XML 26 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8

Segment Reporting (Tables)

12 Months Ended

Dec. 31, 2013

Segment Reporting [Abstract]

Asset Information for Company's Consumer Lending Business Segment

The following table includes asset information for our Consumer Lending segment.

		December 31,
(Dollars in millions)		2013				2012
Private Education Loans, net		$	37,512			$	36,934
Cash and investments(1)			2,555				2,731
Other			2,934				3,275
Total assets		$	43,001			$	42,940

⁽¹⁾  Includes restricted cash and investments.

Asset Information for Company's FFELP Loans Business Segment

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

		December 31,
(Dollars in millions)		2013				2012
FFELP Loans, net		$	104,588			$	125,612
Cash and investments(1)			4,473				5,766
Other			3,587				4,286
Total assets		$	112,648			$	135,664

⁽¹⁾  Includes restricted cash and investments.

Segment Results and Reconciliations to GAAP

Segment Results and Reconciliations to GAAP

		Year Ended December 31, 2013
(Dollars in millions)		Consumer Lending				Business Services				FFELP Loans				Other				Eliminations(1)				Total “Core Earnings”				Adjustments												Total GAAP
																										Reclassi- fications				Additions/ (Subtractions)				Total Adjustments(2)
Interest income:
Student loans		$	2,527			$	—			$	2,313			$	—			$	—			$	4,840			$	816			$	(307	)		$	509			$	5,349
Other loans			—				—				—				11				—				11				—				—				—				11
Cash and investments			7				5				6				4				(5	)			17				—				—				—				17
Total interest income			2,534				5				2,319				15				(5	)			4,868				816				(307	)			509				5,377
Total interest expense			825				—				1,285				51				(5	)			2,156				55				(1	)(4)			54				2,210
Net interest income (loss)			1,709				5				1,034				(36	)			—				2,712				761				(306	)			455				3,167
Less: provisions for loan losses			787				—				52				—				—				839				—				—				—				839
Net interest income (loss) after provisions for loan losses			922				5				982				(36	)			—				1,873				761				(306	)			455				2,328
Other income (loss):
Gains (losses) on sales of loans and investments			—				—				312				(10	)			—				302				—				—				—				302
Servicing revenue			34				710				76				—				(530	)			290				—				—				—				290
Contingency revenue			—				420				—				—				—				420				—				—				—				420
Gains on debt repurchases			—				—				—				48				—				48				(6	)			—				(6	)			42
Other income (loss)			—				34				—				4				—				38				(755	)			549	(5)			(206	)			(168	)
Total other income (loss)			34				1,164				388				42				(530	)			1,098				(761	)			549				(212	)			886
Expenses:
Direct operating expenses			299				400				557				80				(530	)			806				—				—				—				806
Overhead expenses			(1	)			—				—				237				—				236				—				—				—				236
Operating expenses			298				400				557				317				(530	)			1,042				—				—				—				1,042
Goodwill and acquired intangible asset impairment and amortization expense			—				—				—				—				—				—				—				13				13				13
Restructuring and other reorganization expenses			6				2				—				64				—				72				—				—				—				72
Total expenses			304				402				557				381				(530	)			1,114				—				13				13				1,127
Income (loss) from continuing operations, before income tax expense (benefit)			652				767				813				(375	)			—				1,857				—				230				230				2,087
Income tax expense (benefit)(3)			239				281				298				(138	)			—				680				—				96				96				776
Net income (loss) from continuing operations			413				486				515				(237	)			—				1,177				—				134				134				1,311
Income (loss) from discontinued operations, net of tax expense (benefit)			(1	)			112				—				1				—				112				—				(6	)			(6	)			106
Net income (loss)			412				598				515				(236	)			—				1,289				—				128				128				1,417
Less: net loss attributable to noncontrolling interest			—				(1	)			—				—				—				(1	)			—				—				—				(1	)
Net income (loss) attributable to SLM Corporation		$	412			$	599			$	515			$	(236	)		$	—			$	1,290			$	—			$	128			$	128			$	1,418

⁽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:

		Year Ended December 31, 2013
(Dollars in millions)		Net Impact of Derivative Accounting				Net Impact of Goodwill and Acquired Intangibles				Total
Net interest income after provisions for loan losses		$	455			$	—			$	455
Total other loss			(212	)			—				(212	)
Goodwill and acquired intangible asset impairment and amortization expense			—				13				13
Total “Core Earnings” adjustments to GAAP		$	243			$	(13	)			230
Income tax expense											96
Loss from discontinued operations, net of tax benefit											(6	)
Net income										$	128

⁽³⁾  Income taxes are based on a percentage of net income before tax for the individual reportable segment.

⁽⁴⁾  Represents a portion of the $63 million of “other derivative accounting adjustments.”

⁽⁵⁾  Represents the $487 million of “unrealized gains on derivative and hedging activities, net” as well as the remaining portion of the $63 million of “other derivative accounting adjustments.”

		Year Ended December 31, 2012
(Dollars in millions)		Consumer Lending				Business Services				FFELP Loans				Other				Elimina- tions(1)				Total “Core Earnings”				Adjustments												Total GAAP
																										Reclassi- fications				Additions/ (Subtractions)				Total Adjustments(2)
Interest income:
Student loans		$	2,481			$	—			$	2,744			$	—			$	—			$	5,225			$	858			$	(351	)		$	507			$	5,732
Other loans			—				—				—				16				—				16				—				—				—				16
Cash and investments			7				7				11				2				(6	)			21				—				—				—				21
Total interest income			2,488				7				2,755				18				(6	)			5,262				858				(351	)			507				5,769
Total interest expense			822				—				1,591				37				(6	)			2,444				115				2	(4)			117				2,561
Net interest income (loss)			1,666				7				1,164				(19	)			—				2,818				743				(353	)			390				3,208
Less: provisions for loan losses			1,008				—				72				—				—				1,080				—				—				—				1,080
Net interest income (loss) after provisions for loan losses			658				7				1,092				(19	)			—				1,738				743				(353	)			390				2,128
Other income (loss):
Gain (losses) on sales of loans and investments			—				—				—				—				—				—				—				—				—				—
Servicing revenue			46				813				90				—				(670	)			279				—				—				—				279
Contingency revenue			—				356				—				—				—				356				—				—				—				356
Gains on debt repurchases			—				—				—				145				—				145				—				—				—				145
Other income (loss)			—				33				—				15				—				48				(743	)			159	(5)			(584	)			(536	)
Total other income (loss)			46				1,202				90				160				(670	)			828				(743	)			159				(584	)			244
Expenses:
Direct operating expenses			265				364				702				12				(670	)			673				—				—				—				673
Overhead expenses			—				—				—				224				—				224				—				—				—				224
Operating expenses			265				364				702				236				(670	)			897				—				—				—				897
Goodwill and acquired intangible asset impairment and amortization expense			—				—				—				—				—				—				—				27				27				27
Restructuring expenses			3				3				—				5				—				11				—				—				—				11
Total expenses			268				367				702				241				(670	)			908				—				27				27				935
Income (loss) from continuing operations, before income tax expense (benefit)			436				842				480				(100	)			—				1,658				—				(221	)			(221	)			1,437
Income tax expense (benefit)(3)			157				303				173				(36	)			—				597				—				(99	)			(99	)			498
Net income (loss) from continuing operations			279				539				307				(64	)			—				1,061				—				(122	)			(122	)			939
Income (loss) from discontinued operations, net of tax expense (benefit)			(2	)			—				—				1				—				(1	)			—				(1	)			(1	)			(2	)
Net income (loss)			277				539				307				(63	)			—				1,060				—				(123	)			(123	)			937
Less: net loss attributable to noncontrolling interest			—				(2	)			—				—				—				(2	)			—				—				—				(2	)
Net income (loss) attributable to SLM Corporation		$	277			$	541			$	307			$	(63	)		$	—			$	1,062			$	—			$	(123	)		$	(123	)		$	939

⁽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:

		Year Ended December 31, 2012
(Dollars in millions)		Net Impact of Derivative Accounting				Net Impact of Goodwill and Acquired Intangibles				Total
Net interest income after provisions for loan losses		$	390			$	—			$	390
Total other loss			(584	)			—				(584	)
Goodwill and acquired intangible asset impairment and amortization expense			—				27				27
Total “Core Earnings” adjustments to GAAP		$	(194	)		$	(27	)			(221	)
Income tax benefit											(99	)
Loss from discontinued operations, net of tax benefit											(1	)
Net loss										$	(123	)

⁽³⁾  Income taxes are based on a percentage of net income before tax for the individual reportable segment.

⁽⁴⁾  Represents a portion of the $42 million of “other derivative accounting adjustments.”

⁽⁵⁾  Represents the $115 million of “unrealized gains on derivative and hedging activities, net” as well as the remaining portion of the $42 million of “other derivative accounting adjustments.”

		Year Ended December 31, 2011
(Dollars in millions)		Consumer Lending				Business Services				FFELP Loans				Other				Elimina- tions(1)				Total “Core Earnings”				Adjustments												Total GAAP
																										Reclassi- fications				Additions/ (Subtractions)				Total Adjustments(2)
Interest income:
Student loans		$	2,429			$	—			$	2,914			$	—			$	—			$	5,343			$	902			$	(355	)		$	547			$	5,890
Other loans			—				—				—				21				—				21				—				—				—				21
Cash and investments			9				8				5				5				(8	)			19				—				—				—				19
Total interest income			2,438				8				2,919				26				(8	)			5,383				902				(355	)			547				5,930
Total interest expense			801				—				1,472				54				(8	)			2,319				71				11	(4)			82				2,401
Net interest income (loss)			1,637				8				1,447				(28	)			—				3,064				831				(366	)			465				3,529
Less: provisions for loan losses			1,179				—				86				30				—				1,295				—				—				—				1,295
Net interest income (loss) after provisions for loan losses			458				8				1,361				(58	)			—				1,769				831				(366	)			465				2,234
Other income (loss):
Gain (losses) on sales of loans and investments			(9	)			—				—				(26	)			—				(35	)			—				—				—				(35	)
Servicing revenue			64				872				86				—				(739	)			283				—				—				—				283
Contingency revenue			—				333				—				—				—				333				—				—				—				333
Gains on debt repurchases			—				—				—				64				—				64				(26	)			—				(26	)			38
Other income (loss)			—				69				—				20				—				89				(805	)			(174	)(5)			(979	)			(890	)
Total other income (loss)			55				1,274				86				58				(739	)			734				(831	)			(174	)			(1,005	)			(271	)
Expenses:
Direct operating expenses			291				393				772				19				(739	)			736				—				—				—				736
Overhead expenses			—				—				—				269				—				269				—				—				—				269
Operating expenses			291				393				772				288				(739	)			1,005				—				—				—				1,005
Goodwill and acquired intangible asset impairment and amortization expense			—				—				—				—				—				—				—				21				21				21
Restructuring expenses			3				5				1				3				—				12				—				—				—				12
Total expenses			294				398				773				291				(739	)			1,017				—				21				21				1,038
Income (loss) from continuing operations, before income tax expense (benefit)			219				884				674				(291	)			—				1,486				—				(561	)			(561	)			925
Income tax expense (benefit)(3)			81				325				248				(107	)			—				547				—				(219	)			(219	)			328
Net income (loss) from continuing operations			138				559				426				(184	)			—				939				—				(342	)			(342	)			597
Income (loss) from discontinued operations, net of tax expense (benefit)			(2	)			5				—				34				—				37				—				(2	)			(2	)			35
Net income (loss)			136				564				426				(150	)			—				976				—				(344	)			(344	)			632
Less: net loss attributable to noncontrolling interest			—				(1	)			—				—				—				(1	)			—				—				—				(1	)
Net income (loss) attributable to SLM Corporation		$	136			$	565			$	426			$	(150	)		$	—			$	977			$	—			$	(344	)		$	(344	)		$	633

⁽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:

		Year Ended December 31, 2011
(Dollars in millions)		Net Impact of Derivative Accounting				Net Impact of Goodwill and Acquired Intangibles				Total
Net interest income after provisions for loan losses		$	465			$	—			$	465
Total other loss			(1,005	)			—				(1,005	)
Goodwill and acquired intangible asset impairment and amortization expense			—				21				21
Total “Core Earnings” adjustments to GAAP		$	(540	)		$	(21	)			(561	)
Income tax benefit											(219	)
Loss from discontinued operations, net of tax benefit											(2	)
Net loss										$	(344	)

⁽³⁾  Income taxes are based on a percentage of net income before tax for the individual reportable segment.

⁽⁴⁾  Represents a portion of the $(32) million of “other derivative accounting adjustments.”

⁽⁵⁾  Represents the $(153) million of “unrealized gains on derivative and hedging activities, net” as well as the remaining portion of the $(32) million of “other derivative accounting adjustments.”

Core Earnings Adjustments to GAAP

The following table reflects aggregate adjustments associated with these areas.

		Years Ended December 31,
(Dollars in millions)		2013				2012				2011
“Core Earnings” adjustments to GAAP:
Net impact of derivative accounting(1)		$	243			$	(194	)		$	(540	)
Net impact of goodwill and acquired intangible assets(2)			(13	)			(27	)			(21	)
Net tax effect(3)			(96	)			99				219
Net effect from discontinued operations			(6	)			(1	)			(2	)
Total “Core Earnings” adjustments to GAAP		$	128			$	(123	)		$	(344	)

⁽¹⁾ 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 Consumer Lending, FFELP 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.

⁽²⁾ Goodwill and acquired intangible assets: Our “Core Earnings” exclude goodwill and intangible asset impairment and amortization of acquired intangible assets.

⁽³⁾ Net Tax Effect: Such tax effect is based upon our “Core Earnings” effective tax rate for the year.

X

- Definition

Tabular disclosure of the total assets for the consumer lending reportable segment of the entity.

+ References

No definition available.

+ Details

Name:	navi_AssetInformationForCompanysConsumerLendingBusinessSegmentTableTextBlock
Namespace Prefix:	navi_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the total assets for the FFELP Loans reportable segment of the entity.

+ References

No definition available.

+ Details

Name:	navi_AssetInformationForCompanysFfelpLoansBusinessSegmentTableTextBlock
Namespace Prefix:	navi_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the reconciliation of the company's "Core Earnings" segment totals to its consolidated operating results in accordance with GAAP.

+ References

No definition available.

+ Details

Name:	navi_SegmentResultsAndReconciliationsToGaapTableTextBlock
Namespace Prefix:	navi_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the company's "Core Earnings" adjustments to GAAP.

+ References

No definition available.

+ Details

Name:	navi_SummaryOfCoreEarningsAdjustmentsToGaapTableTextBlock
Namespace Prefix:	navi_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Details

Name:	us-gaap_SegmentReportingAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration