EX-99.1 2 slm01232025ex991.htm EX-99.1

Exhibit 99.1

						News Release
						For Immediate Release

Sallie Mae Reports Fourth-Quarter and Full-Year 2024 Financial Results

NEWARK, Del., Jan. 23, 2025 - Sallie Mae (Nasdaq: SLM), formally SLM Corporation, today released fourth-quarter and full-year 2024 financial results. Complete financial results and related materials are available at www.SallieMae.com/investors. The materials will also be available on the Securities and Exchange Commission’s website at www.sec.gov.

Sallie Mae will host an earnings conference call today, Jan. 23, 2025, at 5:30 p.m. ET. Executives will be on hand to discuss various highlights of the quarter and year and to answer questions related to Sallie Mae’s performance. A live audio webcast of the conference call and presentation slides may be accessed at www.SallieMae.com/investors and the hosting website.

A replay of the webcast will be available via the company’s investor website approximately two hours after the call’s conclusion.

###

Sallie Mae (Nasdaq: SLM) believes education and life-long learning, in all forms, help people achieve great things. As the leader in private student lending, we provide financing and know-how to support access to college and offer products and resources to help customers make new goals and experiences, beyond college, happen. Learn more at SallieMae.com. Commonly known as Sallie Mae, SLM Corporation and its subsidiaries are not sponsored by or agencies of the United States of America.

Contacts:

Media

Rick Castellano, 302-451-2541, rick.castellano@SallieMae.com

Investors

Melissa Bronaugh, 571-526-2455, melissa.bronaugh@SallieMae.com

---

NEWARK, Del., Jan. 23, 2025 — Sallie Mae (Nasdaq:SLM), formally SLM Corporation, today released its fourth-quarter and full-year 2024 financial results.

Full-Year 2024 Financial Results

$2.68 GAAP Diluted Earnings Per Common Share in 2024

10% Private Education Loan Originations Growth from 2023

$332M Total Net Charge-Offs (2.20% of Average Total Loan Portfolio in Repayment)

3.1% Total Assets growth compared to 2023, inclusive of FFELP Loan portfolio sale

11.6M Shares repurchased in 2024 for $250M(1)

$642M Non-Interest Expenses in 2024

Fourth-Quarter 2024 Financial Results

$0.50 GAAP Diluted Earnings Per Common Share in Q4 2024

17% Private Education Loan Originations Growth compared to Q4 2023

$93M Total Net Charge-Offs (2.38% of Average Total Loan Portfolio in Repayment (annualized))

2.0M Shares repurchased in Q4 2024 for $46M(1)

$150M Non-Interest Expenses in Q4 2024

“We delivered strong results in 2024, exceeding expectations for originations, sustaining improvements in credit performance and credit quality, and returning capital to shareholders. We believe we have strong momentum entering 2025 and are well-positioned to continue to execute on the balance sheet growth strategy put forth at our Investor Forum.”                                                                     Jonathan Witter, CEO, Sallie Mae

Quarterly Private Education Loan Portfolio Trends ▪$22.1B of average loans outstanding, net, an increase of 5% compared to Q4 2023. ▪$108M in provisions for credit losses in Q4 2024, compared with $16M in Q4 2023. ▪0.92% loans in a hardship forbearance, a decrease from 0.99% in Q4 2023.(2) ▪3.68% delinquencies as a percentage of loans in repayment, down from 3.90% in Q4 2023. ▪2.38% net charge-offs as a percentage of average loans in repayment (annualized), compared with 2.43% in Q4 2023.

Balance Sheet & Capital Allocation

$0.13 Common stock dividend per share paid in Q4 2024

12.6% Total risk-based capital ratio and CET1 capital ratio of 11.3%

$402M Capacity remaining under the 2024 Share Repurchase Program as of December 31, 2024

Income Statement & Earnings Summary

2025 Guidance* For the full year 2025, the Company expects:

$107M GAAP Net Income attributable to common stock in Q4 2024

4.92% Net interest margin for Q4 2024, a decrease of 45 basis points from Q4 2023

$3.00 - $3.10 GAAP Diluted Earnings Per Common Share

6% - 8% Private Education Loan Originations Year-over-Year Growth

$108M Provision for credit losses in Q4 2024, an increase compared to Q4 2023 primarily due to increase in loan commitments, net of expired commitments in Q4 2024, and negative provisions recorded in Q4 2023 due to loan sales during the quarter.

2.0% - 2.2% Total Loan Portfolio Net Charge-Offs as a Percentage of Average Loans in Repayment

$655 million - $675 million Non-Interest Expenses

Investor Contact: Melissa Bronaugh, 571-526-2455                 Media Contact: Rick Castellano, 302-451-2541

* The 2025 Guidance and related comments constitute forward-looking statements and are based on management’s current expectations and beliefs. There can be no guarantee as to whether and to what extent this guidance will be achieved. The Company undertakes no obligation to revise or release any revision or update to these forward-looking statements. See our Forward-Looking Statements disclosures on pg. 4 for more information.

---

Quarterly and Full-Year Financial Highlights

			Q4 2024			Q3 2024			Q4 2023			2024			2023
Income Statement ($ millions)
Total interest income			$661			$653			$669			$2,619			$2,592
Total interest expense			299			293			283			1,138			1,030
Net interest income			362			359			386			1,481			1,562
Less: provisions for credit losses			108			271			16			409			345
Total non-interest income			28			24			57			368			247
Total non-interest expenses			150			172			202			642			685
Income tax expense (benefit)			21			(14)			57			190			197
Net income (loss)			112			(45)			168			608			581
Preferred stock dividends			4			5			5			18			18
Net income (loss) attributable to common stock			$107			$(50)			$164			$590			$564
Ending Balances ($ millions)
Private Education Loans held for investment, net			$20,902			$20,460			$19,772			$20,902			$19,772
FFELP Loans held for investment, net			—			—			534			—			534
FFELP Loans held for sale, net			—			486			—			—			—
Deposits			21,069			21,445			21,653			21,069			21,653
-Brokered			9,476			9,844			10,275			9,476			10,275
-Retail and other			11,593			11,601			11,378			11,593			11,378
Key Performance Metrics ($ in millions)
Net interest margin			4.92%			5.00%			5.37%			5.19%			5.50%
Yield - Total interest-earning assets			8.98%			9.07%			9.30%			9.17%			9.13%
Private Education Loans			10.54%			10.79%			11.02%			10.81%			10.86%
Cost of Funds			4.31%			4.35%			4.17%			4.25%			3.85%
Return on Assets (“ROA”)(3)			1.5%			(0.6)%			2.3%			2.1%			2.0%
Return on Common Equity (“ROCE”)(4)			22.5%			(10.2)%			40.2%			31.3%			35.8%
Private Education Loan sales			$—			$—			$1,052			$3,692			$3,154
Per Common Share
GAAP diluted earnings (loss) per common share			$0.50			$(0.23)			$0.72			$2.68			$2.41
Average common and common equivalent shares outstanding (millions)			215			215			227			220			234

2

---

Footnotes:

(1) Shares of common stock were repurchased under Rule 10b5-1 trading plans authorized under the Company’s 2024 Share Repurchase Program. As of December 31, 2024, we had $402 million of capacity remaining under the 2024 Share Repurchase Program.

(2) We calculate the percentage of loans in hardship and other forbearances as the ratio of (a) Private Education Loans in hardship and other forbearances (excluding loans in an extended grace period) numerator to (b) Private Education Loans in repayment and forbearance denominator. If the customer is in financial hardship, we work with the customer and/or cosigner and identify any available alternative arrangements designed to reduce monthly payment obligations, which may include a short-term hardship forbearance. Loans in hardship and other forbearances (excluding loans in an extended grace period) were approximately $152 million and $156 million at December 31, 2024 and 2023, respectively.

(3) We calculate and report our Return on Assets (“ROA”) as the ratio of (a) GAAP net income (loss) numerator (annualized) to (b) the GAAP total average assets denominator.

(4) We calculate and report our Return on Common Equity (“ROCE”) as the ratio of (a) GAAP net income (loss) attributable to common stock numerator (annualized) to (b) the net denominator, which consists of GAAP total average equity less total average preferred stock.

***

3

---

CAUTIONARY NOTE AND DISCLAIMER REGARDING FORWARD LOOKING STATEMENTS

This press release contains “forward-looking statements” and information based on management’s current expectations as of the date of this press release. Statements that are not historical facts, including statements about the Company’s beliefs, opinions, or expectations and statements that assume or are dependent upon future events, are forward-looking statements. These include, but are not limited to: strategies; goals and assumptions of SLM Corporation and its subsidiaries, collectively or individually as the context requires (the “Company”); the Company’s expectation and ability to execute loan sales and share repurchases; statements regarding future developments surrounding COVID-19 or any other pandemic, including, without limitation, statements regarding the potential impact of any such pandemic on the Company’s business, results of operations, financial condition, and/or cash flows; the Company’s expectation and ability to pay a quarterly cash dividend on our common stock in the future, subject to the approval of our Board of Directors; the Company’s 2025 guidance; the Company’s three-year horizon outlook; the impact of acquisitions we have made or may make in the future; the Company’s projections regarding originations, net charge-offs, non-interest expenses, earnings, balance sheet position, and other metrics; any estimates related to accounting standard changes; and any estimates related to the impact of credit administration practices changes, including the results of simulations or other behavioral observations.

Forward-looking statements are subject to risks, uncertainties, assumptions, and other factors, many of which are difficult to predict and generally beyond the control of the Company, which may cause actual results to be materially different from those reflected in such forward-looking statements. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These factors include, among others, the risks and uncertainties set forth in Item 1A. “Risk Factors” and elsewhere in the Company’s most recently filed Annual Report on Form 10-K and subsequent filings with the Securities and Exchange Commission; the societal, business, and legislative/regulatory impact of pandemics and other public heath crises; increases in financing costs; limits on liquidity; increases in costs associated with compliance with laws and regulations; failure to comply with consumer protection, banking, and other laws or regulations; our ability to timely develop new products and services and the acceptance of those products and services by potential and existing customers; changes in accounting standards and the impact of related changes in significant accounting estimates, including any regarding the measurement of our allowance for credit losses and the related provision expense; any adverse outcomes in any significant litigation to which the Company is a party; credit risk associated with the Company’s exposure to third parties, including counterparties to the Company’s derivative transactions; the effectiveness of our risk management framework and quantitative models; and changes in the terms of education loans and the educational credit marketplace (including changes resulting from new laws and the implementation of existing laws). We could also be affected by, among other things: changes in our funding costs and availability; reductions to our credit ratings; cybersecurity incidents, cyberattacks, and other failures or breaches of our operating systems or infrastructure, including those of third-party vendors; damage to our reputation; risks associated with restructuring initiatives, including failures to successfully implement cost-cutting programs and the adverse effects of such initiatives on our business; changes in the demand for educational financing or in financing preferences of lenders, educational institutions, students, and their families; changes in law and regulations with respect to the student lending business and financial institutions generally; changes in banking rules and regulations, including increased capital requirements; increased competition from banks and other consumer lenders; the creditworthiness of our customers, or any change related thereto; changes in the general interest rate environment, including the rate relationships among relevant money-market instruments and those of our earning assets versus our funding arrangements; rates of prepayments on the loans owned by us; changes in general economic conditions and our ability to successfully effectuate any acquisitions; and other strategic initiatives. The preparation of our consolidated financial statements also requires management to make certain estimates and assumptions, including estimates and assumptions about future events. These estimates or assumptions may prove to be incorrect.

All oral and written forward-looking statements attributed to the Company are expressly qualified in their entirety by the factors, risks, and uncertainties set forth in the foregoing cautionary statements, and are made only as of the date of this press release or, where the statement is oral, as of the date stated. We do not undertake any obligation to update or revise any forward-looking statements to conform to actual results or changes in our expectations, nor to reflect events or circumstances that occur after the date on which such statements were made. In light of these risks, uncertainties, and assumptions, you should not put undue reliance on any forward-looking statements discussed.

4

---

SLM CORPORATION
CONSOLIDATED BALANCE SHEETS (Unaudited)
As of December 31, (dollars in thousands, except share and per share amounts)						2024						2023
Assets
Cash and cash equivalents						$	4,700,366					$	4,149,838
Investments:
Trading investments at fair value (cost of $41,715 and $43,412, respectively)						53,262						54,481
Available-for-sale investments at fair value (cost of $2,042,473 and $2,563,984, respectively)						1,933,226						2,411,622
Other investments						112,377						91,567
Total investments						2,098,865						2,557,670
Loans held for investment (net of allowance for losses of $1,435,920 and $1,339,772, respectively)						20,902,158						20,306,357
Restricted cash						173,894						149,669
Other interest-earning assets						4,880						9,229
Accrued interest receivable						1,546,590						1,379,904
Premises and equipment, net						119,354						129,501
Goodwill and acquired intangible assets, net						63,532						68,711
Income taxes receivable, net						425,625						366,247
Other assets						36,846						52,342
Total assets						$	30,072,110					$	29,169,468
Liabilities
Deposits						$	21,068,568					$	21,653,188
Long-term borrowings						6,440,345						5,227,512
Other liabilities						403,277						407,971
Total liabilities						27,912,190						27,288,671
Commitments and contingencies
Equity
Preferred stock, par value $0.20 per share, 20 million shares authorized:
Series B: 2.5 million and 2.5 million shares issued, respectively, at stated value of $100 per share						251,070						251,070
Common stock, par value $0.20 per share, 1.125 billion shares authorized: 440.6 million and 438.2 million shares issued, respectively						88,121						87,647
Additional paid-in capital						1,193,753						1,148,689
Accumulated other comprehensive loss (net of tax benefit of $(21,209) and $(24,176), respectively)						(65,861)						(75,104)
Retained earnings						4,114,446						3,624,859
Total SLM Corporation stockholders’ equity before treasury stock						5,581,529						5,037,161
Less: Common stock held in treasury at cost: 230.2 million and 217.9 million shares, respectively						(3,421,609)						(3,156,364)
Total equity						2,159,920						1,880,797
Total liabilities and equity						$	30,072,110					$	29,169,468

 

5

---

 

SLM CORPORATION
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
						Quarters Ended												Years Ended
						December 31,												December 31,
(Dollars in thousands, except per share amounts)						2024						2023						2024						2023
Interest income:
Loans						$	587,426					$	595,537					$	2,314,417					$	2,327,743
Investments						15,467						14,174						61,412						50,810
Cash and cash equivalents						58,480						58,839						243,217						213,750
Total interest income						661,373						668,550						2,619,046						2,592,303
Interest expense:
Deposits						223,976						223,206						881,456						808,065
Interest expense on short-term borrowings						3,476						3,608						13,815						13,501
Interest expense on long-term borrowings						71,730						55,850						242,993						208,524
Total interest expense						299,182						282,664						1,138,264						1,030,090
Net interest income						362,191						385,886						1,480,782						1,562,213
Less: provisions for credit losses						108,179						15,599						408,515						345,463
Net interest income after provisions for credit losses						254,012						370,287						1,072,267						1,216,750
Non-interest income:
Gains (losses) on sales of loans, net						(9)						35,550						254,928						160,290
Gains on securities, net						82						690						467						2,678
Other income						27,709						20,873						112,873						84,148
Total non-interest income						27,782						57,113						368,268						247,116
Non-interest expenses:
Operating expenses:
Compensation and benefits						80,084						77,095						349,387						326,554
FDIC assessment fees						13,594						12,103						51,606						45,766
Other operating expenses						54,455						53,903						235,577						246,886
Total operating expenses						148,133						143,101						636,570						619,206
Acquired intangible assets impairment and amortization expense						1,495						59,013						5,329						66,364
Total non-interest expenses						149,628						202,114						641,899						685,570
Income before income tax expense						132,166						225,286						798,636						778,296
Income tax expense						20,613						56,843						190,311						196,905
Net income						111,553						168,443						608,325						581,391
Preferred stock dividends						4,367						4,726						18,296						17,705
Net income attributable to SLM Corporation common stock						$	107,186					$	163,717					$	590,029					$	563,686
Basic earnings per common share						$	0.51					$	0.73					$	2.73					$	2.44
Average common shares outstanding						210,741						223,224						216,220						231,411
Diluted earnings per common share						$	0.50					$	0.72					$	2.68					$	2.41
Average common and common equivalent shares outstanding						215,113						226,552						219,934						234,063
Declared dividends per common share						$	0.13					$	0.11					$	0.46					$	0.44

6

---

SLM CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
						Quarters Ended												Years Ended
						December 31,												December 31,
(Dollars in thousands)						2024						2023						2024						2023
Net income						$	111,553					$	168,443					$	608,325					$	581,391
Other comprehensive income (loss):
Unrealized gains (losses) on investments						(18,546)						55,847						42,604						59,205
Unrealized gains (losses) on cash flow hedges						(1,975)						(21,266)						(30,394)						(34,457)
Total unrealized gains (losses)						(20,521)						34,581						12,210						24,748
Income tax (expense) benefit						4,999						(8,370)						(2,967)						(5,982)
Other comprehensive income (loss), net of tax (expense) benefit						(15,522)						26,211						9,243						18,766
Total comprehensive income						$	96,031					$	194,654					$	617,568					$	600,157

7

---

Average Balance Sheets

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

        

						Quarters Ended December 31,																								Years Ended December 31,
						2024												2023												2024												2023
(Dollars in thousands)						Balance						Rate						Balance						Rate						Balance						Rate						Balance						Rate
Average Assets
Private Education Loans						$	22,061,986					10.54		%				$	21,060,947					11.02		%				$	21,121,545					10.81		%				$	21,039,701					10.86		%
FFELP Loans						149,225						7.16						546,892						7.46						413,338						7.45						574,218						7.19
Credit Cards						—						—						—						—						—						—						11,096						14.02
Taxable securities						2,064,637						2.98						2,556,037						2.20						2,316,848						2.65						2,543,586						2.00
Cash and other short-term investments						5,028,902						4.65						4,351,285						5.38						4,700,066						5.19						4,215,164						5.09
Total interest-earning assets						29,304,750						8.98		%				28,515,161						9.30		%				28,551,797						9.17		%				28,383,765						9.13		%
Non-interest-earning assets						632,835												390,422												505,245												301,749
Total assets						$	29,937,585											$	28,905,583											$	29,057,042											$	28,685,514
Average Liabilities and Equity
Brokered deposits						$	9,628,044					4.10		%				$	10,286,204					3.68		%				$	10,009,221					3.89		%				$	9,803,802					3.29		%
Retail and other deposits						11,627,142						4.48						11,222,652						4.76						11,142,798						4.65						11,605,215						4.40
Other interest-bearing liabilities(1)						6,331,195						4.34						5,407,513						3.85						5,616,445						4.09						5,366,365						3.66
Total interest-bearing liabilities						27,586,381						4.31		%				26,916,369						4.17		%				26,768,464						4.25		%				26,775,382						3.85		%
Non-interest-bearing liabilities						206,242												121,754												149,594												83,895
Equity						2,144,962												1,867,460												2,138,984												1,826,237
Total liabilities and equity						$	29,937,585											$	28,905,583											$	29,057,042											$	28,685,514
Net interest margin												4.92		%										5.37		%										5.19		%										5.50		%

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

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.

						Quarters Ended												Years Ended
						December 31,												December 31,
(In thousands, except per share data)						2024						2023						2024						2023
Numerator:
Net income						$	111,553					$	168,443					$	608,325					$	581,391
Preferred stock dividends						4,367						4,726						18,296						17,705
Net income attributable to SLM Corporation common stock						$	107,186					$	163,717					$	590,029					$	563,686
Denominator:
Weighted average shares used to compute basic EPS						210,741						223,224						216,220						231,411
Effect of dilutive securities:
Dilutive effect of stock options, restricted stock, restricted stock units, performance stock units and Employee Stock Purchase Plan (“ESPP”) (1)(2)						4,372						3,328						3,714						2,652
Weighted average shares used to compute diluted EPS						215,113						226,552						219,934						234,063
Basic earnings per common share						$	0.51					$	0.73					$	2.73					$	2.44
Diluted earnings per common share						$	0.50					$	0.72					$	2.68					$	2.41

    

(1)     Includes the potential dilutive effect of additional common shares that are issuable upon exercise of outstanding stock options, restricted stock, restricted stock units, performance stock units and the outstanding commitment to issue shares under the ESPP, determined by the treasury stock method.

(2)  For the quarter and year ended December 31, 2024, securities covering no shares and less than 1 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive. For the quarter and year ended December 31, 2023, securities covering approximately 1 million and 1 million shares, respectively, were outstanding but not included in the computation of diluted earnings per share because they were anti-dilutive.

9

---

Allowance for Credit Losses Metrics

Quarter Ended December 31, 2024 (dollars in thousands)												Private Education Loans
Allowance for loan losses, beginning balance												$	1,413,621
Transfer from allowance for unfunded loan commitments												35,037
Provisions:
Provision for current period												80,533
Total provisions(1)												80,533
Net charge-offs:
Charge-offs												(104,187)
Recoveries												10,916
Net charge-offs												(93,271)
Allowance for loan losses, ending balance												1,435,920
Allowance for unfunded loan commitments, beginning balance(2)												91,959
Provision(1)(3)												27,646
Transfer to allowance for loan losses												(35,037)
Allowance for unfunded loan commitments, ending balance(2)												84,568
Total allowance for credit losses, ending balance												$	1,520,488
Net charge-offs as a percentage of average loans in repayment (annualized)(4)												2.38		%
Allowance for loan losses coverage of net charge-offs (annualized)												3.85
Total allowance for credit losses as a percentage of the ending total loan balance, plus unfunded loan commitments and total accrued interest receivable												5.83		%
Ending total loans, gross												$	22,235,008
Average loans in repayment(4)												$	15,681,361
Ending loans in repayment(4)												$	16,106,751
Unfunded loan commitments												$	2,311,660
Total accrued interest receivable												$	1,549,415

(!) See “Provisions for Credit Loan Losses” on page 14 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.

(2) When a new loan commitment is made, we record an allowance to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheet. See “Unfunded Loan Commitments” on page 14 for further discussion.

(3) Includes incremental provision for new commitments and changes to provision for existing commitments.

(4) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).

10

---

Quarter Ended December 31, 2023 (dollars in thousands)						FFELP  Loans						Private Education Loans												Total
Allowance for loan losses, beginning balance						$	4,816					$	1,411,232											$	1,416,048
Transfer from allowance for unfunded loan commitments						—						41,849												41,849
Provisions:
Provision for current period						(1)						43,488												43,487
Loan sale reduction to provision						—						(68,852)												(68,852)
Total provisions(1)						(1)						(25,364)												(25,365)
Net charge-offs:
Charge-offs						(148)						(105,595)												(105,743)
Recoveries						—						12,983												12,983
Net charge-offs						(148)						(92,612)												(92,760)
Allowance for loan losses, ending balance						4,667						1,335,105												1,339,772
Allowance for unfunded loan commitments, beginning balance(2)						—						113,847												113,847
Provision(1)(3)						—						40,964												40,964
Transfer to allowance for loan losses						—						(41,849)												(41,849)
Allowance for unfunded loan commitments, ending balance(2)						—						112,962												112,962
Total allowance for credit losses, ending balance						$	4,667					$	1,448,067											$	1,452,734
Net charge-offs as a percentage of average loans in repayment (annualized)(4)						0.14		%				2.43		%
Allowance for loan losses coverage of net charge-offs (annualized)						7.88						3.60
Total allowance for credit losses as a percentage of the ending total loan balance, plus unfunded loan commitments and total accrued interest receivable						0.87		%				5.89		%
Ending total loans, gross						$	537,401					$	21,025,844
Average loans in repayment(4)						$	410,698					$	15,240,331
Ending loans in repayment(4)						$	406,568					$	15,409,814
Unfunded loan commitments						$	—					$	2,221,077
Total accrued interest receivable						$	—					$	1,354,565

(!) See “Provisions for Credit Loan Losses” on page 14 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.

(2) When a new loan commitment is made, we record an allowance to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheet. See “Unfunded Loan Commitments” on page 14 for further discussion.

(3) Includes incremental provision for new commitments and changes to provision for existing commitments.

(4) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).

11

---

Year Ended December 31, 2024 (dollars in thousands)						FFELP  Loans						Private Education Loans												Total
Allowance for loan losses, beginning balance						$	4,667					$	1,335,105											$	1,339,772
Transfer from allowance for unfunded loan commitments						—						311,787												311,787
Provisions:
Provision for current period						4,010						357,067												361,077
Loan sale reduction to provision						—						(235,955)												(235,955)
Total provisions(1)						4,010						121,112												125,122
Net charge-offs:
Charge-offs						(380)						(376,840)												(377,220)
Recoveries						—						44,756												44,756
Net charge-offs						(380)						(332,084)												(332,464)
Write-downs arising from transfer of loans to held for sale(2)						(8,297)						—												(8,297)
Allowance for loan losses, ending balance						—						1,435,920												1,435,920
Allowance for unfunded loan commitments, beginning balance(3)						—						112,962												112,962
Provision(1)(4)						—						283,393												283,393
Transfer to allowance for loan losses						—						(311,787)												(311,787)
Allowance for unfunded loan commitments, ending balance(3)						—						84,568												84,568
Total allowance for credit losses, ending balance						$	—					$	1,520,488											$	1,520,488
Net charge-offs as a percentage of average loans in repayment(5)						—		%				2.19		%
Allowance for loan losses coverage of net charge-offs						—						4.32
Total allowance for credit losses as a percentage of the ending total loan balance, plus unfunded loan commitments and total accrued interest receivable						—		%				5.83		%
Ending total loans, gross						$	—					$	22,235,008
Average loans in repayment(5)						$	—					$	15,139,184
Ending loans in repayment(5)						$	—					$	16,106,751
Unfunded loan commitments						$	—					$	2,311,660
Total accrued interest receivable						$	—					$	1,549,415

(!) See “Provisions for Credit Loan Losses” on page 14 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.

(2) Represents fair value adjustments on loans transferred to held for sale.

(3) When a new loan commitment is made, we record an allowance to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheet. See “Unfunded Loan Commitments” on page 14 for further discussion.

(4) Includes incremental provision for new commitments and changes to provision for existing commitments.

(5) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).

12

---

Year Ended December 31, 2023 (dollars in thousands)						FFELP  Loans						Private Education Loans												Total
Allowance for loan losses, beginning balance						$	3,444					$	1,353,631											$	1,357,075
Transfer from allowance for unfunded loan commitments						—						320,237												320,237
Provisions:
Provision for current period						2,224						240,347												242,571
Loan sale reduction to provision						—						(205,383)												(205,383)
Total provisions(1)						2,224						34,964												37,188
Net charge-offs:
Charge-offs						(1,001)						(420,095)												(421,096)
Recoveries						—						46,368												46,368
Net charge-offs						(1,001)						(373,727)												(374,728)
Allowance for loan losses, ending balance						4,667						1,335,105												1,339,772
Allowance for unfunded loan commitments, beginning balance(2)						—						124,924												124,924
Provision(1)(3)						—						308,275												308,275
Transfer to allowance for loan losses						—						(320,237)												(320,237)
Allowance for unfunded loan commitments, ending balance(2)						—						112,962												112,962
Total allowance for credit losses, ending balance						$	4,667					$	1,448,067											$	1,452,734
Net charge-offs as a percentage of average loans in repayment(4)						0.23		%				2.44		%
Allowance for loan losses coverage of net charge-offs						4.66						3.57
Total allowance for credit losses as a percentage of the ending total loan balance, plus unfunded loan commitments and total accrued interest receivable						0.87		%				5.89		%
Ending total loans, gross						$	537,401					$	21,025,844
Average loans in repayment(4)						$	433,225					$	15,310,934
Ending loans in repayment(4)						$	406,568					$	15,409,814
Unfunded loan commitments						$	—					$	2,221,077
Total accrued interest receivable						$	—					$	1,354,565

(!) See “Provisions for Credit Loan Losses” on page 14 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.

(2) When a new loan commitment is made, we record an allowance to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheet. See “Unfunded Loan Commitments” on page 14 for further discussion.

(3) Includes incremental provision for new commitments and changes to provision for existing commitments.

(4) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).

13

---

Provisions for Credit Losses

Consolidated Statements of Income Provisions for Credit Losses Reconciliation
						Quarters Ended December 31,												Years Ended December 31,
(Dollars in thousands)						2024						2023						2024						2023
Private Education Loan provisions for credit losses:
Provisions for loan losses						$	80,533					$	(25,364)					$	121,112					$	34,964
Provisions for unfunded loan commitments						27,646						40,964						283,393						308,275
Total Private Education Loan provisions for credit losses						108,179						15,600						404,505						343,239
Other impacts to the provisions for credit losses:
FFELP Loans						—						(1)						4,010						2,224
Total						—						(1)						4,010						2,224
Provisions for credit losses reported in consolidated statements of income						$	108,179					$	15,599					$	408,515					$	345,463

Unfunded Loan Commitments

Quarters Ended December 31, (dollars in thousands)			2024												2023
			Allowance						Unfunded Commitments						Allowance						Unfunded Commitments
Beginning Balance			$	91,959					$	2,476,785					$	113,847					$	2,369,887
Provision/New commitments - net(1)			27,646						816,683						40,964						690,385
Transfer - funded loans(2)			(35,037)						(981,808)						(41,849)						(839,195)
Ending Balance			$	84,568					$	2,311,660					$	112,962					$	2,221,077

Years Ended December 31, (dollars in thousands)			2024												2023
			Allowance						Unfunded Commitments						Allowance						Unfunded Commitments
Beginning Balance			$	112,962					$	2,221,077					$	124,924					$	1,995,808
Provision/New commitments - net(1)			283,393						7,103,832						308,275						6,602,803
Transfer - funded loans(2)			(311,787)						(7,013,249)						(320,237)						(6,377,534)
Ending Balance			$	84,568					$	2,311,660					$	112,962					$	2,221,077

(1)  Net of expirations of commitments unused. Also includes incremental provision for new commitments and changes to provision for existing commitments.

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

14

---

Private Education Loans Held for Investment - Key Credit Quality Indicators

    

Private Education Loans Held for Investment As of December 31, (dollars in thousands)						Credit Quality Indicators
						2024												2023
						Balance(1)						% of Balance						Balance(1)						% of Balance
Cosigners:
With cosigner						$	19,522,539					88		%				$	18,291,994					87		%
Without cosigner						2,712,469						12						2,733,850						13
Total						$	22,235,008					100		%				$	21,025,844					100		%
FICO at Original Approval(2):
Less than 670						$	1,674,778					8		%				$	1,640,463					8		%
670-699						3,199,300						14						3,122,407						15
700-749						7,060,211						32						6,749,628						32
Greater than or equal to 750						10,300,719						46						9,513,346						45
Total						$	22,235,008					100		%				$	21,025,844					100		%
FICO-Refreshed(2)(3):
Less than 670						$	2,913,860					13		%				$	2,738,066					13		%
670-699						2,719,797						12						2,589,805						12
700-749						6,203,257						28						5,965,882						28
Greater than or equal to 750						10,398,094						47						9,732,091						47
Total						$	22,235,008					100		%				$	21,025,844					100		%
Seasoning(4):
1-12 payments						$	4,898,818					22		%				$	4,482,002					21		%
13-24 payments						3,757,313						17						3,696,870						18
25-36 payments						2,358,304						11						2,305,944						11
37-48 payments						1,609,522						7						1,557,809						7
More than 48 payments						3,888,224						17						3,691,228						18
Not yet in repayment						5,722,827						26						5,291,991						25
Total						$	22,235,008					100		%				$	21,025,844					100		%

(1)Balance represents gross Private Education Loans held for investment.

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

(3)Represents the FICO score updated as of the respective fourth-quarter.

(4)Number of months in active repayment (whether interest only payment, fixed payment, or full principal and interest payment status) for which a scheduled payment was due.

15

---

Delinquencies - Private Education Loans Held for Investment

The following table provides information regarding the loan status of our Private Education Loans held for investment. Loans in repayment include loans making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but for purposes of the following table, do not include those loans while they are in forbearance).

Private Education Loans Held for Investment As of December 31, (dollars in thousands)						2024												2023
						Balance						%						Balance						%
Loans in-school/grace/deferment(1)						$	5,722,827											$	5,291,991
Loans in forbearance(2)						405,430												324,039
Loans in repayment and percentage of each status:
Loans current						15,513,333						96.3		%				14,809,271						96.1		%
Loans delinquent 30-59 days(3)						310,748						1.9						298,751						1.9
Loans delinquent 60-89 days(3)						140,735						0.9						151,017						1.0
Loans 90 days or greater past due(3)						141,935						0.9						150,775						1.0
Total Private Education Loans in repayment						16,106,751						100.0		%				15,409,814						100.0		%
Total Private Education Loans, gross						22,235,008												21,025,844
Private Education Loans deferred origination costs and unamortized premium/(discount)						103,070												81,554
Total Private Education Loans						22,338,078												21,107,398
Private Education Loans allowance for losses						(1,435,920)												(1,335,105)
Private Education Loans, net						$	20,902,158											$	19,772,293
Percentage of Private Education Loans in repayment												72.4		%										73.3		%
Delinquencies as a percentage of Private Education Loans in repayment												3.7		%										3.9		%
Percentage of loans in forbearance:
Percentage of loans in an extended grace period(4)												1.6		%										1.1		%
Percentage of loans in hardship and other forbearances(5)												0.9		%										1.0		%

(1)Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not yet required to make payments on the loans (e.g., residency periods for medical students or a grace period for bar exam preparation).

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

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

(4)We calculate the percentage of loans in an extended grace period as the ratio of (a) Private Education Loans in forbearance in an extended grace period numerator to (b) Private Education Loans in repayment and forbearance denominator. An extended grace period aligns with The Office of the Comptroller of the Currency definition of an additional, consecutive, one-time period during which no payment is required for up to six months after the initial grace period. We typically grant this extended grace period to customers who may be having difficulty finding employment before the full principal and interest repayment period starts or once it has begun. Loans in forbearance in an extended grace period were approximately $253 million and $168 million at December 31, 2024 and 2023, respectively.

(5)We calculate the percentage of loans in hardship and other forbearances as the ratio of (a) Private Education Loans in hardship and other forbearances (excluding loans in an extended grace period) numerator to (b) Private Education Loans in repayment and forbearance denominator. If the customer is in financial hardship, we work with the customer and/or cosigner and identify any available alternative arrangements designed to reduce monthly payment obligations, which may include a short-term hardship forbearance. Loans in hardship and other forbearances (excluding loans in an extended grace period) were approximately $152 million and $156 million at December 31, 2024 and 2023, respectively.

16

---

Loan Modifications - Private Education Loans Held for Investment

The following table depicts the performance of loans that have been modified during the respective reporting periods (the twelve months ended December 31, 2024 and 2023, respectively).

						Twelve Months Ended December 31, 2024									Twelve Months Ended December 31, 2023
(Dollars in thousands)						Balance			%						Balance			%
Payment Status (Amortized Cost Basis)(1):
Loan modifications in deferment(2)						$	33,645								$	6,843
Loan modifications in repayment:
Loans current(3)(4)						826,007			83		%				334,967			90		%
Loans delinquent 30-59 days(3)(4)						77,446			8		%				17,205			4		%
Loans delinquent 60-89 days(3)(4)						43,484			4		%				7,689			2		%
Loans 90 days or greater past due(3)(4)						54,473			5		%				13,822			4		%
Total loan modifications in repayment						1,001,410			100		%				373,683			100		%
Total Private Education Loan modifications						$	1,035,055								$	380,526

(1)Loans that were modified and subsequently charged-off during the twelve months ended December 31, 2024 and 2023 are excluded from the table and had an amortized cost basis of $40.4 million and $8.4 million, respectively. Additionally, loans that received a permanent term extension with no interest rate reduction during the fourth quarter of 2023 are excluded from the table.

(2)Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not yet required to make full principal and interest payments on the loans (e.g., residency periods for medical students or a grace period for bar exam preparation). Deferment also includes loans that have entered a forbearance after the loan modification was granted.

(3)Represents loans in repayment, which include loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).

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

17

---

Summary of Our Loans Held for Investment Portfolio

Ending Loans Held for Investment Balances, net

As of December 31, 2024 (dollars in thousands)						Private Education Loans
Total loan portfolio:
In-school(1)						$	4,397,127
Grace, repayment and other(2)						17,837,881
Total, gross						22,235,008
Deferred origination costs and unamortized premium/(discount)						103,070
Allowance for credit losses						(1,435,920)
Total loans held for investment portfolio, net						$	20,902,158
% of total						100		%

As of December 31, 2023 (dollars in thousands)						Private Education Loans						FFELP Loans						Total Loans Held for Investment
Total loan portfolio:
In-school(1)						$	3,997,092					$	57					$	3,997,149
Grace, repayment and other(2)						17,028,752						537,344						17,566,096
Total, gross						21,025,844						537,401						21,563,245
Deferred origination costs and unamortized premium/(discount)						81,554						1,330						82,884
Allowance for credit losses						(1,335,105)						(4,667)						(1,339,772)
Total loans held for investment portfolio, net						$	19,772,293					$	534,064					$	20,306,357
% of total						97		%				3		%				100		%

(1)      Loans for customers still attending school and who are not yet required to make payments on the loans.

(2)     Includes loans in deferment or forbearance. Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include those loans while they are in forbearance).

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

						Quarters Ended December 31,																								Years Ended December 31,
(Dollars in thousands)						2024												2023												2024												2023
Private Education Loans						$	22,061,986					99		%				$	21,060,947					97		%				$	21,121,545					98		%				$	21,039,701					97		%
FFELP Loans						149,225						1						546,892						3						413,338						2						574,218						3
Total portfolio						$	22,211,211					100		%				$	21,607,839					100		%				$	21,534,883					100		%				$	21,613,919					100		%

18

---

Loans Held for Investment, Net — Activity

Quarter Ended December 31, 2024 (dollars in thousands)						Private Education Loans
Beginning balance						$	20,459,933
Acquisitions and originations:
Fixed-rate						899,364
Variable-rate						93,457
Total acquisitions and originations						992,821
Capitalized interest and deferred origination cost premium amortization						268,681
Loan consolidations to third parties						(242,535)
Allowance						(22,299)
Repayments and other						(554,443)
Ending balance						$	20,902,158

Quarter Ended December 31, 2023 (dollars in thousands)						Private Education Loans						FFELP Loans															Total Loans Held for Investment, net
Beginning balance						$	20,348,308					$	550,873														$	20,899,181
Acquisitions and originations:
Fixed-rate						814,414						—															814,414
Variable-rate						37,661						—															37,661
Total acquisitions and originations						852,075						—															852,075
Capitalized interest and deferred origination cost premium amortization						258,362						5,712															264,074
Sales						(973,671)						—															(973,671)
Loan consolidations to third parties						(244,233)						(9,822)															(254,055)
Allowance						76,126						149															76,275
Repayments and other						(544,674)						(12,848)															(557,522)
Ending balance						$	19,772,293					$	534,064														$	20,306,357

Year Ended December 31, 2024 (dollars in thousands)						Private Education Loans						FFELP Loans						Total Loans Held for Investment, net
Beginning balance						$	19,772,293					$	534,064					$	20,306,357
Acquisitions and originations:
Fixed-rate						6,629,205						—						6,629,205
Variable-rate						435,025						—						435,025
Total acquisitions and originations						7,064,230						—						7,064,230
Capitalized interest and deferred origination cost premium amortization						602,825						16,796						619,621
Sales						(3,430,920)						—						(3,430,920)
Loan consolidations to third parties						(806,908)						(45,467)						(852,375)
Allowance						(100,815)						4,667						(96,148)
Transfer to loans held-for-sale						—						(466,168)						(466,168)
Repayments and other						(2,198,547)						(43,892)						(2,242,439)
Ending balance						$	20,902,158					$	—					$	20,902,158

19

---

Year Ended December 31, 2023 (dollars in thousands)						Private Education Loans						FFELP Loans						Total Loans Held for Investment, net
Beginning balance						$	19,019,713					$	607,155					$	19,626,868
Acquisitions and originations:
Fixed-rate						5,760,434						—						5,760,434
Variable-rate						665,987						—						665,987
Total acquisitions and originations						6,426,421						—						6,426,421
Capitalized interest and deferred origination cost premium amortization						597,480						22,584						620,064
Sales						(2,938,616)						—						(2,938,616)
Loan consolidations to third parties						(975,889)						(32,855)						(1,008,744)
Allowance						18,526						(1,223)						17,303
Repayments and other						(2,375,342)						(61,597)						(2,436,939)
Ending balance						$	19,772,293					$	534,064					$	20,306,357

20

---

Private Education Loan Originations

The following table summarizes our Private Education Loan originations. Originations represent loans that were funded or acquired during the period presented.

Quarters Ended December 31, (dollars in thousands)						2024						%						2023						%
Smart Option - interest only(1)						$	171,596					17		%				$	142,181					17		%
Smart Option - fixed pay(1)						336,988						34						283,715						34
Smart Option - deferred(1)						358,620						37						326,057						39
Graduate Loan(2)						114,604						12						87,360						10
Total Private Education Loan originations						$	981,808					100		%				$	839,313					100		%
Percentage of loans with a cosigner						88.5		%										84.2		%
Average FICO at approval(4)						755												750

Years Ended December 31, (dollars in thousands)						2024						%						2023						%
Smart Option - interest only(1)						$	1,272,414					18		%				$	1,166,442					18		%
Smart Option - fixed pay(1)						2,331,055						33						2,121,112						33
Smart Option - deferred(1)						2,786,821						40						2,584,545						41
Graduate Loan(2)						623,033						9						511,193						8
Parent Loan(3)						—						—						38						—
Total Private Education Loan originations						$	7,013,323					100		%				$	6,383,330					100		%
Percentage of loans with a cosigner						90.0		%										87.5		%
Average FICO at approval(4)						752												748

(1) Interest only, fixed pay and deferred describe the payment option while in school or in grace period. See Item 1. “Business - Our Business - Private Education Loans” in the 2023 Form 10-K for a further discussion.

(2) For the quarter ended December 31, 2024, the Graduate Loan originations include $3.8 million of Smart Option Loans where the student was in a graduate status. For the quarter ended December 31, 2023, the Graduate Loan originations include $4.9 million of Smart Option Loans where the student was in a graduate status. For the year ended December 31, 2024, the Graduate Loan originations include $32.2 million of Smart Option Loans where the student was in a graduate status. For the year ended December 31, 2023, the Graduate Loan originations include $29.4 million of Smart Option Loans where the student was in a graduate status.

(3) In December 2021, we discontinued offering our Parent Loan product. Applications for those loans received before the offering termination date were processed, and final disbursements under those loans occurred in February 2023.

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

21

---

Deposits

Interest-bearing deposits are summarized as follows:

 

						2024												2023
As of December 31, (dollars in thousands)						Amount						Year-End Weighted Average Stated Rate(1)						Amount						Year-End Weighted Average Stated Rate(1)
Money market						$	9,582,290					4.27		%				$	10,258,292					4.85		%
Savings						944,034						4.02						945,000						4.35
Certificates of deposit						10,540,428						4.20						10,448,365						3.69
Deposits - interest bearing						$	21,066,752											$	21,651,657

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

Regulatory Capital

Under regulations issued by the FDIC and other federal banking agencies, banking organizations that adopted CECL during the 2020 calendar year, including Sallie Mae Bank (the “Bank”), could elect to delay for two years, and then phase in over the following three years, the effects on regulatory capital of CECL relative to the incurred loss methodology. The Bank elected to use this option. Therefore, the regulatory capital impact of the Bank’s transition adjustments recorded on January 1, 2020 from the adoption of CECL, and 25 percent of the ongoing impact of CECL on the Bank’s allowance for credit losses, retained earnings, and average total consolidated assets, each as reported for regulatory capital purposes (collectively, the “adjusted transition amounts”), were deferred for the two-year period ended January 1, 2022. On each of January 1, 2022, 2023, and 2024, 25 percent of the adjusted transition amounts was phased in for regulatory capital purposes. On January 1, 2025, the remaining 25 percent of the adjusted transition amounts was phased in for regulatory capital purposes, with the phased-in amounts included in regulatory capital at the beginning of the year. The Bank’s January 1, 2020 CECL transition amounts increased our allowance for credit losses by $1.1 billion, increased the liability representing our off-balance sheet exposure for unfunded commitments by $116 million, and increased our deferred tax asset by $306 million, resulting in a cumulative effect adjustment that reduced retained earnings by $953 million. This transition adjustment was inclusive of qualitative adjustments incorporated into our CECL allowance as necessary, to address any limitations in the models used.

At December 31, 2024, the adjusted transition amounts that were deferred and are being phased in for regulatory capital purposes are as follows:

						Adjusted Transition Amounts						Phase-In Amounts for the Year Ended						Phase-In Amounts for the Year Ended						Phase-In Amounts for the Year Ended						Remaining Adjusted Transition Amounts to be Phased-In
(Dollars in thousands)						December 31, 2021						December 31, 2022						December 31, 2023						December 31, 2024						December 31, 2024
Retained earnings						$	836,351					$	(209,088)					$	(209,088)					$	(209,088)					$	209,087
Allowance for credit losses						1,038,145						(259,536)						(259,536)						(259,536)						259,537
Liability for unfunded commitments						104,377						(26,094)						(26,094)						(26,095)						26,094
Deferred tax asset						306,171						(76,542)						(76,542)						(76,543)						76,544

22

---

The Bank’s required and actual regulatory capital amounts and ratios, including applicable capital conservation buffers, under U.S. Basel III are shown in the following table. The following capital amounts and ratios are based upon the Bank’s average assets and risk-weighted assets, as indicated. The Bank has elected to exclude accumulated other comprehensive income related to both available-for-sale investments and swap valuations from Common Equity Tier 1 Capital. At December 31, 2024 and December 31, 2023, the unrealized loss on available-for-sale investments included in other comprehensive income totaled $83 million and $115 million, net of tax of $27 million and $37 million, respectively. The capital ratios would remain above the U.S. Basel III well capitalized thresholds, including applicable capital conservation buffers, if the unrealized loss became fully recognized into capital.

(Dollars in thousands)						Actual									U.S. Basel III Minimum Requirements Plus Buffer(1)(2)
						Amount			Ratio						Amount						Ratio
As of December 31, 2024(3):
Common Equity Tier 1 Capital (to Risk-Weighted Assets)						$	2,957,067		11.3		%				$	1,827,318		>			7.0		%
Tier 1 Capital (to Risk-Weighted Assets)						$	2,957,067		11.3		%				$	2,218,886		>			8.5		%
Total Capital (to Risk-Weighted Assets)						$	3,294,663		12.6		%				$	2,740,976		>			10.5		%
Tier 1 Capital (to Average Assets)						$	2,957,067		9.7		%				$	1,213,505		>			4.0		%
As of December 31, 2023(3):
Common Equity Tier 1 Capital (to Risk-Weighted Assets)						$	3,019,973		12.3		%				$	1,719,621		>			7.0		%
Tier 1 Capital (to Risk-Weighted Assets)						$	3,019,973		12.3		%				$	2,088,111		>			8.5		%
Total Capital (to Risk-Weighted Assets)						$	3,334,140		13.6		%				$	2,579,432		>			10.5		%
Tier 1 Capital (to Average Assets)						$	3,019,973		10.2		%				$	1,184,213		>			4.0		%

             

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

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

(3)    For December 31, 2024 and 2023, the actual amounts and the actual ratios include the respective adjusted transition amounts discussed above that were phased in at the beginning of 2024 and 2023.

23