XML 45 R27.htm IDEA: XBRL DOCUMENT

Borrowings (Tables)

3 Months Ended

Mar. 31, 2020

The following table summarizes our borrowings at March 31, 2020 and December 31, 2019.


	March 31, 2020										December 31, 2019
	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total
Unsecured borrowings:
Unsecured debt (fixed-rate)	$	—	$	198,362	$	198,362	$	—	$	198,159	$	198,159
Total unsecured borrowings	—		198,362		198,362		—		198,159		198,159
Secured borrowings:
Private Education Loan term securitizations:
Fixed-rate	—		2,912,346		2,912,346		—		2,629,902		2,629,902
Variable-rate	—		1,597,328		1,597,328		—		1,525,976		1,525,976
Total Private Education Loan term securitizations	—		4,509,674		4,509,674		—		4,155,878		4,155,878
Secured Borrowing Facility	—		—		—		289,230		—		289,230
Total secured borrowings	—		4,509,674		4,509,674		289,230		4,155,878		4,445,108
Total	$	—	$	4,708,036	$	4,708,036	$	289,230	$	4,354,037	$	4,643,267

Schedule of securities financing transactions

Secured Financings at Issuance

The following summarizes our secured financings issued in 2019 and through March 31, 2020:


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

Private Education:














2019-A	March 2019	$	453,000	1-month LIBOR plus 0.92%		4.26
2019-B	June 2019	657,000		1-month LIBOR plus 1.01%		4.41
Total notes issued in 2019				$	1,110,000

Total loan and accrued interest amount securitized at inception in 2019				$	1,208,963

2020-A	February 2020	$	636,000	1-month LIBOR plus 0.88%		4.18
Total notes issued in 2020		$	636,000

Total loan and accrued interest amount securitized at inception in 2020				$	676,089

____________

(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, 2020 and December 31, 2019, respectively:


	March 31, 2020
	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	$	—	$	4,509,674	$	4,509,674	$	5,594,488	$	172,546	$	370,795	$	6,137,829
Secured Borrowing Facility	—		—		—		—		9,316		1,835		11,151
Total	$	—	$	4,509,674	$	4,509,674	$	5,594,488	$	181,862	$	372,630	$	6,148,980

____

(1) Other assets primarily represent accrued interest receivable.


	December 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	$	—	$	4,155,878	$	4,155,878	$	5,246,986	$	145,760	$	333,173	$	5,725,919
Secured Borrowing Facility	289,230		—		289,230		339,666		8,803		23,832		372,301
Total	$	289,230	$	4,155,878	$	4,445,108	$	5,586,652	$	154,563	$	357,005	$	6,098,220

____

(1) Other assets primarily represent accrued interest receivable.

- Definition

Tabular disclosure of the significant judgments and assumptions made in determining whether a variable interest (as defined) held by the entity requires the variable interest entity (VIE) (as defined) to be consolidated and (or) disclose information about its involvement with the VIE, individually or in aggregate (as applicable); the nature of restrictions, if any, on the consolidated VIE's assets and on the settlement of its liabilities reported by an entity in its statement of financial position, including the carrying amounts of such assets and liabilities; the nature of, and changes in, the risks associated with involvement in the VIE; how involvement with the VIE affects the entity's financial position, financial performance, and cash flows; the lack of recourse if creditors (or beneficial interest holders) of the consolidated VIE have no recourse to the general credit of the primary beneficiary (if applicable); the terms of arrangements, giving consideration to both explicit arrangements and implicit variable interests, if any, that could require the entity to provide financial support to the VIE, including events or circumstances that could expose the entity to a loss; the methodology used by the entity for determining whether or not it is the primary beneficiary of the variable interest entity; the significant factors considered and judgments made in determining that the power to direct the activities of a VIE that most significantly impact the VIE's economic performance are shared (as defined); the carrying amounts and classification of assets and liabilities of the VIE included in the statement of financial position; the entity's maximum exposure to loss, if any, as a result of its involvement with the VIE, including how the maximum exposure is determined and significant sources of the entity's exposure to the VIE; a comparison of the carrying amounts of the assets and liabilities and the entity's maximum exposure to loss; information about any liquidity arrangements, guarantees, and (or) other commitments by third parties that may affect the fair value or risk of the entity's variable interest in the VIE; whether or not the entity has provided financial support or other support (explicitly or implicitly) to the VIE that it was not previously contractually required to provide or whether the entity intends to provide that support, including the type and amount of the support and the primary reasons for providing the support; and supplemental information the entity determines necessary to provide.

+ References + Details