Form 10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

Form 10-Q

(Mark One)

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

For the quarterly period ended June 30, 2016

or

 

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

For the transition period from                  to                 

Commission File Number: 001-36228

 

 

Navient Corporation

(Exact name of registrant as specified in its charter)

 

Delaware   46-4054283

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

123 Justison Street, Wilmington, Delaware   19801
(Address of principal executive offices)   (Zip Code)

(302) 283-8000

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

 

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  þ        No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer  þ       Accelerated filer  ¨
Non-accelerated filer  ¨       Smaller reporting company  ¨
(Do not check if a smaller reporting company)    

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).    Yes  þ        No  ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨        No  þ

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

 

Class    Outstanding at June 30, 2016
Common Stock, $0.01 par value    317,033,006 shares

 

 

 


Table of Contents

NAVIENT CORPORATION

TABLE OF CONTENTS

 

Part I. Financial Information   

Item 1.

  

Financial Statements

     3   

Item 2.

  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

     46   

Item 3.

  

Quantitative and Qualitative Disclosures about Market Risk

     94   

Item 4.

  

Controls and Procedures

     99   
Part II. Other Information   

Item 1.

  

Legal Proceedings

     100   

Item 1A.

  

Risk Factors

     103   

Item 2.

  

Unregistered Sales of Equity Securities and Use of Proceeds

     104   

Item 3.

  

Defaults Upon Senior Securities

     104   

Item 4.

  

Mine Safety Disclosures

     104   

Item 5.

  

Other Information

     104   

Item 6.

  

Exhibits

     105   

 

2


Table of Contents

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

NAVIENT CORPORATION

CONSOLIDATED BALANCE SHEETS

(In millions, except share and per share amounts)

(Unaudited)

 

     June 30,
2016
    December 31,
2015
 

Assets

    

FFELP Loans (net of allowance for losses of $62 and $78, respectively)

   $ 92,618      $ 96,498   

Private Education Loans (net of allowance for losses of $1,410 and $1,471 respectively)

     24,741        26,394   

Investments

    

Available-for-sale

     4        5   

Other

     541        496   
  

 

 

   

 

 

 

Total investments

     545        501   

Cash and cash equivalents

     1,377        1,594   

Restricted cash and investments

     3,613        3,738   

Goodwill and acquired intangible assets, net

     696        705   

Other assets

     4,782        4,682   
  

 

 

   

 

 

 

Total assets

   $ 128,372      $ 134,112   
  

 

 

   

 

 

 

Liabilities

    

Short-term borrowings

   $ 2,370      $ 2,570   

Long-term borrowings

     119,637        124,833   

Other liabilities

     2,662        2,710   
  

 

 

   

 

 

 

Total liabilities

     124,669        130,113   
  

 

 

   

 

 

 

Commitments and contingencies

    

Equity

    

Common stock, par value $0.01 per share, 1.125 billion shares authorized: 434 million and 431 million shares issued, respectively

     4        4   

Additional paid-in capital

     2,985        2,967   

Accumulated other comprehensive loss (net of tax benefit of $100 and $30, respectively)

     (171     (51

Retained earnings

     2,677        2,480   
  

 

 

   

 

 

 

Total Navient Corporation stockholders’ equity before treasury stock

     5,495        5,400   

Less: Common stock held in treasury at cost: 116 million and 82 million shares, respectively

     (1,816     (1,425
  

 

 

   

 

 

 

Total Navient Corporation stockholders’ equity

     3,679        3,975   

Noncontrolling interest

     24        24   
  

 

 

   

 

 

 

Total equity

     3,703        3,999   
  

 

 

   

 

 

 

Total liabilities and equity

   $ 128,372      $ 134,112   
  

 

 

   

 

 

 

Supplemental information — assets and liabilities of consolidated variable interest entities:

 

     June 30,
2016
     December 31,
2015
 

FFELP Loans

   $ 87,613       $ 91,516   

Private Education Loans

     21,747         23,124   

Restricted cash

     3,419         3,553   

Other assets

     432         293   

Short-term borrowings

     361         710   

Long-term borrowings

     102,103         106,510   
  

 

 

    

 

 

 

Net assets of consolidated variable interest entities

   $ 10,747       $ 11,266   
  

 

 

    

 

 

 

See accompanying notes to consolidated financial statements.

 

3


Table of Contents

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(In millions, except per share amounts)

(Unaudited)

 

    Three Months Ended
June  30,
    Six Months Ended
June  30,
 
          2016                 2015                 2016                 2015        

Interest income:

       

FFELP Loans

  $ 618      $ 626      $ 1,252      $ 1,262   

Private Education Loans

    402        434        813        891   

Other loans

    2        2        3        4   

Cash and investments

    6        2        12        4   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    1,028        1,064        2,080        2,161   

Total interest expense

    599        515        1,165        1,029   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

    429        549        915        1,132   

Less: provisions for loan losses

    110        198        221        323   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provisions for loan losses

    319        351        694        809   
 

 

 

   

 

 

   

 

 

   

 

 

 

Other income (loss):

       

Servicing revenue

    71        106        154        182   

Asset recovery and business processing revenue

    101        99        191        188   

Other income (loss)

    (21     7        (35     15   

Gains on sales of loans and investments

           7               12   

Gains on debt repurchases

                           

Gains (losses) on derivative and hedging activities, net

    (28     (18     (27     53   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

    123        201        283        450   
 

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

       

Salaries and benefits

    124        115        256        238   

Other operating expenses

    106        110        222        218   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    230        225        478        456   

Goodwill and acquired intangible asset impairment and amortization expense

    6        3        10        4   

Restructuring and other reorganization expenses

           29               32   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    236        257        488        492   
 

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations, before income tax expense

    206        295        489        767   

Income tax expense

    81        113        184        293   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations

    125        182        305        474   

Income (loss) from discontinued operations, net of tax expense (benefit)

                           
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    125        182        305        474   

Less: net income (loss) attributable to noncontrolling interest

                           
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Navient Corporation

  $ 125      $ 182      $ 305      $ 474   
 

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share attributable to Navient Corporation:

       

Continuing operations

  $ .39      $ .48      $ .92      $ 1.22   

Discontinued operations

                           
 

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ .39      $ .48      $ .92      $ 1.22   
 

 

 

   

 

 

   

 

 

   

 

 

 

Average common shares outstanding

    322        381        331        389   
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per common share attributable to Navient Corporation:

       

Continuing operations

  $ .38      $ .47      $ .91      $ 1.20   

Discontinued operations

                           
 

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ .38      $ .47      $ .91      $ 1.20   
 

 

 

   

 

 

   

 

 

   

 

 

 

Average common and common equivalent shares outstanding

    328        387        335        396   
 

 

 

   

 

 

   

 

 

   

 

 

 

Dividends per common share attributable to Navient Corporation

  $     .16      $     .16      $     .32      $     .32   
 

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

4


Table of Contents

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In millions)

(Unaudited)

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 
          2016                 2015                 2016                 2015        

Net income

  $ 125      $ 182      $ 305      $ 474   

Other comprehensive income (loss):

       

Unrealized gains (losses) on derivatives:

       

Unrealized hedging gains (losses) on derivatives

    (62     15        (191     (55

Reclassification adjustments for derivative (gains) losses included in net income (interest expense)

                         (1
 

 

 

   

 

 

   

 

 

   

 

 

 

Total unrealized gains (losses) on derivatives

    (62     15        (191     (56

Income tax (expense) benefit

    23        (5     71        21   
 

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss), net of tax expense (benefit)

    (39     10        (120     (35
 

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income attributable to Navient Corporation

  $ 86      $ 192      $ 185      $ 439   
 

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

5


Table of Contents

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Dollars in millions, except share and per share amounts)

(Unaudited)

 

    Common Stock Shares     Common
Stock
    Additional
Paid-In
Capital
    Accumulated
Other
Comprehensive
Income (Loss)
    Retained
Earnings
    Treasury
Stock
    Total
Stockholders’
Equity
    Noncontrolling
Interest
    Total
Equity
 
    Issued     Treasury     Outstanding                  

Balance at March 31, 2015

    429,222,873        (40,201,428     389,021,445      $ 4      $ 2,935      $ (36   $ 1,951      $ (767   $ 4,087      $ 4      $ 4,091   

Comprehensive income:

                     

Net income (loss)

                                              182               182               182   

Other comprehensive income (loss), net of tax

                                       10                      10               10   
                 

 

 

   

 

 

   

 

 

 

Total comprehensive income

                                                            192               192   

Cash dividends:

                     

Common stock ($.16 per share)

                                              (61            (61            (61

Issuance of common shares

    633,170               633,170               5                             5               5   

Tax benefit related to employee stock-based compensation plans

                                3                             3               3   

Stock-based compensation expense

                                11                             11               11   

Common stock repurchased

           (15,190,685     (15,190,685                                 (300     (300            (300

Shares repurchased related to employee stock-based compensation plans

           (431,168     (431,168                                 (8     (8            (8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2015

    429,856,043        (55,823,281     374,032,762      $ 4      $ 2,954      $ (26   $ 2,072      $ (1,075   $ 3,929      $ 4      $ 3,933   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at March 31, 2016

    433,061,241        (102,547,422     330,513,819      $ 4      $ 2,975      $ (132   $ 2,604      $ (1,636   $ 3,815      $ 24      $ 3,839   

Comprehensive income:

                     

Net income (loss)

                                              125               125               125   

Other comprehensive income (loss), net of tax

                                       (39                   (39            (39
                 

 

 

   

 

 

   

 

 

 

Total comprehensive income

                                                            86               86   

Cash dividends:

                     

Common stock ($.16 per share)

                                              (51            (51            (51

Dividend equivalent units related to employee stock-based compensation plans

                                              (1            (1            (1

Issuance of common shares

    467,007               467,007               4                             4               4   

Tax benefit related to employee stock-based compensation plans

                                1                             1               1   

Stock-based compensation expense

                                5                             5               5   

Common stock repurchased

           (13,579,381     (13,579,381                                 (175     (175            (175

Shares repurchased related to employee stock-based compensation plans

           (368,439     (368,439                                 (5     (5            (5
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2016

    433,528,248        (116,495,242     317,033,006      $ 4      $ 2,985      $ (171   $ 2,677      $ (1,816   $ 3,679      $ 24      $ 3,703   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

6


Table of Contents

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Dollars in millions, except share and per share amounts)

(Unaudited)

 

    Common Stock Shares     Common
Stock
    Additional
Paid-In
Capital
    Accumulated
Other
Comprehensive
Income (Loss)
    Retained
Earnings
    Treasury
Stock
    Total
Stockholders’
Equity
    Noncontrolling
Interest
    Total
Equity
 
  Issued     Treasury     Outstanding                  

Balance at December 31, 2014

    425,637,635        (23,902,829     401,734,806      $ 4      $ 2,893      $ 9      $ 1,724      $ (432   $ 4,198      $      $ 4,198   

Comprehensive income:

                     

Net income (loss)

                                              474               474               474   

Other comprehensive income (loss), net of tax

                                       (35                   (35            (35
                 

 

 

   

 

 

   

 

 

 

Total comprehensive income

                                                            439               439   

Cash dividends:

                     

Common stock ($.32 per share)

                                              (124            (124            (124

Dividend equivalent units related to employee stock-based compensation plans

                                              (2            (2            (2

Issuance of common shares

    4,218,408               4,218,408               26                             26               26   

Tax benefit related to employee stock-based compensation plans

                                12                             12               12   

Stock-based compensation expense

                                23                             23               23   

Common stock repurchased

           (29,844,520     (29,844,520                                 (600     (600            (600

Shares repurchased related to employee stock-based compensation plans

           (2,075,932     (2,075,932                                 (43     (43            (43

Noncontrolling interests in businesses

                                                                   4        4   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2015

    429,856,043        (55,823,281     374,032,762      $ 4      $ 2,954      $ (26   $ 2,072      $ (1,075   $ 3,929      $ 4      $ 3,933   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2015

    430,561,656        (82,350,868     348,210,788      $ 4      $ 2,967      $ (51   $ 2,480      $ (1,425   $ 3,975      $ 24      $ 3,999   

Comprehensive income:

                     

Net income (loss)

                                              305               305               305   

Other comprehensive income (loss), net of tax

                                       (120                   (120            (120
                 

 

 

   

 

 

   

 

 

 

Total comprehensive income

                                                            185               185   

Cash dividends:

                     

Common stock ($.32 per share)

                                              (105            (105            (105

Dividend equivalent units related to employee stock-based compensation plans

                                              (3            (3            (3

Issuance of common shares

    2,966,592               2,966,592               8                             8               8   

Tax benefit related to employee stock-based compensation plans

                                (8                          (8            (8

Stock-based compensation expense

                                18                             18               18   

Common stock repurchased

           (32,789,662     (32,789,662                                 (375     (375            (375

Shares repurchased related to employee stock-based compensation plans

           (1,354,712     (1,354,712                                 (16     (16            (16
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2016

    433,528,248        (116,495,242     317,033,006      $ 4      $ 2,985      $ (171   $ 2,677      $ (1,816   $ 3,679      $ 24      $ 3,703   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

7


Table of Contents

NAVIENT CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in millions)

(Unaudited)

 

     Six Months Ended June 30,  
           2016                 2015        

Operating activities

    

Net income

   $ 305      $ 474   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Gains on loans and investments, net

            (12

Goodwill and acquired intangible asset impairment and amortization expense

     10        4   

Stock-based compensation expense

     18        23   

Unrealized gains on derivative and hedging activities

     (150     (362

Provisions for loan losses

     221        323   

Decrease in restricted cash — other

     1        63   

Decrease in accrued interest receivable

     50        102   

Decrease in accrued interest payable

     (125     (7

Decrease in other assets

     417        407   

Increase in other liabilities

     24        40   
  

 

 

   

 

 

 

Total net cash provided by operating activities

     771        1,055   
  

 

 

   

 

 

 

Investing activities

    

Education loans acquired

     (2,183     (1,834

Reduction of education loans:

    

Installment payments, claims and other

     7,458        7,044   

Proceeds from sales of education loans

            386   

Other investing activities, net

     (51     (18

Proceeds from maturities of available-for-sale securities

     1        1   

Purchases of other securities

     (43     (3

Proceeds from maturities of other securities

     41        1   

Decrease (increase) in restricted cash — variable interest entities

     164        (96

Purchase of subsidiary, net of cash acquired

            (181
  

 

 

   

 

 

 

Total net cash provided by investing activities

     5,387        5,300   
  

 

 

   

 

 

 

Financing activities

    

Borrowings collateralized by loans in trust — issued

     3,791        3,424   

Borrowings collateralized by loans in trust — repaid

     (6,603     (6,702

Asset-backed commercial paper conduits, net

     (2,002     (887

Other long-term borrowings issued

            493   

Other long-term borrowings repaid

     (1,228     (1,649

Other financing activities, net

     147        (139

Common stock repurchased

     (375     (600

Common stock dividends paid

     (105     (124
  

 

 

   

 

 

 

Net cash used in financing activities

     (6,375     (6,184
  

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (217     171   

Cash and cash equivalents at beginning of period

     1,594        1,443   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 1,377      $ 1,614   
  

 

 

   

 

 

 

Cash disbursements made (refunds received) for:

    

Interest

   $ 1,088      $ 991   
  

 

 

   

 

 

 

Income taxes paid

   $ 87      $ 67   
  

 

 

   

 

 

 

Income taxes received

   $ (2   $   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

8


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited)

 

1. Significant Accounting Policies

Basis of Presentation

The accompanying unaudited, consolidated financial statements of Navient 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 of the information and footnotes required by GAAP for complete consolidated financial statements. The consolidated financial statements include the accounts of Navient and its majority-owned and controlled subsidiaries and those Variable Interest Entities (“VIEs”) for which we are the primary beneficiary, 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 and six months ended June 30, 2016 are not necessarily indicative of the results for the year ending December 31, 2016 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, 2015 (the “2015 Form 10-K”). Definitions for certain capitalized terms used but not otherwise defined in this Quarterly Report on Form 10-Q can be found in our 2015 Form 10-K.

Reclassifications

Certain reclassifications have been made to the balances as of and for the three and six months ended June 30, 2015 to be consistent with classifications adopted for 2016, and had no effect on net income, total assets, or total liabilities.

Recently Issued Accounting Pronouncements

Revenue Recognition

On May 28, 2014, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, “Revenue from Contracts with Customers,” which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in GAAP when it becomes effective. In July 2015, the FASB agreed to defer the mandatory effective date by one year. Accordingly, the new standard is effective for the Company as of January 1, 2018. Early application is permitted as of January 2017. The standard permits the use of either the retrospective or cumulative effect transition method. We are currently assessing the impact that adopting this new accounting standard will have on our consolidated financial statements and footnote disclosures, but expect it to be immaterial.

Classification and Measurement

On January 5, 2016, the FASB issued ASU No. 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities,” which reconsiders the classification and measurement of financial instruments. The objective of this project is to significantly improve the usefulness of financial instrument reporting for users of financial statements. It will be effective for public companies in fiscal years beginning after December 15, 2017. We are currently assessing the impact that adopting this new accounting standard will have on our consolidated financial statements and footnote disclosures, but expect it to be immaterial.

 

9


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

1. Significant Accounting Policies (Continued)

 

Leases

On February 25, 2016, the FASB issued ASU No. 2016-02, “Leases,” which requires the identification of arrangements that should be accounted for as leases by lessees. In general, for lease arrangements exceeding a twelve-month term, these arrangements must be recognized as assets and liabilities on the balance sheet of the lessee. A right-of-use asset and lease obligation will be recorded for all leases, whether operating or financing, while the income statement will reflect lease expense for operating leases and amortization/interest expense for financing leases. The balance sheet amount recorded for existing leases at the date of adoption must be calculated using the applicable incremental borrowing rate at the date of adoption. The standard requires the use of the modified retrospective transition method, which will require adjustment to all comparative periods presented. It will be effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. We are currently assessing the impact that adopting this new accounting standard will have on our consolidated financial statements and footnote disclosures, but expect it to be immaterial.

Stock Compensation

On March 30, 2016, the FASB issued ASU No. 2016-09, “Compensation — Stock Compensation,” which identifies areas for simplification involving several aspects of accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, an option to recognize gross stock compensation expense with actual forfeitures recognized as they occur, as well as certain classifications on the statement of cash flows. The new standard is effective for the Company in fiscal years beginning after December 15, 2016. Early application is permitted. We are currently assessing the impact that adopting this new accounting standard will have on our consolidated financial statements and footnote disclosures, but expect it to be immaterial.

Allowance for Loan Losses

On June 16, 2016, the FASB issued ASU No. 2016-13, “Financial Instruments — Credit Losses,” which requires measurement and recognition of an allowance for loan loss that estimates remaining expected credit losses for financial assets held at the reporting date. Our current allowance for loan loss is an incurred loss model (see “Note 2 — Significant Accounting Policies” in our 2015 Form 10-K for further discussion of our current policy). The standard is to be applied through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. The standard update is effective for the Company on January 1, 2020, and will primarily impact the allowance for loan losses related to our Private Education Loans and FFELP Loans. Early adoption is permitted on January 1, 2019 for the Company. We are currently evaluating the impact of adopting this update on our consolidated financial statements and footnote disclosures.

 

2. Allowance for Loan Losses

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

 

10


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

We segregate our Private Education Loan portfolio into two classes of loans — traditional and non-traditional. Non-traditional loans are loans to (i) customers attending for-profit schools with an original Fair Isaac and Company (“FICO”) score of less than 670 and (ii) customers attending not-for-profit schools with an original FICO score of less than 640. The FICO score used in determining whether a loan is non-traditional is the greater of the customer or cosigner FICO score at origination. Traditional loans are defined as all other Private Education Loans that are not classified as non-traditional.

Allowance for Loan Losses Metrics

 

    Three Months Ended June 30, 2016  

(Dollars in millions)

  FFELP Loans     Private Education
Loans
    Other
Loans
    Total  

Allowance for Loan Losses

       

Beginning balance

  $ 70      $ 1,434      $ 15      $ 1,519   

Total provision

    10        100               110   

Charge-offs(1)

    (18     (127            (145

Reclassification of interest reserve(2)

           3               3   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 62      $ 1,410      $ 15      $ 1,487   
 

 

 

   

 

 

   

 

 

   

 

 

 

Allowance:

       

Ending balance: individually evaluated for impairment

  $      $ 1,163      $ 11      $ 1,174   

Ending balance: collectively evaluated for impairment

  $ 62      $ 247      $ 4      $ 313   

Loans:

       

Ending balance: individually evaluated for impairment(3)

  $      $ 11,162      $ 33      $ 11,195   

Ending balance: collectively evaluated for impairment(3)

  $ 91,719      $ 15,478      $ 47      $ 107,244   

Charge-offs as a percentage of average loans in repayment (annualized)

    .10     2.17     1.32  

Allowance coverage of charge-offs (annualized)

    .9        2.8        13.5     

Allowance as a percentage of the ending total loan balance

    .07     5.29     18.18  

Allowance as a percentage of the ending loans in repayment

    .09     6.06     18.18  

Ending total loans(3)

  $ 91,719      $ 26,640      $ 80     

Average loans in repayment

  $ 72,973      $ 23,561      $ 82     

Ending loans in repayment

  $ 72,058      $ 23,265      $ 80     

 

  (1) 

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be recovered and any shortfalls in what was actually recovered in the period. See “Receivable for Partially Charged-Off Private Education Loans” for further discussion.

 

  (2) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

  (3) 

Ending total loans for Private Education Loans includes the receivable for partially charged-off loans.

 

11


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

    Three Months Ended June 30, 2015  

(Dollars in millions)

  FFELP Loans     Private Education
Loans
    Other
Loans
    Total  

Allowance for Loan Losses

       

Beginning balance

  $ 91      $ 1,849      $ 23      $ 1,963   

Total provision

    7        191               198   

Net adjustment resulting from the change in the charge-off rate(1)

           (330            (330

Net charge-offs remaining(2)

    (9     (179     (2     (190
 

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

    (9     (509     (2     (520

Reclassification of interest reserve(3)

           2               2   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 89      $ 1,533      $ 21      $ 1,643   
 

 

 

   

 

 

   

 

 

   

 

 

 

Allowance:

       

Ending balance: individually evaluated for impairment

  $      $ 1,257      $ 17      $ 1,274   

Ending balance: collectively evaluated for impairment

  $ 89      $ 276      $ 4      $ 369   

Loans:

       

Ending balance: individually evaluated for impairment(4)

  $      $ 10,769      $ 41      $ 10,810   

Ending balance: collectively evaluated for impairment(4)

  $ 99,207      $ 19,435      $ 55      $ 118,697   

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate (annualized)(1)

    .05     2.74     8.68  

Net adjustment resulting from the change in the charge-off rate as a percentage of average loans in repayment (annualized)(1)

        5.07      

Allowance coverage of net charge-offs, excluding the net adjustment resulting from the change in the charge-off rate (annualized)(1)

    2.3        2.1        2.4     

Allowance as a percentage of the ending total loan balance

    .09     5.08     21.50  

Allowance as a percentage of the ending loans in repayment

    .12     5.93     21.50  

Ending total loans(4)

  $ 99,207      $ 30,204      $ 96     

Average loans in repayment

  $ 76,325      $ 26,122      $ 101     

Ending loans in repayment

  $ 75,244      $ 25,865      $ 96     

 

  (1) 

In the second quarter of 2015, the portion of the loan amount charged off at default on Private Education Loans increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans.

 

  (2) 

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be recovered and any shortfalls in what was actually recovered in the period. See “Receivable for Partially Charged-Off Private Education Loans” for further discussion.

 

  (3) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

  (4) 

Ending total loans for Private Education Loans includes the receivable for partially charged-off loans.

 

12


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

    Six Months Ended June 30, 2016  

(Dollars in millions)

  FFELP Loans     Private Education
Loans
    Other
Loans
    Total  

Allowance for Loan Losses

       

Beginning balance

  $ 78      $ 1,471      $ 15      $ 1,564   

Total provision

    17        204               221   

Charge-offs(1)

    (33     (271            (304

Reclassification of interest reserve(2)

           6               6   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 62      $ 1,410      $ 15      $ 1,487   
 

 

 

   

 

 

   

 

 

   

 

 

 

Allowance:

       

Ending balance: individually evaluated for impairment

  $      $ 1,163      $ 11      $ 1,174   

Ending balance: collectively evaluated for impairment

  $ 62      $ 247      $ 4      $ 313   

Loans:

       

Ending balance: individually evaluated for impairment(3)

  $      $ 11,162      $ 33      $ 11,195   

Ending balance: collectively evaluated for impairment(3)

  $ 91,719      $ 15,478      $ 47      $ 107,244   

Charge-offs as a percentage of average loans in repayment (annualized)

    .09     2.28     1.69  

Allowance coverage of charge-offs (annualized)

    1.0        2.6        10.4     

Allowance as a percentage of the ending total loan balance

    .07     5.29     18.18  

Allowance as a percentage of the ending loans in repayment

    .09     6.06     18.18  

Ending total loans(3)

  $ 91,719      $ 26,640      $ 80     

Average loans in repayment

  $ 73,331      $ 23,871      $ 83     

Ending loans in repayment

  $ 72,058      $ 23,265      $ 80     

 

  (1) 

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be recovered and any shortfalls in what was actually recovered in the period. See “Receivable for Partially Charged-Off Private Education Loans” for further discussion.

 

  (2) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

  (3) 

Ending total loans for Private Education Loans includes the receivable for partially charged-off loans.

 

13


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

    Six Months Ended June 30, 2015  

(Dollars in millions)

  FFELP Loans     Private Education
Loans
    Other
Loans
    Total  

Allowance for Loan Losses

       

Beginning balance

  $ 93      $ 1,916      $ 24      $ 2,033   

Total provision

    12        311               323   

Net adjustment resulting from the change in the charge-off rate(1)

           (330            (330

Net charge-offs remaining(2)

    (16     (369     (3     (388
 

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

    (16     (699     (3     (718

Reclassification of interest reserve(3)

           5               5   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 89      $ 1,533      $ 21      $ 1,643   
 

 

 

   

 

 

   

 

 

   

 

 

 

Allowance:

       

Ending balance: individually evaluated for impairment

  $      $ 1,257      $ 17      $ 1,274   

Ending balance: collectively evaluated for impairment

  $ 89      $ 276      $ 4      $ 369   

Loans:

       

Ending balance: individually evaluated for impairment(4)

  $      $ 10,769      $ 41      $ 10,810   

Ending balance: collectively evaluated for impairment(4)

  $ 99,207      $ 19,435      $ 55      $ 118,697   

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate (annualized)(1)

    .04     2.82     6.01  

Net adjustment resulting from the change in the charge-off rate as a percentage of average loans in repayment (annualized)(1)

        2.53      

Allowance coverage of net charge-offs, excluding the net adjustment resulting from the change in the charge-off rate (annualized)(1)

    2.8        2.1        3.3     

Allowance as a percentage of the ending total loan balance

    .09     5.08     21.50  

Allowance as a percentage of the ending loans in repayment

    .12     5.93     21.50  

Ending total loans(4)

  $ 99,207      $ 30,204      $ 96     

Average loans in repayment

  $ 76,896      $ 26,382      $ 103     

Ending loans in repayment

  $ 75,244      $ 25,865      $ 96     

 

  (1) 

In the second quarter of 2015, the portion of the loan amount charged off at default on Private Education Loans increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans.

 

  (2) 

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be recovered and any shortfalls in what was actually recovered in the period. See “Receivable for Partially Charged-Off Private Education Loans” for further discussion.

 

  (3) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

  (4) 

Ending total loans for Private Education Loans includes the receivable for partially charged-off loans.

 

14


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

Key Credit Quality Indicators

FFELP Loans are substantially insured and guaranteed as to their principal and accrued interest in the event of default; therefore, the key credit quality indicator for this portfolio is loan status. The impact of changes in loan status is incorporated quarterly into the allowance for loan losses calculation.

For Private Education Loans, the key credit quality indicators are school type, FICO scores, the existence of a cosigner, the loan status and loan seasoning. The school type/FICO score are assessed at origination and maintained through the traditional/non-traditional loan designation. The other Private Education Loan key quality indicators can change and are incorporated quarterly into the allowance for loan losses calculation. The following table highlights the principal balance (excluding the receivable for partially charged-off loans) of our Private Education Loan portfolio stratified by the key credit quality indicators.

 

     Private Education Loans
Credit Quality Indicators
 
     June 30, 2016     December 31, 2015  

(Dollars in millions)

   Balance(3)      % of Balance     Balance(3)      % of Balance  

Credit Quality Indicators

          

School Type/FICO Scores:

          

Traditional

   $ 23,697         92   $ 25,280         92

Non-Traditional(1)

     2,096         8        2,235         8   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 25,793         100   $ 27,515         100
  

 

 

    

 

 

   

 

 

    

 

 

 

Cosigners:

          

With cosigner

   $ 16,621         64   $ 17,738         64

Without cosigner

     9,172         36        9,777         36   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 25,793         100   $ 27,515         100
  

 

 

    

 

 

   

 

 

    

 

 

 

Seasoning(2):

          

1-12 payments

   $ 1,448         6   $ 1,776         7

13-24 payments

     1,596         6        1,977         7   

25-36 payments

     2,486         10        2,982         11   

37-48 payments

     3,431         13        3,787         14   

More than 48 payments

     15,196         59        14,953         54   

Not yet in repayment

     1,636         6        2,040         7   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 25,793         100   $ 27,515         100
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(1) 

Defined as loans to customers attending for-profit schools (with a FICO score of less than 670 at origination) and customers attending not-for-profit schools (with a FICO score of less than 640 at origination).

 

(2) 

Number of months in active repayment for which a scheduled payment was received.

 

(3) 

Balance represents gross Private Education Loans.

 

15


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

The following tables provide information regarding the loan status and aging of past due loans.

 

     FFELP Loan Delinquencies  
     June 30,
2016
    December 31,
2015
 

(Dollars in millions)

   Balance     %     Balance     %  

Loans in-school/grace/deferment(1)

   $ 7,149        $ 8,257     

Loans in forbearance(2)

     12,512          13,298     

Loans in repayment and percentage of each status:

        

Loans current

     62,581        86.8     62,651        84.7

Loans delinquent 31-60 days(3)

     2,668        3.7        3,285        4.5   

Loans delinquent 61-90 days(3)

     1,605        2.3        1,856        2.5   

Loans delinquent greater than 90 days(3)

     5,204        7.2        6,142        8.3   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total FFELP Loans in repayment

     72,058        100     73,934        100
  

 

 

   

 

 

   

 

 

   

 

 

 

Total FFELP Loans, gross

     91,719          95,489     

FFELP Loan unamortized premium

     961          1,087     
  

 

 

     

 

 

   

Total FFELP Loans

     92,680          96,576     

FFELP Loan allowance for losses

     (62       (78  
  

 

 

     

 

 

   

FFELP Loans, net

   $ 92,618        $ 96,498     
  

 

 

     

 

 

   

Percentage of FFELP Loans in repayment

       78.6       77.4
    

 

 

     

 

 

 

Delinquencies as a percentage of FFELP Loans in repayment

       13.2       15.3
    

 

 

     

 

 

 

FFELP Loans in forbearance as a percentage of loans in repayment and forbearance

       14.8       15.2
    

 

 

     

 

 

 

 

(1) 

Loans for customers who may still be attending school or engaging in other permitted educational activities and are not yet required to make payments on their loans, e.g., residency periods for medical students or a grace period for bar exam preparation, as well as loans for customers who have requested and qualify for other permitted program deferments such as military, unemployment, or economic hardships.

 

(2) 

Loans for customers who have used their allowable deferment time or do not qualify for deferment, that need additional time to obtain employment or who have temporarily ceased making full payments due to hardship or other factors.

 

(3) 

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

 

16


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

     Traditional Private Education Loan
Delinquencies
 
     June 30,
2016
    December 31,
2015
 

(Dollars in millions)

   Balance     %     Balance     %  

Loans in-school/grace/deferment(1)

   $ 1,489        $ 1,859     

Loans in forbearance(2)

     792          863     

Loans in repayment and percentage of each status:

        

Loans current

     20,225        94.4     21,085        93.5

Loans delinquent 31-60 days(3)

     401        1.9        491        2.2   

Loans delinquent 61-90 days(3)

     242        1.1        292        1.3   

Loans delinquent greater than 90 days(3)

     548        2.6        690        3.0   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total traditional loans in repayment

     21,416        100     22,558        100
  

 

 

   

 

 

   

 

 

   

 

 

 

Total traditional loans, gross

     23,697          25,280     

Traditional loans unamortized discount

     (431       (470  
  

 

 

     

 

 

   

Total traditional loans

     23,266          24,810     

Traditional loans receivable for partially charged-off loans

     541          560     

Traditional loans allowance for losses

     (1,186       (1,236  
  

 

 

     

 

 

   

Traditional loans, net

   $ 22,621        $ 24,134     
  

 

 

     

 

 

   

Percentage of traditional loans in repayment

       90.4       89.2
    

 

 

     

 

 

 

Delinquencies as a percentage of traditional loans in repayment

       5.6       6.5
    

 

 

     

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

       3.6       3.7
    

 

 

     

 

 

 

 

(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 their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.

 

(2) 

Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.

 

(3) 

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

 

17


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

     Non-Traditional Private Education
Loan Delinquencies
 
     June 30,
2016
    December 31,
2015
 

(Dollars in millions)

   Balance     %     Balance     %  

Loans in-school/grace/deferment(1)

   $ 147        $ 181     

Loans in forbearance(2)

     100          110     

Loans in repayment and percentage of each status:

        

Loans current

     1,618        87.5     1,646        84.7

Loans delinquent 31-60 days(3)

     66        3.6        86        4.4   

Loans delinquent 61-90 days(3)

     45        2.4        56        2.9   

Loans delinquent greater than 90 days(3)

     120        6.5        156        8.0   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-traditional loans in repayment

     1,849        100     1,944        100
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-traditional loans, gross

     2,096          2,235     

Non-traditional loans unamortized discount

     (58       (61  
  

 

 

     

 

 

   

Total non-traditional loans

     2,038          2,174     

Non-traditional loans receivable for partially charged-off loans

     306          321     

Non-traditional loans allowance for losses

     (224       (235  
  

 

 

     

 

 

   

Non-traditional loans, net

   $ 2,120        $ 2,260     
  

 

 

     

 

 

   

Percentage of non-traditional loans in repayment

       88.2       87.0
    

 

 

     

 

 

 

Delinquencies as a percentage of non-traditional loans in repayment

       12.5       15.3
    

 

 

     

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

       5.1       5.4
    

 

 

     

 

 

 

 

(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 their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.

 

(2) 

Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.

 

(3) 

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

Receivable for Partially Charged-Off Private Education Loans

At the end of each month, for loans that are 212 or more days past due, we charge off the estimated loss of a defaulted loan balance. Actual recoveries are applied against the remaining loan balance that was not charged off. We refer to this remaining loan balance as the “receivable for partially charged-off loans.” If actual periodic recoveries are less than expected, the difference is immediately charged off through the allowance for Private Education Loan losses with an offsetting reduction in the receivable for partially charged-off Private Education Loans. If actual periodic recoveries are greater than expected, they will be reflected as a recovery through the allowance for Private Education Loan losses once the cumulative recovery amount exceeds the cumulative amount originally expected to be recovered. The financial crisis, which began in 2007, impacted our collections on defaulted loans and as a result, Private Education Loans which defaulted from 2007 through March 31, 2015, experienced collection performance below our pre-financial crisis experience. For that reason, until we gained enough data and experience to determine the long-term, post-default recovery rate of 21 percent in second-quarter 2015, we established a reserve for potential shortfalls in recoveries. In the second quarter of 2015, the

 

18


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans. We no longer expect to have significant periodic recovery shortfalls as a result of this change; however, it is possible we may continue to experience such shortfalls.

The following table summarizes the activity in the receivable for partially charged-off Private Education Loans.

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

      2016             2015             2016             2015      

Receivable at beginning of period

  $ 867      $ 1,236      $ 881      $ 1,245   

Expected future recoveries of current period defaults(1)

    32        46        68        108   

Recoveries(2)

    (52     (50     (102     (102

Net adjustment resulting from the change in the charge-off rate(3)

           (330            (330

Net charge-offs remaining

                         (19
 

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

           (330            (349
 

 

 

   

 

 

   

 

 

   

 

 

 

Receivable at end of period

  $ 847      $ 902      $ 847      $ 902   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

  (1) 

Represents the difference between the defaulted loan balance and our estimate of the amount to be collected in the future.

 

  (2) 

Current period cash collections.

 

  (3) 

Prior to second-quarter 2015, charge-offs represent the current period recovery shortfall — the difference between what was expected to be collected and what was actually collected. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans. These amounts are included in total charge-offs as reported in the “Allowance for Private Education Loan Losses” table.

Troubled Debt Restructurings (“TDRs”)

We sometimes modify the terms of loans for certain customers when we believe such modifications may increase the ability and willingness of a customer to make payments and thus increase the ultimate overall amount collected on a loan. These modifications generally take the form of a forbearance, a temporary interest rate reduction or an extended repayment plan. For customers experiencing financial difficulty, certain Private Education Loans for which we have granted either a forbearance of greater than three months, an interest rate reduction or an extended repayment plan are classified as TDRs. Approximately 58 percent and 56 percent of the loans granted forbearance have qualified as a TDR loan at June 30, 2016 and December 31, 2015, respectively. The unpaid principal balance of TDR loans that were in an interest rate reduction plan as of June 30, 2016 and December 31, 2015 was $2.8 billion and $2.5 billion, respectively.

 

19


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

At June 30, 2016 and December 31, 2015, 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.

 

    TDR Loans  

(Dollars in millions)

  Recorded
Investment(1)
    Unpaid
Principal
Balance
    Related
Allowance
 

June 30, 2016

     

Private Education Loans — Traditional

  $ 9,351      $ 9,404      $ 964   

Private Education Loans — Non-Traditional

    1,409        1,415        199   
 

 

 

   

 

 

   

 

 

 

Total

  $ 10,760      $ 10,819      $ 1,163   
 

 

 

   

 

 

   

 

 

 

December 31, 2015

     

Private Education Loans — Traditional

  $ 9,134      $ 9,200      $ 995   

Private Education Loans — Non-Traditional

    1,441        1,442        214   
 

 

 

   

 

 

   

 

 

 

Total

  $ 10,575      $ 10,642      $ 1,209   
 

 

 

   

 

 

   

 

 

 

 

  (1) 

The recorded investment is equal to the unpaid principal balance and accrued interest receivable net of unamortized deferred fees and costs.

The following tables provide the average recorded investment and interest income recognized for our TDR loans.

 

     Three Months Ended June 30,  
     2016      2015  

(Dollars in millions)

   Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Private Education Loans — Traditional

   $ 9,320       $ 138       $ 8,943       $ 135   

Private Education Loans — Non-Traditional

     1,418         27         1,466         29   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,738       $ 165       $ 10,409       $ 164   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Six Months Ended June 30,  
     2016      2015  

(Dollars in millions)

   Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Private Education Loans — Traditional

   $ 9,271       $ 276       $ 8,900       $ 267   

Private Education Loans — Non-Traditional

     1,425         54         1,471         58   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,696       $ 330       $ 10,371       $ 325   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

20


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

The following table provides information regarding the loan status and aging of TDR loans that are past due.

 

     TDR Loan Delinquencies  
     June 30, 2016     December 31, 2015  

(Dollars in millions)

   Balance      %     Balance      %  

Loans in deferment(1)

   $ 609         $ 706      

Loans in forbearance(2)

     648           695      

Loans in repayment and percentage of each status:

          

Loans current

     8,424         88.1     7,885         85.3

Loans delinquent 31-60 days(3)

     356         3.7        414         4.5   

Loans delinquent 61-90 days(3)

     228         2.4        263         2.8   

Loans delinquent greater than 90 days(3)

     554         5.8        679         7.4   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total TDR loans in repayment

     9,562         100     9,241         100
  

 

 

    

 

 

   

 

 

    

 

 

 

Total TDR loans, gross

   $ 10,819         $ 10,642      
  

 

 

      

 

 

    

 

 

(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 their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.

 

(2) 

Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.

 

(3) 

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

The following table provides the amount of loans modified in the periods presented that resulted in a TDR. Additionally, the table summarizes charge-offs occurring in the TDR portfolio, as well as TDRs for which a payment default occurred in the current period within 12 months of the loan first being designated as a TDR. We define payment default as 60 days past due for this disclosure. The majority of our loans that are considered TDRs involve a temporary forbearance of payments and do not change the contractual interest rate of the loan or do not involve an extended repayment plan.

 

     Three Months Ended June 30,  
     2016      2015  

(Dollars in millions)

   Modified
Loans(1)
     Charge-
Offs(2)
     Payment
Default
     Modified
Loans(1)
     Charge-
Offs(2)
     Payment
Default
 

Private Education Loans — Traditional

   $ 286       $ 74       $ 56       $ 339       $ 101       $ 83   

Private Education Loans — Non-Traditional

     25         20         10         36         30         14   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 311       $ 94       $ 66       $ 375       $ 131       $ 97   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Six Months Ended June 30,  
     2016      2015  

(Dollars in millions)

   Modified
Loans(1)
     Charge-
Offs(2)
     Payment
Default
     Modified
Loans(1)
     Charge-
Offs(2)
     Payment
Default
 

Private Education Loans — Traditional

   $ 628       $ 154       $ 118       $ 768       $ 192       $ 183   

Private Education Loans — Non-Traditional

     52         42         21         79         58         32   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 680       $ 196       $ 139       $ 847       $ 250       $ 215   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

Represents period ending balance of loans that have been modified during the period and resulted in a TDR.

 

(2) 

Represents loans that charged off that were classified as TDRs.

 

21


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

2. Allowance for Loan Losses (Continued)

 

Accrued Interest Receivable

The following table provides information regarding accrued interest receivable on our Private Education Loans.

 

(Dollars in millions)

   Accrued
Interest
Receivable
     Allowance for
Uncollectible
Interest
 

June 30, 2016

     

Private Education Loans — Traditional

   $ 385       $ 25   

Private Education Loans — Non-Traditional

     49         8   
  

 

 

    

 

 

 

Total

   $ 434       $ 33   
  

 

 

    

 

 

 

December 31, 2015

     

Private Education Loans — Traditional

   $ 433       $ 26   

Private Education Loans — Non-Traditional

     57         9   
  

 

 

    

 

 

 

Total

   $ 490       $ 35   
  

 

 

    

 

 

 

 

3. Borrowings

The following table summarizes our borrowings.

 

    June 30, 2016     December 31, 2015  

(Dollars in millions)

  Short
Term
    Long
Term
    Total     Short
Term
    Long
Term
    Total  

Unsecured borrowings:

           

Senior unsecured debt

  $ 1,077      $ 12,801      $ 13,878      $ 1,120      $ 13,976      $ 15,096   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total unsecured borrowings

    1,077        12,801        13,878        1,120        13,976        15,096   

Secured borrowings:

           

FFELP Loan securitizations

           75,698        75,698               77,764        77,764   

Private Education Loan securitizations(1)

           16,168        16,168               16,900        16,900   

FFELP Loan — other facilities

           14,609        14,609               16,276        16,276   

Private Education Loan — other facilities

    361               361        710               710   

Other(2)

    955               955        760               760   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total secured borrowings

    1,316        106,475        107,791        1,470        110,940        112,410   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total before hedge accounting adjustments

    2,393        119,276        121,669        2,590        124,916        127,506   

Hedge accounting adjustments

    (23     361        338        (20     (83     (103
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 2,370      $ 119,637      $ 122,007      $ 2,570      $ 124,833      $ 127,403   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Includes $1.0 billion and $546 million of long-term debt related to the Private Education Loan asset-backed securitization repurchase facility (“Repurchase Facility”) as of June 30, 2016 and December 31, 2015, respectively.

 

(2) 

“Other” includes the obligation to return cash collateral held related to derivative exposures.

 

22


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

3. Borrowings (Continued)

 

Variable Interest Entities

We consolidated the following financing VIEs as of June 30, 2016 and December 31, 2015, as we are the primary beneficiary. As a result, these VIEs are accounted for as secured borrowings.

 

    June 30, 2016  
    Debt Outstanding     Carrying Amount of Assets Securing
Debt Outstanding
 

(Dollars in millions)

  Short
Term
    Long
Term
    Total     Loans     Cash     Other
Assets
    Total  

Secured Borrowings — VIEs:

             

FFELP Loan securitizations

  $      $ 75,698      $ 75,698      $ 76,330      $ 2,649      $ 754      $ 79,733   

Private Education Loan securitizations(1)

           16,168        16,168        21,213        477        284        21,974   

FFELP Loan — other facilities

           11,009        11,009        11,283        285        171        11,739   

Private Education Loan — other facilities

    361               361        534        8        16        558   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total before hedge accounting adjustments

    361        102,875        103,236        109,360        3,419        1,225        114,004   

Hedge accounting adjustments

           (772     (772                   (793     (793
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 361      $ 102,103      $ 102,464      $ 109,360      $ 3,419      $ 432      $ 113,211   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    December 31, 2015  
    Debt Outstanding     Carrying Amount of Assets Securing
Debt Outstanding
 

(Dollars in millions)

  Short
Term
    Long
Term
    Total     Loans     Cash     Other
Assets
    Total  

Secured Borrowings — VIEs:

             

FFELP Loan securitizations

  $      $ 77,764      $ 77,764      $ 78,358      $ 2,760      $ 682      $ 81,800   

Private Education Loan securitizations(1)

           16,900        16,900        22,014        452        323        22,789   

FFELP Loan — other facilities

           12,676        12,676        13,158        324        168        13,650   

Private Education Loan — other facilities

    710               710        1,110        17        31        1,158   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total before hedge accounting adjustments

    710        107,340        108,050        114,640        3,553        1,204        119,397   

Hedge accounting adjustments

           (830     (830                   (911     (911
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 710      $ 106,510      $ 107,220      $ 114,640      $ 3,553      $ 293      $ 118,486   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Includes $1.0 billion and $546 million of long-term debt related to the Repurchase Facility as of June 30, 2016 and December 31, 2015, respectively. Includes $69 million and $41 million of restricted cash related to the Repurchase Facility as of June 30, 2016 and December 31, 2015, respectively.

 

23


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

4. Derivative Financial Instruments

Our risk management strategy and use of and accounting for derivatives have not materially changed from that discussed in our 2015 Form 10-K. Please refer to “Note 7 — Derivative Financial Instruments” in our 2015 Form 10-K for a full discussion.

Summary of Derivative Financial Statement Impact

The following tables summarize the fair values and notional amounts of all derivative instruments at June 30, 2016 and December 31, 2015, and their impact on other comprehensive income and earnings for the three and six months ended June 30, 2016 and 2015.

Impact of Derivatives on Consolidated Balance Sheet

 

    

 

  Cash Flow     Fair Value     Trading     Total  

(Dollars in millions)

   Hedged Risk
Exposure
  June 30,
2016
    Dec. 31,
2015
    June 30,
2016
    Dec. 31,
2015
    June 30,
2016
    Dec. 31,
2015
    June 30,
2016
    Dec. 31,
2015
 

Fair Values(1)

                  

Derivative Assets:

                  

Interest rate swaps

   Interest rate   $      $      $ 1,006      $ 694      $ 92      $ 32      $ 1,098      $ 726   

Cross-currency interest rate swaps

   Foreign currency
& interest rate
                  10        2                      10        2   

Other(2)

   Interest rate                                 1               1          
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total derivative assets(3)

                     1,016        696        93        32        1,109        728   

Derivative Liabilities:

                  

Interest rate swaps

   Interest rate     (280     (89            (3     (65     (68     (345     (160

Floor Income Contracts

   Interest rate                                 (406     (365     (406     (365

Cross-currency interest rate swaps

   Foreign currency
& interest rate
                  (835     (926     (17     (62     (852     (988

Other(2)

   Interest rate                                 (8     (2     (8     (2
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total derivative liabilities(3)

       (280     (89     (835     (929     (496     (497     (1,611     (1,515
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net total derivatives

     $ (280   $ (89   $ 181      $ (233   $ (403   $ (465   $ (502   $ (787
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Fair values reported are exclusive of collateral held and pledged and accrued interest. 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) 

“Other” includes embedded derivatives bifurcated from securitization debt as well as derivatives related to our Total Return Swap Facility.

 

(3) 

The following table reconciles gross positions without the impact of master netting agreements to the balance sheet classification:

 

    Other Assets     Other Liabilities  

(Dollar in millions)

  June 30,
2016
    December 31,
2015
    June 30,
2016
    December 31,
2015
 

Gross position

  $ 1,109      $ 728      $ (1,611   $ (1,515

Impact of master netting agreements

    (26     (50     26        50   
 

 

 

   

 

 

   

 

 

   

 

 

 

Derivative values with impact of master netting agreements (as carried on balance sheet)

    1,083        678        (1,585     (1,465

Cash collateral (held) pledged

    (451     (759     511        466   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net position

  $ 632      $ (81   $ (1,074   $ (999
 

 

 

   

 

 

   

 

 

   

 

 

 

 

24


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

4. Derivative Financial Instruments (Continued)

 

The above fair values include adjustments for counterparty credit risk both for when we are exposed to the counterparty, net of collateral postings, and when the counterparty is exposed to us, net of collateral postings. The net adjustments decreased the overall net asset positions at June 30, 2016 and December 31, 2015 by $1 million and $1 million, respectively. In addition, the above fair values reflect adjustments for illiquid derivatives as indicated by a wide bid/ask spread in the interest rate indices to which the derivatives are indexed. These adjustments decreased the overall net asset positions at June 30, 2016 and December 31, 2015 by $29 million and $31 million, respectively.

 

    Cash Flow     Fair Value     Trading     Total  

(Dollars in billions)

  Jun. 30,
2016
    Dec. 31,
2015
    Jun. 30,
2016
    Dec. 31,
2015
    Jun. 30,
2016
    Dec. 31,
2015
    Jun. 30,
2016
    Dec. 31,
2015
 

Notional Values:

               

Interest rate swaps

  $ 14.7      $ 9.5      $ 11.5      $ 12.6      $ 32.0      $ 33.8      $ 58.2      $ 55.9   

Floor Income Contracts

                                16.5        35.1        16.5        35.1   

Cross-currency interest rate swaps

                  8.8        9.1        .3        .3        9.1        9.4   

Other(1)

                                3.0        3.2        3.0        3.2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total derivatives

  $ 14.7      $ 9.5      $ 20.3      $ 21.7      $ 51.8      $ 72.4      $ 86.8      $ 103.6   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

“Other” includes embedded derivatives bifurcated from securitization debt as well as derivatives related to our Total Return Swap Facility.

Impact of Derivatives on Consolidated Statements of Income

 

    Three Months Ended June 30,  
    Unrealized Gain
(Loss) on
Derivatives(1)(2)
    Realized Gain
(Loss) on
Derivatives(3)
    Unrealized Gain
(Loss) on
Hedged Item(1)
    Total Gain (Loss)  

(Dollars in millions)

     2016           2015           2016           2015           2016           2015           2016           2015     

Fair Value Hedges:

               

Interest rate swaps

  $ 71      $ (235   $ 68      $ 86      $ (68   $ 252      $ 71      $ 103   

Cross-currency interest rate swaps

    (275     302        (20     3        252        (340     (43     (35
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fair value derivatives

    (204     67        48        89        184        (88     28        68   

Cash Flow Hedges:

               

Interest rate swaps

                  (11                          (11       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cash flow derivatives

                  (11                          (11       

Trading:

               

Interest rate swaps

    11        (5     11        9                      22        4   

Floor Income Contracts

    7        171        (56     (163                   (49     8   

Cross-currency interest rate swaps

    25        (5     (1     (1                   24        (6

Other

    (4     (2     (1     (1                   (5     (3
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total trading derivatives

    39        159        (47     (156                   (8     3   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    (165     226        (10     (67     184        (88     9        71   

Less: realized gains (losses) recorded in interest expense

                  37        89                      37        89   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gains (losses) on derivative and hedging activities, net

  $ (165   $ 226      $ (47   $ (156   $ 184      $ (88   $ (28   $ (18
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Recorded in “Gains (losses) on derivative and hedging activities, net” in the consolidated statements of income.

 

(2) 

Represents ineffectiveness related to cash flow hedges.

 

(3) 

For fair value and cash flow hedges, recorded in interest expense. For trading derivatives, recorded in “Gains (losses) on derivative and hedging activities, net.”

 

25


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

4. Derivative Financial Instruments (Continued)

 

     Six Months Ended June 30,  
     Unrealized Gain
(Loss) on
Derivatives(1)(2)
    Realized Gain
(Loss) on
Derivatives(3)
    Unrealized Gain
(Loss) on
Hedged Item(1)
     Total Gain (Loss)  

(Dollars in millions)

   2016     2015     2016     2015     2016     2015      2016     2015  

Fair Value Hedges:

                 

Interest rate swaps

   $ 315      $ (115   $ 139      $ 182      $ (347   $ 123       $ 107      $ 190   

Cross-currency interest rate swaps

     99        (540     (36     4        (54     647         9        111   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total fair value derivatives

     414        (655     103        186        (401     770         116        301   

Cash Flow Hedges:

                 

Interest rate swaps

                   (11                           (11       
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total cash flow derivatives

                   (11                           (11       

Trading:

                 

Interest rate swaps

     63        13        20        20                       83        33   

Floor Income Contracts

     34        243        (194     (325                    (160     (82

Cross-currency interest rate swaps

     45        (5     (2     (2                    43        (7

Other

     (5     (4     (1     (2                    (6     (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total trading derivatives

     137        247        (177     (309                    (40     (62
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total

     551        (408     (85     (123     (401     770         65        239   

Less: realized gains (losses) recorded in interest expense

                   92        186                       92        186   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Gains (losses) on derivative and hedging activities, net

   $ 551      $ (408   $ (177   $ (309   $ (401   $ 770       $ (27   $ 53   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(1) 

Recorded in “Gains (losses) on derivative and hedging activities, net” in the consolidated statements of income.

 

(2) 

Represents ineffectiveness related to cash flow hedges.

 

(3) 

For fair value and cash flow hedges, recorded in interest expense. For trading derivatives, recorded in “Gains (losses) on derivative and hedging activities, net.”

 

26


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

4. Derivative Financial Instruments (Continued)

 

Collateral

Collateral held and pledged related to derivative exposures between us and our derivative counterparties are detailed in the following table:

 

(Dollars in millions)

   June 30,
2016
     December 31,
2015
 

Collateral held:

     

Cash (obligation to return cash collateral is recorded in short-term borrowings)(1)

   $ 451       $ 759   

Securities at fair value — corporate derivatives (not recorded in the financial statements)(2)

     503           

Securities at fair value — on-balance sheet securitization derivatives (not recorded in financial statements)(3)

     391         301   
  

 

 

    

 

 

 

Total collateral held

   $ 1,345       $ 1,060   
  

 

 

    

 

 

 

Derivative asset at fair value including accrued interest

   $ 1,272       $ 896   
  

 

 

    

 

 

 

Collateral pledged to others:

     

Cash (right to receive return of cash collateral is recorded in investments)

   $ 511       $ 466   
  

 

 

    

 

 

 

Total collateral pledged

   $ 511       $ 466   
  

 

 

    

 

 

 

Derivative liability at fair value including accrued interest and premium receivable

   $ 1,610       $ 1,395   
  

 

 

    

 

 

 

 

(1) 

At June 30, 2016 and December 31, 2015, $11 million and $2 million, respectively, were held in restricted cash accounts.

 

(2) 

The Company has the ability to sell or re-pledge securities it holds as collateral.

 

(3) 

The trusts do not have the ability to sell or re-pledge securities they hold as collateral.

Our corporate derivatives contain credit contingent features. At our current unsecured credit rating, we have fully collateralized our corporate derivative liability position (including accrued interest and net of premiums receivable) of $781 million with our counterparties. Downgrades in our unsecured credit rating would not result in any additional collateral requirements, except to increase the frequency of collateral calls. Two counterparties have the right to terminate the contracts based on our current unsecured credit rating. We are currently in an asset position with these derivative counterparties (including accrued interest and net of premiums receivable). Trust related derivatives do not contain credit contingent features related to our or the trusts’ credit ratings.

 

5. Other Assets

The following table provides the detail of our other assets.

 

(Dollars in millions)

   June 30,
2016
     December 31,
2015
 

Accrued interest receivable, net

   $ 1,596       $ 1,646   

Derivatives at fair value

     1,083         678   

Income tax asset, net current and deferred

     871         906   

Benefit and insurance-related investments

     483         491   

Fixed assets, net

     160         162   

Accounts receivable

     92         329   

Other loans, net

     65         70   

Other

     432         400   
  

 

 

    

 

 

 

Total

   $ 4,782       $ 4,682   
  

 

 

    

 

 

 

 

27


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

6. Business Combinations — Acquisition of Gila LLC and Xtend Healthcare

Acquisitions are accounted for under the acquisition method of accounting as defined in ASC 805, “Business Combinations.” The Company allocates the purchase price to the fair value of the acquired tangible assets, liabilities and identifiable intangible assets as of the acquisition date as determined by an independent appraiser.

During 2015, Navient completed acquisitions of Gila LLC and Xtend Healthcare. Navient has not disclosed the pro forma impact of these acquisitions to the results of operations for the three and six months ended June 30, 2015, as the pro forma impact was deemed immaterial.

Acquisition of Gila LLC

During February 2015, the Company acquired a 98 percent majority controlling interest in Gila LLC for approximately $185 million. Gila LLC is an asset recovery and business processing firm. The firm provides receivables management services and account processing solutions for state governments, agencies, court systems and municipalities. The results of operations of Gila LLC have been included in Navient’s consolidated financial statements since the acquisition date and are reflected in Navient’s Business Services segment.

As of September 2015, the Company finalized its purchase price allocation for Gila LLC which resulted in an excess purchase price over the fair value of net assets acquired, or goodwill, of $97 million.

Identifiable intangible assets at the acquisition date included the Gila LLC trade name, an indefinite life intangible asset, with an aggregate estimated fair value of approximately $13 million as of the acquisition date as well as definite life intangible assets with an estimated aggregate fair value of approximately $71 million as of the acquisition date. These definite life intangible assets consist primarily of customer relationships which will be amortized over 2 to 16 years depending on the economic benefit derived from each of the underlying assets.

Acquisition of Xtend Healthcare

During October 2015, Navient acquired an 89 percent controlling interest in Xtend Healthcare for approximately $164 million. Xtend Healthcare is a healthcare revenue cycle management company that provides health insurance claims billing and account resolution, as well as patient billing and customer service. The results of operations of Xtend Healthcare have been included in Navient’s consolidated financial statements since the acquisition date and are reflected in Navient’s Business Services segment.

As of June 2016, the Company finalized its purchase price allocation for Xtend Healthcare which resulted in an excess purchase price over the fair value of net assets acquired, or goodwill, of $102 million.

Identifiable intangible assets at the acquisition date included definite life intangible assets with an estimated aggregate fair value of approximately $65 million primarily including customer relationships, developed technology, and the Xtend Healthcare trade name. These intangible assets will be amortized over a period of 10 to 15 years based on the economic benefit derived from each of the underlying assets.

 

28


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

7. Stockholders’ Equity

The following table summarizes common share repurchases and issuances.

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2016      2015      2016      2015  

Common shares repurchased(1)

     13,579,381         15,190,685         32,789,662         29,844,520   

Average purchase price per share

   $ 12.90       $ 19.76       $ 11.45       $ 20.12   

Shares repurchased related to employee stock-based compensation plans(2)

     368,439         431,168         1,354,712         2,075,932   

Average purchase price per share

   $ 13.05       $ 19.83       $ 10.80       $ 20.65   

Common shares issued(3)

     467,007         633,170         2,966,592         4,218,408   

 

(1) 

Common shares purchased under our share repurchase programs.

 

(2) 

Comprises 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.

 

(3) 

Common shares issued under our various compensation and benefit plans.

The closing price of our common stock on June 30, 2016 was $11.95.

Dividend and Share Repurchase Program

In June 2016 and March 2016, we paid a common stock dividend of $0.16 per share.

We repurchased 32.8 million shares of common stock for $375 million in the six months ended June 30, 2016. The shares were repurchased under our previously disclosed share repurchase programs. As of June 30, 2016, the remaining repurchase authority was $380 million. In the six months ended June 30, 2015, we repurchased 29.8 million shares for $600 million.

 

29


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

8. Earnings per Common Share

Basic earnings per common share (“EPS”) are calculated using the weighted average number of shares of common stock outstanding during each period. A reconciliation of the numerators and denominators of the basic and diluted EPS calculations follows.

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(In millions, except per share data)

      2016             2015             2016             2015      

Numerator:

       

Net income attributable to Navient Corporation

  $ 125      $ 182      $ 305      $ 474   
 

 

 

   

 

 

   

 

 

   

 

 

 

Denominator:

       

Weighted average shares used to compute basic EPS

    322        381        331        389   

Effect of dilutive securities:

       

Dilutive effect of stock options, non-vested restricted stock, restricted stock units and Employee Stock Purchase Plans (“ESPPs”)(1)

    6        6        4        7   
 

 

 

   

 

 

   

 

 

   

 

 

 

Dilutive potential common shares(2)

    6        6        4        7   
 

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares used to compute diluted EPS

    328        387        335        396   
 

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per common share attributable to Navient Corporation:

       

Continuing operations

  $ .39      $ .48      $ .92      $ 1.22   

Discontinued operations

                           
 

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ .39      $ .48      $ .92      $ 1.22   
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings (loss) per common share attributable to Navient Corporation:

       

Continuing operations

  $ .38      $ .47      $ .91      $ 1.20   

Discontinued operations

                           
 

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ .38      $ .47      $ .91      $ 1.20   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Includes the potential dilutive effect of additional common shares that are issuable upon exercise of outstanding stock options, non-vested restricted stock, restricted stock units, and the outstanding commitment to issue shares under applicable ESPPs, determined by the treasury stock method.

 

(2) 

For the three months ended June 30, 2016 and 2015, stock options covering approximately 5 million and 3 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive. For the six months ended June 30, 2016 and 2015, stock options covering approximately 5 million and 3 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.

 

9. Fair Value Measurements

We use estimates of fair value in applying various accounting standards in our 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. Please refer to “Note 12 — Fair Value Measurements” in our 2015 Form 10-K for a full discussion.

During the three and six months ended June 30, 2016, there were no significant transfers of financial instruments between levels, or changes in our methodology or assumptions used to value our financial instruments.

 

30


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

9. Fair Value Measurements (Continued)

 

The following table summarizes the valuation of our financial instruments that are marked-to-market on a recurring basis.

 

     Fair Value Measurements on a Recurring Basis  
     June 30, 2016     December 31, 2015  

(Dollars in millions)

   Level 1      Level 2     Level 3     Total     Level 1      Level 2     Level 3     Total  

Assets

                  

Available-for-sale investments:

                  

Agency residential mortgage-backed securities

   $       $ 1      $      $ 1      $       $ 1      $      $ 1   

Other

             3               3                4               4   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total available-for-sale investments

             4               4                5               5   

Derivative instruments:(1)

                  

Interest rate swaps

             1,070        28        1,098                709        17        726   

Cross-currency interest rate swaps

                    10        10                       2        2   

Other

                    1        1                                
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total derivative assets(3)

             1,070        39        1,109                709        19        728   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total

   $       $ 1,074      $ 39      $ 1,113      $       $ 714      $ 19      $ 733   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Liabilities(2)

                  

Derivative instruments(1)

                  

Interest rate swaps

   $       $ (280   $ (65   $ (345   $       $ (99   $ (61   $ (160

Floor Income Contracts

             (406            (406             (365            (365

Cross-currency interest rate swaps

             (41     (811     (852             (83     (905     (988

Other

                    (8     (8                    (2     (2
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total derivative liabilities(3)

             (727     (884     (1,611             (547     (968     (1,515
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total

   $       $ (727   $ (884   $ (1,611   $       $ (547   $ (968   $ (1,515
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) 

Fair value of derivative instruments excludes accrued interest and the value of collateral.

 

(2) 

Borrowings which are the hedged items in a fair value hedge relationship and which are adjusted for changes in value due to benchmark interest rates only are not carried at full fair value and are not reflected in this table.

 

(3) 

See “Note 4 — Derivative Financial Instruments” for a reconciliation of gross positions without the impact of master netting agreements to the balance sheet classification.

 

31


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

9. Fair Value Measurements (Continued)

 

The following tables summarize the change in balance sheet carrying value associated with level 3 financial instruments carried at fair value on a recurring basis.

 

    Three Months Ended June 30,  
    2016     2015  
    Derivative instruments     Derivative instruments  

(Dollars in millions)

  Interest
Rate Swaps
    Cross
Currency
Interest
Rate Swaps
    Other     Total
Derivative
Instruments
    Interest
Rate Swaps
    Cross
Currency
Interest
Rate Swaps
    Other     Total
Derivative
Instruments
 

Balance, beginning of period

  $ (32   $ (528   $ (4   $ (564   $ (88   $ (958   $ (13   $ (1,059

Total gains/(losses) (realized and unrealized):

               

Included in earnings(1)

    (5     (293     (4     (302     5        306        (3     308   

Included in other comprehensive income

                                                       

Settlements

           20        1        21        1        (2     1          

Transfers in and/or out of level 3

                                                       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

  $ (37   $ (801   $ (7   $ (845   $ (82   $ (654   $ (15   $ (751
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Change in unrealized gains/(losses) relating to instruments still held at the reporting date(2)

  $ (4   $ (273   $ (4   $ (281   $ 6      $ 304      $ (2   $ 308   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

32


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

9. Fair Value Measurements (Continued)

 

    Six Months Ended June 30,  
    2016     2015  
    Derivative instruments     Derivative instruments  

(Dollars in millions)

  Interest
Rate Swaps
    Cross
Currency
Interest
Rate Swaps
    Other     Total
Derivative
Instruments
    Interest
Rate Swaps
    Cross
Currency
Interest
Rate Swaps
    Other     Total
Derivative
Instruments
 

Balance, beginning of period

  $ (44   $ (903   $ (2   $ (949   $ (88   $ (117   $ (11   $ (216

Total gains/(losses) (realized and unrealized):

               

Included in earnings(1)

    6        65        (6     65        6        (534     (6     (534

Included in other comprehensive income

                                                       

Settlements

    1        37        1        39               (3     2        (1

Transfers in and/or out of level 3

                                                       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

  $ (37   $ (801   $ (7   $ (845   $ (82   $ (654   $ (15   $ (751
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Change in unrealized gains/(losses) relating to instruments still held at the reporting date(2)

  $ 8      $ 102      $ (6   $ 104      $ 6      $ (534   $ (4   $ (532
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

“Included in earnings” is comprised of the following amounts recorded in the specified line item in the consolidated statements of income:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

(Dollars in millions)

       2016             2015              2016             2015      

Gains (losses) on derivative and hedging activities, net

   $ (282   $ 306       $ 102      $ (537

Interest expense

     (20     2         (37     3   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ (302   $ 308       $ 65      $ (534
  

 

 

   

 

 

    

 

 

   

 

 

 
(2) 

Recorded in “gains (losses) on derivative and hedging activities, net” in the consolidated statements of income.

The following table presents the significant inputs that are unobservable or from inactive markets used in the recurring valuations of the level 3 financial instruments detailed above.

 

(Dollars in millions)

  Fair Value at
June 30, 2016
   

Valuation
Technique

  Input   Range
(Weighted Average)

Derivatives

       

Consumer Price Index/ LIBOR basis swaps

  $ 10      Discounted cash flow   Bid/ask adjustment

to discount rate

  .02% — .05%

(.05%)

Prime/LIBOR basis swaps

    (47   Discounted cash flow   Constant prepayment rate   4.9%
      Bid/ask adjustment to

discount rate

  .03% — .05%

(.05%)

Cross-currency interest rate swaps

    (801   Discounted cash flow   Constant prepayment rate   2.8%

Other

    (7      
 

 

 

       

Total

  $ (845      
 

 

 

       

 

33


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

9. Fair Value Measurements (Continued)

 

The significant inputs that are unobservable or from inactive markets related to our level 3 derivatives detailed in the table above would be expected to have the following impacts to the valuations:

 

   

Consumer Price Index/LIBOR basis swaps — These swaps do not actively trade in the markets as indicated by a wide bid/ask spread. A wider bid/ask spread will result in a decrease in the overall valuation.

 

   

Prime/LIBOR basis swaps — These swaps do not actively trade in the markets as indicated by a wide bid/ask spread. A wider bid/ask spread will result in a decrease in the overall valuation. In addition, the unobservable inputs include Constant Prepayment Rates of the underlying securitization trust the swap references. A decrease in this input will result in a longer weighted average life of the swap which will increase the value for swaps in a gain position and decrease the value for swaps in a loss position, everything else equal. The opposite is true for an increase in the input.

 

   

Cross-currency interest rate swaps — The unobservable inputs used in these valuations are Constant Prepayment Rates of the underlying securitization trust the swap references. A decrease in this input will result in a longer weighted average life of the swap. All else equal in a typical currency market, this will result in a decrease to the valuation due to the delay in the cash flows of the currency exchanges as well as diminished liquidity in the forward exchange markets as you increase the term. The opposite is true for an increase in the input.

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

 

     June 30, 2016     December 31, 2015  

(Dollars in millions)

   Fair
Value
    Carrying
Value
    Difference     Fair
Value
    Carrying
Value
    Difference  

Earning assets

            

FFELP Loans

   $ 90,723      $ 92,618      $ (1,895   $ 94,377      $ 96,498      $ (2,121

Private Education Loans

     24,126        24,741        (615     25,772        26,394        (622

Cash and investments(1)

     5,535        5,535               5,833        5,833          
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earning assets

     120,384        122,894        (2,510     125,982        128,725        (2,743
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest-bearing liabilities

            

Short-term borrowings

     2,376        2,370        (6     2,569        2,570        1   

Long-term borrowings

     113,665        119,637        5,972        118,471        124,833        6,362   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

     116,041        122,007        5,966        121,040        127,403        6,363   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Derivative financial instruments

            

Floor Income Contracts

     (406     (406            (365     (365       

Interest rate swaps

     753        753               566        566          

Cross-currency interest rate swaps

     (842     (842            (986     (986       

Other

     (7     (7            (2     (2       
      

 

 

       

 

 

 

Excess of net asset fair value over carrying value

       $ 3,456          $ 3,620   
      

 

 

       

 

 

 

 

(1) 

“Cash and investments” includes available-for-sale investments that consist of investments that are primarily agency securities whose cost basis is $4 million and $4 million at June 30, 2016 and December 31, 2015, respectively, versus a fair value of $4 million and $5 million at June 30, 2016 and December 31, 2015, respectively.

 

34


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

10. Commitments and Contingencies

Regulatory Matters

On May 2, 2014, Navient Solutions, Inc. (“NSI”), a wholly-owned subsidiary of Navient, and Sallie Mae Bank entered into consent orders with the Federal Deposit Insurance Corporation (the “FDIC”) (respectively, the “NSI Order” and the “Bank Order”; collectively, the “FDIC Orders”) to resolve matters related to certain cited violations of Section 5 of the Federal Trade Commission Act, including the disclosures and assessments of certain late fees, as well as alleged violations under the Servicemembers Civil Relief Act (the “SCRA”). The FDIC Orders, which became effective upon the signing of the consent order with the United States Department of Justice (the “DOJ”) by NSI and SLM BankCo on May 13, 2014, required NSI to pay $3.3 million in civil monetary penalties. NSI paid its civil monetary penalties. In addition, the FDIC Orders required the establishment of a restitution reserve account totaling $30 million to provide restitution with respect to loans owned or originated by Sallie Mae Bank, from November 28, 2005 until the effective date of the FDIC Orders. Pursuant to the Separation and Distribution Agreement among SLM Corporation, SLM BankCo and Navient dated as of April 28, 2014 (the “Separation Agreement”), Navient funded the restitution reserve account in May 2014.

The NSI Order also required NSI to ensure proper servicing for service members and proper application of SCRA benefits under a revised and broader definition of eligibility than previously required by the statute and regulatory guidance and to make changes to billing statements and late fee practices. These changes to billing statements and late fee practices have already been implemented. NSI also decided to voluntarily make restitution of certain late fees to all other customers whose loans were neither owned nor originated by Sallie Mae Bank. They were calculated in the same manner as that which was required under the FDIC Orders and are estimated to be $42 million. The process to refund these fees as well as amounts from the restitution fund is substantially complete.

With respect to alleged civil violations of the SCRA, NSI and Sallie Mae Bank entered into a consent order with the DOJ in May 2014. The DOJ consent order (the “DOJ Order”) covers all loans either owned by Sallie Mae Bank or serviced by NSI from November 28, 2005 until the effective date of the settlement. The DOJ Order required NSI to fund a $60 million settlement fund, which represents the total amount of compensation due to service members under the DOJ agreement, and to pay $55,000 in civil penalties. The DOJ Order was approved by the United States District Court in Delaware on September 29, 2014. Shortly thereafter, Navient funded the settlement fund and paid the civil penalties pursuant to the terms of the order. On April 15, 2015, the DOJ approved the distribution plan for the settlement fund and the funds were disbursed in the second quarter of 2015.

The total reserves established by the Company in 2013 and 2014 to cover these costs were $177 million, and as of June 30, 2016, substantially all of this amount had been paid or credited or refunded to customer accounts. The final cost of these proceedings will remain uncertain until all of the work under the various consent orders has been completed and the consent orders are lifted.

As previously disclosed, the Company and various of its subsidiaries are subject to the following investigations and inquiries:

 

   

In December 2013, Navient received Civil Investigative Demands (“CIDs”) issued by the State of Illinois Office of Attorney General and the State of Washington Office of the Attorney General and multiple other state Attorneys General. According to the CIDs, the investigations were initiated to ascertain whether any practices declared to be unlawful under the Consumer Fraud and Deceptive Business Practices Act have occurred or are about to occur.

 

35


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

10. Commitments and Contingencies (Continued)

 

   

In April 2014, NSI received a CID from the Consumer Financial Protection Bureau (the “CFPB”) as part of the CFPB’s separate investigation regarding allegations relating to Navient’s disclosures and assessment of late fees and other matters. Navient has received a series of supplemental CIDs on these matters. On August 19, 2015, NSI received a letter from the CFPB notifying NSI that, in accordance with the CFPB’s discretionary Notice and Opportunity to Respond and Advise (“NORA”) process, the CFPB’s Office of Enforcement is considering recommending that the CFPB take legal action against NSI. The NORA letter relates to a previously disclosed investigation into NSI’s disclosures and assessment of late fees and other matters and states that, in connection with any action, the CFPB may seek restitution, civil monetary penalties and corrective action against NSI. The Company responded to the NORA letter on September 10, 2015.

 

   

In November 2014, Navient’s subsidiary, Pioneer Credit Recovery, Inc. (“Pioneer”), received a CID from the CFPB as part of the CFPB’s investigation regarding Pioneer’s activities relating to rehabilitation loans and collection of defaulted student debt. The CFPB has informed the Company that they have combined this matter with the aforementioned servicing matter.

 

   

In December 2014, NSI received a subpoena from the New York Department of Financial Services (the “NY DFS”) as part of the NY DFS’s inquiry with regard to whether persons or entities have engaged in fraud or misconduct with respect to a financial product or service under New York Financial Services Law or other laws.

We have been in discussions with each of these regulatory entities or bodies and are cooperating with these investigations, inquiries or examinations and are committed to resolving any potential concerns. It is not possible at this time to estimate a range of potential exposure, if any, for amounts that may be payable in connection with these matters and reserves have not been established.

In addition, Navient and its subsidiaries are subject to examination by the CFPB, FDIC, ED and various state agencies as part of its ordinary course of business. Items or matters similar to or different from those described above may arise during the course of those examinations. We also routinely receive inquiries or requests from various regulatory entities or bodies or government agencies concerning our business or our assets. The Company endeavors to cooperate with each such inquiry or request.

Under the terms of the Separation Agreement, Navient has agreed to be responsible and indemnify SLM BankCo for all claims, actions, damages, losses or expenses that may arise from the conduct of all activities of pre-Spin-Off SLM BankCo occurring prior to the Spin-Off other than those specifically excluded in the Separation and Distribution Agreement. As a result, all liabilities arising out of the regulatory matters mentioned above, other than fines or penalties directly levied against Sallie Mae Bank, are the responsibility of, or assumed by, Navient or one of its subsidiaries, and Navient has agreed to indemnify and hold harmless Sallie Mae and its subsidiaries, including Sallie Mae Bank, therefrom. Navient has no additional reserves related to indemnification matters with SLM BankCo as of June 30, 2016.

OIG Audit

The Office of the Inspector General (the “OIG”) of ED commenced an audit regarding Special Allowance Payments (“SAP”) on September 10, 2007. On September 25, 2013, we received the final audit determination of Federal Student Aid (the “Final Audit Determination”) on the final audit report issued by the OIG on August 3, 2009 related to this audit. The Final Audit Determination concurred with the final audit report issued by the OIG and instructed us to make adjustment to our government billing to reflect the policy determination. Navient

 

36


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

10. Commitments and Contingencies (Continued)

 

remains in active discussions with ED on this matter and we also have the right to appeal the Final Audit Determination to the Administrative Actions and Appeals Service Group of ED. The period to file an appeal in this matter has not expired. We continue to believe that our SAP billing practices were proper, considering then-existing ED guidance and lack of applicable regulations. The Company established a reserve for this matter in 2014 as part of the total reserve for pending regulatory matters discussed previously.

Contingencies

In the ordinary course of business, we and our subsidiaries are 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 are asserted against us and our subsidiaries.

In the ordinary course of business, we and our subsidiaries are subject to regulatory examinations, information gathering requests, inquiries and investigations. In connection with formal and informal inquiries in these cases, we and our subsidiaries receive numerous requests, subpoenas and orders for documents, testimony and information in connection with various aspects of our regulated activities.

In view of the inherent difficulty of predicting the outcome of such litigation and regulatory matters, we cannot predict what the eventual outcome of the pending matters will be, what the timing or the ultimate resolution of these matters will be, or what the eventual loss, fines or penalties related to each pending matter may be.

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, reserves have been established for certain litigation or regulatory matters where the loss is both probable and estimable. Based on current knowledge, management does not believe that loss contingencies, if any, arising from pending investigations, litigation or regulatory matters will have a material adverse effect on our consolidated financial position, liquidity, results of operations or cash flows.

 

11. Segment Reporting

FFELP Loans Segment

In the FFELP Loans segment, we acquire and finance FFELP Loans. Even though FFELP Loans are no longer originated due to changes in federal law that took effect in 2010, we continue to pursue acquisitions of FFELP Loan portfolios that leverage our servicing scale and generate incremental earnings and cash flow. In this segment, we primarily earn net interest income on the FFELP Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

 

37


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

11. Segment Reporting (Continued)

 

The following table includes GAAP basis asset information for our FFELP Loans segment.

 

(Dollars in millions)

   June 30,
2016
     December 31,
2015
 

FFELP Loans, net

   $ 92,618       $ 96,498   

Cash and investments(1)

     3,263         3,572   

Other

     1,983         2,015   
  

 

 

    

 

 

 

Total assets

   $ 97,864       $ 102,085   
  

 

 

    

 

 

 

 

  (1) 

Includes restricted cash and investments.

Private Education Loans Segment

In this segment, we acquire, finance and service Private Education Loans. Even though we no longer originate Private Education Loans, we continue to pursue acquisitions of Private Education Loan portfolios that leverage our servicing scale and generate incremental earnings and cash flow. In this segment, we primarily earn net interest income on the Private Education Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

The following table includes GAAP basis asset information for our Private Education Loans segment.

 

(Dollars in millions)

   June 30,
2016
     December 31,
2015
 

Private Education Loans, net

   $ 24,741       $ 26,394   

Cash and investments(1)

     787         596   

Other

     2,140         1,988   
  

 

 

    

 

 

 

Total assets

   $ 27,668       $ 28,978   
  

 

 

    

 

 

 

 

  (1) 

Includes restricted cash and investments.

Business Services Segment

Our Business Services segment generates revenue from servicing, asset recovery and business processing activities. Within this segment, we primarily generate revenue from servicing our FFELP Loan portfolio as well as servicing education loans for Guarantors of FFELP Loans and other institutions, including ED. We provide asset recovery services for loans and receivables on behalf of Guarantors of FFELP Loans, higher education institutions and federal, state, court and municipal clients. In addition, we provide business processing services on behalf of municipalities, public authorities and hospitals.

At June 30, 2016 and December 31, 2015, the Business Services segment had total assets of $640 million and $657 million, respectively, on a GAAP basis.

 

38


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

11. Segment Reporting (Continued)

 

Other Segment

Our Other segment primarily consists of activities of our holding company, including the repurchase of debt, our corporate liquidity portfolio, unallocated overhead and regulatory-related costs. We also include results from certain smaller wind-down operations within this segment. Overhead expenses include costs related to executive management, the board of directors, accounting, finance, legal, human resources, stock-based compensation expense and certain information technology costs related to infrastructure and operations. Regulatory-related costs include actual settlement amounts as well as third-party professional fees we incur in connection with regulatory matters.

At June 30, 2016 and December 31, 2015, the Other segment had total assets of $2.2 billion and $2.4 billion, respectively, on a GAAP basis.

Measure of Profitability

We prepare financial statements in accordance with GAAP. However, we also evaluate our business segments on a basis that differs from GAAP. We refer to this different basis of presentation as “Core Earnings.” We provide this “Core Earnings” basis of presentation on a consolidated basis for each business segment because this is what we review internally when making management decisions regarding our performance and how we allocate resources. We also refer to this information in our presentations with credit rating agencies, lenders and investors. Because our “Core Earnings” basis of presentation corresponds to our segment financial presentations, we are required by GAAP to provide “Core Earnings” disclosure in the notes to our consolidated financial statements for our business segments.

“Core Earnings” are not a substitute for reported results under GAAP. We use “Core Earnings” to manage each business segment because “Core Earnings” reflect adjustments to GAAP financial results for three items, discussed below, that are either related to the Spin-Off or create significant volatility mostly due to timing factors generally beyond the control of management. Accordingly, we believe that “Core Earnings” provide management with a useful basis from which to better evaluate results from ongoing operations against the business plan or against results from prior periods. Consequently, we disclose this information because we believe it provides investors with additional information regarding the operational and performance indicators that are most closely assessed by management. When compared to GAAP results, the three items we remove to result in our “Core Earnings” presentations are:

 

  1. The financial results attributable to the operations of SLM BankCo prior to the Spin-Off and related restructuring and other reorganization expense incurred in connection with the Spin-Off, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structure post-Spin-Off. For GAAP purposes, Navient reflected the deemed distribution of SLM BankCo on April 30, 2014. For “Core Earnings,” we exclude the consumer banking business as if it had never been a part of Navient’s historical results prior to the deemed distribution of SLM BankCo on April 30, 2014;

 

  2. Unrealized mark-to-market gains/losses resulting from our use of derivative instruments to hedge our economic risks that do not qualify for hedge accounting treatment or do qualify for hedge accounting treatment but result in ineffectiveness; and

 

  3. The accounting for goodwill and acquired intangible assets.

 

39


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

11. Segment Reporting (Continued)

 

While GAAP provides a uniform, comprehensive basis of accounting, for the reasons described above, our “Core Earnings” basis of presentation does not. “Core Earnings” are subject to certain general and specific limitations that investors should carefully consider. For example, there is no comprehensive, authoritative guidance for management reporting. Our “Core Earnings” are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies. Accordingly, our “Core Earnings” presentation does not represent a comprehensive basis of accounting. Investors, therefore, may not be able to compare our performance with that of other financial services companies based upon “Core Earnings.” “Core Earnings” results are only meant to supplement GAAP results by providing additional information regarding the operational and performance indicators that are most closely used by management, our board of directors, credit rating agencies, lenders and investors to assess performance.

 

40


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

11. Segment Reporting (Continued)

 

Segment Results and Reconciliations to GAAP

 

    Three Months Ended June 30, 2016  

(Dollars in millions)

  FFELP
Loans
    Private
Education
Loans
    Business
Services
    Other     Elimina-
tions(1)
    Total
“Core
Earnings”
    Adjustments     Total
GAAP
 
              Reclassi-
fications
    Additions/
(Subtractions)
    Total
Adjustments(2)
   

Interest income:

                   

Education loans

  $ 588      $ 402      $      $      $      $ 990      $ 56      $ (26   $ 30      $ 1,020   

Other loans

                         2               2                             2   

Cash and investments

    5                      1               6                             6   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    593        402               3               998        56        (26     30        1,028   

Total interest expense

    388        173               29               590        9               9        599   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss)

    205        229               (26            408        47        (26     21        429   

Less: provisions for loan losses

    10        100                             110                             110   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss) after provisions for loan losses

    195        129               (26            298        47        (26     21        319   

Other income (loss):

                   

Servicing revenue

    14        3        153               (99     71                             71   

Asset recovery and business processing revenue

                  101                      101                             101   

Other income (loss)

                         4               4        (47     (6     (53     (49

Gains on sales of loans and investments

                                                                     

Gains on debt repurchases

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (loss)

    14        3        254        4        (99     176        (47     (6     (53     123   

Expenses:

                   

Direct operating expenses

    101        41        125        7        (99     175                             175   

Overhead expenses

                         55               55                             55   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    101        41        125        62        (99     230                             230   

Goodwill and acquired intangible asset impairment and amortization

                                                     6        6        6   

Restructuring and other reorganization expenses

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    101        41        125        62        (99     230               6        6        236   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

    108        91        129        (84            244               (38     (38     206   

Income tax expense (benefit)(3)

    40        34        48        (32            90               (9     (9     81   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

    68        57        81        (52            154               (29     (29     125   

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 68      $ 57      $ 81      $ (52   $      $ 154      $      $ (29   $ (29   $ 125   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

(2) 

“Core Earnings” adjustments to GAAP:

 

    Three Months Ended June 30, 2016  

(Dollars in millions)

  Net Impact from
Spin-Off of
SLM BankCo
    Net Impact of
Derivative
Accounting
    Net Impact of
Acquired
Intangibles
    Total  

Net interest income after provisions for loan losses

  $      $ 21      $      $ 21   

Total other income (loss)

           (53            (53

Operating expenses

                           

Goodwill and acquired intangible asset impairment and amortization

                  6        6   

Restructuring and other reorganization expenses

                           
 

 

 

   

 

 

   

 

 

   

 

 

 

Total “Core Earnings” adjustments to GAAP

  $      $ (32   $ (6     (38
 

 

 

   

 

 

   

 

 

   

Income tax expense (benefit)

          (9
       

 

 

 

Net income (loss)

        $ (29
       

 

 

 
(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 

41


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

11. Segment Reporting (Continued)

 

    Three Months Ended June 30, 2015  

(Dollars in millions)

  FFELP
Loans
    Private
Education
Loans
    Business
Services
    Other     Elimina-
tions(1)
    Total
“Core
Earnings”
    Adjustments     Total
GAAP
 
              Reclassi-
fications
    Additions/
(Subtractions)
    Total
Adjustments(2)
   

Interest income:

                   

Education loans

  $ 522      $ 434      $      $      $      $ 956      $ 163      $ (59   $ 104      $ 1,060   

Other loans

                         2               2                             2   

Cash and investments

    1                      1               2                             2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    523        434               3               960        163        (59     104        1,064   

Total interest expense

    309        171               28               508        7               7        515   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss)

    214        263               (25            452        156        (59     97        549   

Less: provisions for loan losses

    7        191                             198                             198   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss) after provisions for loan losses

    207        72               (25            254        156        (59     97        351   

Other income (loss):

                   

Servicing revenue

    45        6        163               (108     106                             106   

Asset recovery and business processing revenue

                  99                      99                             99   

Other income (loss)

                         3               3        (156     142        (14     (11

Gains on sales of loans and investments

    7                                    7                             7   

Gains on debt repurchases

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (loss)

    52        6        262        3        (108     215        (156     142        (14     201   

Expenses:

                   

Direct operating expenses

    112        43        117        6        (108     170                             170   

Overhead expenses

                         55               55                             55   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    112        43        117        61        (108     225                             225   

Goodwill and acquired intangible asset impairment and amortization

                                                     3        3        3   

Restructuring and other reorganization expenses

                                                     29        29        29   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    112        43        117        61        (108     225               32        32        257   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

    147        35        145        (83            244               51        51        295   

Income tax expense (benefit)(3)

    54        13        54        (31            90               23        23        113   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

  $ 93      $ 22      $ 91      $ (52   $      $ 154      $      $ 28      $ 28      $ 182   

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 93      $ 22      $ 91      $ (52   $      $ 154      $      $ 28      $ 28      $ 182   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

 

(2) 

“Core Earnings” adjustments to GAAP:

 

    Three Months Ended June 30, 2015  

(Dollars in millions)

  Net Impact from
Spin-Off of
SLM BankCo
    Net Impact of
Derivative
Accounting
    Net Impact of
Acquired
Intangibles
    Total  

Net interest income after provisions for loan losses

  $      $ 97      $      $ 97   

Total other income (loss)

           (14            (14

Operating expenses

                           

Goodwill and acquired intangible asset impairment and amortization

                  3        3   

Restructuring and other reorganization expenses

    29                      29   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total “Core Earnings” adjustments to GAAP

  $ (29   $ 83      $ (3     51   
 

 

 

   

 

 

   

 

 

   

Income tax expense (benefit)

          23   
       

 

 

 

Net income (loss)

        $ 28   
       

 

 

 
(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 

42


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

11. Segment Reporting (Continued)

 

    Six Months Ended June 30, 2016  

(Dollars in millions)

  FFELP
Loans
    Private
Education
Loans
    Business
Services
    Other     Elimina-
tions(1)
    Total
“Core
Earnings”
    Adjustments     Total
GAAP
 
              Reclassi-
fications
    Additions/
(Subtractions)
    Total
Adjustments(2)
   

Interest income:

                   

Education loans

  $ 1,143      $ 813      $      $      $      $ 1,956      $ 195      $ (86   $ 109      $ 2,065   

Other loans

                         3               3                             3   

Cash and investments

    8        1               3               12                             12   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    1,151        814               6               1,971        195        (86     109        2,080   

Total interest expense

    746        345               56               1,147        18               18        1,165   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss)

    405        469               (50            824        177        (86     91        915   

Less: provisions for loan losses

    17        204                             221                             221   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss) after provisions for loan losses

    388        265               (50            603        177        (86     91        694   

Other income (loss):

                   

Servicing revenue

    31        8        315               (200     154                             154   

Asset recovery and business processing revenue

                  191                      191                             191   

Other income (loss)

                         7               7        (177     108        (69     (62

Gains on sales of loans and investments

                                                                     

Gains on debt repurchases

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (loss)

    31        8        506        7        (200     352        (177     108        (69     283   

Expenses:

                   

Direct operating expenses

    206        84        258        14        (200     362                             362   

Overhead expenses

                         116               116                             116   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    206        84        258        130        (200     478                             478   

Goodwill and acquired intangible asset impairment and amortization

                                                     10        10        10   

Restructuring and other reorganization expenses

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    206        84        258        130        (200     478               10        10        488   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

    213        189        248        (173            477               12        12        489   

Income tax expense (benefit)(3)

    79        70        91        (64            176               8        8        184   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

    134        119        157        (109            301               4        4        305   

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 134      $ 119      $ 157      $ (109   $      $ 301      $      $ 4      $ 4      $ 305   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

 

(2) 

“Core Earnings” adjustments to GAAP:

 

    Six Months Ended June 30, 2016  

(Dollars in millions)

  Net Impact from
Spin-Off of
SLM BankCo
    Net Impact of
Derivative
Accounting
    Net Impact of
Acquired
Intangibles
    Total  

Net interest income after provisions for loan losses

  $      $ 91      $      $ 91   

Total other income (loss)

           (69            (69

Operating expenses

                           

Goodwill and acquired intangible asset impairment and amortization

                  10        10   

Restructuring and other reorganization expenses

                           
 

 

 

   

 

 

   

 

 

   

 

 

 

Total “Core Earnings” adjustments to GAAP

  $      $ 22      $ (10     12   
 

 

 

   

 

 

   

 

 

   

Income tax expense (benefit)

          8   
       

 

 

 

Net income (loss)

        $ 4   
       

 

 

 
(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 

43


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

11. Segment Reporting (Continued)

 

    Six Months Ended June 30, 2015  

(Dollars in millions)

  FFELP
Loans
    Private
Education
Loans
    Business
Services
    Other     Elimina-
tions(1)
    Total
“Core
Earnings”
    Adjustments     Total
GAAP
 
              Reclassi-
fications
    Additions/
(Subtractions)
    Total
Adjustments(2)
   

Interest income:

                   

Education loans

  $ 1,055      $ 891      $      $      $      $ 1,946      $ 325      $ (118   $ 207      $ 2,153   

Other loans

                         4               4                             4   

Cash and investments

    3                      1               4                             4   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    1,058        891               5               1,954        325        (118     207        2,161   

Total interest expense

    611        345               57               1,013        16               16        1,029   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss)

    447        546               (52            941        309        (118     191        1,132   

Less: provisions for loan losses

    12        311                             323                             323   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss) after provisions for loan losses

    435        235               (52            618        309        (118     191        809   

Other income (loss):

                   

Servicing revenue

    63        12        326               (219     182                             182   

Asset recovery and business processing revenue

                  188                      188                             188   

Other income (loss)

                  2        8               10        (309     367        58        68   

Gains on sales of loans and investments

    12                                    12                             12   

Gains on debt repurchases

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (loss)

    75        12        516        8        (219     392        (309     367        58        450   

Expenses:

                   

Direct operating expenses

    227        89        233        8        (219     338                             338   

Overhead expenses

                         118               118                             118   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    227        89        233        126        (219     456                             456   

Goodwill and acquired intangible asset impairment and amortization

                                                     4        4        4   

Restructuring and other reorganization expenses

                                                     32        32        32   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    227        89        233        126        (219     456               36        36        492   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

    283        158        283        (170            554               213        213        767   

Income tax expense (benefit)(3)

    106        58        106        (64            206               87        87        293   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

  $ 177      $ 100      $ 177      $ (106   $      $ 348      $      $ 126      $ 126      $ 474   

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 177      $ 100      $ 177      $ (106   $      $ 348      $      $ 126      $ 126      $ 474   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

 

(2) 

“Core Earnings” adjustments to GAAP:

 

    Six Months Ended June 30, 2015  

(Dollars in millions)

  Net Impact from
Spin-Off of
SLM BankCo
    Net Impact of
Derivative
Accounting
    Net Impact of
Acquired
Intangibles
    Total  

Net interest income after provisions for loan losses

  $      $ 191      $      $ 191   

Total other income (loss)

           58               58   

Operating expenses

                           

Goodwill and acquired intangible asset impairment and amortization

                  4        4   

Restructuring and other reorganization expenses

    32                      32   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total “Core Earnings” adjustments to GAAP

  $ (32   $ 249      $ (4     213   
 

 

 

   

 

 

   

 

 

   

Income tax expense (benefit)

          87   
       

 

 

 

Net income (loss)

        $ 126   
       

 

 

 
(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 

44


Table of Contents

NAVIENT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at June 30, 2016 and for the three and six months ended

June 30, 2016 and 2015 is unaudited) (Continued)

 

11. Segment Reporting (Continued)

 

Summary of “Core Earnings” Adjustments to GAAP

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

   2016     2015     2016     2015  

“Core Earnings” adjustments to GAAP:

        

Net impact of the removal of SLM BankCo’s operations and restructuring and reorganization expense in connection with the Spin-Off(1)

   $      $ (29   $      $ (32

Net impact of derivative accounting(2)

     (32     83        22        249   

Net impact of goodwill and acquired intangibles assets(3)

     (6     (3     (10     (4

Net tax effect(4)

     9        (23     (8     (87
  

 

 

   

 

 

   

 

 

   

 

 

 

Total “Core Earnings” adjustments to GAAP

   $ (29   $ 28      $ 4      $ 126   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

SLM BankCo’s operations and restructuring and other reorganization expense in connection with the Spin-Off: For “Core Earnings,” we have assumed the consumer banking business (SLM BankCo) was never a part of Navient’s historical results prior to the deemed distribution of SLM BankCo on April 30, 2014 and we have removed the restructuring and other reorganization expense incurred in connection with the Spin-Off, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structure post-Spin-Off. Excluding these items provides management with a useful basis from which to better evaluate results from ongoing operations against results from prior periods. The adjustment relates to the exclusion of the consumer banking business and represents the operations, assets, liabilities and equity of SLM BankCo, which is comprised of Sallie Mae Bank, Upromise Rewards, the Insurance Business, and the Private Education Loan origination functions. Included in these amounts are also certain general corporate overhead expenses related to the consumer banking business. General corporate overhead consists of costs primarily associated with accounting, finance, legal, human resources, certain information technology costs, stock compensation, and executive management and the board of directors. These costs were generally allocated to the consumer banking business based on the proportionate level of effort provided to the consumer banking business relative to SLM Corporation using a relevant allocation driver (e.g., in proportion to the number of employees by function that were being transferred to SLM BankCo as opposed to remaining at Navient). All intercompany transactions between SLM BankCo and Navient have been eliminated. In addition, all preferred stock dividends have been removed as SLM BankCo succeeded SLM Corporation as the issuer of the preferred stock in connection with the Spin-Off. The restructuring and other reorganization expense incurred in connection with the Spin-Off includes the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structure post-Spin-Off.

 

(2) 

Derivative accounting: “Core Earnings” exclude periodic unrealized gains and losses that are caused by the mark-to-market valuations on derivatives that do not qualify for hedge accounting treatment under GAAP as well as the periodic unrealized gains and losses that are a result of ineffectiveness recognized related to effective hedges under GAAP. These unrealized gains and losses occur in our FFELP Loans, Private Education Loans and Other business segments. Under GAAP, for our derivatives that are held to maturity, the cumulative net unrealized gain or loss over the life of the contract will equal $0 except for Floor Income Contracts where the cumulative unrealized gain will equal the amount for which we sold the contract. In our “Core Earnings” presentation, we recognize the economic effect of these hedges, which generally results in any net settlement cash paid or received being recognized ratably as an interest expense or revenue over the hedged item’s life.

 

(3) 

Goodwill and acquired intangible assets: Our “Core Earnings” exclude goodwill and intangible asset impairment and amortization of acquired intangible assets.

 

(4) 

Net tax effect: Such tax effect is based upon our “Core Earnings” effective tax rate for the year.

 

45


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

This report contains “forward-looking” statements and other information that is 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 and often contain words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “see,” “will,” “would,” or “target.” 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.

For us, these factors include, among others, the risks and uncertainties associated with:

 

   

increases in financing costs;

 

   

the availability of financing;

 

   

limits on liquidity resulting from disruptions in the capital markets or other factors;

 

   

unanticipated increases in costs associated with compliance with laws and regulations;

 

   

changes in the marketplaces in which we compete (including changes in demand or changes resulting from new laws and regulations);

 

   

changes in accounting standards pertaining to loan loss reserves and estimates or other accounting standards that may impact our operations;

 

   

adverse outcomes in any significant litigation to which we are a party;

 

   

credit risk associated with our exposure to third parties, including counterparties to hedging or other 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:

 

   

unanticipated deferrals in our FFELP securitization trusts that would delay repayment of the bonds beyond their legal final maturity date;

 

   

reductions to our credit ratings, the credit ratings of asset-backed securitizations we sponsor or the credit ratings of the United States of America;

 

   

failures of our operating systems or infrastructure, or those of third-party vendors;

 

   

risks related to cybersecurity including the potential disruption of our systems or potential disclosure of confidential customer information;

 

   

damage to our reputation resulting from the politicization of student loan servicing;

 

   

failures to successfully implement cost-cutting initiatives and adverse effects of such initiatives on our business;

 

   

delays or errors in converting portfolio acquisitions to our servicing platform;

 

   

risks associated with restructuring initiatives;

 

   

changes in law and regulations with respect to the student lending business and financial institutions generally;

 

   

increased competition from banks and other consumer lenders who are not subject to the same level of regulation;

 

46


Table of Contents
   

the creditworthiness of our customers;

 

   

changes in the general interest rate environment, including the relationship between the relevant money-market index rate and the rate at which our assets are priced;

 

   

our ability to successfully effectuate any acquisitions and other strategic initiatives;

 

   

changes in the demand for debt management services;

 

   

changes in general economic conditions; and

 

   

the other factors that are described in the “Risk Factors” section of our Annual Report on Form 10-K for the year ended December 31, 2015 (the “2015 Form 10-K”) and in our other reports filed with the Securities and Exchange Commission (“SEC”).

The preparation of our consolidated financial statements also requires management to make certain estimates and assumptions including estimates and assumptions about future events. These estimates or assumptions may prove to be incorrect and actual results could differ materially. All forward-looking statements contained in this report are qualified by these cautionary statements and are made only as of the date of this document. We do not undertake any obligation to update or revise these forward-looking statements except as required by law.

Definitions for certain capitalized terms used but not otherwise defined in this Quarterly Report on Form 10-Q can be found in the “Glossary” section of our 2015 Form 10-K.

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.

Navient’s Business

Navient is the nation’s leading loan management, servicing and asset recovery company, committed to helping customers navigate the path to financial success. Servicing more than $300 billion in education loans, Navient supports the educational and economic achievements of more than 12 million customers. A growing number of public and private sector clients rely on Navient for proven solutions to meet their financial goals. Navient began trading on NASDAQ as an independent company on May 1, 2014. Our website is navient.com. Information contained or referenced on our website is not incorporated by reference into and does not form a part of this Quarterly Report on Form 10-Q.

Navient holds the largest portfolio of education loans insured or guaranteed under the Federal Family Education Loan Program (“FFELP”), as well as the largest portfolio of Private Education Loans. FFELP Loans are insured or guaranteed by state or not-for-profit agencies based on guaranty agreements among the United States Department of Education (“ED”) and these agencies. Private Education Loans are education loans to students or their families that bear the full credit risk of the customer and any cosigner. Private Education Loans are made primarily to bridge the gap between the cost of higher education and the amount funded through financial aid, federal loans or students’ and families’ resources.

Navient services its own portfolio of education loans, as well as education loans owned by banks, credit unions, other financial institutions, non-profit education lenders and ED. Navient is one of four Title IV Additional Servicers (“TIVAS”) to ED under its Direct Student Loan Program (“DSLP”). Navient also provides asset recovery services on its own portfolio (consisting of both education loans and other asset classes), and on behalf of guaranty agencies, higher education institutions, and federal, state, court and municipal clients. In addition, we provide business processing services on behalf of municipalities, public authorities and hospitals.

 

47


Table of Contents

As of June 30, 2016, Navient’s principal assets consisted of:

 

   

$92.6 billion in FFELP Loans, with a net interest margin of 0.85 percent for the quarter ended June 30, 2016 on a “Core Earnings” basis and a weighted average life of 7.2 years;

 

   

$24.7 billion in Private Education Loans, with a net interest margin of 3.50 percent for the quarter ended June 30, 2016 on a “Core Earnings” basis and a weighted average life of 6.9 years;

 

   

a leading education loan servicing platform that services loans for more than 12 million DSLP Loan, FFELP Loan and Private Education Loan customers (including cosigners), including 6.2 million customer accounts serviced under Navient’s contract with ED; and

 

   

a leading asset recovery and business processing platform where we currently provide services for over 1,000 public and private sector clients.

Strengths and Opportunities

Navient possesses a number of competitive advantages that distinguish it from its competitors, including:

Large, high quality asset base generating significant and predictable cash flows. At June 30, 2016, Navient’s $117.4 billion education loan portfolio is 76 percent funded to term and is expected to produce consistent and predictable cash flows over the remaining life of the portfolio. Navient’s $92.6 billion portfolio of FFELP Loans bears a maximum 3 percent loss exposure due to the federal guaranty. Navient’s $24.7 billion portfolio of Private Education Loans bears the full credit risk of the borrower and any cosigner. Navient expects that cash flows from its FFELP Loan and Private Education Loan portfolios will significantly exceed future debt service obligations.

Efficient and large scale operating platforms. Navient is the largest servicer of education loans, servicing over $300 billion in education loans for more than 12 million customers. Navient’s inventory of contingent asset recovery receivables is $19.2 billion as of June 30, 2016 and provides services to over 1,000 public and private sector clients. Navient has demonstrated scalable infrastructure with capacity to add volume at a low cost. Navient’s premier market share and tested infrastructure make it well-positioned to expand its businesses to additional clients and asset types.

Superior performance. Navient has demonstrated superior default prevention performance and industry-leading asset recovery services. The combined portfolio of federal loans serviced by Navient experienced a Cohort Default Rate (“CDR”) of 8 percent, which is 38 percent lower than their peers, as calculated from the most recent CDR released by ED in September 2015. We are consistently a top performer in our asset recovery business and deliver superior service to our public and private sector clients.

Commitment to compliance and customer centricity. Navient fosters a robust compliance culture driven by a “customer first” approach. We invest in rigorous training programs, internal and external auditing, escalated service tracking and analysis, and customer research to enhance our compliance and customer service.

Strong capital return. As a result of our significant cash flow and capital generation, Navient expects to return excess capital to stockholders through dividends and share repurchases. In December 2014, Navient’s board of directors authorized $1 billion to be utilized in a new common share repurchase program effective January 1, 2015, and in December 2015, our board authorized an additional $700 million for common share repurchases. Navient increased its quarterly dividend amount from $0.15 per share to $0.16 per share effective for its first-quarter 2015 dividends. For the six months ended June 30, 2016, we paid $105 million in dividends on shares of our common stock and repurchased 32.8 million shares of our common stock for $375 million. As of June 30, 2016, the remaining common share repurchase authority was $380 million.

Meaningful growth opportunities. Navient will pursue opportunistic acquisitions of FFELP and Private Education Loan portfolios. During the six months ended June 30, 2016, Navient acquired $2.2 billion of education loans. Navient will also pursue additional third-party servicing, asset recovery and business processing

 

48


Table of Contents

contracts. In February 2015, Navient completed the acquisition of Gila LLC (commonly known as Municipal Services Bureau, or MSB), an asset recovery and business processing firm. The firm provides receivables management services and account processing solutions for state governments, agencies, court systems and municipalities. In October 2015, Navient completed the acquisition of Xtend Healthcare, a health care revenue cycle management company. The firm provides health insurance claims billing and account resolution, as well as patient billing and customer service. The acquisition leverages Navient’s asset recovery and business processing capabilities into the health care payments sector. Navient intends to leverage its large-scale operating platforms, superior default prevention and asset recovery performance, operating efficiency and regulatory compliance and risk management infrastructure in growing these businesses and in pursuing other growth opportunities.

Navient’s Approach to Helping Education Loan Borrowers Achieve Success

Navient services loans for more than 12 million DSLP Loan, FFELP Loan and Private Education Loan customers, including 6.2 million customers whose accounts are serviced under Navient’s contract with ED. We help our customers navigate the path to financial success through proactive outreach and emphasis on identifying the payment plan that best fits their individual budgets and financial goals.

We understand managing repayment of education loans is critical for students to achieve their educational goals, recognize their full earning potential and develop a strong credit profile.

In our experience, customer success means making steady progress toward repayment, instead of falling behind on or putting off payments. This experience has taught us that the transition from school to full repayment requires customer contact and counseling. For many customers, education loans are their first borrowing experience. For new graduates, salaries grow over time, typically making payments easier to handle as their career progresses. It is also not uncommon for some borrowers to seek payment deferments if they return to school or encounter temporary interruptions in earnings.

To help customers manage these realities, Navient makes customer success and default prevention top priorities. We customize our outreach using data-driven approaches that draw from our more than 40 years of experience in helping customers successfully manage their loans. As a result, our customers experience higher rates of repayment success as evidenced by lower delinquencies and defaults.

We have been a partner in ED’s campaign to inform federal education loan customers about various income-driven repayment (“IDR”) plans, and have played a leadership role in helping customers understand their options so they can make an informed choice. We promote awareness of federal repayment plan options through more than 170 million communications annually, including mail, email, phone calls, videos, and text messages. As of June 30, 2016, more than one in five federal borrowers and more than 40 percent of dollar volume serviced by Navient (excluding Parent PLUS loans that are not eligible for IDR) were enrolled in an IDR plan.

We also find that customers who have fallen behind benefit from our outreach and assistance. In fact, nine times out of ten when we can reach federal loan customers who have missed payments, we can identify a solution to help them avoid default.

For those who need it, Navient launched its highly successful private loan modification program in 2009. As of June 30, 2016, $2.8 billion of our Private Education Loans were enrolled in the interest rate reduction component of our modification program, helping customers have a more affordable monthly payment while making progress in repaying the principal loan balance.

As of June 30, 2016, Navient’s total delinquency rates for both FFELP and Private Education Loans and charge-off rates for Private Education Loans were at their lowest levels since 2006.

 

49


Table of Contents

We continually make enhancements designed to help our customers, drawing from a variety of inputs including customer surveys, analysis of customer inquiries and complaint data, regulator commentary, and website activity. For example, in 2015, we launched a new customer website making it easier for customers to manage their loans. In addition, beginning in 2015, customers who need to renew their income-driven repayment plans have access to the services of a specially trained group of service representatives to assist them. We also established customer and employee research panels to gather real-time feedback to inform enhancements underway.

Our Office of the Customer Advocate, established in 1997, offers escalated assistance to customers who need it. We are committed to working with customers and appreciate customer comments, which, combined with our own customer communication channels, help us improve the ways we assist our customers.

Navient takes seriously its commitment to serve military customers and has developed what it believes is a best-in-class approach to assist them. Navient was the first student loan servicer to launch a dedicated military benefits customer service team, and was also the first student loan servicer to launch a dedicated military benefits website, Navient.com/military, and a toll-free number dedicated to military customers. Navient’s military benefits team offers a single point of contact for all calls from service members and their families to help them access the benefits designed for them, including interest rate benefits, deferment and other options.

We also continue to offer free resources to help customers and the general public build knowledge on personal finance topics. In 2015, for example, we released the top habits of successful student loan borrowers and added online resources to encourage financial literacy including such topics as military financial education, income-driven repayment plans, and budgeting. We also launched a signature national research study, “Money Under 35,” to study and promote financial wellness among Americans ages 22 to 35.

 

50


Table of Contents

Selected Historical Financial Information and Ratios

 

     Three Months
Ended June 30,
    Six Months
Ended June 30,
 

(In millions, except per share data)

   2016     2015     2016     2015  

GAAP Basis

        

Net income attributable to Navient Corporation

   $ 125      $ 182      $ 305      $ 474   

Diluted earnings per common share attributable to Navient Corporation

   $ .38      $ .47      $ .91      $ 1.20   

Weighted average shares used to compute diluted earnings per common share

     328        387        335        396   

Net interest margin, FFELP Loans

     .95     1.19     1.04     1.22

Net interest margin, Private Education Loans

     3.44     3.52     3.46     3.62

Return on assets

     .40     .53     .49     .69

Ending FFELP Loans, net

   $ 92,618      $ 100,264      $ 92,618      $ 100,264   

Ending Private Education Loans, net

     24,741        28,107        24,741        28,107   
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending total education loans, net

   $ 117,359      $ 128,371      $ 117,359      $ 128,371   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average FFELP Loans

   $ 93,900      $ 101,305      $ 94,811      $ 102,455   

Average Private Education Loans

     25,700        29,207        26,138        29,653   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average total education loans

   $ 119,600      $ 130,512      $ 120,949      $ 132,108   
  

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” Basis(1)

        

Net income attributable to Navient Corporation

   $ 154      $ 154      $ 301      $ 348   

Diluted earnings per common share attributable to Navient Corporation

   $ .47      $ .40      $ .90      $ .88   

Weighted average shares used to compute diluted earnings per common share

     328        387        335        396   

Net interest margin, FFELP Loans

     .85     .81     .83     .85

Net interest margin, Private Education Loans

     3.50     3.55     3.53     3.64

Return on assets

     .49     .45     .48     .51

Ending FFELP Loans, net

   $ 92,618      $ 100,264      $ 92,618      $ 100,264   

Ending Private Education Loans, net

     24,741        28,107        24,741        28,107   
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending total education loans, net

   $ 117,359      $ 128,371      $ 117,359      $ 128,371   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average FFELP Loans

   $ 93,900      $ 101,305      $ 94,811      $ 102,455   

Average Private Education Loans

     25,700        29,207        26,138        29,653   
  

 

 

   

 

 

   

 

 

   

 

 

 

Average total education loans

   $ 119,600      $ 130,512      $ 120,949      $ 132,108   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

“Core Earnings” are non-GAAP financial measures and do not represent a comprehensive basis of accounting. For a greater explanation of “Core Earnings,” see the section titled “‘Core Earnings’ — Definition and Limitations” and subsequent sections.

Overview

The following discussion and analysis presents a review of our business and operations as of and for the three and six months ended June 30, 2016.

We monitor and assess our ongoing operations and results based on the following four reportable segments: (1) FFELP Loans (2) Private Education Loans, (3) Business Services and (4) Other.

 

51


Table of Contents

FFELP Loans Segment

In the FFELP Loans segment, we acquire and finance FFELP Loans. Even though FFELP Loans are no longer originated due to changes in federal law that took effect in 2010, we continue to pursue acquisitions of FFELP Loan portfolios that leverage our servicing scale to generate incremental earnings and cash flow. In this segment, we primarily earn net interest income on the FFELP Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

Private Education Loans Segment

In this segment, we acquire, finance and service our Private Education Loans. Even though we no longer originate Private Education Loans, we continue to pursue acquisitions of Private Education Loan portfolios that leverage our servicing scale to generate incremental earnings and cash flow. In this segment, we primarily earn net interest income on the Private Education Loan portfolio (after provision for loan losses). This segment is expected to generate significant amounts of earnings and cash flow as the portfolio amortizes.

Business Services Segment

Our Business Services segment generates revenue from servicing, asset recovery and business processing activities. Within this segment, we primarily generate revenue from servicing our FFELP Loan portfolio as well as servicing education loans for Guarantors of FFELP Loans and other institutions, including ED. We provide asset recovery services for loans and receivables on behalf of Guarantors of FFELP Loans, higher education institutions and federal, state, court and municipal clients. In addition, we provide business processing services on behalf of municipalities, public authorities and hospitals.

Other

Our Other segment primarily consists of activities of our holding company, including the repurchase of debt, our corporate liquidity portfolio, unallocated overhead and regulatory-related costs. We also include results from certain smaller wind-down operations within this segment.

Key Financial Measures

Our operating results are primarily driven by net interest income, provisions for loan losses and expenses incurred in our education loan portfolios; the revenues and expenses generated by our servicing, asset recovery and business processing businesses; and gains and losses on loan sales and debt repurchases. We manage and assess the performance of each business segment separately as each is focused on different customers and each derives its revenue from different activities and services. A brief summary of our key financial measures (net interest income; provisions for loan losses; charge-offs and delinquencies; servicing, asset recovery and business processing revenues; other income (loss); and operating expenses) can be found in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2015 Form 10-K.

Second-Quarter 2016 Summary of Results

We report financial results on a GAAP basis and also present certain “Core Earnings” performance measures. Our management, equity investors, credit rating agencies and debt capital providers use these “Core Earnings” measures to monitor our business performance. See “‘Core Earnings’ — Definition and Limitations” for a further discussion and a complete reconciliation between GAAP net income and “Core Earnings.”

Second-quarter 2016 GAAP net income was $125 million ($0.38 diluted earnings per share), versus net income of $182 million ($0.47 diluted earnings per share) in the second-quarter 2015. The changes in GAAP net income are impacted by the same “Core Earnings” items discussed below, as well as changes in net income attributable to (1) restructuring and reorganization expense incurred in connection with the Spin-Off of Navient from SLM Corporation on April 30, 2014, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structure post-Spin-Off, (2) unrealized, mark-to-market gains/losses on derivatives and (3) goodwill

 

52


Table of Contents

and acquired intangible asset amortization and impairment. These items are recognized in GAAP but have not been included in “Core Earnings” results. Second-quarter 2016 GAAP results included losses of $32 million from derivative accounting treatment that are excluded from “Core Earnings” results, compared with gains of $83 million in the year-ago period. See “‘Core Earnings’ — Definition and Limitations — Differences between ‘Core Earnings’ and GAAP” for a complete reconciliation between GAAP net income and “Core Earnings.”

“Core Earnings” for the quarter were $154 million ($0.47 diluted earnings per share), compared with $154 million ($0.40 diluted earnings per share) for the year-ago quarter. The increase in diluted “Core Earnings” per share was primarily the result of an $88 million reduction in the provision for loan losses and common share repurchases, partially offset by a $44 million reduction in net interest income and a $35 million decrease in servicing revenue. Second-quarter 2016 and 2015 diluted “Core Earnings” per share were $0.48 and $0.40, respectively, excluding regulatory-related costs of $4 million recognized in each period.

During the first six months of 2016, we:

 

   

acquired $2.2 billion of education loans;

 

   

issued $2.9 billion of FFELP asset-backed securities (“ABS”) and $488 million of Private Education Loan ABS;

 

   

closed on a $478 million Private Education Loan ABS Repurchase Facility;

 

   

increased our FFELP asset-backed commercial paper (“ABCP”) facility from $7.0 billion to $7.5 billion and extended its maturity date from March 2017 to March 2018;

 

   

extended our Private Education Loan ABCP facility from June 2016 to June 2017; the maximum financing amount decreased to $750 million from $1 billion;

 

   

retired or repurchased $1.2 billion of our senior unsecured debt;

 

   

repurchased 32.8 million common shares for $375 million on the open market; and

 

   

paid $105 million in common dividends.

Results of Operations

We present the results of operations below first on a consolidated basis in accordance with GAAP. Following our discussion of consolidated earnings results on a GAAP basis, we present our results on a segment basis. We have four business segments: FFELP Loans, Private Education Loans, Business Services and Other. Since these segments operate in distinct business environments and we manage and evaluate the financial performance of these segments using non-GAAP financial measures, these segments are presented on a “Core Earnings” basis (see “‘Core Earnings’ — Definition and Limitations”).

 

53


Table of Contents

GAAP Statements of Income (Unaudited)

 

     Three Months
Ended June 30,
    Increase
(Decrease)
    Six Months
Ended June 30,
     Increase
(Decrease)
 

(In millions, except per share data)

   2016     2015     $      %     2016     2015      $     %  

Interest income:

                  

FFELP Loans

   $ 618      $ 626      $ (8      (1 )%    $ 1,252      $ 1,262       $ (10     (1 )% 

Private Education Loans

     402        434        (32      (7     813        891         (78     (9

Other loans

     2        2                       3        4         (1     (25

Cash and investments

     6        2        4         200        12        4         8        200   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total interest income

     1,028        1,064        (36      (3     2,080        2,161         (81     (4

Total interest expense

     599        515        84         16        1,165        1,029         136        13   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net interest income

     429        549        (120      (22     915        1,132         (217     (19

Less: provisions for loan losses

     110        198        (88      (44     221        323         (102     (32
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net interest income after provisions for loan losses

     319        351        (32      (9     694        809         (115     (14

Other income (loss):

                  

Servicing revenue

     71        106        (35      (33     154        182         (28     (15

Asset recovery and business processing revenue

     101        99        2         2        191        188         3        2   

Other income (loss)

     (21     7        (28      (400     (35     15         (50     (333

Gains on sales of loans and investments

            7        (7      (100            12         (12     (100

Gains on debt repurchases

                                                          

Gains (losses) on derivative and hedging activities, net

     (28     (18     (10      56        (27     53         (80     (151
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total other income

     123        201        (78      (39     283        450         (167     (37

Expenses:

                  

Operating expenses

     230        225        5         2        478        456         22        5   

Goodwill and acquired intangible asset impairment and amortization expense

     6        3        3         100        10        4         6        150   

Restructuring and other reorganization expenses

            29        (29      (100            32         (32     (100
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total expenses

     236        257        (21      (8     488        492         (4     (1
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Income from continuing operations, before income tax expense

     206        295        (89      (30     489        767         (278     (36

Income tax expense

     81        113        (32      (28     184        293         (109     (37
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net income from continuing operations

     125        182        (57      (31     305        474         (169     (36

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                          
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net income

     125        182        (57      (31     305        474         (169     (36

Less: net income (loss) attributable to noncontrolling interest

                                                          
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net income attributable to Navient Corporation

   $ 125      $ 182      $ (57      (31 )%    $ 305      $ 474       $ (169     (36 )% 
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Basic earnings per common share attributable to Navient Corporation

   $ .39      $ .48      $ (.09      (19 )%    $ .92      $ 1.22       $ (.30     (25 )% 
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Diluted earnings per common share attributable to Navient Corporation

   $ .38      $ .47      $ (.09      (19 )%    $ .91      $ 1.20       $ (.29     (24 )% 
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Dividends per common share attributable to Navient Corporation

   $ .16      $ .16      $           $ .32      $ .32       $       
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

54


Table of Contents

Consolidated Earnings Summary — GAAP-basis

Three Months Ended June 30, 2016 Compared with Three Months Ended June 30, 2015

For the three months ended June 30, 2016, net income was $125 million, or $0.38 diluted earnings per common share, compared with net income of $182 million, or $0.47 diluted earnings per common share, for the three months ended June 30, 2015. The decrease in net income was primarily due to a $120 million decrease in net interest income, a $35 million decrease in servicing revenue, a $28 million decrease in other income, a $10 million decrease in net gains (losses) on derivative and hedging activities and a $7 million decrease in gains on sales of loans. This was partially offset by an $88 million decrease in the provision for loan losses and a $29 million decrease in restructuring and other reorganization expenses.

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

 

   

Net interest income decreased by $120 million, as a result of a decline in the loan balance and net interest margin.

 

   

Provisions for loan losses decreased $88 million from the year-ago quarter as a result of the overall improvement in Private Education Loans’ credit quality, delinquency and charge-off trends, all of which led to decreases in expected future charge-offs. The provision for loan losses was elevated in the year-ago quarter due to an increase in the amount of loans exiting deferment status in 2014 over prior years and those loans experiencing unfavorable credit trends compared to loans that exited deferment in prior years.

 

   

Servicing revenue decreased by $35 million primarily due to a benefit recorded in the year-ago quarter as a result of increasing our recovery expectation on previously assessed servicing fees.

 

   

Asset recovery and business processing revenue increased $2 million. This increase was primarily due to additional revenue from Gila LLC (acquired in February 2015) and from Xtend Healthcare (acquired in October 2015), which was offset by a reduction in revenue related to a legislative reduction in certain education loan-related fees earned as well as a decrease in education loan-related asset recovery volume.

 

   

Other income decreased $28 million primarily due to a reduction in foreign currency translation gains. The foreign currency translation gains relate to a portion of our foreign currency denominated debt that does not receive hedge accounting treatment. These gains were partially offset by the “gains (losses) on derivative and hedging activities, net” line item on the income statement related to the derivatives used to economically hedge these debt instruments.

 

   

Gains on sales of loans and investments decreased $7 million as a result of $7 million in gains on the sale of $192 million of FFELP Loans in the year-ago quarter. There were no sales in the current quarter.

 

   

Net gains (losses) on derivative and hedging activities decreased $10 million. The primary factors affecting the change were interest rate and foreign currency fluctuations, which primarily affected the valuations of our Floor Income Contracts, basis swaps and foreign currency hedges during each period. Valuations of derivative instruments fluctuate based upon many factors including changes in interest rates, credit risk, foreign currency fluctuations and other market factors. As a result, net gains and losses on derivative and hedging activities may continue to vary significantly in future periods.

 

   

Second-quarter 2016 and 2015 expenses included regulatory-related costs of $4 million and $4 million, respectively. Excluding these regulatory-related costs, second-quarter 2016 operating expenses were $226 million, a $5 million increase from the year-ago quarter. This increase was due to an increase in operating costs related to Gila LLC (acquired in February 2015) and to Xtend Healthcare (acquired in October 2015). Excluding these acquisitions, operating expenses decreased 8 percent primarily as a result of a general reduction in costs related to the implementation of various efficiency initiatives, including the successful conversion of loans to our servicing system completed in the third quarter of 2015 related to $8.5 billion of FFELP loans acquired in the fourth quarter of 2014.

 

55


Table of Contents
   

Restructuring and other reorganization expenses decreased from $29 million in the year-ago quarter to $0 million. During the year-ago quarter, the Company launched a restructuring initiative to simplify and streamline its management structure post-Spin-Off to improve the operating efficiency and effectiveness of the organization, and as a result recorded $29 million of restructuring expense primarily related to expected severance and other related costs.

We repurchased 13.6 million shares and 15.2 million shares of our common stock during the three months ended June 30, 2016 and 2015, respectively, as part of our common share repurchase program. Primarily as a result of ongoing common share repurchases, our average outstanding diluted shares decreased by 59 million common shares from the year-ago quarter.

Six Months Ended June 30, 2016 Compared with Six Months Ended June 30, 2015

For the six months ended June 30, 2016, net income was $305 million, or $0.91 diluted earnings per common share, compared with net income of $474 million, or $1.20 diluted earnings per common share, for the six months ended June 30, 2015. The decrease in net income was primarily due to a $217 million decrease in net interest income, an $80 million decrease in net gains (losses) on derivative and hedging activities, a $50 million decrease in other income, a $28 million decrease in servicing revenue, a $22 million increase in operating expenses and a $12 million decrease in gains on sales of loans. This was partially offset by a $102 million decrease in the provision for loan losses and a $32 million decrease in restructuring and other reorganization expenses.

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

 

   

Net interest income decreased by $217 million, as a result of a decline in the loan balance and net interest margin.

 

   

Provisions for loan losses decreased $102 million from the year-ago period as a result of the overall improvement in Private Education Loans’ credit quality, delinquency and charge-off trends, all of which led to decreases in expected future charge-offs. The provision for loan losses was elevated in the year-ago period due to an increase in the amount of loans exiting deferment status in 2014 over prior years and those loans experiencing unfavorable credit trends compared to loans that exited deferment in prior years.

 

   

Servicing revenue decreased by $28 million primarily due to a benefit recorded in the year-ago quarter as a result of increasing our recovery expectation on previously assessed servicing fees.

 

   

Asset recovery and business processing revenue increased $3 million. This increase was primarily due to additional revenue from Gila LLC (acquired in February 2015) and from Xtend Healthcare (acquired in October 2015), which was offset by a reduction in revenue related to a legislative reduction in certain education loan-related fees earned as well as a decrease in education loan-related asset recovery volume.

 

   

Other income decreased $50 million primarily due to a reduction in foreign currency translation gains. The foreign currency translation gains relate to a portion of our foreign currency denominated debt that does not receive hedge accounting treatment. These gains were partially offset by the “gains (losses) on derivative and hedging activities, net” line item on the income statement related to the derivatives used to economically hedge these debt instruments.

 

   

Gains on sales of loans and investments decreased $12 million as a result of $12 million in gains on the sale of $383 million of FFELP Loans in the year-ago period. There were no sales in the current period.

 

   

Net gains (losses) on derivative and hedging activities decreased $80 million. The primary factors affecting the change were interest rate and foreign currency fluctuations, which primarily affected the valuations of our Floor Income Contracts, basis swaps and foreign currency hedges during each period. Valuations of derivative instruments fluctuate based upon many factors including changes in interest rates, credit risk, foreign currency fluctuations and other market factors. As a result, net gains and losses on derivative and hedging activities may continue to vary significantly in future periods.

 

56


Table of Contents
   

In the first six months of 2016 and 2015, we recorded regulatory-related costs of $8 million and $4 million, respectively. Excluding these regulatory-related costs, operating expenses were $470 million, an $18 million increase from the year-ago period. This increase was due to an increase in operating costs related to Gila LLC (acquired in February 2015) and to Xtend Healthcare (acquired in October 2015). Excluding these acquisitions, operating expenses decreased 7 percent primarily as a result of a general reduction in costs related to the implementation of various efficiency initiatives, including the successful conversion of loans to our servicing system completed in the third quarter of 2015 related to $8.5 billion of FFELP loans acquired in the fourth quarter of 2014.

 

   

Restructuring and other reorganization expenses decreased $32 million, from $32 million to $0 million. During the year-ago quarter, the Company launched a restructuring initiative to simplify and streamline its management structure post-Spin-Off to improve the operating efficiency and effectiveness of the organization, and as a result recorded $29 million of restructuring expense primarily related to expected severance and other related costs.

We repurchased 32.8 million shares and 29.8 million shares of our common stock during the six months ended June 30, 2016 and 2015, respectively, as part of our common share repurchase program. Primarily as a result of ongoing common share repurchases, our average outstanding diluted shares decreased by 61 million common shares from the year-ago period.

“Core Earnings” — Definition and Limitations

We prepare financial statements and present financial results in accordance with GAAP. However, we also evaluate our business segments and present financial results on a basis that differs from GAAP. We refer to this different basis of presentation as “Core Earnings.” We provide this “Core Earnings” basis of presentation on a consolidated basis for each business segment because this is what we review internally when making management decisions regarding our performance and how we allocate resources. We also refer to this information in our presentations with credit rating agencies, lenders and investors. Because our “Core Earnings” basis of presentation corresponds to our segment financial presentations, we are required by GAAP to provide “Core Earnings” disclosure in the notes to our consolidated financial statements for our business segments.

“Core Earnings” are not a substitute for reported results under GAAP. We use “Core Earnings” to manage each business segment because “Core Earnings” reflect adjustments to GAAP financial results for three items, discussed below, that are either related to the Spin-Off or create significant volatility mostly due to timing factors generally beyond the control of management. Accordingly, we believe that “Core Earnings” provide management with a useful basis from which to better evaluate results from ongoing operations against the business plan or against results from prior periods. Consequently, we disclose this information because we believe it provides investors with additional information regarding the operational and performance indicators that are most closely assessed by management. When compared to GAAP results, the three items we remove to result in our “Core Earnings” presentations are:

 

  1. The financial results attributable to the operations of SLM BankCo prior to the Spin-Off and related restructuring and reorganization expense incurred in connection with the Spin-Off, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structure post-Spin-Off. For GAAP purposes, Navient reflected the deemed distribution of SLM BankCo on April 30, 2014. For “Core Earnings,” we exclude the consumer banking business as if it had never been a part of Navient’s historical results prior to the deemed distribution of SLM BankCo on April 30, 2014;

 

  2. Unrealized mark-to-market gains/losses resulting from our use of derivative instruments to hedge our economic risks that do not qualify for hedge accounting treatment or do qualify for hedge accounting treatment but result in ineffectiveness; and

 

  3. The accounting for goodwill and acquired intangible assets.

 

57


Table of Contents

While GAAP provides a uniform, comprehensive basis of accounting, for the reasons described above, our “Core Earnings” basis of presentation does not. “Core Earnings” are subject to certain general and specific limitations that investors should carefully consider. For example, there is no comprehensive, authoritative guidance for management reporting. Our “Core Earnings” are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies. Accordingly, our “Core Earnings” presentation does not represent a comprehensive basis of accounting. Investors, therefore, may not be able to compare our performance with that of other financial services companies based upon “Core Earnings.” “Core Earnings” results are only meant to supplement GAAP results by providing additional information regarding the operational and performance indicators that are most closely used by management, our board of directors, credit rating agencies, lenders and investors to assess performance.

 

58


Table of Contents

The following tables show “Core Earnings” for each business segment and our business as a whole along with the adjustments made to the income/expense items to reconcile the amounts to our reported GAAP results as required by GAAP and reported in “Note 11 — Segment Reporting.”

 

    Three Months Ended June 30, 2016  

(Dollars in millions)

  FFELP
Loans
    Private
Education
Loans
    Business
Services
    Other     Eliminations(1)     Total
“Core
Earnings”
    Adjustments     Total
GAAP
 
              Reclassifications     Additions/
(Subtractions)
    Total
Adjustments(2)
   

Interest income:

                   

Education loans

  $ 588      $ 402      $      $      $      $ 990      $ 56      $ (26   $ 30      $ 1,020   

Other loans

                         2               2                             2   

Cash and investments

    5                      1               6                             6   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    593        402               3               998        56        (26     30        1,028   

Total interest expense

    388        173               29               590        9               9        599   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss)

    205        229               (26            408        47        (26     21        429   

Less: provisions for loan losses

    10        100                             110                             110   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss) after provisions for loan losses

    195        129               (26            298        47        (26     21        319   

Other income (loss):

                   

Servicing revenue

    14        3        153               (99     71                             71   

Asset recovery and business processing revenue

                  101                      101                             101   

Other income (loss)

                         4               4        (47     (6     (53     (49

Gains on sales of loans and investments

                                                                     

Gains on debt repurchases

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (loss)

    14        3        254        4        (99     176        (47     (6     (53     123   

Expenses:

                   

Direct operating expenses

    101        41        125        7        (99     175                             175   

Overhead expenses

                         55               55                             55   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    101        41        125        62        (99     230                             230   

Goodwill and acquired intangible asset impairment and amortization

                                                6        6        6   

Restructuring and other reorganization expenses

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    101        41        125        62        (99     230               6        6        236   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

    108        91        129        (84            244               (38     (38     206   

Income tax expense (benefit)(3)

    40        34        48        (32            90               (9     (9     81   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

    68        57        81        (52            154               (29     (29     125   

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 68      $ 57      $ 81      $ (52   $      $ 154      $      $ (29   $ (29   $ 125   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

(2) 

“Core Earnings” adjustments to GAAP:

 

     Three Months Ended June 30, 2016  

(Dollars in millions)

   Net Impact from
Spin-Off of
SLM BankCo
     Net Impact  of
Derivative
Accounting
     Net Impact  of
Acquired
Intangibles
     Total  

Net interest income after provisions for loan losses

   $       $ 21       $       $ 21   

Total other income (loss)

             (53              (53

Operating expenses

                               

Goodwill and acquired intangible asset impairment and amortization

                     6         6   

Restructuring and other reorganization expenses

                               
  

 

 

    

 

 

    

 

 

    

 

 

 

Total “Core Earnings” adjustments to GAAP

   $       $ (32    $ (6      (38
  

 

 

    

 

 

    

 

 

    

Income tax expense (benefit)

              (9
           

 

 

 

Net income (loss)

            $ (29
           

 

 

 

 

(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 

59


Table of Contents
    Three Months Ended June 30, 2015  

(Dollars in millions)

  FFELP
Loans
    Private
Education
Loans
    Business
Services
    Other     Eliminations(1)     Total
“Core
Earnings”
    Adjustments     Total
GAAP
 
              Reclassifications     Additions/
(Subtractions)
    Total
Adjustments(2)
   

Interest income:

                   

Education loans

  $ 522      $ 434      $      $      $      $ 956      $ 163      $ (59   $ 104      $ 1,060   

Other loans

                         2               2                             2   

Cash and investments

    1                      1               2                             2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    523        434               3               960        163        (59     104        1,064   

Total interest expense

    309        171               28               508        7               7        515   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss)

    214        263               (25            452        156        (59     97        549   

Less: provisions for loan losses

    7        191                             198                             198   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss) after provisions for loan losses

    207        72               (25            254        156        (59     97        351   

Other income (loss):

                   

Servicing revenue

    45        6        163               (108     106                             106   

Asset recovery and business processing revenue

                  99                      99                             99   

Other income (loss)

                         3               3        (156     142        (14     (11

Gains on sales of loans and investments

    7                                    7                             7   

Gains on debt repurchases

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (loss)

    52        6        262        3        (108     215        (156     142        (14     201   

Expenses:

                   

Direct operating expenses

    112        43        117        6        (108     170                             170   

Overhead expenses

                         55               55                             55   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    112        43        117        61        (108     225                             225   

Goodwill and acquired intangible asset impairment and amortization

                                                     3        3        3   

Restructuring and other reorganization expenses

                                                     29        29        29   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    112        43        117        61        (108     225               32        32        257   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

    147        35        145        (83            244               51        51        295   

Income tax expense (benefit)(3)

    54        13        54        (31            90               23        23        113   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

  $ 93      $ 22      $ 91      $ (52   $      $ 154      $      $ 28      $ 28      $ 182   

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 93      $ 22      $ 91      $ (52   $      $ 154      $      $ 28      $ 28      $ 182   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

(2) 

“Core Earnings” adjustments to GAAP:

 

     Three Months Ended June 30, 2015  

(Dollars in millions)

   Net Impact from
Spin-Off  of
SLM BankCo
     Net Impact  of
Derivative
Accounting
     Net Impact  of
Acquired
Intangibles
     Total  

Net interest income after provisions for loan losses

   $       $ 97       $       $ 97   

Total other income (loss)

             (14              (14

Operating expenses

                               

Goodwill and acquired intangible asset impairment and amortization

                     3         3   

Restructuring and other reorganization expenses

     29                         29   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total “Core Earnings” adjustments to GAAP

   $ (29    $ 83       $ (3      51   
  

 

 

    

 

 

    

 

 

    

Income tax expense (benefit)

              23   
           

 

 

 

Net income (loss)

            $ 28   
           

 

 

 

 

(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 

60


Table of Contents
    Six Months Ended June 30, 2016  

(Dollars in millions)

  FFELP
Loans
    Private
Education
Loans
    Business
Services
    Other     Eliminations(1)     Total
“Core
Earnings”
    Adjustments     Total
GAAP
 
              Reclassifications     Additions/
(Subtractions)
    Total
Adjustments(2)
   

Interest income:

                   

Education loans

  $ 1,143      $ 813      $      $      $      $ 1,956      $ 195      $ (86   $ 109      $ 2,065   

Other loans

                         3               3                             3   

Cash and investments

    8        1               3               12                             12   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    1,151        814               6               1,971        195        (86     109        2,080   

Total interest expense

    746        345               56               1,147        18               18        1,165   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss)

    405        469               (50            824        177        (86     91        915   

Less: provisions for loan losses

    17        204                             221                             221   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss) after provisions for loan losses

    388        265               (50            603        177        (86     91        694   

Other income (loss):

                   

Servicing revenue

    31        8        315               (200     154                             154   

Asset recovery and business processing revenue

                  191                      191                             191   

Other income (loss)

                         7               7        (177     108        (69     (62

Gains on sales of loans and investments

                                                                     

Gains on debt repurchases

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (loss)

    31        8        506        7        (200     352        (177     108        (69     283   

Expenses:

                   

Direct operating expenses

    206        84        258        14        (200     362                             362   

Overhead expenses

                         116               116                             116   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    206        84        258        130        (200     478                             478   

Goodwill and acquired intangible asset impairment and amortization

                                                     10        10        10   

Restructuring and other reorganization expenses

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    206        84        258        130        (200     478               10        10        488   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

    213        189        248        (173            477               12        12        489   

Income tax expense (benefit)(3)

    79        70        91        (64            176               8        8        184   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

    134        119        157        (109            301               4        4        305   

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 134      $ 119      $ 157      $ (109   $      $ 301      $      $ 4      $ 4      $ 305   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

(2) 

“Core Earnings” adjustments to GAAP:

 

     Six Months Ended June 30, 2016  

(Dollars in millions)

   Net Impact from
Spin-Off of
SLM BankCo
     Net Impact  of
Derivative
Accounting
     Net Impact  of
Acquired
Intangibles
     Total  

Net interest income after provisions for loan losses

   $       $ 91       $       $ 91   

Total other income (loss)

             (69              (69

Operating expenses

                               

Goodwill and acquired intangible asset impairment and amortization

                     10         10   

Restructuring and other reorganization expenses

                               
  

 

 

    

 

 

    

 

 

    

 

 

 

Total “Core Earnings” adjustments to GAAP

   $       $ 22       $ (10      12   
  

 

 

    

 

 

    

 

 

    

Income tax expense (benefit)

              8   
           

 

 

 

Net income (loss)

            $ 4   
           

 

 

 

 

(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 

61


Table of Contents
    Six Months Ended June 30, 2015  

(Dollars in millions)

  FFELP
Loans
    Private
Education
Loans
    Business
Services
    Other     Eliminations(1)     Total
“Core
Earnings”
    Adjustments     Total
GAAP
 
              Reclassifications     Additions/
(Subtractions)
    Total
Adjustments(2)
   

Interest income:

                   

Education loans

  $ 1,055      $ 891      $      $      $      $ 1,946      $ 325      $ (118   $ 207      $ 2,153   

Other loans

                         4               4                             4   

Cash and investments

    3                      1               4                             4   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    1,058        891               5               1,954        325        (118     207        2,161   

Total interest expense

    611        345               57               1,013        16               16        1,029   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss)

    447        546               (52            941        309        (118     191        1,132   

Less: provisions for loan losses

    12        311                             323                             323   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (loss) after provisions for loan losses

    435        235               (52            618        309        (118     191        809   

Other income (loss):

                   

Servicing revenue

    63        12        326               (219     182                             182   

Asset recovery and business processing revenue

                  188                      188                             188   

Other income (loss)

                  2        8               10        (309     367        58        68   

Gains on sales of loans and investments

    12                                    12                             12   

Gains on debt repurchases

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (loss)

    75        12        516        8        (219     392        (309     367        58        450   

Expenses:

                   

Direct operating expenses

    227        89        233        8        (219     338                             338   

Overhead expenses

                         118               118                             118   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    227        89        233        126        (219     456                             456   

Goodwill and acquired intangible asset impairment and amortization

                                                     4        4        4   

Restructuring and other reorganization expenses

                                                     32        32        32   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    227        89        233        126        (219     456               36        36        492   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations, before income tax expense (benefit)

    283        158        283        (170            554               213        213        767   

Income tax expense (benefit)(3)

    106        58        106        (64            206               87        87        293   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

  $ 177      $ 100      $ 177      $ (106   $      $ 348      $      $ 126      $ 126      $ 474   

Income (loss) from discontinued operations, net of tax expense (benefit)

                                                                     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 177      $ 100      $ 177      $ (106   $      $ 348      $      $ 126      $ 126      $ 474   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The eliminations in servicing revenue and direct operating expense represent the elimination of intercompany servicing revenue where the Business Services segment performs the loan servicing function for the FFELP Loans segment.

(2) 

“Core Earnings” adjustments to GAAP:

 

     Six Months Ended June 30, 2015  

(Dollars in millions)

   Net Impact from
Spin-Off  of
SLM BankCo
     Net Impact  of
Derivative
Accounting
     Net Impact  of
Acquired
Intangibles
     Total  

Net interest income after provisions for loan losses

   $       $ 191       $       $ 191   

Total other income (loss)

             58                 58   

Operating expenses

                               

Goodwill and acquired intangible asset impairment and amortization

                     4         4   

Restructuring and other reorganization expenses

     32                         32   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total “Core Earnings” adjustments to GAAP

   $ (32    $ 249       $ (4      213   
  

 

 

    

 

 

    

 

 

    

Income tax expense (benefit)

              87   
           

 

 

 

Net income (loss)

            $ 126   
           

 

 

 

 

(3) 

Income taxes are based on a percentage of net income before tax for the individual reportable segment.

 

62


Table of Contents

Differences between “Core Earnings” and GAAP

The following discussion summarizes the differences between “Core Earnings” and GAAP net income and details each specific adjustment required to reconcile our “Core Earnings” segment presentation to our GAAP earnings.

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

      2016             2015             2016             2015      

“Core Earnings” net income attributable to Navient Corporation

  $ 154      $ 154      $ 301      $ 348   

“Core Earnings” adjustments to GAAP:

       

Net impact of the removal of SLM BankCo’s operations and restructuring and reorganization expense in connection with the Spin-Off

           (29            (32

Net impact of derivative accounting

    (32     83        22        249   

Net impact of goodwill and acquired intangible assets

    (6     (3     (10     (4

Net tax effect

    9        (23     (8     (87
 

 

 

   

 

 

   

 

 

   

 

 

 

Total “Core Earnings” adjustments to GAAP

    (29     28        4        126   
 

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income attributable to Navient Corporation

  $ 125      $ 182      $ 305      $ 474   
 

 

 

   

 

 

   

 

 

   

 

 

 

1) SLM BankCo’s operations and restructuring and other reorganization expense in connection with the Spin-Off: On April 30, 2014, the Spin-Off of Navient from SLM Corporation was completed and Navient became an independent, publicly-traded company. Due to the relative significance of Navient to SLM Corporation prior to the Spin-Off, among other factors, for financial reporting purposes Navient is treated as the “accounting spinnor” and therefore is the “accounting successor” to SLM Corporation as constituted prior to the Spin-Off, notwithstanding the legal form of the Spin-Off. Since Navient is treated for accounting purposes as the “accounting spinnor,” the GAAP financial statements of Navient reflect the deemed distribution of SLM BankCo to SLM BankCo’s stockholders on April 30, 2014.

For “Core Earnings,” we have assumed SLM BankCo was never a part of Navient’s historical results prior to the deemed distribution of SLM BankCo on April 30, 2014 and we have removed the restructuring and other reorganization expense incurred in connection with the Spin-Off, including the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structure post-Spin-Off. Excluding these items provides management with a useful basis from which to better evaluate results from ongoing operations against results from prior periods. The adjustment relates to the exclusion of the consumer banking business and represents the operations, assets, liabilities and equity of SLM BankCo, which is comprised of Sallie Mae Bank, Upromise Rewards, the Insurance Business, and the Private Education Loan origination functions. Included in these amounts are also certain general corporate overhead expenses related to the consumer banking business. General corporate overhead consists of costs primarily associated with accounting, finance, legal, human resources, certain information technology costs, stock compensation, and executive management and the board of directors. These costs were generally allocated to the consumer banking business based on the proportionate level of effort provided to the consumer banking business relative to SLM Corporation using a relevant allocation driver (e.g., in proportion to the number of employees by function that were being transferred to SLM BankCo as opposed to remaining at Navient). All intercompany transactions between SLM BankCo and Navient have been eliminated. In addition, all prior preferred stock dividends have been removed as SLM BankCo succeeded SLM Corporation as the issuer of the preferred stock in connection with the Spin-Off.

 

63


Table of Contents

The restructuring and other reorganization expense incurred in connection with the Spin-Off includes the restructuring expenses related to the restructuring initiative launched in second-quarter 2015 to simplify and streamline the Company’s management structure post-Spin-Off.

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

  2016     2015     2016     2015  

SLM BankCo net income, before income tax expense

  $      $      $      $   

Restructuring and other reorganization expense in connection with the Spin-Off

           (29            (32
 

 

 

   

 

 

   

 

 

   

 

 

 

Total net impact of SLM BankCo, before income tax expense

  $      $ (29   $      $ (32
 

 

 

   

 

 

   

 

 

   

 

 

 

2) Derivative Accounting: “Core Earnings” exclude periodic unrealized gains and losses that are caused by the fair value adjustments on derivatives that do not qualify for hedge accounting treatment under GAAP, as well as the periodic unrealized gains and losses that are a result of ineffectiveness recognized related to effective hedges under GAAP. These unrealized gains and losses occur in our FFELP Loans, Private Education Loans and Other business segments. Under GAAP, for our derivatives that are held to maturity, the cumulative net unrealized gain or loss over the life of the contract will equal $0 except for Floor Income Contracts, where the cumulative unrealized gain will equal the amount for which we sold the contract. In our “Core Earnings” presentation, we recognize the economic effect of these hedges, which generally results in any net settlement cash paid or received being recognized ratably as an interest expense or revenue over the hedged item’s life.

The accounting for derivatives requires that changes in the fair value of derivative instruments be recognized currently in earnings, with no fair value adjustment of the hedged item, unless specific hedge accounting criteria are met. We believe that our derivatives are effective economic hedges, and as such, are a critical element of our interest rate and foreign currency risk management strategy. However, some of our derivatives, primarily Floor Income Contracts and certain basis swaps, do not qualify for hedge accounting treatment and the stand-alone derivative must be adjusted 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 derivative and hedging activities, net” are primarily caused by interest rate and foreign currency exchange rate volatility and changing credit spreads during the period as well as the volume and term of derivatives not receiving hedge accounting treatment.

Our Floor Income Contracts are written options that must meet more stringent requirements than other hedging relationships to achieve hedge effectiveness. Specifically, our Floor Income Contracts do not qualify for hedge accounting treatment because the pay down of principal of the education loans underlying the Floor Income embedded in those education loans does not exactly match the change in the notional amount of our written Floor Income Contracts. Additionally, the term, the interest rate index, and the interest rate index reset frequency of the Floor Income Contract can be different than that of the education loans. Under derivative accounting treatment, the upfront contractual payment is deemed a liability and changes in fair value are recorded through income throughout the life of the contract. The change in the fair value of Floor Income Contracts is primarily caused by changing interest rates that cause the amount of Floor Income paid to the counterparties to vary. This is economically offset by the change in the amount of Floor Income earned on the underlying education loans but that offsetting change in fair value is not recognized. We believe the Floor Income Contracts are economic hedges because they effectively fix the amount of Floor Income earned over the contract period, thus eliminating the timing and uncertainty that changes in interest rates can have on Floor Income for that period. Therefore, for purposes of “Core Earnings,” we have removed the unrealized gains and losses related to these contracts and added back the amortization of the net contractual premiums received on the Floor Income Contracts. The amortization of the net contractual premiums received on the Floor Income Contracts for “Core Earnings” is reflected in education loan interest income. Under GAAP accounting, the premiums received on the Floor Income Contracts are recorded as revenue in the “gains (losses) on derivative and hedging activities, net” line item by the end of the contracts’ lives.

 

64


Table of Contents

Basis swaps are used to convert floating rate debt from one floating interest rate index to another to better match the interest rate characteristics of the assets financed by that debt. We primarily use basis swaps to hedge our education loan assets that are primarily indexed to LIBOR or Prime. The accounting for derivatives requires that when using basis swaps, the change in the cash flows of the hedge effectively offset both the change in the cash flows of the asset and the change in the cash flows of the liability. Our basis swaps hedge variable interest rate risk; however, they generally do not meet this effectiveness test because the index of the swap does not exactly match the index of the hedged assets as required for hedge accounting treatment. Additionally, some of our FFELP Loans can earn at either a variable or a fixed interest rate depending on market interest rates and therefore swaps economically hedging these FFELP Loans do not meet the criteria for hedge accounting treatment. As a result, under GAAP, these swaps are recorded at fair value with changes in fair value reflected currently in the income statement.

The table below quantifies the adjustments for derivative accounting between GAAP and “Core Earnings” net income.

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

      2016             2015             2016             2015      

“Core Earnings” derivative adjustments:

       

Gains (losses) on derivative and hedging activities, net, included in other income

  $ (28   $ (18   $ (27   $ 53   

Plus: Realized losses on derivative and hedging activities, net(1)

    47        156        177        309   
 

 

 

   

 

 

   

 

 

   

 

 

 

Unrealized gains on derivative and hedging activities, net(2)

    19        138        150        362   

Amortization of net premiums on Floor Income Contracts in net interest income for “Core Earnings”

    (26     (59     (86     (118

Other derivative accounting adjustments(3)

    (25     4        (42     5   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total net impact of derivative accounting(4)

  $ (32   $ 83      $ 22      $ 249   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

See “Reclassification of Realized Gains (Losses) on Derivative and Hedging Activities” below for a detailed breakdown of the components of realized losses on derivative and hedging activities.

 

(2) 

“Unrealized gains on derivative and hedging activities, net” comprises the following unrealized mark-to-market gains (losses):

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

  2016     2015     2016     2015  

Floor Income Contracts

  $ 7      $ 171      $ 34      $ 243   

Basis swaps

    (6     6        7        6   

Foreign currency hedges

    2        (43     90        102   

Other

    16        4        19        11   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total unrealized gains on derivative and hedging activities, net

  $ 19      $ 138      $ 150      $ 362   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(3) 

Other derivative accounting adjustments consist of adjustments related to: (1) foreign currency denominated debt that is adjusted to spot foreign exchange rates for GAAP where such adjustments are reversed for “Core Earnings” and (2) certain terminated derivatives that did not receive hedge accounting treatment under GAAP but were economic hedges under “Core Earnings” and, as a result, such gains or losses are amortized into “Core Earnings” over the life of the hedged item.

 

(4) 

Negative amounts are subtracted from “Core Earnings” net income to arrive at GAAP net income and positive amounts are added to “Core Earnings” net income to arrive at GAAP net income.

Reclassification of Realized Gains (Losses) on Derivative and Hedging Activities

Derivative accounting requires net settlement income/expense on derivatives and realized gains/losses related to derivative dispositions (collectively referred to as “realized gains (losses) on derivative and hedging activities”) that do not qualify as hedges to be recorded in a separate income statement line item below net interest income. Under our “Core Earnings” presentation, these gains and losses are reclassified to the income

 

65


Table of Contents

statement line item of the economically hedged item. For our “Core Earnings” net interest margin, this would primarily include: (a) reclassifying the net settlement amounts related to our Floor Income Contracts to education loan interest income and (b) reclassifying the net settlement amounts related to certain of our basis swaps to debt interest expense. The table below summarizes the realized losses on derivative and hedging activities and the associated reclassification on a “Core Earnings” basis.

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

      2016             2015             2016             2015      

Reclassification of realized gains (losses) on derivative and hedging activities:

       

Net settlement expense on Floor Income Contracts reclassified to net interest income

  $ (56   $ (163   $ (195   $ (325

Net settlement income on interest rate swaps reclassified to net interest income

    9        7        18        16   

Net realized gains on terminated derivative contracts reclassified to other income

                           
 

 

 

   

 

 

   

 

 

   

 

 

 

Total reclassifications of realized losses on derivative and hedging activities

  $ (47   $ (156   $ (177   $ (309
 

 

 

   

 

 

   

 

 

   

 

 

 

Cumulative Impact of Derivative Accounting under GAAP compared to “Core Earnings”

As of June 30, 2016, derivative accounting has reduced GAAP equity by approximately $388 million as a result of cumulative net unrealized losses (after tax) recognized under GAAP, but not in “Core Earnings.” The following table rolls forward the cumulative impact to GAAP equity due to these unrealized after tax net losses related to derivative accounting.

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

      2016             2015             2016         2015          

Beginning impact of derivative accounting on GAAP equity

  $ (329   $ (505   $ (281   $ (553

Net impact of net unrealized gains (losses) under derivative accounting(1)

    (59     62        (107     110   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending impact of derivative accounting on GAAP equity

  $ (388   $ (443   $ (388   $ (443
 

 

 

   

 

 

   

 

 

   

 

 

 

 

  (1) 

Net impact of net unrealized gains (losses) under derivative accounting is composed of the following:

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

      2016             2015             2015             2015      

Total pre-tax net impact of derivative accounting recognized in net income(a)

  $ (32   $ 83      $ 22      $ 249   

Tax impact of derivative accounting adjustments recognized in net income

    12        (31     (8     (104

Change in unrealized gain (losses) on derivatives, net of tax recognized in other comprehensive income

    (39     10        (121     (35
 

 

 

   

 

 

   

 

 

   

 

 

 

Net impact of net unrealized gains (losses) under derivative accounting

  $ (59   $ 62      $ (107   $ 110   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

  (a) 

See “‘Core Earnings’ derivative adjustments” table above.

 

66


Table of Contents

Hedging FFELP Loan Embedded Floor Income

Net Floor premiums received on Floor Income Contracts that have not been amortized into “Core Earnings” as of the respective year-ends are presented in the table below. These net premiums will be recognized in “Core Earnings” in future periods. As of June 30, 2016, the remaining amortization term of the net floor premiums was approximately 5.5 years. Historically, we have sold Floor Income Contracts on a periodic basis and depending upon market conditions and pricing, we may enter into additional Floor Income Contracts in the future. The balance of unamortized Floor Income Contracts will increase as we sell new contracts and decline due to the amortization of existing contracts.

In addition to using Floor Income Contracts, we also use pay fixed interest rate swaps to hedge the embedded Floor Income within FFELP Loans. These interest rate swaps qualify as GAAP hedges and are accounted for as cash flow hedges of variable rate debt. For GAAP, gains and losses on the effective portion of these hedges are recorded in accumulated other comprehensive income and gains and losses on the ineffective portion are recorded immediately to earnings. Hedged Floor Income from these cash flow hedges that has not been recognized into “Core Earnings” and GAAP as of the respective period-ends is presented in the table below. This hedged Floor Income will be recognized in “Core Earnings” and GAAP in future periods and is presented net of tax. As of June 30, 2016, the remaining hedged period is approximately 5.5 years. Historically, we have used pay fixed interest rate swaps on a periodic basis to hedge embedded Floor Income and depending upon market conditions and pricing, we may enter into swaps in the future. The balance of unrecognized hedged Floor Income will increase as we enter into new swaps and decline as revenue is recognized.

 

(Dollars in millions)

   June 30,
2016
     June 30,
2015
 

Unamortized net Floor premiums (net of tax)

   $ (138    $ (220

Unrecognized hedged Floor Income related to pay fixed interest rate swaps (net of tax)

     (577      (342
  

 

 

    

 

 

 

Total(1)

   $ (715    $ (562
  

 

 

    

 

 

 

 

  (1) 

$(1.1) billion and $(892) million on a pre-tax basis as of June 30, 2016 and 2015, respectively.

3) Goodwill and Acquired Intangible Assets: Our “Core Earnings” exclude goodwill and intangible asset impairment and the amortization of acquired intangible assets. The following table summarizes the goodwill and acquired intangible asset adjustments.

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

(Dollars in millions)

       2016              2015              2016              2015      

“Core Earnings” goodwill and acquired intangible asset adjustments(1)

   $ (6    $ (3    $ (10    $ (4
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (1) 

Negative amounts are subtracted from “Core Earnings” net income to arrive at GAAP net income.

 

67


Table of Contents

Business Segment Earnings Summary — “Core Earnings” Basis

FFELP Loans Segment

The following table includes “Core Earnings” results for our FFELP Loans segment.

 

    Three Months Ended
June 30,
    % Increase
(Decrease)
    Six Months
Ended
June 30,
    % Increase
(Decrease)
 

(Dollars in millions)

      2016             2015         2016 vs. 2015     2016     2015     2016 vs. 2015  

“Core Earnings” interest income:

           

FFELP Loans

  $ 588      $ 522        13   $ 1,143      $ 1,055        8

Cash and investments

    5        1        400        8        3        167   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total “Core Earnings” interest income

    593        523        13        1,151        1,058        9   

Total “Core Earnings” interest expense

    388        309        26        746        611        22   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net “Core Earnings” interest income

    205        214        (4     405        447        (9

Less: provision for loan losses

    10        7        43        17        12        42   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net “Core Earnings” interest income after provision for loan losses

    195        207        (6     388        435        (11

Servicing revenue

    14        45        (69     31        63        (51

Gains on sales of loans and investments

           7        (100            12        (100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

    14        52        (73     31        75        (59

Direct operating expenses

    101        112        (10     206        227        (9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax expense

    108        147        (27     213        283        (25

Income tax expense

    40        54        (26     79        106        (25
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings”

  $ 68      $ 93        (27 )%    $ 134      $ 177        (24 )% 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” for the segment were $68 million in second-quarter 2016, compared with the year-ago quarter’s $93 million. This decrease was primarily the result of a $31 million decrease in servicing revenue related to a benefit recorded in the year-ago quarter as a result of increasing our recovery expectation on previously assessed servicing fees.

“Core Earnings” key performance metrics are as follows:

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

       2016             2015             2016             2015      

FFELP Loan spread

     .93     .91     .91     .93

Net interest margin

     .85     .81     .83     .85

Provision for loan losses

   $ 10      $ 7      $ 17      $ 12   

Charge-offs

   $ 18      $ 9      $ 33      $ 16   

Charge-off rate

     .10     .05     .09     .04

Total delinquency rate

     13.2     15.8     13.2     15.8

Greater than 90-day delinquency rate

     7.2     8.4     7.2     8.4

Forbearance rate

     14.8     15.9     14.8     15.9

 

68


Table of Contents

FFELP Loan Net Interest Margin

The following table includes the “Core Earnings” basis FFELP Loan net interest margin along with reconciliation to the GAAP basis FFELP Loan net interest margin.

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2016     2015     2016     2015  

“Core Earnings” basis FFELP Loan yield

     2.92     2.61     2.89     2.59

Hedged Floor Income

     .36        .23        .30        .23   

Unhedged Floor Income

     .17        .16        .15        .15   

Consolidation Loan Rebate Fees

     (.66     (.64     (.65     (.64

Repayment Borrower Benefits

     (.11     (.12     (.11     (.11

Premium amortization

     (.16     (.17     (.16     (.14
  

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” basis FFELP Loan net yield

     2.52        2.07        2.42        2.08   

“Core Earnings” basis FFELP Loan cost of funds

     (1.59     (1.16     (1.51     (1.15
  

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” basis FFELP Loan spread

     .93        .91        .91        .93   

“Core Earnings” basis other interest-earning asset spread impact

     (.08     (.10     (.08     (.08
  

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” basis FFELP Loan net interest margin(1)

     .85     .81     .83     .85
  

 

 

   

 

 

   

 

 

   

 

 

 
           

“Core Earnings” basis FFELP Loan net interest margin(1)

     .85     .81     .83     .85

Adjustment for GAAP accounting treatment(2)

     .10        .38        .21        .37   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP basis FFELP Loan net interest margin(1)

     .95     1.19     1.04     1.22
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The average balances of our FFELP Loan “Core Earnings” basis interest-earning assets for the respective periods are:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

(Dollars in millions)

   2016      2015      2016      2015  

FFELP Loans

   $ 93,900       $ 101,305       $ 94,811       $ 102,455   

Other interest-earning assets

     3,594         4,186         3,598         4,040   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total FFELP Loan “Core Earnings” basis interest-earning assets

   $ 97,494       $ 105,491       $ 98,409       $ 106,495   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2) 

Represents the reclassification of periodic interest accruals on derivative contracts from net interest income to other income, the reversal of the amortization of premiums received on Floor Income Contracts, and other derivative accounting adjustments. For further discussion of these adjustments, see section titled “‘Core Earnings’ — Definition and Limitations — Difference between ‘Core Earnings’ and GAAP” above.

The Company acquired $623 million of FFELP Loans in second-quarter 2016. As of June 30, 2016, our FFELP Loan portfolio totaled $92.6 billion, comprised of $34.6 billion of FFELP Stafford and Other Education Loans and $58.0 billion of FFELP Consolidation Loans. The weighted-average life of these portfolios as of June 30, 2016 was 4.8 years and 8.6 years, respectively, assuming a Constant Prepayment Rate (“CPR”) of 3 percent for each portfolio.

 

69


Table of Contents

Floor Income

The following table analyzes on a “Core Earnings” basis the ability of the FFELP Loans in our portfolio to earn Floor Income after June 30, 2016 and 2015, based on interest rates as of those dates.

 

    June 30, 2016     June 30, 2015  

(Dollars in billions)

  Fixed
Borrower
Rate
    Variable
Borrower
Rate
    Total     Fixed
Borrower
Rate
    Variable
Borrower
Rate
    Total  

Education loans eligible to earn Floor Income

  $ 80.4      $ 11.0      $ 91.4      $ 86.0      $ 12.8      $ 98.8   

Less: post-March 31, 2006 disbursed loans required to rebate Floor Income

    (41.6     (.8     (42.4     (44.4     (1.3     (45.7

Less: economically hedged Floor Income

    (17.6            (17.6     (27.2            (27.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Education loans eligible to earn Floor Income

  $ 21.2      $ 10.2      $ 31.4      $ 14.4      $ 11.5      $ 25.9   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Education loans earning Floor Income

  $ 14.4      $ 1.3      $ 15.7      $ 14.4      $ 1.4      $ 15.8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following table presents a projection of the average balance of FFELP Consolidation Loans for which Fixed Rate Floor Income has been economically hedged with derivatives for the period July 1, 2016 to December 31, 2021.

 

(Dollars in billions)

  July 1,
2016 to
December 31,
2016
    2017     2018     2019     2020     2021  

Average balance of FFELP Consolidation Loans whose Floor Income is economically hedged

  $ 17.3      $ 19.9      $ 21.5      $ 15.6      $ 10.1      $ 4.7   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Expenses — FFELP Loans

Operating expenses for our FFELP Loans segment primarily include the contractual rates we pay to service loans in term asset-backed securitization trusts or a similar rate if a loan is not in a term financing facility (which is presented as an intercompany charge from the Business Services segment who services the loans), the fees we pay for third-party loan servicing and costs incurred to acquire loans. The intercompany revenue charged by the Business Services segment and included in those amounts was $99 million and $108 million for the quarters ended June 30, 2016 and 2015, respectively, and $200 million and $219 million for the six months ended June 30, 2016 and 2015, respectively. These amounts exceed the actual cost of servicing the loans. Operating expenses were 43 basis points and 44 basis points of average FFELP Loans in the quarters ended June 30, 2016 and 2015, respectively, and 44 basis points and 45 basis points of average FFELP Loans in the six months ended June 30, 2016 and 2015, respectively. The decrease in operating expenses from the year-ago periods was primarily the result of the decrease in the balance of the portfolio and the average servicing rate paid.

 

70


Table of Contents

Private Education Loans Segment

The following table includes “Core Earnings” results for our Private Education Loans segment.

 

    Three Months Ended
June 30,
    % Increase
(Decrease)
    Six Months Ended
June 30,
    % Increase
(Decrease)
 

(Dollars in millions)

      2016             2015         2016 vs. 2015         2016             2015         2016 vs. 2015  

“Core Earnings” interest income:

           

Private Education Loans

  $ 402      $ 434        (7 )%    $ 813      $ 891        (9 )% 

Cash and investments

                         1                 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total “Core Earnings” interest income

    402        434        (7     814        891        (9

Total “Core Earnings” interest expense

    173        171        1        345        345          
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net “Core Earnings” interest income

    229        263        (13     469        546        (14

Less: provision for loan losses

    100        191        (48     204        311        (34
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net “Core Earnings” interest income after provision for loan losses

    129        72        79        265        235        13   

Servicing revenue

    3        6        (50     8        12        (33

Direct operating expenses

    41        43        (5     84        89        (6
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax expense

    91        35        160        189        158        20   

Income tax expense

    34        13        162        70        58        21   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings”

  $ 57      $ 22        159   $ 119      $ 100        19
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” for the segment were $57 million in second-quarter 2016, compared with the year-ago quarter’s $22 million. This increase was primarily the result of a $91 million decrease in the provision for loan losses, partially offset by a $34 million decrease in net interest income due to amortization of the portfolio and a decrease in the net interest margin. The provision for loan losses decreased from the year-ago quarter as a result of the overall improvement in credit quality, delinquency and charge-off trends, all of which led to decreases in expected future charge-offs. The provision for loan losses was elevated in the year-ago quarter due to an increase in the amount of loans exiting deferment status in 2014 over prior years and those loans experiencing unfavorable credit trends compared to loans that exited deferment in prior years.

“Core Earnings” key performance metrics are as follows:

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

      2016             2015             2016             2015      

Private Education Loan spread

    3.66     3.66     3.68     3.77

Net interest margin

    3.50     3.55     3.53     3.64

Provision for loan losses

  $ 100      $ 191      $ 204      $ 311   

Net adjustment resulting from the change in the charge-off rate(1)

  $      $ 330      $      $ 330   

Net charge-offs remaining

    127        179        271        369   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

  $ 127      $ 509      $ 271      $ 699   

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate (annualized)(1)

    2.2     2.7     2.3     2.8

Net adjustment resulting from the change in the charge-off rate as a percentage of average loans in repayment (annualized)(1)

        5.1         2.5

Total delinquency rate

    6.1     6.8     6.1     6.8

Greater than 90-day delinquency rate

    2.9     3.3     2.9     3.3

Forbearance rate

    3.7     3.7     3.7     3.7

Loans in repayment with more than 12 payments made

    95     93     95     93

Cosigner rate

    64     65     64     65

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans.

 

71


Table of Contents

Private Education Loan Net Interest Margin

The following table shows the “Core Earnings” basis Private Education Loan net interest margin along with reconciliation to the GAAP basis Private Education Loan net interest margin before provision for loan losses.

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
         2016             2015             2016             2015      

“Core Earnings” basis Private Education Loan yield

     6.29     5.97     6.26     6.06

“Core Earnings” basis Private Education Loan cost of funds

     (2.63     (2.31     (2.58     (2.29
  

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” basis Private Education Loan spread

     3.66        3.66        3.68        3.77   

“Core Earnings” basis other interest-earning asset spread impact

     (.16     (.11     (.15     (.13
  

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” basis Private Education Loan net interest margin(1)

     3.50     3.55     3.53     3.64
  

 

 

   

 

 

   

 

 

   

 

 

 
   

“Core Earnings” basis Private Education Loan net interest margin(1)

     3.50     3.55     3.53     3.64

Adjustment for GAAP accounting treatment(2)

     (.06     (.03     (.07     (.02
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP basis Private Education Loan net interest margin(1)

     3.44     3.52     3.46     3.62
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The average balances of our Private Education Loan “Core Earnings” basis interest-earning assets for the respective periods are:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

(Dollars in millions)

   2016      2015      2016      2015  

Private Education Loans

   $ 25,700       $ 29,207       $ 26,138       $ 29,653   

Other interest-earning assets

     618         561         609         577   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Private Education Loan “Core Earnings” basis interest-earning assets

   $ 26,318       $ 29,768       $ 26,747       $ 30,230   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2) 

Represents the reclassification of periodic interest accruals on derivative contracts from net interest income to other income and other derivative accounting adjustments. For further discussion of these adjustments, see section titled “‘Core Earnings’ — Definition and Limitations — Difference between ‘Core Earnings’ and GAAP” above.

Private Education Loan Provision for Loan Losses

In establishing the allowance for Private Education Loan losses as of June 30, 2016, we considered several factors with respect to our Private Education Loan portfolio. On a “Core Earnings” basis, total loans delinquent (as a percentage of loans in repayment) have decreased to 6.1 percent from 6.8 percent in the year-ago quarter. Loans greater than 90 days delinquent (as a percentage of loans in repayment) have decreased to 2.9 percent from 3.3 percent in the year-ago quarter. The “Core Earnings” charge-off rate decreased to 2.2 percent from 2.7 percent in the year-ago quarter, excluding the impact from the change to the charge-off rate described in the above table. Loans in forbearance (as a percentage of loans in repayment and forbearance) was 3.7 percent, unchanged from the year-ago quarter.

The Private Education Loan provision for loan losses on a “Core Earnings” basis was $100 million in the second quarter of 2016, down $91 million from the second quarter of 2015 as a result of the overall improvement in credit quality, delinquency and charge-off trends, all of which led to a decrease in expected future charge-offs. The provision for loan losses was elevated in the year-ago quarter due to an increase in the amount of loans exiting deferment status in 2014 over prior years and those loans experiencing unfavorable credit trends compared to loans that exited deferment in prior years.

Operating Expenses — Private Education Loans Segment

Operating expenses for our Private Education Loans segment include costs incurred to service and collect on our Private Education Loan portfolio. Operating expenses were $41 million and $43 million for the quarters ended June 30, 2016 and 2015, respectively, and $84 million and $89 million for the six months ended June 30, 2016 and 2015, respectively.

 

72


Table of Contents

Business Services Segment

The following table includes “Core Earnings” results for our Business Services segment.

 

    Three Months Ended
June 30,
    % Increase
(Decrease)
    Six Months Ended
June 30,
    % Increase
(Decrease)
 

(Dollars in millions)

      2016             2015         2016 vs. 2015         2016             2015         2016 vs. 2015  

Net interest income

  $      $          $      $       

Servicing revenue:

           

Intercompany loan servicing

    99        108        (8     200        219        (9

Third-party loan servicing

    51        47        9        105        90        17   

Guarantor servicing

    2        8        (75     10        17        (41

Other servicing

    1               100                        
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total servicing revenue

    153        163        (6     315        326        (3

Asset recovery and business processing revenue

    101        99        2        191        188        2   

Other Business Services revenue

                                2        (100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

    254        262        (3     506        516        (2

Direct operating expenses

    125        117        7        258        233        11   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations, before income tax expense

    129        145        (11     248        283        (12

Income tax expense

    48        54        (11     91        106        (14
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations

    81        91        (11     157        177        (11

Income (loss) from discontinued operations, net of tax expense (benefit)

                                         
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings”

  $ 81      $ 91        (11 )%    $ 157      $ 177        (11 )% 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” were $81 million in second-quarter 2016, compared with $91 million in the year-ago quarter. This decrease was primarily the result of lower education loan-related asset recovery revenue in connection with a legislated reduction in certain fees as well as lower volumes. Key segment metrics are as follows:

 

     As of
June 30,
 

(Dollars in billions)

   2016      2015  

Number of accounts serviced for ED (in millions)

     6.2         6.1   

Total federal loans serviced

   $ 289       $ 281   

Contingent collections receivables inventory:

     

Education loans

   $ 10.1       $ 11.0   

Other

     9.1         9.1   
  

 

 

    

 

 

 

Total contingent collections receivables inventory

   $ 19.2       $ 20.1   
  

 

 

    

 

 

 

Revenues related to services performed on FFELP Loans accounted for 65 percent and 72 percent, respectively, of total Business Services segment revenues for the quarters ended June 30, 2016 and 2015, and 65 percent and 73 percent, respectively, of total Business Services segment revenues for the six months ended June 30, 2016 and 2015.

Servicing Revenue

Our Business Services segment includes intercompany loan servicing fees from servicing the FFELP Loans in our FFELP Loans segment. The average balance of this portfolio was $93 billion and $98 billion for the quarters ended June 30, 2016 and 2015, respectively, and $94 billion and $100 billion for the six months ended

 

73


Table of Contents

June 30, 2016 and 2015, respectively. The decline in the intercompany loan servicing revenue from the year-ago periods was the primary reason for the decline in servicing revenue and was due to the decrease in the average servicing rate paid as well as the decline in the average balance of FFELP Loans serviced.

The Company services education loans for more than 12 million DSLP Loan, FFELP Loan and Private Education Loan customers (including cosigners), including 6.2 million customer accounts under the ED Servicing Contract as of June 30, 2016, compared with 6.1 million customer accounts serviced at June 30, 2015. Third-party loan servicing fees in the quarters ended June 30, 2016 and 2015 included $37 million and $35 million, respectively, of servicing revenue related to the ED Servicing Contract. On June 13, 2014, ED extended its servicing contract with us to service Direct Student Loan Program federal loans for five more years.

On April 4, 2016, ED published the first part of a two-part request for proposals (“RFP”) related to a new servicing platform for the Direct Student Loan Program. The first part of the RFP focused on screening candidates’ capabilities relative to certain published criteria. In July 2016, Navient was selected as one of three companies eligible to submit responses in the second part of the RFP process. As of July 25, 2016, ED had not published the second part of the RFP. At this time, we expect this new contract to be effective around the expiration of our existing contract. However, given that the second part of the RFP has not yet been made available, we do not know the exact scope of services to be delivered under or the economics of the proposed contract. In addition, we cannot predict our likelihood of success, the exact timetable for any ED decision or the impact of winning or losing this RFP.

Asset Recovery and Business Processing Revenue

Our asset recovery and business processing revenue consists of fees we receive for asset recovery of delinquent and defaulted debt on behalf of third-party clients performed on a contingent basis. Business processing revenue consists of fees we earn processing transactions on behalf of our municipal, public authority and hospital clients. Asset recovery and business processing revenue increased $2 million from the year-ago quarter. This increase was primarily due to additional revenue from Gila LLC (acquired in February 2015) and from Xtend Healthcare (acquired in October 2015), which was offset by a reduction in revenue related to a legislative reduction in certain education loan-related fees earned as well as a decrease in education loan-related asset recovery volume.

Since 1997, Navient has provided asset recovery services on defaulted education loans to ED. This contract expired by its terms on February 21, 2015 and our Pioneer Credit Recovery (“Pioneer”) subsidiary received no new account placements under the contract. We engaged with ED to learn more about their decision and address any questions or concerns they may have. In addition, on March 9, 2015, Pioneer filed a bid protest with the U.S. Government Accountability Office (“GAO”). This bid protest was dismissed on March 13, 2015 from the GAO based upon overlapping jurisdiction. Following the bid protest dismissal, Pioneer filed its own complaint with the U.S. Court of Federal Claims, which complaint was consolidated with several similar cases filed by other private collection agencies. On April 16, 2015, Pioneer’s complaint, together with the other plaintiffs’ consolidated complaints, was dismissed for lack of jurisdiction. We appealed this decision to the United States Court of Appeals for the Federal Circuit and, on July 16, 2016, the Court of Appeals reversed the ruling of the Federal Court of Claims and remanded the case for further proceedings.

Separately, we have submitted a response to ED’s RFP in relation to a new contract for similar services. There can be no assurances that Pioneer will be awarded an extension of the existing contract, or a new contract awarded to Pioneer or any other Navient subsidiary.

Operating Expenses — Business Services Segment

Operating expenses for our Business Services segment primarily include costs incurred to service our FFELP Loan portfolio, third-party servicing and asset recovery and business processing costs, and other operating costs. The $8 million increase in operating expenses in the second quarter of 2016 compared with the

 

74


Table of Contents

year-ago quarter was due to operating costs related to Gila LLC, which was acquired in February 2015, and to Xtend Healthcare, acquired in October 2015. This increase was partially offset by a general reduction in costs primarily related to the implementation of various efficiency initiatives, including the successful conversion of loans to our servicing system completed in the third quarter of 2015 related to $8.5 billion of FFELP loans acquired in the fourth quarter of 2014.

Other Segment

The following table includes “Core Earnings” results of our Other segment.

 

    Three Months Ended
June 30,
    % Increase
(Decrease)
    Six Months Ended
June 30,
    % Increase
(Decrease)
 

(Dollars in millions)

      2016             2015         2016 vs. 2015         2016             2015         2016 vs. 2015  

Net interest loss after provision for loan losses

  $ (26   $ (25     4   $ (50   $ (52     (4 )% 

Other income

    4        3        33        7        8        (13

Gains on sales of loans and investments

                                         

Gains on debt repurchases

                                         
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

    4        3        33        7        8        (13

Direct operating expenses

    7        6        17        14        8        75   

Overhead expenses:

           

Corporate overhead

    28        26        8        62        60        3   

Unallocated information technology costs

    27        29        (7     54        58        (7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total overhead expenses

    55        55               116        118        (2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    62        61        2        130        126        3   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income tax benefit

    (84     (83     1        (173     (170     2   

Income tax benefit

    (32     (31     3        (64     (64       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” (loss)

  $ (52   $ (52       $ (109   $ (106     3
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Loss after Provision for Loan Losses

Net interest loss after provision for loan losses includes net interest loss related to our corporate liquidity portfolio, partially offset by net interest income related to our mortgage and consumer loan portfolios.

Overhead — Other Segment

Unallocated corporate overhead is comprised of costs related to executive management, the board of directors, accounting, finance, legal, human resources and stock-based compensation expense. Unallocated information technology costs are related to infrastructure and operations.

Financial Condition

This section provides additional information regarding the changes in our loan portfolio assets and related liabilities as well as credit quality and performance indicators related to our loan portfolio.

 

75


Table of Contents

Average Balance Sheets — GAAP

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

 

     Three Months Ended June 30,     Six Months Ended June 30,  
     2016     2015     2016     2015  

(Dollars in millions)

   Balance      Rate     Balance      Rate     Balance      Rate     Balance      Rate  

Average Assets

                    

FFELP Loans

   $ 93,900         2.65   $ 101,305         2.48   $ 94,811         2.66   $ 102,455         2.48

Private Education Loans

     25,700         6.29        29,207         5.97        26,138         6.26        29,653         6.06   

Other loans

     67         8.66        77         9.78        68         8.58        79         9.36   

Cash and investments

     5,501         .47        6,191         .12        5,460         .43        6,248         .12   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total interest-earning assets

     125,168         3.30     136,780         3.12     126,477         3.31     138,435         3.15
     

 

 

      

 

 

      

 

 

      

 

 

 

Non-interest-earning assets

     3,800           4,399           4,003           4,326      
  

 

 

      

 

 

      

 

 

      

 

 

    

Total assets

   $ 128,968         $ 141,179         $ 130,480         $ 142,761      
  

 

 

      

 

 

      

 

 

      

 

 

    

Average Liabilities and Equity

                    

Short-term borrowings

   $ 2,152         3.10   $ 3,138         2.40   $ 2,292         2.85   $ 3,532         2.34

Long-term borrowings

     120,797         1.94        131,193         1.52        121,953         1.87        132,369         1.50   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total interest-bearing liabilities

     122,949         1.96     134,331         1.54     124,245         1.88     135,901         1.53
     

 

 

      

 

 

      

 

 

      

 

 

 

Non-interest-bearing liabilities

     2,242           2,845           2,406           2,777      

Equity

     3,777           4,003           3,829           4,083      
  

 

 

      

 

 

      

 

 

      

 

 

    

Total liabilities and equity

   $ 128,968         $ 141,179         $ 130,480         $ 142,761      
  

 

 

      

 

 

      

 

 

      

 

 

    

Net interest margin

        1.38        1.61        1.46        1.65
     

 

 

      

 

 

      

 

 

      

 

 

 

Rate/Volume Analysis — GAAP

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

 

     Increase
(Decrease)
    Change Due  To(1)  

(Dollars in millions)

     Rate     Volume  

Three Months Ended June 30, 2016 vs. 2015

      

Interest income

   $ (36   $ 60      $ (96

Interest expense

     84        132        (48
  

 

 

   

 

 

   

 

 

 

Net interest income

   $ (120   $ (75   $ (45
  

 

 

   

 

 

   

 

 

 

Six Months Ended June 30, 2016 vs. 2015

      

Interest income

   $ (81   $ 106      $ (187

Interest expense

     136        228        (92
  

 

 

   

 

 

   

 

 

 

Net interest income

   $ (217   $ (127   $ (90
  

 

 

   

 

 

   

 

 

 

 

 

(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.

 

76


Table of Contents

Summary of our Education Loan Portfolio

Ending Education Loan Balances, net — GAAP and “Core Earnings” Basis

 

     June 30, 2016  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
 

Total education loan portfolio:

          

In-school(1)

   $ 200      $      $ 200      $ 133      $ 333   

Grace, repayment and other(2)

     33,854        57,665        91,519        25,660        117,179   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total, gross

     34,054        57,665        91,719        25,793        117,512   

Unamortized premium/(discount)

     566        395        961        (489     472   

Receivable for partially charged-off loans

                          847        847   

Allowance for loan losses

     (38     (24     (62     (1,410     (1,472
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total education loan portfolio

   $ 34,582      $ 58,036      $ 92,618      $ 24,741      $ 117,359   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% of total FFELP

     37     63     100    

% of total

     29     49     78     22     100
     December 31, 2015  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
 

Total education loan portfolio:

          

In-school(1)

   $ 259      $      $ 259      $ 216      $ 475   

Grace, repayment and other(2)

     36,112        59,118        95,230        27,299        122,529   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total, gross

     36,371        59,118        95,489        27,515        123,004   

Unamortized premium/(discount)

     627        460        1,087        (531     556   

Receivable for partially charged-off loans

                          881        881   

Allowance for loan losses

     (48     (30     (78     (1,471     (1,549
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total education loan portfolio

   $ 36,950      $ 59,548      $ 96,498      $ 26,394      $ 122,892   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% of total FFELP

     38     62     100    

% of total

     30     48     78     22     100

 

(1) 

Loans for customers still attending school and are not yet required to make payments on the loan.

(2) 

Includes loans in deferment or forbearance.

 

77


Table of Contents

Average Education Loan Balances (net of unamortized premium/discount) — GAAP and “Core Earnings” Basis

 

     Three Months Ended June 30, 2016  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
 

Total

   $ 35,263      $ 58,637      $ 93,900      $ 25,700      $ 119,600   

% of FFELP

     38     62     100    

% of total

     30     49     79     21     100
     Three Months Ended June 30, 2015  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
 

Total

   $ 39,309      $ 61,996      $ 101,305      $ 29,207      $ 130,512   

% of FFELP

     39     61     100    

% of total

     30     48     78     22     100
     Six Months Ended June 30, 2016  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
 

Total

   $ 35,878      $ 58,933      $ 94,811      $ 26,138      $ 120,949   

% of FFELP

     38     62     100    

% of total

     29     49     78     22     100
     Six Months Ended June 30, 2015  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
 

Total

   $ 39,968      $ 62,487      $ 102,455      $ 29,653      $ 132,108   

% of FFELP

     39     61     100    

% of total

     30     48     78     22     100

 

78


Table of Contents

Education Loan Activity — GAAP and “Core Earnings” Basis

 

     Three Months Ended June 30, 2016  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Total  Private
Education
Loans
    Total
Portfolio
 

Beginning balance

   $ 35,742      $ 59,276      $ 95,018      $ 25,547      $ 120,565   

Acquisitions

     337        286        623        23        646   

Capitalized interest and premium/discount amortization

     251        272        523        105        628   

Consolidations to third parties

     (733     (618     (1,351     (134     (1,485

Repayments and other

     (1,015     (1,180     (2,195     (800     (2,995
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 34,582      $ 58,036      $ 92,618      $ 24,741      $ 117,359   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Three Months Ended June 30, 2015  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Total
Private

Education
Loans
    Total
Portfolio
 

Beginning balance

   $ 39,867      $ 62,557      $ 102,424      $ 28,990      $ 131,414   

Acquisitions

     527        473        1,000        4        1,004   

Capitalized interest and premium/discount amortization

     287        289        576        124        700   

Consolidations to third parties

     (718     (529     (1,247     (41     (1,288

Loan sales

     (150     (36     (186            (186

Repayments and other

     (1,133     (1,170     (2,303     (970     (3,273
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 38,680      $ 61,584      $ 100,264      $ 28,107      $ 128,371   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Six Months Ended June 30, 2016  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Total  Private
Education
Loans
    Total
Portfolio
 

Beginning balance

   $ 36,950      $ 59,548      $ 96,498      $ 26,394      $ 122,892   

Acquisitions

     610        1,544        2,154        29        2,183   

Capitalized interest and premium/discount amortization

     521        534        1,055        219        1,274   

Consolidations to third parties

     (1,412     (1,088     (2,500     (255     (2,755

Repayments and other

     (2,087     (2,502     (4,589     (1,646     (6,235
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 34,582      $ 58,036      $ 92,618      $ 24,741      $ 117,359   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Six Months Ended June 30, 2015  

(Dollars in millions)

   FFELP
Stafford and
Other
    FFELP
Consolidation
Loans
    Total
FFELP
Loans
    Total
Private

Education
Loans
    Total
Portfolio
 

Beginning balance

   $ 41,065      $ 63,456      $ 104,521      $ 29,796      $ 134,317   

Acquisitions

     933        891        1,824        10        1,834   

Capitalized interest and premium/discount amortization

     595        568        1,163        260        1,423   

Consolidations to third parties

     (1,375     (1,016     (2,391     (64     (2,455

Loan sales

     (301     (72     (373            (373

Repayments and other

     (2,237     (2,243     (4,480     (1,895     (6,375
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 38,680      $ 61,584      $ 100,264      $ 28,107      $ 128,371   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

79


Table of Contents

Education Loan Allowance for Loan Losses Activity — GAAP and “Core Earnings” Basis

 

     Three Months Ended June 30,  
     2016     2015  

(Dollars in millions)

   FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
    FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
 

Beginning balance

   $ 70      $ 1,434      $ 1,504      $ 91      $ 1,849      $ 1,940   

Less:

            

Net adjustment resulting from the change in the charge-off rate(1)

                                 (330     (330

Net charge-offs remaining(2)

     (18     (127     (145     (9     (179     (188
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

     (18     (127     (145     (9     (509     (518

Loan sales

                                          

Plus:

            

Provision for loan losses

     10        100        110        7        191        198   

Reclassification of interest reserve(3)

            3        3               2        2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 62      $ 1,410      $ 1,472      $ 89      $ 1,533      $ 1,622   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percent of total

     4     96     100     5     95     100
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Troubled debt restructuring(4)

   $  —      $ 10,760      $ 10,760      $  —      $ 10,399      $ 10,399   

 

     Six Months Ended June 30,  
     2016     2015  

(Dollars in millions)

   FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
    FFELP
Loans
    Private
Education
Loans
    Total
Portfolio
 

Beginning balance

   $ 78      $ 1,471      $ 1,549      $ 93      $ 1,916      $ 2,009   

Less:

            

Net adjustment resulting from the change in the charge-off rate(1)

                                 (330     (330

Net charge-offs remaining(2)

     (33     (271     (304     (16     (369     (385
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

     (33     (271     (304     (16     (699     (715

Loan sales

                                          

Plus:

            

Provision for loan losses

     17        204        221        12        311        323   

Reclassification of interest reserve(3)

            6        6               5        5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 62      $ 1,410      $ 1,472      $ 89      $ 1,533      $ 1,622   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percent of total

     4     96     100     5     95     100
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Troubled debt restructuring(4)

   $  —      $ 10,760      $ 10,760      $  —      $ 10,399      $ 10,399   

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default on Private Education Loans increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans.

 

(2) 

Charge-offs are reported net of expected recoveries. For Private Education Loans, the expected recovery amount is transferred to the receivable for partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in the period. See “Receivable for Partially Charged-Off Private Education Loans” for further discussion.

 

(3) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

(4) 

Represents the recorded investment of loans classified as troubled debt restructuring.

 

80


Table of Contents

FFELP Loan Portfolio Performance

FFELP Loan Delinquencies and Forbearance — GAAP and “Core Earnings” Basis

 

     FFELP Loan Delinquencies  
     June 30,  
     2016     2015  

(Dollars in millions)

   Balance     %     Balance     %  

Loans in-school/grace/deferment(1)

   $ 7,149        $ 9,760     

Loans in forbearance(2)

     12,512          14,203     

Loans in repayment and percentage of each status:

        

Loans current

     62,581        86.8     63,363        84.2

Loans delinquent 31-60 days(3)

     2,668        3.7        3,367        4.5   

Loans delinquent 61-90 days(3)

     1,605        2.3        2,186        2.9   

Loans delinquent greater than 90 days(3)

     5,204        7.2        6,328        8.4   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total FFELP Loans in repayment

     72,058        100     75,244        100
  

 

 

   

 

 

   

 

 

   

 

 

 

Total FFELP Loans, gross

     91,719          99,207     

FFELP Loan unamortized premium

     961          1,146     
  

 

 

     

 

 

   

Total FFELP Loans

     92,680          100,353     

FFELP Loan allowance for losses

     (62       (89  
  

 

 

     

 

 

   

FFELP Loans, net

   $ 92,618        $ 100,264     
  

 

 

     

 

 

   

Percentage of FFELP Loans in repayment

       78.6       75.8
    

 

 

     

 

 

 

Delinquencies as a percentage of FFELP Loans in repayment

       13.2       15.8
    

 

 

     

 

 

 

FFELP Loans in forbearance as a percentage of loans in repayment and forbearance

       14.8       15.9
    

 

 

     

 

 

 

 

(1) 

Loans for customers who may still be attending school or engaging in other permitted educational activities and are not yet required to make payments on their loans, e.g., residency periods for medical students or a grace period for bar exam preparation, as well as loans for customers who have requested and qualify for other permitted program deferments such as military, unemployment, or economic hardships.

 

(2) 

Loans for customers who have used their allowable deferment time or do not qualify for deferment, that need additional time to obtain employment or who have temporarily ceased making payments due to hardship or other factors.

 

(3) 

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

Allowance for FFELP Loan Losses — GAAP and “Core Earnings” Basis

 

     Three Months Ended
June  30,
    Six Months Ended
June 30,
 

(Dollars in millions)

   2016     2015     2016     2015  

Allowance at beginning of period

   $ 70      $ 91      $ 78      $ 93   

Provision for FFELP Loan losses

     10        7        17        12   

Charge-offs

     (18     (9     (33     (16
  

 

 

   

 

 

   

 

 

   

 

 

 

Allowance at end of period

   $ 62      $ 89      $ 62      $ 89   
  

 

 

   

 

 

   

 

 

   

 

 

 

Charge-offs as a percentage of average loans in repayment (annualized)

     .10     .05     .09     .04

Allowance coverage of charge-offs (annualized)

     .9        2.3        1.0        2.8   

Allowance as a percentage of ending total loans, gross

     .07     .09     .07     .09

Allowance as a percentage of ending loans in repayment

     .09     .12     .09     .12

Ending total loans, gross

   $ 91,719      $ 99,207      $ 91,719      $ 99,207   

Average loans in repayment

   $ 72,973      $ 76,325      $ 73,331      $ 76,896   

Ending loans in repayment

   $ 72,058      $ 75,244      $ 72,058      $ 75,244   

 

81


Table of Contents

Private Education Loan Portfolio Performance

Private Education Loan Delinquencies and Forbearance — GAAP and “Core Earnings” Basis

 

     Private Education Loan Delinquencies  
     June 30,  
     2016     2015  

(Dollars in millions)

   Balance     %     Balance     %  

Loans in-school/grace/deferment(1)

   $ 1,636        $ 2,439     

Loans in forbearance(2)

     892          998     

Loans in repayment and percentage of each status:

        

Loans current

     21,843        93.9     24,100        93.2

Loans delinquent 31-60 days(3)

     467        2.0        544        2.1   

Loans delinquent 61-90 days(3)

     287        1.2        369        1.4   

Loans delinquent greater than 90 days(3)

     668        2.9        852        3.3   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Private Education Loans in repayment

     23,265        100     25,865        100
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Private Education Loans, gross

     25,793          29,302     

Private Education Loan unamortized discount

     (489       (564  
  

 

 

     

 

 

   

Total Private Education Loans

     25,304          28,738     

Private Education Loan receivable for partially charged-off loans

     847          902     

Private Education Loan allowance for losses

     (1,410       (1,533  
  

 

 

     

 

 

   

Private Education Loans, net

   $ 24,741        $ 28,107     
  

 

 

     

 

 

   

Percentage of Private Education Loans in repayment

       90.2       88.3
    

 

 

     

 

 

 

Delinquencies as a percentage of Private Education Loans in repayment

       6.1       6.8
    

 

 

     

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

       3.7       3.7
    

 

 

     

 

 

 

Loans in repayment with more than 12 payments made

       95       93
    

 

 

     

 

 

 

Percentage of Private Education Loans with a cosigner

       64       65
    

 

 

     

 

 

 

 

(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 their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.

 

(2) 

Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.

 

(3) 

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

 

82


Table of Contents

Allowance for Private Education Loan Losses — GAAP and “Core Earnings” Basis

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

   2016     2015     2016     2015  

Allowance at beginning of period

   $ 1,434      $ 1,849      $ 1,471      $ 1,916   

Provision for Private Education Loan losses

     100        191        204        311   

Net adjustment resulting from the change in the charge-off rate(1)

            (330            (330

Net charge-offs remaining(2)

     (127     (179     (271     (369
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

     (127     (509     (271     (699

Reclassification of interest reserve(3)

     3        2        6        5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Allowance at end of period

   $ 1,410      $ 1,533      $ 1,410      $ 1,533   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate (annualized)(1)

     2.2     2.7     2.3     2.8

Net adjustment resulting from the change in the charge-off rate as a percentage of average loans in repayment (annualized)(1)

         5.1         2.5

Allowance coverage of net charge-offs, excluding the net adjustment resulting from the change in the charge-off rate (annualized)(1)

     2.8        2.1        2.6        2.1   

Allowance as a percentage of ending total loans

     5.3     5.1     5.3     5.1

Allowance as a percentage of ending loans in repayment

     6.1     5.9     6.1     5.9

Ending total loans(4)

   $ 26,640      $ 30,204      $ 26,640      $ 30,204   

Average loans in repayment

   $ 23,561      $ 26,122      $ 23,871      $ 26,382   

Ending loans in repayment

   $ 23,265      $ 25,865      $ 23,265      $ 25,865   

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default was increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans.

 

(2) 

Charge-offs are reported net of expected recoveries. The expected recovery amount is transferred to the receivable for partially charged-off loan balance. Charge-offs include charge-offs against the receivable for partially charged-off loans which represents the difference between what was expected to be collected and any shortfalls in what was actually collected in the period. See “Receivable for Partially Charged-Off Private Education Loans” for further discussion.

 

(3) 

Represents the additional allowance related to the amount of uncollectible interest reserved within interest income that is transferred in the period to the allowance for loan losses when interest is capitalized to a loan’s principal balance.

 

(4) 

Ending total loans represents gross Private Education Loans, plus the receivable for partially charged-off loans.

As part of determining the adequacy of the allowance for loan losses, we review key allowance and loan metrics. The most significant of these metrics considered are the charge-off rate and delinquency and forbearance percentages and the resulting allowance coverage of charge-offs ratio, and the allowance as a percentage of total loans and of loans in repayment.

Receivable for Partially Charged-Off Private Education Loans

At the end of each month, for loans that are 212 or more days past due, we charge off the estimated loss of a defaulted loan balance. Actual recoveries are applied against the remaining loan balance that was not charged off. We refer to this remaining loan balance as the “receivable for partially charged-off loans.” If actual periodic recoveries are less than expected, the difference is immediately charged off through the allowance for Private Education Loan losses with an offsetting reduction in the receivable for partially charged-off Private Education Loans. If actual periodic recoveries are greater than expected, they will be reflected as a recovery through the allowance for Private Education Loan losses once the cumulative recovery amount exceeds the cumulative amount originally expected to be recovered. The financial crisis, which began in 2007, impacted our collections on defaulted loans and as a result, Private Education Loans which defaulted from 2007 through March 31, 2015, experienced collection performance below our pre-financial crisis experience. For that reason, until we

 

83


Table of Contents

gained enough data and experience to determine the long-term, post-default recovery rate of 21 percent in second-quarter 2015, we established a reserve for potential shortfalls in recoveries. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans. We no longer expect to have significant periodic recovery shortfalls as a result of this change; however, it is possible we may continue to experience such shortfalls.

The following table summarizes the activity in the receivable for partially charged-off Private Education Loans.

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(Dollars in millions)

   2016     2015     2016     2015  

Receivable at beginning of period

   $ 867      $ 1,236      $ 881      $ 1,245   

Expected future recoveries of current period defaults(1)

     32        46        68        108   

Recoveries(2)

     (52     (50     (102     (102

Net adjustment resulting from the change in the charge-off rate(3)

            (330            (330

Net charge-offs remaining

                          (19
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net charge-offs

            (330            (349
  

 

 

   

 

 

   

 

 

   

 

 

 

Receivable at end of period

   $ 847      $ 902      $ 847      $ 902   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Represents the difference between the defaulted loan balance and our estimate of the amount to be collected in the future.

 

(2) 

Current period cash collections.

 

(3) 

Prior to second-quarter 2015, charge-offs represent the current period recovery shortfall — the difference between what was expected to be collected and what was actually collected. In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans. These amounts are included in total charge-offs as reported in the “Allowance for Private Education Loan Losses” table.

Use of Forbearance as a Private Education Loan Collection Tool

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

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

 

84


Table of Contents

Forbearance may also be granted to customers who are delinquent in their payments. In these circumstances, the forbearance cures the delinquency and the customer is returned to a current repayment status. In more limited instances, delinquent customers will also be granted additional forbearance time.

The tables below show the composition and status of the Private Education Loan portfolio aged by the number of months for which a scheduled monthly payment was received. As indicated in the tables, the percentage of loans that are in forbearance status, are delinquent greater than 90 days or that are charged off decreases the longer the loans have been making scheduled monthly payments.

At June 30, 2016, loans in forbearance status as a percentage of loans in repayment and forbearance were 13.5 percent for loans that have made less than 25 monthly payments. The percentage drops to 1.7 percent for loans that have made more than 48 monthly payments. Approximately 46 percent of our Private Education Loans in forbearance status have made less than 25 monthly payments.

At June 30, 2016, loans in repayment that are delinquent greater than 90 days as a percentage of loans in repayment were 9.1 percent for loans that have made less than 25 monthly payments. The percentage drops to 1.4 percent for loans that have made more than 48 monthly payments. Approximately 36 percent of our Private Education Loans in repayment that are delinquent greater than 90 days have made less than 25 monthly payments.

For the three months ended June 30, 2016, charge-offs as a percentage of loans in repayment were 8 percent for loans that have made less than 25 monthly payments. The percentage drops to 1 percent for loans that have made more than 48 monthly payments. Approximately 44 percent of our Private Education Loan charge-offs occurring in second-quarter 2016 made less than 25 monthly payments.

 

85


Table of Contents

GAAP and “Core Earnings” Basis:

 

(Dollars in millions)

  Monthly Scheduled Payments Received     Not Yet in
Repayment
       

June 30, 2016

  0 to 12     13 to 24     25 to 36     37 to 48     More than 48       Total  

Loans in-school/grace/deferment

  $      $      $      $      $      $ 1,636      $ 1,636   

Loans in forbearance

    293        118        116        110        255               892   

Loans in repayment — current

    886        1,291        2,139        3,110        14,417               21,843   

Loans in repayment — delinquent 31-60 days

    70        53        69        73        202               467   

Loans in repayment — delinquent 61-90 days

    55        39        46        40        107               287   

Loans in repayment — delinquent greater than 90 days

    144        95        116        98        215               668   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 1,448      $ 1,596      $ 2,486      $ 3,431      $ 15,196      $ 1,636        25,793   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Unamortized discount

                (489

Receivable for partially charged-off loans

                847   

Allowance for loan losses

                (1,410
             

 

 

 

Total Private Education Loans, net

              $ 24,741   
             

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

    20.2     7.4     4.7     3.2     1.7         3.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

    12.4     6.4     4.9     2.9     1.4         2.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Charge-offs as a percentage of loans in repayment

    12.4     5.3     3.3     1.8     1.0         2.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(Dollars in millions)

  Monthly Scheduled Payments Received     Not Yet in
Repayment
       

June 30, 2015

  0 to 12     13 to 24     25 to 36     37 to 48     More than 48       Total  

Loans in-school/grace/deferment

  $      $      $      $      $      $ 2,439      $ 2,439   

Loans in forbearance

    387        150        136        119        206               998   

Loans in repayment — current

    1,418        2,158        3,402        3,721        13,401               24,100   

Loans in repayment — delinquent 31-60 days

    95        84        96        86        183               544   

Loans in repayment — delinquent 61-90 days

    81        63        65        57        103               369   

Loans in repayment — delinquent greater than 90 days

    218        162        152        118        202               852   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 2,199      $ 2,617      $ 3,851      $ 4,101      $ 14,095      $ 2,439        29,302   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Unamortized discount

                (564

Receivable for partially charged-off loans

                902   

Allowance for loan losses

                (1,533
             

 

 

 

Total Private Education Loans, net

              $ 28,107   
             

 

 

 

Loans in forbearance as a percentage of loans in repayment and forbearance

    17.6     5.7     3.5     2.9     1.5         3.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans in repayment — delinquent greater than 90 days as a percentage of loans in repayment

    12.1     6.6     4.1     3.0     1.5         3.3
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs as a percentage of average loans in repayment, excluding the net adjustment resulting from the change in the charge-off rate(1)

    13.6     5.1     2.8     2.0     1.0         2.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

In the second quarter of 2015, the portion of the loan amount charged off at default increased from 73 percent to 79 percent. This did not impact the provision for loan losses as previously this had been reserved through the allowance for loan losses. This change resulted in a $330 million reduction to the balance of the receivable for partially charged-off loans.

 

86


Table of Contents

Private Education Loan Repayment Options

Certain loan programs allow customers to select from a variety of repayment options depending on their loan type and their enrollment/loan status, which include the ability to extend their repayment term or change their monthly payment. The chart below provides the optional repayment offerings in addition to the standard level principal and interest payments as of June 30, 2016.

 

   

Loan Program

 

(Dollars in millions)

 

Signature and
Other

 

Smart Option

 

Career
Training

  Total  

$ in repayment

  $18,797   $3,773   $695   $ 23,265   

$ in total

  $20,926   $4,147   $720   $ 25,793   

Payment method by enrollment status:

       

In-school/grace

  Deferred(1)   Deferred(1), interest-only or fixed $25/month  

Interest-only or fixed

$25/month

 

Repayment

 

Level principal and

interest or graduated

 

Level principal and

interest

 

Level principal and

interest

 

 

(1) 

“Deferred” includes loans for which no payments are required and interest charges are capitalized into the loan balance.

The graduated repayment program that is part of Signature and Other Loans includes an interest-only payment feature that may be selected at the option of the customer. Customers elect to participate in this program at the time they enter repayment following their grace period. This program is available to customers in repayment, after their grace period, who would like a temporary lower payment from the required principal and interest payment amount. Customers participating in this program pay monthly interest with no amortization of their principal balance for up to 48 payments after entering repayment (dependent on the loan product type). The maturity date of the loan is not extended when a customer participates in this program. As of June 30, 2016 and 2015, customers in repayment owing approximately $1.2 billion (5 percent of loans in repayment) and $2.6 billion (10 percent of loans in repayment), respectively, were enrolled in the interest-only program.

Liquidity and Capital Resources

Funding and Liquidity Risk Management

The following “Liquidity and Capital Resources” discussion concentrates on our FFELP Loans and Private Education Loans segments. Our Business Services and Other segments require minimal capital and funding.

We define liquidity as cash and high-quality liquid assets that we can use to meet our cash requirements. Our two primary liquidity needs are: (1) servicing our debt and (2) our ongoing ability to meet our cash needs for running the operations of our businesses (including derivative collateral requirements) throughout market cycles, including during periods of financial stress. Secondary liquidity needs, which can be adjusted as needed, include acquisitions of Private Education Loan and FFELP Loan portfolios, acquisitions of companies, the payment of common stock dividends and the repurchase of common stock under common share repurchase programs. To achieve these objectives, we analyze and monitor our liquidity needs, maintain excess liquidity and access diverse funding sources including the issuance of unsecured debt and the issuance of secured debt primarily through asset-backed securitizations and/or other financing facilities.

We define liquidity risk as the potential inability to meet our obligations when they become due without incurring unacceptable losses or invest in future asset growth and business operations at reasonable market rates. Our primary liquidity risk relates to our ability to service our debt, meet our other business obligations and to continue to grow our business. The ability to access the capital markets is impacted by general market and economic conditions, our credit ratings, as well as the overall availability of funding sources in the marketplace.

 

87


Table of Contents

In addition, credit ratings may be important to customers or counterparties when we compete in certain markets and when we seek to engage in certain transactions, including over-the-counter derivatives.

Credit ratings and outlooks are opinions subject to ongoing review by the ratings agencies and may change, from time to time, based on our financial performance, industry and market dynamics and other factors. Other factors that influence our credit ratings include the ratings agencies’ assessment of the general operating environment, our relative positions in the markets in which we compete, reputation, liquidity position, the level and volatility of earnings, corporate governance and risk management policies, capital position and capital management practices. A negative change in our credit rating could have a negative effect on our liquidity because it might raise the cost and availability of funding and potentially require additional cash collateral or restrict cash currently held as collateral on existing borrowings or derivative collateral arrangements. It is our objective to improve our credit ratings so that we can continue to efficiently access the capital markets even in difficult economic and market conditions.

We have unsecured debt that totaled $13.9 billion at June 30, 2016. Three credit rating agencies currently rate our long-term unsecured debt at below investment grade. From May 1, 2014 (Spin-Off) to June 30, 2016, we issued $1.5 billion of unsecured debt at an average all-in cost of one-month LIBOR plus 3.88 percent and an average term to maturity of 7.3 years. Recent market conditions and other factors have adversely impacted the cost and availability of new unsecured debt financing.

As of June 30, 2016, Moody’s and Fitch have placed $56.2 billion and $50.5 billion, respectively, of non-recourse FFELP ABS sponsored by our affiliates on credit watch due to concerns that trust cash flows may not be sufficient to pay all bonds by the legal final maturity date. The credit watch actions have created dislocation in the FFELP ABS market, which has impacted the cost and availability of FFELP ABS financing. Navient issued $2.9 billion of FFELP ABS from March 2016 to June 2016 (in four different transactions), our first issuances since June 2015. In the second-quarter 2016, Navient extended the legal final maturity dates for Navient-sponsored FFELP securitizations totaling $3.6 billion of bonds. In total, Navient has extended the legal final maturity dates for $6.8 billion of bonds. The amendments were made at the request of investors in these trusts.

We expect to fund our ongoing liquidity needs, including the repayment of $1.1 billion of senior unsecured notes that mature in the next twelve months, primarily through our current cash, investments and unencumbered FFELP Loan portfolio, the predictable operating cash flows provided by operating activities ($771 million in the six months ended June 30, 2016), the repayment of principal on unencumbered education loan assets, and the distribution of overcollateralization from our securitization trusts. We may also, depending on market conditions and availability, draw down on our secured FFELP Loan and Private Education Loan facilities, issue term ABS, enter into additional Private Education Loan ABS repurchase facilities, or issue additional unsecured debt.

We no longer originate Private Education Loans or FFELP Loans and therefore no longer have liquidity requirements for new originations, but we may purchase Private Education Loan and FFELP Loan portfolios from third parties.

Sources of Liquidity and Available Capacity

Ending Balances

 

(Dollars in millions)

   June 30,
2016
     December 31,
2015
 

Sources of primary liquidity:

     

Total unrestricted cash and liquid investments

   $ 1,381       $ 1,598   

Unencumbered FFELP Loans

     926         1,005   
  

 

 

    

 

 

 

Total GAAP and “Core Earnings” basis

   $ 2,307       $ 2,603   
  

 

 

    

 

 

 

 

88


Table of Contents

Average Balances

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

(Dollars in millions)

   2016      2015      2016      2015  

Sources of primary liquidity:

           

Total unrestricted cash and liquid investments

   $ 1,259       $ 1,441       $ 1,222       $ 1,628   

Unencumbered FFELP Loans

     934         1,594         1,021         1,811   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total GAAP and “Core Earnings” basis

   $ 2,193       $ 3,035       $ 2,243       $ 3,439   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liquidity may also be available under secured credit facilities to the extent we have eligible collateral and capacity available. Maximum borrowing capacity under the FFELP Loan — other facilities will vary and be subject to each agreement’s borrowing conditions, including, among others, facility size, current usage and availability of qualifying collateral from unencumbered FFELP Loans. As of June 30, 2016 and 2015, the maximum additional capacity under these facilities was $2.9 billion and $11.5 billion, respectively. For the three months ended June 30, 2016 and 2015, the average maximum additional capacity under these facilities was $1.7 billion and $12.2 billion, respectively. For the six months ended June 30, 2016 and 2015, the average maximum additional capacity under these facilities was $1.8 billion and $12.5 billion, respectively. The $8.6 billion reduction in the maximum additional capacity between June 30, 2015 and June 30, 2016 primarily related to a $7.1 billion reduction in the availability under the facility with the Federal Home Loan Bank of Des Moines (“FHLB”). As previously disclosed, we received notice from FHLB that availability under the facility would be reduced and will mature in the first quarter of 2021. Both of these actions were taken by the FHLB in relation to the publication in January 2016 of new rules by the Federal Home Finance Agency, the primary regulator of the FHLB, governing eligibility of, and borrowing capacity for, certain insurance companies who are existing members of the Federal Home Loan Bank system. As of June 30, 2016, the maximum capacity and the amount outstanding under this facility was $3.6 billion and we do not expect to borrow more than this amount in the future.

In addition to the FFELP Loan–other facilities, liquidity may also be available from our Private Education Loan ABCP facility. On June 27, 2016, this facility was renewed and extended from its original maturity date of June 30, 2016 to June 26, 2017. This facility’s maximum financing amount, which was originally $1 billion, is now $750 million. At June 30, 2016, the available capacity under this facility was $388 million. Borrowing under this facility will vary and is subject to the availability of qualifying collateral from unencumbered Private Education Loans.

At June 30, 2016, we had a total of $8.1 billion of unencumbered tangible assets inclusive of those listed in the table above as sources of primary liquidity. Total unencumbered education loans comprised $3.9 billion of our unencumbered tangible assets of which $3.0 billion and $0.9 billion related to Private Education Loans and FFELP Loans, respectively. In addition, as of June 30, 2016, we had $10.7 billion of encumbered net assets (i.e., overcollateralization) in our various financing facilities (consolidated variable interest entities). In fourth-quarter 2015, we closed on a $550 million Private Education Loan ABS Repurchase Facility and on April 15, 2016, we closed on a second $478 million Private Education Loan ABS Repurchase Facility. Both repurchase facilities are collateralized by Residual Interests in previously issued Private Education Loan ABS trusts. These are examples of how we can effectively finance previously encumbered assets to generate additional liquidity in addition to the unencumbered assets we traditionally have encumbered in the past. Additionally, these repurchase facilities have a cost of funds lower than that of a new unsecured debt issuance.

For further discussion of our various sources of liquidity, our access to the ABS market, our asset-backed financing facilities, and our issuance of unsecured debt, see “Note 6 — Borrowings” in our 2015 Form 10-K.

 

89


Table of Contents

The following table reconciles encumbered and unencumbered assets and their net impact on GAAP total tangible equity.

 

(Dollars in billions)

   June 30,
2016
     December 31,
2015
 

Net assets of consolidated variable interest entities (encumbered assets) — FFELP Loans

   $ 4.7       $ 5.0   

Net assets of consolidated variable interest entities (encumbered assets) — Private Education Loans

     6.0         6.3   

Tangible unencumbered assets(1)

     8.1         8.8   

Senior unsecured debt

     (13.9      (15.1

Mark-to-market on unsecured hedged debt(2)

     (1.1      (.7

Other liabilities, net

     (.8      (1.0
  

 

 

    

 

 

 

Total tangible equity — GAAP Basis

   $ 3.0       $ 3.3   
  

 

 

    

 

 

 

 

(1) 

Excludes goodwill and acquired intangible assets.

 

(2) 

At June 30, 2016 and December 31, 2015, there were $982 million and $670 million, respectively, of net gains on derivatives hedging this debt in unencumbered assets, which partially offset these losses.

Financing Transactions during the Six Months Ended June 30, 2016

During the six months ended June 30, 2016, Navient issued $2.9 billion in FFELP ABS and $488 million in Private Education Loan ABS.

In the first-quarter 2016, Navient increased and extended its FFELP ABCP facility. The facility’s maturity date was extended to March 2018 from March 2017 and its maximum financing amount, which was originally scheduled to step down to $7 billion in March 2016, was increased to $7.5 billion with a step down to $6.75 billion in March 2017. This facility provides liquidity for refinancing and acquisitions of FFELP loans.

In the second-quarter 2016, Navient extended and reduced the capacity of its Private Education Loan ABCP facility. The maturity date on our Private Education Loan ABCP facility was extended from June 2016 to June 2017 and the maximum financing amount available under the facility was reduced from $1 billion to $750 million. This facility provides liquidity for Private Education Loans.

In the second-quarter 2016, we completed a $478 million Private Education Loan ABS repurchase transaction collateralized by Residual Interests in three previously issued Private Education Loan ABS trusts.

Shareholder Distributions

In the six months ended June 30, 2016, we paid two quarterly common stock dividends of $0.16 per share.

We repurchased 32.8 million shares of common stock for $375 million in the six months ended June 30, 2016. The shares were repurchased under our previously disclosed share repurchase programs. As of June 30, 2016, the remaining repurchase authority was $380 million. In the six months ended June 30, 2015, we repurchased 29.8 million shares for $600 million. Since the Spin-Off, we repurchased 110.9 million shares.

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. Risks associated with our lending portfolio are discussed in the section titled “Financial Condition — FFELP Loan Portfolio Performance” and “ — Private Education Loan Portfolio Performance.”

 

90


Table of Contents

Our investment portfolio is composed of very short-term securities issued by a diversified group of highly rated issuers, limiting our counterparty exposure. Additionally, our investing activity is governed by board of director 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. (“ISDA”) Credit Support Annexes (“CSAs”). CSAs require a counterparty to post collateral if a potential default would expose the other party to a loss. All corporate derivative contracts entered into by Navient are covered under such agreements and require collateral to be exchanged based on the net fair value of derivatives with each counterparty. Our securitization trusts require collateral in all cases if the counterparty’s credit rating is withdrawn or downgraded below a certain level. Additionally, securitizations involving foreign currency notes issued after November 2005 also require the counterparty to post collateral to the trust based on the fair value of the derivative, regardless of credit rating. The trusts are not required to post collateral to the counterparties. In all cases, our exposure is limited to the value of the derivative contracts in a gain position net of any collateral we are holding. We consider counterparties’ credit risk when determining the fair value of derivative positions on our exposure net of collateral.

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 rate and foreign exchange rates, may require us to return cash collateral held or may require us to access primary liquidity to post collateral to counterparties. See “Note 7 — Derivative Financial Instruments” in our 2015 Form 10-K for more information on the amount of cash that has been received and delivered to derivative counterparties.

The table below highlights exposure related to our derivative counterparties at June 30, 2016.

 

(Dollars in millions)

   Corporate
Contracts
    Securitization Trust
Contracts
 

Exposure, net of collateral

   $ 64      $ 23   

Percent of exposure to counterparties with credit ratings below S&P AA- or Moody’s Aa3

     71     23

Percent of exposure to counterparties with credit ratings below S&P A- or Moody’s A3

     28     0

 

91


Table of Contents

“Core Earnings” Basis Borrowings

The following tables present the ending balances of our “Core Earnings” basis borrowings as of June 30, 2016 and December 31, 2015, and average balances and average interest rates of our “Core Earnings” basis borrowings for the three and six months ended June 30, 2016 and 2015. The average interest rates include derivatives that are economically hedging the underlying debt but do not qualify for hedge accounting treatment. (See “‘Core Earnings’ — Definition and Limitations — Differences between ‘Core Earnings’ and GAAP — Reclassification of Realized Gains (Losses) on Derivative and Hedging Activities” of this Item 2).

Ending Balances

 

     June 30, 2016      December 31, 2015  

(Dollars in millions)

   Short
Term
    Long
Term
     Total      Short
Term
    Long
Term
    Total  

Unsecured borrowings:

              

Senior unsecured debt

   $ 1,077      $ 12,801       $ 13,878       $ 1,120      $ 13,976      $ 15,096   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total unsecured borrowings

     1,077        12,801         13,878         1,120        13,976        15,096   

Secured borrowings:

              

FFELP Loan securitizations

            75,698         75,698                77,764        77,764   

Private Education Loan securitizations(1)

            16,168         16,168                16,900        16,900   

FFELP Loan — other facilities

            14,609         14,609                16,276        16,276   

Private Education Loan — other facilities

     361                361         710               710   

Other(2)

     955                955         760               760   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total secured borrowings

     1,316        106,475         107,791         1,470        110,940        112,410   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

“Core Earnings” basis borrowings

     2,393        119,276         121,669         2,590        124,916        127,506   

Adjustment for GAAP accounting treatment

     (23     361         338         (20     (83     (103
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

GAAP basis borrowings

   $ 2,370      $ 119,637       $ 122,007       $ 2,570      $ 124,833      $ 127,403   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) 

Includes $1.0 billion and $546 million of long-term debt related to the Private Education Loan asset-backed securitization repurchase facility (“Repurchase Facility”) as of June 30, 2016 and December 31, 2015, respectively.

 

(2) 

“Other” includes the obligation to return cash collateral held related to derivative exposures.

Secured borrowings comprised 89 percent and 88 percent of our “Core Earnings” basis debt outstanding at June 30, 2016 and December 31, 2015, respectively.

 

92


Table of Contents

Average Balances

 

    Three Months Ended June 30,     Six Months Ended June 30,  
    2016     2015     2016     2015  

(Dollars in millions)

  Average
Balance
    Average
Rate
    Average
Balance
    Average
Rate
    Average
Balance
    Average
Rate
    Average
Balance
    Average
Rate
 

Unsecured borrowings:

               

Senior unsecured debt

  $ 14,034        4.36   $ 16,357        4.00   $ 14,213        4.32   $ 16,765        3.93
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total unsecured borrowings

    14,034        4.36        16,357        4.00        14,213        4.32        16,765        3.93   

Secured borrowings:

               

FFELP Loan securitizations

    75,645        1.49        84,159        1.03        76,190        1.41        84,689        1.01   

Private Education Loan securitizations(1)

    16,388        2.58        17,553        2.10        16,528        2.50        17,857        2.11   

FFELP Loan — other facilities

    15,834        1.22        14,713        .87        16,088        1.16        14,989        .88   

Private Education Loan — other facilities

    366        2.69        633        1.93        425        2.44        639        1.95   

Other(2)

    682        1.06        916        .64        801        .94        962        .62   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total secured borrowings

    108,915        1.62        117,974        1.17        110,032        1.54        119,136        1.16   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Core Earnings” basis borrowings

  $ 122,949        1.93   $ 134,331        1.52   $ 124,245        1.86   $ 135,901        1.50
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   

“Core Earnings” basis borrowings

  $ 122,949        1.93   $ 134,331        1.52   $ 124,245        1.86   $ 135,901        1.50

Adjustment for GAAP accounting treatment

           .03               .02               .02               .03   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP basis borrowings

  $ 122,949        1.96   $ 134,331        1.54   $ 124,245        1.88   $ 135,901        1.53
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Includes $947 million and $0 of long-term debt related to the Private Education Loan asset-backed securitization repurchase facility (“Repurchase Facility”) for the three months ended June 30, 2016 and 2015, respectively, and $747 million and $0 for the six months ended June 30, 2016 and 2015, respectively.

 

(2) 

“Other” includes the obligation to return cash collateral held related to derivative exposures.

Critical Accounting Policies and Estimates

Management’s Discussion and Analysis of Financial Condition and Results of Operations addresses our consolidated financial statements, which have been prepared in accordance with GAAP. A discussion of our critical accounting policies, which include allowance for loan losses, premium and discount amortization related to our loan portfolio, fair value measurement, transfers of financial assets and the VIE consolidation model and derivative accounting can be found in our 2015 Form 10-K. There were no significant changes to these critical accounting policies during the first half of 2016.

 

93


Table of Contents
Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Sensitivity Analysis

Our interest rate risk management seeks to limit the impact of short-term movements in interest rates on our results of operations and financial position. The following tables summarize the potential effect on earnings over the next 12 months and the potential effect on fair values of balance sheet assets and liabilities at June 30, 2016 and December 31, 2015, based upon a sensitivity analysis performed by management assuming a hypothetical increase in market interest rates of 100 basis points and 300 basis points while funding spreads remain constant. Additionally, as it relates to the effect on earnings, a sensitivity analysis was performed assuming the funding index increases 25 basis points while holding the asset index constant, if the funding index and repricing frequency are different than the asset index. The earnings sensitivity is applied only to financial assets and liabilities, including hedging instruments that existed at the balance sheet date and does not take into account new assets, liabilities or hedging instruments that may arise over the next 12 months.

 

    As of June 30, 2016     As of June 30, 2015  
    Impact on Annual Earnings
If:
    Impact on Annual Earnings
If:
 
    Interest Rates     Funding
Indices
    Interest Rates     Funding
Indices
 

(Dollars in millions, except per share amounts)

  Increase
100 Basis
Points
    Increase
300 Basis
Points
    Increase
25 Basis
Points(1)
    Increase
100 Basis
Points
    Increase
300 Basis
Points
    Increase
25 Basis
Points(1)
 

Effect on Earnings:

           

Change in pre-tax net income before unrealized gains (losses) on derivative and hedging activities

  $ (73   $ (127   $ (283   $ (34   $ (54   $ (310

Unrealized gains (losses) on derivative and hedging activities

    10        (203     1        33        (127     2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in net income before taxes

  $ (63   $ (330   $ (282   $ (1   $ (181   $ (308
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in diluted earnings per common share(2)

  $ (.19   $ (1.01   $ (.86   $      $ (.47   $ (.80
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

If an asset is not funded with the same index/frequency reset of the asset then it is assumed the funding index increases 25 basis points while holding the asset index constant.

 

(2) 

Calculated based on “increase (decrease) in net income before taxes.”

 

94


Table of Contents
     At June 30, 2016  
            Interest Rates:  
        Change from
Increase of
100 Basis
Points
    Change from
Increase of
300 Basis
Points
 

(Dollars in millions)

   Fair Value              $                     %                     $                     %          

Effect on Fair Values:

           

Assets

           

FFELP Loans

   $ 90,723       $ (511     (1 )%    $ (1,016     (1 )% 

Private Education Loans

     24,126                                

Other earning assets

     5,535                                

Other assets

     5,478         (488     (9     (365     (7
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total assets gain/(loss)

   $ 125,862       $ (999     (1 )%    $ (1,381     (1 )% 
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

           

Interest-bearing liabilities

   $ 116,041       $ (608     (1 )%    $ (1,684     (1 )% 

Other liabilities

     2,662         (356     (13     218        8   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities (gain)/loss

   $ 118,703       $ (964     (1 )%    $ (1,466     (1 )% 
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
     At December 31, 2015  
            Interest Rates:  
        Change from
Increase of
100 Basis
Points
    Change from
Increase of
300 Basis
Points
 

(Dollars in millions)

   Fair Value              $                     %                     $                     %          

Effect on Fair Values:

           

Assets

           

FFELP Loans

   $ 94,377       $ (455       $ (928     (1 )% 

Private Education Loans

     25,772                                

Other earning assets

     5,833                                

Other assets

     5,387         (281     (5     (246     (5
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total assets gain/(loss)

   $ 131,369       $ (736     (1 )%    $ (1,174     (1 )% 
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

           

Interest-bearing liabilities

   $ 121,040       $ (616     (1 )%    $ (1,708     (1 )% 

Other liabilities

     2,710         96        4        980        36   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities (gain)/loss

   $ 123,750       $ (520       $ (728     (1 )% 
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

A primary objective in our funding is to minimize our sensitivity to changing interest rates by generally funding our floating rate education loan portfolio with floating rate debt. However, due to the ability of some FFELP loans to earn Floor Income, we can have a fixed versus floating mismatch in funding if the education loan earns at the fixed borrower rate and the funding remains floating. In addition, we can have a mismatch in the index (including the frequency of reset) of floating rate debt versus floating rate assets.

During the three and six months ended June 30, 2016 and 2015, certain FFELP Loans were earning Floor Income and we locked in a portion of that Floor Income through the use of derivative contracts. The result of these hedging transactions was to convert a portion of the fixed rate nature of education loans to variable rate, and to fix the relative spread between the education loan asset rate and the variable rate liability.

In the preceding tables, under the scenario where interest rates increase 100 and 300 basis points, the change in pre-tax net income before the unrealized gains (losses) on derivative and hedging activities is primarily due to the impact of (i) our unhedged loans being in a fixed-rate mode due to Floor Income, while being funded with variable debt in low interest rate environments; and (ii) a portion of our variable rate assets being over- or under-funded with fixed rate liabilities and equity. Item (i) will generally cause income to decrease when interest rates increase from a low interest rate environment, whereas item (ii) will cause income to increase or decrease when interest rates rise depending on the amount of fixed rate liabilities and equity funding variable rate assets.

 

95


Table of Contents

Under the scenario in the tables above labeled “Impact on Annual Earnings If: Funding Indices Increase 25 Basis Points,” the main driver of the decrease in pre-tax income before unrealized gains (losses) on derivative and hedging activities in both the June 30, 2016 and 2015 analyses is primarily the result of one-month LIBOR-indexed FFELP Loans being funded with three-month LIBOR and other non-discrete indexed liabilities. See “Asset and Liability Funding Gap” of this Item 3 for a further discussion. Increasing the spread between indices will also impact the unrealized gains (losses) on derivative and hedging activities as it relates to basis swaps that hedge the mismatch between the asset and funding indices.

In addition to interest rate risk addressed in the preceding tables, we are also exposed to risks related to foreign currency exchange rates. Foreign currency exchange risk is primarily the result of foreign currency denominated debt issued by us. When we issue foreign denominated corporate unsecured and securitization debt, our policy is to use cross currency interest rate swaps to swap all foreign currency denominated debt payments (fixed and floating) to U.S. dollar LIBOR using a fixed exchange rate. In the tables above, there would be an immaterial impact on earnings if exchange rates were to decrease or increase, due to the terms of the hedging instrument and hedged items matching. The balance sheet interest bearing liabilities would be affected by a change in exchange rates; however, the change would be materially offset by the cross currency interest rate swaps in other assets or other liabilities. In the current economic environment, volatility in the spread between spot and forward foreign exchange rates has resulted in material mark-to-market impacts to current-period earnings which have not been factored into the above analysis. The earnings impact is noncash, and at maturity of the instruments the cumulative mark-to-market impact will be zero.

 

96


Table of Contents

Asset and Liability Funding Gap

The tables below present our assets and liabilities (funding) arranged by underlying indices as of June 30, 2016. In the following GAAP presentation, the funding gap only includes derivatives that qualify as effective hedges (those derivatives which are reflected in net interest margin, 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 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.

Management analyzes interest rate risk and in doing so includes all derivatives that are economically hedging our debt whether they qualify as effective hedges or not (“Core Earnings” basis). Accordingly, we are also presenting the asset and liability funding gap on a “Core Earnings” basis in the table that follows the GAAP presentation.

GAAP Basis:

 

Index

(Dollars in billions)

   Frequency of
Variable
Resets
   Assets(1)      Funding(2)      Funding
Gap
 

3-month Treasury bill

   weekly    $ 4.6       $       $ 4.6   

Prime

   annual      .4                 .4   

Prime

   quarterly      2.6                 2.6   

Prime

   monthly      12.8                 12.8   

Prime

   daily              .1         (.1

PLUS Index

   annual      .3                 .3   

3-month LIBOR

   quarterly              57.3         (57.3

3-month LIBOR

   daily              1.0         (1.0

1-month LIBOR

   monthly      6.9         35.2         (28.3

1-month LIBOR daily

   daily      87.0                 87.0   

CMT/CPI Index

   monthly/quarterly              .4         (.4

Non-Discrete reset(3)

   monthly              17.2         (17.2

Non-Discrete reset(4)

   daily/weekly      5.5         1.0         4.5   

Fixed Rate(5)

        8.3         16.2         (7.9
     

 

 

    

 

 

    

 

 

 

Total

      $ 128.4       $ 128.4       $   
     

 

 

    

 

 

    

 

 

 

 

  (1) 

FFELP Loans of $33.3 billion ($29.5 billion LIBOR index and $3.8 billion Treasury bill index) are currently earning a fixed rate of interest as a result of the low interest rate environment.

 

  (2) 

Funding (by index) includes all derivatives that qualify as hedges.

 

  (3) 

Funding consists of auction rate ABS and FFELP and Private Education Loan — other facilities.

 

  (4) 

Assets include restricted and unrestricted cash equivalents and other overnight type instruments. Funding includes the obligation to return cash collateral held related to derivatives exposures.

 

  (5) 

Assets include receivables and other assets (including goodwill and acquired intangibles). Funding includes other liabilities and stockholders’ equity.

The “Funding Gaps” in the above table are primarily interest rate mismatches in short-term indices between our assets and liabilities. We address this issue typically through the use of basis swaps that typically convert quarterly reset three-month LIBOR to other indices that are more correlated to our asset indices. These basis swaps do not qualify as effective hedges and, as a result, the effect on the funding index is not included in our interest margin and is therefore excluded from the GAAP presentation.

 

97


Table of Contents

“Core Earnings” Basis:

 

Index

(Dollars in billions)

   Frequency of
Variable
Resets
   Assets(1)      Funding(2)      Funding
Gap
 

3-month Treasury bill

   weekly    $ 4.6       $       $ 4.6   

Prime

   annual      .4                 .4   

Prime

   quarterly      2.6                 2.6   

Prime

   monthly      12.8                 12.8   

Prime

   daily              .1         (.1

PLUS Index

   annual      .3                 .3   

3-month LIBOR

   quarterly              51.6         (51.6

3-month LIBOR

   daily              1.0         (1.0

1-month LIBOR

   monthly      6.9         44.7         (37.8

1-month LIBOR

   daily      87.0                 87.0   

Non-Discrete reset(3)

   monthly              17.2         (17.2

Non-Discrete reset(4)

   daily/weekly      5.5         1.0         4.5   

Fixed Rate(5)

        7.0         11.5         (4.5
     

 

 

    

 

 

    

 

 

 

Total

      $ 127.1       $ 127.1       $   
     

 

 

    

 

 

    

 

 

 

 

  (1) 

FFELP Loans of $15.7 billion ($13.8 billion LIBOR index and $1.9 billion Treasury bill index) are currently earning a fixed rate of interest as a result of the low interest rate environment.

 

  (2) 

Funding (by index) includes all derivatives that management considers economic hedges of interest rate risk and reflects how we internally manage our interest rate exposure.

 

  (3) 

Funding consists of auction rate ABS and FFELP and Private Education Loan — other facilities.

 

  (4) 

Assets include restricted and unrestricted cash equivalents and other overnight type instruments. Funding includes the obligation to return cash collateral held related to derivatives exposures.

 

  (5) 

Assets include receivables and other assets (including goodwill and acquired intangibles). Funding includes other liabilities and stockholders’ equity.

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, when economical, have interest rate characteristics that we believe are highly correlated. The use of funding with index types and reset frequencies that are different from our assets exposes us to interest rate risk in the form of basis and repricing risk. This could result in our cost of funds not moving in the same direction or with the same magnitude as the yield on our assets. While we believe this risk is low, as all of these indices are short-term with rate movements that are highly correlated over a long period of time, market disruptions (which have occurred in prior years) 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 life of our earning assets and liabilities at June 30, 2016.

 

(Averages in Years)

   Weighted Average
Life
 

Earning assets

  

Education loans

     7.1   

Other loans

     8.3   

Cash and investments

     .1   
  

 

 

 

Total earning assets

     6.8   
  

 

 

 

Borrowings

  

Short-term borrowings

     .4   

Long-term borrowings

     6.0   
  

 

 

 

Total borrowings

     5.9   
  

 

 

 

 

98


Table of Contents
Item 4. Controls and Procedures

Disclosure Controls and Procedures

Our management, with the participation of our principal executive and principal financial officers, 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 June 30, 2016. Based on this evaluation, our chief principal executive and principal financial officers concluded that, as of June 30, 2016, 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 chief principal executive and principal financial officers 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 June 30, 2016 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

99


Table of Contents

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. We believe that these claims, lawsuits and other actions will not, individually or in the aggregate, have a material adverse effect on our business, financial condition or results of operations. Most of these matters are claims including individual and class action lawsuits against our servicing and collection subsidiaries by borrowers and debtors alleging the violation of state or federal laws in connection with servicing or collection activities on their education loans and other debts.

In the ordinary course of our business, the Company, our subsidiaries and affiliates may receive information and document requests and investigative demands from state attorneys general, U.S. Attorneys, legislative committees and administrative agencies. These requests may be informational or regulatory in nature 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 to be responsive to any such requests.

These inquiries and the volume of related information demands are increasing the costs and resources we must dedicate to timely respond to these requests and may, depending on their outcome, result in payments of additional amounts of restitution, fines and penalties in addition to those described below.

On March 18, 2011, an education loan borrower filed a putative class action complaint against SLM Corporation as it existed prior to the Spin-Off (“Old SLM”) in the U.S. District Court for the Northern District of California. The complaint was captioned Tina M. Ubaldi v. SLM Corporation et. al. The plaintiff brought the complaint on behalf of a putative class consisting of other similarly situated California borrowers. The complaint alleged, among other things, that Old SLM’s practice of charging late fees that were proportional to the amount of missed payments constituted liquidated damages in violation of California law and that Old SLM engaged in unfair business practices by charging daily interest on private educational loans. Following additional amendments to the complaint, which added usury claims under California state law and two additional defendants (Sallie Mae, Inc., now known as Navient Solutions, Inc. (“NSI”), and SLM PC Student Loan Trust 2004-A), plaintiff further amended her complaint to provide for restitution of late charges and interest paid by members of the putative class, injunctive relief, cancellation of all future interest payments, treble damages as permitted by law, as well as costs and attorneys’ fees, among other relief. Named defendants in the case are subsidiaries of Navient and as such any liability arising from the Ubaldi litigation will remain the sole responsibility of Navient Corporation. In December 2014, the court granted plaintiffs’ Motion for Class Certification with regard to claims concerning late fees, but denied the motion as to the alleged usury claims. In March 2015, the Court denied the plaintiffs’ motion to further amend the complaint. The case is still pending. It is not possible at this time to estimate a range of potential exposure, if any, for amounts that may be payable in connection therewith.

On November 26, 2014, Marlene Blyden filed a putative class action suit in the U.S. District Court for the Central District of California against Navient Corporation, Navient, LLC, Navient Solutions, Inc., Navient Credit Finance Corporation, Navient Investment Corporation, SLM Corporation, The Bank of New York, and The Bank of New York Mellon Trust Company, N.A. (“BNY Mellon”). The amended complaint, captioned Marlene Blyden v. Navient Corporation et. al., alleges that plaintiff and members of the purported class were charged and/or paid interest at a rate above that permitted under California law. Plaintiff’s Second Amended Complaint dropped SLM Corporation as a defendant, added various securitization trusts as defendants, and added claims for conversion and for money received. In July 2015, the Court granted Defendants’ Motions to Dismiss the Second Amended Complaint but permitted Plaintiff to make certain amendments to the complaint. Plaintiff filed a Third Amended Complaint in August 2015 which removed all of the Defendants except the SLM PC Student Loan 2003-B Trust, BNY Mellon (in its capacity as a trustee), and Navient Solutions, Inc. The remaining defendants filed a Motion to Dismiss the Third Amended Complaint which was granted on February 16, 2016. While the court granted leave for Plaintiff to file a further amended complaint, Plaintiff instead filed a Notice of Appeal to

 

100


Table of Contents

the Ninth Circuit on April 5, 2016, appealing the District Court’s decision to dismiss the Third Amended Complaint. Allegations similar to those asserted in the Ubaldi and Blyden cases are also raised in a putative class action complaint captioned Jamie Beechum, et al. v. Navient Solutions, Inc. filed on October 21, 2015, and deemed served as of February 16, 2016. On March 30, 2016, the defendants filed a motion to dismiss the complaint. The Court has not yet ruled on that motion. It is not possible at this time to estimate a range of potential exposure, if any, for amounts that may be payable in connection with either the Blyden or Beechum lawsuits.

During the first quarter, Navient Corporation, certain Navient officers and directors, and the underwriters of certain Navient securities offerings have been sued in several putative securities class action lawsuits filed on behalf of certain investors in Navient stock or Navient unsecured debt. These cases, which were filed in the U.S. District Court for the District of Delaware, are: Menold v. Navient Corporation, et al. (filed February 11, 2016); Jagrelius v. Navient Corporation, et al. (filed February 16, 2016); and Policemen’s Annuity & Benefit Fund of Chicago v. Navient Corporation, et al. (filed February 26, 2016). On April 11, 2016, various plaintiffs filed Motions to Appoint Lead Counsel in the lawsuits. On June 30, 2016, the Court consolidated the three pending cases and appointed Lord Abbett Funds as Lead Plaintiff. The Navient defendants intend to vigorously defend against the allegations in this lawsuit. At this stage in the proceedings, we are unable to anticipate the timing of resolution or the ultimate impact, if any, that the legal proceedings may have on the consolidation financial position, liquidity, results of operations or cash-flows of Navient Corporation and its affiliates.

Regulatory Matters

On May 2, 2014, Navient Solutions, Inc. (“NSI”), a wholly-owned subsidiary of Navient, and Sallie Mae Bank entered into consent orders, without admitting any wrongdoing, with the Federal Deposit Insurance Corporation (the “FDIC”) (respectively, the “NSI Order” and the “Bank Order”; collectively, the “FDIC Orders”) to settle matters related to certain cited violations of Section 5 of the Federal Trade Commission Act, including the disclosures and assessments of certain late fees, as well as alleged violations under the Servicemembers Civil Relief Act (the “SCRA”). The FDIC Orders, which became effective upon the signing of the consent order with the United States Department of Justice (the “DOJ”) by NSI and SLM BankCo on May 13, 2014, required NSI to pay $3.3 million in civil monetary penalties. NSI paid its civil monetary penalties. In addition, the FDIC Orders required the establishment of a restitution reserve account totaling $30 million to provide restitution with respect to loans owned or originated by Sallie Mae Bank, from November 28, 2005 until the effective date of the FDIC Orders. Pursuant to the Separation and Distribution Agreement among SLM Corporation, SLM BankCo and Navient dated as of April 28, 2014 (the “Separation Agreement”), Navient funded the restitution reserve account in May 2014.

The NSI Order also required NSI to ensure proper servicing for service members and proper application of SCRA benefits under a revised and broader definition of eligibility than previously required by the statute and regulatory guidance and to make changes to billing statements and late fee practices. These changes to billing statements and late fee practices have already been implemented. NSI also decided to voluntarily make restitution of certain late fees to all other customers whose loans were neither owned nor originated by Sallie Mae Bank. They were calculated in the same manner as that which was required under the FDIC Orders and are estimated to be $42 million. The process to refund these fees as well as amounts from the restitution fund is substantially complete.

With respect to alleged civil violations of the SCRA, NSI and Sallie Mae Bank entered into a consent order with the DOJ in May 2014. The DOJ consent order (the “DOJ Order”) covers all loans either owned by Sallie Mae Bank or serviced by NSI from November 28, 2005 until the effective date of the settlement. The DOJ Order required NSI to fund a $60 million settlement fund, which represents the total amount of compensation due to service members under the DOJ agreement, and to pay $55,000 in civil penalties. The DOJ Order was approved by the United States District Court in Delaware on September 29, 2014. Shortly thereafter, Navient funded the settlement fund and paid the civil money penalties pursuant to the terms of the order. On April 15, 2015, the DOJ approved the distribution plan for the settlement fund and the funds were disbursed in the second quarter of 2015.

 

101


Table of Contents

The total reserves established by the Company in 2013 and 2014 to cover these costs were $177 million, and as of June 30, 2016, substantially all of this amount had been paid or credited or refunded to customer accounts. The final cost of these proceedings will remain uncertain until all of the work under the various consent orders has been completed and the consent orders are lifted.

As previously disclosed, the Company and various of its subsidiaries are subject to the following investigations and inquiries:

 

   

In December 2013, Navient received Civil Investigative Demands (“CIDs”) issued by the State of Illinois Office of Attorney General and the State of Washington Office of the Attorney General and multiple other state Attorneys General. According to the CIDs, the investigations were initiated to ascertain whether any practices declared to be unlawful under the Consumer Fraud and Deceptive Business Practices Act have occurred or are about to occur.

 

   

In April 2014, NSI received a CID from the Consumer Financial Protection Bureau (the “CFPB”) as part of the CFPB’s separate investigation regarding allegations relating to Navient’s disclosures and assessment of late fees and other matters. Navient has received a series of supplemental CIDs on these matters. On August 19, 2015, NSI received a letter from the CFPB notifying NSI that, in accordance with the CFPB’s discretionary Notice and Opportunity to Respond and Advise (“NORA”) process, the CFPB’s Office of Enforcement is considering recommending that the CFPB take legal action against NSI. The NORA letter relates to a previously disclosed investigation into NSI’s disclosures and assessment of late fees and other matters and states that, in connection with any action, the CFPB may seek restitution, civil monetary penalties and corrective action against NSI. The Company responded to the NORA letter on September 10, 2015.

 

   

In November 2014, Navient’s subsidiary, Pioneer Credit Recovery, Inc. (“Pioneer”), received a CID from the CFPB as part of the CFPB’s investigation regarding Pioneer’s activities relating to rehabilitation loans and collection of defaulted student debt. The CFPB has informed the Company that they have combined this matter with the aforementioned servicing matter.

 

   

In December 2014, NSI received a subpoena from the New York Department of Financial Services (the “NY DFS”) as part of the NY DFS’s inquiry with regard to whether persons or entities have engaged in fraud or misconduct with respect to a financial product or service under New York Financial Services Law or other laws.

We have been in discussions with each of these regulatory entities or bodies and are cooperating with these investigations, inquiries or examinations and are committed to resolving any potential concerns. It is not possible at this time to estimate a range of potential exposure, if any, for amounts that may be payable in connection with these matters and reserves have not been established.

In addition, Navient and its subsidiaries are subject to examination by the CFPB, FDIC, ED and various state agencies as part of its ordinary course of business. Items or matters similar to or different from those described above may arise during the course of those examinations. We also routinely receive inquiries or requests from various regulatory entities or bodies or government agencies concerning our business or our assets. The Company endeavors to cooperate with each such inquiry or request.

Under the terms of the Separation Agreement, Navient has agreed to be responsible and indemnify SLM BankCo for all claims, actions, damages, losses or expenses that may arise from the conduct of all activities of pre-Spin-Off SLM BankCo occurring prior to the Spin-Off other than those specifically excluded in the Separation and Distribution Agreement. As a result, all liabilities arising out of the regulatory matters mentioned above, other than fines or penalties directly levied against Sallie Mae Bank, are the responsibility of, or assumed by, Navient or one of its subsidiaries, and Navient has agreed to indemnify and hold harmless Sallie Mae and its subsidiaries, including Sallie Mae Bank, therefrom. Navient has no additional reserves related to indemnification matters with SLM BankCo as of June 30, 2016.

 

102


Table of Contents

OIG Audit

The Office of the Inspector General (the “OIG”) of ED commenced an audit regarding Special Allowance Payments (“SAP”) on September 10, 2007. On September 25, 2013, we received the final audit determination of Federal Student Aid (the “Final Audit Determination”) on the final audit report issued by the OIG on August 3, 2009 related to this audit. The Final Audit Determination concurred with the final audit report issued by the OIG and instructed us to make adjustment to our government billing to reflect the policy determination. Navient remains in active discussions with ED on this matter and we also have the right to appeal the Final Audit Determination to the Administrative Actions and Appeals Service Group of ED. The period to file an appeal in this matter has not expired. We continue to believe that our SAP billing practices were proper, considering then-existing ED guidance and lack of applicable regulations. The Company established a reserve for this matter in 2014 as part of the total reserve for pending regulatory matters discussed previously.

 

Item 1A. Risk Factors

We face a variety of risks that are inherent to our business and our industry generally including operational, legal and regulatory risks. Such risks could cause our actual results to differ materially from our forward-looking statements, expectations and historical trends. Except for the risks discussed below, there have been no material changes from the risk factors disclosed in Part I, Item 1A “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2015.

Federal funding constraints and spending policy changes triggered by associated federal spending deadlines and ongoing lawmaker and regulatory efforts to change the student lending sector may result in disruption of federal payments for services Navient provides to the government or result in changes in various programs or policies which could materially and adversely affect Navient’s business strategy or future business prospects.

Navient receives payments from the federal government on its FFELP Loan portfolio and for other services it provides, including servicing loans under the DSLP and providing default aversion and contingency collections to ED. Payments for these services may be affected by various factors, including the following:

 

   

The Budget Act enacted on December 26, 2013 includes several provisions that will have or could have an effect on Navient’s business. First, the Budget Act reduced the amount paid to guaranty agencies for defaulted FFELP Loans rehabilitated under Section 428F of the HEA, beginning on July 1, 2014. In addition, the Budget Act eliminated funding for the Direct Loan servicing performed by not-for-profit servicers. The Budget Act requires that all servicing funding be provided through the annual appropriations process which is subject to certain limitations. Although the payments for Navient’s DSLP servicing contract is already funded from annual appropriations, the requirement to fund all servicing from the limited appropriated funding could have an effect on its future business in ways the Company cannot predict at this time.

 

   

Other Higher Education Legislation: As Congress considers the reauthorization of the Higher Education Act, it may consider legislation that would reduce payments to Guarantors or change the consolidation program to incentivize and/or compel education loan borrowers to refinance their existing education loans, both private and federal. Such reforms could reduce Navient’s cash flows from servicing and interest income as well as its net interest margin.

It is possible that the Administration and Congress in the future could engage in a prolonged debate linking the federal deficit, debt ceiling and other budget issues. If U.S. lawmakers in the future fail to reach agreement on these issues, the federal government could stop or delay payment on its obligations, including those on services Navient provides. The upcoming Presidential election in the United States could result in significant changes (or uncertainty) in governmental policies, regulatory environments, spending sentiment and many other factors and conditions, some of which could adversely impact Navient’s business, financial condition and results of operations. Further, legislation to address the federal deficit and spending could impose proposals that would adversely affect FFELP and DSLP-related servicing businesses. A protracted reduction, suspension or

 

103


Table of Contents

cancellation of the demand for the services Navient provides, or proposed changes to the terms or pricing of services provided under existing contracts with the federal government, including its contract with ED, could have a material adverse effect on Navient’s revenues, cash flows, profitability and business outlook, and, as a result, could materially adversely affect its business, financial condition and results of operations. Navient cannot predict how or what programs or policies will be impacted by any actions that the Administration, Congress or the federal government may take.

 

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 June 30, 2016.

 

(In millions, except per share data)

   Total Number
of Shares
Purchased(1)
     Average Price
Paid per
Share
     Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs(2)
     Approximate Dollar
Value of Shares
That May Yet Be
Purchased Under
Publicly Announced
Plans or
Programs(2)
 

Period:

           

April 1 — April 30, 2016

     6.1       $ 12.71         5.9       $ 480   

May 1 — May 31, 2016

     4.8         13.02         4.8       $ 418   

June 1 — June 30, 2016

     3.0         13.12         2.9       $ 380   
  

 

 

    

 

 

    

 

 

    

Total second-quarter 2016

     13.9       $ 12.90         13.6      
  

 

 

    

 

 

    

 

 

    

 

(1) 

The total number of shares purchased includes: (i) shares purchased under the stock repurchase program discussed below, and (ii) shares of our common stock tendered to us to satisfy the exercise price in connection with cashless exercise of stock options, and tax withholding obligations in connection with exercise of stock options and vesting of restricted stock and restricted stock units.

 

(2) 

In 2015, our board of directors authorized us to purchase up to $1.7 billion of shares of our common stock.

The closing price of our common stock on the NASDAQ Global Select Market on June 30, 2016 was $11.95.

 

Item 3. Defaults upon Senior Securities

Nothing to report.

 

Item 4. Mine Safety Disclosures

Nothing to report.

 

Item 5. Other Information

Nothing to report.

 

104


Table of Contents
Item 6. Exhibits

The following exhibits are furnished or filed, as applicable:

 

  12.1*    Computation of Ratio of Earnings to Fixed Charges and Preferred Stock Dividends.
  31.1*    Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
  31.2*    Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
  32.1**    Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
  32.2**    Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*    XBRL Instance Document.
101.SCH*    XBRL Taxonomy Extension Schema Document.
101.CAL*    XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*    XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*    XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*    XBRL Taxonomy Extension Presentation Linkbase Document.

 

* 

Filed herewith

 

** 

Furnished herewith

 

105


Table of Contents

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.

 

NAVIENT CORPORATION

(Registrant)

By:  

/s/ SOMSAK CHIVAVIBUL

 

Somsak Chivavibul

Chief Financial Officer

(Principal Financial and Accounting Officer)

Date: July 25, 2016

 

106

EX-12.1

Exhibit 12.1

NAVIENT CORPORATION

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

(Dollars in millions)

 

    

 

     Six Months Ended
Jun 30,
 
     2011      2012      2013      2014      2015      2015      2016  

Income (loss) from continuing operations before income taxes

   $ 925       $ 1,437       $ 2,087       $ 1,837       $ 1,600       $ 767       $ 489   

Add: Fixed charges

     2,404         2,565         2,213         2,066         2,077         1,030         1,167   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total earnings

   $ 3,329       $ 4,002       $ 4,300       $ 3,903       $ 3,677       $ 1,797       $ 1,656   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Interest expense

   $ 2,401       $ 2,561       $ 2,210       $ 2,063       $ 2,074       $ 1,029       $ 1,165   

Rental expense, net of income

     3         4         3         3         3         1         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

     2,404         2,565         2,213         2,066         2,077         1,030         1,167   

Preferred stock dividends

     28         31         31         10         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges and preferred stock dividends

   $ 2,432       $ 2,596       $ 2,244       $ 2,076       $ 2,077       $ 1,030       $ 1,167   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges(1)

     1.38         1.56         1.94         1.89         1.77         1.74         1.42   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges and preferred stock dividends(1)

     1.37         1.54         1.92         1.88         1.77         1.74         1.42   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) For purposes of computing these ratios, earnings represent income (loss) from continuing operations before income tax expense plus fixed charges. Fixed charges represent interest expensed and capitalized plus one-third (the proportion deemed representative of the interest factor) of rents, net of income from subleases.
EX-31.1

Exhibit 31.1

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

I, John F. Remondi, certify that:

 

  1. I have reviewed this quarterly report on Form 10-Q of Navient 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/ JOHN F. REMONDI
John F. Remondi
Chief Executive Officer
(Principal Executive Officer)
July 25, 2016
EX-31.2

Exhibit 31.2

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

I, Somsak Chivavibul, certify that:

 

  1. I have reviewed this quarterly report on Form 10-Q of Navient 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/ SOMSAK CHIVAVIBUL
Somsak Chivavibul
Chief Financial Officer
(Principal Financial and Accounting Officer)
July 25, 2016
EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Navient Corporation (the “Company”) on Form 10-Q for the quarter ended June 30, 2016 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, John F. Remondi, 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/ JOHN F. REMONDI
John F. Remondi
Chief Executive Officer
(Principal Executive Officer)
July 25, 2016
EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Navient Corporation (the “Company”) on Form 10-Q for the quarter ended June 30, 2016 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Somsak Chivavibul, 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/ SOMSAK CHIVAVIBUL
Somsak Chivavibul
Chief Financial Officer
(Principal Financial and Accounting Officer)
July 25, 2016