XML 40 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Borrowings (Tables)
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Schedule of debt
The following table summarizes our secured borrowings at June 30, 2016 and December 31, 2015.

 
 
June 30, 2016
 
December 31, 2015
 
 
Short-Term
 
Long-Term
 
Total
 
Short-Term
 
Long-Term
 
Total
Secured borrowings:
 
 
 
 
 
 
 
 
 
 
 
 
Private Education Loan term securitization
 
$

 
$
1,038,029

 
$
1,038,029

 
$

 
$
579,101

 
$
579,101

ABCP Facility
 

 

 

 
500,175

 

 
500,175

Total
 
$

 
$
1,038,029

 
$
1,038,029

 
$
500,175

 
$
579,101

 
$
1,079,276


Schedule of securities financing transactions
Secured Financings at Issuance
Issue
 
Date Issued
 
Total
 
Weighted Average Cost of Funds(1)
 
Weighted Average Life
 
 
 
 
 
 
 
 
 
Private Education:
 
 
 
 
 
 
2015-B
 
July 2015
 
$
630,800

 
1-month LIBOR plus 1.53%
 
4.82
Total notes issued in 2015
 
$
630,800

 
 
 
 
 
 
 
 
 
 
 
 
 
Total loan amount securitized at inception for the 2015-B securitization
 
$
745,580

 
 
 
 
 
 
 
 
 
 
 
 
 
2016-A
 
May 2016
 
$
501,000

 
1-month LIBOR plus 1.38%
 
4.01
Total notes issued in 2016
 
$
501,000

 
 
 
 
 
 
 
 
 
 
 
 
 
Total loan amount securitized at inception for the 2016-A securitization
 
$
619,944

 
 
 
 
 
 
 
 
 
 
 
 
 
____________
(1) Represents LIBOR equivalent cost of funds for floating and fixed rate bonds, excluding issuance costs.
Schedule of variable interest entities
We consolidate the following financing VIEs as of June 30, 2016 and December 31, 2015, respectively:

 
 
June 30, 2016
 
 
Debt Outstanding
 
Carrying Amount of Assets Securing Debt Outstanding
 
 
Short-Term
 
Long-Term
 
Total
 
Loans
 
Restricted Cash
 
Other Assets(1)
 
Total
Secured borrowings:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Private Education Loan term securitization
 
$

 
$
1,038,029

 
$
1,038,029

 
$
1,237,676

 
$
29,123

 
$
84,294

 
$
1,351,093

ABCP Facility
 

 

 

 

 

 

 

Total
 
$

 
$
1,038,029

 
$
1,038,029

 
$
1,237,676

 
$
29,123

 
$
84,294

 
$
1,351,093

____
(1) Other assets primarily represent accrued interest receivable.

 
 
December 31, 2015
 
 
Debt Outstanding
 
Carrying Amount of Assets Securing Debt Outstanding
 
 
Short-Term
 
Long-Term
 
Total
 
Loans
 
Restricted Cash
 
Other Assets(1)
 
Total
Secured borrowings:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Private Education Loan term securitization
 
$

 
$
579,101

 
$
579,101

 
$
687,298

 
$
9,996

 
$
45,566

 
$
742,860

ABCP Facility
 
500,175

 

 
500,175

 
923,687

 
12,443

 
58,095

 
994,225

Total
 
$
500,175

 
$
579,101

 
$
1,079,276

 
$
1,610,985

 
$
22,439

 
$
103,661

 
$
1,737,085

____
(1) Other assets primarily represent accrued interest receivable.