10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2019

or

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

For the transition period from              to             

Commission File 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)

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	þ		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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

Class	Outstanding at March 31, 2019
Common Stock, $0.20 par value	432,427,285 shares

SLM CORPORATION

CONSOLIDATED FINANCIAL STATEMENTS

INDEX

Part I. Financial Information
Item 1.	Financial Statements	3
Item 1.	Notes to the Financial Statements	10
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	39
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	63
Item 4.	Controls and Procedures	67
PART II. Other Information
Item 1.	Legal Proceedings	68
Item 1A.	Risk Factors	68
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	68
Item 3.	Defaults Upon Senior Securities	68
Item 4.	Mine Safety Disclosures	68
Item 5.	Other Information	69
Item 6.	Exhibits	69

2

SLM CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

(Unaudited)

	March 31,			December 31,
	2019			2018
Assets
Cash and cash equivalents	$	2,156,257		$	2,559,106
Available-for-sale investments at fair value (cost of $211,049 and $182,325, respectively)	207,907			176,245
Loans held for investment (net of allowance for losses of $358,325 and $341,121, respectively)	23,498,386			22,270,919
Restricted cash	153,552			122,789
Other interest-earning assets	31,921			27,157
Accrued interest receivable	1,299,496			1,191,981
Premises and equipment, net	130,536			105,504
Income taxes receivable, net	—			41,570
Tax indemnification receivable	43,124			39,207
Other assets	92,446			103,695
Total assets	$	27,613,625		$	26,638,173
Liabilities
Deposits	$	19,663,986		$	18,943,158
Long-term borrowings	4,476,406			4,284,304
Income taxes payable, net	7,011			—
Upromise member accounts	203,780			213,104
Other liabilities	214,908			224,951
Total liabilities	24,566,091			23,665,517
Commitments and contingencies
Equity
Preferred stock, par value $0.20 per share, 20 million shares authorized:
Series B: 4 million and 4 million shares issued, respectively, at stated value of $100 per share	400,000			400,000
Common stock, par value $0.20 per share, 1.125 billion shares authorized: 453.3million and 449.9 million shares issued, respectively	90,666			89,972
Additional paid-in capital	1,290,683			1,274,635
Accumulated other comprehensive income (net of tax expense of $704 and $3,436, respectively)	2,177			10,623
Retained earnings	1,480,718			1,340,017
Total SLM Corporation stockholders’ equity before treasury stock	3,264,244			3,115,247
Less: Common stock held in treasury at cost: 20.9 million and 14.2 million shares, respectively	(216,710		)	(142,591		)
Total equity	3,047,534			2,972,656
Total liabilities and equity	$	27,613,625		$	26,638,173

See accompanying notes to consolidated financial statements.

3

SLM CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts)

(Unaudited)

	Three Months Ended
	March 31,
	2019		2018
Interest income:
Loans	$	553,479	$	430,048
Investments	1,421		1,947
Cash and cash equivalents	11,553		5,236
Total interest income	566,453		437,231
Interest expense:
Deposits	125,987		77,456
Interest expense on short-term borrowings	1,165		2,393
Interest expense on long-term borrowings	37,020		24,768
Total interest expense	164,172		104,617
Net interest income	402,281		332,614
Less: provisions for credit losses	63,790		53,931
Net interest income after provisions for credit losses	338,491		278,683
Non-interest income:
Gains on derivatives and hedging activities, net	2,763		3,892
Other income	13,378		9,642
Total non-interest income	16,141		13,534
Non-interest expenses:
Compensation and benefits	78,738		68,317
FDIC assessment fees	7,618		8,796
Other operating expenses	53,791		47,853
Total non-interest expenses	140,147		124,966
Income before income tax expense	214,485		167,251
Income tax expense	56,296		40,997
Net income	158,189		126,254
Preferred stock dividends	4,468		3,397
Net income attributable to SLM Corporation common stock	$	153,721	$	122,857
Basic earnings per common share attributable to SLM Corporation	$	0.35	$	0.28
Average common shares outstanding	434,574		433,952
Diluted earnings per common share attributable to SLM Corporation	$	0.35	$	0.28
Average common and common equivalent shares outstanding	438,248		438,977
Dividends per common share attributable to SLM Corporation	$	0.03	$	—

See accompanying notes to consolidated financial statements.

4

SLM CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)

	Three Months Ended
	March 31,
	2019			2018
Net income	$	158,189		$	126,254
Other comprehensive income (loss):
Unrealized gains (losses) on investments	2,938			(4,127		)
Unrealized gains (losses) on cash flow hedges	(14,117		)	20,290
Total unrealized gains (losses)	(11,179		)	16,163
Income tax benefit (expense)	2,733			(3,902		)
Other comprehensive income (loss), net of tax benefit (expense)	(8,446		)	12,261
Total comprehensive income	$	149,743		$	138,515

See accompanying notes to consolidated financial statements.

5

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		Retained Earnings			Treasury Stock			Total Equity
Balance at December 31, 2017	4,000,000	443,463,587	(11,087,337	)	432,376,250		$	400,000	$	88,693	$	1,222,277	$	2,748	$	868,182		$	(107,644	)	$	2,474,256
Net income	—	—	—		—		—		—		—		—		126,254			—			126,254
Other comprehensive income, net of tax	—	—	—		—		—		—		—		12,261		—			—			12,261
Total comprehensive income	—	—	—		—		—		—		—		—		—			—			138,515
Reclassification resulting from the adoption of ASU No. 2018-02	—	—	—		—		—		—		—		592		(592		)	—			—
Cash dividends:
Preferred Stock, Series B ($0.83 per share)	—	—	—		—		—		—		—		—		(3,397		)	—			(3,397		)
Issuance of common shares	—	5,559,991	—		5,559,991		—		1,112		15,587		—		—			—			16,699
Stock-based compensation expense	—	—	—		—		—		—		14,745		—		—			—			14,745
Shares repurchased related to employee stock-based compensation plans	—	—	(2,740,018	)	(2,740,018	)	—		—		—		—		—			(30,985		)	(30,985		)
Balance at March 31, 2018	4,000,000	449,023,578	(13,827,355	)	435,196,223		$	400,000	$	89,805	$	1,252,609	$	15,601	$	990,447		$	(138,629	)	$	2,609,833

See accompanying notes to consolidated financial statements.

6

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, 2018	4,000,000	449,856,221	(14,174,733	)	435,681,488		$	400,000	$	89,972	$	1,274,635	$	10,623		$	1,340,017		$	(142,591	)	$	2,972,656
Net income	—	—	—		—		—		—		—		—			158,189			—			158,189
Other comprehensive loss, net of tax	—	—	—		—		—		—		—		(8,446		)	—			—			(8,446		)
Total comprehensive income	—	—	—		—		—		—		—		—			—			—			149,743
Cash dividends:
Common Stock ($0.03 per share)	—	—	—		—		—		—		—		—			(13,020		)	—			(13,020		)
Preferred Stock, Series B ($1.12 per share)	—	—	—		—		—		—		—		—			(4,468		)	—			(4,468		)
Issuance of common shares	—	3,470,664			3,470,664		—		694		2,157		—			—			—			2,851
Stock-based compensation expense	—	—	—		—		—		—		13,891		—			—			—			13,891
Common stock repurchased	—	—	(5,435,476	)	(5,435,476	)	—		—		—		—			—			(60,000		)	(60,000		)
Shares repurchased related to employee stock-based compensation plans	—	—	(1,289,391	)	(1,289,391	)	—		—		—		—			—			(14,119		)	(14,119		)
Balance at March 31, 2019	4,000,000	453,326,885	(20,899,600	)	432,427,285		$	400,000	$	90,666	$	1,290,683	$	2,177		$	1,480,718		$	(216,710	)	$	3,047,534

See accompanying notes to consolidated financial statements.

7

SLM CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

	Three Months Ended
	March 31,
	2019			2018
Operating activities
Net income	$	158,189		$	126,254
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Provisions for credit losses	63,790			53,931
Income tax expense	56,296			40,997
Amortization of brokered deposit placement fee	3,555			2,789
Amortization of Secured Borrowing Facility upfront fee	277			301
Amortization of deferred loan origination costs and loan premium/(discounts), net	3,184			2,607
Net amortization of discount on investments	189			475
Increase in tax indemnification receivable	(3,917		)	(1,231		)
Depreciation of premises and equipment	3,586			3,117
Stock-based compensation expense	13,891			14,745
Unrealized gains on derivatives and hedging activities, net	(4,027		)	(3,879		)
Other adjustments to net income, net	1,918			1,855
Changes in operating assets and liabilities:
Increase in accrued interest receivable	(239,180		)	(201,776		)
Increase in other interest-earning assets	(4,764		)	(10,051		)
Increase in other assets	(681		)	(35,858		)
Decrease in income taxes payable, net	(3,947		)	(1,159		)
Increase in accrued interest payable	7,405			11,034
Decrease in other liabilities	(39,049		)	(18,309		)
Total adjustments	(141,474		)	(140,412		)
Total net cash provided by (used in) operating activities	16,715			(14,158		)
Investing activities
Loans acquired and originated	(2,253,624		)	(2,300,135		)
Net proceeds from sales of loans held for investment	—			820
Proceeds from claim payments	11,587			12,084
Net decrease in loans held for investment	1,077,273			735,894
Purchases of available-for-sale securities	(33,483		)	—
Proceeds from sales and maturities of available-for-sale securities	4,570			10,371
Total net cash used in investing activities	(1,193,677		)	(1,540,966		)
Financing activities
Brokered deposit placement fee	(1,498		)	(7,055		)
Net increase in certificates of deposit	404,121			694,982
Net increase in other deposits	290,631			323,614
Borrowings collateralized by loans in securitization trusts - issued	451,128			667,848
Borrowings collateralized by loans in securitization trusts - repaid	(260,953		)	(200,247		)
Borrowings under Secured Borrowing Facility	—			300,000
Repayment of borrowings under Secured Borrowing Facility	—			(300,000		)
Fees paid on Secured Borrowing Facility	(1,065		)	(1,063		)
Common stock dividends paid	(13,020		)	—
Preferred stock dividends paid	(4,468		)	(3,397		)
Common stock repurchased	(60,000		)	—
Net cash provided by financing activities	804,876			1,474,682
Net decrease in cash, cash equivalents and restricted cash	(372,086		)	(80,442		)
Cash, cash equivalents and restricted cash at beginning of period	2,681,895			1,636,175
Cash, cash equivalents and restricted cash at end of period	$	2,309,809		$	1,555,733

8

Cash disbursements made for:
Interest	$	147,235		$	94,737
Income taxes paid	$	3,700		$	1,894
Income taxes refunded	$	(41	)	$	(990	)
Reconciliation of the Consolidated Statements of Cash Flows to the Consolidated Balance Sheets:
Cash and cash equivalents	$	2,156,257		$	1,435,649
Restricted cash	153,552			120,084
Total cash, cash equivalents and restricted cash	$	2,309,809		$	1,555,733

See accompanying notes to consolidated financial statements.

9

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 months ended March 31, 2019 are not necessarily indicative of the results for the year ending December 31, 2019 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, 2018 (the “2018 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: (1) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (2) the obligation to absorb losses or receive benefits of the entity that could potentially be significant to the VIE.

Reclassifications

Certain reclassifications have been made to the balances for the three months ended March 31, 2018, to be consistent with classifications adopted in 2019, which had no effect on net income, total assets or total liabilities.

Recently Issued and Adopted Accounting Pronouncements

ASU No. 2016-02, “Leases”

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, “Leases,” a comprehensive new lease standard which supersedes previous lease guidance. The standard requires a lessee to recognize in its balance sheet assets and liabilities related to long-term leases that were classified as operating leases under previous guidance. An asset will be recognized related to the right to use the underlying asset and a liability will be recognized related to the obligation to make lease payments over the term of the lease. The standard also requires expanded disclosures surrounding leases. The standard is effective for fiscal periods beginning after December 15, 2018, and requires modified retrospective adoption, with early adoption permitted. We adopted this guidance on January 1, 2019. In doing so, we identified and evaluated the related lease contracts and revised our controls and processes to address the lease standard. The adoption of this guidance resulted in the recognition of less than $34 million of right of use asset and lease liability, which did not have a material impact on our consolidated financial statements.

10

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

1. Significant Accounting Policies (Continued)

Recently Issued but Not Yet Adopted Accounting Pronouncements

ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU eliminates the incurred loss threshold for initial recognition of credit impairment in current GAAP and replaces it with the expected loss concept. For all loans carried at amortized cost, we will be required to measure our allowance for loan losses based on our current estimate of all expected credit losses (“CECL”) over the remaining contractual term of the assets. Because it eliminates the incurred loss trigger, the new accounting guidance will require us, upon the origination of a loan, to record an estimate of all expected credit losses on that loan through an immediate charge to earnings. Updates to that estimate each period will be recorded through provision expense. The estimate of loan losses must be based on historical experience, current conditions and reasonable and supportable forecasts. The ASU does not mandate the use of any specific method for estimating credit loss, permitting companies to use judgment in selecting the approach that is most appropriate in their circumstances. The standard will become effective for us on January 1, 2020, with early adoption permitted no sooner than January 1, 2019. Upon adoption, a cumulative effect adjustment to retained earnings will be recorded as of the beginning of the first reporting period in which the guidance is effective in an amount necessary to adjust the allowance for loan losses to equal the current estimate of expected losses on financial assets held at that date.

We have evaluated the standard and initiated implementation efforts. We have identified the loss forecasting approach and have built the loss models for our Private Education Loans and our Personal Loans acquired from third-parties. During the remainder of 2019, we plan to complete our loss models for Personal Loans we originate and credit card receivables and complete the testing and validation for all the models to be used to implement CECL. During the second quarter of 2019, we also plan to run our CECL solution in parallel for our Private Education Loan and purchased Personal Loan portfolios to test the implementation of the new solution.

Adoption of the standard will have a material impact on how we record and report our financial condition and results of operations, and on regulatory capital. The extent of the impact upon adoption will likely depend on the characteristics of our loan portfolio and economic conditions at that date, as well as forecasted conditions thereafter.

11

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

2. Loans Held for Investment

Loans held for investment consist of Private Education Loans, FFELP Loans and Personal Loans. 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 “Personal Loans” to mean those unsecured loans to individuals that may be used for non-educational purposes.

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. As of March 31, 2019, and December 31, 2018, 63 percent and 67 percent, respectively, of all of our Private Education Loans were indexed to LIBOR. We provide incentives for customers to include a cosigner on the loan, and the vast majority of 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 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 2016, we began to acquire Personal Loans from a marketplace lender, but discontinued those purchases in July 2018. In 2018, we began to originate and service Personal Loans.

12

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

2. Loans Held for Investment (Continued)

Loans held for investment are summarized as follows:

	March 31,			December 31,
	2019			2018
Private Education Loans:
Fixed-rate	$	8,025,846		$	6,759,019
Variable-rate	13,765,776			13,745,446
Total Private Education Loans, gross	21,791,622			20,504,465
Deferred origination costs and unamortized premium/(discount)	70,858			68,321
Allowance for loan losses	(285,946		)	(277,943		)
Total Private Education Loans, net	21,576,534			20,294,843
FFELP Loans	828,640			846,487
Deferred origination costs and unamortized premium/(discount)	2,323			2,379
Allowance for loan losses	(1,760		)	(977		)
Total FFELP Loans, net	829,203			847,889
Personal Loans (fixed-rate)	1,162,874			1,190,091
Deferred origination costs and unamortized premium/(discount)	394			297
Allowance for loan losses	(70,619		)	(62,201		)
Total Personal Loans, net	1,092,649			1,128,187
Loans held for investment, net	$	23,498,386		$	22,270,919

The estimated weighted average life of education loans in our portfolio was approximately 5.4 years at both March 31, 2019 and December 31, 2018, respectively.

13

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

2. 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
	March 31,
	2019				2018
	Average Balance		Weighted Average Interest Rate		Average Balance		Weighted Average Interest Rate
Private Education Loans	$	21,732,826	9.50	%	$	18,659,717	8.84	%
FFELP Loans	837,950		4.94		919,717		4.25
Personal Loans	1,176,466		11.81		528,644		10.64
Total portfolio	$	23,747,242			$	20,108,078

14

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

3. Allowance for Loan Losses

Our provision for credit losses represents the periodic expense of maintaining an allowance sufficient to absorb incurred probable losses in the held-for-investment loan portfolios. The evaluation of the allowance for loan losses is inherently subjective, as it requires material estimates that may be susceptible to significant changes. We believe the allowance for loan losses is appropriate to cover probable losses incurred in the loan portfolios.

Allowance for Loan Losses Metrics

	Allowance for Loan Losses
	Three Months Ended March 31, 2019
	FFELP Loans			Private Education Loans			Personal Loans			Total
Allowance for Loan Losses
Beginning balance	$	977		$	277,943		$	62,201		$	341,121
Total provision	1,017			41,883			22,760			65,660
Net charge-offs:
Charge-offs	(234		)	(39,577		)	(15,251		)	(55,062		)
Recoveries	—			5,697			909			6,606
Net charge-offs	(234		)	(33,880		)	(14,342		)	(48,456		)
Ending Balance	$	1,760		$	285,946		$	70,619		$	358,325
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	132,442		$	—		$	132,442
Ending balance: collectively evaluated for impairment	$	1,760		$	153,504		$	70,619		$	225,883
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,327,668		$	—		$	1,327,668
Ending balance: collectively evaluated for impairment	$	828,640		$	20,463,954		$	1,162,874		$	22,455,468
Net charge-offs as a percentage of average loans in repayment (annualized)(1)	0.14		%	0.89		%	4.88		%
Allowance as a percentage of the ending total loan balance	0.21		%	1.31		%	6.07		%
Allowance as a percentage of the ending loans in repayment(1)	0.27		%	1.87		%	6.07		%
Allowance coverage of net charge-offs (annualized)	1.88			2.11			1.23
Ending total loans, gross	$	828,640		$	21,791,622		$	1,162,874
Average loans in repayment(1)	$	650,196		$	15,165,072		$	1,175,356
Ending loans in repayment(1)	$	641,658		$	15,310,560		$	1,162,874

____________

⁽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.

15

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

3. Allowance for Loan Losses (Continued)

	Allowance for Loan Losses
	Three Months Ended March 31, 2018
	FFELP Loans			Private Education Loans			Personal Loans			Total
Allowance for Loan Losses
Beginning balance	$	1,132		$	243,715		$	6,628		$	251,475
Total provision	231			41,870			13,448			55,549
Net charge-offs:
Charge-offs	(250		)	(37,353		)	(1,200		)	(38,803		)
Recoveries	—			5,087			31			5,118
Net charge-offs	(250		)	(32,266		)	(1,169		)	(33,685		)
Loan sales(1)	—			(1,216		)	—			(1,216		)
Ending Balance	$	1,113		$	252,103		$	18,907		$	272,123
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	101,824		$	—		$	101,824
Ending balance: collectively evaluated for impairment	$	1,113		$	150,279		$	18,907		$	170,299
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,043,103		$	—		$	1,043,103
Ending balance: collectively evaluated for impairment	$	907,842		$	17,750,909		$	675,656		$	19,334,407
Net charge-offs as a percentage of average loans in repayment (annualized)(2)	0.14		%	1.01		%	0.88		%
Allowance as a percentage of the ending total loan balance	0.12		%	1.34		%	2.80		%
Allowance as a percentage of the ending loans in repayment(2)	0.16		%	1.95		%	2.80		%
Allowance coverage of net charge-offs (annualized)	1.11			1.95			4.04
Ending total loans, gross	$	907,842		$	18,794,012		$	675,656
Average loans in repayment(2)	$	718,311		$	12,747,929		$	531,889
Ending loans in repayment(2)	$	702,965		$	12,958,742		$	675,656

____________

⁽¹⁾ Represents fair value adjustments on loans sold.

⁽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.

16

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

3. Allowance for Loan Losses (Continued)

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 modify the terms of loans for certain borrowers when we believe such modifications may increase the collectability of the loan. These modifications generally take the form of a forbearance, a temporary interest rate reduction or an extended repayment plan. The majority of our loans that are considered TDRs involve a temporary forbearance of payments and do not change the contractual interest rate of the loan. When we give a borrower facing financial difficulty an interest rate reduction, we temporarily reduce the rate to 2.0 percent for a two-year period and, in the vast majority of cases, permanently extend the final maturity 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, 2019 and March 31, 2018, 7.2 percent and 5.7 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 March 31, 2019 and December 31, 2018, approximately 55 percent and 57 percent, respectively, of TDRs were classified as such due to their forbearance status. For additional information, see Note 2, “Significant Accounting Policies —Allowance for Loan Losses,” and Note 6, “Allowance for Loan Losses” in our 2018 Form 10-K.

Within the Private Education Loan portfolio, loans greater than 90 days past due are considered to be 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.

At March 31, 2019 and December 31, 2018, 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
March 31, 2019
TDR Loans	$	1,352,673	$	1,327,668	$	132,442
December 31, 2018
TDR Loans	$	1,280,713	$	1,257,856	$	120,110

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

	Three Months Ended   March 31,
	2019				2018
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
TDR Loans	$	1,312,729	$	21,566	$	1,032,232	$	17,847

17

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

3. Allowance for Loan Losses (Continued)

The following table provides information regarding the loan status and aging of TDR loans.

	March 31,				December 31,
	2019				2018
	Balance		%		Balance		%
TDR loans in in-school/grace/deferment(1)	$	77,327			$	69,212
TDR loans in forbearance(2)	79,410				69,796
TDR loans in repayment(3) and percentage of each status:
Loans current	1,044,676		89.2	%	994,411		88.9	%
Loans delinquent 31-60 days(4)	61,698		5.3		63,074		5.6
Loans delinquent 61-90 days(4)	39,349		3.4		36,804		3.3
Loans delinquent greater than 90 days(4)	25,208		2.1		24,559		2.2
Total TDR loans in repayment	1,170,931		100.0	%	1,118,848		100.0	%
Total TDR loans, gross	$	1,327,668			$	1,257,856

_____

⁽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.

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

18

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

3. Allowance for Loan 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, 2019						Three Months Ended   March 31, 2018
	Modified Loans(1)		Charge-offs		Payment- Default		Modified Loans(1)		Charge-offs		Payment- Default
TDR Loans	$	111,208	$	16,005	$	25,462	$	84,174	$	15,460	$	29,757

_____

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

Private Education Loan Key Credit Quality Indicators

FFELP Loans are at least 97 percent insured and 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 table highlights the gross principal balance of our Private Education Loan portfolio stratified by key credit quality indicators.

19

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

3. Allowance for Loan Losses (Continued)

	Private Education Loans
	Credit Quality Indicators
	March 31, 2019				December 31, 2018
Credit Quality Indicators:	Balance(1)		% of Balance		Balance(1)		% of Balance
Cosigners:
With cosigner	$	19,531,175	90	%	$	18,378,398	90	%
Without cosigner	2,260,447		10		2,126,067		10
Total	$	21,791,622	100	%	$	20,504,465	100	%
FICO at Original Approval(2):
Less than 670	$	1,517,014	7	%	$	1,409,789	7	%
670-699	3,306,017		15		3,106,983		15
700-749	7,186,454		33		6,759,721		33
Greater than or equal to 750	9,782,137		45		9,227,972		45
Total	$	21,791,622	100	%	$	20,504,465	100	%
FICO-Refreshed(2)(3):
Less than 670	$	2,720,777	12	%	$	2,416,979	12	%
670-699	2,721,243		13		2,504,467		12
700-749	6,462,874		30		6,144,489		30
Greater than or equal to 750	9,886,728		45		9,438,530		46
Total	$	21,791,622	100	%	$	20,504,465	100	%
Seasoning(4):
1-12 payments	$	5,451,167	25	%	$	4,969,334	24	%
13-24 payments	3,543,836		16		3,481,235		17
25-36 payments	2,729,369		13		2,741,954		13
37-48 payments	2,017,498		9		1,990,049		10
More than 48 payments	2,178,899		10		2,061,448		10
Not yet in repayment	5,870,853		27		5,260,445		26
Total	$	21,791,622	100	%	$	20,504,465	100	%

______

⁽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 2019.

⁽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.

20

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

3. Allowance for Loan Losses (Continued)

Private Education Loan Delinquencies

The following table provides information regarding the loan status of our Private Education Loans. 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.

	Private Education Loans
	March 31,					December 31,
	2019					2018
	Balance			%		Balance			%
Loans in-school/grace/deferment(1)	$	5,870,853				$	5,260,445
Loans in forbearance(2)	610,209					577,164
Loans in repayment and percentage of each status:
Loans current	14,927,591			97.5	%	14,289,705			97.4	%
Loans delinquent 31-60 days(3)	216,295			1.4		231,216			1.6
Loans delinquent 61-90 days(3)	104,199			0.7		95,105			0.7
Loans delinquent greater than 90 days(3)	62,475			0.4		50,830			0.3
Total Private Education Loans in repayment	15,310,560			100.0	%	14,666,856			100.0	%
Total Private Education Loans, gross	21,791,622					20,504,465
Private Education Loans deferred origination costs and unamortized premium/(discount)	70,858					68,321
Total Private Education Loans	21,862,480					20,572,786
Private Education Loans allowance for losses	(285,946		)			(277,943		)
Private Education Loans, net	$	21,576,534				$	20,294,843
Percentage of Private Education Loans in repayment				70.3	%				71.5	%
Delinquencies as a percentage of Private Education Loans in repayment				2.5	%				2.6	%
Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance				3.8	%				3.8	%

_______

⁽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.

21

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

3. Allowance for Loan Losses (Continued)

Personal Loan Key Credit Quality Indicators

For Personal Loans, the key credit quality indicators are FICO scores, loan seasoning and loan status. The FICO scores are assessed at original approval and periodically refreshed/updated through the loan’s term. The following table highlights the gross principal balance of our Personal Loan portfolio stratified by key credit quality indicators.

	Personal Loans
	Credit Quality Indicators
	March 31, 2019				December 31, 2018
Credit Quality Indicators:	Balance(1)		% of Balance		Balance(1)		% of Balance
FICO at Original Approval:
Less than 670	$	71,340	6	%	$	77,702	7	%
670-699	324,934		28		339,053		28
700-749	551,904		47		554,700		47
Greater than or equal to 750	214,696		19		218,636		18
Total	$	1,162,874	100	%	$	1,190,091	100	%
Seasoning(2):
0-12 payments	$	832,583	72	%	$	1,008,758	85	%
13-24 payments	320,058		27		181,333		15
25-36 payments	10,233		1		—		—
37-48 payments	—		—		—		—
More than 48 payments	—		—		—		—
Total	$	1,162,874	100	%	$	1,190,091	100	%

______

⁽¹⁾  Balance represents gross Personal Loans.

⁽²⁾  Number of months in active repayment for which a scheduled payment was due.

22

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

3. Allowance for Loan Losses (Continued)

Personal Loan Delinquencies

The following table provides information regarding the loan status of our Personal Loans.

	Personal Loans
	March 31,					December 31,
	2019					2018
	Balance			%		Balance			%
Loans in repayment and percentage of each status:
Loans current	$	1,141,664		98.2	%	$	1,172,776		98.5	%
Loans delinquent 31-60 days(1)	9,224			0.8		6,722			0.6
Loans delinquent 61-90 days(1)	5,991			0.5		5,416			0.5
Loans delinquent greater than 90 days(1)	5,995			0.5		5,177			0.4
Total Personal Loans in repayment	1,162,874			100.0	%	1,190,091			100.0	%
Total Personal Loans, gross	1,162,874					1,190,091
Personal Loans deferred origination costs and unamortized premium/(discount)	394					297
Total Personal Loans	1,163,268					1,190,388
Personal Loans allowance for losses	(70,619		)			(62,201		)
Personal Loans, net	$	1,092,649				$	1,128,187
Delinquencies as a percentage of Personal Loans in repayment				1.8	%				1.5	%

_______

⁽¹⁾  The period of delinquency is based on the number of days scheduled payments are contractually past due.

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. 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		Greater Than 90 Days Past Due		Allowance for Uncollectible Interest
March 31, 2019	$	1,276,825	$	2,374	$	4,687
December 31, 2018	$	1,168,823	$	1,920	$	6,322

23

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

4. Deposits

The following table summarizes total deposits at March 31, 2019 and December 31, 2018.

	March 31,		December 31,
	2019		2018
Deposits - interest bearing	$	19,662,290	$	18,942,082
Deposits - non-interest bearing	1,696		1,076
Total deposits	$	19,663,986	$	18,943,158

Our total deposits of $19.7 billion were comprised of $10.6 billion in brokered deposits and $9.1 billion in retail and other deposits at March 31, 2019, compared to total deposits of $18.9 billion, which were comprised of $10.3 billion in brokered deposits and $8.6 billion in retail and other deposits, at December 31, 2018.

Interest bearing deposits as of March 31, 2019 and December 31, 2018 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 $6.2 billion of our deposit total as of March 31, 2019, compared with $5.9 billion at December 31, 2018.

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 $3 million in the three months ended March 31, 2019 and 2018, respectively. Fees paid to third-party brokers related to brokered CDs were $1 million and $7 million for the three months ended March 31, 2019 and 2018, respectively.

Interest bearing deposits at March 31, 2019 and December 31, 2018 are summarized as follows:

	March 31, 2019				December 31, 2018
	Amount		Qtr.-End Weighted Average Stated Rate(1)		Amount		Year-End Weighted Average Stated Rate(1)
Money market	$	8,974,104	2.59	%	$	8,687,766	2.46	%
Savings	714,518		2.03		702,342		2.00
Certificates of deposit	9,973,668		2.76		9,551,974		2.74
Deposits - interest bearing	$	19,662,290			$	18,942,082

____________

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

As of March 31, 2019, and December 31, 2018, there were $638 million and $523 million, respectively, of deposits exceeding Federal Deposit Insurance Corporation (“FDIC”) insurance limits. Accrued interest on deposits was $57 million and $53 million at March 31, 2019 and December 31, 2018, respectively.

24

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

5. 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,” which was previously called the asset-backed commercial paper facility or ABCP Facility). The following table summarizes our borrowings at March 31, 2019 and December 31, 2018.

	March 31, 2019						December 31, 2018
	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total
Unsecured borrowings:
Unsecured debt (fixed-rate)	$	—	$	197,551	$	197,551	$	—	$	197,348	$	197,348
Total unsecured borrowings	—		197,551		197,551		—		197,348		197,348
Secured borrowings:
Private Education Loan term securitizations:
Fixed-rate	—		2,472,933		2,472,933		—		2,284,347		2,284,347
Variable-rate	—		1,805,922		1,805,922		—		1,802,609		1,802,609
Total Private Education Loan term securitizations	—		4,278,855		4,278,855		—		4,086,956		4,086,956
Secured Borrowing Facility	—		—		—		—		—		—
Total secured borrowings	—		4,278,855		4,278,855		—		4,086,956		4,086,956
Total	$	—	$	4,476,406	$	4,476,406	$	—	$	4,284,304	$	4,284,304

Short-term Borrowings

Secured Borrowing Facility

On February 20, 2019, we amended and extended the maturity of our $750 million Secured Borrowing Facility. We hold 100 percent of the residual interest in the Secured Borrowing Facility trust. Under the amended Secured Borrowing Facility, we incur financing costs of between 0.35 percent and 0.45 percent on unused borrowing capacity and approximately 3-month LIBOR plus 0.85 percent on outstandings. The amended Secured Borrowing Facility extends the revolving period, during which we may borrow, repay and reborrow funds, until February 19, 2020. The scheduled amortization period, during which amounts outstanding under the Secured Borrowing Facility must be repaid, ends on February 19, 2021 (or earlier, if certain material adverse events occur). At both March 31, 2019 and December 31, 2018, there were no borrowings outstanding under the Secured Borrowing Facility.

Long-term Borrowings

Unsecured Debt

On April 5, 2017, we issued an unsecured debt offering of $200 million of 5.125 percent Senior Notes due April 5, 2022 at par. At March 31, 2019, the outstanding balance was $198 million.

25

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

5. Borrowings (Continued)

Secured Financings

On March 13, 2019, we executed our $453 million SMB Private Education Loan Trust 2019-A term ABS transaction, which was accounted for as a secured financing. We sold $453 million of notes to third parties and retained a 100 percent interest in the residual certificates issued in the securitization, raising approximately $451 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 0.92 percent. At March 31, 2019, $462 million of our Private Education Loans were encumbered because of this transaction.

Secured Financings at Issuance

Issue	Date Issued	Total Issued		Weighted Average Cost of Funds(1)	Weighted Average Life  (in years)
Private Education:
2017-A	February 2017	$	772,000	1-month LIBOR plus 0.93%	4.27
2017-B	November 2017	676,000		1-month LIBOR plus 0.80%	4.07
Total notes issued in 2017		$	1,448,000
Total loan and accrued interest amount securitized at inception in 2017		$	1,606,804
2018-A	March 2018	$	670,000	1-month LIBOR plus 0.78%	4.43
2018-B	June 2018	686,500		1-month LIBOR plus 0.76%	4.40
2018-C	September 2018	544,000		1-month LIBOR plus 0.77%	4.32
Total notes issued in 2018		$	1,900,500
Total loan and accrued interest amount securitized at inception in 2018		$	2,101,644
2019-A	March 2019	453,000		1-month LIBOR plus 0.92%	4.26
Total notes issued in 2019		$	453,000
Total loan and accrued interest amount securitized at inception in 2019		$	498,087

____________

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

26

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

5. Borrowings (Continued)

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. We consolidate the following financing VIEs as of March 31, 2019 and December 31, 2018, respectively:

	March 31, 2019
	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 securitizations	$	—	$	4,278,855	$	4,278,855	$	5,251,117	$	143,307	$	356,496	$	5,750,920
Secured Borrowing Facility	—		—		—		—		—		943		943
Total	$	—	$	4,278,855	$	4,278,855	$	5,251,117	$	143,307	$	357,439	$	5,751,863

	December 31, 2018
	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 securitizations	$	—	$	4,086,956	$	4,086,956	$	5,030,837	$	113,431	$	326,570	$	5,470,838
Secured Borrowing Facility	—		—		—		—		—		157		157
Total	$	—	$	4,086,956	$	4,086,956	$	5,030,837	$	113,431	$	326,727	$	5,470,995

____

(1) Other assets primarily represent accrued interest receivable.

Other Borrowing Sources

We maintain discretionary uncommitted Federal Funds lines of credit with various correspondent banks, which totaled $125 million at March 31, 2019. 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 months ended March 31, 2019 or in the year ended December 31, 2018.

We established an account at the FRB to meet eligibility requirements for access to the Primary Credit borrowing facility at the Federal Reserve Bank (“FRB”) 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, 2019 and December 31, 2018, the value of our pledged collateral at the FRB totaled $3.3 billion and $3.1 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 months ended March 31, 2019 or in the year ended December 31, 2018.

27

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

6. 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 Note 10, “Derivative Financial Instruments” in our 2018 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 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, 2019, $5.6 billion notional of our derivative contracts were cleared on the CME and $0.6 billion were cleared on the LCH. The derivative contracts cleared through the CME and LCH represent 90.9 percent and 9.1 percent respectively, of our total notional derivative contracts of $6.2 billion at March 31, 2019.

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, 2019 was $(33.2) million and $0.3 million for the CME and LCH, respectively. Interest income (expense) related to variation margin on derivatives that are not designated as hedging instruments or are designated as fair value relationships is recognized as a gain (loss) rather than as interest income (expense). Changes in fair value for derivatives not designated as hedging instruments will be presented as realized gains (losses).

Our exposure 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, 2019 and December 31, 2018, 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 $30 million and $27 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, 2019 and December 31, 2018, and their impact on earnings and other comprehensive income for the three months ended March 31, 2019 and 2018. Please refer to Note 10, “Derivative Financial Instruments” in our 2018 Form 10-K for a full discussion of cash flow hedges, fair value hedges, and trading activities.

28

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

6. 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,
		2019		2018			2019			2018		2019			2018		2019			2018
Fair Values(1)	Hedged Risk Exposure
Derivative Assets:(2)
Interest rate swaps	Interest rate	$	2,060	$	—		$	—		$	2,000	$	—		$	90	$	2,060		$	2,090
Derivative Liabilities:(2)
Interest rate swaps	Interest rate	—		(2,032		)	(3,413		)	—		(568		)	—		(3,981		)	(2,032		)
Total net derivatives		$	2,060	$	(2,032	)	$	(3,413	)	$	2,000	$	(568	)	$	90	$	(1,921	)	$	58

     ___________

(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
	March 31,			December 31,			March 31,			December 31,
	2019			2018			2019			2018
Gross position(1)	$	2,060		$	2,090		$	(3,981	)	$	(2,032	)
Impact of master netting agreement	(1,231		)	(1,389		)	1,231			1,389
Derivative values with impact of master netting agreements (as carried on balance sheet)	829			701			(2,750		)	(643		)
Cash collateral pledged(2)	31,915			27,151			—			—
Net position	$	32,744		$	27,852		$	(2,750	)	$	(643	)

__________

(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
	March 31,		December 31,		March 31,		December 31,		March 31,		December 31,		March 31,		December 31,
	2019		2018		2019		2018		2019		2018		2019		2018
Notional Values
Interest rate swaps	$	1,248,190	$	1,280,367	$	3,446,489	$	3,137,965	$	1,521,234	$	1,577,978	$	6,215,913	$	5,996,310

29

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

6. Derivative Financial Instruments (Continued)

As of March 31, 2019 and December 31, 2018, 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:	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,
	2019			2018			2019			2018
Deposits	$	(3,445,524	)	$	(3,114,304	)	$	(9,784	)	$	14,202

Impact of Derivatives on the Consolidated Statements of Income

	Three Months Ended   March 31,
	2019			2018
Fair Value Hedges
Interest rate swaps:
Interest recognized on derivatives	$	(3,827	)	$	5,853
Hedged items recorded in interest expense	(23,986		)	15,265
Derivatives recorded in interest expense	23,888			(15,246		)
Total	$	(3,925	)	$	5,872
Cash Flow Hedges
Interest rate swaps:
Amount of gain (loss) reclassified from accumulated other comprehensive income into interest expense	$	1,296		$	(1,543	)
Total	$	1,296		$	(1,543	)
Trading
Interest rate swaps:
Change in fair value of future interest payments recorded in earnings	$	4,202		$	(4,755	)
Total	4,202			(4,755		)
Total	$	1,573		$	(426	)

30

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

6. Derivative Financial Instruments (Continued)

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

	Three Months Ended
	March 31,
	2019			2018
Amount of gain recognized in other comprehensive income (loss)	$	(12,821	)	$	18,728
Less: amount of loss reclassified in interest expense	1,296			(1,562		)
Total change in other comprehensive income (loss) for unrealized gains (losses) on derivatives, before income tax (expense) benefit	$	(14,117	)	$	20,290

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 twelve months, we estimate that $3.7 million will be reclassified as an increase to interest expense.

Cash Collateral

As of March 31, 2019, cash collateral held and pledged excludes amounts that represent legal settlement of the derivative contracts held with the CME and LCH. There was no cash collateral held related to derivative exposure between us and our derivatives counterparties at March 31, 2019 and December 31, 2018, respectively. Collateral held is recorded in “Other Liabilities” on the consolidated balance sheets. Cash collateral pledged related to derivative exposure between us and our derivatives counterparties was $32 million and $27 million at March 31, 2019 and December 31, 2018, respectively. Collateral pledged is recorded in “Other interest-earning assets” on the consolidated balance sheets.

31

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

7. Stockholders’ Equity

The following table summarizes our common share repurchases and issuances.

	Three Months Ended   March 31,
(Shares and per share amounts in actuals)	2019		2018
Common stock repurchased under repurchase program(1)	5,435,476		—
Average purchase price per share(2)	$	11.04	$	—
Shares repurchased related to employee stock-based compensation plans(3)	1,289,391		2,740,018
Average purchase price per share	$	10.95	$	11.31
Common shares issued(4)	3,470,664		5,559,991

__________________

⁽¹⁾ Common shares purchased under our share repurchase program, of which $140 million remained available as of March 31, 2019.

⁽²⁾  Average purchase price per share includes purchase commission costs.

⁽³⁾  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.

⁽⁴⁾ Common shares issued under our various compensation and benefit plans.

The closing price of our common stock on March 29, 2019 was $9.91.

Dividend and Share Repurchases

In the three months ended March 31, 2019, we paid a common stock dividend of $0.03 per common share. We did not pay common stock dividends in the three months ended March 31, 2018.

Under our share repurchase program, we repurchased 5 million shares of common stock for $60 million in the three months ended March 31, 2019. Our share repurchase program permits us to repurchase from time to time shares of our common stock up to an aggregate repurchase price not to exceed $200 million and expires on January 22, 2021. In the three months ended March 31, 2018, we only repurchased common stock acquired in connection with taxes withheld resulting from award exercises and vesting under our employee stock-based compensation plans.

32

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

8. 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
	March 31,
(In thousands, except per share data)	2019		2018
Numerator:
Net income	$	158,189	$	126,254
Preferred stock dividends	4,468		3,397
Net income attributable to SLM Corporation common stock	$	153,721	$	122,857
Denominator:
Weighted average shares used to compute basic EPS	434,574		433,952
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)	3,674		5,025
Weighted average shares used to compute diluted EPS	438,248		438,977
Basic earnings per common share attributable to SLM Corporation	$	0.35	$	0.28
Diluted earnings per common share attributable to SLM Corporation	$	0.35	$	0.28

________________             

⁽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, 2019 and 2018, securities covering approximately 2 million and no shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.

33

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

9. 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 Note 2, “Significant Accounting Policies - Fair Value Measurement” in our 2018 Form 10-K.

During the three months ended March 31, 2019, 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
	March 31, 2019										December 31, 2018
	Level 1		Level 2			Level 3		Total			Level 1		Level 2			Level 3		Total
Assets
Available-for-sale investments	$	—	$	207,907		$	—	$	207,907		$	—	$	176,245		$	—	$	176,245
Derivative instruments	—		2,060			—		2,060			—		2,090			—		2,090
Total	$	—	$	209,967		$	—	$	209,967		$	—	$	178,335		$	—	$	178,335
Liabilities
Derivative instruments	$	—	$	(3,981	)	$	—	$	(3,981	)	$	—	$	(2,032	)	$	—	$	(2,032	)
Total	$	—	$	(3,981	)	$	—	$	(3,981	)	$	—	$	(2,032	)	$	—	$	(2,032	)

34

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

9. Fair Value Measurements (Continued)

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

	March 31, 2019							December 31, 2018
	Fair Value		Carrying Value		Difference			Fair Value		Carrying Value		Difference
Earning assets:
Loans held for investment, net:
Private Education Loans	$	23,854,015	$	21,576,534	$	2,277,481		$	22,313,419	$	20,294,843	$	2,018,576
FFELP Loans	841,070		829,203		11,867			859,185		847,889		11,296
Personal Loans	1,137,407		1,092,649		44,758			1,156,531		1,128,187		28,344
Cash and cash equivalents	2,156,257		2,156,257		—			2,559,106		2,559,106		—
Available-for-sale investments	207,907		207,907		—			176,245		176,245		—
Accrued interest receivable	1,409,728		1,299,496		110,232			1,285,842		1,191,981		93,861
Tax indemnification receivable	43,124		43,124		—			39,207		39,207		—
Derivative instruments	2,060		2,060		—			2,090		2,090		—
Total earning assets	$	29,651,568	$	27,207,230	$	2,444,338		$	28,391,625	$	26,239,548	$	2,152,077
Interest-bearing liabilities:
Money-market and savings accounts	$	9,690,078	$	9,688,622	$	(1,456	)	$	9,370,957	$	9,390,108	$	19,151
Certificates of deposit	10,000,546		9,973,668		(26,878		)	9,513,194		9,551,974		38,780
Long-term borrowings	4,505,828		4,476,406		(29,422		)	4,278,931		4,284,304		5,373
Accrued interest payable	68,746		68,746		—			61,341		61,341		—
Derivative instruments	3,981		3,981		—			2,032		2,032		—
Total interest-bearing liabilities	$	24,269,179	$	24,211,423	$	(57,756	)	$	23,226,455	$	23,289,759	$	63,304
Excess of net asset fair value over carrying value					$	2,386,582						$	2,215,381

Please refer to Note 14, “Fair Value Measurements” in our 2018 Form 10-K for a full discussion of the methods and assumptions used to estimate the fair value of each class of financial instruments.

35

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

10. 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 (the “UDFI”). Failure to meet minimum capital requirements and any applicable buffers 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 operation 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 regulatory 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.

Under U.S. Basel III, the Bank is required to maintain minimum risk-based and leverage-based capital ratios. In addition, as of January 1, 2019, the Bank is subject to a fully phased-in Common Equity Tier 1 capital conservation buffer of greater than 2.5 percent. (As of December 31, 2018, the Bank was subject to a Common Equity Tier 1 capital conservation buffer of greater than 1.875 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. The Bank’s required and actual regulatory capital amounts and ratios under U.S. Basel III are shown in the following table.

	Actual					U.S. Basel III Regulatory Requirements(1)
	Amount		Ratio			Amount			Ratio
As of March 31, 2019:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	2,989,525	11.9	%		$	1,757,430	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	2,989,525	11.9	%		$	2,134,022	>	8.5	%
Total Capital (to Risk-Weighted Assets)	$	3,303,905	13.2	%		$	2,636,145	>	10.5	%
Tier 1 Capital (to Average Assets)	$	2,989,525	11.0	%	(2)	$	1,085,405	>	4.0	%
As of December 31, 2018:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	2,896,091	12.1	%		$	1,528,209	>	6.375	%
Tier 1 Capital (to Risk-Weighted Assets)	$	2,896,091	12.1	%		$	1,887,787	>	7.875	%
Total Capital (to Risk-Weighted Assets)	$	3,196,279	13.3	%		$	2,367,226	>	9.875	%
Tier 1 Capital (to Average Assets)	$	2,896,091	11.1	%		$	1,039,226	>	4.0	%

________________             

⁽¹⁾ Required risk-based capital ratios include the capital conservation buffer.

⁽²⁾  The Bank’s Tier 1 leverage ratio exceeds the 5 percent well-capitalized standard for the Tier 1 leverage ratio under the prompt corrective action framework.

36

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

10. Regulatory Capital (Continued)

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 paid $85 million in dividends to the Company for the three months ended March 31, 2019 and no dividends for the three months ended March 31, 2018. 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 program.

37

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

11. 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). At March 31, 2019, we had $0.5 billion of outstanding contractual loan commitments which we expect to fund during the remainder of the 2018/2019 academic year. At March 31, 2019, we had a $0.3 million reserve recorded in “Other Liabilities” to cover expected losses that may occur during the one-year loss emergence period on these unfunded commitments.

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 damages 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.

38

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

The following information is current as of April 17, 2019 (unless otherwise noted) and should be read in connection with SLM Corporation’s Annual Report on Form 10-K for the year ended December 31, 2018 (filed with the Securities and Exchange Commission (the “SEC”) on February 28, 2019) (the “2018 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 2018 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, 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. 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 2018 Form 10-K and subsequent filings with the SEC; 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; 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; 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 management 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-market 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 what 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 Form 10-Q for the quarter ended March 31, 2019 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.

39

Selected Financial Information and Ratios

	Three Months Ended   March 31,
(In thousands, except per share data and percentages)	2019			2018
Net income attributable to SLM Corporation common stock	$	153,721		$	122,857
Diluted earnings per common share attributable to SLM Corporation	$	0.35		$	0.28
Weighted average shares used to compute diluted earnings per share	438,248			438,977
Return on assets	2.4		%	2.2		%
Non-GAAP operating efficiency ratio(1)	33.8		%	36.5		%
Other Operating Statistics
Ending Private Education Loans, net	$	21,576,534		$	18,600,723
Ending FFELP Loans, net	829,203			909,295
Ending total education loans, net	$	22,405,737		$	19,510,018
Ending Personal Loans, net	$	1,092,649		$	656,586
Average education loans	$	22,570,776		$	19,579,434
Average Personal Loans	$	1,176,466		$	528,644
__________
(1) We calculate and report our non-GAAP operating efficiency ratio as the ratio of (a) the total non-interest expense numerator to (b) the net revenue denominator (which consists of the sum of net interest income, before provision for credit losses, and non-interest income, excluding any gains and losses on sales of loans and securities, net and the net impact of derivative accounting as defined in the “Core Earnings” adjustments to GAAP table set forth in this Form 10-Q). We believe doing so provides useful information to investors because it is a measure used by our management team to monitor our effectiveness in managing operating expenses. Other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way we calculate our ratio. Accordingly, our non-GAAP operating efficiency ratio may not be comparable to similar measures used by other companies.

Overview

The following discussion and analysis presents a review of our business and operations as of and for the three months ended March 31, 2019.

Key Financial Measures

Our operating results are primarily driven by net interest income from our Private Education Loan portfolio, 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; allowance for loan losses; charge-offs and delinquencies; operating expenses; “Core Earnings;” Private Education Loan originations; and funding sources) can be found in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2018 Form 10-K.

40

GAAP Results of Operations

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

GAAP Statements of Income (Unaudited)

	Three Months Ended   March 31,				Increase (Decrease)
(In millions, except per share data)	2019		2018		$			%
Interest income:
Loans	$	553	$	430	$	123		29	%
Investments	1		2		(1		)	(50	)
Cash and cash equivalents	12		5		7			140
Total interest income	566		437		129			30
Total interest expense	164		104		60			58
Net interest income	402		333		70			21
Less: provisions for credit losses	64		54		10			19
Net interest income after provisions for credit losses	338		279		60			22
Non-interest income:
Gains on derivatives and hedging activities, net	3		4		(1		)	(25	)
Other income	13		9		4			44
Total non-interest income	16		13		3			23
Non-interest expenses:
Total non-interest expenses	140		125		15			12
Income before income tax expense	214		167		47			28
Income tax expense	56		41		15			37
Net income	158		126		32			25
Preferred stock dividends	4		3		1			33
Net income attributable to SLM Corporation common stock	$	154	$	123	$	31		25	%
Basic earnings per common share attributable to SLM Corporation	$	0.35	$	0.28	$	0.07		25	%
Diluted earnings per common share attributable to SLM Corporation	$	0.35	$	0.28	$	0.07		25	%
Dividends per common share attributable to SLM Corporation	$	0.03	$	—	$	0.03		100	%

41

GAAP Consolidated Earnings Summary

Three Months Ended March 31, 2019 Compared with Three Months Ended March 31, 2018

For the three months ended March 31, 2019, net income was $158 million, or $0.35 diluted earnings per common share, compared with net income of $126 million, or $0.28 diluted earnings per common share, for the three months ended March 31, 2018. The year-over-year increase in net income was due to a $70 million increase in net interest income and a $3 million increase in non-interest income, which were offset by a $10 million increase in provisions for credit losses, a $15 million increase in total non-interest expenses and a $15 million increase in income tax expense.

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

•Net interest income increased by $70 million in the current quarter compared with the year-ago quarter due to a $3.6 billion increase in average loans outstanding and an 11 basis point increase in net interest margin. Net interest margin increased primarily as a result of the benefit from an increase in LIBOR rates during 2018, which increased the yield on our variable-rate Private Education Loan portfolio more than it increased our cost of funds, and of growth in the higher-yielding Personal Loan portfolio. Cost of funds increased primarily due to the increase in LIBOR rates as well as a higher percentage of our total interest-bearing liabilities consisting of higher cost other interest-bearing liabilities, which include both our unsecured and secured borrowings.

•Provisions for credit losses in the current quarter increased $10 million compared with the year-ago quarter. This increase was primarily the result of growth in the provision for our Personal Loan portfolio. The provision for Personal Loans grew because the portfolio increased from $676 million at March 31, 2018 to $1.2 billion at March 31, 2019. Provision expenses for our Private Education Loan portfolio remained unchanged compared with the year-ago quarter because of improved credit performance.

•Gains on derivatives and hedging activities, net, decreased $1 million in the first quarter of 2019 compared with the year-ago quarter.

•Other income in the current quarter increased $4 million from the year-ago quarter primarily due to a $4 million increase in the tax indemnification receivable related to uncertain tax positions.

•First-quarter 2019 non-interest expenses were $140 million, compared with $125 million in the year-ago quarter. The increase in non-interest expenses was primarily driven by growth in the portfolio and costs related to product diversification. Our non-GAAP efficiency ratio declined to 33.8 percent at March 31, 2019 from 36.5 percent at March 31, 2018. The decline was primarily the result of net interest income increasing 21 percent while non-interest expenses only increased by 12 percent compared to the year-ago quarter.

•First-quarter 2019 income tax expense was $56 million, compared with $41 million in the year-ago quarter. The effective tax rate increased in the first-quarter 2019 to 26.2 percent from 24.5 percent in the year-ago quarter. The growth in the effective tax rate was primarily driven by a $4 million increase in indemnified uncertain tax positions. This amount was fully offset by a corresponding increase in our indemnification receivable, which was recorded in other income. Absent this item, the effective tax rate would have been 24.9 percent.

42

“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 “Core Earnings” and GAAP results for periods presented generally is driven by the unrealized, mark-to-market gains (losses) on derivatives 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 on derivatives and hedging activities, net.”

In the third-quarter 2018, we changed our definition of “Core Earnings” to no longer exclude ineffectiveness related to derivative instruments that are receiving hedge accounting treatment. As such, the only adjustments required to reconcile from our “Core Earnings” results to our GAAP results of operations, net of tax, relate to differing treatments for our derivative instruments used to hedge our economic risks that do not qualify for hedge accounting treatment. For periods beginning July 1, 2018, the amount recorded in “Gains on derivatives and hedging activities, net” includes (a) the accrual of the current payment on the interest rate swaps that do not qualify for hedge accounting treatment and (b) 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 are including in GAAP earnings the current period accrual amounts (interest reclassification) on the swaps and excluding 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.

For periods prior to July 1, 2018, the amount recorded in “Gains (losses) on derivatives and hedging activities, net” includes (a) the accrual of the current payment on those interest rate swaps that do not qualify for hedge accounting treatment, (b) the change in fair values related to future expected cash flows for derivatives that do not qualify for hedge accounting treatment and (c) ineffectiveness on derivatives that receive hedge accounting treatment. For purposes of “Core Earnings” in those periods prior to July 1, 2018, we are including in GAAP earnings the current period accrual amounts (interest reclassification) on the swaps and excluding the remaining ineffectiveness (and change in fair values for those derivatives not qualifying for hedge accounting treatment). “Core Earnings” in those periods 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.

43

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

	Three Months Ended   March 31,
(Dollars in thousands)	2019			2018
Hedge ineffectiveness gains prior to adoption of ASU No. 2017-12	$	—		$	8,537
Unrealized gains (losses) on instruments not in a hedging relationship	4,202			(4,755		)
Interest reclassification	(1,439		)	110
Gains on derivatives and hedging activities, net	$	2,763		$	3,892

The following table reflects adjustments associated with our derivative activities.

	Three Months Ended   March 31,
(Dollars in thousands, except per share amounts)	2019			2018
“Core Earnings” adjustments to GAAP:
GAAP net income	$	158,189		$	126,254
Preferred stock dividends	4,468			3,397
GAAP net income attributable to SLM Corporation common stock	$	153,721		$	122,857
Adjustments:
Net impact of derivative accounting(1)	(4,202		)	(3,782		)
Net tax effect(2)	(1,027		)	(919		)
Total “Core Earnings” adjustments to GAAP	(3,175		)	(2,863		)
“Core Earnings” attributable to SLM Corporation common stock	$	150,546		$	119,994
GAAP diluted earnings per common share	$	0.35		$	0.28
Derivative adjustments, net of tax	(0.01		)	(0.01		)
“Core Earnings” diluted earnings per common share	$	0.34		$	0.27

______

(1) Derivative Accounting: “Core Earnings” exclude periodic unrealized gains and losses caused by the mark-to-market valuations on derivatives that do not qualify for hedge accounting treatment under GAAP, but include current period accruals on the derivative instruments. For periods prior to July 1, 2018, “Core Earnings” also exclude the periodic unrealized gains and losses that are a result of ineffectiveness recognized related to effective hedges under GAAP, net of tax. 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.

44

Financial Condition

Average Balance Sheets - GAAP

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

	Three Months Ended March 31,
	2019				2018
(Dollars in thousands)	Balance		Rate		Balance		Rate
Average Assets
Private Education Loans	$	21,732,826	9.50	%	$	18,659,717	8.84	%
FFELP Loans	837,950		4.94		919,717		4.25
Personal Loans	1,176,466		11.81		528,644		10.64
Taxable securities	188,538		3.05		296,512		2.65
Cash and other short-term investments	2,033,492		2.31		1,451,437		1.47
Total interest-earning assets	25,969,272		8.85	%	21,856,027		8.11	%
Non-interest-earning assets	1,164,857				1,111,430
Total assets	$	27,134,129			$	22,967,457
Average Liabilities and Equity
Brokered deposits	$	10,540,219	2.72	%	$	8,673,261	2.04	%
Retail and other deposits	8,915,526		2.51		7,727,564		1.77
Other interest-bearing liabilities(1)	4,270,252		3.63		3,461,050		3.18
Total interest-bearing liabilities	23,725,997		2.81	%	19,861,875		2.14	%
Non-interest-bearing liabilities	395,974				561,546
Equity	3,012,158				2,544,036
Total liabilities and equity	$	27,134,129			$	22,967,457
Net interest margin			6.28	%			6.17	%

_________________

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

45

Rate/Volume Analysis - GAAP

The following rate/volume analysis shows the relative contribution of changes in interest rates and asset volumes.

(Dollars in thousands)	Increase		Change Due To(1)
			Rate		Volume
Three Months Ended March 31, 2019 vs. 2018
Interest income	$	129,222	$	41,914	$	87,308
Interest expense	59,555		36,758		22,797
Net interest income	$	69,667	$	6,047	$	63,620

_________________

⁽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 Loan Portfolio

Ending Loan Balances, net

	March 31, 2019
(Dollars in thousands)	Private Education Loans			FFELP Loans			Personal Loans			Total Portfolio
Total loan portfolio:
In-school(1)	$	4,515,470		$	155		$	—		$	4,515,625
Grace, repayment and other(2)	17,276,152			828,485			1,162,874			19,267,511
Total, gross	21,791,622			828,640			1,162,874			23,783,136
Deferred origination costs and unamortized premium/(discount)	70,858			2,323			394			73,575
Allowance for loan losses	(285,946		)	(1,760		)	(70,619		)	(358,325		)
Total loan portfolio, net	$	21,576,534		$	829,203		$	1,092,649		$	23,498,386
% of total	92		%	3		%	5		%	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.

46

	December 31, 2018
(Dollars in thousands)	Private Education Loans			FFELP Loans			Personal Loans			Total Portfolio
Total loan portfolio:
In-school(1)	$	4,037,125		$	163		$	—		$	4,037,288
Grace, repayment and other(2)	16,467,340			846,324			1,190,091			18,503,755
Total, gross	20,504,465			846,487			1,190,091			22,541,043
Deferred origination costs and unamortized premium/(discount)	68,321			2,379			297			70,997
Allowance for loan losses	(277,943		)	(977		)	(62,201		)	(341,121		)
Total loan portfolio, net	$	20,294,843		$	847,889		$	1,128,187		$	22,270,919
% of total	91		%	4		%	5		%	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.

Average Loan Balances (net of unamortized premium/discount)

	Three Months Ended   March 31,
(Dollars in thousands)	2019				2018
Private Education Loans	$	21,732,826	92	%	$	18,659,717	93	%
FFELP Loans	837,950		3		919,717		4
Personal Loans	1,176,466		5		528,644		3
Total portfolio	$	23,747,242	100	%	$	20,108,078	100	%

47

Loan Activity

	Three Months Ended March 31, 2019
(Dollars in thousands)	Private Education Loans			FFELP Loans			Personal Loans			Total Portfolio
Beginning balance	$	20,294,843		$	847,889		$	1,128,187		$	22,270,919
Acquisitions and originations:
Fixed-rate	1,443,953			—			120,890			1,564,843
Variable-rate	688,781			—			—			688,781
Total acquisitions and originations	2,132,734			—			120,890			2,253,624
Capitalized interest and deferred origination cost premium amortization	121,105			7,432			(58		)	128,479
Sales	—			—			—			—
Loan consolidations to third-parties	(386,149		)	(8,031		)	—			(394,180		)
Allowance	(8,003		)	(783		)	(8,418		)	(17,204		)
Repayments and other	(577,996		)	(17,304		)	(147,952		)	(743,252		)
Ending balance	$	21,576,534		$	829,203		$	1,092,649		$	23,498,386

	Three Months Ended March 31, 2018
(Dollars in thousands)	Private Education Loans			FFELP Loans			Personal Loans			Total Portfolio
Beginning balance	$	17,244,830		$	929,159		$	393,652		$	18,567,641
Acquisitions and originations:
Fixed-rate	941,444			—			327,181			1,268,625
Variable-rate	1,031,510			—			—			1,031,510
Total acquisitions and originations	1,972,954			—			327,181			2,300,135
Capitalized interest and deferred origination cost premium amortization	95,398			7,777			—			103,175
Sales	(2,036		)	—			—			(2,036		)
Loan consolidations to third-parties	(223,751		)	(7,429		)	—			(231,180		)
Allowance	(8,388		)	19			(12,279		)	(20,648		)
Repayments and other	(478,284		)	(20,231		)	(51,968		)	(550,483		)
Ending balance	$	18,600,723		$	909,295		$	656,586		$	20,166,604

“Loan consolidations to third-parties” and “Repayments and other” are both significantly affected by the volume of loans in our portfolio in full principal and interest repayment status. Loans in full principal and interest repayment status in our Private Education Loan portfolio at March 31, 2019 increased by 24 percent compared with March 31, 2018, and now total 41 percent of our Private Education Loan portfolio at March 31, 2019.

“Loan consolidations to third-parties” for the three months ended March 31, 2019 total 4.4 percent of our Private Education Loan portfolio in full principal and interest repayment status at March 31, 2019, or 1.8 percent of our total Private Education Loan portfolio at March 31, 2019, compared with the year-ago period of 3.1 percent of our Private Education Loan portfolio in full principal and interest repayment status, or 1.2 percent of our total Private Education Loan portfolio, respectively. 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,

48

this category can be significantly affected by the volume of loans in repayment. The increase in the volume of loans in repayment accounts for the majority of the aggregate increase in loan consolidations, scheduled repayments, unscheduled prepayments and capitalized interest set forth above.

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)	2019			%		2018			%
Smart Option - interest only(1)	$	480,712		23	%	$	445,720		23	%
Smart Option - fixed pay(1)	594,461			28		517,847			26
Smart Option - deferred(1)	819,793			38		797,425			40
Smart Option - principal and interest	3,958			—		2,268			—
Graduate Loan	181,678			9		172,612			9
Parent Loan	50,466			2		36,297			2
Total Private Education Loan originations	$	2,131,068		100	%	$	1,972,169		100	%
Percentage of loans with a cosigner	88.6		%			89.3		%
Average FICO at approval(2)	747					746

     _____________

⁽¹⁾ Interest only, fixed pay and deferred describe the payment option while in school or in grace period.

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

49

Allowance for Loan Losses

Allowance for Loan Losses Activity

	Three Months Ended March 31,
	2019												2018
(Dollars in thousands)	Private Education Loans			FFELP Loans			Personal Loans			Total Portfolio			Private Education Loans			FFELP Loans			Personal Loans			Total Portfolio
Beginning balance	$	277,943		$	977		$	62,201		$	341,121		$	243,715		$	1,132		$	6,628		$	251,475
Less:
Charge-offs	(39,577		)	(234		)	(15,251		)	(55,062		)	(37,353		)	(250		)	(1,200		)	(38,803		)
Loan sales(1)	—			—			—			—			(1,216		)	—			—			(1,216		)
Plus:
Recoveries	5,697			—			909			6,606			5,087			—			31			5,118
Provision for loan losses	41,883			1,017			22,760			65,660			41,870			231			13,448			55,549
Ending balance	$	285,946		$	1,760		$	70,619		$	358,325		$	252,103		$	1,113		$	18,907		$	272,123
Troubled debt restructurings(2)	$	1,327,668		$	—		$	—		$	1,327,668		$	1,043,103		$	—		$	—		$	1,043,103

_________

⁽¹⁾ Represents fair value adjustments on loans sold.

⁽²⁾  Represents the unpaid principal balance of loans classified as troubled debt restructurings.

50

Private Education Loan Allowance for Loan Losses

In establishing the allowance for Private Education Loan losses as of March 31, 2019, 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 in full principal and interest repayment status were 41 percent of our total Private Education Loan portfolio at March 31, 2019, compared with 38 percent at March 31, 2018.

For a more detailed discussion of our policy for determining the collectability of Private Education Loans and maintaining our allowance for Private Education Loan losses, see Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Critical Accounting Policies and Estimates — Allowance for Loan Losses” in the 2018 Form 10-K.

The table below presents our Private Education Loan 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.

	Private Education Loans
	March 31,
	2019					2018
(Dollars in thousands)	Balance			%		Balance			%
Loans in-school/grace/deferment(1)	$	5,870,853				$	5,369,984
Loans in forbearance(2)	610,209					465,286
Loans in repayment and percentage of each status:
Loans current	14,927,591			97.5	%	12,635,627			97.5	%
Loans delinquent 31-60 days(3)	216,295			1.4		179,989			1.4
Loans delinquent 61-90 days(3)	104,199			0.7		95,974			0.7
Loans delinquent greater than 90 days(3)	62,475			0.4		47,152			0.4
Total Private Education Loans in repayment	15,310,560			100.0	%	12,958,742			100.0	%
Total Private Education Loans, gross	21,791,622					18,794,012
Private Education Loans deferred origination costs and unamortized premium/(discount)	70,858					58,814
Total Private Education Loans	21,862,480					18,852,826
Private Education Loans allowance for losses	(285,946		)			(252,103		)
Private Education Loans, net	$	21,576,534				$	18,600,723
Percentage of Private Education Loans in repayment				70.3	%				69.0	%
Delinquencies as a percentage of Private Education Loans in repayment				2.5	%				2.5	%
Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance				3.8	%				3.5	%

________

⁽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.

51

Changes in Allowance for Private Education Loan Losses

The following table summarizes changes in the allowance for Private Education Loan losses.

	Three Months Ended   March 31,
(Dollars in thousands)	2019			2018
Beginning balance	$	277,943		$	243,715
Total provision	41,883			41,870
Net charge-offs:
Charge-offs	(39,577		)	(37,353		)
Recoveries	5,697			5,087
Net charge-offs	(33,880		)	(32,266		)
Loan sales(1)	—			(1,216		)
Allowance at end of period	$	285,946		$	252,103
Allowance as a percentage of the ending total loan balance	1.31		%	1.34		%
Allowance as a percentage of the ending loans in repayment(2)	1.87		%	1.95		%
Allowance coverage of net charge-offs (annualized)	2.11			1.95
Net charge-offs as a percentage of average loans in repayment (annualized)(2)	0.89		%	1.01		%
Delinquencies as a percentage of ending loans in repayment(2)	2.50		%	2.49		%
Loans in forbearance as a percentage of ending loans in repayment and forbearance(2)	3.83		%	3.47		%
Ending total loans, gross	$	21,791,622		$	18,794,012
Average loans in repayment(2)	$	15,165,072		$	12,747,929
Ending loans in repayment(2)	$	15,310,560		$	12,958,742

     _______

⁽¹⁾  Represents fair value adjustments on loans sold.

⁽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 loan 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.

52

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

We modify the terms of loans for certain borrowers when we believe such modifications will increase the collectability of the loan. These modifications generally take the form of a forbearance, a temporary interest rate reduction or an extended repayment plan. The majority of our loans that are considered TDRs involve a temporary forbearance of payments and do not change the contractual interest rate of the loan.

Forbearance involves granting the customer a temporary cessation of payments (or temporary acceptance of smaller than scheduled payments) for a specified period of time. Using forbearance extends the original term of the loan. Forbearance does not grant any reduction in the total repayment obligation (principal or interest). While a loan is in forbearance status, interest continues to accrue and is capitalized to principal when the loan re-enters repayment status. Our forbearance policies include limits on the number of forbearance months granted consecutively and the total number of forbearance months granted over the life of the loan. We grant forbearance in our servicing centers if a borrower who is current requests it for increments of three months at a time, for up to 12 months. Forbearance as a collection tool is used most effectively when applied based on a customer’s unique situation, including historical information and judgments. We leverage updated customer information and other decision support tools to best determine who will be granted forbearance based on our expectations as to a customer’s ability and willingness to repay their obligation. This strategy is aimed at mitigating the overall risk of the portfolio as well as encouraging cash resolution of delinquent loans. In some instances, we require good faith payments before granting forbearance. Exceptions to forbearance policies are permitted when such exceptions are judged to increase the likelihood of collection of the loan.

Forbearance may be granted to customers who are exiting their grace period to provide additional time to obtain employment and income to support their obligations, or to current customers who are faced with a hardship and request forbearance time to provide temporary payment relief. In these circumstances, a customer’s loan is placed into a forbearance status in limited monthly increments and is reflected in the forbearance status at month-end during this time. At the end of their granted forbearance period, the customer will enter repayment status as current and is expected to begin making scheduled monthly payments on a go-forward basis.

Forbearance may also be granted to customers who are delinquent in their payments. If specific requirements are met, the forbearance can cure the delinquency and the customer is returned to a current repayment status. In more limited instances, delinquent customers will also be granted additional forbearance time. We review our forbearance policies and practices from time to time and update them as circumstances warrant.

When we give a borrower facing financial difficulty an interest rate reduction, we temporarily reduce the rate to 2.0 percent for a two-year period and, in the vast majority of cases, permanently extend the final maturity 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, 2019 and March 31, 2018, 7.2 percent and 5.7 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.

The tables below show the composition and status of the Private Education Loan portfolio 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 decreases the longer the loans have been in active repayment status. At March 31, 2019, loans in forbearance status as a percentage of total loans in repayment and forbearance were 2.7 percent for Private Education Loans that have been in active repayment status for fewer than 25 months. Approximately 71 percent of our Private Education Loans in forbearance status have been in active repayment status fewer than 25 months.

53

(Dollars in millions) March 31, 2019	Private Education Loans 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	$	—		$	—		$	—		$	—		$	—		$	5,871		$	5,871
Loans in forbearance	351			83			71			53			52			—			610
Loans in repayment - current	4,935			3,391			2,600			1,924			2,079			—			14,929
Loans in repayment - delinquent 31-60 days	89			40			34			24			29			—			216
Loans in repayment - delinquent 61-90 days	46			19			15			11			13			—			104
Loans in repayment - delinquent greater than 90 days	30			11			9			6			6			—			62
Total	$	5,451		$	3,544		$	2,729		$	2,018		$	2,179		$	5,871		21,792
Deferred origination costs and unamortized premium/(discount)																			71
Allowance for loan losses																			(286		)
Total Private Education Loans, net																			$	21,577
Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	2.20		%	0.52		%	0.45		%	0.33		%	0.33		%	—		%	3.83		%

(Dollars in millions) March 31, 2018	Private Education Loans 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	$	—		$	—		$	—		$	—		$	—		$	5,370		$	5,370
Loans in forbearance	273			68			55			37			32			—			465
Loans in repayment - current	4,326			3,131			2,390			1,516			1,273			—			12,636
Loans in repayment - delinquent 31-60 days	78			36			29			18			19			—			180
Loans in repayment - delinquent 61-90 days	51			15			13			8			9			—			96
Loans in repayment - delinquent greater than 90 days	26			7			6			4			4			—			47
Total	$	4,754		$	3,257		$	2,493		$	1,583		$	1,337		$	5,370		18,794
Deferred origination costs and unamortized premium/(discount)																			59
Allowance for loan losses																			(252		)
Total Private Education Loans, net																			$	18,601
Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	2.03		%	0.51		%	0.41		%	0.28		%	0.24		%	—		%	3.47		%

54

Private Education Loan Types

The following table provides information regarding the loans in repayment balance and total loan balance by Private Education Loan product type at March 31, 2019 and December 31, 2018.

	March 31, 2019
(Dollars in thousands)	Signature and Other		Parent Loan		Smart Option		Career Training		Total
$ in repayment(1)	$	380,750	$	214,476	$	14,703,422	$	11,912	$	15,310,560
$ in total	$	627,350	$	216,840	$	20,934,993	$	12,439	$	21,791,622

	December 31, 2018
(Dollars in thousands)	Signature and Other		Parent Loan		Smart Option		Career Training		Total
$ in repayment(1)	$	297,844	$	175,885	$	14,180,350	$	12,777	$	14,666,856
$ in total	$	512,259	$	177,750	$	19,801,184	$	13,272	$	20,504,465

_______

⁽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. 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 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		Greater Than 90 Days Past Due		Allowance for Uncollectible Interest
March 31, 2019	$	1,276,825	$	2,374	$	4,687
December 31, 2018	$	1,168,823	$	1,920	$	6,322
March 31, 2018	$	1,045,577	$	1,783	$	4,694

55

Personal Loan Delinquencies

The following table provides information regarding the loan status of our Personal Loans.

	Personal Loans
	March 31,
	2019					2018
(Dollars in thousands)	Balance			%		Balance			%
Loans in repayment and percentage of each status:
Loans current	$	1,141,664		98.2	%	$	672,762		99.6	%
Loans delinquent 31-60 days(1)	9,224			0.8		1,463			0.2
Loans delinquent 61-90 days(1)	5,991			0.5		865			0.1
Loans delinquent greater than 90 days(1)	5,995			0.5		566			0.1
Total Personal Loans in repayment	1,162,874			100.0	%	675,656			100.0	%
Total Personal Loans, gross	1,162,874					675,656
Personal Loans deferred origination costs and unamortized premium/(discount)	394					(163		)
Total Personal Loans	1,163,268					675,493
Personal Loans allowance for losses	(70,619		)			(18,907		)
Personal Loans, net	$	1,092,649				$	656,586
Delinquencies as a percentage of Personal Loans in repayment				1.8	%				0.4	%

_______

⁽¹⁾  The period of delinquency is based on the number of days scheduled payments are contractually past due.

56

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 Personal Loans and servicing our Bank deposits. To achieve these objectives, we analyze and monitor our liquidity needs, maintain excess liquidity and access diverse funding sources, such as deposits at the Bank, issuance of secured debt primarily through asset-backed securitizations and other financing facilities. It is our policy to manage operations so liquidity needs are fully satisfied through normal operations to avoid unplanned asset sales under 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 maturities, anticipated loan demand and a variety of other factors to establish minimum liquidity guidelines.

Key risks associated with our liquidity relate to our ability to access the 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 funding sources in the marketplace.

Sources of Liquidity and Available Capacity

Ending Balances

(Dollars in thousands)	March 31, 2019		December 31, 2018
Sources of primary liquidity:
Unrestricted cash and liquid investments:
Holding Company and other non-bank subsidiaries	$	26,328	$	25,990
Sallie Mae Bank(1)	2,129,929		2,533,116
Available-for-sale investments	207,907		176,245
Total unrestricted cash and liquid investments	$	2,364,164	$	2,735,351

____

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

Average Balances

	Three Months Ended   March 31,
(Dollars in thousands)	2019		2018
Sources of primary liquidity:
Unrestricted cash and liquid investments:
Holding Company and other non-bank subsidiaries	$	25,968	$	19,125
Sallie Mae Bank(1)	1,838,484		1,302,703
Available-for-sale investments	188,310		238,281
Total unrestricted cash and liquid investments	$	2,052,762	$	1,560,109

____

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

57

Deposits

The following table summarizes total deposits.

	March 31,		December 31,
(Dollars in thousands)	2019		2018
Deposits - interest bearing	$	19,662,290	$	18,942,082
Deposits - non-interest bearing	1,696		1,076
Total deposits	$	19,663,986	$	18,943,158

Our total deposits of $19.7 billion were comprised of $10.6 billion in brokered deposits and $9.1 billion in retail and other deposits at March 31, 2019, compared to total deposits of $18.9 billion, which were comprised of $10.3 billion in brokered deposits and $8.6 billion in retail and other deposits, at December 31, 2018.

Interest bearing deposits as of March 31, 2019 and December 31, 2018 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 $6.2 billion of our deposit total as of March 31, 2019, compared with $5.9 billion at December 31, 2018.

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 $3 million in the three months ended March 31, 2019 and 2018, respectively. Fees paid to third-party brokers related to brokered CDs were $1 million and $7 million for the three months ended March 31, 2019 and 2018, respectively.

Interest bearing deposits at March 31, 2019 and December 31, 2018 are summarized as follows:

	March 31, 2019				December 31, 2018
(Dollars in thousands)	Amount		Qtr.-End Weighted Average Stated Rate(1)		Amount		Year-End Weighted Average Stated Rate(1)
Money market	$	8,974,104	2.59	%	$	8,687,766	2.46	%
Savings	714,518		2.03		702,342		2.00
Certificates of deposit	9,973,668		2.76		9,551,974		2.74
Deposits - interest bearing	$	19,662,290			$	18,942,082

____________

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

As of March 31, 2019, and December 31, 2018, there were $638 million and $523 million, respectively, of deposits exceeding FDIC insurance limits. Accrued interest on deposits was $57 million and $53 million at March 31, 2019 and December 31, 2018, respectively.

58

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 Community Reinvestment Act 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 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, 2019, $5.6 billion notional of our derivative contracts were cleared on the CME and $0.6 billion were cleared on the LCH. The derivative contracts cleared through the CME and LCH represent 90.9 percent and 9.1 percent, respectively, of our total notional derivative contracts of $6.2 billion at March 31, 2019.

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, 2019 was $(33.2) million and $0.3 million for the CME and LCH, respectively. Interest income (expense) related to variation margin on derivatives that are not designated as hedging instruments or are designated as fair value relationships is recognized as a gain (loss) rather than as interest income (expense). Changes in fair value for derivatives not designated as hedging instruments will be presented as realized gains (losses).

Our exposure 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, 2019 and December 31, 2018, 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 $30 million and $27 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.

As of March 31, 2019, LCH was not rated by any of the major rating agencies. However, all derivative counterparties are evaluated internally for credit worthiness. LCH has been deemed by management to have strong liquidity and robust capital levels as of our most recent credit review and has been assigned our strongest risk rating.

59

The table below highlights exposure related to our derivative counterparties as of March 31, 2019.

(Dollars in thousands)	SLM Corporation and Sallie Mae Bank Contracts
Total exposure, net of collateral	$	29,995
Exposure to counterparties with credit ratings, net of collateral	$	21,683
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 the FDIC and the UDFI. Failure to meet minimum capital requirements and any applicable buffers 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 regulatory 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 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 loan 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 the remainder of 2019. As of March 31, 2019, 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. As our balance sheet continues to grow in 2019, these ratios will be stable as we now expect to generate earnings and capital sufficient to cover growth in our risk-weighted assets and remain significantly in excess of these regulatory capital standards for 2019.

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, as of January 1, 2019, the Bank is subject to a fully phased-in Common Equity Tier 1 capital conservation buffer of greater than 2.5 percent. (As of December 31, 2018, the Bank was subject to a Common Equity Tier 1 capital conservation buffer of greater than 1.875 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.

60

The Bank’s required and actual regulatory capital amounts and ratios under U.S. Basel III are shown in the following table.

	Actual					U.S. Basel III Regulatory Requirements(1)
	Amount		Ratio			Amount			Ratio
As of March 31, 2019:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	2,989,525	11.9	%		$	1,757,430	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	2,989,525	11.9	%		$	2,134,022	>	8.5	%
Total Capital (to Risk-Weighted Assets)	$	3,303,905	13.2	%		$	2,636,145	>	10.5	%
Tier 1 Capital (to Average Assets)	$	2,989,525	11.0	%	(2)	$	1,085,405	>	4.0	%
As of December 31, 2018:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	2,896,091	12.1	%		$	1,528,209	>	6.375	%
Tier 1 Capital (to Risk-Weighted Assets)	$	2,896,091	12.1	%		$	1,887,787	>	7.875	%
Total Capital (to Risk-Weighted Assets)	$	3,196,279	13.3	%		$	2,367,226	>	9.875	%
Tier 1 Capital (to Average Assets)	$	2,896,091	11.1	%		$	1,039,226	>	4.0	%

________________             

⁽¹⁾ Required risk-based capital ratios include the capital conservation buffer.

⁽²⁾  The Bank’s Tier 1 leverage ratio exceeds the 5 percent well-capitalized standard for the Tier 1 leverage ratio 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 paid $85 million in dividends to the Company for the three months ended March 31, 2019 and no dividends for the three months ended March 31, 2018. 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 program.

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, 2019 and December 31, 2018, respectively. For additional information, see Notes to Consolidated Financial Statements, Note 5, “Borrowings.”

61

	March 31, 2019						December 31, 2018
	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total
Unsecured borrowings:
Unsecured debt (fixed-rate)	$	—	$	197,551	$	197,551	$	—	$	197,348	$	197,348
Total unsecured borrowings	—		197,551		197,551		—		197,348		197,348
Secured borrowings:
Private Education Loan term securitizations:
Fixed-rate	—		2,472,933		2,472,933		—		2,284,347		2,284,347
Variable-rate	—		1,805,922		1,805,922		—		1,802,609		1,802,609
Total Private Education Loan term securitizations	—		4,278,855		4,278,855		—		4,086,956		4,086,956
Secured Borrowing Facility	—		—		—		—		—		—
Total secured borrowings	—		4,278,855		4,278,855		—		4,086,956		4,086,956
Total	$	—	$	4,476,406	$	4,476,406	$	—	$	4,284,304	$	4,284,304

Other Borrowing Sources

We maintain discretionary uncommitted Federal Funds lines of credit with various correspondent banks, which totaled $125 million at March 31, 2019. 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 months ended March 31, 2019 or in the year ended December 31, 2018.

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, 2019 and December 31, 2018, the value of our pledged collateral at the FRB totaled $3.3 billion and $3.1 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 months ended March 31, 2019 or in the year ended December 31, 2018.

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). At March 31, 2019, we had $0.5 billion of outstanding contractual loan commitments which we expect to fund during the remainder of the 2018/2019 academic year. At March 31, 2019, we had a $0.3 million reserve recorded in “Other Liabilities” to cover expected losses that may occur during the one-year loss emergence period on these unfunded commitments.

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 loan losses, derivative accounting, and transfers of financial assets and the VIE consolidation model, can be found in our 2018 Form 10-K. There were no significant changes to these critical accounting policies during the quarter ended March 31, 2019.

62

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 are priced off of 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 for analytic purposes, to achieve a parallel yield curve shock for most rates. Some rates are shocked at higher or lower correlations based on historical relationships. In addition, key rates are modeled with a floor, which indicates how low each specific rate is likely to move in practice. 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 1-month LIBOR, with the resulting changes in other indices correlated accordingly. Interest rate ramps represent a linear increase in 1-month LIBOR 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, 2019 and 2018, based upon a sensitivity analysis performed by management assuming a hypothetical increase or decrease in market interest rates of 100 basis points and a hypothetical increase in market interest rates of 300 basis points while funding spreads remain constant. The EVE sensitivity is applied only to financial assets and liabilities, including hedging instruments, that existed at the balance sheet date, and does not take into account new assets, liabilities, commitments or hedging instruments that may arise in the future.

With increases in the level of interest rates, it became possible in the first quarter of 2017 to measure meaningfully the impact of a downward rate shock of 100 basis points. At today’s levels of interest rates, a 300 basis point downward rate shock does not provide a meaningful indication of interest rate sensitivity. These results indicate a market risk profile that has changed slightly from the prior year’s EAR results. The EVE analysis indicates a change in the direction of rate sensitivity, due primarily to a balance sheet mix change toward more fixed-rate Private Education Loans. This leads the overall change in value in response to an upward rate shock to have a minor negative impact on EVE. The baseline valuation of equity showed a higher relative value in 2018 and a lower relative valuation in 2019, due to the significant changes in the shape of the yield curve used for discounting purposes between the fourth quarter of 2018 and the first quarter of 2019. Both EAR and EVE analyses continue to indicate a relatively low level of interest rate sensitivity.

	March 31,
	2019			2018
	+300 Basis Points	+100 Basis Points	-100 Basis Points	+300 Basis Points	+100 Basis Points	-100 Basis Points
EAR - Shock	+6.0%	+1.9%	-1.9%	+7.0%	+2.3%	-2.6%
EAR - Ramp	+6.3%	+2.2%	-1.7%	+5.1%	+1.7%	-2.0%
EVE	-1.3%	-0.6%	+0.7%	+2.6%	+0.9%	-2.0%

The EVE results in the table above reflect a change in the calculation of the 2019 and 2018 rate sensitivities. A modification of the discounting methodology resulted in a higher baseline EVE measurement, which results in lower sensitivities. The actual dollar changes in EVE in response to interest rate shocks has changed only slightly. Prior to the change

63

in calculation, the EVE sensitivities at December 31, 2018 were +4.5 percent for “+300 basis points”, +1.3 percent for “+100 basis points” and -3.0 percent for “-100 basis points.”

A primary objective in our funding is to manage our sensitivity to changing interest rates by generally funding our assets with liabilities of similar interest rate repricing characteristics. This funding objective is frequently obtained through the use of derivatives. Uncertainty in loan repayment cash flows and the pricing behavior of our non-maturity retail deposits pose challenges in achieving our interest rate risk objectives. In addition to these considerations, we can have a mismatch in the index (including the frequency of reset) of floating rate debt versus floating rate assets.

As part of its suite of financial products, the Bank offers fixed-rate Private Education Loans. As with other Private Education Loans, the term to maturity is lengthy, and the customer has the option to repay the loan faster than the promissory note requires. Asset securitization and fixed-rate CDs provide intermediate to long-term fixed-rate funding for some of these assets. Additionally, a portion of the fixed-rate loans have been hedged with derivatives, which have been used to convert a portion of variable-rate funding to fixed-rate to match the anticipated cash flows of these loans. Any unhedged position arising from the fixed-rate loan portfolio is monitored and modeled to ensure that the interest rate risk does not cause the Company to exceed its policy limits for earnings at risk or for the value of equity at risk.

In the preceding tables, the interest rate sensitivity analysis reflects the heavy balance sheet mix of fully variable LIBOR-based loans, which exceeds the mix of fully variable funding, which includes brokered CDs that have been converted to LIBOR through derivative transactions. The analysis does not anticipate that retail MMDAs or retail savings balances, while relatively sensitive to interest rate changes, will reprice to the full extent of interest rate shocks or ramps. Also considered is (i) the impact of FFELP loans, which receive floor income in low interest rate environments, and will therefore not reprice fully with interest rate shocks and (ii) the impact of fixed-rate loans that have not been fully match-funded through derivative transactions and fixed-rate funding from CDs and asset securitization. An additional consideration is the implementation of a loan cap of 25 percent on variable-rate loans originated on and after September 25, 2016. As of March 31, 2019, there were $10.5 billion of loans with 25 percent interest rate caps on the balance sheet. The less asset-sensitive position at the end of the first quarter of 2019 results in a more balanced interest rate risk profile, leaving the Bank positioned more defensively against potential rate decreases. This sensitivity position will fluctuate somewhat during the year, depending on the funding mix in place at the time of the analysis.

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.

64

Asset and Liability Funding Gap

The table below presents our assets and liabilities (funding) arranged by underlying indices as of March 31, 2019. 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	Frequency of Variable Resets	Assets		Funding (1)		Funding Gap
Fed Funds Effective Rate	daily/weekly/monthly	$	—	$	415.8	$	(415.8	)
3-month Treasury bill	weekly	121.3		—		121.3
Prime	monthly	2.1		—		2.1
3-month LIBOR	quarterly	—		400.0		(400.0		)
1-month LIBOR	monthly	13,763.6		8,393.4		5,370.2
1-month LIBOR	daily	707.3		—		707.3
Non-Discrete reset(2)	daily/weekly	2,309.9		3,578.4		(1,268.5		)
Fixed-Rate(3)		10,709.4		14,826.0		(4,116.6		)
Total		$	27,613.6	$	27,613.6	$	—

          ______________________

⁽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 1-month LIBOR, fixed-rate and Non-Discrete reset categories. Changes in the Fed Funds Effective Rate, 3-month LIBOR and 1-Month LIBOR daily categories are generally quite highly correlated, and should offset each other relatively effectively. We consider the overall risk to be moderate since the funding in the Non-Discrete bucket is our liquid retail portfolio, for which the rates offered are quite highly correlated to changes in the 1-month LIBOR on a monthly basis. The funding in the fixed-rate bucket includes $2.6 billion of equity and $0.4 billion of non-interest bearing liabilities. In addition, as of March 31, 2019, a block of fixed-rate funding has been placed on the balance sheet that will mature coincident with an anticipated ABS issuance providing both fixed and variable-rate debt.

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 (which have occurred in recent years) can lead to a temporary divergence between indices, resulting in a negative impact to our earnings.

65

Weighted Average Life

The following table reflects the weighted average lives of our earning assets and liabilities at March 31, 2019.

	Weighted
	Average
(Averages in Years)	Life
Earning assets
Education loans	5.39
Personal loans	1.37
Cash and investments	0.55
Total earning assets	4.74
Deposits
Short-term deposits	0.61
Long-term deposits	2.81
Total deposits	1.13
Borrowings
Long-term borrowings	4.10
Total borrowings	4.10

66

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, 2019. Based on this evaluation, our principal executive officer and principal financial officer concluded that, as of March 31, 2019, 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, 2019 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

67

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

For information, see Item 3. “Legal Proceedings” in our 2018 Form 10-K.

Item 1A. Risk Factors

Our business activities involve a variety of risks. Readers should carefully consider the risk factors disclosed in Item 1A. “Risk Factors” of our 2018 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, 2019.

(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)	Approximate Dollar Value of Shares That May Yet Be Purchased  Under Publicly Announced Plans or Programs(2)
Period:
January 1 - January 31, 2019	683	$	10.80	—	$	200,000
February 1 - February 28, 2019	4,082	$	11.15	3,499	$	161,000
March 1 - March 31, 2019	1,960	$	10.83	1,936	$	140,000
Total first-quarter 2019	6,725	$	11.02	5,435

_________

⁽¹⁾ The total number of shares purchased includes: (i) shares purchased under the stock repurchase program 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⁾ In January 2019, our Board of Directors authorized us to repurchase shares of our common stock up to an aggregate repurchase price not to exceed $200 million. The share repurchase program expires on January 22, 2021.

The closing price of our common stock on the Nasdaq Global Select Market on March 29, 2019 was $9.91.

Item 3. Defaults Upon Senior Securities

Nothing to report.

Item 4. Mine Safety Disclosures

Not applicable.

68

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, 2019 Restricted Stock Unit Term Sheet.
10.2	Form of SLM Corporation 2012 Omnibus Incentive Plan, 2019 Performance Stock Unit Term Sheet.
10.3	Form of SLM Corporation 2012 Omnibus Incentive Plan, Bonus Restricted Stock Unit Term Sheet (Three-Year Restriction), 2018 Management Incentive Plan Award.
10.4	Amendment to Sallie Mae 401(k) Savings Plan (Effective as of March 5, 2019).
10.5	Amendment to Sallie Mae Supplemental 401(k) Savings Plan (Effective March 5, 2019).
10.6	Amendment to SLM Corporation Deferred Compensation Plan for Key Employees (Effective March 5, 2019).
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.
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.

69

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 17, 2019

70

EX-10.1

Exhibit 10.1

SLM Corporation 2012 Omnibus Incentive Plan

2019 Restricted Stock Unit Term Sheet

This Restricted Stock Unit Term Sheet (this “Agreement”) further describes the terms of the RSUs granted to Grantee pursuant to the Restricted Stock Unit Grant Notice. The Restricted Stock Unit Grant Notice and the SLM Corporation 2012 Omnibus Incentive Plan (the “Plan”) are incorporated herein in their entirety.

1. Vesting Schedule. Unless vested earlier as set forth below, the Award will vest, and will be converted into shares of common stock, in one-third increments on each of the first, second, and third anniversary of the Grant Date.

2. Employment Termination; Death; Disability. Except as provided below, if the Grantee voluntarily ceases to be an employee of SLM Corporation (the “Corporation”) (or one of its subsidiaries) for any reason or his or her employment is terminated by the Corporation for Misconduct (as defined below), he/she shall forfeit any portion of the Award that has not vested as of the date of such termination of employment. For purposes of this Agreement, “Misconduct” is defined as an act of embezzlement, fraud, dishonesty, nonpayment of any obligation owed to the Corporation, breach of fiduciary duty or deliberate disregard of Corporation rules; an unauthorized disclosure of any Corporation trade secret or confidential information; any conduct constituting unfair competition; inducing any customer of the Corporation to breach a contract with the Corporation or any principal for whom the Corporation acts as agent to terminate such agency relationship; or engaging in any other act or conduct proscribed by the senior human resources officer as Misconduct.

If not previously vested, the Award will continue to vest, and will be converted into shares of common stock, on the original vesting terms and vesting dates set forth above in the event that (i) the Grantee’s employment is terminated by the Corporation for any reason other than for Misconduct or (ii) the Grantee voluntarily ceases to be an employee of the Corporation (or one of its subsidiaries) and meets the Corporation’s retirement eligibility requirements under the Corporation’s then current retirement eligibility policy, which shall be determined by the Corporation in its sole discretion.

If not previously vested, the Award will vest, and will be converted into shares of common stock, upon death or Disability (provided that such Disability qualifies as a “disability” within the meaning of Treasury Regulation Section 1.409A-3(i)(4)).

The unvested portion of the Award shall be forfeited upon termination of employment due to Misconduct.

Notwithstanding anything stated herein, the Plan or in the SLM Corporation Change in Control Severance Plan for Senior Officers, this Award shall not be subject to the terms set forth in the SLM Corporation Change in Control Severance Plan for Senior Officers.

3. Change in Control. Notwithstanding anything to the contrary in this Agreement:

(a) In the event of a Change in Control in which the acquiring or surviving company in the transaction does not assume or continue outstanding Awards upon the Change in Control, then any portion of the Award that is not vested shall become 100 percent vested; provided, however, the conversion of the accelerated portion of the RSUs into shares of common stock (i.e., the settlement of the Award) will nevertheless be made at the same time or times as if such RSUs had vested in accordance with the vesting schedule set forth in Section 1 or, if earlier, upon the termination of Grantee’s employment for reasons other than Misconduct.

(b) If Grantee’s employment shall terminate within twenty-four months following a Change in Control for any reason other than (i) by the Company for Misconduct or (ii) by Grantee’s voluntary termination of employment that is not a Termination of Employment for Good Reason, as defined in the Change in Control Severance Plan for Senior Officers (if applicable to the Grantee), any portion of the Award not previously vested shall immediately become vested, and shall be converted into shares of common stock, upon such employment termination.

4. Taxes; Dividends. The Grantee of the Award shall make such arrangements as may reasonably be required by the Corporation, including transferring a sufficient number of shares of the Corporation’s common stock, to satisfy the income and employment tax withholding requirements that accrue upon the Award becoming vested or, if applicable, settled in shares of the Corporation’s common stock (by approving this Agreement, the Nominations, Governance, and Compensation Committee (the “Committee”) hereby approves the transfer of such shares to the Corporation for purposes of SEC Rule 16b-3). Dividends declared on an unvested Award will not be paid in cash currently except in the case of fractional shares as set forth below. Instead, an account established on behalf of the Grantee will be credited with an amount equal to such dividends, which amount shall be reinvested in additional shares of the Corporation’s common stock (“Dividend Equivalent”). The value of the Dividend Equivalents will be calculated in the same manner as dividends paid to holders of common stock. Such Dividend Equivalents will be subject to the same vesting schedule to which the Award is subject. Upon vesting of any portion of the Award, the amount of Dividend Equivalents allocable to such Award (and any fractional share amount) will also vest and will be converted into shares of the Corporation’s common stock (provided that any fractional share amount shall be paid in cash).

5. Section 409A. For purposes of section 409A of the Internal Revenue Code, the regulations and other guidance thereunder and any state law of similar effect (collectively “Section 409A”), each payment and benefit payable under this Agreement is hereby designated as a separate payment. The parties intend that all RSUs provided under this Agreement and shares issuable hereunder comply with or be exempt from the requirements of Section 409A so that none of the payments or benefits will be subject to the adverse tax penalties imposed under Section 409A, and any ambiguities herein will be interpreted to so comply. Notwithstanding anything in the Plan or this Agreement to the contrary, if the vesting of the balance, or some lesser portion of the balance, of the RSUs is to be accelerated in connection with the Grantee’s termination of service, such accelerated RSUs will not be settled by virtue of such acceleration until and unless the Grantee has a “separation from service” within the meaning of Section Treasury Regulation 1-409A-1(h), as determined by the Corporation, in its sole discretion. Further, and notwithstanding anything in the Plan or this Agreement to the contrary, if (x) any of the RSUs to be provided in connection with the Grantee’s separation from service do not qualify for any reason to be exempt from Section 409A, (y) the Grantee is, at the time of such separation from service, a “specified employee” (as

defined in Treasury Regulation Section 1.409A-1(i)) and (z) the settlement of such RSUs would result in the imposition of additional tax under Section 409A if such settlement occurs on or within the six (6) month period following the Grantee’s separation from service, then, to the extent necessary to avoid the imposition of such additional taxation, the settlement of any such RSUs during such six (6) month period will accrue and will not be settled until the date six (6) months and one (1) day following the date of the Grantee’s separation from service and on such date (or, if earlier, the date of the Grantee’s death), such RSUs will be settled.

6. Clawback Provision. If the SLM Corporation Board of Directors (the “Board”), or an appropriate committee thereof, determines that, (a) any material misstatement of financial results or a performance metric criteria has occurred as a result of the Grantee’s conduct or (b) the Grantee has committed a material violation of corporate policy or has committed fraud or Misconduct, then the Board or such committee may, in its sole discretion, require reimbursement of any compensation resulting from the vesting of RSUs and the cancellation of any outstanding RSUs from the Grantee (whether or not such individual is currently employed by the Corporation) during the three-year period following the date on which the conduct resulting in the material misstatement occurred, or the date such violation, fraud or Misconduct occurred, as determined by the Board or the applicable committee. The Board or such committee shall consider all factors, with particular scrutiny when one of the Senior Vice Presidents or above are involved, in determining whether and to what extent such involvement described herein occurred and the amount of such reimbursement. Notwithstanding anything to the contrary herein, this provision shall be subject to adjustment and amendment to conform with any subsequently adopted policy or amendment relating to the clawback of compensation as may be adopted by the Board or an appropriate committee thereof.

7. Securities Law Compliance. The Corporation may impose such restrictions, conditions or limitations as it determines appropriate as to the timing and manner of any transfer or sale by the Grantee of any shares of the Corporation’s common stock, including without

limitation (a) restrictions under an insider trading policy and (b) restrictions that may be necessary in the absence of an effective registration statement under the Securities Act of 1933, as amended, covering the shares of the Corporation’s common stock. The sale of the shares must also comply with other applicable laws and regulations governing the sale of such shares.

8. Data Privacy. As an essential term of this award, the Grantee consents to the collection, use and transfer, in electronic or other form, of personal data as described herein for the exclusive purpose of implementing, administering and managing Grantee’s participation in the Plan. By accepting this award, the Grantee acknowledges that the Corporation holds certain personal information about the Grantee, including, but not limited to, name, home address and telephone number, date of birth, social security number or other identification number, salary, tax rates and amounts, nationality, job title, any shares of stock held in the Corporation, details of all options or any other entitlement to shares of stock awarded, canceled, exercised, vested, unvested or outstanding, for the purpose of implementing, administering and managing the Plan (“Data”). Grantee acknowledges that Data may be transferred to any third parties assisting in the implementation, administration and management of the Plan, that these recipients may be located in jurisdictions that may have different data privacy laws and protections, and Grantee authorizes the recipients to receive, possess, use, retain and transfer the Data, in electronic or other form, for the purposes of implementing, administering and managing the Plan, including any requisite transfer of such Data as may be required to a broker or other third party with whom the Grantee or the Corporation may elect to deposit any shares of the Corporation’s common stock. Grantee acknowledges that Data may be held to implement, administer and manage the Grantee’s participation in the Plan as

determined by the Corporation, and that Grantee may request additional information about the storage and processing of Data, require any necessary amendments to Data or refuse or withdraw the consents herein, in any case without cost, provided however, that refusing or withdrawing Grantee’s consent may adversely affect Grantee’s ability to participate in the Plan.

9. Electronic Delivery. The Corporation may, in its sole discretion, decide to deliver any documents related to any awards granted under the Plan by electronic means or to request Grantee’s consent to participate in the Plan by electronic means. Grantee hereby consents to receive such documents by electronic delivery and, if requested, to agree to participate in the Plan through an on-line or electronic system established and maintained by the Corporation or another third party designated by the Corporation, and such consent shall remain in effect throughout Grantee’s term of service with the Corporation (or its subsidiaries) and thereafter until withdrawn in writing by Grantee.

10. Board Interpretation. The Grantee hereby agrees to accept as binding, conclusive, and final all decisions and interpretations of the Board and, where applicable, the Committee concerning any questions arising under this Agreement or the Plan.

11. No Right to Continued Employment. Nothing in the Plan, in this Agreement or any other instrument executed pursuant thereto or hereto shall confer upon the Grantee any right to continued employment with the Corporation or any of its subsidiaries or affiliates.

12. Amendments for Accounting Charges. The Committee reserves the right to unilaterally amend this Agreement to reflect any changes in applicable law or financial accounting standards.

13. Governing Law. This Agreement shall be governed by and construed in accordance with the laws of the State of Delaware, without giving effect to principles of conflicts of law.

14. Notices. All notices, requests, demands and other communications under this Agreement shall be in writing and shall be deemed to have been duly given if personally delivered, telefaxed or telecopied to, or, if mailed, when received by, the other party at the following addresses:

If to the Corporation to:

Human Resources Department

ATTN: Total Rewards

300 Continental Drive

Newark, DE 19713

If to the Grantee, to (i) the last address maintained in the Corporation’s Human Resources files for the Grantee or (ii) the Grantee’s mail delivery code or place of work at the Corporation (or its subsidiaries).

15. Plan Controls; Entire Agreement; Capitalized Terms. In the event of any conflict between the provisions of this Agreement and the provisions of the Plan, the terms of the Plan control, except as expressly stated otherwise herein. This Agreement, the Plan and the Restricted Stock Unit Grant Notice together set forth the entire agreement and understanding between the parties as to the subject matter hereof and supersede all prior oral and written and all contemporaneous or subsequent oral discussions, agreements and understandings of any kind or nature. Capitalized terms not defined herein shall have the meanings as described in the Plan or in the Restricted Stock Unit Grant Notice.

16. Miscellaneous. In the event that any provision of this Agreement is declared to be illegal, invalid or otherwise unenforceable by a court of competent jurisdiction, such provision shall be reformed, if possible, to the extent necessary to render it legal, valid and enforceable, or otherwise deleted, and the remainder of this Agreement shall not be affected except to the extent necessary to reform or delete such illegal, invalid or unenforceable provision. The headings in this Agreement are solely for convenience of reference, and shall not constitute a part of this Agreement, nor shall they affect its meaning, construction or effect. The Grantee shall cooperate and take such actions as may be reasonably requested by the Corporation in order to carry out the provisions and purposes of the Agreement. The Grantee is responsible for complying with all laws applicable to Grantee, including federal and state securities reporting laws.

Grantee is deemed to accept this Award of RSUs under this Agreement and to agree that such Award is subject to the terms and conditions set forth in this Agreement and the Plan unless Grantee provides the Corporation written notification of Grantee’s rejection of this Award of RSUs not later than 30 days after Grantee’s receipt of notice of the posting of this Agreement on-line or through electronic means (in which case such Award will be forfeited and Grantee shall have no further right or interest therein as of such date).

EX-10.2

Exhibit 10.2

SLM Corporation 2012 Omnibus Incentive Plan

2019 Performance Stock Unit Term Sheet

Pursuant to the terms and conditions of the SLM Corporation 2012 Omnibus Incentive Plan (the “Plan”), the Nominations, Governance, and Compensation Committee (the “Committee”) of the SLM Corporation Board of Directors hereby grants to _____________________ (the “Grantee”) on January 28, 2019 (the “Grant Date”) a target award (the “Award”) of ______ shares of Performance Stock Units (“PSUs”), which represent the right to acquire shares of common stock of SLM Corporation (the “Corporation”) subject to the following terms and conditions (this “Agreement”):

1. Vesting Schedule. Unless vested earlier as set forth below, the Award will vest, and will be converted into shares of the Corporation’s common stock, based on the following vesting terms:

• A specified number of the total PSUs granted to each executive shall vest in amounts based on the amount of (i) “Cumulative Charge-offs” (as that term is defined below) achieved by the Corporation for the period from January 1, 2019 through December 31, 2021 in the aggregate, as shown on the attached chart in Appendix A, and on the date specified in this Agreement below and (ii) “Pre-tax, pre-provision income” (as that term is defined below) as of the year ended December 31, 2021, as shown on the attached chart in Appendix A, and on the date specified in this Agreement below. Both Cumulative Charge-offs and Pre-tax, pre-provision income shall we weighted equally (at 50% each) in calculating the number of PSUs that shall vest hereunder. After the Committee has calculated each performance factor, it shall apply a total stock return (“TSR”) modifier that shall adjust the total number of vested PSUs upward or downward, by as much as 25 percent in either direction, as shown on the attached chart in Appendix A. Each vested PSU shall be settled in shares of the Corporation’s common stock.

• “Cumulative Charge-offs” shall be defined as the Corporation’s cumulative charge-offs for the period from January 1, 2019 through December 31, 2021 on the fourth quarter 2018 full principal and interest repayment cohort.

• “Pre-tax, pre-provision income” shall be defined as the Corporation’s net interest income plus non-interest income (excluding the impact from indemnified tax positions and gains/losses on derivatives and hedging activities, net) less total non-interest expense as of the year ended December 31, 2021.

• “TSR” shall be determined with respect to the Corporation and the members of its Peer Group (as that term is defined below) by dividing (i) the difference (whether positive or negative) between such company’s twenty (20) day trading average concluding on December 31, 2018 and such company’s twenty (20) day trading average concluding on December 31, 2021 for the three-year performance period by (ii) such company’s twenty (20) day trading average concluding on December 31, 2018. Both twenty (20) day averages will assume dividend reinvestment on the ex-dividend dates, as applicable. If December 31, 2018 or December 31, 2021 are not trading dates, the twenty (20) day trading average concluding on the immediately preceding trading date shall be the applicable average for purposes of determining the Corporation’s or any Peer Group member’s TSR. Also for this purpose, each trading average will include only trading days, which will be determined on a separate basis for the Company and each Peer Group member, based on trading on the primary exchange on which such company’s shares are traded. Any non-cash distributions shall be ascribed such dollar value as may be determined.

• The “Peer Group” of the Corporation is set forth in Appendix A.

• The performance goals shall equitably and proportionally be adjusted to preserve the intended incentives of PSUs and exclude or mitigate the impact of, as the case may be, the following: (i) amortization, depreciation or impairment of tangible or intangible assets, (ii) litigation or claim judgements or settlements, (iii) the effect of changes in tax laws, accounting principles, or other laws or provisions affecting reporting results, (iv) any reorganization and restructuring program effects, (v) any extraordinary, non-recurring items, (vi) discontinued operations, categories or segments, (vii) mergers, acquisitions, and dispositions, and (viii) the effects of a stock split, reverse stock split, spin off, extraordinary stock dividend, or other equity restructuring events.

• The calculation of Cumulative Charge-offs, Pre-tax, pre-provision income and TSR shall be independently validated by the Chief Risk Officer of the Corporation and approved by the Committee.

• PSUs shall vest on the later of (i) the three-year anniversary of the Grant Date or (ii) the date by which the Nominations, Governance, and Compensation Committee has approved each of (A) the level of attainment of the Cumulative Charge-offs and Pre-tax, pre-provision income performance factors and (B) the application of the TSR modifier (such later date, the “Vesting Date”).

• The Committee has discretion to decrease the shares issuable pursuant to any PSU Award.

2. Employment Termination; Death; Disability. Except as provided below, if the Grantee (i) voluntarily ceases to be an employee of the Corporation (or one of its subsidiaries) for any reason or (ii) his or her employment is terminated by the Corporation (or one of its subsidiaries) for Misconduct, as determined by the Corporation (or one of its subsidiaries) in its sole discretion, he or she shall forfeit any portion of the Award that has not been converted into shares of the Corporation, in either case, as of the date of such termination of employment (for the avoidance of doubt, even if the applicable performance periods are complete). For purposes of this Agreement, “Misconduct” is defined as an act of embezzlement, fraud, dishonesty, nonpayment of any obligation owed to the Corporation, breach of fiduciary duty or deliberate disregard of Corporation rules; an unauthorized disclosure of any Corporation trade secret or confidential information; any conduct constituting unfair competition; inducing any customer of the Corporation to breach a contract with the Corporation or any principal for whom the Corporation acts as agent to terminate such agency relationship; or engaging in any other act or conduct proscribed by the senior human resources officer as Misconduct.

If not previously vested, the Award will continue to vest, and will be settled in shares of the Corporation’s common stock, subject to the original performance goals and performance period set forth above on the original vesting terms set forth above and the Vesting Date in the event that (i) the Grantee’s employment is terminated by the Corporation for any reason other than for Misconduct, as determined by the Corporation in its sole discretion, or (ii) the Grantee voluntarily ceases to be an employee of the Corporation (or one of its subsidiaries) and meets the Corporation’s retirement eligibility requirements under the Corporation’s then current retirement eligibility policy, which shall be determined by the Corporation in its sole discretion.

If not previously vested, the Award will vest, and will be settled in shares of the Corporation’s common stock, at the target levels set forth above, upon death or Disability (provided that such Disability qualifies as a “disability” within the meaning of Treasury Regulation Section 1.409A-3(i)(4)).

The unvested portion of the Award shall be forfeited upon termination of employment due to Misconduct, as determined by the Corporation in its sole discretion.

Notwithstanding anything stated herein, the Plan or in the SLM Corporation Change in Control Severance Plan for Senior Officers, this Award shall not be subject to the terms set forth in the SLM Corporation Change in Control Severance Plan for Senior Officers.

3. Change in Control. Notwithstanding anything to the contrary in this Agreement:

(a) In the event of a Change in Control in which the acquiring or surviving company in the transaction does not assume or continue outstanding Awards upon the Change in Control, then any portion of the Award that is not vested shall vest at the 100% target level set forth in the vesting schedule herein; provided, however, the settlement of the accelerated portion of the PSUs into shares of the Corporation’s common stock (i.e., the settlement of the Award) will nevertheless be made at the same time or times as if such PSUs had vested in accordance with the vesting schedule set forth in Section 1 or, if earlier, upon the termination of Grantee’s employment for reasons other than Misconduct.

(b) If Grantee’s employment shall terminate within twenty-four months following a Change in Control for any reason other than (i) by the Corporation for Misconduct, as determined by the Corporation in its sole discretion or (ii) by Grantee’s voluntary termination of employment that is not a Termination of Employment for Good Reason, as defined in the Change of Control Severance Plan for Senior Officers (if applicable to Grantee), any portion of the Award not previously vested shall immediately become vested, and shall be settled in shares of the Corporation’s common stock, upon such employment termination.

4. Taxes; Dividends. The Grantee of the Award shall make such arrangements as may reasonably be required by the Corporation, including transferring a sufficient number of shares of the Corporation’s stock, to satisfy the income and employment tax withholding requirements that accrue upon the Award becoming vested or, if applicable, settled in shares of the Corporation’s common stock (by approving this Agreement, the Committee hereby approves the transfer of such shares to the Corporation for purposes of SEC Rule 16b-3). Dividends declared on an unvested Award will not be paid in cash currently except in the case of fractional shares as set forth below. Instead, an account established on behalf of the Grantee will be credited with an amount equal to such dividends, which amount shall be reinvested in additional shares of the Corporation’s common stock (“Dividend Equivalent”). The value of the Dividend Equivalents will be calculated in the same manner as dividends paid to holders of common stock. Such Dividend Equivalents will be subject to the same vesting schedule to which the Award is subject and shall be subject to adjustment based on the same performance measures applicable to the underlying PSUs and shall be payable at the same time that the underlying PSUs are payable. Upon vesting of any portion of the Award, the amount of Dividend Equivalents allocable to such Award (and any fractional share amount) will also vest and will be converted into shares of the Corporation’s common stock (provided that any fractional share amount shall be paid in cash).

5. Section 409A. For purposes of Section 409A of the Internal Revenue Code, the regulations and other guidance thereunder and any state law of similar effect (collectively “Section 409A”), each payment and benefit payable under this Agreement is hereby designated as a separate payment. The parties intend that all PSUs provided under this Agreement and shares issuable hereunder comply with the requirements of Section 409A so that none of the payments or benefits will be subject to the adverse tax penalties imposed under Section 409A, and any ambiguities herein will

be interpreted to so comply. Notwithstanding anything in the Plan or this Agreement to the contrary, if the vesting of the balance or some lesser portion of the balance, of the PSUs is to be accelerated in connection with the Grantee’s termination of service, such accelerated PSUs will not be settled by virtue of such acceleration until and unless the Grantee has a “separation from service” within the meaning of Section Treasury Regulation 1-409A-1(h), as determined by the Corporation, in its sole discretion. Further, and notwithstanding anything in the Plan or this Agreement to the contrary, if (x) any of the PSUs to be provided in connection with the Grantee’s separation from service do not qualify for any reason to be exempt from Section 409A, (y) the Grantee is, at the time of such separation from service, a “specified employee” (as defined in Treasury Regulation Section 1-409A-1(i) and (z) the settlement of such PSUs would result in the imposition of additional tax under Section 409A if such settlement occurs on or within the six (6) month period following the Grantee’s separation from service, then, to the extent necessary to avoid the imposition of such additional taxation, the settlement of any such PSU during such six (6) month period will accrue and will not be made until the date six (6) months and one (1) day following the date of the Grantee’s separation from service and on such date (or, if earlier, the date of the Grantee’s death), the such PSUs will be settled.

6. Clawback Provision. If the Board, or an appropriate committee thereof, determines that, (a) any material misstatement of financial results or a performance metric criteria has occurred as a result of the Grantee’s conduct or (b) the Grantee has committed a material violation of corporate policy or has committed fraud or Misconduct, then the Board or such committee may, in its sole discretion, require reimbursement of any compensation resulting from the vesting of PSUs and the cancellation of any outstanding PSUs from the Grantee (whether or not such individual is currently employed by the Corporation) during the three-year period following the date on which the conduct resulting in the material misstatement occurred or the date such violation, fraud or Misconduct occurred as determined by the Board or the applicable committee. The Board or such committee shall consider all factors, with particular scrutiny when one of the Senior Vice Presidents or above are involved, in determining whether and to what extent such involvement described herein occurred and the amount of such reimbursement. Notwithstanding anything to the contrary herein, this provision shall be subject to adjustment and amendment to conform with any subsequently adopted policy or amendment relating to the clawback of compensation as may be adopted by the Board or an appropriate committee thereof.

7. The Corporation may impose such restrictions, conditions or limitations as it determines appropriate as to the timing and manner of any transfer or sale by the Grantee of any shares of Common Stock, including without limitation (a) restrictions under an insider trading policy and (b) restrictions that may be necessary in the absence of an effective registration statement under the Securities Act of 1933, as amended, covering the shares of the Corporation’s common stock. The sale of the shares must also comply with other applicable laws and regulations governing the sale of such shares.

8. As an essential term of this Award, the Grantee consents to the collection, use and transfer, in electronic or other form, of personal data as described herein for the exclusive purpose of implementing, administering and managing Grantee’s participation in the Plan. By accepting this Award, the Grantee acknowledges that the Corporation holds certain personal information about the Grantee, including, but not limited to, name, home address and telephone number, date of birth, social security number or other identification number, salary, tax rates and amounts, nationality, job title, any shares of stock held in the Corporation, details of all options or other entitlement to shares of stock awarded, canceled, exercised, vested, unvested or outstanding, for

the purpose of implementing, administering and managing the Plan (“Data”). Grantee acknowledges that Data may be transferred to any third parties assisting in the implementation, administration and management of the Plan, that these recipients may be located in jurisdictions that may have different data privacy laws and protections, and Grantee authorizes the recipients to receive, possess, use, retain and transfer the Data, in electronic or other form, for the purposes of implementing, administering and managing the Plan, including any requisite transfer of such Data as may be required to a broker or other third party with whom the Grantee or the Corporation may elect to deposit any shares of the Corporation’s common stock. Grantee acknowledges that Data may be held to implement, administer and manage the Grantee’s participation in the Plan as determined by the Corporation, and that Grantee may request additional information about the storage and processing of Data, require any necessary amendments to Data or refuse or withdraw the consents herein, in any case without cost, provided however, that refusing or withdrawing Grantee’s consent may adversely affect Grantee’s ability to participate in the Plan.

9. The Corporation may, in its sole discretion, decide to deliver any documents related to any Awards granted under the Plan by electronic means or to request Grantee’s consent to participate in the Plan by electronic means. Grantee hereby consents to receive such documents by electronic delivery and, if requested, to agree to participate in the Plan through an on-line or electronic system established and maintained by the Corporation or another third party designated by the Corporation, and such consent shall remain in effect throughout Grantee’s term of service with the Corporation (or its subsidiaries) and thereafter until withdrawn in writing by Grantee.

10. Capitalized terms not otherwise defined herein are defined in the plan.

EX-10.3

Exhibit 10.3

SLM Corporation 2012 Omnibus Incentive Plan

Bonus Restricted Stock Unit Term Sheet (Three-Year Restriction)

2018 Management Incentive Plan Award

This Bonus Restricted Stock Unit Term Sheet (this “Agreement”) further describes the terms of the Bonus RSUs granted to Grantee pursuant to the Bonus Restricted Stock Unit Grant Notice. The Bonus Restricted Stock Unit Grant Notice and the SLM Corporation 2012 Omnibus Incentive Plan (the “Plan”) are incorporated herein in their entirety.

1. Restrictions on Transfer. The Award is fully vested at grant, but subject to transfer restrictions (“Transfer Restrictions”), with such restrictions to lapse ratably over three years in one-third increments on each of the first three (3) anniversaries of the Grant Date. Upon such lapsing the subject portion of the Award shall be settled in shares of the Corporation’s common stock.

2. Employment Termination; Death; Disability. If not previously lapsed, the Transfer Restrictions will remain, and the Award will be converted into shares of common stock on the original terms and dates set forth above in the event that (i) the Grantee’s employment is terminated by the Corporation (or its subsidiaries) for any reason other than for Misconduct, as determined by the Corporation in its sole discretion, or (ii) the Grantee voluntarily ceases to be an employee of the Corporation (or its subsidiaries) for any reason. For purposes of this Agreement, “Misconduct” is defined as an act of embezzlement, fraud, dishonesty, nonpayment of any obligation owed to the Corporation, breach of fiduciary duty or deliberate disregard of Corporation rules; an unauthorized disclosure of any Corporation trade secret or confidential information; any conduct constituting unfair competition; inducing any customer of the Corporation to breach a contract with the Corporation or any principal for whom the Corporation acts as agent to terminate such agency relationship; or engaging in any other act or conduct proscribed by the senior human resources officer as Misconduct.

If not previously lapsed, the Transfer Restrictions will lapse and the Award will be settled in shares of the Corporation’s common stock, upon death or Disability (provided that such Disability qualifies as a “disability” within the meaning of Treasury Regulation Section 1.409A-3(i)(4)).

The Award shall be forfeited upon termination of employment due to Misconduct, as determined by the Corporation in its sole discretion.

Notwithstanding anything stated herein, the Plan or in the SLM Corporation Change in Control Severance Plan for Senior Officers, this Award shall not be subject to the terms set forth in the SLM Corporation Change in Control Severance Plan for Senior Officers.

3. Taxes; Dividends. The Grantee of the Award shall make such arrangements as may reasonably be required by the Corporation, including transferring a sufficient number of shares of the Corporation’s common stock, to satisfy the income and employment tax withholding requirements that accrue upon the Award becoming vested or, if applicable, settled in shares of the Corporation’s common stock (by approving this Agreement, the Nominations, Governance, and Compensation Committee (the “Committee”) hereby approves the transfer of such shares to the Corporation for purposes of SEC Rule 16b-3). Dividends declared on vested Awards subject to transfer restrictions will not be paid in cash currently except in the case of fractional shares as set forth below. Instead, an account established on behalf of the Grantee will be credited with an amount equal to such dividends, which amount shall be reinvested in additional shares of the Corporation’s common stock (“Dividend Equivalent”). The value of the Dividend Equivalents will be calculated in the same manner as dividends paid to holders of common stock. Such Dividend Equivalents will be

subject to the same schedule regarding the lapsing of transfer restrictions to which the Award is subject. Upon such lapsing of transfer restrictions on any portion of the Award, the transfer restrictions on the amount of Dividend Equivalents allocable to such Award (and any fractional share amount) will also lapse and will be converted into shares of the Corporation’s common stock (provided that any fractional share amount shall be paid in cash).

4. Section 409A. For purposes of section 409A of the Internal Revenue Code, the regulations and other guidance thereunder and any state law of similar effect (collectively “Section 409A”), each payment and benefit payable under this Agreement is hereby designated as a separate payment. The parties intend that all Bonus RSUs provided under this Agreement and shares issuable hereunder comply with or be exempt from the requirements of Section 409A so that none of the payments or benefits will be subject to the adverse tax penalties imposed under Section 409A, and any ambiguities herein will be interpreted to so comply. Notwithstanding anything in the Plan or this Agreement to the contrary, if the vesting of the balance, or some lesser portion of the balance, of the Bonus RSUs is to be accelerated in connection with the Grantee’s termination of service, such accelerated Bonus RSUs will not be settled by virtue of such acceleration until and unless the Grantee has a “separation from service” within the meaning of Section Treasury Regulation 1.409A-1(h), as determined by the Corporation, in its sole discretion. Further, and notwithstanding anything in the Plan or this Agreement to the contrary, if (x) any of the Bonus RSUs to be provided in connection with the Grantee’s separation from service do not qualify for any reason to be exempt from Section 409A, (y) the Grantee is, at the time of such separation from service, a “specified employee” (as defined in Treasury Regulation Section 1.409A-1(i)) and (z) the settlement of such Bonus RSUs would result in the imposition of additional tax under Section 409A if such settlement occurs on or within the six (6) month period following the Grantee’s separation from service, then, to the extent necessary to avoid the imposition of such additional taxation, the settlement of any such Bonus RSUs during such six (6) month period will accrue and will not be settled until the date six (6) months and one (1) day following the date of the Grantee’s separation from service and on such date (or, if earlier, the date of the Grantee’s death), such Bonus RSUs will be settled.

5. Clawback Provision. If the SLM Corporation Board of Directors (the “Board”), or an appropriate committee thereof, determines that, (a) any material misstatement of financial results or a performance metric criteria has occurred as a result of the Grantee’s conduct or (b) the Grantee has committed a material violation of corporate policy or has committed fraud or Misconduct, then the Board or such committee may, in its sole discretion require reimbursement of any compensation resulting from the removal of any transfer restrictions from Bonus RSUs and the cancellation of any outstanding Bonus RSUs from the Grantee (whether or not such individual is currently employed by the Corporation) during the three-year period following the date on which the conduct resulting in the material misstatement occurred, or the date such violation, fraud or Misconduct occurred, as determined by the Board or the applicable committee. The Board or such committee shall consider all factors, with particular scrutiny when one of the Senior Vice Presidents or above are involved, in determining whether and to what extent such involvement described herein occurred and the amount of such reimbursement. Notwithstanding anything to the contrary herein, this provision shall be subject to adjustment and amendment to conform with any subsequently adopted policy or amendment relating to the clawback of compensation as may be adopted by the Board or an appropriate committee thereof.

6. Securities Law Compliance. The Corporation may impose such restrictions, conditions or limitations as it determines appropriate as to the timing and manner of any transfer or sale by the Grantee of any shares of the Corporation’s common stock, including without limitation (a)

restrictions under an insider trading policy and (b) restrictions that may be necessary in the absence of an effective registration statement under the Securities Act of 1933, as amended, covering the shares of the Corporation’s common stock. The sale of the shares must also comply with other applicable laws and regulations governing the sale of such shares.

7. Data Privacy. As an essential term of this award, the Grantee consents to the collection, use and transfer, in electronic or other form, of personal data as described herein for the exclusive purpose of implementing, administering and managing Grantee’s participation in the Plan. By accepting this award, the Grantee acknowledges that the Corporation holds certain personal information about the Grantee, including, but not limited to, name, home address and telephone number, date of birth, social security number or other identification number, salary, tax rates and amounts, nationality, job title, any shares of stock held in the Corporation, details of all options or any other entitlement to shares of stock awarded, canceled, exercised, vested, unvested or outstanding, for the purpose of implementing, administering and managing the Plan (“Data”). Grantee acknowledges that Data may be transferred to any third parties assisting in the implementation, administration and management of the Plan, that these recipients may be located in jurisdictions that may have different data privacy laws and protections, and Grantee authorizes the recipients to receive, possess, use, retain and transfer the Data, in electronic or other form, for the purposes of implementing, administering and managing the Plan, including any requisite transfer of such Data as may be required to a broker or other third party with whom the Grantee or the Corporation may elect to deposit any shares of the Corporation’s common stock. Grantee acknowledges that Data may be held to implement, administer and manage the Grantee’s participation in the Plan as determined by the Corporation, and that Grantee may request additional information about the storage and processing of Data, require any necessary amendments to Data or refuse or withdraw the consents herein, in any case without cost, provided however, that refusing or withdrawing Grantee’s consent may adversely affect Grantee’s ability to participate in the Plan.

8. Electronic Delivery. The Corporation may, in its sole discretion, decide to deliver any documents related to any awards granted under the Plan by electronic means or to request Grantee’s consent to participate in the Plan by electronic means. Grantee hereby consents to receive such documents by electronic delivery and, if requested, to agree to participate in the Plan through an on-line or electronic system established and maintained by the Corporation or another third party designated by the Corporation, and such consent shall remain in effect throughout Grantee’s term of service with the Corporation (or its subsidiaries) and thereafter until withdrawn in writing by Grantee.

9. Board Interpretation. The Grantee hereby agrees to accept as binding, conclusive, and final all decisions and interpretations of the Board and, where applicable, the Committee concerning any questions arising under this Agreement or the Plan.

10. No Right to Continued Employment. Nothing in the Plan, in this Agreement or any other instrument executed pursuant thereto or hereto shall confer upon the Grantee any right to continued employment with the Corporation or any of its subsidiaries or affiliates.

11. Amendments for Accounting Charges. The Committee reserves the right to unilaterally amend this Agreement to reflect any changes in applicable law or financial accounting standards.

12. Governing Law. This Agreement shall be governed by and construed in accordance with the laws of the State of Delaware, without giving effect to principles of conflicts of law.

13. Notices. All notices, requests, demands and other communications under this Agreement shall be in writing and shall be deemed to have been duly given if personally delivered, telefaxed or telecopied to, or, if mailed, when received by, the other party at the following addresses:

If to the Corporation to:

Human Resources Department

ATTN: Total Rewards

300 Continental Drive

Newark, DE 19713

If to the Grantee, to (i) the last address maintained in the Corporation’s Human Resources files for the Grantee or (ii) the Grantee’s mail delivery code or place of work at the Corporation (or its subsidiaries).

14. Plan Controls; Entire Agreement; Capitalized Terms. In the event of any conflict between the provisions of this Agreement and the provisions of the Plan, the terms of the Plan control, except as expressly stated otherwise herein. This Agreement, the Plan and the Bonus Restricted Stock Unit Grant Notice together set forth the entire agreement and understanding between the parties as to the subject matter hereof and supersede all prior oral and written and all contemporaneous or subsequent oral discussions, agreements and understandings of any kind or nature. Capitalized terms not defined herein shall have the meanings as described in the Plan or in the Bonus Restricted Stock Unit Grant Notice.

15. Miscellaneous. In the event that any provision of this Agreement is declared to be illegal, invalid or otherwise unenforceable by a court of competent jurisdiction, such provision shall be reformed, if possible, to the extent necessary to render it legal, valid and enforceable, or otherwise deleted, and the remainder of this Agreement shall not be affected except to the extent necessary to reform or delete such illegal, invalid or unenforceable provision. The headings in this Agreement are solely for convenience of reference, and shall not constitute a part of this Agreement, nor shall they affect its meaning, construction or effect. The Grantee shall cooperate and take such actions as may be reasonably requested by the Corporation in order to carry out the provisions and purposes of the Agreement. The Grantee is responsible for complying with all laws applicable to Grantee, including federal and state securities reporting laws.

Grantee is deemed to accept this Award of Bonus RSUs under this Agreement and to agree that such Award is subject to the terms and conditions set forth in this Agreement and the Plan unless Grantee provides the Corporation written notification of Grantee’s rejection of this Award of Bonus RSUs not later than 30 days after Grantee’s receipt of notice of the posting of this Agreement on-line or through electronic means (in which case such Award will be forfeited and Grantee shall have no further right or interest therein as of such date).

EX-10.4

Exhibit 10.4

AMENDMENT

TO THE

SALLIE MAE 401(k) SAVINGS PLAN

This Amendment to the Sallie Mae 401(k) Savings Plan, as most recently restated effective as of January 1, 2018, is effective as of the date set forth below by SLM Corporation (the “Company”).

WITNESSETH:

WHEREAS, the Company maintains the Sallie Mae 401(k) Savings Plan, originally effective as of April 1, 1974 (the “Plan”);

WHEREAS, the Company reserves the right to amend the Plan, by action of its Board of Directors (the “Board”) or its designee, pursuant to Section 12.01 of the Plan;

WHEREAS, the Board has delegated certain powers and authority related to the Plan, including amendment authority for the Plan, to the SLM Retirement Committee (the “Committee”); and

WHEREAS, the Company has determined that the Plan shall be amended in the following particular, effective as of the date indicated below:

NOW, THEREFORE BE IT RESOLVED, that the Plan is amended in the following particular, effective as of the date provided below:

1. Effective as of March 5, 2019, Section 5.03 of the Plan shall be amended to read as follows:

“5.03SLM Stock Fund. All investments in SLM Common Stock shall be maintained in the SLM Stock Fund. Each Employee described in Section 1.02(a) may allocate contributions, if any, to the SLM Stock Fund. Each individual described in Section 1.02(b) and each individual described in Section 1.02(c) shall be prohibited from increasing their holdings in the SLM Stock Fund and may elect to liquidate their holdings in the SLM Stock Fund and invest the proceeds in any other investment alternative offered under the Plan. Notwithstanding the foregoing, dividends declared on SLM Common Stock maintained in the SLM Stock Fund pursuant to the Plan shall be deemed to be reinvested in SLM Common stock maintained in the SLM Stock Fund in accordance with the Plan’s recordkeeping procedures.”

FURTHER RESOLVED, that the members of the Committee (and any employee of SLM Corporation authorized by the Committee) are hereby authorized and directed to take all such actions, execute all such documents, and undertake any other actions that are necessary or desirable, in their discretion, to effectuate the foregoing in connection with the implementation of the above described actions.

IN WITNESS WHEREOF, the Company has caused this Amendment to be executed on March 1, 2019.

SLM CORPORATION

By:/s/ Bonnie Rumbold_____________

Bonnie Rumbold

Senior Vice President, Human Resources

EX-10.5

Exhibit 10.5

AMENDMENT

TO THE

SALLIE MAE SUPPLEMENTAL 401(k) SAVINGS PLAN

This Amendment to the Sallie Mae Supplemental 401(k) Savings Plan as most recently restated effective as of June 25, 2015 is effective as of the dates set forth below by SLM Corporation (the “Company”).

WITNESSETH:

WHEREAS, the Company maintains the Sallie Mae Supplemental 401(k) Savings Plan, originally effective as of January 1, 1983 (the “Plan”);

WHEREAS, the Company reserves the right to amend the Plan, by action of its Board of Directors (the “Board”) or its designee, pursuant to Section 11 of the Plan;

WHEREAS, the Board has delegated certain powers and authority related to the Plan, including amendment authority for the Plan, to the SLM Corporation Retirement Committee (the “Committee”); and

WHEREAS, the Company has determined that the Plan shall be amended in the following particular, effective as of the date indicated below:

NOW, THEREFORE BE IT RESOLVED, that the Plan is amended in the following particular, effective as of the date provided below:

1. Effective as of March 5, 2019, the second paragraph of Section 5.3 of the Plan shall be amended to read as follows:

“Effective as of the Distribution, as defined in the Separation and Distribution Agreement, dated as of April 28, 2014, by and among SLM Corporation, New BLC Corporation, a Delaware corporation (“SLM BankCo”), and Navient Corporation, each Supplemental Savings Plan Account with amounts deemed invested in SLM Corporation common stock will be credited with one share of Navient Corporation common stock and one share of SLM BankCo common stock for each share of SLM Corporation common stock credited to such account. Following the Distribution, any additional deferrals deemed to be invested in Company stock will be deemed invested in SLM BankCo common stock, and no additional deferrals will be deemed invested in Navient common stock. Notwithstanding the foregoing, dividends declared on Corporation common stock maintained in the Corporation stock fund pursuant to the Supplemental Savings Plan shall be deemed to be reinvested in Corporation common stock maintained in the Corporation stock fund in accordance with the Supplemental Savings Plan’s recordkeeping procedures.”

FURTHER RESOLVED, that the members of the Committee (and any employee of SLM Corporation authorized by the Committee) are hereby authorized and directed to take all such actions, execute all such documents, and undertake any other actions that are necessary or desirable, in their discretion, to effectuate the foregoing in connection with the implementation of the above described actions.

IN WITNESS WHEREOF, the Company has caused this Amendment to be executed on March 1, 2019.

SLM CORPORATION

By:/s/ Bonnie Rumbold_____________

Bonnie Rumbold

Senior Vice President, Human Resources

EX-10.6

Exhibit 10.6

AMENDMENT

TO THE

SLM CORPORATION DEFERRED COMPENSATION PLAN

FOR KEY EMPLOYEES

This Amendment to the SLM Corporation Deferred Compensation Plan for Key Employees as most recently restated effective as of May 1, 2014 is effective as of the dates set forth below by SLM Corporation (the “Company”).

WITNESSETH:

WHEREAS, the Company maintains the SLM Corporation Deferred Compensation Plan for Key Employees (the “Plan”);

WHEREAS, the Company reserves the right to amend the Plan, by action of its Board of Directors (the “Board”) or its designee, pursuant to Section 13.1 of the Plan;

WHEREAS, the Board has delegated certain powers and authority related to the Plan, including amendment authority for the Plan, to the SLM Retirement Committee (the “Committee”); and

WHEREAS, the Company has determined that the Plan shall be amended in the following particular, effective as of the date indicated below:

NOW, THEREFORE BE IT RESOLVED, that the Plan is amended in the following particular, effective as of the date provided below:

1. Effective as of March 5, 2019, Section 12.3 of the Plan shall be amended to read as follows:

“Section 12.3.Effective as of the Distribution, as defined in the Separation Agreement, each Account with amounts deemed invested in SLM Corporation common stock pursuant to the Predecessor Plan will be credited with a number of shares of SLM BankCo common stock equal to a fraction, the numerator of which is the product of the Pre-Distribution SLM BankCo Share Price and the number of shares of SLM Corporation common stock credited to such account and the denominator of which is the Post-Distribution SLM BankCo Share Price, rounded up to the nearest whole share in replacement of shares of SLM Corporation common stock credited to such account. Such amounts will be distributed, at the time otherwise specified in the Plan, in the form Sallie Mae common stock. Following the Distribution, any additional deferrals deemed to be invested in company stock will be deemed to be invested in Sallie Mae common stock. Notwithstanding the foregoing, dividends declared on deferred Sallie Mae common stock pursuant to the Plan shall be deemed to be reinvested in deferred Sallie Mae common stock on behalf of each Participant’s Distribution Option Account in accordance with the Plan’s recordkeeping procedures.”

FURTHER RESOLVED, that the members of the Committee (and any employee of SLM Corporation authorized by the Committee) are hereby authorized and directed to take all such actions, execute all such documents, and undertake any other actions that are necessary or desirable, in their discretion, to effectuate the foregoing in connection with the implementation of the above described actions.

IN WITNESS WHEREOF, the Company has caused this Amendment to be executed on March 1, 2019.

SLM CORPORATION

By:____/s/ Bonnie Rumbold____________

Bonnie Rumbold

Senior Vice President, Human Resources

EX-31.1

Exhibit 31.1

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

I, Raymond J. Quinlan, certify that:

1. I have reviewed this quarterly report on Form 10-Q of SLM Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

/s/ RAYMOND J. QUINLAN

Raymond J. Quinlan

Executive Chairman and Chief Executive Officer

(Principal Executive Officer)

April 17, 2019

EX-31.2

Exhibit 31.2

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

I, Steven J. McGarry, certify that:

1. I have reviewed this quarterly report on Form 10-Q of SLM Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

/s/ STEVEN J. MCGARRY

Steven J. McGarry

Executive Vice President and Chief Financial Officer

(Principal Financial Officer)

April 17, 2019

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of SLM Corporation (the “Company”) on Form 10-Q for the quarter ended March 31, 2019, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Raymond J. Quinlan, Executive Chairman and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

/s/ RAYMOND J. QUINLAN

Raymond J. Quinlan

Executive Chairman and Chief Executive Officer

(Principal Executive Officer)

April 17, 2019

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of SLM Corporation (the “Company”) on Form 10-Q for the quarter ended March 31, 2019, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Steven J. McGarry, Executive Vice President and Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

/s/ STEVEN J. MCGARRY

Steven J. McGarry

Executive Vice President and Chief Financial Officer

(Principal Financial Officer)

April 17, 2019

XML

Document and Entity Information	3 Months Ended
	Mar. 31, 2019 shares
Document And Entity Information [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Mar. 31, 2019
Document Fiscal Year Focus	2019
Document Fiscal Period Focus	Q1
Trading Symbol	SLM
Entity Registrant Name	SLM Corporation
Entity Central Index Key	0001032033
Current Fiscal Year End Date	--12-31
Entity Filer Category	Large Accelerated Filer
Entity Common Stock, Shares Outstanding (in shares)	432,427,285
Emerging Growth Company	false
Smaller Reporting Company	false

XML

CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Assets
Cash and cash equivalents	$ 2,156,257	$ 2,559,106
Available-for-sale investments at fair value (cost of $211,049 and $182,325, respectively)	207,907	176,245
Loans held for investment (net of allowance for losses of $358,325 and $341,121, respectively)	23,498,386	22,270,919
Restricted cash	153,552	122,789
Other interest-earning assets	31,921	27,157
Accrued interest receivable	1,299,496	1,191,981
Premises and equipment, net	130,536	105,504
Income taxes receivable, net	0	41,570
Tax indemnification receivable	43,124	39,207
Other assets	92,446	103,695
Total assets	27,613,625	26,638,173
Liabilities
Deposits	19,663,986	18,943,158
Long-term borrowings	4,476,406	4,284,304
Income taxes payable, net	7,011	0
Upromise member accounts	203,780	213,104
Other liabilities	214,908	224,951
Total liabilities	24,566,091	23,665,517
Commitments and contingencies
Equity
Series B: 4 million and 4 million shares issued, respectively, at stated value of $100 per share	400,000	400,000
Common stock, par value $0.20 per share, 1.125 billion shares authorized: 453.3 million and 449.9 million shares issued, respectively	90,666	89,972
Additional paid-in capital	1,290,683	1,274,635
Accumulated other comprehensive income (net of tax expense of $704 and $3,436, respectively)	2,177	10,623
Retained earnings	1,480,718	1,340,017
Total SLM Corporation stockholders’ equity before treasury stock	3,264,244	3,115,247
Less: Common stock held in treasury at cost: 20.9 million and 14.2 million shares, respectively	(216,710)	(142,591)
Total equity	3,047,534	2,972,656
Total liabilities and equity	$ 27,613,625	$ 26,638,173

XML

CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Available-for-sale investments at fair value	$ 211,049	$ 182,325
Loans held for investment	358,325	341,121
Tax expense for accumulated other comprehensive (loss) income	$ (704)	$ (3,436)
Preferred stock, stated value (in dollars per share)	$ 0.20	$ 0.20
Preferred stock shares authorized (in shares)	20,000,000	20,000,000
Common stock par value (in dollars per share)	$ 0.20	$ 0.20
Common stock, shares authorized (in shares)	1,125,000,000	1,125,000,000
Common stock shares issued (in shares)	453,300,000	449,900,000
Common stock held in treasury (in shares)	20,900,000	14,200,000
Series B Preferred Stock
Preferred stock, stated value (in dollars per share)	$ 100	$ 100
Preferred stock shares outstanding (in shares)	4,000,000	4,000,000

XML

CONSOLIDATED STATEMENTS OF INCOME - USD ($) shares in Thousands, $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Interest income:
Loans	$ 553,479	$ 430,048
Investments	1,421	1,947
Cash and cash equivalents	11,553	5,236
Total interest income	566,453	437,231
Interest expense:
Deposits	125,987	77,456
Interest expense on short-term borrowings	1,165	2,393
Interest expense on long-term borrowings	37,020	24,768
Total interest expense	164,172	104,617
Net interest income	402,281	332,614
Less: provisions for credit losses	63,790	53,931
Net interest income after provisions for credit losses	338,491	278,683
Non-interest income:
Gains on derivatives and hedging activities, net	2,763	3,892
Other income	13,378	9,642
Total non-interest income	16,141	13,534
Non-interest expenses:
Compensation and benefits	78,738	68,317
FDIC assessment fees	7,618	8,796
Other operating expenses	53,791	47,853
Total non-interest expenses	140,147	124,966
Income before income tax expense	214,485	167,251
Income tax expense	56,296	40,997
Net income	158,189	126,254
Preferred stock dividends	4,468	3,397
Net income attributable to SLM Corporation common stock	$ 153,721	$ 122,857
Basic earnings per common share attributable to SLM Corporation (in dollars per share)	$ 0.35	$ 0.28
Average common shares outstanding (in shares)	434,574	433,952
Diluted earnings per common share attributable to SLM Corporation (in dollars per share)	$ 0.35	$ 0.28
Average common and common equivalent shares outstanding (in shares)	438,248	438,977
Dividends per common share attributable to SLM Corporation (in dollars per share)	$ 0.03	$ 0

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Statement of Comprehensive Income [Abstract]
Net income	$ 158,189	$ 126,254
Other comprehensive income (loss):
Unrealized gains (losses) on investments	2,938	(4,127)
Unrealized gains (losses) on cash flow hedges	(14,117)	20,290
Total unrealized gains (losses)	(11,179)	16,163
Income tax benefit (expense)	2,733	(3,902)
Other comprehensive income (loss), net of tax benefit (expense)	(8,446)	12,261
Total comprehensive income	$ 149,743	$ 138,515

XML

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)	Total	Series B Preferred Stock	Preferred Stock	Common Stock	Treasury Stock	Additional Paid-In Capital	Accumulated Other Comprehensive Income	Retained Earnings	Retained Earnings Series B Preferred Stock
Beginning Balance (in shares) at Dec. 31, 2017			4,000,000	432,376,250	11,087,337
Beginning Balance, shares issued (in shares) at Dec. 31, 2017				443,463,587
Beginning Balance at Dec. 31, 2017	$ 2,474,256,000		$ 400,000,000	$ 88,693,000	$ (107,644,000)	$ 1,222,277,000	$ 2,748,000	$ 868,182,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	126,254,000							126,254,000
Other comprehensive income, net of tax	12,261,000						12,261,000
Total comprehensive income	$ 138,515,000
Reclassification resulting from the adoption of ASU No. 2018-02							592,000	(592,000)
Cash dividends:
Cash dividends		$ (3,397,000)							$ (3,397,000)
Issuance of common shares (in shares)	5,559,991			5,559,991
Issuance of common shares	$ 16,699,000			$ 1,112,000		15,587,000
Stock-based compensation expense	$ 14,745,000					14,745,000
Common stock repurchased (in shares)	0
Shares repurchased related to employee stock-based compensation plans (in shares)	(2,740,018)			(2,740,018)	(2,740,018)
Shares repurchased related to employee stock-based compensation plans	$ (30,985,000)				$ (30,985,000)
Ending Balance (in shares) at Mar. 31, 2018			4,000,000	435,196,223	13,827,355
Ending Balance, shares issued (in shares) at Mar. 31, 2018				449,023,578
Ending Balance at Mar. 31, 2018	2,609,833,000		$ 400,000,000	$ 89,805,000	$ (138,629,000)	1,252,609,000	15,601,000	990,447,000
Beginning Balance (in shares) at Dec. 31, 2018			4,000,000	435,681,488	(14,174,733)
Beginning Balance, shares issued (in shares) at Dec. 31, 2018				449,856,221
Beginning Balance at Dec. 31, 2018	2,972,656,000		$ 400,000,000	$ 89,972,000	$ (142,591,000)	1,274,635,000	10,623,000	1,340,017,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	158,189,000							158,189,000
Other comprehensive income, net of tax	(8,446,000)						(8,446,000)
Total comprehensive income	149,743,000
Common stock dividend	$ (0.03)	(13,020,000)							(13,020,000)
Cash dividends:
Cash dividends		$ (4,468,000)							$ (4,468,000)
Issuance of common shares (in shares)	3,470,664			3,470,664
Issuance of common shares	$ 2,851,000			$ 694,000		2,157,000
Stock-based compensation expense	$ 13,891,000					13,891,000
Common stock repurchased (in shares)	5,435,476			5,435,476	(5,435,476)
Common stock retired	$ (60,000,000)				$ (60,000,000)
Shares repurchased related to employee stock-based compensation plans (in shares)	(1,289,391)			(1,289,391)	1,289,391
Shares repurchased related to employee stock-based compensation plans	$ (14,119,000)				$ (14,119,000)
Ending Balance (in shares) at Mar. 31, 2019			4,000,000	432,427,285	(20,899,600)
Ending Balance, shares issued (in shares) at Mar. 31, 2019				453,326,885
Ending Balance at Mar. 31, 2019	$ 3,047,534,000		$ 400,000,000	$ 90,666,000	$ (216,710,000)	$ 1,290,683,000	$ 2,177,000	$ 1,480,718,000

XML

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Parenthetical) - $ / shares	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Dividends per common share attributable to SLM Corporation (in dollars per share)	$ 0.03	$ 0
Series B Preferred Stock
Preferred stock dividend rate (in dollars per share)	$ 1.12	$ 0.83

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Operating activities
Net income	$ 158,189	$ 126,254
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Provisions for credit losses	63,790	53,931
Income tax expense	56,296	40,997
Amortization of brokered deposit placement fee	3,555	2,789
Amortization of Secured Borrowing Facility upfront fee	277	301
Amortization of deferred loan origination costs and loan premium/(discounts), net	3,184	2,607
Net amortization of discount on investments	189	475
Increase in tax indemnification receivable	(3,917)	(1,231)
Depreciation of premises and equipment	3,586	3,117
Stock-based compensation expense	13,891	14,745
Unrealized gains on derivatives and hedging activities, net	(4,027)	(3,879)
Other adjustments to net income, net	1,918	1,855
Changes in operating assets and liabilities:
Increase in accrued interest receivable	(239,180)	(201,776)
Increase in other interest-earning assets	(4,764)	(10,051)
Increase in other assets	(681)	(35,858)
Decrease in income taxes payable, net	(3,947)	(1,159)
Increase in accrued interest payable	7,405	11,034
Decrease in other liabilities	(39,049)	(18,309)
Total adjustments	(141,474)	(140,412)
Total net cash provided by (used in) operating activities	16,715	(14,158)
Investing activities
Loans acquired and originated	(2,253,624)	(2,300,135)
Net proceeds from sales of loans held for investment	0	820
Proceeds from claim payments	11,587	12,084
Net decrease in loans held for investment	1,077,273	735,894
Purchases of available-for-sale securities	(33,483)	0
Proceeds from sales and maturities of available-for-sale securities	4,570	10,371
Total net cash used in investing activities	(1,193,677)	(1,540,966)
Financing activities
Brokered deposit placement fee	(1,498)	(7,055)
Net increase in certificates of deposit	404,121	694,982
Net increase in other deposits	290,631	323,614
Borrowings collateralized by loans in securitization trusts - issued	451,128	667,848
Borrowings collateralized by loans in securitization trusts - repaid	(260,953)	(200,247)
Borrowings under Secured Borrowing Facility	0	300,000
Repayment of borrowings under Secured Borrowing Facility	0	(300,000)
Fees paid on Secured Borrowing Facility	(1,065)	(1,063)
Common stock dividends paid	(13,020)	0
Preferred stock dividends paid	(4,468)	(3,397)
Common stock repurchased	(60,000)	0
Net cash provided by financing activities	804,876	1,474,682
Net decrease in cash, cash equivalents and restricted cash	(372,086)	(80,442)
Cash, cash equivalents and restricted cash at beginning of period	2,681,895	1,636,175
Cash, cash equivalents and restricted cash at end of period	2,309,809	1,555,733
Cash disbursements made for:
Interest	147,235	94,737
Income taxes paid	3,700	1,894
Income taxes refunded	(41)	(990)
Reconciliation of the Consolidated Statements of Cash Flows to the Consolidated Balance Sheets:
Total cash, cash equivalents and restricted cash	$ 2,681,895	$ 1,636,175

XML

Significant Accounting Policies

3 Months Ended

Mar. 31, 2019

Accounting Policies [Abstract]

Significant Accounting Policies

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 months ended March 31, 2019 are not necessarily indicative of the results for the year ending December 31, 2019 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, 2018 (the “2018 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: (1) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (2) the obligation to absorb losses or receive benefits of the entity that could potentially be significant to the VIE.

Reclassifications

Certain reclassifications have been made to the balances for the three months ended March 31, 2018, to be consistent with classifications adopted in 2019, which had no effect on net income, total assets or total liabilities.

Recently Issued and Adopted Accounting Pronouncements

ASU No. 2016-02, “Leases”

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, “Leases,” a comprehensive new lease standard which supersedes previous lease guidance. The standard requires a lessee to recognize in its balance sheet assets and liabilities related to long-term leases that were classified as operating leases under previous guidance. An asset will be recognized related to the right to use the underlying asset and a liability will be recognized related to the obligation to make lease payments over the term of the lease. The standard also requires expanded disclosures surrounding leases. The standard is effective for fiscal periods beginning after December 15, 2018, and requires modified retrospective adoption, with early adoption permitted. We adopted this guidance on January 1, 2019. In doing so, we identified and evaluated the related lease contracts and revised our controls and processes to address the lease standard. The adoption of this guidance resulted in the recognition of less than $34 million of right of use asset and lease liability, which did not have a material impact on our consolidated financial statements.

Recently Issued but Not Yet Adopted Accounting Pronouncements

ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU eliminates the incurred loss threshold for initial recognition of credit impairment in current GAAP and replaces it with the expected loss concept. For all loans carried at amortized cost, we will be required to measure our allowance for loan losses based on our current estimate of all expected credit losses (“CECL”) over the remaining contractual term of the assets. Because it eliminates the incurred loss trigger, the new accounting guidance will require us, upon the origination of a loan, to record an estimate of all expected credit losses on that loan through an immediate charge to earnings. Updates to that estimate each period will be recorded through provision expense. The estimate of loan losses must be based on historical experience, current conditions and reasonable and supportable forecasts. The ASU does not mandate the use of any specific method for estimating credit loss, permitting companies to use judgment in selecting the approach that is most appropriate in their circumstances. The standard will become effective for us on January 1, 2020, with early adoption permitted no sooner than January 1, 2019. Upon adoption, a cumulative effect adjustment to retained earnings will be recorded as of the beginning of the first reporting period in which the guidance is effective in an amount necessary to adjust the allowance for loan losses to equal the current estimate of expected losses on financial assets held at that date.

We have evaluated the standard and initiated implementation efforts. We have identified the loss forecasting approach and have built the loss models for our Private Education Loans and our Personal Loans acquired from third-parties. During the remainder of 2019, we plan to complete our loss models for Personal Loans we originate and credit card receivables and complete the testing and validation for all the models to be used to implement CECL. During the second quarter of 2019, we also plan to run our CECL solution in parallel for our Private Education Loan and purchased Personal Loan portfolios to test the implementation of the new solution.

Adoption of the standard will have a material impact on how we record and report our financial condition and results of operations, and on regulatory capital. The extent of the impact upon adoption will likely depend on the characteristics of our loan portfolio and economic conditions at that date, as well as forecasted conditions thereafter.

XML

Loans Held for Investment

3 Months Ended

Mar. 31, 2019

Receivables [Abstract]

Loans Held for Investment

Loans Held for Investment

Loans held for investment consist of Private Education Loans, FFELP Loans and Personal Loans. 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 “Personal Loans” to mean those unsecured loans to individuals that may be used for non-educational purposes.

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. As of March 31, 2019, and December 31, 2018, 63 percent and 67 percent, respectively, of all of our Private Education Loans were indexed to LIBOR. We provide incentives for customers to include a cosigner on the loan, and the vast majority of 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 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 2016, we began to acquire Personal Loans from a marketplace lender, but discontinued those purchases in July 2018. In 2018, we began to originate and service Personal Loans.

Loans held for investment are summarized as follows:

	March 31,			December 31,
	2019			2018
Private Education Loans:
Fixed-rate	$	8,025,846		$	6,759,019
Variable-rate	13,765,776			13,745,446
Total Private Education Loans, gross	21,791,622			20,504,465
Deferred origination costs and unamortized premium/(discount)	70,858			68,321
Allowance for loan losses	(285,946		)	(277,943		)
Total Private Education Loans, net	21,576,534			20,294,843
FFELP Loans	828,640			846,487
Deferred origination costs and unamortized premium/(discount)	2,323			2,379
Allowance for loan losses	(1,760		)	(977		)
Total FFELP Loans, net	829,203			847,889
Personal Loans (fixed-rate)	1,162,874			1,190,091
Deferred origination costs and unamortized premium/(discount)	394			297
Allowance for loan losses	(70,619		)	(62,201		)
Total Personal Loans, net	1,092,649			1,128,187
Loans held for investment, net	$	23,498,386		$	22,270,919

The estimated weighted average life of education loans in our portfolio was approximately 5.4 years at both March 31, 2019 and December 31, 2018, respectively.

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

	Three Months Ended
	March 31,
	2019				2018
	Average Balance		Weighted Average Interest Rate		Average Balance		Weighted Average Interest Rate
Private Education Loans	$	21,732,826	9.50	%	$	18,659,717	8.84	%
FFELP Loans	837,950		4.94		919,717		4.25
Personal Loans	1,176,466		11.81		528,644		10.64
Total portfolio	$	23,747,242			$	20,108,078

XML

Allowance for Loan Losses

3 Months Ended

Mar. 31, 2019

Receivables [Abstract]

Allowance for Loan Losses

Allowance for Loan Losses

Our provision for credit losses represents the periodic expense of maintaining an allowance sufficient to absorb incurred probable losses in the held-for-investment loan portfolios. The evaluation of the allowance for loan losses is inherently subjective, as it requires material estimates that may be susceptible to significant changes. We believe the allowance for loan losses is appropriate to cover probable losses incurred in the loan portfolios.

Allowance for Loan Losses Metrics

	Allowance for Loan Losses
	Three Months Ended March 31, 2019
	FFELP Loans			Private Education Loans			Personal Loans			Total
Allowance for Loan Losses
Beginning balance	$	977		$	277,943		$	62,201		$	341,121
Total provision	1,017			41,883			22,760			65,660
Net charge-offs:
Charge-offs	(234		)	(39,577		)	(15,251		)	(55,062		)
Recoveries	—			5,697			909			6,606
Net charge-offs	(234		)	(33,880		)	(14,342		)	(48,456		)
Ending Balance	$	1,760		$	285,946		$	70,619		$	358,325
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	132,442		$	—		$	132,442
Ending balance: collectively evaluated for impairment	$	1,760		$	153,504		$	70,619		$	225,883
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,327,668		$	—		$	1,327,668
Ending balance: collectively evaluated for impairment	$	828,640		$	20,463,954		$	1,162,874		$	22,455,468
Net charge-offs as a percentage of average loans in repayment (annualized)(1)	0.14		%	0.89		%	4.88		%
Allowance as a percentage of the ending total loan balance	0.21		%	1.31		%	6.07		%
Allowance as a percentage of the ending loans in repayment(1)	0.27		%	1.87		%	6.07		%
Allowance coverage of net charge-offs (annualized)	1.88			2.11			1.23
Ending total loans, gross	$	828,640		$	21,791,622		$	1,162,874
Average loans in repayment(1)	$	650,196		$	15,165,072		$	1,175,356
Ending loans in repayment(1)	$	641,658		$	15,310,560		$	1,162,874

____________

⁽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.

	Allowance for Loan Losses
	Three Months Ended March 31, 2018
	FFELP Loans			Private Education Loans			Personal Loans			Total
Allowance for Loan Losses
Beginning balance	$	1,132		$	243,715		$	6,628		$	251,475
Total provision	231			41,870			13,448			55,549
Net charge-offs:
Charge-offs	(250		)	(37,353		)	(1,200		)	(38,803		)
Recoveries	—			5,087			31			5,118
Net charge-offs	(250		)	(32,266		)	(1,169		)	(33,685		)
Loan sales(1)	—			(1,216		)	—			(1,216		)
Ending Balance	$	1,113		$	252,103		$	18,907		$	272,123
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	101,824		$	—		$	101,824
Ending balance: collectively evaluated for impairment	$	1,113		$	150,279		$	18,907		$	170,299
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,043,103		$	—		$	1,043,103
Ending balance: collectively evaluated for impairment	$	907,842		$	17,750,909		$	675,656		$	19,334,407
Net charge-offs as a percentage of average loans in repayment (annualized)(2)	0.14		%	1.01		%	0.88		%
Allowance as a percentage of the ending total loan balance	0.12		%	1.34		%	2.80		%
Allowance as a percentage of the ending loans in repayment(2)	0.16		%	1.95		%	2.80		%
Allowance coverage of net charge-offs (annualized)	1.11			1.95			4.04
Ending total loans, gross	$	907,842		$	18,794,012		$	675,656
Average loans in repayment(2)	$	718,311		$	12,747,929		$	531,889
Ending loans in repayment(2)	$	702,965		$	12,958,742		$	675,656

____________

⁽¹⁾ Represents fair value adjustments on loans sold.

⁽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.

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 modify the terms of loans for certain borrowers when we believe such modifications may increase the collectability of the loan. These modifications generally take the form of a forbearance, a temporary interest rate reduction or an extended repayment plan. The majority of our loans that are considered TDRs involve a temporary forbearance of payments and do not change the contractual interest rate of the loan. When we give a borrower facing financial difficulty an interest rate reduction, we temporarily reduce the rate to 2.0 percent for a two-year period and, in the vast majority of cases, permanently extend the final maturity 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, 2019 and March 31, 2018, 7.2 percent and 5.7 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 March 31, 2019 and December 31, 2018, approximately 55 percent and 57 percent, respectively, of TDRs were classified as such due to their forbearance status. For additional information, see Note 2, “Significant Accounting Policies —Allowance for Loan Losses,” and Note 6, “Allowance for Loan Losses” in our 2018 Form 10-K.

Within the Private Education Loan portfolio, loans greater than 90 days past due are considered to be 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.

At March 31, 2019 and December 31, 2018, 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
March 31, 2019
TDR Loans	$	1,352,673	$	1,327,668	$	132,442
December 31, 2018
TDR Loans	$	1,280,713	$	1,257,856	$	120,110

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

	Three Months Ended   March 31,
	2019				2018
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
TDR Loans	$	1,312,729	$	21,566	$	1,032,232	$	17,847

The following table provides information regarding the loan status and aging of TDR loans.

	March 31,				December 31,
	2019				2018
	Balance		%		Balance		%
TDR loans in in-school/grace/deferment(1)	$	77,327			$	69,212
TDR loans in forbearance(2)	79,410				69,796
TDR loans in repayment(3) and percentage of each status:
Loans current	1,044,676		89.2	%	994,411		88.9	%
Loans delinquent 31-60 days(4)	61,698		5.3		63,074		5.6
Loans delinquent 61-90 days(4)	39,349		3.4		36,804		3.3
Loans delinquent greater than 90 days(4)	25,208		2.1		24,559		2.2
Total TDR loans in repayment	1,170,931		100.0	%	1,118,848		100.0	%
Total TDR loans, gross	$	1,327,668			$	1,257,856

_____

⁽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.

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

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, 2019						Three Months Ended   March 31, 2018
	Modified Loans(1)		Charge-offs		Payment- Default		Modified Loans(1)		Charge-offs		Payment- Default
TDR Loans	$	111,208	$	16,005	$	25,462	$	84,174	$	15,460	$	29,757

_____

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

Private Education Loan Key Credit Quality Indicators

FFELP Loans are at least 97 percent insured and 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 table highlights the gross principal balance of our Private Education Loan portfolio stratified by key credit quality indicators.

	Private Education Loans
	Credit Quality Indicators
	March 31, 2019				December 31, 2018
Credit Quality Indicators:	Balance(1)		% of Balance		Balance(1)		% of Balance
Cosigners:
With cosigner	$	19,531,175	90	%	$	18,378,398	90	%
Without cosigner	2,260,447		10		2,126,067		10
Total	$	21,791,622	100	%	$	20,504,465	100	%
FICO at Original Approval(2):
Less than 670	$	1,517,014	7	%	$	1,409,789	7	%
670-699	3,306,017		15		3,106,983		15
700-749	7,186,454		33		6,759,721		33
Greater than or equal to 750	9,782,137		45		9,227,972		45
Total	$	21,791,622	100	%	$	20,504,465	100	%
FICO-Refreshed(2)(3):
Less than 670	$	2,720,777	12	%	$	2,416,979	12	%
670-699	2,721,243		13		2,504,467		12
700-749	6,462,874		30		6,144,489		30
Greater than or equal to 750	9,886,728		45		9,438,530		46
Total	$	21,791,622	100	%	$	20,504,465	100	%
Seasoning(4):
1-12 payments	$	5,451,167	25	%	$	4,969,334	24	%
13-24 payments	3,543,836		16		3,481,235		17
25-36 payments	2,729,369		13		2,741,954		13
37-48 payments	2,017,498		9		1,990,049		10
More than 48 payments	2,178,899		10		2,061,448		10
Not yet in repayment	5,870,853		27		5,260,445		26
Total	$	21,791,622	100	%	$	20,504,465	100	%

______

⁽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 2019.

⁽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.

Private Education Loan Delinquencies

The following table provides information regarding the loan status of our Private Education Loans. 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.

	Private Education Loans
	March 31,					December 31,
	2019					2018
	Balance			%		Balance			%
Loans in-school/grace/deferment(1)	$	5,870,853				$	5,260,445
Loans in forbearance(2)	610,209					577,164
Loans in repayment and percentage of each status:
Loans current	14,927,591			97.5	%	14,289,705			97.4	%
Loans delinquent 31-60 days(3)	216,295			1.4		231,216			1.6
Loans delinquent 61-90 days(3)	104,199			0.7		95,105			0.7
Loans delinquent greater than 90 days(3)	62,475			0.4		50,830			0.3
Total Private Education Loans in repayment	15,310,560			100.0	%	14,666,856			100.0	%
Total Private Education Loans, gross	21,791,622					20,504,465
Private Education Loans deferred origination costs and unamortized premium/(discount)	70,858					68,321
Total Private Education Loans	21,862,480					20,572,786
Private Education Loans allowance for losses	(285,946		)			(277,943		)
Private Education Loans, net	$	21,576,534				$	20,294,843
Percentage of Private Education Loans in repayment				70.3	%				71.5	%
Delinquencies as a percentage of Private Education Loans in repayment				2.5	%				2.6	%
Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance				3.8	%				3.8	%

_______

⁽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.

Personal Loan Key Credit Quality Indicators

For Personal Loans, the key credit quality indicators are FICO scores, loan seasoning and loan status. The FICO scores are assessed at original approval and periodically refreshed/updated through the loan’s term. The following table highlights the gross principal balance of our Personal Loan portfolio stratified by key credit quality indicators.

	Personal Loans
	Credit Quality Indicators
	March 31, 2019				December 31, 2018
Credit Quality Indicators:	Balance(1)		% of Balance		Balance(1)		% of Balance
FICO at Original Approval:
Less than 670	$	71,340	6	%	$	77,702	7	%
670-699	324,934		28		339,053		28
700-749	551,904		47		554,700		47
Greater than or equal to 750	214,696		19		218,636		18
Total	$	1,162,874	100	%	$	1,190,091	100	%
Seasoning(2):
0-12 payments	$	832,583	72	%	$	1,008,758	85	%
13-24 payments	320,058		27		181,333		15
25-36 payments	10,233		1		—		—
37-48 payments	—		—		—		—
More than 48 payments	—		—		—		—
Total	$	1,162,874	100	%	$	1,190,091	100	%

______

⁽¹⁾  Balance represents gross Personal Loans.

⁽²⁾  Number of months in active repayment for which a scheduled payment was due.

Personal Loan Delinquencies

The following table provides information regarding the loan status of our Personal Loans.

	Personal Loans
	March 31,					December 31,
	2019					2018
	Balance			%		Balance			%
Loans in repayment and percentage of each status:
Loans current	$	1,141,664		98.2	%	$	1,172,776		98.5	%
Loans delinquent 31-60 days(1)	9,224			0.8		6,722			0.6
Loans delinquent 61-90 days(1)	5,991			0.5		5,416			0.5
Loans delinquent greater than 90 days(1)	5,995			0.5		5,177			0.4
Total Personal Loans in repayment	1,162,874			100.0	%	1,190,091			100.0	%
Total Personal Loans, gross	1,162,874					1,190,091
Personal Loans deferred origination costs and unamortized premium/(discount)	394					297
Total Personal Loans	1,163,268					1,190,388
Personal Loans allowance for losses	(70,619		)			(62,201		)
Personal Loans, net	$	1,092,649				$	1,128,187
Delinquencies as a percentage of Personal Loans in repayment				1.8	%				1.5	%

_______

⁽¹⁾  The period of delinquency is based on the number of days scheduled payments are contractually past due.

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. 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		Greater Than 90 Days Past Due		Allowance for Uncollectible Interest
March 31, 2019	$	1,276,825	$	2,374	$	4,687
December 31, 2018	$	1,168,823	$	1,920	$	6,322

XML

Deposits

3 Months Ended

Mar. 31, 2019

Banking and Thrift [Abstract]

Deposits

Deposits

The following table summarizes total deposits at March 31, 2019 and December 31, 2018.

	March 31,		December 31,
	2019		2018
Deposits - interest bearing	$	19,662,290	$	18,942,082
Deposits - non-interest bearing	1,696		1,076
Total deposits	$	19,663,986	$	18,943,158

Our total deposits of $19.7 billion were comprised of $10.6 billion in brokered deposits and $9.1 billion in retail and other deposits at March 31, 2019, compared to total deposits of $18.9 billion, which were comprised of $10.3 billion in brokered deposits and $8.6 billion in retail and other deposits, at December 31, 2018.

Interest bearing deposits as of March 31, 2019 and December 31, 2018 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 $6.2 billion of our deposit total as of March 31, 2019, compared with $5.9 billion at December 31, 2018.

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 $3 million in the three months ended March 31, 2019 and 2018, respectively. Fees paid to third-party brokers related to brokered CDs were $1 million and $7 million for the three months ended March 31, 2019 and 2018, respectively.

Interest bearing deposits at March 31, 2019 and December 31, 2018 are summarized as follows:

	March 31, 2019				December 31, 2018
	Amount		Qtr.-End Weighted Average Stated Rate(1)		Amount		Year-End Weighted Average Stated Rate(1)
Money market	$	8,974,104	2.59	%	$	8,687,766	2.46	%
Savings	714,518		2.03		702,342		2.00
Certificates of deposit	9,973,668		2.76		9,551,974		2.74
Deposits - interest bearing	$	19,662,290			$	18,942,082

____________

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

As of March 31, 2019, and December 31, 2018, there were $638 million and $523 million, respectively, of deposits exceeding Federal Deposit Insurance Corporation (“FDIC”) insurance limits. Accrued interest on deposits was $57 million and $53 million at March 31, 2019 and December 31, 2018, respectively.

XML

Borrowings

3 Months Ended

Mar. 31, 2019

Debt Disclosure [Abstract]

Borrowings

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,” which was previously called the asset-backed commercial paper facility or ABCP Facility). The following table summarizes our borrowings at March 31, 2019 and December 31, 2018.

	March 31, 2019						December 31, 2018
	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total
Unsecured borrowings:
Unsecured debt (fixed-rate)	$	—	$	197,551	$	197,551	$	—	$	197,348	$	197,348
Total unsecured borrowings	—		197,551		197,551		—		197,348		197,348
Secured borrowings:
Private Education Loan term securitizations:
Fixed-rate	—		2,472,933		2,472,933		—		2,284,347		2,284,347
Variable-rate	—		1,805,922		1,805,922		—		1,802,609		1,802,609
Total Private Education Loan term securitizations	—		4,278,855		4,278,855		—		4,086,956		4,086,956
Secured Borrowing Facility	—		—		—		—		—		—
Total secured borrowings	—		4,278,855		4,278,855		—		4,086,956		4,086,956
Total	$	—	$	4,476,406	$	4,476,406	$	—	$	4,284,304	$	4,284,304

Short-term Borrowings

Secured Borrowing Facility

On February 20, 2019, we amended and extended the maturity of our $750 million Secured Borrowing Facility. We hold 100 percent of the residual interest in the Secured Borrowing Facility trust. Under the amended Secured Borrowing Facility, we incur financing costs of between 0.35 percent and 0.45 percent on unused borrowing capacity and approximately 3-month LIBOR plus 0.85 percent on outstandings. The amended Secured Borrowing Facility extends the revolving period, during which we may borrow, repay and reborrow funds, until February 19, 2020. The scheduled amortization period, during which amounts outstanding under the Secured Borrowing Facility must be repaid, ends on February 19, 2021 (or earlier, if certain material adverse events occur). At both March 31, 2019 and December 31, 2018, there were no borrowings outstanding under the Secured Borrowing Facility.

Long-term Borrowings

Unsecured Debt

On April 5, 2017, we issued an unsecured debt offering of $200 million of 5.125 percent Senior Notes due April 5, 2022 at par. At March 31, 2019, the outstanding balance was $198 million.

Secured Financings

On March 13, 2019, we executed our $453 million SMB Private Education Loan Trust 2019-A term ABS transaction, which was accounted for as a secured financing. We sold $453 million of notes to third parties and retained a 100 percent interest in the residual certificates issued in the securitization, raising approximately $451 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 0.92 percent. At March 31, 2019, $462 million of our Private Education Loans were encumbered because of this transaction.

Secured Financings at Issuance

Issue	Date Issued	Total Issued		Weighted Average Cost of Funds(1)	Weighted Average Life  (in years)
Private Education:
2017-A	February 2017	$	772,000	1-month LIBOR plus 0.93%	4.27
2017-B	November 2017	676,000		1-month LIBOR plus 0.80%	4.07
Total notes issued in 2017		$	1,448,000
Total loan and accrued interest amount securitized at inception in 2017		$	1,606,804
2018-A	March 2018	$	670,000	1-month LIBOR plus 0.78%	4.43
2018-B	June 2018	686,500		1-month LIBOR plus 0.76%	4.40
2018-C	September 2018	544,000		1-month LIBOR plus 0.77%	4.32
Total notes issued in 2018		$	1,900,500
Total loan and accrued interest amount securitized at inception in 2018		$	2,101,644
2019-A	March 2019	453,000		1-month LIBOR plus 0.92%	4.26
Total notes issued in 2019		$	453,000
Total loan and accrued interest amount securitized at inception in 2019		$	498,087

____________

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

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. We consolidate the following financing VIEs as of March 31, 2019 and December 31, 2018, respectively:

	March 31, 2019
	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 securitizations	$	—	$	4,278,855	$	4,278,855	$	5,251,117	$	143,307	$	356,496	$	5,750,920
Secured Borrowing Facility	—		—		—		—		—		943		943
Total	$	—	$	4,278,855	$	4,278,855	$	5,251,117	$	143,307	$	357,439	$	5,751,863

	December 31, 2018
	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 securitizations	$	—	$	4,086,956	$	4,086,956	$	5,030,837	$	113,431	$	326,570	$	5,470,838
Secured Borrowing Facility	—		—		—		—		—		157		157
Total	$	—	$	4,086,956	$	4,086,956	$	5,030,837	$	113,431	$	326,727	$	5,470,995

____

(1) Other assets primarily represent accrued interest receivable.

Other Borrowing Sources

We maintain discretionary uncommitted Federal Funds lines of credit with various correspondent banks, which totaled $125 million at March 31, 2019. 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 months ended March 31, 2019 or in the year ended December 31, 2018.

We established an account at the FRB to meet eligibility requirements for access to the Primary Credit borrowing facility at the Federal Reserve Bank (“FRB”) 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, 2019 and December 31, 2018, the value of our pledged collateral at the FRB totaled $3.3 billion and $3.1 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 months ended March 31, 2019 or in the year ended December 31, 2018.

XML

Derivative Financial Instruments

3 Months Ended

Mar. 31, 2019

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Derivative Financial Instruments

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 Note 10, “Derivative Financial Instruments” in our 2018 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 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, 2019, $5.6 billion notional of our derivative contracts were cleared on the CME and $0.6 billion were cleared on the LCH. The derivative contracts cleared through the CME and LCH represent 90.9 percent and 9.1 percent respectively, of our total notional derivative contracts of $6.2 billion at March 31, 2019.

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, 2019 was $(33.2) million and $0.3 million for the CME and LCH, respectively. Interest income (expense) related to variation margin on derivatives that are not designated as hedging instruments or are designated as fair value relationships is recognized as a gain (loss) rather than as interest income (expense). Changes in fair value for derivatives not designated as hedging instruments will be presented as realized gains (losses).

Our exposure 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, 2019 and December 31, 2018, 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 $30 million and $27 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, 2019 and December 31, 2018, and their impact on earnings and other comprehensive income for the three months ended March 31, 2019 and 2018. Please refer to Note 10, “Derivative Financial Instruments” in our 2018 Form 10-K for a full discussion of cash flow hedges, fair value hedges, and trading activities.

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,
		2019		2018			2019			2018		2019			2018		2019			2018
Fair Values(1)	Hedged Risk Exposure
Derivative Assets:(2)
Interest rate swaps	Interest rate	$	2,060	$	—		$	—		$	2,000	$	—		$	90	$	2,060		$	2,090
Derivative Liabilities:(2)
Interest rate swaps	Interest rate	—		(2,032		)	(3,413		)	—		(568		)	—		(3,981		)	(2,032		)
Total net derivatives		$	2,060	$	(2,032	)	$	(3,413	)	$	2,000	$	(568	)	$	90	$	(1,921	)	$	58

     ___________

(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
	March 31,			December 31,			March 31,			December 31,
	2019			2018			2019			2018
Gross position(1)	$	2,060		$	2,090		$	(3,981	)	$	(2,032	)
Impact of master netting agreement	(1,231		)	(1,389		)	1,231			1,389
Derivative values with impact of master netting agreements (as carried on balance sheet)	829			701			(2,750		)	(643		)
Cash collateral pledged(2)	31,915			27,151			—			—
Net position	$	32,744		$	27,852		$	(2,750	)	$	(643	)

__________

(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
	March 31,		December 31,		March 31,		December 31,		March 31,		December 31,		March 31,		December 31,
	2019		2018		2019		2018		2019		2018		2019		2018
Notional Values
Interest rate swaps	$	1,248,190	$	1,280,367	$	3,446,489	$	3,137,965	$	1,521,234	$	1,577,978	$	6,215,913	$	5,996,310

As of March 31, 2019 and December 31, 2018, 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:	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,
	2019			2018			2019			2018
Deposits	$	(3,445,524	)	$	(3,114,304	)	$	(9,784	)	$	14,202

Impact of Derivatives on the Consolidated Statements of Income

	Three Months Ended   March 31,
	2019			2018
Fair Value Hedges
Interest rate swaps:
Interest recognized on derivatives	$	(3,827	)	$	5,853
Hedged items recorded in interest expense	(23,986		)	15,265
Derivatives recorded in interest expense	23,888			(15,246		)
Total	$	(3,925	)	$	5,872
Cash Flow Hedges
Interest rate swaps:
Amount of gain (loss) reclassified from accumulated other comprehensive income into interest expense	$	1,296		$	(1,543	)
Total	$	1,296		$	(1,543	)
Trading
Interest rate swaps:
Change in fair value of future interest payments recorded in earnings	$	4,202		$	(4,755	)
Total	4,202			(4,755		)
Total	$	1,573		$	(426	)

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

	Three Months Ended
	March 31,
	2019			2018
Amount of gain recognized in other comprehensive income (loss)	$	(12,821	)	$	18,728
Less: amount of loss reclassified in interest expense	1,296			(1,562		)
Total change in other comprehensive income (loss) for unrealized gains (losses) on derivatives, before income tax (expense) benefit	$	(14,117	)	$	20,290

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 twelve months, we estimate that $3.7 million will be reclassified as an increase to interest expense.

Cash Collateral

As of March 31, 2019, cash collateral held and pledged excludes amounts that represent legal settlement of the derivative contracts held with the CME and LCH. There was no cash collateral held related to derivative exposure between us and our derivatives counterparties at March 31, 2019 and December 31, 2018, respectively. Collateral held is recorded in “Other Liabilities” on the consolidated balance sheets. Cash collateral pledged related to derivative exposure between us and our derivatives counterparties was $32 million and $27 million at March 31, 2019 and December 31, 2018, respectively. Collateral pledged is recorded in “Other interest-earning assets” on the consolidated balance sheets.

XML

Stockholders' Equity

3 Months Ended

Mar. 31, 2019

Equity [Abstract]

Stockholders' Equity

Stockholders’ Equity

The following table summarizes our common share repurchases and issuances.

	Three Months Ended   March 31,
(Shares and per share amounts in actuals)	2019		2018
Common stock repurchased under repurchase program(1)	5,435,476		—
Average purchase price per share(2)	$	11.04	$	—
Shares repurchased related to employee stock-based compensation plans(3)	1,289,391		2,740,018
Average purchase price per share	$	10.95	$	11.31
Common shares issued(4)	3,470,664		5,559,991

__________________

⁽¹⁾ Common shares purchased under our share repurchase program, of which $140 million remained available as of March 31, 2019.

⁽²⁾  Average purchase price per share includes purchase commission costs.

⁽³⁾  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.

⁽⁴⁾ Common shares issued under our various compensation and benefit plans.

The closing price of our common stock on March 29, 2019 was $9.91.

Dividend and Share Repurchases

In the three months ended March 31, 2019, we paid a common stock dividend of $0.03 per common share. We did not pay common stock dividends in the three months ended March 31, 2018.

Under our share repurchase program, we repurchased 5 million shares of common stock for $60 million in the three months ended March 31, 2019. Our share repurchase program permits us to repurchase from time to time shares of our common stock up to an aggregate repurchase price not to exceed $200 million and expires on January 22, 2021. In the three months ended March 31, 2018, we only repurchased common stock acquired in connection with taxes withheld resulting from award exercises and vesting under our employee stock-based compensation plans.

XML

Earnings per Common Share

3 Months Ended

Mar. 31, 2019

Earnings Per Share [Abstract]

Earnings per Common Share

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
	March 31,
(In thousands, except per share data)	2019		2018
Numerator:
Net income	$	158,189	$	126,254
Preferred stock dividends	4,468		3,397
Net income attributable to SLM Corporation common stock	$	153,721	$	122,857
Denominator:
Weighted average shares used to compute basic EPS	434,574		433,952
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)	3,674		5,025
Weighted average shares used to compute diluted EPS	438,248		438,977
Basic earnings per common share attributable to SLM Corporation	$	0.35	$	0.28
Diluted earnings per common share attributable to SLM Corporation	$	0.35	$	0.28

________________             

⁽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, 2019 and 2018, securities covering approximately 2 million and no shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.

XML

Fair Value Measurements

3 Months Ended

Mar. 31, 2019

Fair Value Disclosures [Abstract]

Fair Value Measurements

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 Note 2, “Significant Accounting Policies - Fair Value Measurement” in our 2018 Form 10-K.

During the three months ended March 31, 2019, 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
	March 31, 2019										December 31, 2018
	Level 1		Level 2			Level 3		Total			Level 1		Level 2			Level 3		Total
Assets
Available-for-sale investments	$	—	$	207,907		$	—	$	207,907		$	—	$	176,245		$	—	$	176,245
Derivative instruments	—		2,060			—		2,060			—		2,090			—		2,090
Total	$	—	$	209,967		$	—	$	209,967		$	—	$	178,335		$	—	$	178,335
Liabilities
Derivative instruments	$	—	$	(3,981	)	$	—	$	(3,981	)	$	—	$	(2,032	)	$	—	$	(2,032	)
Total	$	—	$	(3,981	)	$	—	$	(3,981	)	$	—	$	(2,032	)	$	—	$	(2,032	)

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

	March 31, 2019							December 31, 2018
	Fair Value		Carrying Value		Difference			Fair Value		Carrying Value		Difference
Earning assets:
Loans held for investment, net:
Private Education Loans	$	23,854,015	$	21,576,534	$	2,277,481		$	22,313,419	$	20,294,843	$	2,018,576
FFELP Loans	841,070		829,203		11,867			859,185		847,889		11,296
Personal Loans	1,137,407		1,092,649		44,758			1,156,531		1,128,187		28,344
Cash and cash equivalents	2,156,257		2,156,257		—			2,559,106		2,559,106		—
Available-for-sale investments	207,907		207,907		—			176,245		176,245		—
Accrued interest receivable	1,409,728		1,299,496		110,232			1,285,842		1,191,981		93,861
Tax indemnification receivable	43,124		43,124		—			39,207		39,207		—
Derivative instruments	2,060		2,060		—			2,090		2,090		—
Total earning assets	$	29,651,568	$	27,207,230	$	2,444,338		$	28,391,625	$	26,239,548	$	2,152,077
Interest-bearing liabilities:
Money-market and savings accounts	$	9,690,078	$	9,688,622	$	(1,456	)	$	9,370,957	$	9,390,108	$	19,151
Certificates of deposit	10,000,546		9,973,668		(26,878		)	9,513,194		9,551,974		38,780
Long-term borrowings	4,505,828		4,476,406		(29,422		)	4,278,931		4,284,304		5,373
Accrued interest payable	68,746		68,746		—			61,341		61,341		—
Derivative instruments	3,981		3,981		—			2,032		2,032		—
Total interest-bearing liabilities	$	24,269,179	$	24,211,423	$	(57,756	)	$	23,226,455	$	23,289,759	$	63,304
Excess of net asset fair value over carrying value					$	2,386,582						$	2,215,381

Please refer to Note 14, “Fair Value Measurements” in our 2018 Form 10-K for a full discussion of the methods and assumptions used to estimate the fair value of each class of financial instruments.

XML

Regulatory Capital

3 Months Ended

Mar. 31, 2019

Banking and Thrift [Abstract]

Regulatory Capital

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 (the “UDFI”). Failure to meet minimum capital requirements and any applicable buffers 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 operation 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 regulatory 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.

Under U.S. Basel III, the Bank is required to maintain minimum risk-based and leverage-based capital ratios. In addition, as of January 1, 2019, the Bank is subject to a fully phased-in Common Equity Tier 1 capital conservation buffer of greater than 2.5 percent. (As of December 31, 2018, the Bank was subject to a Common Equity Tier 1 capital conservation buffer of greater than 1.875 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. The Bank’s required and actual regulatory capital amounts and ratios under U.S. Basel III are shown in the following table.

	Actual					U.S. Basel III Regulatory Requirements(1)
	Amount		Ratio			Amount			Ratio
As of March 31, 2019:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	2,989,525	11.9	%		$	1,757,430	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	2,989,525	11.9	%		$	2,134,022	>	8.5	%
Total Capital (to Risk-Weighted Assets)	$	3,303,905	13.2	%		$	2,636,145	>	10.5	%
Tier 1 Capital (to Average Assets)	$	2,989,525	11.0	%	(2)	$	1,085,405	>	4.0	%
As of December 31, 2018:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	2,896,091	12.1	%		$	1,528,209	>	6.375	%
Tier 1 Capital (to Risk-Weighted Assets)	$	2,896,091	12.1	%		$	1,887,787	>	7.875	%
Total Capital (to Risk-Weighted Assets)	$	3,196,279	13.3	%		$	2,367,226	>	9.875	%
Tier 1 Capital (to Average Assets)	$	2,896,091	11.1	%		$	1,039,226	>	4.0	%

________________             

⁽¹⁾ Required risk-based capital ratios include the capital conservation buffer.

⁽²⁾  The Bank’s Tier 1 leverage ratio exceeds the 5 percent well-capitalized standard for the Tier 1 leverage ratio 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 paid $85 million in dividends to the Company for the three months ended March 31, 2019 and no dividends for the three months ended March 31, 2018. 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 program.

XML

Commitments, Contingencies and Guarantees

3 Months Ended

Mar. 31, 2019

Commitments and Contingencies Disclosure [Abstract]

Commitments, Contingencies and Guarantees

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). At March 31, 2019, we had $0.5 billion of outstanding contractual loan commitments which we expect to fund during the remainder of the 2018/2019 academic year. At March 31, 2019, we had a $0.3 million reserve recorded in “Other Liabilities” to cover expected losses that may occur during the one-year loss emergence period on these unfunded commitments.

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 damages 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.

XML

Significant Accounting Policies (Policies)

3 Months Ended

Mar. 31, 2019

Accounting Policies [Abstract]

Basis of Presentation

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 months ended March 31, 2019 are not necessarily indicative of the results for the year ending December 31, 2019 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, 2018 (the “2018 Form 10-K”).

Consolidation

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: (1) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (2) the obligation to absorb losses or receive benefits of the entity that could potentially be significant to the VIE.

Reclassifications

Reclassifications

Certain reclassifications have been made to the balances for the three months ended March 31, 2018, to be consistent with classifications adopted in 2019, which had no effect on net income, total assets or total liabilities.

Recently Issued and Adopted Accounting Pronouncements

Recently Issued and Adopted Accounting Pronouncements

ASU No. 2016-02, “Leases”

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, “Leases,” a comprehensive new lease standard which supersedes previous lease guidance. The standard requires a lessee to recognize in its balance sheet assets and liabilities related to long-term leases that were classified as operating leases under previous guidance. An asset will be recognized related to the right to use the underlying asset and a liability will be recognized related to the obligation to make lease payments over the term of the lease. The standard also requires expanded disclosures surrounding leases. The standard is effective for fiscal periods beginning after December 15, 2018, and requires modified retrospective adoption, with early adoption permitted. We adopted this guidance on January 1, 2019. In doing so, we identified and evaluated the related lease contracts and revised our controls and processes to address the lease standard. The adoption of this guidance resulted in the recognition of less than $34 million of right of use asset and lease liability, which did not have a material impact on our consolidated financial statements.

Recently Issued but Not Yet Adopted Accounting Pronouncements

ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU eliminates the incurred loss threshold for initial recognition of credit impairment in current GAAP and replaces it with the expected loss concept. For all loans carried at amortized cost, we will be required to measure our allowance for loan losses based on our current estimate of all expected credit losses (“CECL”) over the remaining contractual term of the assets. Because it eliminates the incurred loss trigger, the new accounting guidance will require us, upon the origination of a loan, to record an estimate of all expected credit losses on that loan through an immediate charge to earnings. Updates to that estimate each period will be recorded through provision expense. The estimate of loan losses must be based on historical experience, current conditions and reasonable and supportable forecasts. The ASU does not mandate the use of any specific method for estimating credit loss, permitting companies to use judgment in selecting the approach that is most appropriate in their circumstances. The standard will become effective for us on January 1, 2020, with early adoption permitted no sooner than January 1, 2019. Upon adoption, a cumulative effect adjustment to retained earnings will be recorded as of the beginning of the first reporting period in which the guidance is effective in an amount necessary to adjust the allowance for loan losses to equal the current estimate of expected losses on financial assets held at that date.

We have evaluated the standard and initiated implementation efforts. We have identified the loss forecasting approach and have built the loss models for our Private Education Loans and our Personal Loans acquired from third-parties. During the remainder of 2019, we plan to complete our loss models for Personal Loans we originate and credit card receivables and complete the testing and validation for all the models to be used to implement CECL. During the second quarter of 2019, we also plan to run our CECL solution in parallel for our Private Education Loan and purchased Personal Loan portfolios to test the implementation of the new solution.

Adoption of the standard will have a material impact on how we record and report our financial condition and results of operations, and on regulatory capital. The extent of the impact upon adoption will likely depend on the characteristics of our loan portfolio and economic conditions at that date, as well as forecasted conditions thereafter.

XML

Loans Held for Investment (Tables)

3 Months Ended

Mar. 31, 2019

Receivables [Abstract]

Schedule of Accounts, Notes, Loans and Financing Receivable

Loans held for investment are summarized as follows:

	March 31,			December 31,
	2019			2018
Private Education Loans:
Fixed-rate	$	8,025,846		$	6,759,019
Variable-rate	13,765,776			13,745,446
Total Private Education Loans, gross	21,791,622			20,504,465
Deferred origination costs and unamortized premium/(discount)	70,858			68,321
Allowance for loan losses	(285,946		)	(277,943		)
Total Private Education Loans, net	21,576,534			20,294,843
FFELP Loans	828,640			846,487
Deferred origination costs and unamortized premium/(discount)	2,323			2,379
Allowance for loan losses	(1,760		)	(977		)
Total FFELP Loans, net	829,203			847,889
Personal Loans (fixed-rate)	1,162,874			1,190,091
Deferred origination costs and unamortized premium/(discount)	394			297
Allowance for loan losses	(70,619		)	(62,201		)
Total Personal Loans, net	1,092,649			1,128,187
Loans held for investment, net	$	23,498,386		$	22,270,919

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

	Three Months Ended
	March 31,
	2019				2018
	Average Balance		Weighted Average Interest Rate		Average Balance		Weighted Average Interest Rate
Private Education Loans	$	21,732,826	9.50	%	$	18,659,717	8.84	%
FFELP Loans	837,950		4.94		919,717		4.25
Personal Loans	1,176,466		11.81		528,644		10.64
Total portfolio	$	23,747,242			$	20,108,078

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

	Three Months Ended   March 31,
	2019				2018
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
TDR Loans	$	1,312,729	$	21,566	$	1,032,232	$	17,847

XML

Allowance for Loan Losses (Tables)

3 Months Ended

Mar. 31, 2019

Receivables [Abstract]

Allowance for credit losses and recorded investments in loans

Allowance for Loan Losses Metrics

	Allowance for Loan Losses
	Three Months Ended March 31, 2019
	FFELP Loans			Private Education Loans			Personal Loans			Total
Allowance for Loan Losses
Beginning balance	$	977		$	277,943		$	62,201		$	341,121
Total provision	1,017			41,883			22,760			65,660
Net charge-offs:
Charge-offs	(234		)	(39,577		)	(15,251		)	(55,062		)
Recoveries	—			5,697			909			6,606
Net charge-offs	(234		)	(33,880		)	(14,342		)	(48,456		)
Ending Balance	$	1,760		$	285,946		$	70,619		$	358,325
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	132,442		$	—		$	132,442
Ending balance: collectively evaluated for impairment	$	1,760		$	153,504		$	70,619		$	225,883
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,327,668		$	—		$	1,327,668
Ending balance: collectively evaluated for impairment	$	828,640		$	20,463,954		$	1,162,874		$	22,455,468
Net charge-offs as a percentage of average loans in repayment (annualized)(1)	0.14		%	0.89		%	4.88		%
Allowance as a percentage of the ending total loan balance	0.21		%	1.31		%	6.07		%
Allowance as a percentage of the ending loans in repayment(1)	0.27		%	1.87		%	6.07		%
Allowance coverage of net charge-offs (annualized)	1.88			2.11			1.23
Ending total loans, gross	$	828,640		$	21,791,622		$	1,162,874
Average loans in repayment(1)	$	650,196		$	15,165,072		$	1,175,356
Ending loans in repayment(1)	$	641,658		$	15,310,560		$	1,162,874

____________

⁽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.

	Allowance for Loan Losses
	Three Months Ended March 31, 2018
	FFELP Loans			Private Education Loans			Personal Loans			Total
Allowance for Loan Losses
Beginning balance	$	1,132		$	243,715		$	6,628		$	251,475
Total provision	231			41,870			13,448			55,549
Net charge-offs:
Charge-offs	(250		)	(37,353		)	(1,200		)	(38,803		)
Recoveries	—			5,087			31			5,118
Net charge-offs	(250		)	(32,266		)	(1,169		)	(33,685		)
Loan sales(1)	—			(1,216		)	—			(1,216		)
Ending Balance	$	1,113		$	252,103		$	18,907		$	272,123
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	101,824		$	—		$	101,824
Ending balance: collectively evaluated for impairment	$	1,113		$	150,279		$	18,907		$	170,299
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,043,103		$	—		$	1,043,103
Ending balance: collectively evaluated for impairment	$	907,842		$	17,750,909		$	675,656		$	19,334,407
Net charge-offs as a percentage of average loans in repayment (annualized)(2)	0.14		%	1.01		%	0.88		%
Allowance as a percentage of the ending total loan balance	0.12		%	1.34		%	2.80		%
Allowance as a percentage of the ending loans in repayment(2)	0.16		%	1.95		%	2.80		%
Allowance coverage of net charge-offs (annualized)	1.11			1.95			4.04
Ending total loans, gross	$	907,842		$	18,794,012		$	675,656
Average loans in repayment(2)	$	718,311		$	12,747,929		$	531,889
Ending loans in repayment(2)	$	702,965		$	12,958,742		$	675,656

____________

⁽¹⁾ Represents fair value adjustments on loans sold.

⁽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.

Impaired financing receivables

The following table provides the recorded investment, unpaid principal balance and related allowance for our TDR loans.

	Recorded Investment		Unpaid Principal Balance		Allowance
March 31, 2019
TDR Loans	$	1,352,673	$	1,327,668	$	132,442
December 31, 2018
TDR Loans	$	1,280,713	$	1,257,856	$	120,110

Average recorded investment and interest income recognized for troubled debt restructuring loans

Loans held for investment are summarized as follows:

	March 31,			December 31,
	2019			2018
Private Education Loans:
Fixed-rate	$	8,025,846		$	6,759,019
Variable-rate	13,765,776			13,745,446
Total Private Education Loans, gross	21,791,622			20,504,465
Deferred origination costs and unamortized premium/(discount)	70,858			68,321
Allowance for loan losses	(285,946		)	(277,943		)
Total Private Education Loans, net	21,576,534			20,294,843
FFELP Loans	828,640			846,487
Deferred origination costs and unamortized premium/(discount)	2,323			2,379
Allowance for loan losses	(1,760		)	(977		)
Total FFELP Loans, net	829,203			847,889
Personal Loans (fixed-rate)	1,162,874			1,190,091
Deferred origination costs and unamortized premium/(discount)	394			297
Allowance for loan losses	(70,619		)	(62,201		)
Total Personal Loans, net	1,092,649			1,128,187
Loans held for investment, net	$	23,498,386		$	22,270,919

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

	Three Months Ended
	March 31,
	2019				2018
	Average Balance		Weighted Average Interest Rate		Average Balance		Weighted Average Interest Rate
Private Education Loans	$	21,732,826	9.50	%	$	18,659,717	8.84	%
FFELP Loans	837,950		4.94		919,717		4.25
Personal Loans	1,176,466		11.81		528,644		10.64
Total portfolio	$	23,747,242			$	20,108,078

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

	Three Months Ended   March 31,
	2019				2018
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
TDR Loans	$	1,312,729	$	21,566	$	1,032,232	$	17,847

Age analysis of past due loans delinquencies

The following table provides information regarding the loan status of our Private Education Loans. 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.

	Private Education Loans
	March 31,					December 31,
	2019					2018
	Balance			%		Balance			%
Loans in-school/grace/deferment(1)	$	5,870,853				$	5,260,445
Loans in forbearance(2)	610,209					577,164
Loans in repayment and percentage of each status:
Loans current	14,927,591			97.5	%	14,289,705			97.4	%
Loans delinquent 31-60 days(3)	216,295			1.4		231,216			1.6
Loans delinquent 61-90 days(3)	104,199			0.7		95,105			0.7
Loans delinquent greater than 90 days(3)	62,475			0.4		50,830			0.3
Total Private Education Loans in repayment	15,310,560			100.0	%	14,666,856			100.0	%
Total Private Education Loans, gross	21,791,622					20,504,465
Private Education Loans deferred origination costs and unamortized premium/(discount)	70,858					68,321
Total Private Education Loans	21,862,480					20,572,786
Private Education Loans allowance for losses	(285,946		)			(277,943		)
Private Education Loans, net	$	21,576,534				$	20,294,843
Percentage of Private Education Loans in repayment				70.3	%				71.5	%
Delinquencies as a percentage of Private Education Loans in repayment				2.5	%				2.6	%
Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance				3.8	%				3.8	%

_______

⁽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.

The following table provides information regarding the loan status and aging of TDR loans.

	March 31,				December 31,
	2019				2018
	Balance		%		Balance		%
TDR loans in in-school/grace/deferment(1)	$	77,327			$	69,212
TDR loans in forbearance(2)	79,410				69,796
TDR loans in repayment(3) and percentage of each status:
Loans current	1,044,676		89.2	%	994,411		88.9	%
Loans delinquent 31-60 days(4)	61,698		5.3		63,074		5.6
Loans delinquent 61-90 days(4)	39,349		3.4		36,804		3.3
Loans delinquent greater than 90 days(4)	25,208		2.1		24,559		2.2
Total TDR loans in repayment	1,170,931		100.0	%	1,118,848		100.0	%
Total TDR loans, gross	$	1,327,668			$	1,257,856

_____

⁽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.

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

Modified loans accounts for troubled debt restructuring

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, 2019						Three Months Ended   March 31, 2018
	Modified Loans(1)		Charge-offs		Payment- Default		Modified Loans(1)		Charge-offs		Payment- Default
TDR Loans	$	111,208	$	16,005	$	25,462	$	84,174	$	15,460	$	29,757

_____

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

Private education loan portfolio stratified by key credit quality indicators

The following table highlights the gross principal balance of our Personal Loan portfolio stratified by key credit quality indicators.

	Personal Loans
	Credit Quality Indicators
	March 31, 2019				December 31, 2018
Credit Quality Indicators:	Balance(1)		% of Balance		Balance(1)		% of Balance
FICO at Original Approval:
Less than 670	$	71,340	6	%	$	77,702	7	%
670-699	324,934		28		339,053		28
700-749	551,904		47		554,700		47
Greater than or equal to 750	214,696		19		218,636		18
Total	$	1,162,874	100	%	$	1,190,091	100	%
Seasoning(2):
0-12 payments	$	832,583	72	%	$	1,008,758	85	%
13-24 payments	320,058		27		181,333		15
25-36 payments	10,233		1		—		—
37-48 payments	—		—		—		—
More than 48 payments	—		—		—		—
Total	$	1,162,874	100	%	$	1,190,091	100	%

______

⁽¹⁾  Balance represents gross Personal Loans.

⁽²⁾  Number of months in active repayment for which a scheduled payment was due.

The following table provides information regarding the loan status of our Personal Loans.

	Personal Loans
	March 31,					December 31,
	2019					2018
	Balance			%		Balance			%
Loans in repayment and percentage of each status:
Loans current	$	1,141,664		98.2	%	$	1,172,776		98.5	%
Loans delinquent 31-60 days(1)	9,224			0.8		6,722			0.6
Loans delinquent 61-90 days(1)	5,991			0.5		5,416			0.5
Loans delinquent greater than 90 days(1)	5,995			0.5		5,177			0.4
Total Personal Loans in repayment	1,162,874			100.0	%	1,190,091			100.0	%
Total Personal Loans, gross	1,162,874					1,190,091
Personal Loans deferred origination costs and unamortized premium/(discount)	394					297
Total Personal Loans	1,163,268					1,190,388
Personal Loans allowance for losses	(70,619		)			(62,201		)
Personal Loans, net	$	1,092,649				$	1,128,187
Delinquencies as a percentage of Personal Loans in repayment				1.8	%				1.5	%

_______

⁽¹⁾  The period of delinquency is based on the number of days scheduled payments are contractually past due.

The following table highlights the gross principal balance of our Private Education Loan portfolio stratified by key credit quality indicators.

	Private Education Loans
	Credit Quality Indicators
	March 31, 2019				December 31, 2018
Credit Quality Indicators:	Balance(1)		% of Balance		Balance(1)		% of Balance
Cosigners:
With cosigner	$	19,531,175	90	%	$	18,378,398	90	%
Without cosigner	2,260,447		10		2,126,067		10
Total	$	21,791,622	100	%	$	20,504,465	100	%
FICO at Original Approval(2):
Less than 670	$	1,517,014	7	%	$	1,409,789	7	%
670-699	3,306,017		15		3,106,983		15
700-749	7,186,454		33		6,759,721		33
Greater than or equal to 750	9,782,137		45		9,227,972		45
Total	$	21,791,622	100	%	$	20,504,465	100	%
FICO-Refreshed(2)(3):
Less than 670	$	2,720,777	12	%	$	2,416,979	12	%
670-699	2,721,243		13		2,504,467		12
700-749	6,462,874		30		6,144,489		30
Greater than or equal to 750	9,886,728		45		9,438,530		46
Total	$	21,791,622	100	%	$	20,504,465	100	%
Seasoning(4):
1-12 payments	$	5,451,167	25	%	$	4,969,334	24	%
13-24 payments	3,543,836		16		3,481,235		17
25-36 payments	2,729,369		13		2,741,954		13
37-48 payments	2,017,498		9		1,990,049		10
More than 48 payments	2,178,899		10		2,061,448		10
Not yet in repayment	5,870,853		27		5,260,445		26
Total	$	21,791,622	100	%	$	20,504,465	100	%

______

⁽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 2019.

⁽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.

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. 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		Greater Than 90 Days Past Due		Allowance for Uncollectible Interest
March 31, 2019	$	1,276,825	$	2,374	$	4,687
December 31, 2018	$	1,168,823	$	1,920	$	6,322

XML

Deposits (Tables)

3 Months Ended

Mar. 31, 2019

Banking and Thrift [Abstract]

Schedule of deposits

The following table summarizes total deposits at March 31, 2019 and December 31, 2018.

	March 31,		December 31,
	2019		2018
Deposits - interest bearing	$	19,662,290	$	18,942,082
Deposits - non-interest bearing	1,696		1,076
Total deposits	$	19,663,986	$	18,943,158

Interest bearing deposits

Interest bearing deposits at March 31, 2019 and December 31, 2018 are summarized as follows:

	March 31, 2019				December 31, 2018
	Amount		Qtr.-End Weighted Average Stated Rate(1)		Amount		Year-End Weighted Average Stated Rate(1)
Money market	$	8,974,104	2.59	%	$	8,687,766	2.46	%
Savings	714,518		2.03		702,342		2.00
Certificates of deposit	9,973,668		2.76		9,551,974		2.74
Deposits - interest bearing	$	19,662,290			$	18,942,082

____________

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

XML

Borrowings (Tables)

3 Months Ended

Mar. 31, 2019

Debt Disclosure [Abstract]

Schedule of debt

The following table summarizes our borrowings at March 31, 2019 and December 31, 2018.

	March 31, 2019						December 31, 2018
	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total
Unsecured borrowings:
Unsecured debt (fixed-rate)	$	—	$	197,551	$	197,551	$	—	$	197,348	$	197,348
Total unsecured borrowings	—		197,551		197,551		—		197,348		197,348
Secured borrowings:
Private Education Loan term securitizations:
Fixed-rate	—		2,472,933		2,472,933		—		2,284,347		2,284,347
Variable-rate	—		1,805,922		1,805,922		—		1,802,609		1,802,609
Total Private Education Loan term securitizations	—		4,278,855		4,278,855		—		4,086,956		4,086,956
Secured Borrowing Facility	—		—		—		—		—		—
Total secured borrowings	—		4,278,855		4,278,855		—		4,086,956		4,086,956
Total	$	—	$	4,476,406	$	4,476,406	$	—	$	4,284,304	$	4,284,304

Schedule of securities financing transactions

Secured Financings at Issuance

Issue	Date Issued	Total Issued		Weighted Average Cost of Funds(1)	Weighted Average Life  (in years)
Private Education:
2017-A	February 2017	$	772,000	1-month LIBOR plus 0.93%	4.27
2017-B	November 2017	676,000		1-month LIBOR plus 0.80%	4.07
Total notes issued in 2017		$	1,448,000
Total loan and accrued interest amount securitized at inception in 2017		$	1,606,804
2018-A	March 2018	$	670,000	1-month LIBOR plus 0.78%	4.43
2018-B	June 2018	686,500		1-month LIBOR plus 0.76%	4.40
2018-C	September 2018	544,000		1-month LIBOR plus 0.77%	4.32
Total notes issued in 2018		$	1,900,500
Total loan and accrued interest amount securitized at inception in 2018		$	2,101,644
2019-A	March 2019	453,000		1-month LIBOR plus 0.92%	4.26
Total notes issued in 2019		$	453,000
Total loan and accrued interest amount securitized at inception in 2019		$	498,087

____________

⁽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 March 31, 2019 and December 31, 2018, respectively:

	March 31, 2019
	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 securitizations	$	—	$	4,278,855	$	4,278,855	$	5,251,117	$	143,307	$	356,496	$	5,750,920
Secured Borrowing Facility	—		—		—		—		—		943		943
Total	$	—	$	4,278,855	$	4,278,855	$	5,251,117	$	143,307	$	357,439	$	5,751,863

	December 31, 2018
	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 securitizations	$	—	$	4,086,956	$	4,086,956	$	5,030,837	$	113,431	$	326,570	$	5,470,838
Secured Borrowing Facility	—		—		—		—		—		157		157
Total	$	—	$	4,086,956	$	4,086,956	$	5,030,837	$	113,431	$	326,727	$	5,470,995

____

(1) Other assets primarily represent accrued interest receivable.

XML

Derivative Financial Instruments (Tables)

3 Months Ended

Mar. 31, 2019

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Impact of derivatives on the consolidated balance sheet

The following tables summarize the fair values and notional amounts of all derivative instruments at March 31, 2019 and December 31, 2018, and their impact on earnings and other comprehensive income for the three months ended March 31, 2019 and 2018. Please refer to Note 10, “Derivative Financial Instruments” in our 2018 Form 10-K for a full discussion of cash flow hedges, fair value hedges, and trading activities.

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,
		2019		2018			2019			2018		2019			2018		2019			2018
Fair Values(1)	Hedged Risk Exposure
Derivative Assets:(2)
Interest rate swaps	Interest rate	$	2,060	$	—		$	—		$	2,000	$	—		$	90	$	2,060		$	2,090
Derivative Liabilities:(2)
Interest rate swaps	Interest rate	—		(2,032		)	(3,413		)	—		(568		)	—		(3,981		)	(2,032		)
Total net derivatives		$	2,060	$	(2,032	)	$	(3,413	)	$	2,000	$	(568	)	$	90	$	(1,921	)	$	58

     ___________

(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
	March 31,			December 31,			March 31,			December 31,
	2019			2018			2019			2018
Gross position(1)	$	2,060		$	2,090		$	(3,981	)	$	(2,032	)
Impact of master netting agreement	(1,231		)	(1,389		)	1,231			1,389
Derivative values with impact of master netting agreements (as carried on balance sheet)	829			701			(2,750		)	(643		)
Cash collateral pledged(2)	31,915			27,151			—			—
Net position	$	32,744		$	27,852		$	(2,750	)	$	(643	)

__________

(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.

Offsetting assets

The following table reconciles gross positions with the impact of master netting agreements to the balance sheet classification:

	Other Assets						Other Liabilities
	March 31,			December 31,			March 31,			December 31,
	2019			2018			2019			2018
Gross position(1)	$	2,060		$	2,090		$	(3,981	)	$	(2,032	)
Impact of master netting agreement	(1,231		)	(1,389		)	1,231			1,389
Derivative values with impact of master netting agreements (as carried on balance sheet)	829			701			(2,750		)	(643		)
Cash collateral pledged(2)	31,915			27,151			—			—
Net position	$	32,744		$	27,852		$	(2,750	)	$	(643	)

__________

(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.

Offsetting liabilities

The following table reconciles gross positions with the impact of master netting agreements to the balance sheet classification:

	Other Assets						Other Liabilities
	March 31,			December 31,			March 31,			December 31,
	2019			2018			2019			2018
Gross position(1)	$	2,060		$	2,090		$	(3,981	)	$	(2,032	)
Impact of master netting agreement	(1,231		)	(1,389		)	1,231			1,389
Derivative values with impact of master netting agreements (as carried on balance sheet)	829			701			(2,750		)	(643		)
Cash collateral pledged(2)	31,915			27,151			—			—
Net position	$	32,744		$	27,852		$	(2,750	)	$	(643	)

__________

(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.

Schedule of notional amounts of outstanding derivative positions

	Cash Flow				Fair Value				Trading				Total
	March 31,		December 31,		March 31,		December 31,		March 31,		December 31,		March 31,		December 31,
	2019		2018		2019		2018		2019		2018		2019		2018
Notional Values
Interest rate swaps	$	1,248,190	$	1,280,367	$	3,446,489	$	3,137,965	$	1,521,234	$	1,577,978	$	6,215,913	$	5,996,310

Schedule of Fair Value Hedging Instruments, Statements of Financial Performance and Financial Position, Location

As of March 31, 2019 and December 31, 2018, 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:	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,
	2019			2018			2019			2018
Deposits	$	(3,445,524	)	$	(3,114,304	)	$	(9,784	)	$	14,202

Derivative instruments, gain (loss)

Impact of Derivatives on the Consolidated Statements of Income

	Three Months Ended   March 31,
	2019			2018
Fair Value Hedges
Interest rate swaps:
Interest recognized on derivatives	$	(3,827	)	$	5,853
Hedged items recorded in interest expense	(23,986		)	15,265
Derivatives recorded in interest expense	23,888			(15,246		)
Total	$	(3,925	)	$	5,872
Cash Flow Hedges
Interest rate swaps:
Amount of gain (loss) reclassified from accumulated other comprehensive income into interest expense	$	1,296		$	(1,543	)
Total	$	1,296		$	(1,543	)
Trading
Interest rate swaps:
Change in fair value of future interest payments recorded in earnings	$	4,202		$	(4,755	)
Total	4,202			(4,755		)
Total	$	1,573		$	(426	)

Schedule of derivative instruments, effect on other comprehensive income (loss)

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

	Three Months Ended
	March 31,
	2019			2018
Amount of gain recognized in other comprehensive income (loss)	$	(12,821	)	$	18,728
Less: amount of loss reclassified in interest expense	1,296			(1,562		)
Total change in other comprehensive income (loss) for unrealized gains (losses) on derivatives, before income tax (expense) benefit	$	(14,117	)	$	20,290

XML

Stockholders' Equity (Tables)

3 Months Ended

Mar. 31, 2019

Equity [Abstract]

Schedule of common share repurchases

The following table summarizes our common share repurchases and issuances.

	Three Months Ended   March 31,
(Shares and per share amounts in actuals)	2019		2018
Common stock repurchased under repurchase program(1)	5,435,476		—
Average purchase price per share(2)	$	11.04	$	—
Shares repurchased related to employee stock-based compensation plans(3)	1,289,391		2,740,018
Average purchase price per share	$	10.95	$	11.31
Common shares issued(4)	3,470,664		5,559,991

__________________

⁽¹⁾ Common shares purchased under our share repurchase program, of which $140 million remained available as of March 31, 2019.

⁽²⁾  Average purchase price per share includes purchase commission costs.

⁽³⁾  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.

⁽⁴⁾ Common shares issued under our various compensation and benefit plans.

XML

Earnings per Common Share (Tables)

3 Months Ended

Mar. 31, 2019

Earnings Per Share [Abstract]

Schedule of earnings per share, basic and diluted

A reconciliation of the numerators and denominators of the basic and diluted EPS calculations follows.

	Three Months Ended
	March 31,
(In thousands, except per share data)	2019		2018
Numerator:
Net income	$	158,189	$	126,254
Preferred stock dividends	4,468		3,397
Net income attributable to SLM Corporation common stock	$	153,721	$	122,857
Denominator:
Weighted average shares used to compute basic EPS	434,574		433,952
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)	3,674		5,025
Weighted average shares used to compute diluted EPS	438,248		438,977
Basic earnings per common share attributable to SLM Corporation	$	0.35	$	0.28
Diluted earnings per common share attributable to SLM Corporation	$	0.35	$	0.28

________________             

⁽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, 2019 and 2018, securities covering approximately 2 million and no shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.

XML

Fair Value Measurements (Tables)

3 Months Ended

Mar. 31, 2019

Fair Value Disclosures [Abstract]

Valuation of financial instruments that are marked-to-market on recurring basis

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
	March 31, 2019										December 31, 2018
	Level 1		Level 2			Level 3		Total			Level 1		Level 2			Level 3		Total
Assets
Available-for-sale investments	$	—	$	207,907		$	—	$	207,907		$	—	$	176,245		$	—	$	176,245
Derivative instruments	—		2,060			—		2,060			—		2,090			—		2,090
Total	$	—	$	209,967		$	—	$	209,967		$	—	$	178,335		$	—	$	178,335
Liabilities
Derivative instruments	$	—	$	(3,981	)	$	—	$	(3,981	)	$	—	$	(2,032	)	$	—	$	(2,032	)
Total	$	—	$	(3,981	)	$	—	$	(3,981	)	$	—	$	(2,032	)	$	—	$	(2,032	)

Fair values of financial assets and liabilities, including derivative financial instruments

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

	March 31, 2019							December 31, 2018
	Fair Value		Carrying Value		Difference			Fair Value		Carrying Value		Difference
Earning assets:
Loans held for investment, net:
Private Education Loans	$	23,854,015	$	21,576,534	$	2,277,481		$	22,313,419	$	20,294,843	$	2,018,576
FFELP Loans	841,070		829,203		11,867			859,185		847,889		11,296
Personal Loans	1,137,407		1,092,649		44,758			1,156,531		1,128,187		28,344
Cash and cash equivalents	2,156,257		2,156,257		—			2,559,106		2,559,106		—
Available-for-sale investments	207,907		207,907		—			176,245		176,245		—
Accrued interest receivable	1,409,728		1,299,496		110,232			1,285,842		1,191,981		93,861
Tax indemnification receivable	43,124		43,124		—			39,207		39,207		—
Derivative instruments	2,060		2,060		—			2,090		2,090		—
Total earning assets	$	29,651,568	$	27,207,230	$	2,444,338		$	28,391,625	$	26,239,548	$	2,152,077
Interest-bearing liabilities:
Money-market and savings accounts	$	9,690,078	$	9,688,622	$	(1,456	)	$	9,370,957	$	9,390,108	$	19,151
Certificates of deposit	10,000,546		9,973,668		(26,878		)	9,513,194		9,551,974		38,780
Long-term borrowings	4,505,828		4,476,406		(29,422		)	4,278,931		4,284,304		5,373
Accrued interest payable	68,746		68,746		—			61,341		61,341		—
Derivative instruments	3,981		3,981		—			2,032		2,032		—
Total interest-bearing liabilities	$	24,269,179	$	24,211,423	$	(57,756	)	$	23,226,455	$	23,289,759	$	63,304
Excess of net asset fair value over carrying value					$	2,386,582						$	2,215,381

XML

Regulatory Capital (Tables)

3 Months Ended

Mar. 31, 2019

Banking and Thrift [Abstract]

Schedule of compliance with regulatory capital requirements under banking regulations

	Actual					U.S. Basel III Regulatory Requirements(1)
	Amount		Ratio			Amount			Ratio
As of March 31, 2019:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	2,989,525	11.9	%		$	1,757,430	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	2,989,525	11.9	%		$	2,134,022	>	8.5	%
Total Capital (to Risk-Weighted Assets)	$	3,303,905	13.2	%		$	2,636,145	>	10.5	%
Tier 1 Capital (to Average Assets)	$	2,989,525	11.0	%	(2)	$	1,085,405	>	4.0	%
As of December 31, 2018:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	2,896,091	12.1	%		$	1,528,209	>	6.375	%
Tier 1 Capital (to Risk-Weighted Assets)	$	2,896,091	12.1	%		$	1,887,787	>	7.875	%
Total Capital (to Risk-Weighted Assets)	$	3,196,279	13.3	%		$	2,367,226	>	9.875	%
Tier 1 Capital (to Average Assets)	$	2,896,091	11.1	%		$	1,039,226	>	4.0	%

________________             

⁽¹⁾ Required risk-based capital ratios include the capital conservation buffer.

⁽²⁾  The Bank’s Tier 1 leverage ratio exceeds the 5 percent well-capitalized standard for the Tier 1 leverage ratio under the prompt corrective action framework.

XML

Significant Accounting Policies Significant Accounting Policies (Details) $ in Millions	Mar. 31, 2019 USD ($)
Accounting Policies [Abstract]
Right-of-use asset	$ 34
Lease liability	$ 34

XML

Loans Held for Investment - Additional Information (Detail)	3 Months Ended	12 Months Ended
	Mar. 31, 2019	Dec. 31, 2018	Jul. 01, 2006	Jun. 30, 2006	Sep. 30, 1993
Receivables [Abstract]
Percent of private loans indexed to LIBOR	63.00%	67.00%
Tier 1 of government guarantee (in percentage)	97.00%		97.00%
Tier 2 of government guarantee (in percentage)				98.00%
Tier 3 of government guarantee (in percentage)					100.00%
Estimated weighted average life of student loans (in years)	5 years 5 months 5 days	5 years 4 months 24 days

XML

Loans Held for Investment - Student Loan Portfolio by Program (Detail) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018	Mar. 31, 2018	Dec. 31, 2017
Accounts, Notes, Loans and Financing Receivable [Line Items]
Allowance for loan losses	$ (358,325)	$ (341,121)	$ (272,123)	$ (251,475)
Loans held for investment, net	23,498,386	22,270,919
Private Education Loans
Accounts, Notes, Loans and Financing Receivable [Line Items]
Gross amount of loans	21,791,622	20,504,465
Deferred origination costs and unamortized premium/(discount)	70,858	68,321
Allowance for loan losses	(285,946)	(277,943)
Loans held for investment, net	21,576,534	20,294,843
Private Education Loans | Fixed-rate
Accounts, Notes, Loans and Financing Receivable [Line Items]
Gross amount of loans	8,025,846	6,759,019
Private Education Loans | Variable-rate
Accounts, Notes, Loans and Financing Receivable [Line Items]
Gross amount of loans	13,765,776	13,745,446
FFELP Loans
Accounts, Notes, Loans and Financing Receivable [Line Items]
Gross amount of loans	828,640	846,487
Deferred origination costs and unamortized premium/(discount)	2,323	2,379
Allowance for loan losses	(1,760)	(977)
Loans held for investment, net	829,203	847,889
Personal Loans
Accounts, Notes, Loans and Financing Receivable [Line Items]
Gross amount of loans	1,162,874	1,190,091
Deferred origination costs and unamortized premium/(discount)	394	297
Allowance for loan losses	(70,619)	(62,201)
Loans held for investment, net	$ 1,092,649	$ 1,128,187

XML

Loans Held for Investment - Student Loan Portfolio Average Balances (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Accounts, Notes, Loans and Financing Receivable [Line Items]
Average Balance	$ 23,747,242	$ 20,108,078
Private Education Loans
Accounts, Notes, Loans and Financing Receivable [Line Items]
Average Balance	$ 21,732,826	$ 18,659,717
Weighted Average Interest Rate	9.50%	8.84%
FFELP Loans
Accounts, Notes, Loans and Financing Receivable [Line Items]
Average Balance	$ 837,950	$ 919,717
Weighted Average Interest Rate	4.94%	4.25%
Personal Loans
Accounts, Notes, Loans and Financing Receivable [Line Items]
Average Balance	$ 1,176,466	$ 528,644
Weighted Average Interest Rate	11.81%	10.64%

XML

Allowance for Loan Losses - Allowance and Recorded Investments in Loans (Detail) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Allowance for Loan Losses
Allowance at beginning of period	$ 341,121	$ 251,475
Total provision	65,660	55,549
Net charge-offs:
Charge-offs	(55,062)	(38,803)
Recoveries	6,606	5,118
Net charge-offs	(48,456)	(33,685)
Loan Sales		(1,216)
Allowance at end of period	358,325	272,123
Allowance:
Ending balance: individually evaluated for impairment	132,442	101,824
Ending balance: collectively evaluated for impairment	225,883	170,299
Loans:
Ending balance: individually evaluated for impairment	1,327,668	1,043,103
Ending balance: collectively evaluated for impairment	22,455,468	19,334,407
FFELP Loans
Allowance for Loan Losses
Allowance at beginning of period	977	1,132
Total provision	1,017	231
Net charge-offs:
Charge-offs	(234)	(250)
Recoveries	0	0
Net charge-offs	(234)	(250)
Loan Sales		0
Allowance at end of period	1,760	1,113
Allowance:
Ending balance: individually evaluated for impairment	0	0
Ending balance: collectively evaluated for impairment	1,760	1,113
Loans:
Ending balance: individually evaluated for impairment	0	0
Ending balance: collectively evaluated for impairment	$ 828,640	$ 907,842
Net charge-offs as a percentage of average loans in repayment (annualized)	0.14%	0.14%
Allowance as a percentage of the ending total loan balance	0.21%	0.12%
Allowance as a percentage of the ending loans in repayment	0.27%	0.16%
Allowance coverage of net charge-offs (annualized)	1.88	1.11
Ending total loans, gross	$ 828,640	$ 907,842
Average loans in repayment	650,196	718,311
Ending loans in repayment	641,658	702,965
Private Education Loans
Allowance for Loan Losses
Allowance at beginning of period	277,943	243,715
Total provision	41,883	41,870
Net charge-offs:
Charge-offs	(39,577)	(37,353)
Recoveries	5,697	5,087
Net charge-offs	(33,880)	(32,266)
Loan Sales		(1,216)
Allowance at end of period	285,946	252,103
Allowance:
Ending balance: individually evaluated for impairment	132,442	101,824
Ending balance: collectively evaluated for impairment	153,504	150,279
Loans:
Ending balance: individually evaluated for impairment	1,327,668	1,043,103
Ending balance: collectively evaluated for impairment	$ 20,463,954	$ 17,750,909
Net charge-offs as a percentage of average loans in repayment (annualized)	0.89%	1.01%
Allowance as a percentage of the ending total loan balance	1.31%	1.34%
Allowance as a percentage of the ending loans in repayment	1.87%	1.95%
Allowance coverage of net charge-offs (annualized)	2.11	1.95
Ending total loans, gross	$ 21,791,622	$ 18,794,012
Average loans in repayment	15,165,072	12,747,929
Ending loans in repayment	15,310,560	12,958,742
Personal Loans
Allowance for Loan Losses
Allowance at beginning of period	62,201	6,628
Total provision	22,760	13,448
Net charge-offs:
Charge-offs	(15,251)	(1,200)
Recoveries	909	31
Net charge-offs	(14,342)	(1,169)
Loan Sales		0
Allowance at end of period	70,619	18,907
Allowance:
Ending balance: individually evaluated for impairment	0	0
Ending balance: collectively evaluated for impairment	70,619	18,907
Loans:
Ending balance: individually evaluated for impairment	0	0
Ending balance: collectively evaluated for impairment	$ 1,162,874	$ 675,656
Net charge-offs as a percentage of average loans in repayment (annualized)	4.88%	0.88%
Allowance as a percentage of the ending total loan balance	6.07%	2.80%
Allowance as a percentage of the ending loans in repayment	6.07%	2.80%
Allowance coverage of net charge-offs (annualized)	1.23	4.04
Ending total loans, gross	$ 1,162,874	$ 675,656
Average loans in repayment	1,175,356	531,889
Ending loans in repayment	$ 1,162,874	$ 675,656

XML

Allowance for Loan Losses - Additional Information (Detail)	3 Months Ended
	Mar. 31, 2019	Dec. 31, 2018	Mar. 31, 2018	Jul. 01, 2006
Receivables [Abstract]
Interest rate offered to borrowers facing financial difficulty	2.00%
Percentage of loans in full and interest repayment status that are subject to interest rate reductions	7.20%		5.70%
Percentage of loans granted forbearance qualified as TDR	55.00%	57.00%
Criteria for loans to be considered as nonperforming (greater than)	90 days
Tier 1 of government guarantee (at least) (in percentage)	97.00%			97.00%
TDR payment default period (more than)	60 days
Percentage of FFELP loans insured and guaranteed (at least)	97.00%
Period of loans past due that have accrued interest (greater than)	90 days

XML

Allowance for Loan Losses - Recorded Investment, Unpaid Principal Balance and Related Allowance for TDR Loans (Detail) - TDR Loans - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Accounts, Notes, Loans and Financing Receivable [Line Items]
Recorded Investment	$ 1,352,673	$ 1,280,713
Unpaid Principal Balance	1,327,668	1,257,856
Allowance	$ 132,442	$ 120,110

XML

Allowance for Loan Losses - Average Recorded Investment and Interest Income Recognized for TDR (Details) - TDR Loans - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Accounts, Notes, Loans and Financing Receivable [Line Items]
Average Recorded Investment	$ 1,312,729	$ 1,032,232
Interest Income Recognized	$ 21,566	$ 17,847

XML

Allowance for Loan Losses - Loan Status and Aging of Past Due TDR Loans (Detail) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018	Mar. 31, 2018	Dec. 31, 2017
TDR loans in repayment and percentage of each status:
Allowance for loan losses	$ (358,325)	$ (341,121)	$ (272,123)	$ (251,475)
Loans held for investment, net	23,498,386	22,270,919
Student Loan | Consumer Portfolio Segment | Troubled Debt Restructured Loans
Accounts, Notes, Loans and Financing Receivable [Line Items]
TDR loans in in-school/grace/deferment	77,327	69,212
TDR loans in forbearance	79,410	69,796
TDR loans in repayment and percentage of each status:
Loans current	1,044,676	994,411
Total TDR loans in repayment	$ 1,170,931	$ 1,118,848
Loans current (as a percentage)	89.20%	88.90%
Total TDR loans in repayment	100.00%	100.00%
Total Private Education Loans, gross	$ 1,327,668	$ 1,257,856
Student Loan | Consumer Portfolio Segment | Loans delinquent 31-60 days | Troubled Debt Restructured Loans
TDR loans in repayment and percentage of each status:
Loans delinquent	$ 61,698	$ 63,074
Loans delinquent (as a percentage)	5.30%	5.60%
Student Loan | Consumer Portfolio Segment | Loans delinquent 61-90 days | Troubled Debt Restructured Loans
TDR loans in repayment and percentage of each status:
Loans delinquent	$ 39,349	$ 36,804
Loans delinquent (as a percentage)	3.40%	3.30%
Student Loan | Consumer Portfolio Segment | Loans delinquent, greater than 90 days | Troubled Debt Restructured Loans
TDR loans in repayment and percentage of each status:
Loans delinquent	$ 25,208	$ 24,559
Loans delinquent (as a percentage)	2.10%	2.20%

XML

Allowance for Loan Losses - Modified Loan Accounts for TDR (Detail) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Receivables [Abstract]
Modified Loans	$ 111,208	$ 84,174
Charge-offs	16,005	15,460
Payment- Default	$ 25,462	$ 29,757

XML

Allowance for Loan Losses - Loan Portfolio Stratified by Key Credit Quality Indicators (Detail) - Consumer Portfolio Segment - Student Loan - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
School FICO, Refreshed Amounts
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 21,791,622	$ 20,504,465
Total in percent	100.00%	100.00%
FICO score less than 670 | School FICO, Refreshed Amounts
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 2,720,777	$ 2,416,979
Private Education Loans At Origination	12.00%	12.00%
FICO score 670-699 | School FICO, Refreshed Amounts
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 2,721,243	$ 2,504,467
Private Education Loans At Origination	13.00%	12.00%
FICO score 700-749 | School FICO, Refreshed Amounts
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 6,462,874	$ 6,144,489
Private Education Loans At Origination	30.00%	30.00%
FICO score greater than or equal to 750 | School FICO, Refreshed Amounts
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 9,886,728	$ 9,438,530
Private Education Loans At Origination	45.00%	46.00%
Private Education Loans | With Cosigner
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 19,531,175	$ 18,378,398
Private Education Loans with cosigner (in percentage)	90.00%	90.00%
Private Education Loans | Without Cosigner
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 2,260,447	$ 2,126,067
Private Education Loans without cosigner (in percentage)	10.00%	10.00%
Private Education Loans | Cosigners
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 21,791,622	$ 20,504,465
Total in percent	100.00%	100.00%
Private Education Loans | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 21,791,622	$ 20,504,465
Total in percent	100.00%	100.00%
Private Education Loans | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 21,791,622	$ 20,504,465
Total in percent	100.00%	100.00%
Seasoning based on monthly scheduled payments due from 1-12 payments (in percentage)	25.00%	24.00%
Seasoning based on monthly scheduled payments due from 13 - 24 payments (in percentage)	16.00%	17.00%
Seasoning based on monthly scheduled payments due from 25 - 36 payments (in percentage)	13.00%	13.00%
Seasoning based on monthly scheduled payments due from 37 - 48 payments (in percentage)	9.00%	10.00%
Seasoning based on monthly scheduled payments due from more than 48 payments (in percentage)	10.00%	10.00%
Seasoning based on monthly scheduled payments due from not yet in repayment (in percentage)	27.00%	26.00%
Private Education Loans | FICO score less than 670 | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 1,517,014	$ 1,409,789
Private Education Loans At Origination	7.00%	7.00%
Private Education Loans | FICO score 670-699 | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 3,306,017	$ 3,106,983
Private Education Loans At Origination	15.00%	15.00%
Private Education Loans | FICO score 700-749 | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 7,186,454	$ 6,759,721
Private Education Loans At Origination	33.00%	33.00%
Private Education Loans | FICO score greater than or equal to 750 | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 9,782,137	$ 9,227,972
Private Education Loans At Origination	45.00%	45.00%
Private Education Loans | 1-12 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 5,451,167	$ 4,969,334
Private Education Loans | 13-24 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	3,543,836	3,481,235
Private Education Loans | 25-36 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	2,729,369	2,741,954
Private Education Loans | 37-48 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	2,017,498	1,990,049
Private Education Loans | More than 48 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	2,178,899	2,061,448
Private Education Loans | Not yet in repayment | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	5,870,853	5,260,445
Personal Loans | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 1,162,874	$ 1,190,091
Total in percent	100.00%	100.00%
Personal Loans | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 1,162,874	$ 1,190,091
Total in percent	100.00%	100.00%
Seasoning based on monthly scheduled payments due from 1-12 payments (in percentage)	72.00%	85.00%
Seasoning based on monthly scheduled payments due from 13 - 24 payments (in percentage)	27.00%	15.00%
Seasoning based on monthly scheduled payments due from 25 - 36 payments (in percentage)	1.00%	0.00%
Seasoning based on monthly scheduled payments due from 37 - 48 payments (in percentage)	0.00%	0.00%
Seasoning based on monthly scheduled payments due from more than 48 payments (in percentage)	0.00%	0.00%
Personal Loans | FICO score less than 670 | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 71,340	$ 77,702
Private Education Loans At Origination	6.00%	7.00%
Personal Loans | FICO score 670-699 | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 324,934	$ 339,053
Private Education Loans At Origination	28.00%	28.00%
Personal Loans | FICO score 700-749 | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 551,904	$ 554,700
Private Education Loans At Origination	47.00%	47.00%
Personal Loans | FICO score greater than or equal to 750 | FICO at Original Approval
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 214,696	$ 218,636
Private Education Loans At Origination	19.00%	18.00%
Personal Loans | 1-12 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 832,583	$ 1,008,758
Personal Loans | 13-24 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	320,058	181,333
Personal Loans | 25-36 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	10,233	0
Personal Loans | 37-48 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	0	0
Personal Loans | More than 48 payments | Seasoning
Accounts, Notes, Loans and Financing Receivable [Line Items]
Private Education Loans	$ 0	$ 0

XML

Allowance for Loan Losses - Age Analysis of Past Due Loans Delinquencies (Detail) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018	Mar. 31, 2018	Dec. 31, 2017
Loans in repayment and percentage of each status:
Private Education Loans allowance for losses	$ (358,325)	$ (341,121)	$ (272,123)	$ (251,475)
Loans held for investment, net	23,498,386	22,270,919
Private Education Loans
Loans in repayment and percentage of each status:
Total Private Education Loans, gross	21,791,622	20,504,465
Private Education Loans deferred origination costs	70,858	68,321
Private Education Loans allowance for losses	(285,946)	(277,943)
Loans held for investment, net	21,576,534	20,294,843
Private Education Loans | Consumer Portfolio Segment
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans in-school/grace/deferment	5,870,853	5,260,445
Loans in forbearance	610,209	577,164
Loans in repayment and percentage of each status:
Loans current	$ 14,927,591	$ 14,289,705
Loans current (as a percentage)	97.50%	97.40%
Total TDR loans in repayment	$ 15,310,560	$ 14,666,856
Total TDR loans in repayment (as a percentage)	100.00%	100.00%
Total Private Education Loans, gross	$ 21,791,622	$ 20,504,465
Private Education Loans deferred origination costs	70,858	68,321
Total Private Education Loans, gross	21,862,480	20,572,786
Private Education Loans allowance for losses	(285,946)	(277,943)
Loans held for investment, net	$ 21,576,534	$ 20,294,843
Percentage of Private Education Loans in repayment	70.30%	71.50%
Delinquencies as a percentage of Private Education Loans in repayment	2.50%	2.60%
Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance	3.80%	3.80%
Private Education Loans | Consumer Portfolio Segment | Loans delinquent 31-60 days
Loans in repayment and percentage of each status:
Loans delinquent	$ 216,295	$ 231,216
Loans delinquent (as a percentage)	1.40%	1.60%
Private Education Loans | Consumer Portfolio Segment | Loans delinquent 61-90 days
Loans in repayment and percentage of each status:
Loans delinquent	$ 104,199	$ 95,105
Loans delinquent (as a percentage)	0.70%	0.70%
Private Education Loans | Consumer Portfolio Segment | Loans delinquent, greater than 90 days
Loans in repayment and percentage of each status:
Loans delinquent	$ 62,475	$ 50,830
Loans delinquent (as a percentage)	0.40%	0.30%
Personal Loans
Loans in repayment and percentage of each status:
Total Private Education Loans, gross	$ 1,162,874	$ 1,190,091
Private Education Loans deferred origination costs	394	297
Private Education Loans allowance for losses	(70,619)	(62,201)
Loans held for investment, net	1,092,649	1,128,187
Personal Loans | Consumer Portfolio Segment
Loans in repayment and percentage of each status:
Loans current	$ 1,141,664	$ 1,172,776
Loans current (as a percentage)	98.20%	98.50%
Total TDR loans in repayment	$ 1,162,874	$ 1,190,091
Total TDR loans in repayment (as a percentage)	100.00%	100.00%
Total Private Education Loans, gross	$ 1,162,874	$ 1,190,091
Private Education Loans deferred origination costs	394	297
Total Private Education Loans, gross	1,163,268	1,190,388
Private Education Loans allowance for losses	(70,619)	(62,201)
Loans held for investment, net	$ 1,092,649	$ 1,128,187
Delinquencies as a percentage of Private Education Loans in repayment	1.80%	1.50%
Personal Loans | Consumer Portfolio Segment | Loans delinquent 31-60 days
Loans in repayment and percentage of each status:
Loans delinquent	$ 9,224	$ 6,722
Loans delinquent (as a percentage)	0.80%	0.60%
Personal Loans | Consumer Portfolio Segment | Loans delinquent 61-90 days
Loans in repayment and percentage of each status:
Loans delinquent	$ 5,991	$ 5,416
Loans delinquent (as a percentage)	0.50%	0.50%
Personal Loans | Consumer Portfolio Segment | Loans delinquent, greater than 90 days
Loans in repayment and percentage of each status:
Loans delinquent	$ 5,995	$ 5,177
Loans delinquent (as a percentage)	0.50%	0.40%

XML

Allowance for Loan Losses - Accrued Interest Receivable (Detail) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Receivables [Abstract]
Total Interest Receivable	$ 1,276,825	$ 1,168,823
Greater Than 90 Days Past Due	2,374	1,920
Allowance for Uncollectible Interest	$ 4,687	$ 6,322

XML

Deposits - Summary of Total Deposits (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Banking and Thrift [Abstract]
Deposits - interest bearing	$ 19,662,290	$ 18,942,082
Deposits - non-interest bearing	1,696	1,076
Total deposits	$ 19,663,986	$ 18,943,158

XML

Deposits - Additional Information (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018	Dec. 31, 2018
Banking and Thrift [Abstract]
Deposits	$ 19,663,986		$ 18,943,158
Brokered deposits	10,600,000		10,300,000
Retail and other deposits	9,100,000		8,600,000
Stable interest-bearing deposits, total	6,200,000		5,900,000
Brokered deposit placement fee	4,000	$ 3,000
Third party broker fees paid	1,000	$ 7,000
Deposits exceeding FDIC insurance limits	638,000		523,000
Accrued interest on deposits	$ 57,000		$ 53,000

XML

Deposits - Interest Bearing Deposits (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Amount
Money market	$ 8,974,104	$ 8,687,766
Savings	714,518	702,342
Certificates of deposit	9,973,668	9,551,974
Deposits - interest bearing	$ 19,662,290	$ 18,942,082
Weighted Average Stated Rate
Money market	2.59%	2.46%
Savings	2.03%	2.00%
Certificates of deposit	2.76%	2.74%

XML

Borrowings - Company Borrowings (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Debt Instrument [Line Items]
Short Term	$ 0	$ 0
Long Term	4,476,406	4,284,304
Total	4,476,406	4,284,304
Unsecured borrowings
Debt Instrument [Line Items]
Short Term	0	0
Long Term	197,551	197,348
Total	197,551	197,348
Secured borrowings
Debt Instrument [Line Items]
Short Term	0	0
Long Term	4,278,855	4,086,956
Total	4,278,855	4,086,956
Secured borrowings | Private Education Loan securitization
Debt Instrument [Line Items]
Short Term	0	0
Long Term	4,278,855	4,086,956
Total	4,278,855	4,086,956
Secured borrowings | Private Education Loan securitization | Fixed-rate
Debt Instrument [Line Items]
Short Term	0	0
Long Term	2,472,933	2,284,347
Total	2,472,933	2,284,347
Secured borrowings | Private Education Loan securitization | Variable-rate
Debt Instrument [Line Items]
Short Term	0	0
Long Term	1,805,922	1,802,609
Total	1,805,922	1,802,609
Secured borrowings | Secured Borrowing Facility
Debt Instrument [Line Items]
Short Term	0	0
Long Term	0	0
Total	$ 0	$ 0

XML

Borrowings - Additional Information (Details) - USD ($)			3 Months Ended	12 Months Ended
	Mar. 13, 2019	Feb. 20, 2019	Mar. 31, 2019	Dec. 31, 2018	Dec. 31, 2017	Apr. 05, 2017
Line of Credit Facility [Line Items]
Short-term borrowings			$ 0	$ 0
Unsecured offering issued			$ 453,000,000	$ 1,900,500,000	$ 1,448,000,000
Estimated weighted average life of student loans (in years)			5 years 5 months 5 days	5 years 4 months 24 days
Uncommitted federal funds			$ 125,000,000
Lendable value of collateral			3,300,000,000	$ 3,100,000,000
ABCP borrowings | Commercial Paper
Line of Credit Facility [Line Items]
Private asset backed commercial paper education loan funding facility		$ 750,000,000
Ownership interest percentage in residual interest in ABCP facility		100.00%
Short-term borrowings			0
Private Education Loans 2018 Term A
Line of Credit Facility [Line Items]
Total loan amount securitized at inception	$ 453,000,000
Amount of loan securitization sold to third parties	$ 453,000,000
Ownership interest percentage	100.00%
Proceeds from loan securitization sold to third parties	$ 451,000,000
Loans pledged as collateral			462,000,000
Class A and B Notes
Line of Credit Facility [Line Items]
Estimated weighted average life of student loans (in years)	4 years 3 months 2 days
LIBOR | ABCP borrowings | Commercial Paper
Line of Credit Facility [Line Items]
Basis spread on variable rate		0.85%
LIBOR | Class A and B Notes
Line of Credit Facility [Line Items]
Basis spread on variable rate	0.92%
Minimum | ABCP borrowings | Commercial Paper
Line of Credit Facility [Line Items]
Financing cost percentage of unused borrowing capacity		0.35%
Maximum | ABCP borrowings | Commercial Paper
Line of Credit Facility [Line Items]
Financing cost percentage of unused borrowing capacity		0.45%
Unsecured borrowings
Line of Credit Facility [Line Items]
Short-term borrowings			0	$ 0
Unsecured borrowings | Senior Unsecured Notes Due April 5, 2022
Line of Credit Facility [Line Items]
Unsecured offering issued			$ 198,000,000			$ 200,000,000
Interest rate stated percentage						5.125%

XML

Borrowings - Securitizations (Details) - USD ($)		1 Months Ended				3 Months Ended
	Feb. 28, 2017	Sep. 30, 2018	Jun. 30, 2018	Mar. 31, 2018	Nov. 30, 2017	Mar. 31, 2019	Dec. 31, 2018	Dec. 31, 2017
Securities Financing Transaction [Line Items]
Total Issued						$ 453,000,000	$ 1,900,500,000	$ 1,448,000,000
Total loan and accrued interest amount securitized at inception on-balance sheet term securitization						498,087,000	$ 2,101,644,000	$ 1,606,804,000
2017-A
Securities Financing Transaction [Line Items]
Total Issued	$ 772,000,000
Weighted Average Life (in years)	4 years 3 months 7 days
Basis spread on variable rate	0.93%
2017-B
Securities Financing Transaction [Line Items]
Total Issued					$ 676,000,000
Weighted Average Life (in years)					4 years 25 days
Basis spread on variable rate					0.80%
2018-A
Securities Financing Transaction [Line Items]
Total Issued				$ 670,000,000
Weighted Average Life (in years)				4 years 5 months 4 days
Basis spread on variable rate				0.78%
2018-B
Securities Financing Transaction [Line Items]
Total Issued			$ 686,500,000
Weighted Average Life (in years)			4 years 4 months 25 days
Basis spread on variable rate			0.76%
2018-C
Securities Financing Transaction [Line Items]
Total Issued		$ 544,000,000
Weighted Average Life (in years)		4 years 3 months 26 days
Basis spread on variable rate		0.77%
2019-A
Securities Financing Transaction [Line Items]
Total Issued						$ 453,000,000
Weighted Average Life (in years)						4 years 3 months 3 days
Basis spread on variable rate						0.92%

XML

Borrowings - Financing VIEs (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018	Mar. 31, 2018
Debt Outstanding
Short Term	$ 0	$ 0
Long Term	4,476,406	4,284,304
Total	4,476,406	4,284,304
Carrying Amount of Assets Securing Debt Outstanding
Restricted Cash	153,552	122,789	$ 120,084
Other Assets	92,446	103,695
Variable Interest Entity, Primary Beneficiary
Debt Outstanding
Short Term	0	0
Long Term	4,278,855	4,086,956
Total	4,278,855	4,086,956
Carrying Amount of Assets Securing Debt Outstanding
Loans	5,251,117	5,030,837
Restricted Cash	143,307	113,431
Other Assets	357,439	326,727
Total	5,751,863	5,470,995
Variable Interest Entity, Primary Beneficiary | Private Education Loan securitization
Debt Outstanding
Short Term	0	0
Long Term	4,278,855	4,086,956
Total	4,278,855	4,086,956
Carrying Amount of Assets Securing Debt Outstanding
Loans	5,251,117	5,030,837
Restricted Cash	143,307	113,431
Other Assets	356,496	326,570
Total	5,750,920	5,470,838
Variable Interest Entity, Primary Beneficiary | Secured Borrowing Facility
Debt Outstanding
Short Term	0	0
Long Term	0	0
Total	0	0
Carrying Amount of Assets Securing Debt Outstanding
Loans	0	0
Restricted Cash	0	0
Other Assets	943	157
Total	$ 943	$ 157

XML

Derivative Financial Instruments - Additional Information (Detail) - USD ($)	3 Months Ended
	Mar. 31, 2019	Dec. 31, 2018
Derivative [Line Items]
Notional value	$ 6,200,000,000
Net derivatives	30,000,000	$ 27,000,000
Cash collateral held relative to derivative exposure	0	0
Cash collateral pledged	32,000,000	$ 27,000,000
Chicago Mercantile Exchange
Derivative [Line Items]
Notional value	$ 5,600,000,000
Percent of total notional derivative contracts	90.90%
Amount of variation margin included as settlement	$ (33,200,000)
London Clearing House
Derivative [Line Items]
Notional value	$ 600,000,000
Percent of total notional derivative contracts	9.10%
Amount of variation margin included as settlement	$ 300,000

XML

Derivative Financial Instruments - Impact of Derivatives on Consolidated Balance Sheet (Detail) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Derivatives, Fair Value [Line Items]
Total net derivatives	$ 30,000	$ 27,000
Interest rate swaps
Derivatives, Fair Value [Line Items]
Derivative instruments	2,060	2,090
Derivative Liabilities	(3,981)	(2,032)
Total net derivatives	(1,921)	58
Interest rate swaps | Trading
Derivatives, Fair Value [Line Items]
Derivative instruments	0	90
Derivative Liabilities	(568)	0
Total net derivatives	(568)	90
Interest rate swaps | Cash Flow | Designated as Hedging Instrument
Derivatives, Fair Value [Line Items]
Derivative instruments	2,060	0
Derivative Liabilities	0	(2,032)
Total net derivatives	2,060	(2,032)
Interest rate swaps | Fair Value | Designated as Hedging Instrument
Derivatives, Fair Value [Line Items]
Derivative instruments	0	2,000
Derivative Liabilities	(3,413)	0
Total net derivatives	$ (3,413)	$ 2,000

XML

Derivative Financial Instruments - Offsetting Assets and Liabilities (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Other Liabilities
Cash collateral pledged	$ 32,000	$ 27,000
Other Assets
Other Assets
Gross position	2,060	2,090
Impact of master netting agreement	(1,231)	(1,389)
Derivative values with impact of master netting agreements (as carried on balance sheet)	829	701
Cash collateral pledged	31,915	27,151
Net position	32,744	27,852
Other Liabilities
Other Liabilities
Gross position	(3,981)	(2,032)
Impact of master netting agreement	1,231	1,389
Derivative values with impact of master netting agreements (as carried on balance sheet)	(2,750)	(643)
Cash collateral pledged	0	0
Net position	$ (2,750)	$ (643)

XML

Derivative Financial Instruments - Notional Values (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Derivatives, Fair Value [Line Items]
Notional values	$ 6,200,000
Interest rate swaps
Derivatives, Fair Value [Line Items]
Notional values	6,215,913	$ 5,996,310
Interest rate swaps | Trading
Derivatives, Fair Value [Line Items]
Notional values	1,521,234	1,577,978
Interest rate swaps | Cash Flow Hedges | Designated as Hedging Instrument
Derivatives, Fair Value [Line Items]
Notional values	1,248,190	1,280,367
Interest rate swaps | Fair Value Hedges | Designated as Hedging Instrument
Derivatives, Fair Value [Line Items]
Notional values	$ 3,446,489	$ 3,137,965

XML

Derivative Financial Instruments - Schedule of Hedged Items Recorded in Statement of Financial Position (Details) - Deposits - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Derivatives, Fair Value [Line Items]
Carrying Amount of the Hedged Assets/(Liabilities)	$ (3,445,524)	$ (3,114,304)
Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities)	$ (9,784)	$ 14,202

XML

Derivative Financial Instruments - Impact of Derivatives on Consolidated Statements of Income (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Cash Flow Hedges
Interest expense	$ 164,172	$ 104,617
Trading
Total	1,573	(426)
Designated as Hedging Instrument
Fair Value Hedges
Interest recognized on derivatives	(3,827)	5,853
Hedged items recorded in interest expense	(23,986)	15,265
Derivatives recorded in interest expense	23,888	(15,246)
Trading
Total	(3,925)	5,872
Trading
Trading
Change in fair value of future interest payments recorded in earnings	4,202	(4,755)
Total	4,202	(4,755)
Accumulated Gain (Loss), Net, Cash Flow Hedge, Parent | Reclassification out of Accumulated Other Comprehensive Income | Designated as Hedging Instrument
Cash Flow Hedges
Interest expense	$ 1,296	$ (1,543)

XML

Derivative Financial Instruments - Impact of Derivatives on Consolidated Statement of Changes in Stockholders' Equity (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Derivative Instruments and Hedging Activities Disclosure [Abstract]
Amount of gain recognized in other comprehensive income (loss)	$ (12,821)	$ 18,728
Less: amount of loss reclassified in interest expense	1,296	(1,562)
Total change in other comprehensive income (loss) for unrealized gains (losses) on derivatives, before income tax (expense) benefit	(14,117)	$ 20,290
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), Reclassification, after Tax	$ 3,700

XML

Stockholders' Equity - Common stock repurchased (Details) - USD ($) $ / shares in Units, $ in Millions	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Equity [Abstract]
Common stock repurchased (in shares)	5,435,476	0
Average purchase price per share, including commission costs (in usd per share)	$ 11.04	$ 0.00
Shares repurchased related to employee stock-based compensation plans (in shares)	1,289,391	2,740,018
Average purchase price per share (in usd per share)	$ 10.95	$ 11.31
Issuance of common shares (in shares)	3,470,664	5,559,991
Average purchase price per share under repurchase program	$ 140

XML

Stockholders' Equity - Additional Detail (Details) - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018	Mar. 29, 2019
Class of Stock [Line Items]
Common stock dividend	$ 0.03
Common stock repurchased (in shares)	5,435,476	0
Common stock repurchased, price	$ 60,000,000
Stock repurchase program, authorized amount	$ 200,000,000
Common Stock
Class of Stock [Line Items]
Common stock closing price (in dollars per share)			$ 9.91

XML

Earnings per Common Share (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Numerator:
Net income	$ 158,189	$ 126,254
Preferred stock dividends	4,468	3,397
Net income attributable to SLM Corporation common stock	$ 153,721	$ 122,857
Denominator:
Weighted average shares used to compute basic EPS (in shares)	434,574,000	433,952,000
Effect of dilutive securities:
Dilutive effect of stock options, restricted stock and restricted stock units and Employee Stock Purchase Plan (ESPP) (in shares)	3,674,000	5,025,000
Weighted average shares used to compute diluted EPS (in shares)	438,248,000	438,977,000
Basic earnings per common share attributable to SLM Corporation (in dollars per share)	$ 0.35	$ 0.28
Diluted earnings per common share attributable to SLM Corporation (in dollars per share)	$ 0.35	$ 0.28
Securities excluded from computation of EPS (in shares)	2,000,000	0

XML

Fair Value Measurements - Valuation of Financial Instruments that are Marked-to-Market on Recurring Basis (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Assets
Available-for-sale investments	$ 207,907	$ 176,245
Total earning assets	2,444,338
Fair Value Measurements on a Recurring Basis
Assets
Available-for-sale investments	207,907	176,245
Derivative instruments	2,060	2,090
Total earning assets	209,967	178,335
Liabilities
Derivative instruments	(3,981)	(2,032)
Fair Value Measurements on a Recurring Basis | Level 1
Assets
Available-for-sale investments	0	0
Derivative instruments	0	0
Total earning assets	0	0
Liabilities
Derivative instruments	0	0
Fair Value Measurements on a Recurring Basis | Level 2
Assets
Available-for-sale investments	207,907	176,245
Derivative instruments	2,060	2,090
Total earning assets	209,967	178,335
Liabilities
Derivative instruments	(3,981)	(2,032)
Fair Value Measurements on a Recurring Basis | Level 3
Assets
Available-for-sale investments	0	0
Derivative instruments	0	0
Total earning assets	0	0
Liabilities
Derivative instruments	$ 0	$ 0

XML

Fair Value Measurements - Fair Values of Financial Assets and Liabilities, Including Derivative Financial Instruments (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Earning assets
Accrued interest receivable	$ 110,232
Accrued interest receivable, difference		$ 93,861
Income Taxes Receivable	0	41,570
Total earning assets	2,444,338
Total earning assets, difference		2,152,077
Interest-bearing liabilities
Long-term borrowings, difference	(29,422)	5,373
Total interest-bearing liabilities, difference	(57,756)	63,304
Excess of net asset fair value over carrying value	2,386,582	2,215,381
Money-market and savings accounts
Interest-bearing liabilities
Deposits, difference		19,151
Certificates of deposit
Interest-bearing liabilities
Deposits, difference	(26,878)	38,780
Fair Value
Earning assets
Cash and cash equivalents	2,156,257	2,559,106
Available-for-sale investments	207,907	176,245
Accrued interest receivable	1,409,728	1,285,842
Income Taxes Receivable	43,124	39,207
Derivative instruments	2,060	2,090
Total earning assets	29,651,568	28,391,625
Interest-bearing liabilities
Long-term borrowings	4,505,828	4,278,931
Accrued interest payable	68,746	61,341
Derivative instruments	3,981	2,032
Total interest-bearing liabilities	24,269,179	23,226,455
Fair Value | Money-market and savings accounts
Interest-bearing liabilities
Deposits	9,690,078	9,370,957
Fair Value | Certificates of deposit
Interest-bearing liabilities
Deposits	10,000,546	9,513,194
Carrying Value
Earning assets
Cash and cash equivalents	2,156,257	2,559,106
Available-for-sale investments	207,907	176,245
Accrued interest receivable	1,299,496	1,191,981
Income Taxes Receivable	43,124	39,207
Derivative instruments	2,060	2,090
Total earning assets	27,207,230	26,239,548
Interest-bearing liabilities
Long-term borrowings	4,476,406	4,284,304
Accrued interest payable	68,746	61,341
Derivative instruments	3,981	2,032
Total interest-bearing liabilities	24,211,423	23,289,759
Carrying Value | Money-market and savings accounts
Interest-bearing liabilities
Deposits	9,688,622	9,390,108
Deposits, difference	(1,456)
Carrying Value | Certificates of deposit
Interest-bearing liabilities
Deposits	9,973,668	9,551,974
Private Education Loans
Earning assets
Loans held for investment, net	2,277,481
Loans held for investment, net, difference		2,018,576
Private Education Loans | Fair Value
Earning assets
Loans held for investment, net	23,854,015	22,313,419
Private Education Loans | Carrying Value
Earning assets
Loans held for investment, net	21,576,534	20,294,843
Ffelp Loans
Earning assets
Loans held for investment, net	11,867
Loans held for investment, net, difference		11,296
Ffelp Loans | Fair Value
Earning assets
Loans held for investment, net	841,070	859,185
Ffelp Loans | Carrying Value
Earning assets
Loans held for investment, net	829,203	847,889
Personal Loans
Earning assets
Loans held for investment, net	44,758
Loans held for investment, net, difference		28,344
Personal Loans | Fair Value
Earning assets
Loans held for investment, net	1,137,407	1,156,531
Personal Loans | Carrying Value
Earning assets
Loans held for investment, net	$ 1,092,649	$ 1,128,187

XML

Regulatory Capital Regulatory Capital - U.S. Basel III Regulatory Requirements (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Actual Amount
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$ 2,989,525	$ 2,896,091
Tier 1 Capital (to Risk-Weighted Assets)	2,989,525	2,896,091
Total Capital (to Risk-Weighted Assets)	3,303,905	3,196,279
Tier 1 Capital (to Average Assets)	$ 2,989,525	$ 2,896,091
Actual Ratio
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	11.90%	12.10%
Tier 1 Capital (to Risk-Weighted Assets)	11.90%	12.10%
Total Capital (to Risk-Weighted Assets)	13.20%	13.30%
Tier 1 Capital (to Average Assets)	11.00%	11.10%
Advanced Approach
U.S. Basel III Regulatory Requirements, Amount
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$ 1,757,430	$ 1,528,209
Tier 1 Capital (to Risk-Weighted Assets)	2,134,022	1,887,787
Total Capital (to Risk-Weighted Assets)	2,636,145	2,367,226
Tier 1 Capital (to Average Assets)	$ 1,085,405	$ 1,039,226
U.S. Basel III Regulatory Requirements, Ratio
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	7.00%	6.375%
Tier 1 Capital (to Risk-Weighted Assets)	8.50%	7.875%
Total Capital (to Risk-Weighted Assets)	10.50%	9.875%
Tier 1 Capital (to Average Assets)	4.00%	4.00%

XML

Regulatory Capital - Well Capitalized Regulatory Requirements (Details) - USD ($) $ in Thousands	Mar. 31, 2019	Dec. 31, 2018
Actual Amount
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$ 2,989,525	$ 2,896,091
Tier 1 Capital (to Risk-Weighted Assets)	2,989,525	2,896,091
Total Capital (to Risk-Weighted Assets)	3,303,905	3,196,279
Tier 1 Capital (to Average Assets)	$ 2,989,525	$ 2,896,091
Actual Ratio
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	11.90%	12.10%
Tier 1 Capital (to Risk-Weighted Assets)	11.90%	12.10%
Total Capital (to Risk-Weighted Assets)	13.20%	13.30%
Tier 1 Capital (to Average Assets)	11.00%	11.10%
Standardized Approach
Actual Amount
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$ 2,989,525	$ 2,896,091
Tier 1 Capital (to Risk-Weighted Assets)	2,989,525	2,896,091
Total Capital (to Risk-Weighted Assets)	3,303,905	3,196,279
Tier 1 Capital (to Average Assets)	$ 2,989,525	$ 2,896,091
Actual Ratio
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	11.90%	12.10%
Tier 1 Capital (to Risk-Weighted Assets)	11.90%	12.10%
Total Capital (to Risk-Weighted Assets)	13.20%	13.30%
Tier 1 Capital (to Average Assets)	11.00%	11.10%
Well Capitalized Regulatory Requirements, Amount
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$ 1,631,899	$ 1,558,174
Tier 1 Capital (to Risk-Weighted Assets)	2,008,491	1,917,752
Total Capital (to Risk-Weighted Assets)	2,510,614	2,397,190
Tier 1 Capital (to Average Assets)	$ 1,356,757	$ 1,299,032
Well Capitalized Regulatory Requirements, Ratio
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	6.50%	6.50%
Tier 1 Capital (to Risk-Weighted Assets)	8.00%	8.00%
Total Capital (to Risk-Weighted Assets)	10.00%	10.00%
Tier 1 Capital (to Average Assets)	5.00%	5.00%

XML

Regulatory Capital - Additional Information (Details) - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Banking and Thrift [Abstract]
Dividends	$ 85,000,000	$ 0

XML

Commitments, Contingencies and Guarantees (Detail) $ in Millions	3 Months Ended
	Mar. 31, 2019 USD ($)
Commitments and Contingencies Disclosure [Abstract]
Contractual obligation	$ 500.0
Other liabilities reserve	$ 0.3
Loss contingency, loss emergence period	1 year