SLM Corp (Form: 10-Q, Received: 04/21/2021 16:36:54)

false2021Q1000103203312/3100010320332021-01-012021-03-310001032033us-gaap:CommonClassAMember2021-01-012021-03-310001032033us-gaap:NoncumulativePreferredStockMember2021-01-012021-03-31xbrli:shares00010320332021-03-31iso4217:USD00010320332020-12-31iso4217:USDxbrli:shares00010320332020-01-012020-03-310001032033us-gaap:PreferredStockMember2019-12-310001032033us-gaap:CommonStockMember2019-12-310001032033us-gaap:TreasuryStockMember2019-12-310001032033us-gaap:AdditionalPaidInCapitalMember2019-12-310001032033us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-12-310001032033us-gaap:RetainedEarningsMember2019-12-3100010320332019-12-310001032033us-gaap:RetainedEarningsMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2019-12-310001032033srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2019-12-310001032033us-gaap:PreferredStockMembersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2019-12-310001032033srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:CommonStockMember2019-12-310001032033us-gaap:TreasuryStockMembersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2019-12-310001032033us-gaap:AdditionalPaidInCapitalMembersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2019-12-310001032033us-gaap:AccumulatedOtherComprehensiveIncomeMembersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2019-12-310001032033us-gaap:RetainedEarningsMembersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2019-12-310001032033srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2019-12-310001032033us-gaap:RetainedEarningsMember2020-01-012020-03-310001032033us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-01-012020-03-310001032033us-gaap:SeriesBPreferredStockMember2020-01-012020-03-310001032033us-gaap:RetainedEarningsMemberus-gaap:SeriesBPreferredStockMember2020-01-012020-03-310001032033us-gaap:AdditionalPaidInCapitalMember2020-01-012020-03-310001032033us-gaap:CommonStockMember2020-01-012020-03-310001032033us-gaap:TreasuryStockMember2020-01-012020-03-310001032033us-gaap:PreferredStockMember2020-03-310001032033us-gaap:CommonStockMember2020-03-310001032033us-gaap:TreasuryStockMember2020-03-310001032033us-gaap:AdditionalPaidInCapitalMember2020-03-310001032033us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-03-310001032033us-gaap:RetainedEarningsMember2020-03-3100010320332020-03-310001032033us-gaap:PreferredStockMember2020-12-310001032033us-gaap:CommonStockMember2020-12-310001032033us-gaap:TreasuryStockMember2020-12-310001032033us-gaap:AdditionalPaidInCapitalMember2020-12-310001032033us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-12-310001032033us-gaap:RetainedEarningsMember2020-12-310001032033us-gaap:RetainedEarningsMember2021-01-012021-03-310001032033us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-01-012021-03-310001032033us-gaap:SeriesBPreferredStockMember2021-01-012021-03-310001032033us-gaap:RetainedEarningsMemberus-gaap:SeriesBPreferredStockMember2021-01-012021-03-310001032033us-gaap:AdditionalPaidInCapitalMember2021-01-012021-03-310001032033us-gaap:CommonStockMember2021-01-012021-03-310001032033us-gaap:TreasuryStockMember2021-01-012021-03-310001032033us-gaap:PreferredStockMember2021-03-310001032033us-gaap:CommonStockMember2021-03-310001032033us-gaap:TreasuryStockMember2021-03-310001032033us-gaap:AdditionalPaidInCapitalMember2021-03-310001032033us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-03-310001032033us-gaap:RetainedEarningsMember2021-03-31xbrli:pure00010320332020-03-012020-03-310001032033us-gaap:MortgageBackedSecuritiesMember2021-03-310001032033slm:UtahHousingCorporationBondsMember2021-03-310001032033us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2021-03-310001032033us-gaap:OtherDebtSecuritiesMember2021-03-310001032033us-gaap:MortgageBackedSecuritiesMember2020-12-310001032033slm:UtahHousingCorporationBondsMember2020-12-310001032033us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2020-12-310001032033us-gaap:OtherDebtSecuritiesMember2020-12-310001032033us-gaap:MortgageBackedSecuritiesMember2021-03-310001032033slm:UtahHousingCorporationBondsMember2021-03-310001032033us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2021-03-310001032033us-gaap:OtherDebtSecuritiesMember2021-03-310001032033us-gaap:MortgageBackedSecuritiesMember2020-12-310001032033slm:UtahHousingCorporationBondsMember2020-12-310001032033us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2020-12-310001032033us-gaap:OtherDebtSecuritiesMember2020-12-31slm:security0001032033slm:Maturity2021Member2021-03-310001032033slm:Maturity2022Member2021-03-310001032033slm:Maturity2023Member2021-03-310001032033slm:Maturity2024Member2021-03-310001032033slm:Maturity2038Member2021-03-310001032033slm:Maturity2039Member2021-03-310001032033slm:Maturity2042Member2021-03-310001032033slm:Maturity2043Member2021-03-310001032033slm:Maturity2044Member2021-03-310001032033slm:Maturity2045Member2021-03-310001032033slm:Maturity2046Member2021-03-310001032033slm:Maturity2047Member2021-03-310001032033slm:Maturity2048Member2021-03-310001032033slm:Maturity2049Member2021-03-310001032033slm:Maturity2050Member2021-03-310001032033slm:Maturity2051Member2021-03-310001032033slm:Maturity2053Member2021-03-310001032033slm:Maturity2054Member2021-03-3100010320332020-01-012020-12-3100010320332006-07-0100010320332006-06-3000010320331993-09-300001032033slm:PrivateEducationLoansMemberus-gaap:FixedIncomeInterestRateMember2021-03-310001032033slm:PrivateEducationLoansMemberus-gaap:FixedIncomeInterestRateMember2020-12-310001032033slm:PrivateEducationLoansMemberus-gaap:VariableIncomeInterestRateMember2021-03-310001032033slm:PrivateEducationLoansMemberus-gaap:VariableIncomeInterestRateMember2020-12-310001032033slm:PrivateEducationLoansMember2021-03-310001032033slm:PrivateEducationLoansMember2020-12-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2021-03-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2020-12-310001032033slm:CreditCardsMember2021-03-310001032033slm:CreditCardsMember2020-12-310001032033slm:PrivateEducationLoansMember2021-01-012021-03-310001032033slm:PrivateEducationLoansMember2020-01-012020-03-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2021-01-012021-03-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2020-01-012020-03-310001032033slm:PersonalLoansMember2021-01-012021-03-310001032033slm:PersonalLoansMember2020-01-012020-03-310001032033slm:CreditCardsMember2021-01-012021-03-310001032033slm:CreditCardsMember2020-01-012020-03-310001032033slm:PrivateEducationLoanExtendedLoanMember2021-03-310001032033srt:MinimumMember2021-01-012021-03-310001032033srt:MaximumMember2021-01-012021-03-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2020-12-310001032033slm:PrivateEducationLoansMember2020-12-310001032033slm:CreditCardsMember2020-12-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2021-01-012021-03-310001032033srt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberslm:PrivateEducationLoansMember2021-01-012021-03-310001032033slm:CreditCardsMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2021-01-012021-03-310001032033srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2021-01-012021-03-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2021-01-012021-03-310001032033slm:PrivateEducationLoansMember2021-01-012021-03-310001032033slm:CreditCardsMember2021-01-012021-03-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2021-03-310001032033slm:PrivateEducationLoansMember2021-03-310001032033slm:CreditCardsMember2021-03-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2019-12-310001032033slm:PrivateEducationLoansMember2019-12-310001032033slm:PersonalLoansMember2019-12-310001032033slm:CreditCardsMember2019-12-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2019-12-310001032033srt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberslm:PrivateEducationLoansMember2019-12-310001032033slm:PersonalLoansMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2019-12-310001032033slm:CreditCardsMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2019-12-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2020-01-012020-03-310001032033slm:PrivateEducationLoansMember2020-01-012020-03-310001032033slm:PersonalLoansMember2020-01-012020-03-310001032033slm:CreditCardsMember2020-01-012020-03-310001032033us-gaap:FederalFamilyEducationLoanProgramFfelpGuaranteedLoansMember2020-03-310001032033slm:PrivateEducationLoansMember2020-03-310001032033slm:PersonalLoansMember2020-03-310001032033slm:CreditCardsMember2020-03-310001032033srt:MaximumMember2021-03-310001032033slm:TDRLoansMember2021-03-310001032033slm:TDRLoansMember2020-12-310001032033slm:TDRLoansMember2021-01-012021-03-310001032033slm:TDRLoansMember2020-01-012020-03-310001032033slm:TroubledDebtRestructuredLoansMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-03-310001032033slm:TroubledDebtRestructuredLoansMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-12-310001032033us-gaap:FinancingReceivables30To59DaysPastDueMemberslm:TroubledDebtRestructuredLoansMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-03-310001032033us-gaap:FinancingReceivables30To59DaysPastDueMemberslm:TroubledDebtRestructuredLoansMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-12-310001032033slm:TroubledDebtRestructuredLoansMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2021-03-310001032033slm:TroubledDebtRestructuredLoansMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2020-12-310001032033slm:TroubledDebtRestructuredLoansMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2021-03-310001032033slm:TroubledDebtRestructuredLoansMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:WithCosignerMember2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:WithoutCosignerMember2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:CosignerMember2021-03-310001032033slm:FICOscorelessthan670Memberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMember2021-03-310001032033slm:FICOscore670699Memberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMember2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMemberslm:FICOscore700749Member2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMemberslm:FICOscoregreaterthan750Member2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMember2021-03-310001032033slm:FICOscorelessthan670Memberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMember2021-03-310001032033slm:FICOscore670699Memberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMember2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMemberslm:FICOscore700749Member2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMemberslm:FICOscoregreaterthan750Member2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMember2021-03-310001032033slm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromOneToTwelvePaymentsMember2021-03-310001032033slm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-03-310001032033slm:RepaymentsMemberslm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromThirteenToTwentyFourPaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-03-310001032033slm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromTwentyFiveToThirtySixPaymentsMember2021-03-310001032033slm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromThirtySevenToFortyEightPaymentsMemberslm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-03-310001032033slm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromMoreThanFortyEightPaymentsMemberslm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-03-310001032033slm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromNotYetInRepaymentMember2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-01-012021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:WithCosignerMember2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:WithoutCosignerMember2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:CosignerMember2020-12-310001032033slm:FICOscorelessthan670Memberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMember2020-12-310001032033slm:FICOscore670699Memberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMember2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMemberslm:FICOscore700749Member2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMemberslm:FICOscoregreaterthan750Member2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFicoMember2020-12-310001032033slm:FICOscorelessthan670Memberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMember2020-12-310001032033slm:FICOscore670699Memberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMember2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMemberslm:FICOscore700749Member2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMemberslm:FICOscoregreaterthan750Member2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SchoolFICORefreshedAmountsMember2020-12-310001032033slm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromOneToTwelvePaymentsMember2020-12-310001032033slm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-12-310001032033slm:RepaymentsMemberslm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromThirteenToTwentyFourPaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-12-310001032033slm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromTwentyFiveToThirtySixPaymentsMember2020-12-310001032033slm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromThirtySevenToFortyEightPaymentsMemberslm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-12-310001032033slm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromMoreThanFortyEightPaymentsMemberslm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-12-310001032033slm:RepaymentsMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:SeasoningBasedOnMonthlyScheduledPaymentsDueFromNotYetInRepaymentMember2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-01-012020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-12-310001032033slm:LoansInSchoolGraceDefermentMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:LoansInForbearanceMember2021-03-310001032033us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2021-03-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2021-03-310001032033slm:LoansInSchoolGraceDefermentMemberus-gaap:ConsumerPortfolioSegmentMemberslm:StudentLoanBorrowersWhoDidNotReturnToSchoolAndReceivedExtenstionMember2021-03-310001032033us-gaap:ConsumerPortfolioSegmentMemberslm:StudentLoanBorrowersWhoDidNotReturnToSchoolAndReceivedExtenstionMemberslm:LoansInForbearanceMember2021-03-310001032033us-gaap:ConsumerPortfolioSegmentMemberslm:StudentLoanBorrowersWhoDidNotReturnToSchoolAndReceivedExtenstionMember2021-03-310001032033slm:LoansInSchoolGraceDefermentMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberslm:LoansInForbearanceMember2020-12-310001032033us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMember2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2020-12-310001032033us-gaap:StudentLoanMemberus-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2020-12-310001032033slm:LoansInSchoolGraceDefermentMemberus-gaap:ConsumerPortfolioSegmentMemberslm:StudentLoanBorrowersWhoDidNotReturnToSchoolAndReceivedExtenstionMember2020-12-310001032033us-gaap:ConsumerPortfolioSegmentMemberslm:StudentLoanBorrowersWhoDidNotReturnToSchoolAndReceivedExtenstionMemberslm:LoansInForbearanceMember2020-12-310001032033us-gaap:ConsumerPortfolioSegmentMemberslm:StudentLoanBorrowersWhoDidNotReturnToSchoolAndReceivedExtenstionMember2020-12-310001032033srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2020-12-310001032033srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2020-12-310001032033us-gaap:UnsecuredDebtMember2021-03-310001032033us-gaap:UnsecuredDebtMember2020-12-310001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:FixedIncomeInterestRateMemberus-gaap:SecuredDebtMember2021-03-310001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:FixedIncomeInterestRateMemberus-gaap:SecuredDebtMember2020-12-310001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:VariableIncomeInterestRateMemberus-gaap:SecuredDebtMember2021-03-310001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:VariableIncomeInterestRateMemberus-gaap:SecuredDebtMember2020-12-310001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:SecuredDebtMember2021-03-310001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:SecuredDebtMember2020-12-310001032033slm:ABCPBorrowingsMemberus-gaap:SecuredDebtMember2021-03-310001032033slm:ABCPBorrowingsMemberus-gaap:SecuredDebtMember2020-12-310001032033us-gaap:SecuredDebtMember2021-03-310001032033us-gaap:SecuredDebtMember2020-12-310001032033us-gaap:CommercialPaperMemberslm:ABCPBorrowingsMember2021-02-170001032033us-gaap:CommercialPaperMemberslm:ABCPBorrowingsMember2021-02-172021-02-170001032033us-gaap:CommercialPaperMemberslm:ABCPBorrowingsMember2021-03-310001032033us-gaap:CommercialPaperMemberslm:ABCPBorrowingsMember2020-12-310001032033slm:A2020AMember2020-02-290001032033slm:A2020AMember2020-02-012020-02-290001032033slm:A2020BMember2020-08-310001032033slm:A2020BMember2020-08-012020-08-310001032033slm:PrivateEducationLoanSecuritizationMember2021-03-310001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:VariableInterestEntityPrimaryBeneficiaryMember2021-03-310001032033slm:ABCPBorrowingsMemberus-gaap:VariableInterestEntityPrimaryBeneficiaryMember2021-03-310001032033us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2021-03-310001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:VariableInterestEntityPrimaryBeneficiaryMember2020-12-310001032033slm:ABCPBorrowingsMemberus-gaap:VariableInterestEntityPrimaryBeneficiaryMember2020-12-310001032033us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2020-12-310001032033us-gaap:StudentLoanMember2021-02-092021-02-0900010320332021-02-092021-02-090001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:VariableInterestEntityNotPrimaryBeneficiaryMember2021-03-310001032033slm:PrivateEducationLoanSecuritizationMemberus-gaap:VariableInterestEntityNotPrimaryBeneficiaryMember2020-12-310001032033exch:XCME2021-03-310001032033slm:LondonClearingHouseMember2021-03-310001032033exch:XCME2021-01-012021-03-310001032033slm:LondonClearingHouseMember2021-01-012021-03-310001032033us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateSwapMember2021-03-310001032033us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateSwapMember2020-12-310001032033us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:FairValueHedgingMemberus-gaap:InterestRateSwapMember2021-03-310001032033us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:FairValueHedgingMemberus-gaap:InterestRateSwapMember2020-12-310001032033us-gaap:NondesignatedMemberus-gaap:InterestRateSwapMember2021-03-310001032033us-gaap:NondesignatedMemberus-gaap:InterestRateSwapMember2020-12-310001032033us-gaap:InterestRateSwapMember2021-03-310001032033us-gaap:InterestRateSwapMember2020-12-310001032033us-gaap:OtherAssetsMember2021-03-310001032033us-gaap:OtherAssetsMember2020-12-310001032033us-gaap:OtherLiabilitiesMember2021-03-310001032033us-gaap:OtherLiabilitiesMember2020-12-310001032033us-gaap:DepositsMember2021-03-310001032033us-gaap:DepositsMember2020-12-310001032033us-gaap:DesignatedAsHedgingInstrumentMember2021-01-012021-03-310001032033us-gaap:DesignatedAsHedgingInstrumentMember2020-01-012020-03-310001032033us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2021-01-012021-03-310001032033us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2020-01-012020-03-310001032033us-gaap:NondesignatedMember2021-01-012021-03-310001032033us-gaap:NondesignatedMember2020-01-012020-03-3100010320332021-01-282021-01-2800010320332020-03-102020-03-100001032033us-gaap:CommonStockMember2021-03-3100010320332020-01-2200010320332020-03-112020-03-110001032033slm:A2020ShareRepurchaseProgramMemberus-gaap:CommonStockMember2021-01-262021-01-260001032033slm:A2020ShareRepurchaseProgramMemberus-gaap:CommonStockMember2021-01-012021-03-310001032033us-gaap:CommonStockMemberslm:A2021ShareRepurchaseProgramMember2021-01-270001032033us-gaap:CommonStockMemberslm:A2021ShareRepurchaseProgramMember2021-01-012021-03-310001032033us-gaap:CommonStockMemberslm:A2021ShareRepurchaseProgramMember2021-03-310001032033slm:TenderOfferMemberus-gaap:CommonStockMember2021-02-020001032033slm:TenderOfferMemberus-gaap:CommonStockMember2021-03-102021-03-100001032033slm:TenderOfferMemberus-gaap:CommonStockMember2021-03-162021-03-1600010320332021-03-162021-03-160001032033slm:TenderOfferMemberus-gaap:CommonStockMember2020-01-012020-03-310001032033slm:TenderOfferMemberus-gaap:AdditionalPaidInCapitalMember2020-01-012020-03-310001032033us-gaap:CommonStockMemberslm:Rule10b51TradingPlanMember2021-01-012021-03-310001032033us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel1Member2021-03-310001032033us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel2Member2021-03-310001032033us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2021-03-310001032033us-gaap:FairValueMeasurementsRecurringMember2021-03-310001032033us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel1Member2020-12-310001032033us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel2Member2020-12-310001032033us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2020-12-310001032033us-gaap:FairValueMeasurementsRecurringMember2020-12-310001032033slm:PrivateEducationLoansMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2021-03-310001032033us-gaap:CarryingReportedAmountFairValueDisclosureMemberslm:PrivateEducationLoansMember2021-03-310001032033slm:PrivateEducationLoansMember2021-03-310001032033slm:PrivateEducationLoansMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2020-12-310001032033us-gaap:CarryingReportedAmountFairValueDisclosureMemberslm:PrivateEducationLoansMember2020-12-310001032033slm:PrivateEducationLoansMember2020-12-310001032033slm:FfelpLoansMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2021-03-310001032033us-gaap:CarryingReportedAmountFairValueDisclosureMemberslm:FfelpLoansMember2021-03-310001032033slm:FfelpLoansMember2021-03-310001032033slm:FfelpLoansMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2020-12-310001032033us-gaap:CarryingReportedAmountFairValueDisclosureMemberslm:FfelpLoansMember2020-12-310001032033slm:FfelpLoansMember2020-12-310001032033slm:CreditCardsMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2021-03-310001032033us-gaap:CarryingReportedAmountFairValueDisclosureMemberslm:CreditCardsMember2021-03-310001032033slm:CreditCardsMember2021-03-310001032033slm:CreditCardsMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2020-12-310001032033us-gaap:CarryingReportedAmountFairValueDisclosureMemberslm:CreditCardsMember2020-12-310001032033slm:CreditCardsMember2020-12-310001032033us-gaap:EstimateOfFairValueFairValueDisclosureMember2021-03-310001032033us-gaap:CarryingReportedAmountFairValueDisclosureMember2021-03-310001032033us-gaap:EstimateOfFairValueFairValueDisclosureMember2020-12-310001032033us-gaap:CarryingReportedAmountFairValueDisclosureMember2020-12-310001032033slm:MoneyMarketandSavingsAccountsMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2021-03-310001032033slm:MoneyMarketandSavingsAccountsMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2021-03-310001032033slm:MoneyMarketandSavingsAccountsMember2021-03-310001032033slm:MoneyMarketandSavingsAccountsMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2020-12-310001032033slm:MoneyMarketandSavingsAccountsMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2020-12-310001032033slm:MoneyMarketandSavingsAccountsMember2020-12-310001032033us-gaap:CertificatesOfDepositMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2021-03-310001032033us-gaap:CertificatesOfDepositMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2021-03-310001032033us-gaap:CertificatesOfDepositMember2021-03-310001032033us-gaap:CertificatesOfDepositMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2020-12-310001032033us-gaap:CertificatesOfDepositMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2020-12-310001032033us-gaap:CertificatesOfDepositMember2020-12-310001032033us-gaap:AccountingStandardsUpdate201613Member2020-01-012020-01-010001032033us-gaap:AccountingStandardsUpdate201613Member2020-01-010001032033us-gaap:AdvancedApproachMember2021-03-310001032033us-gaap:AdvancedApproachMember2020-12-31

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2021

☐ 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)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common stock, par value $.20 per share	SLM	The NASDAQ Global Select Market
Floating Rate Non-Cumulative Preferred Stock, Series B, par value $.20 per share	SLMBP	The NASDAQ Global Select Market

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

☑

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

As of March 31, 2021, there were 328,351,576 shares of common stock outstanding.

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	51
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	84
Item 4.	Controls and Procedures	88
PART II. Other Information
Item 1.	Legal Proceedings	89
Item 1A.	Risk Factors	90
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	90
Item 3.	Defaults Upon Senior Securities	90
Item 4.	Mine Safety Disclosures	90
Item 5.	Other Information	91
Item 6.	Exhibits	91

SLM CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

(Unaudited)


	March 31,		December 31,
	2021		2020
Assets
Cash and cash equivalents	$	6,207,001	$	4,455,292
Investments:
Trading investments at fair value (cost of $26,219 and $12,551)	30,594		16,923
Available-for-sale investments at fair value (cost of $2,116,279 and $1,986,957, respectively)	2,115,885		1,996,634
Other investments	79,679		80,794
Total investments	2,226,158		2,094,351
Loans held for investment (net of allowance for losses of $1,179,021 and $1,361,723, respectively)	20,368,287		19,183,143
Loans held for sale	—		2,885,640
Restricted cash	164,708		154,417
Other interest-earning assets	23,592		42,874
Accrued interest receivable	1,264,960		1,387,305
Premises and equipment, net	155,425		154,670
Income taxes receivable, net	169,655		374,706
Tax indemnification receivable	15,678		18,492
Other assets	32,541		19,533
Total assets	$	30,628,005	$	30,770,423

Liabilities
Deposits	$	22,803,143	$	22,666,039

Long-term borrowings	4,918,670		5,189,217

Other liabilities	297,728		352,332
Total liabilities	28,019,541		28,207,588

Commitments and contingencies

Equity
Preferred stock, par value $0.20 per share, 20 million shares authorized:
Series B: 2.5 million and 2.5 million shares issued, respectively, at stated value of $100 per share	251,070		251,070
Common stock, par value $0.20 per share, 1.125 billion shares authorized: 431.1 million and 456.7 million shares issued, respectively	86,211		91,346
Additional paid-in capital	1,052,904		1,331,247
Accumulated other comprehensive loss (net of tax benefit of ($7,680) and ($10,908), respectively)	(24,077)		(34,200)
Retained earnings	2,350,986		1,722,365
Total SLM Corporation stockholders’ equity before treasury stock	3,717,094		3,361,828
Less: Common stock held in treasury at cost: 102.7 million and 81.4 million shares, respectively	(1,108,630)		(798,993)
Total equity	2,608,464		2,562,835
Total liabilities and equity	$	30,628,005	$	30,770,423

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts)

(Unaudited)


	Three Months Ended
	March 31,
	2021		2020
Interest income:
Loans	$	431,804	$	555,277
Investments	2,728		2,517
Cash and cash equivalents	1,626		17,139
Total interest income	436,158		574,933
Interest expense:
Deposits	66,598		135,112
Interest expense on short-term borrowings	3,202		4,217
Interest expense on long-term borrowings	35,244		35,488

Total interest expense	105,044		174,817
Net interest income	331,114		400,116
Less: provisions for credit losses	(225,767)		61,258
Net interest income after provisions for credit losses	556,881		338,858
Non-interest income:
Gains on sales of loans, net	399,111		238,935

Gains on derivatives and hedging activities, net	28		45,672
Other income	14,288		7,487
Total non-interest income	413,427		292,094
Non-interest expenses:
Operating expenses:
Compensation and benefits	71,581		84,222
FDIC assessment fees	5,188		8,890
Other operating expenses	47,730		54,186
Total operating expenses	124,499		147,298

Restructuring expenses	1,077		—
Total non-interest expenses	125,576		147,298
Income before income tax expense	844,732		483,654
Income tax expense	203,525		121,481
Net income	641,207		362,173
Preferred stock dividends	1,201		3,464
Net income attributable to SLM Corporation common stock	$	640,006	$	358,709
Basic earnings per common share attributable to SLM Corporation	$	1.77	$	0.88
Average common shares outstanding	361,042		409,786
Diluted earnings per common share attributable to SLM Corporation	$	1.75	$	0.87
Average common and common equivalent shares outstanding	366,240		412,755
Declared dividends per common share attributable to SLM Corporation	$	0.03	$	0.03

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)


	Three Months Ended
	March 31,
	2021		2020
Net income	$	641,207	$	362,173
Other comprehensive income (loss):
Unrealized gains (losses) on investments	(10,071)		4,803
Unrealized gains (losses) on cash flow hedges	23,423		(45,694)
Total unrealized gains (losses)	13,352		(40,891)
Income tax (expense) benefit	(3,229)		9,984
Other comprehensive income (loss), net of tax (expense) benefit	10,123		(30,907)
Total comprehensive income	$	651,330	$	331,266

See accompanying notes to consolidated financial statements.

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 Loss		Retained Earnings		Treasury Stock		Total Equity
Balance at December 31, 2019	4,000,000	453,599,926	(32,506,562)	421,093,364	$	400,000	$	90,720	$	1,307,630	$	(12,367)	$	1,850,512	$	(324,659)	$	3,311,836
Cumulative adjustment for the adoption of ASU No. 2016-13 (CECL)	—	—	—	—	—		—		—		—		(952,639)		—		(952,639)
Balance at January 1, 2020	4,000,000	453,599,926	(32,506,562)	421,093,364	400,000		90,720		1,307,630		(12,367)		897,873		(324,659)		2,359,197
Net income	—	—	—	—	—		—		—		—		362,173		—		362,173
Other comprehensive loss, net of tax	—	—	—	—	—		—		—		(30,907)		—		—		(30,907)
Total comprehensive income	—	—	—	—	—		—		—		—		—		—		331,266
Cash dividends declared:
Common stock ($0.03 per share)	—	—	—	—	—		—		—		—		(12,595)		—		(12,595)
Preferred Stock, Series B ($0.87 per share)	—	—	—	—	—		—		—		—		(3,464)		—		(3,464)

Dividend equivalent units related to employee stock-based compensation plans	—	—	—	—	—		—		265		—		(265)		—		—
Issuance of common shares	—	2,837,562	—	2,837,562	—		568		2,304		—		—		—		2,872
Stock-based compensation expense	—	—	—	—	—		—		13,610		—		—		—		13,610
Common stock repurchased	—	—	(47,736,847)	(47,736,847)	—		—		(96,923)		—		—		(461,244)		(558,167)
Shares repurchased related to employee stock-based compensation plans	—	—	(1,105,119)	(1,105,119)	—		—		—		—		—		(12,136)		(12,136)
Balance at March 31, 2020	4,000,000	456,437,488	(81,348,528)	375,088,960	$	400,000	$	91,288	$	1,226,886	$	(43,274)	$	1,243,722	$	(798,039)	$	2,120,583

See accompanying notes to consolidated financial statements.

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 Loss		Retained Earnings		Treasury Stock		Total Equity
Balance at December 31, 2020	2,510,696	456,729,251	(81,441,252)	375,287,999	$	251,070	$	91,346	$	1,331,247	$	(34,200)	$	1,722,365	$	(798,993)	$	2,562,835
Net income	—	—	—	—	—		—		—		—		641,207		—		641,207
Other comprehensive income, net of tax	—	—	—	—	—		—		—		10,123		—		—		10,123
Total comprehensive income	—	—	—	—	—		—		—		—		—		—		651,330



Cash dividends declared:
Common stock ($0.03 per share)	—	—	—	—	—		—		—		—		(10,906)		—		(10,906)
Preferred Stock, Series B ($0.48 per share)	—	—	—	—	—		—		—		—		(1,201)		—		(1,201)

Dividend equivalent units related to employee stock-based compensation plans	—	—	—	—	—		—		463		—		(479)		—		(16)
Issuance of common shares	—	2,826,387	—	2,826,387	—		565		1,496		—		—		—		2,061
Stock-based compensation expense	—	—	—	—	—		—		11,124		—		—		—		11,124
Common stock repurchased and cancelled	—	(28,502,460)	—	(28,502,460)	—		(5,700)		(466,110)		—		—		—		(471,810)
Common stock repurchased	—	—	(20,200,370)	(20,200,370)	—		—		174,684		—		—		(295,324)		(120,640)
Shares repurchased related to employee stock-based compensation plans	—	—	(1,059,980)	(1,059,980)	—		—		—		—		—		(14,313)		(14,313)
Balance at March 31, 2021	2,510,696	431,053,178	(102,701,602)	328,351,576	$	251,070	$	86,211	$	1,052,904	$	(24,077)	$	2,350,986	$	(1,108,630)	$	2,608,464

See accompanying notes to consolidated financial statements.

SLM CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)


	Three Months Ended
	March 31,
	2021		2020
Operating activities
Net income	$	641,207	$	362,173
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Provisions for credit losses	(225,767)		61,258
Income tax expense	203,525		121,481
Amortization of brokered deposit placement fee	4,307		5,193
Amortization of Secured Borrowing Facility upfront fee	773		526
Amortization of deferred loan origination costs and loan premium/(discounts), net	4,016		12,241
Net amortization of discount on investments	2,161		610
Unrealized gain on investments	—		1,191
Reduction (increase) in tax indemnification receivable	2,814		(169)
Depreciation of premises and equipment	3,715		3,855

Stock-based compensation expense	11,124		13,610
Unrealized (gains) losses on derivatives and hedging activities, net	10,872		(43,195)
Gains on sales of loans, net	(399,111)		(238,935)


Other adjustments to net income, net	2,578		1,574
Changes in operating assets and liabilities:
Increase in accrued interest receivable	(183,168)		(236,282)
Increase in non-marketable securities	(317)		—
Decrease (increase) in other interest-earning assets	19,282		(40,404)

Increase in other assets	(51,667)		(32,874)
Decrease in income taxes payable, net	(270)		(710)
(Decrease) increase in accrued interest payable	(9,081)		18,610

Increase in other liabilities	8,759		134,661
Total adjustments	(595,455)		(217,759)
Total net provided by operating activities	45,752		144,414
Investing activities
Loans acquired and originated	(2,076,635)		(2,310,173)
Net proceeds from sales of loans held for investment	3,436,391		3,283,408
Proceeds from claim payments	4,602		11,314
Net decrease in loans held for investment	1,021,353		1,177,589
Purchases of available-for-sale securities	(200,716)		(62,752)
Proceeds from sales and maturities of available-for-sale securities	205,367		18,836

Total net cash provided by investing activities	2,390,362		2,118,222
Financing activities

Brokered deposit placement fee	—		(1,762)
Net (decrease) increase in certificates of deposit	(686,344)		69,971
Net increase (decrease) in other deposits	850,408		(55,044)

Borrowings collateralized by loans in securitization trusts - issued	—		633,532
Borrowings collateralized by loans in securitization trusts - repaid	(272,123)		(281,086)
Issuance costs for unsecured debt offering	(325)		—


Repayment of borrowings under Secured Borrowing Facility	—		(289,230)
Fees paid on Secured Borrowing Facility	(2,833)		(3,183)

Common stock dividends paid	(10,906)		(12,595)
Preferred stock dividends paid	(1,201)		(3,464)
Common stock repurchased	(550,790)		(558,167)
Net cash used in financing activities	(674,114)		(501,028)
Net increase in cash, cash equivalents and restricted cash	1,762,000		1,761,608


Cash, cash equivalents and restricted cash at beginning of period	4,609,709		5,720,760
Cash, cash equivalents and restricted cash at end of period	$	6,371,709	$	7,482,368
Cash disbursements made for:
Interest	$	76,491	$	151,017
Income taxes paid	$	887	$	3,630
Income taxes refunded	$	(1,049)	$	(2,890)
Reconciliation of the Consolidated Statements of Cash Flows to the Consolidated Balance Sheets:
Cash and cash equivalents	$	6,207,001	$	7,292,929
Restricted cash	164,708		189,439
Total cash, cash equivalents and restricted cash	$	6,371,709	$	7,482,368

See accompanying notes to consolidated financial statements.

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, 2021 are not necessarily indicative of the results for the year ending December 31, 2021 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, 2020 (the “2020 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: (i) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (ii) the obligation to absorb losses or receive benefits of the entity that could potentially be significant to the VIE.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

2. Investments

Trading Investments

From time to time we sell Private Education Loans through securitization transactions where we are required to retain a 5 percent vertical risk retention interest (i.e., 5 percent of each class issued in the securitizations). We classify those vertical risk retention interests related to the transactions as available-for-sale investments, except for the interest in the residual classes, which we classify as trading investments recorded at fair value with changes recorded through earnings. At March 31, 2021 and December 31, 2020, we had $31 million and $17 million, respectively, classified as trading investments.

Available-for-Sale Investments

The amortized cost and fair value of securities available for sale are as follows:


	March 31, 2021
	Amortized Cost		Allowance for credit losses(1)		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
Available-for-sale:
Mortgage-backed securities	$	348,080	$	—	$	3,492	$	(6,545)	$	345,027
Utah Housing Corporation bonds	8,375		—		80		(15)		8,440
U.S. government-sponsored enterprises and Treasuries	1,560,848		—		2,581		(146)		1,563,283
Other securities	198,976		—		769		(610)		199,135
Total	$	2,116,279	$	—	$	6,922	$	(7,316)	$	2,115,885

	December 31, 2020
	Amortized Cost		Allowance for credit losses(1)		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
Available-for-sale:
Mortgage-backed securities	$	308,913	$	—	$	6,095	$	(134)	$	314,874
Utah Housing Corporation bonds	12,357		—		210		—		12,567
U.S. government-sponsored enterprises	1,596,890		—		3,395		—		1,600,285
Other securities	68,797		—		462		(351)		68,908
Total	$	1,986,957	$	—	$	10,162	$	(485)	$	1,996,634

___________

(1) Represents the amount of impairment that has resulted from credit-related factors, and that was recognized in the consolidated balance sheets (as a credit loss expense on available-for-sale securities). The amount excludes unrealized losses related to non-credit factors.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


2.			Investments (Continued)

The following table summarizes the amount of gross unrealized losses for our available-for-sale securities and the estimated fair value for securities having gross unrealized loss positions, categorized by length of time the securities have been in an unrealized loss position:


	Less than 12 months				12 months or more				Total
	Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value
As of March 31, 2021:
Mortgage-backed securities	$	(6,545)	$	242,386	$	—	$	—	$	(6,545)	$	242,386
Utah Housing Corporation bonds	(15)		4,357		—		—		(15)		4,357
U.S. government-sponsored enterprises and Treasuries	(146)		114,870		—		—		(146)		114,870
Other securities	(339)		89,603		(271)		12,776		(610)		102,379
Total	$	(7,045)	$	451,216	$	(271)	$	12,776	$	(7,316)	$	463,992

As of December 31, 2020:
Mortgage-backed securities	$	(134)	$	46,011	$	—	$	—	$	(134)	$	46,011
Utah Housing Corporation bonds	—		—		—		—		—		—
U.S. government-sponsored enterprises	—		—		—		—		—		—
Other securities	(351)		30,441		—		—		(351)		30,441
Total	$	(485)	$	76,452	$	—	$	—	$	(485)	$	76,452

At March 31, 2021 and December 31, 2020, 40 of 175 and 14 of 163, respectively, of our available-for-sale debt securities were in an unrealized loss position.

Impairment

For available-for-sale debt securities in an unrealized loss position, we first assess whether we intend to sell, or it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis. If either of these criteria is met, the security’s amortized cost basis is written down to fair value through income. For securities in an unrealized loss position that do not meet these criteria, we evaluate whether the decline in fair value has resulted from credit loss or other factors. In making this assessment, we consider the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, adverse conditions specifically related to the security, as well as any guarantees (e.g., guarantees by the U.S. Government) that may be applicable to the security. If this assessment indicates a credit loss exists, the credit-related portion of the loss is recorded as an allowance for losses on the security.

Our investment portfolio contains mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac, as well as Utah Housing Corporation bonds. We own these securities to meet our requirements under the Community Reinvestment Act (“CRA”). We also invest in other U.S. government-sponsored enterprise securities issued by the Federal Home Loan Bank, Freddie Mac, and the Federal Farm Credit Bank. Our mortgage-backed securities that were issued under Ginnie Mae programs carry a full faith and credit guarantee from the U.S. Government. The remaining mortgage-backed securities in a net loss position carry a principal and interest guarantee by Fannie Mae or Freddie Mac, respectively. Our

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


2.			Investments (Continued)

Treasury and other U.S. government-sponsored enterprise bonds are rated Aaa by Standard and Poor’s or AA+ by Moody’s Investors Service. The decline in value from December 31, 2020 to March 31, 2021 was driven by the current interest rate environment and is not credit related. We have the intent and ability to hold these bonds for a period of time sufficient for the market price to recover to at least the adjusted amortized cost of the security. Based on this qualitative analysis, we have determined that no credit impairment exists.

From time to time we sell Private Education Loans through securitization transactions where we are required to retain a 5 percent vertical risk retention interest. We classify the non-residual vertical retention interests as available-for-sale investments. We have the intent and ability to hold each of these bonds for a period of time sufficient for the market price to recover to at least the adjusted amortized cost of the security. We expect to receive all contractual cash flows related to these investments and do not consider a credit impairment to exist.

As of March 31, 2021, the amortized cost and fair value of securities, by contractual maturities, are summarized below. Contractual maturities versus actual maturities may differ due to the effect of prepayments.


Year of Maturity	Amortized Cost		Estimated Fair Value
2021	$	293,759	$	294,232
2022	1,018,268		1,019,960
2023	148,822		149,166
2024	100,000		99,925
2038	76		88
2039	1,601		1,773
2042	4,201		4,206
2043	7,415		7,711
2044	10,133		10,610
2045	8,870		9,179
2046	14,414		14,797
2047	18,646		18,992
2048	4,362		4,545
2049	36,368		37,683
2050	174,919		170,740
2051	75,449		73,143
2053	134,414		134,289
2054	64,562		64,846
Total	$	2,116,279	$	2,115,885

Some of our securities have been pledged to the Federal Reserve Bank (the “FRB”) as collateral against any advances and accrued interest under the Primary Credit lending program sponsored by the FRB. We had $786 million and $815 million par value of securities pledged to this borrowing facility at March 31, 2021 and December 31, 2020, respectively, as discussed further in Notes to Consolidated Financial Statements, Note 8, “Borrowings.”

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


2.			Investments (Continued)

Other Investments

Investments in Non-Marketable Securities

We hold investments in non-marketable securities and account for these investments at cost, less impairment, plus or minus observable price changes of identical or similar securities of the same issuer. As of March 31, 2021 and December 31, 2020, our total investment in these securities was $26 million and $26 million, respectively.

Low Income Housing Tax Credit Investments

We invest in affordable housing projects that qualify for the low income housing tax credit (“LIHTC”), which is designed to promote private development of low income housing. These investments generate a return mostly through realization of federal tax credits. Total carrying value of the LIHTC investments was $52 million at March 31, 2021 and $54 million at December 31, 2020. We are periodically required to provide additional financial support during the investment period. Our liability for these unfunded commitments was $15 million at March 31, 2021 and $19 million at December 31, 2020.

Related to these investments, we recognized tax credits and other tax benefits through tax expense of $1 million at March 31, 2021 and $6 million at December 31, 2020. Tax credits and other tax benefits are recognized as part of our annual effective tax rate used to determine tax expense in a given quarter. Accordingly, the portion of a year’s expected tax benefits recognized in any given quarter may differ from 25 percent.

3. Loans Held for Investment

Loans held for investment consist of Private Education Loans, FFELP Loans, Personal Loans, and Credit Cards. 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 “Credit Cards” to refer to our suite of Credit Cards with bonus rewards. We use “Personal Loans” to mean those unsecured loans to individuals that may be used for non-educational purposes. In the third quarter of 2020, we sold our entire Personal Loan portfolio.

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, the London interbank offered rate, or another index in the future. As of March 31, 2021 and December 31, 2020, 54 percent and 55 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 Private Education 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 the first quarter of 2021, we recognized a $399 million gain from the sale of approximately $3.16 billion of our Private Education Loans, including $2.97 billion of principal and $193 million in capitalized interest, to an unaffiliated third party. There were VIEs created in the execution of certain of these loan sales; however, based on our consolidation analysis, we are not the primary beneficiary of these VIEs. These transactions qualified for sale treatment and removed the balance of the loans from our balance sheet on the respective settlement dates. We remained the servicer of these loans pursuant to applicable

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


3.			Loans Held for Investment (Continued)

servicing agreements executed in connection with the sales. For additional information see Notes to Consolidated Financial Statements, Note 8, “Borrowings.”

Loans held for investment are summarized as follows:


	March 31,		December 31,
	2021		2020
Private Education Loans:
Fixed-rate	$	9,504,760	$	8,950,216
Variable-rate	11,237,080		10,779,121
Total Private Education Loans, gross	20,741,840		19,729,337
Deferred origination costs and unamortized premium/(discount)	64,468		63,475
Allowance for credit losses	(1,173,375)		(1,355,844)
Total Private Education Loans, net	19,632,933		18,436,968

FFELP Loans	727,664		737,593
Deferred origination costs and unamortized premium/(discount)	1,954		1,993
Allowance for credit losses	(4,318)		(4,378)
Total FFELP Loans, net	725,300		735,208






Credit Cards (fixed-rate)	11,309		12,238
Deferred origination costs and unamortized premium/(discount)	73		230
Allowance for credit losses	(1,328)		(1,501)
Total Credit Cards, net	10,054		10,967

Loans held for investment, net	$	20,368,287	$	19,183,143

The estimated weighted average life of education loans in our portfolio was approximately 4.6 years and 5.4 years at March 31, 2021 and December 31, 2020, respectively.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


3.			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,
	2021				2020
	Average Balance		Weighted Average Interest Rate		Average Balance		Weighted Average Interest Rate
Private Education Loans	$	20,984,491	8.22	%	$	23,502,844	8.86	%
FFELP Loans	734,289		3.41		776,326		4.29
Personal Loans	—		—		973,671		12.11
Credit Cards	11,841		0.78		5,286		(4.72)
Total portfolio	$	21,730,621			$	25,258,127

Certain Collection Tools - Private Education Loans

We adjust the terms of loans for certain borrowers when we believe such changes will help our customers manage their student loan obligations, achieve better student outcomes, and increase the collectability of the loan. These changes generally take the form of a temporary forbearance of payments, a temporary interest rate reduction, a temporary interest rate reduction with a permanent extension of the loan term, and/or a short-term extended repayment alternative. Forbearance is granted prospectively for borrowers who are current in their payments and may be granted retroactively for certain delinquent borrowers.

Forbearance allows a borrower to temporarily not make scheduled payments or to make smaller than scheduled payments, in each case for a specified period of time. Using forbearance extends the original term of the loan by the term of forbearance taken. Forbearance does not grant any reduction in the total principal or interest repayment obligation. While a loan is in forbearance status, interest continues to accrue and is capitalized to principal when the loan re-enters repayment status (except as described below in the case of disaster forbearance).

We grant forbearance through our servicing centers to borrowers who are current in their payments and through our collections centers to certain borrowers who are delinquent. Our forbearance policies and practices vary depending upon whether a borrower is current or delinquent at the time forbearance is requested, generally with stricter payment requirements for delinquent borrowers. We view the population of borrowers that use forbearance positively because the borrowers are either proactively reaching out to us to obtain assistance in managing their obligations or are working with our collections center to bring their loans current.

Forbearance may be granted through our servicing centers to customers who are exiting their grace period, and to other customers who are current in their payments, 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 the forbearance period, the customer will enter repayment status as current and is expected to begin making scheduled monthly payments. Currently, we generally grant forbearance in our servicing centers if a borrower who is current requests it for increments of up to three months at a time, for up to 12 months.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


3.			Loans Held for Investment (Continued)

judgment to a customer’s unique situation. 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 assisting customers while mitigating the risks of delinquency and default as well as encouraging resolution of delinquent loans. In all instances, we require one or more payments before granting forbearance to delinquent borrowers.

The COVID-19 pandemic is having far reaching, negative impacts on individuals, businesses, and, consequently, the overall economy. Specifically, COVID-19 has materially disrupted business operations throughout the country, resulting in significantly higher levels of unemployment or underemployment. As a result, we expect many of our individual customers will experience financial hardship, making it difficult, if not impossible, to meet their payment obligations to us without temporary assistance. We are monitoring key metrics as early warning indicators of financial hardship, including changes in weekly unemployment claims, enrollment in auto-debit payments, requests for new forbearances, enrollment in hardship payment plans, and early delinquency metrics.

As a result of the negative impact on employment from COVID-19, our customers are experiencing higher levels of financial hardship, which led initially to higher levels of forbearance. We expect such higher levels of financial hardship to lead to higher levels of delinquencies and defaults in the future, as borrowers who had received disaster forbearance from us re-enter repayment status. We expect that, left unabated, this deterioration in forbearance, delinquency, and default rates will persist until such time as the economy and employment return to relatively normal levels. For some students, going back to school in the fall was not an option because of the pandemic, or for other reasons. Therefore, some students are taking a “gap year” before returning to school. In 2020, for those students that had unexpectedly separated from school, we provided an extension of time through fall 2021 to re-enroll, before beginning their grace period that occurs prior to entering full principal and interest repayment status. At March 31, 2021, $784 million of Private Education Loans were granted this extended period of time. See Note 5, “Allowance for Credit Losses — Delinquencies — Private Education Loans Held for Investment” for an additional breakout of these loans.

We assist customers with an array of payment programs during periods of financial hardship as standard operating convention, including: forbearance, which defers payments during a short-term hardship; our Graduated Repayment Plan (“GRP”), which is an interest-only payment for 12 months; or a loan modification that, in the event of long-term hardship, reduces the interest rate on a loan to 4 percent for 24 months and/or permanently extends the maturity date of the loan. Historically, we have utilized disaster forbearance for material events, including hurricanes, wildfires, and floods. Disaster forbearance defers payments for as much as 90 days upon enrollment. We have invoked this same disaster forbearance program to assist our customers through COVID-19 and offer this program across our operations, including through mobile app and self-service channels such as chat and interactive voice response. Customers who receive a disaster forbearance will not progress in delinquency and will not be assessed late fees or other fees. During a disaster forbearance, a customer’s credit file will continue to reflect the status of the loan as it was immediately prior to granting the disaster forbearance. During the period of the disaster forbearance, interest will continue to accrue, but is not capitalized to the loan balance after the loan returns to repayment status. The first wave of disaster forbearance was granted primarily in 90-day increments. As these forbearances ended, we reduced the disaster forbearance to one-month increments and implemented additional discussions between our servicing agents and borrowers to encourage borrowers/cosigners to enter repayment. If the financial hardship extends beyond 90 days, additional assistance will be available for eligible customers. For example, for borrowers exiting disaster forbearance and not eligible for GRP, we may allow them to make interest only payments for 12 months before reverting to full principal and interest payments.

Management continually monitors our credit administration practices and may periodically modify these practices based upon performance, industry conventions, and/or regulatory feedback. In light of these considerations, we previously announced that we plan to implement certain changes to our credit administration practices in the future. As discussed below, however, we postponed until the fourth quarter of 2020 the implementation of the announced credit administration practices changes due to the COVID-19 pandemic.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


3.			Loans Held for Investment (Continued)

granted. For example, we currently grant forbearance to borrowers without requiring any period of prior principal and interest payments, meaning that, if a borrower satisfies all eligibility requirements, forbearance increments may be granted consecutively. We previously announced that, beginning in the second quarter of 2020, we would phase in a required six-month period between successive grants of forbearance and between forbearance grants and certain other repayment alternatives. We announced this required period will not apply, however, to forbearances granted during the first six months following a borrower’s grace period and will not be required for a borrower to receive a contractual interest rate reduction. In addition, we announced we would limit the participation of delinquent borrowers in certain short-term extended or interest-only repayment alternatives to once in 12 months and twice in five years.

As previously announced, prior to full implementation of the credit administration practices changes described above, management will conduct a controlled testing program on randomly selected borrowers to measure the impact of the changes on our customers, our credit operations, and key credit metrics. The testing commenced in October 2019 for some of the planned changes on a very small percentage of our total portfolio and we originally expected to expand the number of borrowers in repayment who would be subject to the new credit administration practices. However, due to the COVID-19 pandemic, we postponed our efforts so that we can be more flexible in dealing with our customers’ financial hardship. In October 2020, we began to roll out in a methodical approach the implementation of the credit administration practices changes and related testing. Management now expects to have completed implementation of the planned credit administration practices changes in the third quarter of 2021. However, we may modify or delay the contemplated practice changes, the proposed timeline, or the method of implementation as we learn more about the impacts of the program on our customers.

We also offer rate and term modifications to customers experiencing more severe hardship. Currently, we temporarily reduce the contractual interest rate on a loan to 4.0 percent for a two-year period and, in the vast majority of cases, permanently extend the final maturity date of the loan. As part of demonstrating the ability and willingness to pay, the customer must make three consecutive monthly payments at the reduced payment to qualify for the program. The combination of the rate reduction and maturity extension 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, 2021 and December 31, 2020, 8.1 percent and 7.8 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. We currently have no plans to change the basic elements of the rate and term modifications we offer to our customers experiencing more severe hardship.

While there are limitations to our estimate of the future impact of the credit administration practices changes described above, absent the effect of any mitigating measures, and based on an analysis of borrower behavior under our current credit administration practices, which may not be indicative of how borrowers will behave under revised credit administration practices, we expect that the credit administration practices changes described above will accelerate defaults and could increase life of loan defaults in our Private Education Loan held for investment portfolio by approximately 4 percent to 14 percent. Among the measures that we are planning to implement and expect may partly offset or moderate any acceleration of or increase in defaults will be greater focus on the risk assessment process to ensure borrowers are mapped to the appropriate program, better utilization of existing programs (e.g., GRP and rate modifications), and the introduction of a new program offering short-term payment reductions (permitting interest-only payments for up to six months) for certain early stage delinquencies.

The full impact of these changes to our collections practices described above may only be realized over the longer term, however. In particular, when we calculate the allowance for credit losses under CECL, which became effective on January 1, 2020, our loan loss reserves increased materially because we expect the life of loan defaults on our overall Private Education Loan portfolio to increase, in part as a result of the planned changes to our credit administration practices. As we progress with the controlled testing program of the planned changes to our credit administration practices, we expect to learn more about how our borrowers are reacting to these changes and, as we analyze such reactions, we will continue to refine our estimates of the impact of those changes on our allowance for credit losses.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

4. Loans Held for Sale

We had no loans held for sale and $2.9 billion in loans held for sale at March 31, 2021 and December 31, 2020, respectively. At December 31, 2020, we reversed $206 million through the provisions for credit losses for the allowance related to those loans held for sale, when the loans were transferred from held for investment to held for sale.

During the first quarter of 2021, we sold $3.16 billion of our Private Education Loans, including $2.97 billion of principal and $193 million in capitalized interest, to an unaffiliated third party. The transactions qualified for sale treatment and removed the balance of the loans from our balance sheet on the respective settlement dates. We remained the servicer of these loans pursuant to applicable servicing agreements executed in connection with the sales. These sales resulted in our recognizing a gain of $399 million in the first quarter of 2021. For additional information, see Notes to Consolidated Financial Statements, Note 3, “Loans Held for Investment,” and Note 8, “Borrowings.”

5. Allowance for Credit Losses

Our provision for credit losses represents the periodic expense of maintaining an allowance sufficient to absorb lifetime expected credit losses in the held for investment loan portfolios. The evaluation of the allowance for credit losses is inherently subjective, as it requires material estimates that may be susceptible to significant changes. We believe the allowance for credit losses is appropriate to cover lifetime losses expected to be incurred in the loan portfolios. See Notes to Consolidated Financial Statements, Note 2, “Significant Accounting Policies — Allowance for Credit Losses 2020 — Allowance for Private Education Loan Losses, — Allowance for FFELP Loan Losses, and — Allowance for Credit Card Loans” in our 2020 Form 10-K for a more detailed discussion.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

Allowance for Credit Losses Metrics


	Allowance for Credit Losses
	Three Months Ended March 31, 2021
	FFELP Loans			Private Education Loans			Credit Cards			Total
Allowance for Credit Losses
Beginning balance	$	4,378		$	1,355,844		$	1,501		$	1,361,723
Transfer from unfunded commitment liability(1)	—			126,880			—			126,880
Provisions:
Provision for current period	29			(254,942)			(86)			(254,999)
Loan sale reduction to provision	—			(8,858)			—			(8,858)
Loan transfer from held-for-sale	—			1,887			—			1,887
Total provisions(2)	29			(261,913)			(86)			(261,970)
Net charge-offs:
Charge-offs	(89)			(55,139)			(88)			(55,316)
Recoveries	—			7,703			1			7,704
Net charge-offs	(89)			(47,436)			(87)			(47,612)
Loan sales	—			—			—			—
Ending Balance	$	4,318		$	1,173,375		$	1,328		$	1,179,021
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	95,536		$	—		$	95,536
Ending balance: collectively evaluated for impairment	$	4,318		$	1,077,839		$	1,328		$	1,083,485
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,225,604		$	—		$	1,225,604
Ending balance: collectively evaluated for impairment	$	727,664		$	19,516,236		$	11,309		$	20,255,209
Net charge-offs as a percentage of average loans in repayment (annualized)(3)	0.06		%	1.29		%	2.92		%
Allowance as a percentage of the ending total loan balance	0.59		%	5.66		%	11.74		%
Allowance as a percentage of the ending loans in repayment(3)	0.80		%	7.94		%	11.74		%
Allowance coverage of net charge-offs (annualized)	12.13			6.18			3.82
Ending total loans, gross	$	727,664		$	20,741,840		$	11,309
Average loans in repayment(3)	$	554,510		$	14,743,508		$	11,909
Ending loans in repayment(3)	$	540,903		$	14,777,939		$	11,309

____________

(1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.

(2) Below is a reconciliation of the provision for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Three Months Ended March 31, 2021
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	(261,913)
Provisions for unfunded loan commitments	36,203
Total Private Education Loan provisions for credit losses	(225,710)

Other impacts to the provisions for credit losses:
FFELP Loans	29
Credit Cards	(86)
Total	(57)
Provisions for credit losses reported in consolidated statements of income	$	(225,767)

(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.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


	Allowance for Credit Losses
	Three Months Ended March 31, 2020
	FFELP Loans			Private Education Loans			Personal Loans			Credit Cards			Total
Allowance for Credit Losses
Beginning balance	$	1,633		$	374,300		$	65,877		$	102		$	441,912
Day 1 adjustment for the adoption of CECL	2,852			1,060,830			79,183			188			1,143,053
Balance at January 1, 2020	4,485			1,435,130			145,060			290			1,584,965
Transfer from unfunded commitment liability(1)	—			142,075			—			—			142,075
Provisions:
Provision for current period	37			143,862			25,318			291			169,508
Loan sale reduction to provision	—			(161,793)			—			—			(161,793)

Total provisions(2)	37			(17,931)			25,318			291			7,715
Net charge-offs:
Charge-offs	(226)			(51,469)			(19,247)			(7)			(70,949)
Recoveries	—			7,976			1,542			—			9,518
Net charge-offs	(226)			(43,493)			(17,705)			(7)			(61,431)

Ending Balance	$	4,296		$	1,515,781		$	152,673		$	574		$	1,673,324
Allowance:
Ending balance: individually evaluated for impairment	$	—		$	150,822		$	—		$	—		$	150,822
Ending balance: collectively evaluated for impairment	$	4,296		$	1,364,959		$	152,673		$	574		$	1,522,502
Loans:
Ending balance: individually evaluated for impairment	$	—		$	1,518,763		$	—		$	—		$	1,518,763
Ending balance: collectively evaluated for impairment	$	766,954		$	20,107,984		$	899,704		$	7,234		$	21,781,876
Net charge-offs as a percentage of average loans in repayment (annualized)(3)	0.15		%	1.05		%	7.27		%	0.52		%
Allowance as a percentage of the ending total loan balance	0.56		%	7.01		%	16.97		%	7.93		%
Allowance as a percentage of the ending loans in repayment(3)	0.74		%	10.11		%	16.97		%	7.93		%
Allowance coverage of net charge-offs (annualized)	4.75			8.71			2.16			20.50
Ending total loans, gross	$	766,954		$	21,626,747		$	899,704		$	7,234
Average loans in repayment(3)	$	600,534		$	16,521,356		$	973,772		$	5,364
Ending loans in repayment(3)	$	581,997		$	14,988,345		$	899,704		$	7,234

____________

(1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.

(2)Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Three Months Ended March 31, 2020
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	(17,931)
Provisions for unfunded loan commitments	53,543
Total Private Education Loan provisions for credit losses	35,612

Other impacts to the provisions for credit losses:
Personal Loans	25,318
FFELP Loans	37
Credit Cards	291
Total	25,646
Provisions for credit losses reported in consolidated statements of income	$	61,258

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

Allowance for Credit Losses - Forecast Assumptions

In determining the adequacy of the allowance for credit losses, we include forecasts of college graduate unemployment and the Consumer Price Index in our loss forecasting models. We obtain forecasts for these two inputs from Moody’s Analytics. Moody’s Analytics provides a range of forecasts for each of these inputs with various likelihoods of occurring. We determine which forecasts we will include in our estimation of allowance for credit losses and the associated weightings for each of these inputs. At both January 1, 2020 (the initial adoption date of the Financial Accounting Standards Board’s Accounting Standards Update No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” or “CECL”), and March 31, 2021, we used the Base (50th percentile likelihood of occurring)/S1 (stronger near-term growth scenario with 10 percent likelihood of occurring)/S3 (downside scenario with 10 percent likelihood of occurring) scenarios and weighted them 40 percent, 30 percent and 30 percent, respectively. Management reviews both the scenarios and their respective weightings each quarter in determining the allowance for credit losses.

Provisions for credit losses in the current quarter decreased by $287 million compared with the year-ago quarter. During the first quarter of 2021, the provisions for credit losses line item was primarily affected by improvements in the economic forecasts coupled with a benefit from faster forecasted prepayment speeds. These benefits were offset by additional provision from the new loan commitments made during the first quarter of 2021. During the first quarter of 2021, we increased our estimates of future prepayment speeds during both the two-year reasonable and supportable period as well as the remaining term of the underlying loans. These faster estimated prepayment speeds during the two-year reasonable and supportable period reflect the significant improvement in economic forecasts, as well as the implementation of an updated prepayment speed model. We experienced higher prepayments during the COVID-19 pandemic, when unemployment rates were elevated, than we would have expected based upon our experience during past financial crises. To address this fundamental change, we increased our long-term expectations of prepayment speeds.

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 adjust the terms of loans for certain borrowers when we believe such changes will help our customers manage their student loan obligations, achieve better student outcomes, and increase the collectability of the loan. These changes generally take the form of a temporary forbearance of payments, a temporary interest rate reduction, a temporary interest rate reduction with a permanent extension of the loan term, and/or a short-term extended repayment alternative.

When we give a borrower facing financial difficulty an interest rate reduction, we temporarily reduce the contractual interest rate on a loan to 4.0 percent for a two-year period and, in the vast majority of cases, permanently extend the final maturity date 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, 2021 and March 31, 2020, 8.1 percent and 8.5 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 both March 31, 2021 and December 31, 2020, approximately 47 percent of TDRs were classified as such due to their forbearance status. For additional information, see Notes to Consolidated Financial Statements, Note 2, “Significant Accounting Policies —Allowance for Loan Losses 2020,” and Note 7, “Allowance for Credit Losses” in our 2020 Form 10-K.

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

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

At March 31, 2021 and December 31, 2020, 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, 2021
TDR Loans	$	1,263,651	$	1,225,604	$	95,536

December 31, 2020
TDR Loans	$	1,312,805	$	1,274,590	$	104,265

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


	Three Months Ended March 31,
	2021				2020
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized

TDR Loans	$	1,288,333	$	21,489	$	1,615,764	$	26,488

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

The following table provides information regarding the loan status and aging of TDR loans. For the periods presented below, we updated our delinquency bucket periods to conform with the delinquency bucket periods defined by the Federal Financial Institutions Examination Council (“FFIEC”).


	March 31,				December 31,
	2021				2020
	Balance		%		Balance		%
TDR loans in in-school/grace/deferment(1)	$	93,850			$	88,750
TDR loans in forbearance(2)	68,609				76,704
TDR loans in repayment(3) and percentage of each status:
Loans current	966,201		90.9	%	971,880		87.7	%
Loans delinquent 30-59 days(4)	39,541		3.7		59,249		5.3
Loans delinquent 60-89 days(4)	29,892		2.8		43,576		3.9
Loans 90 days or greater past due(4)	27,511		2.6		34,431		3.1
Total TDR loans in repayment(3)	1,063,145		100.0	%	1,109,136		100.0	%
Total TDR loans, gross	$	1,225,604			$	1,274,590

_____

(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 (but, for purposes of the table, do not include those loans while they are in forbearance).

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

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit 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, 2021						Three Months Ended March 31, 2020
	Modified Loans(1)		Charge-offs		Payment- Default		Modified Loans(1)		Charge-offs		Payment- Default

TDR Loans	$	3,717	$	17,948	$	4,869	$	132,815	$	19,375	$	30,725

_____

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

Private Education Loans Held for Investment - Key Credit Quality Indicators

FFELP Loans are at least 97 percent 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 tables highlight the gross principal balance of our Private Education Loan portfolio, by year of origination, stratified by key credit quality indicators.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


	Private Education Loans Held for Investment - Credit Quality Indicators
	March 31, 2021
Year of Origination	2021(1)		2020(1)		2019(1)		2018(1)		2017(1)		2016 and Prior(1)		Total(1)		% of Balance

Cosigners:
With cosigner	$	640,909	$	3,954,261	$	3,331,066	$	2,431,585	$	2,137,418	$	5,799,561	$	18,294,800	88	%
Without cosigner	109,163		623,156		531,211		359,769		259,981		563,760		2,447,040		12
Total	$	750,072	$	4,577,417	$	3,862,277	$	2,791,354	$	2,397,399	$	6,363,321	$	20,741,840	100	%

FICO at Origination(2):
Less than 670	$	46,437	$	253,657	$	283,992	$	217,921	$	189,704	$	505,347	$	1,497,058	7	%
670-699	103,191		607,789		576,077		423,618		388,607		1,061,435		3,160,717		15
700-749	243,607		1,472,919		1,260,902		921,338		799,597		2,138,263		6,836,626		33
Greater than or equal to 750	356,837		2,243,052		1,741,306		1,228,477		1,019,491		2,658,276		9,247,439		45
Total	$	750,072	$	4,577,417	$	3,862,277	$	2,791,354	$	2,397,399	$	6,363,321	$	20,741,840	100	%


FICO Refreshed(2)(3):
Less than 670	$	64,349	$	313,569	$	325,235	$	290,041	$	283,988	$	952,223	$	2,229,405	11	%
670-699	107,242		573,430		473,331		322,446		271,224		707,135		2,454,808		12
700-749	241,091		1,442,851		1,186,242		813,884		684,467		1,715,802		6,084,337		29
Greater than or equal to 750	337,390		2,247,567		1,877,469		1,364,983		1,157,720		2,988,161		9,973,290		48
Total	$	750,072	$	4,577,417	$	3,862,277	$	2,791,354	$	2,397,399	$	6,363,321	$	20,741,840	100	%

Seasoning(4):
1-12 payments	$	419,655	$	2,510,639	$	426,229	$	396,679	$	392,391	$	718,899	$	4,864,492	24	%
13-24 payments	—		267,856		2,034,191		254,139		221,863		599,435		3,377,484		16
25-36 payments	—		—		146,616		1,343,321		250,078		581,741		2,321,756		11
37-48 payments	—		—		—		93,298		978,808		618,454		1,690,560		8
More than 48 payments	—		—		—		—		64,660		3,029,214		3,093,874		15
Not yet in repayment	330,417		1,798,922		1,255,241		703,917		489,599		815,578		5,393,674		26
Total	$	750,072	$	4,577,417	$	3,862,277	$	2,791,354	$	2,397,399	$	6,363,321	$	20,741,840	100	%

2021 Current period(5) gross charge-offs	$	(6)	$	(911)	$	(4,483)	$	(8,116)	$	(8,793)	$	(32,830)	$	(55,139)
2021 Current period(5) recoveries	—		43		452		1,009		1,133		5,066		7,703
2021 Current period(5) net charge-offs	$	(6)	$	(868)	$	(4,031)	$	(7,107)	$	(7,660)	$	(27,764)	$	(47,436)

Total accrued interest by origination vintage	$	8,317	$	147,329	$	291,579	$	258,813	$	206,734	$	335,703	$	1,248,475
______ (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 2021. (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. (5)Current period refers to period from January 1, 2021 through March 31, 2021.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


	Private Education Loans Held for Investment Credit Quality Indicators
	December 31, 2020
Year of Origination	2020(1)		2019(1)		2018(1)		2017(1)		2016(1)		2015 and Prior(1)		Total(1)		% of Balance

Cosigners:
With cosigner	$	2,915,328	$	3,467,219	$	2,556,400	$	2,262,635	$	1,977,952	$	4,198,748	$	17,378,282	88	%
Without cosigner	527,437		559,629		384,111		277,159		211,270		391,449		2,351,055		12
Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%

FICO at Origination(2):
Less than 670	$	195,214	$	290,711	$	225,276	$	197,948	$	162,413	$	369,609	$	1,441,171	7	%
670-699	464,785		594,950		441,357		407,394		351,303		771,477		3,031,266		16
700-749	1,111,373		1,310,390		967,802		846,983		740,028		1,533,517		6,510,093		33
Greater than or equal to 750	1,671,393		1,830,797		1,306,076		1,087,469		935,478		1,915,594		8,746,807		44
Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%


FICO Refreshed(2)(3):
Less than 670	$	240,154	$	331,229	$	301,784	$	298,195	$	293,077	$	734,599	$	2,199,038	11	%
670-699	438,665		493,135		336,966		283,906		231,759		504,779		2,289,210		12
700-749	1,102,666		1,248,806		871,677		734,222		603,160		1,220,468		5,780,999		29
Greater than or equal to 750	1,661,280		1,953,678		1,430,084		1,223,471		1,061,226		2,130,351		9,460,090		48
Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%

Seasoning(4):
1-12 payments	$	2,068,517	$	600,038	$	469,143	$	472,258	$	381,197	$	507,343	$	4,498,496	23	%
13-24 payments	163		2,096,635		383,977		223,332		217,379		425,345		3,346,831		17
25-36 payments	—		—		1,353,567		370,250		181,940		439,337		2,345,094		12
37-48 payments	—		—		—		965,476		351,433		402,552		1,719,461		9
More than 48 payments	—		—		—		—		729,510		2,310,905		3,040,415		15
Not yet in repayment	1,374,085		1,330,175		733,824		508,478		327,763		504,715		4,779,040		24
Total	$	3,442,765	$	4,026,848	$	2,940,511	$	2,539,794	$	2,189,222	$	4,590,197	$	19,729,337	100	%

2020 gross charge-offs(5)	$	(1,087)	$	(10,940)	$	(27,000)	$	(35,851)	$	(36,416)	$	(94,032)	$	(205,326)
2020 recoveries(5)	42		636		2,274		3,585		4,284		13,200		24,021
2020 net charge-offs(5)	$	(1,045)	$	(10,304)	$	(24,726)	$	(32,266)	$	(32,132)	$	(80,832)	$	(181,305)

Total accrued interest by origination vintage	$	90,438	$	265,688	$	252,251	$	209,178	$	141,094	$	210,247	$	1,168,896

______

(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 fourth-quarter 2020.

(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.

(5)For period from January 1, 2020 through December 31, 2020.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

Delinquencies - Private Education Loans Held for Investment

The following tables provide information regarding the loan status of our Private Education Loans, held for investment, by year of origination. Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the following tables, do not include those loans while they are in forbearance). For the periods presented below, we updated our delinquency bucket periods to conform with the delinquency bucket periods defined by the FFIEC.


	Private Education Loans Held for Investment Delinquencies by Origination Vintage
	March 31, 2021
	2021			2020			2019			2018			2017			2016 and Prior			Total

Loans in-school/grace/deferment(1)(2)	$	330,417		$	1,798,922		$	1,255,241		$	703,917		$	489,599		$	815,578		$	5,393,674
Loans in forbearance(1)(3)	1,186			21,471			89,409			93,513			103,807			260,841			570,227
Loans in repayment(1):
Loans current	418,103			2,747,747			2,491,380			1,955,468			1,755,863			5,102,866			14,471,427
Loans delinquent 30-59 days(4)	366			6,587			14,015			19,145			24,043			88,587			152,743
Loans delinquent 60-89 days(4)	—			1,747			7,654			11,064			13,166			52,759			86,390
Loans 90 days or greater past due(4)	—			943			4,578			8,247			10,921			42,690			67,379
Total Private Education Loans in repayment	418,469			2,757,024			2,517,627			1,993,924			1,803,993			5,286,902			14,777,939
Total Private Education Loans, gross	750,072			4,577,417			3,862,277			2,791,354			2,397,399			6,363,321			20,741,840
Private Education Loans deferred origination costs and unamortized premium/(discount)	5,487			19,922			12,925			7,977			6,153			12,004			64,468
Total Private Education Loans	755,559			4,597,339			3,875,202			2,799,331			2,403,552			6,375,325			20,806,308
Private Education Loans allowance for losses	(35,515)			(252,247)			(239,917)			(169,296)			(140,894)			(335,506)			(1,173,375)
Private Education Loans, net	$	720,044		$	4,345,092		$	3,635,285		$	2,630,035		$	2,262,658		$	6,039,819		$	19,632,933

Percentage of Private Education Loans in repayment	55.8		%	60.2		%	65.2		%	71.4		%	75.2		%	83.1		%	71.2		%
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment	0.1		%	0.3		%	1.0		%	1.9		%	2.7		%	3.5		%	2.1		%
Loans in forbearance as a percentage of loans in repayment and forbearance	0.3		%	0.8		%	3.4		%	4.5		%	5.4		%	4.7		%	3.7		%

_______

(1)For some students, going back to school in the fall was not an option because of the pandemic, or for other reasons. Therefore, some students are taking a “gap year” before returning to school. In 2020, for those students that had unexpectedly separated from school, we provided an extension of time through fall 2021 to re-enroll, before beginning their grace period that occurs prior to entering full principal and interest repayment status. At March 31, 2021, the loans in the “in-school/grace/deferment” category above include $273 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period. At March 31, 2021, the loans in the “in forbearance” category above include $29 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period. At March 31, 2021, the loans in the “in repayment” category above include $482 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period.

(2)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).

(3)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.

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

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)


	Private Education Loans Held for Investment Delinquencies by Origination Vintage
	December 31, 2020
	2020			2019			2018			2017			2016			2015 and Prior			Total

Loans in-school/grace/deferment(1)(2)	$	1,374,085		$	1,330,175		$	733,824		$	508,478		$	327,763		$	504,715		$	4,779,040
Loans in forbearance(1)(3)	16,159			92,677			110,319			118,946			109,073			198,302			645,476
Loans in repayment(1):
Loans current	2,043,033			2,573,228			2,045,012			1,850,539			1,685,572			3,701,564			13,898,948
Loans delinquent 30-59 days(4)	6,400			16,983			26,934			30,771			33,040			91,400			205,528
Loans delinquent 60-89 days(4)	2,628			9,143			15,026			18,121			19,064			55,661			119,643
Loans 90 days or greater past due(4)	460			4,642			9,396			12,939			14,710			38,555			80,702
Total Private Education Loans in repayment	2,052,521			2,603,996			2,096,368			1,912,370			1,752,386			3,887,180			14,304,821
Total Private Education Loans, gross	3,442,765			4,026,848			2,940,511			2,539,794			2,189,222			4,590,197			19,729,337
Private Education Loans deferred origination costs and unamortized premium/(discount)	21,129			13,933			8,671			6,708			5,721			7,313			63,475
Total Private Education Loans	3,463,894			4,040,781			2,949,182			2,546,502			2,194,943			4,597,510			19,792,812
Private Education Loans allowance for losses	(210,875)			(298,776)			(218,136)			(184,265)			(150,150)			(293,642)			(1,355,844)
Private Education Loans, net	$	3,253,019		$	3,742,005		$	2,731,046		$	2,362,237		$	2,044,793		$	4,303,868		$	18,436,968

Percentage of Private Education Loans in repayment	59.6		%	64.7		%	71.3		%	75.3		%	80.0		%	84.7		%	72.5		%
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment	0.5		%	1.2		%	2.4 %			3.2 %			3.8		%	4.8		%	2.8		%
Loans in forbearance as a percentage of loans in repayment and forbearance	0.8		%	3.4		%	5.0		%	5.9		%	5.9		%	4.9		%	4.3		%

_______

(1)For some students, going back to school in the fall was not an option because of the pandemic, or for other reasons. Therefore, some students are taking a “gap year” before returning to school. In 2020, for those students that had unexpectedly separated from school, we provided an extension of time through fall 2021 to re-enroll, before beginning their grace period that occurs prior to entering full principal and interest repayment status. At December 31, 2020, the loans in the “in-school/grace/deferment” category above include $401 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period. At December 31, 2020, the loans in the “in forbearance” category above include $30 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period. At December 31, 2020, the loans in the “in repayment” category above include $609 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received such extension of time from us to re-enroll before beginning their grace period.

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

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


5.			Allowance for Credit Losses (Continued)

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 on loans making full interest payments. The majority of the total accrued interest receivable represents accrued interest on deferred loans where no payments are due while the borrower is in school and fixed-pay loans where the borrower makes a $25 monthly payment that is smaller than the interest accruing on the loan in that month. The accrued interest on these loans will be capitalized to the balance of the loans when the borrower exits the grace period after separation from school. The allowance for this portion of interest is included in our loan loss reserve. 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		90 Days and Greater Past Due		Allowance for Uncollectible Interest

March 31, 2021	$	1,248,475	$	3,695	$	4,405
December 31, 2020	$	1,168,895	$	4,354	$	4,467

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

6. Unfunded Loan Commitments

At March 31, 2021, we had $457 million of outstanding contractual loan commitments that we expect to fund during the remainder of the 2020/2021 academic year. The tables below summarize the activity in the allowance recorded to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheets, as well as the activity in the unfunded commitments balance.











	Three Months Ended March 31,
	2021				2020
	Allowance		Unfunded Commitments		Allowance		Unfunded Commitments

Beginning Balance	$	110,044	$	1,673,018	$	2,481	$	1,910,603
Day 1 adjustment for the adoption of CECL	—		—		115,758		—
Balance at January 1	110,044		1,673,018		118,239		1,910,603
Provision/New commitments - net(1)	40,197		843,161		49,561		834,946
Other provision items	(3,994)		—		3,982		—
Transfer - funded loans(2)	(126,880)		(2,058,726)		(142,075)		(2,295,742)
Ending Balance	$	19,367	$	457,453	$	29,707	$	449,807

________________

(1) Net of expirations of commitments unused.

(2) When a loan commitment is funded, its related liability for credit losses (which originally was recorded as a provision for unfunded commitments) is transferred to the allowance for credit losses.

The unfunded commitments disclosed above represent the total amount of outstanding unfunded commitments at each period end. However, historically not all of these commitments are funded prior to the expiration of the commitments. We estimate the amount of commitments expected to be funded in calculating the reserve for unfunded commitments. The amount we expect to fund and use in our calculation of the reserve for unfunded commitments will change period to period based upon the loan characteristics of the underlying commitments.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

7. Deposits

The following table summarizes total deposits at March 31, 2021 and December 31, 2020.


	March 31,		December 31,
	2021		2020
Deposits - interest bearing	$	22,801,323	$	22,664,899
Deposits - non-interest bearing	1,820		1,140
Total deposits	$	22,803,143	$	22,666,039

Our total deposits of $22.8 billion were comprised of $12.1 billion in brokered deposits and $10.7 billion in retail and other deposits at March 31, 2021, compared to total deposits of $22.7 billion, which were comprised of $11.9 billion in brokered deposits and $10.8 billion in retail and other deposits, at December 31, 2020.

Interest bearing deposits as of March 31, 2021 and December 31, 2020 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 $7.9 billion and $7.1 billion of our deposit total as of March 31, 2021 and December 31, 2020, respectively.

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 $5 million in the three months ended March 31, 2021 and 2020, respectively. Fees paid to third-party brokers related to brokered CDs were none and $2 million for the three months ended March 31, 2021 and 2020, respectively.

Interest bearing deposits at March 31, 2021 and December 31, 2020 are summarized as follows:


	March 31, 2021				December 31, 2020
	Amount		Qtr.-End Weighted Average Stated Rate(1)		Amount		Year-End Weighted Average Stated Rate(1)

Money market	$	10,951,595	0.68	%	$	10,159,657	0.83	%
Savings	955,547		0.42		907,976		0.55
Certificates of deposit	10,894,181		1.24		11,597,266		1.34
Deposits - interest bearing	$	22,801,323			$	22,664,899

____________

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

As of March 31, 2021, and December 31, 2020, there were $751 million and $571 million, respectively, of deposits exceeding FDIC insurance limits. Accrued interest on deposits was $61 million and $50 million at March 31, 2021 and December 31, 2020, respectively.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

8. 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”). For additional information regarding our borrowings, see Notes to Consolidated Financial Statements, Note 11, “Borrowings” in our 2020 Form 10-K. The following table summarizes our borrowings at March 31, 2021 and December 31, 2020.


	March 31, 2021						December 31, 2020
	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total
Unsecured borrowings:
Unsecured debt (fixed-rate)	$	—	$	693,099	$	693,099	$	—	$	692,879	$	692,879
Total unsecured borrowings	—		693,099		693,099		—		692,879		692,879
Secured borrowings:
Private Education Loan term securitizations:
Fixed-rate	—		3,109,329		3,109,329		—		3,261,233		3,261,233
Variable-rate	—		1,116,242		1,116,242		—		1,235,105		1,235,105
Total Private Education Loan term securitizations	—		4,225,571		4,225,571		—		4,496,338		4,496,338
Secured Borrowing Facility	—		—		—		—		—		—
Total secured borrowings	—		4,225,571		4,225,571		—		4,496,338		4,496,338
Total	$	—	$	4,918,670	$	4,918,670	$	—	$	5,189,217	$	5,189,217

Short-term Borrowings

Secured Borrowing Facility

On February 17, 2021, we amended our Secured Borrowing Facility to extend the maturity of the facility. The amount that can be borrowed under the facility is $2 billion. We hold 100 percent of the residual interest in the Secured Borrowing Facility trust. Under the Secured Borrowing Facility, we incur financing costs on unused borrowing capacity and on outstanding advances. The amended Secured Borrowing Facility extended the revolving period, during which we may borrow, repay and reborrow funds, until February 16, 2022. The scheduled amortization period, during which amounts outstanding under the Secured Borrowing Facility must be repaid, ends on February 16, 2023 (or earlier, if certain material adverse events occur). At both March 31, 2021 and December 31, 2020, there were no secured borrowings outstanding under the Secured Borrowing Facility.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


8.			Borrowings (Continued)

Long-term Borrowings

Secured Financings at Issuance

The following summarizes our secured financings issued in 2020 and in 2021 through March 31, 2021:

Issue

Date Issued

Total Issued

Weighted Average Cost of Funds(1)

Weighted Average Life
(in years)

Private Education:

2020-A

February 2020

636,000

1-month LIBOR plus 0.88%

4.18

2020-B

August 2020

707,000

1-month LIBOR plus 1.30%

4.14

Total notes issued in 2020

1,343,000

Total loan and accrued interest amount securitized at inception in 2020(2)

1,463,230

____________

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

(2) At March 31, 2021, $1.29 billion of our Private Education Loans, including $1.20 billion of principal and $86 million in capitalized interest, were encumbered related to these transactions.

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.


	March 31, 2021
	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	$	—	$	4,225,571	$	4,225,571	$	5,343,243	$	164,708	$	355,949	$	5,863,900
Secured Borrowing Facility	—		—		—		—		—		2,496		2,496
Total	$	—	$	4,225,571	$	4,225,571	$	5,343,243	$	164,708	$	358,445	$	5,866,396

____

(1) Other assets primarily represent accrued interest receivable.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


8.			Borrowings (Continued)


	December 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	$	—	$	4,496,338	$	4,496,338	$	5,661,123	$	154,417	$	356,967	$	6,172,507
Secured Borrowing Facility	—		—		—		—		—		436		436
Total	$	—	$	4,496,338	$	4,496,338	$	5,661,123	$	154,417	$	357,403	$	6,172,943

____

(1) Other assets primarily represent accrued interest receivable.

Unconsolidated VIEs

Private Education Loan Securitizations

Our unconsolidated VIEs include variable interests that we hold in certain securitization trusts created by the sale of our Private Education Loans to unaffiliated third parties in the first quarters of 2020 and 2021. We remained the servicer of these loans pursuant to applicable servicing agreements executed in connection with the sales, and we are also the administrator of these trusts. Additionally, we own 5 percent of the securities issued by the trusts to meet risk retention requirements.

2021-A Transaction

On February 9, 2021, we closed an SMB Private Education Loan Trust 2021-A term ABS transaction (the “2021-A Transaction”), in which the unaffiliated third-party sold to the trust approximately $2.5 billion of Private Education Loans that the third-party seller previously purchased from us on January 8, 2021. In the 2021-A Transaction, we were the sponsor, servicer and administrator, and the seller of an additional $130 million of Private Education Loans into the trust. The sale of such additional loans qualified for sale treatment and removed these loans from our balance sheet on the settlement date of the 2021-A Transaction and we recorded an $18 million gain on sale associated with this transaction. In connection with the 2021-A Transaction settlement, we retained a 5 percent vertical risk retention interest (i.e., 5 percent of each class issued in the securitization). We classified those vertical risk retention interests related to the 2021-A Transaction as available-for-sale investments, except for the interest in the residual class, which we classified as a trading investment recorded at fair value with changes recorded through earnings.

The table below provides a summary of our exposure related to our unconsolidated VIEs.


	March 31, 2021						December 31, 2020
	Debt Interests(1)		Equity Interests(2)		Total Exposure		Debt Interests(1)		Equity Interests(2)		Total Exposure
Private Education Loan term securitizations	$	199,135	$	30,594	$	229,729	$	68,908	$	16,923	$	85,831

____

(1) Vertical risk retention interest classified as available-for-sale investment.

(2) Vertical risk retention interest classified as trading investment.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


8.			Borrowings (Continued)

Other Borrowing Sources

We maintain discretionary uncommitted Federal Funds lines of credit with various correspondent banks, which totaled $125 million at March 31, 2021. 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, 2021 or in the year ended December 31, 2020.

We established an account at the FRB to meet eligibility requirements for access to the Primary Credit borrowing facility at the FRB’s 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, 2021 and December 31, 2020, the value of our pledged collateral at the FRB totaled $3.2 billion and $3.8 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, 2021 or in the year ended December 31, 2020.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

9. 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 Notes to Consolidated Financial Statements, Note 12, “Derivative Financial Instruments” in our 2020 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, 2021, $8.2 billion notional of our derivative contracts were cleared on the CME and $0.4 billion were cleared on the LCH. The derivative contracts cleared through the CME and LCH represent 95.6 percent and 4.4 percent, respectively, of our total notional derivative contracts of $8.6 billion at March 31, 2021.

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, 2021 was $(157) million and $15 million for the CME and LCH, respectively. Changes in fair value for derivatives not designated as hedging instruments are presented as realized gains (losses).

Our exposure to the counterparty 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, 2021 and December 31, 2020, 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 $24 million and $43 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, 2021 and December 31, 2020, and their impact on earnings and other comprehensive income for the three months ended March 31, 2021 and March 31, 2020. Please refer to Notes to Consolidated Financial Statements, Note 12, “Derivative Financial Instruments” in our 2020 Form 10-K for a full discussion of cash flow hedges, fair value hedges, and trading activities.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


9.			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,
		2021		2020		2021		2020		2021		2020		2021		2020
Fair Values(1)	Hedged Risk Exposure

Derivative Assets:(2)
Interest rate swaps	Interest rate	$	809	$	—	$	245	$	594	$	—	$	135	$	1,054	$	729
Derivative Liabilities:(2)
Interest rate swaps	Interest rate	—		(287)		—		—		(451)		—		(451)		(287)
Total net derivatives		$	809	$	(287)	$	245	$	594	$	(451)	$	135	$	603	$	442

___________

(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,
	2021		2020		2021		2020
Gross position(1)	$	1,054	$	729	$	(451)	$	(287)
Impact of master netting agreement	(451)		(176)		451		176
Derivative values with impact of master netting agreements (as carried on balance sheet)	603		553		—		(111)
Cash collateral pledged(2)	23,592		42,874		—		—
Net position	$	24,195	$	43,427	$	—	$	(111)

__________

(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,
	2021		2020		2021		2020		2021		2020		2021		2020
Notional Values

Interest rate swaps	$	1,535,718	$	1,018,976	$	4,637,654	$	4,845,543	$	2,393,364	$	2,693,364	$	8,566,736	$	8,557,883

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


9.			Derivative Financial Instruments (Continued)

As of March 31, 2021 and December 31, 2020, 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,
	2021		2020		2021		2020

Deposits	$	(4,754,979)	$	(4,992,867)	$	(122,959)	$	(154,235)

Impact of Derivatives on the Consolidated Statements of Income


	Three Months Ended March 31,
	2021		2020

Fair Value Hedges
Interest rate swaps:
Interest recognized on derivatives	$	22,610	$	4,623
Hedged items recorded in interest expense	31,275		(143,248)
Derivatives recorded in interest expense	(31,251)		144,183
Total	$	22,634	$	5,558

Cash Flow Hedges
Interest rate swaps:
Amount of gain (loss) reclassified from accumulated other comprehensive income into interest expense	$	(5,269)	$	(1,528)
Total	$	(5,269)	$	(1,528)

Trading
Interest rate swaps:
Change in fair value of future interest payments recorded in earnings	$	(10,864)	$	42,312
Total	(10,864)		42,312
Total	$	6,501	$	46,342

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


9.			Derivative Financial Instruments (Continued)

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


	Three Months Ended
	March 31,
	2021		2020

Amount of gain (loss) recognized in other comprehensive income (loss)	$	18,154	$	(47,222)
Less: amount of gain (loss) reclassified in interest expense	(5,269)		(1,528)
Total change in other comprehensive income (loss) for unrealized gains (losses) on derivatives, before income tax (expense) benefit	$	23,423	$	(45,694)

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 12 months, we estimate that $20 million will be reclassified as an increase to interest expense.

Cash Collateral

As of March 31, 2021, 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, 2021 and December 31, 2020, respectively. Cash collateral pledged related to derivative exposure between us and our derivatives counterparties was $24 million and $43 million at March 31, 2021 and December 31, 2020, respectively. Collateral pledged is recorded in “Other interest-earning assets” on the consolidated balance sheets.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

10. Stockholders’ Equity

The following table summarizes our common share repurchases and issuances.


	Three Months Ended March 31,
(Shares and per share amounts in actuals)	2021		2020
Common stock repurchased under repurchase programs(1)(2)(3)	48,702,830		47,736,847
Average purchase price per share(4)	$	15.75	$	9.66
Shares repurchased related to employee stock-based compensation plans(5)	1,059,980		1,105,119
Average purchase price per share	$	13.50	$	10.98
Common shares issued(6)	2,826,387		2,837,562

__________________

(1) Common shares purchased under our share repurchase programs. We have utilized all capacity under our 2020 Share Repurchase Program. There was $734 million of capacity remaining under the 2021 Share Repurchase Program at March 31, 2021.

(2) For the three months ended March 31, 2021 and 2020, the amount includes 13 million shares and 45 million shares, respectively, related to the accelerated share repurchase agreement described below.

(3) For the three months ended March 31, 2021, the amount includes 28.5 million shares related to the settlement of our common stock tender offer described below.

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

(5) 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.

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

The closing price of our common stock on the NASDAQ Global Select Market on March 31, 2021 was $17.97.

Dividend and Share Repurchases

In both March 2021 and March 2020, we paid a common stock dividend of $0.03 per common share.

The January 22, 2020 share repurchase program (the “2020 Share Repurchase Program”), which was effective upon announcement and expires on January 21, 2022, permitted us to repurchase from time to time shares of common stock up to an aggregate repurchase price not to exceed $600 million. Under the authority of the 2020 Share Repurchase Program, on March 10, 2020, we entered into an accelerated share repurchase agreement (“ASR”) with a third-party financial institution under which we paid $525 million for an upfront delivery of our common stock and a forward agreement. On March 11, 2020, the third-party financial institution delivered to us approximately 45 million shares. The final total actual number of shares of common stock delivered to us pursuant to the forward agreement was based generally upon a volume-weighted average price at which the shares of our common stock traded during the regular trading sessions on the NASDAQ Global Select Market during the term of the ASR. The transactions were accounted for as equity transactions and were included in treasury stock when the shares were received, at which time there was an immediate reduction in the weighted average common shares calculation for basic and diluted earnings per share. On January 26, 2021, we completed the ASR and upon final settlement on January 28, 2021, we received an additional 13 million shares. In total, we repurchased 58 million shares under the ASR at an average price per share of $9.01. Under the 2020 Share Repurchase Program, we also repurchased an additional 4 million shares of common stock for $75 million in the three months ended March 31, 2021. We have now utilized all capacity under the 2020 Share Repurchase Program.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


10.			Stockholders’ Equity (Continued)

On January 27, 2021, we announced a share repurchase program (the “2021 Share Repurchase Program”), which was effective upon announcement and expires on January 26, 2023, and permits us to repurchase shares of our common stock from time to time up to an aggregate repurchase price not to exceed $1.25 billion. Under the 2021 Share Repurchase Program, we repurchased 31 million shares of common stock for $517 million in the three months ended March 31, 2021. (Those amounts include the shares repurchased under the Tender Offer described below.) There was $734 million of capacity remaining under the 2021 Share Repurchase Program at March 31, 2021.

Repurchases under our share repurchase programs may occur from time to time and through a variety of methods, including tender offers, open market repurchases, repurchases effected through Rule 10b5-1 trading plans, negotiated block purchases, accelerated share repurchase programs, or other similar transactions. The timing and volume of any repurchases under the 2021 Share Repurchase Program will be subject to market conditions, and there can be no guarantee that the Company will repurchase up to the limit of its share repurchase programs or at all.

Common Stock Tender Offer

On February 2, 2021, we announced the commencement of a “modified Dutch Auction” tender offer (the “Tender Offer”) to purchase up to $1 billion in aggregate purchase price of our outstanding shares of common stock, par value $0.20 per share. Pursuant to the Tender Offer, we repurchased 28.5 million shares at a price of $16.50 per share. The purchase of shares settled on March 16, 2021, for an aggregate cost of approximately $472 million, including fees and expenses related to the Tender Offer. We cancelled the 28.5 million shares purchased in connection with the Tender Offer. This cancellation decreased the balances of common stock by $6 million and of additional paid-in capital by $466 million, respectively.

Share Repurchases under our Rule 10b5-1 trading plan

During the first quarter of 2021, we repurchased 6.8 million shares of our common stock at a total cost of $121 million under a Rule 10b5-1 trading plan authorized under our share repurchase programs.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

11. 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)	2021		2020
Numerator:
Net income	$	641,207	$	362,173
Preferred stock dividends	1,201		3,464
Net income attributable to SLM Corporation common stock	$	640,006	$	358,709
Denominator:
Weighted average shares used to compute basic EPS	361,042		409,786
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)	5,198		2,969

Weighted average shares used to compute diluted EPS	366,240		412,755

Basic earnings per common share attributable to SLM Corporation	$	1.77	$	0.88

Diluted earnings per common share attributable to SLM Corporation	$	1.75	$	0.87

________________

(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, 2021 and 2020, securities covering approximately 1 million shares and 2 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

12. 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 Notes to Consolidated Financial Statements, Note 2, “Significant Accounting Policies - Fair Value Measurement” in our 2020 Form 10-K.

During the three months ended March 31, 2021, 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, 2021								December 31, 2020
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total

Assets
Trading investments	$	—	$	—	$	30,594	$	30,594	$	—	$	—	$	16,923	$	16,923
Available-for-sale investments	—		2,115,885		—		2,115,885		—		1,996,634		—		1,996,634
Derivative instruments	—		1,054		—		1,054		—		729		—		729
Total	$	—	$	2,116,939	$	30,594	$	2,147,533	$	—	$	1,997,363	$	16,923	$	2,014,286

Liabilities
Derivative instruments	$	—	$	(451)	$	—	$	(451)	$	—	$	(287)	$	—	$	(287)
Total	$	—	$	(451)	$	—	$	(451)	$	—	$	(287)	$	—	$	(287)

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


12.			Fair Value Measurements (Continued)

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


	March 31, 2021						December 31, 2020
	Fair Value		Carrying Value		Difference		Fair Value		Carrying Value		Difference
Earning assets:
Loans held for investment, net:
Private Education Loans	$	22,889,920	$	19,632,933	$	3,256,987	$	22,124,171	$	18,436,968	$	3,687,203
FFELP Loans	738,579		725,300		13,279		748,657		735,208		13,449
Credit Cards	11,332		10,054		1,278		12,249		10,967		1,282
Loans held for sale	—		—		—		3,226,029		2,885,640		340,389
Cash and cash equivalents	6,207,001		6,207,001		—		4,455,292		4,455,292		—
Trading investments	30,594		30,594		—		16,923		16,923		—
Available-for-sale investments	2,115,885		2,115,885		—		1,996,634		1,996,634		—
Accrued interest receivable	1,373,593		1,264,960		108,633		1,527,816		1,387,305		140,511
Tax indemnification receivable	15,678		15,678		—		18,492		18,492		—
Derivative instruments	1,054		1,054		—		729		729		—
Total earning assets	$	33,383,636	$	30,003,459	$	3,380,177	$	34,126,992	$	29,944,158	$	4,182,834
Interest-bearing liabilities:
Money-market and savings accounts	$	11,961,848	$	11,907,142	$	(54,706)	$	11,136,560	$	11,067,633	$	(68,927)
Certificates of deposit	11,048,527		10,894,181		(154,346)		11,799,223		11,597,266		(201,957)

Long-term borrowings	5,117,766		4,918,670		(199,096)		5,398,309		5,189,217		(209,092)
Accrued interest payable	79,231		79,231		—		60,272		60,272		—
Derivative instruments	451		451		—		287		287		—
Total interest-bearing liabilities	$	28,207,823	$	27,799,675	$	(408,148)	$	28,394,651	$	27,914,675	$	(479,976)

Excess of net asset fair value over carrying value					$	2,972,029					$	3,702,858

Please refer to Notes to Consolidated Financial Statements, Note 16, “Fair Value Measurements” in our 2020 Form 10-K for a full discussion of the methods and assumptions used to estimate the fair value of each class of financial instruments.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

13. 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 (“UDFI”). Failure to meet minimum capital requirements 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 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 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.

The Bank is subject to the following minimum capital ratios under U.S. Basel III: 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, the Bank is subject to a Common Equity Tier 1 capital conservation buffer of greater than 2.5 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. Including the buffer, the Bank is required to maintain the following capital ratios under U.S. Basel III in order to avoid such restrictions: a Common Equity Tier 1 risk-based capital ratio of greater than 7.0 percent, a Tier 1 risk-based capital ratio of greater than 8.5 percent, and a Total risk-based capital ratio of greater than 10.5 percent.

To qualify as “well capitalized” under the prompt corrective action framework for insured depository institutions, the Bank must maintain a Common Equity Tier 1 risk-based capital ratio of at least 6.5 percent, a Tier 1 risk-based capital ratio of at least 8.0 percent, a Total risk-based capital ratio of at least 10.0 percent, and a Tier 1 leverage ratio of at least 5.0 percent.

On August 26, 2020, the FDIC and other federal banking agencies published a final rule that provides those banking organizations that adopted CECL during the 2020 calendar year with the option to delay for two years, and then phase in over the following three years, the effects on regulatory capital of CECL relative to the incurred loss methodology. We have elected to use this option. The final rule is substantially similar to an interim final rule issued on March 27, 2020. Under this final rule, because we have elected to use the deferral option, the regulatory capital impact of our transition adjustments recorded on January 1, 2020 from the adoption of CECL will be deferred for two years. In addition, from January 1, 2020 through the end of the two-year deferral period, 25 percent of the ongoing impact of CECL on our allowance for credit losses, retained earnings, and average total consolidated assets, each as reported for regulatory capital purposes, will be added to the deferred transition amounts (“adjusted transition amounts”) and deferred for the two-year period. At the conclusion of the two-year period (i.e., beginning January 1, 2022), the adjusted transition amounts will be phased in for regulatory capital purposes at a rate of 25 percent per year, with the phased-in amounts included in regulatory capital at the beginning of each year. Our January 1, 2020 CECL transition amounts increased the allowance for credit losses by $1.1 billion, increased the liability representing our off-balance sheet exposure for unfunded commitments by $116 million, and increased our deferred tax asset by $306 million, resulting in a cumulative effect adjustment that reduced retained earnings by $953 million. This transition adjustment was inclusive of qualitative adjustments incorporated into our CECL allowance as necessary, to address any limitations in the models used.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)


13.			Regulatory Capital (Continued)

The following capital amounts and ratios are based upon the Bank’s average assets and risk-weighted assets, as indicated.


	Actual				U.S. Basel III Minimum Requirements Plus Buffer(1)(2)
	Amount		Ratio		Amount			Ratio
As of March 31, 2021:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,164,962	13.5	%	$	1,637,155	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	3,164,962	13.5	%	$	1,987,974	>	8.5	%
Total Capital (to Risk-Weighted Assets)	$	3,230,743	13.8	%	$	2,455,732	>	10.5	%
Tier 1 Capital (to Average Assets)	$	3,164,962	10.0	%	$	1,271,568	>	4.0	%

As of December 31, 2020:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	1,794,780	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	2,179,375	>	8.5	%
Total Capital (to Risk-Weighted Assets)	$	3,849,820	15.0	%	$	2,692,169	>	10.5	%
Tier 1 Capital (to Average Assets)	$	3,579,005	11.3	%	$	1,264,424	>	4.0	%

________________

(1) Reflects the U.S. Basel III minimum required ratio plus the applicable capital conservation buffer.

(2) The Bank’s regulatory capital ratios also exceeded all applicable standards for the Bank to qualify as “well capitalized” under the prompt corrective action framework.

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 declared $1.0 billion in dividends and $541 million in dividends to the Company for the three months ended March 31, 2021 and March 31, 2020, respectively, with the proceeds primarily used to fund the 2021 and 2020 Share Repurchase Programs and stock dividends. 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 programs.

SLM CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollars in thousands, unless otherwise noted)

14. 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). We estimate expected credit losses over the contractual period that we are exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by us. At March 31, 2021, we had $457 million of outstanding contractual loan commitments which we expect to fund during the remainder of the 2020/2021 academic year. At March 31, 2021, we had a $19 million reserve recorded in “Other Liabilities” to cover lifetime expected credit losses on these unfunded commitments. See Notes to Consolidated Financial Statements, Note 2, “Significant Accounting Policies - Allowance for Credit Losses 2020 — Off-Balance Sheet Exposure for Contractual Loan Commitments” in our 2020 Form 10-K and Note 6, “Unfunded Loan Commitments” in this Form 10-Q for additional information.

Regulatory Matters

For additional information regarding our regulatory matters, see Notes to Consolidated Financial Statements, Note 20, “Commitments, Contingencies and Guarantees” in our 2020 Form 10-K.

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 damage 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.

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

The following information should be read in connection with SLM Corporation’s Annual Report on Form 10-K for the year ended December 31, 2020 (filed with the Securities and Exchange Commission (the “SEC”) on February 25, 2021) (the “2020 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 2020 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: statements regarding future developments surrounding COVID-19 or any other pandemic, including, without limitation, statements regarding the potential impact of COVID-19 or any other pandemic on the Company’s business, results of operations, financial condition, and/or cash flows; 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; the Company’s 2021 guidance; the Company’s three-year horizon outlook; the Company’s expectation and ability to execute loan sales and share repurchases; the Company’s projections regarding originations, net charge-offs, non-interest expenses, earnings, balance sheet position, and other metrics; and any estimates related to accounting standard changes. 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 2020 Form 10-K and subsequent filings with the SEC; the societal, business, and legislative/regulatory impact of pandemics and other public heath crises; increases in financing costs; limits on liquidity; increases in costs associated with compliance with laws and regulations; failure to comply with consumer protection, banking, and other laws; changes in accounting standards and the impact of related changes in significant accounting estimates, including any regarding the measurement of our allowance for credit losses and the related provision expense; any adverse outcomes in any significant litigation to which 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; cybersecurity incidents, cyberattacks, and other failures or breaches of our operating systems or infrastructure, including those of third-party vendors; damage to our reputation; risks associated with restructuring initiatives, including failures to successfully implement cost-cutting programs and the adverse effects of such initiatives on our business; changes in the demand for educational financing or in financing preferences of lenders, educational institutions, students, and their families; changes in law and regulations with respect to the student lending business and financial institutions generally; changes in banking rules and regulations, including increased capital requirements; increased competition from banks and other consumer lenders; the creditworthiness of our customers; changes in the general interest rate environment, including the rate relationships among relevant money-market instruments and those of our earning assets versus our funding arrangements; rates of 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 us to make certain estimates and assumptions, including estimates and assumptions about future events. These estimates or assumptions may prove to be incorrect. All forward-looking statements contained in this 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-fair value 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 one of several measures 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, 2021 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.

Impact of COVID-19 on Sallie Mae

During the first quarter of 2020, the outbreak of coronavirus 2019 or COVID-19 (“COVID-19”) began to spread worldwide and has caused significant disruptions to the U.S. and world economies. On March 11, 2020, the World Health Organization declared the COVID-19 outbreak to be a pandemic. Beginning on March 15, 2020, many businesses closed or reduced hours throughout the U.S. to combat the spread of COVID-19. Throughout 2020, all 50 states reported cases of COVID-19 and each implemented various containment efforts, including lockdowns on non-essential businesses and work from home regimes. As a result of these measures, in early 2020 the unemployment rate increased dramatically. In response, we offered disaster forbearance to those customers who contacted us and were negatively affected by COVID-19. The second half of 2020 saw improvements in economic and consumer trends, but continued waves of new cases of COVID-19 created continued uncertainty in the economic environment. However, at the end of the fourth quarter of 2020 and into the first quarter of 2021, the rollout of new vaccines and the ratification of two additional stimulus laws have resulted in lower infection rates and significant improvement in the outlook of the economy. The improved outlook in the economy has contributed to faster prepayment rates and lower expected credit losses.

For further discussion of the impact of the COVID-19 pandemic on the Company, see Part II. Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae” in the 2020 Form 10-K.

The COVID-19 crisis is unprecedented and has had a significant impact on the economic environment globally and in the U.S. There is a significant amount of uncertainty as to the length and breadth of the impact to the U.S. economy and, consequently, on us. Economists expect the impact of COVID-19 on the U.S. economy to continue to be significant well into 2021. See Part I, Item 1A. “Risk Factors” in the 2020 Form 10-K for additional discussion regarding the risks associated with COVID-19.

Selected Financial Information and Ratios


	Three Months Ended March 31,
(In thousands, except per share data and percentages)	2021			2020

Net income attributable to SLM Corporation common stock	$	640,006		$	358,709
Diluted earnings per common share attributable to SLM Corporation	$	1.75		$	0.87
Weighted average shares used to compute diluted earnings per share	366,240			412,755
Return on assets(1)	8.3		%	4.6		%


Other Operating Statistics (Held for Investment)
Ending Private Education Loans, net	$	19,632,933		$	20,176,233
Ending FFELP Loans, net	725,300			764,771
Ending total education loans, net	$	20,358,233		$	20,941,004

Ending Personal Loans, net	$	—		$	747,444
Ending Credit Cards, net	$	10,054		$	7,403

Average education loans	$	21,718,780		$	24,279,170
Average Personal Loans	$	—		$	973,671
Average Credit Cards	$	11,841		$	5,286
__________
(1) We calculate and report our Return on Assets as the ratio of (a) GAAP net income numerator (annualized) to (b) the GAAP total average assets denominator.

Overview

The following discussion and analysis presents a review of our business and operations as of and for the three months ended March 31, 2021.

Key Financial Measures

Our operating results are primarily driven by net interest income from our Private Education Loan portfolio, gains and losses on loan sales, 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; loan sales and secured financings, allowance for credit losses; charge-offs and delinquencies; operating expenses; “Core Earnings;” Private Education Loan originations; and funding sources) can be found in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2020 Form 10-K.

Strategic Imperatives

In the third quarter of 2020, we introduced the following five strategic imperatives, which we believe will increase shareholder value:

•Maximize the profitability and growth of our core business. Our goal is to build upon our position as the leading lender in the private student loan market to maximize profitability and growth. We will seek to expand our share of the market through initiatives to increase the volume of applications, approval rate on the applications we receive, and ultimate funding rate for customers. We will endeavor to accomplish this without diminishing our risk/return appetite

and, in some cases, by enhancing it. We will also seek to improve the efficiency of our marketing and customer acquisition strategies through the implementation of robust direct to consumer marketing technologies. Finally, we will endeavor to drive greater efficiency and operating leverage through continued efficiency efforts and leveraging past investments in systems and platforms.

•Optimize the value of our brand and our attractive client base. Our well-known brand, which is synonymous with student lending, is a strong asset. Our goal, however, is to improve upon it and make it a beloved brand that will strengthen our position in the private student loan industry. We will endeavor to do this by improving our current products and our servicing experience. We will focus on improving our already high customer satisfaction scores by simplifying our customer touch points. In addition, we plan to improve the presentation of our free products that help students and families plan and pay for college, such as our cost of college calculators and our scholarship search engine. A very large number of people who currently visit our website are not our borrowers. We would like to deepen our relationship with those customers to enhance our brand, improve our core business, and potentially develop new growth opportunities in the future.

•Better inform the external narrative about student lending. The marketplace presents both real and perceived risk to private student lending. We will engage with bipartisan policymakers to help them better understand the role of private lenders and how Sallie Mae provides tools, resources, and responsible financing to help students and families access and complete college.

•Maintain a rigorous and predictable capital allocation and return program to create shareholder value. Our goal is to remain very disciplined by generating high returns on equity in our core business and by returning capital to shareholders when it cannot be deployed in a way that generates high returns and supports our core private student lending business. We expect to continue to sell loans at premiums attractive to us and use the capital released and gains generated to repurchase shares of our common stock, if we believe the stock is undervalued by reasonable measures. Our focus on loan sales to generate capital to return to shareholders is likely to continue throughout the phase-in of the regulatory capital implications of CECL, after which period of time we intend to generate significant excess capital organically for shareholders.

•Drive a mission-led culture. We believe, and research affirms, mission-led companies generate superior outcomes for customers, employees, shareholders, and other key stakeholders. To drive performance, we will continue to align and advance a culture tied directly to our mission: to power confidence as students begin their unique journey.

During the first quarter of 2021, we continued making progress on the corporate strategic imperatives.

New Servicing Call Center Platform and Rebranded Online Resource Tools

In late March 2021, we migrated our servicing call center to a new integrated platform that will further our goal to deliver exceptional customer experiences. This new platform will also allow us to streamline our processes and provide efficiencies, thereby creating more customer-centric capabilities for our team members. We also relaunched our online resource (www.payingforcollegeresource.com) to provide a centralized and simplified site that provides information on tools and resources for school counselors as they assist students and families plan and pay for college.

Introduced new www.SallieMakesSense.com website

We launched www.SallieMakesSense.com to help educate and inform policymakers, influencers, media, and others about who Sallie Mae is today and illustrate the important role we continue to play in helping students and families plan and pay for college. In addition to key statistics and information about the success of our customers, and the important role of private student lenders, the site also highlights the various tools and resources we provide families to make an informed decision about higher education. It also features content on the higher education landscape and our work in helping students complete their education.

2021 Loan Sales and 2021-A Securitization

During the first quarter of 2021, we sold $3.16 billion of our Private Education Loans, including $2.97 billion in principal and $193 million in capitalized interest, to an unaffiliated third party. The transaction qualified for sale treatment and removed the balance of the loans from our balance sheet on the respective settlement dates. We remained the servicer of these loans pursuant to applicable servicing agreements executed in connection with the sales. These sales resulted in our recognizing a

gain of $399 million during the first quarter of 2021. For additional information regarding this transaction, see Notes to Consolidated Financial Statements, Note 4, “Loans Held for Sale” and Note 8, “Borrowings.”

Final Settlement of ASR

On January 26, 2021, we completed our ASR with a third-party financial institution and we received an additional 13 million shares. In total, we repurchased 58 million shares under the ASR at an average price per share of $9.01. For additional information regarding this ASR, see Notes to Consolidated Financial Statements, Note 10, “Stockholders’ Equity.”

Common Stock Tender Offer

On February 2, 2021, we announced the commencement of a “modified Dutch Auction” tender offer to purchase up to $1 billion in aggregate purchase price of our outstanding shares of common stock, par value $0.20 per share. Pursuant to the Tender Offer, we repurchased 28.5 million shares at a price of $16.50 per share. The purchase of shares settled on March 16, 2021, for an aggregate cost of approximately $472 million, including fees and expenses related to the Tender Offer. We cancelled the 28.5 million shares purchased in connection with the Tender Offer.

Share Repurchases under our Rule 10b5-1 trading plan

Secured Borrowing Facility

On February 17, 2021, we amended and extended the maturity of the Secured Borrowing Facility, discussed in Notes to Consolidated Financial Statements, Note 8, “Borrowings.” The Secured Borrowing Facility is a $2 billion secured borrowing facility, under which the full $2 billion is available for us to draw. Under the amended Secured Borrowing Facility, we incur financing costs on unused borrowing capacity and on outstanding advances. The amended Secured Borrowing Facility extended the revolving period, during which we may borrow, repay and reborrow funds, until February 16, 2022. The scheduled amortization period, during which amounts outstanding under the Secured Borrowing Facility must be repaid, ends on February 16, 2023 (or earlier, if certain material adverse events occur).

Results of Operations

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

GAAP Consolidated Statements of Income (Unaudited)


	Three Months Ended March 31,				Increase (Decrease)
(In millions, except per share data)	2021		2020		$		%
Interest income:
Loans	$	432	$	555	$	(123)	(22)	%
Investments	3		3		—		—
Cash and cash equivalents	1		17		(16)		(94)
Total interest income	436		575		(139)		(24)
Total interest expense	105		175		(70)		(40)
Net interest income	331		400		(69)		(17)
Less: provisions for credit losses	(226)		61		(287)		(470)
Net interest income after provisions for credit losses	557		339		218		64
Non-interest income:
Gains on sales of loans, net	399		239		160		67

Gains on derivatives and hedging activities, net	—		46		(46)		(100)
Other income	14		7		7		100
Total non-interest income	413		292		121		41
Non-interest expenses:
Total operating expenses	125		147		(22)		(15)
Restructuring expenses	1		—		1		100
Total non-interest expenses	126		147		(21)		(14)
Income before income tax expense	844		484		360		74
Income tax expense	203		121		82		68
Net income	641		362		279		77
Preferred stock dividends	1		3		(2)		(67)
Net income attributable to SLM Corporation common stock	$	640	$	359	$	281	78	%
Basic earnings per common share attributable to SLM Corporation	$	1.77	$	0.88	$	0.89	101	%
Diluted earnings per common share attributable to SLM Corporation	$	1.75	$	0.87	$	0.88	101	%
Declared dividends per common share attributable to SLM Corporation	$	0.03	$	0.03	$	—	—	%

GAAP Consolidated Earnings Summary

Three Months Ended March 31, 2021 Compared with Three Months Ended March 31, 2020

For the three months ended March 31, 2021, net income was $641 million, or $1.75 diluted earnings per common share, compared with net income of $362 million, or $0.87 diluted earnings per common share, for the three months ended March 31, 2020.

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

•Net interest income decreased by $69 million in the current quarter compared with the year-ago quarter primarily due to a $3.5 billion reduction in average loans outstanding and a 68-basis point decrease in the net interest margin. The decline in average loans outstanding was due to the sale of our Personal Loan portfolio that occurred in the third quarter of 2020 and the sale of $3.16 billion of Private Education Loans in the first quarter of 2021. Our average cash and other short-term investments and average taxable securities increased by $875 million and $1.5 billion, respectively, compared with the prior year quarter. The lower yields on these investments, which declined significantly from the year-ago quarter, coupled with their larger balances, were the primary cause of the decline in the net interest margin. Yields on cash and other short-term investments and taxable securities are much lower than yields on consumer loans. This reduces the weighted average yield on our interest-earning assets and our net interest margin.

•Provisions for credit losses in the current quarter decreased by $287 million compared with the year-ago quarter. During the first quarter of 2021, the provision for credit losses was primarily affected by improvements in the economic forecasts coupled with a benefit from faster forecasted prepayment speeds. These benefits were offset by additional provision from the new loan commitments made during the first quarter of 2021. During the first quarter of 2021, we increased our estimates of future prepayment speeds during both the two-year reasonable and supportable period as well as the remaining term of the underlying loans. These faster estimated prepayment speeds during the two-year reasonable and supportable period reflect the significant improvement in economic forecasts, as well as the implementation of an updated prepayment speed model. We experienced higher prepayments during the COVID-19 pandemic, when unemployment rates were elevated, than we would have expected based upon our experience during past financial crises. To address this fundamental change, we increased our long-term expectations of prepayment speeds.

•Gains on sales of loans were $399 million, compared with $239 million in the year-ago quarter. The increase in gains on sales of loans was primarily the result of improved pricing on the sale of loans in the first quarter of 2021 compared with the year-ago quarter, and, to a lesser extent, $130 million in additional loan sales in the first quarter of 2021 when compared with the year-ago quarter.

•Gains on derivatives and hedging activities, net, were de minimis in the first quarter of 2021, compared with a net gain of $46 million in the year-ago quarter. The year-ago quarter was favorably impacted by a significant decrease in interest rates caused by the economic fallout from the COVID-19 pandemic, which made our receive fixed/pay variable interest rate swaps that are not designated as accounting hedges, but are economic hedges, to increase in value.

•Other income was $14 million in the first quarter of 2021, compared with $7 million in the year-ago quarter. The increase in other income compared with the year-ago period was primarily the result of a $12 million increase in third-party servicing fees, offset by $4 million in lower revenue related to our Upromise subsidiary, which we sold in the second quarter of 2020. Third-party servicing fees increased because we sold a total of $6 billion in loans in the first quarters of 2020 and 2021 where we retained servicing rights.

•First-quarter 2021 total operating expenses were $125 million, compared with $147 million in the year-ago quarter. The decrease in total operating expenses was primarily driven by lower personnel costs, lower FDIC assessments, and lower Credit Card marketing costs.

•First-quarter 2021 income tax expense was $203 million, compared with $121 million in the year-ago quarter. Our effective income tax rate decreased to 24.1 percent in the first quarter of 2021 from 25.1 percent in the year-ago quarter. The decrease in the effective tax rate in the first quarter of 2021 was primarily due to an increase in the tax benefit related to stock compensation and a decrease in non-deductible expenses.

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

The adjustments required to reconcile from our “Core Earnings” results to our GAAP results of operations, net of tax, relate to differing treatments for those derivative instruments used to hedge our economic risks that do not qualify for hedge accounting treatment. The amount recorded in “Gains (losses) on derivatives and hedging activities, net” includes (i) the accrual of the current payment on the interest rate swaps that do not qualify for hedge accounting treatment and (ii) 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 include in GAAP earnings the current period accrual amounts (interest reclassification) on the swaps and exclude 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.

“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.

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


	Three Months Ended March 31,
(Dollars in thousands)	2021		2020

Unrealized gains (losses) on instruments not in a hedging relationship	$	(10,863)	$	42,312
Interest reclassification	10,891		3,360
Gains on derivatives and hedging activities, net	$	28	$	45,672

The following table reflects adjustments associated with our derivative activities.


	Three Months Ended March 31,
(Dollars in thousands, except per share amounts)	2021		2020

“Core Earnings” adjustments to GAAP:

GAAP net income	$	641,207	$	362,173
Preferred stock dividends	1,201		3,464
GAAP net income attributable to SLM Corporation common stock	$	640,006	$	358,709

Adjustments:
Net impact of derivative accounting(1)	10,863		(42,312)
Net tax expense (benefit)(2)	2,627		(10,330)
Total “Core Earnings” adjustments to GAAP	8,236		(31,982)

“Core Earnings” attributable to SLM Corporation common stock	$	648,242	$	326,727

GAAP diluted earnings per common share	$	1.75	$	0.87
Derivative adjustments, net of tax	0.02		(0.08)
“Core Earnings” diluted earnings per common share	$	1.77	$	0.79

______

(1) Derivative Accounting: “Core Earnings” exclude periodic unrealized gains and losses caused by the mark-to-fair value valuations on derivatives that do not qualify for hedge accounting treatment under GAAP, but include current period accruals on the derivative instruments. Under GAAP, for our derivatives held to maturity, the cumulative net unrealized gain or loss over the life of the contract will equal $0.

(2) “Core Earnings” tax rate is based on the effective tax rate at the Bank where the derivative instruments are held.

The following table reflects our provisions for credit losses and total portfolio net charge-offs:


	Three Months Ended March 31,
(Dollars in thousands)	2021		2020

Provisions for credit losses	$	(225,767)	$	61,258
Total portfolio net charge-offs	$	(47,612)	$	(61,431)

We evaluate management’s performance internally using a measure that starts with “Core Earnings” net income as disclosed above for a period, and further adjusting it by increasing it by the impact of GAAP provisions for credit losses, and decreasing it by the total portfolio net charge-offs recorded in that period, net of the tax impact of these adjustments.

Financial Condition

Average Balance Sheets

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


	Three Months Ended March 31,
	2021				2020
(Dollars in thousands)	Balance		Rate		Balance		Rate
Average Assets
Private Education Loans	$	20,984,491	8.22	%	$	23,502,844	8.86	%
FFELP Loans	734,289		3.41		776,326		4.29
Personal Loans	—		—		973,671		12.11
Credit Cards	11,841		0.78		5,286		(4.72)
Taxable securities	1,995,662		0.50		506,883		2.03
Cash and other short-term investments	6,789,310		0.14		5,914,515		1.17
Total interest-earning assets	30,515,593		5.80	%	31,679,525		7.30	%

Non-interest-earning assets	736,592				291,609

Total assets	$	31,252,185			$	31,971,134

Average Liabilities and Equity
Brokered deposits	$	11,899,664	1.52	%	$	13,709,268	2.33	%
Retail and other deposits	10,683,618		0.82		10,632,054		2.11
Other interest-bearing liabilities(1)	5,193,925		3.03		4,876,861		3.27
Total interest-bearing liabilities	27,777,207		1.53	%	29,218,183		2.41	%

Non-interest-bearing liabilities	666,764				212,835
Equity	2,808,214				2,540,116
Total liabilities and equity	$	31,252,185			$	31,971,134

Net interest margin			4.40	%			5.08	%

_________________

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

Rate/Volume Analysis

The following rate/volume analysis shows the relative contribution of changes in interest rates and asset volumes to changes in interest income, interest expense, and net interest income.


(Dollars in thousands)	Decrease		Change Due To(1)
			Rate		Volume
Three Months Ended March 31, 2021 vs. 2020
Interest income	$	(138,775)	$	(114,682)	$	(24,093)
Interest expense	(69,773)		(59,767)		(10,006)
Net interest income	$	(69,002)	$	(51,057)	$	(17,945)

_________________

(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 Loans Held for Investment Portfolio

Ending Loans Held for Investment Balances, net


	March 31, 2021
(Dollars in thousands)	Private Education Loans			FFELP Loans			Credit Cards			Total Loans Held for Investment
Total loan portfolio:
In-school(1)	$	3,978,449		$	35		$	—		$	3,978,484
Grace, repayment and other(2)(3)	16,763,391			727,629			11,309			17,502,329
Total, gross	20,741,840			727,664			11,309			21,480,813
Deferred origination costs and unamortized premium/(discount)	64,468			1,954			73			66,495
Allowance for credit losses	(1,173,375)			(4,318)			(1,328)			(1,179,021)
Total loans held for investment portfolio, net	$	19,632,933		$	725,300		$	10,054		$	20,368,287

% of total	96		%	4		%	—		%	100		%

____________

(1)Loans for customers still attending school and who are not yet required to make payments on the loans. At March 31, 2021, the loans in the “in-school” category include $181 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 because of the pandemic, or other reasons, and who received an extension of time from us to re-enroll before beginning their grace period and, therefore, currently are not required to make any payments. For further discussion, see Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae — Financial Results” in the 2020 Form 10-K.

(2) At March 31, 2021, the loans in the “grace, repayment and other” category include (a) $92 million of Private Education Loans whose borrowers are in a grace or deferred status and who did not return to school in the fall of 2020, who received an extension of time from us to re-enroll before beginning their grace period and, therefore, currently are not required to make any payments, and (b) $511 million of Private Education Loans whose borrowers are in a forbearance or repayment status and who did not return to school in the fall of 2020 and who received an extension of time from us to re-enroll before beginning their grace period. For further discussion, see Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae — Financial Results” in the 2020 Form 10-K.

(3)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.


	December 31, 2020
(Dollars in thousands)	Private Education Loans			FFELP Loans			Credit Cards			Total Loans Held for Investment
Total loan portfolio:
In-school(1)	$	3,582,394		$	81		$	—		$	3,582,475
Grace, repayment and other(2)(3)	16,146,943			737,512			12,238			16,896,693
Total, gross	19,729,337			737,593			12,238			20,479,168
Deferred origination costs and unamortized premium/(discount)	63,475			1,993			230			65,698
Allowance for credit losses	(1,355,844)			(4,378)			(1,501)			(1,361,723)
Total loans held for investment portfolio, net	$	18,436,968		$	735,208		$	10,967		$	19,183,143

% of total	96		%	4		%	—		%	100		%

____________

(1)Loans for customers still attending school and who are not yet required to make payments on the loans. At December 31, 2020, the loans in the “in-school” category include $254 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 because of the pandemic, or other reasons, and who received an extension of time from us to re-enroll before beginning their grace period and, therefore, were not then required to make any payments. For further discussion, see Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae — Financial Results” in the 2020 Form 10-K.

(2)At December 31, 2020, the loans in the “grace, repayment and other” category include (a) $147 million of Private Education Loans whose borrowers were in a grace or deferred status and who did not return to school in the fall of 2020, who received an extension of time from us to re-enroll before beginning their grace period and, therefore, were not then required to make any payments, and (b) $639 million of Private Education Loans whose borrowers were in a forbearance or repayment status and who did not return to school in the fall of 2020 and who received an extension of time from us to re-enroll before beginning their grace period. For further discussion, see Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae — Financial Results” in the 2020 Form 10-K..”

Average Loans Held for Investment Balances (net of unamortized premium/discount)


	Three Months Ended March 31,
(Dollars in thousands)	2021				2020
Private Education Loans	$	20,984,491	97	%	$	23,502,844	93	%
FFELP Loans	734,289		3		776,326		3
Personal Loans	—		—		973,671		4
Credit Cards	11,841		—		5,286		—
Total portfolio	$	21,730,621	100	%	$	25,258,127	100	%

Loans Held for Investment, Net Activity


	Three Months Ended March 31, 2021
(Dollars in thousands)	Private Education Loans		FFELP Loans		Credit Cards		Total Loans Held for Investment, net(1)
Beginning balance	$	18,436,968	$	735,208	$	10,967	$	19,183,143
Acquisitions and originations:
Fixed-rate	1,015,787		—		—		1,015,787
Variable-rate	1,052,088		—		8,760		1,060,848
Total acquisitions and originations	2,067,875		—		8,760		2,076,635
Capitalized interest and deferred origination cost premium amortization	85,470		7,629		(185)		92,914
Sales	(125,792)		—		—		(125,792)
Transfer from loans held for sale	25,040		—		—		25,040
Loan consolidations to third-parties	(389,209)		(6,670)		—		(395,879)

Allowance	182,469		60		173		182,702
Repayments and other	(649,888)		(10,927)		(9,661)		(670,476)
Ending balance	$	19,632,933	$	725,300	$	10,054	$	20,368,287


	Three Months Ended March 31, 2020
(Dollars in thousands)	Private Education Loans(1)		FFELP Loans		Personal Loans		Credit Cards		Total Loans Held for Investment, net(1)
Beginning balance	$	22,896,515	$	783,816	$	983,643	$	3,818	$	24,667,792
Day 1 CECL Adjustment to Allowance	(1,060,830)		(2,852)		(79,183)		(188)		(1,143,053)
Balance at January 1, 2020	21,835,685		780,964		904,460		3,630		23,524,739
Acquisitions and originations:
Fixed-rate	1,468,698		—		41		—		1,468,739
Variable-rate	833,672		—		—		7,762		841,434
Total acquisitions and originations	2,302,370		—		41		7,762		2,310,173
Capitalized interest and deferred origination cost premium amortization	117,877		7,411		(100)		(71)		125,117
Sales	(2,925,478)		—		—		—		(2,925,478)
Loan consolidations to third-parties(1)	(452,206)		(5,709)		—		—		(457,915)
Allowance	(80,652)		189		(7,612)		(284)		(88,359)
Repayments and other(1)	(621,363)		(18,084)		(149,345)		(3,634)		(792,426)
Ending balance	$	20,176,233	$	764,771	$	747,444	$	7,403	$	21,695,851

_________

(1)In our Form 10-Qs for the first three fiscal quarters of 2020: (i) the “loan consolidations to third-parties” line item incorrectly included consolidation activity for loans we serviced but did not own, and (ii) the “repayments and other” line item did not correctly reflect the total of all scheduled repayments and voluntary prepayments made on loans in repayment that we owned and held for investment. The “ending balance” line item, which includes the effects of those two line items, was reflected correctly in the Form 10-Qs. The “loan consolidations to third-parties” line item was overstated in the Form 10-Q for the three months ended March 31, 2020 by $13 million. The “repayments and other” line item was understated in the Form 10-Q for the three months ended March 31, 2020 by $13 million. In order to correctly reflect the activity that occurred in the first quarter of 2020 regarding those line items for loans we owned and held for investment, the “loan consolidations to third-parties” line item above reflects a reduction of $13 million to the line item amount to reflect the aggregate overstatement for the first quarter of 2020, and the “repayments and other” line item above reflects an increase of $13 million to the line item amount to reflect the aggregate understatement for the first quarter of 2020.

“Loan consolidations to third-parties” and “Repayments and other” are both significantly affected by the volume of loans in our held for investment portfolio in full principal and interest repayment status. Loans in full principal and interest repayment status in our Private Education Loans held for investment portfolio at March 31, 2021 decreased by 5 percent compared with March 31, 2020, and now total 44 percent of our Private Education Loans held for investment portfolio at March 31, 2021.

“Loan consolidations to third-parties” for the three months ended March 31, 2021 total 4.5 percent of our Private Education Loans held for investment portfolio in full principal and interest repayment status at March 31, 2021, or 2.0 percent of our total Private Education Loans held for investment portfolio at March 31, 2021, compared with the year-ago period of 5.0 percent of our Private Education Loans held for investment portfolio in full principal and interest repayment status, or 2.2 percent of our total Private Education Loans held for investment portfolio, respectively. The increase in consolidations is attributable to consolidators having ready access to funding for much of 2020 and early 2021 in spite of the COVID-19 pandemic impact on the economy. 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, this category can be significantly affected by the volume of loans in repayment.

Historically, voluntary prepayments and loan consolidations decrease when unemployment increases as borrowers and lenders look to conserve liquidity.

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)	2021			%		2020			%
Smart Option - interest only(1)	$	473,386		23	%	$	522,432		23	%
Smart Option - fixed pay(1)	613,325			30		656,594			29
Smart Option - deferred(1)	773,702			37		880,581			38
Smart Option - principal and interest	3,504			—		3,245			—
Graduate Loan	162,483			8		188,820			8
Parent Loan	38,513			2		49,228			2
Total Private Education Loan originations	$	2,064,913		100	%	$	2,300,900		100	%

Percentage of loans with a cosigner	88.5		%			88.1		%
Average FICO at approval(2)	751					746

____________

(1) Interest only, fixed pay and deferred describe the payment option while in school or in grace period. See Item 1. “Business - Our Business - Private Education Loans” in the 2020 Form 10-K for a further discussion.

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

Allowance for Credit Losses

Allowance for Credit Losses Activity


	Three Months Ended March 31,
	2021								2020
(Dollars in thousands)	Private Education Loans		FFELP Loans		Credit Cards		Total Portfolio		Private Education Loans		FFELP Loans		Personal Loans		Credit Cards		Total Portfolio
Beginning balance	$	1,355,844	$	4,378	$	1,501	$	1,361,723	$	374,300	$	1,633	$	65,877	$	102	$	441,912
Day 1 adjustment for adoption of CECL	—		—		—		—		1,060,830		2,852		79,183		188		1,143,053
Balance at January 1	1,355,844		4,378		1,501		1,361,723		1,435,130		4,485		145,060		290		1,584,965
Transfer from unfunded commitment liability(1)	126,880		—		—		126,880		142,075		—		—		—		142,075
Less:
Charge-offs	(55,139)		(89)		(88)		(55,316)		(51,469)		(226)		(19,247)		(7)		(70,949)
Loan sales	—		—		—		—		—		—		—		—		—
Plus:
Recoveries	7,703		—		1		7,704		7,976		—		1,542		—		9,518
Provision for loan losses:
Provision, current period	(254,942)		29		(86)		(254,999)		143,862		37		25,318		291		169,508
Loan sale reduction to provision	(8,858)		—		—		(8,858)		(161,793)		—		—		—		(161,793)
Loans transferred from held-for-sale	1,887		—		—		1,887		—		—		—		—		—
Total provisions for credit losses(2)	(261,913)		29		(86)		(261,970)		(17,931)		37		25,318		291		7,715
Ending balance	$	1,173,375	$	4,318	$	1,328	$	1,179,021	$	1,515,781	$	4,296	$	152,673	$	574	$	1,673,324

Troubled debt restructurings(3)	$	1,225,604	$	—	$	—	$	1,225,604	$	1,518,763	$	—	$	—			$	1,518,763

_________

(1) See Note 6, “Unfunded Loan Commitments,” in this Form 10-Q for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Three Months Ended March 31,
(Dollars in thousands)	2021		2020
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	(261,913)	$	(17,931)
Provisions for unfunded loan commitments	36,203		53,543
Total Private Education Loan provisions for credit losses	(225,710)		35,612

Other impacts to the provisions for credit losses:
Personal Loans	—		25,318
FFELP Loans	29		37
Credit Cards	(86)		291
Total	(57)		25,646
Provisions for credit losses reported in consolidated statements of income	$	(225,767)	$	61,258

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

Private Education Loan Allowance for Credit Losses

In establishing the allowance for Private Education Loan losses as of March 31, 2021, 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 held for investment in full principal and interest repayment status were 44 percent of our total Private Education Loans held for investment portfolio at March 31, 2021, compared with 45 percent at March 31, 2020.

For a more detailed discussion of our policy for determining the collectability of Private Education Loans and maintaining our allowance for Private Education Loans, see “—Allowance for Credit Losses” and Notes to Consolidated Financial Statements, Note 3, “Loans Held for Investment — Certain Collection Tools - Private Education Loans” in this Form 10-Q and Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Allowance for Credit Losses” and Notes to Consolidated Financial Statements, Note 5, “Loans Held for Investment — Certain Collection Tools - Private Education Loans” in the 2020 Form 10-K.

The table below presents our Private Education Loans held for investment portfolio 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 (but, for purposes of the following table, do not include those loans while they are in forbearance). For the periods presented below, we updated our delinquency bucket periods to conform with the delinquency bucket periods defined by the FFIEC.


	Private Education Loans Held for Investment
	March 31,
	2021				2020
(Dollars in thousands)	Balance		%		Balance		%
Loans in-school/grace/deferment(1)(2)	$	5,393,674			$	5,648,477
Loans in forbearance(1)(3)	570,227				989,925





Loans in repayment(1) and percentage of each status:
Loans current	14,471,427		97.9	%	14,516,211		96.8	%
Loans delinquent 30-59 days(4)	152,743		1.0		254,625		1.7
Loans delinquent 60-89 days(4)	86,390		0.6		135,896		0.9
Loans 90 days or greater past due(4)	67,379		0.5		81,613		0.6
Total Private Education Loans in repayment	14,777,939		100.0	%	14,988,345		100.0	%
Total Private Education Loans, gross	20,741,840				21,626,747
Private Education Loans deferred origination costs and unamortized premium/(discount)	64,468				65,267
Total Private Education Loans	20,806,308				21,692,014
Private Education Loans allowance for losses	(1,173,375)				(1,515,781)
Private Education Loans, net	$	19,632,933			$	20,176,233

Percentage of Private Education Loans in repayment			71.2	%			69.3	%

Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment			2.1	%			3.2	%



Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance			3.7	%			6.2	%

_________

(1)At March 31, 2021, the loans in the “in-school/grace/deferment” category above include $273 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 because of the pandemic, or for other reasons, and who received an extension of time from us to re-enroll before beginning their grace period. At March 31, 2021, the loans in the “in forbearance” category above include $29 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received an extension of time from us to re-enroll before beginning their grace period. At March 31, 2021, the loans in the “in repayment” category above include $482 million of Private Education Loans whose borrowers did not return to school in the fall of 2020 and who received an extension of time from us to re-enroll before beginning their grace period. For further discussion, Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae — Financial Results” in the 2020 Form 10-K.

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

Delinquencies as a percentage of Private Education Loans (held for investment) in repayment decreased to 2.1 percent at March 31, 2021 from 3.2 percent at March 31, 2020, and the forbearance rate decreased to 3.7 percent at March 31, 2021 from 6.2 percent at March 31, 2020. The delinquency rate on March 31, 2021 was lower than the year-ago quarter due to several factors, including the suspension of payments on federal loans which reduced the payment burden by our borrowers, multiple stimulus packages signed into law during 2020 and the first quarter of 2021, and to a lesser extent, the disaster forbearance program we invoked to assist our customers. The first wave of disaster forbearance was granted primarily in 90-day increments. When these disaster forbearances expired in June and July 2020, the loans were no longer considered in forbearance until the borrowers requested, and were granted, an additional forbearance. Many of these borrowers went back into repayment status at the end of their original three-month disaster forbearance. Other borrowers asked for additional forbearance and we began granting those in one-month increments. In the latter half of 2020, we saw our forbearance rate decline from the high levels we experienced in the second of quarter 2020, as borrowers exited their original three-month disaster forbearance. See additional discussion related to collections activity and the COVID-19 pandemic in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Impact of COVID-19 on Sallie Mae — Customers and Credit Performance” in the 2020 Form 10-K.

Changes in Allowance for Private Education Loan Losses

The following table summarizes changes in the allowance for Private Education Loan (held for investment) losses.


	Three Months Ended March 31,
(Dollars in thousands)	2021			2020
Beginning balance	$	1,355,844		$	374,300
Day 1 adjustment for adoption of CECL	—			1,060,830
Balance at January 1	1,355,844			1,435,130
Transfer from unfunded commitment liability(1)	126,880			142,075
Provisions for credit losses:
Provision, current period	(254,942)			143,862
Loan sale reduction to provision	(8,858)			(161,793)
Loans transferred from held-for-sale	1,887			—
Total provision	(261,913)			(17,931)
Net charge-offs:
Charge-offs	(55,139)			(51,469)
Recoveries	7,703			7,976
Net charge-offs	(47,436)			(43,493)

Ending balance	$	1,173,375		$	1,515,781

Allowance as a percentage of the ending total loan balance	5.66		%	7.01		%
Allowance as a percentage of the ending loans in repayment(2)	7.94		%	10.11		%
Allowance coverage of net charge-offs (annualized)	6.18			8.71
Net charge-offs as a percentage of average loans in repayment (annualized)(2)	1.29		%	1.05		%
Delinquent loans in repayment as a percentage of ending loans in repayment(2)	2.07		%	3.15		%

Loans in forbearance as a percentage of ending loans in repayment and forbearance(2)	3.72		%	6.20		%
Ending total loans, gross	$	20,741,840		$	21,626,747
Average loans in repayment(2)	$	14,743,508		$	16,521,356
Ending loans in repayment(2)	$	14,777,939		$	14,988,345

_______

(1) See Note 6, “Unfunded Loan Commitments,” in this Form 10-Q for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively.

(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 credit 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.

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

prospectively for borrowers who are current in their payments and may be granted retroactively for certain delinquent borrowers.

Forbearance may be granted through our servicing centers to customers who are exiting their grace period and to other customers who are current in their payments, 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 the forbearance period, the customer will enter repayment status as current and is expected to begin making scheduled monthly payments. Currently, we generally grant forbearance in our servicing centers if a borrower who is current requests it for increments of up to three months at a time, for up to 12 months.

Forbearance may also be granted through our collections centers to customers who are delinquent in their payments. If specific payment requirements are met, the forbearance can cure the delinquency and the customer is returned to a current repayment status. Forbearance as a collection tool is used most effectively when applying historical experience and our judgment to a customer’s unique situation. 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 assisting customers while mitigating the risks of delinquency and default as well as encouraging resolution of delinquent loans. In all instances, we require one or more payments before granting forbearance to delinquent borrowers.

As a result of the negative impact on employment from COVID-19, some of our customers are experiencing higher levels of financial hardship, which led initially to higher levels of forbearance. We expect such higher levels of financial hardship to lead to higher levels of delinquencies and defaults in the future, as borrowers who had received disaster forbearance from us re-enter repayment status. We expect that, left unabated, this deterioration in forbearance, delinquency, and default rates will persist until such time as the economy and employment return to relatively normal levels. For some students, going back to school in the fall was not an option because of the pandemic, or for other reasons. Therefore, some students are taking a “gap year” before returning to school. In 2020, for those students that had unexpectedly separated from school, we provided an extension of time through fall 2021 to re-enroll, before beginning their grace period that occurs prior to entering full principal and interest repayment status. At March 31, 2021, $784 million of Private Education Loans were granted this extended period of time.

COVID-19 and offer this program across our operations, including through mobile app and self-service channels such as chat and interactive voice response. Customers who receive a disaster forbearance will not progress in delinquency and will not be assessed late fees or other fees. During a disaster forbearance, a customer’s credit file will continue to reflect the status of the loan as it was immediately prior to granting the disaster forbearance. During the period of the disaster forbearance, interest will continue to accrue, but is not capitalized to the loan balance after the loan returns to repayment status. The first wave of disaster forbearance was granted primarily in 90-day increments. As these forbearances ended, we reduced the disaster forbearance to one-month increments and implemented additional discussions between our servicing agents and borrowers to encourage borrowers/cosigners to enter repayment. If the financial hardship extends beyond 90 days, additional assistance will be available for eligible customers. For example, for borrowers exiting disaster forbearance and not eligible for GRP, we may allow them to make interest only payments for 12 months before reverting to full principal and interest payments.

Specifically, we previously announced that we plan to revise our credit administration practices limiting the number of forbearance months granted consecutively and the number of times certain extended or reduced repayment alternatives may be granted. For example, we currently grant forbearance to borrowers without requiring any period of prior principal and interest payments, meaning that, if a borrower satisfies all eligibility requirements, forbearance increments may be granted consecutively. We previously announced that, beginning in the second quarter of 2020, we would phase in a required six-month period between successive grants of forbearance and between forbearance grants and certain other repayment alternatives. We announced this required period will not apply, however, to forbearances granted during the first six months following a borrower’s grace period and will not be required for a borrower to receive a contractual interest rate reduction. In addition, we announced we would limit the participation of delinquent borrowers in certain short-term extended or interest-only repayment alternatives to once in 12 months and twice in five years.

We also offer rate and term modifications to customers experiencing more severe hardship. Currently, we temporarily reduce the contractual interest rate on a loan to 4.0 percent for a two-year period and, in the vast majority of cases, permanently extend the final maturity date of the loan. As part of demonstrating the ability and willingness to pay, the customer must make three consecutive monthly payments at the reduced payment to qualify for the program. The combination of the rate reduction and maturity extension 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, 2021 and December 31, 2020, 8.1 percent and 7.8 percent, respectively, of our Private Education Loans held for investment then currently in full principal and interest repayment status were subject to interest rate reductions made under our rate modification program. We currently have no plans to change the basic elements of the rate and term modifications we offer to our customers experiencing more severe hardship.

Among the measures that we are planning to implement and expect may partly offset or moderate any acceleration of or increase in defaults will be greater focus on the risk assessment process to ensure borrowers are mapped to the appropriate program, better utilization of existing programs (e.g., GRP and rate modifications), and the introduction of a new program offering short-term payment reductions (permitting interest-only payments for up to six months) for certain early stage delinquencies.

The tables below show the composition and status of the Private Education Loan portfolio held for investment 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 generally decreases the longer the loans have been in active repayment status. At March 31, 2021, loans in forbearance status as a percentage of total loans in repayment and forbearance were 2.6 percent for Private Education Loans (held for investment) that have been in active repayment status for fewer than 25 months. Approximately 69 percent of our Private Education Loans (held for investment) in forbearance status have been in active repayment status fewer than 25 months.


(Dollars in millions) March 31, 2021	Private Education Loans Held for Investment 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	$	—		$	—		$	—		$	—		$	—		$	5,394		$	5,394
Loans in forbearance	316			78			62			46			68			—			570
Loans in repayment - current	4,421			3,244			2,220			1,614			2,973			—			14,472
Loans in repayment - delinquent 30-59 days	62			27			19			17			28			—			153
Loans in repayment - delinquent 60-89 days	37			17			11			7			14			—			86
Loans in repayment - 90 days and greater past due	28			11			10			7			11			—			67
Total	$	4,864		$	3,377		$	2,322		$	1,691		$	3,094		$	5,394		20,742
Deferred origination costs and unamortized premium/(discount)																			64
Allowance for credit losses																			(1,173)
Total Private Education Loans, net																			$	19,633

Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	2.06		%	0.51		%	0.41		%	0.30		%	0.44		%	—		%	3.72		%


(Dollars in millions) March 31, 2020	Private Education Loans Held for Investment 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	$	—		$	—		$	—		$	—		$	—		$	5,648		$	5,648
Loans in forbearance	438			169			133			106			144			—			990
Loans in repayment - current	4,835			3,099			2,271			1,725			2,586			—			14,516
Loans in repayment - delinquent 30-59 days	100			47			37			29			42			—			255
Loans in repayment - delinquent 60-89 days	61			24			19			13			19			—			136
Loans in repayment - 90 days or greater past due	40			13			11			7			11			—			82
Total	$	5,474		$	3,352		$	2,471		$	1,880		$	2,802		$	5,648		21,627
Deferred origination costs and unamortized premium/(discount)																			65
Allowance for credit losses																			(1,516)
Total Private Education Loans, net																			$	20,176

Loans in forbearance as a percentage of total Private Education Loans in repayment and forbearance	2.74		%	1.06		%	0.83		%	0.67		%	0.90		%	—		%	6.20		%

Private Education Loans Held for Investment Types

The following table provides information regarding the loans in repayment balance and total loan balance by Private Education Loan held for investment product type at March 31, 2021 and December 31, 2020.


	March 31, 2021
(Dollars in thousands)	Signature and Other		Parent Loan		Smart Option		Career Training		Graduate Loan		Total
$ in repayment(1)	$	214,395	$	303,453	$	13,520,671	$	11,560	$	727,860	$	14,777,939
$ in total	$	322,733	$	308,082	$	18,970,635	$	12,000	$	1,128,390	$	20,741,840


	December 31, 2020
(Dollars in thousands)	Signature and Other		Parent Loan		Smart Option		Career Training		Graduate Loan		Total
$ in repayment(1)	$	215,439	$	285,323	$	13,130,229	$	12,250	$	661,580	$	14,304,821
$ in total	$	330,979	$	289,572	$	18,067,491	$	12,797	$	1,028,498	$	19,729,337

_______

(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 held for investment. 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 majority of the total accrued interest receivable represents accrued interest on deferred loans where no payments are due while the borrower is in school and fixed-pay loans where the borrower makes a $25 monthly payment that is smaller than the interest accruing on that loan in that month. The accrued interest on these loans will be capitalized against the balance of the loans when the borrower exits the grace period upon separation from school. 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		90 Days and Greater Past Due		Allowance for Uncollectible Interest
March 31, 2021	$	1,248,475	$	3,695	$	4,405
December 31, 2020	$	1,168,895	$	4,354	$	4,467
March 31, 2020	$	1,258,751	$	3,127	$	3,479

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

Over the course of 2019 and into the first quarter of 2020, we significantly increased our overall liquidity position for risk management purposes and enhanced our liquidity stress testing regime. Loan sales in the first quarter of 2021 further increased liquidity on our balance sheet, and we currently believe our liquidity position is stable and we expect to be able to fund our business operations into 2022. With respect to the ongoing impact of the COVID-19 pandemic, in 2020 we saw a flight to quality, common in times of financial distress, where investors seek safer places to invest their money, such as insured bank deposits and in securities such as U.S. Treasuries and government-sponsored debt and mortgage-backed securities. This trend, combined with federal actions undertaken in 2020 to restore liquidity in the financial markets and reduced lending activity across U.S. banking entities, has resulted in higher levels of deposit funding in the banking system. As a well-capitalized insured depository institution, we expect continued access to retail deposit markets. Maintaining our focus on earnings quality as well as prudent liquidity management, we have actively managed the cost of our retail deposits downward in response to the rapid downturn in short-term interest rates since the onset of the pandemic in February 2020. We carefully monitor deposit trends to ensure that retail deposit outflows, primarily in term CDs, are within the outflow targets our Asset and Liability Committee has approved. We have targeted moderate outflows in retail deposits to offset other funding inflows in the latter half of 2020 and the first quarter of 2021. Despite the financial stress of the pandemic, we were able to access the brokered deposit, asset-backed security, and unsecured debt markets throughout 2020 and in the first quarter of 2021. We manage our capital position through a rigorous capital stress testing regime. As a result, we believe that, given the high quality of our Private Education Loan portfolio, we have sufficient capital to withstand our current estimate of potential continued economic downturn. If circumstances surrounding COVID-19 change in a significantly more adverse way, however, it is possible our liquidity and regulatory capital position could be materially and adversely affected, which could materially and adversely impact our business operations and our overall financial condition.

Sources of Liquidity and Available Capacity

Ending Balances


(Dollars in thousands)	March 31, 2021		December 31, 2020
Sources of primary liquidity:
Unrestricted cash and liquid investments:
Holding Company and other non-bank subsidiaries	$	6,230	$	1,117
Sallie Mae Bank(1)	6,200,771		4,454,175
Available-for-sale investments	1,916,750		1,927,726
Total unrestricted cash and liquid investments	$	8,123,751	$	6,383,018

____

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

Average Balances


	Three Months Ended March 31,
(Dollars in thousands)	2021		2020
Sources of primary liquidity:
Unrestricted cash and liquid investments:
Holding Company and other non-bank subsidiaries	$	4,284	$	35,001
Sallie Mae Bank(1)	6,582,708		5,633,891
Available-for-sale investments	1,837,361		487,398
Total unrestricted cash and liquid investments	$	8,424,353	$	6,156,290

____

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

Deposits

The following table summarizes total deposits.


	March 31,		December 31,
(Dollars in thousands)	2021		2020
Deposits - interest bearing	$	22,801,323	$	22,664,899
Deposits - non-interest bearing	1,820		1,140
Total deposits	$	22,803,143	$	22,666,039

Interest bearing deposits as of March 31, 2021 and December 31, 2020 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 $7.9 billion and $7.1 billion of our deposit total as of March 31, 2021 and December 31, 2020, respectively.

Interest bearing deposits at March 31, 2021 and December 31, 2020 are summarized as follows:


	March 31, 2021				December 31, 2020
(Dollars in thousands)	Amount		Qtr.-End Weighted Average Stated Rate(1)		Amount		Year-End Weighted Average Stated Rate(1)

Money market	$	10,951,595	0.68	%	$	10,159,657	0.83	%
Savings	955,547		0.42		907,976		0.55
Certificates of deposit	10,894,181		1.24		11,597,266		1.34
Deposits - interest bearing	$	22,801,323			$	22,664,899

____________

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

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 CRA 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 to the counterparty 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, 2021, $8.2 billion notional of our derivative contracts were cleared on the CME and $0.4 billion were cleared on the LCH. The derivative contracts cleared through the CME and LCH represent 95.6 percent and 4.4 percent, respectively, of our total notional derivative contracts of $8.6 billion at March 31, 2021.

zero. At March 31, 2021 and December 31, 2020, 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 $24 million and $43 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.

The table below highlights exposure related to our derivative counterparties as of March 31, 2021.


(Dollars in thousands)	SLM Corporation and Sallie Mae Bank Contracts
Total exposure, net of collateral	$	24,195
Exposure to counterparties with credit ratings, net of collateral	$	24,195
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 federal and state banking authorities. Failure to meet minimum capital requirements 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 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 (the “DIF”) 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 credit 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 2021. As of March 31, 2021, 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.

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, the Bank is subject to a Common Equity Tier 1 capital conservation buffer of greater than 2.5 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. Including the buffer, the Bank is required to maintain the following capital ratios under U.S. Basel III in order to avoid such restrictions: a Common Equity Tier 1 risk-based capital ratio of greater than 7.0 percent, a Tier 1 risk-based capital ratio of greater than 8.5 percent, and a Total risk-based capital ratio of greater than 10.5 percent.

At March 31, 2021, the adjusted transition amounts, subject to changes over the two-year phase-in period, that will be deferred for regulatory capital purposes are as follows:


	Transition Amounts		Adjustments for the Year Ended		Adjustments for the Three Months Ended		Adjusted Transition Amounts
(Dollars in thousands)	January 1, 2020		December 31, 2020		March 31, 2021		March 31, 2021

Retained earnings	$	952,639	$	(57,859)	$	(68,344)	$	826,436
Allowance for credit losses	1,143,053		(55,811)		(45,675)		1,041,567
Liability for unfunded commitments	115,758		(2,048)		(22,670)		91,040
Deferred tax asset	306,171		—		—		306,171

The Bank’s required and actual regulatory capital amounts and ratios under U.S. Basel III are shown in the following table. The following capital amounts and ratios are based upon the Bank’s average assets and risk-weighted assets, as indicated.


	Actual				U.S. Basel III Minimum Requirements Plus Buffer(1)(2)
	Amount		Ratio		Amount			Ratio
As of March 31, 2021:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,164,962	13.5	%	$	1,637,155	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	3,164,962	13.5	%	$	1,987,974	>	8.5	%
Total Capital (to Risk-Weighted Assets)	$	3,230,743	13.8	%	$	2,455,732	>	10.5	%
Tier 1 Capital (to Average Assets)	$	3,164,962	10.0	%	$	1,271,568	>	4.0	%

As of December 31, 2020:
Common Equity Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	1,794,780	>	7.0	%
Tier 1 Capital (to Risk-Weighted Assets)	$	3,579,005	14.0	%	$	2,179,375	>	8.5	%
Total Capital (to Risk-Weighted Assets)	$	3,849,820	15.0	%	$	2,692,169	>	10.5	%
Tier 1 Capital (to Average Assets)	$	3,579,005	11.3	%	$	1,264,424	>	4.0	%

________________

(1) Reflects the U.S. Basel III minimum required ratio plus the applicable capital conservation buffer.

(2) The Bank’s regulatory capital ratios also exceeded all applicable standards for the Bank to qualify as “well capitalized” under the prompt corrective action framework.

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 declared $1.0 billion in dividends and $541 million in dividends to the Company for the three months ended March 31, 2021 and March 31, 2020, respectively, with the proceeds primarily used to fund the 2021 and 2020 Share Repurchase Programs and stock dividends. 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 programs.

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, 2021 and December 31, 2020, respectively. For additional information, see Notes to Consolidated Financial Statements, Note 8, “Borrowings.”


	March 31, 2021						December 31, 2020
(Dollars in thousands)	Short-Term		Long-Term		Total		Short-Term		Long-Term		Total
Unsecured borrowings:
Unsecured debt (fixed-rate)	$	—	$	693,099	$	693,099	$	—	$	692,879	$	692,879
Total unsecured borrowings	—		693,099		693,099		—		692,879		692,879
Secured borrowings:
Private Education Loan term securitizations:
Fixed-rate	—		3,109,329		3,109,329		—		3,261,233		3,261,233
Variable-rate	—		1,116,242		1,116,242		—		1,235,105		1,235,105
Total Private Education Loan term securitizations	—		4,225,571		4,225,571		—		4,496,338		4,496,338
Secured Borrowing Facility	—		—		—		—		—		—
Total secured borrowings	—		4,225,571		4,225,571		—		4,496,338		4,496,338
Total	$	—	$	4,918,670	$	4,918,670	$	—	$	5,189,217	$	5,189,217

Short-term borrowings

On February 17, 2021, we amended our Secured Borrowing Facility to extend the maturity of the 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 on unused borrowing capacity and on outstanding advances. The amended Secured Borrowing Facility extended the revolving period, during which we may borrow, repay and reborrow funds, until February 16, 2022. The scheduled amortization period, during which amounts outstanding under the Secured Borrowing Facility must be repaid, ends on February 16, 2023 (or earlier, if certain material adverse events occur). At March 31, 2021 and December 31, 2020, there were no secured borrowings outstanding under the Secured Borrowing Facility.

Other Borrowing Sources

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, 2021 and December 31, 2020, the value of our pledged collateral at the FRB totaled $3.2 billion and $3.8 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, 2021 or in the year ended December 31, 2020.

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). We estimate expected credit losses over the contractual period in which we are exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by us. At March 31, 2021, we had $457 million of outstanding contractual loan commitments that we expect to fund during the remainder of the 2020/2021 academic year. At March 31, 2021, we had a $19 million reserve recorded in “Other Liabilities” to cover lifetime expected credit losses 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 credit losses and derivative accounting, can be found in our 2020 Form 10-K. There were no significant changes to our critical accounting policies during the three months ended March 31, 2021.

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 and a large balance of deposits are indexed to 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, with 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. Beginning April 1, 2021, variable-rate Private Education Loans will be offered based on the 30-day average Secured Overnight Financing Rate (“SOFR”), replacing 1-month LIBOR. As SOFR related exposure grows, SOFR will become a core rate for analysis as well. 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, 2021 and 2020, based upon a sensitivity analysis performed by management assuming hypothetical increases in market interest rates of 100 and 300 basis points while credit and funding spreads remain constant. EAR analysis assumes a static balance sheet, with maturities of each product replaced with assumed issuance of new products of the same type. The EVE sensitivity is applied only to financial assets and liabilities, including hedging instruments, that existed at the balance sheet date, and does not reflect any impact of new assets, liabilities, commitments, or hedging instruments that may arise in the future.

With current interest rates very low, a 100 or 300-basis point downward rate shock does not provide a meaningful indication of interest rate sensitivity, so results for those scenarios have not been presented. At March 31, 2021, the full impact of a 100-basis point downward rate shock cannot be modeled for some instruments on our balance sheet, due to the precipitous fall in many short-term rates since February 2020. The EAR results for March 31, 2021 indicate a market risk profile of low sensitivity to rate changes, based on static balance sheet assumptions over the next two years. This position is nearly unchanged from one year ago. Similarly, the EVE metrics have changed slightly from one year ago, showing more negative valuation in the market value of equity in response to higher rates. However, use of a new model used to perform the analysis has resulted in modeled results showing higher sensitivity under the new methodology, all other things being equal. In terms of the risk profile in place at March 31, 2021, long-term rate sensitivity has increased only slightly since one year ago.

March 31,

2021

2020

+300
Basis Points

+100
Basis Points

-100
Basis Points

+300
Basis Points

+100
Basis Points

-100
Basis Points

EAR - Shock

+4.0%

+1.4%

N/A

+4.3%

+1.3%

+2.3%

EAR - Ramp

+3.9%

+1.4%

N/A

+3.7%

+1.3%

+1.8%

EVE

-13.7%

-4.9%

N/A

-11.0%

-4.2%

-1.6%

In the preceding tables, the interest rate sensitivity analysis reflects the balance sheet mix of fully variable LIBOR-based loans, and fully variable funding, including brokered CDs that have been converted to LIBOR through derivative transactions. The analysis assumes that retail MMDAs and retail savings balances, while relatively sensitive to interest rate changes, will not correlate 100 percent to the full interest rate shocks or ramps. Also considered is the impact of FFELP Loans, which receive floor income in low interest rate environments and will therefore not reprice fully with interest rate shocks.

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.

Asset and Liability Funding Gap

The table below presents our assets and liabilities (funding) arranged by underlying indices as of March 31, 2021. 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	$	—	$	1,254.5	$	(1,254.5)
SOFR	monthly	—		50.6		(50.6)
3-month Treasury bill	weekly	108.2		—		108.2
Prime	monthly	12.5		—		12.5
3-month LIBOR	quarterly	—		251.1		(251.1)
1-month LIBOR	monthly	11,314.8		9,220.3		2,094.5
1-month LIBOR	daily	619.4		526.5		92.9
Non-Discrete reset(2)	daily/weekly	6,402.3		4,134.1		2,268.2
Fixed-Rate(3)		12,170.8		15,190.9		(3,020.1)
Total		$	30,628.0	$	30,628.0	$	—

______________________

(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 Fed Funds Effective, 1-Month LIBOR monthly, Non-Discrete reset and fixed-rate categories. Changes in the Fed Funds Effective Rate, 3-month LIBOR and 1-Month LIBOR daily categories are generally quite highly correlated and the rates should offset each other relatively effectively. The funding in the fixed-rate bucket includes $2.4 billion of equity and $0.4 billion of non-interest bearing liabilities. We consider the overall repricing risk to be moderate, which is supported by other analyses of interest rate sensitivity.

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 (some currently impacting today’s market) can lead to a temporary divergence between indices, resulting in a negative impact to our earnings.

Weighted Average Life

The following table reflects the weighted average lives of our earning assets and liabilities at March 31, 2021.


			Weighted
			Average
(Averages in Years)			Life
Earning assets
Education loans			4.59

Cash and investments			0.54
Total earning assets			3.44

Deposits
Short-term deposits			0.44
Long-term deposits			1.98
Total deposits			0.77

Borrowings


Long-term borrowings			3.55
Total borrowings			3.55

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, 2021. Based on this evaluation, our principal executive officer and principal financial officer concluded that, as of March 31, 2021, 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, 2021 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

We and our subsidiaries and affiliates are subject to various claims, lawsuits and other actions that arise in the normal course of business. 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.

For additional information regarding our legal proceedings, see Part I, Item 3. “Legal Proceedings” in our 2020 Form 10-K.

Item 1A. Risk Factors

Our business activities involve a variety of risks. Readers should carefully consider the risk factors disclosed in Part I, Item 1A. “Risk Factors” of our 2020 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, 2021.


(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)(3)	Approximate Dollar Value of Shares That May Yet Be Purchased Under Publicly Announced Plans or Programs(2)
Period:
January 1 - January 31, 2021	14,422	$	13.09	13,376	$	1,325,000
February 1 - February 28, 2021	11	$	15.07	—	$	1,325,000
March 1 - March 31, 2021	35,330	$	16.77	35,327	$	734,000
Total first-quarter 2021	49,763	$	15.70	48,703

_________

(1) The total number of shares purchased includes: (i) shares purchased under the stock repurchase programs 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) On January 22, 2020, our Board of Directors authorized us to repurchase shares of our common stock up to an aggregate repurchase price not to exceed $600 million under the 2020 Share Repurchase Program. In the first quarter of 2021 we utilized all remaining capacity under the 2020 Share Repurchase Program. On January 27, 2021, our Board of Directors authorized us to repurchase shares of our common stock up to an aggregate repurchase price not to exceed $1.25 billion under the 2021 Share Repurchase Program. There was $734 million of capacity remaining under the 2021 Share Repurchase Program at March 31, 2021.

(3) In the first quarter of 2021, we settled our ASR agreement and received a delivery of 13 million shares, and we repurchased 28.5 million shares as a result of our Tender Offer. We also repurchased 6.8 million shares under our 10b5-1 trading plan. See Note 10, “Stockholders’ Equity” to our consolidated financial statements in this Form 10-Q for further discussion.

The closing price of our common stock on the NASDAQ Global Select Market on March 31, 2021 was $17.97.

Item 3. Defaults Upon Senior Securities

Nothing to report.

Item 4. Mine Safety Disclosures

Not applicable.

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, 2021 Restricted Stock Unit Term Sheet.

10.2			Form of SLM Corporation 2012 Omnibus Incentive Plan, 2021 Performance Stock Unit Term Sheet.

10.3			Form of SLM Corporation 2012 Omnibus Incentive Plan, 2021 Stock Option Award Agreement.

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 - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL 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.

104			Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

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 21, 2021

EXHIBIT 10.1

SLM Corporation 2012 Omnibus Incentive Plan

2021 Restricted Stock Unit Term Sheet

This Restricted Stock Unit Term Sheet (this “Agreement”) further describes the terms of the RSUs granted to Grantee on February 5, 2021 (the “Grant Date”) 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 or 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, the 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 the Grantee’s employment shall terminate within twenty-four (24) months following a Change in Control for any reason other than (i) by the Corporation 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).

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 Treasury Regulation Section 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 (3) 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 the 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 the Grantee’s participation in the Plan. By accepting the 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”). The 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 the 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. The 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 the 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 the Grantee’s consent may adversely affect the 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 the Grantee’s consent to participate in the Plan by electronic means. The 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 the Grantee’s term of service with the Corporation (or its subsidiaries) and thereafter until withdrawn in writing by the 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, or, if mailed or emailed, 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

HR_Inbox@salliemae.com

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 the Grantee, including federal and state securities reporting laws.

17. Deemed Acceptance. The Grantee is deemed to accept the 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 the Grantee provides the Corporation written notification of the Grantee’s rejection of the Award of RSUs not later than thirty (30) days after the 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 the Grantee shall have no further right or interest therein as of such date).

EXHIBIT 10.2

SLM Corporation 2012 Omnibus Incentive Plan

2021 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 February 5, 2021 (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 Corporation’s total shareholder return (“TSR”) as measured during the performance period from February 5, 2021 through February 5, 2024 (the “Performance Period”), as shown on the attached chart in Appendix A. Each vested PSU shall be subject to the Transfer Restrictions (as defined below) set forth herein. Following the lapse of the Transfer Restrictions, each vested PSU will be settled in shares of the Corporation’s common stock.

•“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 (x) such company’s twenty (20) day trading average, using the closing prices, for the twenty (20) trading days immediately preceding February 5, 2024 (the “Measurement End Date”) and (y) such company’s twenty (20) day trading average, using the closing prices, concluding on the twentieth (20th) trading day immediately following the Grant Date (the “Measurement Start Date”) by (ii) such company’s twenty (20) day trading average, using the closing prices, concluding on the Measurement Start Date. Both twenty (20) day averages will assume dividend reinvestment on the ex-dividend dates, as applicable. If the Measurement Start Date or the Measurement End Date 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 Corporation 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 effects of a stock split, reverse stock split, spin off, extraordinary stock dividend, or other equity restructuring events.

•The calculation of 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) February 5, 2024 and (ii) the date by which the Committee has approved the level of attainment of TSR (such later date, the “Vesting Date”). Following the Vesting Date, the PSUs shall be fully vested but subject to Transfer Restrictions and forfeiture conditions set forth herein, with such Transfer Restrictions and forfeiture conditions to lapse on the one (1) year anniversary of the Vesting Date (such date, the “Restriction Lapse Date,” and such period between the Vesting Date and the Restriction Lapse Date, the “Holding Period”). Upon such lapsing of the Transfer Restrictions and no later than March 15, 2025, the PSUs shall be settled in shares of the Corporation’s common stock.

•During the Holding Period, none of the PSUs under the Award may be sold, transferred or otherwise assigned during the Holding Period, except as set forth in Section 12 of the Plan (the “Transfer Restrictions”). If, during the Holding Period, the Corporation terminates the Grantee’s employment for Misconduct, he or she shall forfeit the Award in its entirety as of the date of such termination of employment. If the Corporation terminates the Grantee’s employment for any reason other than for Misconduct, or the Grantee terminates his or her employment for any reason during the Holding Period, the Award will remain subject to the Transfer Restrictions through the Restriction Lapse Date.

•The Committee has discretion to increase or decrease the shares issuable pursuant to the Award; provided that in no event shall the number of shares granted under the Award exceed 200% of the target award.

2.Employment Termination; Death; Disability. Except as provided below, if, prior to the Vesting Date, 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 vested, in either case, as of the date of such termination of employment (for the avoidance of doubt, even if the Performance Period is 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 goal, Performance Period and Holding Period set forth above on the original vesting terms set forth above and the Restriction Lapse 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 (i.e., the Award will no longer be subject to the Transfer Restrictions), at the target level 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 Award shall be forfeited upon termination of employment due to Misconduct, as determined by the Corporation in its sole discretion.

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 greater of (i) 100% target level set forth in the vesting schedule herein or (ii) the actual level based on the relative TSR as measured on the date of such Change in Control, and the Holding Period set forth herein shall not apply; provided, however, the settlement of the accelerated portion of the PSUs 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 PSUs had vested (without regard to any Holding Period) in accordance with the vesting schedule set forth in Section 1 or, if earlier, upon the termination of the Grantee’s employment for reasons other than Misconduct.

(b)If the Grantee’s employment terminates within twenty-four (24) 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 the 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 common stock, upon such employment termination (without regard to any Holding Period).

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 Committee hereby approves the transfer of such shares to the Corporation for purposes of SEC Rule 16b-3). For the avoidance of doubt, the Corporation may withhold such shares as may be required to pay any applicable payroll taxes, including, without limitation, taxes owed under the Federal Insurance Contributions Act (FICA) or the Federal Unemployment Tax Act (FUTA), that may become due on the Vesting Date. 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 and Transfer Restrictions 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. Upon the lapse of any of the Transfer Restrictions on any portion of the Award, the amount of Dividend Equivalents allocable to such Award (and any fractional share) 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 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 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 Treasury Regulation Section 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 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 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 (3) 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 the 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 the Grantee’s participation in the Plan. By accepting the 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”). The 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 the 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. The 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 the 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 the Grantee’s consent may adversely affect the 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 the Grantee’s consent to participate in the Plan by electronic means. The 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 the Grantee’s term of service with the Corporation (or its subsidiaries) and thereafter until withdrawn in writing by the 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, or, if mailed or emailed, 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

HR_Inbox@salliemae.com

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 and the Plan 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.

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 the Grantee, including federal and state securities reporting laws.

17.Deemed Acceptance. The Grantee is deemed to accept the Award of PSUs 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 the Grantee provides the Corporation written notification of the Grantee’s rejection of the Award of PSUs not later than thirty (30) days after the 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 the Grantee shall have no further right or interest therein as of such date).

EXHIBIT 10.3

SLM Corporation 2012 Omnibus Incentive Plan

Stock Option Award Agreement

A.Option Grant. Stock Options (the “Options”) to purchase a total of [●] shares of Common Stock, par value $.20 per share, of SLM Corporation (the “Corporation”) are hereby granted to [●] (the “Grantee”), subject in all respects to the terms and provisions of the SLM Corporation 2012 Omnibus Incentive Plan (the “Plan”), which is incorporated herein by reference, and this Stock Option Award Agreement (this “Agreement”). The Options are non-qualified stock options and are not intended to qualify as incentive stock options under Section 422 of the Internal Revenue Code of 1986, as amended, and will be interpreted accordingly.

B.Option Price. The purchase price per share is $17.65 (the “Option Price”), which represents (i) the fair market value per share of Common Stock on the Grant Date, multiplied by (ii) 115%.

C.Grant Date. The date of grant of these Options is February 5, 2021 (the “Grant Date”).

D.Vesting; Exercisability. The Options are not vested as of the Grant Date. Unless vested earlier as set forth below, the Options will vest as follows: 100% of the Options shall vest on the third anniversary of the Grant Date (such date, the “Vesting Date”).

•Except as provided below, if, prior to the Vesting Date, 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 Options that has not been exercised, in either case, 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.

•Except as otherwise set forth herein, including Section H, if, prior to the Vesting Date, (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, all unvested Options will continue to vest based on their original vesting terms and each vested portion of the Options (taking into account any continued vesting) will continue to be exercisable through, but no later than, the Expiration Date (as defined below).

•Upon termination of employment for death or Disability (provided that such Disability qualifies as a “disability” within the meaning of Treasury Regulation Section 1.409A-3(i)(4)), all unvested Options will vest and will be exercisable through, but no later than, the Expiration Date.

•Except as otherwise set forth herein, vested Options (taking into account any vesting acceleration, if any) are exercisable until the earlier of: (i) the Expiration Date; or (ii) ninety (90) days from the date of termination.

•Upon termination of employment for Misconduct, as determined by the Corporation in its sole discretion, all Options, vested or unvested, are forfeited.

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

E.Expiration. These Options expire ten (10) years from the Grant Date (the “Expiration Date”), subject to the provisions of the Plan and this Agreement.

F.Non-Transferable; Binding Effect. These Options may not be transferred except as provided for herein. All or any part of these Options may be transferred by the Grantee by will or by the laws of descent and distribution. The terms of these Options shall be binding upon the executors, administrators, heirs, and successors of the Grantee.

G.Option Exercise; Taxes. The Participant may exercise one or more of the Options granted in this Agreement, to the extent exercisable, in the manner set forth herein.

In order to exercise the Options granted in this Agreement, the Grantee shall deliver irrevocable instructions to a broker to either (i) pay to the Corporation the applicable Payment Amount (as defined herein) by cash or check or (ii) sell shares of Common Stock obtained upon the exercise of the Option and to deliver promptly to the Corporation an amount out of the proceeds of such sale equal to the Payment Amount. The “Payment Amount” means the sum of (i) the Option Cost and (ii) the Taxes. The “Option Cost” equals the Option Price multiplied by the number of Options exercised. The “Taxes” equals the tax liability (the statutory withholding minimum, including, without limitation, any payroll or employment taxes, including taxes required under the Federal Insurance Contributions Act (FICA) and the Federal Unemployment Tax Act (FUTA)).

As a condition to the issuance of shares of Common Stock of the Corporation pursuant to these Options, the Grantee agrees to remit to the Corporation (through the procedure described in the above paragraph) at the time of any exercise of these Options any taxes required to be withheld by the Corporation under federal, state, or local law as a result of the exercise of these Options.

H.Vesting Upon Change in Control. Notwithstanding anything to the contrary in this Agreement: (i) in the event of a Change in Control in which the acquiring or surviving company in the transaction does not assume or continue outstanding Options upon the Change in Control, then any portion of these Options that are not vested shall become 100 percent vested and exercisable effective immediately prior to the consummation of such Change in Control; and (ii) if the Grantee’s employment terminates within twenty-four months following a Change in Control for any reason other than (x) by the Corporation for Misconduct, as determined by the Corporation in its sole discretion, or (y) by the Grantee’s voluntary termination 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 Options not previously vested shall immediately become vested and exercisable upon such employment termination and such Options shall be exercisable until the Expiration Date.

I.Section 409A. The parties intend that this Agreement shall comply with or be exempt from the requirements of section 409A of the Internal Revenue Code, the regulations and other guidance thereunder and any state law of similar effect (collectively “Section 409A”), to the extent applicable. Notwithstanding anything in the Plan or this Agreement to the contrary, the Grantee hereby acknowledges and agrees that the Corporation shall in no event have any liability to the Grantee or any obligation to make any payment to the Grantee with respect to any imposition of additional tax on the Grantee under Section 409A.

J.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 and exercise of the Options and the cancellation of any outstanding Options from the Grantee (whether or not such individual is currently employed by the Corporation) during the three (3) 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.

K.Securities Law Compliance; Restrictions on Resales of Option Shares. The Corporation may impose such restrictions, conditions or limitations as it determines appropriate as to the timing and manner of any exercise of the Option and/or any resales by the Grantee or other subsequent transfers by the Grantee of any shares of Common Stock issued as a result of the exercise of the Option, including without limitation (a) restrictions under an insider trading policy, (b) restrictions that may be necessary in the absence of an effective registration statement under the Securities Act of 1933, as amended, covering the Option and/or the Common Stock underlying the Option and (c) restrictions as to the use of a specified brokerage firm or other agent for exercising the Option and/or for such resales or other transfers. The sale of the shares of Common Stock underlying the Option must also comply with other applicable laws and regulations governing the sale of such shares.

L.Data Privacy. As an essential term of the Option, 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 the Grantee’s participation in the Plan. By accepting these Options, 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”). The 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 the 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. The 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 the 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 the Grantee’s consent may adversely affect the Grantee’s ability to participate in the Plan.

M.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 the Grantee’s consent to participate in the Plan by electronic means. The 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 the Grantee’s term of service with the Corporation and thereafter until withdrawn in writing by the Grantee.

N.Board Interpretation. The Grantee hereby agrees to accept as binding, conclusive, and final all decisions and interpretations of the Board and, where applicable, the Nominations, Governance and Compensation Committee (the “Committee”) concerning any questions arising under this Agreement or the Plan.

O.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.

P.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.

Q.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.

R.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 to, or, if mailed or emailed, 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

HR_Inbox@salliemae.com

S.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 and the Plan 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.

T.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 this Agreement. The Grantee is responsible for complying with all laws applicable to the Grantee, including federal and state securities reporting laws.

U.Stockholder Rights. The Grantee shall not be deemed a stockholder of the Corporation with respect to any of the shares of Common Stock subject to the Options, except to the extent that such shares shall

have been purchased and transferred to the Grantee. The Corporation shall not be required to issue or transfer any shares of Common Stock purchased upon exercise of the Options until all applicable requirements of law have been complied with and such shares shall have been duly listed on any securities exchange on which the Common Stock may then be listed.

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

Exhibit 31.1

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

I, Jonathan W. Witter, 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/ JONATHAN W. WITTER
Jonathan W. Witter
Chief Executive Officer
(Principal Executive Officer)
April 21, 2021

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;

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 21, 2021

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, 2021, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Jonathan W. Witter, 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/ JONATHAN W. WITTER
Jonathan W. Witter
Chief Executive Officer
(Principal Executive Officer)
April 21, 2021

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, 2021, 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 21, 2021