Exhibit 99.1
| | | | | | | | |
| | |
| News Release |
| For Immediate Release |
SALLIE MAE REPORTS FOURTH-QUARTER AND FULL-YEAR 2023 FINANCIAL RESULTS
Fourth-Quarter GAAP Net Income Attributable to Common Stock of $164 Million, $0.72 Per Diluted Share; Full-Year 2023 GAAP Net Income Attributable to Common Stock of $564 Million, $2.41 Per Diluted Share
Full-Year 2023 Private Education Loan Originations of $6.4 Billion,
Up 7% From Year-Ago Period
Fourth-Quarter 2023 Private Education Loan Net Charge-offs of 2.43%,
Down From 3.15% in Year-Ago Period
Impacting Earnings Per Share for the Fourth-Quarter and Full-Year 2023 Was the Non-Cash Charge of $56 Million to Write Down the Nitro Trade Name and Trademarks
Board of Directors Approves New $650 Million Share Repurchase Program
NEWARK, Del., Jan. 24, 2024 - Sallie Mae (Nasdaq: SLM), formally SLM Corporation, today released fourth-quarter and full-year 2023 financial results. Highlights of those results are included in the attached supplement. Complete financial results are available at www.SallieMae.com/investors.
Sallie Mae will host an earnings conference call today, Jan. 24, 2024, at 5:30 p.m. ET. Executives will be on hand to discuss various highlights of the quarter and year and to answer questions related to Sallie Mae’s performance. A live audio webcast of the conference call and presentation slides may be accessed at www.SallieMae.com/investors and the hosting website. A replay of the webcast will be available via the company’s investor website approximately two hours after the call’s conclusion.
###
Sallie Mae (Nasdaq: SLM) believes education and life-long learning, in all forms, help people achieve great things. As the leader in private student lending, we provide financing and know-how to support access to college and offer products and resources to help customers make new goals and experiences, beyond college, happen. Learn more at SallieMae.com. Commonly known as Sallie Mae, SLM Corporation and its subsidiaries are not sponsored by or agencies of the United States of America.
Contacts:
Media
Rick Castellano, 302-451-2541, rick.castellano@SallieMae.com
Investors
Melissa Bronaugh, 571-526-2455, melissa.bronaugh@SallieMae.com
Sallie Mae Reports Fourth-Quarter and Full-Year 2023 Financial Results
Fourth-Quarter GAAP Net Income Attributable to Common Stock of $164 Million, $0.72 Per Diluted Share; Full-Year 2023 GAAP Net Income Attributable to Common Stock
of $564 Million, $2.41 Per Diluted Share
Full-Year 2023 Private Education Loan Originations of $6.4 Billion, Up 7% From Year-Ago Period
Fourth-Quarter 2023 Private Education Loan Net Charge-offs of 2.43%,
Down From 3.15% in Year-Ago Period
Impacting Earnings Per Share for the Fourth-Quarter and Full-Year 2023 Was the Non-Cash Charge of $56 Million to Write Down the Nitro Trade Name and Trademarks
Board of Directors Approves New $650 Million Share Repurchase Program
| | |
| “We continue to execute on our strategic priorities while delivering strong results. We meaningfully grew originations in 2023 and full-year credit performance was in line with our expectations. We also remain committed to shareholder return in 2024. All of which, we believe, aligns with our evolved investment thesis, and positions us well for future success.” |
| Jonathan Witter, CEO, Sallie Mae |
Fourth-Quarter 2023 Highlights vs. Fourth-Quarter 2022 Highlights
Core Business Strategy Results:
•GAAP net income of $168 million, up 319%.
•Net interest income of $386 million, up 1%.
•Net interest margin of 5.37%, unchanged from the year-ago period.
•Private education loan originations of $839 million, up 2%.
•Average private education loans outstanding of $21.1 billion, up 4%.
•Private education loan provisions for credit losses, including amounts for unfunded commitments, was $16 million, compared with a provision of $297 million.
•Private education loans held-for-investment delinquencies as a percentage of private education loans held-for-investment in repayment were 3.90%, up from 3.77%.
•Private education loans held-for-investment net charge-offs as a percentage of average private education loans held-for-investment in repayment (annualized) were 2.43%, down from 3.15%.
•Total operating expenses of $143 million, up from $138 million.
Progress on our Balance Sheet and Capital Allocation:
•Repurchased 6 million shares of common stock under share repurchase program in the fourth quarter of 2023, compared with 10 million shares of common stock repurchased in the year-ago period.
•Paid fourth-quarter common stock dividend of $0.11 per share, unchanged from the fourth quarter of 2022.
| | | | | | | | | | | | | | |
Investor Contact:
Melissa Bronaugh, 571-526-2455
melissa.bronaugh@SallieMae.com | | | | Media Contact:
Rick Castellano, 302-451-2541
rick.castellano@SallieMae.com |
The following are significant items or events that occurred in the fourth quarter of 2023 or early in the first quarter of 2024:
| | |
| Provisions for Credit Losses and Credit Performance |
Provision for credit losses in the fourth quarter of 2023 was $16 million, compared with $297 million in the year-ago quarter. The net decrease in the provision for credit losses was driven by a number of factors, including a $69 million negative provision recorded as a result of the $1.1 billion private education loan sale during the fourth quarter of 2023, which was offset by new loan commitments, net of expired commitments, slower prepayment rates, management overlays, and changes in economic outlook. In the year-ago period, the provision for credit losses was primarily affected by new loan commitments, slower prepayment speeds, model changes, environmental factors, expectation of higher future losses related to the previously announced credit administration practices changes, and previously disclosed staffing and operational issues.
Private education loans held-for-investment net charge-offs were $93 million for the quarter ended December 31, 2023, down from $116 million in the year-ago period. Private education loans held-for-investment net charge-offs as a percentage of average private education loans held-for-investment in repayment (annualized) were 2.43% for the quarter ended December 31, 2023, down from 3.15% for the year-ago period. |
| | |
| Progress on Balance Sheet and Capital Allocation |
Loan Sales
In the fourth quarter of 2023, the company recognized a gain of $36 million from the sale of approximately $1.1 billion of its private education loans, including approximately $970 million in principal and approximately $82 million in capitalized interest, to an unaffiliated third party. The transaction qualified for sale treatment and removed the balance of the loans from the company’s balance sheet on the settlement date. The company will continue to service these loans pursuant to the terms of the applicable transaction documents.
Share Repurchases
In the fourth quarter of 2023, the company repurchased 6 million shares of its common stock at a total cost of $92 million, or an average purchase price of $15.43 per share, under a Rule 10b5-1 trading plan authorized under its share repurchase program.
From Jan. 1, 2020 through Dec. 31, 2023, the company repurchased 209 million shares of common stock under its repurchase programs, which represents a 50% reduction in the total number of shares outstanding on Jan. 1, 2020. The full-year 2023 repurchases were 22 million shares at an average purchase price of $15.64 per share, which is a 9% decrease in shares outstanding since the beginning of 2023. There was $236 million of capacity remaining under the 2022 Share Repurchase Program at Dec. 31, 2023. |
| | |
| 2024 Share Repurchase Program* |
The company has been authorized to repurchase up to $650 million in common stock under a new share repurchase program (the “2024 Share Repurchase Program”), which becomes effective on Jan. 26, 2024 and expires on Feb. 6, 2026. Any capacity remaining unused under the company’s 2022 Share Repurchase Program on Jan. 25, 2024 will expire on that date pursuant to the terms of the 2022 Share Repurchase Program. Under the 2024 Share Repurchase Program, repurchases may occur from time to time and through a variety of methods, including open market repurchases, repurchases effected through Rule 10b5-1 trading plans, negotiated block purchases, accelerated share repurchase programs, tender offers, or other similar transactions. The timing and volume of any repurchases will be subject to market conditions, and there can be no guarantee that the company will repurchase up to the limit of the 2024 Share Repurchase Program or at all. |
| | |
| Impairment of Acquired Intangible Assets |
| In connection with a decision to discontinue the use of the Nitro trade name and trademarks, the company recorded a non-cash pre-tax charge of $56 million. These intangible assets had a 10-year useful life that would have increased annual expenses going forward by approximately $7 million per year until 2031. As the company has integrated Nitro and begun to test its programs and strategies under the Sallie and Sallie Mae brands, it has seen performance meaningfully better using Sallie and Sallie Mae names and platforms. The company believes that continuing to build on the Sallie and Sallie Mae platforms will accelerate growth. |
The following provides guidance on the company’s expected performance in 2024.
| | |
| Guidance* |
For 2024, the company expects the following: •Full-year diluted Non-GAAP “Core Earnings” per common share of $2.60 - $2.70.** •Full-year Private Education Loan originations year-over-year growth of 7% - 8%. •Full-year total loan portfolio net charge-offs of $340 million - $370 million, or 2.2% - 2.4% of average loans in repayment. •Full-year non-interest expenses of $635 million - $655 million.
|
* See page 6 for a cautionary note regarding forward-looking statements.
** See Non-GAAP “Core Earnings” to GAAP Reconciliation on page 10 for a description of non-GAAP “Core Earnings”. GAAP net income attributable to SLM Corporation common stock is the most directly comparable GAAP measure. However, this GAAP measure is not accessible on a forward-looking basis because the company is unable to estimate the net impact of derivative accounting and the associated net tax expense (benefit) for future periods.
| | |
Quarterly and Full-Year
Financial Highlights |
| | | | | | | | | | | | | | | | | |
| Q4 2023 | Q3 2023 | Q4 2022 | 2023 | 2022 |
| Income Statement ($ millions) | | | | | |
| Total interest income | $669 | $652 | $584 | $2,592 | $2,032 |
| Total interest expense | 283 | 268 | 202 | 1,030 | 543 |
| Net interest income | 386 | 385 | 381 | 1,562 | 1,489 |
| Less: provisions for credit losses | 16 | 198 | 297 | 345 | 633 |
| Total non-interest income (loss) | 57 | 24 | (41) | 247 | 335 |
| Total non-interest expenses | 202 | 170 | 140 | 685 | 559 |
| Income tax expense (benefit) | 57 | 11 | (19) | 197 | 162 |
| Net income (loss) | 168 | 29 | (77) | 581 | 469 |
| Preferred stock dividends | 5 | 5 | 3 | 18 | 9 |
| Net income (loss) attributable to common stock | 164 | 25 | (81) | 564 | 460 |
Non-GAAP “Core Earnings” adjustments to GAAP(1) | — | — | — | — | — |
Non-GAAP “Core Earnings” net income (loss) attributable to common stock(1) | $164 | $25 | $(81) | $564 | $460 |
| | | | | |
| Ending Balances ($ millions) | | | | | |
| Private Education Loans held for investment, net | $19,772 | $20,348 | $19,020 | $19,772 | $19,020 |
| FFELP Loans held for investment, net | 534 | 551 | 607 | 534 | 607 |
| Deposits | 21,653 | 21,551 | 21,448 | 21,653 | 21,448 |
| -Brokered | 10,275 | 10,376 | 9,877 | 10,275 | 9,877 |
| -Retail and other | 11,378 | 11,175 | 11,571 | 11,378 | 11,571 |
| | | | | |
| Key Performance Metrics | | | | | |
| Net interest margin | 5.37% | 5.43% | 5.37% | 5.50% | 5.31% |
| Yield - Total interest-earning assets | 9.30% | 9.21% | 8.21% | 9.13% | 7.24% |
| Private Education Loans | 11.02% | 10.96% | 10.12% | 10.86% | 9.14% |
| Cost of Funds | 4.17% | 4.00% | 3.00% | 3.85% | 2.05% |
Return on Assets (“ROA”)(2) | 2.3% | 0.4% | (1.1)% | 2.0% | 1.6% |
Non-GAAP “Core Earnings” ROA(3) | 2.3% | 0.4% | (1.1)% | 2.0% | 1.6% |
Return on Common Equity (“ROCE”)(4) | 40.2% | 6.3% | (18.8)% | 35.8% | 25.4% |
Non-GAAP “Core Earnings” ROCE(5) | 40.2% | 6.3% | (18.8)% | 35.8% | 25.4% |
| | | | | |
| Per Common Share | | | | | |
| GAAP diluted earnings (loss) per common share | $0.72 | $0.11 | $(0.33) | $2.41 | $1.76 |
Non-GAAP “Core Earnings” diluted earnings (loss) per common share(1) | $0.72 | $0.11 | $(0.33) | $2.41 | $1.76 |
| Average common and common equivalent shares outstanding (millions) | 227 | 229 | 245 | 234 | 262 |
Footnotes:
(1) Sallie Mae provides non-GAAP “Core Earnings” because it is one of several measures management uses to evaluate management performance and allocate corporate resources. The difference between non-GAAP “Core Earnings” and GAAP net income is driven by mark-to-fair value unrealized gains and losses on derivative contracts recognized in GAAP, but not in non-GAAP “Core Earnings” results. See the Non-GAAP “Core Earnings” to GAAP Reconciliation in this press release for a full reconciliation of GAAP and non-GAAP “Core Earnings.” Non-GAAP “Core Earnings” exclude periodic unrealized gains and losses caused by the mark-to-fair value valuations on derivatives that do not qualify for hedge accounting treatment under GAAP, but include current period accruals on the derivative instruments. Under GAAP, for our derivatives held to maturity, the cumulative net unrealized gain or loss over the life of the contract will be equal to $0. Management believes the company’s derivatives are effective economic hedges, and, as such, they are a critical element of the company’s interest rate risk management strategy. Our non-GAAP “Core Earnings” are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies.
(2) We calculate and report our Return on Assets (“ROA”) as the ratio of (a) GAAP net income (loss) numerator (annualized) to (b) the GAAP total average assets denominator.
(3) We calculate and report our non-GAAP “Core Earnings” Return on Assets (“Non-GAAP Core Earnings ROA”) as the ratio of (a) non-GAAP “Core Earnings” net income (loss) numerator (annualized) to (b) the GAAP total average assets denominator.
(4) We calculate and report our Return on Common Equity (“ROCE”) as the ratio of (a) GAAP net income (loss) attributable to common stock numerator (annualized) to (b) the net denominator, which consists of GAAP total average equity less total average preferred stock.
(5) We calculate and report our non-GAAP “Core Earnings” Return on Common Equity (“Non-GAAP Core Earnings ROCE”) as the ratio of (a) non-GAAP “Core Earnings” net income (loss) attributable to common stock numerator (annualized) to (b) the net denominator, which consists of GAAP total average equity less total average preferred stock.
***
This press release contains “forward-looking statements” and information based on management’s current expectations as of the date of this release. Statements that are not historical facts, including statements about our beliefs, opinions, or expectations and statements that assume or are dependent upon future events, are forward-looking statements. This includes, but is not limited to: statements regarding future developments surrounding COVID-19 or any other pandemic, including, without limitation, statements regarding the potential impact of COVID-19 or any other pandemic on the company’s business, results of operations, financial condition, and/or cash flows; the company’s expectation and ability to pay a quarterly cash dividend on its common stock in the future, subject to the determination by the company’s Board of Directors, and based on an evaluation of the company’s earnings, financial condition and requirements, business conditions, capital allocation determinations, and other factors, risks, and uncertainties; the company’s 2024 guidance; the company’s three-year horizon outlook; the company’s expectation and ability to execute loan sales and share repurchases; the company’s projections regarding originations, net charge-offs, non-interest expenses, earnings, balance sheet position, and other metrics; any estimates related to accounting standard changes; and any estimates related to the impact of credit administration practices changes, including the results of simulations or other behavioral observations. Forward-looking statements are subject to risks, uncertainties, assumptions, and other factors that may cause actual results to be materially different from those reflected in such forward-looking statements. These factors include, among others, the risks and uncertainties set forth in Item 1A. “Risk Factors” and elsewhere in the company’s Annual Report on Form 10-K for the year ended Dec. 31, 2022 (filed with the Securities and Exchange Commission (“SEC”) on Feb. 23, 2023) and subsequent filings with the SEC; the societal, business, and legislative/regulatory impact of pandemics and other public heath crises; increases in financing costs; limits on liquidity; increases in costs associated with compliance with laws and regulations; failure to comply with consumer protection, banking, and other laws; changes in accounting standards and the impact of related changes in significant accounting estimates, including any regarding the measurement of our allowance for credit losses and the related provision expense; any adverse outcomes in any significant litigation to which the company is a party; credit risk associated with the company’s exposure to third parties, including counterparties to the company’s derivative transactions; and changes in the terms of education loans and the educational credit marketplace (including changes resulting from new laws and the implementation of existing laws). We could also be affected by, among other things: changes in our funding costs and availability; reductions to our credit ratings; cybersecurity incidents, cyberattacks, and other failures or breaches of our operating systems or infrastructure, including those of third-party vendors; damage to our reputation; risks associated with restructuring initiatives, including failures to successfully implement cost-cutting programs and the adverse effects of such initiatives on our business; changes in the demand for educational financing or in financing preferences of lenders, educational institutions, students, and their families; changes in law and regulations with respect to the student lending business and financial institutions generally; changes in banking rules and regulations, including increased capital requirements; increased competition from banks and other consumer lenders; the creditworthiness of our customers; changes in the general interest rate environment, including the rate relationships among relevant money-market instruments and those of our earning assets versus our funding arrangements; rates of prepayments on the loans that we own; changes in general economic conditions and our ability to successfully effectuate any acquisitions; and other strategic initiatives. The preparation of our consolidated financial statements also requires us to make certain estimates and assumptions, including estimates and assumptions about future events. These estimates or assumptions may prove to be incorrect. All forward-looking statements contained in this release are qualified by these cautionary statements and are made only as of the date of this release. We do not undertake any obligation to update or revise these forward-looking statements to conform such statements to actual results or changes in our expectations.
| | | | | | | | | | | | | | |
| SLM CORPORATION | | | | |
| CONSOLIDATED BALANCE SHEETS (Unaudited) | | | | |
As of December 31, (dollars in thousands, except share and per share amounts) | | 2023 | | 2022 |
| Assets | | | | |
| Cash and cash equivalents | | $ | 4,149,838 | | | $ | 4,616,117 | |
| Investments: | | | | |
| Trading investments at fair value (cost of $43,412 and $47,554, respectively ) | | 54,481 | | | 55,903 | |
| Available-for-sale investments at fair value (cost of $2,563,984 and $2,554,332, respectively) | | 2,411,622 | | | 2,342,089 | |
| Other investments | | 91,567 | | | 94,716 | |
| Total investments | | 2,557,670 | | | 2,492,708 | |
| Loans held for investment (net of allowance for losses of $1,339,772 and $1,357,075, respectively) | | 20,306,357 | | | 19,626,868 | |
| Loans held for sale | | — | | | 29,448 | |
| Restricted cash | | 149,669 | | | 156,719 | |
| Other interest-earning assets | | 9,229 | | | 11,162 | |
| Accrued interest receivable | | 1,379,904 | | | 1,202,059 | |
| Premises and equipment, net | | 129,501 | | | 140,728 | |
| Goodwill and acquired intangible assets, net | | 68,711 | | | 118,273 | |
| Income taxes receivable, net | | 366,247 | | | 380,058 | |
| Tax indemnification receivable | | — | | | 2,816 | |
| Other assets | | 52,342 | | | 34,073 | |
| Total assets | | $ | 29,169,468 | | | $ | 28,811,029 | |
| | | | |
| Liabilities | | | | |
| Deposits | | $ | 21,653,188 | | | $ | 21,448,071 | |
| | | | |
| Long-term borrowings | | 5,227,512 | | | 5,235,114 | |
| | | | |
| | | | |
| Other liabilities | | 407,971 | | | 400,874 | |
| Total liabilities | | 27,288,671 | | | 27,084,059 | |
| Commitments and contingencies | | | | |
| Equity | | | | |
| Preferred stock, par value $0.20 per share, 20 million shares authorized: | | | | |
| Series B: 2.5 million and 2.5 million shares issued, respectively, at stated value of $100 per share | | 251,070 | | | 251,070 | |
| Common stock, par value $0.20 per share, 1.125 billion shares authorized: 438.2 million and 435.1 million shares issued, respectively | | 87,647 | | | 87,025 | |
| Additional paid-in capital | | 1,148,689 | | | 1,109,072 | |
| Accumulated other comprehensive loss (net of tax benefit of $(24,176) and $(30,160), respectively) | | (75,104) | | | (93,870) | |
| Retained earnings | | 3,624,859 | | | 3,163,640 | |
| Total SLM Corporation stockholders’ equity before treasury stock | | 5,037,161 | | | 4,516,937 | |
| Less: Common stock held in treasury at cost: 217.9 million and 194.4 million shares, respectively | | (3,156,364) | | | (2,789,967) | |
| Total equity | | 1,880,797 | | | 1,726,970 | |
| Total liabilities and equity | | $ | 29,169,468 | | | $ | 28,811,029 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| SLM CORPORATION | | | | | | | | |
| CONSOLIDATED STATEMENTS OF INCOME (Unaudited) | | | | | | | | |
| | Quarters Ended | | Years Ended |
| | | December 31, | | December 31, |
| (Dollars in thousands, except per share amounts) | | 2023 | | 2022 | | 2023 | | 2022 |
| Interest income: | | | | | | | | |
| Loans | | $ | 595,537 | | | $ | 527,143 | | | $ | 2,327,743 | | | $ | 1,914,554 | |
| Investments | | 14,174 | | | 11,052 | | | 50,810 | | | 35,304 | |
| Cash and cash equivalents | | 58,839 | | | 45,405 | | | 213,750 | | | 81,722 | |
| Total interest income | | 668,550 | | | 583,600 | | | 2,592,303 | | | 2,031,580 | |
| Interest expense: | | | | | | | | |
| Deposits | | 223,206 | | | 153,441 | | | 808,065 | | | 368,914 | |
| Interest expense on short-term borrowings | | 3,608 | | | 3,054 | | | 13,501 | | | 11,956 | |
| Interest expense on long-term borrowings | | 55,850 | | | 45,674 | | | 208,524 | | | 161,929 | |
| | | | | | | | |
| Total interest expense | | 282,664 | | | 202,169 | | | 1,030,090 | | | 542,799 | |
| Net interest income | | 385,886 | | | 381,431 | | | 1,562,213 | | | 1,488,781 | |
| Less: provisions for credit losses | | 15,599 | | | 297,260 | | | 345,463 | | | 633,453 | |
| Net interest income after provisions for credit losses | | 370,287 | | | 84,171 | | | 1,216,750 | | | 855,328 | |
| Non-interest income (loss): | | | | | | | | |
| Gains on sales of loans, net | | 35,550 | | | 2,894 | | | 160,290 | | | 327,750 | |
| Gains (losses) on securities, net | | 690 | | | (58,245) | | | 2,678 | | | (60,267) | |
| Losses on derivatives and hedging activities, net | | — | | | — | | | — | | | (5) | |
| Other income | | 20,873 | | | 14,708 | | | 84,148 | | | 67,160 | |
| Total non-interest income (loss) | | 57,113 | | | (40,643) | | | 247,116 | | | 334,638 | |
| Non-interest expenses: | | | | | | | | |
| Operating expenses: | | | | | | | | |
| Compensation and benefits | | 77,095 | | | 67,359 | | | 326,554 | | | 270,354 | |
| FDIC assessment fees | | 12,103 | | | 9,438 | | | 45,766 | | | 20,939 | |
| Other operating expenses | | 53,903 | | | 60,965 | | | 246,886 | | | 260,169 | |
| Total operating expenses | | 143,101 | | | 137,762 | | | 619,206 | | | 551,462 | |
| Acquired intangible assets impairment and amortization expense | | 59,013 | | | 2,301 | | | 66,364 | | | 7,779 | |
| | | | | | | | |
| Total non-interest expenses | | 202,114 | | | 140,063 | | | 685,570 | | | 559,241 | |
| Income (loss) before income tax expense (benefit) | | 225,286 | | | (96,535) | | | 778,296 | | | 630,725 | |
| Income tax expense (benefit) | | 56,843 | | | (19,492) | | | 196,905 | | | 161,711 | |
| Net income (loss) | | 168,443 | | | (77,043) | | | 581,391 | | | 469,014 | |
| Preferred stock dividends | | 4,726 | | | 3,466 | | | 17,705 | | | 9,029 | |
| Net income (loss) attributable to SLM Corporation common stock | | $ | 163,717 | | | $ | (80,509) | | | $ | 563,686 | | | $ | 459,985 | |
| Basic earnings (loss) per common share | | $ | 0.73 | | | $ | (0.33) | | | $ | 2.44 | | | $ | 1.78 | |
| Average common shares outstanding | | 223,224 | | | 244,615 | | | 231,411 | | | 258,439 | |
| Diluted earnings (loss) per common share | | $ | 0.72 | | | $ | (0.33) | | | $ | 2.41 | | | $ | 1.76 | |
| Average common and common equivalent shares outstanding | | 226,552 | | | 244,615 | | | 234,063 | | | 261,503 | |
| Declared dividends per common share | | $ | 0.11 | | | $ | 0.11 | | | $ | 0.44 | | | $ | 0.44 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| SLM CORPORATION | | | | | | | | |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE
INCOME (LOSS) (Unaudited) | | | | | | | | |
| | Quarters Ended | | Years Ended |
| | December 31, | | December 31, |
| (Dollars in thousands) | | 2023 | | 2022 | | 2023 | | 2022 |
| Net income (loss) | | $ | 168,443 | | | $ | (77,043) | | | $ | 581,391 | | | $ | 469,014 | |
| Other comprehensive income (loss): | | | | | | | | |
| Unrealized gains (losses) on investments | | 55,847 | | | 3,773 | | | 59,205 | | | (194,157) | |
| Unrealized gains (losses) on cash flow hedges | | (21,266) | | | (4,517) | | | (34,457) | | | 93,731 | |
| Total unrealized gains (losses) | | 34,581 | | | (744) | | | 24,748 | | | (100,426) | |
| Income tax (expense) benefit | | (8,370) | | | 351 | | | (5,982) | | | 24,453 | |
| Other comprehensive income (loss), net of tax (expense) benefit | | 26,211 | | | (393) | | | 18,766 | | | (75,973) | |
| Total comprehensive income (loss) | | $ | 194,654 | | | $ | (77,436) | | | $ | 600,157 | | | $ | 393,041 | |
Non-GAAP “Core Earnings” to GAAP Reconciliation
The following table reflects adjustments associated with our derivative activities.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarters Ended | | Years Ended |
| | December 31, | | December 31, |
| (Dollars in thousands, except per share amounts) | | 2023 | | 2022 | | 2023 | | 2022 |
| Non-GAAP “Core Earnings” adjustments to GAAP: | | | | | | | | |
| GAAP net income (loss) | | $ | 168,443 | | | $ | (77,043) | | | $ | 581,391 | | | $ | 469,014 | |
| Preferred stock dividends | | 4,726 | | | 3,466 | | | 17,705 | | | 9,029 | |
| GAAP net income (loss) attributable to SLM Corporation common stock | | $ | 163,717 | | | $ | (80,509) | | | $ | 563,686 | | | $ | 459,985 | |
| | | | | | | | |
| Adjustments: | | | | | | | | |
Net impact of derivative accounting(1) | | — | | | — | | | — | | | 248 | |
Net tax expense(2) | | — | | | — | | | — | | | 60 | |
| Total non-GAAP “Core Earnings” adjustments to GAAP | | — | | | — | | | — | | | 188 | |
| Non-GAAP “Core Earnings” (loss) attributable to SLM Corporation common stock | | $ | 163,717 | | | $ | (80,509) | | | $ | 563,686 | | | $ | 460,173 | |
| | | | | | | | |
| GAAP diluted earnings (loss) per common share | | $ | 0.72 | | | $ | (0.33) | | | $ | 2.41 | | | $ | 1.76 | |
| Derivative adjustments, net of tax | | — | | | — | | | — | | | — | |
| Non-GAAP “Core Earnings” diluted earnings (loss) per common share | | $ | 0.72 | | | $ | (0.33) | | | $ | 2.41 | | | $ | 1.76 | |
(1) Derivative Accounting: Non-GAAP “Core Earnings” exclude periodic unrealized gains and losses caused by the mark-to-fair value valuations on derivatives that do not qualify for hedge accounting treatment under GAAP, but include current period accruals on the derivative instruments. Under GAAP, for our derivatives held to maturity, the cumulative net unrealized gain or loss over the life of the contract will equal $0.
(2) Non-GAAP “Core Earnings” tax rate is based on the effective tax rate at Sallie Mae Bank, where the derivative instruments are held.
Average Balance Sheets
The following table reflects the rates earned on interest-earning assets and paid on interest-bearing liabilities and reflects our net interest margin on a consolidated basis.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarters Ended December 31, | | Years Ended December 31, |
| | | 2023 | | 2022 | | 2023 | | 2022 |
| (Dollars in thousands) | | Balance | | Rate | | Balance | | Rate | | Balance | | Rate | | Balance | | Rate |
| Average Assets | | | | | | | | | | | | | | | | |
| Private Education Loans | | $ | 21,060,947 | | | 11.02 | % | | $ | 20,254,373 | | | 10.12 | % | | $ | 21,039,701 | | | 10.86 | % | | $ | 20,576,737 | | | 9.14 | % |
| FFELP Loans | | 546,892 | | | 7.46 | | | 628,187 | | | 6.03 | | | 574,218 | | | 7.19 | | | 662,194 | | | 4.62 | |
| Credit Cards | | — | | | — | | | 29,521 | | | 7.54 | | | 11,096 | | | 14.02 | | | 28,547 | | | 5.10 | |
| Taxable securities | | 2,556,037 | | | 2.20 | | | 2,380,810 | | | 1.84 | | | 2,543,586 | | | 2.00 | | | 2,509,215 | | | 1.41 | |
| Cash and other short-term investments | | 4,351,285 | | | 5.38 | | | 4,898,994 | | | 3.69 | | | 4,215,164 | | | 5.09 | | | 4,284,442 | | | 1.93 | |
| Total interest-earning assets | | 28,515,161 | | | 9.30 | % | | 28,191,885 | | | 8.21 | % | | 28,383,765 | | | 9.13 | % | | 28,061,135 | | | 7.24 | % |
| Non-interest-earning assets | | 390,422 | | | | | 629,678 | | | | | 301,749 | | | | | 605,447 | | | |
| | | | | | | | | | | | | | | | |
| Total assets | | $ | 28,905,583 | | | | | $ | 28,821,563 | | | | | $ | 28,685,514 | | | | | $ | 28,666,582 | | | |
| | | | | | | | | | | | | | | | | |
| Average Liabilities and Equity | | | | | | | | | | | | | | | | |
| Brokered deposits | | $ | 10,286,204 | | | 3.68 | % | | $ | 10,044,571 | | | 2.75 | % | | $ | 9,803,802 | | | 3.29 | % | | $ | 9,871,787 | | | 1.95 | % |
| Retail and other deposits | | 11,222,652 | | | 4.76 | | | 11,293,695 | | | 3.10 | | | 11,605,215 | | | 4.40 | | | 11,109,675 | | | 1.65 | |
Other interest-bearing liabilities(1) | | 5,407,513 | | | 3.85 | | | 5,420,742 | | | 3.24 | | | 5,366,365 | | | 3.66 | | | 5,517,489 | | | 3.03 | |
| Total interest-bearing liabilities | | 26,916,369 | | | 4.17 | % | | 26,759,008 | | | 3.00 | % | | 26,775,382 | | | 3.85 | % | | 26,498,951 | | | 2.05 | % |
| Non-interest-bearing liabilities | | 121,754 | | | | | 111,315 | | | | | 83,895 | | | | | 107,611 | | | |
| Equity | | 1,867,460 | | | | | 1,951,240 | | | | | 1,826,237 | | | | | 2,060,020 | | | |
| Total liabilities and equity | | $ | 28,905,583 | | | | | $ | 28,821,563 | | | | | $ | 28,685,514 | | | | | $ | 28,666,582 | | | |
| | | | | | | | | | | | | | | | | |
| Net interest margin | | | | 5.37 | % | | | | 5.37 | % | | | | 5.50 | % | | | | 5.31 | % |
(1) Includes the average balance of our unsecured borrowings, as well as secured borrowings and amortization expense of transaction costs related to our term asset-backed securitizations and our Secured Borrowing Facility.
Earnings (Loss) per Common Share
Basic earnings (loss) per common share (“EPS”) are calculated using the weighted average number of shares of common stock outstanding during each period. A reconciliation of the numerators and denominators of the basic and diluted EPS calculations follows.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarters Ended | | Years Ended |
| | | December 31, | | December 31, |
| (In thousands, except per share data) | | 2023 | | 2022 | | 2023 | | 2022 |
| Numerator: | | | | | | | | |
| Net income (loss) | | $ | 168,443 | | | $ | (77,043) | | | $ | 581,391 | | | $ | 469,014 | |
| Preferred stock dividends | | 4,726 | | | 3,466 | | | 17,705 | | | 9,029 | |
| Net income (loss) attributable to SLM Corporation common stock | | $ | 163,717 | | | $ | (80,509) | | | $ | 563,686 | | | $ | 459,985 | |
| Denominator: | | | | | | | | |
| Weighted average shares used to compute basic EPS | | 223,224 | | | 244,615 | | | 231,411 | | | 258,439 | |
| Effect of dilutive securities: | | | | | | | | |
Dilutive effect of stock options, restricted stock, restricted stock units, performance stock units and Employee Stock Purchase Plan (“ESPP”) (1)(2) | | 3,328 | | | — | | | 2,652 | | | 3,064 | |
| | | | | | | | |
| Weighted average shares used to compute diluted EPS | | 226,552 | | | 244,615 | | | 234,063 | | | 261,503 | |
| | | | | | | | |
| Basic earnings (loss) per common share | | $ | 0.73 | | | $ | (0.33) | | | $ | 2.44 | | | $ | 1.78 | |
| | | | | | | | |
| Diluted earnings (loss) per common share | | $ | 0.72 | | | $ | (0.33) | | | $ | 2.41 | | | $ | 1.76 | |
(1) Includes the potential dilutive effect of additional common shares that are issuable upon exercise of outstanding stock options, restricted stock, restricted stock units, performance stock units and the outstanding commitment to issue shares under the ESPP, determined by the treasury stock method.
(2) For the quarter and year ended December 31, 2023, securities covering approximately 1 million and 1 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive. For the quarter and year ended December 31, 2022, securities covering approximately 5 million and 1 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.
Allowance for Credit Losses Metrics
| | | | | | | | | | | | | | | | | | | | | | |
Quarter Ended December 31, 2023
(dollars in thousands) | | FFELP
Loans | | Private
Education
Loans | | | | Total |
| Allowance for Credit Losses | | | | | | | | |
| Beginning balance | | $ | 4,816 | | | $ | 1,411,232 | | | | | $ | 1,416,048 | |
| | | | | | | | |
Transfer from unfunded commitment liability(1) | | — | | | 41,849 | | | | | 41,849 | |
| Provisions: | | | | | | | | |
| Provision for current period | | (1) | | | 43,488 | | | | | 43,487 | |
| | | | | | | | |
| Loan sale reduction to provision | | — | | | (68,852) | | | | | (68,852) | |
Total provisions(2) | | (1) | | | (25,364) | | | | | (25,365) | |
| Net charge-offs: | | | | | | | | |
| Charge-offs | | (148) | | | (105,595) | | | | | (105,743) | |
| Recoveries | | — | | | 12,983 | | | | | 12,983 | |
| Net charge-offs | | (148) | | | (92,612) | | | | | (92,760) | |
| | | | | | | | |
| Ending Balance | | $ | 4,667 | | | $ | 1,335,105 | | | | | $ | 1,339,772 | |
| Allowance: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | 4,667 | | | $ | 1,335,105 | | | | | $ | 1,339,772 | |
| Loans: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | 537,401 | | | $ | 21,025,844 | | | | | $ | 21,563,245 | |
| Accrued interest to be capitalized: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | — | | | $ | 1,203,357 | | | | | $ | 1,203,357 | |
Net charge-offs as a percentage of average loans in repayment (annualized)(3) | | 0.14 | % | | 2.43 | % | | | | |
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized(5) | | 0.87 | % | | 6.01 | % | | | | |
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment(3)(5) | | 1.15 | % | | 8.43 | % | | | | |
| Allowance coverage of net charge-offs (annualized) | | 7.88 | | | 3.60 | | | | | |
| Ending total loans, gross | | $ | 537,401 | | | $ | 21,025,844 | | | | | |
Average loans in repayment(3) | | $ | 410,698 | | | $ | 15,240,331 | | | | | |
Ending loans in repayment(3) | | $ | 406,568 | | | $ | 15,409,814 | | | | | |
Accrued interest to be capitalized on loans in repayment(4) | | $ | — | | | $ | 435,807 | | | | | |
(1) See “Unfunded Loan Commitments” on page 17 for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.
(2) Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
| | | | | | | | |
Consolidated Statements of Income
Provisions for Credit Losses Reconciliation |
| Quarter Ended December 31, 2023 (dollars in thousands) | | |
| Private Education Loan provisions for credit losses: | | |
| Provisions for loan losses | | $ | (25,364) | |
| Provisions for unfunded loan commitments | | 40,964 | |
| Total Private Education Loan provisions for credit losses | | 15,600 | |
| Other impacts to the provisions for credit losses: | | |
| FFELP Loans | | (1) | |
| | |
| Total | | (1) | |
| Provisions for credit losses reported in consolidated statements of income | | $ | 15,599 | |
(3) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
(4) Accrued interest to be capitalized on loans in repayment includes interest on loans that are in repayment but have not yet entered into full principal and interest repayment status after any applicable grace period (but, for purposes of the table, does not include interest on those loans while they are in forbearance).
(5) Accrued interest to be capitalized on Private Education Loans only.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Quarter Ended December 31, 2022
(dollars in thousands) | | FFELP
Loans | | Private Education
Loans | | Credit
Cards | | Total |
| Allowance for Credit Losses | | | | | | | | |
| Beginning balance | | $ | 3,811 | | | $ | 1,190,427 | | | $ | — | | | $ | 1,194,238 | |
Transfer from unfunded commitment liability(1) | | — | | | 40,719 | | | — | | | 40,719 | |
| Provisions: | | | | | | | | |
| Provision for current period | | (130) | | | 241,781 | | | 666 | | | 242,317 | |
| Loan sale reduction to provision | | — | | | (2,906) | | | — | | | (2,906) | |
| | | | | | | | |
Total provisions(2) | | (130) | | | 238,875 | | | 666 | | | 239,411 | |
| Net charge-offs: | | | | | | | | |
| Charge-offs | | (237) | | | (127,717) | | | (666) | | | (128,620) | |
| Recoveries | | — | | | 11,327 | | | — | | | 11,327 | |
| Net charge-offs | | (237) | | | (116,390) | | | (666) | | | (117,293) | |
| | | | | | | | |
| Ending Balance | | $ | 3,444 | | | $ | 1,353,631 | | | $ | — | | | $ | 1,357,075 | |
| Allowance: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | 3,444 | | | $ | 1,353,631 | | | $ | — | | | $ | 1,357,075 | |
| Loans: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | 609,050 | | | $ | 20,303,688 | | | $ | — | | | $ | 20,912,738 | |
| Accrued interest to be capitalized: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | — | | | $ | 936,837 | | | $ | — | | | $ | 936,837 | |
Net charge-offs as a percentage of average loans in repayment (annualized)(3) | | 0.20 | % | | 3.15 | % | | — | % | | |
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized(5) | | 0.57 | % | | 6.37 | % | | — | % | | |
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment(3)(5) | | 0.76 | % | | 8.76 | % | | — | % | | |
| Allowance coverage of net charge-offs (annualized) | | 3.63 | | | 2.91 | | | — | | | |
| Ending total loans, gross | | $ | 609,050 | | | $ | 20,303,688 | | | $ | — | | | |
Average loans in repayment(3) | | $ | 472,495 | | | $ | 14,788,127 | | | $ | — | | | |
Ending loans in repayment(3) | | $ | 453,915 | | | $ | 15,129,550 | | | $ | — | | | |
Accrued interest to be capitalized on loans in repayment(4) | | $ | — | | | $ | 324,384 | | | $ | — | | | |
(1) See “Unfunded Loan Commitments” on page 17 for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.
(2) Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
| | | | | | | | |
Consolidated Statements of Income
Provisions for Credit Losses Reconciliation |
| Quarter Ended December 31, 2022 (dollars in thousands) | | |
| Private Education Loan provisions for credit losses: | | |
| Provisions for loan losses | | $ | 238,875 | |
| Provisions for unfunded loan commitments | | 57,849 | |
| Total Private Education Loan provisions for credit losses | | 296,724 | |
| Other impacts to the provisions for credit losses: | | |
| FFELP Loans | | (130) | |
| Credit Cards | | 666 | |
| Total | | 536 | |
| Provisions for credit losses reported in consolidated statements of income | | $ | 297,260 | |
(3) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
(4) Accrued interest to be capitalized on loans in repayment includes interest on loans that are in repayment but have not yet entered into full principal and interest repayment status after any applicable grace period (but, for purposes of the table, does not include interest on those loans while they are in forbearance).
(5) Accrued interest to be capitalized on Private Education Loans only.
| | | | | | | | | | | | | | | | | | | | | | |
Year Ended December 31, 2023
(dollars in thousands) | | FFELP
Loans | | Private
Education
Loans | | | | Total |
| Allowance for Credit Losses | | | | | | | | |
| Beginning balance | | $ | 3,444 | | | $ | 1,353,631 | | | | | $ | 1,357,075 | |
| | | | | | | | |
| | | | | | | | |
Transfer from unfunded commitment liability(1) | | — | | | 320,237 | | | | | 320,237 | |
| Provisions: | | | | | | | | |
| Provision for current period | | 2,224 | | | 240,347 | | | | | 242,571 | |
| Loan sale reduction to provision | | — | | | (205,383) | | | | | (205,383) | |
| | | | | | | | |
Total provisions(2) | | 2,224 | | | 34,964 | | | | | 37,188 | |
| Net charge-offs: | | | | | | | | |
| Charge-offs | | (1,001) | | | (420,095) | | | | | (421,096) | |
| Recoveries | | — | | | 46,368 | | | | | 46,368 | |
| Net charge-offs | | (1,001) | | | (373,727) | | | | | (374,728) | |
| | | | | | | | |
| Ending Balance | | $ | 4,667 | | | $ | 1,335,105 | | | | | $ | 1,339,772 | |
| Allowance: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | 4,667 | | | $ | 1,335,105 | | | | | $ | 1,339,772 | |
| Loans: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | 537,401 | | | $ | 21,025,844 | | | | | $ | 21,563,245 | |
| Accrued interest to be capitalized: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | — | | | $ | 1,203,357 | | | | | $ | 1,203,357 | |
Net charge-offs as a percentage of average loans in repayment(3) | | 0.23 | % | | 2.44 | % | | | | |
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized(5) | | 0.87 | % | | 6.01 | % | | | | |
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment(3)(5) | | 1.15 | % | | 8.43 | % | | | | |
| Allowance coverage of net charge-offs | | 4.66 | | | 3.57 | | | | | |
| Ending total loans, gross | | $ | 537,401 | | | $ | 21,025,844 | | | | | |
Average loans in repayment(3) | | $ | 433,225 | | | $ | 15,310,934 | | | | | |
Ending loans in repayment(3) | | $ | 406,568 | | | $ | 15,409,814 | | | | | |
Accrued interest to be capitalized on loans in repayment(4) | | $ | — | | | $ | 435,807 | | | | | |
(1) See “Unfunded Loan Commitments” on page 17 for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.
(2) Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
| | | | | | | | |
Consolidated Statements of Income
Provisions for Credit Losses Reconciliation |
| Year Ended December 31, 2023 (dollars in thousands) | | |
| Private Education Loan provisions for credit losses: | | |
| Provisions for loan losses | | $ | 34,964 | |
| Provisions for unfunded loan commitments | | 308,275 | |
| Total Private Education Loan provisions for credit losses | | 343,239 | |
| Other impacts to the provisions for credit losses: | | |
| FFELP Loans | | 2,224 | |
| | |
| Total | | 2,224 | |
| Provisions for credit losses reported in consolidated statements of income | | $ | 345,463 | |
(3) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
(4) Accrued interest to be capitalized on loans in repayment includes interest on loans that are in repayment but have not yet entered into full principal and interest repayment status after any applicable grace period (but, for purposes of the table, does not include interest on those loans while they are in forbearance).
(5) Accrued interest to be capitalized on Private Education Loans only.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Year Ended December 31, 2022
(dollars in thousands) | | FFELP
Loans | | Private
Education
Loans | | Credit
Cards | | Total |
| Allowance for Credit Losses | | | | | | | | |
| Beginning balance | | $ | 4,077 | | | $ | 1,158,977 | | | $ | 2,281 | | | $ | 1,165,335 | |
Transfer from unfunded commitment liability(1) | | — | | | 344,310 | | | — | | | 344,310 | |
| Provisions: | | | | | | | | |
| Provision for current period | | (20) | | | 410,254 | | | 3,301 | | | 413,535 | |
| Loan sale reduction to provision | | — | | | (174,231) | | | — | | | (174,231) | |
| Loans transferred to held-for-sale | | — | | | — | | | (2,372) | | | (2,372) | |
Total provisions(2) | | (20) | | | 236,023 | | | 929 | | | 236,932 | |
| Net charge-offs: | | | | | | | | |
| Charge-offs | | (613) | | | (427,416) | | | (3,215) | | | (431,244) | |
| Recoveries | | — | | | 41,737 | | | 5 | | | 41,742 | |
| Net charge-offs | | (613) | | | (385,679) | | | (3,210) | | | (389,502) | |
| | | | | | | | |
| Ending Balance | | $ | 3,444 | | | $ | 1,353,631 | | | $ | — | | | $ | 1,357,075 | |
| Allowance: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | 3,444 | | | $ | 1,353,631 | | | $ | — | | | $ | 1,357,075 | |
| Loans: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | 609,050 | | | $ | 20,303,688 | | | $ | — | | | $ | 20,912,738 | |
| Accrued interest to be capitalized: | | | | | | | | |
| Ending balance: individually evaluated for impairment | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Ending balance: collectively evaluated for impairment | | $ | — | | | $ | 936,837 | | | $ | — | | | $ | 936,837 | |
Net charge-offs as a percentage of average loans in repayment(3) | | 0.12 | % | | 2.55 | % | | — | % | | |
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized(5) | | 0.57 | % | | 6.37 | % | | — | % | | |
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment(3)(5) | | 0.76 | % | | 8.76 | % | | — | % | | |
| Allowance coverage of net charge-offs | | 5.62 | | | 3.51 | | | — | | | |
| Ending total loans, gross | | $ | 609,050 | | | $ | 20,303,688 | | | $ | — | | | |
Average loans in repayment(3) | | $ | 517,139 | | | $ | 15,103,123 | | | $ | — | | | |
Ending loans in repayment(3) | | $ | 453,915 | | | $ | 15,129,550 | | | $ | — | | | |
Accrued interest to be capitalized on loans in repayment(4) | | $ | — | | | $ | 324,384 | | | $ | — | | | |
(1) See “Unfunded Loan Commitments” on page 17 for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.
(2) Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
| | | | | | | | |
Consolidated Statements of Income
Provisions for Credit Losses Reconciliation |
| Year Ended December 31, 2022 (dollars in thousands) | | |
| Private Education Loan provisions for credit losses: | | |
| Provisions for loan losses | | $ | 236,023 | |
| Provisions for unfunded loan commitments | | 396,521 | |
| Total Private Education Loan provisions for credit losses | | 632,544 | |
| Other impacts to the provisions for credit losses: | | |
| | |
| FFELP Loans | | (20) | |
| Credit Cards | | 929 | |
| Total | | 909 | |
| Provisions for credit losses reported in consolidated statements of income | | $ | 633,453 | |
(3) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
(4) Accrued interest to be capitalized on loans in repayment includes interest on loans that are in repayment but have not yet entered into full principal and interest repayment status after any applicable grace period (but, for purposes of the table, does not include interest on those loans while they are in forbearance).
(5) Accrued interest to be capitalized on Private Education Loans only.
Unfunded Loan Commitments
| | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 |
Quarters Ended December 31,
(dollars in thousands) | Allowance | | Unfunded Commitments | | Allowance | | Unfunded Commitments |
| | | | | | | |
| Beginning Balance | $ | 113,847 | | | $ | 2,369,887 | | | $ | 107,794 | | | $ | 2,216,926 | |
Provisions/New commitments - net(1) | 40,964 | | | 690,385 | | | 57,849 | | | 596,676 | |
| | | | | | | |
Transfer - funded loans(2) | (41,849) | | | (839,195) | | | (40,719) | | | (817,794) | |
| Ending Balance | $ | 112,962 | | | $ | 2,221,077 | | | $ | 124,924 | | | $ | 1,995,808 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 |
Years Ended December 31,
(dollars in thousands) | Allowance | | Unfunded Commitments | | Allowance | | Unfunded Commitments |
| | | | | | | |
| Beginning Balance | $ | 124,924 | | | $ | 1,995,808 | | | $ | 72,713 | | | $ | 1,776,976 | |
| | | | | | | |
| | | | | | | |
Provisions/New commitments - net(1) | 308,275 | | | 6,602,803 | | | 396,521 | | | 6,180,805 | |
| | | | | | | |
Transfer - funded loans(2) | (320,237) | | | (6,377,534) | | | (344,310) | | | (5,961,973) | |
| Ending Balance | $ | 112,962 | | | $ | 2,221,077 | | | $ | 124,924 | | | $ | 1,995,808 | |
(1) Net of expirations of commitments unused. Also includes incremental provision for new commitments and changes to provision for existing commitments.
(2) When a loan commitment is funded, its related liability for credit losses (which originally was recorded as a provision for unfunded loan commitments) is transferred to the allowance for credit losses.
Private Education Loans Held for Investment - Key Credit Quality Indicators
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Private Education Loans Held for Investment
As of December 31,
(dollars in thousands) | | Credit Quality Indicators |
| 2023 | | 2022 |
| Balance(1) | | % of Balance | | Balance(1) | | % of Balance |
| | | | | | | | |
| Cosigners: | | | | | | | | |
| With cosigner | | $ | 18,291,994 | | | 87 | % | | $ | 17,689,003 | | | 87 | % |
| Without cosigner | | 2,733,850 | | | 13 | | | 2,614,685 | | | 13 | |
| Total | | $ | 21,025,844 | | | 100 | % | | $ | 20,303,688 | | | 100 | % |
| | | | | | | | |
FICO at Original Approval(2): | | | | | | | | |
| Less than 670 | | $ | 1,640,463 | | | 8 | % | | $ | 1,553,602 | | | 8 | % |
| 670-699 | | 3,122,407 | | | 15 | | | 3,038,659 | | | 15 | |
| 700-749 | | 6,749,628 | | | 32 | | | 6,591,619 | | | 32 | |
| Greater than or equal to 750 | | 9,513,346 | | | 45 | | | 9,119,808 | | | 45 | |
| Total | | $ | 21,025,844 | | | 100 | % | | $ | 20,303,688 | | | 100 | % |
| | | | | | | | |
FICO-Refreshed(2)(3): | | | | | | | | |
| Less than 670 | | $ | 2,738,066 | | | 13 | % | | $ | 2,363,090 | | | 12 | % |
| 670-699 | | 2,589,805 | | | 12 | | | 2,437,243 | | | 12 | |
| 700-749 | | 5,965,882 | | | 28 | | | 5,915,687 | | | 29 | |
| Greater than or equal to 750 | | 9,732,091 | | | 47 | | | 9,587,668 | | | 47 | |
| Total | | $ | 21,025,844 | | | 100 | % | | $ | 20,303,688 | | | 100 | % |
| | | | | | | | |
Seasoning(4): | | | | | | | | |
| 1-12 payments | | $ | 4,482,002 | | | 21 | % | | $ | 4,460,121 | | | 22 | % |
| 13-24 payments | | 3,696,870 | | | 18 | | | 3,550,854 | | | 18 | |
| 25-36 payments | | 2,305,944 | | | 11 | | | 2,239,312 | | | 11 | |
| 37-48 payments | | 1,557,809 | | | 7 | | | 1,684,452 | | | 8 | |
| More than 48 payments | | 3,691,228 | | | 18 | | | 3,473,896 | | | 17 | |
| Not yet in repayment | | 5,291,991 | | | 25 | | | 4,895,053 | | | 24 | |
| Total | | $ | 21,025,844 | | | 100 | % | | $ | 20,303,688�� | | | 100 | % |
(1)Balance represents gross Private Education Loans held for investment.
(2)Represents the higher credit score of the cosigner or the borrower.
(3)Represents the FICO score updated as of the respective fourth-quarter.
(4)Number of months in active repayment (whether interest only payment, fixed payment, or full principal and interest payment status) for which a scheduled payment was due.
Delinquencies - Private Education Loans Held for Investment
The following table provides information regarding the loan status of our Private Education Loans held for investment. Loans in repayment include loans making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but for purposes of the following table, do not include those loans while they are in forbearance).
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Private Education Loans Held for Investment
As of December 31,
(dollars in thousands) | | 2023 | | 2022 | |
| Balance | | % | | Balance | | % | |
Loans in-school/grace/deferment(1) | | $ | 5,291,991 | | | | | $ | 4,895,053 | | | | |
Loans in forbearance(2) | | 324,039 | | | | | 279,085 | | | | |
| Loans in repayment and percentage of each status: | | | | | | | | | |
| Loans current | | 14,809,271 | | | 96.1 | % | | 14,559,347 | | | 96.2 | % | |
Loans delinquent 30-59 days(3) | | 298,751 | | | 1.9 | | | 287,308 | | | 1.9 | | |
Loans delinquent 60-89 days(3) | | 151,017 | | | 1.0 | | | 147,505 | | | 1.0 | | |
Loans 90 days or greater past due(3) | | 150,775 | | | 1.0 | | | 135,390 | | | 0.9 | | |
| Total Private Education Loans in repayment | | 15,409,814 | | | 100.0 | % | | 15,129,550 | | | 100.0 | % | |
| Total Private Education Loans, gross | | 21,025,844 | | | | | 20,303,688 | | | | |
| Private Education Loans deferred origination costs and unamortized premium/(discount) | | 81,554 | | | | | 69,656 | | | | |
| Total Private Education Loans | | 21,107,398 | | | | | 20,373,344 | | | | |
| Private Education Loans allowance for losses | | (1,335,105) | | | | | (1,353,631) | | | | |
| Private Education Loans, net | | $ | 19,772,293 | | | | | $ | 19,019,713 | | | | |
| Percentage of Private Education Loans in repayment | | | | 73.3 | % | | | | 74.5 | % | |
| Delinquencies as a percentage of Private Education Loans in repayment | | | | 3.9 | % | | | | 3.8 | % | |
| Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance | | | | 2.1 | % | | | | 1.8 | % | |
(1)Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not yet required to make payments on the loans (e.g., residency periods for medical students or a grace period for bar exam preparation).
(2)Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.
(3)The period of delinquency is based on the number of days scheduled payments are contractually past due.
Summary of Our Loans Held for Investment Portfolio
Ending Loans Held for Investment Balances, net
| | | | | | | | | | | | | | | | | | | | |
As of December 31, 2023
(dollars in thousands) | | Private Education Loans | | FFELP
Loans | | Total Loans
Held for
Investment |
| Total loan portfolio: | | | | | | |
In-school(1) | | $ | 3,997,092 | | | $ | 57 | | | $ | 3,997,149 | |
Grace, repayment and other(2) | | 17,028,752 | | | 537,344 | | | 17,566,096 | |
| Total, gross | | 21,025,844 | | | 537,401 | | | 21,563,245 | |
| Deferred origination costs and unamortized premium/(discount) | | 81,554 | | | 1,330 | | | 82,884 | |
| Allowance for credit losses | | (1,335,105) | | | (4,667) | | | (1,339,772) | |
| Total loans held for investment portfolio, net | | $ | 19,772,293 | | | $ | 534,064 | | | $ | 20,306,357 | |
| | | | | | | |
| % of total | | 97 | % | | 3 | % | | 100 | % |
| | | | | | | | | | | | | | | | | | | | |
As of December 31, 2022
(dollars in thousands) | | Private Education Loans | | FFELP
Loans | | Total Loans
Held for
Investment |
| Total loan portfolio: | | | | | | |
In-school(1) | | $ | 3,659,323 | | | $ | 57 | | | $ | 3,659,380 | |
Grace, repayment and other(2) | | 16,644,365 | | | 608,993 | | | 17,253,358 | |
| Total, gross | | 20,303,688 | | | 609,050 | | | 20,912,738 | |
| Deferred origination costs and unamortized premium/(discount) | | 69,656 | | | 1,549 | | | 71,205 | |
| Allowance for credit losses | | (1,353,631) | | | (3,444) | | | (1,357,075) | |
| Total loans held for investment portfolio, net | | $ | 19,019,713 | | | $ | 607,155 | | | $ | 19,626,868 | |
| | | | | | | |
| % of total | | 97 | % | | 3 | % | | 100 | % |
(1) Loans for customers still attending school and who are not yet required to make payments on the loans.
(2) Includes loans in deferment or forbearance. Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).
Average Loans Held for Investment Balances (net of unamortized premium/(discount))
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarters Ended
December 31, | | Years Ended
December 31, |
| (Dollars in thousands) | | 2023 | | 2022 | | 2023 | | 2022 |
| Private Education Loans | | $ | 21,060,947 | | | 97 | % | | $ | 20,254,373 | | | 97 | % | | $ | 21,039,701 | | | 97 | % | | $ | 20,576,737 | | | 97 | % |
| FFELP Loans | | 546,892 | | | 3 | | | 628,187 | | | 3 | | | 574,218 | | | 3 | | | 662,194 | | | 3 | |
| | | | | | | | | | | | | | | | |
| Total portfolio | | $ | 21,607,839 | | | 100 | % | | $ | 20,882,560 | | | 100 | % | | $ | 21,613,919 | | | 100 | % | | $ | 21,238,931 | | | 100 | % |
Loans Held for Investment, Net — Activity
| | | | | | | | | | | | | | | | | | | | | |
Quarter Ended December 31, 2023
(dollars in thousands) | | Private
Education
Loans | | FFELP
Loans | | | Total Loans
Held for
Investment, net |
| Beginning balance | | $ | 20,348,308 | | | $ | 550,873 | | | | $ | 20,899,181 | |
| Acquisitions and originations: | | | | | | | |
| Fixed-rate | | 814,414 | | | — | | | | 814,414 | |
| Variable-rate | | 37,661 | | | — | | | | 37,661 | |
| Total acquisitions and originations | | 852,075 | | | — | | | | 852,075 | |
| Capitalized interest and deferred origination cost premium amortization | | 258,362 | | | 5,712 | | | | 264,074 | |
| Sales | | (973,671) | | | — | | | | (973,671) | |
| Loan consolidations to third parties | | (244,233) | | | (9,822) | | | | (254,055) | |
| Allowance | | 76,126 | | | 149 | | | | 76,275 | |
| | | | | | | |
| Repayments and other | | (544,674) | | | (12,848) | | | | (557,522) | |
| Ending balance | | $ | 19,772,293 | | | $ | 534,064 | | | | $ | 20,306,357 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Quarter Ended December 31, 2022
(dollars in thousands) | | Private
Education
Loans | | FFELP
Loans | | | | | Total Loans
Held for
Investment, net |
| Beginning balance | | $ | 18,980,852 | | | $ | 641,450 | | | | | | $ | 19,622,302 | |
| Acquisitions and originations: | | | | | | | | | |
| Fixed-rate | | 660,899 | | | — | | | | | | 660,899 | |
| Variable-rate | | 166,107 | | | — | | | | | | 166,107 | |
| Total acquisitions and originations | | 827,006 | | | — | | | | | | 827,006 | |
| Capitalized interest and deferred origination cost premium amortization | | 247,425 | | | 5,933 | | | | | | 253,358 | |
| Sales | | (50,544) | | | — | | | | | | (50,544) | |
| Loan consolidations to third parties | | (258,314) | | | (27,649) | | | | | | (285,963) | |
| Allowance | | (163,204) | | | 367 | | | | | | (162,837) | |
| | | | | | | | | |
| Repayments and other | | (563,508) | | | (12,946) | | | | | | (576,454) | |
| Ending balance | | $ | 19,019,713 | | | $ | 607,155 | | | | | | $ | 19,626,868 | |
| | | | | | | | | | | | | | | | | | | | |
Year Ended December 31, 2023
(dollars in thousands) | | Private
Education
Loans | | FFELP
Loans | | Total Loans
Held for
Investment, net |
| Beginning balance | | $ | 19,019,713 | | | $ | 607,155 | | | $ | 19,626,868 | |
| Acquisitions and originations: | | | | | | |
| Fixed-rate | | 5,760,434 | | | — | | | 5,760,434 | |
| Variable-rate | | 665,987 | | | — | | | 665,987 | |
| Total acquisitions and originations | | 6,426,421 | | | — | | | 6,426,421 | |
| Capitalized interest and deferred origination cost premium amortization | | 597,480 | | | 22,584 | | | 620,064 | |
| Sales | | (2,938,616) | | | — | | | (2,938,616) | |
| | | | | | |
| Loan consolidations to third parties | | (975,889) | | | (32,855) | | | (1,008,744) | |
| Allowance | | 18,526 | | | (1,223) | | | 17,303 | |
| | | | | | |
| Repayments and other | | (2,375,342) | | | (61,597) | | | (2,436,939) | |
| Ending balance | | $ | 19,772,293 | | | $ | 534,064 | | | $ | 20,306,357 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Year Ended December 31, 2022
(dollars in thousands) | | Private
Education
Loans | | FFELP
Loans | | Credit
Cards | | Total Loans
Held for
Investment, net |
| Beginning balance | | $ | 19,625,374 | | | $ | 692,954 | | | $ | 22,955 | | | $ | 20,341,283 | |
| Acquisitions and originations: | | | | | | | | |
| Fixed-rate | | 4,189,269 | | | — | | | — | | | 4,189,269 | |
| Variable-rate | | 1,809,301 | | | — | | | 82,819 | | | 1,892,120 | |
| Total acquisitions and originations | | 5,998,570 | | | — | | | 82,819 | | | 6,081,389 | |
| Capitalized interest and deferred origination cost premium amortization | | 550,474 | | | 24,642 | | | (195) | | | 574,921 | |
| Sales | | (3,136,302) | | | — | | | — | | | (3,136,302) | |
| | | | | | | | |
| Loan consolidations to third parties | | (1,384,950) | | | (61,529) | | | — | | | (1,446,479) | |
| Allowance | | (194,654) | | | 633 | | | 2,281 | | | (191,740) | |
| Transfer to loans held-for-sale | | — | | | — | | | (28,905) | | | (28,905) | |
| Repayments and other | | (2,438,799) | | | (49,545) | | | (78,955) | | | (2,567,299) | |
| Ending balance | | $ | 19,019,713 | | | $ | 607,155 | | | $ | — | | | $ | 19,626,868 | |
Private Education Loan Originations
The following table summarizes our Private Education Loan originations. Originations represent loans that were funded or acquired during the period presented.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Quarters Ended December 31,
(dollars in thousands) | | 2023 | | % | | 2022 | | % |
Smart Option - interest only(1) | | $ | 142,181 | | | 17 | % | | $ | 150,762 | | | 19 | % |
Smart Option - fixed pay(1) | | 283,715 | | | 34 | | | 270,918 | | | 33 | |
Smart Option - deferred(1) | | 326,057 | | | 39 | | | 305,442 | | | 37 | |
Graduate Loan(2) | | 87,360 | | | 10 | | | 92,070 | | | 11 | |
Parent Loan(3) | | — | | | — | | | 76 | | | — | |
| Total Private Education Loan originations | | $ | 839,313 | | | 100 | % | | $ | 819,268 | | | 100 | % |
| | | | | | | | |
| Percentage of loans with a cosigner | | 84.2 | % | | | | 82.3 | % | | |
Average FICO at approval(4) | | 750 | | | | | 747 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Years Ended December 31,
(dollars in thousands) | | 2023 | | % | | 2022 | | % | |
Smart Option - interest only(1) | | $ | 1,166,442 | | | 18 | % | | $ | 1,146,365 | | | 19 | % | |
Smart Option - fixed pay(1) | | 2,121,112 | | | 33 | | | 1,950,048 | | | 33 | | |
Smart Option - deferred(1) | | 2,584,545 | | | 41 | | | 2,330,719 | | | 39 | | |
| | | | | | | | | |
Graduate Loan(2) | | 511,193 | | | 8 | | | 516,877 | | | 8 | | |
Parent Loan(3) | | 38 | | | — | | | 30,515 | | | 1 | | |
| Total Private Education Loan originations | | $ | 6,383,330 | | | 100 | % | | $ | 5,974,524 | | | 100 | % | |
| | | | | | | | | |
| Percentage of loans with a cosigner | | 87.5 | % | | | | 86.0 | % | | | |
Average FICO at approval(4) | | 748 | | | | | 747 | | | | |
(1) Interest only, fixed pay and deferred describe the payment option while in school or in grace period. See Item 1. “Business - Our Business - Private Education Loans” in the 2022 Form 10-K for a further discussion.
(2) For the quarter ended December 31, 2023, the Graduate Loan originations include $4.9 million of Smart Option Loans where the student was in a graduate status. For the quarter ended December 31, 2022, the Graduate Loan originations include $0.1 million of Parent Loans and $4.6 million of Smart Option Loans where the student was in a graduate status. For the year ended December 31, 2023, the Graduate Loan originations include $29.4 million of Smart Option Loans where the student was in a graduate status. For the year ended December 31, 2022, the Graduate Loan originations include $1.8 million of Parent Loans and $29.1 million of Smart Option Loans where the student was in a graduate status.
(3) In December 2021, we discontinued offering our Parent Loan product. Applications for those loans received before the offering termination date were processed, and final disbursements under those loans occurred in February 2023.
(4) Represents the higher credit score of the cosigner or the borrower.
Deposits
Interest-bearing deposits are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2023 | | 2022 |
As of December 31,
(dollars in thousands) | | Amount | | Year-End Weighted Average Stated Rate(1) | | Amount | | Year-End Weighted Average Stated Rate(1) |
| | | | | | | | |
| Money market | | $ | 10,258,292 | | | 4.85 | % | | $ | 10,977,242 | | | 3.75 | % |
| Savings | | 945,000 | | | 4.35 | | | 982,586 | | | 3.15 | |
| Certificates of deposit | | 10,448,365 | | | 3.69 | | | 9,486,819 | | | 2.57 | |
| Deposits - interest bearing | | $ | 21,651,657 | | | | | $ | 21,446,647 | | | |
(1) Includes the effect of interest rate swaps in effective hedge relationships.
Regulatory Capital
Under regulations issued by the FDIC and other federal banking agencies, banking organizations that adopted CECL during the 2020 calendar year, including the Bank, could elect to delay for two years, and then phase in over the following three years, the effects on regulatory capital of CECL relative to the incurred loss methodology. The Bank elected to use this option. Therefore, the regulatory capital impact of the Bank’s transition adjustments recorded on January 1, 2020 from the adoption of CECL, and 25 percent of the ongoing impact of CECL on the Bank’s allowance for credit losses, retained earnings, and average total consolidated assets, each as reported for regulatory capital purposes (collectively, the “adjusted transition amounts”), were deferred for the two-year period ending January 1, 2022. On January 1, 2022, 25 percent of the adjusted transition amounts was phased in for regulatory capital purposes. On January 1, 2023, an additional 25 percent of the adjusted transition amounts was phased in for regulatory capital purposes. On January 1 of 2024 and 2025, the adjusted transition amounts will continue to be phased in for regulatory capital purposes at a rate of 25 percent per year, with the phased-in amounts included in regulatory capital at the beginning of each year. The Bank’s January 1, 2020 CECL transition amounts increased our allowance for credit losses by $1.1 billion, increased the liability representing our off-balance sheet exposure for unfunded commitments by $116 million, and increased our deferred tax asset by $306 million, resulting in a cumulative effect adjustment that reduced retained earnings by $953 million. This transition adjustment was inclusive of qualitative adjustments incorporated into our CECL allowance as necessary, to address any limitations in the models used.
At December 31, 2023, the adjusted transition amounts that were deferred and are being phased in for regulatory capital purposes are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Adjusted
Transition Amounts | | Phase-In Amounts for the Year Ended | | Phase-In Amounts for the Year Ended | | Remaining Adjusted Transition Amounts to be Phased-In |
| (Dollars in thousands) | | December 31, 2021 | | December 31, 2022 | | December 31, 2023 | | December 31, 2023 |
| | | | | | | | |
| Retained earnings | | $ | 836,351 | | | $ | (209,088) | | | $ | (209,088) | | | $ | 418,175 | |
| Allowance for credit losses | | 1,038,145 | | | (259,536) | | | (259,536) | | | 519,073 | |
| Liability for unfunded commitments | | 104,377 | | | (26,094) | | | (26,094) | | | 52,189 | |
| Deferred tax asset | | 306,171 | | | (76,542) | | | (76,542) | | | 153,087 | |
The Bank’s required and actual regulatory capital amounts and ratios under U.S. Basel III are shown in the following table. The following capital amounts and ratios are based upon the Bank’s average assets and risk-weighted assets, as indicated. The Bank has elected to exclude accumulated other comprehensive income related to both available-for-sale investments and swap valuations from Common Equity Tier 1 Capital. At December 31, 2023 and December 31, 2022, the unrealized loss on available-for-sale investments included in other comprehensive income totaled $115 million and $160 million, net of tax of $37 million and $52 million, respectively. The capital ratios would remain above the U.S. Basel III well capitalized thresholds if the unrealized loss became fully recognized into capital.
| | | | | | | | | | | | | | | | | | | | | | | |
| (Dollars in thousands) | | Actual | | U.S. Basel III Minimum Requirements Plus Buffer(1)(2) |
| | Amount | Ratio | | Amount | | Ratio |
As of December 31, 2023(3): | | | | | | | |
| Common Equity Tier 1 Capital (to Risk-Weighted Assets) | | $ | 3,019,973 | | 12.3 | % | | $ | 1,719,621 | | > | 7.0 | % |
| Tier 1 Capital (to Risk-Weighted Assets) | | $ | 3,019,973 | | 12.3 | % | | $ | 2,088,111 | | > | 8.5 | % |
| Total Capital (to Risk-Weighted Assets) | | $ | 3,334,140 | | 13.6 | % | | $ | 2,579,432 | | > | 10.5 | % |
| Tier 1 Capital (to Average Assets) | | $ | 3,019,973 | | 10.2 | % | | $ | 1,184,213 | | > | 4.0 | % |
| | | | | | | |
As of December 31, 2022(3): | | | | | | | |
| Common Equity Tier 1 Capital (to Risk-Weighted Assets) | | $ | 3,040,662 | | 12.9 | % | | $ | 1,645,807 | | > | 7.0 | % |
| Tier 1 Capital (to Risk-Weighted Assets) | | $ | 3,040,662 | | 12.9 | % | | $ | 1,998,480 | | > | 8.5 | % |
| Total Capital (to Risk-Weighted Assets) | | $ | 3,338,645 | | 14.2 | % | | $ | 2,468,711 | | > | 10.5 | % |
| Tier 1 Capital (to Average Assets) | | $ | 3,040,662 | | 10.3 | % | | $ | 1,185,280 | | > | 4.0 | % |
(1) Reflects the U.S. Basel III minimum required ratio plus the applicable capital conservation buffer.
(2) The Bank’s regulatory capital ratios also exceeded all applicable standards for the Bank to qualify as “well capitalized” under the prompt corrective action framework.
(3) For December 31, 2023 and 2022, the actual amounts and the actual ratios include the respective adjusted transition amounts discussed above that were phased in at the beginning of 2023 and 2022.
