XML 40 R27.htm IDEA: XBRL DOCUMENT
v3.22.2.2

Fair Value Measurements (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2022
Fair Value Disclosures [Abstract] |
Valuation of Financial Instruments that are Marked-to-Market on Recurring Basis | The following table summarizes the valuation of our financial instruments that are marked-to-market on a recurring basis. During the third quarters of 2022 and 2021, there were no significant transfers of financial instruments between levels.
|  | Fair Value Measurements on a Recurring Basis |
|  | September 30, 2022 |  |  | December 31, 2021 |
(Dollars in millions) |  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |
Assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Derivative instruments:(1) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest rate swaps |  |  | — |  |  |  | 56 |  |  |  | — |  |  |  | 56 |  |  |  | — |  |  |  | 223 |  |  |  | 1 |  |  |  | 224 |
Cross-currency interest rate swaps |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Total derivative assets(2) |  |  | — |  |  |  | 56 |  |  |  | — |  |  |  | 56 |  |  |  | — |  |  |  | 223 |  |  |  | 1 |  |  |  | 224 |
Total |  | $ | — |  |  | $ | 56 |  |  | $ | — |  |  | $ | 56 |  |  | $ | — |  |  | $ | 223 |  |  | $ | 1 |  |  | $ | 224 |
Liabilities(3) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Derivative instruments(1) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest rate swaps |  | $ | — |  |  |  | (7 | ) |  | $ | (2 | ) |  | $ | (9 | ) |  | $ | — |  |  | $ | — |  |  | $ | (5 | ) |  | $ | (5 | )
Floor Income Contracts |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (65 | ) |  |  | — |  |  |  | (65 | )
Cross-currency interest rate swaps |  |  | — |  |  |  | — |  |  |  | (407 | ) |  |  | (407 | ) |  |  | — |  |  |  | — |  |  |  | (190 | ) |  |  | (190 | )
Total derivative liabilities(2) |  |  | — |  |  |  | (7 | ) |  |  | (409 | ) |  |  | (416 | ) |  |  | — |  |  |  | (65 | ) |  |  | (195 | ) |  |  | (260 | )
Total |  | $ | — |  |  | $ | (7 | ) |  | $ | (409 | ) |  | $ | (416 | ) |  | $ | — |  |  | $ | (65 | ) |  | $ | (195 | ) |  | $ | (260 | )
(1) | Fair value of derivative instruments excludes accrued interest and the value of collateral.
(2) | See "Note 4 – Derivative Financial Instruments" for a reconciliation of gross positions without the impact of master netting agreements to the balance sheet classification.
(3) | Borrowings which are the hedged item 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 not reflected in this table.
Change in Balance Sheet Carrying Value Associated with Level 3 Financial Instruments Carried at Fair Value on Recurring Basis | 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 September 30, |
|  | 2022 |  |  | 2021 |
|  | 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 |  | $ | (3 | ) |  | $ | (279 | ) |  | $ | — |  |  | $ | (282 | ) |  | $ | (6 | ) |  | $ | (108 | ) |  | $ | — |  |  | $ | (114 | )
Total gains/(losses): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Included in earnings(1) |  |  | 1 |  |  |  | (141 | ) |  |  | — |  |  |  | (140 | ) |  |  | 1 |  |  |  | (53 | ) |  |  | — |  |  |  | (52 | )
Included in other comprehensive income |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Settlements |  |  | — |  |  |  | 13 |  |  |  | — |  |  |  | 13 |  |  |  | — |  |  |  | 5 |  |  |  | — |  |  |  | 5 |
Transfers in and/or out of level 3 |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Balance, end of period |  | $ | (2 | ) |  | $ | (407 | ) |  | $ | — |  |  | $ | (409 | ) |  | $ | (5 | ) |  | $ | (156 | ) |  | $ | — |  |  | $ | (161 | )
Change in mark-to-market gains/(losses) relating to instruments still held at the reporting date(2) |  | $ | 1 |  |  | $ | (128 | ) |  | $ | — |  |  | $ | (127 | ) |  | $ | 1 |  |  | $ | (48 | ) |  | $ | — |  |  | $ | (47 | )
|  | Nine Months Ended September 30, |
|  | 2022 |  |  | 2021 |
|  | 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 |  | $ | (4 | ) |  | $ | (190 | ) |  | $ | — |  |  | $ | (194 | ) |  | $ | (8 | ) |  | $ | (294 | ) |  | $ | — |  |  | $ | (302 | )
Total gains/(losses): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Included in earnings(1) |  |  | 1 |  |  |  | (244 | ) |  |  | — |  |  |  | (243 | ) |  |  | 2 |  |  |  | 120 |  |  |  | — |  |  |  | 122 |
Included in other comprehensive income |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Settlements |  |  | 1 |  |  |  | 27 |  |  |  | — |  |  |  | 28 |  |  |  | 1 |  |  |  | 18 |  |  |  | — |  |  |  | 19 |
Transfers in and/or out of level 3 |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Balance, end of period |  | $ | (2 | ) |  | $ | (407 | ) |  | $ | — |  |  | $ | (409 | ) |  | $ | (5 | ) |  | $ | (156 | ) |  | $ | — |  |  | $ | (161 | )
Change in mark-to-market gains/(losses) relating to instruments still held at the reporting date(2) |  | $ | 1 |  |  | $ | (217 | ) |  | $ | — |  |  | $ | (216 | ) |  | $ | 2 |  |  | $ | (122 | ) |  | $ | — |  |  | $ | (120 | )
(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 September 30, |  |  | Nine Months Ended September 30, |
(Dollars in millions) |  | 2022 |  |  | 2021 |  |  | 2022 |  |  | 2021 |
Gains (losses) on derivative and hedging activities, net |  | $ | 1 |  |  | $ | 1 |  |  | $ | 1 |  |  | $ | 2 |
Interest expense |  |  | (141 | ) |  |  | (53 | ) |  |  | (244 | ) |  |  | 120 |
Total |  | $ | (140 | ) |  | $ | (52 | ) |  | $ | (243 | ) |  | $ | 122 |
(2) | Recorded in “gains (losses) on derivative and hedging activities, net” in the consolidated statements of income.
Included in Earnings |
|  | Nine Months Ended September 30, |
|  | 2022 |  |  | 2021 |
|  | 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 |  | $ | (4 | ) |  | $ | (190 | ) |  | $ | — |  |  | $ | (194 | ) |  | $ | (8 | ) |  | $ | (294 | ) |  | $ | — |  |  | $ | (302 | )
Total gains/(losses): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Included in earnings(1) |  |  | 1 |  |  |  | (244 | ) |  |  | — |  |  |  | (243 | ) |  |  | 2 |  |  |  | 120 |  |  |  | — |  |  |  | 122 |
Included in other comprehensive income |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Settlements |  |  | 1 |  |  |  | 27 |  |  |  | — |  |  |  | 28 |  |  |  | 1 |  |  |  | 18 |  |  |  | — |  |  |  | 19 |
Transfers in and/or out of level 3 |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Balance, end of period |  | $ | (2 | ) |  | $ | (407 | ) |  | $ | — |  |  | $ | (409 | ) |  | $ | (5 | ) |  | $ | (156 | ) |  | $ | — |  |  | $ | (161 | )
Change in mark-to-market gains/(losses) relating to instruments still held at the reporting date(2) |  | $ | 1 |  |  | $ | (217 | ) |  | $ | — |  |  | $ | (216 | ) |  | $ | 2 |  |  | $ | (122 | ) |  | $ | — |  |  | $ | (120 | )
(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 September 30, |  |  | Nine Months Ended September 30, |
(Dollars in millions) |  | 2022 |  |  | 2021 |  |  | 2022 |  |  | 2021 |
Gains (losses) on derivative and hedging activities, net |  | $ | 1 |  |  | $ | 1 |  |  | $ | 1 |  |  | $ | 2 |
Interest expense |  |  | (141 | ) |  |  | (53 | ) |  |  | (244 | ) |  |  | 120 |
Total |  | $ | (140 | ) |  | $ | (52 | ) |  | $ | (243 | ) |  | $ | 122 |
Unobservable Data Used in Recurring Valuations of Level 3 | 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 September 30, 2022 |  |  | Valuation Technique |  | Input |  | Range and Weighted Average |
Derivatives |  |  |  |  |  |  |  |  |  |  |  |
Prime/LIBOR basis swaps |  | $ | (2 | ) |  | Discounted cash flow |  | Constant Prepayment Rate |  | 10% |
|  |  |  |  |  |  |  | Bid/ask adjustment to discount rate |  | .08% |
Cross-currency interest rate swaps |  |  | (407 | ) |  | Discounted cash flow |  | Constant Prepayment Rate |  | 5% |
Other |  |  | — |  |  |  |  |  |  |  |  |
Total |  | $ | (409 | ) |  |  |  |  |  |  |  |
Fair Values of Financial Assets and Liabilities, Including Derivative Financial Instruments | The following table summarizes the fair values of our financial assets and liabilities, including derivative financial instruments.
|  | September 30, 2022 |  |  | December 31, 2021 |
(Dollars in millions) |  | Fair Value |  |  | Carrying Value |  |  | Difference |  |  | Fair Value |  |  | Carrying Value |  |  | Difference |
Earning assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
FFELP Loans |  | $ | 44,627 |  |  | $ | 46,891 |  |  | $ | (2,264 | ) |  | $ | 53,632 |  |  | $ | 52,641 |  |  | $ | 991 |
Private Education Loans |  |  | 18,287 |  |  |  | 19,151 |  |  |  | (864 | ) |  |  | 21,140 |  |  |  | 20,171 |  |  |  | 969 |
Cash and investments |  |  | 4,088 |  |  |  | 4,088 |  |  |  | — |  |  |  | 3,845 |  |  |  | 3,845 |  |  |  | — |
Total earning assets |  |  | 67,002 |  |  |  | 70,130 |  |  |  | (3,128 | ) |  |  | 78,617 |  |  |  | 76,657 |  |  |  | 1,960 |
Interest-bearing liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Short-term borrowings |  |  | 5,684 |  |  |  | 5,677 |  |  |  | (7 | ) |  |  | 2,492 |  |  |  | 2,490 |  |  |  | (2 | )
Long-term borrowings |  |  | 60,787 |  |  |  | 63,998 |  |  |  | 3,211 |  |  |  | 74,548 |  |  |  | 74,488 |  |  |  | (60 | )
Total interest-bearing liabilities |  |  | 66,471 |  |  |  | 69,675 |  |  |  | 3,204 |  |  |  | 77,040 |  |  |  | 76,978 |  |  |  | (62 | )
Derivative financial instruments |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Floor Income Contracts |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (65 | ) |  |  | (65 | ) |  |  | — |
Interest rate swaps |  |  | 47 |  |  |  | 47 |  |  |  | — |  |  |  | 219 |  |  |  | 219 |  |  |  | — |
Cross-currency interest rate swaps |  |  | (407 | ) |  |  | (407 | ) |  |  | — |  |  |  | (190 | ) |  |  | (190 | ) |  |  | — |
Other |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Excess of net asset fair value over carrying value |  |  |  |  |  |  |  |  |  | $ | 76 |  |  |  |  |  |  |  |  |  |  | $ | 1,898 |

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bbb) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amount of gains or losses for the period included in earnings or resulted in a change to net assets, have arisen from the use of significant unobservable inputs (level 3) to measure the fair value of assets, liabilities, and financial instruments classified in shareholders' equity. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(1) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (d) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisGainLossIncludedInEarningsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 11 -URI https://asc.fasb.org/extlink&oid=123594938&loc=d3e13467-108611 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueByBalanceSheetGroupingTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of financial instrument classified as a derivative asset (liability) after deduction of derivative liability (asset) using recurring unobservable inputs that reflect the entity's own assumption about the assumptions market participants would use in pricing. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 3 -Subparagraph (b) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19279-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputReconciliationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (b) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration