asset recovery services on its own portfolio (consisting of both education loans and other asset classes), and on behalf of guaranty agencies, higher education institutions, and federal, state, court and municipal clients. In addition, we provide business processing services on behalfto education-related clients, such as guaranty agencies and colleges and universities.

Finally, the company leverages its scale and expertise to provide additional business processing services to a variety of municipalities, publicother clients, including federal agencies, state and local governments, regional authorities, courts, hospitals, health care systems and hospitals.other health care providers, financial service providers, and municipalities.

For all our clients, we aim to improve their financial performance, optimize their operations, and maintain compassionate, compliant service for their customers and constituents.

Spin-Off of Navient

On April 30, 2014, thespin-off of Navient from SLM Corporation (the “Spin-Off”“Spin-Off”) was completed and Navient became an independent, publicly traded company focused on loanasset management servicing and asset recovery.business processing services. The separation was completed through the distribution of 100 percent of the outstanding shares of Navient common stock, on the basis of one share of Navient common stock for each share of SLM Corporation common stock. SLM Corporation continues operation as a separate publicly traded company and includes Sallie Mae Bank.

Due to the relative significance of Navient to SLM Corporation prior to theSpin-Off, for financial reporting purposes, Navient is treated as the “accounting spinnor” and therefore is the “accounting successor” to SLM Corporation as constituted prior to theSpin-Off, notwithstanding the legal form of theSpin-Off. Since Navient is the accounting successor, the historical financial statements of SLM Corporation prior to theSpin-Off are the historical financial statements of Navient. As a result, the GAAP financial results reported in this Annual Report on Form10-K include the historical financial results of SLM Corporation prior to theSpin-Off on April 30, 2014 (i.e., such consolidated results include our loanasset management servicing and asset recoverybusiness processing services business and the consumer banking business associated with Sallie Mae Bank (“SLM BankCo”)) and reflect the deemed distribution of SLM BankCo to SLM Corporation’s stockholders on April 30, 2014.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

1.Organization and Business (Continued)

 

The following table shows the condensed balance sheet of SLM BankCo that the financial statements of Navient reflect as a shareholder distribution on April 30, 2014:

 

(Dollars in millions)

  April 30, 2014 

Assets

  

FFELP Loans, net

  $1,380  

Private Education Loans, net

   7,204  

Investments

   139  

Cash and cash equivalents

   2,170  

Other assets

   883  
  

 

 

 

Total assets

  $11,776  
  

 

 

 

Liabilities

  

Short-term borrowings

  $6,491  

Long-term borrowings

   2,750  

Other liabilities(1)

   825  
  

 

 

 

Total liabilities

   10,066  
  

 

 

 

Equity

  

Preferred stock

  

Series A

   165  

Series B

   400  

Common equity

   1,145  
  

 

 

 

Total equity(2)

   1,710  
  

 

 

 

Total liabilities and equity

  $11,776  
  

 

 

 

 

(1)

“Other liabilities” include net income tax liabilities of $383 million, which were presented as net income tax assets within “Other assets” on the consolidated financial statements of Navient.

 

(2)

In addition to the $1,710 million of consumer banking business net assets distributed, we also removed $41 million of goodwill from our balance sheet as required under Accounting Standards Codification (“ASC”) 350, “Intangibles — Goodwill and Other,” in connection with the distribution. This goodwill was allocated to the consumer banking business based on relative fair value. This total of $1,751 million is the amount that appears on our consolidated statement of changes in stockholders’ equity in connection with the deemed distribution of the consumer banking business.

 

2.Significant Accounting Policies

Use of Estimates

Our financial reporting and accounting policies conform to generally accepted accounting principles in the United States of America (“GAAP”). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Current market conditions increase the risk and complexity of the judgments in these estimates and actual results could differ from estimates. Key accounting policies that include the most significant judgments, estimates and assumptions include the allowance for loan losses, the effective interest rate method (amortization of education loan and debt premiums and discounts), fair value measurement, the consolidation of variable interest entities, and derivative accounting.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

2.Significant Accounting Policies (Continued)

 

Consolidation

The consolidated financial statements include the accounts of Navient Corporation and its majority-owned and controlled subsidiaries and those Variable Interest Entities (“VIEs”) for which we are the primary beneficiary, after eliminating the effects of intercompany accounts and transactions.

We consolidate any VIEs where we have determined we are the primary beneficiary. The primary beneficiary is the entity which has both: (1) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (2) the obligation to absorb losses or receive benefits of the entity that could potentially be significant to the VIE. As it relates to our securitizations and other secured borrowing facilities that are VIEs as of December 31, 2015,2016, we are the servicer of the related education loan assets and own the Residual Interest of the securitization trusts and secured borrowing facilities. As a result, we are the primary beneficiary and consolidate those VIEs.

Fair Value Measurement

We use estimates of fair value in applying various accounting standards for our financial statements. Fair value measurements are used in one of four ways:

 

In the consolidated balance sheet with changes in fair value recorded in the consolidated statement of income;

 

In the consolidated balance sheet with changes in fair value recorded in the accumulated other comprehensive income section of the consolidated statement of changes in stockholders’ equity;

 

In the consolidated balance sheet for instruments carried at lower of cost or fair value with impairment charges recorded in the consolidated statement of income; and

 

In the notes to the financial statements.

Fair value is defined as the price to sell an asset or transfer a liability in an orderly transaction between willing and able market participants. In general, our policy in estimating fair value is to first look at observable market prices for identical assets and liabilities in active markets, where available. When these are not available, other inputs are used to model fair value such as prices of similar instruments, yield curves, volatilities, prepayment speeds, default rates and credit spreads, relying first on observable data from active markets. Depending on current market conditions, additional adjustments to fair value may be based on factors such as liquidity, credit, and bid/offer spreads. Transaction costs are not included in the determination of fair value. When possible, we seek to validate the model’s output to market transactions. Depending on the availability of observable inputs and prices, different valuation models could produce materially different fair value estimates. The values presented may not represent future fair values and may not be realizable.

We categorize our fair value estimates based on a hierarchical framework associated with three levels of price transparency utilized in measuring financial instruments at fair value. Classification is based on the lowest level of input that is significant to the fair value of the instrument. The three levels are as follows:

 

Level 1 — Quoted prices (unadjusted) in active markets for identical assets or liabilities that we have the ability to access at the measurement date. The types of financial instruments included in level 1 are highly liquid instruments with quoted prices.

 

Level 2 — Inputs from active markets, other than quoted prices for identical instruments, are used to determine fair value. Significant inputs are directly observable from active markets for substantially the full term of the asset or liability being valued.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

2.Significant Accounting Policies (Continued)

 

Level 3 — Pricing inputs significant to the valuation are unobservable. Inputs are developed based on the best information available. However, significant judgment is required by us in developing the inputs.

Loans

Loans, consisting primarily of federally insured education loans and Private Education Loans, that we have the ability and intent to hold for the foreseeable future are classified asheld-for-investment and are carried at amortized cost. Amortized cost includes the unamortized premiums, discounts, and capitalized origination costs and fees, all of which are amortized to interest income as further discussed below. Loans which areheld-for-investment also have an allowance for loan loss as needed. Any loans we have not classified asheld-for-investment are classified asheld-for-sale, and carried at the lower of cost or fair value. Loans are classified asheld-for-sale when we have the intent and ability to sell such loans. Loans which areheld-for-sale do not have the associated premium, discount, and capitalized origination costs and fees amortized into interest income. In addition, once a loan is classified asheld-for-sale, there is no further adjustment to the loan’s allowance for loan losses that existed immediately prior to the reclassification toheld-for-sale.

Allowance for Loan Losses

We consider a loan to be impaired when, based on current information, a loss has been incurred and it is probable that we will not receive all contractual amounts due. When making our assessment as to whether a loan is impaired, we also take into account more than insignificant delays in payment. We generally evaluate impaired loans on an aggregate basis by grouping similar loans. Impaired loans also include those loans which are individually assessed for impairment at a loan level, such as in a troubled debt restructuring (“TDR”). We maintain an allowance for loan losses at an amount sufficient to absorb losses incurred in our portfolios at the reporting date based on a projection of estimated probable credit losses incurred in the portfolio.

Our Private Education Loan portfolio contains TDR andnon-TDR loans. For customers experiencing financial difficulty, certain Private Education Loans for which we have granted either a forbearance of greater than three months, an interest rate reduction or an extended repayment plan are classified as TDRs. The allowance requirements are different based on these designations. In determining the allowance for loan losses on ournon-TDR portfolio, we estimate the principal amount of loans that will default over the next two years (two years being the expected period between a loss event and default) and how much we expect to recover over time related to the defaulted amount. Expected defaults less our expected recoveries equal the allowance related to this portfolio. Our historical experience indicates that, on average, the time between the date that a customer experiences a default causing event (i.e., the loss trigger event) and the date that we charge off the unrecoverable portion of that loan is two years. Separately, for our TDR portfolio, we estimate an allowance amount sufficient to coverlife-of-loan expected losses through an impairment calculation based on the difference between the loan’s basis and the present value of expected future cash flows (which would includelife-of-loan default and recovery assumptions) discounted at the loan’s original effective interest rate. The separate allowance estimates for our TDR andnon-TDR portfolios are combined into our total Allowance for Private Education Loan losses.

In estimating both thenon-TDR and TDR allowance amounts, we start with historical experience of customer default behavior. We make judgments about which historical period to start with and then make further judgments about whether that historical experience is representative of future expectations and whether additional adjustments may be needed to those historical default rates. We also take the economic environment into consideration when calculating the allowance for loan losses. We analyze key economic statistics and the effect we expect it to have on future defaults. Key economic statistics analyzed as part of the allowance for loan

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

2.Significant Accounting Policies (Continued)

 

losses are primarily unemployment rates. Our allowance for loan losses is estimated using an analysis of delinquent and current accounts. Our model is used to estimate the likelihood that a loan may progress through the various delinquency stages and ultimately charge off. The evaluation of the allowance for loan losses is inherently subjective, as it requires material estimates that may be susceptible to significant changes. The estimate for the allowance for loan losses is subject to a number of assumptions. If actual future performance in delinquency, charge-offs and recoveries are significantly different than estimated, this could materially affect our estimate of the allowance for loan losses and the related provision for loan losses on our income statement.

Below we describe in further detail our policies and procedures for the allowance for loan losses as they relate to our Private Education Loan and FFELP Loan portfolios.

Allowance for Private Education Loan Losses

We determine the collectability of our Private Education Loan portfolio by evaluating certain risk characteristics. We consider school type, credit score (FICO), existence of a cosigner, loan status and loan seasoning as the key credit quality indicators because they have the most significant effect on our determination of the adequacy of our allowance for loan losses. The type of school customers attend can have an impact on their graduation rate and job prospects after graduation and therefore affects their ability to make payments. Credit scores are an indicator of the creditworthiness of a customer and generally the higher the credit score the more likely it is the customer will be able to make all of their contractual payments. Loan status affects the credit risk because generally a past due loan is more likely to result in a credit loss than anup-to-date loan. Additionally, loans in a deferred payment status have different credit risk profiles compared with those in current paypayment status. Loan seasoning affects credit risk because a loan with a history of making payments generally has a lower incidence of default than a loan with a history of making infrequent or no payments. The existence of a cosigner lowers the likelihood of default. We monitor and update these credit quality indicators in the analysis of the adequacy of our allowance for loan losses on a quarterly basis.

To estimate the probable credit losses incurred in the loan portfolio at the reporting date, we use historical experience of customer payment behavior in connection with the key credit quality indicators and incorporate management expectations regarding macroeconomic and collection procedureperformance factors. Our model is based upon the most recent twelve months of actual collection experience as the starting point for thenon-TDR portfolio and the most recent approximate 10 years for the TDR portfolio and applies expected macroeconomic changes and collection procedure changes to estimate expected losses caused by loss events incurred as of the balance sheet date. Our model for thenon-TDR portfolio places a greater emphasis on the more recent default experience rather than the default experience for older historical periods, as we believe the recent default experience is more indicative of the probable losses incurred in the loan portfolio today that will default over the next two years. The TDR portfolio uses a longer historical default experience since we are projecting life of loan remaining losses. Similar to estimating defaults, we use historical customer payment behavior to estimate the timing and amount of future recoveries oncharged-off loans. We use judgment in determining whether historical performance is representative of what we expect to collect in the future. We then apply the default and collection rate projections to each category of loans. Once the quantitative calculation is performed, we review the adequacy of the allowance for loan losses and determine if qualitative adjustments need to be considered. Additionally, we consider changes in laws and regulations that could potentially impact the allowance for loan losses. More judgment has been required over the last several years, compared with years prior, in light of the U.S. economy and its effect on our customers’ ability to pay their obligations. We believe that our model reflects recent customer behavior, loan performance and collection performance, as well as expectations about economic factors.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

Our collection policies allow for periods of nonpayment for customers requesting additional payment grace periods upon leaving school or experiencing temporary difficulty meeting payment obligations. This is referred

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

to as forbearance status and is considered in our allowance for loan losses. The loss confirmation period is in alignment with our typical collection cycle and takes into account these periods of nonpayment.

Certain Private Education Loans do not require customers to begin repayment until six months after they have graduated or otherwise left school. Consequently, our loss estimates for these programs are generally low while the customer is in school. At December 31, 2015, 72016, 6 percent of the principal balance in the higher education Private Education Loan portfolio was related to customers who are in anin-school/grace/deferment status and not required to make payments. As this population of customers leaves school, they will be required to begin payments on their loans, and the allowance for loan losses may change accordingly.

As part of determining the adequacy of the allowance for loan losses, we review key allowance and loan metrics. The most significant of these metrics considered are thecharge-off rate and delinquency and forbearance percentages and the resulting allowance coverage of charge-offs ratio, and the allowance as a percentage of total loans and of loans in repayment.

Our allowance for Private Education Loan losses also provides for possible additional future charge-offs related to the receivable for partiallycharged-off Private Education Loans. At the end of each month, for loans that are 212 or more days past due, we charge off the estimated loss of a defaulted loan balance. Actual recoveries are applied against the remaining loan balance that was not charged off. We refer to this remaining loan balance as the “receivable for partiallycharged-off loans.” If actual periodic recoveries are less than expected, the difference is immediately charged off through the allowance for Private Education Loan losses with an offsetting reduction in the receivable for partiallycharged-off Private Education Loans. If actual periodic recoveries are greater than expected, they will be reflected as a recovery through the allowance for Private Education Loan losses once the cumulative recovery amount exceeds the cumulative amount originally expected to be recovered. The financial crisis, which began in 2007, impacted our collections on defaulted loans and as a result, Private Education Loans which defaulted from 2007 through March 31, 2015, experienced collection performance below ourpre-financial crisis experience. For that reason, until we gained enough data and experience to determine the long-term, post-default recovery rate of 21 percent in second-quarter 2015, we established a reserve for potential shortfalls in recoveries. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans. We no longer expect to have significant periodic recovery shortfalls as a result of this change; however, it is possible we may continue to experience shortfalls.

Allowance for FFELP Loan Losses

FFELP Loans are insured as to their principal and accrued interest in the event of default subject to a Risk Sharing level based on the date of loan disbursement. These insurance obligations are supported by contractual rights against the United States. For loans disbursed after October 1, 1993, and before July 1, 2006, we receive 98 percent reimbursement on all qualifying default claims. For loans disbursed on or after July 1, 2006, we receive 97 percent reimbursement. For loans disbursed prior to October 1, 1993, we receive 100 percent reimbursement.

Similar to the allowance for Private Education Loan losses, the allowance for FFELP Loan losses uses historical experience of customer default behavior and atwo-year loss confirmation period to estimate the credit

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

losses incurred in the loan portfolio at the reporting date. We apply the default rate projections, net of applicable Risk Sharing, to each category for the current period to perform our quantitative calculation. Once the quantitative calculation is performed, we review the adequacy of the allowance for loan losses and determine if qualitative adjustments need to be considered. For FFELP Loans that have lost their government insurance and have been charged off, any subsequent cash recoveries benefit the allowance for loan losses when received.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

Correction of an Immaterial Error in Prior Periods Related to FFELP Provision for Loan Losses

Under the FFELP, in the event of a borrower default, the principal balance and all unpaid accrued interest on FFELP Loans is insured for 97 percent to 100 percent of the defaulted amount. Under certain circumstances, FFELP Loans can lose their government insurance. In these cases, within our servicing systems these loans are assigned a “Permanently Uninsured” status code. When FFELP Loans become permanently uninsured, they no longer have the protection of government insurance and the owner of such loans is exposed to 100 percent of losses upon default. In the fourth quarter of 2016, the Company identified a portfolio of Permanently Uninsured FFELP Loans ($105 million as of December 31, 2015) that were correctly charged off in prior periods. Subsequent to the charge off, these loans were incorrectly accounted for as a recovery of previously defaulted loans as a result of the incorrect application of a system data field. This error understated the previously reported net charge-offs and provision for loan losses in 2015 and earlier years. The impact of this error to all prior periods was not material. The Company has revised the prior periods contained in this Form10-K to correct this error. The table below shows the impact of this error to the years ended December 31, 2015 and 2014.

    Year Ended December 31, 

(Dollars in millions)

      2015          2014     

Increase to FFELP Loan charge-offs and provision for loan losses(1)

  $20   $19  

After-tax reduction to net income from increase in FFELP Loan provision for loan losses

  $(13 $(12

Reduction to diluted earnings per share from increase in FFELP Loan provision for loan losses

  $(.03 $(.03

GAAP net income — previously reported

  $997   $1,149  

GAAP net income — revised

  $984   $1,137  

(1)

In 2015 and 2014, $20 million and $19 million of FFELP Permanently Uninsured Loans, respectively, were incorrectly classified as a recovery of previously defaulted loans, which understated the net charge-offs and provision for loan losses reported for FFELP Loans. The revised results correct for this error and result in $20 million and $19 million of additional FFELP Loan charge-offs and provision for loan losses being recorded in 2015 and 2014, respectively. There were $66 million of FFELP Permanently Uninsured Loans in years prior to 2014 that were incorrectly classified as a recovery of previously defaulted loans. The impact to each of the periods prior to 2014 was not material. Retained earnings were reduced by $42 million (after tax) as of December 31, 2013, to correct for this error.

Investments

Ouravailable-for-sale investment portfolio consists of investments that are carried at fair value, with the temporary changes in fair value carried as a separate component of stockholders’ equity, net of taxes. The amortized cost of debt securities in this category is adjusted for amortization of premiums and accretion of discounts, which are amortized using the effective interest rate method. Other-than-temporary impairment is evaluated by considering several factors, including the length of time and extent to which the fair value has been less than the amortized cost basis, the financial condition and near-term prospects of the security (considering factors such as adverse conditions specific to the security and ratings agency actions), and the intent and ability to retain the investment to allow for an anticipated recovery in fair value. The entire fair value loss on a security that is other-than-temporary impairment is recorded in earnings if we intend to sell the security or if it is more likely than not that we will be required to sell the security before the expected recovery of the loss. However, if the impairment is other-than-temporary, and those two conditions do not exist, the portion of the impairment related to credit losses is recorded in earnings and the impairment related to other factors is recorded in other comprehensive income. Securities classified as trading are accounted for at fair value with unrealized gains and losses included in investment income. Securities that we have the intent and ability to hold to maturity are classified asheld-to-maturity and are accounted for at amortized cost unless the security is determined to have an other-than-temporary impairment. In this case it is accounted for in the same manner described above.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

We also have other investments, including a receivable for cash collateral posted to derivative counterparties. These investments are accounted for at amortized cost in other investments.

Cash and Cash Equivalents

Cash and cash equivalents can include term federal funds, Eurodollar deposits, commercial paper, asset-backed commercial paper, treasuries and money market funds with original terms to maturity of less than three months.

Restricted Cash and Investments

Restricted cash primarily includes amounts held in education loan securitization trusts and other secured borrowings. This cash must be used to make payments related to trust obligations. Amounts on deposit in these accounts are primarily the result of timing differences between when principal and interest is collected on the trust assets and when principal and interest is paid on trust liabilities. As such, changes in this balance are reflected in investing activities in the statement of cash flows.

Securities pledged as collateral related to our derivative portfolio, where the counterparty has rights to replace the securities, are classified as restricted. When the counterparty does not have these rights, the security is recorded in investments and disclosed as pledged collateral in the notes. Additionally, certain counterparties require cash collateral pledged to us to be segregated and held in restricted cash accounts.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

Goodwill and Acquired Intangible Assets

We account for goodwill and acquired intangible assets in accordance with the applicable accounting guidance. Under this guidance goodwillGoodwill is not amortized but is tested periodically for impairment. We test goodwill for impairment annually as of October 1 at the reporting unit level, which is the same as or one level below a business segment. Goodwill is also tested at interim periods if an event occurs or circumstances change that would indicate the carrying amount may be impaired.

We assess qualitative factors to determine whether it is “more-likely-than-not”“more-likely-than-not” that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform thetwo-step goodwill impairment test. The “more-likely-than-not”“more-likely-than-not” threshold is defined as having a likelihood of more than 50 percent. If, after assessing relevant qualitative factors, we conclude that it is “more-likely-than-not”“more-likely-than-not” that the fair value of a reporting unit as of October 1 is less than its carrying amount, we will complete Step 1 of the goodwill impairment analysis. Step 1 consists of a comparison of the fair value of the reporting unit to the reporting unit’s carrying value, including goodwill. If the carrying value of the reporting unit exceeds the fair value, Step 2 in the goodwill impairment analysis is performed to measure the amount of impairment loss, if any. Step 2 of the goodwill impairment analysis compares the implied fair value of the reporting unit’s goodwill to the carrying value of the reporting unit’s goodwill. The implied fair value of goodwill is determined in a manner consistent with determining goodwill in a business combination. If the carrying amount of the reporting unit’s goodwill exceeds the implied fair value of the goodwill, an impairment loss is recognized in an amount equal to that excess.

Acquired intangible assets include, but are not limited to, trade names, customer and other relationships, andnon-compete agreements. Acquired intangible assets with finite lives are amortized over their estimated useful lives in proportion to their estimated economic benefit. Finite-lived acquired intangible assets are reviewed for impairment using an undiscounted cash flow analysis when an event occurs or circumstances change indicating the carrying amount of a finite-lived asset or asset group may not be recoverable. If the carrying amount of the

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

asset or asset groups exceeds the undiscounted cash flows, the fair value of the asset or asset group is determined using an acceptable valuation technique. An impairment loss would be recognized if the carrying amount of the asset (or asset group) exceeds the fair value of the asset or asset group. The impairment loss recognized would be the difference between the carrying amount and fair value. Indefinite-life acquired intangible assets are not amortized. We test these indefinite lifeindefinite-life acquired intangible assets for impairment annually as of October 1 or at interim periods if an event occurs or circumstances change that would indicate the carrying value of these assets may be impaired. The annual or interim impairment test of indefinite-livedindefinite-life acquired intangible assets is based primarily on a discounted cash flow analysis.

Securitization Accounting

Our securitizations use atwo-step structure with a special purpose entity that legally isolates the transferred assets from us, even in the event of bankruptcy. Transactions receiving sale treatment are also structured to ensure that the holders of the beneficial interests issued are not constrained from pledging or exchanging their interests, and that we do not maintain effective control over the transferred assets. If these criteria are not met, then the transaction is accounted for as anon-balance sheet secured borrowing. In all cases, irrespective of whether they qualify as accounting sales our securitizations are legally structured to be sales of assets that isolate the transferred assets from us. If a securitization qualifies as a sale, we then assess whether we are the primary beneficiary of the securitization trust and are required to consolidate such trust. If we are the primary beneficiary, then no gain or loss is recognized. See “Consolidation” of this Note 2 for additional information regarding the accounting rules for consolidation when we are the primary beneficiary of these trusts.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

Irrespective of whether a securitization receives sale oron-balance sheet treatment, our continuing involvement with our securitization trusts is generally limited to:

 

Owning the equity certificates of certain trusts.

 

The servicing of the education loan assets within the securitization trusts, on both apre- and post-default basis.

 

Our acting as administrator for the securitization transactions we sponsored, which includes remarketing certain bonds at future dates.

 

Our responsibilities relative to representation and warranty violations.

 

Temporarily advancing to the trust certain borrower benefits afforded the borrowers of education loans that have been securitized. These advances subsequently are returned to us in the next quarter.

 

Certainback-to-back derivatives entered into by us contemporaneously with the execution of derivatives by certain Private Education Loan securitization trusts.

 

The option held by us to buy certain delinquent loans from certain Private Education Loan securitization trusts.

 

The option to exercise theclean-up call and purchase the education loans from the trust when the asset balance is 10 percent or less of the original loan balance.

 

The option, on some trusts, to purchase education loans aggregating up to 10 percent of the trust’s initial pool balance.

 

The option (in certain trusts) to call rate reset notes in instances where the remarketing process has failed.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

The investors of the securitization trusts have no recourse to our other assets should there be a failure of the trusts to pay when due. Generally, the only arrangements under which we have to provide financial support to the trusts are representation and warranty violations requiring the buyback of loans.

Under the terms of the transaction documents of certain trusts, we have, from time to time, exercised our options to purchase delinquent loans from Private Education Loan trusts, to purchase the remaining loans from trusts once the loan balance falls below 10 percent of the original amount, to purchase education loans up to 10 percent of the trust’s initial balance, or to call rate reset notes. Certain trusts maintain financial arrangements with third parties also typical of securitization transactions, such as derivative contracts (swaps) and bond insurance policies that, in the case of a counterparty failure, could adversely impact the value of any Residual Interest.

We do not record servicing assets or servicing liabilities when our securitization trusts are accounted for ason-balance sheet secured financings. As of December 31, 20152016 and 2014,2015, all of our securitization trusts areon-balance sheet, except as discussed in the next paragraph, and as a result we do not have servicing assets or liabilities recorded on the consolidated balance sheet related to these securitization trusts.

As of December 31, 2015,2016, we have $15$11 million of servicing assets on our balance sheet related to Residual Interests in FFELP Loan securitization trusts we sold in 2013. See “Note 3 — Education Loans” for further details.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

Education Loan Interest Income

The Company has a net unamortized premium balance of $422 million in connection with its $112 billion education loan portfolio as of December 31, 2016. In 2016, the Company corrected its policy for applying the interest method used to amortize premium and discounts on the education loan portfolio. Previously, the Company amortized premium and discounts by including in its prepayment assumption forecasted payments in excess of contractually required payments as well as forecasted defaults and term extensions (deferment and forbearance or other payment modification programs). We determined that accounting rules allow only payments in excess of contractually required payments to be included in the prepayment assumption. Including defaults in estimated future prepayments has the effect of accelerating the amortization of the net premium balance related to our education loan portfolio. Including term extensions in estimated future prepayments has the effect of slowing down the amortization of the net premium balance related to our education loan portfolio.

The net impact of this error was a $2 million reduction topre-tax net income for the year ended December 31, 2016. The Constant Prepayment Rates (“CPR”) as of December 31, 2016 under our revised policy are 5 percent, 3 percent and 5 percent for FFELP Stafford Loans, FFELP Consolidation Loans and Private Education Loans, respectively. Our prior policy’s CPRs as of December 31, 2016 would have been 5 percent, 3 percent and 6 percent for FFELP Stafford Loans, FFELP Consolidation Loans and Private Education Loans, respectively. We have concluded this error had an immaterial impact to 2016 results as well as results for prior years.

For loans classified asheld-for-investment, we recognize education loan interest income as earned, adjusted for the amortization of premiums and(which includes capitalized direct origination costs, accretion ofcosts), discounts and Repayment Borrower Benefits. These adjustments result in income being recognized based upon the expected yield of the loan over its life after giving effect to expected prepayments and extensions, and to estimates related to Repayment Borrower Benefits. The estimateWe amortize premium and discount on education loans using a CPR which measures the rate at which loans in the portfolio pay down principal compared to their stated terms. In determining the CPR, we only

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

consider payments made in excess of the prepayment speed includes the effect of consolidations, voluntary prepaymentscontractually required payments. This would include loan consolidation and defaults, all of which shorten the life-of-loan. Prepayment speed estimates also consider the utilization of deferment, forbearance and extended repayment and payment modification plans which lengthen the life-of-loan.other early payoff activity. For Repayment Borrower Benefits, the estimates of their effect on education loan yield are based on analyses of historical payment behavior of customers who are eligible for the incentives and its effect on the ultimate qualification rate for these incentives. We regularly evaluate the assumptions used to estimate the prepayment speeds and the qualification rates used for Repayment Borrower Benefits. In instances where there are changes to the assumptions, amortization is adjusted on a cumulative basis to reflect the change since the acquisition of the loan. Additionally, interest earned on education loans reflects potentialnon-payment adjustments in accordance with our uncollectible interest recognition policy as discussed further in “Allowance for Loan Losses” of this Note 2. We do not amortize any premiums, discounts or other adjustments to the basis of education loans when they are classified asheld-for-sale.

Interest Expense

Interest expense is based upon contractual interest rates adjusted for the amortization of debt issuance costs, and premiums and the accretion of discounts. Our interest expense may also be adjusted for net payments/receipts related to interest rate and foreign currency swap agreements that qualify and are designated as hedges. Interest expense also includes the amortization of deferred gains and losses on closed hedge transactions that qualified as hedges. Amortization of debt issuance costs, premiums, discounts and terminated hedge-basis adjustments are recognized using the effective interest rate method.

Servicing Revenue

We perform loan servicing functions for third-parties in return for a servicing fee. Our compensation is typically based on aper-unit fee arrangement or a percentage of the loans outstanding. We recognize servicing revenues associated with these activities based upon the contractual arrangements as the services are rendered. We recognize late fees on third-party serviced loans as well as on loans in our portfolio according to the contractual provisions of the promissory notes, as well as our expectation of collectability.

Asset Recovery and Business Processing Revenue

Asset recovery fees are received for collections or rehabilitation of delinquent or defaulted debt on behalf of clients performed on a contingency basis. Revenue is earned and recognized upon the completion of rehabilitation activities or upon receipt of the delinquent customer funds.

We also receive fees from Guarantor agencies for performing default aversion services on delinquent loans prior to default. The fee is received when the loan is initially placed with us and we are obligated to provide such services for the remaining life of the loan for no additional fee. In the event that the loan defaults, in accordance with certain contracts, we are obligated to rebate a portion of the fee to the Guarantor agency in proportion to the principal and interest outstanding when the loan defaults. We recognize fees received, net of an estimate of future rebates owed due to subsequent defaults, over the service period which is estimated to be the life of the loan. As of December 31, 2016, our balance sheet includes $105 million of liabilities attributed to deferred revenue and rebate reserves related to these default aversion services.

Business processing fees are received generally based on processing transactions. Revenue is earned and recognized upon the completion of processing the transaction and in some cases also upon the processing of a payment.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

2.Significant Accounting Policies (Continued)

 

Transfer of Financial Assets and Extinguishments of Liabilities

We account for loan sales and debt repurchases in accordance with the applicable accounting guidance. Our securitizations and other secured borrowings are accounted for ason-balance sheet secured borrowings. See “Securitization Accounting” of this Note 2 for further discussion on the criteria assessed to determine whether a transfer of financial assets is a sale or a secured borrowing. If a transfer of loans qualifies as a sale, we derecognize the loan and recognize a gain or loss as the difference between the carrying basis of the loan sold and liabilities retained and the compensation received.

We periodically repurchase our outstanding debt in the open market or through public tender offers. We record a gain or loss on the early extinguishment of debt based upon the difference between the carrying cost of the debt and the amount paid to the third party and is net of hedging gains and losses when the debt is in a qualifying hedge relationship.

We recognize the results of a transfer of loans and the extinguishment of debt based upon the settlement date of the transaction.

Derivative Accounting

The accounting guidance for our derivative instruments, which primarily includes interest rate swaps, cross-currency interest rate swaps and Floor Income Contracts, requires that every derivative instrument, including certain derivative instruments embedded in other contracts, be recorded at fair value on the balance sheet as either an asset or liability. Derivative positions are recorded as net positions by counterparty based on master netting arrangements exclusive of accrued interest and cash collateral held or pledged.

Many of our derivatives, mainly fixed to variable or variable to fixed interest rate swaps and cross-currency interest rate swaps, qualify as effective hedges. For these derivatives, the relationship between the hedging instrument and the hedged items (including the hedged risk and method for assessing effectiveness), as well as the risk management objective and strategy for undertaking various hedge transactions at the inception of the hedging relationship, is documented. Each derivative is designated to either a specific (or pool of) asset(s) or liability(ies) on the balance sheet or expected future cash flows, and designated as either a “fair value” or a “cash flow” hedge. Fair value hedges are designed to hedge our exposure to changes in fair value of a fixed rate or foreign denominated asset or liability, while cash flow hedges are designed to hedge our exposure to variability of either a floating rate asset’s or liability’s cash flows or an expected fixed rate debt issuance. For effective fair value hedges, both the derivative and the hedged item (for the risk being hedged) aremarked-to-market with any difference reflecting ineffectiveness and recorded immediately in the statement of income. For effective cash flow hedges, the change in the fair value of the derivative is recorded in other comprehensive income, net of tax, and recognized in earnings in the same period as the earnings effects of the hedged item. The ineffective portion of a cash flow hedge is recorded immediately through earnings. The assessment of the hedge’s effectiveness is performed at inception and on an ongoing basis, generally using regression testing. For hedges of a pool of assets or liabilities, tests are performed to demonstrate the similarity of individual instruments of the pool. When it is determined that a derivative is not currently an effective hedge, ineffectiveness is recognized for the full change in value of the derivative with no offsettingmark-to-market of the hedged item for the current period. If it is also determined the hedge will not be effective in the future, we discontinue the hedge accounting prospectively, cease recording changes in the fair value of the hedged item, and begin amortization of any basis adjustments that exist related to the hedged item.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

We also have derivatives, primarily Floor Income Contracts and certain basis swaps, that we believe are effective economic hedges but do not qualify for hedge accounting treatment. These derivatives are classified as “trading” and as a result they aremarked-to-market through earnings with no consideration for the fair value fluctuation of the economically hedged item.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

The “gains (losses) on derivative and hedging activities, net” line item in the consolidated statements of income includes the unrealized changes in the fair value of our derivatives (except effective cash flow hedges which are recorded in other comprehensive income), the unrealized changes in fair value of hedged items in qualifying fair value hedges, as well as the realized changes in fair value related to derivative net settlements and dispositions that do not qualify for hedge accounting. Net settlement income/expense on derivatives that qualify as hedges are included with the income or expense of the hedged item (mainly interest expense).

Accounting for Stock-Based Compensation

We recognize stock-based compensation cost in our consolidated statements of income using the fair value based method. Under this method we determine the fair value of the stock-based compensation at the time of the grant and recognize the resulting compensation expense over the grant’s vesting period. We record stock-based compensation expense net of estimated forfeitures and as such, only those stock-based awards that we expect to vest are recorded. We estimate the forfeiture rate based on historical forfeitures of equity awards and adjust the rate to reflect changes in facts and circumstances, if any. Ultimately, the total expense recognized over the vesting period will equal the fair value of the stock-based grant.awards that actually vest.

Restructuring and Other Reorganization Expenses

From time to time we implement plans to restructure our business. In conjunction with these restructuring plans, involuntary benefit arrangements, disposal costs (including contract termination costs and other exit costs), as well as certain other costs that are incremental and incurred as a direct result of our restructuring plans, are classified as restructuring expenses in the consolidated statements of income.

During the second quarter of 2015, the Company launched an initiative to simplify and streamline its management structure following the Spin-Off of SLM BankCo to improve the operating efficiency and effectiveness of the organization. As part of the Company’s streamlining efforts, restructuring and other reorganization expenses of $29 million were recognized in the second quarter of 2015, primarily related to severance and other related costs.

The Company administers the Navient Corporation Employee Severance Plan and the Navient Corporation Executive Severance Plan for Senior Officers (collectively, “the Severance Plan”). The Severance Plan provides severance benefits in the event of termination of the Company’s full-time employees and part-time employees who work at least 24 hours per week. The Severance Plan establishes specified benefits based on base salary, job level immediately preceding termination and years of service upon involuntary termination of employment. The benefits payable under the Severance Plan relate to past service, and they accumulate and vest. Accordingly, we recognize severance expenses to be paid pursuant to the Severance Plan when payment of such benefits is probable and can be reasonably estimated in accordance with ASC 712, “Compensation — Nonretirement Postemployment Benefits.” Such benefits, including severance pay calculated based on the Severance Plan, medical and dental benefits, and outplacement services expenses are classified as restructuring and other reorganization expenses in the consolidated statements of income.

Contract termination costs are expensed at the earlier of (1) the contract termination date or (2) the cease use date under the contract. Other exit costs are expensed as incurred and classified as restructuring expenses if (1) the cost is incremental to and incurred as a direct result of planned restructuring activities and (2) the cost is not associated with or incurred to generate revenues subsequent to our consummation of the related restructuring activities.

Other reorganization expenses include internal costs and third-party costs incurred in connection with our April 30, 2014Spin-Off transaction.

During the second quarter of 2015, the Company launched an initiative to simplify and streamline its management structure following theSpin-Off of SLM BankCo to improve the operating efficiency and effectiveness of the organization. As part of the Company’s streamlining efforts, restructuring and other reorganization expenses of $29 million were recognized in 2015, primarily related to severance and other related costs.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

2.Significant Accounting Policies (Continued)

 

Other reorganization expenses include internal costs, third-party costs and severance incurred in connection with our April 30, 2014 Spin transaction.

Income Taxes

We account for income taxes under the asset and liability approach which requires the recognition of deferred tax liabilities and assets for the expected future tax consequences of temporary differences between the carrying amounts and tax basis of our assets and liabilities. To the extent tax laws change, deferred tax assets and liabilities are adjusted in the period that the tax change is enacted.

“Income tax expense/(benefit)” includes (i) deferred tax expense/(benefit), which represents the net change in the deferred tax asset or liability balance during the year plus any change in a valuation allowance and (ii) current tax expense/(benefit), which represents the amount of tax currently payable to or receivable from a tax authority plus amounts accrued for unrecognized tax benefits. Income tax expense/(benefit) excludes the tax effects related to adjustments recorded in equity.

If we have an uncertain tax position, then that tax position is recognized only if it is more likely than not to be sustained upon examination based on the technical merits of the position. The amount of tax benefit recognized in the financial statements is the largest amount of benefit that is more than 50 percent likely of being sustained upon ultimate settlement of the uncertain tax position. We recognize interest related to unrecognized tax benefits in income tax expense/(benefit) and penalties, if any, in operating expenses.

Discontinued Operations

Effective in 2015, the criteria for what qualifies to be presented as discontinued operations changed. Under the new guidance, aA disposal of a “Component” or group of components of a business resulting in a strategic shift that has or will have a major impact on the company’s operations and financial results is presented as discontinued operations. This may include strategic shifts such as a disposal of a major geographic area, a major line of business or a major equity method investment. When we determine that a Component of our business has been disposed of or has met the criteria to be classified asheld-for-sale such Component is presented separately as discontinued operations. If a Component is classified asheld-for-sale, then it is carried at the lower of its cost basis or fair value. Included within discontinued operations are the accounting results related to our Campus Solutions and 529 college-savings plan administration businesses, which were sold during 2013. See “Note 16 —Discontinued Operations” for further discussion.

Earnings (Loss) per Common Share

We compute earnings (loss) per common share (“EPS”) by dividing net income allocated to common shareholders by the weighted average common shares outstanding. Net income allocated to common shareholders represents net income applicable to common shareholders (net income adjusted for preferred stock dividends). Diluted earnings per common share is computed by dividing income allocated to common shareholders by the weighted average common shares outstanding plus amounts representing the dilutive effect of stock options outstanding, restricted stock, restricted stock units, and the outstanding commitment to issue shares under the Employee Stock Purchase Plan. See “Note 10 — Earnings (Loss) per Common Share” for further discussion.

Reclassifications

Certain reclassifications have been made to the balances as of and for the years ended December 31, 2015 and 2014, to be consistent with classifications adopted for 2016, which had no effect on net income, total assets or total liabilities.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

2.Significant Accounting Policies (Continued)

 

Reclassifications

Certain reclassifications have been made to the balances as of and for the years ended December 31, 2014 and 2013, to be consistent with classifications adopted for 2015, which had no effect on net income, total assets or total liabilities.

Recently Issued Accounting Pronouncements

Revenue Recognition

On May 28, 2014, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. No2014-09, “Revenue from Contracts with Customers,” which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existingnew guidance supersedes current U.S. GAAP guidance on revenue recognition and requires the use of more estimates and judgements than the current revenue standards. The new guidance does not apply to revenue associated with financial instruments, including loans, that are accounted for under other U.S. GAAP. Accordingly, we do not expect the new revenue recognition guidance in GAAP when it becomes effective. In July 2015, the FASB agreed to defer the mandatory effective date by one year. Accordingly,have a material impact on our consolidated results of operations associated with our loan portfolios including net interest income.

We plan to adopt the new standard is effective for the Company as of January 1, 2018. Early application is permitted as of January 2017.2018, the effective date. The new standard permits the use of either the retrospective or cumulative effect transition method. Our implementation efforts to date include the identification of revenue and review of related contracts within the scope of the new standard. We have not yet identified nor do we anticipate material changes in the timing of revenue recognition. However, our review is ongoing as we continue to evaluate the effect that ASU 2014-09 will have on our consolidated financial statementsboth contract revenue and related disclosures. We do not expect it to have a material impact.certain contract costs.

Classification and Measurement

On January 5, 2016, the FASB issued ASUNo. 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities,” which reconsiders the classification and measurement of financial instruments. The objectivenew standard requires certain equity instruments be measured at fair value, with fair value changes recognized in earnings. In addition, the standard requires a cumulative-effect adjustment to retained earnings as of this project is to significantly improve the usefulnessbeginning of financial instrumentthe reporting for usersperiod of financial statements.adoption. It will be effective for public companiesthe Company as of January 1, 2018. We are currently assessing the impact that adopting this new accounting standard will have on our consolidated financial statements and footnote disclosures, but expect it to be immaterial.

Leases

On February 25, 2016, the FASB issued ASUNo. 2016-02, “Leases,” which requires the identification of arrangements that should be accounted for as leases by lessees. In general, for lease arrangements exceeding a twelve-month term, these arrangements must be recognized as assets and liabilities on the balance sheet of the lessee. Aright-of-use asset and lease obligation will be recorded for all leases, whether operating or financing, while the income statement will reflect lease expense for operating leases and amortization/interest expense for financing leases. The balance sheet amount recorded for existing leases at the date of adoption must be calculated using the applicable incremental borrowing rate at the date of adoption. The standard requires the use of the modified retrospective transition method, which will require adjustment to all comparative periods presented. It will be effective for the Company as of January 1, 2019. Early adoption is permitted. We are currently assessing the impact that adopting this new accounting standard will have on our consolidated financial statements and footnote disclosures, but expect it to be immaterial.

Stock Compensation

On March 30, 2016, the FASB issued ASUNo. 2016-09, “Compensation — Stock Compensation,” which identifies areas for simplification involving several aspects of accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, an option to recognize gross stock compensation expense with actual forfeitures recognized as they occur, as well as certain

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

2.Significant Accounting Policies (Continued)

classifications on the statement of cash flows. The new standard also requires that all excess tax benefits and tax deficiencies that pertain to employee stock-based incentive payments be recognized within income tax expense in fiscal years beginning after December 15, 2017. We do not expect this updatethe consolidated statements of income, rather than as previously reported within additionalpaid-in capital. The new standard was adopted on January 1, 2017 and is expected to have a materialan immaterial impact on our consolidated financial statements and footnote disclosures.

Allowance for Loan Losses

On June 16, 2016, the company.FASB issued ASUNo. 2016-13, “Financial Instruments — Credit Losses,” which requires measurement and recognition of an allowance for loan loss that estimates remaining expected credit losses for financial assets held at the reporting date. Our current allowance for loan loss is an incurred loss model. As a result, we expect the new guidance will result in an increase to our allowance for loan losses. The standard is to be applied through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. The standard is effective for the Company as of January 1, 2020, and will primarily impact the allowance for loan losses related to our Private Education Loans and FFELP Loans. Early adoption is permitted on January 1, 2019. This standard represents a significant departure from existing GAAP, and may result in material changes to the Company’s accounting for the allowance for loan losses. We are currently evaluating the impact of adopting this accounting standard on our consolidated financial statements and footnote disclosures.

Intra-Entity Transfer of Assets

On October 24, 2016, the FASB issued ASUNo. 2016-16, “Income Taxes — Intra-Entity Transfer of Assets Other and Inventory,” which requires recognition of the income tax consequences of an intra-entity transfer ofnon-inventory assets when the transfer occurs. The new standard is effective for the Company as of January 1, 2018. We are currently assessing the impact that adopting this new accounting standard will have on our consolidated financial statements and footnote disclosures, but expect it to be immaterial.

 

3.Education Loans

Education loans consist of FFELP and Private Education Loans.

There are three principal categories of FFELP Loans: Stafford, PLUS, and FFELP Consolidation Loans. Generally, Stafford and PLUS Loans have repayment periods of between five and ten years. FFELP Consolidation Loans have repayment periods of twelve to thirty years. FFELP Loans do not require repayment, or have modified repayment plans, while the customer isin-school and during the grace period immediately upon leaving school. The customer may also be granted a deferment or forbearance for a period of time based on need, during which time the customer is not considered to be in repayment. Interest continues to accrue on loans in thein-school, deferment and forbearance period. FFELP Loans obligate the customer to pay interest at a stated fixed rate or a variable rate reset annually (subject to a cap) on July 1 of each year depending on when the loan was originated and the loan type. FFELP Loans disbursed before April 1, 2006 earn interest at the greater of the borrower’s rate or a floating rate based on the Special Allowance Payment (“SAP”) formula, with the interest earned on the floating rate that exceeds the interest earned from the customer being paid directly by ED. In low or certain declining interest rate environments when education loans are earning at the fixed borrower rate and the interest on the funding for the loans is variable and declining, we can earn additional spread income that we refer to as Floor Income. For loans disbursed after April 1, 2006, FFELP Loans effectively only earn at the SAP rate, as the excess interest earned when the borrower rate exceeds the SAP rate (Floor Income) is required to be rebated to ED.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

3.Education Loans (Continued)

 

FFELP Loans are insured as to their principal and accrued interest in the event of default subject to a Risk Sharing level based on the date of loan disbursement. These insurance obligations are supported by contractual rights against the United States. For loans disbursed after October 1, 1993 and before July 1, 2006, we receive 98 percent reimbursement on all qualifying default claims. For loans disbursed on or after July 1, 2006, we receive 97 percent reimbursement.

Private Education Loans bear the full credit risk of the customer. Private Education Loans generally carry a variable rate indexed to LIBOR or Prime indices. The majority of loans in our portfolio are cosigned. Similar to FFELP loans, Private Education Loans are generallynon-dischargeable in bankruptcy. Most loans have repayment terms of 10 to 15 years or more, and for loans made prior to 2009, payments are typically deferred until after graduation. However, since 2009 we began to encourage interest-only or fixed payment options while the customer is enrolled in school.

The estimated weighted average life of education loans in our portfolio was approximately 7.1 years and 7.27 years at both December 31, 20152016 and 2014, respectively.2015. The following table reflects the distribution of our education loan portfolio by program.

 

  December 31,
2015
 Year Ended
December 31, 2015
   December 31,
2016
 Year Ended
December 31, 2016
 

(Dollars in millions)

  Ending
Balance
   % of
Balance
 Average
Balance
   Average
Effective
Interest
Rate
   Ending
Balance
   % of
Balance
 Average
Balance
   Average
Effective
Interest
Rate
 

FFELP Stafford and Other Education Loans, net(1)

  $36,950     30 $38,932     2.05  $32,319     29 $34,710     2.31

FFELP Consolidation Loans, net

   59,548     48    61,489     2.80     55,411     50    57,787     2.98  

Private Education Loans, net

   26,394     22    28,803     6.10     23,340     21    25,361     6.26  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Total education loans, net

  $122,892     100 $129,224     3.31  $111,070     100 $117,858     3.49
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

 

  December 31,
2014
 Year Ended
December 31, 2014
   December 31,
2015
 Year Ended
December 31, 2015
 

(Dollars in millions)

  Ending
Balance
   % of
Balance
 Average
Balance
   Average
Effective
Interest
Rate
   Ending
Balance
   % of
Balance
 Average
Balance
   Average
Effective
Interest
Rate
 

FFELP Stafford and Other Education Loans, net(1)

  $41,065     31 $38,335     2.05  $36,854     30 $38,932     2.05

FFELP Consolidation Loans, net

   63,456     47    62,327     2.84     59,548     48    61,489     2.80  

Private Education Loans, net

   29,796     22    33,672     6.40     26,394     22    28,803     6.10  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Total education loans, net

  $134,317     100 $134,334     3.51  $122,796     100 $129,224     3.31
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

 

(1)

Primarily Stafford Loans, but also includes federally guaranteed PLUS and HEAL Loans.

As of December 31, 2016 and 2015, and 2014, 8083 percent and 7880 percent, respectively, of our education loan portfolio was in repayment.

Loan Sales

In 2015, we sold $412 million of FFELP Loans for a $12 million gain and $178 million oflow-interest rate Private Education Loans for a $21 million loss. In 2013, we sold Residual InterestsThere were no loan sales in FFELP Loan securitization trusts to third parties. We continue to service the education loans in the trusts under existing agreements. As a2016.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

3.Education Loans (Continued)

result of these transactions, we removed securitization trust assets of $12.5 billion and the related liabilities of $12.1 billion from the balance sheet and recorded a $312 million gain as part of “gains on sales of loans and investments” in 2013.

Certain Collection Tools — Private Education Loans

Forbearance involves granting the customer a temporary cessation of payments (or temporary acceptance of smaller than scheduled payments) for a specified period of time. Using forbearance extends the original term of the loan. Forbearance does not grant any reduction in the total repayment obligation (principal or interest). While in forbearance status, interest continues to accrue and is capitalized to principal when the loan re-enters repayment status. Our forbearance policies include limits on the number of forbearance months granted consecutively and the total number of forbearance months granted over the life of the loan. In some instances, we require good-faith payments before granting forbearance. Exceptions to forbearance policies are permitted when such exceptions are judged to increase the likelihood of recovery of the loan. Forbearance as a recovery tool is used most effectively when applied based on a customer’s unique situation, including historical information and judgments. We leverage updated customer information and other decision support tools to best determine who will be granted forbearance based on our expectations as to a customer’s ability and willingness to repay their obligation. This strategy is aimed at mitigating the overall risk of the portfolio as well as encouraging cash resolution of delinquent loans.

Forbearance may be granted to customers who are exiting their grace period to provide additional time to obtain employment and income to support their obligations, or to current customers who are faced with a hardship and request forbearance time to provide temporary payment relief. In these circumstances, a customer’s loan is placed into a forbearance status in limited monthly increments and is reflected in the forbearance status at month-end during this time. At the end of their granted forbearance period, the customer will enter repayment status as current and is expected to begin making their scheduled monthly payments on a go-forward basis.

Forbearance may also be granted to customers who are delinquent in their payments. In these circumstances, the forbearance cures the delinquency and the customer is returned to a current repayment status. In more limited instances, delinquent customers will also be granted additional forbearance time.

During 2009, we instituted an interest rate reduction program to assist customers in repaying their Private Education Loans through reduced payments, while continuing to reduce their outstanding principal balance. This program is offered in situations where the potential for principal recovery, through a modification of the monthly payment amount, is better than other alternatives currently available. Along with demonstrating the ability and willingness to pay, the customer must make three consecutive monthly payments at the reduced rate to qualify for the program. Once the customer has made the initial three payments, the loan’s status is returned to current and the interest rate is reduced for the successive twelve month period.

4.Allowance for Loan Losses

The financial statements of Navient reflect the deemed distribution of SLM BankCo on April 30, 2014. As a result of the deemed distribution, all disclosures in this footnote as of a date prior to April 30, 2014 include SLM BankCo’s FFELP and Private Education Loans, whereas the disclosures as of December 31, 2014 and 2015 do not contain SLM BankCo’s FFELP and Private Education Loans.

Our provisions for loan losses represent the periodic expense of maintaining an allowance sufficient to absorb incurred probable losses, net of expected recoveries, in theheld-for-investment loan portfolios. The

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.Allowance for Loan Losses (Continued)

evaluation of the provisions for loan losses is inherently subjective, as it requires material estimates that may be susceptible to significant changes. We believe that the allowance for loan losses is appropriate to cover probable losses incurred in the loan portfolios.

We segregate our Private Education Loan portfolio into two classes of loans — traditional and non-traditional. Non-traditionalnon-traditional.Non-traditional loans are loans to (i) customers attendingfor-profit schools with an original Fair Isaac and Company (“FICO”) score of less than 670 and (ii) customers attendingnot-for-profit schools with an original FICO score of less than 640. The FICO score used in determining whether a loan isnon-traditional is the greater of the customer or cosigner FICO score at origination. Traditional loans are defined as all other Private Education Loans that are not classified asnon-traditional.

Allowance for Loan Losses Metrics

    Year Ended December 31, 2016 

(Dollars in millions)

  FFELP Loans  Private Education
Loans
  Other
Loans
  Total 

Allowance for Loan Losses

     

Beginning balance

  $78   $1,471   $15   $1,564  

Total provision

   43    383    3    429  

Charge-offs(1)

   (54  (513  (3  (570

Reclassification of interest reserve(2)

       10        10  
  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance

  $67   $1,351   $15   $1,433  
  

 

 

  

 

 

  

 

 

  

 

 

 

Allowance:

     

Ending balance: individually evaluated for impairment

  $   $1,190   $11   $1,201  

Ending balance: collectively evaluated for impairment

  $67   $161   $4   $232  

Loans:

     

Ending balance: individually evaluated for impairment

  $   $11,165   $32   $11,197  

Ending balance: collectively evaluated for impairment

  $86,918   $13,983   $132   $101,033  

Charge-offs as a percentage of average loans in repayment

   .07  2.20  2.10 

Allowance coverage of charge-offs

   1.2    2.6    7.0   

Allowance as a percentage of the ending total loan balance

   .08  5.37  9.35 

Allowance as a percentage of the ending loans in repayment

   .09  6.10  9.35 

Ending total loans(3)

  $86,918   $25,148   $164   

Average loans in repayment

  $72,714   $23,275   $104   

Ending loans in repayment

  $70,557   $22,150   $164   

(1)

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partiallycharged-off loan balance. Charge-offs include charge-offs against the receivable for partiallycharged-off loans which represents the difference between what was expected to be recovered and any shortfalls in what was actually recovered in the period. See “Receivable for PartiallyCharged-Off Private Education Loans” for further discussion.

(2)

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

(3)

Ending total loans for Private Education Loans includes the receivable for partiallycharged-off loans.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

4.Allowance for Loan Losses (Continued)

 

Allowance for Loan Losses Metrics

 Year Ended December 31, 2015   Year Ended December 31, 2015 

(Dollars in millions)

 FFELP Loans Private Education
Loans
 Other
Loans
 Total   FFELP Loans Private Education
Loans
 Other
Loans
 Total 

Allowance for Loan Losses

         

Beginning balance

 $93   $1,916   $24   $2,033    $93   $1,916   $24   $2,033  

Total provision

  26    538    (3  561     46    538    (3  581  

Net adjustment resulting from the change in the charge-off rate(1)

      (330      (330   —      (330  —      (330

Net charge-offs remaining(2)

  (41  (659  (6  (706   (61  (659  (6  (726
 

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Total net charge-offs

  (41  (989  (6  (1,036   (61  (989  (6  (1,056

Reclassification of interest reserve(3)

      11        11     —      11    —      11  

Loan sales

      (5      (5   —      (5  —      (5
 

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Ending balance

 $78   $1,471   $15   $1,564    $78   $1,471   $15   $1,564  
 

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Allowance:

         

Ending balance: individually evaluated for impairment

 $   $1,209   $12   $1,221    $—     $1,209   $12   $1,221  

Ending balance: collectively evaluated for impairment

 $78   $262   $3   $343    $78   $262   $3   $343  

Loans:

         

Ending balance: individually evaluated for impairment(4)

 $   $10,965   $37   $11,002    $—     $10,965   $37   $11,002  

Ending balance: collectively evaluated for impairment(4)

 $95,489   $17,431   $49   $112,969    $95,393   $17,431   $49   $112,873  

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate (annualized)(1)

  .05  2.55  6.17    .08  2.55  6.17 

Net adjustment resulting from the change in the charge-off rate as a percentage of average loans in repayment (annualized)(1)

    1.28        1.28   

Allowance coverage of net charge-offs, excluding the net adjustment resulting from the change in the charge-off rate (annualized)(1)

  1.9    2.2    2.5      1.3    2.2    2.5   

Allowance as a percentage of the ending total loan balance

  .08  5.18  17.28    .08  5.18  17.28 

Allowance as a percentage of the ending loans in repayment

  .10  6.00  17.28    .11  6.00  17.28 

Ending total loans(4)

 $95,489   $28,396   $86     $95,393   $28,396   $86   

Average loans in repayment

 $75,945   $25,802   $97     $75,925   $25,802   $97   

Ending loans in repayment

 $73,934   $24,502   $86     $73,838   $24,502   $86   

 

 (1)

In the second quarter of 2015, the portion of the loan amount charged off at default on Private Education Loans increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

 

 (2)

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partiallycharged-off loan balance. Charge-offs include charge-offs against the receivable for partiallycharged-off loans which represents the difference between what was expected to be recovered and any shortfalls in what was actually recovered in the period. See “Receivable for PartiallyCharged-Off Private Education Loans” for further discussion.

 

 (3)

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

 (4)

Ending total loans for Private Education Loans includes the receivable for partiallycharged-off loans.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

4.Allowance for Loan Losses (Continued)

 

  Year Ended December 31, 2014   Year Ended December 31, 2014 

(Dollars in millions)

  FFELP Loans Private Education
Loans
 Other
Loans
 Total   FFELP Loans Private Education
Loans
 Other
Loans
 Total 

Allowance for Loan Losses

          

Beginning balance

  $119   $2,097   $28   $2,244    $119   $2,097   $28   $2,244  

Total provision

   40    588        628     59    588    —      647  

Charge-offs(1)

   (60  (717  (4  (781   (79  (717  (4  (800

Reclassification of interest reserve(2)

       17        17     —      17    —      17  

Distribution of SLM BankCo

   (6  (69      (75   (6  (69  —      (75
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Ending balance

  $93   $1,916   $24   $2,033    $93   $1,916   $24   $2,033  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Allowance:

          

Ending balance: individually evaluated for impairment

  $   $1,132   $19   $1,151    $—     $1,132   $19   $1,151  

Ending balance: collectively evaluated for impairment

  $93   $784   $5   $882    $93   $784   $5   $882  

Loans:

          

Ending balance: individually evaluated for impairment

  $   $10,609   $45   $10,654    $—     $10,609   $45   $10,654  

Ending balance: collectively evaluated for impairment

  $103,438   $21,697   $62   $125,197    $103,362   $21,697   $62   $125,121  

Charge-offs as a percentage of average loans in repayment

   .08  2.51  3.31    .11  2.51  3.31 

Allowance coverage of charge-offs

   1.5    2.7    6.1      1.2    2.7    6.1   

Allowance as a percentage of the ending total loan balance

   .09  5.93  22.23    .09  5.93  22.23 

Allowance as a percentage of the ending loans in repayment

   .12  7.11  22.23    .12  7.11  22.23 

Ending total loans(3)

  $103,438   $32,306   $107     $103,362   $32,306   $107   

Average loans in repayment

  $72,829   $28,577   $117     $72,811   $28,577   $117   

Ending loans in repayment

  $78,211   $26,949   $107     $78,135   $26,949   $107   

 

 (1)

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partiallycharged-off loan balance. Charge-offs include charge-offs against the receivable for partiallycharged-off loans which represents the difference between what was expected to be recovered and any shortfalls in what was actually recovered in the period. See “Receivable for PartiallyCharged-Off Private Education Loans” for further discussion.

 

 (2)

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

 (3)

Ending total loans for Private Education Loans includes the receivable for partiallycharged-off loans.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

4.Allowance for Loan Losses (Continued)

 

   Year Ended December 31, 2013 

(Dollars in millions)

  FFELP Loans  Private Education
Loans
  Other
Loans
  Total 

Allowance for Loan Losses

     

Beginning balance

  $159   $2,171   $47   $2,377  

Total provision

   52    787        839  

Charge-offs(1)

   (78  (878  (19  (975

Student loan sales

   (14          (14

Reclassification of interest reserve(2)

       17        17  
  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance

  $119   $2,097   $28   $2,244  
  

 

 

  

 

 

  

 

 

  

 

 

 

Allowance:

     

Ending balance: individually evaluated for impairment

  $   $1,048   $20   $1,068  

Ending balance: collectively evaluated for impairment

  $119   $1,049   $8   $1,176  

Loans:

     

Ending balance: individually evaluated for impairment

  $   $9,262   $45   $9,307  

Ending balance: collectively evaluated for impairment

  $103,672   $31,051   $85   $134,808  

Charge-offs as a percentage of average loans in repayment

   .10  2.78  12.28 

Allowance coverage of charge-offs

   1.5    2.4    1.5   

Allowance as a percentage of the ending total loan balance

   .12  5.20  21.42 

Allowance as a percentage of the ending loans in repayment

   .16  6.68  21.42 

Ending total loans(3)

  $103,672   $40,313   $130   

Average loans in repayment

  $80,822   $31,556   $156   

Ending loans in repayment

  $76,504   $31,370   $130   

(1)

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be recovered and any shortfalls in what was actually recovered in the period. See “Receivable for Partially Charged-Off Private Education Loans” for further discussion.

(2)

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

(3)

Ending total loans for Private Education Loans includes the receivable for partially charged-off loans.

Key Credit Quality Indicators

FFELP Loans are substantially insured and guaranteed as to their principal and accrued interest in the event of default; therefore, the key credit quality indicator for this portfolio is loan status. The impact of changes in loan status is incorporated quarterly into the allowance for loan losses calculation.

For Private Education Loans, the key credit quality indicators are school type, FICO scores, the existence of a cosigner, the loan status and loan seasoning. The school type/FICO score are assessed at origination and maintained through thetraditional/non-traditional loan designation. The other Private Education Loan key quality

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.Allowance for Loan Losses (Continued)

indicators can change and are incorporated quarterly into the allowance for loan losses calculation. The following table highlights the principal balance (excluding the receivable for partiallycharged-off loans) of our Private Education Loan portfolio stratified by the key credit quality indicators.

 

  Private Education Loans
Credit Quality Indicators
   Private Education Loans
Credit Quality Indicators
 
  December 31, 2015 December 31, 2014   December 31, 2016 December 31, 2015 

(Dollars in millions)

  Balance(3)   % of Balance Balance(3)   % of Balance   Balance(3)   % of Balance Balance(3)   % of Balance 

Credit Quality Indicators

              

School Type/FICO Scores:

              

Traditional

  $25,280     92 $28,527     92  $22,367     92 $25,280     92

Non-Traditional(1)

   2,235     8    2,534     8     1,966     8    2,235     8  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Total

  $27,515     100 $31,061     100  $24,333     100 $27,515     100
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Cosigners:

              

With cosigner

  $17,738     64 $20,001     64  $15,610     64 $17,738     64

Without cosigner

   9,777     36    11,060     36     8,723     36    9,777     36  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Total

  $27,515     100 $31,061     100  $24,333     100 $27,515     100
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Seasoning(2):

              

1-12 payments

  $1,776     7 $2,734     9  $1,340     5 $1,776     7

13-24 payments

   1,977     7    3,161     10     1,271     5    1,977     7  

25-36 payments

   2,982     11    4,259     14     1,908     8    2,982     11  

37-48 payments

   3,787     14    4,404     14     2,723     11    3,787     14  

More than 48 payments

   14,953     54    13,450     43     15,698     65    14,953     54  

Not yet in repayment

   2,040     7    3,053     10     1,393     6    2,040     7  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Total

  $27,515     100 $31,061     100  $24,333     100 $27,515     100
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

 

(1)

Defined as loans to customers attendingfor-profit schools (with a FICO score of less than 670 at origination) and customers attendingnot-for-profit schools (with a FICO score of less than 640 at origination).

 

(2)

Number of months in active repayment for which a scheduled payment was received.

 

(3)

Balance represents gross Private Education Loans.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

4.Allowance for Loan Losses (Continued)

 

The following tables provide information regarding the loan status and aging of past due loans.

 

  FFELP Loan Delinquencies   FFELP Loan Delinquencies 
  December 31,   December 31, 
  2015 2014 2013   2016 2015 2014 

(Dollars in millions)

  Balance % Balance % Balance %   Balance % Balance % Balance % 

Loans in-school/grace/deferment(1)

  $8,257    $10,861    $13,678     $5,871    $8,257    $10,861   

Loans in forbearance(2)

   13,298     14,366     13,490      10,490     13,298     14,366   

Loans in repayment and percentage of each status:

              

Loans current

   62,651    84.7  65,221    83.4  63,330    82.8   61,977    87.8  62,651    84.8  65,221    83.5

Loans delinquent 31-60 days(3)

   3,285    4.5    3,942    5.0    3,746    4.9     2,820    4.0    3,285    4.5    3,942    5.0  

Loans delinquent 61-90 days(3)

   1,856    2.5    2,451    3.1    2,207    2.9     1,325    1.9    1,856    2.5    2,451    3.1  

Loans delinquent greater than 90 days(3)

   6,142    8.3    6,597    8.5    7,221    9.4     4,435    6.3    6,046    8.2    6,521    8.4  
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total FFELP Loans in repayment

   73,934    100  78,211    100  76,504    100   70,557    100  73,838    100  78,135    100
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total FFELP Loans, gross

   95,489     103,438     103,672      86,918     95,393     103,362   

FFELP Loan unamortized premium

   1,087     1,176     1,035      879     1,087     1,176   
  

 

   

 

   

 

    

 

   

 

   

 

  

Total FFELP Loans

   96,576     104,614     104,707      87,797     96,480     104,538   

FFELP Loan allowance for losses

   (78   (93   (119    (67   (78   (93 
  

 

   

 

   

 

    

 

   

 

   

 

  

FFELP Loans, net

  $96,498    $104,521    $104,588     $87,730    $96,402    $104,445   
  

 

   

 

   

 

    

 

   

 

   

 

  

Percentage of FFELP Loans in repayment

    77.4   75.6   73.8    81.2   77.4   75.6
   

 

   

 

   

 

    

 

   

 

   

 

 

Delinquencies as a percentage of FFELP Loans in repayment

    15.3   16.6   17.2    12.2   15.2   16.5
   

 

   

 

   

 

    

 

   

 

   

 

 

FFELP Loans in forbearance as a percentage of loans in repayment and forbearance

    15.2   15.5   15.0    12.9   15.3   15.5
   

 

   

 

   

 

    

 

   

 

   

 

 

 

(1)

Loans for customers who may still be attending school or engaging in other permitted educational activities and are not required to make payments on the loans, e.g., residency periods for medical students or a grace period for bar exam preparation, as well as loans for customers who have requested and qualify for other permitted program deferments such as military, unemployment or economic hardships.

 

(2)

Loans for customers who have used their allowable deferment time or do not qualify for deferment, that need additional time to obtain employment or who have temporarily ceased making full payments due to hardship or other factors.

 

(3)

The period of delinquency is based on the number of days scheduled payments are contractually past due.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

4.Allowance for Loan Losses (Continued)

 

  Traditional Private Education Loan
Delinquencies
   Traditional Private Education Loan Delinquencies 
  December 31,   December 31, 
  2015 2014 2013   2016 2015 2014 

(Dollars in millions)

  Balance % Balance % Balance %   Balance % Balance % Balance % 

Loans in-school/grace/deferment(1)

  $1,859    $2,777    $6,088     $1,271    $1,859    $2,777   

Loans in forbearance(2)

   863     935     969      700     863     935   

Loans in repayment and percentage of each status:

              

Loans current

   21,085    93.5  23,012    92.7  26,977    92.8   19,020    93.3  21,085    93.5  23,012    92.7

Loans delinquent 31-60 days(3)

   491    2.2    624    2.5    674    2.3     444    2.2    491    2.2    624    2.5  

Loans delinquent 61-90 days(3)

   292    1.3    363    1.5    420    1.4     269    1.3    292    1.3    363    1.5  

Loans delinquent greater than 90 days(3)

   690    3.0    816    3.3    1,012    3.5     663    3.2    690    3.0    816    3.3  
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total traditional loans in repayment

   22,558    100  24,815    100  29,083    100   20,396    100  22,558    100  24,815    100
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total traditional loans, gross

   25,280     28,527     36,140      22,367     25,280     28,527   

Traditional loans unamortized discount

   (470   (526   (629    (402   (470   (526 
  

 

   

 

   

 

    

 

   

 

   

 

  

Total traditional loans

   24,810     28,001     35,511      21,965     24,810     28,001   

Traditional loans receivable for partially charged-off loans

   560     775     799      526     560     775   

Traditional loans allowance for losses

   (1,236   (1,515   (1,592    (1,138   (1,236   (1,515 
  

 

   

 

   

 

    

 

   

 

   

 

  

Traditional loans, net

  $24,134    $27,261    $34,718     $21,353    $24,134    $27,261   
  

 

   

 

   

 

    

 

   

 

   

 

  

Percentage of traditional loans in repayment

    89.2   87.0   80.5    91.2   89.2   87.0
   

 

   

 

   

 

    

 

   

 

   

 

 

Delinquencies as a percentage of traditional loans in repayment

    6.5   7.3   7.2    6.7   6.5   7.3
   

 

   

 

   

 

    

 

   

 

   

 

 

Loans in forbearance as a percentage of traditional loans in repayment and forbearance

    3.7   3.6   3.2    3.3   3.7   3.6
   

 

   

 

   

 

    

 

   

 

   

 

 

 

(1)

Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not required to make payments on the loans, e.g., residency periods for medical students or a grace period for bar exam preparation.

 

(2)

Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.

 

(3)

The period of delinquency is based on the number of days scheduled payments are contractually past due.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

4.Allowance for Loan Losses (Continued)

 

   Non-Traditional Private Education Loan
Delinquencies
 
   December 31, 
   2015  2014  2013 

(Dollars in millions)

  Balance  %  Balance  %  Balance  % 

Loans in-school/grace/deferment(1)

  $181    $276    $440   

Loans in forbearance(2)

   110     124     133   

Loans in repayment and percentage of each status:

       

Loans current

   1,646    84.7  1,749    81.9  1,791    78.3

Loans delinquent 31-60 days(3)

   86    4.4    110    5.2    128    5.6  

Loans delinquent 61-90 days(3)

   56    2.9    73    3.4    93    4.1  

Loans delinquent greater than 90 days(3)

   156    8.0    202    9.5    275    12.0  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total non-traditional loans in repayment

   1,944    100  2,134    100  2,287    100
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total non-traditional loans, gross

   2,235     2,534     2,860   

Non-traditional loans unamortized discount

   (61   (68   (75 
  

 

 

   

 

 

   

 

 

  

Total non-traditional loans

   2,174     2,466     2,785   

Non-traditional loans receivable for partially charged-off loans

   321     470     514   

Non-traditional loans allowance for losses

   (235   (401   (505 
  

 

 

   

 

 

   

 

 

  

Non-traditional loans, net

  $2,260    $2,535    $2,794   
  

 

 

   

 

 

   

 

 

  

Percentage of non-traditional loans in repayment

    87.0   84.2   80.0
   

 

 

   

 

 

   

 

 

 

Delinquencies as a percentage of non-traditional loans in repayment

    15.3   18.1   21.7
   

 

 

   

 

 

   

 

 

 

Loans in forbearance as a percentage of non-traditional loans in repayment and forbearance

    5.4   5.5   5.5
   

 

 

   

 

 

   

 

 

 
   Non-Traditional Private Education Loan
Delinquencies
 
   December 31, 
    2016  2015  2014 

(Dollars in millions)

  Balance  %  Balance  %  Balance  % 

Loansin-school/grace/deferment(1)

  $122    $181    $276   

Loans in forbearance(2)

   90     110     124   

Loans in repayment and percentage of each status:

       

Loans current

   1,486    84.8  1,646    84.7  1,749    81.9

Loans delinquent31-60 days(3)

   78    4.5    86    4.4    110    5.2  

Loans delinquent61-90 days(3)

   52    2.9    56    2.9    73    3.4  

Loans delinquent greater than 90 days(3)

   138    7.8    156    8.0    202    9.5  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Totalnon-traditional loans in repayment

   1,754    100  1,944    100  2,134    100
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Totalnon-traditional loans, gross

   1,966     2,235     2,534   

Non-traditional loans unamortized discount

   (55   (61   (68 
  

 

 

   

 

 

   

 

 

  

Totalnon-traditional loans

   1,911     2,174     2,466   

Non-traditional loans receivable for partiallycharged-off loans

   289     321     470   

Non-traditional loans allowance for losses

   (213   (235   (401 
  

 

 

   

 

 

   

 

 

  

Non-traditional loans, net

  $1,987    $2,260    $2,535   
  

 

 

   

 

 

   

 

 

  

Percentage ofnon-traditional loans in repayment

    89.2   87.0   84.2
   

 

 

   

 

 

   

 

 

 

Delinquencies as a percentage ofnon-traditional loans in repayment

    15.2   15.3   18.1
   

 

 

   

 

 

   

 

 

 

Loans in forbearance as a percentage ofnon-traditional loans in repayment and forbearance

    4.9   5.4   5.5
   

 

 

   

 

 

   

 

 

 

 

(1)

Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not required to make payments on 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.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.Allowance for Loan Losses (Continued)

Receivable for PartiallyCharged-Off Private Education Loans

At the end of each month, for loans that are 212 or more days past due, we charge off the estimated loss of a defaulted loan balance. Actual recoveries are applied against the remaining loan balance that was not charged off. We refer to this remaining loan balance as the “receivable for partiallycharged-off loans.” If actual periodic recoveries are less than expected, the difference is immediately charged off through the allowance for Private Education Loan losses with an offsetting reduction in the receivable for partiallycharged-off Private Education Loans. If actual periodic recoveries are greater than expected, they will be reflected as a recovery through the allowance for Private Education Loan losses once the cumulative recovery amount exceeds the cumulative amount originally expected to be recovered. The financial crisis, which began in 2007, impacted our collections on defaulted loans and as a result, Private Education Loans which defaulted from 2007 through March 31, 2015, experienced collection performance below ourpre-financial crisis experience. For that reason, until we gained enough data and experience to determine the long-term, post-default recovery rate of 21 percent in

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.Allowance for Loan Losses (Continued)

second-quarter 2015, we established a reserve for potential shortfalls in recoveries. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans. We no longer expect to have significant periodic recovery shortfalls as a result of this change; however, it is possible we may continue to experience shortfalls.

The following table summarizes the activity in the receivable for partiallycharged-off loans.

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Receivable at beginning of period

  $1,245    $1,313    $1,347    $881    $1,245    $1,313  

Expected future recoveries of current period defaults(1)

   183     233     290     128     183     233  

Recoveries(2)

   (198   (215   (230   (181   (191   (215

Net adjustment resulting from the change in the charge-off rate(3)

   (330                  (330     

Net charge-offs remaining(4)

   (19   (86   (94   (13   (26   (86
  

 

   

 

   

 

   

 

   

 

   

 

 

Total net charge-offs(5)

   (349   (86   (94   (13   (356   (86
  

 

   

 

   

 

   

 

   

 

   

 

 

Receivable at end of period

   881     1,245     1,313     815     881     1,245  

Allowance for estimated recovery shortfalls(4)(6)

        (385   (336             (385
  

 

   

 

   

 

   

 

   

 

   

 

 

Net receivable at end of period

  $881    $860    $977    $815    $881    $860  
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1)

Represents the difference between the defaulted loan balance and our estimate of the amount to be collected in the future.

 

 (2)

Current period cash collections.

 

 (3)

Prior to second-quarter 2015, charge-offs represent the current period recovery shortfall — the difference between what was expected to be collected and what was actually collected. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This change resulted in a $330 million reduction to the balance of the receivable for partiallycharged-off loans.

(4)

Represents the current period recovery shortfall — the difference between what was expected to be collected and what was actually collected.

(5)

These amounts are included in total charge-offs as reported in the “Allowance for Private Education Loan Losses” table.

 

 (4)(6)

The allowance for estimated recovery shortfalls of the receivable for partiallycharged-off Private Education Loans is a component of the $1.9 billion overall allowance for Private Education Loan losses.losses as of December 31, 2014. This component of the allowance was removed in the second quarter of 2015 due to the increase in thecharge-off rate discussed above.

Troubled Debt Restructurings (“TDRs”)

We sometimes modify the terms of loans for certain customers when we believe such modifications may increase the ability and willingness of a customer to make payments and thus increase the ultimate overall

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.Allowance for Loan Losses (Continued)

amount collected on a loan. These modifications generally take the form of a forbearance, a temporary interest rate reduction or an extended repayment plan. For customers experiencing financial difficulty, certain Private Education Loans for which we have granted either a forbearance of greater than three months, an interest rate reduction or an extended repayment plan are classified as TDRs. Approximately 5661 percent and 5156 percent of the loans granted forbearance have qualified as a TDR loan at December 31, 2015,2016, and 2014,2015, respectively. The unpaid principal balance of TDR loans that were in an interest rate reduction plan as of December 31, 2016 and 2015 was $2.6 billion and 2014 was $2.5 billion, and $2.2 billion, respectively.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.Allowance for Loan Losses (Continued)

At December 31, 20152016 and 2014,2015, all of our TDR loans had a related allowance recorded. The following table provides the recorded investment, unpaid principal balance and related allowance for our TDR loans.

 

  TDR Loans   TDR Loans 

(Dollars in millions)

  Recorded
Investment(1)
   Unpaid
Principal
Balance
   Related
Allowance
   Recorded
Investment(1)
   Unpaid
Principal
Balance
   Related
Allowance
 

December 31, 2016

      

Private Education Loans — Traditional

  $9,386    $9,429    $1,003  

Private EducationLoans — Non-Traditional

   1,373     1,376     187  
  

 

   

 

   

 

 

Total

  $10,759    $10,805    $1,190  
  

 

   

 

   

 

 

December 31, 2015

            

Private Education Loans — Traditional

  $9,134    $9,200    $995    $9,134    $9,200    $995  

Private Education Loans — Non-Traditional

   1,441     1,442     214     1,441     1,442     214  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $10,575    $10,642    $1,209    $10,575    $10,642    $1,209  
  

 

   

 

   

 

   

 

   

 

   

 

 

December 31, 2014

      

Private Education Loans — Traditional

  $8,728    $8,790    $917  

Private Education Loans — Non-Traditional

   1,477     1,476     215  
  

 

   

 

   

 

 

Total

  $10,205    $10,266    $1,132  
  

 

   

 

   

 

 

 

 (1)

The recorded investment is equal to the unpaid principal balance and accrued interest receivable net of unamortized deferred fees and costs.

The following table provides the average recorded investment and interest income recognized for our TDR loans.

 

 Years Ended December 31,  Years Ended December 31, 
 2015 2014 2013  2016 2015 2014 

(Dollars in millions)

 Average
Recorded
Investment
 Interest
Income
Recognized
 Average
Recorded
Investment
 Interest
Income
Recognized
 Average
Recorded
Investment
 Interest
Income
Recognized
  Average
Recorded
Investment
 Interest
Income
Recognized
 Average
Recorded
Investment
 Interest
Income
Recognized
 Average
Recorded
Investment
 Interest
Income
Recognized
 

Private Education Loans — Traditional

 $8,976   $539   $8,139   $497   $6,805   $418   $9,326   $560   $8,976   $539   $8,139   $497  

Private Education Loans — Non-Traditional

  1,461    114    1,456    116    1,376    112    1,409    107    1,461    114    1,456    116  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 $10,437   $653   $9,595   $613   $8,181   $530   $10,735   $667   $10,437   $653   $9,595   $613  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

4.Allowance for Loan Losses (Continued)

 

The following table provides information regarding the loan status and aging of TDR loans that are past due.

 

  TDR Loan Delinquencies   TDR Loan Delinquencies 
  December 31,   December 31, 
  2015 2014 2013   2016 2015 2014 

(Dollars in millions)

  Balance   % Balance   % Balance   %   Balance   % Balance   % Balance   % 

Loans in deferment(1)

  $706     $825     $913      $579     $706     $825    

Loans in forbearance(2)

   695      745      740       588      694      745    

Loans in repayment and percentage of each status:

                    

Loans current

   7,885     85.3  7,186     82.7  5,613     76.5   8,273     85.8  7,887     85.3  7,187     82.7

Loans delinquent 31-60 days(3)

   414     4.5    464     5.3    469     6.4     412     4.3    414     4.5    464     5.3  

Loans delinquent 61-90 days(3)

   263     2.8    299     3.4    330     4.5     267     2.8    263     2.9    299     3.4  

Loans delinquent greater than 90 days(3)

   679     7.4    747     8.6    921     12.6     686     7.1    678     7.3    746     8.6  
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total TDR loans in repayment

   9,241     100  8,696     100  7,333     100   9,638     100  9,242     100  8,696     100
  

 

   

 

  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

  

 

   

 

 

Total TDR loans, gross

  $10,642     $10,266     $8,986      $10,805     $10,642     $10,266    
  

 

    

 

    

 

     

 

    

 

    

 

   

 

(1)

Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not required to make payments on the loans, e.g., residency periods for medical students or a grace period for bar exam preparation.

 

(2)

Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.

 

(3)

The period of delinquency is based on the number of days scheduled payments are contractually past due.

The following table provides the amount of loans modified in the periods presented that resulted in a TDR. Additionally, the table summarizes charge-offs occurring in the TDR portfolio, as well as TDRs for which a payment default occurred in the current period within 12 months of the loan first being designated as a TDR. We define payment default as 60 days past due for this disclosure. The majority of our loans that are considered TDRs involve a temporary forbearance of payments and do not change the contractual interest rate of the loan or do not involve an extended repayment plan.

 

 Years Ended December 31,  Years Ended December 31, 
 2015 2014 2013  2016 2015 2014 

(Dollars in millions)

 Modified
Loans(1)
 Charge-
Offs(2)
 Payment-
Default
 Modified
Loans(1)
 Charge-
Offs(2)
 Payment-
Default
 Modified
Loans(1)
 Charge-
Offs(2)
 Payment-
Default
  Modified
Loans(1)
 Charge-
Offs(2)
 Payment-
Default
 Modified
Loans(1)
 Charge-
Offs(2)
 Payment-
Default
 Modified
Loans(1)
 Charge-
Offs(2)
 Payment-
Default
 

Private Education Loans — Traditional

 $1,464   $351   $342   $1,858   $332   $449   $2,114   $372   $680   $1,079   $302   $226   $1,464   $351   $342   $1,858   $332   $449  

Private Education Loans — Non-Traditional

  140    108    61    206    107    100    314    132    184    90    80    39    140    108    61    206    107    100  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 $1,604   $459   $403   $2,064   $439   $549   $2,428   $504   $864   $1,169   $382   $265   $1,604   $459   $403   $2,064   $439   $549  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1)

Represents period ending balance of loans that have been modified during the period and resulted in a TDR.

 

(2)

Represents loans that charged off that were classified as TDRs.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

4.Allowance for Loan Losses (Continued)

 

Accrued Interest Receivable

The following table provides information regarding accrued interest receivable on our Private Education Loans.

 

  Accrued Interest Receivable
As of December 31,
 

(Dollars in millions)

  Accrued
Interest
Receivable
   Allowance for
Uncollectible
Interest
   Total   Greater Than
90 Days
Past Due
   Allowance for
Uncollectible
Interest
 

December 31, 2015

    

2016

      

Private Education Loans — Traditional

  $433    $26    $344    $26    $23  

Private Education Loans — Non-Traditional

   57     9     47     7     7  
  

 

   

 

   

 

   

 

   

 

 

Total

  $490    $35    $391    $33    $30  
  

 

   

 

   

 

   

 

   

 

 

December 31, 2014

    

2015

      

Private Education Loans — Traditional

  $542    $29    $433    $27    $26  

Private Education Loans — Non-Traditional

   70     11     57     8     9  
  

 

   

 

   

 

   

 

   

 

 

Total

  $612    $40    $490    $35    $35  
  

 

   

 

   

 

   

 

   

 

 

December 31, 2013

    

2014

      

Private Education Loans — Traditional

  $926    $46    $542    $31    $29  

Private Education Loans — Non-Traditional

   97     20     70     10     11  
  

 

   

 

   

 

   

 

   

 

 

Total

  $1,023    $66    $612    $41    $40  
  

 

   

 

   

 

   

 

   

 

 

 

5.Business Combinations, Goodwill and Acquired Intangible Assets

Business Combinations

Acquisitions are accounted for under the acquisition method of accounting as defined in ASC 805, “Business Combinations.” The Company allocates the purchase price to the fair value of the acquired tangible assets, liabilities and identifiable intangible assets as of the acquisition date as determined by an independent appraiser.

During 2015, Navient completed the acquisitions of Gila LLC and Xtend Healthcare. Navient has not disclosed the pro forma impact of the acquisitions to the results of operations for the years ending December 31, 2015 and 2014, as the pro forma impact was deemed immaterial.

Acquisition of Gila LLC

OnDuring February 20, 2015, the Company acquired a 98 percent majority controlling interest in Gila LLC for approximately $185 million. Gila LLC is an asset recovery and business processing firm. The firm provides receivables management services and account processing solutions forto state governments, agencies, court systems and municipalities. The results of operations of Gila LLC have been included in Navient’s consolidated financial statements since the acquisition date and are reflected in Navient’s Business Services segment. Navient has not disclosed the pro forma impact of this acquisition to the results of operations for the years ended December 31, 2016 and 2015, as the pro forma impact was deemed immaterial.

As of September 30, 2015, the Company finalized its purchase price allocation for Gila LLC which resulted in an excess purchase price over the fair value of net assets acquired, or goodwill, of $97 million.

Identifiable intangible assets at the acquisition date includeincluded the Gila LLC trade name, initially classified as an indefinite life intangible asset, with an aggregate estimated fair value of approximately $13 million as of the acquisition date. Definite life intangible assets with an estimated aggregate fair value of approximately $71 million as of the acquisition date consist primarily of customer relationships. These definite life intangible assets will be amortized over two to 16 years depending on the economic benefit derived from each of the underlying assets.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

5.Business Combinations, Goodwill and Acquired Intangible Assets (Continued)

 

date. Definite life intangible assets with an estimated aggregate fair value of approximately $71 million as of the acquisition date consist primarily of customer relationships. These intangible assets will be amortized over 7 to 16 years depending on the estimated economic benefit derived from each of the underlying assets.

Acquisition of Xtend Healthcare

OnDuring October 20, 2015, Navient acquired a 91an 89 percent controlling interest in Xtend Healthcare for approximately $164 million. Xtend Healthcare is a health care revenue cycle management company that provides health insurance claims billing and account resolution, as well as patient billing and customer service. The results of operations of Xtend Healthcare have been included in Navient’s consolidated financial statements since the acquisition date and are reflected in Navient’s Business Services segment. Navient has not disclosed the pro forma impact of this acquisition to the results of operations for the years ended December 31, 2016 and 2015, as the pro forma impact was deemed immaterial.

The Company’sAs of June 2016, the Company finalized its purchase price allocation as of December 31, 2015 is preliminary as the Company is awaiting the final results of a valuation that is being performed byfor Xtend Healthcare which resulted in an independent appraiser. We anticipate theexcess purchase price allocation will be completed byover the endfair value of the second quarternet assets acquired, or goodwill, of 2016. The preliminary estimate of goodwill is $101$102 million.

Identifiable intangible assets at the acquisition date include the Xtend Healthcare trade name, an indefiniteincluded definite life intangible asset,assets with a preliminaryan estimated aggregate fair value of approximately $15$65 million asprimarily including customer relationships, developed technology, and the Xtend Healthcare trade name. These intangible assets will be amortized over a period of 10 to 15 years based on the estimated economic benefit derived from each of the acquisition date. Definite life intangible assets with preliminary estimated aggregate fair values of approximately $51 million as of the acquisition date consist primarily of customer relationships.underlying assets.

Goodwill

All acquisitions must be assigned to a reporting unit or units. A reporting unit is the same as, or one level below, an operating segment. We have four reportable segments: FFELP Loans, Private Education Loans, Business Services and Other. The following table summarizes our goodwill, accumulated impairments and net goodwill for our reporting units and reportable segments.

 

   As of December 31, 2015   As of December 31, 2014 

(Dollars in millions)

  Gross   Accumulated
Impairments
  Net   Gross   Accumulated
Impairments
and Other
Adjustments(1)
  Net 

FFELP Loans reportable segment

  $194    $(4 $190    $194    $(4 $190  

Private Education Loans reportable segment(1)

   147     (41  106     147     (41  106  

Business Services reportable segment:

          

Servicing

   50         50     50         50  

Asset Recovery — Contingency

   136     (129  7     136     (129  7  

Asset Recovery — Gila LLC

   97         97                

Asset Recovery — Xtend Healthcare

   101         101                
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

Total Business Services reportable segment

   384     (129  255     186     (129  57  
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

Total

  $725    $(174 $551    $527    $(174 $353  
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

   As of December 31, 2016   As of December 31, 2015 

(Dollars in millions)

  Gross   Accumulated
Impairments
and Other
Adjustments(1)
  Net   Gross   Accumulated
Impairments
and Other
Adjustments(1)
  Net 

FFELP Loans reportable segment

  $194   $(4 $190   $194   $(4 $190 

Private Education Loans reportable segment(1)

   147    (41  106    147    (41  106 

Business Services reportable segment:

          

Servicing

   50       50    50       50 

Asset Recovery — Contingency

   136    (136  0    136    (129  7 

Asset Recovery — Gila LLC

   97       97    97       97 

Asset Recovery — Xtend Healthcare

   102       102    101       101 
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

Total Business Services reportable segment

   385    (136  249    384    (129  255 
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

Total

  $726   $(181 $545   $725   $(174 $551 
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

 

(1)

In conjunction with our Separation from SLM BankCo in 2014, we removed $41 million of goodwill from our balance sheet as required under ASC 350, “Intangibles — Goodwill and Other.” This goodwill was allocated to the consumer banking business retained by SLM BankCo based on relative fair value. The former Consumer Lending reportable segment became the Private Education Loans reportable segment.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

5.Business Combinations, Goodwill and Acquired Intangible Assets (Continued)

Annual Goodwill Impairment Testing — October 1, 20152016

In performingWe perform our annual goodwill impairment analysistesting annually in the fourth quarter as of October 1. As part of the 2016 annual impairment testing, we retained a third-party appraisal firm to assist in the valuations required to perform Step 1 2015, we assessed relevant qualitative factorsimpairment testing of goodwill associated with our FFELP Loans, Private Education Loans and Servicing reporting units. The income approach was the primary approach used to determine whether it is “more-likely-than-not” thatestimate the fair value of these reporting units. No goodwill was deemed impaired in 2016 in conjunction with these reporting units.

The income approach measures the value of each reporting unit’s future economic benefit determined by its discounted cash flows derived from our projections plus an individualassumed terminal growth rate adjusted for what we believe a market participant would assume in an acquisition. These projections are generally five-year projections that reflect the anticipated cash flow fluctuations of the respective reporting units. If a component of a reporting unit is lesswinding down or is assumed to wind down, the projections extend through the anticipated wind-down period and no residual value is ascribed.

Under our guidance, the third-party appraisal firm developed the discount rate for each reporting unit incorporating such factors as the risk free rate, a market rate of return, a measure of volatility (Beta) and a company-specific and capital markets risk premium, as appropriate, to adjust for volatility and uncertainty in the economy and to capture specific risk related to the respective reporting units. We considered whether an asset sale or an equity sale would be the most likely sale structure for each reporting unit and valued each reporting unit based on the more likely hypothetical scenario. The discount rates reflect market-based estimates of capital costs and are adjusted for our assessment of a market participant’s view with respect to execution, source concentration and other risks associated with the projected cash flows of individual reporting units. We reviewed and approved the discount rates provided by the third-party appraiser including the factors incorporated to develop the discount rates for each reporting unit.

We and the third-party appraisal firm also considered a market approach for each reporting unit. Market-based multiples for comparable publicly traded companies and similar transactions were evaluated as an indicator of the value of the reporting units to assess the reasonableness of the estimated fair value derived from the income approach. As of October 1, 2016 and December 31, 2016, our market capitalization was 20 percent and 28 percent higher than itsbook equity, respectively,

The following table illustrates the carrying value. As partvalue of equity for our FFELP Loans, Private Education Loans and Servicing reporting units and the percentage by which the estimated fair value determined in conjunction with Step 1 impairment testing in the fourth quarter of 2016 exceeds the carrying value of equity.

(Dollars in millions)

  Carrying Value
of Equity
   % of Fair Value in
Excess of Carrying
Value
 

FFELP Loans

  $773    95

Private Education Loans

   2,380    14

Servicing

   71    1,263

With respect to the Contingency, Gila and Xtend reporting units, we considered factors associated with Navient as a whole, such as market capitalization in excess of our book equity, our 2016 earnings, 2017 expectations and analyst’s expectations regarding our stock price. We also considered factors specific to the individual reporting units including but not limited to 2016 earnings, 2017 expectations, current customer base and revenue backlog as well as short and long term outlook. No goodwill was deemed impaired for the Gila and Xtend reporting units after assessing these relevant qualitative assessment, we consideredfactors. With respect to the amount of excess fairContingency reporting

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

5.Business Combinations, Goodwill and Acquired Intangible Assets (Continued)

 

values overunit, further assessment was warranted due primarily to revenue declines stemming from the carrying valueswind-down nature of individualthe Contingency reporting units asunit’s existing education loan asset recovery business. As a result, the Contingency reporting unit’s remaining goodwill of October 1, 2013 when we last performed$7 million was impaired.

We acknowledge that a step 1 goodwill impairment testdownturn in the economy coupled with liquidity constraints, and engaged an appraisal firm to estimatechanges in legislation and the fair valuesregulatory environment could adversely affect the operating results of our reporting units. The fair valuesIf the forecasted performance of our reporting units at October 1, 2013 were substantiallyis not achieved, or if our stock price declines resulting in excessdeterioration in our total market capitalization, the fair value of their carrying amounts. With respect to Business Services, we also considered the acquisition values and projected outlookone or more of the reporting units acquired during 2015, Gila LLCcould be significantly reduced, and Xtend Healthcare.

We also considered that our market capitalization was greater than our book equity, the current legislative environment, our 2015 earnings, 2016 expected earnings and analyst expectations regarding our stock price. We viewed these factors as favorable despitewe may be required to record a decline in our stock price and market capitalization in 2015. In addition, the cash flowscharge, which could be material, for our FFELP Loans, Private Education Loans and Servicing reporting units are very predictable and the outlook andan impairment of goodwill associated cash flow projections ofwith these reporting units have not changed significantly since 2013 when we performed a step 1 analysis. Although the revenue streams have declined within the Asset Recovery — Contingency reporting unit, management has taken steps to reduce costs and create efficiencies. After assessing these relevant qualitative factors, we determined that it is more-likely-than-not that the fair values of our respective reporting units exceed their carrying amounts.units.

Acquired Intangible Assets

Acquired intangible assets include the following:

 

  As of December 31, 2015   As of December 31, 2014   As of December 31, 2016   As of December 31, 2015 

(Dollars in millions)

  Cost
Basis(1)
   Accumulated
Impairment and
Amortization(1)
 Net   Cost
Basis(1)
   Accumulated
Impairment and
Amortization(1)
 Net   Cost
Basis(1)
   Accumulated
Impairment and
Amortization(1)
 Net   Cost
Basis(1)
   Accumulated
Impairment and
Amortization(1)
 Net 

Customer, services and lending relationships

  $305    $(202 $103    $199    $(192 $7    $292    $(219 $73    $305    $(202 $103  

Favorable lease

   1         1                   1         1     1         1  

Non-competes

   2     (1  1                   2     (2       2     (1  1  

Software and technology

   91     (78  13     78     (78       101     (82  19     91     (78  13  

Trade names and trademarks(2)

   42     (6  36     14     (5  9     44     (13  31     42     (6  36  
  

 

   

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

 

Total acquired intangible assets

  $441    $(287 $154    $291    $(275 $16    $440    $(316 $124    $441    $(287 $154  
  

 

   

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

 

 

(1)

Accumulated impairment and amortization includes impairment amounts only if the acquired intangible asset has been deemed partially impaired. When an acquired intangible asset is considered fully impaired and no longer in use, the cost basis and any accumulated amortization related to the asset is written off. In conjunction with our Separation from SLM BankCo, we removed aggregate cost basis and accumulated impairment and amortization of $100 million and $94 million, respectively, related to certain reporting units which were retained by SLM BankCo in their entirety.

Acquired intangible assets are subject to amortization with the exception of indefinite life trade names and trademarks totaling $34 million and $6 million, net of accumulated impairment, as of December 31, 2015 and 2014, respectively.

(2)

During 2016 we reclassified certain trade names from indefinite life to definite life intangible assets and began to amortize these assets over their expected benefit period.

We recorded amortization of acquired intangible assets from continuing operations totaling $29 million, $12 million and $9 million in 2016, 2015 and $13 million in 2015, 2014, and 2013, respectively. We will continue to amortize our intangible assets with definite useful lives over their remaining estimated useful lives. We estimate amortization expense associated with these intangible assets will be $19$23 million, $15$20 million, $13$17 million, $12$14 million and $60$51 million in 2016, 2017, 2018, 2019, 2020 and after 2019,2020, respectively.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

6.Borrowings

Borrowings consist of secured borrowings issued through our securitization program, borrowings through secured facilities, unsecured notes issued by us, and other interest-bearing liabilities related primarily to obligations to return cash collateral held. To match the interest rate and currency characteristics of our borrowings with the interest rate and currency characteristics of our assets, we enter into interest rate and foreign currency swaps with independent parties. Under these agreements, we make periodic payments, generally indexed to the related asset rates or rates which are highly correlated to the asset rates, in exchange for periodic payments which generally match our interest obligations on fixed or variable rate notes (see “Note 7 —Derivative Financial Instruments”). Payments and receipts on our interest rate and currency swaps are not reflected in the following tables.

The following table summarizes our borrowings.

   December 31, 2015  December 31, 2014 

(Dollars in millions)

  Short
Term
  Long
Term
  Total  Short
Term
   Long
Term
   Total 

Unsecured borrowings:

         

Senior unsecured debt

  $1,120   $13,976   $15,096   $1,066    $16,311    $17,377  
  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

   

 

 

 

Total unsecured borrowings

   1,120    13,976    15,096    1,066     16,311     17,377  

Secured borrowings:

         

FFELP Loan securitizations

       77,764    77,764         86,241     86,241  

Private Education Loan securitizations(1)

       16,900    16,900         17,997     17,997  

FFELP Loan — other facilities

       16,276    16,276         15,358     15,358  

Private Education Loan — other facilities

   710        710    653          653  

Other(2)

   760        760    937          937  
  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

   

 

 

 

Total secured borrowings

   1,470    110,940    112,410    1,590     119,596     121,186  
  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

   

 

 

 

Total before hedge accounting adjustments

   2,590    124,916    127,506    2,656     135,907     138,563  

Hedge accounting adjustments

   (20  (83  (103  7     959     966  
  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

   

 

 

 

Total

  $2,570   $124,833   $127,403   $2,663    $136,866    $139,529  
  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

   

 

 

 

(1)

Includes $546 million of long-term debt related to the Private Education Loan asset-backed securitization repurchase facility (“Repurchase Facility”) as of December 31, 2015.

(2)

“Other” primarily consists of the obligation to return cash collateral held related to derivative exposure.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

6.Borrowings (Continued)

 

The following table summarizes our borrowings.

   December 31, 2016  December 31, 2015 

(Dollars in millions)

  Short
Term
  Long
Term
  Total  Short
Term
  Long
Term
  Total 

Unsecured borrowings:

       

Senior unsecured debt

  $717   $13,029   $13,746   $1,120   $13,976   $15,096  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total unsecured borrowings

   717    13,029    13,746    1,120    13,976    15,096  

Secured borrowings:

       

FFELP Loan securitizations

       73,522    73,522        77,764    77,764  

Private Education Loan securitizations(1)

   548    14,125    14,673        16,900    16,900  

FFELP Loan — other facilities

       12,443    12,443        16,276    16,276  

Private Education Loan — other facilities

   464        464    710        710  

Other(2)

   606        606    760        760  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total secured borrowings

   1,618    100,090    101,708    1,470    110,940    112,410  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total before hedge accounting adjustments

   2,335    113,119    115,454    2,590    124,916    127,506  

Hedge accounting adjustments

   (1  (751  (752  (20  (83  (103
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

  $2,334   $112,368   $114,702   $2,570   $124,833   $127,403  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

(1)

Includes $548 million and $0 of short-term debt related to the Private Education Loan asset-backed securitization repurchase facility (“Repurchase Facility”) as of December 31, 2016 and 2015, respectively. Includes $475 million and $546 million of long-term debt related to the Repurchase Facility as of December 31, 2016 and 2015, respectively.

(2)

“Other” primarily includes the obligation to return cash collateral held related to derivative exposures, which includes $193 million of securities re-pledged subject to an overnight repurchase transaction.

Short-term Borrowings

Short-term borrowings have a remaining term to maturity of one year or less. The following tables summarize outstanding short-term borrowings (secured and unsecured), the weighted average interest rates at the end of each period, and the related average balances and weighted average interest rates during the periods. Rates reflect stated interest of borrowings and related discounts and premiums.

 

  December 31, 2015  Year Ended December 31, 2015 

(Dollars in millions)

 Ending Balance  Weighted Average
Interest Rate
  Average Balance  Weighted Average
Interest Rate
 

FFELP Loan — other facilities

 $     $8    .40

Private Education Loan — other facilities

  710    1.47    636    1.86  

Senior unsecured debt

  1,100    5.97    1,625    5.48  

Other interest-bearing liabilities

  760    .20    898    .13  
 

 

 

  

 

 

  

 

 

  

 

 

 

Total short-term borrowings

 $2,570    3.02 $3,167    3.23
 

 

 

  

 

 

  

 

 

  

 

 

 

Maximum outstanding at any month end

 $4,710     
 

 

 

    

 December 31, 2014 Year Ended December 31, 2014  December 31, 2016 Year Ended December 31, 2016 

(Dollars in millions)

 Ending Balance Weighted Average
Interest Rate
 Average Balance Weighted Average
Interest Rate
  Ending Balance Weighted Average
Interest Rate
 Average Balance Weighted Average
Interest Rate
 

Bank deposits

 $     $2,032    1.14

Private Education Loan securitizations

 $548    3.72 $42    3.81

FFELP Loan — other facilities

          2,893    .37                  

Private Education Loan — other facilities

  653    1.06    397    1.85    464    2.02    389    1.83  

Senior unsecured debt

  1,073    4.40    1,385    4.36    716    4.22    1,032    5.01  

Other interest-bearing liabilities

  937    .06    834    .09    606    .96    629    .48  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total short-term borrowings

 $2,663    2.06 $7,541    1.36 $2,334    2.82 $2,092    3.03
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Maximum outstanding at any month end

 $13,142      $2,637     
 

 

     

 

    

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

6.Borrowings (Continued)

 

  December 31, 2015  Year Ended December 31, 2015 

(Dollars in millions)

 Ending Balance  Weighted Average
Interest Rate
  Average Balance  Weighted Average
Interest Rate
 

Private Education Loan securitizations

 $     $    

FFELP Loan — other facilities

          8    .28  

Private Education Loan —other facilities

  710    1.47    636    1.29  

Senior unsecured debt

  1,100    5.97    1,625    5.42  

Other interest-bearing liabilities

  760    .20    898    .13  
 

 

 

  

 

 

  

 

 

  

 

 

 

Total short-term borrowings

 $2,570    3.02 $3,167    3.08
 

 

 

  

 

 

  

 

 

  

 

 

 

Maximum outstanding at any month end

 $4,710     
 

 

 

    

Long-term Borrowings

The following tables summarize outstanding long-term borrowings, the weighted average interest rates at the end of the periods, and the related average balances during the periods. Rates reflect stated interest rate of borrowings and related discounts and premiums.

 

  December 31, 2015 Year Ended
December 31,
2015
   December 31, 2016 Year Ended
December 31,
2016
 
      

Weighted

Average

       

Weighted

Average

 

(Dollars in millions)

  Ending
Balance(1)
   Interest
Rate(2)
 Average
Balance
   Ending
Balance(1)
   Interest
Rate(2)
 Average
Balance
 

Floating rate notes:

          

U.S. dollar-denominated:

          

Interest bearing, due 2017-2058

  $98,926     1.13 $103,037  

Interest bearing, due 2017-2083

  $88,575     1.65 $93,881  

Non-U.S. dollar-denominated:

          

Interest bearing, due 2023-2041

   8,169     .47    8,601     7,265     .28    8,761  
  

 

   

 

  

 

   

 

   

 

  

 

 

Total floating rate notes

   107,095     1.08    111,638     95,840     1.54    102,642  

Fixed rate notes:

          

U.S. dollar-denominated:

          

Interest bearing, due 2017-2047

   17,488     5.52    17,252  

Interest bearing, due 2018-2058

   16,271     5.65    16,050  

Non-U.S.-dollar denominated:

          

Interest bearing, due 2034-2035

   250     2.89    927     257     2.82    281  
  

 

   

 

  

 

   

 

   

 

  

 

 

Total fixed rate notes

   17,738     5.48    18,179     16,528     5.60    16,331  
  

 

   

 

  

 

   

 

   

 

  

 

 

Total long-term borrowings

  $124,833     1.71 $129,817    $112,368     2.14 $118,973  
  

 

   

 

  

 

   

 

   

 

  

 

 

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

   December 31, 2014  Year Ended
December 31,
2014
 
       

Weighted

Average

  

(Dollars in millions)

  Ending
Balance(1)
   Interest
Rate(2)
  Average
Balance
 

Floating rate notes:

     

U.S. dollar-denominated:

     

Interest bearing, due 2016-2054

  $107,621     .95 $100,966  

Non-U.S. dollar-denominated:

     

Interest bearing, due 2021-2041

   8,516     .47    8,842  
  

 

 

   

 

 

  

 

 

 

Total floating rate notes

   116,137     .92    109,808  

Fixed rate notes:

     

U.S. dollar-denominated:

     

Interest bearing, due 2016-2047

   19,495     5.61    18,108  

Non-U.S.-dollar denominated:

     

Interest bearing, due 2016-2039

   1,234     4.57    1,416  
  

 

 

   

 

 

  

 

 

 

Total fixed rate notes

   20,729     5.55    19,524  

Brokered deposits — U.S. dollar-denominated

            918  
  

 

 

   

 

 

  

 

 

 

Total long-term borrowings

  $136,866     1.62 $130,250  
  

 

 

   

 

 

  

 

 

 
6.Borrowings (Continued)

   December 31, 2015  Year Ended
December 31,
2015
 
       

Weighted

Average

  

(Dollars in millions)

  Ending
Balance(1)
   Interest
Rate(2)
  Average
Balance
 

Floating rate notes:

     

U.S. dollar-denominated:

     

Interest bearing, due 2017-2058

  $98,926     1.13 $103,037  

Non-U.S. dollar-denominated:

     

Interest bearing, due 2023-2041

   8,169     .47    8,601  
  

 

 

   

 

 

  

 

 

 

Total floating rate notes

   107,095     1.08    111,638  

Fixed rate notes:

     

U.S. dollar-denominated:

     

Interest bearing, due 2017-2047

   17,488     5.52    17,252  

Non-U.S.-dollar denominated:

     

Interest bearing, due 2034-2035

   250     2.89    927  
  

 

 

   

 

 

  

 

 

 

Total fixed rate notes

   17,738     5.48    18,179  
  

 

 

   

 

 

  

 

 

 

Total long-term borrowings

  $124,833     1.71 $129,817  
  

 

 

   

 

 

  

 

 

 

 

 (1)

Ending balance is expressed in U.S. dollars using the spot currency exchange rate. Includes fair value adjustments under hedge accounting for notes designated as the hedged item in a fair value hedge.

 

 (2)

Weighted average interest rate is stated rate relative to currency denomination of debt.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

6.Borrowings (Continued)

As of December 31, 2015,2016, the stated maturities of our long-term borrowings are shown in the following table.

 

  Stated Maturity   Stated Maturity 

(Dollars in millions)

  Senior
Unsecured
Debt
   Secured
Borrowings(1)
   Total(2)   Senior
Unsecured
Debt
   Secured
Borrowings(1)
   Total(2) 

Year of Maturity

            

2016

  $    $16,872    $16,872  

2017

   1,481     13,014     14,495    $    $14,221    $14,221  

2018

   2,626     8,130     10,756     2,047     10,747     12,794  

2019

   2,446     8,837     11,283     2,361     7,662     10,023  

2020

   2,033     10,037     12,070     2,036     9,010     11,046  

2021-2058

   5,390     54,050     59,440  

2021

   1,288     7,498     8,786  

2022-2083

   5,297     50,952     56,249  
  

 

   

 

   

 

   

 

   

 

   

 

 
   13,976     110,940     124,916     13,029     100,090     113,119  

Hedge accounting adjustments

   747     (830   (83   450     (1,201   (751
  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $14,723    $110,110    $124,833    $13,479    $98,889    $112,368  
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1)

We view our securitization trust debt as long-term based on the contractual maturity dates and have projected the expected principal paydowns based on our current estimates regarding loanthe securitized loans’ prepayment speeds. The projected principal paydowns in year 20162017 include $16.9$14.2 billion related to the securitization trust debt.

 

 (2)

The aggregate principal amount of debt that matures in each period is $16.9 billion in 2016, $14.6$14.3 billion in 2017, $10.8$12.9 billion in 2018, $11.4$10.1 billion in 2019, $12.1$11.1 billion in 2020, and $60.0$8.9 billion in 2021-2058.2021 and $56.8 billion in 2022-2083.

Variable Interest Entities

We consolidate the following financing VIEs as of December 31, 2015 and 2014, as we are the primary beneficiary. As a result, these VIEs are accounted for as secured borrowings.

  December 31, 2015 
  Debt Outstanding  Carrying Amount of Assets Securing Debt
Outstanding
 

(Dollars in millions)

 Short
Term
  Long
Term
  Total  Loans  Cash  Other
Assets
  Total 

Secured Borrowings — VIEs:

       

FFELP Loan securitizations

 $   $77,764   $77,764   $78,358   $2,760   $682   $81,800  

Private Education Loan securitizations(1)

      16,900    16,900    22,014    452    323    22,789  

FFELP Loan — other facilities

      12,676    12,676    13,158    324    168    13,650  

Private Education Loan — other facilities

  710        710    1,110    17    31    1,158  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total before hedge accounting adjustments

  710    107,340    108,050    114,640    3,553    1,204    119,397  

Hedge accounting adjustments

      (830  (830          (911  (911
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

 $710   $106,510   $107,220   $114,640   $3,553   $293   $118,486  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

6.Borrowings (Continued)

 

  December 31, 2014 
  Debt Outstanding  Carrying Amount of Assets Securing Debt
Outstanding
 

(Dollars in millions)

 Short
Term
  Long
Term
  Total  Loans  Cash  Other
Assets
  Total 

Secured Borrowings — VIEs:

       

FFELP Loan securitizations

 $   $86,241   $86,241   $86,715   $3,069   $722   $90,506  

Private Education Loan securitizations

      17,997    17,997    23,184    378    389    23,951  

FFELP Loan — other facilities

      13,358    13,358    13,653    269    260    14,182  

Private Education Loan — other facilities

  653        653    1,233    17    36    1,286  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total before hedge accounting adjustments

  653    117,596    118,249    124,785    3,733    1,407    129,925  

Hedge accounting adjustments

      82    82            (177  (177
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

 $653   $117,678   $118,331   $124,785   $3,733   $1,230   $129,748  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Variable Interest Entities

We consolidate the following financing VIEs as of December 31, 2016 and 2015, as we are the primary beneficiary. As a result, these VIEs are accounted for as secured borrowings.

   December 31, 2016 
   Debt Outstanding  Carrying Amount of Assets Securing Debt
Outstanding
 

(Dollars in millions)

  Short
Term
   Long
Term
  Total  Loans   Cash   Other
Assets, Net
  Total 

Secured Borrowings — VIEs:

           

FFELP Loan securitizations

  $   $73,522  $73,522  $74,197   $2,676   $778  $77,651 

Private Education Loan securitizations(1)

   548    14,125   14,673   19,815    455    260   20,530 

FFELP Loan — other facilities

       9,046   9,046   9,232    289    172   9,693 

Private Education Loan — other facilities

   464       464   685    10    14   709 

Other

   66       66   79    4       83 
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

Total before hedge accounting adjustments

   1,078    96,693   97,771   104,008    3,434    1,224   108,666 

Hedge accounting adjustments

       (1,201  (1,201          (1,235  (1,235
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

Total

  $1,078   $95,492  $96,570  $104,008   $3,434   $(11 $107,431 
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

   December 31, 2015 
   Debt Outstanding  Carrying Amount of Assets Securing Debt
Outstanding
 

(Dollars in millions)

  Short
Term
   Long
Term
  Total  Loans   Cash   Other
Assets, Net
  Total 

Secured Borrowings — VIEs:

           

FFELP Loan securitizations

  $   $77,764  $77,764  $78,358   $2,760   $682  $81,800 

Private Education Loan securitizations

       16,900   16,900   22,014    452    323   22,789 

FFELP Loan — other facilities

       12,676   12,676   13,158    324    168   13,650 

Private Education Loan — other facilities

   710       710   1,110    17    31   1,158 
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

Total before hedge accounting adjustments

   710    107,340   108,050   114,640    3,553    1,204   119,397 

Hedge accounting adjustments

       (830  (830          (911  (911
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

Total

  $710   $106,510  $107,220  $114,640   $3,553   $293  $118,486 
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

 

(1)

Includes $548 million of short-term debt, $475 million of long-term debt and $49 million of restricted cash related to the Repurchase Facility as of December 31, 2016. Includes $546 million of long-term debt and $41 million of restricted cash related to the Repurchase Facility as of December 31, 2015.

Securitizations

Private Education Loan ABS Repurchase FacilityFacilities

On December 2,In fourth-quarter 2015, we closed on a new $550 million Private Education Loan asset-backed securitization (“ABS”)ABS Repurchase Facility that matures in December 2017, and in second-quarter 2016, we closed on a second $478 million Private Education

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

6.Borrowings (Continued)

Loan ABS Repurchase Facility that matures in April 2018. Both repurchase facility (“Repurchase Facility”)facilities are collateralized by the Residual Interests (i.e., encumbered net assets) we retained in threepreviously issued Private Education Loan ABS previously issued. The facility matures on December 4, 2017 and has an all-in cost of 3-month LIBOR plus 3.35 percent.trusts. The lenders also have unsecured recourse to Navient Corporation as guarantor for any shortfall in amounts payable. Because it isthese facilities are secured by the Residual Interests in previous securitizations, we show the debt and assets as part of Private Education Loan securitizations in the Secured Borrowings table above.

FFELP Loans — Other Secured Borrowing Facilities

We have various secured borrowing facilities that we use to finance our FFELP Loans. Liquidity is available under these secured credit facilities to the extent we have eligible collateral and available capacity. The maximum borrowing capacity under these facilities will vary and is subject to each agreement’s borrowing conditions. These include but are not limited to the facility’s size, current usage and the availability and fair value of qualifying unencumbered FFELP Loan collateral. Our borrowings under these facilities arenon-recourse. The maturity dates on these facilities range from March 20172018 to December 2020. The interest rate on certain facilities can increase under certain circumstances. The facilities are subject to termination under certain circumstances. As of December 31, 2015,2016, there was approximately $16.3$12.4 billion outstanding under these facilities, with approximately $17.8$13.8 billion of assets securing these facilities. As of December 31, 2015,2016, the maximum unused capacity under these facilities was $3.6$2.2 billion. As of December 31, 2015,2016, we had $1.0$0.4 billion of unencumbered FFELP Loans.

On December 22, 2015, we received notice from the Federal Home Loan Bank of Des Moines (“FHLB”) that availability under their facility would be reduced from approximately $10.7 billion to approximately $5 billion from December 22, 2015 to October 31, 2016, and to approximately $3.6 billion thereafter. In addition, in January 2016 we were informed this facility will mature in the first quarter of 2021. Both of these actions were

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

6.Borrowings (Continued)

taken by the FHLB in relation to the publication in January 2016 of new rules by the Federal Home Finance Agency, the primary regulator of the FHLB, governing eligibility of, and borrowing capacity for, certain insurance companies who are existing members of the Federal Home Loan Bank system. We anticipate that borrowing under this facility will vary and will continue to be subject to the rules and regulations of the FHLB and their regulator and the availability of qualifying collateral. As of December 31, 2015, there2016, the maximum capacity and the amount outstanding under this facility was $3.6$3.4 billion outstanding in this facility and we do not expect to borrow more than this amount in the future.

Private Education Loans — Other Secured Borrowing Facilities

In addition to the FFELP Loan — other facilities, liquidity may also be available from our Private Education Loan asset-backed commercial paper (“ABCP”) facility. This facility provides liquidity for Private Education Loan acquisitions and for the refinancing of loans presently on our balance sheet or in other short-term facilities. The maximum capacity underOn June 27, 2016, this facility iswas renewed and extended from its original maturity date of June 30, 2016 to June 26, 2017. This facility’s maximum financing amount, which was originally $1 billion, and it matures in June 2016.is now $750 million. At December 31, 2015,2016, the available capacity under this facility was $290$285 million. Borrowing under this facility will vary and is subject to the availability of qualifying collateral from unencumbered Private Education Loans.

Other Funding Sources

Senior Unsecured Debt

We issued $1.3 billion, $500 million $1.9 billion and $3.8$1.9 billion of unsecured debt in 2016, 2015 and 2014, and 2013, respectively.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

6.Borrowings (Continued)

Debt Repurchases

The following table summarizes activity related to our senior unsecured debt and ABS repurchases. “Gains on debt repurchases” is shown net of hedging-related gains and losses.

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Debt principal repurchased

  $1,744    $548    $1,279    $1,467    $1,744    $548  

Gains on debt repurchases

   21          42     1     21       

 

7.Derivative Financial Instruments

Risk Management Strategy

We maintain an overall interest rate risk management strategy that incorporates the use of derivative instruments to minimize the economic effect of interest rate changes. Our goal is to manage interest rate sensitivity by modifying the repricing frequency and underlying index characteristics of certain balance sheet assets and liabilities so the net interest margin is not, on a material basis, adversely affected by movements in interest rates. We do not use derivative instruments to hedge credit risk. As a result of interest rate fluctuations, hedged assets and liabilities will appreciate or depreciate in market value. Income or loss on the derivative instruments that are linked to the hedged assets and liabilities will generally offset the effect of this unrealized appreciation or depreciation for the period the item is being hedged. We view this strategy as a prudent management of interest rate sensitivity. In addition, we utilize derivative contracts to minimize the economic impact of changes in foreign currency exchange rates on certain debt obligations that are denominated in foreign currencies. As foreign currency exchange rates fluctuate, these liabilities will appreciate and depreciate in value. These fluctuations, to the extent the hedge relationship is effective, are offset by changes in the value of the

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.Derivative Financial Instruments (Continued)

cross-currency interest rate swaps executed to hedge these instruments. Management believes certain derivative transactions entered into as hedges, primarily Floor Income Contracts and basis swaps, are economically effective; however, those transactions generally do not qualify for hedge accounting under GAAP (as discussed below) and thus may adversely impact earnings.

Although we use derivatives to offset (or minimize) the risk of interest rate and foreign currency changes, the use of derivatives does expose us to both market and credit risk. Market risk is the chance of financial loss resulting from changes in interest rates, foreign exchange rates and market liquidity. Credit risk is the risk that a counterparty will not perform its obligations under a contract and it is limited to the loss of the fair value gain in a derivative that the counterparty owes us. When the fair value of a derivative contract is negative, we owe the counterparty and, therefore, have no credit risk exposure to the counterparty; however, the counterparty has exposure to us. We minimize the credit risk in derivative instruments by entering into transactions with highly rated counterparties that are reviewed regularly by our Credit Department. We also maintain a policy of requiring that all derivative contracts be governed by an International Swaps and Derivative Association Master Agreement. Depending on the nature of the derivative transaction, bilateral collateral arrangements related to Navient Corporation contracts generally are required as well. When we have more than one outstanding derivative transaction with the counterparty, and there exists legally enforceable netting provisions with the counterparty (i.e., a legal right to offset receivable and payable derivative contracts), the “net”mark-to-market exposure, less collateral the counterparty has posted to us, represents exposure with the counterparty. When there is a net negative exposure, we consider our exposure to the counterparty to be zero. At December 31, 20152016 and 2014,2015, we had a net positive exposure (derivative gain positions to us less collateral which has been posted by counterparties to us) related to Navient Corporation derivatives of $110 million and $85 million, and $96 million, respectively.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.Derivative Financial Instruments (Continued)

Ouron-balance sheet securitization trusts have $9.0$8.5 billion of Euro and British Pound Sterling denominated bonds outstanding as of December 31, 2015.2016. To convert thesenon-U.S. dollar denominated bonds into U.S. dollar liabilities, the trusts have entered into foreign-currency swaps with highly — rated counterparties. In addition, the trusts have entered into $11.8$10.2 billion notional of interest rates swaps which are primarily used to convert Prime received on securitized education loans to LIBOR paid on the bonds. Our securitization trusts with swaps have ISDA documentation with protections against counterparty risk. The collateral calculations contemplated in the ISDA documentation of our securitization trusts require collateral in all cases if the counterparty’s credit rating is withdrawn or downgraded below a certain level. Additionally, securitizations involving foreign currency notes issued after November 2005 also require the counterparty to post collateral to the trust based on the fair value of the derivative regardless of credit rating.which may be adjusted for additional collateral based on rating agency criteria requirements considered within the collateral agreement. The trusts are not required to post collateral to the counterparties. At December 31, 2016 and 2015, the net positive exposure on swaps in securitization trusts iswas $9 million and $8 million.million, respectively.

Accounting for Derivative Instruments

Derivative instruments that are used as part of our interest rate and foreign currency risk management strategy include interest rate swaps, basis swaps, cross-currency interest rate swaps, and interest rate floor contracts with indices that relate to the pricing of specific balance sheet assets and liabilities. The accounting for derivative instruments requires that every derivative instrument, including certain derivative instruments embedded in other contracts, be recorded on the balance sheet as either an asset or liability measured at its fair value. As more fully described below, if certain criteria are met, derivative instruments are classified and accounted for by us as either fair value or cash flow hedges. If these criteria are not met, the derivative financial instruments are accounted for as trading.

Fair Value Hedges

Fair value hedges are generally used by us to hedge the exposure to changes in fair value of a recognized fixed rate asset or liability. We enter into interest rate swaps to economically convert fixed rate assets into

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.Derivative Financial Instruments (Continued)

variable rate assets and fixed rate debt into variable rate debt. We also enter into cross-currency interest rate swaps to economically convert foreign currency denominated fixed and floating debt to U.S. dollar denominated variable debt. For fair value hedges, we generally consider all components of the derivative’s gain and/or loss when assessing hedge effectiveness and generally hedge changes in fair values due to interest rates or interest rates and foreign currency exchange rates.

Cash Flow Hedges

We use cash flow hedges to hedge the exposure to variability in cash flows for a forecasted debt issuance and for exposure to variability in cash flows of floating rate debt. This strategy is used primarily to minimize the exposure to volatility from future changes in interest rates. Gains and losses on the effective portion of a qualifying hedge are recorded in accumulated other comprehensive income and ineffectiveness is recorded immediately to earnings. In the case of a forecasted debt issuance, gains and losses are reclassified to earnings over the period which the stated hedged transaction affects earnings. If we determine it is not probable that the anticipated transaction will occur, gains and losses are reclassified immediately to earnings. In assessing hedge effectiveness, generally all components of each derivative’s gains or losses are included in the assessment. We generally hedge exposure to changes in cash flows due to changes in interest rates or total changes in cash flow.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.Derivative Financial Instruments (Continued)

Trading Activities

When derivative instruments do not qualify as hedges, they are accounted for as trading instruments where all changes in fair value are recorded through earnings. We sell interest rate floors (Floor Income Contracts) to hedge the embedded Floor Income options in education loan assets. The Floor Income Contracts are written options which have a more stringent hedge effectiveness hurdle to meet. Specifically, our Floor Income Contracts do not qualify for hedge accounting treatment because the pay down of principal of the education loans underlying the Floor Income embedded in those education loans does not exactly match the change in the notional amount of our written Floor Income Contracts. Additionally, the term, the interest rate index and the interest rate index reset frequency of the Floor Income Contracts can be different from that of the education loans. Therefore, Floor Income Contracts do not qualify for hedge accounting treatment, and are recorded as trading instruments. Regardless of the accounting treatment, we consider these contracts to be economic hedges for risk management purposes. We use this strategy to minimize our exposure to changes in interest rates.

We use basis swaps to minimize earnings variability caused by having different reset characteristics on our interest-earning assets and interest-bearing liabilities. The specific terms and notional amounts of the swaps are determined based on a review of our asset/liability structure, our assessment of future interest rate relationships, and on other factors such as short-term strategic initiatives. Hedge accounting requires that when using basis swaps, the change in the cash flows of the hedge effectively offset both the change in the cash flows of the asset and the change in the cash flows of the liability. Our basis swaps hedge variable interest rate risk; however, they generally do not meet this effectiveness criterion because the index of the swap does not exactly match the index of the hedged assets. Additionally, some of our FFELP Loans can earn at either a variable or a fixed interest rate depending on market interest rates and, therefore, swaps economically hedging these FFELP Loans do not meet the criteria for hedge accounting treatment. As a result, these swaps are recorded at fair value with changes in fair value reflected currently in the statement of income.

Summary of Derivative Financial Statement Impact

The following tables summarize the fair values and notional amounts or number of contracts of all derivative instruments at December 31, 20152016 and 2014,2015, and their impact on other comprehensive income and earnings for 2016, 2015 2014 and 2013.2014.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

7.Derivative Financial Instruments (Continued)

 

Impact of Derivatives on Consolidated Balance Sheet

 

 Cash Flow Fair Value Trading Total    Cash Flow Fair Value Trading Total 

(Dollars in millions)

 

Hedged Risk

Exposure

 Dec. 31,
2015
 Dec. 31,
2014
 Dec. 31,
2015
 Dec. 31,
2014
 Dec. 31,
2015
 Dec. 31,
2014
 Dec. 31,
2015
 Dec. 31,
2014
  

Hedged Risk

Exposure

 Dec. 31,
2016
 Dec. 31,
2015
 Dec. 31,
2016
 Dec. 31,
2015
 Dec. 31,
2016
 Dec. 31,
2015
 Dec. 31,
2016
 Dec. 31,
2015
 

Fair Values(1)

                  

Derivative Assets:

                  

Interest rate swaps

 Interest rate $   $6   $694   $828   $32   $23   $726   $857    Interest rate   $78   $   $465   $694   $22   $32   $565   $726  

Cross-currency interest rate swaps

 Foreign currency and
interest rate
          2    164            2    164    
 
Foreign currency and
interest rate
 
  
              2                2  

Other(2)

 Interest rate                      1        1  
  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total derivative assets(3)

       6    696    992    32    24    728    1,022  

Total derivative assets(2)

   78        465    696    22    32    565    728  

Derivative Liabilities:

                  

Interest rate swaps

 Interest rate  (89  (3  (3  (22  (68  (120  (160  (145  Interest rate    (76  (89  (62  (3  (70  (68  (208  (160

Floor Income Contracts

 Interest rate                  (365  (915  (365  (915  Interest rate                    (184  (365  (184  (365

Cross-currency interest rate swaps

 Foreign currency and
interest rate
          (926  (293  (62  (65  (988  (358  
 
Foreign currency and
interest rate
 
  
          (1,243  (926  (53  (62  (1,296  (988

Other(2)

 Interest rate                  (2  (12  (2  (12

Other(3)

  Interest rate                    (13  (2  (13  (2
�� 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total derivative liabilities(3)

   (89  (3  (929  (315  (497  (1,112  (1,515  (1,430

Total derivative liabilities(2)

   (76  (89  (1,305  (929  (320  (497  (1,701  (1,515
  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net total derivatives

  $(89 $3   $(233 $677   $(465 $(1,088 $(787 $(408  $2   $(89 $(840 $(233 $(298 $(465 $(1,136 $(787
  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1)

Fair values reported are exclusive of collateral held and pledged and accrued interest. Assets and liabilities are presented without consideration of master netting agreements. Derivatives are carried on the balance sheet based on net position by counterparty under master netting agreements, and classified in other assets or other liabilities depending on whether in a net positive or negative position.

 

(2)

The following table reconciles gross positions with the impact of master netting agreements to the balance sheet classification:

   Other Assets   Other Liabilities 

(Dollar in millions)

  December 31,
2016
   December 31,
2015
   December 31,
2016
   December 31,
2015
 

Gross position

  $565    $728    $(1,701  $(1,515

Impact of master netting agreements

   (31   (50   31     50  
  

 

 

   

 

 

   

 

 

   

 

 

 

Derivative values with impact of master netting
agreements (as carried on balance sheet)

   534     678     (1,670   (1,465

Cash collateral (held) pledged

   (345   (759   319     466  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net position, as presented on the balance sheet

  $189    $(81  $(1,351  $(999
  

 

 

   

 

 

   

 

 

   

 

 

 

(3)

“Other” includes embedded derivatives bifurcated from securitization debt as well as derivatives related to our Total Return Swap Facility.

(3)

The following table reconciles gross positions with the impact of master netting agreements to the balance sheet classification:

   Other Assets   Other Liabilities 

(Dollar in millions)

  December 31,
2015
   December 31,
2014
   December 31,
2015
   December 31,
2014
 

Gross position

  $728    $1,022    $(1,515  $(1,430

Impact of master netting agreements

   (50   (241   50     241  
  

 

 

   

 

 

   

 

 

   

 

 

 

Derivative values with impact of master netting
agreements (as carried on balance sheet)

   678     781     (1,465   (1,189

Cash collateral (held) pledged

   (759   (935   466     624  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net position

  $(81  $(154  $(999  $(565
  

 

 

   

 

 

   

 

 

   

 

 

 

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

7.Derivative Financial Instruments (Continued)

 

The above fair values include adjustments for counterparty credit risk for both when we are exposed to the counterparty, net of collateral postings, and when the counterparty is exposed to us, net of collateral postings. The net adjustments decreased the overall net asset positions at December 31, 2016 and 2015 by $0 and 2014 by $1 million and $18 million, respectively. In addition, the above fair values reflect adjustments for illiquid derivatives as indicated by a wide bid/ask spread in the interest rate indices to which the derivatives are indexed. These adjustments decreased the overall net asset positions at December 31, 20152016 and 20142015 by $31 million and $73$31 million, respectively.

 

  Cash Flow   Fair Value   Trading   Total   Cash Flow   Fair Value   Trading   Total 

(Dollars in billions)

  Dec. 31,
2015
   Dec. 31,
2014
   Dec. 31,
2015
   Dec. 31,
2014
   Dec. 31,
2015
   Dec. 31,
2014
   Dec. 31,
2015
   Dec. 31,
2014
   Dec. 31,
2016
   Dec. 31,
2015
   Dec. 31,
2016
   Dec. 31,
2015
   Dec. 31,
2016
   Dec. 31,
2015
   Dec. 31,
2016
   Dec. 31,
2015
 

Notional Values:

                                

Interest rate swaps

  $9.5    $6.0    $12.6    $14.3    $33.8    $28.7    $55.9    $49.0    $15.2    $9.5    $11.8    $12.6    $23.8    $33.8    $50.8    $55.9  

Floor Income Contracts

                       35.1     35.2     35.1     35.2                         18.5     35.1     18.5     35.1  

Cross-currency interest rate swaps

             9.1     9.4     .3     .4     9.4     9.8               8.5     9.1     .3     .3     8.8     9.4  

Other(1)

                       3.2     3.6     3.2     3.6                         2.6     3.2     2.6     3.2  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total derivatives

  $9.5    $6.0    $21.7    $23.7    $72.4    $67.9    $103.6    $97.6    $15.2    $9.5    $20.3    $21.7    $45.2    $72.4    $80.7    $103.6  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

(1)

“Other” includes embedded derivatives bifurcated from securitization debt, as well as derivatives related to our Total Return Swap Facility.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

7.Derivative Financial Instruments (Continued)

 

Impact of Derivatives on Consolidated Statements of Income

 

 Years Ended December 31,  Years Ended December 31, 
 Unrealized Gain
(Loss) on
Derivatives(1)(2)
 Realized Gain
(Loss) on
Derivatives(3)
 Unrealized Gain
(Loss) on
Hedged Item(1)
 Total Gain (Loss)  Unrealized Gain
(Loss) on
Derivatives(1)(2)
 Realized Gain
(Loss) on
Derivatives(3)
 Unrealized Gain
(Loss) on
Hedged Item(1)
 Total Gain (Loss) 

(Dollars in millions)

 2015 2014 2013 2015 2014 2013 2015 2014 2013 2015 2014 2013  2016 2015 2014 2016 2015 2014 2016 2015 2014 2016 2015 2014 

Fair Value Hedges:

                        

Interest rate swaps

 $(115 $213   $(806 $345   $389   $414   $140   $(185 $873   $370   $417   $481   $(288 $(115 $213   $259   $345   $389   $302   $140   $(185 $273   $370   $417  

Cross-currency interest rate swaps

  (794  (1,159  1    (7  52    98    921    1,264    (183  120    157    (84  (319  (794  (1,159  (86  (7  52    350    921    1,264    (55  120    157  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total fair value derivatives

  (909  (946  (805  338    441    512    1,061    1,079    690    490    574    397    (607  (909  (946  173    338    441    652    1,061    1,079    218    490    574  

Cash Flow Hedges:

                        

Interest rate swaps

                  (3  (9                  (3  (9              (50      (3              (50      (3
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total cash flow derivatives

                  (3  (9                  (3  (9              (50      (3              (50      (3

Trading:

                        

Interest rate swaps

  61    54    (107  42    46    71                103    100    (36  (13  61    54    42    42    46                29    103    100  

Floor Income Contracts

  557    633    785    (650  (699  (815              (93  (66  (30  297    557    633    (246  (650  (699              51    (93  (66

Cross-currency interest rate swaps

  2    (33  (101  (4  (2  35                (2  (35  (66  9    2    (33  (4  (4  (2              5    (2  (35

Other

  9    9    (19  (3  (2  (2              6    7    (21  (10  9    9    (3  (3  (2              (13  6    7  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total trading derivatives

  629    663    558    (615  (657  (711              14    6    (153  283    629    663    (211  (615  (657              72    14    6  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

  (280  (283  (247  (277  (219  (208  1,061    1,079    690    504    577    235    (324  (280  (283  (88  (277  (219  652    1,061    1,079    240    504    577  

Less: realized gains (losses) recorded in interest expense

              338    438    503                338    438    503                123    338    438                123    338    438  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Gains (losses) on derivative and hedging activities, net

 $(280 $(283 $(247 $(615 $(657 $(711 $1,061   $1,079   $690   $166   $139   $(268 $(324 $(280 $(283 $(211 $(615 $(657 $652   $1,061   $1,079   $117   $166   $139  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1)

Recorded in “Gains (losses) on derivative and hedging activities, net” in the consolidated statements of income.

 

(2)

Represents ineffectiveness related to cash flow hedges.

 

(3)

For fair value and cash flow hedges, recorded in interest expense. For trading derivatives, recorded in “Gains (losses) on derivative and hedging activities, net.”

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

7.Derivative Financial Instruments (Continued)

 

Impact of Derivatives on Consolidated Statements of Changes in Stockholders’ Equity (net of tax)

 

  Years Ended
December 31,
   Years Ended
December 31,
 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Total gains (losses) on cash flow hedges

  $(59  $(7  $16    $26    $(59  $(7

Realized (gains) losses recognized in interest expense(1)(2)(3)

   (1   2     6     31     (1   2  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total change in stockholders’ equity for unrealized gains (losses) on derivatives

  $(60  $(5  $22    $57    $(60  $(5
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1)

Amounts included in “Realized gain (loss) on derivatives” in the “Impact of Derivatives on Consolidated Statements of Income” table above.

 

 (2)

Includes net settlement income/expense.

 

 (3)

We expect to reclassify $1 million ofafter-tax net losses from accumulated other comprehensive income to earnings during the next 12 months related to net settlement accruals on interest rate swaps.amortization of terminated hedge relationships.

Collateral

The following table details collateral held and pledged related to derivative exposure between us and our derivative counterparties.

 

(Dollars in millions)

  December 31,
2015
   December 31,
2014
   December 31,
2016
   December 31,
2015
 

Collateral held:

        

Cash (obligation to return cash collateral is recorded in short-term borrowings)(1)

  $759    $935    $345    $759  

Securities at fair value — on-balance sheet securitization derivatives (not recorded in financial statements)(2)

   301     344  

Securities at fair value — corporate derivatives (not recorded in financial statements)(2)

   193       

Securities at fairvalue — on-balance sheet securitization derivatives (not recorded in financial statements)(3)

   230     301  
  

 

   

 

   

 

   

 

 

Total collateral held

  $1,060    $1,279    $768    $1,060  
  

 

   

 

   

 

   

 

 

Derivative asset at fair value including accrued interest

  $896    $1,091    $689    $896  
  

 

   

 

   

 

   

 

 

Collateral pledged to others:

        

Cash (right to receive return of cash collateral is recorded in investments)

  $466    $624    $319    $466  
  

 

   

 

   

 

   

 

 

Total collateral pledged

  $466    $624    $319    $466  
  

 

   

 

   

 

   

 

 

Derivative liability at fair value including accrued interest and premium receivable

  $1,395    $926    $1,670    $1,395  
  

 

   

 

   

 

   

 

 

 

(1)

At December 31, 2016 and 2015, $0 and 2014, $2 million and $0 million, respectively, were held in restricted cash accounts.

 

(2)

The Company has the ability to sell orre-pledge securities it holds as collateral.

(3)

The trusts do not have the ability to sell orre-pledge securities they hold as collateral.

Our corporate derivatives contain credit contingent features. At our current unsecured credit rating, we have fully collateralized our corporate derivative liability position (including accrued interest and net of premiums receivable) of $468$408 million with our counterparties. Downgrades in our unsecured credit rating would not result in any additional collateral requirements, except to increase the frequency of collateral calls. Two counterparties have the right to terminate the contracts based on our current unsecured credit rating. We currently have a liability position with these derivative counterparties (including accrued interest and net of premiums receivable) of $17 million and have posted $12 million of collateral to these counterparties. If these two counterparties exercised their right to terminate, we would be required to deliver material additional assets of $5 million to settle the contracts. Trust related derivatives do not contain credit contingent features related to our or the trusts’ credit ratings.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

8.Other Assets

The following table provides the detail of our other assets.

 

(Dollars in millions)

  December 31,
2015
   December 31,
2014
   December 31,
2016
   December 31,
2015
 

Accrued interest receivable, net

  $1,646    $1,821    $1,663   $1,637 

Income tax asset, net current and deferred

   906     1,389     725    945 

Derivatives at fair value

   678     781     534    678 

Benefit and insurance-related investments

   491     485     488    491 

Accounts receivable

   329     558  

Fixed assets, net

   162     152     160    162 

Other loans, net

   70     83     148    70 

Accounts receivable

   95    329 

Other

   400     395     380    400 
  

 

   

 

   

 

   

 

 

Total

  $4,682    $5,664    $4,193   $4,712 
  

 

   

 

   

 

   

 

 

 

9.Stockholders’ Equity

Common Stock

Our shareholders have authorized the issuance of 1.125 billion shares of common stock. The par value of Navient common stock is $0.01 per share. At December 31, 2015, 3482016, 291 million shares were issued and outstanding and 2423 million shares were unissued but encumbered for outstanding stock options, restricted stock units and dividend equivalent units for employee compensation and remaining authority for stock-based compensation plans. The stock-based compensation plans are described in “Note 11 — Stock-Based Compensation Plans and Arrangements.”

In April 2014, in connection with theSpin-Off, SLM Corporation retired 127 million shares of common stock held in treasury. This retirement decreased the balance in treasury stock by $2.3 billion, with corresponding decreases of $25 million in common stock and $2.3 billion in additionalpaid-in capital. There was no impact to total equity from this retirement.

Dividend and Share Repurchase Program

In 2015,2016, we paid quarterlyfull-year common stock dividends of $0.16$0.64 per share, resultingcompared with $0.64 in a full-year common stock dividend of $0.64 per share.2015 and $0.60 in 2014.

In 2013, SLM Corporation authorized $800 million to be utilized in a new common share repurchase program and repurchased 27.0 million shares for $600 million.

In May 2014, Navient authorized $400 million to be utilized in a new common share repurchase program. Wewe repurchased 30.4 million shares of common stock for $600 million in 2014 (8.3 million shares for $200 millionpre-Spin-Off, and 22.1 million shares for $400 millionpost-Spin-Off), fully utilizing the 2013 and 2014 share repurchase programs..

In January 2015, Navient authorized $1.0 billion to be utilized in a new common share repurchase program. Wewe repurchased 56.0 million shares of common stock for $945 million.

In 2016, we repurchased 59.6 million in 2015.shares of common stock for $755 million, fully utilizing our share repurchase programs. In December 2015, Navient2016, our board of directors authorized an additional $700 million to be utilized in a new common$600 million share repurchase program. As of December 31, 2015, the remaining repurchase authority was $755 million. Since the Spin-Off, we repurchased 78.1 million shares.program effective January 1, 2017.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

9.Stockholders’ Equity (Continued)

 

The following table summarizes our common share repurchases and issuances.

 

  Years Ended December 31,   Years Ended December 31, 
  2015   2014   2013   2016   2015   2014 

Common stock repurchased(1)

   56,043,711     30,432,689     26,987,043     59,625,325     56,043,711     30,432,689  

Average purchase price per share

  $16.87    $19.72    $22.26    $12.68    $16.87    $19.72  

Shares repurchased related to employee stock-based compensation plans(2)

   2,404,328     4,171,342     6,365,002     3,197,355     2,404,328     4,171,342  

Average purchase price per share

  $19.81    $20.91    $21.76    $13.21    $19.81    $20.91  

Common shares issued(3)

   4,924,021     7,389,962     9,702,976     5,476,010     4,924,021     7,389,962  

 

 (1)

Common shares purchased under our share repurchase programs.program.

 

 (2)

Comprises shares withheld from stock option exercises and vesting of restricted stock for employees’ tax withholding obligations and shares tendered by employees to satisfy option exercise costs.

 

 (3)

Common shares issued under our various compensation and benefit plans.

The closing price of our common stock on December 31, 20152016 was $11.45.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)$16.43.

 

10.Earnings (Loss) per Common Share

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

 

  Years Ended December 31,   Years Ended December 31, 

(In millions, except per share data)

  2015   2014   2013   2016   2015   2014 

Numerator:

            

Net income attributable to Navient Corporation

  $997    $1,149    $1,418    $681    $984    $1,137  

Preferred stock dividends

        6     20               6  
  

 

   

 

   

 

   

 

   

 

   

 

 

Net income attributable to Navient Corporation common stock

  $997    $1,143    $1,398    $681    $984    $1,131  
  

 

   

 

   

 

   

 

   

 

   

 

 

Denominator:

            

Weighted average shares used to compute basic EPS

   376     417     440     316     376     417  

Effect of dilutive securities:

            

Dilutive effect of stock options, restricted stock, restricted stock units and Employee Stock Purchase Plan (“ESPP”)(1)

   6     8     9     6     6     8  
  

 

   

 

   

 

   

 

   

 

   

 

 

Dilutive potential common shares(2)

   6     8     9     6     6     8  
  

 

   

 

   

 

   

 

   

 

   

 

 

Weighted average shares used to compute diluted EPS

   382     425     449     322     382     425  
  

 

   

 

   

 

   

 

   

 

   

 

 

Basic earnings (loss) per common share attributable to Navient Corporation:

      

Continuing operations

  $2.66    $2.74    $2.94  

Discontinued operations

             .24  

Basic earnings per common share attributable to Navient Corporation

  $2.15    $2.62    $2.71  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $2.66    $2.74    $3.18  

Diluted earnings per common share attributable to Navient Corporation

  $2.12    $2.58    $2.66  
  

 

   

 

   

 

   

 

   

 

   

 

 

Diluted earnings (loss) per common share attributable to Navient Corporation:

      

Continuing operations

  $2.61    $2.69    $2.89  

Discontinued operations

             .23  
  

 

   

 

   

 

 

Total

  $2.61    $2.69    $3.12  
  

 

   

 

   

 

 

 

(1)

Includes the potential dilutive effect of additional common shares that are issuable upon exercise of outstanding stock options, restricted stock, restricted stock units, and the outstanding commitment to issue shares under the ESPP, determined by the treasury stock method.

 

(2)

For the years ended December 31, 2016, 2015 2014 and 2013,2014, stock options covering approximately 64 million, 36 million and 3 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

11.Stock-Based Compensation Plans and Arrangements

In connection with theSpin-Off, SLM BankCo assumed the equity incentive plans of SLM Corporation and outstanding awards granted thereunder, as well as the ESPP of SLM Corporation. Following theSpin-Off, Navient established a new equity incentive plan and a new ESPP with respect to its common stock. In order to maintain the intrinsic value of outstanding equity awards prior to the distribution, certain adjustments to the exercise price and number of awards were made. In general, holders of awards granted prior to 2014 received both adjusted SLM BankCo and new Navient equity awards, and holders of awards granted in 2014 received solely equity awards of their post-distribution employer. Outstanding stock options, restricted stock, restricted stock units and dividend equivalent units were adjusted into equity in the new companies by a specific conversion ratio per company, which was based upon the volume weighted average prices for each company leading up to the time of the separation, to keep the intrinsic value of the equity awards constant. These adjustments were accounted for as modifications to the original awards. In general, the SLM BankCo and Navient awards are subject to substantially the same terms and conditions as the original SLM Corporation

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

11.Stock-Based Compensation Plans and Arrangements (Continued)

awards. A comparison of the fair value of the modified awards with the fair value of the original awards immediately before the modification resulted in an immaterial amount of incremental compensation expense which was recorded immediately.

As of December 31, 2015, weWe have one active stock-based incentive plan that provides for grants of equity awards to our employees andnon-employee directors. directors in various forms including stock options, restricted stock awards, restricted stock units and performance stock units. We also maintain an ESPP. Shares issued under these stock-based compensation plans may be either shares reacquired by us or shares that are authorized but unissued.

Our Navient Corporation 2014 Omnibus Incentive Plan was effective on April 7, 2014. At December 31, 2015,2014 and 45 million shares wereare authorized to be issued from this plan.

plan as of December 31, 2016. Our Navient Corporation ESPP was effective on May 1, 2014. At December 31, 2015,2014 and 1 million shares wereare authorized to be issued from this plan.plan as of December 31, 2016.

For most awards, expense generally is recognized ratably over the vesting period net of estimated forfeitures, unless the employee meets certain retirement eligibility criteria. For employee awards that meet retirement eligibility criteria, we record the expense generally upon grant and for employees that become retirement eligible during the vesting period, we recognize expense from the grant date to the date on which the employee becomes retirement eligible. The total stock-based compensation cost recognized in the consolidated statements of income for2016, 2015 and 2014 and 2013 was $26 million, $29 million $39 million and $47$39 million, respectively. As of December 31, 2015,2016, there was $15$18 million of total unrecognized compensation expense related to unvested stock awards, which is expected to be recognized over a weighted average period of 1.91.7 years. We amortize compensation expense on a straight-line basis over the related vesting periods of each tranche of each award.

Stock Options

Stock options originally granted prior to 2012 expire 10 years after the grant date, and those granted since 2012 expire in 5 years. The exercise price must be equal to or greater thanof stock options equals the fair market pricevalue of our common stock on the grant date. We have granteddate of grant. The maximum contractual term for stock options is 5 years for grants made since 2012, and 10 years for grants made prior to 2012. Most stock options are time-vested, price-vested and performance-vested options to our employees and non-employee directors. Time-vested options granted to management and non-management employees generally vest withone-third vesting per year for three years. Price-vested options granted to management employees vest upon our common stock reaching a targeted closing price for a set number of days. Performance-vested options granted to management employees vest one-third per year for three years based on corporate earnings-related performance targets. Options granted to non-employee directors vest uponbeginning with the director’s election to the board.

The fair values of the options granted in the years ended December 31, 2015, 2014 and 2013 were estimated asfirst anniversary of the grant date using a Black-Scholes option pricing model with the following weighted average assumptions (information for the 2014 period prior to the Spin-Off is based on stock option awards for SLM Corporation common stock):

   Years Ended December 31, 
   2015  2014 Post-Spin-Off  2014 Pre-Spin-Off  2013 

Expected life of the option

   2.9 years    2.9 years    2.9 years    2.8 years  

Expected volatility

   22  27  26  31

Risk-free interest rate

   .95  .81  .76  .65

Expected dividend rate

   2.99  3.53  2.48  3.35

Weighted average fair value of options granted

  $2.22   $2.29   $3.48   $3.11  

The expected life is based in general on observed historical exercise patterns of SLM Corporation’s employees pre-Spin-Off (excluding employees who transitioned to SLM Bank) and Navient’s employees post-Spin-Off. The expected volatility is based in general on implied volatility from publicly-traded options on ourdate.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

11.Stock-Based Compensation Plans and Arrangements (Continued)

 

The fair values of the options granted in the years ended December 31, 2016, 2015 and 2014 were estimated as of the grant date using a Black-Scholes option pricing model with the following weighted average assumptions (information for the 2014 period prior to theSpin-Off is based on stock option awards for SLM Corporation common stock):

   Years Ended December 31, 
   2016  2015  2014 Post-Spin-Off  2014  Pre-Spin-Off 

Expected life of the option

   3.0 years   2.9 years   2.9 years   2.9 years 

Expected volatility

   30  22  27  26

Risk-free interest rate

   .90  .95  .81  .76

Expected dividend rate

   6.97  2.99  3.53  2.48

Weighted average fair value of options granted

  $1.01  $2.22  $2.29  $3.48 

The expected life is based in general on observed historical exercise patterns of SLM Corporation’s employeespre-Spin-Off (excluding employees who transitioned to SLM Bank) and Navient’s employeespost-Spin-Off. The expected volatility is based in general on implied volatility from publicly-traded options on our stock at the grant date and historical volatility of both our stock and our peer group consistent with the expected life of the option. The risk-free interest rate is based on the U.S. Treasury spot rate at the grant date consistent with the expected life of the option. The dividend yield is based on the projected annual dividend payment per share based on the dividend amount at the grant date, divided by the stock price at the grant date.

The following table summarizes Navient’s stock option activity in 2015.2016.

 

  Number of
Options
   Weighted
Average
Exercise
Price per
Share
   Weighted
Average
Remaining
Contractual
Term
   Aggregate
Intrinsic
Value(1)
 

Outstanding at December 31, 2014

   17,321,559    $14.68      

(Dollars in millions, except per share data)

  Number of
Options
   Weighted
Average
Exercise
Price per
Share
   Weighted
Average
Remaining
Contractual
Term
   Aggregate
Intrinsic
Value(1)
 

Outstanding at December 31, 2015

   15,761,488   $14.56     

Granted

   1,978,622     21.47         3,837,609    9.18     

Exercised(3)(2)

   (2,005,832   9.45         (2,988,087   10.17     

Canceled

   (1,532,861   31.52         (1,699,006   28.63     
  

 

   

 

       

 

   

 

     

Outstanding at December 31, 2015(4)

   15,761,488     14.56     2.6 yrs    $19  

Outstanding at December 31, 2016(3)

   14,912,004    12.45    2.5 yrs.   $76 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Exercisable at December 31, 2015

   11,373,279    $13.36     2.4 yrs    $19  

Exercisable at December 31, 2016

   9,228,819   $12.27    1.8 yrs.   $48 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1)

The aggregate intrinsic value represents the total intrinsic value (the aggregate difference between our closing stock price on December 31, 20152016 and the exercise price ofin-the-money options) that would have been received by the option holders if allin-the-money options had been exercised on December 31, 2015.2016.

 

 (2)

The total intrinsic value of SLM Corporation stock options exercised during periods prior to theSpin-Off was $23 million and $73 million for 2014 and 2013, respectively.2014. The total intrinsic value of Navient stock options exercised subsequent to theSpin-Off was $13 million, $19 million and $23 million for 2016, 2015 and 2014, respectively.

 

 (3)

There was no cash received from option exercises in 2015. The actual tax benefit realized for the tax deductions from option exercises totaled $9 million for 2015.

(4)

As of December 31, 2015,2016, there was $1 million of unrecognized compensation cost related to stock options, which is expected to be recognized over a weighted average period of 1.91.8 years.

Restricted Stock

Restricted stock awards generally are generally granted tonon-employee directors and can be vested upon appointment to the board,generally vest upon the director’s election to the board, or in some cases after one year with continued board service.board. Outstanding restricted stock is entitled to dividend equivalent units that vest subject to the same vesting requirements or lapse of transfer restrictions, as applicable, as the underlying restricted stock award. The fair value of restricted stock awards is based on our stock price at the grant date.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

11.Stock-Based Compensation Plans and Arrangements (Continued)

 

The following table summarizes Navient’s restricted stock activity in 2015.2016.

 

  Number of
Shares
   Weighted
Average Grant
Date
Fair Value
   Number of
Shares
   Weighted
Average Grant
Date
Fair Value
 

Non-vested at December 31, 2014

       $  

Non-vested at December 31, 2015

       $  

Granted

   32,326     21.65     87,144     9.18  

Vested(1)

   (32,326   21.65     (76,251   9.18  

Canceled

             (10,893   9.18  
  

 

   

 

   

 

   

 

 

Non-vested at December 31, 2015(2)

       $  

Non-vested at December 31, 2016(2)

       $  
  

 

   

 

   

 

   

 

 

 

 (1)

The total fair value of SLM Corporation shares that vested during periods prior to theSpin-Off was $1 million and $2 million for 2014 and 2013, respectively.2014. The total fair value of Navient shares that vested subsequent to theSpin-Off was $1 million, $1 million and $1 million for 2016, 2015 and 2014, respectively.

 

 (2)

As of December 31, 2015,2016, there was no unrecognized compensation cost related to restricted stock.

Restricted Stock Units and Performance Stock Units

Restricted stock units (“RSUs”) and performance stock units (“PSUs”) are equity awards granted to employees that entitle the holder to shares of our common stock when the award vests. RSUs may begenerally are time-vested, over three years or vested atwithone-third vesting per year beginning with the first anniversary of the grant but subject to transfer restrictions,date, while PSUs vest based on achieving certain corporate earnings-related performance targetsgoals over a three-year performance period. Outstanding RSUs and PSUs are entitled to dividend equivalent units that vest subject to the same vesting requirements or lapse of transfer restrictions, as applicable, as the underlying award. The fair value of RSUs and PSUs is based on our stock price at the grant date.

The following table summarizes Navient’s RSU and PSU activity in 2015.2016.

 

  Number of
RSUs/
PSUs
   Weighted
Average Grant
Date
Fair Value
   Number of
RSUs/
PSUs
   Weighted
Average Grant
Date
Fair Value
 

Outstanding at December 31, 2014

   4,869,221    $12.34  

Outstanding at December 31, 2015

   3,672,229    $16.15  

Granted

   1,364,610     21.62     2,864,435     9.23  

Vested and converted to common stock(1)

   (2,511,419   11.73     (2,109,162   14.30  

Canceled

   (50,183   16.34     (55,126   12.11  
  

 

   

 

   

 

   

 

 

Outstanding at December 31, 2015(2)

   3,672,229    $16.15  

Outstanding at December 31, 2016(2)

   4,372,376    $12.56  
  

 

   

 

   

 

   

 

 

 

 (1)

The total fair value of SLM Corporation RSUs and PSUs that vested and converted to common stock during periods prior to theSpin-Off was $35 million and $27 million for 2014 and 2013, respectively.2014. The total fair value of Navient RSUs and PSUs that vested and converted to common stock subsequent to theSpin-Off was $30 million, $29 million and $1 million for 2016, 2015 and 2014, respectively.

 

 (2)

As of December 31, 2015,2016, there was $13$16 million of unrecognized compensation cost related to RSUs and PSUs, which is expected to be recognized over a weighted average period of 2.01.7 years.

 

12.Fair Value Measurements

We use estimates of fair value in applying various accounting standards for our financial statements. We categorize our fair value estimates based on a hierarchical framework associated with three levels of price transparency utilized in measuring financial instruments at fair value.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

12.Fair Value Measurements (Continued)

 

Education Loans

Our FFELP Loans and Private Education Loans are accounted for at cost or at the lower of cost or market if the loan isheld-for-sale. Fair values were determined by modeling loan cash flows using stated terms of the assets and internally-developed assumptions to determine aggregate portfolio yield, net present value and average life.

FFELP Loans

The significant assumptions used to determine fair value of our FFELP Loans are prepayment speeds, default rates, cost of funds, capital levels and expected Repayment Borrower Benefits to be earned. In addition, the Floor Income component of our FFELP Loan portfolio is valued with option models using both observable market inputs and internally developed inputs. A number of significant inputs into the models are internally derived and not observable to market participants. While the resulting fair value can be validated against market transactions where we are a participant, these markets are not considered active. As such, these are level 3 valuations.

Private Education Loans

The significant assumptions used to determine fair value of our Private Education Loans are prepayment speeds, default rates, recovery rates, cost of funds and capital levels. A number of significant inputs into the models are internally derived and not observable to market participants nor can the resulting fair values be validated against market transactions. While the resulting fair value can be validated against market transactions where we are a participant, these markets are not considered active. As such, these are level 3 valuations.

Cash and Investments (Including “Restricted Cash and Investments”)

Cash and cash equivalents are carried at cost. Carrying value approximates fair value. Investments classified as trading oravailable-for-sale are carried at fair value in the financial statements. Investments in mortgage-backed securities are valued using observable market prices. These securities are primarily collateralized by real estate properties and are guaranteed by either a government sponsored enterprise or the U.S. government. Other investments for which observable prices from active markets are not available were valued through standard bond pricing models using observable market yield curves adjusted for credit and liquidity spreads. These valuations are immaterial to the overall investment portfolio. The fair value of investments in commercial paper, asset-backed commercial paper, or demand deposits that have a remaining term of less than 90 days when purchased are estimated to equal their cost and, when needed, adjustments for liquidity and credit spreads are made depending on market conditions and counterparty credit risks. No additional adjustments were deemed necessary. These are level 2 valuations.

Borrowings

Borrowings are accounted for at cost in the financial statements except when denominated in a foreign currency or when designated as the hedged item in a fair value hedge relationship. When the hedged risk is the benchmark interest rate (which for us is LIBOR) and not full fair value, the cost basis is adjusted for changes in value due to benchmark interest rates only. Foreign currency-denominated borrowings arere-measured at current spot rates in the financial statements. The full fair value of all borrowings is disclosed. Fair value was determined through standard bond pricing models and option models (when applicable) using the stated terms of the borrowings, observable yield curves, foreign currency exchange rates, volatilities from active markets or from quotes from broker-dealers. Fair value adjustments for unsecured corporate debt are made based on indicative

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

12.Fair Value Measurements (Continued)

 

quotes from broker-dealers. Fair value adjustments for unsecured corporate debt are made based on indicative quotes from observable trades and spreads on credit default swaps specific to the Company. Fair value adjustments for secured borrowings are based on indicative quotes from broker-dealers. These adjustments for both secured and unsecured borrowings are material to the overall valuation of these items and, currently, are based on inputs from inactive markets. As such, these are level 3 valuations.

Derivative Financial Instruments

All derivatives are accounted for at fair value in the financial statements. The fair value of a majority of derivative financial instruments was determined by standard derivative pricing and option models using the stated terms of the contracts and observable market inputs. In some cases, we utilized internally developed inputs that are not observable in the market, and as such, classified these instruments as level 3 fair values. Complex structured derivatives or derivatives that trade in less liquid markets require significant estimates and judgment in determining fair value that cannot be corroborated with market transactions. It is our policy to compare our derivative fair values to those received by our counterparties in order to validate the model’s outputs. Any significant differences are identified and resolved appropriately.

When determining the fair value of derivatives, we take into account counterparty credit risk for positions where there is exposure to the counterparty on a net basis by assessing exposure net of collateral held. The net exposures for each counterparty are adjusted based on market information available for the specific counterparty, including spreads from credit default swaps. When the counterparty has exposure to us under derivatives with us, we fully collateralize the exposure, minimizing the adjustment necessary to the derivative valuations for our credit risk. While trusts that contain derivatives are not required to post collateral, when the counterparty is exposed to the trust the credit quality and securitized nature of the trusts minimizes any adjustments for the counterparty’s exposure to the trusts. The net credit risk adjustment (adjustments for our exposure to counterparties net of adjustments for the counterparties’ exposure to us) decreaseddid not decrease the valuations by $1 million at December 31, 2015.2016.

Inputs specific to each class of derivatives disclosed in the table below are as follows:

 

Interest rate swaps — Derivatives are valued using standard derivative cash flow models. Derivatives that swap fixed interest payments for LIBOR interest payments (or vice versa) and derivatives swapping quarterly reset LIBOR for daily reset LIBOR orone-month LIBOR were valued using the LIBOR swap yield curve which is an observable input from an active market. These derivatives are level 2 fair value estimates in the hierarchy. Other derivatives swapping LIBOR interest payments for another variable interest payment (primarily T-Bill or Prime) or swapping interest payments based on the Consumer Price Index for LIBOR interest payments are valued using the LIBOR swap yield curve and observable market spreads for the specified index. The markets for these swaps are generally illiquid as indicated by a wide bid/ask spread. The adjustment made for liquidity decreased the valuations by $31 million at December 31, 2015.2016. These derivatives are level 3 fair value estimates.

 

Cross-currency interest rate swaps — Derivatives are valued using standard derivative cash flow models. Derivatives hedging foreign-denominated bonds are valued using the LIBOR swap yield curve (for both USD and the foreign-denominated currency), cross-currency basis spreads and forward foreign currency exchange rates. The derivatives are primarily British Pound Sterling and Euro denominated. These inputs are observable inputs from active markets. Therefore, the resulting valuation is a level 2 fair value estimate. Amortizing notional derivatives (derivatives whose notional amounts change based on changes in the balance of, or pool of, assets or debt) hedging trust debt use internally derived assumptions for the trust assets’ prepayment speeds and default rates to model the notional amortization. Management makes assumptions concerning the extension features of

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

12.Fair Value Measurements (Continued)

derivatives hedging rate-reset notes denominated in a foreign currency. These inputs are not market observable; therefore, these derivatives are level 3 fair value estimates.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

12.Fair Value Measurements (Continued)

 

Floor Income Contracts — Derivatives are valued using an option pricing model. Inputs to the model include the LIBOR swap yield curve and LIBOR interest rate volatilities. The inputs are observable inputs in active markets and these derivatives are level 2 fair value estimates.

The carrying value of borrowings designated as the hedged item in a fair value hedge is adjusted for changes in fair value due to benchmark interest rates and foreign-currency exchange rates. These valuations are determined through standard bond pricing models and option models (when applicable) using the stated terms of the borrowings, and observable yield curves, foreign currency exchange rates and volatilities.

The following table summarizes the valuation of our financial instruments that aremarked-to-market on a recurring basis. During 20152016 and 2014,2015, there were no significant transfers of financial instruments between levels.

 

 Fair Value Measurements on a Recurring Basis  Fair Value Measurements on a Recurring Basis 
 December 31, 2015 December 31, 2014  December 31, 2016 December 31, 2015 

(Dollars in millions)

 Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total  Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total 

Assets

                

Available-for-sale investments:

                

Agency residential mortgage-backed securities

 $   $1   $   $1   $   $1   $   $1   $   $1   $   $1   $   $1   $   $1  

Other

      4        4        5        5        2        2        4        4  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total available-for-sale investments

      5        5        6        6        3        3        5        5  

Derivative instruments:(1)

                

Interest rate swaps

      709    17    726        841    16    857        553    12    565        709    17    726  

Cross-currency interest rate swaps

          2    2            164    164                            2    2  

Other

                          1    1                                  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total derivative assets(2)

      709    19    728        841    181    1,022  

Total derivative assets(2)

      553    12    565        709    19    728  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 $   $714   $19   $733   $   $847   $181   $1,028   $   $556   $12   $568   $   $714   $19   $733  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Liabilities(3)

                

Derivative instruments(1)

                

Interest rate swaps

 $   $(99 $(61 $(160 $   $(41 $(104 $(145 $   $(150 $(58 $(208 $   $(99 $(61 $(160

Floor Income Contracts

      (365      (365      (915      (915      (184      (184      (365      (365

Cross-currency interest rate swaps

      (83  (905  (988      (77  (281  (358      (53  (1,243  (1,296      (83  (905  (988

Other

          (2  (2          (12  (12          (13  (13          (2  (2
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total derivative liabilities(2)

      (547  (968  (1,515      (1,033  (397  (1,430

Total derivative liabilities(2)

      (387  (1,314  (1,701      (547  (968  (1,515
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 $   $(547 $(968 $(1,515 $   $(1,033 $(397 $(1,430 $   $(387 $(1,314 $(1,701 $   $(547 $(968 $(1,515
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1)

Fair value of derivative instruments excludes accrued interest and the value of collateral.

 

(2)

See “Note 7 — Derivative Financial Instruments” for a reconciliation of gross positions without the impact of master netting agreements to the balance sheet classification.

 

(3)

Borrowings which are the hedged items in a fair value hedge relationship and which are adjusted for changes in value due to benchmark interest rates only are not carried at full fair value and are not reflected in this table.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

12.Fair Value Measurements (Continued)

 

The following tables summarize the change in balance sheet carrying value associated with level 3 financial instruments carried at fair value on a recurring basis.

 

  Year Ended December 31, 2015   Year Ended December 31, 2016 
  Derivative Instruments   Derivative Instruments 

(Dollars in millions)

  Interest
Rate Swaps
   Cross
Currency
Interest
Rate Swaps
   Other   Total
Derivative
Instruments
   Interest
Rate Swaps
   Cross
Currency
Interest
Rate Swaps
   Other   Total
Derivative
Instruments
 

Balance, beginning of period

  $(88  $(117  $(11  $(216  $(44  $(903  $(2  $(949

Total gains/(losses) (realized and unrealized):

                

Included in earnings(1)

   39     (796   6     (751   3     (428   (14   (439

Included in other comprehensive income

                                        

Settlements

   5     10     3     18     3     88     3     94  

Transfers in and/or out of level 3(2)

                       (8             (8
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Balance, end of period

  $(44  $(903  $(2  $(949  $(46  $(1,243  $(13  $(1,302
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Change in unrealized gains/(losses) relating to instruments still held at the reporting date(2)(3)

  $37    $(783  $9    $(737  $7    $(340  $(11  $(344
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

  Year Ended December 31, 2014   Year Ended December 31, 2015 
  Derivative Instruments   Derivative Instruments 

(Dollars in millions)

  Interest
Rate Swaps
   Cross
Currency
Interest
Rate Swaps
   Other   Total
Derivative
Instruments
   Interest
Rate Swaps
   Cross
Currency
Interest
Rate Swaps
   Other   Total
Derivative
Instruments
 

Balance, beginning of period

  $(87  $1,007    $(21  $899    $(88  $(117  $(11  $(216

Total gains/(losses) (realized and unrealized):

                

Included in earnings(1)

   1     (1,081   8     (1,072   39     (796   6     (751

Included in other comprehensive income

                                        

Settlements

   (2   (43   2     (43   5     10     3     18  

Transfers in and/or out of level 3

                                        
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Balance, end of period

  $(88  $(117  $(11  $(216  $(44  $(903  $(2  $(949
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Change in unrealized gains/(losses) relating to instruments still held at the reporting date(2)(3)

  $    $(1,225  $10    $(1,215  $37    $(783  $9    $(737
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

12.Fair Value Measurements (Continued)

 

  Year Ended December 31, 2013   Year Ended December 31, 2014 
  Derivative Instruments   Derivative Instruments 

(Dollars in millions)

  Interest
Rate Swaps
   Cross
Currency
Interest
Rate Swaps
   Other   Total
Derivative
Instruments
   Interest
Rate Swaps
   Cross
Currency
Interest
Rate Swaps
   Other   Total
Derivative
Instruments
 

Balance, beginning of period

  $(73  $1,053    $4    $984    $(87  $1,007    $(21  $899  

Total gains/(losses) (realized and unrealized):

                

Included in earnings(1)

   9     63     (22   50     1     (1,081   8     (1,072

Included in other comprehensive income

                                        

Settlements

   (23   (109   (3   (135   (2   (43   2     (43

Transfers in and/or out of level 3

                                        
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Balance, end of period

  $(87  $1,007    $(21  $899    $(88  $(117  $(11  $(216
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Change in unrealized gains/(losses) relating to instruments still held at the reporting date(2)(3)

  $(2  $116    $(19  $95    $    $(1,225  $10    $(1,215
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1)

“Included in earnings” is comprised of the following amounts recorded in the specified line item in the consolidated statements of income:

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

    2015       2014       2013       2016       2015       2014   

Gains (losses) on derivative and hedging activities, net

  $(741  $(1,116  $(27  $(351  $(741  $(1,116

Interest expense

   (10   44     77     (88   (10   44  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $(751  $(1,072  $50    $(439  $(751  $(1,072
  

 

   

 

   

 

   

 

   

 

   

 

 

 (2)

Consumer Price Index/LIBOR basis swaps were transferred from level 3 to level 2 as of the beginning of the fourth quarter of 2016 due to the conclusion that these swaps now trade in an active market.

(3) 

Recorded in “gains (losses) on derivative and hedging activities, net” in the consolidated statements of income.

The following table presents the significant inputs that are unobservable or from inactive markets used in the recurring valuations of the level 3 financial instruments detailed above.

 

(Dollars in millions)

 Fair Value at
December 31, 2015
 Valuation
Technique
 Input Range
(Weighted Average)
 Fair Value at
December 31, 2016
 Valuation
Technique
 Input Range
(Weighted Average)
 

Derivatives

        

Consumer Price Index/LIBOR basis swaps

 $8   Discounted cash flow Bid/ask adjustment

to discount rate

 .02% — .05%
(.04%)

Prime/LIBOR basis swaps

  (52 Discounted cash flow Constant Prepayment Rate 4.7% $(46  Discounted cash flow    Constant Prepayment Rate    4.9%  
   Bid/ask adjustment to
discount rate
 .03% — .09%
(.03%)
    
 
Bid/ask adjustment to
discount rate
 
  
  
 
.05% — .05%
(.05%)
 
  

Cross-currency interest rate swaps

  (903 Discounted cash flow Constant Prepayment Rate 2.8%  (1,243  Discounted cash flow    Constant Prepayment Rate    3.3%  

Other

  (2     (13   
 

 

     

 

    

Total

 $(949    $(1,302   
 

 

     

 

    

The significant inputs that are unobservable or from inactive markets related to our level 3 derivatives detailed in the table above would be expected to have the following impacts to the valuations:

Consumer Price Index/LIBOR basis swaps — These swaps do not actively trade in the markets as indicated by a wide bid/ask spread. A wider bid/ask spread will result in a decrease in the overall valuation.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

12.Fair Value Measurements (Continued)

 

Prime/LIBOR basis swaps — These swaps do not actively trade in the markets as indicated by a wide bid/ask spread. A wider bid/ask spread will result in a decrease in the overall valuation. In addition, the unobservable inputs include Constant Prepayment Rates of the underlying securitization trust the swap references. A decrease in this input will result in a longer weighted average life of the swap which will increase the value for swaps in a gain position and decrease the value for swaps in a loss position, everything else equal. The opposite is true for an increase in the input.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

12.Fair Value Measurements (Continued)

references. A decrease in this input will result in a longer weighted average life of the swap which will increase the value for swaps in a gain position and decrease the value for swaps in a loss position, everything else equal. The opposite is true for an increase in the input.

 

Cross-currency interest rate swaps — The unobservable inputs used in these valuations are Constant Prepayment Rates of the underlying securitization trust the swap references. A decrease in this input will result in a longer weighted average life of the swap. All else equal in a typical currency market, this will result in a decrease to the valuation due to the delay in the cash flows of the currency exchanges as well as diminished liquidity in the forward exchange markets as you increase the term. The opposite is true for an increase in the input.

The following table summarizes the fair values of our financial assets and liabilities, including derivative financial instruments.

 

  December 31, 2015 December 31, 2014   December 31, 2016 December 31, 2015 

(Dollars in millions)

  Fair
Value
 Carrying
Value
 Difference Fair
Value
 Carrying
Value
 Difference   Fair
Value
 Carrying
Value
 Difference Fair
Value
 Carrying
Value
 Difference 

Earning assets

              

FFELP Loans

  $94,377   $96,498   $(2,121 $104,419   $104,521   $(102  $86,626  $87,730  $(1,104 $94,281  $96,402  $(2,121

Private Education Loans

   25,772    26,394    (622  29,433    29,796    (363   23,191   23,340   (149  25,772   26,394   (622

Cash and investments(1)

   5,833    5,833        6,002    6,002         5,203   5,203      5,833   5,833    
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total earning assets

   125,982    128,725    (2,743  139,854    140,319    (465   115,020   116,273   (1,253  125,886   128,629   (2,743
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Interest-bearing liabilities

              

Short-term borrowings

   2,569    2,570    1    2,661    2,663    2     2,346   2,334   (12  2,569   2,570   1 

Long-term borrowings

   118,471    124,833    6,362    134,201    136,866    2,665     109,826   112,368   2,542   118,471   124,833   6,362 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total interest-bearing liabilities

   121,040    127,403    6,363    136,862    139,529    2,667     112,172   114,702   2,530   121,040   127,403   6,363 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Derivative financial instruments

              

Floor Income Contracts

   (365  (365      (915  (915       (184  (184     (365  (365   

Interest rate swaps

   566    566        712    712         357   357      566   566    

Cross-currency interest rate swaps

   (986  (986      (194  (194       (1,296  (1,296     (986  (986   

Other

   (2  (2      (11  (11       (13  (13     (2  (2   
    

 

    

 

     

 

    

 

 

Excess of net asset fair value over carrying value

    $3,620     $2,202      $1,277    $3,620 
    

 

    

 

     

 

    

 

 

 

(1)

“Cash and investments” includesavailable-for-sale investments that consist of investments that are primarily agency securities whose cost basis is $3 million and $4 million at December 31, 2016 and 2015, respectively, versus a fair value of $3 million and $5 million at December 31, 2016 and 2015, and 2014, respectively, versus a fair value of $5 million and $6 million at December 31, 2015 and 2014, respectively.

 

13.Commitments, Contingencies and Guarantees

Regulatory MattersLegal Proceedings

On May 2, 2014,The Company has been named as defendant in a number of putative class action cases alleging violations of various state and federal consumer protection laws. One of these putative class action suits isRandy Johnson v. Navient Solutions, Inc. On May 4, 2015, Randy Johnson filed a putative class action in the United States District Court for the Southern District of Indiana alleging violations of the Telephone Consumer Protection Act (“NSI”TCPA”), a wholly-owned subsidiary. During the fourth quarter of Navient, and Sallie Mae Bank2016, the parties entered into consent ordersa settlement agreement and on December 23, 2016, filed a Motion to Approve the Class Action Settlement with the Federal Deposit Insurance Corporation (the “FDIC”) (respectively,Court. The Court preliminarily approved the “NSI Order”settlement on January 26, 2017. We have denied all claims asserted against the Company, but agreed to settle the case to avoid the burden, expense, risk and the “Bank Order”; collectively, the “FDIC Orders”) to resolve matters related to certain citeduncertainty of continued litigation. A reserve has been established for this matter as of December 31, 2016.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

13.Commitments, Contingencies and Guarantees (Continued)

 

On January 18, 2017, the CFPB and Attorneys General for the State of Illinois and the State of Washington (collectively the “Attorneys General”) initiated civil actions naming Navient Corporation and several of its subsidiaries as defendants alleging violations of Federal and State consumer protection statutes, including the Consumer Financial Protection Act of 2010, the Fair Credit Reporting Act, the Fair Debt Collection Practices Act and various State consumer protection laws. For additional information on these civil actions, please refer to section entitled “Regulatory Matters” below.

Regulatory Matters

On May 2, 2014, Navient Solutions, Inc., now known as Navient Solutions, LLC (“Solutions”), a wholly-owned subsidiary of Navient, and Sallie Mae Bank entered into consent orders, without admitting any wrongdoing, with the Federal Deposit Insurance Corporation (the “FDIC”) (respectively, the “Solutions Order” and the “Bank Order”; collectively, the “FDIC Orders”) to settle matters related to certain cited violations of Section 5 of the Federal Trade Commission Act, including the disclosures and assessments of certain late fees, as well as alleged violations under the Servicemembers Civil Relief Act (the “SCRA”). The FDIC Orders, which became effective upon the signing of the consent order with the United States Department of Justice (the “DOJ”) by NSISolutions and SLM BankCo on May 13, 2014, required NSISolutions to pay $3.3 million in civil monetary penalties. NSISolutions paid its civil monetary penalties. In addition, the FDIC Orders required the establishment of a restitution reserve account totaling $30 million to provide restitution with respect to loans owned or originated by Sallie Mae Bank, from November 28, 2005 until the effective date of the FDIC Orders. Pursuant to the Separation and Distribution Agreement among SLM Corporation, SLM BankCo and Navient dated as of April 28, 2014 (the “Separation Agreement”), Navient funded the restitution reserve account in May 2014. While the FDIC issued its final exam report in December 2016, we are unable at this point in time to predict the timing of when the FDIC will lift the consent order.

The NSISolutions Order also required NSISolutions to ensure proper servicing for service members and proper application of SCRA benefits under a revised and broader definition of eligibility than previously required by the statute and regulatory guidance and to make changes to billing statements and late fee practices. These changes to billing statements and late fee practices have already been implemented. NSISolutions also decided to voluntarily make restitution of certain late fees to all other customers whose loans were neither owned nor originated by Sallie Mae Bank. They were calculated in the same manner as that which was required under the FDIC Orders and are estimated to be $42 million. The process to refund these fees as well as distribute amounts from the restitution fund is substantially complete.

With respect to alleged civil violations of the SCRA, NSISolutions and Sallie Mae Bank entered into a consent order with the DOJ in May 2014. The DOJ consent order (the “DOJ Order”) covers all loans either owned by Sallie Mae Bank or serviced by NSISolutions from November 28, 2005 until the effective date of the settlement. The DOJ Order required NSISolutions to fund a $60 million settlement fund, which represents the total amount of compensation due to service members under the DOJ agreement, and to pay $55,000 in civil penalties. The DOJ Order was approved by the United States District Court in Delaware on September 29, 2014.2014 and has a term of four years. Shortly thereafter, Navient funded the settlement fund and paid the civil money penalties pursuant to the terms of the order. On April 15, 2015, the DOJ approved the distribution plan for the settlement fund and theThe funds were disbursed beginning in the second quarter of 2015. In the third quarter of 2016, the Company completed the distributions from the fund by distributing the remaining funds to charities approved by the DOJ.

The total reserves established by the Company in 2013 and 2014 to cover these costs were $177 million, and as of December 31, 2015,2016, substantially all of this amount had been paid or credited or refunded to customer accounts. The final cost of these proceedings will remain uncertain until all of the work under the various consent orders has been completed and the consent orders are lifted.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13.Commitments, Contingencies and Guarantees (Continued)

As previously disclosed, the Company and various of its subsidiaries arehave been subject to the following investigations and inquiries:

 

In December 2013, Navient received Civil Investigative Demands (“CIDs”) issued by the State of Illinois Office of Attorney General and the State of Washington Office of the Attorney General and multiple other state Attorneys General. According to the CIDs, the investigations were initiated to ascertain whether any practices declared to be unlawful under the Consumer Fraud and Deceptive Business Practices Act have occurred or are about to occur.

 

In April 2014, NSISolutions received a CID from the Consumer Financial Protection Bureau (the “CFPB”) as part of the CFPB’s separate investigation regarding allegations relating to Navient’s disclosures and assessment of late fees and other matters. Navient has received a series of supplemental CIDs on these matters. On August 19, 2015, NSISolutions received a letter from the CFPB notifying NSISolutions that, in accordance with the CFPB’s discretionary Notice and Opportunity to Respond and Advise (“NORA”) process, the CFPB’s Office of Enforcement is considering recommending that the CFPB take legal action against Solutions. The NORA letter relates to a previously disclosed investigation into Solutions’ disclosures and assessment of late fees and other matters and states that, in connection with any action, the CFPB may seek restitution, civil monetary penalties and corrective action against Solutions. The Company responded to the NORA letter on September 10, 2015.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13.Commitments, Contingencies and Guarantees (Continued)

NSI. The NORA letter relates to a previously disclosed investigation into NSI’s disclosures and assessment of late fees and other matters and states that, in connection with any action, the CFPB may seek restitution, civil monetary penalties and corrective action against NSI. The Company responded to the NORA letter on September 10, 2015.

 

In November 2014, Navient’s subsidiary, Pioneer Credit Recovery, Inc. (“Pioneer”), received a CID from the CFPB as part of the CFPB’s investigation regarding Pioneer’s activities relating to rehabilitation loans and collection of defaulted student debt. The CFPB has informed the Company that they have combined this matter with the aforementioned servicing matter.

 

In December 2014, NSISolutions received a subpoena from the New York Department of Financial Services (the “NY DFS”) as part of the NY DFS’s inquiry with regard to whether persons or entities have engaged in fraud or misconduct with respect to a financial product or service under New York Financial Services Law or other laws.

WeOn January 18, 2017, the CFPB and Attorneys General for the State of Illinois and the State of Washington (collectively the “Attorneys General”) initiated civil actions naming Navient Corporation (the “Company”) and several of its subsidiaries as defendants alleging violations of Federal and State consumer protection statutes, including the Consumer Financial Protection Act of 2010, the Fair Credit Reporting Act, the Fair Debt Collection Practices Act and various state consumer protection laws. These civil actions are related to the aforementioned CIDs and the NORA letter that were previously issued by the CFPB and the Attorneys General. In addition to these matters, a number of lawsuits have been or may be filed by additional governmental or nongovernmental parties seeking damages or other remedies related to similar issues raised by the CFPB and the Attorneys General. As the Company has previously stated, we believe the suit improperly seeks to impose penalties on Navient based on new servicing standards applied retroactively and applied only against one servicer and that the allegations are false. We intend to vigorously defend against the allegations. At this point in discussions with eachtime, the Company is unable to anticipate the timing of a resolution or the ultimate impact that these regulatory entitieslegal proceedings may have on the Company’s consolidated financial position, liquidity, results of operation or bodies and are cooperating with these investigations, inquiries or examinations and are committed to resolving any potential concerns. Itcash flows. As a result, it is not possible at this time to estimate a range of potential exposure, if any, for amounts that may be payable in connection with these matters and reserves have not been established. It is possible that an adverse ruling or rulings may have a material adverse impact on the Company.

In addition, Navient and its subsidiaries are subject to examination or regulation by the SEC, CFPB, FDIC, ED and various state agencies as part of its ordinary course of business. Items or matters similar to or different from those described above may arise during the course of those examinations. We also routinely receive inquiries or requests from various regulatory entities or bodies or government agencies concerning our business or our assets. The Company endeavors to cooperate with each such inquiry or request.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13.Commitments, Contingencies and Guarantees (Continued)

Under the terms of the Separation Agreement, Navient has agreed to be responsible and indemnify SLM BankCo for all claims, actions, damages, losses or expenses that may arise from the conduct of all activities ofpre-Spin-Off SLM BankCo occurring prior to theSpin-Off other than those specifically excluded in the Separation and Distribution Agreement. As a result, all liabilities arising out of the regulatory matters and CFPB and State Attorneys General lawsuits mentioned above, other than fines or penalties directly levied against Sallie Mae Bank and other matters specifically excluded, are the responsibility of, or assumed by, Navient or one of its subsidiaries, and Navient has agreed to indemnify and hold harmless Sallie Mae and its subsidiaries, including Sallie Mae Bank, therefrom. Navient has no additional reserves related to indemnification matters with SLM BankCo as of December 31, 2015.2016.

OIG Audit

The Office of the Inspector General (the “OIG”) of ED commenced an audit regarding Special Allowance Payments (“SAP”) on September 10, 2007. On September 25, 2013, we received the final audit determination of Federal Student Aid (the “Final Audit Determination”) on the final audit report issued by the OIG on August 3, 2009 related to this audit. The Final Audit Determination concurred with the final audit report issued by the OIG and instructed us to make adjustment to our government billing to reflect the policy determination. Navient remains in active discussions with ED onIn August 2016, we filed our notice of appeal relating to this matter and we also have the right to appeal the Final Audit Determination to the Administrative Actions and Appeals Service Group of ED. The period to file an appeal in thisThis matter has not expired.remains open. We continue to believe that our SAP billing practices were proper, considering then-existing ED guidance and lack of applicable regulations. The Company established a reserve for this matter in 2014 as part of the total reserve for pending regulatory matters discussed previously.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13.Commitments, Contingencies and Guarantees (Continued)

previously and does not believe, at this time, that an adverse ruling would have a material effect on the Company as a whole.

Contingencies

In the ordinary course of business, we and our subsidiaries are defendants in or parties to pending and threatened legal actions and proceedings including actions brought on behalf of various classes of claimants. These actions and proceedings may be based on alleged violations of consumer protection, securities, employment and other laws. In certain of these actions and proceedings, claims for substantial monetary damage are asserted against us and our subsidiaries.

In the ordinary course of business, we and our subsidiaries are subject to regulatory examinations, information gathering requests, inquiries and investigations. In connection with formal and informal inquiries in these cases, we and our subsidiaries receive numerous requests, subpoenas and orders for documents, testimony and information in connection with various aspects of our regulated activities.

In view of the inherent difficulty of predicting the outcome of such litigation and regulatory matters, we cannot predict what the eventual outcome of the pending matters will be, what the timing or the ultimate resolution of these matters will be, or what the eventual loss, fines or penalties related to each pending matter may be.

We are required to establish reserves for litigation and regulatory matters where those matters present loss contingencies that are both probable and estimable. When loss contingencies are not both probable and estimable, we do not establish reserves.

Based on current knowledge, reserves have been established for certain litigation or regulatory matters where the loss is both probable and estimable. Based on current knowledge, management does not believe that loss contingencies, if any, arising from pending investigations, litigation or regulatory matters will have a material adverse effect on our consolidated financial position, liquidity, results of operations or cash flows.flows, except as otherwise disclosed.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

14.Income Taxes

Reconciliations of the statutory U.S. federal income tax rates to our effective tax rate for continuing operations follow:

 

  Years Ended December 31,   Years Ended December 31, 
    2015     2014     2013       2016     2015     2014   

Statutory rate

   35.0  35.0  35.0   35.0  35.0  35.0

State tax, net of federal benefit

   2.6    2.0    2.0     3.8    2.6    2.0  

Other, net

   .1    .5    .1     (.3  .1    .5  
  

 

  

 

  

 

   

 

  

 

  

 

 

Effective tax rate

   37.7  37.5  37.1   38.5  37.7  37.5
  

 

  

 

  

 

   

 

  

 

  

 

 

The effective tax rates for discontinued operations for the years ended December 31, 2015, 2014 and 2013 are 37.0 percent, 37.0 percent, and 16.2 percent, respectively. The effective tax rate varies from the statutory U.S. federal rate of 35 percent primarily due to the impact of state taxes, net of federal benefit, for the years ended December 31, 2015, 2014 and 2013 and the release of valuation allowances against capital loss carryforwards for the year ended December 31, 2013.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

14.Income Taxes (Continued)

benefit.

Income tax expense consists of:

 

  December 31,   December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Continuing operations current provision/(benefit):

      

Current provision/(benefit):

      

Federal

  $136    $443    $567    $246    $136    $440  

State

   22     42     47     47     22     41  

Foreign

   1            
  

 

   

 

   

 

   

 

   

 

   

 

 

Total continuing operations current provision/(benefit)

   158     485     614  

Continuing operations deferred provision/(benefit):

      

Total current provision/(benefit)

   294     158     481  

Deferred provision/(benefit):

      

Federal

   404     189     142     115     398     186  

State

   42     14     20     18     41     14  

Foreign

               
  

 

   

 

   

 

   

 

   

 

   

 

 

Total continuing operations deferred provision/(benefit)

   446     203     162  
  

 

   

 

   

 

 

Continuing operations provision for income tax expense/(benefit)

   604     688     776  
  

 

   

 

   

 

 

Discontinued operations current provision/(benefit):

      

Federal

  $    $(4  $32  

State

             1  
  

 

   

 

   

 

 

Total discontinued operations current provision/(benefit)

        (4   33  

Discontinued operations deferred provision/(benefit):

      

Federal

        4     (12

State

             (1
  

 

   

 

   

 

 

Total discontinued operations deferred provision/(benefit)

        4     (13
  

 

   

 

   

 

 

Discontinued operations provision for income tax expense/(benefit)

             20  

Total deferred provision/(benefit)

   133     439     200  
  

 

   

 

   

 

   

 

   

 

   

 

 

Provision for income tax expense/(benefit)

  $604    $688    $796    $427    $597    $681  
  

 

   

 

   

 

   

 

   

 

   

 

 

The tax effect of temporary differences that give rise to deferred tax assets and liabilities include the following:

 

  December 31,   December 31, 

(Dollars in millions)

  2015   2014     2016     2015 

Deferred tax assets:

        

Loan reserves

  $609    $795    $581    $648  

Education loan premiums and discounts, net

   74     95  

Market value adjustments on education loans, investments and derivatives

   126     352     65     126  

Education loan premiums and discounts, net

   95     114  

Deferred revenue

   46     49     37     46  

Accrued expenses not currently deductible

   33     24  

Stock-based compensation plans

   43     50     32     43  

Unrealized derivative and investment gains and losses, net

   30               30  

Accrued expenses not currently deductible

   24     27  

Other

   29     25     45     29  
  

 

   

 

   

 

   

 

 

Total deferred tax assets

   1,002     1,412     867     1,041  
  

 

   

 

   

 

   

 

 

Deferred tax liabilities:

        

Original issue discount on borrowings

   23     13     27     23  

Other

   46     51     38     46  
  

 

   

 

   

 

   

 

 

Total deferred tax liabilities

   69     64     65     69  
  

 

   

 

   

 

   

 

 

Net deferred tax assets

  $933    $1,348    $802    $972  
  

 

   

 

   

 

   

 

 

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

14.Income Taxes (Continued)

 

Included in other deferred tax assets is a valuation allowance of $7 million and $8$7 million as of December 31, 20152016 and 2014,2015, respectively, against a portion of the Company’s federal and state deferred tax assets. The valuation allowance is primarily attributable to deferred tax assets for state capital loss carryforwards and state net operating loss carryforwards that management believes it is more likely than not will expire prior to being realized. The ultimate realization of the deferred tax assets is dependent upon the generation of future taxable income of the appropriate character (i.e., capital or ordinary) during the period in which the temporary differences become deductible. Management considers, among other things, the economic slowdown, the scheduled reversals of deferred tax liabilities, and the history of positive taxable income available for net operating loss carrybacks in evaluating the realizability of the deferred tax assets.

As of December 31, 2015,2016, we have apportioned state net operating loss carryforwards of $251$204 million which begin to expire in 2024 and state capital loss carryforwards of $2 million which begin to expire in 2017.2022.

Accounting for Uncertainty in Income Taxes

The following table summarizes changes in unrecognized tax benefits:

 

  December 31,   December 31, 

(Dollars in millions)

  2015   2014   2013   2016   2015   2014 

Unrecognized tax benefits at beginning of year

  $51.9    $56.0    $41.2    $56.3    $51.9    $56.0  

Increases resulting from tax positions taken during a prior period

   1.6     1.0     5.8     19.9     1.6     1.0  

Decreases resulting from tax positions taken during a prior period

   (1.8   (12.4   (7.7   (5.6   (1.8   (12.4

Increases resulting from tax positions taken during the current period

   6.9     8.4     28.1     4.4     6.9     8.4  

Decreases related to settlements with taxing authorities

        (.6   (7.7   (.1        (.6

Increases related to settlements with taxing authorities

                              

Reductions related to the lapse of statute of limitations

   (2.3   (.5   (3.7   (1.9   (2.3   (.5
  

 

   

 

   

 

   

 

   

 

   

 

 

Unrecognized tax benefits at end of year

  $56.3    $51.9    $56.0    $73.0    $56.3    $51.9  
  

 

   

 

   

 

   

 

   

 

   

 

 

As of December 31, 2015,2016, the gross unrecognized tax benefits are $56.3$73.0 million. Included in the $56.3$73.0 million are $33.9$45.5 million of unrecognized tax benefits that, if recognized, would favorably impact the effective tax rate.

The Company or one of its subsidiaries files income tax returns at the U.S. federal level, in most U.S. states, and various foreign jurisdictions. U.S.All periods prior to 2013 are closed for federal income tax returns filed for years 2010 and prior have either been audited or surveyed and are now resolved.examination purposes. Various combinations of subsidiaries, tax years, and jurisdictions remain open for review, subject to statute of limitations periods (typically 3 to 4 prior years). We do not expect the resolution of open audits to have a material impact on our unrecognized tax benefits.

 

15.Segment Reporting

We monitor and assess our ongoing operations and results by three primary operating segments — the FFELP Loans operating segment, the Private Education Loans operating segment and the Business Services operating segment. These three operating segments meet the quantitative thresholds for reportable segments. Accordingly, the results of operations of our FFELP Loans, Private Education Loans and Business Services segments are presented separately. We have smaller operating segments that consist of business operations that are winding down. These operating segments do not meet the quantitative thresholds to be considered reportable segments. As a result, the results of operations for these operating segments are combined with gains/losses from the repurchase of debt, the financial results of our corporate liquidity portfolio, unallocated overhead and

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

15.Segment Reporting (Continued)

 

the repurchase of debt, the financial results of our corporate liquidity portfolio, unallocated overhead and regulatory-related costs within the Other reportable segment. The management reporting process measures the performance of our operating segments based on our management structure, as well as the methodology we used to evaluate performance and allocate resources. Management, including our chief operating decision makers, evaluates the performance of our operating segments based on their profitability. As discussed further below, we measure the profitability of our operating segments based on “Core Earnings.” Accordingly, information regarding our reportable segments is provided based on a “Core Earnings” basis.

FFELP Loans Segment

In the FFELP Loans segment, we acquire and finance FFELP Loans. Even thoughAlthough FFELP Loans are no longer originated, due to changes in federal law that took effect in 2010, we continue to pursue acquisitions of FFELP Loan portfolios thatportfolios. These acquisitions leverage our servicing scale and generate incremental earnings and cash flow. In this segment, we generate revenue primarily earnthrough net interest income on the FFELP Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

We are currently the largest holder of FFELP Loans. Navient’s portfolio of FFELP Loans as of December 31, 20152016 was $96.5$87.7 billion and we anticipate that this FFELP Loan portfolio will have an amortization period in excess of 20 years and a7-year remaining weighted average life. Navient’s goal is to maximize and optimize the timing of the cash flows generated by its FFELP Loan portfolio. Navient also seeks to acquire FFELP Loan portfolios from third parties to add net interest income and servicing revenue. During the year ended December 31, 2015,2016, Navient acquired $3.7$3.5 billion of FFELP Loans. FFELP Loans are insured or guaranteed by state ornot-for-profit agencies and are also protected by contractual rights to recovery from the United States pursuant to guaranty agreements among ED and these agencies. These guaranteesguaranty agreements generally cover at least 97 percent of a FFELP Loan’s principal and accrued interest for loans disbursed. For more discussion of the FFELP and related credit support mechanisms, see Appendix A “Description of Federal Family Education Loan Program.”

As a result of the long-term funding strategy used in thefor our FFELP Loan portfolio and the insurance and guarantees provided on these loans, the portfolio generates consistent and predictable cash flows and the capital we choose to allocate to the segment is modest.flows. As of December 31, 2015,2016, approximately 7881 percent of the FFELP Loans held by Navient were funded to term withnon-recourse, long-term securitization debt.

The Higher Education Act of 1965 (“HEA”) continues to regulate every aspect of the FFELP Loans, including ongoing communications with borrowers and default aversion requirements. Failure to service a FFELP LoanLoans properly could jeopardize the insurance, guarantees and federal support on these loans. The insurance and guarantees on Navient’s existing loansFFELP Loans were not affected by the termination of FFELP originations.

The following table includes asset information for our FFELP Loans segment.

 

  December 31,   December 31, 

(Dollars in millions)

  2015   2014   2016   2015 

FFELP Loans, net

  $96,498    $104,521    $87,730   $96,402 

Cash and investments(1)

   3,572     4,050     3,212    3,572 

Other

   2,015     2,566     1,907    2,045 
  

 

   

 

   

 

   

 

 

Total assets

  $102,085    $111,137    $92,849   $102,019 
  

 

   

 

   

 

   

 

 

 

 (1)

Includes restricted cash and investments.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

15.Segment Reporting (Continued)

 

Private Education Loans Segment

In this segment, we acquire, finance, and service our Private Education Loans. Even though we no longer originate Private Education Loans we continueprimarily bridge the gap between the cost of higher education and the amount funded through financial aid, federal loans. or students’ and families’ resources. They also allow borrowers to refinance existing education loans at a lower rate. We pursue acquisitions of Private Education Loan portfolios thatportfolios. These acquisitions leverage our servicing scale and generate incremental earnings and cash flow. In this segment, we generate revenue primarily earnthrough net interest income on the Private Education Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

We are currently the largest holder of Private Education Loans. Navient’s portfolio of Private Education Loans as of December 31, 20152016 was $26.4$23.3 billion and we anticipate that this Private Education Loan portfolio will have an amortization period in excess of 20 years and a 7-year6-year remaining weighted average life. Navient’s goal is to maximize and optimize the timing of the cash flows generated by its Private Education Loan portfolio. Navient also seeks to acquire Private Education Loan portfolios from third parties to add net interest income. As of December 31, 2015,2016, approximately 6261 percent of the Private Education Loans held by Navient were funded to term withnon-recourse, long-term securitization debt.

Unlike FFELP Loans, the holder of a Private Education Loan bears the full credit risk of the customerborrower and any cosigner. Navient believes the credit risk of the Private Education Loans it owns is well managed through the rigorous underwriting practices and risk-based pricing utilizedapplied when the loans were originated, the continued high levels of qualified cosigners, and our internal servicing and risk mitigation practices, as well asand our careful use of forbearance and our loan modification programs. Navient expects the existence ofbelieves that these elements and the use of these practices when taken together reducesreduce the risk of payment interruptions and defaults on its Private Education Loan portfolio. In the second quarter of 2015, we changed our assumptions related to estimated recoveries and as a result, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans. Excluding this amount, on a “Core Earnings” basis the 2015 charge-off rate for Private Education Loans as a percentage of loans in repayment was 2.6 percent.

The following table includes asset information for our Private Education Loans segment.

 

  December 31,   December 31, 

(Dollars in millions)

  2015   2014   2016   2015 

Private Education Loans, net

  $26,394    $29,796    $23,340   $26,394 

Cash and investments(1)

   596     402     667    596 

Other

   1,988     2,453     1,567    1,988 
  

 

   

 

   

 

   

 

 

Total assets

  $28,978    $32,651    $25,574   $28,978 
  

 

   

 

   

 

   

 

 

 

 (1)

Includes restricted cash and investments.

Business Services Segment

Our Business Services segment generates revenue from business processing services related to servicing, asset recovery and other business processing activities. Within this segment, we primarily generate revenue fromprimarily through servicing our FFELP Loan portfolio as well as servicing education loans for Guarantors of FFELP Loans and other institutions, including ED. We provide asset recovery services for loans and receivables on behalf of Guarantors of FFELP Loans and higher education institutionsinstitutions. In addition, we provide asset recovery and other business processing services for federal, state, court, and municipal clients. In addition, weclients, public authorities, and health care organizations.

We provide business processing services on behalffor over 1,000 clients, working with a broad spectrum of municipalities, public authoritiesservices and hospitals.asset classes. This market is highly fragmented and provides attractive organic growth opportunities. As of December 31, 2016, Navient had an outstanding inventory of asset recovery receivables of approximately

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

15.Segment Reporting (Continued)

 

In February 2015, Navient completed the acquisition of Gila LLC, an asset recovery and business processing firm. The firm provides receivables management services and account processing solutions for state governments, agencies, court systems and municipalities. In October 2015, Navient completed the acquisition of Xtend Healthcare, a health care revenue cycle management company. The firm provides health insurance claims billing and account resolution, as well as patient billing and customer service. The acquisitions of Gila LLC and Xtend Healthcare expanded Navient’s capabilities into new geographies and sectors.

We provide asset recovery and business processing services for over 1,000 clients, working with a broad spectrum of asset classes. This market is highly fragmented and provides attractive organic growth opportunities. As of December 31, 2015, Navient had an outstanding inventory of asset recovery receivables of approximately $20.2$20.0 billion, of which $9.9$10.1 billion was attributable to asset classes unrelated to education loans, an increase of $7.0 billion from December 31, 2014. Non-federal education loanloans.Non-education related asset recovery revenues increased 77 percent, from $49$99 million in 20142015 to $118$174 million in 2015.2016.

Federal Education Loan Related Revenues

In 2015,2016, federal education loan (FFELP and ED) related revenues in the business servicesBusiness Services segment accounted for 8780 percent of total Business Services segment revenues compared with 9487 percent in 2014.2015. Total Business Services segment revenues were $1.01 billion for the year ended December 31, 2016, compared to $1.02 billion for the year ended December 31, 2015, down from $1.06 billion for the year ended December 31, 2014.2015.

Navient is currently the largest servicer and collector of loans made under the FFELP program, and the majority of our income has been derived, directly or indirectly, from our portfolio of FFELP Loans and the servicing and asset recovery we have provided for Guarantors and third-party owners of FFELP Loans. In 2010, Congress passed legislation ending the origination of education loans under FFELP. The terms and conditions of existing FFELP Loans were not affected by this legislation. We anticipate that the revenue we earn from providing servicing and asset recovery services on FFELP Loans will decline over time.

 

Servicing revenues from the FFELP Loans we own represent intercompany charges to the FFELP Loans segment at rates paid to us by the securitization trusts which own the loans. These fees are contractually the first payment priority of the trusts after the payment of the trustee fees and exceed the actual cost of servicing the loans. Intercompany loan servicing revenues declined to $389 million in 2016 from $427 million in 2015 from $456 million in 2014.2015. Intercompany loan servicing revenues will continue to decline as our FFELP Loan portfolio amortizes.

 

In 2015,2016, we earned account maintenance fees on FFELP Loans serviced for Guarantors of $33$21 million, down from $36$33 million in 2014.2015. These fees will continue to decline as the underlying FFELP Loan portfolio serviced for Guarantors amortizes.

 

As of December 31, 2015,2016, we provide asset recovery (default aversion, post-default collections and claims processing) to 11 of the 2926 Guarantor agencies that serve as intermediaries between the U.S. federal government and FFELP lenders and are responsible for paying the claims made on defaulted loans. In 2015,2016, asset recovery revenue from Guarantor clients totaled $209$194 million, compared to $275$209 million the prior year. As FFELP Loans are no longer originated, these revenues will decline over time unless we add additional Guarantor clients. The rate at which these revenues will decrease has also been affected by the Bipartisan Budget Act (the “Budget Act”) enacted on December 26, 2013 and effective on July 1, 2014, which reduced the amount to be paid to Guarantor agencies for assisting customers to rehabilitate their defaulted FFELP Loans under Section 428F of the HEA. This aspect of the Budget Act reduced our revenue by approximately $79 million in 2015 compared to 2014.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

15.Segment Reporting (Continued)

Since 2009 when we were selected through a competitive bidding process, Navient has been one of four TIVAS that provides customer serviceloan servicing for federal loans owned by ED. This contract has been extended through 2019. Under the terms of the contract extension, the allocation of new borrower volume is determined twice each year based on the relative performance of the servicers ofon five metrics: borrowers in current repayment status (30 percent), borrowers more than 90 but less than 271 days delinquent (15 percent), borrowers 271 days or more up tobut less than 360 days delinquent (15 percent), a survey of borrowers (35 percent), and a survey of ED personnel (5 percent). In 2015, other state-based not-for-profit servicers that had previously received a contract through a legislative, no-bid process began to receive a 26 percent allocation of total new borrowers, leaving a 74 percent allocation to the TIVAS. In the last allocation, Navient received 15 percent of new loan volume. In December 2015, Congress passed legislation that requires an allocation system to award new loan volume to all the servicers on the basis of their performance utilizing established common metrics, and on the basis of the capacity of each servicer to process new and existing accounts. ED has previously indicated that the portfolios of the not-for-profit servicers and the TIVAS cannot be compared due to differences in the borrower composition of the portfolios. ED has not yet announced how it will implement the requirement to ensure capacity and common metrics. It is possible that Navient’s market share of new borrowers would decline. ED has said that it intends to start a rebidding process for these servicing contracts sometime in 2016. Under this servicing contract as of December 31, 2015,2016, we service approximately 6.36.2 million accounts or $186.0$197.0 billion in loans. We earned $139$151 million of revenue under the contract for the year ended December 31, 2015.

Since 1997, Navient has provided asset recovery services2016. We continually strive to help our customers succeed and seek to improve on defaulted education loans to ED. This contract expired by its terms on February 21, 2015 and our Pioneer Credit Recovery (“Pioneer”) subsidiary received nothe performance metrics that determine the allocation of new account placementsaccounts under the servicing contract with ED.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

15.Segment Reporting (Continued)

On April 4, 2016, ED published the first part of atwo-part RFP related to a new servicing platform for the Direct Student Loan Program. The first part of the RFP focused on screening candidates’ capabilities relative to certain published criteria. In July 2016, Navient was selected as one of three companies eligible to submit responses in the second part of the RFP process. On October 26, 2016, ED published the second part of the RFP. On January 9, 2017, Navient submitted its bid for ED’s single servicing solution contract. We engaged with ED to learn more about their decision and address any questions or concerns they may have. In addition, on March 9, 2015, Pioneerhave been informed that one of the two other bidders filed a bid protest with the U.S. Government Accountability Office (“GAO”). This bid protest was dismissed on March 13, 2015 from the GAO based upon overlapping jurisdiction. Following the bid protest dismissal, Pioneer filed its own complaint with the U.S. Court of Federal Claims, which complaint was consolidated with several similar cases filed by other private collection agencies. On April 16, 2015, Pioneer’s complaint, together with the other plaintiffs’ consolidated complaints, was dismissed for lack of jurisdiction. We have appealed this decision. Pioneer’s appeal along with the appeals from some of the other similar cases was heard on November 5, 2015 and no ruling has been issued.

Separately, we have submitted a response to ED’s request for proposals (“RFP”) in relation to a new contract for similar services. There can be no assurances that Pioneer will be awarded an extension of the existing contract, or a new contract awarded to Pioneer or any other Navient subsidiary.this RFP on January 5, 2017.

At December 31, 20152016 and 2014,2015, the Business Services segment had total assets of $657$587 million and $416$657 million, respectively.

Other Segment

Our Other segment primarily consists of activities of our holding company, including the repurchase of debt, our corporate liquidity portfolio, unallocated overhead and regulatory-related costs. We also include results from certain smaller wind-down operations within this segment. Overhead expenses include costs related to executive management, the board of directors, accounting, finance, legal, human resources, stock-based compensation expense and certain information technology costs related to infrastructure and operations. Regulatory-related costs include actual settlement amounts as well as third-party professional fees we incur in connection with regulatory matters.

At December 31, 20152016 and 2014,2015, the Other segment had total assets of $2.1 billion and $2.4 billion, and $2.1 billion, respectively.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

15.Segment Reporting (Continued)

Measure of Profitability

We prepare financial statements and present financial results in accordance with GAAP. However, we also evaluate our business segments and present financial results on a basis that differs from GAAP. We refer to this different basis of presentation as “Core Earnings.” We provide this “Core Earnings” basis of presentation on a consolidated basis for each business segment because this is what we review internally when making management decisions regarding our performance and how we allocate resources. We also refer to this information in our presentations with credit rating agencies, lenders and investors. Because our “Core Earnings” basis of presentation corresponds to our segment financial presentations, we are required by GAAP to provide “Core Earnings” disclosure in the notes to our consolidated financial statements for our business segments.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

15.Segment Reporting (Continued)

“Core Earnings” are not a substitute for reported results under GAAP. We use “Core Earnings” to manage each business segment because “Core Earnings” reflect adjustments to GAAP financial results for three items, discussed below, that are either related to theSpin-Off or create significant volatility mostly due to timing factors generally beyond the control of management. Accordingly, we believe that “Core Earnings” provide management with a useful basis from which to better evaluate results from ongoing operations against the business plan or against results from prior periods. Consequently, we disclose this information because we believe it provides investors with additional information regarding the operational and performance indicators that are most closely assessed by management. When compared to GAAP results, the three items we remove to result in our “Core Earnings” presentations are:

 

 1.The financial results attributable to the operations of SLM BankCo prior to theSpin-Off and related restructuring and other reorganization expense incurred in connection with theSpin-Off, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structurepost-Spin-Off. For GAAP purposes, Navient reflected the deemed distribution of SLM BankCo on April 30, 2014. For “Core Earnings,” we exclude the consumer banking business (SLM BankCo) as if it had never been a part of Navient’s historical results prior to the deemed distribution of SLM BankCo on April 30, 2014;

 

 2.Unrealizedmark-to-market gains/losses resulting from our use of derivative instruments to hedge our economic risks that do not qualify for hedge accounting treatment or do qualify for hedge accounting treatment but result in ineffectiveness; and

 

 3.The accounting for goodwill and acquired intangible assets.

While GAAP provides a uniform, comprehensive basis of accounting, for the reasons described above, our “Core Earnings” basis of presentation does not. “Core Earnings” are subject to certain general and specific limitations that investors should carefully consider. For example, there is no comprehensive, authoritative guidance for management reporting. Our “Core Earnings” are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies. Accordingly, our “Core Earnings” presentation does not represent a comprehensive basis of accounting. Investors, therefore, may not be able to compare our performance with that of other financial services companies based upon “Core Earnings.” “Core Earnings” results are only meant to supplement GAAP results by providing additional information regarding the operational and performance indicators that are most closely used by management, our board of directors, credit rating agencies, lenders and investors to assess performance.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

15.Segment Reporting (Continued)

 

Segment Results and Reconciliations to GAAP

 

 Year Ended December 31, 2015  Year Ended December 31, 2016 

(Dollars in millions)

 FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
  FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
 
 Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
   Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
 

Interest income:

                    

Education loans

 $2,112   $1,756   $   $   $   $3,868   $650   $(238 $412   $4,280   $2,395   $1,587   $   $   $   $3,982   $247   $(114 $133   $4,115  

Other loans

              7        7                7                9        9                9  

Cash and investments

  6            2        8                8    16    2        4        22                22  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest income

  2,118    1,756        9        3,883    650    (238  412    4,295    2,411    1,589        13        4,013    247    (114  133    4,146  

Total interest expense

  1,245    680        112        2,037    37        37    2,074    1,592    705        113        2,410    31        31    2,441  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss)

  873    1,076        (103      1,846    613    (238  375    2,221    819    884        (100      1,603    216    (114  102    1,705  

Less: provisions for loan losses

  26    538        (3      561                561    43    383        3        429                429  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss) after provisions for loan losses

  847    538        (100      1,285    613    (238  375    1,660    776    501        (103      1,174    216    (114  102    1,276  

Other income (loss):

                    

Servicing revenue

  95    21    651        (427  340                340    55    14    624        (389  304                304  

Asset recovery and business processing revenue

          367            367                367            390            390                390  

Other income

          4    11        15    (613  781    168    183                14        14    (216  326    110    124  

Gains (losses) on sales of loans and investments

  12    (21              (9              (9

Gains on debt repurchases

              21        21                21                1        1                1  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total other income (loss)

  107        1,022    32    (427  734    (613  781    168    902    55    14    1,014    15    (389  709    (216  326    110    819  

Expenses:

                    

Direct operating expenses

  443    168    485    30    (427  699                699    401    167    524    28    (389  731                731  

Overhead expenses

              219        219                219                220        220                220  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Operating expenses

  443    168    485    249    (427  918                918    401    167    524    248    (389  951                951  

Goodwill and acquired intangible asset impairment and amortization

                              12    12    12                                36    36    36  

Restructuring and other reorganization expenses

                              32    32    32                                          
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total expenses

  443    168    485    249    (427  918        44    44    962    401    167    524    248    (389  951        36    36    987  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

  511    370    537    (317      1,101        499    499    1,600    430    348    490    (336      932        176    176    1,108  

Income tax expense (benefit)(3)

  190    137    199    (118      408        196    196    604    158    129    182    (124      345        82    82    427  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss) from continuing operations

  321    233    338    (199      693        303    303    996    272    219    308    (212      587        94    94    681  

Income from discontinued operations, net of tax expense

              1        1                1  

Income (loss) from discontinued operations, net of tax expense (benefit)

                                        
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss)

 $321   $233   $338   $(198 $   $694   $   $303   $303   $997   $272   $219   $308   $(212 $   $587   $   $94   $94   $681  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1)

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

 

(2)

“Core Earnings” adjustments to GAAP:

 

 Year Ended December 31, 2015   Year Ended December 31, 2016 

(Dollars in millions)

 Net Impact from
Spin-Off of
SLM BankCo
 Net Impact of
Derivative
Accounting
 Net Impact of
Acquired
Intangibles
 Total   Net Impact from
Spin-Off of
SLM BankCo
   Net Impact of
Derivative
Accounting
   Net Impact of
Acquired
Intangibles
   Total 

Net interest income after provisions for loan losses

 $   $375   $   $375    $    $102    $    $102  

Total other income

      168        168  

Total other income (loss)

        110          110  

Operating expenses

                                    

Goodwill and acquired intangible asset impairment and amortization

          12    12               36     36  

Restructuring and other reorganization expenses

  32            32                      
 

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Total “Core Earnings” adjustments to GAAP

 $(32 $543   $(12  499    $    $212    $(36   176  
 

 

  

 

  

 

    

 

   

 

   

 

   

Income tax expense

     196  

Income tax expense (benefit)

         82  
    

 

         

 

 

Net income

    $303  

Net income (loss)

        $94  
    

 

         

 

 

 

(3)

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

15.Segment Reporting (Continued)

 

 Year Ended December 31, 2014  Year Ended December 31, 2015 

(Dollars in millions)

 FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
  FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Eliminations(1)  Total
“Core
Earnings”
  Adjustments Total
GAAP
 
 Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
   Reclassifications Additions/
(Subtractions)
 Total
Adjustments(2)
 

Interest income:

                    

Education loans

 $2,097   $1,958   $   $   $   $4,055   $699   $(42 $657   $4,712   $2,112   $1,756   $   $   $   $3,868   $650   $(238 $412   $4,280  

Other loans

              9        9                9                7        7                7  

Cash and investments

  4            4        8        1    1    9    6            2        8                8  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest income

  2,101    1,958        13        4,072    699    (41  658    4,730    2,118    1,756        9        3,883    650    (238  412    4,295  

Total interest expense

  1,168    708        114        1,990    42    31    73    2,063    1,245    680        112        2,037    37        37    2,074  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss)

  933    1,250        (101      2,082    657    (72  585    2,667    873    1,076        (103      1,846    613    (238  375    2,221  

Less: provisions for loan losses

  40    539                579        49    49    628    46    538        (3      581                581  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss) after provisions for loan losses

  893    711        (101      1,503    657    (121  536    2,039    827    538        (100      1,265    613    (238  375    1,640  

Other income (loss):

                    

Servicing revenue

  62    25    668        (456  299        (1  (1  298    95    21    651        (427  340                340  

Asset recovery and business processing revenue

          388            388                388            367            367                367  

Other income

          6    26        32    (657  846    189    221            4    11        15    (613  781    168    183  

Gains (losses) on sales of loans and investments

                                          12    (21              (9              (9

Gains on debt repurchases

                                                      21        21                21  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total other income (loss)

  62    25    1,062    26    (456  719    (657  845    188    907    107        1,022    32    (427  734    (613  781    168    902  

Expenses:

                    

Direct operating expenses

  478    181    389    132    (456  724        36    36    760    443    168    485    30    (427  699                699  

Overhead expenses

              200        200        27    27    227                219        219                219  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Operating expenses

  478    181    389    332    (456  924        63    63    987    443    168    485    249    (427  918                918  

Goodwill and acquired intangible asset impairment and amortization

                              9    9    9                                12    12    12  

Restructuring and other reorganization expenses

                              113    113    113                                32    32    32  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total expenses

  478    181    389    332    (456  924        185    185    1,109    443    168    485    249    (427  918        44    44    962  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

  477    555    673    (407      1,298        539    539    1,837    491    370    537    (317      1,081        499    499    1,580  

Income tax expense (benefit)(3)

  178    204    248    (150      480        208    208    688    183    137    199    (118      401        196    196    597  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss) from continuing operations

 $299   $351   $425   $(257 $   $818   $   $331   $331   $1,149    308    233    338    (199      680        303    303    983  

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                      1        1                1  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss)

 $299   $351   $425   $(257 $   $818   $   $331   $331   $1,149   $308   $233   $338   $(198 $   $681   $   $303   $303   $984  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1)

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

 

(2)

“Core Earnings” adjustments to GAAP:

 

  Year Ended December 31, 2014 

(Dollars in millions)

 Net Impact from
Spin-Off of
SLM BankCo
  Net Impact of
Derivative
Accounting
  Net Impact of
Acquired
Intangibles
  Total 

Net interest income after provisions for loan losses

 $136   $400   $   $536  

Total other income

  15    173        188  

Operating expenses

  63            63  

Goodwill and acquired intangible asset impairment and amortization

          9    9  

Restructuring and other reorganization expenses

  113            113  
 

 

 

  

 

 

  

 

 

  

 

 

 

Total “Core Earnings” adjustments to GAAP

 $(25 $573   $(9  539  
 

 

 

  

 

 

  

 

 

  

Income tax expense

     208  
    

 

 

 

Net income

    $331  
    

 

 

 

  Year Ended December 31, 2015 

(Dollars in millions)

 Net Impact from
Spin-Off of
SLM BankCo
  Net Impact of
Derivative
Accounting
  Net Impact of
Acquired
Intangibles
  Total 

Net interest income after provisions for loan losses

 $   $375   $   $375  

Total other income (loss)

      168        168  

Operating expenses

                

Goodwill and acquired intangible asset impairment and amortization

          12    12  

Restructuring and other reorganization expenses

  32            32  
 

 

 

  

 

 

  

 

 

  

 

 

 

Total “Core Earnings” adjustments to GAAP

 $(32 $543   $(12  499  
 

 

 

  

 

 

  

 

 

  

Income tax expense (benefit)

     196  
    

 

 

 

Net income (loss)

    $303  
    

 

 

 
(3)

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

15.Segment Reporting (Continued)

 

 Year Ended December 31, 2013  Year Ended December 31, 2014 

(Dollars in millions)

 FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Elimina-
tions(1)
  Total
“Core
Earnings”
  Adjustments Total
GAAP
  FFELP
Loans
  Private
Education
Loans
  Business
Services
  Other  Elimina-
tions(1)
  Total
“Core
Earnings”
  Adjustments Total
GAAP
 
 Reclassi-
fications
 Additions/
(Subtractions)
 Total
Adjustments(2)
   Reclassi-
fications
 Additions/
(Subtractions)
 Total
Adjustments(2)
 

Interest income:

                    

Education loans

 $2,274   $2,037   $   $   $   $4,311   $816   $222   $1,038   $5,349   $2,097   $1,958   $   $   $   $4,055   $699   $(42 $657   $4,712  

Other loans

              11        11                11                9        9                9  

Cash and investments

  5    2        5        12        5    5    17    4            4        8        1    1    9  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest income

  2,279    2,039        16        4,334    816    227    1,043    5,377    2,101    1,958        13        4,072    699    (41  658    4,730  

Total interest expense

  1,260    748        59        2,067    55    88    143    2,210    1,168    708        114        1,990    42    31    73    2,063  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss)

  1,019    1,291        (43      2,267    761    139    900    3,167    933    1,250        (101      2,082    657    (72  585    2,667  

Less: provisions for loan losses

  48    722                770        69    69    839    59    539                598        49    49    647  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income (loss) after provisions for loan losses

  971    569        (43      1,497    761    70    831    2,328    874    711        (101      1,484    657    (121  536    2,020  

Other income (loss):

                    

Servicing revenue

  76    33    705    (1  (529  284        6    6    290    62    25    668        (456  299        (1  (1  298  

Asset recovery and business processing revenue

          420            420                420            388            388                388  

Other income (loss)

          5    5        10    (755  577    (178  (168

Gains (losses) on sales of loans and investments

  312            (10      302                302  

Other income

  ��        6    26        32    (657  846    189    221  

Gains on debt repurchases

              48        48    (6      (6  42                                          
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total other income (loss)

  388    33    1,130    42    (529  1,064    (761  583    (178  886    62    25    1,062    26    (456  719    (657  845    188    907  

Expenses:

                    

Direct operating expenses

  555    179    348    68    (529  621        185    185    806    478    181    389    132    (456  724        36    36    760  

Overhead expenses

              167        167        69    69    236                200        200        27    27    227  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Operating expenses

  555    179    348    235    (529  788        254    254    1,042    478    181    389    332    (456  924        63    63    987  

Goodwill and acquired intangible asset impairment and amortization

                              13    13    13                                9    9    9  

Restructuring and other reorganization expenses

                              72    72    72                                113    113    113  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total expenses

  555    179    348    235    (529  788        339    339    1,127    478    181    389    332    (456  924        185    185    1,109  

Income (loss) from continuing operations, before income tax expense (benefit)

  804    423    782    (236      1,773        314    314    2,087    458    555    673    (407      1,279        539    539    1,818  

Income tax expense (benefit)(3)

  291    154    284    (86      643        133    133    776    171    204    248    (150      473        208    208    681  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss) from continuing operations

  513    269    498    (150      1,130        181    181    1,311   $287   $351   $425   $(257 $   $806   $   $331   $331   $1,137  

Income from discontinued operations, net of tax expense

          111    1        112        (6  (6  106  

Income (loss) from discontinued operations, net of tax expense (benefit)

                                        
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss)

  513    269    609    (149      1,242        175    175    1,417   $287   $351   $425   $(257 $   $806   $   $331   $331   $1,137  

Less: net loss attributable to noncontrolling interest

                              (1  (1  (1
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net income (loss) attributable to Navient Corporation

 $513   $269   $609   $(149 $   $1,242   $   $176   $176    1,418  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(1)

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

 

(2)

“Core Earnings” adjustments to GAAP:

 

  Year Ended December 31, 2013   Year Ended December 31, 2014 

(Dollars in millions)

  Net Impact from
Spin-Off of
SLM BankCo
   Net Impact of
Derivative
Accounting
   Net Impact of
Acquired
Intangibles
   Total   Net Impact from
Spin-Off of
SLM BankCo
   Net Impact of
Derivative
Accounting
   Net Impact of
Acquired
Intangibles
   Total 

Net interest income after provisions for loan losses

  $376    $455    $    $831    $136    $400    $    $536  

Total other income (loss)

   34     (212        (178   15     173          188  

Operating expenses

   254               254     63               63  

Goodwill and acquired intangible asset impairment and amortization

             13     13               9     9  

Restructuring and other reorganization expenses

   72               72     113               113  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total “Core Earnings” adjustments to GAAP

  $84    $243    $(13   314    $(25  $573    $(9   539  
  

 

   

 

   

 

     

 

   

 

   

 

   

Income tax expense

         133  

Income from discontinued operations, net of tax expense

         (6

Net loss attributable to noncontrolling interest

         (1

Income tax expense (benefit)

         208  
        

 

         

 

 

Net income

        $176  

Net income (loss)

        $331  
        

 

         

 

 
(3)

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

15.Segment Reporting (Continued)

 

Summary of “Core Earnings” Adjustments to GAAP

 

  Years Ended December 31,   Years Ended December 31, 

(Dollars in millions)

      2015            2014           2013           2016           2015           2014     

“Core Earnings” adjustments to GAAP:

            

Net impact of the removal of SLM BankCo’s operations and restructuring and reorganization expense in connection with the Spin-Off(1)

  $(32  $(25  $84    $    $(32  $(25

Net impact of derivative accounting(2)

   543     573     243     212     543     573  

Net impact of goodwill and acquired intangible assets(3)

   (12   (9   (13   (36   (12   (9

Net tax effect(4)

   (196   (208   (133   (82   (196   (208

Net impact of discontinued operations and noncontrolling interest

             (5
  

 

   

 

   

 

   

 

   

 

   

 

 

Total “Core Earnings” adjustments to GAAP

  $303    $331    $176    $94    $303    $331  
  

 

   

 

   

 

   

 

   

 

   

 

 

 

 (1)

SLM BankCo’s operations and restructuring and other reorganization expense in connection with theSpin-Off:For “Core Earnings,” we have assumed the consumer banking business (SLM BankCo) was never a part of Navient’s historical results prior to the deemed distribution of SLM BankCo on April 30, 2014 and we have removed the restructuring and other reorganization expense incurred in connection with theSpin-Off, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structurepost-Spin-Off. Excluding these items provides management with a useful basis from which to better evaluate results from ongoing operations against results from prior periods. The adjustment relates to the exclusion of the consumer banking business and represents the operations, assets, liabilities and equity of SLM BankCo, which is comprised of Sallie Mae Bank, Upromise Rewards, the Insurance Business, and the Private Education Loan origination functions. Included in these amounts are also certain general corporate overhead expenses related to the consumer banking business. General corporate overhead consists of costs primarily associated with accounting, finance, legal, human resources, certain information technology costs, stock compensation, and executive management and the board of directors. These costs were generally allocated to the consumer banking business based on the proportionate level of effort provided to the consumer banking business relative to SLM Corporation using a relevant allocation driver (e.g., in proportion to the number of employees by function that were being transferred to SLM BankCo as opposed to remaining at Navient). All intercompany transactions between SLM BankCo and Navient have been eliminated. In addition, all preferred stock dividends have been removed as SLM BankCo succeeded SLM Corporation as the issuer of the preferred stock in connection with theSpin-Off. The restructuring and other reorganization expense incurred in connection with theSpin-Off includes the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structurepost-Spin-Off.

 

 (2)

Derivative accounting:“Core Earnings” exclude periodic unrealized gains and losses that are caused by themark-to-market valuations on derivatives that do not qualify for hedge accounting treatment under GAAP as well as the periodic unrealized gains and losses that are a result of ineffectiveness recognized related to effective hedges under GAAP. These unrealized gains and losses occur in our FFELP Loans, Private Education Loans and Other business segments. Under GAAP, for our derivatives that are held to maturity, the cumulative net unrealized gain or loss over the life of the contract will equal $0 except for Floor Income Contracts where the cumulative unrealized gain will equal the amount for which we sold the contract. In our “Core Earnings” presentation, we recognize the economic effect of these hedges, which generally results in any net settlement cash paid or received being recognized ratably as an interest expense or revenue over the hedged item’s life.

 

 (3)

Goodwill and acquired intangible assets:Our “Core Earnings” exclude goodwill and intangible asset impairment and amortization of acquired intangible assets.

 

 (4) 

Net Tax Effect:Such tax effect is based upon our “Core Earnings” effective tax rate for the year.

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

16.Discontinued OperationsQuarterly Financial Information (unaudited)

The following table summarizes our discontinued operations.

 

   Years Ended December 31, 

(Dollars in millions)

    2015       2014       2013   

Operations:

      

Income from discontinued operations before income tax expense

  $1    $    $126  

Income tax expense

             20  
  

 

 

   

 

 

   

 

 

 

Income from discontinued operations, net of tax expense

  $1    $    $106  
  

 

 

   

 

 

   

 

 

 

In 2013, we sold our Campus Solutions business and our 529 college-savings plan administration business and recorded an after-tax gain of $38 million and $65 million, respectively. These businesses comprise operations and cash flows that can be clearly distinguished operationally and for financial reporting purposes from the rest of the Company and we will have no continuing involvement. As a result, these businesses are presented in discontinued operations of our Business Services segment for the periods presented.

   2016 

(Dollars in millions, except per share data)

  First
Quarter
   Second
Quarter
  Third
Quarter
   Fourth
Quarter
 

Net interest income

  $486    $429   $412    $378  

Less: provisions for loan losses

   111     110    106     102  
  

 

 

   

 

 

  

 

 

   

 

 

 

Net interest income after provisions for loan losses

   375     319    306     276  

Other income

   159     151    174     218  

Gains (losses) on derivative and hedging activities, net

   1     (28  137     6  

Operating expenses

   247     230    228     246  

Goodwill and acquired intangible asset impairment and amortization expense

   4     6    12     13  

Restructuring and other reorganization expenses

                   

Income tax expense

   103     81    147     96  
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income from continuing operations

   181     125    230     145  

Income from discontinued operations, net of tax expense

                   
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income

   181     125    230     145  

Less: net income (loss) attributable to noncontrolling interest

                   
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income attributable to Navient Corporation

  $181    $125   $230    $145  
  

 

 

   

 

 

  

 

 

   

 

 

 

Basic earnings per common share attributable to Navient Corporation

  $.53    $.39   $.74    $.49  
  

 

 

   

 

 

  

 

 

   

 

 

 

Diluted earnings per common share attributable to Navient Corporation

  $.53    $.38   $.73    $.48  
  

 

 

   

 

 

  

 

 

   

 

 

 

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

17.Quarterly Financial Information (unaudited)

   2015 

(Dollars in millions, except per share data)

  First
Quarter
   Second
Quarter
  Third
Quarter
   Fourth
Quarter
 

Net interest income

  $583    $549   $553    $536  

Less: provisions for loan losses

   125     198    123     115  
  

 

 

   

 

 

  

 

 

   

 

 

 

Net interest income after provisions for loan losses

   458     351    430     421  

Other income

   178     219    161     178  

Gains (losses) on derivative and hedging activities, net

   71     (18  20     93  

Operating expenses

   230     225    228     235  

Goodwill and acquired intangible asset impairment and amortization expense

   1     3    3     5  

Restructuring and other reorganization expenses

   3     29           

Income tax expense

   181     113    144     166  
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income from continuing operations

   292     182    236     286  

Income from discontinued operations, net of tax expense

            1       
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income

   292     182    237     286  

Less: net income (loss) attributable to noncontrolling interest

                   
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income attributable to Navient Corporation

   292     182    237     286  

Preferred stock dividends

                   
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income attributable to Navient Corporation common stock

  $292    $182   $237    $286  
  

 

 

   

 

 

  

 

 

   

 

 

 

Basic earnings per common share attributable to Navient Corporation:

       

Continuing operations

  $.73    $.48   $.64    $.80  

Discontinued operations

                   
  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $.73    $.48   $.64    $.80  
  

 

 

   

 

 

  

 

 

   

 

 

 

Diluted earnings per common share attributable to Navient Corporation:

       

Continuing operations

  $.72    $.47   $.63    $.79  

Discontinued operations

                   
  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $.72    $.47   $.63    $.79  
  

 

 

   

 

 

  

 

 

   

 

 

 

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

17.16.Quarterly Financial Information (unaudited) (Continued)

 

   2014 

(Dollars in millions, except per share data)

  First
Quarter
  Second
Quarter
   Third
Quarter
  Fourth
Quarter
 

Net interest income

  $766   $662    $624   $614  

Less: provisions for loan losses

   185    165     140    138  
  

 

 

  

 

 

   

 

 

  

 

 

 

Net interest income after provisions for loan losses

   581    497     484    476  

Other income

   178    214     180    194  

Gains (losses) on derivative and hedging activities, net

   (8  61     108    (22

Operating expenses

   366    211     195    215  

Goodwill and acquired intangible asset impairment and amortization expense

   4    2     2    2  

Restructuring and other reorganization expenses

   26    61     14    10  

Income tax expense

   136    191     200    159  
  

 

 

  

 

 

   

 

 

  

 

 

 

Net income from continuing operations

   219    307     361    262  

Income (loss) from discontinued operations, net of tax expense (benefit)

            (2  1  
  

 

 

  

 

 

   

 

 

  

 

 

 

Net income

   219    307     359    263  

Less: net income (loss) attributable to noncontrolling interest

                  
  

 

 

  

 

 

   

 

 

  

 

 

 

Net income attributable to Navient Corporation

   219    307     359    263  

Preferred stock dividends

   5    2           
  

 

 

  

 

 

   

 

 

  

 

 

 

Net income attributable to Navient Corporation common stock

  $214   $305    $359   $263  
  

 

 

  

 

 

   

 

 

  

 

 

 

Basic earnings per common share attributable to Navient Corporation:

      

Continuing operations

  $.50   $.72    $.87   $.65  

Discontinued operations

                  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $.50   $.72    $.87   $.65  
  

 

 

  

 

 

   

 

 

  

 

 

 

Diluted earnings per common share attributable to Navient Corporation:

      

Continuing operations

  $.49   $.71    $.85   $.64  

Discontinued operations

                  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $.49   $.71    $.85   $.64  
  

 

 

  

 

 

   

 

 

  

 

 

 

   2015 

(Dollars in millions, except per share data)

  First
Quarter
   Second
Quarter
  Third
Quarter
   Fourth
Quarter
 

Net interest income

  $583    $549   $553    $536  

Less: provisions for loan losses

   130     203    128     120  
  

 

 

   

 

 

  

 

 

   

 

 

 

Net interest income after provisions for loan losses

   453     346    425     416  

Other income

   178     219    161     178  

Gains (losses) on derivative and hedging activities, net

   71     (18  20     93  

Operating expenses

   230     225    228     235  

Goodwill and acquired intangible asset impairment and amortization expense

   1     3    3     5  

Restructuring and other reorganization expenses

   3     29           

Income tax expense

   179     111    142     164  
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income from continuing operations

   289     179    233     283  

Income from discontinued operations, net of tax expense

            1       
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income

   289     179    234     283  

Less: net income (loss) attributable to noncontrolling interest

                   
  

 

 

   

 

 

  

 

 

   

 

 

 

Net income attributable to Navient Corporation

  $289    $179   $234    $283  
  

 

 

   

 

 

  

 

 

   

 

 

 

Basic earnings per common share attributable to Navient Corporation

  $.73    $.47   $.63    $.80  
  

 

 

   

 

 

  

 

 

   

 

 

 

Diluted earnings per common share attributable to Navient Corporation

  $.71    $.46   $.63    $.78  
  

 

 

   

 

 

  

 

 

   

 

 

 

APPENDIX A

DESCRIPTION OF FEDERAL FAMILY EDUCATION LOAN PROGRAM

Note:On March 30, 2010, the President of the United States signed into law the Health Care and Education Reconciliation Act of 2010 (“HCERA”) which terminated the FFELP as of July 1, 2010.2010 the Federal Family Education Loan Program (“FFELP”) under Title IV of the Higher Education Act. This appendix presents an abbreviateda summary of the program prior to theits termination date. The new law does not alter or affect the terms and conditions of existing education loans made under the FFELP Loans made beforeprior to July 1, 2010 or the credit support related thereto.2010.

This appendix describes or summarizes the material provisions of Title IV of the Higher Education Act, (“HEA”), the FFELP and related statutes and regulations. It, however, is not complete and is qualified in its entirety by reference to each actual statute and regulation. Both the HEAHigher Education Act and the related regulations hashave been the subject of extensive amendments over the years. We cannot predict whether future amendments or modifications might materially change any of the programs described in this appendix or the statutes and regulations that implement them.

General

The FFELP under Title IV of HEA, provided for loans to students who were enrolled in eligible institutions, or to parents of dependent students who were enrolled in eligible institutions, to finance their educational costs. PaymentAs further described below, payment of principal and interest on the education loans to the holders of the loans is insured by a state ornot-for-profit guaranty agency against:

 

default of the borrower;

 

the death, bankruptcy or permanent, total disability of the borrower;

 

closing of the student’sborrower’s school prior to the end of the academic period;

 

false certification of the borrower’s eligibility for the loan by the school; and

 

an unpaid school refund.

Claims are paid from federal assets, known as “federal educationstudent loan reserve funds,” which are maintained and administered by state andnot-for-profit guaranty agencies. In addition, the holders of education loans are entitled to receive interest subsidy payments and Special Allowance Paymentsspecial allowance payments from EDthe United States Department of Education (which we refer to as the Department of Education) on eligible education loans.

Special Allowance Paymentsallowance payments raise the yield to education loan lenders when the statutory borrower interest rate is below an indexed market value. Subject to certain conditions, a program of federal reinsurance under the Higher Education Act entitles guaranty agencies to reimbursement from the Department of Education for between 75% and 100% of the amount of each guarantee payment.

Four types of FFELP Loanseducation loans were authorized under the HEA:Higher Education Act:

 

Subsidized Federal Stafford Loans to students who demonstrated requisite financial need;

 

Unsubsidized Federal Stafford Loans to students who either did not demonstrate financial need or requirerequired additional loans to supplement their Subsidized Stafford Loans;

 

Federal PLUSParent Loans for Undergraduate Students, known as “PLUS Loans,” to graduate or professional students (effective July 1, 2006) or parents of dependent students whose estimated costs of attending school exceedexceeded other available financial aid; and

 

FFELP Consolidation Loans, which consolidateconsolidated into a single loan a borrower’s obligations under various federally authorized education loan programs.

Before July 1, 1994, the Higher Education Act also authorized loans called “Supplemental Loans to Students” or “SLS Loans” to independent students and, under some circumstances, dependent undergraduate students, to supplement their Subsidized Stafford Loans. The Unsubsidized Stafford Loan program replaced the SLS program.

Legislative Matters

The federal education loan programs are subject to frequent statutory and regulatory changes. The most significant change to the FFELP was with the enactment of the HCERA, which terminated the FFELP as of July 1, 2010.

On December 23, 2011, the President of the United States signed the Consolidated Appropriations Act of 2012 into law. This law includes changes that permit FFELP lenders or beneficial holders to change the index on which the Special Allowance Paymentsspecial allowance payments are calculated for FFELP Loansloans first disbursed on or after January 1, 2000. The law allows holdersowners of FFELP loans to elect to movechange the applicable index from the Commercial Paper (“CP”) Ratethree-month commercial paper rate to theone-month London Interbank Offered Rate (“LIBOR”). LIBOR index. Such elections must have been made by April 1, 2012.

Eligible Lenders, Students and Educational Institutions

Lenders who were eligible to make loans under the FFELP generally included banks, savings and loan associations, credit unions, pension funds and, under some conditions, schools and guaranty agencies. FFELP Loansloans were required to be made to, or on behalf of, a “qualified student.” A “qualified student” is an individual whowho:

 

is a United States citizen, national or permanent resident;

 

has been accepted for enrollment or is enrolled and is maintaining satisfactory academic progress at a participating educational institution; and

 

is carrying at leastone-half of the normal full-time academic workload for the course of study the student is pursuing.pursuing; and

A student qualified for a subsidized Stafford Loan if his family met

meets the financial need requirements for the particular loan program. Only PLUS Loan borrowers have to meet credit standards.

Eligible schools includedinclude institutions of higher education, including proprietary institutions, meeting the standards provided in the HEA.Higher Education Act. For a school to participate in the program, the U.S. Department of Education (“ED”) had to approve its eligibility under standards established by regulation.

Financial Need Analysis

Subject to program limits and conditions, education loans generally were made in amounts sufficient to cover the student’s estimated costs of attending school, including tuition and fees, books, supplies, room and board, transportation and miscellaneous personal expenses as determined by the institution. Generally, each loan applicant (and parents in the case of a dependent child) underwent a financial need analysis.

Special Allowance Payments (“SAP”)

The HEAHigher Education Act provides for quarterly Special Allowance Paymentsspecial allowance payments to be made by EDthe Department of Education to holders of education loans to the extent necessary to ensure that they receive at least specified market interest rates of return. The rates for Special Allowance Paymentsspecial allowance payments depend on formulas that vary according to the type of loan, the date the loan was made and the type of funds,tax-exempt or taxable, used to finance the loan. EDThe Department of Education makes a Special Allowance Paymentspecial allowance payment for each calendar quarter.quarter, generally within 45 to 60 days after the receipt of a bill from the lender.

The Special Allowance Paymentspecial allowance payment equals the average unpaid principal balance, including interest which has been capitalized, of all eligible loans held by a holder during the quarterly period multiplied by the special allowance percentage.

For education loans disbursed before January 1, 2000, the special allowance percentage is computed by:

(1) determining the average of the bond equivalent rates of91-day Treasury bills auctioned for that quarter;

(2) subtracting the applicable borrower interest rate;

(3) adding the applicable special allowance margin described in the table below; and

(4) dividing the resultant percentage by 4.

If the result is negative, the special allowance payment is zero.

Date of First Disbursement

Special Allowance Margin

Before 10/17/86

3.50%

From 10/17/86 through 09/30/92

3.25%

From 10/01/92 through 06/30/95

3.10%

From 07/01/95 through 06/30/98

2.50% for Stafford Loans that are inIn-School, Grace or Deferment
3.10% for Stafford Loans that are in Repayment and all other loans

From 07/01/98 through 12/31/99

2.20% for Stafford Loans that are inIn-School, Grace or Deferment
2.80% for Stafford Loans that are in Repayment and Forbearance
3.10% for PLUS, SLS and Consolidation Loans

For education loans disbursed after January 1, 2000, the special allowance percentage is computed by:

(1) determining the average of the bond equivalent rates of3-month commercial paper (financial) rates orone-month London Inter-Bank Offered Rates (LIBOR), as applicable, quoted for that quarter;

(2) subtracting the applicable borrower interest rate;

(3) adding the applicable special allowance margin described in the table below; and

(4) dividing the resultant percentage by 4.

If the result is negative, the special allowance payment is zero.

Date of First Disbursement

Special Allowance Margin

From 01/01/00 through 09/30/07

1.74% for Stafford Loans that are inIn-School, Grace or Deferment
2.34% for Stafford Loans that are in Repayment and Forbearance
2.64% for PLUS and Consolidation Loans

From 10/01/07 and after

1.19% for Stafford Loans that areIn-School, Grace or Deferment
1.79% for Stafford Loans that are in Repayment and PLUS
2.09% for Consolidation Loans

For education loans disbursed on or after April 1, 2006, lenders are required to pay the Department of Education any interest paid by borrowers on education loans that exceeds the special allowance support levels applicable to such loans.

Special allowance payments are available on variable rate PLUS Loans and SLS Loans only if the variable rate, which is reset annually, exceeds the applicable maximum borrower rate. The variable rate is based on the weekly averageone-year constant maturity Treasury yield for loans made before July 1, 1998 and based on the91-day Treasury bill for loans made on or after July 1, 1998. The maximum borrower rate for these loans is between 9% and 12%. Effective July 1, 2006, this limitation on special allowance payments for PLUS Loans made on and after January 1, 2000 was repealed.

Fees

Origination Fee.An origination fee was required to be paid to the Department of Education for all Stafford and PLUS Loans originated in the FFELP. An origination fee was not required on a Consolidation Loan. A 3% origination fee was required to be deducted from the amount of each PLUS Loan.

An origination fee may have been, but was not required to be, deducted from the amount of a Stafford Loan according to the following table:

Date of First Disbursement

Maximum Origination Fee

Before 07/01/06

3.0

From 07/01/06 through 06/30/07

2.0

From 07/01/07 through 06/30/08

1.5

From 07/01/08 through 06/30/09

1.0

From 07/01/09 through 06/30/10

0.5

From 07/01/10 and after

0.0

Federal Default Fee.A federal default fee up to 1% (previously called an insurance premium) may have been, but was not required to be, deducted from the amount of a Stafford or PLUS Loan. A federal default fee was not deducted from the amount of a Consolidation Loan.

Lender Loan Fee.A lender loan fee was required to be paid to the Department of Education on the amount of each loan disbursement of all FFELP loans. For loans disbursed from October 1, 1993 to September 30, 2007, the fee was 0.50% of the loan amount. The fee increased to 1% of the loan amount for loans disbursed on or after October 1, 2007.

Loan Rebate Fee.A loan rebate fee of 1.05 percent1.05% is paid annually on the unpaid principal and interest of each Consolidation Loan disbursed on or after October 1, 1993. This fee was reduced to 0.62 percent0.62% for loans made from October 1, 1998 to January 31, 1999.

Stafford Loan Program

For Stafford Loans, the HEAHigher Education Act provided for:

 

federal reimbursement of Stafford Loans made by eligible lenders to qualified students;

 

federal interest subsidy payments on Subsidized Stafford Loans paid by EDthe Department of Education to holders of the loans in lieu of the borrowers’ making interest payments duringin-school, grace and deferment periods or, in certain cases, during enrollment in an income-based repayment plan; and

 

Special Allowance Paymentsspecial allowance payments representing an additional subsidy paid by EDthe Department of Education to the holders of eligible Stafford Loans.

We refer to all three types of assistance as “federal assistance.”

After

Interest.The borrower’s interest rate on a Stafford Loan can be fixed or variable. Stafford Loan interest rates are presented below.

Trigger Date

 

Borrower Rate

 

Maximum Borrower Rate

 

Interest Rate Margin

Before 10/01/81

 7% N/A N/A

From 01/01/81 through 09/12/83

 9% N/A N/A

From 09/13/83 through 06/30/88

 8% N/A N/A

From 07/01/88 through 09/30/92

 8% for 48 months; thereafter,91-day Treasury + Interest
Rate Margin
 8% for 48 months,
then 10%
 3.25% for loans made before 7/23/92 and for loans made on or before 10/1/92 to new student borrowers; 3.10% for loans made after 7/23/92 and before 7/1/94 to borrowers with outstanding FFELP loans

From 10/01/92 through 06/30/94

 91-day Treasury + Interest Rate Margin 9% 3.10%

From 07/01/94 through 06/30/95

 91-day Treasury + Interest Rate Margin 8.25% 3.10%

From 07/01/95 through 06/30/98

 91-day Treasury + Interest Rate Margin 8.25% 2.50%(In-School, Grace
or Deferment);
3.10% (Repayment)

From 07/01/98 through 06/30/06

 91-day Treasury + Interest Rate Margin 8.25% 1.70%(In-School, Grace or Deferment); 2.30% (Repayment)

From 07/01/06 through 06/30/08

 6.8% N/A N/A

From 07/01/08 through 06/30/09

 6.0% for undergraduate subsidized loans; and 6.8% for unsubsidized loans and graduate subsidized loans 6.0%, 6.8% N/A

From 07/01/09 through 06/30/10

 5.6% for undergraduate subsidized loans;
and 6.8% for unsubsidized loans and graduate loans
 5.6%, 6.8% N/A

The rate for variable rate Stafford Loans applicable for any12-month period beginning on July 1 and ending on June 30 is determined on the preceding June 1 and is equal to thelesserof:

the applicable maximum borrower ceases to berate

and

the sum of

the bond equivalent rate of91-day Treasury bills auctioned at the final auction held before that June 1,

and

the applicable interest rate margin.

Interest Subsidy Payments.The Department of Education is responsible for paying interest on Subsidized Stafford Loans:

while the borrower is a qualified student, he generally must begin

during the grace period,

during prescribed deferment periods, and

in certain cases, during a borrower’s enrollment in an income-based repayment plan.

The Department of Education makes quarterly interest subsidy payments to repay the principalowner of hisa Subsidized Stafford Loan in an amount equal to the interest that accrues on the unpaid balance of that loan before repayment begins or during any deferment periods. The Department of Education also makes quarterly interest subsidy payments to the owner of a Subsidized Stafford Loan in an amount equal to the unpaid interest payable during up to three consecutive calendar years of a period of financial hardship during enrollment in an income-based repayment plan. The Higher Education Act provides that the owner of an eligible Subsidized Stafford Loan has a contractual right against the United States to receive interest subsidy and special allowance payments. However, receipt of interest subsidy and special allowance payments is conditioned on compliance with the requirements of the Higher Education Act, including the following:

satisfaction of need criteria, and

continued eligibility of the loan for federal insurance or reinsurance.

If the loan is not held by an eligible lender in accordance with the requirements of the Higher Education Act and the applicable guarantee agreement, the loan may lose its eligibility for federal assistance.

Lenders generally receive interest subsidy payments within 45 days to 60 days after the submission of the applicable data for any given calendar quarter to the Department of Education. However, there can be no assurance that payments will, in fact, be received from the Department of Education within that period.

Loan Limits.The Higher Education Act generally required that lenders disburse education loans in at least two equal disbursements. The Higher Education Act limited the amount a student could borrow in any academic year. The following chart shows current and historic loan limits.

  Dependent Students  Independent Students 

Borrower’s Academic Level

 Subsidized
and
Unsubsidized
on or after
10/1/93
  Subsidized
and
Unsubsidized
on or after
7/1/07
  Subsidized
and
Unsubsidized
on or after
7/1/08
  Additional
Unsubsidized
only on
or after
7/1/94
  Additional
Unsubsidized
only on
or after
7/1/07
  Additional
Unsubsidized
only on
or after
7/1/08
  Maximum
Annual
Total
Amount
 

Undergraduate (per year):

       

1st year

 $2,625  $3,500  $5,500  $4,000  $4,000  $4,000  $9,500 

2nd year

 $3,500  $4,500  $6,500  $4,000  $4,000  $4,000  $10,500 

3rd year and above

 $5,500  $5,500  $7,500  $5,000  $5,000  $5,000  $12,500 

Graduate (per year)

 $8,500  $8,500  $8,500  $10,000  $12,000  $12,000  $20,500 

Aggregate Limit:

       

Undergraduate

 $23,000  $23,000  $31,000  $23,000  $23,000  $26,500  $57,500 

Graduate (including undergraduate)

 $65,500  $65,500  $65,500  $73,000  $73,000  $73,000  $138,500 

For the purposes of the table above:

The loan limits include both FFELP and Federal Direct Lending Program (FDLP) loans.

The amounts in the final column represent the combined maximum loan amount per year for Subsidized and Unsubsidized Stafford Loans. Accordingly, the maximum amount that a student may borrow under an Unsubsidized Stafford Loan is the difference between the combined maximum loan amount and the amount the student received in the form of a Subsidized Stafford Loan.

Independent undergraduate students, graduate students and professional students were permitted to borrow the additional amounts shown in the third and fourth columns. Dependent undergraduate students were also permitted to receive these additional loan amounts if their parents were unable to provide the family contribution amount and could not qualify for a PLUS Loan.

Students attending certain medical schools were eligible for $38,500 annually and $189,000 in the aggregate.

The annual loan limits were sometimes reduced when the student was enrolled in a program of less than one academic year or had less than a full academic year remaining in his program.

Repayment.Repayment of principal on a Stafford Loan does not begin while the borrower remains a qualified student, but only after a6-month grace period. DuringIn general, each loan must be scheduled for repayment over a period of not more than 10 years after repayment begins. New borrowers on or after October 7, 1998 who accumulated FFELP loans totaling more than $30,000 in principal and unpaid interest are entitled to extend repayment for up to 25 years, subject to minimum repayment amounts. Consolidation Loan borrowers may be scheduled for repayment up to 30 years depending on the borrower’s indebtedness. Outlined in the table below are the maximum repayment periods available based on the outstanding FFELP indebtedness.

Outstanding FFELP Indebtedness

Maximum Repayment Period

$7,500-$9,999

12 Years

$10,000-$19,999

15 Years

$20,000-$30,000

20 Years

$30,001-$59,999

25 Years

$60,000 or more

30 Years

Note: Maximum repayment period excludes authorized periods of deferment and forbearance.

In addition to the outstanding FFELP indebtedness requirements described above, the Higher Education Act currently requires minimum annual payments of $600, unless the borrower and the lender agree to lower payments, except that negative amortization is not allowed. The Higher Education Act and related regulations require lenders to offer a choice among standard, graduated, income-driven and extended repayment schedules, if applicable, to all borrowers. Also, ifborrowers entering repayment. The 2007 legislation introduced an income-based repayment plan on July 1, 2009 that a student borrower may elect during a period of partial financial hardship and have annual payments that do not exceed 15% of the amount by which adjusted gross income exceeds 150% of the poverty line. The Secretary repays or cancels any outstanding principal and interest under certain conditions occur during repayment,criteria after 25 years.

Grace Periods, Deferment Periods and Forbearance Periods.After the borrower stops pursuing at least a half-time course of study, he generally must begin to repay principal of a Stafford Loan following the grace period. However, no principal paymentsrepayments need to be made, subject to some conditions, during deferment and forbearance periods.

For borrowers whose first loans are disbursed on or after July 1, 1993, repayment of principal may be deferred while the borrower returns to school at least half-time. Additional deferments are available, when the borrower is:

enrolled in an approved graduate fellowship program or rehabilitation program;

seeking, but unable to find, full-time employment, subject to a maximum deferment of three years; or

having an economic hardship, as defined in the Higher Education Act, subject to a maximum deferment of three years; or

serving on active duty during a war or other military operation or national emergency, or performing qualifying National Guard duty during a war or other military operation or national emergency, subject to a maximum deferment period of three years, and effective July 1, 2006 on loans made on or after July 1, 2001.

The Higher Education Act also permits, and in some cases requires, “forbearance” periods from loan collection in some circumstances. Interest that accrues during a forbearance period is never subsidized. Interest that accrues during deferment periods may be subsidized.When a borrower ends forbearance and enters repayment, the account is considered current. When a borrower exits grace, deferment or forbearance, any interest that has not been subsidized is generally capitalized and added to the outstanding principal amount.

PLUS and Supplemental Loans to Students (“SLS”)SLS Loan Programs

The HEA authorizesHigher Education Act authorized PLUS Loans to be made to graduate or professional students (effective July 1, 2006) and parents of eligible dependent students and previouslygraduate and professional students and originally authorized SLS Loans to be made to the categories of students nowlater served by the Unsubsidized Stafford Loan program. Borrowers who havehad no adverse credit history or who arewere able to secure an endorser without an adverse credit history arewere eligible for PLUS Loans, as well as some borrowers with extenuating circumstances. The federal assistancebasic provisions applicable to PLUS and SLS Loans are similar to those of Stafford Loans.Loans for federal insurance and reinsurance. However, interest subsidy payments are not available under the PLUS and SLS programs and, in some instances, Special Allowance Paymentsspecial allowance payments are more restricted.

Loan Limits.PLUS and SLS Loans disbursed before July 1, 1993 were limited to $4,000 per academic year with a maximum aggregate amount of $20,000. The annual loan limits for SLS Loans disbursed on or after July 1, 1993 range from $4,000 for first and second year undergraduate borrowers to $10,000 for graduate borrowers, with a maximum aggregate amount of $23,000 for undergraduate borrowers and $73,000 for graduate and professional borrowers.

The annual and aggregate amounts of PLUS Loans first disbursed on or after July 1, 1993 were limited only to the difference between the cost of the student’s education and other financial aid received, including scholarship, grants and other education loans.

Interest.The interest rates for PLUS Loans and SLS Loans are presented in the chart below.

For PLUS or SLS Loans that bear interest based on a variable rate, the rate is set annually for12-month periods, from July 1 through June 30, on the preceding June 1 and is equal to the lesser of:

the applicable maximum borrower rate

and

the sum of:

the applicable1-year Index or the bond equivalent rate of91-day Treasury bills, as applicable,

and

the applicable interest rate margin.

Under current law, PLUS Loans with a first disbursement on or after July 1, 2006 will return to a fixed annual interest rate of 8.5%.

Until July 1, 2001, the1-year index was the bond equivalent rate of52-week Treasury bills auctioned at the final auction held prior to each June 1. Beginning July 1, 2001, the1-year index is the weekly average1-year constant maturity Treasury, as published by the Board of Governors of the Federal Reserve System, for the last calendar week ending on or before the June 26 immediately preceding the July 1 reset date.

Trigger Date

  

Borrower Rate

  Maximum
Borrower
Rate
  Interest
Rate
Margin

Before 10/01/81

  9%  N/A  N/A

From 10/01/81 through 10/30/82

  14%  N/A  N/A

From 11/01/82 through 06/30/87

  12%  N/A  N/A

From 07/01/87 through 09/30/92

  1-year Index + Interest Rate Margin  12%  3.25%

From 10/01/92 through 06/30/94

  1-year Index + Interest Rate Margin  PLUS 10%,

SLS 11%

  3.10%

From 07/01/94 through 06/30/98

  1-year Index + Interest Rate Margin  9%  3.10%

From 07/01/98 through 06/30/06

  91-day Treasury + Interest Rate Margin  9%  3.10%

From 07/01/06

  8.5%  8.5%  N/A

A holder of a PLUS or SLS Loan is eligible to receive special allowance payments during any quarter if:

the borrower rate is set at the maximum borrower rate and

the sum of the average of the bond equivalent rates of91-day Treasury bills auctioned during that quarter and the applicable interest rate margin exceeds the maximum borrower rate.

Effective July 1, 2006, this limitation on special allowance payments for PLUS Loans made on or after January 1, 2000 was repealed.

Repayment; Deferments.Borrowers begin to repay principal on their PLUS and SLS Loans no later than 60 days after the final disbursement, unless they use deferment available for thein-school period and thesix-month post enrollment period. Deferment and forbearance provisions, maximum loan repayment periods, repayment plans and minimum payment amounts for PLUS and SLS loans are generally the same as those for Stafford Loans.

Consolidation Loan Program

The enactment of HCERA ended new originations under the FFELP consolidation program, effective July 1, 2010. Previously, the HEAHigher Education Act authorized a program under which borrowers maycould consolidate one or more of their education loans into a single FFELP Consolidation Loan that is insured and reinsured on a basis similar to Stafford and PLUS Loans. FFELP Consolidation Loans were made in an amount sufficient to pay outstanding principal, unpaid interest, late charges and collection costs on all federally reinsured education loans incurred under the FFELP that the borrower selects for consolidation, as well as loans made under various other federal education loan programs and loans made by different lenders. In general, a borrower’s eligibility to consolidate their federal education loans ends upon receipt of a Consolidation Loan. With the end of new FFELP originations, borrowers with multiple loans, including FFELP loans, may only consolidate their loans under the FDLP.

Consolidation Loans made on or after July 1, 1994 had no minimum loan amount. Consolidation Loans for which an application was received on or after January 1, 1993 but before July 1, 1994 were available only to borrowers who had aggregate outstanding education loan balances of at least $7,500. For applications received before January 1, 1993, Consolidation Loans were available only to borrowers who had aggregate outstanding education loan balances of at least $5,000.

To obtain a FFELP Consolidation Loan, the borrower was required to be either in repayment status or in a grace period before repayment begins. For applications received on or after January 1, 1993, delinquent or defaulted borrowers were eligible to obtain Consolidation Loans if theyre-entered repayment through loan

consolidation. Prior to July 1, 2006, married couples who agreed to be jointly and severally liable could apply for one Consolidation Loan. In some cases, borrowers could enter repayment status while still in school and thereby become eligible to obtain a Consolidation Loan.

Consolidation Loans bear interest at a fixed rate equal to the greater of the weighted average of the interest rates on the unpaid principal balances of the consolidated loans rounded up to the nearest whole percent and 9% for loans originated before July 1, 1994. For Consolidation Loans made on or after July 1, 1994 and for which applications were received before November 13, 1997, the weighted average interest rate is rounded up to the nearest whole percent. Consolidation Loans made on or after July 1, 1994 for which applications were received on or after November 13, 1997 through September 30, 1998 bear interest at the annual variable rate applicable to Stafford Loans subject to a cap of 8.25%. Consolidation Loans for which the application is received on or after October 1, 1998 bear interest at a fixed rate equal to the lesser of (i) the weighted average interest rate of the loans being consolidated rounded up to the nearestone-eighth of one percent or (ii) 8.25%.

The 1998 reauthorization maintained interest rates for borrowers of Federal Direct Consolidation Loans whose applications were received prior to February 1, 1999 at 7.46%, which rates are adjusted annually based on a formula equal to the91-day Treasury bill rate plus 2.3%. The borrower interest rates on Federal Direct Consolidation Loans for borrowers whose applications were received on or after February 1, 1999 and before July 1, 2006 is a fixed rate equal to the lesser of the weighted average of the interest rates of the loans consolidated, adjusted up to the nearestone-eighth of one percent, and 8.25%. This is the same rate that the 1998 legislation set on FFELP Consolidation Loans for borrowers whose applications were received on or after October 1, 1998 and before July 1, 2006. The 1998 legislation, as modified by the 1999 act and in 2002, set the special allowance payment rate for FFELP Consolidation Loans at the three-month commercial paper (financial) rate plus 2.64% for loans disbursed on or after January 1, 2000 and before July 1, 2006. Public Law112-74, dated December 23, 2011, allowed FFELP lenders to make an election to permanently change the index for special allowance payment calculations on all FFELP loans in the DSLP.lender’s portfolio (with certain exceptions) disbursed after January 1, 2000 from the three-month commercial paper (financial) rate to theone-month LIBOR index, commencing with the special allowance payment calculations for the calendar quarter beginning on April 1, 2012. Lenders of FFELP Consolidation Loans pay a reinsurance fee to the Department of Education. All other guarantee fees may be passed on to the borrower.

Interest on Consolidation Loans accrues and, for applications received before January 1, 1993, is paid without interest subsidy by the Department of Education. For Consolidation Loans for which applications were received between January 1, 1993 and August 10, 1993, all interest of the borrower is paid during all deferment periods. Consolidation Loans for which applications were received on or after August 10, 1993 are subsidized only if all of the underlying loans being consolidated were Subsidized Stafford Loans. In the case of Consolidation Loans made on or after November 13, 1997, the portion of a Consolidation Loan that is comprised of Subsidized Stafford Loans retains subsidy benefits.

No insurance premium was charged to a borrower or a lender in connection with a Consolidation Loan. However, FFELP lenders were required to pay an origination fee to the Department of Education of 0.50% on principal of Consolidation Loans disbursed and a monthly rebate fee to the Department of Education at an annualized rate of 1.05% on principal of and interest on Consolidation Loans disbursed on or after October 1, 1993, or at an annualized rate of 0.62% for Consolidation Loan applications received between October 1, 1998 and January 31, 1999. The rate for special allowance payments for Consolidation Loans is determined in the same manner as for other FFELP loans.

A borrower must begin to repay his Consolidation Loan within 60 days after his consolidated loans have been disbursed. For applications received on or after January 1, 1993, repayment schedule options include graduated or income-driven repayment plans. Loans are repaid over periods determined by the sum of the Consolidation Loan and the amount of the borrower’s other eligible education loans outstanding. The lender may, at its option, include graduated and income-driven repayment plans in connection with education loans for which the applications were received before that date. The maximum maturity schedule is 30 years for indebtedness of $60,000 or more.

Guaranty Agencies under the FFELP

Under the FFELP, guaranty agencies insured FFELPguarantee loans made by eligible lending institutions, paying claims from “federal educationstudent loan reserve funds.” These loans are insuredguaranteed as to 100 percent100% of principal and accrued

interest against death or discharge. The guaranty agency also pays 100% of the unpaid principal and accrued interest on PLUS Loans, where the student on whose behalf the loan was borrowed dies.

FFELP loans are also insured against default, with the percent insured dependent on the date of the loansrelated loan’s disbursement. For loans that were made beforeprior to October 1, 1993, lenders are insured against default for 100 percent100% of the principal and unpaid accrued interest. FromFor loans disbursed from October 1, 1993 tothrough June 30, 2006, lenders are insured against default for 98 percent98% of principal and all unpaid accrued interest. Insurance forFor loans madedisbursed on or after July 1, 2006, was reduced from 98 percent to 97 percent.lenders are insured against default for 97% of principal and accrued interest.

EDThe Department of Education reinsures the guaranty agencies for amounts paid to lenders on FFELP Loansloans that are discharged or defaulted. Under the HEA, the guaranty agencies by way of guaranty agreements entered into with ED are, subject to conditions, deemed to have a contractual right against the United States during the lifeThe reimbursement rate on discharged loans is for 100% of the amount paid to the holder. The reimbursement rate for defaulted loans decreases as a guaranty agency’s default rate increases. The first trigger for a lower reinsurance rate is when the amount of defaulted loan to receive reimbursement for these amounts.reimbursements exceeds 5% of the amount of all loans guaranteed by the agency in repayment status at the beginning of the federal fiscal year. The second trigger is when the amount of defaults exceeds 9% of the loans in repayment. Guaranty agency reinsurance rates are presented in the table below.

Claims Paid Date

  Maximum  5% Trigger  9% Trigger 

Before October 1, 1993

   100  90  80

October 1, 1993 — September 30, 1998

   98  88  78

On or after October 1, 1998

   95  85  75

After EDthe Department of Education reimburses a guaranty agency for a default claim, the guaranty agency attempts to collect the loan from the borrower. However, EDthe Department of Education requires that the defaulted loans be assigned to it when the guaranty agency is not successful. A guaranty agency also refers defaulted loans to EDthe Department of Education to “offset” any federal income tax refunds or other federal reimbursement whichthat may be due the borrowers. Some states have similar offset programs.

To be eligible for federal reinsurance, FFELP loans must meet the requirements of the HEAHigher Education Act and the regulations issued under the HEA.thereunder. Generally, these regulations require that lenders determine whether the applicant is an eligible borrower attending an eligible institution, explain to borrowers their responsibilities under the loan, ensure that the promissory notes evidencing the loan are executed by the borrower;borrower, and disburse the loan proceeds as required. After the loan is made, the lender must establish repayment terms with the borrower, properly administer deferralsdeferments and forbearances, credit the borrower for payments made, and report the loan’s status to credit reporting agencies. If a borrower becomes delinquent in repaying a loan, a lender must perform collection procedures that vary depending upon the length of time a loan is delinquent. The collection procedures consist of telephone calls, demand letters, skiptracing procedures and requesting assistance from the guaranty agency.

A lender may submit a default claim to the guaranty agency after anthe related education loan has been delinquent for at least 270 days. The guaranty agency must review and pay the claim within 90 days after the lender filed it. The guaranty agency will pay the lender interest accrued on the loan for up to 450 days after delinquency. The guaranty agency must file a reimbursement claim with EDthe Secretary within 45 days (reduced to 30 days July 1, 2006) after the guaranty agency paid the lender for the default claim. Following payment of claims, the guaranty agency endeavors to collect the loan. Guaranty agencies also must meet statutory and regulatory requirements for collecting loans.

If ED determines that a guaranty agency is unable to meet its insurance obligations, the holders of loans insured by that guaranty agency may submit claims directly to ED and ED is required to pay the full reimbursements amounts due, in accordance with claim processing standards no more stringent than those applied by the affected guaranty agency. However, ED’s obligation to pay reimbursement amounts directly in this fashion is contingent upon ED determining a guaranty agency is unable to meet its obligations. While there have been situations where ED has made such determinations regarding affected guaranty agencies, there can be no assurances as to whether ED must make such determinations in the future or whether payments of reimbursement amounts would be made in a timely manner.

Education Loan Discharges

FFELP Loansloans are not generally dischargeable in bankruptcy. Under the United States Bankruptcy Code, before an education loan may be discharged, the borrower must demonstrate that repaying it would cause the

borrower or his family undue hardship. When a FFELP borrower files for bankruptcy, collection of the loan is suspended during the time of the proceeding. If the borrower files under the “wage earner” provisions of the United States Bankruptcy Code or files a petition for discharge on the groundgrounds of undue hardship, then the lender transfers the loan to the guaranty agency which guaranteed that loan and that agency then participates in the bankruptcy proceeding. When the proceeding is complete, unless there was a finding of undue hardship, the loan is transferred back to the lender and collection resumes.

Education loans are discharged if the borrower dieddies or becomes totally and permanently disabled. A physician must certify eligibility for a total and permanent disability discharge. Effective January 29, 2007, discharge eligibility was extended to survivors of eligible public servants and certain other eligible victims of the terrorist attacks on the United States on September 11, 2001.

If a school closes while a student is enrolled, or within 120 days after the student withdrew, loans made for that enrollment period are discharged. If a school falsely certifies that a borrower is eligible for the loan, the loan may be discharged. Anddischarged, and if a school fails to make a refund to which a student is entitled, the loan is discharged to the extent of the unpaid refund. Effective July 1, 2006, a loan is also eligible for discharge if it is determined that the borrower’s eligibility for the loan was falsely certified as a result of a crime of identity theft.

Rehabilitation of Defaulted Loans

EDThe Department of Education is authorized to enter into agreements with thea guaranty agency under which thesuch guaranty agency may sell defaulted loans that are eligible for rehabilitation to an eligible lender. For a loan to be eligible for rehabilitation the related guaranty agency must have received reasonable and affordable payments originally for 12 months (reducedwhich was reduced to 9 payments in 10 months effective July 1, 2006),2006, and then the loans will be submitted to a lender, and only after the sale to an eligible lender isborrower may request that the loan consideredbe rehabilitated. Because monthly payments are usually greater after rehabilitation, not all borrowers opt for rehabilitation. Upon rehabilitation, a borrower is again eligible for all the benefits under the HEA.Higher Education Act for which he or she is not eligible as a borrower on a defaulted loan, such as new federal aid, and the negative credit record is expunged. No education loan rehabilitated on or after August 14, 2008, is eligible tomay be rehabilitated more than once.

The July 1, 2009 technical corrections made to the HEAHigher Education Act under H.R. 1777, Public Law111-39 provide authority, between July 1, 2009 through September 30, 2011, for a guaranty agency to assign a defaulted loan to EDthe Department of Education depending on market conditions.

The Bipartisan Budget Act of 2013 reduced the charge that a Guarantorguaranty agency may assess to a borrower to defray the collection cost for assisting a borrower with the rehabilitation of a defaulted FFELP loan. The change was effective for loans sold by a Guarantorguaranty agency to an eligible lender on andor after July 1, 2014.2014

Guarantor Funding

In addition to administering the federal reserve funds, from which claims are paid, guaranty agencies are charged with responsibility for maintaining records on all loans which they have insured (“account maintenance”), assisting lenders to prevent default by delinquent borrowers (“default aversion”), post-default loan administration and collections and program awareness and oversight. These activities are funded by revenues from the following statutorily prescribed sources plus earnings on investments.

Source

Basis

Insurance Premium

Up to 1% of the principal amount guaranteed, withheld from the proceeds of each loan disbursement

Loan Processing and Issuance Fee

0.40% of the principal amount guaranteed, paid by the Department of Education

Account Maintenance Fee

Originally 0.10%, which was reduced to 0.06% on October 1, 2007, of the original principal amount of loans outstanding, paid by the Department of Education

Default Aversion Fee

1% of the outstanding amount of loans submitted by a lender for default aversion assistance, minus 1% of the unpaid principal and interest paid on default claims, which is paid once per loan by transfers out of the Student Loan Reserve Fund

Collection Retention Fee

16% of the amount collected on loans on which reinsurance has been paid (10% or 18.5% of the amount collected for a defaulted loan that is purchased by a lender for consolidation or rehabilitation, respectively), withheld from gross receipts

The Higher Education Act requires guaranty agencies to establish two funds: a Federal Student Loan Reserve Fund and an Agency Operating Fund. The Federal Student Loan Reserve Fund contains the payments received from the Department of Education and insurance premiums. The fund is federal property and its assets may be used only to pay Default Aversion Fees. Collection fees on defaulted loans are deposited into the Agency Operating Fund. The Agency Operating Fund is the guaranty agency’s property and is not subject to strict limitations on its use.

Department of Education Oversight

If the Department of Education determines that a guaranty agency is unable to meet its insurance obligations, the holders of loans insured by that guaranty agency may submit claims directly to the Department of Education and the Department of Education is required to pay the full reimbursement amounts due, in accordance with claim processing standards no more stringent than those applied by the affected guaranty agency. However, the Department of Education’s obligation to pay guarantee claims directly in this fashion is contingent upon the Department of Education determining a guaranty agency is unable to meet its obligations. While there have been situations where the Department of Education has made such determinations regarding affected guaranty agencies, there can be no assurances as to whether the Department of Education must make such determinations in the future or whether payments of reimbursement amounts would be made in a timely manner.

GLOSSARY

Listed below are definitions of key terms that are used throughout this document. See also Appendix A “Description of Federal Family Education Loan Program” for a further discussion of the FFELP.

Consolidation Loan Rebate Fee— All holders of FFELP Consolidation Loans are required to pay to the U.S. Department of Education an annual 1.05 percent Consolidation Loan Rebate Fee on all outstanding principal and accrued interest balances of FFELP Consolidation Loans purchased or originated after October 1, 1993, except for loans for which consolidation applications were received between October 1, 1998 and January 31, 1999, where the Consolidation Loan Rebate Fee is 62 basis points.

Constant Prepayment Rate (“CPR”)— A variable inlife-of-loan estimates that measures the rate at which loans in the portfolio prepay before their stated maturity. The CPR is directly correlated to the average life of the portfolio. CPR equals the percentage of loans that prepay annually as a percentage of the beginning of period balance.

“Core Earnings” — We prepare financial statements in accordance with generally accepted accounting principles in the United States of America (“GAAP”). In addition to evaluating our GAAP-based financial information, management evaluates the business segments on a basis that, as allowed under the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) 280, “Segment Reporting,” differs from GAAP. We refer to management’s basis of evaluating its segment results as “Core Earnings” presentations for each business segment and refer to these performance measures in its presentations with credit rating agencies and lenders. While “Core Earnings” results are not a substitute for reported results under GAAP, we rely on “Core Earnings” performance measures in operating each business segment because we believesbelieve these measures provide additional information regarding the operational and performance indicators that are most closely assessed by management.

“Core Earnings” performance measures are the primary financial performance measures used by management to evaluate performance and to allocate resources. Accordingly, financial information is reported to management on a “Core Earnings” basis by reportable segment, as these are the measures used regularly by our chief operating decision makers. “Core Earnings” performance measures are used in developing our financial plans, tracking results, and establishing corporate performance targets and incentive compensation. Management believes this information provides additional insight into the financial performance of our core business activities. “Core Earnings” performance measures are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies. Our “Core Earnings” presentation does not represent another comprehensive basis of accounting.

See “Note 15 — Segment Reporting” and Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — ‘Core Earnings’ — Definition and Limitations — Differences between ‘Core Earnings’ and GAAP” for further discussion of the differences between “Core Earnings” and GAAP, as well as reconciliations between “Core Earnings” and GAAP.

DSLP— The William D. Ford Federal Direct Loan Program.

DSLP Loans— Educational loans provided by the DSLP (see definition above) to students and parent borrowers directly through ED (see definition below) rather than through a bank or other lender. Also referred to as Direct Loans.

ED— The U.S. Department of Education.

FFELP— The Federal Family Education Loan Program, formerly the Guaranteed Education Loan Program, a program that was discontinued in 2010.

FFELP Consolidation Loans— Under the FFELP, borrowers with multiple eligible education loans may have consolidated them into a single education loan with one lender at a fixed rate for the life of the loan. The new loan is considered a FFELP Consolidation Loan. The borrower rate on a FFELP Consolidation Loan is fixed for the term of the loan and was set by the weighted average interest rate of the loans being consolidated, rounded up to the nearest 1/8th of a percent, not to exceed 8.25 percent. Holders of FFELP Consolidation Loans are eligible to earn interest under the Special Allowance Payment (“SAP”) formula. In April 2008, we suspended originating new FFELP Consolidation Loans.

FFELP Stafford and Other Education Loans— Education loans to students or parents of students that are guaranteed or reinsured under the FFELP. The loans are primarily Stafford loans but also include PLUS and HEAL loans. The FFELP was discontinued in 2010.

Fixed Rate Floor Income— Fixed Rate Floor Income is Floor Income associated with education loans with borrower rates that are fixed to term (primarily FFELP Consolidation Loans and Stafford Loans originated on or after July 1, 2006).

Floor Income— For loans disbursed before April 1, 2006, FFELP Loans generally earn interest at the higher of either the borrower rate, which is fixed over a period of time, or a floating rate based on the SAP formula. We generally finance our education loan portfolio with floating rate debt whose interest is matched closely to the floating nature of the applicable SAP formula. If interest rates decline to a level at which the borrower rate exceeds the SAP formula rate, we continue to earn interest on the loan at the fixed borrower rate while the floating rate interest on our debt continues to decline. In these interest rate environments, we refer to the additional spread it earns between the fixed borrower rate and the SAP formula rate as Floor Income. Depending on the type of education loan and when it was originated, the borrower rate is either fixed to term or is reset to a market rate each July 1. As a result, for loans where the borrower rate is fixed to term, we may earn Floor Income for an extended period of time, and for those loans where the borrower interest rate is reset annually on July 1, we may earn Floor Income to the next reset date. In accordance with legislation enacted in 2006, lenders are required to rebate Floor Income to ED for all FFELP Loans disbursed on or after April 1, 2006.

The following example shows the mechanics of Floor Income for a typical fixed rate FFELP Consolidation Loan (with a LIBOR-based SAP spread of 2.64 percent):

 

Fixed Borrower Rate

   4.25

SAP Spread over LIBOR

   (2.64
  

 

 

 

Floor Strike Rate(1)

   1.61
  

 

 

 

 

(1)     The interest rate at which the underlying index (LIBOR, Treasury bill or commercial paper) plus the fixed SAP spread equals the fixed borrower rate. Floor Income is earned anytime the interest rate of the underlying index declines below this rate.

            

Based on this example, if the quarterly average LIBOR rate is over 1.61 percent, the holder of the education loan will earn at a floating rate based on the SAP formula, which in this example is a fixed spread to LIBOR of 2.64 percent. On the other hand, if the quarterly average LIBOR rate is below 1.61 percent, the SAP formula will produce a rate below the fixed borrower rate of 4.25 percent and the loan holder earns at the borrower rate of 4.25 percent.

Graphic Depiction of Floor Income:

 

Floor Income Contracts— We enter into contracts with counterparties under which, in exchange for an upfront contractual payment representing the present value of the Floor Income that we expect to earn on a notional amount of underlying education loans being economically hedged, we will pay the counterparties the Floor Income earned on that notional amount over the life of the Floor Income Contract. Specifically, we agree to pay the counterparty the difference, if positive, between the fixed borrower rate less the SAP (see definition below) spread and the average of the applicable interest rate index on that notional amount, regardless of the actual balance of underlying education loans, over the life of the contract. The contracts generally do not extend over the life of the underlying education loans. This contract effectively locks in the amount of Floor Income we will earn over the period of the contract. Floor Income Contracts are not considered effective hedges under ASC 815, “Derivatives and Hedging,” and each quarter we must record the change in fair value of these contracts through income.

GAAP — Generally accepted accounting principles in the United States of America.

Guarantor(s)— State agencies ornon-profit companies that guarantee (or insure) FFELP Loans made by eligible lenders under The Higher Education Act of 1965 (“HEA”), as amended.

HCERA— The Health Care and Education Reconciliation Act of 2010.

Private Education Loans — Education loans to students or their families that bear the full credit risk of the customer and any cosigner. Private Education Loans are made primarily to bridge the gap between the cost of higher education and the amount funded through financial aid, federal loans or students’ and families’ resources. Private Education Loans include loans for higher education (undergraduate and graduate degrees) and for alternative education, such as career training, private kindergarten through secondary education schools and tutorial schools. Certain higher education loans have repayment terms similar to FFELP Loans, whereby repayments begin after the borrower leaves school while others require repayment of interest or a fixed pay

amount while the borrower is still in school. Our higher education Private Education Loans are not dischargeable in bankruptcy, except in certain limited circumstances.

In the context of our Private Education Loan business, we use the term “non-traditional“non-traditional loans” to describe education loans made to certain customers that have or are expected to have a high default rate as a result of a number of factors, including having a lower tier credit rating, low program completion and graduation rates or, where the customer is expected to graduate, a low expected income relative to the customer’s cost of attendance.Non-traditional loans are loans to customers attendingfor-profit schools with an original FICO score of less than 670 and customers attendingnot-for-profit schools with an original FICO score of less than 640. The FICO score used in determining whether a loan isnon-traditional is the greater of the customer or cosigner FICO score at origination.

Repayment Borrower Benefits— Financial incentives offered to borrowers based onpre-determined qualifying factors, which are generally tied directly to makingon-time monthly payments. The impact of Repayment Borrower Benefits is dependent on the estimate of the number of borrowers who will eventually qualify for these benefits and the amount of the financial benefit offered to the borrower.

Residual Interest— When we securitize education loans, we retain the right to receive cash flows from the education loans sold to trusts that we sponsor in excess of amounts needed to pay derivative costs (if any), other fees, and the principal and interest on the bonds backed by the education loans.

Risk Sharing— When a FFELP Loan first disbursed on and after July 1, 2006 defaults, the federal government guarantees 97 percent of the principal balance plus accrued interest (98 percent on loans disbursed before July 1, 2006) and the holder of the loan is at risk for the remaining amount not guaranteed as a Risk Sharing loss on the loan. FFELP Loans originated after October 1, 1993 are subject to Risk Sharing on loan default claim payments unless the default results from the borrower’s death, disability or bankruptcy.

Special Allowance Payment (“SAP”)— FFELP Loans disbursed prior to April 1, 2006 (with the exception of certain PLUS and Supplemental Loans to Students (“SLS”) loans discussed below) generally earn interest at the greater of the borrower rate or a floating rate determined by reference to the average of the applicable floating rates (LIBOR,91-day Treasury bill rate or commercial paper) in a calendar quarter, plus a fixed spread that is dependent upon when the loan was originated and the loan’s repayment status. If the resulting floating rate exceeds the borrower rate, ED pays the difference directly to us. This payment is referred to as the Special Allowance Payment or SAP and the formula used to determine the floating rate is the SAP formula. We refer to the fixed spread to the underlying index as the SAP spread. For loans disbursed after April 1, 2006, FFELP Loans effectively only earn at the SAP rate, as the excess interest earned when the borrower rate exceeds the SAP rate (Floor Income) must be refunded to ED.

Variable rate PLUS Loans and SLS Loans earn SAP only if the variable rate, which is reset annually, exceeds the applicable maximum borrower rate. For PLUS Loans disbursed on or after January 1, 2000, this limitation on SAP was repealed effective April 1, 2006.

TDR— Troubled Debt Restructuring. The accounting and reporting standards for loan modifications and TDRs are primarily found in FASB’s ASC310-40, “Troubled Debt Restructurings by Creditors.”

TIVAS— Title IV Additional Servicers. These are four large education loan servicers awarded a contract with ED to service federal loans owned by ED.

Variable Rate Floor Income— Variable Rate Floor Income is Floor Income that is earned only through the next date at which the borrower interest rate is reset to a market rate. For FFELP Stafford Loans whose borrower interest rate resets annually on July 1, we may earn Floor Income based on a calculation of the difference between the borrower rate and the then current interest rate.

 

G-4