UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)

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

For the quarterly period ended ~~March 31,~~September 30, 2021

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

For the transition period from to

Commission File Number: 001-13251

SLM Corporation

(Exact name of registrant as specified in its charter)


Delaware			52-2013874
(State or other jurisdiction of incorporation or organization)			(I.R.S. Employer Identification No.)

300 Continental Drive	Newark,	Delaware	19713
(Address of principal executive offices)			(Zip Code)

(302) 451-0200

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

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


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

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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes þ No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☑

Accelerated filer

☐

Non-accelerated filer

☐

(Do not check if a smaller reporting company)

Smaller reporting company

☐

Emerging growth company

☐

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No þ

As of ~~March 31,~~September 30, 2021, there were ~~328,351,576~~293,177,407 shares of common stock outstanding.

SLM CORPORATION

CONSOLIDATED FINANCIAL STATEMENTS

INDEX


Part I. Financial Information
Item 1.	Financial Statements	3
Item 1.	Notes to the Financial Statements	1012
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	5159
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	8496
Item 4.	Controls and Procedures	8899
PART II. Other Information
Item 1.	Legal Proceedings	89100
Item 1A.	Risk Factors	90101
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	90101
Item 3.	Defaults Upon Senior Securities	90101
Item 4.	Mine Safety Disclosures	90101
Item 5.	Other Information	91102
Item 6.	Exhibits	91102

SLM CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

(Unaudited)

March 31, December 31,
2021 2020
Assets
Cash and cash equivalents $ 6,207,001 $ 4,455,292
Investments:
Trading investments at fair value (cost of $26,219 and $12,551) 30,594 16,923
Available-for-sale investments at fair value (cost of $2,116,279 and $1,986,957, respectively) 2,115,885 1,996,634
Other investments 79,679 80,794
Total investments 2,226,158 2,094,351
Loans held for investment (net of allowance for losses of $1,179,021 and $1,361,723, respectively) 20,368,287 19,183,143
Loans held for sale 0 2,885,640
Restricted cash 164,708 154,417
Other interest-earning assets 23,592 42,874
Accrued interest receivable 1,264,960 1,387,305
Premises and equipment, net 155,425 154,670
Income taxes receivable, net 169,655 374,706
Tax indemnification receivable 15,678 18,492
Other assets 32,541 19,533
Total assets $ 30,628,005 $ 30,770,423
Liabilities
Deposits $ 22,803,143 $ 22,666,039
Long-term borrowings 4,918,670 5,189,217
Other liabilities 297,728 352,332
Total liabilities 28,019,541 28,207,588
Commitments and contingencies 0 0
Equity
Preferred stock, par value $0.20 per share, 20 million shares authorized:
Series B: 2.5 million and 2.5 million shares issued, respectively, at stated value of $100 per share 251,070 251,070
Common stock, par value $0.20 per share, 1.125 billion shares authorized: 431.1 million and 456.7 million shares issued, respectively 86,211 91,346
Additional paid-in capital 1,052,904 1,331,247
Accumulated other comprehensive loss (net of tax benefit of ($7,680) and ($10,908), respectively) (24,077) (34,200)
Retained earnings 2,350,986 1,722,365
Total SLM Corporation stockholders’ equity before treasury stock 3,717,094 3,361,828
Less: Common stock held in treasury at cost: 102.7 million and 81.4 million shares, respectively (1,108,630) (798,993)
Total equity 2,608,464 2,562,835
Total liabilities and equity $ 30,628,005 $ 30,770,423


	September 30,		December 31,
	2021		2020
Assets
Cash and cash equivalents	$	2,717,752	$	4,455,292
Investments:
Trading investments at fair value (cost of $29,049 and $12,551)	36,792		16,923
Available-for-sale investments at fair value (cost of $2,506,087 and $1,986,957, respectively)	2,505,372		1,996,634
Other investments	140,725		80,794
Total investments	2,682,889		2,094,351
Loans held for investment (net of allowance for losses of $1,215,407 and $1,361,723, respectively)	21,281,527		19,183,143
Loans held for sale	—		2,885,640
Restricted cash	175,473		154,417
Other interest-earning assets	11,890		42,874
Accrued interest receivable	1,403,146		1,387,305
Premises and equipment, net	153,334		154,670
Income taxes receivable, net	320,136		374,706
Tax indemnification receivable	12,486		18,492
Other assets	32,506		19,533
Total assets	$	28,791,139	$	30,770,423

Liabilities
Deposits	$	20,890,860	$	22,666,039
Short-term borrowings	199,583		—
Long-term borrowings	5,219,748		5,189,217

Other liabilities	349,687		352,332
Total liabilities	26,659,878		28,207,588

Commitments and contingencies	0		0

Equity
Preferred stock, par value $0.20 per share, 20 million shares authorized:
Series B: 2.5 million and 2.5 million shares issued, respectively, at stated value of $100 per share	251,070		251,070
Common stock, par value $0.20 per share, 1.125 billion shares authorized: 432.0 million and 456.7 million shares issued, respectively	86,403		91,346
Additional paid-in capital	1,068,059		1,331,247
Accumulated other comprehensive loss (net of tax benefit of ($6,288) and ($10,908), respectively)	(19,703)		(34,200)
Retained earnings	2,543,411		1,722,365
Total SLM Corporation stockholders’ equity before treasury stock	3,929,240		3,361,828
Less: Common stock held in treasury at cost: 138.8 million and 81.4 million shares, respectively	(1,797,979)		(798,993)
Total equity	2,131,261		2,562,835
Total liabilities and equity	$	28,791,139	$	30,770,423

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts)

(Unaudited)

Three Months Ended
March 31,
2021 2020
Interest income:
Loans $ 431,804 $ 555,277
Investments 2,728 2,517
Cash and cash equivalents 1,626 17,139
Total interest income 436,158 574,933
Interest expense:
Deposits 66,598 135,112
Interest expense on short-term borrowings 3,202 4,217
Interest expense on long-term borrowings 35,244 35,488
Total interest expense 105,044 174,817
Net interest income 331,114 400,116
Less: provisions for credit losses (225,767) 61,258
Net interest income after provisions for credit losses 556,881 338,858
Non-interest income:
Gains on sales of loans, net 399,111 238,935
Gains on derivatives and hedging activities, net 28 45,672
Other income 14,288 7,487
Total non-interest income 413,427 292,094
Non-interest expenses:
Operating expenses:
Compensation and benefits 71,581 84,222
FDIC assessment fees 5,188 8,890
Other operating expenses 47,730 54,186
Total operating expenses 124,499 147,298
Restructuring expenses 1,077 0
Total non-interest expenses 125,576 147,298
Income before income tax expense 844,732 483,654
Income tax expense 203,525 121,481
Net income 641,207 362,173
Preferred stock dividends 1,201 3,464
Net income attributable to SLM Corporation common stock $ 640,006 $ 358,709
Basic earnings per common share attributable to SLM Corporation $ 1.77 $ 0.88
Average common shares outstanding 361,042 409,786
Diluted earnings per common share attributable to SLM Corporation $ 1.75 $ 0.87
Average common and common equivalent shares outstanding 366,240 412,755
Declared dividends per common share attributable to SLM Corporation $ 0.03 $ 0.03


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2021		2020			2021		2020
Interest income:
Loans	$	442,576	$	477,833		$	1,304,479	$	1,513,279
Investments	3,366		3,327			9,262		9,086
Cash and cash equivalents	1,613		1,218			4,662		19,740
Total interest income	447,555		482,378			1,318,403		1,542,105
Interest expense:
Deposits	51,629		83,500			175,483		318,858
Interest expense on short-term borrowings	5,458		3,424			14,360		11,041
Interest expense on long-term borrowings	32,950		30,887			101,144		98,750

Total interest expense	90,037		117,811			290,987		428,649
Net interest income	357,518		364,567			1,027,416		1,113,456
Less: provisions for credit losses	138,442		(3,640)			(17,648)		409,505
Net interest income after provisions for credit losses	219,076		368,207			1,045,064		703,951
Non-interest income:
Gains (losses) on sales of loans, net	(10)		(4)			402,780		238,562

Gains (losses) on derivatives and hedging activities, net	44		(15)			161		49,408
Other income	13,879		9,646			76,747		42,547
Total non-interest income	13,913		9,627			479,688		330,517
Non-interest expenses:
Operating expenses:
Compensation and benefits	66,229		62,743			200,426		219,413
FDIC assessment fees	6,521		1,455			17,634		17,508
Other operating expenses	67,899		63,292			175,098		179,424
Total operating expenses	140,649		127,490			393,158		416,345

Restructuring expenses	108		24,127			1,255		24,127
Total non-interest expenses	140,757		151,617			394,413		440,472
Income before income tax expense	92,232		226,217			1,130,339		593,996
Income tax expense	19,392		55,189			276,091		146,006
Net income	72,840		171,028			854,248		447,990
Preferred stock dividends	1,166		2,058			3,559		8,000
Net income attributable to SLM Corporation common stock	$	71,674	$	168,970		$	850,689	$	439,990
Basic earnings per common share attributable to SLM Corporation	$	0.24	$	0.45		$	2.62	$	1.14
Average common shares outstanding	299,890		375,094			324,148		386,587
Diluted earnings per common share attributable to SLM Corporation	$	0.24	$	0.45		$	2.59	$	1.13
Average common and common equivalent shares outstanding	304,511		377,918			329,064		389,391
Declared dividends per common share attributable to SLM Corporation	$	0.03	$	—		$	0.09	$	0.09

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)

Three Months Ended
March 31,
2021 2020
Net income $ 641,207 $ 362,173
Other comprehensive income (loss):
Unrealized gains (losses) on investments (10,071) 4,803
Unrealized gains (losses) on cash flow hedges 23,423 (45,694)
Total unrealized gains (losses) 13,352 (40,891)
Income tax (expense) benefit (3,229) 9,984
Other comprehensive income (loss), net of tax (expense) benefit 10,123 (30,907)
Total comprehensive income $ 651,330 $ 331,266


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2021		2020		2021		2020
Net income	$	72,840	$	171,028	$	854,248	$	447,990
Other comprehensive income:
Unrealized gains (losses) on investments	(2,539)		1,545		(10,256)		7,559
Unrealized gains (losses) on cash flow hedges	5,095		5,252		29,374		(42,785)
Total unrealized gains (losses)	2,556		6,797		19,118		(35,226)
Income tax (expense) benefit	(619)		(1,667)		(4,621)		8,652
Other comprehensive income (loss), net of tax (expense) benefit	1,937		5,130		14,497		(26,574)
Total comprehensive income	$	74,777	$	176,158	$	868,745	$	421,416

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED ~~STATEMENTS~~STATEMENT S OF CHANGES IN EQUITY

(In thousands, except share and per share amounts)

(Unaudited)

Common Stock Shares
Preferred Stock Shares Issued Treasury Outstanding Preferred Stock Common Stock Additional Paid-In Capital Accumulated
Other
Comprehensive
Loss Retained Earnings Treasury Stock Total Equity
Balance at December 31, 2019 4,000,000 453,599,926 (32,506,562) 421,093,364 $ 400,000 $ 90,720 $ 1,307,630 $ (12,367) $ 1,850,512 $ (324,659) $ 3,311,836
Cumulative adjustment for the adoption of ASU No. 2016-13 (CECL) — — — — — — — — (952,639) — (952,639)
Balance at January 1, 2020 4,000,000 453,599,926 (32,506,562) 421,093,364 400,000 90,720 1,307,630 (12,367) 897,873 (324,659) 2,359,197
Net income — — — — — — — — 362,173 — 362,173
Other comprehensive loss, net of tax — — — — — — — (30,907) — — (30,907)
Total comprehensive income — — — — — — — — — — 331,266
Cash dividends declared:
Common stock ($0.03 per share) — — — — — — — — (12,595) — (12,595)
Preferred Stock, Series B ($0.87 per share) — — — — — — — — (3,464) — (3,464)
Dividend equivalent units related to employee stock-based compensation plans — — — — — — 265 — (265) — 0
Issuance of common shares — 2,837,562 — 2,837,562 — 568 2,304 — — — 2,872
Stock-based compensation expense — — — — — — 13,610 — 0 — 13,610
Common stock repurchased — — (47,736,847) (47,736,847) — — (96,923) — — (461,244) (558,167)
Shares repurchased related to employee stock-based compensation plans — — (1,105,119) (1,105,119) — — — — — (12,136) (12,136)
Balance at March 31, 2020 4,000,000 456,437,488 (81,348,528) 375,088,960 $ 400,000 $ 91,288 $ 1,226,886 $ (43,274) $ 1,243,722 $ (798,039) $ 2,120,583


		Common Stock Shares
	Preferred Stock Shares	Issued	Treasury	Outstanding	Preferred Stock		Common Stock		Additional Paid-In Capital		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Treasury Stock		Total Equity
Balance at June 30, 2020	4,000,000	456,585,223	(81,349,436)	375,235,787	$	400,000	$	91,317	$	1,234,450	$	(44,071)	$	1,133,269	$	(798,046)	$	2,016,919


Net income	—	—	—	—	—		—		—		—		171,028		—		171,028
Other comprehensive income, net of tax	—	—	—	—	—		—		—		5,130		—		—		5,130
Total comprehensive income	—	—	—	—	—		—		—		—		—		—		176,158
Cash dividends declared:

Preferred Stock, Series B ($0.51 per share)	—	—	—	—	—		—		—		—		(2,058)		—		(2,058)
Common stock dividend accrual adjustment	—	—	—	—	—		—		—		—		247		—		247

Issuance of common shares	—	5,150	—	5,150	—		2		14		—		—		—		16
Stock-based compensation expense	—	—	—	—	—		—		9,018		—		168		—		9,186

Shares repurchased related to employee stock-based compensation plans	—	—	(3,122)	(3,122)	—		—		—		—		—		(22)		(22)
Balance at September 30, 2020	4,000,000	456,590,373	(81,352,558)	375,237,815	$	400,000	$	91,319	$	1,243,482	$	(38,941)	$	1,302,654	$	(798,068)	$	2,200,446

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(In thousands, except share and per share amounts)

(Unaudited)


		Common Stock Shares
	Preferred Stock Shares	Issued	Treasury	Outstanding	Preferred Stock		Common Stock		Additional Paid-In Capital		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Treasury Stock		Total Equity
Balance at June 30, 2021	2,510,696	431,508,098	(125,700,875)	305,807,223	$	251,070	$	86,302	$	1,058,698	$	(21,640)	$	2,480,672	$	(1,551,724)	$	2,303,378
Net income	—	—	—	—	—		—		—		—		72,840		—		72,840
Other comprehensive income, net of tax	—	—	—	—	—		—		—		1,937		—		—		1,937
Total comprehensive income	—	—	—	—	—		—		—		—		—		—		74,777



Cash dividends declared:
Common stock ($0.03 per share)	—	—	—	—	—		—		—		—		(8,934)		—		(8,934)
Preferred Stock, Series B ($0.46 per share)	—	—	—	—	—		—		—		—		(1,166)		—		(1,166)

Dividend equivalent units related to employee stock-based compensation plans	—	—	—	—	—		—		—		—		(1)		—		(1)
Issuance of common shares	—	504,183	—	504,183	—		101		2,769		—		—		—		2,870
Stock-based compensation expense	—	—	—	—	—		—		6,686		—		—		—		6,686
Fees related to first-quarter 2021 common stock tender offer	—	—	—	—	—		—		(94)		—		—		—		(94)
Common stock repurchased	—	—	(13,018,585)	(13,018,585)	—		—		—		—		—		(244,082)		(244,082)
Shares repurchased related to employee stock-based compensation plans	—	—	(115,414)	(115,414)	—		—		—		—		—		(2,173)		(2,173)
Balance at September 30, 2021	2,510,696	432,012,281	(138,834,874)	293,177,407	$	251,070	$	86,403	$	1,068,059	$	(19,703)	$	2,543,411	$	(1,797,979)	$	2,131,261

Common Stock Shares
Preferred Stock Shares Issued Treasury Outstanding Preferred Stock Common Stock Additional Paid-In Capital Accumulated
Other
Comprehensive
Loss Retained Earnings Treasury Stock Total Equity
Balance at December 31, 2020 2,510,696 456,729,251 (81,441,252) 375,287,999 $ 251,070 $ 91,346 $ 1,331,247 $ (34,200) $ 1,722,365 $ (798,993) $ 2,562,835
Net income — — — — — — — — 641,207 — 641,207
Other comprehensive income, net of tax — — — — — — — 10,123 — — 10,123
Total comprehensive income — — — — — — — — — — 651,330
Cash dividends declared:
Common stock ($0.03 per share) — — — — — — — — (10,906) — (10,906)
Preferred Stock, Series B ($0.48 per share) — — — — — — — — (1,201) — (1,201)
Dividend equivalent units related to employee stock-based compensation plans — — — — — — 463 — (479) — (16)
Issuance of common shares — 2,826,387 — 2,826,387 — 565 1,496 — — — 2,061
Stock-based compensation expense — — — — — — 11,124 — — — 11,124
Common stock repurchased and cancelled — (28,502,460) — (28,502,460) — (5,700) (466,110) — — — (471,810)
Common stock repurchased — — (20,200,370) (20,200,370) — — 174,684 — — (295,324) (120,640)
Shares repurchased related to employee stock-based compensation plans — — (1,059,980) (1,059,980) — — — — — (14,313) (14,313)
Balance at March 31, 2021 2,510,696 431,053,178 (102,701,602) 328,351,576 $ 251,070 $ 86,211 $ 1,052,904 $ (24,077) $ 2,350,986 $ (1,108,630) $ 2,608,464

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(In thousands, except share and per share amounts)

(Unaudited)


		Common Stock Shares
	Preferred Stock Shares	Issued	Treasury	Outstanding	Preferred Stock		Common Stock		Additional Paid-In Capital		Accumulated Other Comprehensive Loss		Retained Earnings		Treasury Stock		Total Equity
Balance at December 31, 2019	4,000,000	453,599,926	(32,506,562)	421,093,364	$	400,000	$	90,720	$	1,307,630	$	(12,367)	$	1,850,512	$	(324,659)	$	3,311,836
Cumulative adjustment for the adoption of ASU No. 2016-13 (CECL)	—	—	—	—	—		—		—		—		(952,639)		—		(952,639)
Balance at January 1, 2020	4,000,000	453,599,926	(32,506,562)	421,093,364	400,000		90,720		1,307,630		(12,367)		897,873		(324,659)		2,359,197
Net income	—	—	—	—	—		—		—		—		447,990		—		447,990
Other comprehensive loss, net of tax	—	—	—	—	—		—		—		(26,574)		—		—		(26,574)
Total comprehensive income	—	—	—	—	—		—		—		—		—		—		421,416
Cash dividends declared:
Common stock ($0.09 per share)	—	—	—	—	—		—		—		—		(35,097)		—		(35,097)
Preferred Stock, Series B ($2.00 per share)	—	—	—	—	—		—		—		—		(8,000)		—		(8,000)

Dividend equivalent units related to employee stock-based compensation plans	—	—	—	—	—		—		270		—		(280)		—		(10)
Issuance of common shares	—	2,990,447	—	2,990,447	—		599		2,298		—		—		—		2,897
Stock-based compensation expense	—	—	—	—	—		—		30,207		—		168		—		30,375
Common stock repurchased	—	—	(47,736,847)	(47,736,847)	—		—		(96,923)		—		—		(461,244)		(558,167)
Shares repurchased related to employee stock-based compensation plans	—	—	(1,109,149)	(1,109,149)	—		—		—		—		—		(12,165)		(12,165)
Balance at September 30, 2020	4,000,000	456,590,373	(81,352,558)	375,237,815	$	400,000	$	91,319	$	1,243,482	$	(38,941)	$	1,302,654	$	(798,068)	$	2,200,446

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(In thousands, except share and per share amounts)

(Unaudited)


		Common Stock Shares
	Preferred Stock Shares	Issued	Treasury	Outstanding	Preferred Stock		Common Stock		Additional Paid-In Capital		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Treasury Stock		Total Equity
Balance at December 31, 2020	2,510,696	456,729,251	(81,441,252)	375,287,999	$	251,070	$	91,346	$	1,331,247	$	(34,200)	$	1,722,365	$	(798,993)	$	2,562,835
Net income	—	—	—	—	—		—		—		—		854,248		—		854,248
Other comprehensive income, net of tax	—	—	—	—	—		—		—		14,497		—		—		14,497
Total comprehensive income	—	—	—	—	—		—		—		—		—		—		868,745
Cash dividends declared:
Common stock ($0.09 per share)	—	—	—	—	—		—		—		—		(29,104)		—		(29,104)
Preferred Stock, Series B ($1.42 per share)	—	—	—	—	—		—		—		—		(3,559)		—		(3,559)

Dividend equivalent units related to employee stock-based compensation plans	—	—	—	—	—		—		522		—		(539)		—		(17)
Issuance of common shares	—	3,785,490		3,785,490	—		757		4,134		—		—		—		4,891
Stock-based compensation expense	—	—	—	—	—		—		24,254		—		—		—		24,254
Common stock repurchased and cancelled	—	(28,502,460)	—	(28,502,460)	—		(5,700)		(466,782)		—		—		—		(472,482)
Common stock repurchased	—	—	(56,025,796)	(56,025,796)	—		—		174,684		—		—		(978,883)		(804,199)
Shares repurchased related to employee stock-based compensation plans	—	—	(1,367,826)	(1,367,826)	—		—		—		—		—		(20,103)		(20,103)
Balance at September 30, 2021	2,510,696	432,012,281	(138,834,874)	293,177,407	$	251,070	$	86,403	$	1,068,059	$	(19,703)	$	2,543,411	$	(1,797,979)	$	2,131,261

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)


		Three Months Ended					Nine Months Ended
		March 31,					September 30,
		2021		2020			2021		2020
Operating activities	Operating activities					Operating activities
Net income	Net income	$	641,207	$	362,173	Net income	$	854,248	$	447,990
Adjustments to reconcile net income to net cash provided by (used in) operating activities:	Adjustments to reconcile net income to net cash provided by (used in) operating activities:					Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Provisions for credit losses	Provisions for credit losses	(225,767)		61,258		Provisions for credit losses	(17,648)		409,505
Income tax expense	Income tax expense	203,525		121,481		Income tax expense	276,091		146,006
Amortization of brokered deposit placement fee	Amortization of brokered deposit placement fee	4,307		5,193		Amortization of brokered deposit placement fee	11,932		14,881
Amortization of Secured Borrowing Facility upfront fee	Amortization of Secured Borrowing Facility upfront fee	773		526		Amortization of Secured Borrowing Facility upfront fee	1,845		2,159
Amortization of deferred loan origination costs and loan premium/(discounts), net	Amortization of deferred loan origination costs and loan premium/(discounts), net	4,016		12,241		Amortization of deferred loan origination costs and loan premium/(discounts), net	11,851		20,127
Net amortization of discount on investments	Net amortization of discount on investments	2,161		610		Net amortization of discount on investments	5,902		4,255
Unrealized gain on investments	Unrealized gain on investments	0		1,191		Unrealized gain on investments	—		(2,100)
Reduction (increase) in tax indemnification receivable	Reduction (increase) in tax indemnification receivable	2,814		(169)		Reduction (increase) in tax indemnification receivable	6,006		(698)
Depreciation of premises and equipment	Depreciation of premises and equipment	3,715		3,855		Depreciation of premises and equipment	11,445		11,386

Stock-based compensation expense	Stock-based compensation expense	11,124		13,610		Stock-based compensation expense	24,254		30,253
Unrealized (gains) losses on derivatives and hedging activities, net	Unrealized (gains) losses on derivatives and hedging activities, net	10,872		(43,195)		Unrealized (gains) losses on derivatives and hedging activities, net	21,434		(21,862)
Gains on sales of loans, net	Gains on sales of loans, net	(399,111)		(238,935)		Gains on sales of loans, net	(402,780)		(238,562)

Gain on sale of Upromise subsidiary, net						Gain on sale of Upromise subsidiary, net	—		(11,331)
Other adjustments to net income, net	Other adjustments to net income, net	2,578		1,574		Other adjustments to net income, net	(29,229)		5,389
Changes in operating assets and liabilities:	Changes in operating assets and liabilities:					Changes in operating assets and liabilities:
Increase in accrued interest receivable	Increase in accrued interest receivable	(183,168)		(236,282)		Increase in accrued interest receivable	(556,143)		(668,103)
Increase in non-marketable securities	Increase in non-marketable securities	(317)		0		Increase in non-marketable securities	(9,415)		—
Decrease (increase) in other interest-earning assets	Decrease (increase) in other interest-earning assets	19,282		(40,404)		Decrease (increase) in other interest-earning assets	30,983		(1,244)

Increase in other assets	Increase in other assets	(51,667)		(32,874)		Increase in other assets	(110,841)		(46,194)
Decrease in income taxes payable, net	Decrease in income taxes payable, net	(270)		(710)		Decrease in income taxes payable, net	(230,072)		(243,851)
(Decrease) increase in accrued interest payable		(9,081)		18,610

Increase in accrued interest payable						Increase in accrued interest payable	4,153		38
Decrease in Upromise member accounts due to sale						Decrease in Upromise member accounts due to sale	—		(193,840)
Increase in other liabilities	Increase in other liabilities	8,759		134,661		Increase in other liabilities	860		126,645
Total adjustments	Total adjustments	(595,455)		(217,759)		Total adjustments	(949,372)		(657,141)
Total net provided by operating activities		45,752		144,414
Total net cash used in operating activities						Total net cash used in operating activities	(95,124)		(209,151)
Investing activities	Investing activities					Investing activities
Loans acquired and originated	Loans acquired and originated	(2,076,635)		(2,310,173)		Loans acquired and originated	(4,744,212)		(4,736,304)
Net proceeds from sales of loans held for investment	Net proceeds from sales of loans held for investment	3,436,391		3,283,408		Net proceeds from sales of loans held for investment	3,436,075		3,875,984
Proceeds from claim payments	Proceeds from claim payments	4,602		11,314		Proceeds from claim payments	14,653		22,563
Net decrease in loans held for investment	Net decrease in loans held for investment	1,021,353		1,177,589		Net decrease in loans held for investment	2,835,850		2,954,660
Purchases of available-for-sale securities	Purchases of available-for-sale securities	(200,716)		(62,752)		Purchases of available-for-sale securities	(1,159,667)		(1,897,511)
Proceeds from sales and maturities of available-for-sale securities	Proceeds from sales and maturities of available-for-sale securities	205,367		18,836		Proceeds from sales and maturities of available-for-sale securities	799,193		376,580

Proceeds from sale of Upromise subsidiary, net						Proceeds from sale of Upromise subsidiary, net	—		16,922
Total net cash provided by investing activities	Total net cash provided by investing activities	2,390,362		2,118,222		Total net cash provided by investing activities	1,181,892		612,894
Financing activities	Financing activities					Financing activities

Brokered deposit placement fee	Brokered deposit placement fee	0		(1,762)		Brokered deposit placement fee	(11,182)		(4,810)
Net (decrease) increase in certificates of deposit		(686,344)		69,971
Net increase (decrease) in other deposits		850,408		(55,044)
Net decrease in certificates of deposit						Net decrease in certificates of deposit	(1,690,990)		(1,802,541)
Net (decrease) increase in other deposits						Net (decrease) increase in other deposits	(12,172)		501,843

Borrowings collateralized by loans in securitization trusts - issued	Borrowings collateralized by loans in securitization trusts - issued	0		633,532		Borrowings collateralized by loans in securitization trusts - issued	1,053,633		1,337,543
Borrowings collateralized by loans in securitization trusts - repaid	Borrowings collateralized by loans in securitization trusts - repaid	(272,123)		(281,086)		Borrowings collateralized by loans in securitization trusts - repaid	(830,026)		(749,300)
Issuance costs for unsecured debt offering	Issuance costs for unsecured debt offering	(325)		0		Issuance costs for unsecured debt offering	(325)		—

Repayment of borrowings under Secured Borrowing Facility	Repayment of borrowings under Secured Borrowing Facility	0		(289,230)		Repayment of borrowings under Secured Borrowing Facility	—		(289,230)
Fees paid on Secured Borrowing Facility	Fees paid on Secured Borrowing Facility	(2,833)		(3,183)		Fees paid on Secured Borrowing Facility	(2,846)		(3,251)

Common stock dividends paid	Common stock dividends paid	(10,906)		(12,595)		Common stock dividends paid	(29,104)		(35,097)
Preferred stock dividends paid	Preferred stock dividends paid	(1,201)		(3,464)		Preferred stock dividends paid	(3,559)		(8,000)
Common stock repurchased		(550,790)		(558,167)
Net cash used in financing activities		(674,114)		(501,028)
Net increase in cash, cash equivalents and restricted cash		1,762,000		1,761,608

810


Common stock repurchased						Common stock repurchased	(1,276,681)		(558,167)
Total net cash used in financing activities						Total net cash used in financing activities	(2,803,252)		(1,611,010)
Net decrease in cash, cash equivalents and restricted cash						Net decrease in cash, cash equivalents and restricted cash	(1,716,484)		(1,207,267)
Cash, cash equivalents and restricted cash at beginning of period	Cash, cash equivalents and restricted cash at beginning of period	4,609,709		5,720,760		Cash, cash equivalents and restricted cash at beginning of period	4,609,709		5,720,760
Cash, cash equivalents and restricted cash at end of period	Cash, cash equivalents and restricted cash at end of period	$	6,371,709	$	7,482,368	Cash, cash equivalents and restricted cash at end of period	$	2,893,225	$	4,513,493
Cash disbursements made for:	Cash disbursements made for:					Cash disbursements made for:
Interest	Interest	$	76,491	$	151,017	Interest	$	261,205	$	402,151
Income taxes paid	Income taxes paid	$	887	$	3,630	Income taxes paid	$	237,882	$	248,121
Income taxes refunded	Income taxes refunded	$	(1,049)	$	(2,890)	Income taxes refunded	$	(7,610)	$	(4,024)
Reconciliation of the Consolidated Statements of Cash Flows to the Consolidated Balance Sheets:	Reconciliation of the Consolidated Statements of Cash Flows to the Consolidated Balance Sheets:					Reconciliation of the Consolidated Statements of Cash Flows to the Consolidated Balance Sheets:
Cash and cash equivalents	Cash and cash equivalents	$	6,207,001	$	7,292,929	Cash and cash equivalents	$	2,717,752	$	4,351,045
Restricted cash	Restricted cash	164,708		189,439		Restricted cash	175,473		162,448
Total cash, cash equivalents and restricted cash	Total cash, cash equivalents and restricted cash	$	6,371,709	$	7,482,368	Total cash, cash equivalents and restricted cash	$	2,893,225	$	4,513,493

See accompanying notes to consolidated financial statements.

911

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, unless otherwise noted)

1. Significant Accounting Policies

Basis of Presentation

The accompanying unaudited, consolidated financial statements of SLM Corporation (“Sallie Mae,” “SLM,” the “Company,” “we,” or “us”) have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information. Accordingly, they do not include all the information and footnotes required by GAAP for complete consolidated financial statements. The consolidated financial statements include the accounts of SLM Corporation and its majority-owned and controlled subsidiaries after eliminating the effects of intercompany accounts and transactions. In the opinion of management, all adjustments considered necessary for a fair statement of the results for the interim periods have been included. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. Operating results for the three and nine months ended ~~March 31,~~September 30, 2021 are not necessarily indicative of the results for the year ending December 31, 2021 or for any other period. These unaudited financial statements should be read in conjunction with the audited financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2020 (the “2020 Form 10-K”).

Consolidation

The consolidated financial statements include the accounts of the Company and its majority-owned and controlled subsidiaries after eliminating the effects of intercompany accounts and transactions.

We consolidate any variable interest entity (“VIE”) where we have determined we are the primary beneficiary. The primary beneficiary is the entity which has both: (i) the power to direct the activities of the VIE that most significantly impact the VIE’s economic ~~performance~~performance; and (ii) the obligation to absorb losses or receive benefits of the entity that could potentially be significant to the VIE.

1012

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

2. Investments

Trading Investments

~~From time to time we~~We periodically sell Private Education Loans through securitization transactions where we are required to retain a 5 percent vertical risk retention interest (i.e., 5 percent of each class issued in the securitizations). We classify those vertical risk retention interests related to the transactions as available-for-sale investments, except for the interest in the residual classes, which we classify as trading investments recorded at fair value with changes recorded through earnings. At ~~March 31,~~September 30, 2021 and December 31, 2020, we had ~~$31~~$37 million and $17 million, respectively, classified as trading investments.

Available-for-Sale Investments

The amortized cost and fair value of securities available for sale are as follows:


		March 31, 2021											September 30, 2021
		Amortized Cost		Allowance for credit losses(1)		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value			Amortized Cost		Allowance for credit losses(1)		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
Available-for-sale:	Available-for-sale:											Available-for-sale:
Mortgage-backed securities	Mortgage-backed securities	$	348,080	$	0	$	3,492	$	(6,545)	$	345,027	Mortgage-backed securities	$	368,545	$	—	$	2,636	$	(5,408)	$	365,773
Utah Housing Corporation bonds	Utah Housing Corporation bonds	8,375		0		80		(15)		8,440		Utah Housing Corporation bonds	6,943		—		108		—		7,051
U.S. government-sponsored enterprises and Treasuries	U.S. government-sponsored enterprises and Treasuries	1,560,848		0		2,581		(146)		1,563,283		U.S. government-sponsored enterprises and Treasuries	1,925,622		—		1,952		(1,125)		1,926,449
Other securities	Other securities	198,976		0		769		(610)		199,135		Other securities	204,977		—		1,475		(353)		206,099
Total	Total	$	2,116,279	$	0	$	6,922	$	(7,316)	$	2,115,885	Total	$	2,506,087	$	—	$	6,171	$	(6,886)	$	2,505,372

		December 31, 2020											December 31, 2020
		Amortized Cost		Allowance for credit losses(1)		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value			Amortized Cost		Allowance for credit losses(1)		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
Available-for-sale:	Available-for-sale:											Available-for-sale:
Mortgage-backed securities	Mortgage-backed securities	$	308,913	$	0	$	6,095	$	(134)	$	314,874	Mortgage-backed securities	$	308,913	$	—	$	6,095	$	(134)	$	314,874
Utah Housing Corporation bonds	Utah Housing Corporation bonds	12,357		0		210		0		12,567		Utah Housing Corporation bonds	12,357		—		210		—		12,567
U.S. government-sponsored enterprises	U.S. government-sponsored enterprises	1,596,890		0		3,395		0		1,600,285		U.S. government-sponsored enterprises	1,596,890		—		3,395		—		1,600,285
Other securities	Other securities	68,797		0		462		(351)		68,908		Other securities	68,797		—		462		(351)		68,908
Total	Total	$	1,986,957	$	0	$	10,162	$	(485)	$	1,996,634	Total	$	1,986,957	$	—	$	10,162	$	(485)	$	1,996,634

___________

(1) Represents the amount of impairment that has resulted from credit-related factors, and that was recognized in the consolidated balance sheets (as a credit loss expense on available-for-sale securities). The amount excludes unrealized losses related to non-credit factors.

1113

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


2.			Investments (Continued)

The following table summarizes the amount of gross unrealized losses for our available-for-sale securities and the estimated fair value for securities having gross unrealized loss positions, categorized by length of time the securities have been in an unrealized loss position:


		Less than 12 months				12 months or more				Total					Less than 12 months				12 months or more				Total
		Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value			Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value
As of March 31, 2021:
As of September 30, 2021:														As of September 30, 2021:
Mortgage-backed securities	Mortgage-backed securities	$	(6,545)	$	242,386	$	0	$	0	$	(6,545)	$	242,386	Mortgage-backed securities	$	(5,283)	$	277,142	$	(125)	$	5,869	$	(5,408)	$	283,011
Utah Housing Corporation bonds	Utah Housing Corporation bonds	(15)		4,357		0		0		(15)		4,357		Utah Housing Corporation bonds	—		—		—		—		—		—
U.S. government-sponsored enterprises and Treasuries	U.S. government-sponsored enterprises and Treasuries	(146)		114,870		0		0		(146)		114,870		U.S. government-sponsored enterprises and Treasuries	(1,125)		413,177		—		—		(1,125)		413,177
Other securities	Other securities	(339)		89,603		(271)		12,776		(610)		102,379		Other securities	(353)		47,401		—		—		(353)		47,401
Total	Total	$	(7,045)	$	451,216	$	(271)	$	12,776	$	(7,316)	$	463,992	Total	$	(6,761)	$	737,720	$	(125)	$	5,869	$	(6,886)	$	743,589

As of December 31, 2020:	As of December 31, 2020:													As of December 31, 2020:
Mortgage-backed securities	Mortgage-backed securities	$	(134)	$	46,011	$	0	$	0	$	(134)	$	46,011	Mortgage-backed securities	$	(134)	$	46,011	$	—	$	—	$	(134)	$	46,011
Utah Housing Corporation bonds	Utah Housing Corporation bonds	0		0		0		0		0		0		Utah Housing Corporation bonds	—		—		—		—		—		—
U.S. government-sponsored enterprises	U.S. government-sponsored enterprises	0		0		0		0		0		0		U.S. government-sponsored enterprises	—		—		—		—		—		—
Other securities	Other securities	(351)		30,441		0		0		(351)		30,441		Other securities	(351)		30,441		—		—		(351)		30,441
Total	Total	$	(485)	$	76,452	$	0	$	0	$	(485)	$	76,452	Total	$	(485)	$	76,452	$	—	$	—	$	(485)	$	76,452

At ~~March 31,~~September 30, 2021 and December 31, 2020, 4038 of ~~175~~177 and 14 of 163, respectively, of our available-for-sale ~~debt~~ securities were in an unrealized loss position.

Impairment

For available-for-sale ~~debt~~ securities in an unrealized loss position, we first assess whether we intend to sell, or it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis. If either of these criteria is met, the security’s amortized cost basis is written down to fair value through income. For securities in an unrealized loss position that do not meet these criteria, we evaluate whether the decline in fair value has resulted from credit loss or other factors. In making this assessment, we consider the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, adverse conditions specifically related to the security, as well as any guarantees (e.g., guarantees by the U.S. Government) that may be applicable to the security. If this assessment indicates a credit loss exists, the credit-related portion of the loss is recorded as an allowance for losses on the security.

Our investment portfolio contains mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac, as well as Utah Housing Corporation bonds. We own these securities to meet our requirements under the Community Reinvestment Act (“CRA”). We also invest in other U.S. government-sponsored enterprise securities issued by the Federal Home Loan Bank, Freddie Mac, and the Federal Farm Credit Bank. Our mortgage-backed securities that were issued under Ginnie Mae programs carry a full faith and credit guarantee from the U.S. Government. The remaining mortgage-backed securities in a net loss position carry a principal and interest guarantee by Fannie Mae or Freddie Mac, respectively. Our Treasury and other U.S. government-sponsored enterprise bonds are rated Aaa by Moody’s Investors Service or AA+ by Standard and Poor’s. The decline in value from December 31, 2020 to September 30, 2021 was driven by the current interest

1214

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


2.			Investments (Continued)

Treasury and other U.S. government-sponsored enterprise bonds are rated Aaa by Standard and Poor’s or AA+ by Moody’s Investors Service. The decline in value from December 31, 2020 to March 31, 2021 was driven by the current interest rate environment and is not credit related. We have the intent and ability to hold these bonds for a period of time sufficient for the market price to recover to at least the adjusted amortized cost of the security. Based on this qualitative analysis, we have determined that no credit impairment exists.

~~From time to time we~~We periodically sell Private Education Loans through securitization transactions where we are required to retain a 5 percent vertical risk retention interest. We classify the non-residual vertical risk retention interests as available-for-sale investments. We have the intent and ability to hold each of these bonds for a period of time sufficient for the market price to recover to at least the adjusted amortized cost of the security. We expect to receive all contractual cash flows related to these investments and do not consider a credit impairment to exist.

As of ~~March 31,~~September 30, 2021, the amortized cost and fair value of securities, by contractual maturities, are summarized below. Contractual maturities versus actual maturities may differ due to the effect of prepayments.


Year of Maturity	Year of Maturity	Amortized Cost		Estimated Fair Value		Year of Maturity	Amortized Cost		Estimated Fair Value
2021	2021	$	293,759	$	294,232	2021	$	16,029	$	16,045
2022	2022	1,018,268		1,019,960		2022	850,772		851,858
2023	2023	148,822		149,166		2023	162,641		162,906
2024	2024	100,000		99,925		2024	448,293		447,649
2026						2026	447,886		447,991
2038	2038	76		88		2038	74		80
2039	2039	1,601		1,773		2039	1,079		1,187
2042	2042	4,201		4,206		2042	3,421		3,443
2043	2043	7,415		7,711		2043	6,121		6,394
2044	2044	10,133		10,610		2044	7,826		8,164
2045	2045	8,870		9,179		2045	7,143		7,418
2046	2046	14,414		14,797		2046	10,898		11,170
2047	2047	18,646		18,992		2047	13,598		13,935
2048	2048	4,362		4,545		2048	2,966		3,070
2049	2049	36,368		37,683		2049	24,506		25,449
2050	2050	174,919		170,740		2050	148,550		145,645
2051	2051	75,449		73,143		2051	149,307		146,869
2053	2053	134,414		134,289		2053	148,730		149,218
2054	2054	64,562		64,846		2054	56,247		56,881
Total	Total	$	2,116,279	$	2,115,885	Total	$	2,506,087	$	2,505,372

Some of our securities have been pledged to the Federal Reserve Bank (the “FRB”) as collateral against any advances and accrued interest under the Primary Credit lending program sponsored by the FRB. We had ~~$786~~$645 million and $815 million par value of securities pledged to this borrowing facility at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively, as discussed further in Notes to Consolidated Financial Statements, Note 8, “Borrowings.”

1315

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


2.			Investments (Continued)

Other Investments

Investments in Non-Marketable Securities

We hold investments in non-marketable securities and account for these investments at cost, less impairment, plus or minus observable price changes of identical or similar securities of the same issuer. Changes in market value are recorded through earnings. Because these are non-marketable securities, we use observable price changes of identical or similar securities of the same issuer in determining any changes in the value of the securities. In the second quarter of 2021, we funded an additional investment, as part of a larger equity raise, in an issuer whose equity securities we purchased in the past. We used the valuation associated with the more recent equity raise to adjust the valuation of our previous investments, and, as a result, recorded a gain of $35 million on our earlier equity securities investments. This gain was recorded in “other income” in the consolidated statements of income for the nine months ended September 30, 2021. As of ~~March 31,~~September 30, 2021 and December 31, 2020, our total investment in these securities was ~~$26~~$69 million and $26 million, respectively.

Low Income Housing Tax Credit Investments

We invest in affordable housing projects that qualify for the ~~low income~~low-income housing tax credit (“LIHTC”), which is designed to promote private development of ~~low income~~low-income housing. These investments generate a return mostly through realization of federal tax ~~credits.~~credits and tax benefits from net operating losses on the underlying properties. Total carrying value of the LIHTC investments was ~~$52~~$69 million at ~~March 31,~~September 30, 2021 and $54 million at December 31, 2020. We are periodically required to provide additional financial support during the investment period. Our liability for these unfunded commitments was ~~$15~~$33 million at ~~March 31,~~September 30, 2021 and $19 million at December 31, 2020.

Related to these investments, we recognized tax credits and other tax benefits through tax expense of $1 million at ~~March 31,~~September 30, 2021 and $6 million at December 31, 2020. Tax credits and other tax benefits are recognized as part of our annual effective tax rate used to determine tax expense in a given quarter. Accordingly, the portion of a year’s expected tax benefits recognized in any given quarter may differ from 25 percent.

3. Loans Held for Investment

Loans held for investment consist of Private Education Loans, FFELP Loans, Personal Loans, and Credit Cards. We use “Private Education Loans” to mean education loans to students or their families that are not made, insured, or guaranteed by any state or federal government. Private Education Loans do not include loans insured or guaranteed under the previously existing Federal Family Education Loan Program (“FFELP”). We use “Credit Cards” to refer to our suite of Credit Cards with bonus rewards. We use “Personal Loans” to mean those unsecured loans to individuals that may be used for non-educational purposes. In the third quarter of 2020, we sold our entire Personal Loan portfolio.

Our Private Education Loans are made largely to bridge the gap between the cost of higher education and the amount funded through financial aid, government loans, and customers’ resources. Private Education Loans bear the full credit risk of the customer. We manage this risk through risk-performance underwriting strategies and qualified cosigners. Private Education Loans may be fixed-rate or may carry a variable interest rate indexed to LIBOR, the London interbank offered rate, or ~~another index in~~SOFR, the ~~future.~~Secured Overnight Financing Rate. As of ~~March 31,~~September 30, 2021 and December 31, 2020, 5453 percent and 55 percent, respectively, of all of our Private Education Loans were indexed to ~~LIBOR.~~LIBOR or SOFR. We provide incentives for customers to include a cosigner on the loan, and the vast majority of Private Education Loans in our portfolio are cosigned. We also encourage customers to make payments while in school.

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 on or after July 1, 2006, we receive 97 percent reimbursement on all qualifying claims. For loans

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


3.			Loans Held for Investment (Continued)

disbursed after October 1, 1993, and before July 1, 2006, we receive 98 percent reimbursement on all qualifying claims. For loans disbursed prior to October 1, 1993, we receive 100 percent reimbursement on all qualifying claims.

In the first ~~quarter~~nine months of 2021, we recognized a ~~$399~~$403 million gain from the sale of approximately ~~$3.16~~$3.19 billion of our Private Education Loans, including ~~$2.97~~$2.99 billion of principal and ~~$193~~$195 million in capitalized interest, to an unaffiliated third party. There were VIEs created in the execution of certain of these loan sales; however, based on our consolidation analysis, we are not the primary beneficiary of these VIEs. These transactions qualified for sale treatment and removed the balance of the loans from our balance sheet on the respective settlement dates. We remained the servicer of these loans pursuant to applicable

~~SLM CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Dollars in thousands, unless otherwise noted)~~


3.			~~Loans Held for Investment (Continued)~~

servicing agreements executed in connection with the sales. For additional information, see Notes to Consolidated Financial Statements, Note 8, “Borrowings.”

Loans held for investment are summarized as follows:


		March 31,		December 31,			September 30,		December 31,
		2021		2020			2021		2020
Private Education Loans:	Private Education Loans:					Private Education Loans:
Fixed-rate	Fixed-rate	$	9,504,760	$	8,950,216	Fixed-rate	$	10,306,885	$	8,950,216
Variable-rate	Variable-rate	11,237,080		10,779,121		Variable-rate	11,395,952		10,779,121
Total Private Education Loans, gross	Total Private Education Loans, gross	20,741,840		19,729,337		Total Private Education Loans, gross	21,702,837		19,729,337
Deferred origination costs and unamortized premium/(discount)	Deferred origination costs and unamortized premium/(discount)	64,468		63,475		Deferred origination costs and unamortized premium/(discount)	68,584		63,475
Allowance for credit losses	Allowance for credit losses	(1,173,375)		(1,355,844)		Allowance for credit losses	(1,209,460)		(1,355,844)
Total Private Education Loans, net	Total Private Education Loans, net	19,632,933		18,436,968		Total Private Education Loans, net	20,561,961		18,436,968

FFELP Loans	FFELP Loans	727,664		737,593		FFELP Loans	705,691		737,593
Deferred origination costs and unamortized premium/(discount)	Deferred origination costs and unamortized premium/(discount)	1,954		1,993		Deferred origination costs and unamortized premium/(discount)	1,870		1,993
Allowance for credit losses	Allowance for credit losses	(4,318)		(4,378)		Allowance for credit losses	(4,206)		(4,378)
Total FFELP Loans, net	Total FFELP Loans, net	725,300		735,208		Total FFELP Loans, net	703,355		735,208

Credit Cards (fixed-rate)	Credit Cards (fixed-rate)	11,309		12,238		Credit Cards (fixed-rate)	17,766		12,238
Deferred origination costs and unamortized premium/(discount)	Deferred origination costs and unamortized premium/(discount)	73		230		Deferred origination costs and unamortized premium/(discount)	186		230
Allowance for credit losses	Allowance for credit losses	(1,328)		(1,501)		Allowance for credit losses	(1,741)		(1,501)
Total Credit Cards, net	Total Credit Cards, net	10,054		10,967		Total Credit Cards, net	16,211		10,967

Loans held for investment, net	Loans held for investment, net	$	20,368,287	$	19,183,143	Loans held for investment, net	$	21,281,527	$	19,183,143

The estimated weighted average life of education loans in our portfolio was approximately ~~4.6~~4.7 years and 5.4 years at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively.

1517

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


3.			Loans Held for Investment (Continued)

The average balance and the respective weighted average interest rates of loans in our portfolio are summarized as follows:


	Three Months Ended
	September 30,
	2021				2020
	Average Balance		Weighted Average Interest Rate		Average Balance		Weighted Average Interest Rate
Private Education Loans	$	20,944,581	8.26	%	$	21,937,758	8.24	%
FFELP Loans	713,517		3.45		750,925		3.46
Personal Loans	—		—		527,204		12.86
Credit Cards	14,894		6.95		11,086		(6.58)
Total portfolio	$	21,672,992			$	23,226,973

Three Months Ended
March 31,
2021 2020
Average Balance Weighted Average Interest Rate Average Balance Weighted Average Interest Rate
Private Education Loans $ 20,984,491 8.22 % $ 23,502,844 8.86 %
FFELP Loans 734,289 3.41 776,326 4.29
Personal Loans 0 0 973,671 12.11
Credit Cards 11,841 0.78 5,286 (4.72)
Total portfolio $ 21,730,621 $ 25,258,127


	Nine Months Ended
	September 30,
	2021				2020
	Average Balance		Weighted Average Interest Rate		Average Balance		Weighted Average Interest Rate
Private Education Loans	$	20,860,973	8.23	%	$	22,342,353	8.48	%
FFELP Loans	723,656		3.43		762,863		3.86
Personal Loans	—		—		778,153		12.43
Credit Cards	12,821		4.97		8,588		(7.20)
Total portfolio	$	21,597,450			$	23,891,957

Certain Collection Tools - Private Education Loans

We adjust the terms of loans for certain borrowers when we believe such changes will help our customers manage their student loan obligations and achieve better student outcomes, and increase the collectability of the loan. These changes generally take the form of a temporary forbearance of payments, a temporary interest rate reduction, a temporary interest rate reduction with a permanent extension of the loan term, and/or a short-term extended repayment alternative. Forbearance is granted prospectively for borrowers who are current in their payments and may be granted retroactively for certain delinquent borrowers.

Forbearance allows a borrower to ~~temporarily~~ not make scheduled payments ~~or to make smaller than scheduled payments, in each case~~ for a specified period of time. Using forbearance extends the original term of the loan by the term of forbearance taken. Forbearance does not grant any reduction in the total principal or interest repayment obligation. While a loan is in forbearance status, interest continues to accrue and is capitalized (added to ~~principal when~~principal) at the ~~loan re-enters repayment status (except~~end of the forbearance. Interest will not capitalize at the end of certain types of forbearance, such as ~~described below~~disaster forbearance, however.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in ~~the case of disaster forbearance).~~thousands, unless otherwise noted)


3.			Loans Held for Investment (Continued)

We grant forbearance through our servicing centers to borrowers who are current in their payments and through our collections centers to certain borrowers who are delinquent. Our forbearance policies and practices vary depending upon whether a borrower is current or delinquent at the time forbearance is requested, generally with stricter payment requirements for delinquent borrowers. We view the population of borrowers that use forbearance positively because the borrowers are either proactively reaching out to us to obtain assistance in managing their obligations or are working with our collections center to bring their loans current.

Forbearance may be granted through our servicing centers to customers who are exiting their grace period, and to other customers who are current in their payments, 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 the forbearance period, the customer will enter repayment status as current and is expected to begin making scheduled monthly payments. ~~Currently, we generally grant forbearance in our servicing centers if a borrower who is current requests it for increments of up to three months at a time, for up to 12 months.~~

~~SLM CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Dollars in thousands, unless otherwise noted)~~


3.			~~Loans Held for Investment (Continued)~~

judgment to a customer’s unique situation. 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 assisting customers while mitigating the risks of delinquency and default as well as encouraging resolution of delinquent loans. In ~~all~~most instances, we require ~~one or more payments~~1 payment before granting forbearance to delinquent borrowers.

~~The~~Historically, we also have utilized disaster forbearance to assist borrowers affected by material events, including hurricanes, wildfires, floods, and the COVID-19 ~~pandemic is having far reaching, negative impacts on individuals, businesses, and, consequently,~~pandemic. We typically grant disaster forbearance to affected borrowers in increments of up to three months at a time, but the ~~overall economy. Specifically, COVID-19 has materially disrupted business operations throughout~~disaster forbearance granted generally does not apply toward the country, resulting in significantly higher levels of unemployment or underemployment. As a result, we expect many of our individual customers will experience financial hardship, making it difficult, if not impossible, to meet their payment obligations to us without temporary assistance. We are monitoring key metrics as early warning indicators of financial hardship, including changes in weekly unemployment claims, enrollment in auto-debit payments, requests for new forbearances, enrollment in hardship payment plans, and early delinquency metrics.12-month forbearance limit described below.

~~As a result of the negative impact on employment from~~During COVID-19, our customers ~~are experiencing~~experienced higher levels of financial hardship, which initially led ~~initially~~ to higher levels of forbearance. We expect ~~such higher levels of~~for some customers financial hardship tomay lead to higher levels of delinquencies and defaults in the future, as borrowers who had received disaster forbearance from us re-enter repayment status. Beginning in June 2021, we stopped granting disaster forbearance in response to the COVID-19 pandemic. As borrowers in the various delinquency buckets exit disaster forbearance and begin to enter repayment, we expect elevated levels of losses on this segment of our customers. We expect that, left unabated, this deterioration in ~~forbearance,~~ delinquency and default rates ~~will~~may persist until ~~such time as the economy and employment~~economic conditions return to ~~relatively normal~~pre-pandemic levels. For some students, going back to school in the fall was not an option because of the pandemic, or for other reasons. Therefore, some students are taking a “gap year” before returning to school. In 2020, for those students that had unexpectedly separated from school, we provided an extension of time through fall 2021 to re-enroll, before beginning their grace period that occurs prior to entering full principal and interest repayment status. At March 31, 2021, $784 million of Private Education Loans were granted this extended period of time. See Note 5, “Allowance for Credit Losses — Delinquencies — Private Education Loans Held for Investment” for an additional breakout of these loans.

We assist customers with an array of payment programs during periods of financial hardship as standard operating convention, including: forbearance, which defers payments during a short-term hardship; our Graduated Repayment Plan (“GRP”), which is an interest-only payment for 12 months; or a loan modification that, in the event of long-term hardship, reduces the interest rate on a loan to 4 percent for 24 months and/or permanently extends the maturity date of the loan. Historically, we have utilized disaster forbearance for material events, including hurricanes, wildfires, and floods. Disaster forbearance defers payments for as much as 90 days upon enrollment. We have invoked this same disaster forbearance program to assist our customers through COVID-19 and offer this program across our operations, including through mobile app and self-service channels such as chat and interactive voice response. Customers who receive a disaster forbearance will not progress in delinquency and will not be assessed late fees or other fees. During a disaster forbearance, a customer’s credit file will continue to reflect the status of the loan as it was immediately prior to granting the disaster forbearance. During the period of the disaster forbearance, interest will continue to accrue, but is not capitalized to the loan balance after the loan returns to repayment status. The first wave of disaster forbearance was granted primarily in 90-day increments.As these forbearances ended, we reduced the disaster forbearance to one-month increments and implemented additional discussions between our servicing agents and borrowers to encourage borrowers/cosigners to enter repayment. If the financial hardship extends beyond 90 days, additional assistance will be available for eligible customers. For example, for borrowers exiting disaster forbearance and not eligible for GRP, we may allow them to make interest only payments for 12 months before reverting to full principal and interest payments.

Management continually monitors our credit administration practices and may periodically modify these practices based upon performance, industry conventions, and/or regulatory feedback. In light of these considerations, we previously announced ~~that we plan to implement~~ certain planned changes to our credit administration practices, inincluding the ~~future. As discussed below, however, we postponed until the fourth quarter~~imposition of ~~2020 the implementation of the announced credit administration practices changes due to the COVID-19 pandemic.~~

~~Specifically, we previously announced that we plan to revise our credit administration practices limiting~~limits on the number of forbearance months granted consecutively and the number of times certain extended or reduced repayment alternatives may be granted. Prior to implementation of the previously announced changes, borrowers could receive consecutive forbearance grants without intervening payments of principal and interest, if they satisfied all eligibility requirements.

We commenced testing in October 2019 for some of the previously announced planned changes on a very small percentage of our total portfolio and in March 2020 we began to expand the number of borrowers who would be subject to the new credit administration practices. However, due to the COVID-19 pandemic, in April 2020 we postponed our efforts so that we could be more flexible in dealing with our customers’ financial hardship. In October 2020, we re-initiated a multi-phased deployment of the previously announced credit administration practices changes. To date, we have implemented many changes. We also have decided to make additional changes in our credit administration practices, as described below, and expect to implement the additional changes as early as by the end of 2021.

1719

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


3.			Loans Held for Investment (Continued)

~~granted. For example, we currently grant forbearance to borrowers without requiring any period of prior principal and interest payments, meaning that, if~~positive payment performance by a borrower ~~satisfies all eligibility requirements, forbearance increments may be granted consecutively. We previously announced that, beginning in~~(meaning the ~~second quarter of 2020, we would phase~~borrower must make payment in a cumulative amount equivalent to 6 monthly required ~~six-month period~~payments under the loan) between successive grants of forbearance and between forbearance grants and certain other repayment alternatives. ~~We announced this~~This required period ~~will~~of positive payment performance does not apply, however, to forbearances granted during the first six months following a borrower’s grace period and ~~will~~is not be required for a borrower to receive a contractual interest rate reduction. In addition, we ~~announced we would~~currently limit the participation of delinquent borrowers in certain short-term extended or interest-only repayment alternatives to once in 12 months and twice in five years.

~~As previously announced, prior~~ We have decided to ~~full implementation of the~~make further changes in our credit administration practices, ~~changes described above, management will conduct~~which we expect to implement as early as by the end of 2021, to (i) require 12 months of positive payment performance (meaning the borrower must make payment in a ~~controlled testing program on randomly selected borrowers~~cumulative amount equivalent to ~~measure~~12 monthly required payments under the ~~impact~~loan) between successive grants of ~~the changes on our customers, our credit operations,~~forbearance and ~~key credit metrics. The testing commenced in October 2019 for some of the planned changes on a very small percentage of our total portfolio~~between forbearance grants and ~~we originally expected to expand~~certain other repayment alternatives, and (ii) count the number of ~~borrowers in~~months a borrower receives a short-term extended repayment ~~who would be subject to~~alternative toward the new credit administration practices. However, due to the COVID-19 pandemic, we postponed our efforts so that we can be more flexible in dealing with our customers’ financial hardship. In October 2020, we began to roll out in a methodical approach the implementation of the credit administration practices changes and related testing. Management now expects to have completed implementation of the planned credit administration practices changes in the third quarter of 2021. However, we may modify or delay the contemplated practice changes, the proposed timeline, or the method of implementation as we learn more about the impacts of the program on our customers.12-month forbearance limit described above.

We also offer rate and term modifications to customers experiencing more severe hardship. Currently, we temporarily reduce the contractual interest rate on a loan to 4.0 percent for a two-year period and, in the vast majority of cases, permanently extend the final maturity date of the loan. As part of demonstrating the ability and willingness to pay, the customer must make three consecutive monthly payments at the reduced payment to qualify for the program. The combination of the rate reduction and maturity extension helps reduce the monthly payment due from the borrower and increases the likelihood the borrower will remain current during the interest rate modification period as well as when the loan returns to its original contractual interest rate. We currently limit the granting of a permanent extension of the final maturity date of the loan under our loan modification program to 1 time over the life of the loan. We also currently permit 2 consecutive rate reductions to 4.0 percent so long as the borrower qualifies and makes 3 consecutive monthly payments at the reduced payment in connection with each rate reduction. We currently require six months of positive payment performance after the interest rate adjusts upward to its previous rate (at the end of the rate reduction periods) before the borrower may be eligible for a forbearance or certain other repayment alternatives, however. We have decided to further adjust certain requirements regarding our loan modification program, which we expect to implement as early as by the end of 2021, to (i) limit the number of interest rate reductions to twice over the life of the loan, and (ii) require 12 months of positive payment performance after the interest rate adjusts upward to its previous rate (at the end of the rate reduction periods) before the borrower may be eligible for forbearance or certain other repayment alternatives. At ~~March 31,~~September 30, 2021 and December 31, 2020, ~~8.1~~9.2 percent and 7.8 percent, respectively, of our loans then currently in full principal and interest repayment status were subject to interest rate reductions made under our rate modification program. ~~We currently have no plans to change the basic elements of the rate and term modifications we offer to our customers experiencing more severe hardship.~~

While there are limitations to our estimate of the future impact of the credit administration practices changes described above, absent the effect of any mitigating measures, ~~and based on an analysis of borrower behavior under our current credit administration practices, which may not be indicative of how borrowers will behave under revised credit administration practices,~~ we expect that the credit administration practices ~~changes~~ described above, including the described changes we expect to implement as early as by the end of 2021, will accelerate periodic defaults and could increase ~~life of loan~~periodic defaults in our Private Education Loan held for investment portfolio by approximately 410.1 percent to 1416.6 percent. Among the measures that we ~~are planning to implement~~have implemented and may modify further and expect may partly offset or moderate any acceleration of or increase in defaults will be greater focus on the risk assessment process to ensure borrowers are mapped to the appropriate program, better utilization of existing loss mitigation programs (e.g., ~~GRP~~Graduated Repayment Plan (“GRP”) and rate modifications), and the ~~introduction~~use of a ~~new~~ program offering short-term payment reductions (permitting interest-only payments for up to six months) for certain ~~early stage~~early-stage delinquencies.

The full impact of these changes to our collections practices described above ~~may~~will only be realized over the ~~longer term, however. In particular, when~~long term. When we ~~calculate~~calculated the allowance for credit losses under CECL ~~which became effective on January 1, 2020,~~at September 30, 2021, our loan loss reserves increased materially because we expect the life of loan defaults on our overall Private Education Loan portfolio to increase, in part as a result of the ~~planned~~ changes to our credit administration ~~practices.~~practices described above. As we progress with ~~the controlled testing program~~full implementation of the ~~planned~~ changes to our credit administration practices, we expect to learn more about how our borrowers are reacting to these changes and, as we analyze such reactions, we will continue to refine our estimates of the impact of those changes on our allowance for credit losses.

As discussed above, we will continue to monitor our credit administration practices and may modify them further from time to time based upon performance, industry conventions, and/or regulatory feedback.

1820

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

4. Loans Held for Sale

We had 0no loans held for sale and $2.9 billion in loans held for sale at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. At December 31, 2020, we reversed $206 million through the provisions for credit losses for the allowance related to those loans held for sale, when the loans were transferred from held for investment to held for sale.

During the first quarter of 2021, we sold $3.16 billion of our Private Education Loans, including $2.97 billion of principal and $193 million in capitalized interest, to an unaffiliated third party. During the second quarter of 2021, we sold $27 million of our Private Education Loans, including $25 million of principal and $2 million in capitalized interest, to an unaffiliated third party. The transactions qualified for sale treatment and removed the balance of the loans from our balance sheet on the respective settlement dates. We remained the servicer of these loans pursuant to applicable servicing agreements executed in connection with the sales. These sales resulted in our recognizing a gain of ~~$399~~$403 million in the first ~~quarter~~nine months of 2021. For additional information, see Notes to Consolidated Financial Statements, Note 3, “Loans Held for Investment,” and Note 8, “Borrowings.”

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

5. Allowance for Credit Losses

Our provision for credit losses represents the periodic expense of maintaining an allowance sufficient to absorb lifetime expected credit losses in the held for investment loan portfolios. The evaluation of the allowance for credit losses is inherently subjective, as it requires material estimates that may be susceptible to significant changes. We believe the allowance for credit losses is appropriate to cover lifetime losses expected to be incurred in the loan portfolios. See Notes to Consolidated Financial Statements, Note 2, “Significant Accounting Policies — Allowance for Credit Losses 2020 — Allowance for Private Education Loan Losses, — Allowance for FFELP Loan Losses, and — Allowance for Credit Card Loans” in our 2020 Form 10-K for a more detailed discussion.

~~SLM CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Dollars in thousands, unless otherwise noted)~~


5.			~~Allowance for Credit Losses (Continued)~~

Allowance for Credit Losses Metrics

Allowance for Credit Losses
Three Months Ended March 31, 2021
FFELP
Loans Private Education
Loans Credit Cards Total
Allowance for Credit Losses
Beginning balance $ 4,378 $ 1,355,844 $ 1,501 $ 1,361,723
Transfer from unfunded commitment liability(1)
0 126,880 0 126,880
Provisions:
Provision for current period 29 (254,942) (86) (254,999)
Loan sale reduction to provision 0 (8,858) 0 (8,858)
Loan transfer from held-for-sale 0 1,887 0 1,887
Total provisions(2)
29 (261,913) (86) (261,970)
Net charge-offs:
Charge-offs (89) (55,139) (88) (55,316)
Recoveries 0 7,703 1 7,704
Net charge-offs (89) (47,436) (87) (47,612)
Loan sales 0 0 0 0
Ending Balance $ 4,318 $ 1,173,375 $ 1,328 $ 1,179,021
Allowance:
Ending balance: individually evaluated for impairment $ 0 $ 95,536 $ 0 $ 95,536
Ending balance: collectively evaluated for impairment $ 4,318 $ 1,077,839 $ 1,328 $ 1,083,485
Loans:
Ending balance: individually evaluated for impairment $ 0 $ 1,225,604 $ 0 $ 1,225,604
Ending balance: collectively evaluated for impairment $ 727,664 $ 19,516,236 $ 11,309 $ 20,255,209
Net charge-offs as a percentage of average loans in repayment (annualized)(3)
0.06 % 1.29 % 2.92 %
Allowance as a percentage of the ending total loan balance 0.59 % 5.66 % 11.74 %
Allowance as a percentage of the ending loans in repayment(3)
0.80 % 7.94 % 11.74 %
Allowance coverage of net charge-offs (annualized) 12.13 6.18 3.82
Ending total loans, gross $ 727,664 $ 20,741,840 $ 11,309
Average loans in repayment(3)
$ 554,510 $ 14,743,508 $ 11,909
Ending loans in repayment(3)
$ 540,903 $ 14,777,939 $ 11,309


	Allowance for Credit Losses
	Three Months Ended September 30, 2021
	FFELP Loans			Private Education Loans			Credit Cards			Total
Allowance for Credit Losses
Beginning balance	$	4,262		$	1,154,540		$	1,442		$	1,160,244
Transfer from unfunded commitment liability(1)	—			110,613			—			110,613
Provisions:
Provision for current period	50			(6,995)			415			(6,530)
Loan sale reduction to provision	—			—			—			—

Total provisions(2)	50			(6,995)			415			(6,530)
Net charge-offs:
Charge-offs	(106)			(56,000)			(119)			(56,225)
Recoveries	—			7,302			3			7,305
Net charge-offs	(106)			(48,698)			(116)			(48,920)

Ending Balance	$	4,206		$	1,209,460		$	1,741		$	1,215,407
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	69,626		$	—		$	69,626
Ending balance: collectively evaluated for impairment	$	4,206		$	1,139,834		$	1,741		$	1,145,781
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,148,282		$	—		$	1,148,282
Ending balance: collectively evaluated for impairment	$	705,691		$	20,554,555		$	17,766		$	21,278,012
Net charge-offs as a percentage of average loans in repayment (annualized)(3)	0.08		%	1.29		%	3.07		%
Allowance as a percentage of the ending total loan balance	0.60		%	5.57		%	9.80		%
Allowance as a percentage of the ending loans in repayment(3)	0.79		%	7.81		%	9.80		%
Allowance coverage of net charge-offs (annualized)	9.92			6.21			3.75
Ending total loans, gross	$	705,691		$	21,702,837		$	17,766
Average loans in repayment(3)	$	540,018		$	15,108,802		$	15,098
Ending loans in repayment(3)	$	530,476		$	15,490,132		$	17,766

____________

(1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.

(2) Below is a reconciliation of the provision for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.

2022

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Three Months Ended ~~March 31,~~September 30, 2021
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	~~(261,913)~~(6,995)
Provisions for unfunded loan commitments	~~36,203~~144,972
Total Private Education Loan provisions for credit losses	~~(225,710)~~137,977

Other impacts to the provisions for credit losses:
FFELP Loans	2950
Credit Cards	~~(86)~~415
Total	~~(57)~~465
Provisions for credit losses reported in consolidated statements of income	$	~~(225,767)~~138,442

(3) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.

2123

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


		Allowance for Credit Losses															Allowance for Credit Losses
		Three Months Ended March 31, 2020															Three Months Ended September 30, 2020
		FFELP Loans			Private Education Loans			Personal Loans			Credit Cards			Total			FFELP Loans			Private Education Loans			Personal Loans			Credit Cards			Total
Allowance for Credit Losses	Allowance for Credit Losses															Allowance for Credit Losses
Beginning balance	Beginning balance	$	1,633		$	374,300		$	65,877		$	102		$	441,912	Beginning balance	$	4,385		$	1,760,559		$	163,337		$	1,042		$	1,929,323
Day 1 adjustment for the adoption of CECL		2,852			1,060,830			79,183			188			1,143,053
Balance at January 1, 2020		4,485			1,435,130			145,060			290			1,584,965

Transfer from unfunded commitment liability(1)	Transfer from unfunded commitment liability(1)	0			142,075			0			0			142,075		Transfer from unfunded commitment liability(1)	—			100,470			—			—			100,470
Provisions:	Provisions:															Provisions:
Provision for current period	Provision for current period	37			143,862			25,318			291			169,508		Provision for current period	67			(81,710)			(8,762)			391			(90,014)
Loan sale reduction to provision	Loan sale reduction to provision	0			(161,793)			0			0			(161,793)		Loan sale reduction to provision	—			—			(42,916)			—			(42,916)

Total provisions(2)	Total provisions(2)	37			(17,931)			25,318			291			7,715		Total provisions(2)	67			(81,710)			(51,678)			391			(132,930)
Net charge-offs:	Net charge-offs:															Net charge-offs:
Charge-offs	Charge-offs	(226)			(51,469)			(19,247)			(7)			(70,949)		Charge-offs	(89)			(55,298)			(5,231)			(48)			(60,666)
Recoveries	Recoveries	0			7,976			1,542			0			9,518		Recoveries	—			4,790			2,106			—			6,896
Net charge-offs	Net charge-offs	(226)			(43,493)			(17,705)			(7)			(61,431)		Net charge-offs	(89)			(50,508)			(3,125)			(48)			(53,770)

Loan sales																Loan sales	—			—			(108,534)			—			(108,534)
Ending Balance	Ending Balance	$	4,296		$	1,515,781		$	152,673		$	574		$	1,673,324	Ending Balance	$	4,363		$	1,728,811		$	—		$	1,385		$	1,734,559
Allowance:	Allowance:															Allowance:
Ending balance: individually evaluated for impairment	Ending balance: individually evaluated for impairment	$	0		$	150,822		$	0		$	0		$	150,822	Ending balance: individually evaluated for impairment	$	—		$	138,663		$	—		$	—		$	138,663
Ending balance: collectively evaluated for impairment	Ending balance: collectively evaluated for impairment	$	4,296		$	1,364,959		$	152,673		$	574		$	1,522,502	Ending balance: collectively evaluated for impairment	$	4,363		$	1,590,148		$	—		$	1,385		$	1,595,896
Loans:	Loans:															Loans:
Ending balance: individually evaluated for impairment	Ending balance: individually evaluated for impairment	$	0		$	1,518,763		$	0		$	0		$	1,518,763	Ending balance: individually evaluated for impairment	$	—		$	1,495,161		$	—		$	—		$	1,495,161
Ending balance: collectively evaluated for impairment	Ending balance: collectively evaluated for impairment	$	766,954		$	20,107,984		$	899,704		$	7,234		$	21,781,876	Ending balance: collectively evaluated for impairment	$	745,556		$	21,119,166		$	—		$	11,540		$	21,876,262
Net charge-offs as a percentage of average loans in repayment (annualized)(3)	Net charge-offs as a percentage of average loans in repayment (annualized)(3)	0.15		%	1.05		%	7.27		%	0.52		%			Net charge-offs as a percentage of average loans in repayment (annualized)(3)	0.07		%	1.33		%	—		%	1.73		%
Allowance as a percentage of the ending total loan balance	Allowance as a percentage of the ending total loan balance	0.56		%	7.01		%	16.97		%	7.93		%			Allowance as a percentage of the ending total loan balance	0.59		%	7.64		%	—		%	12.00		%
Allowance as a percentage of the ending loans in repayment(3)	Allowance as a percentage of the ending loans in repayment(3)	0.74		%	10.11		%	16.97		%	7.93		%			Allowance as a percentage of the ending loans in repayment(3)	0.77		%	10.91		%	—		%	12.00		%
Allowance coverage of net charge-offs (annualized)	Allowance coverage of net charge-offs (annualized)	4.75			8.71			2.16			20.50					Allowance coverage of net charge-offs (annualized)	12.26			8.56			—			7.21
Ending total loans, gross	Ending total loans, gross	$	766,954		$	21,626,747		$	899,704		$	7,234				Ending total loans, gross	$	745,556		$	22,614,327		$	—		$	11,540
Average loans in repayment(3)	Average loans in repayment(3)	$	600,534		$	16,521,356		$	973,772		$	5,364				Average loans in repayment(3)	$	510,809		$	15,182,703		$	—		$	11,103
Ending loans in repayment(3)	Ending loans in repayment(3)	$	581,997		$	14,988,345		$	899,704		$	7,234				Ending loans in repayment(3)	$	564,442		$	15,853,309		$	—		$	11,540

____________

(1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.

(2)Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.

2224

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Three Months Ended ~~March 31,~~September 30, 2020
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	~~(17,931)~~(81,710)
Provisions for unfunded loan commitments	~~53,543~~129,290
Total Private Education Loan provisions for credit losses	~~35,612~~47,580

Other impacts to the provisions for credit losses:
Personal Loans	~~25,318~~ (51,678)
FFELP Loans	3767
Credit Cards	~~291~~391
Total	~~25,646~~ (51,220)
Provisions for credit losses reported in consolidated statements of income	$	~~61,258~~ (3,640)

2325

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


	Allowance for Credit Losses
	Nine Months Ended September 30, 2021
	FFELP Loans			Private Education Loans			Credit Cards			Total
Allowance for Credit Losses
Beginning balance	$	4,378		$	1,355,844		$	1,501		$	1,361,723
Transfer from unfunded commitment liability(1)	—			262,049			—			262,049
Provisions:
Provision for current period	77			(260,923)			511			(260,335)
Loan sale reduction to provision	—			(10,335)			—			(10,335)
Loan transfer from held-for-sale	—			1,887			—			1,887
Total provisions(2)	77			(269,371)			511			(268,783)
Net charge-offs:
Charge-offs	(249)			(161,039)			(281)			(161,569)
Recoveries	—			21,977			10			21,987
Net charge-offs	(249)			(139,062)			(271)			(139,582)

Ending Balance	$	4,206		$	1,209,460		$	1,741		$	1,215,407
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	69,626		$	—		$	69,626
Ending balance: collectively evaluated for impairment	$	4,206		$	1,139,834		$	1,741		$	1,145,781
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,148,282		$	—		$	1,148,282
Ending balance: collectively evaluated for impairment	$	705,691		$	20,554,555		$	17,766		$	21,278,012
Net charge-offs as a percentage of average loans in repayment (annualized)(3)	0.06		%	1.25		%	2.75		%
Allowance as a percentage of the ending total loan balance	0.60		%	5.57		%	9.80		%
Allowance as a percentage of the ending loans in repayment(3)	0.79		%	7.81		%	9.80		%
Allowance coverage of net charge-offs (annualized)	12.67			6.52			4.82
Ending total loans, gross	$	705,691		$	21,702,837		$	17,766
Average loans in repayment(3)	$	547,394		$	14,877,937		$	13,136
Ending loans in repayment(3)	$	530,476		$	15,490,132		$	17,766

____________

(1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Nine Months Ended September 30, 2021
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	(269,371)
Provisions for unfunded loan commitments	251,135
Total Private Education Loan provisions for credit losses	(18,236)

Other impacts to the provisions for credit losses:
FFELP Loans	77
Credit Cards	511
Total	588
Provisions for credit losses reported in consolidated statements of income	$	(17,648)

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


	Allowance for Credit Losses
	Nine Months Ended September 30, 2020
	FFELP Loans			Private Education Loans			Personal Loans			Credit Cards			Total
Allowance for Credit Losses
Beginning balance	$	1,633		$	374,300		$	65,877		$	102		$	441,912
Day 1 adjustment for the adoption of CECL	2,852			1,060,830			79,183			188			1,143,053
Balance at January 1, 2020	4,485			1,435,130			145,060			290			1,584,965
Transfer from unfunded commitment liability(1)	—			279,555			—			—			279,555
Provisions:
Provision for current period	277			296,167			40,485			1,191			338,120
Loan sale reduction to provision	—			(161,793)			(42,916)			—			(204,709)

Total provisions(2)	277			134,374			(2,431)			1,191			133,411
Net charge-offs:
Charge-offs	(399)			(138,546)			(39,079)			(96)			(178,120)
Recoveries	—			18,298			4,984			—			23,282
Net charge-offs	(399)			(120,248)			(34,095)			(96)			(154,838)
Loan sales	—			—			(108,534)			—			(108,534)
Ending Balance	$	4,363		$	1,728,811		$	—		$	1,385		$	1,734,559
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	138,663		$	—		$	—		$	138,663
Ending balance: collectively evaluated for impairment	$	4,363		$	1,590,148		$	—		$	1,385		$	1,595,896
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,495,161		$	—		$	—		$	1,495,161
Ending balance: collectively evaluated for impairment	$	745,556		$	21,119,166		$	—		$	11,540		$	21,876,262
Net charge-offs as a percentage of average loans in repayment (annualized)(3)	0.10		%	1.05		%	—		%	1.51		%
Allowance as a percentage of the ending total loan balance	0.59		%	7.64		%	—		%	12.00		%
Allowance as a percentage of the ending loans in repayment(3)	0.77		%	10.91		%	—		%	12.00		%
Allowance coverage of net charge-offs (annualized)	8.20			10.78			—			10.82
Ending total loans, gross	$	745,556		$	22,614,327		$	—		$	11,540
Average loans in repayment(3)	$	546,443		$	15,336,253		$	—		$	8,499
Ending loans in repayment(3)	$	564,442		$	15,853,309		$	—		$	11,540

____________

(1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Nine Months Ended September 30, 2020
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	134,374
Provisions for unfunded loan commitments	276,094
Total Private Education Loan provisions for credit losses	410,468

Other impacts to the provisions for credit losses:
Personal Loans	(2,431)
FFELP Loans	277
Credit Cards	1,191
Total	(963)
Provisions for credit losses reported in consolidated statements of income	$	409,505

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

Allowance for Credit Losses - Forecast Assumptions

In determining the adequacy of the allowance for credit losses, we include forecasts of college graduate unemployment and the Consumer Price Index in our loss forecasting models. We obtain forecasts for these two inputs from Moody’s Analytics. Moody’s Analytics provides a range of forecasts for each of these inputs with various likelihoods of occurring. We determine which forecasts we will include in our estimation of allowance for credit losses and the associated weightings for each of these inputs. At both January 1, 2020 (the initial adoption date of the Financial Accounting Standards Board’s Accounting Standards Update No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” or “CECL”), and ~~March 31,~~September 30, 2021, we used the Base (50th percentile likelihood of occurring)/S1 (stronger near-term growth scenario with 10 percent likelihood of occurring)/S3 (downside scenario with 10 percent likelihood of occurring) scenarios and weighted them 40 percent, 30 percent and 30 percent, respectively. Management reviews both the scenarios and their respective weightings each quarter in determining the allowance for credit losses.

Provisions for credit losses in the ~~current quarter~~first nine months of 2021 decreased by ~~$287~~$427 million compared with the year-ago ~~quarter.~~period. During the first ~~quarter~~nine months of 2021, the ~~provisions~~provision for credit losses ~~line item~~ was primarily affected by improvements in the economic forecasts, ~~coupled with~~the use of the more balanced weightings of the various Moody’s Analytics scenarios described above, and faster prepayment speeds, as compared to the year-ago period. For the nine months ended September 30, 2020, we recognized a ~~benefit from faster forecasted prepayment speeds. These benefits~~significant increase in the provision for credit losses primarily in response to the COVID-19 pandemic and surge in COVID-19 infections that occurred in third quarter 2020. In response to the increase in COVID-19, at September 31, 2020, we were ~~offset by additional provision from~~using Moody’s Analytics Base and S4 downturn scenarios, weighted 50 percent each, in determining the ~~new loan commitments made during the first quarter of 2021.~~ allowance for credit losses.

During the first quarter of 2021, we increased our estimates of future prepayment speeds during both the two-year reasonable and supportable period as well as the remaining term of the underlying loans. These faster estimated prepayment speeds during the two-year reasonable and supportable period reflect the significant improvement in economic forecasts, as well as the implementation of an updated prepayment speed model. We experienced higher prepayments during the COVID-19 pandemic, when unemployment rates were elevated, than we would have expected based upon our experience during past financial crises. ~~To address this fundamental change, we increased our long-term expectations of prepayment speeds.~~

Troubled Debt Restructurings (“TDRs”)

All of our loans are collectively assessed for impairment, except for loans classified as TDRs (where we conduct individual assessments of impairment). We adjust the terms of loans for certain borrowers when we believe such changes will help our customers manage their student loan obligations, achieve better student outcomes, and increase the collectability of the ~~loan.~~loans. These changes generally take the form of a temporary forbearance of payments, a temporary interest rate reduction, a temporary interest rate reduction with a permanent extension of the loan term, and/or a short-term extended repayment alternative.

When we give a borrower facing financial difficulty an interest rate reduction, we temporarily reduce the contractual interest rate on a loan to 4.0 percent for a two-year period and, in the vast majority of cases, permanently extend the final maturity date of the loan. The combination of these two loan term changes helps reduce the monthly payment due from the borrower and increases the likelihood the borrower will remain current during the interest rate modification period as well as when the loan returns to its original contractual interest rate. At ~~March 31,~~September 30, 2021 and ~~March 31,~~September 30, 2020, ~~8.1~~9.2 percent and ~~8.5~~8.8 percent, respectively, of our loans then currently in full principal and interest repayment status were subject to interest rate reductions made under our rate modification program.

Once a loan qualifies for TDR status, it remains a TDR for allowance purposes for the remainder of its life. As of both ~~March 31,~~September 30, 2021 and December 31, 2020, approximately 47 percent of TDRs were classified as such due to their forbearance status. For additional information, including the process we use for determining whether a loan will be classified as a TDR, see Notes to Consolidated Financial Statements, Note 2, “Significant Accounting Policies —Allowance for Loan Losses 2020,” and Note 7, “Allowance for Credit Losses” in our 2020 Form 10-K.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

Within the Private Education Loan portfolio, loans greater than 90 days past due are nonperforming. FFELP Loans are at least 97 percent guaranteed as to their principal and accrued interest by the federal government in the event of default and, therefore, we do not deem FFELP Loans as nonperforming from a credit risk perspective at any point in their life cycle prior to claim payment and continue to accrue interest on those loans through the date of claim.

~~SLM CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Dollars in thousands, unless otherwise noted)~~


5.			~~Allowance for Credit Losses (Continued)~~

At ~~March 31,~~September 30, 2021 and December 31, 2020, 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.


		Recorded Investment		Unpaid Principal Balance		Allowance			Recorded Investment		Unpaid Principal Balance		Allowance

March 31, 2021
September 30, 2021								September 30, 2021
TDR Loans	TDR Loans	$	1,263,651	$	1,225,604	$	95,536	TDR Loans	$	1,185,820	$	1,148,282	$	69,626

December 31, 2020	December 31, 2020							December 31, 2020
TDR Loans	TDR Loans	$	1,312,805	$	1,274,590	$	104,265	TDR Loans	$	1,312,805	$	1,274,590	$	104,265

The following table provides the average recorded investment and interest income recognized for our TDR loans.

Three Months Ended
March 31,
2021 2020
Average
Recorded
Investment Interest
Income
Recognized Average
Recorded
Investment Interest
Income
Recognized
TDR Loans $ 1,288,333 $ 21,489 $ 1,615,764 $ 26,488


	Three Months Ended September 30,
	2021				2020
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized

TDR Loans	$	1,208,333	$	21,198	$	1,554,741	$	24,972

	Nine Months Ended September 30,
	2021				2020
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized

TDR Loans	$	1,249,721	$	64,177	$	1,579,640	$	75,530

2531

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

The following table provides information regarding the loan status and aging of TDR loans. For the periods presented below, we updated our delinquency bucket periods to conform with the delinquency bucket periods defined by the Federal Financial Institutions Examination Council (“FFIEC”).


		March 31,				December 31,					September 30,				December 31,
		2021				2020					2021				2020
		Balance		%		Balance		%			Balance		%		Balance		%
TDR loans in in-school/grace/deferment(1)	TDR loans in in-school/grace/deferment(1)	$	93,850			$	88,750			TDR loans in in-school/grace/deferment(1)	$	90,417			$	88,750
TDR loans in forbearance(2)	TDR loans in forbearance(2)	68,609				76,704				TDR loans in forbearance(2)	48,892				76,704
TDR loans in repayment(3) and percentage of each status:	TDR loans in repayment(3) and percentage of each status:									TDR loans in repayment(3) and percentage of each status:
Loans current	Loans current	966,201		90.9	%	971,880		87.7	%	Loans current	917,756		91.0	%	971,880		87.7	%
Loans delinquent 30-59 days(4)	Loans delinquent 30-59 days(4)	39,541		3.7		59,249		5.3		Loans delinquent 30-59 days(4)	43,766		4.3		59,249		5.3
Loans delinquent 60-89 days(4)	Loans delinquent 60-89 days(4)	29,892		2.8		43,576		3.9		Loans delinquent 60-89 days(4)	24,984		2.5		43,576		3.9
Loans 90 days or greater past due(4)	Loans 90 days or greater past due(4)	27,511		2.6		34,431		3.1		Loans 90 days or greater past due(4)	22,467		2.2		34,431		3.1
Total TDR loans in repayment(3)	Total TDR loans in repayment(3)	1,063,145		100.0	%	1,109,136		100.0	%	Total TDR loans in repayment(3)	1,008,973		100.0	%	1,109,136		100.0	%
Total TDR loans, gross	Total TDR loans, gross	$	1,225,604			$	1,274,590			Total TDR loans, gross	$	1,148,282			$	1,274,590

_____

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

(4)The period of delinquency is based on the number of days scheduled payments are contractually past due.

2632

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

The following table provides the amount of modified loans (which include forbearance and reductions in interest rates) that became TDRs in the periods presented. Additionally, for the periods presented, the table summarizes charge-offs occurring in the TDR portfolio, as well as TDRs for which a payment default occurred in the relevant period presented and within 12 months of the loan first being designated as a TDR. We define payment default as 60 days past due for this disclosure.

Three Months Ended
March 31, 2021 Three Months Ended
March 31, 2020
Modified Loans(1)
Charge-offs Payment-
Default
Modified Loans(1)
Charge-offs Payment-
Default
TDR Loans $ 3,717 $ 17,948 $ 4,869 $ 132,815 $ 19,375 $ 30,725


	Three Months Ended September 30,
	2021						2020
	Modified Loans(1)		Charge-offs		Payment- Default		Modified Loans(1)		Charge-offs		Payment- Default

TDR Loans	$	1,063	$	14,807	$	1,588	$	30,990	$	20,033	$	19,788

	Nine Months Ended September 30,
	2021						2020
	Modified Loans(1)		Charge-offs		Payment- Default		Modified Loans(1)		Charge-offs		Payment- Default

TDR Loans	$	6,697	$	48,643	$	9,305	$	200,471	$	48,031	$	68,790

_____

(1)Represents the principal balance of loans that have been modified during the period and resulted in a TDR.

Private Education Loans Held for Investment - Key Credit Quality Indicators

FFELP Loans are at least 97 percent guaranteed as to their principal and accrued interest in the event of default; therefore, there are no key credit quality indicators associated with FFELP Loans.

For Private Education Loans, the key credit quality indicators are FICO scores, the existence of a cosigner, the loan status, and loan seasoning. The FICO scores are assessed at original approval and periodically refreshed/updated through the loan’s term. The following tables highlight the gross principal balance of our Private Education Loan portfolio, by year of origination, stratified by key credit quality indicators.

2733

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

Private Education Loans Held for Investment - Credit Quality Indicators
March 31, 2021
Year of Origination
2021(1)
2020(1)
2019(1)
2018(1)
2017(1)
2016 and Prior(1)
Total(1)
% of Balance
Cosigners:
With cosigner $ 640,909 $ 3,954,261 $ 3,331,066 $ 2,431,585 $ 2,137,418 $ 5,799,561 $ 18,294,800 88 %
Without cosigner 109,163 623,156 531,211 359,769 259,981 563,760 2,447,040 12
Total $ 750,072 $ 4,577,417 $ 3,862,277 $ 2,791,354 $ 2,397,399 $ 6,363,321 $ 20,741,840 100 %
FICO at Origination(2):
Less than 670 $ 46,437 $ 253,657 $ 283,992 $ 217,921 $ 189,704 $ 505,347 $ 1,497,058 7 %
670-699 103,191 607,789 576,077 423,618 388,607 1,061,435 3,160,717 15
700-749 243,607 1,472,919 1,260,902 921,338 799,597 2,138,263 6,836,626 33
Greater than or equal to 750 356,837 2,243,052 1,741,306 1,228,477 1,019,491 2,658,276 9,247,439 45
Total $ 750,072 $ 4,577,417 $ 3,862,277 $ 2,791,354 $ 2,397,399 $ 6,363,321 $ 20,741,840 100 %
FICO Refreshed(2)(3):
Less than 670 $ 64,349 $ 313,569 $ 325,235 $ 290,041 $ 283,988 $ 952,223 $ 2,229,405 11 %
670-699 107,242 573,430 473,331 322,446 271,224 707,135 2,454,808 12
700-749 241,091 1,442,851 1,186,242 813,884 684,467 1,715,802 6,084,337 29
Greater than or equal to 750 337,390 2,247,567 1,877,469 1,364,983 1,157,720 2,988,161 9,973,290 48
Total $ 750,072 $ 4,577,417 $ 3,862,277 $ 2,791,354 $ 2,397,399 $ 6,363,321 $ 20,741,840 100 %
Seasoning(4):
1-12 payments $ 419,655 $ 2,510,639 $ 426,229 $ 396,679 $ 392,391 $ 718,899 $ 4,864,492 24 %
13-24 payments 0 267,856 2,034,191 254,139 221,863 599,435 3,377,484 16
25-36 payments 0 0 146,616 1,343,321 250,078 581,741 2,321,756 11
37-48 payments 0 0 0 93,298 978,808 618,454 1,690,560 8
More than 48 payments 0 0 0 0 64,660 3,029,214 3,093,874 15
Not yet in repayment 330,417 1,798,922 1,255,241 703,917 489,599 815,578 5,393,674 26
Total $ 750,072 $ 4,577,417 $ 3,862,277 $ 2,791,354 $ 2,397,399 $ 6,363,321 $ 20,741,840 100 %
2021 Current period(5) gross charge-offs
$ (6) $ (911) $ (4,483) $ (8,116) $ (8,793) $ (32,830) $ (55,139)
2021 Current period(5) recoveries
0 43 452 1,009 1,133 5,066 7,703
2021 Current period(5) net charge-offs
$ (6) $ (868) $ (4,031) $ (7,107) $ (7,660) $ (27,764) $ (47,436)
Total accrued interest by origination vintage $ 8,317 $ 147,329 $ 291,579 $ 258,813 $ 206,734 $ 335,703 $ 1,248,475
______
(1)Balance represents gross Private Education Loans.
(2)Represents the higher credit score of the cosigner or the borrower.
(3)Represents the FICO score updated as of the first-quarter 2021.
(4)Number of months in active repayment (whether interest only payment, fixed payment, or full principal and interest payment status) for which a scheduled payment was due.
(5)Current period refers to period from January 1, 2021 through March 31, 2021.


	Private Education Loans Held for Investment - Credit Quality Indicators
	September 30, 2021
Year of Origination	2021(1)		2020(1)		2019(1)		2018(1)		2017(1)		2016 and Prior(1)		Total(1)		% of Balance

Cosigners:
With cosigner	$	2,740,609	$	3,859,697	$	3,131,422	$	2,239,265	$	1,938,613	$	5,201,099	$	19,110,705	88	%
Without cosigner	449,218		601,172		481,391		322,867		233,512		503,972		2,592,132		12
Total	$	3,189,827	$	4,460,869	$	3,612,813	$	2,562,132	$	2,172,125	$	5,705,071	$	21,702,837	100	%

FICO at Origination(2):
Less than 670	$	206,260	$	250,867	$	275,722	$	207,725	$	177,237	$	461,829	$	1,579,640	7	%
670-699	423,163		598,066		548,962		396,081		358,145		961,855		3,286,272		15
700-749	1,010,429		1,439,849		1,184,965		848,391		725,425��		1,917,552		7,126,611		33
Greater than or equal to 750	1,549,975		2,172,087		1,603,164		1,109,935		911,318		2,363,835		9,710,314		45
Total	$	3,189,827	$	4,460,869	$	3,612,813	$	2,562,132	$	2,172,125	$	5,705,071	$	21,702,837	100	%


FICO Refreshed(2)(3):
Less than 670	$	262,997	$	271,778	$	282,320	$	247,343	$	249,302	$	795,264	$	2,109,004	10	%
670-699	425,798		510,906		411,306		278,497		229,881		622,290		2,478,678		11
700-749	1,003,524		1,393,710		1,117,756		759,346		624,787		1,584,356		6,483,479		30
Greater than or equal to 750	1,497,508		2,284,475		1,801,431		1,276,946		1,068,155		2,703,161		10,631,676		49
Total	$	3,189,827	$	4,460,869	$	3,612,813	$	2,562,132	$	2,172,125	$	5,705,071	$	21,702,837	100	%

Seasoning(4):
1-12 payments	$	1,837,837	$	1,772,385	$	397,777	$	329,370	$	311,956	$	543,901	$	5,193,226	24	%
13-24 payments	—		1,027,243		1,487,280		221,972		220,104		532,905		3,489,504		16
25-36 payments	—		42		619,601		996,813		189,051		527,481		2,332,988		11
37-48 payments	—		—		—		397,585		777,883		513,718		1,689,186		8
More than 48 payments	—		—		—		—		250,029		2,892,624		3,142,653		14
Not yet in repayment	1,351,990		1,661,199		1,108,155		616,392		423,102		694,442		5,855,280		27
Total	$	3,189,827	$	4,460,869	$	3,612,813	$	2,562,132	$	2,172,125	$	5,705,071	$	21,702,837	100	%

2021 Current period(5) gross charge-offs	$	(372)	$	(4,159)	$	(14,794)	$	(23,210)	$	(26,696)	$	(91,808)	$	(161,039)
2021 Current period(5) recoveries	14		254		1,398		2,679		3,288		14,344		21,977
2021 Current period(5) net charge-offs	$	(358)	$	(3,905)	$	(13,396)	$	(20,531)	$	(23,408)	$	(77,464)	$	(139,062)

Total accrued interest by origination vintage	$	58,245	$	250,412	$	331,670	$	259,988	$	192,350	$	293,762	$	1,386,427
______ (1)Balance represents gross Private Education Loans. (2)Represents the higher credit score of the cosigner or the borrower. (3)Represents the FICO score updated as of the third-quarter 2021. (4)Number of months in active repayment (whether interest only payment, fixed payment, or full principal and interest payment status) for which a scheduled payment was due. (5)Current period refers to period from January 1, 2021 through September 30, 2021.

2834

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


		Private Education Loans Held for Investment Credit Quality Indicators																	Private Education Loans Held for Investment - Credit Quality Indicators
		December 31, 2020																	December 31, 2020
Year of Origination	Year of Origination	2020(1)		2019(1)		2018(1)		2017(1)		2016(1)		2015 and Prior(1)		Total(1)		% of Balance		Year of Origination	2020(1)		2019(1)		2018(1)		2017(1)		2016(1)		2015 and Prior(1)		Total(1)		% of Balance

Cosigners:	Cosigners:																	Cosigners:
With cosigner	With cosigner	$	2,915,328	$	3,467,219	$	2,556,400	$	2,262,635	$	1,977,952	$	4,198,748	$	17,378,282	88	%	With cosigner	$	2,915,328	$	3,467,219	$	2,556,400	$	2,262,635	$	1,977,952	$	4,198,748	$	17,378,282	88	%
Without cosigner	Without cosigner	527,437		559,629		384,111		277,159		211,270		391,449		2,351,055		12		Without cosigner	527,437		559,629		384,111		277,159		211,270		391,449		2,351,055		12
Total	Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%	Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%

FICO at Origination(2):	FICO at Origination(2):																	FICO at Origination(2):
Less than 670	Less than 670	$	195,214	$	290,711	$	225,276	$	197,948	$	162,413	$	369,609	$	1,441,171	7	%	Less than 670	$	195,214	$	290,711	$	225,276	$	197,948	$	162,413	$	369,609	$	1,441,171	7	%
670-699	670-699	464,785		594,950		441,357		407,394		351,303		771,477		3,031,266		16		670-699	464,785		594,950		441,357		407,394		351,303		771,477		3,031,266		16
700-749	700-749	1,111,373		1,310,390		967,802		846,983		740,028		1,533,517		6,510,093		33		700-749	1,111,373		1,310,390		967,802		846,983		740,028		1,533,517		6,510,093		33
Greater than or equal to 750	Greater than or equal to 750	1,671,393		1,830,797		1,306,076		1,087,469		935,478		1,915,594		8,746,807		44		Greater than or equal to 750	1,671,393		1,830,797		1,306,076		1,087,469		935,478		1,915,594		8,746,807		44
Total	Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%	Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%

FICO Refreshed(2)(3):	FICO Refreshed(2)(3):																	FICO Refreshed(2)(3):
Less than 670	Less than 670	$	240,154	$	331,229	$	301,784	$	298,195	$	293,077	$	734,599	$	2,199,038	11	%	Less than 670	$	240,154	$	331,229	$	301,784	$	298,195	$	293,077	$	734,599	$	2,199,038	11	%
670-699	670-699	438,665		493,135		336,966		283,906		231,759		504,779		2,289,210		12		670-699	438,665		493,135		336,966		283,906		231,759		504,779		2,289,210		12
700-749	700-749	1,102,666		1,248,806		871,677		734,222		603,160		1,220,468		5,780,999		29		700-749	1,102,666		1,248,806		871,677		734,222		603,160		1,220,468		5,780,999		29
Greater than or equal to 750	Greater than or equal to 750	1,661,280		1,953,678		1,430,084		1,223,471		1,061,226		2,130,351		9,460,090		48		Greater than or equal to 750	1,661,280		1,953,678		1,430,084		1,223,471		1,061,226		2,130,351		9,460,090		48
Total	Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%	Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%

Seasoning(4):	Seasoning(4):																	Seasoning(4):
1-12 payments	1-12 payments	$	2,068,517	$	600,038	$	469,143	$	472,258	$	381,197	$	507,343	$	4,498,496	23	%	1-12 payments	$	2,068,517	$	600,038	$	469,143	$	472,258	$	381,197	$	507,343	$	4,498,496	23	%
13-24 payments	13-24 payments	163		2,096,635		383,977		223,332		217,379		425,345		3,346,831		17		13-24 payments	163		2,096,635		383,977		223,332		217,379		425,345		3,346,831		17
25-36 payments	25-36 payments	0		0		1,353,567		370,250		181,940		439,337		2,345,094		12		25-36 payments	—		—		1,353,567		370,250		181,940		439,337		2,345,094		12
37-48 payments	37-48 payments	0		0		0		965,476		351,433		402,552		1,719,461		9		37-48 payments	—		—		—		965,476		351,433		402,552		1,719,461		9
More than 48 payments	More than 48 payments	0		0		0		0		729,510		2,310,905		3,040,415		15		More than 48 payments	—		—		—		—		729,510		2,310,905		3,040,415		15
Not yet in repayment	Not yet in repayment	1,374,085		1,330,175		733,824		508,478		327,763		504,715		4,779,040		24		Not yet in repayment	1,374,085		1,330,175		733,824		508,478		327,763		504,715		4,779,040		24
Total	Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%	Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%

2020 gross charge-offs(5)	2020 gross charge-offs(5)	$	(1,087)	$	(10,940)	$	(27,000)	$	(35,851)	$	(36,416)	$	(94,032)	$	(205,326)			2020 gross charge-offs(5)	$	(1,087)	$	(10,940)	$	(27,000)	$	(35,851)	$	(36,416)	$	(94,032)	$	(205,326)
2020 recoveries(5)	2020 recoveries(5)	42		636		2,274		3,585		4,284		13,200		24,021				2020 recoveries(5)	42		636		2,274		3,585		4,284		13,200		24,021
2020 net charge-offs(5)	2020 net charge-offs(5)	$	(1,045)	$	(10,304)	$	(24,726)	$	(32,266)	$	(32,132)	$	(80,832)	$	(181,305)			2020 net charge-offs(5)	$	(1,045)	$	(10,304)	$	(24,726)	$	(32,266)	$	(32,132)	$	(80,832)	$	(181,305)

Total accrued interest by origination vintage	Total accrued interest by origination vintage	$	90,438	$	265,688	$	252,251	$	209,178	$	141,094	$	210,247	$	1,168,896			Total accrued interest by origination vintage	$	90,438	$	265,688��	$	252,251	$	209,178	$	141,094	$	210,247	$	1,168,896

______

(1)Balance represents gross Private Education Loans.

(2)Represents the higher credit score of the cosigner or the borrower.

(3)Represents the FICO score updated as of the fourth-quarter 2020.

(4)Number of months in active repayment (whether interest only payment, fixed payment, or full principal and interest payment status) for which a scheduled payment was due.

(5)For period from January 1, 2020 through December 31, 2020.

2935

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

Delinquencies - Private Education Loans Held for Investment

The following tables provide information regarding the loan status of our Private Education Loans, held for investment, by year of origination. Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the following tables, do not include those loans while they are in forbearance). For the periods presented below, we updated our delinquency bucket periods to conform with the delinquency bucket periods defined by the FFIEC.


		Private Education Loans Held for Investment Delinquencies by Origination Vintage																						Private Education Loans Held for Investment Delinquencies by Origination Vintage
		March 31, 2021																						September 30, 2021
		2021			2020			2019			2018			2017			2016 and Prior			Total				2021			2020			2019			2018			2017			2016 and Prior			Total

Loans in-school/grace/deferment~~(2)~~(1)	Loans in-school/grace/deferment~~(2)~~(1)	$	330,417		$	1,798,922		$	1,255,241		$	703,917		$	489,599		$	815,578		$	5,393,674		Loans in-school/grace/deferment~~(2)~~(1)	$	1,351,990		$	1,661,199		$	1,108,155		$	616,392		$	423,102		$	694,442		$	5,855,280
Loans in forbearance~~(3)~~(2)	Loans in forbearance~~(3)~~(2)	1,186			21,471			89,409			93,513			103,807			260,841			570,227			Loans in forbearance~~(3)~~(2)	3,673			32,584			54,337			53,675			57,093			156,063			357,425
Loans in repayment(1):
Loans in repayment:																							Loans in repayment:
Loans current	Loans current	418,103			2,747,747			2,491,380			1,955,468			1,755,863			5,102,866			14,471,427			Loans current	1,830,182			2,743,889			2,404,326			1,840,620			1,636,992			4,659,532			15,115,541
Loans delinquent 30-59 days~~(4)~~(3)	Loans delinquent 30-59 days~~(4)~~(3)	366			6,587			14,015			19,145			24,043			88,587			152,743			Loans delinquent 30-59 days~~(4)~~(3)	3,051			15,107			25,793			27,398			28,340			100,253			199,942
Loans delinquent 60-89 days~~(4)~~(3)	Loans delinquent 60-89 days~~(4)~~(3)	0			1,747			7,654			11,064			13,166			52,759			86,390			Loans delinquent 60-89 days~~(4)~~(3)	650			5,787			12,784			14,313			15,251			52,727			101,512
Loans 90 days or greater past due~~(4)~~(3)	Loans 90 days or greater past due~~(4)~~(3)	0			943			4,578			8,247			10,921			42,690			67,379			Loans 90 days or greater past due~~(4)~~(3)	281			2,303			7,418			9,734			11,347			42,054			73,137
Total Private Education Loans in repayment	Total Private Education Loans in repayment	418,469			2,757,024			2,517,627			1,993,924			1,803,993			5,286,902			14,777,939			Total Private Education Loans in repayment	1,834,164			2,767,086			2,450,321			1,892,065			1,691,930			4,854,566			15,490,132
Total Private Education Loans, gross	Total Private Education Loans, gross	750,072			4,577,417			3,862,277			2,791,354			2,397,399			6,363,321			20,741,840			Total Private Education Loans, gross	3,189,827			4,460,869			3,612,813			2,562,132			2,172,125			5,705,071			21,702,837
Private Education Loans deferred origination costs and unamortized premium/(discount)	Private Education Loans deferred origination costs and unamortized premium/(discount)	5,487			19,922			12,925			7,977			6,153			12,004			64,468			Private Education Loans deferred origination costs and unamortized premium/(discount)	16,763			17,970			11,357			6,901			5,275			10,318			68,584
Total Private Education Loans	Total Private Education Loans	755,559			4,597,339			3,875,202			2,799,331			2,403,552			6,375,325			20,806,308			Total Private Education Loans	3,206,590			4,478,839			3,624,170			2,569,033			2,177,400			5,715,389			21,771,421
Private Education Loans allowance for losses	Private Education Loans allowance for losses	(35,515)			(252,247)			(239,917)			(169,296)			(140,894)			(335,506)			(1,173,375)			Private Education Loans allowance for losses	(173,374)			(252,460)			(220,891)			(148,040)			(118,966)			(295,729)			(1,209,460)
Private Education Loans, net	Private Education Loans, net	$	720,044		$	4,345,092		$	3,635,285		$	2,630,035		$	2,262,658		$	6,039,819		$	19,632,933		Private Education Loans, net	$	3,033,216		$	4,226,379		$	3,403,279		$	2,420,993		$	2,058,434		$	5,419,660		$	20,561,961

Percentage of Private Education Loans in repayment	Percentage of Private Education Loans in repayment	55.8		%	60.2		%	65.2		%	71.4		%	75.2		%	83.1		%	71.2		%	Percentage of Private Education Loans in repayment	57.5		%	62.0		%	67.8		%	73.8		%	77.9		%	85.1		%	71.4		%
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment	Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment	0.1		%	0.3		%	1.0		%	1.9		%	2.7		%	3.5		%	2.1		%	Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment	0.2		%	0.8		%	1.9		%	2.7		%	3.2		%	4.0		%	2.4		%
Loans in forbearance as a percentage of loans in repayment and forbearance	Loans in forbearance as a percentage of loans in repayment and forbearance	0.3		%	0.8		%	3.4		%	4.5		%	5.4		%	4.7		%	3.7		%	Loans in forbearance as a percentage of loans in repayment and forbearance	0.2		%	1.2		%	2.2		%	2.8		%	3.3		%	3.1		%	2.3		%

_______

(1)For some students, going back to school in the fall was not an option because of the pandemic, or for other reasons. Therefore, some students are taking a “gap year” before returning to school. In 2020, for those students that had unexpectedly separated from school, we provided an extension of time through fall 2021 to re-enroll, before beginning their grace period that occurs prior to entering full principal and interest repayment status. At March 31, 2021, the loans in the “in-school/grace/deferment” category above include $273 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period. At March 31, 2021, the loans in the “in forbearance” category above include $29 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period. At March 31, 2021, the loans in the “in repayment” category above include $482 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period.

~~(2)~~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).

~~(3)~~(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.

~~(4)~~(3)The period of delinquency is based on the number of days scheduled payments are contractually past due.

3036

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


	Private Education Loans Held for Investment Delinquencies by Origination Vintage
	December 31, 2020
	2020			2019			2018			2017			2016			2015 and Prior			Total

Loans in-school/grace/deferment(1)(2)	$	1,374,085		$	1,330,175		$	733,824		$	508,478		$	327,763		$	504,715		$	4,779,040
Loans in forbearance(1)(3)	16,159			92,677			110,319			118,946			109,073			198,302			645,476
Loans in repayment(1):
Loans current	2,043,033			2,573,228			2,045,012			1,850,539			1,685,572			3,701,564			13,898,948
Loans delinquent 30-59 days(4)	6,400			16,983			26,934			30,771			33,040			91,400			205,528
Loans delinquent 60-89 days(4)	2,628			9,143			15,026			18,121			19,064			55,661			119,643
Loans 90 days or greater past due(4)	460			4,642			9,396			12,939			14,710			38,555			80,702
Total Private Education Loans in repayment	2,052,521			2,603,996			2,096,368			1,912,370			1,752,386			3,887,180			14,304,821
Total Private Education Loans, gross	3,442,765			4,026,848			2,940,511			2,539,794			2,189,222			4,590,197			19,729,337
Private Education Loans deferred origination costs and unamortized premium/(discount)	21,129			13,933			8,671			6,708			5,721			7,313			63,475
Total Private Education Loans	3,463,894			4,040,781			2,949,182			2,546,502			2,194,943			4,597,510			19,792,812
Private Education Loans allowance for losses	(210,875)			(298,776)			(218,136)			(184,265)			(150,150)			(293,642)			(1,355,844)
Private Education Loans, net	$	3,253,019		$	3,742,005		$	2,731,046		$	2,362,237		$	2,044,793		$	4,303,868		$	18,436,968

Percentage of Private Education Loans in repayment	59.6		%	64.7		%	71.3		%	75.3		%	80.0		%	84.7		%	72.5		%
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment	0.5		%	1.2		%	2.4 %			3.2 %			3.8		%	4.8		%	2.8		%
Loans in forbearance as a percentage of loans in repayment and forbearance	0.8		%	3.4		%	5.0		%	5.9		%	5.9		%	4.9		%	4.3		%

_______

(1)For some students, going back to school in the fall was not an option because of the pandemic, or for other reasons. Therefore, some students are taking a “gap year” before returning to school. In 2020, for those students that had unexpectedly separated from school, we provided an extension of time through fall 2021 to re-enroll, before beginning their grace period that occurs prior to entering full principal and interest repayment status. At December 31, 2020, the loans in the “in-school/grace/deferment” category above include $401 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period. At December 31, 2020, the loans in the “in forbearance” category above include $30 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period. At December 31, 2020, the loans in the “in repayment” category above include $609 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period. This program ended in September 2021.

(2)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).

(3)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.

(4)The period of delinquency is based on the number of days scheduled payments are contractually past due.

3137

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

Accrued Interest Receivable

The following table provides information regarding accrued interest receivable on our Private Education Loans. The table also discloses the amount of accrued interest on loans greater than 90 days past due as compared to our allowance for uncollectible interest on loans making full interest payments. The majority of the total accrued interest receivable represents accrued interest on deferred loans where no payments are due while the borrower is in school and fixed-pay loans where the borrower makes a $25 monthly payment that is smaller than the interest accruing on the loan in that month. The accrued interest on these loans will be capitalized to the balance of the loans when the borrower exits the grace period after separation from school. The allowance for this portion of interest is included in our loan loss reserve. The allowance for uncollectible interest exceeds the amount of accrued interest on our 90 days past due Private Education Loan portfolio for all periods presented.

Private Education Loans
Accrued Interest Receivable
Total Interest Receivable 90 Days and Greater Past Due Allowance for Uncollectible Interest
March 31, 2021 $ 1,248,475 $ 3,695 $ 4,405
December 31, 2020 $ 1,168,895 $ 4,354 $ 4,467


	Private Education Loans
	Accrued Interest Receivable
	Total Interest Receivable		90 Days and Greater Past Due		Allowance for Uncollectible Interest

September 30, 2021	$	1,386,427	$	3,636	$	4,351
December 31, 2020	$	1,168,895	$	4,354	$	4,467

3238

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

6. Unfunded Loan Commitments

At ~~March 31,~~September 30, 2021, we had ~~$457 million~~$2.0 billion of outstanding contractual loan commitments that we expect to fund during the remainder of the ~~2020/2021~~2021/2022 academic year. The tables below summarize the activity in the allowance recorded to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheets, as well as the activity in the unfunded commitments balance.


				Three Months Ended September 30,
							2021						2020
													Allowance		Unfunded Commitments		Allowance		Unfunded Commitments

Beginning Balance												Beginning Balance	$	64,772	$	1,161,696	$	85,958	$	1,119,042
Provision/New commitments - net(1)												Provision/New commitments - net(1)	129,904		2,885,024		157,337		2,542,390
Other provision items												Other provision items	15,068		—		(28,047)		—
Transfer - funded loans(2)												Transfer - funded loans(2)	(110,613)		(2,083,128)		(100,470)		(1,890,305)
Ending Balance												Ending Balance	$	99,131	$	1,963,592	$	114,778	$	1,771,127

		Three Months Ended March 31,											Nine Months Ended September 30,
		2021						2020					2021				2020
		Allowance			Unfunded Commitments			Allowance		Unfunded Commitments			Allowance		Unfunded Commitments		Allowance		Unfunded Commitments

Beginning Balance	Beginning Balance	$	110,044		$	1,673,018		$	2,481	$	1,910,603	Beginning Balance	$	110,044	$	1,673,018	$	2,481	$	1,910,603
Day 1 adjustment for the adoption of CECL	Day 1 adjustment for the adoption of CECL	0			0			115,758		0		Day 1 adjustment for the adoption of CECL	—		—		115,758		—
Balance at January 1	Balance at January 1	110,044			1,673,018			118,239		1,910,603		Balance at January 1	110,044		1,673,018		118,239		1,910,603
Provision/New commitments - net(1)	Provision/New commitments - net(1)	40,197			843,161			49,561		834,946		Provision/New commitments - net(1)	218,304		4,963,789		279,008		4,542,560
Other provision items	Other provision items	(3,994)			0			3,982		0		Other provision items	32,831		—		(2,914)		—
Transfer - funded loans(2)	Transfer - funded loans(2)	(126,880)			(2,058,726)			(142,075)		(2,295,742)		Transfer - funded loans(2)	(262,048)		(4,673,215)		(279,555)		(4,682,036)
Ending Balance	Ending Balance	$	19,367		$	457,453		$	29,707	$	449,807	Ending Balance	$	99,131	$	1,963,592	$	114,778	$	1,771,127

________________

(1) Net of expirations of commitments unused.

(2) When a loan commitment is funded, its related liability for credit losses (which originally was recorded as a provision for unfunded commitments) is transferred to the allowance for credit losses.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


6.			Unfunded Loan Commitments (Continued)

The unfunded commitments disclosed above represent the total amount of outstanding unfunded commitments at each period end. However, historically not all of these commitments are funded prior to the expiration of the commitments. We estimate the amount of commitments expected to be funded in calculating the reserve for unfunded commitments. The amount we expect to fund and use in our calculation of the reserve for unfunded commitments will change period to period based upon the loan characteristics of the underlying commitments.

~~SLM CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Dollars in thousands, unless otherwise noted)~~

7. Deposits

The following table summarizes total deposits at ~~March 31,~~September 30, 2021 and December 31, 2020.

March 31, December 31,
2021 2020
Deposits - interest bearing $ 22,801,323 $ 22,664,899
Deposits - non-interest bearing 1,820 1,140
Total deposits $ 22,803,143 $ 22,666,039


	September 30,		December 31,
	2021		2020
Deposits - interest bearing	$	20,890,292	$	22,664,899
Deposits - non-interest bearing	568		1,140
Total deposits	$	20,890,860	$	22,666,039

Our total deposits of ~~$22.8~~$20.9 billion were comprised of ~~$12.1~~$11.6 billion in brokered deposits and ~~$10.7~~$9.3 billion in retail and other deposits at ~~March 31,~~September 30, 2021, compared to total deposits of $22.7 billion, which were comprised of $11.9 billion in brokered deposits and $10.8 billion in retail and other deposits, at December 31, 2020.

Interest bearing deposits as of ~~March 31,~~September 30, 2021 and December 31, 2020 consisted of retail and brokered non-maturity savings deposits, retail and brokered non-maturity money market deposits (“MMDAs”), and retail and brokered certificates of deposit (“CDs”). Interest bearing deposits include deposits from Educational 529 and Health Savings plans that diversify our funding sources and additional deposits we consider to be core. These and other large omnibus accounts, aggregating the deposits of many individual depositors, represented ~~$7.9~~$7.0 billion and $7.1 billion of our deposit total as of ~~March 31,~~September 30, 2021 and December 31, 2020, respectively.

Some of our deposit products are serviced by third-party providers. Placement fees associated with the brokered CDs are amortized into interest expense using the effective interest rate method. We recognized placement fee expense of $4 million and $5 million in the three months ended ~~March 31,~~September 30, 2021 and 2020, respectively, and placement fee expense of $12 million and $15 million in the nine months ended September 30, 2021 and 2020, respectively. Fees paid to third-party brokers related to brokered CDs were ~~NaN~~$10 million and $2 million for the three months ended ~~March 31,~~September 30, 2021 and 2020, respectively, and fees paid to third-party brokers related to brokered CDs were $11 million and $5 million for the nine months ended September 30, 2021 and 2020, respectively.

~~Interest bearing deposits at March 31, 2021 and December 31, 2020 are summarized as follows:~~

March 31, 2021 December 31, 2020
Amount
Qtr.-End Weighted Average Stated Rate(1)
Amount
Year-End Weighted Average Stated Rate(1)
Money market $ 10,951,595 0.68 % $ 10,159,657 0.83 %
Savings 955,547 0.42 907,976 0.55
Certificates of deposit 10,894,181 1.24 11,597,266 1.34
Deposits - interest bearing $ 22,801,323 $ 22,664,899

~~____________~~

~~(1)~~ ~~Includes the effect of interest rate swaps in effective hedge relationships.~~

As of March 31, 2021, and December 31, 2020, there were $751 million and $571 million, respectively, of deposits exceeding FDIC insurance limits. Accrued interest on deposits was $61 million and $50 million at March 31, 2021 and December 31, 2020, respectively.

3440

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


7.			Deposits (Continued)

Interest bearing deposits at September 30, 2021 and December 31, 2020 are summarized as follows:


	September 30, 2021				December 31, 2020
	Amount		Qtr.-End Weighted Average Stated Rate(1)		Amount		Year-End Weighted Average Stated Rate(1)

Money market	$	10,082,114	0.71	%	$	10,159,657	0.83	%
Savings	956,571		0.44		907,976		0.55
Certificates of deposit	9,851,607		1.16		11,597,266		1.34
Deposits - interest bearing	$	20,890,292			$	22,664,899

____________

(1) Includes the effect of interest rate swaps in effective hedge relationships.

As of September 30, 2021, and December 31, 2020, there were $676 million and $571 million, respectively, of deposits exceeding Federal Deposit Insurance Corporation (“FDIC”) insurance limits. Accrued interest on deposits was $46 million and $50 million at September 30, 2021 and December 31, 2020, respectively.

8. Borrowings

Outstanding borrowings consist of unsecured debt and secured borrowings issued through our term asset-backed securitization (“ABS”) program and our Private Education Loan multi-lender secured borrowing facility (the “Secured Borrowing Facility”). For additional information regarding our borrowings, see Notes to Consolidated Financial Statements, Note 11, “Borrowings” in our 2020 Form 10-K. The following table summarizes our borrowings at ~~March 31,~~September 30, 2021 and December 31, 2020.


	September 30, 2021						December 31, 2020
	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total
Unsecured borrowings:
Unsecured debt (fixed-rate)	$	199,583	$	494,585	$	694,168	$	—	$	692,879	$	692,879
Total unsecured borrowings	199,583		494,585		694,168		—		692,879		692,879
Secured borrowings:
Private Education Loan term securitizations:
Fixed-rate	—		3,698,662		3,698,662		—		3,261,233		3,261,233
Variable-rate	—		1,026,501		1,026,501		—		1,235,105		1,235,105
Total Private Education Loan term securitizations	—		4,725,163		4,725,163		—		4,496,338		4,496,338
Secured Borrowing Facility	—		—		—		—		—		—
Total secured borrowings	—		4,725,163		4,725,163		—		4,496,338		4,496,338
Total	$	199,583	$	5,219,748	$	5,419,331	$	—	$	5,189,217	$	5,189,217

March 31, 2021 December 31, 2020
Short-Term Long-Term Total Short-Term Long-Term Total
Unsecured borrowings:
Unsecured debt (fixed-rate) $ 0 $ 693,099 $ 693,099 $ 0 $ 692,879 $ 692,879
Total unsecured borrowings 0 693,099 693,099 0 692,879 692,879
Secured borrowings:
Private Education Loan term securitizations:
Fixed-rate 0 3,109,329 3,109,329 0 3,261,233 3,261,233
Variable-rate 0 1,116,242 1,116,242 0 1,235,105 1,235,105
Total Private Education Loan term securitizations 0 4,225,571 4,225,571 0 4,496,338 4,496,338
Secured Borrowing Facility 0 0 0 0 0 0
Total secured borrowings 0 4,225,571 4,225,571 0 4,496,338 4,496,338
Total $ 0 $ 4,918,670 $ 4,918,670 $ 0 $ 5,189,217 $ 5,189,217

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


8.			Borrowings (Continued)

Short-term Borrowings

Secured Borrowing Facility

On ~~February 17,~~July 30, 2021, we amended our Secured Borrowing Facility to extend the maturity of the facility. The amount that can be borrowed under the facility is $2 billion. We hold 100 percent of the residual interest in the Secured Borrowing Facility trust. Under the Secured Borrowing Facility, we incur financing costs on unused borrowing capacity and on outstanding advances. The amended Secured Borrowing Facility extended the revolving period, during which we may borrow, repay and reborrow funds, until ~~February 16,~~May 17, 2022. The scheduled amortization period, during which amounts outstanding under the Secured Borrowing Facility must be repaid, ends on ~~February 16,~~May 17, 2023 (or earlier, if certain material adverse events occur). At both ~~March 31,~~September 30, 2021 and December 31, 2020, there were 0no secured borrowings outstanding under the Secured Borrowing Facility.

Long-term Borrowings

Secured Financings

2021 Transactions

On May 19, 2021, we executed our $531 million SMB Private Education Loan Trust 2021-B term ABS transaction, which was accounted for as a secured financing. We sold $531 million of notes to third parties and retained a 100 percent interest in the residual certificates issued in the securitization, raising approximately $529 million of gross proceeds. The Class A and Class B notes had a weighted average life of 4.26 years and priced at a weighted average LIBOR equivalent cost of 1-month LIBOR plus 0.77 percent. At September 30, 2021, $521 million of our Private Education Loans, including $484 million of principal and $37 million in capitalized interest, were encumbered because of this transaction.

On August 18, 2021, we executed our $527 million SMB Private Education Loan Trust 2021-D term ABS transaction, which was accounted for as a secured financing. We sold $527 million of notes to third parties and retained a 100 percent interest in the residual certificates issued in the securitization, raising approximately $525 million of gross proceeds. The Class A and Class B notes had a weighted average life of 4.22 years and priced at a weighted average LIBOR equivalent cost of 1-month LIBOR plus 0.69 percent. At September 30, 2021, $539 million of our Private Education Loans, including $501 million of principal and $38 million in capitalized interest, were encumbered because of this transaction.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


8.			Borrowings (Continued)

Secured Financings at Issuance

The following summarizes our secured financings issued in 2020 and in 2021 through September 30, 2021:


Issue	Date Issued	Total Issued		Weighted Average Cost of Funds(1)	Weighted Average Life (in years)

Private Education:



















2020-A	February 2020	$	636,000	1-month LIBOR plus 0.88%	4.18
2020-B	August 2020	707,000		1-month LIBOR plus 1.30%	4.14
Total notes issued in 2020		$	1,343,000
Total loan and accrued interest amount securitized at inception in 2020(2)		$	1,463,230

2021-B	May 2021	$	531,000	1-month LIBOR plus 0.77%	4.26
2021-D	August 2021	527,000		1-month LIBOR plus 0.69%	4.22
Total notes issued in 2021		$	1,058,000

Total loan and accrued interest amount securitized at inception in 2021		$	1,104,248

____________

(1) Represents LIBOR equivalent cost of funds for floating and fixed-rate bonds, excluding issuance costs.

(2) At September 30, 2021, $1.18 billion of our Private Education Loans, including $1.10 billion of principal and $84 million in capitalized interest, were encumbered related to these transactions.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


8.			Borrowings (Continued)

~~Long-term Borrowings~~

~~Secured Financings at Issuance~~

~~The following summarizes our secured financings issued in 2020 and in 2021 through March 31, 2021:~~

Issue Date Issued Total Issued
Weighted Average Cost of Funds(1)
Weighted Average Life
(in years)
Private Education:
2020-A February 2020 $ 636,000 1-month LIBOR plus 0.88% 4.18
2020-B August 2020 707,000 1-month LIBOR plus 1.30% 4.14
Total notes issued in 2020 $ 1,343,000
Total loan and accrued interest amount securitized at inception in 2020(2)
$ 1,463,230

~~____________~~

~~(1)~~ ~~Represents LIBOR equivalent cost of funds for floating and fixed-rate bonds, excluding issuance costs.~~

~~(2)~~ ~~At March 31, 2021, $1.29 billion of our Private Education Loans, including $1.20 billion of principal and $86 million in capitalized interest, were encumbered related to these transactions.~~

Consolidated Funding Vehicles

We consolidate our financing entities that are VIEs as a result of our being the entities’ primary beneficiary. As a result, these financing VIEs are accounted for as secured borrowings.


		March 31, 2021															September 30, 2021
		Debt Outstanding						Carrying Amount of Assets Securing Debt Outstanding									Debt Outstanding						Carrying Amount of Assets Securing Debt Outstanding
		Short-Term		Long-Term		Total		Loans		Restricted Cash		Other Assets(1)		Total			Short-Term		Long-Term		Total		Loans		Restricted Cash		Other Assets(1)		Total
Secured borrowings:	Secured borrowings:															Secured borrowings:
Private Education Loan term securitizations	Private Education Loan term securitizations	$	0	$	4,225,571	$	4,225,571	$	5,343,243	$	164,708	$	355,949	$	5,863,900	Private Education Loan term securitizations	$	—	$	4,725,163	$	4,725,163	$	5,788,954	$	175,472	$	407,634	$	6,372,060
Secured Borrowing Facility	Secured Borrowing Facility	0		0		0		0		0		2,496		2,496		Secured Borrowing Facility	—		—		—		—		—		1,436		1,436
Total	Total	$	0	$	4,225,571	$	4,225,571	$	5,343,243	$	164,708	$	358,445	$	5,866,396	Total	$	—	$	4,725,163	$	4,725,163	$	5,788,954	$	175,472	$	409,070	$	6,373,496

____

(1) Other assets primarily represent accrued interest receivable.

~~SLM CORPORATION~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)~~

~~(Dollars in thousands, unless otherwise noted)~~


8.			~~Borrowings (Continued)~~


		December 31, 2020															December 31, 2020
		Debt Outstanding						Carrying Amount of Assets Securing Debt Outstanding									Debt Outstanding						Carrying Amount of Assets Securing Debt Outstanding
		Short-Term		Long-Term		Total		Loans		Restricted Cash		Other Assets(1)		Total			Short-Term		Long-Term		Total		Loans		Restricted Cash		Other Assets(1)		Total
Secured borrowings:	Secured borrowings:															Secured borrowings:
Private Education Loan term securitizations	Private Education Loan term securitizations	$	0	$	4,496,338	$	4,496,338	$	5,661,123	$	154,417	$	356,967	$	6,172,507	Private Education Loan term securitizations	$	—	$	4,496,338	$	4,496,338	$	5,661,123	$	154,417	$	356,967	$	6,172,507
Secured Borrowing Facility	Secured Borrowing Facility	0		0		0		0		0		436		436		Secured Borrowing Facility	—		—		—		—		—		436		436
Total	Total	$	0	$	4,496,338	$	4,496,338	$	5,661,123	$	154,417	$	357,403	$	6,172,943	Total	$	—	$	4,496,338	$	4,496,338	$	5,661,123	$	154,417	$	357,403	$	6,172,943

____

(1) Other assets primarily represent accrued interest receivable.

Unconsolidated VIEs

Private Education Loan Securitizations

~~Our unconsolidated~~Unconsolidated VIEs include variable interests that we hold in certain securitization trusts created by the sale of our Private Education Loans to unaffiliated third parties in the first ~~quarters~~quarter of 2020 and the first six months of 2021. We remained the servicer of these loans pursuant to applicable servicing agreements executed in connection with the sales, and we are also the administrator of these trusts. Additionally, we own 5 percent of the securities issued by the trusts to meet risk retention requirements.

2021-A Transaction

On February 9, 2021, we closed an SMB Private Education Loan Trust 2021-A term ABS transaction (the “2021-A Transaction”), in which the unaffiliated third-party sold to the trust approximately $2.5 billion of Private Education Loans that the third-party seller previously purchased from us on January 8, 2021. In the 2021-A Transaction, we were the sponsor, servicer and administrator, and the seller of an additional $130 million of Private Education Loans into the trust. The sale of such additional loans qualified for sale treatment and removed these loans from our balance sheet on the settlement date of the 2021-A Transaction and we recorded an $18 million gain on sale associated with this transaction. In connection with the 2021-A Transaction settlement, we retained a 5 percent vertical risk retention interest (i.e., 5 percent of each class issued in the securitization). We classified those vertical risk retention interests related to the 2021-A Transaction as available-for-sale ~~investments, except for the interest in the residual class, which we classified as a trading investment recorded at fair value with changes recorded through earnings.~~

~~The table below provides a summary of our exposure related to our unconsolidated VIEs.~~

March 31, 2021 December 31, 2020
Debt Interests(1)
Equity Interests(2)
Total Exposure
Debt Interests(1)
Equity Interests(2)
Total Exposure
Private Education Loan term securitizations $ 199,135 $ 30,594 $ 229,729 $ 68,908 $ 16,923 $ 85,831

~~____~~

~~(1) Vertical risk retention interest classified as available-for-sale investment.~~

~~(2) Vertical risk retention interest classified as trading investment.~~

3744

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


8.			Borrowings (Continued)

investments, except for the interest in the residual class, which we classified as a trading investment recorded at fair value with changes recorded through earnings.

2021-C Transaction

On May 27, 2021, we closed an SMB Private Education Loan Trust 2021-C term ABS transaction (the “2021-C Transaction”), in which the unaffiliated third-party sold to the trust approximately $505 million of Private Education Loans that the third-party seller previously purchased from us on January 8, 2021. In the 2021-C Transaction, we were the sponsor, servicer and administrator, and the seller of an additional $27 million of Private Education Loans into the trust. The sale of such additional loans qualified for sale treatment and removed these loans from our balance sheet on the settlement date of the 2021-C Transaction and we recorded an $4 million gain on sale associated with this transaction. In connection with the 2021-C Transaction settlement, we retained a 5 percent vertical risk retention interest (i.e., 5 percent of each class issued in the securitization). We classified those vertical risk retention interests related to the 2021-C Transaction as available-for-sale investments, except for the interest in the residual class, which we classified as a trading investment recorded at fair value with changes recorded through earnings.

The table below provides a summary of our exposure related to our unconsolidated VIEs.


	September 30, 2021						December 31, 2020
	Debt Interests(1)		Equity Interests(2)		Total Exposure		Debt Interests(1)		Equity Interests(2)		Total Exposure
Private Education Loan term securitizations	$	206,099	$	36,792	$	242,891	$	68,908	$	16,923	$	85,831

____

(1) Vertical risk retention interest classified as available-for-sale investment.

(2) Vertical risk retention interest classified as trading investment.

Other Borrowing Sources

We maintain discretionary uncommitted Federal Funds lines of credit with various correspondent banks, which totaled $125 million at ~~March 31,~~September 30, 2021. The interest rate we are charged on these lines of credit is priced at Fed Funds plus a spread at the time of borrowing and is payable daily. We did not utilize these lines of credit in the ~~three~~nine months ended ~~March 31,~~September 30, 2021 or in the year ended December 31, 2020.

We established an account at the FRB to meet eligibility requirements for access to the Primary Credit borrowing facility at the FRB’s Discount Window (the “Window”). The Primary Credit borrowing facility is a lending program available to depository institutions that are in generally sound financial condition. All borrowings at the Window must be fully collateralized. We can pledge asset-backed and mortgage-backed securities, as well as FFELP Loans and Private Education Loans, to the FRB as collateral for borrowings at the Window. Generally, collateral value is assigned based on the estimated fair value of the pledged assets. At ~~March 31,~~September 30, 2021 and December 31, 2020, the value of our pledged collateral at the FRB totaled ~~$3.2~~$2.7 billion and $3.8 billion, respectively. The interest rate charged to us is the discount rate set by the FRB. We did not utilize this facility in the ~~three~~nine months ended ~~March 31,~~September 30, 2021 or in the year ended December 31, 2020.

3845

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

9. Derivative Financial Instruments

Risk Management Strategy

We maintain an overall interest rate risk management strategy that incorporates the use of derivative instruments to reduce 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 or liabilities so any adverse impacts related to movements in interest rates are managed within low to moderate limits. As a result of interest rate fluctuations, hedged balance sheet positions will appreciate or depreciate in market value or create variability in cash flows. Income or loss on the derivative instruments linked to the hedged item will generally offset the effect of this unrealized appreciation or depreciation or volatility in cash flows for the period the item is being hedged. We view this strategy as a prudent management of interest rate risk. Please refer to Notes to Consolidated Financial Statements, Note 12, “Derivative Financial Instruments” in our 2020 Form 10-K for a full discussion of our risk management strategy.

Title VII of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) requires all standardized derivatives, including most interest rate swaps, to be submitted for clearing to central counterparties to reduce counterparty risk. ~~Two~~NaN of the central counterparties we use are the Chicago Mercantile Exchange (“CME”) and the London Clearing House (“LCH”). All variation margin payments on derivatives cleared through the CME and LCH are accounted for as legal settlement. As of ~~March 31,~~September 30, 2021, ~~$8.2~~$5.9 billion notional of our derivative contracts were cleared on the CME and ~~$0.4~~$0.3 billion were cleared on the LCH. The derivative contracts cleared through the CME and LCH represent ~~95.6~~94.6 percent and ~~4.4~~5.4 percent, respectively, of our total notional derivative contracts of ~~$8.6~~$6.2 billion at ~~March 31,~~September 30, 2021.

For derivatives cleared through the CME and LCH, the net gain (loss) position includes the variation margin amounts as settlement of the derivative and not collateral against the fair value of the derivative. The amount of variation margin included as settlement as of ~~March 31,~~September 30, 2021 was ~~$(157)~~$(96) million and ~~$15~~$11 million for the CME and LCH, respectively. Changes in fair value for derivatives not designated as hedging instruments are presented as realized gains (losses).

Our exposure to the counterparty is limited to the value of the derivative contracts in a gain position less any collateral held and plus any collateral posted. When there is a net negative exposure, we consider our exposure to the counterparty to be zero. At ~~March 31,~~September 30, 2021 and December 31, 2020, we had a net positive exposure (derivative gain positions to us, less collateral held by us and plus collateral posted with counterparties) related to derivatives of ~~$24~~$12 million and $43 million, respectively.

Summary of Derivative Financial Statement Impact

The following tables summarize the fair values and notional amounts of all derivative instruments at ~~March 31,~~September 30, 2021 and December 31, 2020, and their impact on earnings and other comprehensive income for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and ~~March 31,~~September 30, 2020. Please refer to Notes to Consolidated Financial Statements, Note 12, “Derivative Financial Instruments” in our 2020 Form 10-K for a full discussion of cash flow hedges, fair value hedges, and trading activities.

3946

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


9.			Derivative Financial Instruments (Continued)

Impact of Derivatives on the Consolidated Balance Sheets

Cash Flow Hedges Fair Value Hedges Trading Total
March 31, December
31, March 31, December
31, March 31, December
31, March 31, December
31,
2021 2020 2021 2020 2021 2020 2021 2020
Fair Values(1)
Hedged Risk Exposure
Derivative Assets:(2)
Interest rate swaps Interest rate $ 809 $ 0 $ 245 $ 594 $ 0 $ 135 $ 1,054 $ 729
Derivative Liabilities:(2)
Interest rate swaps Interest rate 0 (287) 0 0 (451) 0 (451) (287)
Total net derivatives $ 809 $ (287) $ 245 $ 594 $ (451) $ 135 $ 603 $ 442


		Cash Flow Hedges				Fair Value Hedges				Trading				Total
		September 30,		December 31,		September 30,		December 31,		September 30,		December 31,		September 30,		December 31,
		2021		2020		2021		2020		2021		2020		2021		2020
Fair Values(1)	Hedged Risk Exposure

Derivative Assets:(2)
Interest rate swaps	Interest rate	$	—	$	—	$	489	$	594	$	38	$	135	$	527	$	729
Derivative Liabilities:(2)
Interest rate swaps	Interest rate	(909)		(287)		—		—		—		—		(909)		(287)
Total net derivatives		$	(909)	$	(287)	$	489	$	594	$	38	$	135	$	(382)	$	442

___________

(1) Fair values reported include variation margin as legal settlement of the derivative contract. 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					Other Assets				Other Liabilities
		March 31,		December 31,		March 31,		December 31,			September 30,		December 31,		September 30,		December 31,
		2021		2020		2021		2020			2021		2020		2021		2020
Gross position(1)	Gross position(1)	$	1,054	$	729	$	(451)	$	(287)	Gross position(1)	$	527	$	729	$	(909)	$	(287)
Impact of master netting agreement	Impact of master netting agreement	(451)		(176)		451		176		Impact of master netting agreement	(527)		(176)		527		176
Derivative values with impact of master netting agreements (as carried on balance sheet)	Derivative values with impact of master netting agreements (as carried on balance sheet)	603		553		0		(111)		Derivative values with impact of master netting agreements (as carried on balance sheet)	—		553		(382)		(111)
Cash collateral pledged(2)	Cash collateral pledged(2)	23,592		42,874		0		0		Cash collateral pledged(2)	11,890		42,874		—		—
Net position	Net position	$	24,195	$	43,427	$	0	$	(111)	Net position	$	11,890	$	43,427	$	(382)	$	(111)

__________

(1)Gross position amounts include accrued interest and variation margin as legal settlement of the derivative contract.

(2)Cash collateral pledged excludes amounts that represent legal settlement of the derivative contracts.


		Cash Flow				Fair Value				Trading				Total					Cash Flow				Fair Value				Trading				Total
		March 31,		December 31,		March 31,		December 31,		March 31,		December 31,		March 31,		December 31,			September 30,		December 31,		September 30,		December 31,		September 30,		December 31,		September 30,		December 31,
		2021		2020		2021		2020		2021		2020		2021		2020			2021		2020		2021		2020		2021		2020		2021		2020
Notional Values	Notional Values																	Notional Values

Interest rate swaps	Interest rate swaps	$	1,535,718	$	1,018,976	$	4,637,654	$	4,845,543	$	2,393,364	$	2,693,364	$	8,566,736	$	8,557,883	Interest rate swaps	$	1,469,867	$	1,018,976	$	4,007,008	$	4,845,543	$	766,726	$	2,693,364	$	6,243,601	$	8,557,883

4047

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


9.			Derivative Financial Instruments (Continued)

As of ~~March 31,~~September 30, 2021 and December 31, 2020, the following amounts were recorded on the consolidated balance sheet related to cumulative basis adjustments for fair value hedges:


Line Item in the Balance Sheet in Which the Hedged Item is Included:	Line Item in the Balance Sheet in Which the Hedged Item is Included:	Carrying Amount of the Hedged Assets/(Liabilities)				Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities)				Line Item in the Balance Sheet in Which the Hedged Item is Included:	Carrying Amount of the Hedged Assets/(Liabilities)				Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities)
		March 31,		December 31,		March 31,		December 31,			September 30,		December 31,		September 30,		December 31,
		2021		2020		2021		2020			2021		2020		2021		2020

Deposits	Deposits	$	(4,754,979)	$	(4,992,867)	$	(122,959)	$	(154,235)	Deposits	$	(4,083,115)	$	(4,992,867)	$	(81,460)	$	(154,235)

Impact of Derivatives on the Consolidated Statements of Income

Three Months Ended
March 31,
2021 2020
Fair Value Hedges
Interest rate swaps:
Interest recognized on derivatives $ 22,610 $ 4,623
Hedged items recorded in interest expense 31,275 (143,248)
Derivatives recorded in interest expense (31,251) 144,183
Total $ 22,634 $ 5,558
Cash Flow Hedges
Interest rate swaps:
Amount of gain (loss) reclassified from accumulated other comprehensive income into interest expense $ (5,269) $ (1,528)
Total $ (5,269) $ (1,528)
Trading
Interest rate swaps:
Change in fair value of future interest payments recorded in earnings $ (10,864) $ 42,312
Total (10,864) 42,312
Total $ 6,501 $ 46,342


	Three Months Ended September 30,				Nine Months Ended September 30,
	2021		2020		2021		2020

Fair Value Hedges
Interest rate swaps:
Interest recognized on derivatives	$	21,763	$	23,851	$	67,230	$	47,906
Hedged items recorded in interest expense	20,551		24,451		72,774		(116,500)
Derivatives recorded in interest expense	(20,602)		(24,458)		(72,787)		116,870
Total	$	21,712	$	23,844	$	67,217	$	48,276

Cash Flow Hedges
Interest rate swaps:
Amount of gain (loss) reclassified from accumulated other comprehensive income into interest expense	$	(5,228)	$	(5,176)	$	(15,791)	$	(10,922)
Total	$	(5,228)	$	(5,176)	$	(15,791)	$	(10,922)

Trading
Interest rate swaps:
Change in fair value of future interest payments recorded in earnings	$	(3,571)	$	(12,848)	$	(21,383)	$	21,611
Total	(3,571)		(12,848)		(21,383)		21,611
Total	$	12,913	$	5,820	$	30,043	$	58,965

4148

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


9.			Derivative Financial Instruments (Continued)

Impact of Derivatives on the Statements of Changes in Stockholders’ Equity

Three Months Ended
March 31,
2021 2020
Amount of gain (loss) recognized in other comprehensive income (loss) $ 18,154 $ (47,222)
Less: amount of gain (loss) reclassified in interest expense (5,269) (1,528)
Total change in other comprehensive income (loss) for unrealized gains (losses) on derivatives, before income tax (expense) benefit $ 23,423 $ (45,694)


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2021		2020		2021		2020

Amount of gain (loss) recognized in other comprehensive income (loss)	$	(133)	$	76	$	13,583	$	(53,707)
Less: amount of gain (loss) reclassified in interest expense	(5,228)		(5,176)		(15,791)		(10,922)
Total change in other comprehensive income (loss) for unrealized gains (losses) on derivatives, before income tax (expense) benefit	$	5,095	$	5,252	$	29,374	$	(42,785)

Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on our variable-rate deposits. During the next 12 months, we estimate that ~~$20~~$19 million will be reclassified as an increase to interest expense.

Cash Collateral

As of ~~March 31,~~September 30, 2021, cash collateral held and pledged excludes amounts that represent legal settlement of the derivative contracts held with the CME and LCH. There was 0no cash collateral held related to derivative exposure between us and our derivatives counterparties at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. Cash collateral pledged related to derivative exposure between us and our derivatives counterparties was ~~$24~~$12 million and $43 million at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. Collateral pledged is recorded in “Other interest-earning assets” on the consolidated balance sheets.

4249

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

10. Stockholders’ Equity

The following table summarizes our common share repurchases and issuances.

Three Months Ended
March 31,
(Shares and per share amounts in actuals) 2021 2020
Common stock repurchased under repurchase programs(1)(2)(3)
48,702,830 47,736,847
Average purchase price per share(4)
$ 15.75 $ 9.66
Shares repurchased related to employee stock-based compensation plans(5)
1,059,980 1,105,119
Average purchase price per share $ 13.50 $ 10.98
Common shares issued(6)
2,826,387 2,837,562


	Three Months Ended September 30,				Nine Months Ended September 30,
(Shares and per share amounts in actuals)	2021		2020		2021		2020
Common stock repurchased under repurchase programs(1)(2)(3)	13,018,585		—		84,528,256		47,736,847
Average purchase price per share(4)	$	18.75	$	—	$	17.17	$	9.66
Shares repurchased related to employee stock-based compensation plans(5)	115,414		3,122		1,367,826		1,109,149
Average purchase price per share	$	18.83	$	7.05	$	14.70	$	10.97
Common shares issued(6)	504,183		5,150		3,785,490		2,990,447

__________________

(1) Common shares purchased under our share repurchase programs. We have utilized all capacity under our 2020 Share Repurchase Program. There was ~~$734~~$51 million of capacity remaining under the 2021 Share Repurchase Program at ~~March 31,~~September 30, 2021.

(2) For the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, the amount includes 13 million shares and 45 million shares, respectively, related to the accelerated share repurchase agreement described below.

(3) For the ~~three~~nine months ended ~~March 31,~~September 30, 2021, the amount includes 28.5 million shares related to the settlement of our common stock tender offer described below.

(4) Average purchase price per share includes purchase commission costs.

(5) Comprised of 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.

(6) Common shares issued under our various compensation and benefit plans.

The closing price of our common stock on the NASDAQ Global Select Market on ~~March 31,~~September 30, 2021 was ~~$17.97.~~$17.60.

~~Dividend and Share Repurchases~~Common Stock Dividends

In both ~~March~~September 2021 and ~~March~~September 2020, we paid a common stock dividend of $0.03 per common share. In both the nine months ended September 30, 2021 and 2020, we paid a common stock dividend of $0.09 per common share.

Share Repurchases

The January 22, 2020 share repurchase program (the “2020 Share Repurchase Program”), which was effective upon announcement and expires on January 21, 2022, permitted us to repurchase from ~~time to time~~time-to-time shares of common stock up to an aggregate repurchase price not to exceed $600 million. Under the authority of the 2020 Share Repurchase Program, on March 10, 2020, we entered into an accelerated share repurchase agreement (“ASR”) with a third-party financial institution under which we paid $525 million for an upfront delivery of our common stock and a forward agreement. On March 11, 2020, the third-party financial institution delivered to us approximately 45 million shares. The final total actual number of shares of common stock delivered to us pursuant to the forward agreement was based generally upon a volume-weighted average price at which the shares of our common stock traded during the regular trading sessions on the NASDAQ Global Select Market during the term of the ASR. The transactions were accounted for as equity transactions and were included in treasury stock when the shares were received, at which time there was an immediate reduction in the weighted average common shares calculation for basic and diluted earnings per share. On January 26, 2021, we completed the ASR and upon final settlement on January 28, 2021, we received an additional 13 million shares. In total, we repurchased 58 million shares under the ASR at an average price per share of $9.01. Under the 2020 Share Repurchase Program, we also repurchased an additional 4 million shares of common ~~stock for $75 million in the three months ended March 31, 2021. We have now utilized all capacity under the 2020 Share Repurchase Program.~~

4350

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


10.			Stockholders’ Equity (Continued)

stock for $75 million in the three months ended March 31, 2021. We have now utilized all capacity under the 2020 Share Repurchase Program.

On January 27, 2021, we announced a share repurchase program (the “2021 Share Repurchase Program”), which was effective upon announcement and expires on January 26, 2023, and ~~permits~~originally permitted us to repurchase shares of our common stock from time to time up to an aggregate repurchase price not to exceed $1.25 billion. Under the 2021 Share Repurchase Program, we repurchased 3113.0 million shares of common stock for ~~$517~~$244 million in the three months ended ~~March 31,~~September 30, 2021, and we repurchased 66.8 million shares of common stock for $1.2 billion in the nine months ended September 30, 2021. ~~(Those~~(For the nine months ended September 30, 2021, those amounts include the shares repurchased under the Tender Offer described below.) There was ~~$734~~$51 million of capacity remaining under the 2021 Share Repurchase Program at ~~March 31,~~September 30, 2021.

In October 2021, our Board of Directors approved a $250 million increase in the amount of common stock that may be repurchased under our 2021 Share Repurchase Program, which expires on January 26, 2023. This is in addition to the $51 million of capacity remaining under the 2021 Share Repurchase Program at September 30, 2021.

Repurchases under our share repurchase programs may occur from time to time and through a variety of methods, including tender offers, open market repurchases, repurchases effected through Rule 10b5-1 trading plans, negotiated block purchases, accelerated share repurchase programs, or other similar transactions. The timing and volume of any repurchases under the 2021 Share Repurchase Program will be subject to market conditions, and there can be no guarantee that the Company will repurchase up to the limit of its share repurchase programs or at all.

Common Stock Tender Offer

On February 2, 2021, we announced the commencement of a “modified Dutch Auction” tender offer (the “Tender Offer”) to purchase up to $1 billion in aggregate purchase price of our outstanding shares of common stock, par value $0.20 per share. Pursuant to the Tender Offer, we repurchased 28.5 million shares at a price of $16.50 per share. The purchase of shares settled on March 16, 2021, for an aggregate cost of approximately $472 million, including fees and expenses related to the Tender Offer. We cancelled the 28.5 million shares purchased in connection with the Tender Offer. This cancellation decreased the balances of common stock by $6 million and of additional paid-in capital by $466 million, respectively.

Share Repurchases under our Rule 10b5-1 trading plan

During the ~~first quarter of~~three months ended September 30, 2021, we repurchased ~~6.8~~13.0 million shares of our common stock at a total cost of ~~$121~~$244 million and during the nine months ended September 30, 2021, we repurchased 42.6 million shares of our common stock at a total cost of $804 million under a Rule 10b5-1 trading plan authorized under our share repurchase programs.

4451

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

11. Earnings per Common Share

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


		Three Months Ended				Three Months Ended				Nine Months Ended
		March 31,				September 30,				September 30,
(In thousands, except per share data)	(In thousands, except per share data)	2021		2020			(In thousands, except per share data)	2021		2020		2021		2020
Numerator:	Numerator:						Numerator:
Net income	Net income	$	641,207	$	362,173		Net income	$	72,840	$	171,028	$	854,248	$	447,990
Preferred stock dividends	Preferred stock dividends	1,201		3,464			Preferred stock dividends	1,166		2,058		3,559		8,000
Net income attributable to SLM Corporation common stock	Net income attributable to SLM Corporation common stock	$	640,006	$	358,709		Net income attributable to SLM Corporation common stock	$	71,674	$	168,970	$	850,689	$	439,990
Denominator:	Denominator:						Denominator:
Weighted average shares used to compute basic EPS	Weighted average shares used to compute basic EPS	361,042		409,786			Weighted average shares used to compute basic EPS	299,890		375,094		324,148		386,587
Effect of dilutive securities:	Effect of dilutive securities:						Effect of dilutive securities:
Dilutive effect of stock options, restricted stock, restricted stock units, performance stock units and Employee Stock Purchase Plan (“ESPP”) (1)(2)	Dilutive effect of stock options, restricted stock, restricted stock units, performance stock units and Employee Stock Purchase Plan (“ESPP”) (1)(2)	5,198		2,969			Dilutive effect of stock options, restricted stock, restricted stock units, performance stock units and Employee Stock Purchase Plan (“ESPP”) (1)(2)	4,621		2,824		4,916		2,804

Weighted average shares used to compute diluted EPS	Weighted average shares used to compute diluted EPS	366,240		412,755			Weighted average shares used to compute diluted EPS	304,511		377,918		329,064		389,391

Basic earnings per common share attributable to SLM Corporation	Basic earnings per common share attributable to SLM Corporation	$	1.77	$	0.88		Basic earnings per common share attributable to SLM Corporation	$	0.24	$	0.45	$	2.62	$	1.14

Diluted earnings per common share attributable to SLM Corporation	Diluted earnings per common share attributable to SLM Corporation	$	1.75	$	0.87		Diluted earnings per common share attributable to SLM Corporation	$	0.24	$	0.45	$	2.59	$	1.13

________________

(1) Includes the potential dilutive effect of additional common shares that are issuable upon exercise of outstanding stock options, restricted stock, restricted stock units, performance stock units and the outstanding commitment to issue shares under the ESPP, determined by the treasury stock method.

(2) For the three months ended ~~March 31,~~September 30, 2021 and 2020, securities covering approximately 1 million shares and 2 million shares, respectively, and for the nine months ended September 30, 2021 and 2020, securities covering approximately 1 million shares and no shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.

4552

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

12. Fair Value Measurements

We use estimates of fair value in applying various accounting standards for our consolidated 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. For additional information regarding our policies for determining fair value and the hierarchical framework, see Notes to Consolidated Financial Statements, Note 2, “Significant Accounting Policies - Fair Value Measurement” in our 2020 Form 10-K.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021, there were no significant transfers of financial instruments between levels or changes in our methodology or assumptions used to value our financial instruments.

The following table summarizes the valuation of our financial instruments that are marked to fair value on a recurring basis.


		Fair Value Measurements on a Recurring Basis																	Fair Value Measurements on a Recurring Basis
		March 31, 2021								December 31, 2020									September 30, 2021								December 31, 2020
		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	Assets																	Assets
Trading investments	Trading investments	$	0	$	0	$	30,594	$	30,594	$	0	$	0	$	16,923	$	16,923	Trading investments	$	—	$	—	$	36,792	$	36,792	$	—	$	—	$	16,923	$	16,923
Available-for-sale investments	Available-for-sale investments	0		2,115,885		0		2,115,885		0		1,996,634		0		1,996,634		Available-for-sale investments	—		2,505,372		—		2,505,372		—		1,996,634		—		1,996,634
Derivative instruments	Derivative instruments	0		1,054		0		1,054		0		729		0		729		Derivative instruments	—		527		—		527		—		729		—		729
Total	Total	$	0	$	2,116,939	$	30,594	$	2,147,533	$	0	$	1,997,363	$	16,923	$	2,014,286	Total	$	—	$	2,505,899	$	36,792	$	2,542,691	$	—	$	1,997,363	$	16,923	$	2,014,286

Liabilities	Liabilities																	Liabilities
Derivative instruments	Derivative instruments	$	0	$	(451)	$	0	$	(451)	$	0	$	(287)	$	0	$	(287)	Derivative instruments	$	—	$	(909)	$	—	$	(909)	$	—	$	(287)	$	—	$	(287)
Total	Total	$	0	$	(451)	$	0	$	(451)	$	0	$	(287)	$	0	$	(287)	Total	$	—	$	(909)	$	—	$	(909)	$	—	$	(287)	$	—	$	(287)

4653

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


12.			Fair Value Measurements (Continued)

The following table summarizes the fair values of our financial assets and liabilities, including derivative financial instruments.


		March 31, 2021						December 31, 2020							September 30, 2021						December 31, 2020
		Fair Value		Carrying Value		Difference		Fair Value		Carrying Value		Difference			Fair Value		Carrying Value		Difference		Fair Value		Carrying Value		Difference
Earning assets:	Earning assets:													Earning assets:
Loans held for investment, net:	Loans held for investment, net:													Loans held for investment, net:
Private Education Loans	Private Education Loans	$	22,889,920	$	19,632,933	$	3,256,987	$	22,124,171	$	18,436,968	$	3,687,203	Private Education Loans	$	24,299,804	$	20,561,960	$	3,737,844	$	22,124,171	$	18,436,968	$	3,687,203
FFELP Loans	FFELP Loans	738,579		725,300		13,279		748,657		735,208		13,449		FFELP Loans	716,277		703,355		12,922		748,657		735,208		13,449
Credit Cards	Credit Cards	11,332		10,054		1,278		12,249		10,967		1,282		Credit Cards	17,791		16,212		1,579		12,249		10,967		1,282
Loans held for sale	Loans held for sale	0		0		0		3,226,029		2,885,640		340,389		Loans held for sale	—		—		—		3,226,029		2,885,640		340,389
Cash and cash equivalents	Cash and cash equivalents	6,207,001		6,207,001		—		4,455,292		4,455,292		—		Cash and cash equivalents	2,717,752		2,717,752		—		4,455,292		4,455,292		—
Trading investments	Trading investments	30,594		30,594		—		16,923		16,923		—		Trading investments	36,792		36,792		—		16,923		16,923		—
Available-for-sale investments	Available-for-sale investments	2,115,885		2,115,885		—		1,996,634		1,996,634		—		Available-for-sale investments	2,505,372		2,505,372		—		1,996,634		1,996,634		—
Accrued interest receivable	Accrued interest receivable	1,373,593		1,264,960		108,633		1,527,816		1,387,305		140,511		Accrued interest receivable	1,542,907		1,403,146		139,761		1,527,816		1,387,305		140,511
Tax indemnification receivable	Tax indemnification receivable	15,678		15,678		—		18,492		18,492		—		Tax indemnification receivable	12,486		12,486		—		18,492		18,492		—
Derivative instruments	Derivative instruments	1,054		1,054		—		729		729		—		Derivative instruments	527		527		—		729		729		—
Total earning assets	Total earning assets	$	33,383,636	$	30,003,459	$	3,380,177	$	34,126,992	$	29,944,158	$	4,182,834	Total earning assets	$	31,849,708	$	27,957,602	$	3,892,106	$	34,126,992	$	29,944,158	$	4,182,834
Interest-bearing liabilities:	Interest-bearing liabilities:													Interest-bearing liabilities:
Money-market and savings accounts	Money-market and savings accounts	$	11,961,848	$	11,907,142	$	(54,706)	$	11,136,560	$	11,067,633	$	(68,927)	Money-market and savings accounts	$	11,082,540	$	11,038,685	$	(43,855)	$	11,136,560	$	11,067,633	$	(68,927)
Certificates of deposit	Certificates of deposit	11,048,527		10,894,181		(154,346)		11,799,223		11,597,266		(201,957)		Certificates of deposit	9,944,973		9,851,607		(93,366)		11,799,223		11,597,266		(201,957)

Short-term borrowings														Short-term borrowings	203,770		199,583		(4,187)		—		—		—
Long-term borrowings	Long-term borrowings	5,117,766		4,918,670		(199,096)		5,398,309		5,189,217		(209,092)		Long-term borrowings	5,387,187		5,219,748		(167,439)		5,398,309		5,189,217		(209,092)
Accrued interest payable	Accrued interest payable	79,231		79,231		—		60,272		60,272		—		Accrued interest payable	64,425		64,425		—		60,272		60,272		—
Derivative instruments	Derivative instruments	451		451		—		287		287		—		Derivative instruments	909		909		—		287		287		—
Total interest-bearing liabilities	Total interest-bearing liabilities	$	28,207,823	$	27,799,675	$	(408,148)	$	28,394,651	$	27,914,675	$	(479,976)	Total interest-bearing liabilities	$	26,683,804	$	26,374,957	$	(308,847)	$	28,394,651	$	27,914,675	$	(479,976)

Excess of net asset fair value over carrying value	Excess of net asset fair value over carrying value					$	2,972,029					$	3,702,858	Excess of net asset fair value over carrying value					$	3,583,259					$	3,702,858

Please refer to Notes to Consolidated Financial Statements, Note 16, “Fair Value Measurements” in our 2020 Form 10-K for a full discussion of the methods and assumptions used to estimate the fair value of each class of financial instruments.

4754

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

13. Regulatory Capital

Sallie Mae Bank (the “Bank”) is subject to various regulatory capital requirements administered by the FDIC and the Utah Department of Financial Institutions (“UDFI”). Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material adverse effect on our business, results of operations and financial condition. Under the FDIC’s regulations implementing the Basel III capital framework (“U.S. Basel III”) and the regulatory framework for prompt corrective action, the Bank must meet specific capital standards that involve quantitative measures of its assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and its classification under the prompt corrective action framework are also subject to qualitative judgments by the regulators about components of capital, risk weightings, and other factors.

The Bank is subject to the following minimum capital ratios under U.S. Basel III: a Common Equity Tier 1 risk-based capital ratio of 4.5 percent, a Tier 1 risk-based capital ratio of 6.0 percent, a Total risk-based capital ratio of 8.0 percent, and a Tier 1 leverage ratio of 4.0 percent. In addition, the Bank is subject to a Common Equity Tier 1 capital conservation buffer of greater than 2.5 percent. Failure to maintain the buffer will result in restrictions on the Bank’s ability to make capital distributions, including the payment of dividends, and to pay discretionary bonuses to executive officers. Including the buffer, the Bank is required to maintain the following capital ratios under U.S. Basel III in order to avoid such restrictions: a Common Equity Tier 1 risk-based capital ratio of greater than 7.0 percent, a Tier 1 risk-based capital ratio of greater than 8.5 percent, and a Total risk-based capital ratio of greater than 10.5 percent.

To qualify as “well capitalized” under the prompt corrective action framework for insured depository institutions, the Bank must maintain a Common Equity Tier 1 risk-based capital ratio of at least 6.5 percent, a Tier 1 risk-based capital ratio of at least 8.0 percent, a Total risk-based capital ratio of at least 10.0 percent, and a Tier 1 leverage ratio of at least 5.0 percent.

On August 26, 2020, the FDIC and other federal banking agencies published a final rule that provides those banking organizations that adopted CECL during the 2020 calendar year with the option to delay for 2 years, and then phase in over the following three years, the effects on regulatory capital of CECL relative to the incurred loss methodology. We have elected to use this option. The final rule is substantially similar to an interim final rule issued on March 27, 2020. Under this final rule, because we have elected to use the deferral option, the regulatory capital impact of our transition adjustments recorded on January 1, 2020 from the adoption of CECL will be deferred for 2 years. In addition, from January 1, 2020 through the end of the two-year deferral period, 25 percent of the ongoing impact of CECL on our allowance for credit losses, retained earnings, and average total consolidated assets, each as reported for regulatory capital purposes, will be added to the deferred transition amounts (“adjusted transition amounts”) and deferred for the 2-year period. At the conclusion of the 2-year period (i.e., beginning January 1, 2022), the adjusted transition amounts will be phased in for regulatory capital purposes at a rate of 25 percent per year, with the phased-in amounts included in regulatory capital at the beginning of each year. Our January 1, 2020 CECL transition amounts increased the allowance for credit losses by $1.1 billion, increased the liability representing our off-balance sheet exposure for unfunded commitments by $116 million, and increased our deferred tax asset by $306 million, resulting in a cumulative effect adjustment that reduced retained earnings by $953 million. This transition adjustment was inclusive of qualitative adjustments incorporated into our CECL allowance as necessary, to address any limitations in the models used.

4855

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


13.			Regulatory Capital (Continued)

The following capital amounts and ratios are based upon the Bank’s average assets and risk-weighted assets, as indicated.


		Actual				U.S. Basel III Minimum Requirements Plus Buffer(1)(2)						Actual				U.S. Basel III Minimum Requirements Plus Buffer(1)(2)
		Amount		Ratio		Amount			Ratio			Amount		Ratio		Amount			Ratio
As of March 31, 2021:
As of September 30, 2021:											As of September 30, 2021:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,164,962	13.5	%	$	1,637,155	>	7.0	%	Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,255,466	13.1	%	$	1,736,176	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	Tier 1 Capital (to Risk-Weighted Assets)	$	3,164,962	13.5	%	$	1,987,974	>	8.5	%	Tier 1 Capital (to Risk-Weighted Assets)	$	3,255,466	13.1	%	$	2,108,214	>	8.5	%
Total Capital (to Risk-Weighted Assets)	Total Capital (to Risk-Weighted Assets)	$	3,230,743	13.8	%	$	2,455,732	>	10.5	%	Total Capital (to Risk-Weighted Assets)	$	3,408,359	13.7	%	$	2,604,265	>	10.5	%
Tier 1 Capital (to Average Assets)	Tier 1 Capital (to Average Assets)	$	3,164,962	10.0	%	$	1,271,568	>	4.0	%	Tier 1 Capital (to Average Assets)	$	3,255,466	10.9	%	$	1,193,100	>	4.0	%

As of December 31, 2020:	As of December 31, 2020:										As of December 31, 2020:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	1,794,780	>	7.0	%	Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	1,794,780	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	2,179,375	>	8.5	%	Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	2,179,375	>	8.5	%
Total Capital (to Risk-Weighted Assets)	Total Capital (to Risk-Weighted Assets)	$	3,849,820	15.0	%	$	2,692,169	>	10.5	%	Total Capital (to Risk-Weighted Assets)	$	3,849,820	15.0	%	$	2,692,169	>	10.5	%
Tier 1 Capital (to Average Assets)	Tier 1 Capital (to Average Assets)	$	3,579,005	11.3	%	$	1,264,424	>	4.0	%	Tier 1 Capital (to Average Assets)	$	3,579,005	11.3	%	$	1,264,424	>	4.0	%

________________

(1) Reflects the U.S. Basel III minimum required ratio plus the applicable capital conservation buffer.

(2) The Bank’s regulatory capital ratios also exceeded all applicable standards for the Bank to qualify as “well capitalized” under the prompt corrective action framework.

Bank Dividends

The Bank is chartered under the laws of the State of Utah and its deposits are insured by the FDIC. The Bank’s ability to pay dividends is subject to the laws of Utah and the regulations of the FDIC. Generally, under Utah’s industrial bank laws and regulations as well as FDIC regulations, the Bank may pay dividends from its net profits without regulatory approval if, following the payment of the dividend, the Bank’s capital and surplus would not be impaired. The Bank declared ~~$1.0~~$50 million in dividends and $1.2 billion in dividends to the Company for the three and ~~$541~~nine months ended September 30, 2021, respectively, and no dividends and $568 million in dividends to the Company for the three and nine months ended ~~March 31, 2021 and March 31,~~September 30, 2020, respectively, with the proceeds primarily used to fund the 2021 and 2020 Share Repurchase Programs and stock dividends. In the future, we expect that the Bank will pay dividends to the Company as may be necessary to enable the Company to pay any declared dividends on its Series B Preferred Stock and common stock and to consummate any common share repurchases by the Company under its share repurchase programs.

4956

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

14. Commitments, Contingencies and Guarantees

Commitments

When we approve a Private Education Loan at the beginning of an academic year, that approval may cover the borrowing for the entire academic year. As such, we do not always disburse the full amount of the loan at the time of such approval, but instead have a commitment to fund a portion of the loan at a later date (usually at the start of the second semester or subsequent trimesters). We estimate expected credit losses over the contractual period that we are exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by us. At ~~March 31,~~September 30, 2021, we had ~~$457 million~~$2.0 billion of outstanding contractual loan commitments which we expect to fund during the remainder of the ~~2020/2021~~2021/2022 academic year. At ~~March 31,~~September 30, 2021, we had a ~~$19~~$99 million reserve recorded in “Other Liabilities” to cover lifetime expected credit losses on these unfunded commitments. See Notes to Consolidated Financial Statements, Note 2, “Significant Accounting Policies - Allowance for Credit Losses 2020 — Off-Balance Sheet Exposure for Contractual Loan Commitments” in our 2020 Form 10-K and Note 6, “Unfunded Loan Commitments” in this Form 10-Q for additional information.

Regulatory Matters

For additional information regarding our regulatory matters, see Notes to Consolidated Financial Statements, Note 20, “Commitments, Contingencies and Guarantees” in our 2020 Form 10-K.

Contingencies

In the ordinary course of business, we and our subsidiaries are routinely 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 may be asserted against us and our subsidiaries.

It is common for the Company, our subsidiaries and affiliates to receive information and document requests and investigative demands from state attorneys general, legislative committees, and administrative agencies. These requests may be for informational or regulatory purposes 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 be responsive to any such requests.

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, management does not believe there are loss contingencies, if any, arising from pending investigations, litigation or regulatory matters for which reserves should be established.

5057

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

15. Subsequent Events

Increase to 2021 Share Repurchase Program

Declaration of Fourth Quarter 2021 Dividend

A 2021 fourth-quarter dividend of $0.11 per share on our stock has been declared and will be paid on December 15, 2021 to shareholders of record at the close of business on December 3, 2021.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following information should be read in connection with SLM Corporation’s Annual Report on Form 10-K for the year ended December 31, 2020 (filed with the Securities and Exchange Commission (the “SEC”) on February 25, 2021) (the “2020 Form 10-K”), and subsequent reports filed with the SEC. Definitions for capitalized terms used in this report not defined herein can be found in the 2020 Form 10-K.

References in this Form 10-Q to “we,” “us,” “our,” “Sallie Mae,” “SLM,” and the “Company” refer to SLM Corporation and its subsidiaries, except as otherwise indicated or unless the context otherwise requires.

This report contains “forward-looking” statements and information 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. This includes, but is not limited to: statements regarding future developments surrounding COVID-19 or any other pandemic, including, without limitation, statements regarding the potential impact of COVID-19 or any other pandemic on the Company’s business, results of operations, financial condition, and/or cash flows; our expectation and ability to pay a quarterly cash dividend on our common stock in the future, subject to the determination by our Board of Directors, and based on an evaluation of our earnings, financial condition and requirements, business conditions, capital allocation determinations, and other factors, risks, and uncertainties; the Company’s 2021 guidance; the Company’s three-year horizon outlook; the Company’s expectation and ability to execute loan sales and share repurchases; the Company’s projections regarding originations, net charge-offs, non-interest expenses, earnings, balance sheet position, and other metrics; ~~and~~ any estimates related to accounting standard ~~changes.~~changes; and any estimates related to the impact of credit administration practices changes, including the results of simulations or other behavioral observations. Forward-looking statements are subject to risks, uncertainties, assumptions, and other factors that may cause actual results to be materially different from those reflected in such forward-looking statements. These factors include, among others, the risks and uncertainties set forth in Item 1A. “Risk Factors” and elsewhere in our 2020 Form 10-K and subsequent filings with the SEC; the societal, business, and legislative/regulatory impact of pandemics and other public heath crises; increases in financing costs; limits on liquidity; increases in costs associated with compliance with laws and regulations; failure to comply with consumer protection, banking, and other laws; changes in accounting standards and the impact of related changes in significant accounting estimates, including any regarding the measurement of our allowance for credit losses and the related provision expense; any adverse outcomes in any significant litigation to which we are a party; credit risk associated with our exposure to third-parties, including counterparties to our derivative transactions; and changes in the terms of education loans and the educational credit marketplace (including changes resulting from new laws and the implementation of existing laws). We could also be affected by, among other things: changes in our funding costs and availability; reductions to our credit ratings; cybersecurity incidents, cyberattacks, and other failures or breaches of our operating systems or infrastructure, including those of third-party vendors; damage to our reputation; risks associated with restructuring initiatives, including failures to successfully implement cost-cutting programs and the adverse effects of such initiatives on our business; changes in the demand for educational financing or in financing preferences of lenders, educational institutions, students, and their families; changes in law and regulations with respect to the student lending business and financial institutions generally; changes in banking rules and regulations, including increased capital requirements; increased competition from banks and other consumer lenders; the creditworthiness of our customers; changes in the general interest rate environment, including the rate relationships among relevant money-market instruments and those of our earning assets versus our funding arrangements; rates of prepayment on the loans that we own; changes in general economic conditions and our ability to successfully effectuate any acquisitions; and other strategic initiatives. The preparation of our consolidated financial statements also requires us to make certain estimates and assumptions, including estimates and assumptions about future events. These estimates or assumptions may prove to be incorrect. All forward-looking statements contained in this quarterly report on Form 10-Q are qualified by these cautionary statements and are made only as of the date of this report. We do not undertake any obligation to update or revise these forward-looking statements to conform such statements to actual results or changes in our expectations.

We report financial results on a GAAP basis and also provide certain non-GAAP core earnings performance measures. The difference between our “Core Earnings” and GAAP results for the periods presented were the unrealized, mark-to-fair value gains/losses on derivative contracts (excluding current period accruals on the derivative instruments), net of tax. These are recognized in GAAP, but not in “Core Earnings” results. We provide “Core Earnings” measures because this is one of several measures management uses when making management decisions regarding our performance and the allocation of corporate resources. Our “Core Earnings” are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies. For additional information, see “—Key Financial Measures” and “—‘Core Earnings’ ” in this

5159

Form 10-Q for the quarter ended ~~March 31,~~September 30, 2021 for a further discussion and a complete reconciliation between GAAP net income and “Core Earnings.”

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.

Impact of COVID-19 on Sallie Mae

During the first quarter of 2020, the outbreak of coronavirus 2019 or COVID-19 (“COVID-19”) began to spread worldwide and has caused significant disruptions to the U.S. and world economies. On March 11, 2020, the World Health Organization declared the COVID-19 outbreak to be a pandemic. Beginning on March 15, 2020, many businesses closed or reduced hours throughout the U.S. to combat the spread of COVID-19. Throughout 2020, all 50 states reported cases of COVID-19 and each implemented various containment efforts, including lockdowns on non-essential businesses and work from home regimes. As a result of these measures, in early 2020 the unemployment rate increased dramatically. In response, we offered disaster forbearance to those customers who contacted us and were negatively affected by COVID-19. The second half of 2020 saw improvements in economic and consumer trends, but continued waves of new cases of COVID-19 created continued uncertainty in the economic environment. However, at the end of the fourth quarter of 2020 and into the first quarter of 2021, the rollout of new vaccines and the ratification of two additional stimulus laws have resulted in lower infection rates and significant improvement in the outlook of the economy. The improved outlook in the economy has contributed to faster prepayment rates and lower expected credit losses. We have continued to see improved trends in unemployment rates in 2021 despite the increase in COVID-19 infections from the Delta variant that occurred in the third quarter of 2021.

In the second quarter of 2021, we communicated our return to office plans to our team members. Based on the national and local guidelines, we developed a phased-in approach for returning to the office. Under this phased-in approach, we opened our offices in early July 2021 for employees who wanted to voluntarily come to the office. We had planned for a more substantial return to our campuses in early October; however, with the increase in new cases due to the COVID-19 Delta variant, we postponed a more fulsome return to our offices until the first quarter of 2022. The return to our offices will include enhanced safety protocols and processes to provide the best working environment for our team members and we will implement limited flexible work-from-home schedules for employees.

For the start of the 2021-2022 academic year, the majority of colleges, universities, and trade schools have returned to in-person classes while offering full residential options. While these schools have moved away from an emphasis on hybrid and online policies, some regional reports indicate an increase in colleges maintaining online classes as a safety precaution, due to the recent uptick in COVID-19 variant infections.

For some students, going back to school in the fall of 2020 was not an option because of the pandemic or for other reasons. Therefore, some students took a “gap year” before returning to school. In 2020, for those students that had unexpectedly separated from school, we had provided an extension of time, until the fall of 2021, to re-enroll before beginning their grace period that occurs upon separation from school and prior to entering full principal and interest repayment status. At December 31, 2020, $1.0 billion of Private Education Loans had been granted this extended period of time. Beginning September 30, 2021, we no longer granted this “gap year” extension.

For further discussion of the impact of the COVID-19 pandemic on the Company, see Part II. Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae” in the 2020 Form 10-K.

The COVID-19 crisis is unprecedented and has had a significant impact on the economic environment globally and in the U.S. There is a significant amount of uncertainty as to the length and breadth of the impact to the U.S. economy and, consequently, on us. Economists expect the impact of COVID-19 on the U.S. economy to continue to be significant well into 2021. See Part I, Item 1A. “Risk Factors” in the 2020 Form 10-K for additional discussion regarding the risks associated with COVID-19.

5260

Selected Financial Information and Ratios

Three Months Ended
March 31,
(In thousands, except per share data and percentages)
2021 2020
Net income attributable to SLM Corporation common stock $ 640,006 $ 358,709
Diluted earnings per common share attributable to SLM Corporation $ 1.75 $ 0.87
Weighted average shares used to compute diluted earnings per share 366,240 412,755
Return on assets(1)
8.3 % 4.6 %
Other Operating Statistics (Held for Investment)
Ending Private Education Loans, net $ 19,632,933 $ 20,176,233
Ending FFELP Loans, net 725,300 764,771
Ending total education loans, net $ 20,358,233 $ 20,941,004
Ending Personal Loans, net $ — $ 747,444
Ending Credit Cards, net $ 10,054 $ 7,403
Average education loans $ 21,718,780 $ 24,279,170
Average Personal Loans $ — $ 973,671
Average Credit Cards $ 11,841 $ 5,286
__________
(1) We calculate and report our Return on Assets as the ratio of (a) GAAP net income numerator (annualized) to (b) the GAAP total average assets denominator.


	Three Months Ended September 30,						Nine Months Ended September 30,
(In thousands, except per share data and percentages)	2021			2020			2021			2020

Net income attributable to SLM Corporation common stock	$	71,674		$	168,970		$	850,689		$	439,990
Diluted earnings per common share attributable to SLM Corporation	$	0.24		$	0.45		$	2.59		$	1.13
Weighted average shares used to compute diluted earnings per share	304,511			377,918			329,064			389,391
Return on assets(1)	1.0		%	2.2		%	3.8		%	1.9		%


Other Operating Statistics (Held for Investment)
Ending Private Education Loans, net	$	20,561,961		$	20,955,922		$	20,561,961		$	20,955,922
Ending FFELP Loans, net	703,355			743,220			703,355			743,220
Ending total education loans, net	$	21,265,316		$	21,699,142		$	21,265,316		$	21,699,142


Ending Credit Cards, net	$	16,211		$	10,629		$	16,211		$	10,629

Average education loans	$	21,658,098		$	22,688,683		$	21,584,629		$	23,105,216
Average Personal Loans	$	—		$	527,204		$	—		$	778,153
Average Credit Cards	$	14,894		$	11,086		$	12,821		$	8,588
__________
(1) We calculate and report our Return on Assets as the ratio of (a) GAAP net income numerator (annualized) to (b) the GAAP total average assets denominator.

Overview

The following discussion and analysis presents a review of our business and operations as of and for the three and nine months ended ~~March 31,~~September 30, 2021.

Key Financial Measures

Our operating results are primarily driven by net interest income from our Private Education Loan portfolio, gains and losses on loan sales, provision expense for credit losses, and operating expenses. The growth of our business and the strength of our financial condition are primarily driven by our ability to achieve our annual Private Education Loan origination goals while sustaining credit quality and maintaining cost-efficient funding sources to support our originations. A brief summary of our key financial measures (net interest income; loan sales and secured ~~financings,~~financings; allowance for credit losses; charge-offs and delinquencies; operating expenses; “Core Earnings;” Private Education Loan originations; and funding sources) can be found in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2020 Form 10-K.

LIBOR Transition

On July 27, 2017, the United Kingdom's Financial Conduct Authority (“UKFCA”), which regulates LIBOR, publicly announced that it intends to stop persuading or compelling banks on the London interbank market to submit LIBOR rates after 2021. On March 5, 2021, ICE Benchmark Administration, as the administrator of LIBOR, and the UKFCA, as regulator, announced LIBOR settings will no longer be published for 1 week and 2 month USD LIBOR and all tenors for other currencies after December 31, 2021, and for the remaining USD settings after June 30, 2023. The UKFCA does not expect that any

LIBOR settings will become unrepresentative before those dates. U.S. banking and other global financial services regulators have directed regulated institutions to cease entering into new LIBOR-based contracts as soon as practicable and in any event by the end of 2021.

In 2020, we launched a formal cross-functional replacement project with the goal of ensuring a smooth transition to a replacement index with minimal negative impact on our customers, investors, and the Company’s business, financial condition, and results of operations.

The project team monitors developments, assesses impacts, proposes plans and, with the approval of an executive committee, implements changes. The Chief Financial Officer and/or project team reports status regularly to our Board of Directors. In 2020, we began issuing certain deposits based on SOFR. In the second quarter of 2021, we began to issue variable-rate Private Education Loans that use SOFR as a reference rate. We plan to significantly reduce the number of contracts that reference LIBOR, either through modification or replacement, by June 2023.

See Part I, Item 1A. “Risk Factors” in the 2020 Form 10-K for additional discussion regarding the risks associated with the transition from LIBOR.

Strategic Imperatives

~~In the third quarter of 2020, we introduced the following five strategic imperatives, which we believe will~~To further focus and align our business and increase shareholder ~~value:~~

•~~Maximize~~value, we continue to advance our strategic imperatives. Our focus remains on maximizing the profitability and growth of our core ~~business. Our goal is to build upon our position as the leading lender in the~~ private student loan ~~market to maximize profitability~~business, while harnessing and ~~growth. We will seek to expand our share of~~optimizing the market through initiatives to increase the volume of applications, approval rate on the applications we receive, and ultimate funding rate for customers. We will endeavor to accomplish this without diminishing our risk/return appetite

and, in some cases, by enhancing it. We will also seek to improve the efficiency of our marketing and customer acquisition strategies through the implementation of robust direct to consumer marketing technologies. Finally, we will endeavor to drive greater efficiency and operating leverage through continued efficiency efforts and leveraging past investments in systems and platforms.

•~~Optimize the value~~power of our brand and ~~our~~ attractive client base. Our well-known brand, which is synonymous with student lending, is a strong asset. Our goal, however, is to improve upon it and make it a beloved brand that will strengthen our position in the private student loan industry. We will endeavor to do this by improving our current products and our servicing experience. We will focus on improving our already high customer satisfaction scores by simplifying our customer touch points. In addition, we ~~plan~~continue to improve the presentation of our free products that help students and families plan and pay for college, such as our cost of college calculators and our scholarship search engine. A very large number of people who currently visit our website are not our borrowers. We would like to deepen our relationship with those customers to enhance our brand, improve our core business, and potentially develop new growth opportunities in the future.

•~~Better~~better inform the external narrative about student ~~lending.~~ ~~The marketplace presents both real~~lending and ~~perceived risk to private student lending. We will engage with bipartisan policymakers to help them better understand the~~Sallie Mae’s role ~~of private lenders and how Sallie Mae provides tools, resources, and responsible financing to help~~in helping students and families ~~access~~responsibly plan and ~~complete~~pay for college.

•~~Maintain~~ We maintain a rigorous and predictable capital allocation and return program to create shareholder ~~value.~~ ~~Our goal is~~value while also driving a mission-led culture that continues to ~~remain very disciplined by generating high returns on equity~~make Sallie Mae a great place to work.

A full description of these imperatives can be found in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our core business and by returning capital to shareholders when it cannot be deployed in a way that generates high returns and supports our core private student lending business. We expect to continue to sell loans at premiums attractive to us and use the capital released and gains generated to repurchase shares of our common stock, if we believe the stock is undervalued by reasonable measures. Our focus on loan sales to generate capital to return to shareholders is likely to continue throughout the phase-in of the regulatory capital implications of CECL, after which period of time we intend to generate significant excess capital organically for shareholders.

•~~Drive a mission-led culture.~~ We believe, and research affirms, mission-led companies generate superior outcomes for customers, employees, shareholders, and other key stakeholders. To drive performance, we will continue to align and advance a culture tied directly to our mission: to power confidence as students begin their unique journey.2020 Form 10-K.

During the first ~~quarter~~nine months of 2021, we ~~continued making~~made the following progress on the above corporate strategic imperatives.

New Servicing Call Center Platform and Rebranded Online Resource Tools

In late March 2021, we migrated our servicing call center to a new integrated platform that will further our goal to deliver exceptional customer experiences. This new platform will also allow us to streamline our processes and provide efficiencies, thereby creating more customer-centric capabilities for our team members. We also relaunched our online resource ~~(www.payingforcollegeresource.com)~~ to provide a centralized and simplified site that provides information on tools and resources for school counselors as they assist students and families plan and pay for college. We are also creating a suite of confidence inspiring tools and resources as well as new, innovative partnerships that will provide significant value to our customers.

Introduced new www.SallieMakesSense.com website

We launched www.SallieMakesSense.com to help educate and inform policymakers, influencers, media, and others about who Sallie Mae is today and illustrate the important role we continue to play in helping students and families plan and pay for college. In addition to providing key statistics and information about the success of our customers, and the important role of private student lenders, the site also highlights the various tools and resources we provide families to make an informed decision about higher education. It also features content on the higher education landscape and our work in helping students complete their education.

2021 Loan Sales and 2021-A ~~Securitization~~and 2021-C Transactions

During the first ~~quarter~~nine months of 2021, we sold ~~$3.16~~$3.19 billion of our Private Education Loans, including ~~$2.97~~$2.99 billion in principal and ~~$193~~$195 million in capitalized interest, to an unaffiliated third party. The transaction qualified for sale treatment and removed the balance of the loans from our balance sheet on the respective settlement dates. We remained the servicer of these loans pursuant to applicable servicing agreements executed in connection with the sales. These sales resulted in our recognizing a

gain of ~~$399~~$403 million during the first ~~quarter~~nine months of 2021. For additional information regarding ~~this transaction,~~these transactions, see Notes to Consolidated Financial Statements, Note 4, “Loans Held for Sale” and Note 8, ~~“Borrowings.~~“Borrowings - Unconsolidated VIEs.”

2021-B Securitization

2021-D Securitization

Final Settlement of ASR

On January 26, 2021, we completed our ASR with a third-party financial institution and we received an additional 13 million shares. In total, we repurchased 58 million shares under the ASR at an average price per share of $9.01. For additional information regarding this ASR, see Notes to Consolidated Financial Statements, Note 10, “Stockholders’ Equity.”

Common Stock Tender Offer

On February 2, 2021, we announced the commencement of a “modified Dutch Auction” tender offer to purchase up to $1 billion in aggregate purchase price of our outstanding shares of common stock, par value $0.20 per share. Pursuant to the Tender Offer, we repurchased 28.5 million shares at a price of $16.50 per share. The purchase of shares settled on March 16, 2021, for an aggregate cost of approximately $472 million, including fees and expenses related to the Tender Offer. We cancelled the 28.5 million shares purchased in connection with the Tender Offer.

Share Repurchases under our Rule 10b5-1 trading plan

During the ~~first quarter of~~nine months ended September 30, 2021, we repurchased ~~6.8~~42.6 million shares of our common stock at a total cost of ~~$121~~$804 million under a Rule 10b5-1 trading plan authorized under our share repurchase programs.

Common Stock Dividend

A 2021 fourth-quarter dividend of $0.11 per share on our common stock has been declared and will be paid on December 15, 2021 to shareholders of record at the close of business on December 3, 2021.

Secured Borrowing Facility

On ~~February 17,~~July 30, 2021, we amended and extended the maturity of the Secured Borrowing Facility, discussed in Notes to Consolidated Financial Statements, Note 8, “Borrowings.” The Secured Borrowing Facility is a $2 billion secured borrowing facility, under which the full $2 billion is available for us to draw. Under the amended Secured Borrowing Facility, we incur financing costs on unused borrowing capacity and on outstanding advances. The amended Secured Borrowing Facility extended the revolving period, during which we may borrow, repay and reborrow funds, until ~~February 16,~~May 17, 2022. The scheduled amortization period, during which amounts outstanding under the Secured Borrowing Facility must be repaid, ends on ~~February 16,~~May 17, 2023 (or earlier, if certain material adverse events occur).

5563

Results of Operations

We present the results of operations below on a consolidated basis in accordance with GAAP.

GAAP Consolidated Statements of Income (Unaudited)


		Three Months Ended March 31,				Increase (Decrease)				Three Months Ended September 30,		Increase (Decrease)				Nine Months Ended September 30,				Increase (Decrease)
(In millions, except per share data)	(In millions, except per share data)	2021		2020		$		%			(In millions, except per share data)	2021		2020		$		%		2021		2020		$		%
Interest income:	Interest income:										Interest income:
Loans	Loans	$	432	$	555	$	(123)	(22)	%		Loans	$	443	$	478	$	(35)	(7)	%	$	1,304	$	1,513	$	(209)	(14)	%
Investments	Investments	3		3		—		—			Investments	3		3		—		—		9		9		—		—
Cash and cash equivalents	Cash and cash equivalents	1		17		(16)		(94)			Cash and cash equivalents	2		1		1		100		5		20		(15)		(75)
Total interest income	Total interest income	436		575		(139)		(24)			Total interest income	448		482		(34)		(7)		1,318		1,542		(224)		(15)
Total interest expense	Total interest expense	105		175		(70)		(40)			Total interest expense	90		118		(28)		(24)		291		429		(138)		(32)
Net interest income	Net interest income	331		400		(69)		(17)			Net interest income	358		365		(7)		(2)		1,027		1,113		(86)		(8)
Less: provisions for credit losses	Less: provisions for credit losses	(226)		61		(287)		(470)			Less: provisions for credit losses	138		(4)		142		3,550		(18)		409		(427)		(104)
Net interest income after provisions for credit losses	Net interest income after provisions for credit losses	557		339		218		64			Net interest income after provisions for credit losses	219		368		(149)		(40)		1,045		704		341		48
Non-interest income:	Non-interest income:										Non-interest income:
Gains on sales of loans, net	Gains on sales of loans, net	399		239		160		67			Gains on sales of loans, net	—		—		—		—		403		239		164		69

Gains on derivatives and hedging activities, net	Gains on derivatives and hedging activities, net	—		46		(46)		(100)			Gains on derivatives and hedging activities, net	—		—		—		—		—		49		(49)		(100)
Other income	Other income	14		7		7		100			Other income	14		10		4		40		77		43		34		79
Total non-interest income	Total non-interest income	413		292		121		41			Total non-interest income	14		10		4		40		480		331		149		45
Non-interest expenses:	Non-interest expenses:										Non-interest expenses:
Total operating expenses	Total operating expenses	125		147		(22)		(15)			Total operating expenses	141		127		14		11		393		416		(23)		(6)
Restructuring expenses	Restructuring expenses	1		—		1		100			Restructuring expenses	—		24		(24)		(100)		1		24		(23)		(96)
Total non-interest expenses	Total non-interest expenses	126		147		(21)		(14)			Total non-interest expenses	141		152		(11)		(7)		394		440		(46)		(10)
Income before income tax expense	Income before income tax expense	844		484		360		74			Income before income tax expense	92		226		(134)		(59)		1,130		594		536		90
Income tax expense	Income tax expense	203		121		82		68			Income tax expense	19		55		(36)		(65)		276		146		130		89
Net income	Net income	641		362		279		77			Net income	73		171		(98)		(57)		854		448		406		91
Preferred stock dividends	Preferred stock dividends	1		3		(2)		(67)			Preferred stock dividends	1		2		(1)		(50)		4		8		(4)		(50)
Net income attributable to SLM Corporation common stock	Net income attributable to SLM Corporation common stock	$	640	$	359	$	281	78	%		Net income attributable to SLM Corporation common stock	$	72	$	169	$	(97)	(57)	%	$	850	$	440	$	410	93	%
Basic earnings per common share attributable to SLM Corporation	Basic earnings per common share attributable to SLM Corporation	$	1.77	$	0.88	$	0.89	101	%		Basic earnings per common share attributable to SLM Corporation	$	0.24	$	0.45	$	(0.21)	(47)	%	$	2.62	$	1.14	$	1.48	130	%
Diluted earnings per common share attributable to SLM Corporation	Diluted earnings per common share attributable to SLM Corporation	$	1.75	$	0.87	$	0.88	101	%		Diluted earnings per common share attributable to SLM Corporation	$	0.24	$	0.45	$	(0.21)	(47)	%	$	2.59	$	1.13	$	1.46	129	%
Declared dividends per common share attributable to SLM Corporation	Declared dividends per common share attributable to SLM Corporation	$	0.03	$	0.03	$	—	—	%		Declared dividends per common share attributable to SLM Corporation	$	0.03	$	—	$	0.03	100	%	$	0.09	$	0.09	$	—	—	%

5664

GAAP Consolidated Earnings Summary

Three Months Ended ~~March 31,~~September 30, 2021 Compared with Three Months Ended ~~March 31,~~September 30, 2020

For the three months ended ~~March 31,~~September 30, 2021, net income was ~~$641~~$73 million, or ~~$1.75~~$0.24 diluted earnings per common share, compared with net income of ~~$362~~$171 million, or ~~$0.87~~$0.45 diluted earnings per common share, for the three months ended ~~March 31,~~September 30, 2020.

The primary drivers of changes in net income for the current quarter compared with the year-ago quarter are as follows:

•Net interest income decreased by ~~$69~~$7 million in the current quarter compared with the year-ago quarter primarily due to a ~~$3.5~~$1.6 billion reduction in average loans outstanding. The decline in average loans outstanding was due to the sale of our Personal Loan portfolio that occurred in the third quarter of 2020 and the sale of $3.19 billion of Private Education Loans during the first nine months of 2021. Offsetting the lower average loans outstanding was a 24-basis point increase in our net interest margin. Our net interest margin increased as a result of the cost of our interest-bearing liabilities decreasing by more than the decline in the yield on our interest-earning assets. When rates declined significantly during the first nine months of 2020, as a result of the COVID-19 pandemic, our variable-rate assets repriced more quickly than our interest-bearing liabilities. These interest-bearing liabilities continued to reprice downward during the latter half of 2020 and first nine months of 2021 to reflect the lower interest rate environment. As a result, the cost of our interest-bearing liabilities for the third quarter of 2021 was 31 basis points lower than for the third quarter of 2020.

•Provision for credit losses in the current quarter was $138 million, compared with a $4 million negative provision in the year-ago quarter. During the third quarter of 2021, the provision for credit losses was primarily affected by new loan commitments made during the quarter, an increase in provisions related to our continuing implementation of new credit administration practices (as described in Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Financial Condition — Allowance for Credit Losses — Use of Forbearance and Rate Modifications as a Private Education Loan Collection Tool” in this Form 10-Q) and other factors. In the year-ago quarter, the provision for credit losses was favorably affected by improved economic forecasts compared to the second quarter of 2020, faster prepayments speeds, and a $43 million benefit from the sale of our Personal Loan portfolio. The benefit from the economic forecasts in the year-ago quarter was heavily influenced by a recalibration of the college graduate unemployment rate that occurred in the third quarter of 2020.

•Other income was $14 million in the third quarter of 2021, compared with $10 million in the year-ago quarter. The increase in other income compared with the year-ago quarter was primarily the result of a $4 million increase in third-party servicing fees. Third-party servicing fees increased because we sold a total of $3.19 billion in loans in the first nine months of 2021 where we retained servicing rights.

•Third-quarter 2021 total operating expenses were $141 million, compared with $127 million in the year-ago quarter. The increase in total operating expenses was primarily driven by higher personnel costs and increased costs associated with the growth in loans owned and serviced.

•In the third quarter of 2020, we implemented a restructuring plan that resulted in our recording a $24 million restructuring charge in the year-ago quarter. These expenses were primarily related to involuntary termination benefit arrangements, as well as certain other costs, such as legal and consulting fees, that were incremental and incurred as a direct result of our 2020 restructuring plan. There were de minimis restructuring expenses recorded in the current period.

•Third-quarter 2021 income tax expense was $19 million, compared with $55 million in the year-ago quarter. Our effective income tax rate decreased to 21.0 percent in the third quarter of 2021 from 24.4 percent in the year-ago quarter. The decrease in the effective rate for the third quarter of 2021 was primarily due to a tax benefit related to stock compensation and lower state tax expense.

Nine Months Ended September 30, 2021 Compared with Nine Months Ended September 30, 2020

For the nine months ended September 30, 2021, net income was $854 million, or $2.59 diluted earnings per common share, compared with net income of $448 million, or $1.13 diluted earnings per common share, for the nine months ended September 30, 2020.

The primary drivers of changes in net income for the first nine months of 2021 compared with the year-ago period are as follows:

•Net interest income decreased by $86 million in the first nine months of 2021 compared with the year-ago period primarily due to a $2.3 billion reduction in average loans outstanding and a ~~68-basis~~10 basis point decrease in the net interest margin. The decline in average loans outstanding was due to the sale of our Personal Loan portfolio that occurred in the third quarter of 2020 and the sale of ~~$3.16~~$3.19 billion of Private Education Loans in the first nine months of 2021. The decline in net interest margin was due to a combination of factors, including the sale of our higher-yielding Personal Loan portfolio in the third quarter of ~~2021.~~2020 and an increase in our lower-yielding taxable securities portfolio. Our ~~average cash and other short-term investments and~~ average taxable securities in the first nine months of 2021 increased by ~~$875~~$632 million ~~and $1.5 billion, respectively,~~ compared with the ~~prior year quarter.~~year-ago period. The lower yields on these investments, which declined significantly from the year-ago ~~quarter,~~period, coupled with their larger balances, ~~were the primary cause of~~contributed to the decline in the net interest margin. Yields on cash and other short-term investments and taxable securities are much lower than yields on consumer ~~loans. This~~loans, which reduces the weighted average yield on our interest-earning assets and our net interest margin.

•Provisions for credit losses for the nine months ended September 30, 2021 was a negative provision of $18 million, compared with a provision of $409 million for the year-ago period. This decrease of $427 million in the ~~current quarter decreased by $287 million~~first nine months of 2021 compared with the year-ago ~~quarter. During~~period was primarily the ~~first quarter~~result of improving economic forecasts in 2021, a change in the ~~provision~~economic scenarios used and their respective weightings when estimating our allowance for credit losses, ~~was primarily affected by improvements in the economic forecasts coupled with a benefit from~~and faster ~~forecasted~~ prepayment speeds. ~~These benefits were offset by additional provision from the new loan commitments made during the first quarter of 2021.~~ During the first quarter of 2021, we increased our estimates of future prepayment speeds during both the two-year reasonable and supportable period as well as the remaining term of the underlying loans. These faster estimated prepayment speeds during the two-year reasonable and supportable period reflect the significant improvement in economic forecasts, as well as the implementation of an updated prepayment speed model. We experienced higher prepayments during the COVID-19 pandemic, when unemployment rates were elevated, than we would have expected based upon our experience during past financial crises. To address this fundamental change, we increased our long-term expectations of prepayment speeds.

•Gains on sales of loans, net were ~~$399~~$403 million in the first nine months of 2021, compared with $239 million in the year-ago ~~quarter.~~period. The increase in gains on sales of loans was primarily the result of improved pricing on the sale of loans in the first ~~quarter~~nine months of 2021 compared with the year-ago ~~quarter,~~period and, to a lesser extent, ~~$130~~$157 million in additional loan sales in the first ~~quarter~~nine months of 2021 when compared with the year-ago ~~quarter.~~period.

•Gains on derivatives and hedging activities, net, were de minimis in the first ~~quarter~~nine months of 2021, compared with a net gain of ~~$46~~$49 million in the year-ago ~~quarter.~~period. The year-ago ~~quarter~~period was favorably impacted by a significant decrease in interest rates caused by the economic fallout from the COVID-19 pandemic, which made our receive fixed/pay variable interest rate swaps that are not designated as accounting hedges, but are economic hedges, to increase in value.

•Other income was ~~$14~~$77 million in the first ~~quarter~~nine months of 2021, compared with $7$43 million in the year-ago ~~quarter.~~period. The increase in other income compared with the year-ago period was primarily the result of a ~~$12~~$35 million gain related to changes in the valuation of certain non-marketable securities, and a $21 million increase in third-party servicing fees, offset by $4an $11 million gain from the sale of our Upromise subsidiary recognized in the year-ago period and $6 million in lower revenue related to our Upromise ~~subsidiary, which we sold~~subsidiary. In addition, other income during the first nine months of 2021 was negatively affected by a $6 million reduction in the ~~second quarter of 2020.~~tax indemnification receivable related to uncertain tax positions. Third-party servicing fees increased because we sold ~~a total of $6~~$3.19 billion in loans in the first ~~quarters~~nine months of ~~2020 and~~ 2021 where we retained servicing rights.

•~~First-quarter~~For the nine months ended September 30, 2021, total operating expenses were ~~$125~~$393 million, compared with ~~$147~~$416 million in the year-ago ~~quarter.~~period. The decrease in total operating expenses was primarily driven by lower personnel costs ~~lower FDIC assessments,~~as a result of the corporate reorganization that occurred in the second half of 2020, the divestiture of our Upromise subsidiary, the sale of the Personal Loan portfolio, and lower ~~Credit Card marketing costs.~~initiative spending and improved servicing efficiencies.

•~~First-quarter 2021 income~~In the third quarter of 2020, we implemented a restructuring plan that resulted in our recording a $24 million restructuring charge in the nine months ended September 30, 2020. These expenses were primarily related to involuntary termination benefit arrangements, as well as certain other costs, such as legal and consulting fees, that were incremental and incurred as a direct result of our 2020 restructuring plan. There were de minimis restructuring expenses recorded in the current period.

•Income tax expense for the nine months ended September 30, 2021 was ~~$203~~$276 million, compared with ~~$121~~$146 million in the year-ago ~~quarter.~~period. Our effective income tax rate decreased ~~to 24.1 percent~~ in the first ~~quarter~~nine months of 2021 to 24.4 percent from ~~25.1~~24.6 percent

in the year-ago ~~quarter.~~period. The decrease in the in effective income tax rate ~~in the first quarter of 2021 was~~year to date is primarily due to ~~an increase in the~~a tax benefit related to stock compensation ~~and a decrease in non-deductible expenses.~~expense.

“Core Earnings”

We prepare financial statements in accordance with GAAP. However, we also produce and report our after-tax earnings on a separate basis that we refer to as “Core Earnings.” The difference between our non-GAAP “Core Earnings” and GAAP results for periods presented generally is driven by the unrealized, mark-to-fair value gains (losses) on derivative contracts recognized in GAAP, but not in “Core Earnings.”

“Core Earnings” recognizes the difference in accounting treatment based upon whether a derivative qualifies for hedge accounting treatment. We enter into derivative instruments to economically hedge interest rate and cash flow risk associated with our portfolio. We believe that our derivatives are effective economic hedges and, as such, are a critical element of our interest rate risk management strategy. Those derivative instruments that qualify for hedge accounting treatment have their related cash flows recorded in interest income or interest expense along with the hedged item. Some of our derivatives do not qualify for hedge accounting treatment and the stand-alone derivative must be marked-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 derivatives and hedging activities, net,” are primarily caused by interest rate volatility and changing credit spreads during the period as well as the volume and term of derivatives not receiving hedge accounting treatment. Cash flows on derivative instruments that do not qualify for hedge accounting are not recorded in interest income and interest expense; they are recorded in non-interest income: “Gains (losses) on derivatives and hedging activities, net.”

The adjustments required to reconcile from our “Core Earnings” results to our GAAP results of operations, net of tax, relate to differing treatments for those derivative instruments used to hedge our economic risks that do not qualify for hedge accounting treatment. The amount recorded in “Gains (losses) on derivatives and hedging activities, net” includes (i) the accrual of the current payment on the interest rate swaps that do not qualify for hedge accounting treatment and (ii) the change in fair values related to future expected cash flows for derivatives that do not qualify for hedge accounting treatment. For purposes of “Core Earnings,” we include in GAAP earnings the current period accrual amounts (interest reclassification) on the swaps and exclude the change in fair values for those derivatives not qualifying for hedge accounting treatment. “Core Earnings” is meant to represent what earnings would have been had these derivatives qualified for hedge accounting and there was no ineffectiveness.

“Core Earnings” are not a substitute for reported results under GAAP. We provide a “Core Earnings” basis of presentation because (i) earnings per share computed on a “Core Earnings” basis is one of several measures we utilize in establishing management incentive compensation, and (ii) we believe it better reflects the financial results for derivatives that are economic hedges of interest rate risk, but which do not qualify for hedge accounting treatment.

GAAP provides a uniform, comprehensive basis of accounting. Our “Core Earnings” basis of presentation differs from GAAP in the way it treats derivatives as described above.

The following table shows the amount in “Gains (losses) on derivatives and hedging activities, net” that relates to the interest reclassification on the derivative contracts.


		Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	(Dollars in thousands)	2021		2020			(Dollars in thousands)	2021		2020		2021		2020

Unrealized gains (losses) on instruments not in a hedging relationship	Unrealized gains (losses) on instruments not in a hedging relationship	$	(10,863)	$	42,312		Unrealized gains (losses) on instruments not in a hedging relationship	$	(3,571)	$	(12,848)	$	(21,383)	$	21,611
Interest reclassification	Interest reclassification	10,891		3,360			Interest reclassification	3,615		12,833		21,544		27,797
Gains on derivatives and hedging activities, net		$	28	$	45,672
Gains (losses) on derivatives and hedging activities, net							Gains (losses) on derivatives and hedging activities, net	$	44	$	(15)	$	161	$	49,408

The following table reflects adjustments associated with our derivative activities.

Three Months Ended
March 31,
(Dollars in thousands, except per share amounts) 2021 2020
“Core Earnings” adjustments to GAAP:
GAAP net income $ 641,207 $ 362,173
Preferred stock dividends 1,201 3,464
GAAP net income attributable to SLM Corporation common stock $ 640,006 $ 358,709
Adjustments:
Net impact of derivative accounting(1)
10,863 (42,312)
Net tax expense (benefit)(2)
2,627 (10,330)
Total “Core Earnings” adjustments to GAAP 8,236 (31,982)
“Core Earnings” attributable to SLM Corporation common stock $ 648,242 $ 326,727
GAAP diluted earnings per common share $ 1.75 $ 0.87
Derivative adjustments, net of tax 0.02 (0.08)
“Core Earnings” diluted earnings per common share $ 1.77 $ 0.79


	Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands, except per share amounts)	2021		2020		2021		2020

“Core Earnings” adjustments to GAAP:

GAAP net income	$	72,840	$	171,028	$	854,248	$	447,990
Preferred stock dividends	1,166		2,058		3,559		8,000
GAAP net income attributable to SLM Corporation common stock	$	71,674	$	168,970	$	850,689	$	439,990

Adjustments:
Net impact of derivative accounting(1)	3,571		12,848		21,383		(21,611)
Net tax expense (benefit)(2)	864		3,136		5,172		(5,276)
Total “Core Earnings” adjustments to GAAP	2,707		9,712		16,211		(16,335)

“Core Earnings” attributable to SLM Corporation common stock	$	74,381	$	178,682	$	866,900	$	423,655

GAAP diluted earnings per common share	$	0.24	$	0.45	$	2.59	$	1.13
Derivative adjustments, net of tax	—		0.02		0.04		(0.04)
“Core Earnings” diluted earnings per common share	$	0.24	$	0.47	$	2.63	$	1.09

______

(1) Derivative Accounting: “Core Earnings” exclude periodic unrealized gains and losses caused by the mark-to-fair value valuations on derivatives that do not qualify for hedge accounting treatment under GAAP, but include current period accruals on the derivative instruments. Under GAAP, for our derivatives held to maturity, the cumulative net unrealized gain or loss over the life of the contract will equal $0.

(2) “Core Earnings” tax rate is based on the effective tax rate at the Bank where the derivative instruments are held.

The following table reflects our provisions for credit losses and total portfolio net charge-offs:


		Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	(Dollars in thousands)	2021		2020			(Dollars in thousands)	2021		2020		2021		2020

Provisions for credit losses	Provisions for credit losses	$	(225,767)	$	61,258		Provisions for credit losses	$	138,442	$	(3,640)	$	(17,648)	$	409,505
Total portfolio net charge-offs	Total portfolio net charge-offs	$	(47,612)	$	(61,431)		Total portfolio net charge-offs	$	(48,920)	$	(53,770)	$	(139,582)	$	(154,838)

We evaluate management’s performance internally using a measure that starts with “Core Earnings” net income as disclosed above for a period, and further adjusting it by increasing it by the impact of GAAP provisions for credit losses, and decreasing it by the total portfolio net charge-offs recorded in that period, net of the tax impact of these adjustments.

5969

Financial Condition

Average Balance Sheets

The following table reflects the rates earned on interest-earning assets and paid on interest-bearing liabilities and reflects our net interest margin on a consolidated basis.

Three Months Ended March 31,
2021 2020
(Dollars in thousands) Balance Rate Balance Rate
Average Assets
Private Education Loans $ 20,984,491 8.22 % $ 23,502,844 8.86 %
FFELP Loans 734,289 3.41 776,326 4.29
Personal Loans — — 973,671 12.11
Credit Cards 11,841 0.78 5,286 (4.72)
Taxable securities 1,995,662 0.50 506,883 2.03
Cash and other short-term investments 6,789,310 0.14 5,914,515 1.17
Total interest-earning assets 30,515,593 5.80 % 31,679,525 7.30 %

Non-interest-earning assets 736,592 291,609

Total assets $ 31,252,185 $ 31,971,134

Average Liabilities and Equity
Brokered deposits $ 11,899,664 1.52 % $ 13,709,268 2.33 %
Retail and other deposits 10,683,618 0.82 10,632,054 2.11
Other interest-bearing liabilities(1)
5,193,925 3.03 4,876,861 3.27
Total interest-bearing liabilities 27,777,207 1.53 % 29,218,183 2.41 %

Non-interest-bearing liabilities 666,764 212,835
Equity 2,808,214 2,540,116
Total liabilities and equity $ 31,252,185 $ 31,971,134

Net interest margin 4.40 % 5.08 %


	Three Months Ended September 30,								Nine Months Ended September 30,
	2021				2020				2021				2020
(Dollars in thousands)	Balance		Rate		Balance		Rate		Balance		Rate		Balance		Rate
Average Assets
Private Education Loans	$	20,944,581	8.26	%	$	21,937,758	8.24	%	$	20,860,973	8.23	%	$	22,342,353	8.48	%
FFELP Loans	713,517		3.45		750,925		3.46		723,656		3.43		762,863		3.86
Personal Loans	—		—		527,204		12.86		—		—		778,153		12.43
Credit Cards	14,894		6.95		11,086		(6.58)		12,821		4.97		8,588		(7.20)
Taxable securities	2,029,739		0.66		2,134,005		0.59		2,007,867		0.62		1,376,342		0.84
Cash and other short-term investments	4,477,634		0.16		4,934,477		0.13		5,574,427		0.13		5,665,861		0.49
Total interest-earning assets	28,180,365		6.30	%	30,295,455		6.34	%	29,179,744		6.04	%	30,934,160		6.66	%

Non-interest-earning assets	655,288				(13,559)				656,357				86,471

Total assets	$	28,835,653			$	30,281,896			$	29,836,101			$	31,020,631

Average Liabilities and Equity
Brokered deposits	$	10,706,147	1.26	%	$	12,409,614	1.61	%	$	11,281,800	1.38	%	$	13,051,185	1.93	%
Retail and other deposits	10,377,808		0.66		10,849,616		1.22		10,533,660		0.73		10,747,941		1.62
Other interest-bearing liabilities(1)	5,371,756		2.88		4,933,763		2.77		5,235,105		2.99		4,868,202		3.01
Total interest-bearing liabilities	26,455,711		1.35	%	28,192,993		1.66	%	27,050,565		1.44	%	28,667,328		2.00	%

Non-interest-bearing liabilities	159,371				36,829				323,184				129,102
Equity	2,220,571				2,052,074				2,462,352				2,224,201
Total liabilities and equity	$	28,835,653			$	30,281,896			$	29,836,101			$	31,020,631

Net interest margin			5.03	%			4.79	%			4.71	%			4.81	%

_________________

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

6070

Rate/Volume Analysis

The following rate/volume analysis shows the relative contribution of changes in interest rates and asset volumes to changes in interest income, interest expense, and net interest income.

(Dollars in thousands) Decrease
Change Due To(1)
Rate
Volume
Three Months Ended March 31, 2021 vs. 2020
Interest income $ (138,775) $ (114,682) $ (24,093)
Interest expense (69,773) (59,767) (10,006)
Net interest income $ (69,002) $ (51,057) $ (17,945)


(Dollars in thousands)	Decrease		Change Due To(1)
			Rate		Volume
Three Months Ended September 30, 2021 vs. 2020
Interest income	$	(34,823)	$	(2,618)	$	(32,205)
Interest expense	(27,774)		(21,188)		(6,586)
Net interest income	$	(7,049)	$	18,164	$	(25,213)

Nine Months Ended September 30, 2021 vs. 2020
Interest income	$	(223,702)	$	(138,155)	$	(85,547)
Interest expense	(137,662)		(114,177)		(23,485)
Net interest income	$	(86,040)	$	(23,114)	$	(62,926)

_________________

(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 Loans Held for Investment Portfolio

Ending Loans Held for Investment Balances, net

March 31, 2021
(Dollars in thousands)
Private
Education
Loans
FFELP
Loans Credit Cards Total Loans Held for Investment
Total loan portfolio:
In-school(1)
$ 3,978,449 $ 35 $ — $ 3,978,484
Grace, repayment and other(2)(3)
16,763,391 727,629 11,309 17,502,329
Total, gross 20,741,840 727,664 11,309 21,480,813
Deferred origination costs and unamortized premium/(discount) 64,468 1,954 73 66,495
Allowance for credit losses (1,173,375) (4,318) (1,328) (1,179,021)
Total loans held for investment portfolio, net $ 19,632,933 $ 725,300 $ 10,054 $ 20,368,287

% of total 96 % 4 % — % 100 %


	September 30, 2021
(Dollars in thousands)	Private Education Loans			FFELP Loans			Credit Cards			Total Loans Held for Investment
Total loan portfolio:
In-school(1)	$	3,735,655		$	71		$	—		$	3,735,726
Grace, repayment and other(2)	17,967,182			705,620			17,766			18,690,568
Total, gross	21,702,837			705,691			17,766			22,426,294
Deferred origination costs and unamortized premium/(discount)	68,584			1,870			186			70,640
Allowance for credit losses	(1,209,460)			(4,206)			(1,741)			(1,215,407)
Total loans held for investment portfolio, net	$	20,561,961		$	703,355		$	16,211		$	21,281,527

% of total	97		%	3		%	—		%	100		%

____________

(1)Loans for customers still attending school and who are not yet required to make payments on the loans. At March 31, 2021, the loans in the “in-school” category include $181 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 because of the pandemic, or other reasons, and who received an extension of time from us to re-enroll before beginning their grace period and, therefore, currently are not required to make any payments. For further discussion, see Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae — Financial Results” in the 2020 Form 10-K.

(2) At March 31, 2021, the loans in the “grace, repayment and other” category include (a) $92 million of Private Education Loans whose borrowers are in a grace or deferred status and who did not return to school in the fall of 2020, who received an extension of time from us to re-enroll before beginning their grace period and, therefore, currently are not required to make any payments, and (b) $511 million of Private Education Loans whose borrowers are in a forbearance or repayment status and who did not return to school in the fall of 2020 and who received an extension of time from us to re-enroll before beginning their grace period. For further discussion, see Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae — Financial Results” in the 2020 Form 10-K.

~~(3)~~Includes loans in deferment or forbearance. Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.

6171


	December 31, 2020
(Dollars in thousands)	Private Education Loans			FFELP Loans			Credit Cards			Total Loans Held for Investment
Total loan portfolio:
In-school(1)	$	3,582,394		$	81		$	—		$	3,582,475
Grace, repayment and other(2)(3)	16,146,943			737,512			12,238			16,896,693
Total, gross	19,729,337			737,593			12,238			20,479,168
Deferred origination costs and unamortized premium/(discount)	63,475			1,993			230			65,698
Allowance for credit losses	(1,355,844)			(4,378)			(1,501)			(1,361,723)
Total loans held for investment portfolio, net	$	18,436,968		$	735,208		$	10,967		$	19,183,143

% of total	96		%	4		%	—		%	100		%

____________

(1)Loans for customers still attending school and who are not yet required to make payments on the loans. At December 31, 2020, the loans in the “in-school” category include $254 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 because of the pandemic, or other reasons, and who received an extension of time from us to re-enroll before beginning their grace period and, therefore, were not then required to make any payments. This program ended in September 2021. For further discussion, see ~~Part II,~~ Item 7.2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie ~~Mae — Financial Results”~~Mae” in ~~the 2020~~this Form ~~10-K.~~10-Q.

(2)At December 31, 2020, the loans in the “grace, repayment and other” category include (a) $147 million of Private Education Loans whose borrowers were in a grace or deferred status and who did not return to school in the fall of 2020, who received an extension of time from us to re-enroll before beginning their grace period and, therefore, were not then required to make any payments, and (b) $639 million of Private Education Loans whose borrowers were in a forbearance or repayment status and who did not return to school in the fall of 2020 and who received an extension of time from us to re-enroll before beginning their grace period. This program ended in September 2021. For further discussion, see ~~Part II,~~ Item 7.2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie ~~Mae — Financial Results”~~Mae” in ~~the 2020~~this Form ~~10-K..”~~10-Q.

(3)Includes loans in deferment or forbearance. Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.

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

Three Months Ended
March 31,
(Dollars in thousands) 2021 2020
Private Education Loans $ 20,984,491 97 % $ 23,502,844 93 %
FFELP Loans 734,289 3 776,326 3
Personal Loans — — 973,671 4
Credit Cards 11,841 — 5,286 —
Total portfolio $ 21,730,621 100 % $ 25,258,127 100 %


	Three Months Ended September 30,								Nine Months Ended September 30,
(Dollars in thousands)	2021				2020				2021				2020
Private Education Loans	$	20,944,581	97	%	$	21,937,758	95	%	$	20,860,973	97	%	$	22,342,353	94	%
FFELP Loans	713,517		3		750,925		3		723,656		3		762,863		3
Personal Loans	—		—		527,204		2		—		—		778,153		3
Credit Cards	14,894		—		11,086		—		12,821		—		8,588		—
Total portfolio	$	21,672,992	100	%	$	23,226,973	100	%	$	21,597,450	100	%	$	23,891,957	100	%

6272

Loans Held for Investment, Net ~~Activity~~

Three Months Ended March 31, 2021
(Dollars in thousands) Private
Education
Loans FFELP
Loans Credit
Cards
Total Loans
Held for
Investment, net(1)
Beginning balance $ 18,436,968 $ 735,208 $ 10,967 $ 19,183,143
Acquisitions and originations:
Fixed-rate 1,015,787 — — 1,015,787
Variable-rate 1,052,088 — 8,760 1,060,848
Total acquisitions and originations 2,067,875 — 8,760 2,076,635
Capitalized interest and deferred origination cost premium amortization 85,470 7,629 (185) 92,914
Sales (125,792) — — (125,792)
Transfer from loans held for sale 25,040 — — 25,040
Loan consolidations to third-parties (389,209) (6,670) — (395,879)
Allowance 182,469 60 173 182,702
Repayments and other (649,888) (10,927) (9,661) (670,476)
Ending balance $ 19,632,933 $ 725,300 $ 10,054 $ 20,368,287
Activity


	Three Months Ended September 30, 2021
(Dollars in thousands)	Private Education Loans		FFELP Loans		Credit Cards		Total Loans Held for Investment, net
Beginning balance	$	19,389,089	$	714,609	$	11,446	$	20,115,144
Acquisitions and originations:
Fixed-rate	1,253,720		—		—		1,253,720
Variable-rate	844,110		—		18,326		862,436
Total acquisitions and originations	2,097,830		—		18,326		2,116,156
Capitalized interest and deferred origination cost premium amortization	96,385		6,892		(43)		103,234


Loan consolidations to third-parties	(408,414)		(6,441)		—		(414,855)

Allowance	(54,920)		56		(298)		(55,162)
Repayments and other	(558,009)		(11,761)		(13,220)		(582,990)
Ending balance	$	20,561,961	$	703,355	$	16,211	$	21,281,527

Three Months Ended March 31, 2020
(Dollars in thousands)
Private
Education
Loans(1)
FFELP
Loans Personal
Loans Credit
Cards
Total Loans
Held for
Investment, net(1)
Beginning balance $ 22,896,515 $ 783,816 $ 983,643 $ 3,818 $ 24,667,792
Day 1 CECL Adjustment to Allowance (1,060,830) (2,852) (79,183) (188) (1,143,053)
Balance at January 1, 2020 21,835,685 780,964 904,460 3,630 23,524,739
Acquisitions and originations:
Fixed-rate 1,468,698 — 41 — 1,468,739
Variable-rate 833,672 — — 7,762 841,434
Total acquisitions and originations 2,302,370 — 41 7,762 2,310,173
Capitalized interest and deferred origination cost premium amortization 117,877 7,411 (100) (71) 125,117
Sales (2,925,478) — — — (2,925,478)
Loan consolidations to third-parties(1)
(452,206) (5,709) — — (457,915)
Allowance (80,652) 189 (7,612) (284) (88,359)
Repayments and other(1)
(621,363) (18,084) (149,345) (3,634) (792,426)
Ending balance $ 20,176,233 $ 764,771 $ 747,444 $ 7,403 $ 21,695,851


	Three Months Ended September 30, 2020
(Dollars in thousands)	Private Education Loans(1)		FFELP Loans		Personal Loans		Credit Cards		Total Loans Held for Investment, net(1)
Beginning balance	$	19,792,515	$	752,021	$	609,051	$	10,344	$	21,163,931
Acquisitions and originations:
Fixed-rate	882,782		—		—		—		882,782
Variable-rate	1,019,613		—		—		9,059		1,028,672
Total acquisitions and originations	1,902,395		—		—		9,059		1,911,454
Capitalized interest and deferred origination cost premium amortization	107,189		7,625		(50)		(252)		114,512
Sales	—		—		(588,285)		—		(588,285)

Loan consolidations to third-parties(1)	(296,322)		(4,952)		—		—		(301,274)

Allowance	31,747		22		54,803		(343)		86,229
Repayments and other(1)	(581,602)		(11,496)		(75,519)		(8,179)		(676,796)
Ending balance	$	20,955,922	$	743,220	$	—	$	10,629	$	21,709,771

_________

(1)In our Form 10-Qs for the first three fiscal quarters of 2020: (i) the “loan consolidations to third-parties” line item incorrectly included consolidation activity for loans we serviced but did not own, and (ii) the “repayments and other” line item did not correctly reflect the total of all scheduled repayments and voluntary prepayments made on loans in repayment that we owned and held for investment. The “ending balance” line item, which includes the effects of those two line items, was reflected correctly in the Form 10-Qs. The “loan consolidations to third-parties” line item was overstated in the Form 10-Q for the three months ended ~~March 31,~~September 30, 2020 by ~~$13~~$39 million. The “repayments and other” line item was understated in the Form 10-Q for the three months ended ~~March 31,~~September 30, 2020 by ~~$13~~$39 million. In order to correctly reflect the activity that occurred in the ~~first~~third quarter of 2020 regarding those line items for loans we owned and held for investment, the “loan consolidations to third-parties” line item above reflects a reduction of ~~$13~~$39 million to the line item amount to reflect the aggregate overstatement for the ~~first~~third quarter of 2020, and the “repayments and other” line item above reflects an increase of ~~$13~~$39 million to the line item amount to reflect the aggregate understatement for the third quarter of 2020.


	Nine Months Ended September 30, 2021
(Dollars in thousands)	Private Education Loans		FFELP Loans		Credit Cards		Total Loans Held for Investment, net
Beginning balance	$	18,436,968	$	735,208	$	10,967	$	19,183,143
Acquisitions and originations:
Fixed-rate	2,570,579		—		—		2,570,579
Variable-rate	2,134,149		—		39,484		2,173,633
Total acquisitions and originations	4,704,728		—		39,484		4,744,212
Capitalized interest and deferred origination cost premium amortization	297,149		21,022		(251)		317,920
Sales	(150,928)		—		—		(150,928)
Transfer from loans held for sale	25,040		—		—		25,040
Loan consolidations to third-parties	(1,135,141)		(20,320)		—		(1,155,461)

Allowance	146,384		171		(239)		146,316
Repayments and other	(1,762,239)		(32,726)		(33,750)		(1,828,715)
Ending balance	$	20,561,961	$	703,355	$	16,211	$	21,281,527


	Nine Months Ended September 30, 2020
(Dollars in thousands)	Private Education Loans(1)		FFELP Loans		Personal Loans		Credit Cards		Total Loans Held for Investment, net(1)
Beginning balance	$	22,896,515	$	783,816	$	983,643	$	3,818	$	24,667,792
Day 1 CECL Adjustment to Allowance	(1,060,830)		(2,852)		(79,183)		(188)		(1,143,053)
Balance at January 1, 2020	21,835,685		780,964		904,460		3,630		23,524,739
Acquisitions and originations:
Fixed-rate	2,606,056		—		41		—		2,606,097
Variable-rate	2,103,322		—		—		26,885		2,130,207
Total acquisitions and originations	4,709,378		—		41		26,885		4,736,304
Capitalized interest and deferred origination cost premium amortization	334,355		19,196		(253)		(567)		352,731
Sales	(2,925,478)		—		(588,285)		—		(3,513,763)
Loan consolidations to third-parties(1)	(988,299)		(16,659)		—		—		(1,004,958)
Allowance	(293,682)		122		36,526		(1,095)		(258,129)
Repayments and other(1)	(1,716,037)		(40,403)		(352,489)		(18,224)		(2,127,153)
Ending balance	$	20,955,922	$	743,220	$	—	$	10,629	$	21,709,771

_________

(1)In our Form 10-Qs for the first three fiscal quarters of 2020: (i) the “loan consolidations to third-parties” line item incorrectly included consolidation activity for loans we serviced but did not own, and (ii) the “repayments and other” line item did not correctly reflect the total of all scheduled repayments and voluntary prepayments made on loans in repayment that we owned and held for investment. The “ending balance” line item, which includes the effects of those two line items, was reflected correctly in the Form 10-Qs. The “loan consolidations to third-parties” line item was overstated in the Form 10-Q for the nine months ended September 30, 2020 by $97 million. The “repayments and other” line item was understated in the Form 10-Q for the nine months ended September 30, 2020 by $97 million. In order to correctly reflect the activity that occurred in the first nine months of 2020 regarding those line items for loans we owned and held for investment, the “loan consolidations to third-parties” line item above reflects a reduction of $97 million to the line item amount to reflect the aggregate overstatement for the first nine months of 2020, and the “repayments and other” line item above reflects an increase of $97 million to the line item amount to reflect the aggregate understatement for the first ~~quarter~~nine months of 2020.

“Loan consolidations to third-parties” and “Repayments and other” are both significantly affected by the volume of loans in our held for investment portfolio in full principal and interest repayment status. Loans in full principal and interest repayment status in our Private Education Loans held for investment portfolio at ~~March 31,~~September 30, 2021 decreased by 56 percent compared with ~~March 31,~~September 30, 2020, and now total 4436 percent of our Private Education Loans held for investment portfolio at ~~March 31,~~September 30, 2021.

“Loan consolidations to third-parties” for the three months ended ~~March 31,~~September 30, 2021 total ~~4.5~~5.5 percent of our Private Education Loans held for investment portfolio in full principal and interest repayment status at ~~March 31,~~September 30, 2021, or 2.0 percent of our total Private Education Loans held for investment portfolio at ~~March 31,~~September 30, 2021, compared with the year-ago period of ~~5.0~~3.7 percent of our Private Education Loans held for investment portfolio in full principal and interest repayment status, or ~~2.2~~1.6 percent of our total Private Education Loans held for investment portfolio, respectively. The increase in consolidations is attributable to consolidators having ready access to funding ~~for much of 2020 and early 2021~~ in spite of the COVID-19 pandemic impact on the economy. Historical experience has shown that loan consolidation activity is heightened in the period when the loan initially enters full principal and interest repayment status and then subsides over time.

The “Repayments and other” category includes all scheduled repayments, as well as voluntary prepayments, made on loans in repayment (including loans in full principal and interest repayment status) and also includes charge-offs. Consequently, this category can be significantly affected by the volume of loans in repayment.

Historically, voluntary prepayments and loan consolidations decrease when unemployment increases as borrowers and lenders look to conserve liquidity.

Private Education Loan Originations

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

Three Months Ended
March 31,
(Dollars in thousands) 2021 % 2020 %
Smart Option - interest only(1)
$ 473,386 23 % $ 522,432 23 %
Smart Option - fixed pay(1)
613,325 30 656,594 29
Smart Option - deferred(1)
773,702 37 880,581 38
Smart Option - principal and interest 3,504 — 3,245 —
Graduate Loan 162,483 8 188,820 8
Parent Loan 38,513 2 49,228 2
Total Private Education Loan originations $ 2,064,913 100 % $ 2,300,900 100 %
Percentage of loans with a cosigner 88.5 % 88.1 %
Average FICO at approval(2)
751 746


	Three Months Ended September 30,
(Dollars in thousands)	2021			%		2020			%
Smart Option - interest only(1)	$	411,644		20	%	$	451,835		24	%
Smart Option - fixed pay(1)	670,646			32		539,600			28
Smart Option - deferred(1)	790,532			38		677,661			36
Smart Option - principal and interest	3,838			—		3,408			—
Graduate Loan	176,898			8		188,673			10
Parent Loan	34,401			2		34,468			2
Total Private Education Loan originations	$	2,087,959		100	%	$	1,895,645		100	%

Percentage of loans with a cosigner	87.8		%			87.7		%
Average FICO at approval(2)	749					752


	Nine Months Ended September 30,
(Dollars in thousands)	2021			%		2020			%
Smart Option - interest only(1)	$	984,974		21	%	$	1,077,148		23	%
Smart Option - fixed pay(1)	1,444,831			31		1,323,344			28
Smart Option - deferred(1)	1,735,677			37		1,712,171			37
Smart Option - principal and interest	9,399			—		8,234			—
Graduate Loan	432,837			9		483,545			10
Parent Loan	77,958			2		89,314			2
Total Private Education Loan originations	$	4,685,676		100	%	$	4,693,756		100	%

Percentage of loans with a cosigner	86.7		%			86.4		%
Average FICO at approval(2)	750					748

____________

(1) Interest only, fixed pay and deferred describe the payment option while in school or in grace period. See Item 1. “Business - Our Business - Private Education Loans” in the 2020 Form 10-K for a further discussion.

(2) Represents the higher credit score of the cosigner or the borrower.

6476

Allowance for Credit Losses

Allowance for Credit Losses Activity

Three Months Ended March 31,
2021 2020
(Dollars in thousands) Private
Education
Loans FFELP
Loans Credit Cards Total
Portfolio Private
Education
Loans FFELP
Loans Personal Loans Credit Cards Total
Portfolio
Beginning balance $ 1,355,844 $ 4,378 $ 1,501 $ 1,361,723 $ 374,300 $ 1,633 $ 65,877 $ 102 $ 441,912
Day 1 adjustment for adoption of CECL — — — — 1,060,830 2,852 79,183 188 1,143,053
Balance at January 1 1,355,844 4,378 1,501 1,361,723 1,435,130 4,485 145,060 290 1,584,965
Transfer from unfunded commitment liability(1)
126,880 — — 126,880 142,075 — — — 142,075
Less:
Charge-offs (55,139) (89) (88) (55,316) (51,469) (226) (19,247) (7) (70,949)
Loan sales — — — — — — — — —
Plus:
Recoveries 7,703 — 1�� 7,704 7,976 — 1,542 — 9,518
Provision for loan losses:
Provision, current period (254,942) 29 (86) (254,999) 143,862 37 25,318 291 169,508
Loan sale reduction to provision (8,858) — — (8,858) (161,793) — — — (161,793)
Loans transferred from held-for-sale 1,887 — — 1,887 — — — — —
Total provisions for credit losses(2)
(261,913) 29 (86) (261,970) (17,931) 37 25,318 291 7,715
Ending balance $ 1,173,375 $ 4,318 $ 1,328 $ 1,179,021 $ 1,515,781 $ 4,296 $ 152,673 $ 574 $ 1,673,324

Troubled debt restructurings(3)
$ 1,225,604 $ — $ — $ 1,225,604 $ 1,518,763 $ — $ — $ 1,518,763


	Three Months Ended September 30,
	2021								2020
(Dollars in thousands)	Private Education Loans		FFELP Loans		Credit Cards		Total Portfolio		Private Education Loans		FFELP Loans		Personal Loans		Credit Cards		Total Portfolio
Beginning balance	$	1,154,540	$	4,262	$	1,442	$	1,160,244	$	1,760,559	$	4,385	$	163,337	$	1,042	$	1,929,323


Transfer from unfunded commitment liability(1)	110,613		—		—		110,613		100,470		—		—		—		100,470
Less:
Charge-offs	(56,000)		(106)		(119)		(56,225)		(55,298)		(89)		(5,231)		(48)		(60,666)
Loan sales	—		—		—		—		—		—		(108,534)		—		(108,534)
Plus:
Recoveries	7,302		—		3		7,305		4,790		—		2,106		—		6,896
Provision for loan losses:
Provision, current period	(6,995)		50		415		(6,530)		(81,710)		67		(8,762)		391		(90,014)
Loan sale reduction to provision	—		—		—		—		—		—		(42,916)		—		(42,916)

Total provisions for credit losses(2)	(6,995)		50		415		(6,530)		(81,710)		67		(51,678)		391		(132,930)
Ending balance	$	1,209,460	$	4,206	$	1,741	$	1,215,407	$	1,728,811	$	4,363	$	—	$	1,385	$	1,734,559

Troubled debt restructurings(3)	$	1,148,282	$	—	$	—	$	1,148,282	$	1,495,161	$	—	$	—	$	—	$	1,495,161

_________

(1) See Note 6, “Unfunded Loan Commitments,” in this Form 10-Q for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.

Consolidated Statements of Income
Provisions for Credit Losses Reconciliation
Three Months Ended March 31,
(Dollars in thousands) 2021 2020
Private Education Loan provisions for credit losses:
Provisions for loan losses $ (261,913) $ (17,931)
Provisions for unfunded loan commitments 36,203 53,543
Total Private Education Loan provisions for credit losses (225,710) 35,612
Other impacts to the provisions for credit losses:
Personal Loans — 25,318
FFELP Loans 29 37
Credit Cards (86) 291
Total (57) 25,646
Provisions for credit losses reported in consolidated statements of income $ (225,767) $ 61,258


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Three Months Ended September 30,
(Dollars in thousands)	2021		2020
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	(6,995)	$	(81,710)
Provisions for unfunded loan commitments	144,972		129,290
Total Private Education Loan provisions for credit losses	137,977		47,580

Other impacts to the provisions for credit losses:
Personal Loans	—		(51,678)
FFELP Loans	50		67
Credit Cards	415		391
Total	465		(51,220)
Provisions for credit losses reported in consolidated statements of income	$	138,442	$	(3,640)

(3) Represents the unpaid principal balance of loans classified as troubled debt restructurings.

6577


	Nine Months Ended September 30,
	2021								2020
(Dollars in thousands)	Private Education Loans		FFELP Loans		Credit Cards		Total Portfolio		Private Education Loans		FFELP Loans		Personal Loans		Credit Cards		Total Portfolio
Beginning balance	$	1,355,844	$	4,378	$	1,501	$	1,361,723	$	374,300	$	1,633	$	65,877	$	102	$	441,912
Day 1 adjustment for adoption of CECL	—		—		—		—		1,060,830		2,852		79,183		188		1,143,053
Balance at January 1	1,355,844		4,378		1,501		1,361,723		1,435,130		4,485		145,060		290		1,584,965
Transfer from unfunded commitment liability(1)	262,049		—		—		262,049		279,555		—		—		—		279,555
Less:
Charge-offs	(161,039)		(249)		(281)		(161,569)		(138,546)		(399)		(39,079)		(96)		(178,120)
Loan sales	—		—		—		—		—		—		(108,534)		—		(108,534)
Plus:
Recoveries	21,977		—		10		21,987		18,298		—		4,984		—		23,282
Provision for loan losses:
Provision, current period	(260,923)		77		511		(260,335)		296,167		277		40,485		1,191		338,120
Loan sale reduction to provision	(10,335)		—		—		(10,335)		(161,793)		—		(42,916)		—		(204,709)
Loans transferred from held-for-sale	1,887		—		—		1,887		—		—		—		—		—
Total provisions for credit losses(2)	(269,371)		77		511		(268,783)		134,374		277		(2,431)		1,191		133,411
Ending balance	$	1,209,460	$	4,206	$	1,741	$	1,215,407	$	1,728,811	$	4,363	$	—	$	1,385	$	1,734,559

Troubled debt restructurings(3)	$	1,148,282	$	—	$	—	$	1,148,282	$	1,495,161	$	—	$	—			$	1,495,161

_________

(1)See Note 6, “Unfunded Loan Commitments,” in this Form 10-Q for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Nine Months Ended September 30,
(Dollars in thousands)	2021		2020
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	(269,371)	$	134,374
Provisions for unfunded loan commitments	251,135		276,094
Total Private Education Loan provisions for credit losses	(18,236)		410,468

Other impacts to the provisions for credit losses:
Personal Loans	—		(2,431)
FFELP Loans	77		277
Credit Cards	511		1,191
Total	588		(963)
Provisions for credit losses reported in consolidated statements of income	$	(17,648)	$	409,505

(3) Represents the unpaid principal balance of loans classified as troubled debt restructurings.

Private Education Loan Allowance for Credit Losses

In establishing the allowance for Private Education Loan losses as of ~~March 31,~~September 30, 2021, we considered several factors with respect to our Private Education Loan portfolio, in particular, credit quality and delinquency, forbearance, and charge-off trends.

Private Education Loans held for investment in full principal and interest repayment status were 4436 percent of our total Private Education Loans held for investment portfolio at ~~March 31,~~September 30, 2021, compared with 4543 percent at ~~March 31,~~September 30, 2020.

For a more detailed discussion of our policy for determining the collectability of Private Education Loans and maintaining our allowance for Private Education Loans, see “—Allowance for Credit Losses” and Notes to Consolidated Financial Statements, Note 3, “Loans Held for Investment — Certain Collection Tools - Private Education Loans” in this Form 10-Q and Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Allowance for Credit Losses” and Notes to Consolidated Financial Statements, Note 5, “Loans Held for Investment — Certain Collection Tools - Private Education Loans” in the 2020 Form 10-K.

6679

The table below presents our Private Education Loans held for investment portfolio delinquency trends. Loans in repayment include loans making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the following table, do not include those loans while they are in forbearance). For the periods presented below, we updated our delinquency bucket periods to conform with the delinquency bucket periods defined by the FFIEC.


	Private Education Loans Held for Investment
	September 30,
	2021				2020
(Dollars in thousands)	Balance		%		Balance		%
Loans in-school/grace/deferment(1)(2)	$	5,855,280			$	6,055,561
Loans in forbearance(1) and percentage of each status
Loans in forbearance - current(3)	357,425		100.0	%	705,162		100.0	%
Loans in forbearance - loans delinquent 30-59 days(2)(3)	—		—		274		—
Loans in forbearance - loans delinquent 60-89 days(2)(3)	—		—		21		—
Loans in forbearance - loans 90 days or greater past due(2)(3)	—		—		—		—
Total Private Education Loans in forbearance(2)	357,425		100.0	%	705,457		100.0	%
Loans in repayment(1) and percentage of each status:
Loans current	15,115,541		97.6	%	15,375,006		97.0	%
Loans delinquent 30-59 days(4)	199,942		1.3		265,251		1.7
Loans delinquent 60-89 days(4)	101,512		0.6		139,823		0.9
Loans 90 days or greater past due(4)	73,137		0.5		73,229		0.4
Total Private Education Loans in repayment	15,490,132		100.0	%	15,853,309		100.0	%
Total Private Education Loans, gross	21,702,837				22,614,327
Private Education Loans deferred origination costs and unamortized premium/(discount)	68,584				70,406
Total Private Education Loans	21,771,421				22,684,733
Private Education Loans allowance for losses	(1,209,460)				(1,728,811)
Private Education Loans, net	$	20,561,961			$	20,955,922

Percentage of Private Education Loans in repayment			71.4	%			70.1	%

Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment			2.4	%			3.0	%

Delinquencies as a percentage of Private Education Loans in repayment and delinquent forbearance loans			2.4	%			3.0	%

Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance			2.3	%			4.3	%

Private Education Loans Held for Investment
March 31,
2021 2020
(Dollars in thousands) Balance % Balance %
Loans in-school/grace/deferment(1)(2)
$ 5,393,674 $ 5,648,477
Loans in forbearance(1)(3)
570,227 989,925
Loans in repayment(1) and percentage of each status:
Loans current 14,471,427 97.9 % 14,516,211 96.8 %
Loans delinquent 30-59 days(4)
152,743 1.0 254,625 1.7
Loans delinquent 60-89 days(4)
86,390 0.6 135,896 0.9
Loans 90 days or greater past due(4)
67,379 0.5 81,613 0.6
Total Private Education Loans in repayment 14,777,939 100.0 % 14,988,345 100.0 %
Total Private Education Loans, gross 20,741,840 21,626,747
Private Education Loans deferred origination costs and unamortized premium/(discount) 64,468 65,267
Total Private Education Loans 20,806,308 21,692,014
Private Education Loans allowance for losses (1,173,375) (1,515,781)
Private Education Loans, net $ 19,632,933 $ 20,176,233

Percentage of Private Education Loans in repayment 71.2 % 69.3 %
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment 2.1 % 3.2 %

Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance 3.7 % 6.2 %

_________

(1)At ~~March 31, 2021,~~September 30, 2020, the loans in the “in-school/grace/deferment” category above include ~~$273~~$379 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 because of the pandemic, or for other reasons, and who received an extension of time from us to re-enroll before beginning their grace period. At ~~March 31, 2021,~~September 30, 2020, the loans in the “in forbearance” category above include ~~$29~~$11 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received an extension of time from us to re-enroll before beginning their grace period. At ~~March 31, 2021,~~September 30, 2020, the loans in the “in repayment” category above include ~~$482~~$447 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received an extension of time from us to re-enroll before beginning their grace period. This program ended in September 2021. For further discussion, ~~Part II,~~see Item 72. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie ~~Mae — Financial Results”~~Mae” in ~~the 2020~~this Form ~~10-K.~~10-Q.

(4)The period of delinquency is based on the number of days scheduled payments are contractually past due.

6780

Delinquencies as a percentage of Private Education Loans (held for investment) in repayment and delinquent forbearance loans decreased to ~~2.1~~2.4 percent at ~~March 31,~~September 30, 2021 from ~~3.2~~3.0 percent at ~~March 31,~~September 30, 2020, and the forbearance rate decreased to ~~3.7~~2.3 percent at ~~March 31,~~September 30, 2021 from ~~6.2~~4.3 percent at ~~March 31,~~September 30, 2020. The delinquency rate on ~~March 31,~~September 30, 2021 was lower than the year-ago quarter due to several factors, including the suspension of payments on federal loans which reduced the payment burden by our borrowers, multiple stimulus packages signed into law during 2020 and the first quarter of 2021, and to a lesser extent, the disaster forbearance program we invoked to assist our customers. The first wave of disaster forbearance was granted primarily in 90-day increments. When ~~these~~those disaster forbearances expired in June and July 2020, the loans were no longer considered in forbearance until the borrowers requested, and were granted, an additional forbearance. Many of ~~these~~those borrowers went back into repayment status at the end of their original three-month disaster forbearance. Other borrowers asked for additional forbearance and we began granting those in one-month increments. ~~In the latter half of 2020, we saw our forbearance rate decline from the high levels we experienced~~We stopped providing COVID-19 related disaster forbearances in ~~the second of quarter 2020, as borrowers exited their original three-month disaster forbearance.~~June 2021. See additional discussion related to collections activity and the COVID-19 pandemic in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae — Customers and Credit Performance” in the 2020 Form 10-K.

6881

Changes in Allowance for Private Education Loan Losses

The following table summarizes changes in the allowance for Private Education Loan (held for investment) losses.

Three Months Ended
March 31,
(Dollars in thousands) 2021 2020
Beginning balance $ 1,355,844 $ 374,300
Day 1 adjustment for adoption of CECL — 1,060,830
Balance at January 1 1,355,844 1,435,130
Transfer from unfunded commitment liability(1)
126,880 142,075
Provisions for credit losses:
Provision, current period (254,942) 143,862
Loan sale reduction to provision (8,858) (161,793)
Loans transferred from held-for-sale 1,887 —
Total provision (261,913) (17,931)
Net charge-offs:
Charge-offs (55,139) (51,469)
Recoveries 7,703 7,976
Net charge-offs (47,436) (43,493)
Ending balance $ 1,173,375 $ 1,515,781

Allowance as a percentage of the ending total loan balance 5.66 % 7.01 %
Allowance as a percentage of the ending loans in repayment(2)
7.94 % 10.11 %
Allowance coverage of net charge-offs (annualized) 6.18 8.71
Net charge-offs as a percentage of average loans in repayment (annualized)(2)
1.29 % 1.05 %
Delinquent loans in repayment as a percentage of ending loans in repayment(2)
2.07 % 3.15 %
Loans in forbearance as a percentage of ending loans in repayment and forbearance(2)
3.72 % 6.20 %
Ending total loans, gross $ 20,741,840 $ 21,626,747
Average loans in repayment(2)
$ 14,743,508 $ 16,521,356
Ending loans in repayment(2)
$ 14,777,939 $ 14,988,345


	Three Months Ended September 30,						Nine Months Ended September 30,
(Dollars in thousands)	2021			2020			2021			2020
Beginning balance	$	1,154,540		$	1,760,559		$	1,355,844		$	374,300
Day 1 adjustment for adoption of CECL	—			—			—			1,060,830
Adjusted beginning balance	1,154,540			1,760,559			1,355,844			1,435,130
Transfer from unfunded commitment liability(1)	110,613			100,470			262,049			279,555
Provisions for credit losses:
Provision, current period	(6,995)			(81,710)			(260,923)			296,167
Loan sale reduction to provision	—			—			(10,335)			(161,793)
Loans transferred from held-for-sale	—			—			1,887			—
Total provision	(6,995)			(81,710)			(269,371)			134,374
Net charge-offs:
Charge-offs	(56,000)			(55,298)			(161,039)			(138,546)
Recoveries	7,302			4,790			21,977			18,298
Net charge-offs	(48,698)			(50,508)			(139,062)			(120,248)

Ending balance	$	1,209,460		$	1,728,811		$	1,209,460		$	1,728,811

Allowance as a percentage of the ending total loan balance	5.57		%	7.64		%	5.57		%	7.64		%
Allowance as a percentage of the ending loans in repayment(2)	7.81		%	10.91		%	7.81		%	10.91		%
Allowance coverage of net charge-offs (annualized)	6.21			8.56			6.52			10.78
Net charge-offs as a percentage of average loans in repayment (annualized)(2)	1.29		%	1.33		%	1.25		%	1.05		%
Delinquent loans in repayment as a percentage of ending loans in repayment(2)	2.42		%	3.02		%	2.42		%	3.02		%
Delinquencies as a percentage of ending loans in repayment and delinquent forbearance loans(2)	2.42		%	3.02		%	2.42		%	3.02		%
Loans in forbearance as a percentage of ending loans in repayment and forbearance(2)	2.26		%	4.26		%	2.26		%	4.26		%
Ending total loans, gross	$	21,702,837		$	22,614,327		$	21,702,837		$	22,614,327
Average loans in repayment(2)	$	15,108,802		$	15,182,703		$	14,877,937		$	15,336,253
Ending loans in repayment(2)	$	15,490,132		$	15,853,309		$	15,490,132		$	15,853,309

_______

(1) See Note 6, “Unfunded Loan Commitments,” in this Form 10-Q for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.

(2) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.

As part of concluding on the adequacy of the allowance for credit losses, we review key allowance and loan metrics. The most significant of these metrics considered are the allowance coverage of net charge-offs ratio; the allowance as a percentage of ending total loans and of ending loans in repayment; and delinquency and forbearance percentages.

Use of Forbearance and Rate Modifications as a Private Education Loan Collection Tool

prospectively for borrowers who are current in their payments and may be granted retroactively for certain delinquent borrowers.

Forbearance may also be granted through our collections centers to customers who are delinquent in their payments. If specific payment requirements are met, the forbearance can cure the delinquency and the customer is returned to a current repayment status. Forbearance as a collection tool is used most effectively when applying historical experience and our judgment to a customer’s unique situation. 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 assisting customers while mitigating the risks of delinquency and default as well as encouraging resolution of delinquent loans. In ~~all~~most instances, we require one ~~or more payments~~payment before granting forbearance to delinquent borrowers.

During COVID-19, has materially disrupted business operations throughout the country, resulting in significantly higher levels of unemployment or underemployment. As a result, we expect many of our individual customers will experience financial hardship, making it difficult, if not impossible, to meet their payment obligations to us without temporary assistance. We are monitoring key metrics as early warning indicators of financial hardship, including changes in weekly unemployment claims, enrollment in auto-debit payments, requests for new forbearances, enrollment in hardship payment plans, and early delinquency metrics.

~~As a result of the negative impact on employment from COVID-19, some of~~ our customers ~~are experiencing~~experienced higher levels of financial hardship, which initially led ~~initially~~ to higher levels of forbearance. We expect ~~such higher levels of~~for some customers financial hardship tomay lead to higher levels of delinquencies and defaults in the future, as borrowers who had received disaster forbearance from us re-enter repayment status. Beginning in June 2021, we stopped granting disaster forbearance in response to the COVID-19 pandemic. As borrowers in the various delinquency buckets exit disaster forbearance and begin to enter repayment, we expect elevated levels of losses on this segment of our customers. We expect that, left unabated, this deterioration in ~~forbearance,~~ delinquency and default rates ~~will~~may persist until ~~such time as the economy and employment~~economic conditions return to ~~relatively normal~~pre-pandemic levels. For some students, going back to school in the fall was not an option because of the pandemic, or for other reasons. Therefore, some students are taking a “gap year” before returning to school. In 2020, for those students that had unexpectedly separated from school, we provided an extension of time through fall 2021 to re-enroll, before beginning their grace period that occurs prior to entering full principal and interest repayment status. At March 31, 2021, $784 million of Private Education Loans were granted this extended period of time.

COVID-19 and offer this program across our operations, including through mobile app and self-service channels such as chat and interactive voice response. Customers who receive a disaster forbearance will not progress in delinquency and will not be assessed late fees or other fees. During a disaster forbearance, a customer’s credit file will continue to reflect the status of the loan as it was immediately prior to granting the disaster forbearance. During the period of the disaster forbearance, interest will continue to accrue, but is not capitalized to the loan balance after the loan returns to repayment status. The first wave of disaster forbearance was granted primarily in 90-day increments. As these forbearances ended, we reduced the disaster forbearance to one-month increments and implemented additional discussions between our servicing agents and borrowers to encourage borrowers/cosigners to enter repayment. If the financial hardship extends beyond 90 days, additional assistance will be available for eligible customers. For example, for borrowers exiting disaster forbearance and not eligible for GRP, we may allow them to make interest only payments for 12 months before reverting to full principal and interest payments.

~~Specifically, we previously announced that we plan to revise our credit administration practices limiting~~limits on the number of forbearance months granted consecutively and the number of times certain extended or reduced repayment alternatives may be granted. ~~For example, we currently grant~~Prior to implementation of the previously announced changes, borrowers could receive consecutive forbearance ~~to borrowers~~grants without ~~requiring any period~~intervening payments of ~~prior~~ principal and interest, ~~payments, meaning~~if they satisfied all eligibility requirements.

We commenced testing in October 2019 for some of the previously announced planned changes on a very small percentage of our total portfolio and in March 2020 we began to expand the number of borrowers who would be subject to the new credit administration practices. However, due to the COVID-19 pandemic, in April 2020 we postponed our efforts so that ifwe could be more flexible in dealing with our customers’ financial hardship. In October 2020, we re-initiated a multi-phased deployment of the previously announced credit administration practices changes. To date, we have implemented many changes. We also have decided to make additional changes in our credit administration practices, as described below, and expect to implement the additional changes as early as by the end of 2021.

Currently, we generally grant forbearance in increments of one to two months at a time, for up to 12 months over the life of the loan, although disaster forbearance, certain assistance we grant to borrowers who are still in school, and our short-term extended repayment alternative currently do not apply toward the 12-month limit. We also currently require six months of positive payment performance by a borrower ~~satisfies all eligibility requirements, forbearance increments may be granted consecutively. We previously announced that, beginning in~~(meaning the ~~second quarter of 2020, we would phase~~borrower must make payment in a cumulative amount equivalent to six monthly required ~~six-month period~~payments under the loan) between successive grants of forbearance and between forbearance grants and certain other repayment alternatives. ~~We announced this~~This required period ~~will~~of positive payment performance does not apply, however, to forbearances granted during the first six months following a borrower’s grace period and ~~will~~is not be required for a borrower to receive a contractual interest rate reduction. In addition, we ~~announced we would~~currently limit the participation of delinquent borrowers in certain short-term extended or interest-only repayment alternatives to once in 12 months and twice in five years.

We also offer rate and term modifications to customers experiencing more severe hardship. Currently, we temporarily reduce the contractual interest rate on a loan to 4.0 percent for a two-year period and, in the vast majority of cases, permanently extend the final maturity date of the loan. As part of demonstrating the ability and willingness to pay, the customer must make three consecutive monthly payments at the reduced payment to qualify for the program. The combination of the rate reduction and maturity extension helps reduce the monthly payment due from the borrower and increases the likelihood the borrower will remain current during the interest rate modification period as well as when the loan returns to its original contractual interest rate. We currently limit the granting of a permanent extension of the final maturity date of the loan under our loan modification program to one time over the life of the loan. We also currently permit two consecutive rate reductions to 4.0 percent so long as the borrower qualifies and makes three consecutive monthly payments at the reduced payment in connection with each rate reduction. We currently require six months of positive payment performance after the interest rate adjusts upward to its previous rate (at the end of the rate reduction periods) before the borrower may be eligible for a forbearance or certain other repayment alternatives, however. We have decided to further adjust certain requirements regarding our loan modification program, which we expect to implement as early as by the end of 2021, to (i) limit the number of interest rate reductions to twice over the life of the loan, and (ii) require 12 months of positive payment performance after the interest rate adjusts upward to its previous rate (at the end of the rate reduction periods) before the borrower may be eligible for forbearance or certain other repayment alternatives. At ~~March 31,~~September 30, 2021 and December 31, 2020, ~~8.1~~9.2 percent and 7.8 percent, respectively, of our ~~Private Education Loans held for investment~~loans then currently in full principal and interest repayment status were subject to interest rate reductions made under our rate modification program. ~~We currently have no plans to change the basic elements~~

Upon full implementation of the ~~rate~~credit administration practices changes described above, we believe our collection and ~~term modifications we offer to our customers experiencing more severe hardship.~~servicing practices will generally align with guidelines for student lending published by the Office of the Comptroller of the Currency.

Among the measures that we ~~are planning to implement~~have implemented and may modify further and expect may partly offset or moderate any acceleration of or increase in defaults will be greater focus on the risk assessment process to ensure borrowers are mapped to the appropriate program, better utilization of existing loss mitigation programs (e.g., ~~GRP~~Graduated Repayment Plan (“GRP”) and rate modifications), and the ~~introduction~~use of a ~~new~~ program offering short-term payment reductions (permitting interest-only payments for up to six months) for certain ~~early stage~~early-stage delinquencies.

result of the ~~planned~~ changes to our credit administration ~~practices.~~practices described above. As we progress with ~~the controlled testing program~~full implementation of the ~~planned~~ changes to our credit administration practices, we expect to learn more about how our borrowers are reacting to these changes and, as we analyze such reactions, we will continue to refine our estimates of the impact of those changes on our allowance for credit losses.

The tables below show the composition and status of the Private Education Loan portfolio held for investment aged by number of months in active repayment status (months for which a scheduled monthly payment was due). Active repayment status includes loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period. Our experience shows that the percentage of loans in forbearance status generally decreases the longer the loans have been in active repayment status. At ~~March 31,~~September 30, 2021, loans in forbearance status as a percentage of total loans in repayment and forbearance were ~~2.6~~1.6 percent for Private Education Loans (held for investment) that have been in active repayment status for fewer than 25 months. Approximately 6970 percent of our Private Education Loans (held for investment) in forbearance status have been in active repayment status fewer than 25 months. For the periods presented below, we updated our delinquency bucket periods to conform with the delinquency bucket periods defined by the FFIEC.


(Dollars in millions) March 31, 2021		Private Education Loans Held for Investment Monthly Scheduled Payments Due															Not Yet in Repayment			Total
		0 to 12			13 to 24			25 to 36			37 to 48			More than 48
(Dollars in millions) September 30, 2021																							(Dollars in millions) September 30, 2021	Private Education Loans Held for Investment Monthly Scheduled Payments Due															Not Yet in Repayment			Total
																								0 to 12			13 to 24			25 to 36			37 to 48			More than 48
Loans in-school/grace/deferment	Loans in-school/grace/deferment	$	—		$	—		$	—		$	—		$	—		$	5,394		$	5,394		Loans in-school/grace/deferment	$	—		$	—		$	—		$	—		$	—		$	5,855		$	5,855
Loans in forbearance	Loans in forbearance	316			78			62			46			68			—			570			Loans in forbearance	195			56			37			27			42			—			357
Loans in repayment - current	Loans in repayment - current	4,421			3,244			2,220			1,614			2,973			—			14,472			Loans in repayment - current	4,853			3,364			2,244			1,625			3,030			—			15,116
Loans in repayment - delinquent 30-59 days	Loans in repayment - delinquent 30-59 days	62			27			19			17			28			—			153			Loans in repayment - delinquent 30-59 days	74			37			28			21			40			—			200
Loans in repayment - delinquent 60-89 days	Loans in repayment - delinquent 60-89 days	37			17			11			7			14			—			86			Loans in repayment - delinquent 60-89 days	43			19			14			9			17			—			102
Loans in repayment - 90 days and greater past due	Loans in repayment - 90 days and greater past due	28			11			10			7			11			—			67			Loans in repayment - 90 days and greater past due	28			14			10			7			14			—			73
Total	Total	$	4,864		$	3,377		$	2,322		$	1,691		$	3,094		$	5,394		20,742			Total	$	5,193		$	3,490		$	2,333		$	1,689		$	3,143		$	5,855		21,703
Deferred origination costs and unamortized premium/(discount)	Deferred origination costs and unamortized premium/(discount)																			64			Deferred origination costs and unamortized premium/(discount)																			68
Allowance for credit losses	Allowance for credit losses																			(1,173)			Allowance for credit losses																			(1,209)
Total Private Education Loans, net	Total Private Education Loans, net																			$	19,633		Total Private Education Loans, net																			$	20,562

Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	2.06		%	0.51		%	0.41		%	0.30		%	0.44		%	—		%	3.72		%	Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	1.23		%	0.35		%	0.24		%	0.17		%	0.27		%	—		%	2.26		%

7285


(Dollars in millions) March 31, 2020		Private Education Loans Held for Investment Monthly Scheduled Payments Due															Not Yet in Repayment			Total
		0 to 12			13 to 24			25 to 36			37 to 48			More than 48
(Dollars in millions) September 30, 2020																							(Dollars in millions) September 30, 2020	Private Education Loans Held for Investment Monthly Scheduled Payments Due															Not Yet in Repayment			Total
																								0 to 12			13 to 24			25 to 36			37 to 48			More than 48
Loans in-school/grace/deferment	Loans in-school/grace/deferment	$	—		$	—		$	—		$	—		$	—		$	5,648		$	5,648		Loans in-school/grace/deferment	$	—		$	—		$	—		$	—		$	—		$	6,056		$	6,056
Loans in forbearance	Loans in forbearance	438			169			133			106			144			—			990			Loans in forbearance	351			113			88			63			90			—			705
Loans in repayment - current	Loans in repayment - current	4,835			3,099			2,271			1,725			2,586			—			14,516			Loans in repayment - current	5,345			3,223			2,356			1,719			2,732			—			15,375
Loans in repayment - delinquent 30-59 days	Loans in repayment - delinquent 30-59 days	100			47			37			29			42			—			255			Loans in repayment - delinquent 30-59 days	118			44			37			24			42			—			265
Loans in repayment - delinquent 60-89 days	Loans in repayment - delinquent 60-89 days	61			24			19			13			19			—			136			Loans in repayment - delinquent 60-89 days	63			25			19			13			20			—			140
Loans in repayment - 90 days or greater past due	Loans in repayment - 90 days or greater past due	40			13			11			7			11			—			82			Loans in repayment - 90 days or greater past due	33			12			10			7			11			—			73
Total	Total	$	5,474		$	3,352		$	2,471		$	1,880		$	2,802		$	5,648		21,627			Total	$	5,910		$	3,417		$	2,510		$	1,826		$	2,895		$	6,056		22,614
Deferred origination costs and unamortized premium/(discount)	Deferred origination costs and unamortized premium/(discount)																			65			Deferred origination costs and unamortized premium/(discount)																			71
Allowance for credit losses	Allowance for credit losses																			(1,516)			Allowance for credit losses																			(1,729)
Total Private Education Loans, net	Total Private Education Loans, net																			$	20,176		Total Private Education Loans, net																			$	20,956

Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	2.74		%	1.06		%	0.83		%	0.67		%	0.90		%	—		%	6.20		%	Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	2.12		%	0.68		%	0.53		%	0.38		%	0.55		%	—		%	4.26		%

7386

Private Education Loans Held for Investment Types

The following table provides information regarding the loans in repayment balance and total loan balance by Private Education Loan held for investment product type at ~~March 31,~~September 30, 2021 and December 31, 2020.

March 31, 2021
(Dollars in thousands) Signature and
Other Parent Loan Smart Option Career
Training Graduate
Loan Total
$ in repayment(1)
$ 214,395 $ 303,453 $ 13,520,671 $ 11,560 $ 727,860 $ 14,777,939
$ in total $ 322,733 $ 308,082 $ 18,970,635 $ 12,000 $ 1,128,390 $ 20,741,840


	September 30, 2021
(Dollars in thousands)	Signature and Other		Parent Loan		Smart Option		Career Training		Graduate Loan		Total
$ in repayment(1)	$	227,775	$	310,230	$	14,120,968	$	10,765	$	820,394	$	15,490,132
$ in total	$	324,811	$	312,544	$	19,786,611	$	11,073	$	1,267,798	$	21,702,837


	December 31, 2020
(Dollars in thousands)	Signature and Other		Parent Loan		Smart Option		Career Training		Graduate Loan		Total
$ in repayment(1)	$	215,439	$	285,323	$	13,130,229	$	12,250	$	661,580	$	14,304,821
$ in total	$	330,979	$	289,572	$	18,067,491	$	12,797	$	1,028,498	$	19,729,337

_______

(1) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.

Accrued Interest Receivable

The following table provides information regarding accrued interest receivable on our Private Education Loans held for investment. The table also discloses the amount of accrued interest on loans greater than 90 days past due as compared to our allowance for uncollectible interest. The majority of the total accrued interest receivable represents accrued interest on deferred loans where no payments are due while the borrower is in school and fixed-pay loans where the borrower makes a $25 monthly payment that is smaller than the interest accruing on that loan in that month. The accrued interest on these loans will be capitalized against the balance of the loans when the borrower exits the grace period upon separation from school. The allowance for uncollectible interest exceeds the amount of accrued interest on our 90 days past due portfolio for all periods presented.

Private Education Loans

Accrued Interest Receivable
(Dollars in thousands) Total Interest Receivable 90 Days and Greater Past Due Allowance for
Uncollectible
Interest
March 31, 2021 $ 1,248,475 $ 3,695 $ 4,405
December 31, 2020 $ 1,168,895 $ 4,354 $ 4,467
March 31, 2020 $ 1,258,751 $ 3,127 $ 3,479


	Private Education Loans
	Accrued Interest Receivable
(Dollars in thousands)	Total Interest Receivable		90 Days and Greater Past Due		Allowance for Uncollectible Interest
September 30, 2021	$	1,386,427	$	3,636	$	4,351
December 31, 2020	$	1,168,895	$	4,354	$	4,467
September 30, 2020	$	1,454,176	$	4,096	$	4,427

7587

Liquidity and Capital Resources

Funding and Liquidity Risk Management

Our primary liquidity needs include our ongoing ability to fund our businesses throughout market cycles, including during periods of financial stress, our ongoing ability to fund originations of Private Education Loans and other loans and our ability to meet any outflows of our Bank deposits. To achieve these objectives, we analyze and monitor our liquidity needs, maintain excess liquidity and access to diverse funding sources, such as deposits at the Bank, issuance of secured debt primarily through asset-backed securitizations, and other financing facilities, and loan sales. It is our policy to manage operations so liquidity needs are fully satisfied through normal operations to avoid unplanned loan sales under all but the most dire emergency conditions. Our liquidity management is governed by policies approved by our Board of Directors. Oversight of these policies is performed in the Asset and Liability Committee, a management-level committee.

These policies take into account the volatility of cash flow forecasts, expected asset and liability maturities, anticipated loan demand and a variety of other factors to establish minimum liquidity guidelines.

~~Over~~Key risks associated with our liquidity relate to our ability to access the ~~course~~capital markets and the markets for bank deposits at reasonable rates. This ability may be affected by our performance, competitive pressures, the macroeconomic environment, and the impact they have on the availability of ~~2019~~funding sources in the marketplace. We target maintaining sufficient on-balance sheet and ~~into~~contingent sources of liquidity to enable us to meet all contractual and contingent obligations under various stress scenarios, including severe macroeconomic stresses as well as specific stresses that test the ~~first quarter~~resiliency of ~~2020,~~our balance sheet. As the Bank has grown, we ~~significantly increased our overall liquidity position for risk management purposes and enhanced~~have improved our liquidity stress testing ~~regime. Loan sales~~practices to align more closely with the industry, which has resulted in our adopting increased liquidity requirements. Beginning in the ~~first~~second quarter of ~~2021 further increased liquidity on our balance sheet, and~~2019, we ~~currently believe~~began to increase our liquidity ~~position is stable~~levels by increasing cash and cash equivalents and investments held as part of our ongoing efforts to enhance our ability to maintain a strong risk management position. By early 2020 we held a significant liquidity buffer of cash and securities, which we expect to ~~be able~~maintain through 2021. Due to ~~fund~~the seasonal nature of our business, operations into 2022. With respect to the ongoing impact of the COVID-19 pandemic, in 2020 we saw a flight to quality, common in times of financial distress, where investors seek safer places to invest their money, such as insured bank deposits and in securities such as U.S. Treasuries and government-sponsored debt and mortgage-backed securities. This trend, combined with federal actions undertaken in 2020 to restore liquidity in the financial markets and reduced lending activity across U.S. banking entities, has resulted in higher levels of deposit funding in the banking system. As a well-capitalized insured depository institution, we expect continued access to retail deposit markets. Maintaining our focus on earnings quality as well as prudent liquidity management, we have actively managed the cost of our retail deposits downward in response to the rapid downturn in short-term interest rates since the onset of the pandemic in February 2020. We carefully monitor deposit trends to ensure that retail deposit outflows, primarily in term CDs, are within the outflow targets our Asset and Liability Committee has approved. We have targeted moderate outflows in retail deposits to offset other funding inflows in the latter half of 2020 and the first quarter of 2021. Despite the financial stress of the pandemic, we were able to access the brokered deposit, asset-backed security, and unsecured debt markets throughout 2020 and in the first quarter of 2021. We manage our capital position through a rigorous capital stress testing regime. As a result, we believe that, given the high quality of our Private Education Loan portfolio, we have sufficient capital to withstand our current estimate of potential continued economic downturn. If circumstances surrounding COVID-19 change in a significantly more adverse way, however, it is possible our liquidity ~~and regulatory capital position could be materially and adversely affected, which could materially and adversely impact our business operations and our overall financial condition.~~levels will likely vary from quarter to quarter.

Sources of Liquidity and Available Capacity

Ending Balances


(Dollars in thousands)	(Dollars in thousands)	March 31, 2021		December 31, 2020		(Dollars in thousands)	September 30, 2021		December 31, 2020
Sources of primary liquidity:	Sources of primary liquidity:					Sources of primary liquidity:
Unrestricted cash and liquid investments:	Unrestricted cash and liquid investments:					Unrestricted cash and liquid investments:
Holding Company and other non-bank subsidiaries	Holding Company and other non-bank subsidiaries	$	6,230	$	1,117	Holding Company and other non-bank subsidiaries	$	2,784	$	1,117
Sallie Mae Bank(1)	Sallie Mae Bank(1)	6,200,771		4,454,175		Sallie Mae Bank(1)	2,714,968		4,454,175
Available-for-sale investments	Available-for-sale investments	1,916,750		1,927,726		Available-for-sale investments	2,299,273		1,927,726
Total unrestricted cash and liquid investments	Total unrestricted cash and liquid investments	$	8,123,751	$	6,383,018	Total unrestricted cash and liquid investments	$	5,017,025	$	6,383,018

____

(1) This amount will be used primarily to originate Private Education Loans at the Bank.

7688

Average Balances

Three Months Ended
March 31,
(Dollars in thousands) 2021 2020
Sources of primary liquidity:
Unrestricted cash and liquid investments:
Holding Company and other non-bank subsidiaries $ 4,284 $ 35,001
Sallie Mae Bank(1)
6,582,708 5,633,891
Available-for-sale investments 1,837,361 487,398
Total unrestricted cash and liquid investments $ 8,424,353 $ 6,156,290


	Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	2021		2020		2021		2020
Sources of primary liquidity:
Unrestricted cash and liquid investments:
Holding Company and other non-bank subsidiaries	$	4,621	$	6,172	$	3,903	$	24,061
Sallie Mae Bank(1)	4,271,373		4,710,900		5,370,768		5,408,975
Available-for-sale investments	1,817,721		2,038,473		1,822,730		1,331,776
Total unrestricted cash and liquid investments	$	6,093,715	$	6,755,545	$	7,197,401	$	6,764,812

____

(1) This amount will be used primarily to originate Private Education Loans at the Bank.

Deposits

The following table summarizes total deposits.


		March 31,		December 31,			September 30,		December 31,
(Dollars in thousands)	(Dollars in thousands)	2021		2020		(Dollars in thousands)	2021		2020
Deposits - interest bearing	Deposits - interest bearing	$	22,801,323	$	22,664,899	Deposits - interest bearing	$	20,890,292	$	22,664,899
Deposits - non-interest bearing	Deposits - non-interest bearing	1,820		1,140		Deposits - non-interest bearing	568		1,140
Total deposits	Total deposits	$	22,803,143	$	22,666,039	Total deposits	$	20,890,860	$	22,666,039

Interest bearing deposits as of ~~March 31,~~September 30, 2021 and December 31, 2020 consisted of retail and brokered non-maturity savings deposits, retail and brokered non-maturity MMDAs, and retail and brokered CDs. Interest bearing deposits include deposits from Educational 529 and Health Savings plans that diversify our funding sources and additional deposits we consider to be core. These and other large omnibus accounts, aggregating the deposits of many individual depositors, represented ~~$7.9~~$7.0 billion and $7.1 billion of our deposit total as of ~~March 31,~~September 30, 2021 and December 31, 2020, respectively.

Some of our deposit products are serviced by third-party providers. Placement fees associated with the brokered CDs are amortized into interest expense using the effective interest rate method. We recognized placement fee expense of $4 million and $5 million in the three months ended ~~March 31,~~September 30, 2021 and 2020, respectively, and placement fee expense of $12 million and $15 million in the nine months ended September 30, 2021 and 2020, respectively. Fees paid to third-party brokers related to brokered CDs were ~~none~~$10 million and $2 million for the three months ended ~~March 31,~~September 30, 2021 and 2020, respectively, and fees paid to third-party brokers related to brokered CDs were $11 million and $5 million for the nine months ended September 30, 2021 and 2020, respectively.

7789

Interest bearing deposits at ~~March 31,~~September 30, 2021 and December 31, 2020 are summarized as follows:


		March 31, 2021				December 31, 2020					September 30, 2021				December 31, 2020
(Dollars in thousands)	(Dollars in thousands)	Amount		Qtr.-End Weighted Average Stated Rate(1)		Amount		Year-End Weighted Average Stated Rate(1)		(Dollars in thousands)	Amount		Qtr.-End Weighted Average Stated Rate(1)		Amount		Year-End Weighted Average Stated Rate(1)

Money market	Money market	$	10,951,595	0.68	%	$	10,159,657	0.83	%	Money market	$	10,082,114	0.71	%	$	10,159,657	0.83	%
Savings	Savings	955,547		0.42		907,976		0.55		Savings	956,571		0.44		907,976		0.55
Certificates of deposit	Certificates of deposit	10,894,181		1.24		11,597,266		1.34		Certificates of deposit	9,851,607		1.16		11,597,266		1.34
Deposits - interest bearing	Deposits - interest bearing	$	22,801,323			$	22,664,899			Deposits - interest bearing	$	20,890,292			$	22,664,899

____________

(1) Includes the effect of interest rate swaps in effective hedge relationships.

As of ~~March 31,~~September 30, 2021, and December 31, 2020, there were ~~$751~~$676 million and $571 million, respectively, of deposits exceeding FDIC insurance limits. Accrued interest on deposits was ~~$61~~$46 million and $50 million at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively.

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.

Excess cash is generally invested with the FRB on an overnight basis or in the FRB’s Term Deposit Facility, minimizing counterparty exposure on cash balances.

Our investment portfolio is primarily comprised of a small portfolio of mortgage-backed securities issued by government agencies and government-sponsored enterprises that are purchased to meet CRA targets. Additionally, our investing activity is governed by Board-approved limits on the amount that is allowed to be invested with any one issuer based on the credit rating of the issuer, further minimizing our counterparty exposure. Counterparty credit risk is considered when valuing investments and considering impairment.

Related to derivative transactions, protection against counterparty risk is generally provided by International Swaps and Derivatives Association, Inc. Credit Support Annexes (“CSAs”), or clearinghouses for over-the-counter derivatives. CSAs require a counterparty to post collateral if a potential default would expose the other party to a loss. All derivative contracts entered into by the Bank are covered under CSAs or clearinghouse agreements and require collateral to be exchanged based on the net fair value of derivatives with each counterparty. Our exposure to the counterparty is limited to the value of the derivative contracts in a gain position, less any collateral held by us and plus collateral posted with the counterparty.

Title VII of the Dodd-Frank Act requires all standardized derivatives, including most interest rate swaps, to be submitted for clearing to central counterparties to reduce counterparty risk. Two of the central counterparties we use are the CME and the LCH. All variation margin payments on derivatives cleared through the CME and LCH are accounted for as legal settlement. As of ~~March 31,~~September 30, 2021, ~~$8.2~~$5.9 billion notional of our derivative contracts were cleared on the CME and ~~$0.4~~$0.3 billion were cleared on the LCH. The derivative contracts cleared through the CME and LCH represent ~~95.6~~94.6 percent and ~~4.4~~5.4 percent, respectively, of our total notional derivative contracts of ~~$8.6~~$6.2 billion at ~~March 31,~~September 30, 2021.

zero. At ~~March 31,~~September 30, 2021 and December 31, 2020, we had a net positive exposure (derivative gain positions to us, less

collateral held by us and plus collateral posted with counterparties) related to derivatives of ~~$24~~$12 million and $43 million, respectively.

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 rates, may require us to return cash collateral held or may require us to access primary liquidity to post collateral to counterparties.

The table below highlights exposure related to our derivative counterparties as of ~~March 31,~~September 30, 2021.


(Dollars in thousands)	SLM Corporation and Sallie Mae Bank Contracts
Total exposure, net of collateral	$	~~24,195~~11,509
Exposure to counterparties with credit ratings, net of collateral	$	~~24,195~~11,509
Percent of exposure to counterparties with credit ratings below S&P AA- or Moody’s Aa3	—		%
Percent of exposure to counterparties with credit ratings below S&P A- or Moody’s A3	—		%

Regulatory Capital

The Bank is subject to various regulatory capital requirements administered by federal and state banking authorities. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material adverse effect on our business, results of operations and financial condition. Under U.S. Basel III and the regulatory framework for prompt corrective action, the Bank must meet specific capital standards that involve quantitative measures of its assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and its classification under the prompt corrective action framework are also subject to qualitative judgments by the regulators about components of capital, risk weightings and other factors.

Capital Management

The Bank intends to maintain at all times regulatory capital levels that meet both the minimum levels required under U.S. Basel III (including applicable buffers) and the levels necessary to be considered “well capitalized” under the FDIC’s prompt corrective action framework, in order to support asset growth and operating needs, address unexpected credit risks and protect the interests of depositors and the Deposit Insurance Fund ~~(the “DIF”)~~ administered by the FDIC. The Bank’s Capital Policy requires management to monitor these capital standards and the Bank’s compliance with them. The Board of Directors and management periodically evaluate the quality of assets, the stability of earnings, and the adequacy of the allowance for credit losses for the Bank. The Company is a source of strength for the Bank and will provide additional capital if necessary.

We believe that current and projected capital levels are appropriate for 2021. As of ~~March 31,~~September 30, 2021, the Bank’s risk-based and leverage capital ratios exceed the required minimum ratios and the applicable buffers under the fully phased-in U.S. Basel III standards as well as the “well capitalized” standards under the prompt corrective action framework.

Under U.S. Basel III, the Bank is required to maintain the following minimum regulatory capital ratios: a Common Equity Tier 1 risk-based capital ratio of 4.5 percent, a Tier 1 risk-based capital ratio of 6.0 percent, a Total risk-based capital ratio of 8.0 percent, and a Tier 1 leverage ratio of 4.0 percent. In addition, the Bank is subject to a Common Equity Tier 1 capital conservation buffer of greater than 2.5 percent. Failure to maintain the buffer will result in restrictions on the Bank’s ability to make capital distributions, including the payment of dividends, and to pay discretionary bonuses to executive officers. Including the buffer, the Bank is required to maintain the following capital ratios under U.S. Basel III in order to avoid such restrictions: a Common Equity Tier 1 risk-based capital ratio of greater than 7.0 percent, a Tier 1 risk-based capital ratio of greater than 8.5 percent, and a Total risk-based capital ratio of greater than 10.5 percent.

7991

On August 26, 2020, the FDIC and other federal banking agencies published a final rule that provides those banking organizations that adopted CECL during the 2020 calendar year with the option to delay for two years, and then phase in over the following three years, the effects on regulatory capital of CECL relative to the incurred loss methodology. We have elected to use this option. The final rule is substantially similar to an interim final rule issued on March 27, 2020. Under this final rule, because we have elected to use the deferral option, the regulatory capital impact of our transition adjustments recorded on January 1, 2020 from the adoption of CECL will be deferred for two years. In addition, from January 1, 2020 through the end of the two-year deferral period, 25 percent of the ongoing impact of CECL on our allowance for credit losses, retained earnings, and average total consolidated assets, each as reported for regulatory capital purposes, will be added to the deferred transition amounts (“adjusted transition amounts”) and deferred for the two-year period. At the conclusion of the two-year period (i.e., beginning January 1, 2022), the adjusted transition amounts will be phased in for regulatory capital purposes at a rate of 25 percent per year, with the phased-in amounts included in regulatory capital at the beginning of each year. Our January 1, 2020 CECL transition amounts increased the allowance for credit losses by $1.1 billion, increased the liability representing our off-balance sheet exposure for unfunded commitments by $116 million, and increased our deferred tax asset by $306 million, resulting in a cumulative effect adjustment that reduced retained earnings by $953 million. This transition adjustment was inclusive of qualitative adjustments incorporated into our CECL allowance as necessary, to address any limitations in the models used.

At ~~March 31,~~September 30, 2021, the adjusted transition amounts, subject to changes over the two-year phase-in period, that will be deferred for regulatory capital purposes are as follows:


		Transition Amounts		Adjustments for the Year Ended		Adjustments for the Three Months Ended		Adjusted Transition Amounts			Transition Amounts		Adjustments for the Year Ended		Adjustments for the Nine Months Ended		Adjusted Transition Amounts
(Dollars in thousands)	(Dollars in thousands)	January 1, 2020		December 31, 2020		March 31, 2021		March 31, 2021		(Dollars in thousands)	January 1, 2020		December 31, 2020		September 30, 2021		September 30, 2021

Retained earnings	Retained earnings	$	952,639	$	(57,859)	$	(68,344)	$	826,436	Retained earnings	$	952,639	$	(57,859)	$	(39,308)	$	855,472
Allowance for credit losses	Allowance for credit losses	1,143,053		(55,811)		(45,675)		1,041,567		Allowance for credit losses	1,143,053		(55,811)		(36,579)		1,050,663
Liability for unfunded commitments	Liability for unfunded commitments	115,758		(2,048)		(22,670)		91,040		Liability for unfunded commitments	115,758		(2,048)		(2,729)		110,981
Deferred tax asset	Deferred tax asset	306,171		—		—		306,171		Deferred tax asset	306,171		—		—		306,171

8092

The Bank’s required and actual regulatory capital amounts and ratios under U.S. Basel III are shown in the following table. The following capital amounts and ratios are based upon the Bank’s average assets and risk-weighted assets, as indicated.


		Actual				U.S. Basel III Minimum Requirements Plus Buffer(1)(2)						Actual				U.S. Basel III Minimum Requirements Plus Buffer(1)(2)
		Amount		Ratio		Amount			Ratio			Amount		Ratio		Amount			Ratio
As of March 31, 2021:
As of September 30, 2021:											As of September 30, 2021:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,164,962	13.5	%	$	1,637,155	>	7.0	%	Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,255,466	13.1	%	$	1,736,176	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	Tier 1 Capital (to Risk-Weighted Assets)	$	3,164,962	13.5	%	$	1,987,974	>	8.5	%	Tier 1 Capital (to Risk-Weighted Assets)	$	3,255,466	13.1	%	$	2,108,214	>	8.5	%
Total Capital (to Risk-Weighted Assets)	Total Capital (to Risk-Weighted Assets)	$	3,230,743	13.8	%	$	2,455,732	>	10.5	%	Total Capital (to Risk-Weighted Assets)	$	3,408,359	13.7	%	$	2,604,265	>	10.5	%
Tier 1 Capital (to Average Assets)	Tier 1 Capital (to Average Assets)	$	3,164,962	10.0	%	$	1,271,568	>	4.0	%	Tier 1 Capital (to Average Assets)	$	3,255,466	10.9	%	$	1,193,100	>	4.0	%

As of December 31, 2020:	As of December 31, 2020:										As of December 31, 2020:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	1,794,780	>	7.0	%	Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	1,794,780	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	2,179,375	>	8.5	%	Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	2,179,375	>	8.5	%
Total Capital (to Risk-Weighted Assets)	Total Capital (to Risk-Weighted Assets)	$	3,849,820	15.0	%	$	2,692,169	>	10.5	%	Total Capital (to Risk-Weighted Assets)	$	3,849,820	15.0	%	$	2,692,169	>	10.5	%
Tier 1 Capital (to Average Assets)	Tier 1 Capital (to Average Assets)	$	3,579,005	11.3	%	$	1,264,424	>	4.0	%	Tier 1 Capital (to Average Assets)	$	3,579,005	11.3	%	$	1,264,424	>	4.0	%

________________

(1) Reflects the U.S. Basel III minimum required ratio plus the applicable capital conservation buffer.

(2) The Bank’s regulatory capital ratios also exceeded all applicable standards for the Bank to qualify as “well capitalized” under the prompt corrective action framework.

Dividends

The Bank is chartered under the laws of the State of Utah and its deposits are insured by the FDIC. The Bank’s ability to pay dividends is subject to the laws of Utah and the regulations of the FDIC. Generally, under Utah’s industrial bank laws and regulations as well as FDIC regulations, the Bank may pay dividends ~~to the Company~~ from its net profits without regulatory approval if, following the payment of the dividend, the Bank’s capital and surplus would not be impaired. The Bank declared ~~$1.0~~$50 million in dividends and $1.2 billion in dividends to the Company for the three and ~~$541~~nine months ended September 30, 2021, respectively, and no dividends and $568 million in dividends to the Company for the three and nine months ended ~~March 31, 2021 and March 31,~~September 30, 2020, respectively, with the proceeds primarily used to fund the 2021 and 2020 Share Repurchase Programs and stock dividends. In the future, we expect that the Bank will pay dividends to the Company as may be necessary to enable the Company to pay any declared dividends on its Series B Preferred Stock and common stock and to consummate any common share repurchases by the Company under its share repurchase programs.

8193

Borrowings

Outstanding borrowings consist of unsecured debt and secured borrowings issued through our term ABS program and our Secured Borrowing Facility. The issuing entities for those secured borrowings are VIEs and are consolidated for accounting purposes. The following table summarizes our borrowings at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. For additional information, see Notes to Consolidated Financial Statements, Note 8, “Borrowings.”


		March 31, 2021						December 31, 2020							September 30, 2021						December 31, 2020
(Dollars in thousands)	(Dollars in thousands)	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total		(Dollars in thousands)	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total
Unsecured borrowings:	Unsecured borrowings:													Unsecured borrowings:
Unsecured debt (fixed-rate)	Unsecured debt (fixed-rate)	$	—	$	693,099	$	693,099	$	—	$	692,879	$	692,879	Unsecured debt (fixed-rate)	$	199,583	$	494,585	$	694,168	$	—	$	692,879	$	692,879
Total unsecured borrowings	Total unsecured borrowings	—		693,099		693,099		—		692,879		692,879		Total unsecured borrowings	199,583		494,585		694,168		—		692,879		692,879
Secured borrowings:	Secured borrowings:													Secured borrowings:
Private Education Loan term securitizations:	Private Education Loan term securitizations:													Private Education Loan term securitizations:
Fixed-rate	Fixed-rate	—		3,109,329		3,109,329		—		3,261,233		3,261,233		Fixed-rate	—		3,698,662		3,698,662		—		3,261,233		3,261,233
Variable-rate	Variable-rate	—		1,116,242		1,116,242		—		1,235,105		1,235,105		Variable-rate	—		1,026,501		1,026,501		—		1,235,105		1,235,105
Total Private Education Loan term securitizations	Total Private Education Loan term securitizations	—		4,225,571		4,225,571		—		4,496,338		4,496,338		Total Private Education Loan term securitizations	—		4,725,163		4,725,163		—		4,496,338		4,496,338
Secured Borrowing Facility	Secured Borrowing Facility	—		—		—		—		—		—		Secured Borrowing Facility	—		—		—		—		—		—
Total secured borrowings	Total secured borrowings	—		4,225,571		4,225,571		—		4,496,338		4,496,338		Total secured borrowings	—		4,725,163		4,725,163		—		4,496,338		4,496,338
Total	Total	$	—	$	4,918,670	$	4,918,670	$	—	$	5,189,217	$	5,189,217	Total	$	199,583	$	5,219,748	$	5,419,331	$	—	$	5,189,217	$	5,189,217

Short-term borrowings

On ~~February 17,~~July 30, 2021, we amended our Secured Borrowing Facility to extend the maturity of the facility. The amount that can be borrowed under the facility is $2 billion. We hold 100 percent of the residual interest in the Secured Borrowing Facility trust. Under the amended Secured Borrowing Facility, we incur financing costs on unused borrowing capacity and on outstanding advances. The amended Secured Borrowing Facility extended the revolving period, during which we may borrow, repay and reborrow funds, until ~~February 16,~~May 17, 2022. The scheduled amortization period, during which amounts outstanding under the Secured Borrowing Facility must be repaid, ends on ~~February 16,~~May 17, 2023 (or earlier, if certain material adverse events occur). At ~~March 31,~~both September 30, 2021 and December 31, 2020, there were no secured borrowings outstanding under the Secured Borrowing Facility.

Other Borrowing Sources

We established an account at the FRB to meet eligibility requirements for access to the Primary Credit borrowing facility at the FRB’s Window. The Primary Credit borrowing facility is a lending program available to depository institutions that are in generally sound financial condition. All borrowings at the Window must be fully collateralized. We can pledge asset-backed and mortgage-backed securities, as well as FFELP Loans and Private Education Loans, to the FRB as collateral for borrowings at the Window. Generally, collateral value is assigned based on the estimated fair value of the pledged assets. At ~~March 31,~~September 30, 2021 and December 31, 2020, the value of our pledged collateral at the FRB totaled ~~$3.2~~$2.7 billion and $3.8 billion, respectively. The interest rate charged to us is the discount rate set by the FRB. We did not utilize this facility in the ~~three~~nine months ended ~~March 31,~~September 30, 2021 or in the year ended December 31, 2020.

8294

Contractual Loan Commitments

When we approve a Private Education Loan at the beginning of an academic year, that approval may cover the borrowing for the entire academic year. As such, we do not always disburse the full amount of the loan at the time of such approval, but instead have a commitment to fund a portion of the loan at a later date (usually at the start of the second semester or subsequent trimesters). We estimate expected credit losses over the contractual period in which we are exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by us. At ~~March 31,~~September 30, 2021, we had ~~$457 million~~$2.0 billion of outstanding contractual loan commitments that we expect to fund during the remainder of the ~~2020/2021~~2021/2022 academic year. At ~~March 31,~~September 30, 2021, we had a ~~$19~~$99 million reserve recorded in “Other Liabilities” to cover lifetime expected credit losses on these unfunded commitments. See Notes to Consolidated Financial Statements, Note 2, “Significant Accounting Policies - Allowance for Credit Losses 2020 — Off-Balance Sheet Exposure for Contractual Loan Commitments” in our 2020 Form 10-K and Note 6, “Unfunded Loan Commitments” in this Form 10-Q for additional information.

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 GAAP. A discussion of our critical accounting policies, which include allowance for credit losses and derivative accounting, can be found in our 2020 Form 10-K. There were no significant changes to our critical accounting policies during the three months ended ~~March 31,~~September 30, 2021.

8395

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Sensitivity Analysis

Our interest rate risk management program seeks to manage and control interest rate risk, thereby reducing our exposure to fluctuations in interest rates and achieving consistent and acceptable levels of profit in any rate environment, and sustainable growth in net interest income over the long term. We evaluate and monitor interest rate risk through two primary methods:

•Earnings at Risk (“EAR”), which measures the impact of hypothetical changes in interest rates on net interest income; and

•Economic Value of Equity (“EVE”), which measures the sensitivity or change in the economic value of equity to changes in interest rates.

A number of potential interest rate scenarios are simulated using our asset liability management system. The Bank is the primary source of interest rate risk within the Company. At present, a significant portion of the Bank’s earning assets and a large balance of deposits are indexed to 1-month LIBOR. Therefore, 1-month LIBOR is considered a core rate in our interest rate risk analysis. ~~Other interest rate changes are correlated to changes in~~ 1-month LIBOR and other rates are shocked in parallel for ~~analytic purposes, with higher or lower correlations based on historical relationships.~~shock scenarios unless otherwise indicated. In addition, key rates are modeled with a floor, which indicates how low each specific rate is likely to move in practice. ~~Beginning~~On April 1, 2021, we began offering variable-rate Private Education Loans ~~will be offered~~ based on the 30-day average ~~Secured Overnight Financing Rate (“SOFR”),~~SOFR, replacing 1-month LIBOR. ~~As SOFR related exposure grows, SOFR will become a core rate for analysis as well.~~ Rates are adjusted up or down via a set of scenarios that includes both rate shocks and ramps. Rate shocks represent an immediate and sustained change in key rates, including both 1-month LIBOR and 30-day average SOFR, with the resulting changes in other indices correlated accordingly. Interest rate ramps represent a linear increase in ~~1-month LIBOR~~those key rates over the course of 12 months, with the resulting changes in other indices correlated accordingly.

The following tables summarize the potential effect on earnings over the next 24 months and the potential effect on market values of balance sheet assets and liabilities at ~~March 31,~~September 30, 2021 and 2020, based upon a sensitivity analysis performed by management assuming hypothetical increases in market interest rates of 100 and 300 basis points while credit and funding spreads remain constant. EAR analysis assumes a static balance sheet, with maturities of each product replaced with assumed issuance of new products of the same type. The EVE sensitivity is applied only to financial assets and liabilities, including hedging instruments, that existed at the balance sheet date, and does not reflect any impact of new assets, liabilities, commitments, or hedging instruments that may arise in the future.

With current interest rates very low, a 100 or 300-basis point downward rate shock does not provide a meaningful indication of interest rate sensitivity, so results for those scenarios have not been presented. At ~~March 31,~~September 30, 2021, the full impact of a 100-basis point downward rate shock cannot be modeled for some instruments on our balance sheet, due to the ~~precipitous fall in many short-term rates since February 2020.~~current low rate environment. The EAR results for ~~March 31,~~September 30, 2021 indicate a market risk profile of low sensitivity to rate changes, based on static balance sheet assumptions over the next two years. This position ~~is nearly unchanged~~has increased from one year ~~ago.~~ago, but is still well within our risk tolerances. Similarly, the EVE metrics have changed ~~slightly~~ from one year ago, ~~showing more~~due to a higher level of fixed-rate liabilities relative to fixed-rate assets, partially offset by a negative valuation in the base market value of equity in response to higher ~~rates. However, use of a new model used to perform~~discount rates than the ~~analysis has resulted in modeled results showing higher sensitivity under the new methodology, all other things being equal.~~year-ago period. In terms of the risk profile in place at ~~March 31,~~September 30, 2021, long-term rate sensitivity has ~~increased only slightly~~decreased since one year ago.

September 30,

2021

2020

+300
Basis Points

+100
Basis Points

-100
Basis Points

+300
Basis Points

+100
Basis Points

-100
Basis Points

EAR - Shock

+2.6%

+1.0%

N/A

-0.4%

-0.0%

N/A

EAR - Ramp

+1.8%

+0.7%

N/A

-0.0%

+0.1%

N/A

EVE

-9.3%

-2.8%

N/A

-15.6%

-5.2%

N/A

March 31,
2021 2020
+300
Basis Points +100
Basis Points -100
Basis Points +300
Basis Points +100
Basis Points -100
Basis Points
EAR - Shock +4.0% +1.4% N/A +4.3% +1.3% +2.3%
EAR - Ramp +3.9% +1.4% N/A +3.7% +1.3% +1.8%
EVE -13.7% -4.9% N/A -11.0% -4.2% -1.6%

In the preceding tables, the interest rate sensitivity analysis reflects the balance sheet mix of fully variable ~~LIBOR-based~~LIBOR, SOFR, and Prime-based loans, and fully variable funding, including brokered CDs that have been converted to LIBOR through derivative transactions. The analysis assumes that retail MMDAs and retail savings balances, while relatively sensitive to interest rate changes, will not correlate 100 percent to the full interest rate shocks or ramps. Also considered is the impact of FFELP Loans, which receive floor income in low interest rate environments and will therefore not reprice fully with interest rate shocks.

Although we believe that these measurements provide an estimate of our interest rate sensitivity, they do not account for potential changes in credit quality, balance sheet mix, and size of our balance sheet. They also do not account for other business developments that could affect net income, or for management actions that could affect net income or could be taken to change our risk profile. Accordingly, we can give no assurance that actual results would not differ materially from the estimated outcomes of our simulations. Further, such simulations do not represent our current view of expected future interest rate movements.

Asset and Liability Funding Gap

The table below presents our assets and liabilities (funding) arranged by underlying indices as of ~~March 31,~~September 30, 2021. In the following GAAP presentation, the funding gap only includes derivatives that qualify as effective hedges (those derivatives which are reflected in net interest income, 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 at a high level 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. (Note that all fixed-rate assets and liabilities are aggregated into one line item, which does not capture the differences in time due to maturity.)


(Dollars in millions) Index	(Dollars in millions) Index	Frequency of Variable Resets	Assets		Funding (1)		Funding Gap		(Dollars in millions) Index	Frequency of Variable Resets	Assets		Funding (1)		Funding Gap
Fed Funds Effective Rate	Fed Funds Effective Rate	daily/weekly/monthly	$	—	$	1,254.5	$	(1,254.5)	Fed Funds Effective Rate	daily/weekly/monthly	$	—	$	518.2	$	(518.2)
SOFR	SOFR	monthly	—		50.6		(50.6)		SOFR	monthly	878.0		175.7		702.3
3-month Treasury bill	3-month Treasury bill	weekly	108.2		—		108.2		3-month Treasury bill	weekly	105.7		—		105.7
Prime	Prime	monthly	12.5		—		12.5		Prime	monthly	18.8		—		18.8
3-month LIBOR	3-month LIBOR	quarterly	—		251.1		(251.1)		3-month LIBOR	quarterly	—		251.1		(251.1)
1-month LIBOR	1-month LIBOR	monthly	11,314.8		9,220.3		2,094.5		1-month LIBOR	monthly	10,592.9		7,760.6		2,832.3
1-month LIBOR	1-month LIBOR	daily	619.4		526.5		92.9		1-month LIBOR	daily	600.0		527.7		72.3
Non-Discrete reset(2)	Non-Discrete reset(2)	daily/weekly	6,402.3		4,134.1		2,268.2		Non-Discrete reset(2)	daily/weekly	2,930.0		4,107.9		(1,177.9)
Fixed-Rate(3)	Fixed-Rate(3)		12,170.8		15,190.9		(3,020.1)		Fixed-Rate(3)		13,665.7		15,449.9		(1,784.2)
Total	Total		$	30,628.0	$	30,628.0	$	—	Total		$	28,791.1	$	28,791.1	$	—

______________________

(1) Funding (by index) includes the impact of all derivatives that qualify as effective hedges.

(2) Assets include restricted and unrestricted cash equivalents and other overnight type instruments. Funding includes liquid retail deposits and the obligation to return cash collateral held related to derivatives exposures.

(3) Assets include receivables and other assets (including premiums and reserves). Funding includes unswapped time deposits, liquid MMDAs swapped to fixed-rates and stockholders' equity.

The “Funding Gap” in the above table shows primarily mismatches in the Fed Funds Effective, SOFR, 1-Month LIBOR monthly, Non-Discrete reset and fixed-rate categories. Changes in the Fed Funds Effective Rate, SOFR, 3-month LIBOR and 1-Month LIBOR daily categories are generally quite highly correlated and the rates should offset each other relatively effectively. The funding in the fixed-rate bucket includes ~~$2.4~~$1.9 billion of equity and $0.4 billion of non-interest bearing liabilities. We consider the overall repricing risk to be moderate, which is supported by other analyses of interest rate sensitivity.

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 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 (some currently impacting today’s market) 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 lives of our earning assets and liabilities at ~~March 31,~~September 30, 2021.


			Weighted
			Average
(Averages in Years)			Life
Earning assets
Education loans			~~4.59~~4.65

Cash and investments			~~0.54~~1.40
Total earning assets			~~3.44~~4.01

Deposits
Short-term deposits			~~0.44~~0.60
Long-term deposits			~~1.98~~2.63
Total deposits			~~0.77~~1.08

Borrowings
Short-term borrowings
0.51
Long-term borrowings			~~3.55~~3.58
Total borrowings			~~3.55~~3.46

8798

Item 4. Controls and Procedures

Disclosure Controls and Procedures

Our management, with the participation of our principal executive officer and principal financial officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of ~~March 31,~~September 30, 2021. Based on this evaluation, our principal executive officer and principal financial officer concluded that, as of ~~March 31,~~September 30, 2021, 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 principal executive officer and principal financial officer as appropriate, to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the fiscal quarter ended ~~March 31,~~September 30, 2021 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

8899

PART II. OTHER INFORMATION

Item 1. 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. It is common for the Company, our subsidiaries and affiliates to receive information and document requests and investigative demands from state attorneys general, legislative committees and administrative agencies. These requests may be for informational or regulatory purposes 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 be responsive to any such requests.

For additional information regarding our legal proceedings, see Part I, Item 3. “Legal Proceedings” in our 2020 Form 10-K.

89100

Item 1A. Risk Factors

Our business activities involve a variety of risks. Readers should carefully consider the risk factors disclosed in Part I, Item 1A. “Risk Factors” of our 2020 Form 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Share Repurchases

The following table provides information relating to our purchase of shares of our common stock in the three months ended ~~March 31,~~September 30, 2021.

(In thousands, except per share data)
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)(3)
Approximate Dollar
Value
of Shares That
May Yet Be
Purchased Under
Publicly Announced
Plans or
Programs(2)
Period:
January 1 - January 31, 2021 14,422 $ 13.09 13,376 $ 1,325,000
February 1 - February 28, 2021 11 $ 15.07 — $ 1,325,000
March 1 - March 31, 2021 35,330 $ 16.77 35,327 $ 734,000
Total first-quarter 2021 49,763 $ 15.70 48,703


(In thousands, except per share data)	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)(3)	Approximate Dollar Value of Shares That May Yet Be Purchased Under Publicly Announced Plans or Programs(2)
Period:
July 1 - July 31, 2021	3,531	$	19.85	3,531	$	225,000
August 1 - August 31, 2021	4,636	$	18.74	4,521	$	141,000
September 1 - September 30, 2021	4,967	$	17.98	4,967	$	51,000
Total third-quarter 2021	13,134	$	18.75	13,019

_________

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

(2) On January 22, 2020, our Board of Directors authorized us to repurchase shares of our common stock up to an aggregate repurchase price not to exceed $600 million under the 2020 Share Repurchase Program. In the first quarter of 2021 we utilized all remaining capacity under the 2020 Share Repurchase Program. On January 27, 2021, our Board of Directors authorized us to repurchase shares of our common stock up to an aggregate repurchase price not to exceed $1.25 billion under the 2021 Share Repurchase Program. ~~There was $734~~In October 2021, our Board of Directors approved a $250 million increase in the amount of common stock that may be repurchased under our 2021 Share Repurchase Program, which expires on January 26, 2023. This is in addition to the $51 million of capacity remaining under the 2021 Share Repurchase Program at ~~March 31,~~September 30, 2021.

(3) In the ~~first~~third quarter of 2021, we ~~settled our ASR agreement and received a delivery of 13 million shares, and we~~ repurchased ~~28.5 million shares as a result of our Tender Offer. We also repurchased 6.8~~13.0 million shares under our 10b5-1 trading ~~plan.~~plans. See Note 10, “Stockholders’ Equity” to our consolidated financial statements in this Form 10-Q for further discussion.

The closing price of our common stock on the NASDAQ Global Select Market on ~~March 31,~~September 30, 2021 was ~~$17.97.~~$17.60.

Item 3. Defaults Upon Senior Securities

Nothing to report.

Item 4. Mine Safety Disclosures

Not applicable.

90101

Item 5. Other Information

Nothing to report.

Item 6. Exhibits

The following exhibits are furnished or filed, as applicable:


~~10.1~~			~~Form of SLM Corporation 2012 Omnibus Incentive Plan, 2021 Restricted Stock Unit Term Sheet.~~

~~10.2~~			~~Form of SLM Corporation 2012 Omnibus Incentive Plan, 2021 Performance Stock Unit Term Sheet.~~

~~10.3~~			~~Form of SLM Corporation 2012 Omnibus Incentive Plan, 2021 Stock Option Award Agreement.~~

31.1			Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2			Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1			Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2			Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS			XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL 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.

104			Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

91102

SIGNATURES

Pursuant to the requirements 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.



SLM CORPORATION (Registrant)

By:						/S/ STEVEN J. MCGARRY
						Steven J. McGarry Executive Vice President and Chief Financial Officer (Principal Financial Officer)

Date: ~~April 21,~~October 20, 2021

92103


	Allowance for Credit Losses
	Three Months Ended March 31, 2021
	FFELP Loans			Private Education Loans			Credit Cards			Total
Allowance for Credit Losses
Beginning balance	$	4,378		$	1,355,844		$	1,501		$	1,361,723
Transfer from unfunded commitment liability(1)	0			126,880			0			126,880
Provisions:
Provision for current period	29			(254,942)			(86)			(254,999)
Loan sale reduction to provision	0			(8,858)			0			(8,858)
Loan transfer from held-for-sale	0			1,887			0			1,887
Total provisions(2)	29			(261,913)			(86)			(261,970)
Net charge-offs:
Charge-offs	(89)			(55,139)			(88)			(55,316)
Recoveries	0			7,703			1			7,704
Net charge-offs	(89)			(47,436)			(87)			(47,612)
Loan sales	0			0			0			0
Ending Balance	$	4,318		$	1,173,375		$	1,328		$	1,179,021
Allowance:
Ending balance: individually evaluated for impairment	$	0		$	95,536		$	0		$	95,536
Ending balance: collectively evaluated for impairment	$	4,318		$	1,077,839		$	1,328		$	1,083,485
Loans:
Ending balance: individually evaluated for impairment	$	0		$	1,225,604		$	0		$	1,225,604
Ending balance: collectively evaluated for impairment	$	727,664		$	19,516,236		$	11,309		$	20,255,209
Net charge-offs as a percentage of average loans in repayment (annualized)(3)	0.06		%	1.29		%	2.92		%
Allowance as a percentage of the ending total loan balance	0.59		%	5.66		%	11.74		%
Allowance as a percentage of the ending loans in repayment(3)	0.80		%	7.94		%	11.74		%
Allowance coverage of net charge-offs (annualized)	12.13			6.18			3.82
Ending total loans, gross	$	727,664		$	20,741,840		$	11,309
Average loans in repayment(3)	$	554,510		$	14,743,508		$	11,909
Ending loans in repayment(3)	$	540,903		$	14,777,939		$	11,309


	Three Months Ended March 31, 2021						Three Months Ended March 31, 2020
	Modified Loans(1)		Charge-offs		Payment- Default		Modified Loans(1)		Charge-offs		Payment- Default

TDR Loans	$	3,717	$	17,948	$	4,869	$	132,815	$	19,375	$	30,725