XML 128 R109.htm IDEA: XBRL DOCUMENT v3.8.0.1
Parent Only Statements - Statements of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:      
Net income $ 288,934 $ 250,327 $ 274,284
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Loss (income) on tax indemnification receivable 31,888 (12,283) (5,398)
Amortization of unsecured debt upfront fees 1,316 1,229 2,337
Decrease in tax indemnification receivable 59,633 59,633 59,633
Increase in other assets (72,920) (47,162) (18,070)
Decrease in income taxes payable, net (19,687) (20,647) 62,953
(Decrease) increase in payable due to entity that is a subsidiary of Navient (593) 553 (6,774)
Increase in other liabilities 2,171 14,562 (14,731)
Total adjustments (455,846) (452,909) (359,347)
Total net cash used in operating activities (166,912) (202,582) (85,063)
Cash flows from investing activities:      
Net cash provided by (used in) investing activities (3,212,516) (3,331,041) (1,847,509)
Cash flows from financing activities:      
Unsecured debt issued 197,000 0 0
Issuance costs for unsecured debt offering (1,057) 0 0
Redemption of Series A Preferred Stock (165,000) 0 0
Preferred stock dividends paid (15,714) (21,204) (19,595)
Net cash provided by (used in) financing activities 2,994,974 3,036,197 1,989,011
Net (decrease) increase in cash and cash equivalents (384,454) (497,426) 56,439
Cash and cash equivalents at beginning of year 1,918,793 2,416,219 2,359,780
Cash and cash equivalents at end of year 1,534,339 1,918,793 2,416,219
Parent Company      
Cash flows from operating activities:      
Net income 288,934 250,327 274,284
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Undistributed earnings of subsidiaries (320,775) (265,278) (295,638)
Loss (income) on tax indemnification receivable 31,888 (12,283) (5,398)
Amortization of unsecured debt upfront fees 596 0 0
Decrease (increase) in investment in subsidiaries, net 1,158 63,222 (103,602)
Decrease in tax indemnification receivable 59,633 59,633 59,633
(Increase) decrease in due from subsidiaries, net (5,687) (10,438) 11,012
Increase in other assets (24,627) (8,972) (14,366)
Decrease in income taxes payable, net (87,983) (54,175) (53,167)
(Decrease) increase in payable due to entity that is a subsidiary of Navient (593) 553 (6,774)
Increase in other liabilities 10,205 8,856 1,402
Total adjustments (336,185) (218,882) (406,898)
Total net cash used in operating activities (47,251) 31,445 (132,614)
Cash flows from investing activities:      
Net cash provided by (used in) investing activities 0 0 0
Cash flows from financing activities:      
Unsecured debt issued 197,000 0 0
Issuance costs for unsecured debt offering (1,057) 0 0
Redemption of Series A Preferred Stock (165,000) 0 0
Preferred stock dividends paid (15,714) (21,204) (19,595)
Net cash provided by (used in) financing activities 15,229 (21,204) (19,595)
Net (decrease) increase in cash and cash equivalents (32,022) 10,241 (152,209)
Cash and cash equivalents at beginning of year 292,277 282,036 434,245
Cash and cash equivalents at end of year $ 260,255 $ 292,277 $ 282,036