XML 28 R11.htm IDEA: XBRL DOCUMENT v3.7.0.1
Borrowings
3 Months Ended
Mar. 31, 2017
Debt Disclosure [Abstract]  
Borrowings

3. Borrowings

The following table summarizes our borrowings.

 

     March 31, 2017     December 31, 2016  

(Dollars in millions)

   Short
Term
    Long
Term
    Total     Short
Term
    Long
Term
    Total  

Unsecured borrowings:

            

Senior unsecured debt

   $ 571     $ 13,424     $ 13,995     $ 717     $ 13,029     $ 13,746  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total unsecured borrowings

     571       13,424       13,995       717       13,029       13,746  

Secured borrowings:

            

FFELP Loan securitizations

     —         73,047       73,047       —         73,522       73,522  

Private Education Loan securitizations(1)

     548       13,343       13,891       548       14,125       14,673  

FFELP Loan — other facilities

     —         10,409       10,409       —         12,443       12,443  

Private Education Loan — other facilities

     540       —         540       464       —         464  

Other(2)

     502       —         502       606       —         606  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total secured borrowings

     1,590       96,799       98,389       1,618       100,090       101,708  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total before hedge accounting adjustments

     2,161       110,223       112,384       2,335       113,119       115,454  

Hedge accounting adjustments

     (1     (637     (638     (1     (751     (752
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 2,160     $ 109,586     $ 111,746     $ 2,334     $ 112,368     $ 114,702  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Includes $548 million and $548 million of short-term debt related to the Private Education Loan asset-backed securitization repurchase facility (“Repurchase Facility”) as of March 31, 2017 and December 31, 2016, respectively. Includes $476 million and $475 million of long-term debt related to the Repurchase Facility as of March 31, 2017 and December 31, 2016, respectively.
(2)  “Other” primarily includes the obligation to return cash collateral held related to derivative exposures, which includes $95 million and $193 million of securities re-pledged subject to an overnight repurchase transaction as of March 31, 2017 and December 31, 2016, respectively.

 

Variable Interest Entities

We consolidated the following financing VIEs as of March 31, 2017 and December 31, 2016, as we are the primary beneficiary. As a result, these VIEs are accounted for as secured borrowings.

 

     March 31, 2017  
     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

   $ —        $ 73,047     $ 73,047     $ 73,669      $ 2,764      $ 818     $ 77,251  

Private Education Loan securitizations(1)

     548        13,343       13,891       19,030        490        243       19,763  

FFELP Loan — other facilities

     —          7,208       7,208       7,295        279        158       7,732  

Private Education Loan — other facilities

     540        —         540       785        17        13       815  

Other

     89        —         89       104        6        (1     109  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total before hedge accounting adjustments

     1,177        93,598       94,775       100,883        3,556        1,231       105,670  

Hedge accounting adjustments

            (1,039     (1,039                   (1,136     (1,136
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 1,177      $ 92,559     $ 93,736     $ 100,883      $ 3,556      $ 95     $ 104,534  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

     December 31, 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

   $ —        $ 73,522     $ 73,522     $ 74,197      $ 2,676      $ 778     $ 77,651  

Private Education Loan securitizations(1)

     548        14,125       14,673       19,815        455        260       20,530  

FFELP Loan — other facilities

     —          9,046       9,046       9,232        289        172       9,693  

Private Education Loan — other facilities

     464        —         464       685        10        14       709  

Other

     66        —         66       79        4        —         83  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total before hedge accounting adjustments

     1,078        96,693       97,771       104,008        3,434        1,224       108,666  

Hedge accounting adjustments

     —          (1,201     (1,201     —          —          (1,235     (1,235
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 1,078      $ 95,492     $ 96,570     $ 104,008      $ 3,434      $ (11   $ 107,431  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

(1)  Includes $548 million of short-term debt, $476 million of long-term debt and $39 million of restricted cash related to the Repurchase Facility as of March 31, 2017. Includes $548 million of short-term debt, $475 million of long-term debt and $49 million of restricted cash related to the Repurchase Facility as of December 31, 2016.